Revenue Increases 17% Sequentially and 45% Year-over-Year to $148
Million
-
26th consecutive quarter of year-over-year revenue growth
-
Record operating profit
-
Cash flow from operations of $42 million
SAN FRANCISCO, Oct 21, 2010 (BUSINESS WIRE) -- Riverbed Technology (NASDAQ:RVBD), the IT performance company, today
reported financial results for its third quarter ended September 30,
2010 (Q3'10). Revenues for Q3'10 were $147.8 million, up 17% compared to
the second quarter of 2010 (Q2'10), and up 45% compared to the third
quarter of 2009 (Q3'09).
Reporting on a GAAP basis, net income for Q3'10 was $13.9 million, or
$0.18 per diluted share. This compares to GAAP net income of $6.6
million, or $0.09 per share, in Q2'10 and $5.5 million, or $0.08 per
share, in Q3'09. GAAP net income increased 112% over the prior quarter
and 154% over the prior year.
Non-GAAP net income for Q3'10 was $26.6 million, or $0.34 per diluted
share. This compares to non-GAAP net income of $19.2 million, or $0.25
per diluted share, in Q2'10, and $14.5 million, or $0.19 per diluted
share, in Q3'09. Non-GAAP net income increased 38% sequentially and 84%
over the prior year. A reconciliation between GAAP and non-GAAP
information is contained in the tables below.
"WAN optimization continues to be a strategic spending priority for IT
as organizations consolidate and virtualize their global data
infrastructures. Riverbed(R) reported a record-breaking third quarter with
growth across all major geographies and industry verticals and is the
undisputed technology and market leader," said Jerry M. Kennelly,
Riverbed president and CEO. "In the third quarter, deployment sizes
continued to grow as we expanded our presence in the enterprise. We
executed well, with the strongest top line growth Riverbed has reported
in more than two years, and bottom line growth outpaced the top line,
resulting in a 28% non-GAAP operating margin."
Q3'10 Financial Highlights
-
Total revenue increased 17% sequentially and 45% year-over-year
-
Product revenue increased 22% sequentially and 48% year-over-year
-
Non-GAAP operating profit increased 36% sequentially and 84%
year-over-year
-
Non-GAAP operating margin increased to 28.1% compared to 24.2% in
Q2'10 and 22.0% in Q3'09
-
Days sales outstanding decreased to 27 days from 32 days in Q2'10 and
42 days in Q3'09
-
Cash and investments grew to $469 million compared to $422 million in
Q2'10 and $297 million in Q3'09
Q3'10 Business Highlights
-
Identified as the Advanced Platform WAN optimization controller
worldwide market share leader with 40.3% share for Q2'10 based on
revenue in the Gartner September 2010 report, "Market Share:
Application Acceleration Equipment, Worldwide, 2Q10" (J. Skorupa and
N. Pham, September 15, 2010).
-
Further enhanced competitive position with the release of Virtual
Steelhead(R). Virtual Steelhead extends the reach of Riverbed's
market-leading WAN optimization solutions enabling customers to deploy
Riverbed WAN optimization solutions in a wider range of environments
that may have specialized requirements, such as ruggedized
environments or environments with space limitations, as well as data
centers that have been heavily virtualized.
-
Launched Steelhead Mobile 3.1 offering the industry's only mobile WAN
optimization solution for Apple Mac desktops and laptops. Mobile 3.1
also optimizes Citrix Virtual Desktop deployments and Microsoft
applications including Exchange 2010 and Sharepoint and Microsoft
Online.
-
Achieved EAL4+ certification under the Common Criteria for Information
Technology Security Evaluation and Certification Scheme (CCS). By
obtaining this certification, Riverbed assures federal agencies and
departments that its WAN optimization solution meets stringent
government requirements mandated for commercial information security
products purchased by the U.S. government for use in national security
systems.
