Riverbed
News Release
<< Back
Riverbed Technology, Inc. Reports Fourth Quarter and Full Fiscal Year 2007 Financial Results
-- Quarterly Revenues Increase by 126% Year-Over-Year to $76.3 Million

-- Annual Revenues Increase 162% to $236.4 Million

-- Cumulative Customer Count Now Exceeds 3,500

SAN FRANCISCO--(BUSINESS WIRE)--Feb. 5, 2008--Riverbed Technology, Inc. (NASDAQ: RVBD), the technology and market leader in wide-area data services (WDS), today released financial results for the fourth quarter and fiscal year ended December 31, 2007.

Revenues for the fourth quarter of 2007 were $76.3 million, an increase of 126% from the fourth quarter of 2006 and a 21% increase over the third quarter of 2007.

Riverbed(R) posted GAAP net income of $4.8 million, or $0.07 per share, in the fourth quarter of 2007, compared to a net loss of $2.4 million, or a loss of $0.04 per share, in the fourth quarter of 2006. Riverbed's fourth quarter of 2007 GAAP results included $9.8 million of stock-based compensation expenses and related payroll taxes. Excluding the impact of stock-based compensation and related payroll taxes in all periods, the non-GAAP net income for the fourth quarter of 2007 was $14.6 million, or $0.20 per share, compared to non-GAAP net income of $2.4 million, or $0.03 per share, in the fourth quarter of 2006.

Revenues for the year ended December 31, 2007 were $236.4 million, a 162% increase from $90.2 million of revenues in the prior year. Riverbed posted its first full year of profitability in 2007. GAAP net income for 2007 was $14.8 million, or $0.20 per share, compared to a GAAP net loss of $15.8 million, or $0.59 per share, in 2006. 2007 GAAP results included $32.6 million of stock-based compensation expenses and related payroll taxes. Non-GAAP net income for 2007 was $47.4 million, or $0.65 per share, which compares to a non-GAAP net loss of $6.6 million, or $0.12 per share for 2006.

"Over the past year, we have continued the rapid expansion of our business, growing revenues by 162%, adding over 1,800 customers and building a business that generated over 18% non-GAAP operating margins in 2007 compared to losses in 2006," noted Jerry M. Kennelly, Riverbed president and chief executive officer. "Riverbed's record revenue performance in the fourth quarter and throughout 2007 reflects the explosive growth in demand for WDS solutions and our extremely strong competitive position within this fast growing market. Fourth quarter 2007 sequential revenue growth accelerated from the third quarter to 21% and customer acquisition was also strong. We now have a cumulative customer count of over 3,500 and continue to make inroads with the world's largest corporations."

"With the majority of the global workforce working outside of headquarter offices, we believe that wide area data solutions can significantly improve productivity while allowing companies to consolidate expensive equipment and services, saving billions of dollars for companies worldwide. Our competitive leadership in this market remains unchanged and we are leveraging our unique software architecture to enter into attractive new markets," added Mr. Kennelly.

"GAAP gross margins reached 75% for the first time in the fourth quarter, significantly ahead of plan and reflecting reduced costs and a positive product mix. We have continued to invest in building out our R&D and sales marketing organizations given what we believe continues to be a large and growing market opportunity," said Randy Gottfried, Riverbed chief financial officer.

2007 Highlights

Riverbed's focus on delivering industry-leading performance, scalability, and simplicity to distributed organizations of all sizes was reflected in a number of key business initiatives and milestones.

