Attached files

file filename
8-K - FORM 8-K - F5 NETWORKS, INC.d336787d8k.htm

Exhibit 99.1

FOR IMMEDIATE RELEASE

 

CONTACT:   

InvestorRelations

  
  

John   Eldridge

  
  

(206)  272-6571

  
  

j.eldridge@f5.com

  
  

PublicRelations

  
  

Alane Moran

  
  

(206)  272-6850

  
  

a.moran@f5.com

  

F5 Networks Announces Results for Second Quarter of Fiscal 2012

SEATTLE, WA—April 18, 2012— For the second quarter of fiscal 2012, F5 Networks, Inc. (NASDAQ: FFIV) announced revenue of $339.6 million, up 5.3 percent from $322.4 million in the prior quarter and 22.4 percent from $277.6 million in the second quarter of fiscal 2011.

GAAP net income was $68.6 million ($0.86 per diluted share), compared to $66.5 million ($0.83 per diluted share) in the prior quarter and $55.6 million ($0.68 per diluted share) in the second quarter a year ago.

Excluding the impact of stock-based compensation, amortization of purchased intangible assets and acquisition-related charges and related tax effects, non-GAAP net income for the second quarter was $87.1 million ($1.09 per diluted share), compared to $82.2 million ($1.03 per diluted share) in the prior quarter and $71.5 million ($0.88 per diluted share) in the second quarter of last year.

A reconciliation of GAAP net income to non-GAAP net income is included on the attached Consolidated Statements of Operations.

John McAdam, F5 president and chief executive officer, said strong demand for VIPRION platforms, F5’s industry leading Virtual Clustered Multiprocessing technology (“vCMP”), and the full range of BIG-IP software modules contributed to solid gains in product revenue, which grew more than 18 percent year over year. Bookings growth was solid in APAC, especially in Japan, and sales growth in EMEA was in line with overall growth during the quarter. Solid growth in the Americas was driven by strong service provider sales.

“During the quarter we continued to see growing demand for both VIPRION 2400, our midrange chassis-based application delivery controller, and VIPRION 4400, the high end of our ADC product family,” McAdam said. “In early April, we introduced a new chassis, VIPRION 4480, with new blades that effectively double the performance of VIPRION 4400.”


“VIPRION 4480 is the highest performing ADC on the market. Like all of our VIPRION and BIG-IP products it is also an ICSA–certified network firewall, delivering twelve times the performance of the nearest competing product. In the second quarter we saw increasing demand for all of our security products, including our security modules, Application Security Manager (ASM) and Access Policy Manager (APM), and our EDGE Gateway appliance. As the number and complexity of security threats continues to grow, we anticipate that our integrated security solutions will be an increasingly important component of our revenue stream.”

During the quarter, F5 added approximately 190 employees worldwide, including 60 from Traffix Systems. Following the acquisition of Traffix Systems on February 22, 2012 and the repurchase of 404,106 shares of its outstanding common stock, the company ended the quarter with $1.03 billion in cash and investments.

For the current quarter, ending June 30, management has set a revenue goal of $350 million to $355 million with a GAAP earnings target of $0.88 to $0.90 per diluted share. Excluding the impact of stock-based compensation and amortization of purchased intangible assets and related tax effects, the company’s non-GAAP earnings target is $1.12 to $1.14 per diluted share.

A reconciliation of the company’s expected GAAP and non-GAAP earnings is provided in the following table:

 

    

Three months ended

June 30, 2012

 

Reconciliation of Expected Non-GAAP Third Quarter Earnings **

   Low     High  

Net income

   $ 70.7      $ 72.3   

Stock-based compensation expense

   $ 24.5      $ 24.5   

Amortization of purchased intangible assets

   $ 1.9      $ 1.9   

Acquisition-related charges

   $      $   

Tax effects related to above items

   ($ 7.2   ($ 7.2
  

 

 

   

 

 

 

Non-GAAP net income excluding stock-based compensation expense and amortization of purchased intangible assets

   $ 89.9      $ 91.5   
  

 

 

   

 

 

 

Net income per share —diluted

   $ 0.88      $ 0.90   
  

 

 

   

 

 

 

Non-GAAP net income per share — diluted

   $ 1.12      $ 1.14   
  

 

 

   

 

 

 

 

** Beginning with the second quarter of fiscal 2012, the company will exclude amortization of purchased intangible assets and acquisition-related charges in addition to stock-based compensation expense as a non-GAAP financial measure.