Stock Split
Riverbed also announced today that its Board of Directors has approved a
two-for-one stock split of the company's outstanding shares of common
stock to be effected in the form of a stock dividend. The stock split
will entitle each stockholder of record at the close of business on
Monday, November 1, 2010, to receive one additional share for every one
share owned as of that date. The additional shares resulting from the
stock split are expected to be distributed by the company's transfer
agent on or about Monday, November 8, 2010. Upon the completion of the
stock split, Riverbed will have approximately 147 million shares of
common stock outstanding.
Conference Call
Riverbed will host a conference call today, October 21, 2010, at 1:30
p.m. Pacific Time (4:30 p.m. Eastern Time) to discuss its third quarter
2010 results and outlook for the fourth quarter of 2010. The call will
be broadcast live over the Internet at www.riverbed.com/investors.
A replay of the conference call will also be available via webcast for
12 months.
Forward Looking Statements
This press release contains forward-looking statements, including
statements related to WAN optimization as an IT spending priority and
statements related to the record date for the stock split; the date of
the distribution of the stock dividend; the amount of the distribution
and the number of shares outstanding after the stock split. 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; additional
issuances of common stock before the distribution date; unanticipated
delays in effecting the stock split in the form of a stock dividend
caused by system or other errors; 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 Form 10-Q filed for
the quarter ended June 30, 2010. 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 information purposes only and
are not commitments to deliver any technology or enhancement. Riverbed
reserves the right to modify future product plans at any time.
Use of Non-GAAP Financial Information
To supplement our financial results presented in accordance with
Generally Accepted Accounting Principles (GAAP), this press release and
the accompanying tables and the related earnings conference call contain
certain non-GAAP financial measures that we believe are helpful in
understanding our past financial performance and future results. For
reconciliations of these non-GAAP financial measures to the most
directly comparable GAAP financial measures, please see the section of
the accompanying tables titled, "GAAP to Non-GAAP Reconciliations." Our
non-GAAP financial measures are not meant to be considered in isolation
or as a substitute for comparable GAAP measures and should be read in
conjunction with our consolidated financial statements prepared in
accordance with GAAP. Our management regularly uses our supplemental
non-GAAP financial measures internally to understand and manage our
business and forecast future periods. Our non-GAAP financial measures
include adjustments based on the following items, as well as the related
income tax effects and adjustments related to our tax valuation
allowance:
Support deferred revenue: Business
combination accounting rules require us to account for the fair value of
support contracts assumed in connection with our acquisitions. The book
value of our deferred support revenue was reduced in the adjustment to
fair value. Because these are typically one-year contracts, our GAAP
revenues for the one year period subsequent to the acquisition of a
business do not reflect the full amount of service revenues on assumed
support contracts that would have otherwise been recorded by the
acquired entity. The non-GAAP adjustment is intended to reflect the full
amount of such revenues. We believe this adjustment is useful to
investors as a measure of the ongoing performance of our business
because we have historically experienced high renewal rates on support
contracts, although we cannot be certain that customers will renew these
contracts.
Stock-based compensation expenses: We have
excluded the effect of stock-based compensation and stock-based payroll
expenses from our non-GAAP operating expenses and net income measures.
Although stock-based compensation is a key incentive offered to our
employees, we continue to evaluate our business performance excluding
stock-based compensation expenses. Stock-based compensation expenses
will recur in future periods.
Amortization of intangible assets: We have
excluded the effect of amortization of intangible assets from our
non-GAAP net income. Amortization of intangible assets is a non-cash
expense, and it is not part of our core operations. Investors should
note that the use of intangible assets contributed to revenues earned
during the periods presented and will contribute to future period
revenues as well.
Acquisition related and other expenses: We
incurred significant expenses in connection with our acquisition of Mazu
and also incurred certain other operating expenses, which we would not
have otherwise incurred in the periods presented as a part of our
continuing operations. Acquisition related and other expenses consist of
transaction costs, costs for transitional employees, other acquired
employee related costs, integration related professional services, and
adjustments to the fair value of the acquisition related contingent
consideration. We believe it is useful for investors to understand the
effects of these items on our total operating expenses.
