From The Sip Trunking Experts

TMCNet:  F5 Networks Announces Results for First Quarter of Fiscal 2013

[January 23, 2013]

F5 Networks Announces Results for First Quarter of Fiscal 2013

SEATTLE --(Business Wire)--

For the first quarter of fiscal 2013, F5 Networks, Inc. (NASDAQ:FFIV) announced revenue of $365.5 million, up 1 percent from $362.6 million in the prior quarter and 13 percent from $322.4 million in the first quarter of fiscal 2012.

GAAP net income was $69.5 million ($0.88 per diluted share), compared to $67.7 million ($0.85 per diluted share) in the prior quarter and $66.5 million ($0.83 per diluted share) in the first quarter a year ago.

Excluding the impact of stock-based compensation and amortization of purchased intangible assets, non-GAAP net income was $90.6 million ($1.14 per diluted share), compared to $88.7 million ($1.12 per diluted share) in the prior quarter and $82.2 million ($1.03 per diluted share) in the first quarter of last year.

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

"During the first quarter, strong sales to North American enterprises and service providers were offset by a substantial slowdown in U.S. Federal sales," said John McAdam, F5 president and chief executive officer. "Japan sales were also weak during the quarter, in contrast to continuing strength in Europe and solid year-over-year growth in the rest of the Asia-Pacific region.

"A key driver of product revenue in the quarter was strong demand for BIG-IP 4200v, the first in our series of new ADC appliances, which we introduced in mid-October. Recently, we began shipping our new entry-level appliances, the 2000 series, which will be announced during the next few weeks along with our new high-end appliance, BIG-IP 10200, and our 8-blade VIPRION 4800 chassis.

"During the quarter, sales of our software modules and virtual edition (VE) products continued to gain traction. Very shortly, we will be announcing general availability of our Advanced Firewall Manager (AFM), as well as enhanced versions of Application Security Manager (ASM) and Access Policy Manager (APM), key components of our Application Delivery Firewall solution. In addition we will be launching new high-performance versions of all our BIG-IP VE products.

"As these and other new products enter the market over the next two quarters, we believe they will have a positive impact on our product revenue and continue to expand our addressable market," McAdam said.

F5 added 95 employees during the quarter and achieved a non-GAAP operating margin of 37.4 percent. The company also continued to strengthen its financial position, generating $145 million in cash from operations. After repurchasing 555,243 shares of outstanding common stock the company ended the quarter with $1.29 billion in cash and investments.

For the current quarter, ending March 31, management has set a revenue goal of $370 million to $380 million with a GAAP earnings target of $0.93 to $0.96 per diluted share and a non-GAAP earnings target of $1.21 to $1.24 per diluted share.

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



Three months ended

March 31, 2013



Reconciliation of Expected Non-GAAP Second Quarter Earnings







Net income $ 74.0 $ 76.4
Stock-based compensation expense $ 28.5 $ 28.5
Amortization of purchased intangible assets $ 1.0



Tax effects related to above items






7.5 )

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

$   96.0  




Net income per share - diluted $  






Non-GAAP net income per share - diluted $  







About F5 Networks

F5 Networks (NASDAQ:FFIV) makes the connected world run better. F5 helps organizations meet the demands and embrace the opportunities that come with the relentless growth of voice, data, and video traffic, mobile workers, and applications-in the data center, the network, and the cloud. The world's largest businesses, service providers, government entities, and consumer brands rely on F5's Intelligent Services Platform to deliver and protect their applications and services while ensuring people stay connected. Learn more at

You can also follow @f5networks on Twitter or visit us on Facebook for more information about F5, its partners, and technology. For a complete listing of F5 community sites, please visit

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.

GAAP to non-GAAP Reconciliation

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, amortization of purchased intangible assets and acquisition-related charges, net of taxes, 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, amortization of purchased intangible assets and acquisition-related charges. This measure of non-GAAP net income 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"). 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.

For reconciliation of this non-GAAP financial measure to the most directly comparable GAAP financial measure, please see the section in our Condensed Consolidated Statement of Operations entitled "GAAP to Non-GAAP Reconciliation."

