Akamai Reports Second Quarter 2017 Financial Results
- Revenue of
$609 million , up 6% year-over-year and 7% when adjusted for foreign exchange* - Revenue excluding Internet Platform Customers(1) up 9% year-over-year and 10% when adjusted for foreign exchange*
- GAAP EPS of
$0.33 per diluted share, down 21% year-over-year and up 1% when adjusted for foreign exchange and the dilutive effect of the Soasta acquisition* - Non-GAAP EPS of
$0.62 per diluted share, down 3% year-over-year and up 4% when adjusted for foreign exchange and the dilutive effect of the Soasta acquisition*
"
Revenue: Revenue was
Customer Revenue by Division(2):
- Web Division revenue was
$315 million , up 15% year-over-year and up 16% when adjusted for foreign exchange* - Media Division revenue was
$276 million , down 2% year-over-year and down 1% when adjusted for foreign exchange* - Enterprise and Carrier Division revenue was
$18 million , up 9% year-over-year and up 10% when adjusted for foreign exchange*
Revenue by Solution Category(3):
- Performance and Security Solutions revenue was
$376 million , up 15% year-over-year and up 16% when adjusted for foreign exchange* - Cloud Security Solutions revenue, a component of Performance and Security, was
$115 million , up 32% year-over-year and up 34% when adjusted for foreign exchange* - Media
Delivery Solutions revenue was$179 million , down 9% year-over-year and when adjusted for foreign exchange* - Services and Support Solutions revenue was
$54 million , up 12% year-over-year and up 13% when adjusted for foreign exchange*
Revenue by Geography:
- U.S. revenue was
$403 million , up 2% year-over-year - International revenue was
$206 million , up 16% year-over-year and up 19% when adjusted for foreign exchange*
Revenue from Internet Platform Customers(1):
- Revenue from Internet Platform Customers was
$51 million , down 17% year-over-year and when adjusted for foreign exchange* - Revenue excluding Internet Platform Customers was
$558 million , up 9% year-over-year and up 10% when adjusted for foreign exchange*
Income from operations: GAAP income from operations was
Non-GAAP income from operations* was
Net income: GAAP net income was
EPS: GAAP EPS was
Non-GAAP EPS was
Adjusted EBITDA*: Adjusted EBITDA was
Other second quarter 2017 results:
- Cash from operations was
$225 million , or 37% of revenue - Cash, cash equivalents and marketable securities as of June 30, 2017 was
$1.4 billion - The Company spent
$105 million to repurchase 2.0 million shares of its common stock at an average price of$52.06 per share - The Company had approximately 172 million shares of common stock outstanding as of June 30, 2017
* See Use of Non-GAAP Financial Measures below for definitions
(1) Internet Platform Customers – Six customers that are large Internet platform companies:
(2) Customer revenue by division – A customer-focused reporting view that reflects revenue from customers that are managed by the division. During the first quarter of 2017, the divisional categorization of certain customers was adjusted based on how those customer categorizations are currently being managed. The historical presentation of divisional revenue was revised in order to reflect the most recent categorization and to provide a comparable view for all periods presented.
(3) Revenue by solution category – A product-focused reporting view that reflects revenue by solution purchased
Quarterly Conference Call
About
As the world's largest and most trusted cloud delivery platform,
AKAMAI TECHNOLOGIES, INC. |
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(in thousands) |
June 30, 2017 |
December 31, 2016 |
|||||
ASSETS |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
352,501 |
$ |
324,169 |
|||
Marketable securities |
330,620 |
512,849 |
|||||
Accounts receivable, net |
395,865 |
368,596 |
|||||
Prepaid expenses and other current assets |
