Exhibit 99.1
| | |
Contact: | | |
Randy Gottfried, Chief Financial Officer | | Chris Danne |
ir@riverbed.com | | chris@blueshirtgroup.com |
Riverbed Technology, Inc. | | The Blueshirt Group |
415-247-6397 | | 415-217-7722 |
Riverbed Technology, Inc. Reports First Quarter 2008 Financial Results
Riverbed Announces $100 Million Share Repurchase Program
San Francisco, CA, April 24, 2008 – Riverbed Technology, Inc. (NASDAQ: RVBD), the technology and market leader in wide-area data services (WDS), today released financial results for the first fiscal quarter ended March 31, 2008.
Revenues for the first quarter of 2008 were $73 million, an increase of 71% from the first quarter of 2007. Riverbed® posted GAAP net income of $638,000, or $0.01 per share, in the first quarter of 2008, compared to net income of $3.3 million, or $0.05 per share, in the first quarter of 2007. Riverbed’s first quarter of 2008 GAAP results included $11.3 million of stock-based compensation expenses and related payroll taxes. Excluding the impact of stock-based compensation and related payroll taxes in all periods, as well as related income tax effects, the non-GAAP net income for the first quarter of 2008 was $7.9 million, or $0.11 per share, compared to non-GAAP net income of $8.6 million, or $0.12 per share, in the first quarter of 2007.
“In the first quarter, we posted 71% revenue growth year-over-year but our results were impacted by a lengthening sales cycle at some accounts due to macro-economic trends,” said Jerry Kennelly, Riverbed president and chief executive officer. “While we had fewer large deals in the first quarter than in recent periods, we did see broad-based demand from our installed base and added approximately 500 new customers this quarter across a broad range of verticals. With these new customers, we now have over 4,000 cumulative customers, including many of the world’s largest companies and interest in our technology continues to grow. Based on our win rate in head-to-head competitions and market reports, our competitive leadership position remains unchanged, and we believe we have further extended our technological lead this quarter with the release of our version 5.0 upgrade.”
“Gross margins were the second highest in company history and we generated strong cash flow in the quarter,” said Randy Gottfried, Riverbed chief financial officer. “During the quarter, we generated $22 million in cash from operations and ended the quarter with $269 million in cash, cash equivalents and marketable securities.”
Additionally, Riverbed announced today that its board of directors approved a share repurchase program that authorizes the company to purchase up to $100 million of the company’s common stock, as market and business conditions warrant.
“We believe the current share price does not reflect the strength of the company’s long-term growth prospects, and believe this action underscores our confidence in our business and our continued commitment to maximizing value for our shareholders,” added Mr. Kennelly.
The stock purchases may be made from time to time on the open market in compliance with applicable state and federal securities laws. The timing and amounts of any purchases will be based on market conditions and other factors including price, regulatory requirements and capital availability. The program does not require the purchase of any minimum number of shares and may be suspended, modified or discontinued at any time without prior notice.
Conference Call Information
Riverbed will host a conference call for analysts and investors to discuss its first quarter results today at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time). A live webcast of the conference call will also be accessible from the “Investor Relations” section of the company’s website atwww.riverbed.com. Following the webcast, an archived version will be available on the website for 30 days. To hear the replay, parties in the United States and Canada should call 800-405-2236 and enter passcode 11110938. International parties can access the replay at 303-590-3000 and should enter passcode 11110938.
About Riverbed
Riverbed Technology is the technology and market leader in wide-area data services (WDS) solutions for companies worldwide. By enabling application performance over the wide area network (WAN) that is orders of magnitude faster than what users experience today, Riverbed is changing the way people work, and enabling a distributed workforce that can collaborate as if they were local. Additional information about Riverbed (Nasdaq: RVBD) is available atwww.riverbed.com.
Forward-Looking Statements
This press release contains forward-looking statements, including statements relating to the expected demand for Riverbed’s products and services, statements relating to Riverbed’s long-term growth prospects and the growth prospects of the WDS market, statements relating to Riverbed’s ability to enter new markets, statements relating to Riverbed’s ability to meet the needs of distributed organizations, grow market share or grow the market as a whole and statements relating to the stock repurchase program and the timing and amount, if any, of shares to be purchased thereunder. These forward-looking statements involve risks and uncertainties, as well as assumptions that, if they do not fully materialize or prove incorrect, could cause our results to differ materially from those expressed or implied by such forward-looking statements. The risks and uncertainties that could cause our results to differ materially from those expressed or implied by such forward-looking statements include our ability to react to trends and challenges in our business and the markets in which we operate; our ability to anticipate market needs or develop new or enhanced products to meet those needs; the adoption rate of our products; our ability to establish and maintain successful relationships with our distribution partners; our ability to compete in our industry; fluctuations in demand, sales cycles and prices for our products and services; shortages or price fluctuations in our supply chain; our ability to protect our intellectual property rights; general political, economic and market conditions and events; and other risks and uncertainties described more fully in our documents filed with or furnished to the Securities and Exchange Commission. More information about these and other risks that may impact Riverbed’s business are set forth in our Annual Report on Form 10-K for the year ended December 31, 2007 filed with the SEC on February 15, 2008, as well as subsequent reports on Forms 10-Q and 8-K filed with or furnished to the SEC. All forward-looking statements in this press release are based on information available to us as of the date hereof, and we assume no obligation to update these forward-looking statements. Any future product, feature or related specification that may be referenced in this release are for informational purposes only and are not commitments to deliver any technology or enhancement. Riverbed reserves the right to modify future product plans at any time.