    --  Industry Achievement - Riverbed's Steelhead(R) Appliance
        product family continued to be recognized for its excellence
        by many well-respected trade publications in 2007, including
        InfoWorld (Best WAN Accelerator of 2005, 2006, 2007, and 2008)
        Network World (Clear Choice Award for WAN Acceleration),
        Infonetics Research (Market Leader in WAN Optimization) and
        Gartner (Market Share Leader, five consecutive quarters). In
        addition, for the second consecutive year Gartner positioned
        the company in the Leaders quadrant in the "WAN Optimization
        Controller Magic Quadrant" published in December 2007 and
        authored by Andy Rolfe and Joe Skorupa. This report positions
        vendors in one of four quadrants based on the companies'
        vision and ability to execute on that vision. In addition,
        multiple Riverbed customers were named to the InfoWorld 100
        for their implementation of Riverbed's Steelhead appliances.
        The InfoWorld 100 honors IT projects that demonstrate the most
        creative use of cutting edge technologies to further their
        business goals.

    --  Product Innovation - Riverbed began shipping the next
        generation of the Riverbed Optimization System (RiOS(TM)),
        version 4.1, which is enhanced with disaster recovery
        intelligence and encryption capability for organizations that
        require high levels of security or face compliance
        requirements. The company introduced a new Steelhead appliance
        model 6120 optimized for disaster recovery, introduced
        optimizations for Oracle11i applications, and a patent-pending
        new approach to accelerating encrypted web traffic, furthering
        its leadership in providing customers with the best
        performance for the applications most important to their
        businesses. The company also began shipping the Steelhead
        Mobile laptop client, which delivers LAN-like application
        performance for the mobile workforce.

    --  Customer Wins - Riverbed added over 1,800 customers in 2007
        and by end-of-year had over 3,500 cumulative customers across
        a wide range of verticals and markets. Announced customers
        included GeoEngineers, Bank of Korea, Cubist Pharmaceutical
        Firm, U.S. Defense Contract Management Agency, New Zealand
        Department of Conservation, Hyundai Hysco, Mitsubishi Motors,
        and Family Health International.

    --  Global Expansion and Distribution - Riverbed dramatically
        expanded its global presence in 2007, expanding in nine
        additional countries. New offices were added in Latin America,
        Eastern Europe, Scandinavia and a number of countries in Asia.
        The company also ramped up its distribution capacity by almost
        doubling its sales and marketing organization in 2007 to meet
        the growing global demand for its products and building our
        channel relationships to more than 500 partners.

    Conference Call Information

Riverbed will host a conference call for analysts and investors to discuss its fourth quarter and full fiscal year results today at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time). A live webcast of the conference call will also be accessible from the "Investor Relations" section of the company's website at www.riverbed.com. Following the webcast, an archived version will be available on the website for 30 days. To hear the replay, parties in the United States and Canada should call 800-405-2236 and enter passcode 11107069. International parties can access the replay at 303-590-3000 and should enter passcode 11107069.

About Riverbed

Riverbed Technology is the technology and market leader in wide-area data services (WDS) solutions for companies worldwide. By enabling application performance over the wide area network (WAN) that is orders of magnitude faster than what users experience today, Riverbed is changing the way people work, and enabling a distributed workforce that can collaborate as if they were local. Additional information about Riverbed (Nasdaq: RVBD) is available at www.riverbed.com.

Forward-Looking Statements

This press release contains forward-looking statements, including statements relating to the expected demand for Riverbed's products and services, statements relating to the growth prospects of the WDS market, statements relating to Riverbed's ability to enter new markets, and statements relating to Riverbed's ability to meet the needs of distributed organizations, grow market share or grow the market as a whole. These forward-looking statements involve risks and uncertainties, as well as assumptions that, if they do not fully materialize or prove incorrect, could cause our results to differ materially from those expressed or implied by such forward-looking statements. The risks and uncertainties that could cause our results to differ materially from those expressed or implied by such forward-looking statements include our ability to react to trends and challenges in our business and the markets in which we operate; our ability to anticipate market needs or develop new or enhanced products to meet those needs; the adoption rate of our products; our ability to establish and maintain successful relationships with our distribution partners; our ability to compete in our industry; fluctuations in demand, sales cycles and prices for our products and services; shortages or price fluctuations in our supply chain; our ability to protect our intellectual property rights; general political, economic and market conditions and events; and other risks and uncertainties described more fully in our documents filed with or furnished to the Securities and Exchange Commission. More information about these and other risks that may impact Riverbed's business are set forth in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2007 filed with the SEC on October 25, 2007, as well as subsequent reports filed with the SEC. All forward-looking statements in this press release are based on information available to us as of the date hereof, and we assume no obligation to update these forward-looking statements. Any future product, feature or related specification that may be referenced in this release are for informational purposes only and are not commitments to deliver any technology or enhancement. Riverbed reserves the right to modify future product plans at any time.