F5 Networks, Inc.
Consolidated Balance Sheets
(unaudited, in thousands)
December 31, September 30,
2012 2012
Current assets
Cash and cash equivalents $ 184,563 $ 211,181
Short-term investments 333,174 320,970
Accounts receivable, net of allowances of $3,309 and $3,254 209,078 185,172
Inventories 18,723 17,410
Deferred tax assets 10,335 10,362
Other current assets   35,916     30,986  
Total current assets   791,789     776,081  
Property and equipment, net 62,026 59,604
Long-term investments 771,300 662,803
Deferred tax assets 36,234 35,478
Goodwill 348,239 348,239
Other assets, net   28,064     28,996  
Total assets $ 2,037,652   $ 1,911,201  
Liabilities and Shareholders' Equity
Current liabilities
Accounts payable $ 32,221 $ 27,026
Accrued liabilities 117,413 86,409
Deferred revenue   379,944     352,594  
Total current liabilities   529,578     466,029  
Other long-term liabilities 21,163 21,078
Deferred revenue, long-term   100,612     94,694  
Total long-term liabilities   121,775     115,772  
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, 78,574 and 78,715 shares issued and outstanding

315,039 326,922
Accumulated other comprehensive loss (4,540 ) (3,829 )
Retained earnings   1,075,800     1,006,307  
Total shareholders' equity   1,386,299     1,329,400  
Total liabilities and shareholders' equity $ 2,037,652   $ 1,911,201  
F5 Networks, Inc.

Consolidated Statements of Operations

(unaudited, in thousands, except per share amounts)
Three months ended Three months ended Three months ended
December 31, September 30, December 31,
2012 2012 2011
Net revenues
Products $ 204,712 $ 209,718 $ 196,554
Services   160,739     152,841     125,878  
Total 365,451 362,559 322,432
Cost of net revenues (1)(2)
Products 31,792 35,752 33,200
Services   29,093     26,929     22,406  
Total   60,885     62,681     55,606  
Gross profit 304,566 299,878 266,826
Operating expenses (1)(2)
Sales and marketing 122,268 116,298 106,238
Research and development 48,541 47,731 39,122
General and administrative   24,673     24,015     21,677  
Total   195,482     188,044     167,037  
Income from operations 109,084 111,834 99,789
Other income, net   1,550     909     1,861  
Income before income taxes 110,634 # 112,743 101,650
Provision for income taxes   41,141     45,026     35,158  
Net Income $ 69,493   $ 67,717   $ 66,492  
Net income per share - basic $ 0.88   $ 0.86   $ 0.84  
Weighted average shares - basic   78,789     78,980     79,272  
Net income per share - diluted $ 0.88   $ 0.85   $ 0.83  
Weighted average shares - diluted   79,278     79,425     79,822  
Non-GAAP Financial Measures
Net income as reported $ 69,493 $ 67,717 $ 66,492
Stock-based compensation expense (3) 26,710 26,343 22,123
Amortization of purchased intangible assets (4) 1,033 1,610 -
Tax effects related to above items (6,613 ) (6,965 ) (6,375 )



Net income excluding stock-based compensation and amortization of purchased intangible assets (non-GAAP) - diluted

$ 90,623   $ 88,705   $ 82,240  

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

$ 1.14   $ 1.12   $ 1.03  
Weighted average shares - diluted   79,278     79,425     79,822  
(1) Includes stock-based compensation as follows:
Cost of net revenues $ 2,967 $ 3,082 $ 2,538
Sales and marketing 10,556 10,043 9,054
Research and development 7,802 8,036 5,826
General and administrative   5,385     5,182     4,705  
$ 26,710   $ 26,343   $ 22,123  
(2) Includes amortization of purchased intangible assets as follows:
Cost of net revenues $ 958 $ 1,458 $ -
Sales and marketing   75       152     -  
$ 1,033     $ 1,610   $ -  

(3) 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")


(4) 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.

Consolidated Statements of Cash Flows

(unaudited, in thousands)
Three months ended
December 31,
2012 2011

Operating activities

Net income $ 69,493 $ 66,492
Adjustments to reconcile net income to net cash provided by operating activities:
Realized loss on disposition of assets and investments 26 579
Stock-based compensation 26,710 22,123
Provisions for doubtful accounts and sales returns 349 415
Depreciation and amortization 9,934 5,822
Deferred income taxes (1,265 ) (598 )
Changes in operating assets and liabilities:
Accounts receivable (24,256 ) (22,601 )
Inventories (1,313 ) (344 )
Other current assets (4,979 ) (3,879 )
Other assets 428 562
Accounts payable and accrued liabilities 36,411 26,576
Deferred revenue   33,268     36,732  
Net cash provided by operating activities   144,806     131,879  
Investing activities
Purchases of investments (313,114 ) (262,499 )
Maturities of investments 165,193 199,102
Sales of investments 23,020 1,886
Increase in restricted cash (728 ) (3 )
Purchases of property and equipment   (7,788 )   (5,857 )
Net cash used in investing activities   (133,417 )   (67,371 )
Financing activities
Excess tax benefit from stock-based compensation 503 1,399

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

11,583 9,577
Repurchase of common stock   (50,000 )   (34,473 )
Net cash used in financing activities   (37,914 )   (23,497 )
Net (decrease) increase in cash and cash equivalents (26,525 ) 41,011
Effect of exchange rate changes on cash and cash equivalents (93 ) (307 )
Cash and cash equivalents, beginning of period   211,181     216,784  
Cash and cash equivalents, end of period $ 184,563   $ 257,488  

[ Back To SIP Trunking Home's Homepage ]

Subscribe here for your FREE
SIP TRUNKING enewslettter.