Non-GAAP Financial Measures
In addition to disclosing financial measures prepared in accordance with Generally Accepted Accounting Principles (GAAP), this press release and the accompanying tables contain non-GAAP financial measures. For a description of these non-GAAP financial measures, including the reasons why management uses each measure, and reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures, please see the section of the accompanying tables titled “Use of Non-GAAP Financial Information” as well as the related tables that follow it. We anticipate disclosing forward-looking non-GAAP financial information on our April 24, 2008 conference call to
discuss our first quarter results, including an estimate of non-GAAP earnings for the second quarter and full fiscal year that excludes stock-based compensation expenses related to employee stock options, purchases of common stock under our Employee Stock Purchase Plan, and related payroll taxes, and the tax impact of non-GAAP adjustments. We cannot readily estimate these expenses because they depend on such factors as our future stock price for purposes of computing such expenses.
A copy of this press release can be found on the investor relations page of Riverbed’s website atwww.riverbed.com.
Riverbed Technology, Riverbed, Steelhead, RiOS, Interceptor, and the Riverbed logo are trademarks or registered trademarks of Riverbed Technology, Inc. All other trademarks used or mentioned herein belong to their respective owners.
Riverbed Technology, Inc.
GAAP Condensed Consolidated Statements of Operations
In thousands, except per share amounts
Unaudited
| | | | | | | |
| | Three months ended March 31, |
| | 2008 | | | 2007 |
Revenue: | | | | | | | |
Product | | $ | 57,729 | | | $ | 35,639 |
Support and services | | | 15,253 | | | | 7,145 |
| | | | | | | |
Total revenue | | | 72,982 | | | | 42,784 |
Cost of revenue: | | | | | | | |
Cost of product | | | 13,936 | | | | 10,168 |
Cost of support and services | | | 6,010 | | | | 2,386 |
| | | | | | | |
Total cost of revenue | | | 19,946 | | | | 12,554 |
| | | | | | | |
Gross profit | | | 53,036 | | | | 30,230 |
Operating expenses: | | | | | | | |
Sales and marketing | | | 31,207 | | | | 17,092 |
Research and development | | | 13,608 | | | | 7,458 |
General and administrative | | | 9,373 | | | | 4,037 |
| | | | | | | |
Total operating expenses | | | 54,188 | | | | 28,587 |
| | | | | | | |
Operating income (loss) | | | (1,152 | ) | | | 1,643 |
Other income, net | | | 2,300 | | | | 1,719 |
| | | | | | | |
Income before provision for income taxes | | | 1,148 | | | | 3,362 |
Provision for income taxes | | | 510 | | | | 103 |
| | | | | | | |
Net income | | $ | 638 | | | $ | 3,259 |
| | | | | | | |
Net income per share, basic | | $ | 0.01 | | | $ | 0.05 |
Net income per share, diluted | | $ | 0.01 | | | $ | 0.05 |
Shares used in computing basic net income per share | | | 70,597 | | | | 65,037 |
Shares used in computing diluted net income per share | | | 73,959 | | | | 70,350 |
| | |
Stock-based compensation expense included in above: | | | | | | | |
Cost of product | | $ | 35 | | | $ | 8 |
Cost of support and services | | | 1,031 | | | | 372 |
Sales and marketing | | | 5,389 | | | | 2,742 |
Research and development | | | 2,901 | | | | 1,456 |
General and administrative | | | 1,852 | | | | 798 |
| | | | | | | |
Total stock-based compensation expense | | $ | 11,208 | | | $ | 5,376 |
| | | | | | | |
Riverbed Technology, Inc.