Non-GAAP Financial Measures

In addition to disclosing financial measures prepared in accordance with Generally Accepted Accounting Principles (GAAP), this press release and the accompanying tables contain non-GAAP financial measures. For a description of these non-GAAP financial measures, including the reasons why management uses each measure, and reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures, please see the section of the accompanying tables titled "Use of Non-GAAP Financial Information" as well as the related tables that follow it. We anticipate disclosing forward-looking non-GAAP financial information in our conference call to discuss our fourth quarter and fiscal year 2007 results, including an estimate of non-GAAP earnings for the first quarter and fiscal year 2008 that excludes stock-based compensation expenses related to employee stock options, purchases of common stock under our Employee Stock Purchase Plan, and related payroll taxes. We cannot readily estimate these expenses because they depend on such factors as our future stock price for purposes of computing such expenses.

A copy of this press release can be found on the investor relations page of Riverbed's website at www.riverbed.com.

Riverbed Technology, Riverbed, Steelhead, RiOS, Interceptor, and the Riverbed logo are trademarks or registered trademarks of Riverbed Technology, Inc. All other trademarks used or mentioned herein belong to their respective owners.

Riverbed Technology, Inc.
GAAP Condensed Consolidated Statements of Operations
In thousands, except per share amounts

                              Three months ended  Twelve months ended
                                 December 31,         December 31,
                             -------------------- --------------------
                                2007      2006       2007      2006
                             --------- ---------- --------- ----------
Revenue:
 Product                     $  61,342 $  26,798  $ 189,218 $  70,967
 Support and services           12,688     4,930     38,460    12,315
 Ratable product and related
  support and services           2,280     2,097      8,728     6,925
                             --------- ---------- --------- ----------
Total revenue                   76,310    33,825    236,406    90,207

Cost of revenue:
 Cost of product                13,467     8,927     49,009    23,504
 Cost of support and services    4,754     1,897     14,451     4,748
 Cost of ratable product and
  related support and
  services                         651       456      2,464     1,900
                             --------- ---------- --------- ----------
Total cost of revenue           18,872    11,280     65,924    30,152
                             --------- ---------- --------- ----------
Gross profit                    57,438    22,545    170,482    60,055

Operating expenses:
 Sales and marketing            32,617    16,312     95,652    48,080
 Research and development       12,312     6,503     39,696    19,215
 General and administrative      8,020     3,279     24,834     9,294
                             --------- ---------- --------- ----------
 Total operating expenses       52,949    26,094    160,182    76,589
                             --------- ---------- --------- ----------
Operating income (loss)          4,489    (3,549)    10,300   (16,534)

Other income, net                2,705     1,286      9,733       992

                             --------- ---------- --------- ----------
Income (loss) before
 provision for income taxes      7,194    (2,263)    20,033   (15,542)
Provision for income taxes       2,367       148      5,235       303
                             --------- ---------- --------- ----------
Net income (loss)            $   4,827 $  (2,411) $  14,798 $ (15,845)
                             ========= ========== ========= ==========

Net income (loss) per share,
 basic                       $    0.07 $   (0.04) $    0.22 $   (0.59)
Net income (loss) per share,
 diluted                     $    0.07 $   (0.04) $    0.20 $   (0.59)

Shares used in computing
 basic net income (loss) per
 share                          69,887    63,452     68,020    26,977
Shares used in computing
 diluted net income (loss)
 per share                      74,176    63,452     73,244    26,977


