|
| [April 18, 2012] |
 |
F5 Networks Announces Results for Second Quarter of Fiscal 2012
SEATTLE --(Business Wire)--
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
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 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.
|
|
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
|
|
|
|

[ Back To SIP Trunking Home's Homepage ]
|