Third quarter revenue
of $1.005 billion, up 4%
year-over-year and when adjusted for foreign exchange*
Security and compute revenue represented 68%
of total revenue in the third quarter and combined grew 17%
year-over-year and when adjusted for foreign exchange*
CAMBRIDGE, Mass., Nov. 7, 2024
/PRNewswire/ -- Akamai Technologies, Inc. (NASDAQ: AKAM), the
cybersecurity and cloud computing company that powers and protects
business online, today reported financial results for the third
quarter ended September 30, 2024.
"Akamai delivered another solid quarter, highlighted by
continued momentum in security and cloud computing. Together, these
solutions grew 17% on a year-over-year basis and now account for
nearly 70% of our total revenue," said Dr. Tom Leighton, Akamai's Chief Executive Officer.
"This quarter also marks a significant milestone as we surpassed
the billion-dollar quarterly revenue threshold for the first time.
Looking forward, we remain confident in the traction we see from
our new products and our continued commitment to strong bottom-line
performance."
Akamai delivered the following results for the third quarter
ended September 30, 2024:
Revenue: Revenue was $1.005
billion, a 4% increase over third quarter 2023 revenue of
$965 million and a 4% increase when
adjusted for foreign exchange.*
Revenue by solution:
- Security revenue was $519
million, up 14% year-over-year and when adjusted for foreign
exchange*
- Delivery revenue was $319
million, down 16% year-over-year and when adjusted for
foreign exchange*
- Compute revenue was $167 million,
up 28% year-over-year and when adjusted for foreign exchange*
Revenue by geography:
- U.S. revenue was $525 million, up
5% year-over-year
- International revenue was $480
million, up 3% year-over-year and when adjusted for foreign
exchange*
Restructuring charge: Third quarter 2024 GAAP
income from operations, GAAP net income and GAAP EPS in the
paragraphs below were impacted by the $82
million restructuring charge recognized in the third quarter
of 2024. This charge primarily related to severance costs in
connection with a workforce reduction with the primary intent of
redeploying resources to support the Company's strategic
investments and impairments of certain assets as a result of recent
acquisitions.
Income from operations: GAAP income from operations was
$71 million, a 60% decrease from
third quarter 2023. GAAP operating margin for the third quarter was
7%, down 11 percentage points from the same period last year.
Non-GAAP income from operations* was $296
million, flat from third quarter 2023. Non-GAAP
operating margin* for the third quarter was 29%, down 2 percentage
points from the same period last year.
Net income: GAAP net income was $58 million, a 64% decrease from third quarter
2023. Non-GAAP net income* was $244
million, a 3% decrease from third quarter 2023.
EPS: GAAP net income per diluted share was $0.38, a 63% decrease from third quarter 2023 and
a 62% decrease when adjusted for foreign exchange.* Non-GAAP net
income per diluted share* was $1.59,
a 2% decrease from third quarter 2023 and a 1% decrease when
adjusted for foreign exchange.*
Adjusted EBITDA*: Adjusted EBITDA* was $426 million, a 2% increase from third quarter
2023.
Supplemental cash information: Cash from operations for
the third quarter of 2024 was $393
million, or 39% of revenue. Cash, cash equivalents and
marketable securities was $1.979
billion as of September 30, 2024.
Share repurchases: The Company spent $166 million in the third quarter of 2024 to
repurchase 1.7 million shares of its common stock at an average
price of $97.29 per share. The
Company had 151 million shares of common stock outstanding as of
September 30, 2024.