Non-GAAP Condensed Consolidated Statements of Operations
In thousands, except per share amounts
Unaudited
| | | | | | | | | | | | | | | |
| | Three months ended March 31, | | | Three months ended March 31, | | | % change | |
| | 2008 | | % of Revenues | | | 2007 | | % of Revenues | | | | |
Revenue: | | | | | | | | | | | | | | | |
Product | | $ | 57,729 | | 79 | % | | $ | 35,639 | | 83 | % | | 62 | % |
Support and services | | | 15,253 | | 21 | % | | | 7,145 | | 17 | % | | 113 | % |
| | | | | | | | | | | | | | | |
Total revenue | | | 72,982 | | 100 | % | | | 42,784 | | 100 | % | | 71 | % |
Cost of revenue: | | | | | | | | | | | | | | | |
Cost of product | | | 13,901 | | 24 | % (a) | | | 10,160 | | 29 | % (a) | | 37 | % |
Cost of support and services | | | 4,979 | | 33 | % (a) | | | 2,014 | | 28 | % (a) | | 147 | % |
| | | | | | | | | | | | | | | |
Total cost of revenue | | | 18,880 | | 26 | % | | | 12,174 | | 28 | % | | 55 | % |
| | | | | | | | | | | | | | | |
Gross profit | | | 54,102 | | 74 | % | | | 30,610 | | 72 | % | | 77 | % |
Operating expenses: | | | | | | | | | | | | | | | |
Sales and marketing | | | 25,802 | | 35 | % | | | 14,350 | | 34 | % | | 80 | % |
Research and development | | | 10,665 | | 15 | % | | | 6,002 | | 14 | % | | 78 | % |
General and administrative | | | 7,518 | | 10 | % | | | 3,239 | | 8 | % | | 132 | % |
| | | | | | | | | | | | | | | |
Total operating expenses | | | 43,985 | | 60 | % | | | 23,591 | | 56 | % | | 86 | % |
| | | | | | | | | | | | | | | |
Operating income | | | 10,117 | | 14 | % | | | 7,019 | | 16 | % | | 44 | % |
Other income, net | | | 2,300 | | 3 | % | | | 1,719 | | 4 | % | | 34 | % |
| | | | | | | | | | | | | | | |
Income before provision for income taxes | | | 12,417 | | 17 | % | | | 8,738 | | 20 | % | | 42 | % |
Provision for income taxes | | | 4,520 | | 6 | % | | | 103 | | 0 | % | | 4288 | % |
| | | | | | | | | | | | | | | |
Net income | | $ | 7,897 | | 11 | % | | $ | 8,635 | | 20 | % | | -9 | % |
| | | | | | | | | | | | | | | |
Net income per share, basic | | $ | 0.11 | | | | | $ | 0.13 | | | | | | |
Net income per share, diluted | | $ | 0.11 | | | | | $ | 0.12 | | | | | | |
Shares used in computing basic net income per share | | | 70,597 | | | | | | 65,037 | | | | | | |
Shares used in computing diluted net income per share | | | 74,427 | | | | | | 70,694 | | | | | | |
(a) | Cost of product and cost of support and services are reflected as percent of product and support and services revenues, respectively. |
Riverbed Technology, Inc.
Non-GAAP Condensed Consolidated Statements of Operations
In thousands, except per share amounts
Unaudited
| | | | | | | | | | | | | | | |
| | Three months ended March 31, | | | Three months ended December 31, | | | % change | |
| | 2008 | | % of Revenues | | | 2007 | | % of Revenues | | | | |
Revenue: | | | | | | | | | | | | | | | |
Product | | $ | 57,729 | | 79 | % | | $ | 63,287 | | 83 | % | | -9 | % |
Support and services | | | 15,253 | | 21 | % | | | 13,023 | | 17 | % | | 17 | % |
| | | | | | | | | | | | | | | |
Total revenue | | | 72,982 | | 100 | % | | | 76,310 | | 100 | % | | -4 | % |
Cost of revenue: | | | | | | | | | | | | | | | |
Cost of product | | | 13,901 | | 24 | % (a) | | | 13,981 | | 22 | % (a) | | -1 | % |
Cost of support and services | | | 4,979 | | 33 | % (a) | | | 4,079 | | 31 | % (a) | | 22 | % |
| | | | | | | | | | | | | | | |
Total cost of revenue | | | 18,880 | | 26 | % | | | 18,060 | | 24 | % | | 5 | % |
| | | | | | | | | | | | | | | |
Gross profit | | | 54,102 | | 74 | % | | | 58,250 | | 76 | % | | -7 | % |
Operating expenses: | | | | | | | | | | | | | | | |
Sales and marketing | | | 25,802 | | 35 | % | | | 28,053 | | 37 | % | | -8 | % |
Research and development | | | 10,665 | | 15 | % | | | 9,642 | | 13 | % | | 11 | % |
General and administrative | | | 7,518 | | 10 | % | | | 6,249 | | 8 | % | | 20 | % |
| | | | | | | | | | | | | | | |
Total operating expenses | | | 43,985 | | 60 | % | | | 43,944 | | 58 | % | | 0 | % |
| | | | | | | | | | | | | | | |
Operating income | | | 10,117 | | 14 | % | | | 14,306 | | 19 | % | | -29 | % |
Other income, net | | | 2,300 | | 3 | % | | | 2,705 | | 4 | % | | -15 | % |
| | | | | | | | | | | | | | | |
Income before provision for income taxes | | | 12,417 | | 17 | % | | | 17,011 | | 22 | % | | -27 | % |
Provision for income taxes | | | 4,520 | | 6 | % | | | 2,367 | | 3 | % | | 91 | % |
| | | | | | | | | | | | | | | |
Net income | | $ | 7,897 | | 11 | % | | $ | 14,644 | | 19 | % | | -46 | % |
| | | | | | | | | | | | | | | |
Net income per share, basic | | $ | 0.11 | | | | | $ | 0.21 | | | | | | |
Net income per share, diluted | | $ | 0.11 | | | | | $ | 0.20 | | | | | | |
Shares used in computing basic net income per share | | | 70,597 | | | | | | 69,887 | | | | | | |
Shares used in computing diluted net income per share | | | 74,427 | | | | | | 74,530 | | | | | | |
(a) | Cost of product and cost of support and services are reflected as percent of product and support and services revenues, respectively. |
Riverbed Technology, Inc.