159,371 |
104,303 |
|||||
Total current assets |
1,238,357 |
1,309,917 |
|||||
Property and equipment, net |
856,039 |
801,017 |
|||||
Marketable securities |
731,781 |
779,311 |
|||||
Goodwill |
1,356,623 |
1,228,503 |
|||||
Acquired intangible assets, net |
184,041 |
149,463 |
|||||
Deferred income tax assets |
7,448 |
8,982 |
|||||
Other assets |
114,750 |
95,953 |
|||||
Total assets |
$ |
4,489,039 |
$ |
4,373,146 |
|||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||||
Current liabilities: |
|||||||
Accounts payable |
$ |
91,741 |
$ |
76,120 |
|||
Accrued expenses |
222,023 |
238,777 |
|||||
Deferred revenue |
73,772 |
52,972 |
|||||
Other current liabilities |
11,528 |
6,719 |
|||||
Total current liabilities |
399,064 |
374,588 |
|||||
Deferred revenue |
3,848 |
3,758 |
|||||
Deferred income tax liabilities |
21,762 |
11,652 |
|||||
Convertible senior notes |
651,400 |
640,087 |
|||||
Other liabilities |
125,793 |
118,691 |
|||||
Total liabilities |
1,201,867 |
1,148,776 |
|||||
Total stockholders' equity |
3,287,172 |
3,224,370 |
|||||
Total liabilities and stockholders' equity |
$ |
4,489,039 |
$ |
4,373,146 |
AKAMAI TECHNOLOGIES, INC. |
|||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
|||||||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||||||
(in thousands, except per share data) |
June 30, 2017 |
March 31, 2017 |
June 30, 2016 |
June 30, 2017 |
June 30, 2016 |
||||||||||||||
Revenue |
$ |
608,908 |
$ |
609,237 |
$ |
572,135 |
$ |
1,218,145 |
$ |
1,139,860 |
|||||||||
Costs and operating expenses: |
|||||||||||||||||||
Cost of revenue(1) (2) |
214,650 |
205,703 |
206,323 |
420,353 |
401,059 |
||||||||||||||
Research and development(1) |
53,373 |
52,162 |
37,690 |
105,535 |
78,532 |
||||||||||||||
Sales and marketing(1) |
119,432 |
113,566 |
103,223 |
232,998 |
205,434 |
||||||||||||||
General and administrative(1) (2) |
123,518 |
115,009 |
107,538 |
238,527 |
209,821 |
||||||||||||||
Amortization of acquired intangible assets |
7,753 |
7,569 |
6,711 |
15,322 |
13,427 |
||||||||||||||
Restructuring charges |
2,971 |
— |
470 |
2,971 |
7,288 |
||||||||||||||
Total costs and operating expenses |
521,697 |
494,009 |
461,955 |
1,015,706 |
915,561 |
||||||||||||||
Income from operations |
87,211 |
115,228 |
110,180 |
202,439 |
224,299 |
||||||||||||||
Interest income |
4,281 |
4,624 |
3,393 |
8,905 |
6,713 |
||||||||||||||
Interest expense |
(4,646) |
(4,597) |
(4,639) |
(9,243) |
(9,292) |
||||||||||||||
Other income (expense), net |
563 |
(684) |
415 |
(121) |
226 |
||||||||||||||
Income before provision for income taxes |
87,409 |
114,571 |
109,349 |
201,980 |
221,946 |
||||||||||||||
Provision for income taxes |
29,637 |
33,641 |
35,714 |
63,278 |
73,453 |
||||||||||||||
Net income |
$ |
57,772 |
$ |
80,930 |
$ |
73,635 |
$ |
138,702 |
$ |
148,493 |
|||||||||
Net income per share: |
|||||||||||||||||||
Basic |
$ |
0.33 |
$ |
0.47 |
$ |
0.42 |
$ |
0.80 |
$ |
0.84 |
|||||||||
Diluted |
$ |
0.33 |
$ |
0.46 |
$ |
0.42 |
$ |
0.80 |
$ |
0.84 |
|||||||||
Shares used in per share calculations: |
|||||||||||||||||||
Basic |
172,674 |
173,158 |
175,499 |
172,916 |
175,951 |
||||||||||||||
Diluted |
173,439 |
175,171 |
176,420 |
174,305 |
176,980 |
(1) Includes stock-based compensation (see supplemental table for figures)
(2) Includes depreciation and amortization (see supplemental table for figures)
AKAMAI TECHNOLOGIES, INC. |
|||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||||||
(in thousands) |
June 30, 2017 |
March 31, 2017 |
June 30, 2016 |
June 30, 2017 |
June 30, 2016 |
||||||||||||||
Cash flows from operating activities(1): |
|||||||||||||||||||
Net income |
$ |
57,772 |
$ |
80,930 |
$ |
73,635 |
$ |
138,702 |
$ |
148,493 |
|||||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||||||||||||||
Depreciation and amortization |
89,206 |
86,533 |
85,114 |