Financial guidance:
The Company reports the following financial guidance for
the fourth quarter and full year 2024:
|
Three Months
Ending
December 31,
2024
|
|
Year Ending
December 31,
2024
|
|
Low End
|
|
High End
|
|
Low End
|
|
High End
|
Revenue (in
millions)
|
$
995
|
|
$ 1,020
|
|
$
3,966
|
|
$
3,991
|
Non-GAAP operating
margin *
|
27 %
|
|
28 %
|
|
29 %
|
|
29 %
|
Non-GAAP net income per
diluted share *
|
$ 1.49
|
|
$ 1.56
|
|
$ 6.31
|
|
$ 6.38
|
Non-GAAP tax
rate*
|
19 %
|
|
19 %
|
|
19 %
|
|
19 %
|
Shares used in non-GAAP
per diluted share calculations * (in millions)
|
153
|
|
153
|
|
154
|
|
154
|
Capex as a percentage
of revenue *
|
18 %
|
|
19 %
|
|
17 %
|
|
17 %
|
This guidance is provided on a non-GAAP basis and cannot be
reconciled to the closest GAAP measures without unreasonable effort
because of the unpredictability of the amounts and timing of events
affecting the items Akamai excludes from non-GAAP measures. For
example, stock-based compensation is unpredictable for Akamai's
performance-based awards, which can fluctuate significantly based
on current expectations of the future achievement of
performance-based targets. Amortization of intangible assets,
acquisition-related costs and restructuring costs are all impacted
by the timing and size of potential future actions, which are
difficult to predict. In addition, from time to time, Akamai
excludes certain items that occur infrequently, which are also
inherently difficult to predict and estimate. It is also difficult
to predict the tax effect of the items Akamai excludes and to
estimate certain discrete tax items, such as the resolution of tax
audits or changes to tax laws. As such, the costs that are being
excluded from non-GAAP guidance are difficult to predict and a
reconciliation or a range of results could lead to disclosure that
would be imprecise or potentially misleading. Material changes to
any one of the exclusions could have a significant effect on our
guidance and future GAAP results.
* See Use of Non-GAAP
Financial Measures below for definitions
|
Quarterly Conference Call
Akamai will host a
conference call today at 4:30 p.m. ET
that can be accessed through 1-833-634-5020 (or 1-412-902-4238 for
international calls) and using passcode Akamai Technologies Call. A
live webcast of the call may be accessed at www.akamai.com in the
Investor Relations section. In addition, a replay of the call will
be available for two weeks following the conference by calling
1-877-344-7529 (or 1-412-317-0088 for international calls) and
using passcode 1443103. The archived webcast of this event may be
accessed through the Akamai website.
About Akamai
Akamai is the cybersecurity and cloud
computing company that powers and protects business online. Our
market-leading security solutions, superior threat intelligence and
global operations team provide defense-in-depth to safeguard
enterprise data and applications everywhere. Akamai's full-stack
cloud computing solutions deliver performance and affordability on
the world's most distributed platform. Global enterprises trust
Akamai to provide the industry-leading reliability, scale and
expertise they need to grow their business with confidence. Learn
more about Akamai's cloud computing, security and content delivery
solutions at akamai.com and akamai.com/blog, or follow Akamai
Technologies on X, formerly known as Twitter, and LinkedIn.
AKAMAI TECHNOLOGIES,
INC.
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(in
thousands)
|
September 30,
2024
|
|
December 31,
2023
|
ASSETS
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
569,749
|
|
$
489,468
|
Marketable
securities
|
1,129,456
|
|
374,971
|
Accounts receivable,
net
|
696,493
|
|
724,302
|
Prepaid expenses and
other current assets
|
238,732
|
|
216,114
|
Total current
assets
|
2,634,430
|
|
1,804,855
|
Marketable
securities
|
279,411
|
|
1,431,354
|
Property and equipment,
net
|
1,948,799
|
|
1,825,944
|
Operating lease
right-of-use assets
|
1,006,132
|
|
908,634
|
Acquired intangible
assets, net
|
586,247
|
|
536,143
|
Goodwill
|
3,154,351
|
|
2,850,470
|
Deferred income tax
assets
|
431,318
|
|
418,297
|
Other assets
|
149,769
|
|
124,340
|
Total
assets
|
$
10,190,457
|
|
$ 9,900,037
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
$
106,629
|
|
$
146,927
|
Accrued
expenses
|
288,619
|
|
352,181
|
Deferred
revenue
|
138,929
|
|
107,544
|
Convertible senior
notes
|
1,148,471
|
|
—
|
Operating lease
liabilities
|
251,596
|
|
222,944
|
Other current
liabilities
|
48,779
|
|
6,442
|
Total current
liabilities
|
1,983,023
|
|
836,038
|
Deferred
revenue
|
24,316
|
|
23,006
|
Deferred income tax
liabilities
|
27,387
|
|
24,622
|
Convertible senior
notes
|
2,395,439
|
|
3,538,229
|
Operating lease
liabilities
|
854,740
|
|
774,806
|
Other
liabilities
|
111,414
|
|
106,181
|
Total
liabilities
|
5,396,319
|
|
5,302,882
|
Total stockholders'
equity
|
4,794,138
|
|
4,597,155
|
Total liabilities and
stockholders' equity
|
$
10,190,457
|
|
$ 9,900,037
|
AKAMAI TECHNOLOGIES,
INC.