About Riverbed
Riverbed Technology is the IT performance company. The Riverbed family
of wide area network (WAN) optimization solutions liberates businesses
from common IT constraints by increasing application performance,
enabling consolidation, and providing enterprise-wide network and
application visibility - all while eliminating the need to increase
bandwidth, storage or servers. Thousands of companies with distributed
operations use Riverbed to make their IT infrastructure faster, less
expensive and more responsive. Additional information about Riverbed
(NASDAQ: RVBD) is available at www.riverbed.com.
Riverbed and any Riverbed product or service name or logo used herein
are trademarks of Riverbed Technology, Inc.All other trademarks
used herein belong to their respective owners.
| Riverbed Technology, Inc. |
| GAAP Condensed Consolidated Statements of Operations |
| In thousands, except per share amounts |
| Unaudited |
|
|
|
Three months ended |
|
Nine months ended |
|
|
|
September 30, |
|
September 30, |
|
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
$
|
102,841
|
|
|
$
|
69,543
|
|
|
$
|
262,083
|
|
|
$
|
190,322
|
|
|
Support and services
|
|
|
|
44,965
|
|
|
|
32,506
|
|
|
|
124,373
|
|
|
|
90,925
|
|
|
Total revenue
|
|
|
|
147,806
|
|
|
|
102,049
|
|
|
|
386,456
|
|
|
|
281,247
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product
|
|
|
|
21,889
|
|
|
|
14,982
|
|
|
|
57,133
|
|
|
|
43,776
|
|
|
Cost of support and services
|
|
|
|
12,878
|
|
|
|
9,410
|
|
|
|
36,476
|
|
|
|
27,385
|
|
|
Total cost of revenue
|
|
|
|
34,767
|
|
|
|
24,392
|
|
|
|
93,609
|
|
|
|
71,161
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
113,039
|
|
|
|
77,657
|
|
|
|
292,847
|
|
|
|
210,086
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
|
56,517
|
|
|
|
44,192
|
|
|
|
158,575
|
|
|
|
127,003
|
|
|
Research and development
|
|
|
|
21,951
|
|
|
|
17,302
|
|
|
|
61,500
|
|
|
|
50,368
|
|
|
General and administrative
|
|
|
|
12,078
|
|
|
|
9,297
|
|
|
|
34,393
|
|
|
|
27,382
|
|
|
Acquisition-related costs (credits)
|
|
|
|
-
|
|
|
|
(3,008
|
)
|
|
|
2,725
|
|
|
|
(4,447
|
)
|
|
Total operating expenses
|
|
|
|
90,546
|
|
|
|
67,783
|
|
|
|
257,193
|
|
|
|
200,306
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
22,493
|
|
|
|
9,874
|
|
|
|
35,654
|
|
|
|
9,780
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income, net
|
|
|
|
384
|
|
|
|
141
|
|
|
|
683
|
|
|
|
824
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
|
|
22,877
|
|
|
|
10,015
|
|
|
|
36,337
|
|
|
|
10,604
|
|
|
Provision for income taxes
|
|
|
|
8,967
|
|
|
|
4,546
|
|
|
|
14,790
|
|
|
|
4,451
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
13,910
|
|
|
$
|
5,469
|
|
|
$
|
21,547
|
|
|
$
|
6,153
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share, basic
|
|
|
$
|
0.19
|
|
|
$
|
0.08
|
|
|
$
|
0.30
|
|
|
$
|
0.09
|
|
|
Net income per share, diluted
|
|
|
$
|
0.18
|
|
|
$
|
0.08
|
|
|
$
|
0.28
|
|
|
$
|
0.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing basic net income per share
|
|
|
|
72,989
|
|
|
|
69,370
|
|
|
|
71,831
|
|
|
|
69,035
|
|
|
Shares used in computing diluted net income per share