175,739 |
165,783 |
||||||||||||||
Stock-based compensation |
41,269 |
38,986 |
34,911 |
80,255 |
66,652 |
||||||||||||||
Provision for deferred income taxes |
7,396 |
31,972 |
1,713 |
39,368 |
2,785 |
||||||||||||||
Amortization of debt discount and issuance costs |
4,646 |
4,597 |
4,639 |
9,243 |
9,292 |
||||||||||||||
Other non-cash reconciling items, net |
1,738 |
(129) |
749 |
1,609 |
3,501 |
||||||||||||||
Changes in operating assets and liabilities, net of effects of acquisitions: |
|||||||||||||||||||
Accounts receivable |
12,273 |
(30,146) |
1,880 |
(17,873) |
17,786 |
||||||||||||||
Prepaid expenses and other current assets |
(3,043) |
(47,065) |
(7,510) |
(50,108) |
(10,991) |
||||||||||||||
Accounts payable and accrued expenses |
6,399 |
(23,940) |
44,659 |
(17,541) |
12,282 |
||||||||||||||
Deferred revenue |
(470) |
10,876 |
1,473 |
10,406 |
12,126 |
||||||||||||||
Other current liabilities |
2,385 |
3,516 |
95 |
5,901 |
6,971 |
||||||||||||||
Other non-current assets and liabilities |
5,062 |
(13,512) |
3,011 |
(8,450) |
1,062 |
||||||||||||||
Net cash provided by operating activities |
224,633 |
142,618 |
244,369 |
367,251 |
435,742 |
||||||||||||||
Cash flows from investing activities: |
|||||||||||||||||||
Cash paid for acquired businesses, net of cash acquired |
(197,191) |
(10) |
— |
(197,201) |
— |
||||||||||||||
Purchases of property and equipment and capitalization of internal-use software development costs |
(97,005) |
(91,181) |
(78,141) |
(188,186) |
(160,481) |
||||||||||||||
Purchases of short- and long-term marketable securities |
(88,913) |
(92,306) |
(288,742) |
(181,219) |
(384,585) |
||||||||||||||
Proceeds from sales and maturities of short- and long-term marketable securities |
88,978 |
324,138 |
227,234 |
413,116 |
352,343 |
||||||||||||||
Other non-current assets and liabilities |
(19) |
(1,230) |
842 |
(1,249) |
(1,512) |
||||||||||||||
Net cash (used in) provided by investing activities |
(294,150) |
139,411 |
(138,807) |
(154,739) |
(194,235) |
||||||||||||||
Cash flows from financing activities: |
|||||||||||||||||||
Proceeds from the issuance of common stock under stock plans |
8,150 |
17,530 |
8,745 |
25,680 |
27,095 |
||||||||||||||
Employee taxes paid related to net share settlement of stock-based awards |
(7,417) |
(33,921) |
(5,914) |
(41,338) |
(32,410) |
||||||||||||||
Repurchases of common stock |
(105,148) |
(72,467) |
(90,985) |
(177,615) |
(199,710) |
||||||||||||||
Other non-current assets and liabilities |
(1,096) |
— |
— |
(1,096) |
— |
||||||||||||||
Net cash used in financing activities |
(105,511) |
(88,858) |
(88,154) |
(194,369) |
(205,025) |
||||||||||||||
Effects of exchange rate changes on cash and cash equivalents |
5,210 |
4,979 |
(3,676) |
10,189 |
689 |
||||||||||||||
Net (decrease) increase in cash and cash equivalents |
(169,818) |
198,150 |
13,732 |
28,332 |
37,171 |
||||||||||||||
Cash and cash equivalents at beginning of period |
522,319 |
324,169 |
312,912 |
324,169 |
289,473 |
||||||||||||||
Cash and cash equivalents at end of period |
$ |
352,501 |
$ |
522,319 |
$ |
326,644 |
$ |
352,501 |
$ |
326,644 |
(1) On
AKAMAI TECHNOLOGIES, INC. |
|||||||||||||||||||
SUPPLEMENTAL REVENUE DATA BY SOLUTION CATEGORY |
|||||||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||||||
(in thousands) |
June 30, 2017 |
March 31, 2017 |
June 30, 2016 |
June 30, 2017 |
June 30, 2016 |
||||||||||||||
Revenue by solution category(1): |
|||||||||||||||||||
Performance and Security Solutions |
$ |
375,807 |
$ |
369,148 |
$ |
326,642 |
$ |
744,955 |
$ |
642,505 |
|||||||||
Media Delivery Solutions |
178,905 |
187,396 |
197,077 |
366,301 |
403,016 |
||||||||||||||
Services and Support Solutions |
54,196 |
52,693 |
48,416 |
106,889 |
94,339 |
||||||||||||||
Total revenue |
$ |
608,908 |
$ |
609,237 |
$ |
572,135 |
$ |
1,218,145 |
$ |
1,139,860 |