Stock-based compensation
 expense included in above:
 Cost of product             $      33 $       -  $     101 $       -
 Cost of support and services      778       322      2,576       520
 Sales and marketing             4,419     2,447     15,160     4,636
 Research and development        2,635     1,363      8,593     2,541
 General and administrative      1,757       654      5,371     1,521
                             --------- ---------- --------- ----------
 Total stock-based
  compensation expense       $   9,622 $   4,786  $  31,801 $   9,218
                             ========= ========== ========= ==========
Riverbed Technology, Inc.
GAAP to Non-GAAP Reconciliation
In thousands, except per share amounts
Unaudited


                                  ------------------------------------
                                          Three months ended
                                           December 31, 2007
                                  -----------------------------------
                                       GAAP      Adjustments Non-GAAP
                                  -------------- ----------- --------
Reconciliation of gross profit
  Total revenue                   $       76,310   $      -   $76,310
  Total cost of revenue                   18,872       (812)   18,060
                                  -------------- ----------- --------
    Gross profit                  $       57,438   $    812   $58,250
                                  ============== =========== ========

Reconciliation of operating
 expenses:
  Sales and marketing             $       32,617   $ (4,564)  $28,053
  Research and development                12,312     (2,670)    9,642
  General and administrative               8,020     (1,771)    6,249
                                  -------------- ----------- --------
    Total operating expenses      $       52,949   $ (9,005)  $43,944
                                  ============== =========== ========

Reconciliation of operating
 income, net income and net income
 per share:
  Operating income                $        4,489   $  9,817   $14,306
  Income before provision for
   income taxes                   $        7,194   $  9,817   $17,011
  Net income                      $        4,827   $  9,817   $14,644
  Net income per share, basic     $         0.07              $  0.21
  Net income per share, diluted   $         0.07              $  0.20

  Shares used in computing basic
   net income per share                   69,887               69,887
  Shares used in computing diluted
   net income per share                   74,176               74,176


                                  ------------------------------------
  Reconciliation of GAAP to Non-                 Payroll Tax
   GAAP Adjustments:               Stock-based    on Stock
                                   compensation    Option
                                    expense (a)   Exercises   Total
                                  -------------- ----------- --------

  Cost of revenue                 $          811   $      1   $   812
  Sales and marketing                      4,419        145     4,564
  Research and development                 2,635         35     2,670
  General and administrative               1,757         14     1,771
                                  -------------- ----------- --------
                                  $        9,622   $    195   $ 9,817
                                  ============== =========== ========



                                    ----------------------------------
                                           Twelve months ended
                                            December 31, 2007
                                    ----------------------------------
                                        GAAP      Adjustments Non-GAAP
                                    ------------- ----------- --------
Reconciliation of gross profit
  Total revenue                       $   236,406   $      -  $236,406
  Total cost of revenue                    65,924     (2,679)   63,245
                                    ------------- ----------- --------
    Gross profit                      $   170,482   $  2,679  $173,161
                                    ============= =========== ========

Reconciliation of operating
 expenses:
  Sales and marketing                 $    95,652   $(15,616) $ 80,036
  Research and development                 39,696     (8,814)   30,882
  General and administrative               24,834     (5,482)   19,352
                                    ------------- ----------- --------
    Total operating expenses          $   160,182   $(29,912) $130,270
                                    ============= =========== ========

Reconciliation of operating income,
 net income and net income per
 share:
  Operating income                    $    10,300   $ 32,591  $ 42,891
  Income before provision for income
   taxes                              $    20,033   $ 32,591  $ 52,624
  Net income                          $    14,798   $ 32,591  $ 47,389
  Net income per share, basic         $      0.22             $   0.70
  Net income per share, diluted       $      0.20             $   0.65

  Shares used in computing basic net
   income per share                        68,020               68,020
  Shares used in computing diluted
   net income per share                    73,244               73,244


                                    ----------------------------------
  Reconciliation of GAAP to Non-GAAP              Payroll Tax
   Adjustments:                     Stock-based    on Stock
                                     compensation   Option
                                     expense (a)   Exercises   Total
                                    ------------- ----------- --------