|
|
|
|
78,965
|
|
|
|
71,968
|
|
|
|
76,773
|
|
|
|
71,040
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Riverbed Technology, Inc. |
| GAAP to Non-GAAP Reconciliation |
| In thousands, except per share amounts |
| Unaudited |
|
|
|
|
|
|
Three months ended |
|
Nine months ended |
|
GAAP to Non-GAAP Reconciliations:
|
|
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
September 30,
|
|
|
|
|
|
|
2010 |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Operating Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP as reported
|
|
|
$
|
22,493
|
|
|
$
|
11,028
|
|
|
$
|
9,874
|
|
|
$
|
35,654
|
|
|
$
|
9,780
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation (1)
|
|
|
|
17,331
|
|
|
|
17,715
|
|
|
|
13,911
|
|
|
|
50,496
|
|
|
|
40,431
|
|
|
|
|
Payroll tax on stock-based compensation (2)
|
|
|
|
516
|
|
|
|
573
|
|
|
|
40
|
|
|
|
1,513
|
|
|
|
318
|
|
|
|
|
Amortization on intangibles (3)
|
|
|
|
1,195
|
|
|
|
1,195
|
|
|
|
1,195
|
|
|
|
3,585
|
|
|
|
2,916
|
|
|
|
|
Acquisition-related costs (credits) (4)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(3,004
|
)
|
|
|
4,156
|
|
|
|
(3,576
|
)
|
|
|
|
Deferred revenue adjustment (5)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
505
|
|
|
|
-
|
|
|
|
1,479
|
|
|
|
As Adjusted
|
|
|
$
|
41,535
|
|
|
$
|
30,511
|
|
|
$
|
22,521
|
|
|
$
|
95,404
|
|
|
$
|
51,348
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Operating Margin:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP as reported
|
|
|
|
15.2
|
%
|
|
|
8.7
|
%
|
|
|
9.7
|
%
|
|
|
9.2
|
%
|
|
|
3.5
|
%
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation (1)
|
|
|
|
11.8
|
%
|
|
|
14.1
|
%
|
|
|
13.6
|
%
|
|
|
13.1
|
%
|
|
|
14.4
|
%
|
|
|
|
Payroll tax on stock-based compensation (2)
|
|
|
|
0.3
|
%
|
|
|
0.5
|
%
|
|
|
0.0
|
%
|
|
|
0.4
|
%
|
|
|
0.1
|
%
|
|
|
|
Amortization on intangibles (3)
|
|
|
|
0.8
|
%
|
|
|
0.9
|
%
|
|
|
1.2
|
%
|
|
|
0.9
|
%
|
|
|
1.0
|
%
|
|
|
|
Acquisition-related costs (credits) (4)
|
|
|
|
0.0
|
%
|
|
|
0.0
|
%
|
|
|
-2.9
|
%
|
|
|
1.1
|
%
|
|
|
-1.3
|
%
|
|
|
|
Deferred revenue adjustment (5)
|
|
|
|
0.0
|
%
|
|
|
0.0
|
%
|
|
|
0.4
|
%
|
|
|
0.0
|
%
|
|
|
0.5
|
%
|
|
|
As Adjusted
|
|
|
|
28.1
|
%
|
|
|
24.2
|
%
|
|
|
22.0
|
%
|
|
|
24.7
|
%
|
|
|
18.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP as reported
|
|
|
$
|
13,910
|
|
|
$
|
6,554
|
|
|
$
|
5,469
|
|
|
$
|
21,547
|
|
|
$
|
6,153
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation (1)
|
|
|
|
17,331
|
|
|
|
17,715
|
|
|
|
13,911
|
|
|
|
50,496
|
|
|
|
40,431
|
|
|
|
|
Payroll tax on stock-based compensation (2)
|
|
|
|
516
|
|
|
|
573
|
|
|
|
40
|
|
|
|
1,513
|
|
|
|
318
|
|
|
|
|
Amortization on intangibles (3)
|
|
|
|
1,195
|
|
|
|
1,195
|
|
|
|
1,195
|
|
|
|
3,585
|
|
|
|
2,916
|
|
|
|
|
Acquisition-related costs (credits) (4)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(3,004
|
)
|
|
|
4,156
|
|
|
|
(3,576
|
)
|
|
|
|
Deferred revenue adjustment (5)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
505
|
|
|
|
-
|
|
|
|
1,479
|
|
|
|
|
Income tax adjustments (6)
|
|
|
|
(6,333
|
)
|
|
|
(6,807
|
)
|
|
|
(3,626
|