|||||||||
Cloud Security Solutions revenue |
$ |
115,135 |
$ |
109,758 |
$ |
86,980 |
$ |
224,893 |
$ |
167,640 |
|||||||||
Revenue growth rates year-over-year: |
|||||||||||||||||||
Performance and Security Solutions |
15 |
% |
17 |
% |
16 |
% |
16 |
% |
16 |
% |
|||||||||
Media Delivery Solutions |
(9) |
(9) |
(9) |
(9) |
(7) |
||||||||||||||
Services and Support Solutions |
12 |
15 |
18 |
13 |
17 |
||||||||||||||
Total revenue |
6 |
% |
7 |
% |
6 |
% |
7 |
% |
7 |
% |
|||||||||
Cloud Security Solutions revenue growth rates |
32 |
% |
36 |
% |
42 |
% |
34 |
% |
44 |
% |
|||||||||
Revenue growth rates year-over-year, adjusted for the impact of foreign exchange rates(2): |
|||||||||||||||||||
Performance and Security Solutions |
16 |
% |
18 |
% |
16 |
% |
17 |
% |
16 |
% |
|||||||||
Media Delivery Solutions |
(9) |
(9) |
(10) |
(9) |
(7) |
||||||||||||||
Services and Support Solutions |
13 |
15 |
17 |
14 |
17 |
||||||||||||||
Total revenue |
7 |
% |
8 |
% |
6 |
% |
8 |
% |
7 |
% |
|||||||||
Cloud Security Solutions revenue growth rates |
34 |
% |
37 |
% |
42 |
% |
35 |
% |
44 |
% |
AKAMAI TECHNOLOGIES, INC. |
|||||||||||||||||||
SUPPLEMENTAL REVENUE DATA BY DIVISION |
|||||||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||||||
(in thousands) |
June 30, 2017 |
March 31, 2017 |
June 30, 2016 |
June 30, 2017 |
June 30, 2016 |
||||||||||||||
Customer revenue by division(3): |
|||||||||||||||||||
Web Division |
$ |
314,988 |
$ |
304,686 |
$ |
273,891 |
$ |
619,674 |
$ |
540,558 |
|||||||||
Media Division |
276,071 |
285,401 |
281,937 |
561,472 |
567,551 |
||||||||||||||
Enterprise and Carrier Division |
17,849 |
19,150 |
16,307 |
36,999 |
31,751 |
||||||||||||||
Total revenue |
$ |
608,908 |
$ |
609,237 |
$ |
572,135 |
$ |
1,218,145 |
$ |
1,139,860 |
|||||||||
Revenue growth rates year-over-year: |
|||||||||||||||||||
Web Division |
15 |
% |
14 |
% |
14 |
% |
15 |
% |
15 |
% |
|||||||||
Media Division |
(2) |
— |
(2) |
(1) |
(1) |
||||||||||||||
Enterprise and Carrier Division |
9 |
24 |
24 |
17 |
28 |
||||||||||||||
Total revenue |
6 |
% |
7 |
% |
6 |
% |
7 |
% |
7 |
% |
|||||||||
Revenue growth rates year-over-year, adjusted for the impact of foreign exchange rates(2): |
|||||||||||||||||||
Web Division |
16 |
% |
15 |
% |
13 |
% |
16 |
% |
15 |
% |
|||||||||
Media Division |
(1) |
1 |
(2) |
— |
(1) |
||||||||||||||
Enterprise and Carrier Division |
10 |
24 |
25 |
17 |
28 |
||||||||||||||
Total revenue |
7 |
% |
8 |
% |
6 |
% |
8 |
% |
7 |
% |
(1) See customer revenue by solution category definition in press release
(2) See Use of Non-GAAP Financial Measures below for a definition
(3) See customer revenue by division definition in press release
AKAMAI TECHNOLOGIES, INC. |
|||||||||||||||||||
SUPPLEMENTAL REVENUE DATA BY GEOGRAPHY |
|||||||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||||||
(in thousands) |
June 30, 2017 |
March 31, 2017 |
June 30, 2016 |
June 30, 2017 |
June 30, 2016 |
||||||||||||||
Revenue by geography: |
|||||||||||||||||||
U.S. |
$ |
403,085 |
$ |
406,565 |
$ |
395,085 |
$ |
809,650 |
$ |
792,368 |
|||||||||
International |
205,823 |
202,672 |
177,050 |
408,495 |
347,492 |
||||||||||||||
Total revenue |
$ |
608,908 |
$ |
609,237 |
$ |
572,135 |
$ |
1,218,145 |
$ |
1,139,860 |
|||||||||
Revenue growth rates year-over-year: |
|||||||||||||||||||
U.S. |
2 |
% |
2 |
% |
(1)% |
2 |
% |
1 |
% |
||||||||||
International |
16 |
19 |
25 |
18 |
24 |
||||||||||||||
Total revenue |
6 |
% |
7 |
% |
6 |
% |
7 |
% |
7 |
% |
|||||||||
Revenue growth rates year-over-year, adjusted for the impact of foreign exchange rates(1): |
|||||||||||||||||||
U.S. |
2 |
% |
2 |
% |
(1)% |
2 |
% |
1 |
% |
||||||||||
International |
19 |
21 |
24 |
20 |
25 |
||||||||||||||
Total revenue |
7 |
% |
8 |
% |
6 |
% |
8 |
% |
7 |
% |
AKAMAI TECHNOLOGIES, INC. |
|||||||||||||||||||