CONDENSED
CONSOLIDATED STATEMENTS OF INCOME
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
(in thousands,
except per share data)
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2023
|
Revenue
|
$ 1,004,679
|
|
$
979,580
|
|
$
965,484
|
|
$ 2,971,229
|
|
$ 2,816,903
|
Costs and operating
expenses:
|
|
|
|
|
|
|
|
|
|
Cost of revenue
(1) (2)
|
408,806
|
|
402,888
|
|
383,075
|
|
1,206,437
|
|
1,117,666
|
Research and
development (1)
|
120,347
|
|
113,352
|
|
105,942
|
|
350,631
|
|
296,846
|
Sales and marketing
(1)
|
138,551
|
|
139,039
|
|
132,309
|
|
412,160
|
|
397,970
|
General and
administrative (1) (2)
|
159,957
|
|
153,854
|
|
147,326
|
|
466,241
|
|
445,276
|
Amortization of
acquired intangible assets
|
24,368
|
|
21,076
|
|
18,108
|
|
66,467
|
|
49,918
|
Restructuring
charge
|
82,013
|
|
1,385
|
|
2,595
|
|
83,942
|
|
56,675
|
Total costs and
operating expenses
|
934,042
|
|
831,594
|
|
789,355
|
|
2,585,878
|
|
2,364,351
|
Income from
operations
|
70,637
|
|
147,986
|
|
176,129
|
|
385,351
|
|
452,552
|
Interest and
marketable securities income, net
|
23,065
|
|
26,628
|
|
11,412
|
|
77,534
|
|
21,213
|
Interest
expense
|
(6,735)
|
|
(6,829)
|
|
(4,987)
|
|
(20,382)
|
|
(10,825)
|
Other expense,
net
|
(13,161)
|
|
(949)
|
|
(3,161)
|
|
(13,599)
|
|
(6,654)
|
Income before provision
for income taxes
|
73,806
|
|
166,836
|
|
179,393
|
|
428,904
|
|
456,286
|
Provision for income
taxes
|
(15,899)
|
|
(35,148)
|
|
(20,326)
|
|
(63,891)
|
|
(71,297)
|
Gain from equity
method investment
|
—
|
|
—
|
|
1,475
|
|
—
|
|
1,475
|
Net income
|
$
57,907
|
|
$
131,688
|
|
$
160,542
|
|
$
365,013
|
|
$
386,464
|
|
|
|
|
|
|
|
|
|
|
Net income per
share:
|
|
|
|
|
|
|
|
|
|
Basic
|
$
0.38
|
|
$
0.86
|
|
$
1.06
|
|
$
2.40
|
|
$
2.53
|
Diluted
|
$
0.38
|
|
$
0.86
|
|
$
1.04
|
|
$
2.36
|
|
$
2.50
|
|
|
|
|
|
|
|
|
|
|
Shares used in per
share calculations:
|
|
|
|
|
|
|
|
|
|
Basic
|
151,435
|
|
152,265
|
|
151,359
|
|
151,776
|
|
153,020
|
Diluted
|
153,240
|
|
153,588
|
|
154,976
|
|
154,765
|
|
154,855
|
|
(1) Includes
stock-based compensation (see supplemental table for
figures)
|
(2) Includes
depreciation and amortization (see supplemental table for
figures)
|
AKAMAI TECHNOLOGIES,
INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
(in
thousands)
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2023
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
|
Net income
|
$
57,907
|
|
$
131,688
|
|
$
160,542
|
|
$
365,013
|
|
$
386,464
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
165,729
|
|
158,549
|
|
148,560
|
|
480,461
|
|
423,142
|
Stock-based
compensation
|
102,607
|
|
98,466
|
|
87,017
|
|
294,333
|
|
236,344
|
(Benefit) provision
for deferred income taxes
|
(2,541)
|
|
13,946
|
|
(10,172)
|
|
938
|
|
(9,763)
|
Amortization of debt
issuance costs
|
1,591
|
|
1,660
|
|
1,404
|
|
4,933
|
|
3,600
|
Other non-cash
reconciling items, net
|
41,733
|
|
1,962
|
|
6,438
|
|
45,757
|
|
44,891
|
Changes in operating
assets and liabilities, net of effects of acquisitions:
|
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
11,290
|
|
17,538
|
|
(23,484)
|
|
28,092
|
|
(46,262)
|
Prepaid expenses and
other current assets
|
(717)
|
|
1,253
|
|
1,994
|
|
(25,480)
|
|
(16,103)
|