GAAP to Non-GAAP Reconciliation
In thousands, except per share amounts
Unaudited
| | | | | | | | | | | |
| | Three months ended March 31, 2008 |
| | GAAP | | | Adjustments | | | Non-GAAP |
Reconciliation of gross profit: | | | | | | | | | | | |
Total revenue | | $ | 72,982 | | | $ | — | | | $ | 72,982 |
Total cost of revenue | | | 19,946 | | | | (1,066 | ) (a) | | | 18,880 |
| | | | | | | | | | | |
Gross profit | | $ | 53,036 | | | $ | 1,066 | | | $ | 54,102 |
| | | | | | | | | | | |
Reconciliation of operating expenses: | | | | | | | | | | | |
Sales and marketing | | $ | 31,207 | | | $ | (5,405 | ) (a) | | $ | 25,802 |
Research and development | | | 13,608 | | | | (2,943 | ) (a) | | | 10,665 |
General and administrative | | | 9,373 | | | | (1,855 | ) (a) | | | 7,518 |
| | | | | | | | | | | |
Total operating expenses | | $ | 54,188 | | | $ | (10,203 | ) | | $ | 43,985 |
| | | | | | | | | | | |
Reconciliation of operating income, net income and net income per share: | | | | | | | | | | | |
Operating income (loss) | | $ | (1,152 | ) | | $ | 11,269 | (a) | | $ | 10,117 |
Income before provision for income taxes | | $ | 1,148 | | | $ | 11,269 | (a) | | $ | 12,417 |
Income tax provision | | $ | 510 | | | $ | 4,010 | (b) | | $ | 4,520 |
Net income | | $ | 638 | | | $ | 7,259 | | | $ | 7,897 |
Net income per share, basic | | $ | 0.01 | | | | | | | $ | 0.11 |
Net income per share, diluted | | $ | 0.01 | | | | | | | $ | 0.11 |
Shares used in computing basic net income per share | | | 70,597 | | | | | | | | 70,597 |
Shares used in computing diluted net income per share | | | 73,959 | | | | 468 | (c) | | | 74,427 |
Use of Non-GAAP Financial Information:
To supplement our condensed consolidated financial statements presented on a GAAP basis, Riverbed uses non-GAAP measures of operating results, net income and net income per share, which are adjusted to exclude stock-based compensation expense and payroll tax expense related to stock option exercises, exclude our tax valuation allowance and certain other extraordinary items from the tax rate, and to include dilutive shares where applicable. We believe these adjustments are appropriate to enhance an overall understanding of our past financial performance and also our prospects for the future. These adjustments to our current period GAAP results are made with the intent of providing both management and investors a more complete understanding of Riverbed's underlying operating results and trends and our marketplace performance. The non-GAAP results are an indication of our baseline performance that are considered by management for purpose of making operational decisions. In addition, these non-GAAP results are the primary indicators management uses as a basis for our planning and forecasting of future periods. The presentation of this additional information is not meant to be considered in isolation or as a substitute for net income or basic and diluted net income per share prepared in accordance with generally accepted accounting principles in the United States. Non-GAAP financial measures are not based on a comprehensive set of accounting rules or principles and are subject to limitations.
GAAP to Non-GAAP Reconciliations:
(a) | Stock-based compensation expense and payroll tax on stock option exercises |
| | | | | | | | | |
| | Stock-based compensation expense | | Payroll tax on stock option exercises | | Total |
Cost of revenue | | $ | 1,066 | | $ | — | | $ | 1,066 |
Sales and marketing | | | 5,389 | | | 16 | | | 5,405 |
Research and development | | | 2,901 | | | 42 | | | 2,943 |
General and administrative | | | 1,852 | | | 3 | | | 1,855 |
| | | | | | | �� | | |
| | $ | 11,208 | | $ | 61 | | $ | 11,269 |
| | | | | | | | | |
Excluded amount represents stock-based compensation expense. Stock-based compensation is a non-cash expense accounted for in accordance with the intrinsic value method under Accounting Principles Board No. 25 through December 31, 2005, and with the fair value recognition provisions of Statement of Financial Accounting Standards No. 123(R) (SFAS 123(R)) effective January 1, 2006. While a large component of our expense, we believe investors want to exclude the effects of stock-based compensation expense in order to compare our financial performance with that of other companies and between time periods.