SUPPLEMENTAL REVENUE DATA FOR INTERNET PLATFORM CUSTOMERS |
|||||||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||||||
(in thousands) |
June 30, 2017 |
March 31, 2017 |
June 30, 2016 |
June 30, 2017 |
June 30, 2016 |
||||||||||||||
Revenue from Internet Platform Customers(2) |
$ |
51,169 |
$ |
51,367 |
$ |
61,497 |
$ |
102,536 |
$ |
134,002 |
|||||||||
Revenue excluding Internet Platform Customers |
557,739 |
557,870 |
510,638 |
1,115,609 |
1,005,858 |
||||||||||||||
Total revenue |
$ |
608,908 |
$ |
609,237 |
$ |
572,135 |
$ |
1,218,145 |
$ |
1,139,860 |
|||||||||
Revenue growth rates year-over-year: |
|||||||||||||||||||
Revenue from Internet Platform Customers |
(17)% |
(29)% |
(36)% |
(23)% |
(30)% |
||||||||||||||
Revenue excluding Internet Platform Customers |
9 |
13 |
15 |
11 |
15 |
||||||||||||||
Total revenue |
6 |
% |
7 |
% |
6 |
% |
7 |
% |
7 |
% |
|||||||||
Revenue growth rates year-over-year, adjusted for the impact of foreign exchange rates(1): |
|||||||||||||||||||
Revenue from Internet Platform Customers |
(17)% |
(29)% |
(36)% |
(23)% |
(30)% |
||||||||||||||
Revenue excluding Internet Platform Customers |
10 |
13 |
15 |
12 |
15 |
||||||||||||||
Total revenue |
7 |
% |
8 |
% |
6 |
% |
8 |
% |
7 |
% |
(1) See Use of Non-GAAP Financial Measures below for a definition
(2) See Internet Platform Customers definition in press release
AKAMAI TECHNOLOGIES, INC. |
|||||||||||||||||||
OTHER SUPPLEMENTAL FINANCIAL DATA |
|||||||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||||||
(in thousands, except end of period statistics) |
June 30, 2017 |
March 31, 2017 |
June 30, 2016 |
June 30, 2017 |
June 30, 2016 |
||||||||||||||
Stock-based compensation: |
|||||||||||||||||||
Cost of revenue |
$ |
5,074 |
$ |
4,685 |
$ |
4,553 |
$ |
9,759 |
$ |
8,523 |
|||||||||
Research and development |
9,614 |
9,029 |
6,752 |
18,643 |
13,190 |
||||||||||||||
Sales and marketing |
13,951 |
15,157 |
13,259 |
29,108 |
25,611 |
||||||||||||||
General and administrative |
12,630 |
10,115 |
10,347 |
22,745 |
19,328 |
||||||||||||||
Total stock-based compensation |
$ |
41,269 |
$ |
38,986 |
$ |
34,911 |
$ |
80,255 |
$ |
66,652 |
|||||||||
Depreciation and amortization: |
|||||||||||||||||||
Network-related depreciation |
$ |
59,170 |
$ |
56,844 |
$ |
58,615 |
$ |
116,014 |
$ |
113,789 |
|||||||||
Other depreciation and amortization |
17,727 |
18,209 |
15,717 |
35,936 |
30,888 |
||||||||||||||
Depreciation of property and equipment |
76,897 |
75,053 |
74,332 |
151,950 |
144,677 |
||||||||||||||
Capitalized stock-based compensation amortization |
3,972 |
3,471 |
3,628 |
7,443 |
6,885 |
||||||||||||||
Capitalized interest expense amortization |
584 |
440 |
443 |
1,024 |
794 |
||||||||||||||
Amortization of acquired intangible assets |
7,753 |
7,569 |
6,711 |
15,322 |
13,427 |
||||||||||||||
Total depreciation and amortization |
$ |
89,206 |
$ |
86,533 |
$ |
85,114 |
$ |
175,739 |
$ |
165,783 |
|||||||||
Capital expenditures, excluding stock-based compensation and interest expense(1)(2): |
|||||||||||||||||||
Purchases of property and equipment |
$ |
64,522 |
$ |
56,500 |
$ |
50,726 |
$ |
121,022 |
$ |
100,793 |
|||||||||
Capitalized internal-use software development costs |
40,957 |
37,085 |
36,288 |
78,042 |
71,460 |
||||||||||||||
Total capital expenditures, excluding stock-based compensation and interest expense |
$ |
105,479 |
$ |
93,585 |
$ |
87,014 |
$ |
199,064 |
$ |
172,253 |
|||||||||
End of period statistics: |
|||||||||||||||||||
Number of employees |
7,084 |
6,672 |
6,263 |
(1) Capital expenditures presented in this table are reported on an accrual basis, which differs from the cash-basis presentation in the statements of cash flows. The primary difference between the two is the change in purchases of property and equipment and capitalization of internal-use software development costs accrued for, but not paid, at period end.