  Cost of revenue                     $     2,677   $      2  $  2,679
  Sales and marketing                      15,160        456  $ 15,616
  Research and development                  8,593        221  $  8,814
  General and administrative                5,371        111  $  5,482
                                    ------------- ----------- --------
                                      $    31,801   $    790  $ 32,591
                                    ============= =========== ========




Use of Non-GAAP Financial Information:
    To supplement our condensed consolidated financial statements
     presented on a GAAP basis, Riverbed uses non-GAAP measures of
     operating results, net income and net income per share, which are
     adjusted to exclude stock-based compensation expense and payroll
     tax expense related to stock option exercises, and to include
     dilutive shares where applicable. We believe these adjustments
     are appropriate to enhance an overall understanding of our past
     financial performance and also our prospects for the future.
     These adjustments to our current period GAAP results are made
     with the intent of providing both management and investors a more
     complete understanding of Riverbed's underlying operating results
     and trends and our marketplace performance. The non-GAAP results
     are an indication of our baseline performance that are considered
     by management for the purpose of making operational decisions. In
     addition, these non-GAAP results are the primary indicators
     management uses as a basis for our planning and forecasting of
     future periods. The presentation of this additional information
     is not meant to be considered in isolation or as a substitute for
     net income or basic and diluted net income per share prepared in
     accordance with generally accepted accounting principles in the
     United States. Non-GAAP financial measures are not based on a
     comprehensive set of accounting rules or principles and are
     subject to limitations.


(a) Stock-based compensation is a non-cash expense accounted for in
     accordance with the intrinsic value method under Accounting
     Principles Board No. 25 through December 31, 2005 and with the
     fair value recognition provisions of Statement of Financial
     Accounting Standards No. 123(R) effective January 1, 2006. While
     a large component of our expense, we believe investors want to
     exclude the effects of stock-based compensation expense and
     payroll taxes related to stock option exercises in order to
     compare our financial performance with that of other companies
     and between time periods.
Riverbed Technology, Inc.
GAAP to Non-GAAP Reconciliation
In thousands, except per share amounts
Unaudited


                               ---------------------------------------
                                         Three months ended
                                         December 31, 2006
                               --------------------------------------
                                   GAAP      Adjustments    Non-GAAP
                               ------------- -------------- ---------
Reconciliation of gross
 profit:
  Total revenue                     $33,825    $     -        $33,825
  Total cost of revenue              11,280       (322)        10,958
                               ------------- -----------    ---------
     Gross profit                   $22,545    $   322        $22,867
                               ============= ===========    =========

Reconciliation of operating
 expenses:
  Sales and marketing               $16,312    $(2,447)       $13,865
  Research and development            6,503     (1,363)         5,140
  General and administrative          3,279       (654)         2,625
                               ------------- -----------    ---------
     Total operating expenses       $26,094    $(4,464)       $21,630
                               ============= ===========    =========

Reconciliation of operating
 income (loss), net income
 (loss) and net income (loss)
 per share:
  Operating income (loss)           $(3,549)   $ 4,786        $ 1,237
  Net income (loss)                 $(2,411)   $ 4,786        $ 2,375
  Net income (loss) per share,
   basic                            $ (0.04)                  $  0.04
  Net income (loss) per share,
   diluted                          $ (0.04)                  $  0.03

  Shares used in computing
   basic net income (loss) per
   share                             63,452          -         63,452
  Shares used in computing
   diluted net income (loss)
   per share                         63,452      8,088  (a)    71,540

                               ---------------------------------------
  Reconciliation of GAAP to                  Payroll Tax
   Non-GAAP Adjustments:                      on Stock
                               Stock-based     Option
                                compensation  Exercises
                                expense (c)      (d)          Total
                               ------------- -------------- ---------