Accounts payable and
accrued expenses
|
(31,765)
|
|
19,523
|
|
23,615
|
|
(79,191)
|
|
(60,170)
|
Deferred
revenue
|
(8,719)
|
|
(11,619)
|
|
(12,905)
|
|
13,978
|
|
24,146
|
Other current
liabilities
|
41,370
|
|
624
|
|
(13,855)
|
|
42,350
|
|
2,290
|
Other non-current
assets and liabilities
|
14,057
|
|
(2,627)
|
|
(9,718)
|
|
4,199
|
|
(29,333)
|
Net cash provided by
operating activities
|
392,542
|
|
430,963
|
|
359,436
|
|
1,175,383
|
|
959,246
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
|
|
Cash (paid) received
for business acquisitions, net of cash acquired
|
—
|
|
(434,066)
|
|
155
|
|
(434,066)
|
|
(106,171)
|
Cash paid for asset
acquisition
|
(66)
|
|
(4,796)
|
|
(36,348)
|
|
(4,862)
|
|
(36,348)
|
Purchases of property
and equipment and capitalization of internal-use software
development costs
|
(185,117)
|
|
(163,537)
|
|
(197,619)
|
|
(522,408)
|
|
(596,153)
|
Purchases of short-
and long-term marketable securities
|
(15,519)
|
|
(16,103)
|
|
(1,050,016)
|
|
(201,641)
|
|
(1,184,837)
|
Proceeds from sales,
maturities and redemptions of short- and long-term marketable
securities
|
84,849
|
|
337,220
|
|
106,330
|
|
604,324
|
|
398,535
|
Other, net
|
(375)
|
|
(5,400)
|
|
13,335
|
|
4,160
|
|
(7,431)
|
Net cash used in
investing activities
|
(116,228)
|
|
(286,682)
|
|
(1,164,163)
|
|
(554,493)
|
|
(1,532,405)
|
AKAMAI TECHNOLOGIES,
INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS, continued
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
(in
thousands)
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2023
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
|
|
Proceeds from
borrowings under revolving credit facility
|
—
|
|
—
|
|
—
|
|
—
|
|
90,000
|
Repayment from
borrowings under revolving credit facility
|
—
|
|
—
|
|
(20,000)
|
|
—
|
|
(90,000)
|
Proceeds from the
issuance of convertible senior notes, net of issuance
costs
|
—
|
|
—
|
|
1,247,388
|
|
—
|
|
1,247,388
|
Proceeds from the
issuance of warrants related to convertible senior notes
|
—
|
|
—
|
|
90,195
|
|
—
|
|
90,195
|
Purchases of note
hedges related to convertible senior notes
|
—
|
|
—
|
|
(236,555)
|
|
—
|
|
(236,555)
|
Proceeds from the
issuance of common stock under stock plans
|
19,442
|
|
7,956
|
|
18,222
|
|
47,708
|
|
49,553
|
Employee taxes paid
related to net share settlement of stock-based awards
|
(15,868)
|
|
(31,914)
|
|
(11,304)
|
|
(157,115)
|
|
(50,910)
|
Repurchases of common
stock
|
(165,839)
|
|
(127,809)
|
|
(113,197)
|
|
(419,097)
|
|
(599,155)
|
Other, net
|
(104)
|
|
(8,678)
|
|
(104)
|
|
(10,291)
|
|
(360)
|
Net cash (used in)
provided by financing activities
|
(162,369)
|
|
(160,445)
|
|
974,645
|
|
(538,795)
|
|
500,156
|
Effects of exchange
rate changes on cash, cash equivalents and restricted
cash
|
9,494
|
|
(5,293)
|
|
(7,019)
|
|
188
|
|
(7,729)
|
Net increase (decrease)
in cash, cash equivalents and restricted cash
|
123,439
|
|
(21,457)
|
|
162,899
|
|
82,283
|
|
(80,732)
|
Cash, cash equivalents
and restricted cash at beginning of period
|
449,314
|
|
470,771
|
|
299,391
|
|
490,470
|
|
543,022
|
Cash, cash equivalents
and restricted cash at end of period
|
$
572,753
|
|
$
449,314
|
|
$
462,290
|
|
$
572,753
|
|
$
462,290
|
AKAMAI TECHNOLOGIES,
INC.