(2) See Use of Non-GAAP Financial Measures below for a definition
AKAMAI TECHNOLOGIES, INC. |
|||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP INCOME FROM OPERATIONS, NET INCOME AND NET INCOME PER DILUTED SHARE |
|||||||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||||||
(in thousands, except per share data) |
June 30, 2017 |
March 31, 2017 |
June 30, 2016 |
June 30, 2017 |
June 30, 2016 |
||||||||||||||
Income from operations |
$ |
87,211 |
$ |
115,228 |
$ |
110,180 |
$ |
202,439 |
$ |
224,299 |
|||||||||
GAAP operating margin |
14 |
% |
19 |
% |
19 |
% |
17 |
% |
20 |
% |
|||||||||
Amortization of acquired intangible assets |
7,753 |
7,569 |
6,711 |
15,322 |
13,427 |
||||||||||||||
Stock-based compensation |
41,269 |
38,986 |
34,911 |
80,255 |
66,652 |
||||||||||||||
Amortization of capitalized stock-based compensation and capitalized interest expense |
4,556 |
3,911 |
4,071 |
8,467 |
7,679 |
||||||||||||||
Restructuring charges |
2,971 |
— |
470 |
2,971 |
7,288 |
||||||||||||||
Acquisition-related costs (benefits) |
3,057 |
(208) |
361 |
2,849 |
282 |
||||||||||||||
Legal matter costs |
— |
— |
101 |
— |
890 |
||||||||||||||
Operating adjustments |
59,606 |
50,258 |
46,625 |
109,864 |
96,218 |
||||||||||||||
Non-GAAP income from operations |
$ |
146,817 |
$ |
165,486 |
$ |
156,805 |
$ |
312,303 |
$ |
320,517 |
|||||||||
Non-GAAP operating margin |
24 |
% |
27 |
% |
27 |
% |
26 |
% |
28 |
% |
|||||||||
Net income |
$ |
57,772 |
$ |
80,930 |
$ |
73,635 |
$ |
138,702 |
$ |
148,493 |
|||||||||
Operating adjustments (from above) |
59,606 |
50,258 |
46,625 |
109,864 |
96,218 |
||||||||||||||
Amortization of debt discount and issuance costs |
4,646 |
4,597 |
4,639 |
9,243 |
9,292 |
||||||||||||||
Income tax-effect of above non-GAAP adjustments and certain discrete tax items |
(13,974) |
(15,467) |
(12,832) |
(29,441) |
(24,155) |
||||||||||||||
Non-GAAP net income |
$ |
108,050 |
$ |
120,318 |
$ |
112,067 |
$ |
228,368 |
$ |
229,848 |
|||||||||
GAAP net income per diluted share |
$ |
0.33 |
$ |
0.46 |
$ |
0.42 |
$ |
0.80 |
$ |
0.84 |
|||||||||
Amortization of acquired intangible assets |
0.04 |
0.05 |
0.04 |
0.09 |
0.08 |
||||||||||||||
Stock-based compensation |
0.24 |
0.22 |
0.20 |
0.46 |
0.38 |
||||||||||||||
Amortization of capitalized stock-based compensation and capitalized interest expense |
0.03 |
0.02 |
0.02 |
0.05 |
0.04 |
||||||||||||||
Restructuring charges |
0.02 |
— |
— |
0.02 |
0.04 |
||||||||||||||
Acquisition-related costs (benefits) |
0.02 |
— |
— |
0.02 |
— |
||||||||||||||
Legal matter costs |
— |
— |
— |
— |
0.01 |
||||||||||||||
Amortization of debt discount and issuance costs |
0.03 |
0.03 |
0.03 |
0.05 |
0.05 |
||||||||||||||
Income tax effect of above non-GAAP adjustments and certain discrete tax items |
(0.08) |
(0.09) |
(0.07) |
(0.17) |
(0.14) |
||||||||||||||
Non-GAAP net income per diluted share |
$ |
0.62 |
$ |
0.69 |
$ |
0.64 |
$ |
1.31 |
$ |
1.30 |
|||||||||
Shares used in diluted per share calculations |
173,439 |
175,171 |
176,420 |
174,305 |
176,980 |
AKAMAI TECHNOLOGIES, INC. |
|||||||||||||||||||
RECONCILIATION OF GAAP NET INCOME TO ADJUSTED EBITDA |
|||||||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||||||
(in thousands, except per share data) |
June 30, 2017 |
March 31, 2017 |
June 30, 2016 |
June 30, 2017 |
June 30, 2016 |
||||||||||||||
Net income |
$ |
57,772 |
$ |
80,930 |
$ |
73,635 |
$ |
138,702 |
$ |
148,493 |
|||||||||
Interest income |
(4,281) |
(4,624) |
(3,393) |
(8,905) |
(6,713) |
||||||||||||||
Provision for income taxes |
29,637 |
33,641 |
35,714 |
63,278 |
73,453 |
||||||||||||||
Depreciation and amortization |
76,897 |
75,053 |
74,332 |
151,950 |
144,677 |
||||||||||||||
Amortization of capitalized stock-based compensation and capitalized interest expense |
4,556 |
3,911 |
4,071 |
8,467 |
7,679 |
||||||||||||||
Amortization of acquired intangible assets |
7,753 |
7,569 |
6,711 |
15,322 |
13,427 |
||||||||||||||
Stock-based compensation |
41,269 |
38,986 |
34,911 |
80,255 |
66,652 |
||||||||||||||
Restructuring charges |
2,971 |
— |
470 |
2,971 |
7,288 |
||||||||||||||
Acquisition-related costs (benefits) |
3,057 |
(208) |
361 |
2,849 |
282 |
||||||||||||||
Legal matter costs |
— |
— |
101 |
— |
890 |
||||||||||||||
Amortization of debt discount and issuance costs |
4,646 |
4,597 |
4,639 |
9,243 |
9,292 |
||||||||||||||
Other (income) expense, net |
(563) |
684 |
(415) |
121 |
(226) |
||||||||||||||
Adjusted EBITDA |
$ |
223,714 |
$ |
240,539 |
$ |
231,137 |
$ |
464,253 |
$ |
465,194 |
|||||||||
Adjusted EBITDA margin |
37 |
% |
39 |
% |
40 |
% |
38 |
% |
41 |
% |
Use of Non-GAAP Financial Measures
In addition to providing financial measurements based on generally accepted accounting principles in