  Cost of revenue                   $   322    $     -        $   322
  Sales and marketing                 2,447          -          2,447
  Research and development            1,363          -          1,363
  General and administrative            654          -            654
                               ------------- -----------    ---------
                                    $ 4,786    $     -        $ 4,786
                               ============= ===========    =========




                                 -------------------------------------
                                          Twelve months ended
                                           December 31, 2006
                                 -------------------------------------
                                     GAAP      Adjustments    Non-GAAP
                                 ------------- -------------- --------
Reconciliation of gross profit:
  Total revenue                      $ 90,207     $     -     $90,207
  Total cost of revenue                30,152        (520)     29,632
                                 ------------- -----------    --------
     Gross profit                    $ 60,055     $   520     $60,575
                                 ============= ===========    ========

Reconciliation of operating
 expenses:
  Sales and marketing                $ 48,080     $(4,636)    $43,444
  Research and development             19,215      (2,541)     16,674
  General and administrative            9,294      (1,521)      7,773
                                 ------------- -----------    --------
     Total operating expenses        $ 76,589     $(8,698)    $67,891
                                 ============= ===========    ========

Reconciliation of operating
 income (loss), net income
 (loss) and net income (loss)
 per share:
  Operating income (loss)            $(16,534)    $ 9,218     $(7,316)
  Net income (loss)                  $(15,845)    $ 9,218     $(6,627)
  Net income (loss) per share,
   basic                             $  (0.59)                $ (0.12)
  Net income (loss) per share,
   diluted                           $  (0.59)                $ (0.12)

  Shares used in computing basic
   net income (loss) per share         26,977      28,264 (b)  55,241
  Shares used in computing
   diluted net income (loss) per
   share                               26,977      28,264 (b)  55,241

                                 -------------------------------------
  Reconciliation of GAAP to Non-               Payroll Tax
   GAAP Adjustments:                            on Stock
                                 Stock-based     Option
                                  compensation  Exercises
                                  expense (c)      (d)         Total
                                 ------------- -------------- --------

  Cost of revenue                    $    520     $     -     $   520
  Sales and marketing                   4,636           -       4,636
  Research and development              2,541           -       2,541
  General and administrative            1,521           -       1,521
                                 ------------- -----------    --------
                                     $  9,218     $     -     $ 9,218
                                 ============= ===========    ========




(a) Represents options to purchase common stock that were excluded
     from diluted earnings per share on a GAAP basis because we
     reported a net loss and including such options would have an
     antidilutive effect. These options are included in non-GAAP
     diluted shares outstanding because on a non-GAAP basis, we have
     net income.

(b) Represents common shares from the conversion of convertible
     preferred shares as if the shares were converted as of the later
     of their issuance or the beginning of the applicable period.
     Convertible preferred shares were converted into common shares as
     of September 20, 2006, the effective date of our IPO. We believe
     investors want to give effect to the conversion for prior periods
     in order to compare our financial performance with that of other
     companies and between time periods.

(c) Stock-based compensation is a non-cash expense accounted for in
     accordance with the intrinsic value method under Accounting
     Principles Board No. 25 through December 31, 2005 and with the
     fair value recognition provisions of Statement of Financial
     Accounting Standards No. 123(R) effective January 1, 2006. While
     a large component of our expense, we believe investors want to
     exclude the effects of stock-based compensation expense and
     payroll taxes related to stock option exercises in order to
     compare our financial performance with that of other companies
     and between time periods.

(d) No payroll tax expense related to employee stock option exercises
     was incurred during 2006.
Riverbed Technology, Inc.
Condensed Consolidated Balance Sheets
In thousands

                                             December 31, December 31,
                                                 2007         2006
                                             ------------ ------------

                   ASSETS
Current assets:
 Cash and cash equivalents                   $   162,979  $   105,330
 Marketable securities                            83,103        3,999
 Trade receivables, net                           50,072       18,148
 Other receivables                                 1,273          118
 Inventory                                         9,413        7,452
 Prepaid expenses and other current assets         5,136        5,438
                                             ------------ ------------
   Total current assets                          311,976      140,485
                                             ------------ ------------