| | | |
GAAP provision for income taxes | | $ | 510 |
Effects of exclusion of stock-based compensation and valuation allowance | | | 4,010 |
| | | |
Non-GAAP provision for income taxes | | $ | 4,520 |
| | | |
The non-GAAP tax rate excludes the effect of stock-based compensation expense as well as discrete tax benefits on stock option exercises. Additionally, the non-GAAP tax rate does not assume a full valuation allowance on our deferred tax assets.
(c) | Non-GAAP diluted earnings per share and non-GAAP diluted weighted average shares outstanding were calculated excluding the effects of expensing stock options under SFAS 123(R). |
Riverbed Technology, Inc.
GAAP to Non-GAAP Reconciliation
In thousands, except per share amounts
Unaudited
| | | | | | | | | | |
| | Three months ended March 31, 2007 |
| | GAAP | | Adjustments | | | Non- GAAP |
Reconciliation of gross profit: | | | | | | | | | | |
Total revenue | | $ | 42,784 | | $ | — | | | $ | 42,784 |
Total cost of revenue | | | 12,554 | | | (380 | ) (a) | | | 12,174 |
| | | | | | | | | | |
Gross profit | | $ | 30,230 | | $ | 380 | | | $ | 30,610 |
| | | | | | | | | | |
Reconciliation of operating expenses: | | | | | | | | | | |
Sales and marketing | | $ | 17,092 | | $ | (2,742 | ) (a) | | $ | 14,350 |
Research and development | | | 7,458 | | | (1,456 | ) (a) | | | 6,002 |
General and administrative | | | 4,037 | | | (798 | ) (a) | | | 3,239 |
| | | | | | | | | | |
Total operating expenses | | $ | 28,587 | | $ | (4,996 | ) | | $ | 23,591 |
| | | | | | | | | | |
Reconciliation of operating income, net income and net income per share: | | | | | | | | | | |
Operating income | | $ | 1,643 | | $ | 5,376 | (a) | | $ | 7,019 |
Net income | | $ | 3,259 | | $ | 5,376 | (a) | | $ | 8,635 |
Net income per share, basic | | $ | 0.05 | | | | | | $ | 0.13 |
Net income per share, diluted | | $ | 0.05 | | | | | | $ | 0.12 |
Shares used in computing basic net income per share | | | 65,037 | | | | | | | 65,037 |
Shares used in computing diluted net income per share | | | 70,350 | | | 344 | (b) | | | 70,694 |
GAAP to Non-GAAP Reconciliation:
(a) | Stock-based compensation expense and payroll tax on stock option exercises |
| | | | | | | | | |
| | Stock-based compensation expense | | Payroll tax on stock option exercises | | Total |
Cost of revenue | | $ | 380 | | $ | — | | $ | 380 |
Sales and marketing | | | 2,742 | | | — | | | 2,742 |
Research and development | | | 1,456 | | | — | | | 1,456 |
General and administrative | | | 798 | | | — | | | 798 |
| | | | | | | | | |
| | $ | 5,376 | | $ | — | | $ | 5,376 |
| | | | | | | | | |
Excluded amount represents stock-based compensation expense. Stock-based compensation is a non-cash expense accounted for in accordance with the intrinsic value method under Accounting Principles Board No. 25 through December 31, 2005 and with the fair value recognition provisions of Statement of Financial Accounting Standards No. 123(R) effective January 1, 2006. While a large component of our expense, we believe investors want to exclude the effects of stock-based compensation expense in order to compare our financial performance with that of other companies and between time periods.
(b) | Non-GAAP diluted earnings per share and non-GAAP diluted weighted average shares outstanding were calculated excluding the effects of expensing stock options under SFAS 123(R). |
Riverbed Technology, Inc.