)
|
|
|
(20,644
|
)
|
|
|
(13,729
|
)
|
|
|
As Adjusted
|
|
|
$
|
26,619
|
|
|
$
|
19,230
|
|
|
$
|
14,490
|
|
|
$
|
60,653
|
|
|
$
|
33,992
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income per share, diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP as reported
|
|
|
$
|
0.18
|
|
|
$
|
0.09
|
|
|
$
|
0.08
|
|
|
$
|
0.28
|
|
|
$
|
0.09
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation (1)
|
|
|
|
0.21
|
|
|
|
0.22
|
|
|
|
0.17
|
|
|
|
0.66
|
|
|
|
0.55
|
|
|
|
|
Payroll tax on stock-based compensation (2)
|
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
-
|
|
|
|
0.02
|
|
|
|
-
|
|
|
|
|
Amortization on intangibles (3)
|
|
|
|
0.02
|
|
|
|
0.02
|
|
|
|
0.02
|
|
|
|
0.05
|
|
|
|
0.04
|
|
|
|
|
Acquisition-related costs (credits) (4)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(0.04
|
)
|
|
|
0.05
|
|
|
|
(0.05
|
)
|
|
|
|
Deferred revenue adjustment (5)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.01
|
|
|
|
-
|
|
|
|
0.02
|
|
|
|
|
Income tax adjustments (6)
|
|
|
|
(0.08
|
)
|
|
|
(0.09
|
)
|
|
|
(0.05
|
)
|
|
|
(0.27
|
)
|
|
|
(0.19
|
)
|
|
|
As Adjusted
|
|
|
$
|
0.34
|
|
|
$
|
0.25
|
|
|
$
|
0.19
|
|
|
$
|
0.79
|
|
|
$
|
0.46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Net income per share, basic
|
|
|
$
|
0.36
|
|
|
$
|
0.27
|
|
|
$
|
0.21
|
|
|
$
|
0.84
|
|
|
$
|
0.49
|
|
|
Non-GAAP Net income per share, diluted (7)
|
|
|
$
|
0.34
|
|
|
$
|
0.25
|
|
|
$
|
0.19
|
|
|
$
|
0.79
|
|
|
$
|
0.46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing basic net income per share
|
|
|
|
72,989
|
|
|
|
71,936
|
|
|
|
69,370
|
|
|
|
71,831
|
|
|
|
69,035
|
|
|
Shares used in computing diluted net income per share (7)
|
|
|
|
78,965
|
|
|
|
76,477
|
|
|
|
75,301
|
|
|
|
76,773
|
|
|
|
73,406
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Support and services revenue
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
505
|
|
|
$
|
-
|
|
|
$
|
1,479
|
|
|
|
|
Cost of product
|
|
|
|
877
|
|
|
|
881
|
|
|
|
860
|
|
|
|
2,623
|
|
|
|
2,136
|
|
|
|
|
Cost of support and services
|
|
|
|
1,404
|
|
|
|
1,398
|
|
|
|
1,121
|
|
|
|
4,086
|
|
|
|
3,283
|
|
|
|
|
Sales and marketing
|
|
|
|
7,904
|
|
|
|
8,030
|
|
|
|
6,742
|
|
|
|
23,723
|
|
|
|
19,848
|
|
|
|
|
Research and development
|
|
|
|
4,923
|
|
|
|
5,102
|
|
|
|
3,629
|
|
|
|
14,775
|
|
|
|
10,679
|
|
|
|
|
General and administrative
|
|
|
|
3,934
|
|
|
|
4,072
|
|
|
|
2,798
|
|
|
|
11,818
|
|
|
|
8,590
|
|
|
|
|
Other acquisition costs (credits)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(3,008
|
)
|
|
|
2,725
|
|
|
|
(4,447
|
)
|
|
|
|
Provision for income taxes
|
|
|
|
(6,333
|
)
|
|
|
(6,807
|
)
|
|
|
(3,626
|
)
|
|
|
(20,644
|
)
|
|
|
(13,729
|
)
|
|
|
Total Non-GAAP Adjustments
|
|
|
$
|
12,709
|
|
|
$
|
12,676
|
|
|
$
|
9,021
|
|
|
$
|
39,106
|
|
|
$
|
27,839
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1
|
)
|
|
Stock-based compensation expense is calculated in accordance with
the fair value recognition provisions of Financial Accounting
Standards Board Accounting Standards Codification (ASC) Topic 718, Compensation
- Stock Compensation effective January 1, 2006.