SUPPLEMENTAL REVENUE
DATA – REVENUE BY SOLUTION
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
(in
thousands)
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2023
|
Security
|
$ 518,670
|
|
$ 498,708
|
|
$ 455,792
|
|
$ 1,508,059
|
|
$ 1,294,290
|
Delivery
|
319,132
|
|
329,399
|
|
379,304
|
|
1,000,289
|
|
1,153,386
|
Compute
|
166,877
|
|
151,473
|
|
130,388
|
|
462,881
|
|
369,227
|
Total
revenue
|
$
1,004,679
|
|
$ 979,580
|
|
$ 965,484
|
|
$ 2,971,229
|
|
$ 2,816,903
|
Revenue growth rates
year-over-year:
|
|
|
|
|
|
|
|
|
|
Security
|
14 %
|
|
15 %
|
|
20 %
|
|
17 %
|
|
13 %
|
Delivery
|
(16)
|
|
(13)
|
|
(4)
|
|
(13)
|
|
(8)
|
Compute
|
28
|
|
23
|
|
19
|
|
25
|
|
26
|
Total
revenue
|
4 %
|
|
5 %
|
|
9 %
|
|
5 %
|
|
5 %
|
Revenue growth rates
year-over-year, adjusted for the impact of foreign exchange rates
(1):
|
|
|
|
|
|
|
|
|
|
Security
|
14 %
|
|
16 %
|
|
19 %
|
|
17 %
|
|
14 %
|
Delivery
|
(16)
|
|
(12)
|
|
(4)
|
|
(13)
|
|
(7)
|
Compute
|
28
|
|
24
|
|
19
|
|
26
|
|
27
|
Total
revenue
|
4 %
|
|
6 %
|
|
9 %
|
|
6 %
|
|
6 %
|
AKAMAI TECHNOLOGIES,
INC.
SUPPLEMENTAL REVENUE
DATA – REVENUE BY GEOGRAPHY
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
(in
thousands)
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2023
|
U.S.
|
$ 524,611
|
|
$ 508,696
|
|
$ 498,536
|
|
$ 1,545,654
|
|
$ 1,452,431
|
International
|
480,068
|
|
470,884
|
|
466,948
|
|
1,425,575
|
|
1,364,472
|
Total
revenue
|
$
1,004,679
|
|
$ 979,580
|
|
$ 965,484
|
|
$ 2,971,229
|
|
$ 2,816,903
|
Revenue growth rates
year-over-year:
|
|
|
|
|
|
|
|
|
|
U.S.
|
5 %
|
|
6 %
|
|
8 %
|
|
6 %
|
|
2 %
|
International
|
3
|
|
3
|
|
11
|
|
4
|
|
7
|
Total
revenue
|
4 %
|
|
5 %
|
|
9 %
|
|
5 %
|
|
5 %
|
Revenue growth rates
year-over-year, adjusted for the impact of foreign exchange rates
(1):
|
|
|
|
|
|
|
|
|
|
U.S.
|
5 %
|
|
6 %
|
|
8 %
|
|
6 %
|
|
2 %
|
International
|
3
|
|
5
|
|
9
|
|
6
|
|
9
|
Total
revenue
|
4 %
|
|
6 %
|
|
9 %
|
|
6 %
|
|
6 %
|
|
(1) See Use of
Non-GAAP Financial Measures below for a definition
|
AKAMAI TECHNOLOGIES,
INC.