GAAP to Non-GAAP Reconciliation
In thousands, except per share amounts
Unaudited
| | | | | | | | | | |
| | Three months ended December 31, 2007 |
| | GAAP | | Adjustments | | | Non-GAAP |
Reconciliation of gross profit: | | | | | | | | | | |
Total revenue | | $ | 76,310 | | $ | — | | | $ | 76,310 |
Total cost of revenue | | | 18,872 | | | (812 | ) (a) | | | 18,060 |
| | | | | | | | | | |
Gross profit | | $ | 57,438 | | $ | 812 | | | $ | 58,250 |
| | | | | | | | | | |
Reconciliation of operating expenses: | | | | | | | | | | |
Sales and marketing | | $ | 32,617 | | $ | (4,564 | ) (a) | | $ | 28,053 |
Research and development | | | 12,312 | | | (2,670 | ) (a) | | | 9,642 |
General and administrative | | | 8,020 | | | (1,771 | ) (a) | | | 6,249 |
| | | | | | | | | | |
Total operating expenses | | $ | 52,949 | | $ | (9,005 | ) | | $ | 43,944 |
| | | | | | | | | | |
Reconciliation of operating income, net income and net income per share: | | | | | | | | | | |
Operating income | | $ | 4,489 | | $ | 9,817 | (a) | | $ | 14,306 |
Income before provision for income taxes | | $ | 7,194 | | $ | 9,817 | (a) | | $ | 17,011 |
Net income | | $ | 4,827 | | $ | 9,817 | (a) | | $ | 14,644 |
Net income per share, basic | | $ | 0.07 | | | | | | $ | 0.21 |
Net income per share, diluted | | $ | 0.07 | | | | | | $ | 0.20 |
Shares used in computing basic net income per share | | | 69,887 | | | | | | | 69,887 |
Shares used in computing diluted net income per share | | | 74,176 | | | 354 | (b) | | | 74,530 |
GAAP to Non-GAAP Reconciliation:
(a) | Stock-based compensation expense and payroll tax on stock option exercises |
| | | | | | | | | |
| | Stock-based compensation expense | | Payroll tax on stock option exercises | | Total |
Cost of revenue | | $ | 811 | | $ | 1 | | $ | 812 |
Sales and marketing | | | 4,419 | | | 145 | | | 4,564 |
Research and development | | | 2,635 | | | 35 | | | 2,670 |
General and administrative | | | 1,757 | | | 14 | | | 1,771 |
| | | | | | | | | |
| | $ | 9,622 | | $ | 195 | | $ | 9,817 |
| | | | | | | | | |
Excluded amount represents stock-based compensation expense. Stock-based compensation is a non-cash expense accounted for in accordance with the intrinsic value method under Accounting Principles Board No. 25 through December 31, 2005, and with the fair value recognition provisions of Statement of Financial Accounting Standards No. 123(R) effective January 1, 2006. While a large component of our expense, we believe investors want to exclude the effects of stock-based compensation expense in order to compare our financial performance with that of other companies and between time periods.
(b) | Non-GAAP diluted earnings per share and non-GAAP diluted weighted average shares outstanding were calculated excluding the effects of expensing stock options under SFAS 123(R). |
Riverbed Technology, Inc.
Supplemental Financial Information
In thousands
Unaudited
Alternate Revenue and Cost of Revenue Classification (Non-GAAP)
| | | | | | | | | | | | | | | | | | | | |
| | Q1-07 | | | Q2-07 | | | Q3-07 | | | Q4-07 | | | Q1-08 | |
Revenue: | | | | | | | | | | | | | | | | | | | | |
Product | | $ | 33,638 | | | $ | 43,392 | | | $ | 50,847 | | | $ | 61,342 | | | $ | 56,072 | |
Support and services | | | 6,837 | | | | 8,475 | | | | 10,460 | | | | 12,688 | | | | 15,092 | |
Ratable product and related support and services | | | 2,309 | | | | 2,135 | | | | 2,003 | | | | 2,280 | | | | 1,818 | |
| | | | | | | | | | | | | | | | | | | | |
Total revenue | | | 42,784 | | | | 54,002 | | | | 63,310 | | | | 76,310 | | | | 72,982 | |
Cost of revenue: | | | | | | | | | | | | | | | | | | | | |
Cost of product | | | 9,653 | | | | 12,315 | | | | 13,506 | | | | 13,434 | | | | 13,344 | |
Cost of support and services | | | 1,918 | | | | 2,792 | | | | 3,186 | | | | 3,975 | | | | 4,980 | |
Cost of ratable product and related support and services | | | 603 | | | | 597 | | | | 614 | | | | 651 | | | | 556 | |
| | | | | | | | | | | | | | | | | | | �� | |
Total cost of revenue | | | 12,174 | | | | 15,704 | | | | 17,306 | | | | 18,060 | | | | 18,880 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | $ | 30,610 | | | $ | 38,298 | | | $ | 46,004 | | | $ | 58,250 | | | $ | 54,102 | |
| | | | | | | | | | | | | | | | | | | | |