Management believes that these non-GAAP financial measures reflect
The non-GAAP financial measures do not replace the presentation of
The non-GAAP adjustments, and
- Amortization of acquired intangible assets –
Akamai has incurred amortization of intangible assets, included in its GAAP financial statements, related to various acquisitionsAkamai has made. The amount of an acquisition's purchase price allocated to intangible assets and term of its related amortization can vary significantly and are unique to each acquisition; therefore,Akamai excludes amortization of acquired intangible assets from its non-GAAP financial measures to provide investors with a consistent basis for comparing pre- and post-acquisition operating results. - Stock-based compensation and amortization of capitalized stock-based compensation – Although stock-based compensation is an important aspect of the compensation paid to
Akamai's employees, the grant date fair value varies based on the stock price at the time of grant, varying valuation methodologies, subjective assumptions and the variety of award types. This makes the comparison ofAkamai's current financial results to previous and future periods difficult to interpret; therefore,Akamai believes it is useful to exclude stock-based compensation and amortization of capitalized stock-based compensation from its non-GAAP financial measures in order to highlight the performance ofAkamai's core business and to be consistent with the way many investors evaluate its performance and compare its operating results to peer companies. - Acquisition-related costs – Acquisition-related costs include transaction fees, advisory fees, due diligence costs and other direct costs associated with strategic activities. In addition, subsequent adjustments to
Akamai's initial estimated amounts of contingent consideration and indemnification associated with specific acquisitions are included within acquisition-related costs. These amounts are impacted by the timing and size of the acquisitions.Akamai excludes acquisition-related costs from its non-GAAP financial measures to provide a useful comparison ofAkamai's operating results to prior periods and to its peer companies because such amounts vary significantly based on the magnitude of the acquisition transactions. - Restructuring charges –
Akamai has incurred restructuring charges that are included in its GAAP financial statements, primarily related to workforce reductions and estimated costs of exiting facility lease commitments.Akamai excludes these items from its non-GAAP financial measures when evaluating its continuing business performance as such items vary significantly based on the magnitude of the restructuring action and do not reflect expected future operating expenses. In addition, these charges do not necessarily provide meaningful insight into the fundamentals of current or past operations of its business. - Amortization of debt discount and issuance costs and amortization of capitalized interest expense – In
February 2014 ,Akamai issued$690 million of convertible senior notes due 2019 with a coupon interest rate of 0%. The imputed interest rate of the convertible senior notes was approximately 3.2%. This is a result of the debt discount recorded for the conversion feature that is required to be separately accounted for as equity under GAAP, thereby reducing the carrying value of the convertible debt instrument. The debt discount is amortized as interest expense together with the issuance costs of the debt. All ofAkamai's interest expense is comprised of these non-cash components and is excluded from management's assessment of the company's operating performance because management believes the non-cash expense is not representative of ongoing operating performance. - Legal matter costs –
Akamai has incurred losses from the settlement of legal matters and costs with respect to its internal U.S. Foreign Corrupt Practices Act ("FCPA") investigation in addition to the disgorgementAkamai was required to pay to resolve it.Akamai believes excluding these amounts from its non-GAAP financial measures is useful to investors as the types of events giving rise to them are not representative ofAkamai's core business operations. - Income tax effect of non-GAAP adjustments and certain discrete tax items – The non-GAAP adjustments described above are reported on a pre-tax basis. The income tax effect of non-GAAP adjustments is the difference between GAAP and non-GAAP income tax expense. Non-GAAP income tax expense is computed on non-GAAP pre-tax income (GAAP pre-tax income adjusted for non-GAAP adjustments) and excludes certain discrete tax items (such as recording or releasing of valuation allowances), if any.