|
|
(2
|
)
|
|
Payroll tax on stock-based compensation represents the incremental
cost for employer payroll taxes on stock option exercises and
restricted stock units vested and released.
|
|
(3
|
)
|
|
The intangible assets recorded at fair value as a result of our
acquisition are amortized over the estimated useful life of the
respective asset.
|
|
(4
|
)
|
|
We incurred expenses, such as revaluation of the contingent
consideration, in connection with our acquisition, which would not
have otherwise occurred in the period presented as part of our
operating expenses; therefore, these costs or credits are excluded
from our non-GAAP operating expenses.
|
|
(5
|
)
|
|
Business combination accounting rules require us to account for the
fair value of deferred revenue assumed in connection with an
acquisition. The non-GAAP adjustment is intended to reflect the full
amount of support and service revenue that would have otherwise been
recorded by the acquired entity.
|
|
(6
|
)
|
|
The non-GAAP tax rate excludes the income tax effects of non-GAAP
adjustments. Additionally, the non-GAAP tax rate does not assume a
valuation allowance on our deferred tax assets.
|
|
(7
|
)
|
|
Non-GAAP diluted earnings per share and non-GAAP diluted weighted
average shares outstanding were calculated excluding the effects of
expensing stock options under ASC Topic 718 for the three and nine
month periods ended September 30, 2009.
|
|
|
|
|
| Riverbed Technology, Inc. |
| Condensed Consolidated Balance Sheets |
| In thousands |
|
|
|
|
|
|
|
|
|
|
September 30, |
|
December 31, |
|
|
|
2010 |
|
2009 |
|
|
|
|
|
|
|
| ASSETS |
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
129,335
|
|
|
$
|
67,749
|
|
|
Short-term investments
|
|
|
|
263,319
|
|
|
|
257,938
|
|
|
Trade receivables, net
|
|
|
|
43,676
|
|
|
|
48,468
|
|
|
Inventory
|
|
|
|
13,345
|
|
|
|
9,742
|
|
|
Deferred tax assets
|
|
|
|
13,006
|
|
|
|
9,451
|
|
|
Prepaid expenses and other current assets
|
|
|
|
20,567
|
|
|
|
16,816
|
|
|
Total current assets
|
|
|
|
483,248
|
|
|
|
410,164
|
|
|
|
|
|
|
|
|
|
Long-term investments
|
|
|
|
76,614
|
|
|
|
-
|
|
|
Fixed assets, net
|
|
|
|
21,142
|
|
|
|
21,698
|
|
|
Goodwill
|
|
|
|
11,312
|
|
|
|
11,312
|
|
|
Intangible assets, net
|
|
|
|
15,804
|
|
|
|
19,389
|
|
|
Deferred tax assets, non-current
|
|
|
|
45,265
|
|
|
|
38,619
|
|
|
Other assets
|
|
|
|
3,712
|
|
|
|
4,097
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
$
|
657,097
|
|
|
$
|
505,279
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
31,318
|
|
|
$
|
19,053
|
|
|
Accrued compensation and related benefits
|
|
|
|
25,124
|
|
|
|
18,692
|
|
|
Other accrued liabilities
|
|
|
|