OTHER SUPPLEMENTAL
DATA
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
(in thousands,
except end of period statistics)
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2023
|
Stock-based
compensation:
|
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
$
16,566
|
|
$
15,864
|
|
$
11,236
|
|
$
45,048
|
|
$
31,904
|
Research and
development
|
39,275
|
|
36,951
|
|
33,366
|
|
114,271
|
|
87,468
|
Sales and
marketing
|
21,076
|
|
18,976
|
|
17,290
|
|
58,863
|
|
48,558
|
General and
administrative
|
25,690
|
|
26,675
|
|
25,125
|
|
76,151
|
|
68,414
|
Total stock-based
compensation
|
$ 102,607
|
|
$
98,466
|
|
$
87,017
|
|
$ 294,333
|
|
$ 236,344
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization:
|
|
|
|
|
|
|
|
|
|
Network-related
depreciation
|
$
72,546
|
|
$
68,936
|
|
$
60,887
|
|
$ 207,157
|
|
$ 168,275
|
Capitalized
internal-use software development amortization
|
41,973
|
|
42,407
|
|
45,030
|
|
128,012
|
|
132,756
|
Other depreciation and
amortization
|
15,998
|
|
15,983
|
|
15,709
|
|
48,011
|
|
47,690
|
Depreciation of
property and equipment
|
130,517
|
|
127,326
|
|
121,626
|
|
383,180
|
|
348,721
|
Capitalized stock-based
compensation amortization (1)
|
10,740
|
|
10,048
|
|
8,710
|
|
30,500
|
|
24,169
|
Capitalized interest
expense amortization (1)
|
104
|
|
99
|
|
116
|
|
314
|
|
334
|
Amortization of
acquired intangible assets
|
24,368
|
|
21,076
|
|
18,108
|
|
66,467
|
|
49,918
|
Total depreciation and
amortization
|
$ 165,729
|
|
$ 158,549
|
|
$ 148,560
|
|
$ 480,461
|
|
$ 423,142
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures, excluding stock-based compensation and interest
expense (2)
(3):
|
|
|
|
|
|
|
|
|
|
Purchases of property
and equipment
|
$
91,600
|
|
$
94,463
|
|
$
86,382
|
|
$ 260,698
|
|
$ 378,759
|
Capitalized
internal-use software development costs
|
72,391
|
|
72,653
|
|
65,895
|
|
222,535
|
|
196,271
|
Total capital
expenditures, excluding stock-based compensation and interest
expense
|
$ 163,991
|
|
$ 167,116
|
|
$ 152,277
|
|
$ 483,233
|
|
$ 575,030
|
Capex as a
percentage of revenue (3)
|
16 %
|
|
17 %
|
|
16 %
|
|
16 %
|
|
20 %
|
|
|
|
|
|
|
|
|
|
|
End of period
statistics:
|
|
|
|
|
|
|
|
|
|
Number of
employees
|
10,947
|
|
10,920
|
|
10,111
|
|
|
|
|
|
|
(1)
|
Amortization of
capitalized stock-based compensation and interest expense in this
table excludes amortization of capitalized stock-based compensation
and interest expense capitalized related to cloud-computing
arrangements and contract fulfillment costs. However, the amounts
are included in our total amortization of capitalized stock-based
compensation and interest expense that is excluded from our
non-GAAP measures (see reconciliations of GAAP to non-GAAP
measures).
|
(2)
|
Capital expenditures
presented in this table are reported on an accrual basis, which
differs from the cash-basis presentation in the statements of cash
flows. The primary difference between the two is the change in
purchases of property and equipment and capitalization of
internal-use software development costs accrued for, but not paid,
at period end versus prior periods.
|
(3)
|
See Use of Non-GAAP
Financial Measures below for a definition
|
AKAMAI TECHNOLOGIES,
INC.