Akamai believes that applying the non GAAP adjustments and their related income tax effect allowsAkamai to highlight income attributable to its core operations.
Non-GAAP income from operations – GAAP income from operations adjusted for the following items: amortization of acquired intangible assets; stock-based compensation; amortization of capitalized stock-based compensation; amortization of capitalized interest expense; acquisition-related costs; restructuring charges; benefit from adoption of software development activities; gains and other activity related to divestiture of a business; gains and losses on legal settlements; costs incurred with respect to
Non-GAAP operating margin – Non-GAAP income from operations stated as a percentage of revenue.
Non-GAAP net income – GAAP net income adjusted for the following tax-affected items: amortization of acquired intangible assets; stock-based compensation; amortization of capitalized stock-based compensation; acquisition-related costs; restructuring charges; benefit from adoption of software development activities; gains and other activity related to divestiture of a business; gains and losses on legal settlements; costs incurred with respect to
Non-GAAP net income per share – Non-GAAP net income divided by basic weighted average or diluted common shares outstanding. Basic weighted average shares outstanding are those used in GAAP net income per share calculations. Diluted weighted average shares outstanding are adjusted in non-GAAP per share calculations for the shares that would be delivered to
Adjusted EBITDA – GAAP net income excluding the following items: interest income; income taxes; depreciation and amortization of tangible and intangible assets; stock-based compensation; amortization of capitalized stock-based compensation; acquisition-related costs; restructuring charges; benefit from adoption of software development activities; gains and other activity related to divestiture of a business; gains and losses on legal settlements; costs incurred with respect to
Adjusted EBITDA margin – Adjusted EBITDA stated as a percentage of revenue.
Capital expenditures, or capex, excluding stock-based compensation and interest expense – Purchases of property and equipment and capitalization of internal-use software development costs presented on an accrual basis, which differs from the cash-basis presentation included in the statements of cash flows. The primary difference between the two is the change in purchases of property and equipment and capitalization of internal-use software development costs accrued for, but not paid, at period end.
Impact of Foreign Currency Exchange Rates – Revenue and earnings from international operations have historically been an important contributor to
Because exchange rates are a meaningful factor in understanding period-to-period comparisons, management believes the presentation of the impact of foreign currency exchange rates on revenue and earnings enhances the understanding of our financial results and evaluation of performance in comparison to prior periods. The dollar impact of changes in foreign currency exchange rates presented is calculated by translating current period results using monthly average foreign currency exchange rates from the comparative period and comparing them to the reported amount. The percentage change at constant currency presented is calculated by comparing the prior period amounts as reported and the current period amounts translated using the same monthly average foreign currency exchange rates from the comparative period.
EPS growth rates, adjusted for the Soasta acquisition – Earnings per share adjusted for the
Akamai Statement Under the Private Securities Litigation Reform Act
This release and/or our quarterly earnings conference call scheduled for later today contain information about future expectations, plans and prospects of
In addition, the statements in this press release and on such call represent
Contacts: |
||
Rob Morton |
Tom Barth |
|
Media Relations |
Investor Relations |
|
Akamai Technologies |
Akamai Technologies |
|
617-444-3641 |
617-274-7130 |
|
View original content with multimedia:http://www.prnewswire.com/news-releases/akamai-reports-second-quarter-2017-financial-results-300493854.html
SOURCE