Fixed assets, net                                 18,826        7,718
Other assets                                       6,800        2,566

                                             ------------ ------------
   Total assets                              $   337,602  $   150,769
                                             ============ ============


    LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
 Accounts payable                            $    20,325  $    11,113
 Accrued compensation and related benefits        14,290        8,285
 Other accrued liabilities                         9,381        2,931
 Deferred revenue                                 26,845       16,837
                                             ------------ ------------
   Total current liabilities                      70,841       39,166
                                             ------------ ------------

Deferred revenue non-current                       6,634        2,245
Other long-term liabilities                          409          378
                                             ------------ ------------
   Total long-term liabilities                     7,043        2,623
                                             ------------ ------------


Stockholders' equity:
 Common stock and additional paid-in-capital     295,487      162,033
 Deferred stock-based compensation                (3,287)      (5,704)
 Accumulated deficit                             (32,535)     (47,333)
 Accumulated other comprehensive income
  (loss)                                              53          (16)
                                             ------------ ------------
   Total stockholders' equity                    259,718      108,980
                                             ------------ ------------


                                             ------------ ------------
  Total liabilities and stockholders' equity $   337,602  $   150,769
                                             ============ ============
Riverbed Technology, Inc.
Condensed Consolidated Statements of Cash Flows
In thousands

                                                  Twelve months ended
                                                     December 31,
                                                 ---------------------
                                                    2007       2006
                                                 ---------- ----------
Operating activities:
 Net income (loss)                               $  14,798  $ (15,845)
 Adjustments to reconcile net income (loss) to
  net cash provided by operating activities:
   Depreciation and amortization                     5,052      2,037
   Stock-based compensation                         31,801      9,218
   Revaluation and amortization of warrants              -        683
   Provision of trade receivable allowances            461        474
   Excess tax benefit from stock options              (850)         -
 Changes in operating assets and liabilities
   (Increase) in trade receivables                 (32,726)   (13,266)
   (Increase) in inventory                          (5,160)    (5,186)
   (Increase) in prepaid expenses and other
    assets                                          (1,614)    (3,887)
   Increase in accounts payable and other current
    liabilities                                     16,893     12,362
   Increase in income taxes payable                  4,597        224
   Increase in deferred revenue                     14,916     13,483
                                                 ---------- ----------
     Net cash provided by operating activities      48,168        297

Investing activities:
 Capital expenditures                               (9,709)    (5,110)
 Purchase of available for sale securities        (129,098)    (3,999)
 Proceeds from maturities and sales of available
  for sale securities                               49,980          -
 Increase in other assets                           (2,100)    (1,400)
                                                 ---------- ----------
     Net cash used in investing activities         (90,927)   (10,509)

Financing activities:
 Proceeds from issuance of convertible preferred
  stock, net of issuance costs                           -     19,915
 Proceeds from public offerings, net of issuance
  costs                                             87,681     87,496
 Proceeds from issuance of common stock, net of
  repurchases                                       11,792        179
 Payments of debt                                        -     (2,500)
 Excess tax benefit from stock options                 850          -
                                                 ---------- ----------
     Net cash provided by financing activities     100,323    105,090
Effect of exchange rate changes on cash and cash
 equivalents                                            85         42
                                                 ---------- ----------
Net increase in cash and cash equivalents           57,649     94,920
Cash and cash equivalents at beginning of period   105,330     10,410

                                                 ---------- ----------
Cash and cash equivalents at end of period       $ 162,979  $ 105,330
                                                 ========== ==========
CONTACT: Riverbed Technology, Inc.
Randy Gottfried, Chief Financial Officer, 415-247-6397
ir@riverbed.com
or
The Blueshirt Group
Chris Danne, 415-217-7722
chris@blueshirtgroup.com

SOURCE: Riverbed Technology, Inc.


Wide-area data services (WDS) for your network: Application acceleration, WAN bandwidth optimization, and IT consolidation