|
Alternate Revenue and Cost of Revenue Classification (Non-GAAP) - % change over previous quarter | |
| | | | | |
| | Q1-07 | | | Q2-07 | | | Q3-07 | | | Q4-07 | | | Q1-08 | |
Revenue: | | | | | | | | | | | | | | | | | | | | |
Product | | | 26 | % | | | 29 | % | | | 17 | % | | | 21 | % | | | -9 | % |
Support and services | | | 39 | % | | | 24 | % | | | 23 | % | | | 21 | % | | | 19 | % |
Ratable product and related support and services | | | 10 | % | | | -8 | % | | | -6 | % | | | 14 | % | | | -20 | % |
| | | | | | | | | | | | | | | | | | | | |
Total revenue | | | 26 | % | | | 26 | % | | | 17 | % | | | 21 | % | | | -4 | % |
Cost of revenue: | | | | | | | | | | | | | | | | | | | | |
Cost of product | | | 8 | % | | | 28 | % | | | 10 | % | | | -1 | % | | | -1 | % |
Cost of support and services | | | 22 | % | | | 46 | % | | | 14 | % | | | 25 | % | | | 25 | % |
Cost of ratable product and related support and services | | | 33 | % | | | -1 | % | | | 3 | % | | | 6 | % | | | -15 | % |
| | | | | | | | | | | | | | | | | | | | |
Total cost of revenue | | | 11 | % | | | 29 | % | | | 10 | % | | | 4 | % | | | 5 | % |
Gross profit | | | 34 | % | | | 25 | % | | | 20 | % | | | 27 | % | | | -7 | % |
|
GAAP to Non-GAAP Reconciliation: | |
| | Q1-07 | | | Q2-07 | | | Q3-07 | | | Q4-07 | | | Q1-08 | |
| | | | | |
Cost of product - GAAP | | $ | 9,661 | | | $ | 12,348 | | | $ | 13,533 | | | $ | 13,467 | | | $ | 13,379 | |
Less: stock-based compensation and related payroll taxes | | | 8 | | | | 33 | | | | 27 | | | | 33 | | | | 35 | |
| | | | | | | | | | | | | | | | | | | | |
Cost of product - Non-GAAP | | $ | 9,653 | | | $ | 12,315 | | | $ | 13,506 | | | $ | 13,434 | | | $ | 13,344 | |
| | | | | | | | | | | | | | | | | | | | |
Cost of support and services - GAAP | | $ | 2,290 | | | $ | 3,412 | | | $ | 3,993 | | | $ | 4,754 | | | $ | 6,011 | |
Less: stock-based compensation and related payroll taxes | | | 372 | | | | 620 | | | | 807 | | | | 779 | | | | 1,031 | |
| | | | | | | | | | | | | | | | | | | | |
Cost of support and services - Non-GAAP | | $ | 1,918 | | | $ | 2,792 | | | $ | 3,186 | | | $ | 3,975 | | | $ | 4,980 | |
| | | | | | | | | | | | | | | | | | | | |
Riverbed Technology, Inc.
Supplemental Financial Information, continued
In thousands
Unaudited
Revenue by Geography
| | | | | | | | | | | | | | | | | | | | |
| | Q1-07 | | | Q2-07 | | | Q3-07 | | | Q4-07 | | | Q1-08 | |
| | | | | |
Customers within the United States | | $ | 29,579 | | | $ | 32,883 | | | $ | 38,736 | | | $ | 46,973 | | | $ | 40,502 | |
Customers outside the United States | | | 13,205 | | | | 21,119 | | | | 24,574 | | | | 29,337 | | | | 32,480 | |
| | | | | | | | | | | | | | | | | | | | |
Total revenue | | $ | 42,784 | | | $ | 54,002 | | | $ | 63,310 | | | $ | 76,310 | | | $ | 72,982 | |
| | | | | | | | | | | | | | | | | | | | |
As a percentage of total revenues: | | | | | | | | | | | | | | | | | | | | |
Customers within the United States | | | 69 | % | | | 61 | % | | | 61 | % | | | 62 | % | | | 55 | % |
Customers outside the United States | | | 31 | % | | | 39 | % | | | 39 | % | | | 38 | % | | | 45 | % |
| | | | | | | | | | | | | | | | | | | | |
Total revenue | | | 100 | % | | | 100 | % | | | 100 | % | | | 100 | % | | | 100 | % |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Revenue by Sales Channel | | | | | | | | | | | | | | | | | | | | |
| | | | | |
| | Q1-07 | | | Q2-07 | | | Q3-07 | | | Q4-07 | | | Q1-08 | |
| | | | | |
Direct | | $ | 4,023 | | | $ | 5,256 | | | $ | 7,516 | | | $ | 9,251 | | | $ | 8,063 | |
Indirect | | | 38,761 | | | | 48,746 | | | | 55,794 | | | | 67,059 | | | | 64,919 | |
| | | | | | | | | | | | | | | | | | | | |
Total revenue | | $ | 42,784 | | | $ | 54,002 | | | $ | 63,310 | | | $ | 76,310 | | | $ | 72,982 | |
| | | | | | | | | | | | | | | | | | | | |
As a percentage of total revenues: | | | | | | | | | | | | | | | | | | | | |
Direct | | | 9 | % | | | 10 | % | | | 12 | % | | | 12 | % | | | 11 | % |
Indirect | | | 91 | % | | | 90 | % | | | 88 | % | | | 88 | % | | | 89 | % |
| | | | | | | | | | | | | | | | | | | | |
Total revenue | | | 100 | % | | | 100 | % | | | 100 | % | | | 100 | % | | | 100 | % |
| | | | | | | | | | | | | | | | | | | | |
Riverbed Technology, Inc.