About F5 Networks

F5 Networks, Inc., the global leader in Application Delivery Networking (ADN), helps the world’s largest enterprises and service providers realize the full value of virtualization, cloud computing, and on-demand IT. F5® solutions help integrate disparate technologies to provide

 

2


greater control of the infrastructure, improve application delivery and data management, and give users seamless, secure, and accelerated access to applications from their corporate desktops and smart devices. An open architectural framework enables F5 customers to apply business policies at “strategic points of control” across the IT infrastructure and into the public cloud. F5 products give customers the agility they need to align IT with changing business conditions, deploy scalable solutions on demand, and manage mobile access to data and services. Enterprises, service and cloud providers, and leading online companies worldwide rely on F5 to optimize their IT investments and drive business forward. For more information, go to www.f5.com.

Forward Looking Statements

Statements in this press release concerning the continuing strength of F5’s business, sequential growth, the target revenue and earnings range, share amount and share price assumptions, demand for application delivery networking and storage virtualization products and other statements that are not historical facts are forward-looking statements. Such forward-looking statements involve risks and uncertainties, as well as assumptions and other factors that, if they do not fully materialize or prove correct, could cause the actual results, performance or achievements of the company, or industry results, to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, but are not limited to: customer acceptance of our new traffic management, security, application delivery, WAN optimization and storage virtualization offerings; the timely development, introduction and acceptance of additional new products and features by F5 or its competitors; competitive pricing pressures; increased sales discounts; uncertain global economic conditions which may result in reduced customer demand for our products and services and changes in customer payment patterns; F5’s ability to sustain, develop and effectively utilize distribution relationships; F5’s ability to attract, train and retain qualified product development, marketing, sales, professional services and customer support personnel; F5’s ability to expand in international markets; the unpredictability of F5’s sales cycle; the share repurchase program; future prices of F5’s common stock; and other risks and uncertainties described more fully in our documents filed with or furnished to the Securities and Exchange Commission. All forward-looking statements in this press release are based on information available as of the date hereof and qualified in their entirety by this cautionary statement. F5 assumes no obligation to revise or update these forward-looking statements.

Use of non-GAAP Financial Information

F5’s management evaluates and makes operating decisions using various operating measures. These measures are generally based on the revenues of its products, services operations and certain costs

 

3


of those operations, such as cost of revenues, research and development, sales and marketing and general and administrative expenses. One such measure is net income excluding stock-based compensation, which is a non-GAAP financial measure under Section 101 of Regulation G under the Securities Exchange Act of 1934, as amended. This measure consists of GAAP net income excluding, as applicable, stock-based compensation. Net income excluding stock-based compensation (non-GAAP) is adjusted by the amount of additional taxes or tax benefit that the company would accrue if it used non-GAAP results instead of GAAP results to calculate the company’s tax liability. Stock-based compensation is a non-cash expense that F5 has accounted for since July 1, 2005 in accordance with the fair value recognition provisions of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 718 Compensation—Stock Compensation (“FASB ASC Topic 718”).

The non-GAAP financial information for the second quarter of fiscal 2012 in this press release and the attached Consolidated Statements of Operations, and the reconciliation of the company’s GAAP and non-GAAP earnings for the three months ended June 30, 2012 set forth above, also exclude from net income the amortization of purchased intangible assets and acquisition-related charges, net of taxes. Amortization of intangible assets is a non-cash expense. Investors should note that the use of intangible assets contribute to revenues earned during the periods presented and will contribute to revenues in future periods. Acquisition-related expenses consist of professional services fees incurred in connection with acquisitions.

Management believes that non-GAAP net income per share provides useful supplemental information to management and investors regarding the performance of the company’s core business operations and facilitates comparisons to the company’s historical operating results. Although F5’s management finds this non-GAAP measure to be useful in evaluating the performance of the core business, management’s reliance on this measure is limited because items excluded from such measures could have a material effect on F5’s earnings and earnings per share calculated in accordance with GAAP. Therefore, F5’s management will use its non-GAAP earnings and earnings per share measures, in conjunction with GAAP earnings and earnings per share measures, to address these limitations when evaluating the performance of the company’s core business. Investors should consider these non-GAAP measures in addition to, and not as a substitute for, financial performance measures in accordance with GAAP.