17,444
|
|
|
|
25,976
|
|
|
Deferred revenue
|
|
|
|
83,734
|
|
|
|
64,478
|
|
|
Total current liabilities
|
|
|
|
157,620
|
|
|
|
128,199
|
|
|
|
|
|
|
|
|
|
Deferred revenue, non-current
|
|
|
|
24,208
|
|
|
|
21,972
|
|
|
Other long-term liabilities
|
|
|
|
3,514
|
|
|
|
2,801
|
|
|
Total long-term liabilities
|
|
|
|
27,722
|
|
|
|
24,773
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
464,905
|
|
|
|
367,236
|
|
|
Retained earnings (Accumulated deficit)
|
|
|
|
6,698
|
|
|
|
(14,849
|
)
|
|
Accumulated other comprehensive gain (loss)
|
|
|
|
152
|
|
|
|
(80
|
)
|
|
Total stockholders' equity
|
|
|
|
471,755
|
|
|
|
352,307
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
657,097
|
|
|
$
|
505,279
|
|
|
|
|
|
|
|
|
| Riverbed Technology, Inc. |
| Condensed Consolidated Statements of Cash Flows |
| In thousands |
| Unaudited |
|
|
|
Nine months ended |
|
|
|
September 30, |
|
|
|
2010
|
|
2009
|
|
Operating activities:
|
|
|
|
|
|
|
Net income
|
|
|
$
|
21,547
|
|
|
$
|
6,153
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
11,388
|
|
|
|
10,376
|
|
|
Stock-based compensation
|
|
|
|
50,496
|
|
|
|
40,431
|
|
|
Deferred taxes
|
|
|
|
(10,267
|
)
|
|
|
(10,019
|
)
|
|
Excess tax benefit from employee stock plans
|
|
|
|
(9,600
|
)
|
|
|
(1,694
|
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
Trade receivables
|
|
|
|
4,792
|
|
|
|
1,608
|
|
|
Inventory
|
|
|
|
(3,603
|
)
|
|
|
(1,017
|
)
|
|
Prepaid expenses and other assets
|
|
|
|
(3,377
|
)
|
|
|
(2,128
|
)
|
|
Accounts payable
|
|
|
|
12,906
|
|
|
|
2,398
|
|
|
Accruals and other liabilities
|
|
|
|
14,385
|
|
|
|
8,603
|
|
|
Acquisition-related contingent consideration
|
|
|
|
(5,249
|
)
|
|
|
(4,947
|
)
|
|
Income taxes payable
|
|
|
|
8,355
|
|
|
|
6,562
|
|
|
Deferred revenue
|
|
|
|
21,492
|
|
|
|
17,073
|
|
|
Net cash provided by operating activities
|
|
|
|
113,265
|
|
|
|
73,399
|
|
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
(7,876
|
)
|
|
|
(7,173
|
)
|
|
Purchase of available for sale securities
|
|
|
|
(430,659
|
)
|
|
|
(244,208
|
)
|
|
Proceeds from maturities of available for sale securities
|
|
|
|
307,970
|
|
|
|
181,761
|
|
|
Proceeds from sales of available for sale securities
|
|
|
|
40,862
|
|
|
|
13,500
|
|
|
Acquisitions, net of cash acquired
|
|
|
|
-
|
|
|
|
(20,469
|
)
|
|
Net cash used in investing activities
|
|
|
|
(89,703
|
)
|
|
|
(76,589
|
)
|
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
|
Acquisition-related contingent consideration
|
|
|
|
(9,909
|
)
|
|
|
-
|
|
|
Proceeds from issuance of common stock under employee stock plans,
net of repurchases
|
|
|
|
40,504
|
|
|
|
15,512
|
|
|
Cash used to net share settle equity awards