Featured Partner

Featured Whitepapers

SIP Security for the Enterprise
Voice over IP (VoIP) is incorporated into a variety of computer networks, both public and private, and used for everyday transactions and communications among carriers, businesses, government agencies...

Making A Broadband Purchase Decision
Businesses today have many options for broadband connectivity. Clarifying your particular business needs prior to selecting a broadband provider will ensure an optimal match of broadband service to your requirements.

Voice-Optimized Network Delivers Premier Call Experience
Customers equate call quality with business quality. Real-time communication, interpersonal interaction, and the cordial tone of a call center representative can create a positive impression of your business that no email can match.

Featured Case Studies

Business Telecom Expenses Reduced 50%
A small to medium sized company in the midwest was interested in migrating to IP Communications, but in today's economy, they were hesitant to upgrade their communication system due to their perception that the cost would outweigh the benefits.

Multi-State Company Cuts Telecom Costs 50%
A multi-site, multi-state company with extensive monthly long distance fees and toll-free charges did not have adequate broadband for Broadvox SIP Trunking requirements, nor did they have a SIP enabled telephone system.

Discover Leisure Connects Remote Users to its IP-PBX
Discover Leisure is one of the largest resellers of caravans and motor homes in the UK. With 15 branch of?ces all over the country, the company spent a great deal of money every month just on internal phone calls.

Featured eBOOKS

Internet+: The Way Toward Global Unified Communication
Connecting the telephony of the enterprise PBX or Unified Communications (UC) system using SIP trunks instead of conventional telephone lines has been very successful in recent years.

What is SIP Trunking? Edition 2
SIP trunking is becoming more of a focus for service providers. One key issue many service providers face when deploying SIP trunks is NAT, or Network Address Translation, traversal.

What is SIP Trunking? Edition 1
A vast resource for information about all things SIP - including SIP, security, VoIP, SIP trunking and Unified Communications.

Featured Videos

Broadvox VAR Testimonial VAR 1:
Part 1 of the VAR (Value Added Reseller) Partner Program Testimonials for Broadvox...

E-SBCs AS The Demarcation Point:
Ingate's Steve Johnson talks to Erik Linask about the role session border controller plays as the demarcation point at...

Demystifying DPI
How can deep packet inspection protect your SIP traffic as well as your entire network?

Featured Resources

Partner Program Overview:
Over 4,000 VARs, Master Agents, Solution Providers, and Independent IT Professionals trust Broadvox. We offer customized services and solutions to fit seamlessly into any company's business model. And when you partner with Broadvox, every member of our team stands behind you and your customers 100%...

SIP Trunk UC Summit

What's New

Presenting the New Ingate/Intertex Website:
Internet+ is an extended Internet access allowing high quality SIP (Session Initiation Protocol) based real-time person-to-person communication, everywhere and for any application. It applies to both fixed and mobile networks ...

Featured Blogs

Featured Webinars

Secure SIP Trunking:
What You Need to Know

Successfully Deploying Enterprise SIP Trunking:
Tools and Techniques for Overcoming Common Roadblocks

Featured Podcasts

Getting the Most Out of Your SIP Trunks:
Ingate's Steve Johnson and TMC's Erik Linask discuss how best practices forgetting the most out of SIP Trunking services and common pitfalls to avoid.

Featured Datasheets

Ingate SIParator E-SBCs
Adopting SIP is a simple process with the Ingate SIParator, the secure enterprise session border controller (E-SBC). The SIParator makes secure SIP communications - including VoIP,SIP trunking and more - possible while working seamlessly with your existing network firewall.

Ingate Firewalls
Everyone is talking about enterprise usage of VoIP, instant messaging and other types of realtime communications including presence and conferencing.

SIP Trunk Solutions for Service Providers
The award-winning Ingate Firewall and Ingate SIParator deliver a high quality, reliable SIP trunk connection between the customer's IP-PBX and the service provider network, and solve interoperability issues to simplify deployments and support for remote diagnosis of reported issues.