F5 believes that presenting its non-GAAP measure of earnings and earnings per share provides investors with an additional tool for evaluating the performance of the company’s core business and which management uses in its own evaluation of the company’s performance. Investors are encouraged to look at GAAP results as the best measure of financial performance. However, while the GAAP results are more complete, the company provides investors this supplemental measure since, with reconciliation to GAAP, it may provide additional insight into the company’s operational performance and financial results.

###

 

4


F5 Networks, Inc.

Condensed Consolidated Balance Sheets

(unaudited, in thousands)

 

     March 31,
2012
    September 30,
2011
 
Assets     

Current assets

    

Cash and cash equivalents

   $ 209,459      $ 216,784   

Short-term investments

     280,152        325,766   

Accounts receivable, net of allowances of $3,121 and $2,898

     184,043        165,676   

Inventories

     17,023        17,149   

Deferred tax assets

     8,612        8,391   

Other current assets

     47,229        29,907   
  

 

 

   

 

 

 

Total current assets

     746,518        763,673   
  

 

 

   

 

 

 

Property and equipment, net

     52,279        47,998   

Long-term investments

     543,932        470,203   

Deferred tax assets

     35,872        34,762   

Goodwill

     347,901        234,691   

Other assets, net

     31,769        17,222   
  

 

 

   

 

 

 

Total assets

   $ 1,758,271      $ 1,568,549   
  

 

 

   

 

 

 
Liabilities and Shareholders’ Equity     

Current liabilities

    

Accounts payable

   $ 29,904      $ 33,525   

Accrued liabilities

     78,618        67,902   

Deferred revenue

     325,364        270,880   
  

 

 

   

 

 

 

Total current liabilities

     433,886        372,307   
  

 

 

   

 

 

 

Other long-term liabilities

     19,683        18,388   

Deferred revenue, long-term

     87,484        72,418   
  

 

 

   

 

 

 

Total long-term liabilities

     107,167        90,806   
  

 

 

   

 

 

 

Commitments and contingencies

    

Shareholders’ equity

    

Preferred stock, no par value; 10,000 shares authorized, no shares outstanding

     —          —     

Common stock, no par value; 200,000 shares authorized 79,035 and 79,145 shares issued and outstanding

     357,026        380,737   

Accumulated other comprehensive loss

     (6,062     (6,422

Retained earnings

     866,254        731,121   
  

 

 

   

 

 

 

Total shareholders’ equity

     1,217,218        1,105,436   
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 1,758,271      $ 1,568,549   
  

 

 

   

 

 

 


F5 Networks, Inc.

Condensed Consolidated Statements of Operations

(unaudited, in thousands, except per share amounts)

 

     Three Months Ended
March 31,
    Six Months Ended
March 31,
 
     2012     2011     2012     2011  

Net revenues

        

Products

   $ 205,165      $ 173,710      $ 401,719      $ 345,202   

Services

     134,457        103,862        260,335        201,304   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

     339,622        277,572        662,054        546,506   

Cost of net revenues (1)(2)

        

Products

     33,668        31,423        66,868        63,037   

Services

     23,926        19,250        46,332        36,599   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

     57,594        50,673        113,200        99,636   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross Profit

     282,028        226,899        548,854        446,870   

Operating expenses (1)(2)(3)

        

Sales and marketing

     110,995        89,332        217,233        176,157   

Research and development

     43,568        34,507        82,690        67,113   

General and administrative

     22,785        19,846        44,462        40,530   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

     177,348        143,685        344,385        283,800   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

     104,680        83,214        204,469        163,070   

Other income, net

     1,428        1,568        3,289        4,113   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     106,108        84,782        207,758        167,183   

Provision for income taxes

     37,467        29,207        72,625        55,945   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

   $ 68,641      $ 55,575      $ 135,133      $ 111,238   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share—basic

   $ 0.87      $ 0.69      $ 1.71      $ 1.38   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares—basic

     79,156        80,809        79,214        80,726   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share—diluted

   $ 0.86      $ 0.68      $ 1.69      $ 1.36   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares—diluted

     79,775        81,622        79,853        81,670   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Financial Measures

        