|
|
|
|
(2,300
|
)
|
|
|
-
|
|
|
Payments for repurchases of common stock
|
|
|
|
-
|
|
|
|
(29,016
|
)
|
|
Payment of debt
|
|
|
|
-
|
|
|
|
(5,004
|
)
|
|
Excess tax benefit from employee stock plans
|
|
|
|
9,600
|
|
|
|
1,694
|
|
|
Net cash provided by (used in) financing activities
|
|
|
|
37,895
|
|
|
|
(16,814
|
)
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
129
|
|
|
|
335
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
|
61,586
|
|
|
|
(19,669
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
67,749
|
|
|
|
95,378
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
|
$
|
129,335
|
|
|
$
|
75,709
|
|
|
|
|
|
|
|
| Riverbed Technology, Inc. |
| Supplemental Financial Information |
| In thousands |
| Unaudited |
Three months ended |
|
Nine months ended |
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
|
2010 |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
| Revenue by Geography |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
$
|
80,839
|
|
|
$
|
63,820
|
|
|
$
|
58,264
|
|
|
$
|
202,970
|
|
|
$
|
156,208
|
|
|
Europe, Middle East and Africa
|
|
38,405
|
|
|
|
36,842
|
|
|
|
25,747
|
|
|
|
106,660
|
|
|
|
75,019
|
|
|
Rest of the world
|
|
28,562
|
|
|
|
25,565
|
|
|
|
18,038
|
|
|
|
76,826
|
|
|
|
50,020
|
|
|
Total revenue
|
$
|
147,806
|
|
|
$
|
126,227
|
|
|
$
|
102,049
|
|
|
$
|
386,456
|
|
|
$
|
281,247
|
|
|
|
|
|
|
|
|
|
|
|
| As a percentage of total revenues: |
|
|
|
|
|
|
|
|
|
|
United States
|
|
55
|
%
|
|
|
51
|
%
|
|
|
57
|
%
|
|
|
53
|
%
|
|
|
56
|
%
|
|
Europe, Middle East and Africa
|
|
26
|
%
|
|
|
29
|
%
|
|
|
25
|
%
|
|
|
28
|
%
|
|
|
27
|
%
|
|
Rest of the world
|
|
19
|
%
|
|
|
20
|
%
|
|
|
18
|
%
|
|
|
19
|
%
|
|
|
17
|
%
|
|
Total revenue
|
|
100
|
%
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
| Revenue by Sales Channel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct
|
$
|
7,721
|
|
|
$
|
6,982
|
|
|
$
|
6,640
|
|
|
$
|
23,999
|
|
|
$
|
22,637
|
|
|
Indirect
|
|
140,085
|
|
|
|
119,245
|
|
|
|
95,409
|
|
|
|
362,457
|
|
|
|
258,610
|
|
|
Total revenue
|
$
|
147,806
|
|
|
$
|
126,227
|
|
|
$
|
102,049
|
|
|
$
|
386,456
|
|
|
$
|
281,247
|
|
|
|
|
|
|
|
|
|
|
|
| As a percentage of total revenues: |
|
|
|
|
|
|
|
|
|
|
Direct
|
|
5
|
%
|
|
|
6
|
%
|
|
|
7
|
%
|
|
|
6
|
%
|
|
|
8
|
%
|
|
Indirect
|
|
95
|
%
|
|
|
94
|
%
|
|
|
93
|
%
|
|
|
94
|
%
|
|
|
92
|
%
|
|
Total revenue
|
|
100
|
%
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
100
|
%
|

SOURCE: Riverbed Technology
Riverbed Technology Renee Lyall, 415-247-6353 (Investor Relations) renee.lyall@riverbed.com Kristalle Ward, 415-247-8140 (Media) kristalle.ward@riverbed.com |