Condensed Consolidated Balance Sheets
In thousands
| | | | | | | | |
| | March 31, 2008 | | | December 31, 2007 | |
| | (unaudited) | | | | |
ASSETS | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 148,216 | | | $ | 162,979 | |
Marketable securities | | | 120,848 | | | | 83,103 | |
Trade receivables, net | | | 42,170 | | | | 50,072 | |
Other receivables | | | 1,119 | | | | 1,273 | |
Inventory | | | 11,277 | | | | 9,413 | |
Prepaid expenses and other current assets | | | 5,645 | | | | 5,136 | |
| | | | | | | | |
Total current assets | | | 329,275 | | | | 311,976 | |
| | | | | | | | |
Fixed assets, net | | | 19,847 | | | | 18,826 | |
Other assets | | | 7,155 | | | | 6,800 | |
| | | | | | | | |
Total assets | | $ | 356,277 | | | $ | 337,602 | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 18,944 | | | $ | 20,325 | |
Accrued compensation and related benefits | | | 14,087 | | | | 14,290 | |
Other accrued liabilities | | | 11,430 | | | | 9,381 | |
Deferred revenue | | | 30,738 | | | | 26,845 | |
| | | | | | | | |
Total current liabilities | | | 75,199 | | | | 70,841 | |
| | | | | | | | |
Deferred revenue non-current | | | 7,380 | | | | 6,634 | |
Other long-term liabilities | | | 345 | | | | 409 | |
| | | | | | | | |
Total long-term liabilities | | | 7,725 | | | | 7,043 | |
| | | | | | | | |
Stockholders’ equity: | | | | | | | | |
Common stock and additional paid-in-capital | | | 307,584 | | | | 295,487 | |
Deferred stock-based compensation | | | (2,523 | ) | | | (3,287 | ) |
Accumulated deficit | | | (31,897 | ) | | | (32,535 | ) |
Accumulated other comprehensive loss | | | 189 | | | | 53 | |
| | | | | | | | |
Total stockholders’ equity | | | 273,353 | | | | 259,718 | |
| | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 356,277 | | | $ | 337,602 | |
| | | | | | | | |
Riverbed Technology, Inc.
Condensed Consolidated Statements of Cash Flows
In thousands
Unaudited
| | | | | | | | |
| | Three months ended March 31, | |
| | 2008 | | | 2007 | |
Operating activities: | | | | | | | | |
Net income | | $ | 638 | | | $ | 3,259 | |
Adjustments to reconcile net income to net cash provided by operating activities | | | | | | | | |
Depreciation and amortization | | | 2,117 | | | | 979 | |
Stock-based compensation | | | 11,208 | | | | 5,376 | |
Excess tax benefit from employee stock plans | | | (391 | ) | | | — | |
Changes in operating assets and liabilities | | | | | | | | |
(Increase) decrease in trade receivables | | | 7,862 | | | | (3,682 | ) |
Increase in inventory | | | (2,719 | ) | | | (784 | ) |
Increase in prepaid expenses and other assets | | | (565 | ) | | | (362 | ) |
Decrease in accounts payable and other current liabilities | | | (1,145 | ) | | | (804 | ) |
Increase in income taxes payable | | | 21 | | | | 50 | |
Increase in deferred revenue | | | 4,639 | | | | 2,987 | |
| | | | | | | | |
Net cash provided by operating activities | | | 21,665 | | | | 7,019 | |
Investing activities: | | | | | | | | |
Capital expenditures | | | (512 | ) | | | (1,518 | ) |
Purchase of available for sale securities | | | (50,561 | ) | | | (7,945 | ) |
Proceeds from maturities of available for sale securities | | | — | | | | 4,000 | |
Proceeds from sales of available for sale securities | | | 13,003 | | | | — | |
Increase in other assets | | | — | | | | (1,600 | ) |
| | | | | | | | |
Net cash used in investing activities | | | (38,070 | ) | | | (7,063 | ) |
Financing activities: | | | | | | | | |
Proceeds from public offering, net of expenses | | | — | | | | 87,664 | |
Proceeds from issuance of common stock under employee stock plans, net of repurchases | | | 1,179 | | | | 81 | |
Excess tax benefit from employee stock plans | | | 391 | | | | — | |
| | | | | | | | |
Net cash provided by financing activities | | | 1,570 | | | | 87,745 | |
Effect of exchange rate changes on cash and cash equivalents | | | 72 | | | | 4 | |
| | | | | | | | |
Net increase in cash and cash equivalents | | | (14,763 | ) | | | 87,705 | |
Cash and cash equivalents at beginning of period | | | 162,979 | | | | 105,330 | |
| | | | | | | | |
Cash and cash equivalents at end of period | | $ | 148,216 | | | $ | 193,035 | |
| | | | | | | | |