Net income as reported

   $ 68,641      $ 55,575      $ 135,133      $ 111,238   

Stock-based compensation expense (4)

     23,345        21,766        45,468        44,706   

Amortization of purchased intangible assets (5)

     1,339        —          1,339        —     

Acquisition-related charges (5)

     750        —          750        —     

Tax effects related to above items

     (6,964     (5,854     (13,339     (12,258
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income excluding stock-based compensation, amortization of purchased intangible assets and acquisition-related charges (non-GAAP)—diluted

   $ 87,111      $ 71,487      $ 169,351      $ 143,686   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share excluding stock-based compensation, amortization of purchased intangible assets and acquisition-related charges (non-GAAP)—diluted

   $ 1.09      $ 0.88      $ 2.12      $ 1.76   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares — diluted

     79,775        81,622        79,853        81,670   
  

 

 

   

 

 

   

 

 

   

 

 

 

(1) Includes stock-based compensation as follows:

        

Cost of net revenues

   $ 2,584      $ 2,167      $ 5,122      $ 4,395   

Sales and marketing

     9,354        8,359        18,408        17,092   

Research and development

     6,510        5,589        12,336        11,477   

General and administrative

     4,897        5,651        9,602        11,742   
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 23,345      $ 21,766      $ 45,468      $ 44,706   
  

 

 

   

 

 

   

 

 

   

 

 

 

(2) Includes amortization of purchased intangible assets as follows:

        

Cost of net revenues

   $ 1,199      $ —        $ 1,199      $ —     

Sales and marketing

     140        —          140        —     
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 1,339      $ —        $ 1,339      $ —     
  

 

 

   

 

 

   

 

 

   

 

 

 

(3) Includes acquisition-related charges as follows:

        

General and administrative

   $ 750      $ —        $ 750      $ —     
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 750      $ —        $ 750      $ —     
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(4) Stock-based compensation is accounted for in accordance with the fair value recognition provisions of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 718, Compensation – Stock Compensation (“FASB ASC Topic 718”)
(5) Beginning with the second quarter of fiscal 2012, the company will exclude amortization of purchased intangible assets and acquisition-related charges in addition to stock-based compensation expense as a non-GAAP financial measure


F5 Networks, Inc.

Condensed Consolidated Statements of Cash Flows

(unaudited, in thousands)

 

     Six Months Ended
March 31,
 
     2012     2011  

Operating activities

    

Net income

   $ 135,133      $ 111,238   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Realized loss (gain) on disposition of assets and investments

     457        (182

Stock-based compensation

     45,468        44,706   

Provisions for doubtful accounts and sales returns

     633        (14

Depreciation and amortization

     14,935        10,536   

Deferred income taxes

     (1,645     (1,080

Changes in operating assets and liabilities, net of amounts acquired:

    

Accounts receivable

     (18,139     (30,757

Inventories

     125        661   

Other current assets

     (17,252     (7,798

Other assets

     688        (140

Accounts payable and accrued liabilities

     3,933        13,253   

Deferred revenue

     69,147        53,945   
  

 

 

   

 

 

 

Net cash provided by operating activities

     233,483        194,368   
  

 

 

   

 

 

 

Investing activities

    

Purchases of investments

     (482,403     (441,160

Maturities of investments

     427,671        261,230   

Sales of investments

     24,519        80,977   

(Increase) decrease in restricted cash

     (25     38   

Acquisition of intangible assets

     (250     (80

Acquisition of businesses, net of cash acquired

     (128,335     —     

Purchases of property and equipment

     (12,818     (11,704
  

 

 

   

 

 

 

Net cash used in investing activities

     (171,641     (110,699
  

 

 

   

 

 

 

Financing activities

    

Excess tax benefit from stock-based compensation

     5,456        16,286   

Proceeds from the exercise of stock options and purchases of stock under employee stock purchase plan

     10,093        9,218   

Repurchase of common stock

     (84,776     (71,526
  

 

 

   

 

 

 

Net cash used in financing activities

     (69,227     (46,022
  

 

 

   

 

 

 

Net (decrease) increase in cash and cash equivalents

     (7,385     37,647   

Effect of exchange rate changes on cash and cash equivalents

     60        (186

Cash and cash equivalents, beginning of period

     216,784        168,754   
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 209,459      $ 206,215