RECONCILIATION OF
GAAP TO NON-GAAP INCOME FROM OPERATIONS, NET INCOME AND TAX
RATE
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
(in
thousands)
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2023
|
Income from
operations
|
$
70,637
|
|
$ 147,986
|
|
$ 176,129
|
|
$ 385,351
|
|
$ 452,552
|
GAAP operating
margin
|
7 %
|
|
15 %
|
|
18 %
|
|
13 %
|
|
16 %
|
Amortization of
acquired intangible assets
|
24,368
|
|
21,076
|
|
18,108
|
|
66,467
|
|
49,918
|
Stock-based
compensation
|
102,607
|
|
98,466
|
|
87,017
|
|
294,333
|
|
236,344
|
Amortization of
capitalized stock-based compensation and capitalized interest
expense
|
11,089
|
|
10,434
|
|
9,077
|
|
31,646
|
|
25,207
|
Restructuring
charge
|
82,013
|
|
1,385
|
|
2,595
|
|
83,942
|
|
56,675
|
Acquisition-related
costs
|
5,036
|
|
2,179
|
|
3,048
|
|
7,387
|
|
12,156
|
Operating
adjustments
|
225,113
|
|
133,540
|
|
119,845
|
|
483,775
|
|
380,300
|
Non-GAAP income from
operations
|
$ 295,750
|
|
$ 281,526
|
|
$ 295,974
|
|
$ 869,126
|
|
$ 832,852
|
Non-GAAP operating
margin
|
29 %
|
|
29 %
|
|
31 %
|
|
29 %
|
|
30 %
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
57,907
|
|
$ 131,688
|
|
$ 160,542
|
|
$ 365,013
|
|
$ 386,464
|
Operating adjustments
(from above)
|
225,113
|
|
133,540
|
|
119,845
|
|
483,775
|
|
380,300
|
Amortization of debt
issuance costs
|
1,591
|
|
1,660
|
|
1,404
|
|
4,933
|
|
3,600
|
Loss (gain) on
investments
|
—
|
|
66
|
|
(110)
|
|
66
|
|
(311)
|
Gain from equity
method investment
|
—
|
|
—
|
|
(1,475)
|
|
—
|
|
(1,475)
|
Income tax effect of
above non-GAAP adjustments and certain discrete tax
items
|
(41,097)
|
|
(24,306)
|
|
(29,135)
|
|
(112,130)
|
|
(71,202)
|
Non-GAAP net
income
|
$ 243,514
|
|
$ 242,648
|
|
$ 251,071
|
|
$ 741,657
|
|
$ 697,376
|
|
|
|
|
|
|
|
|
|
|
GAAP tax
rate
|
22 %
|
|
21 %
|
|
11 %
|
|
15 %
|
|
16 %
|
Income tax effect of
non-GAAP adjustments and certain discrete tax items
|
(3)
|
|
(1)
|
|
5
|
|
4
|
|
1
|
Non-GAAP tax
rate
|
19 %
|
|
20 %
|
|
16 %
|
|
19 %
|
|
17 %
|
AKAMAI TECHNOLOGIES,
INC.
RECONCILIATION OF
GAAP TO NON-GAAP NET INCOME PER DILUTED SHARE
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
(in thousands,
except per share data)
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2023
|
GAAP net income per
diluted share
|
$
0.38
|
|
$
0.86
|
|
$
1.04
|
|
$
2.36
|
|
$
2.50
|
Adjustments to net
income:
|
|
|
|
|
|
|
|
|
|
Amortization of
acquired intangible assets
|
0.16
|
|
0.14
|
|
0.12
|
|
0.43
|
|
0.32
|
Stock-based
compensation
|
0.67
|
|
0.64
|
|
0.56
|
|
1.90
|
|
1.53
|
Amortization of
capitalized stock-based compensation and capitalized interest
expense
|
0.07
|
|
0.07
|
|
0.06
|
|
0.20
|
|
0.16
|
Restructuring
charge
|
0.54
|
|
0.01
|
|
0.02
|
|
0.54
|
|
0.37
|
Acquisition-related
costs
|
0.03
|
|
0.01
|
|
0.02
|
|
0.05
|
|
0.08
|
Amortization of debt
issuance costs
|
0.01
|
|
0.01
|
|
0.01
|
|
0.03
|
|
0.02
|
Loss (gain) on
investments
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Gain from equity
method investment
|
—
|
|
—
|
|
(0.01)
|
|
—
|
|
(0.01)
|
Income tax effect of
above non-GAAP adjustments and certain discrete tax
items
|
(0.27)
|
|
(0.16)
|
|
(0.19)
|
|
(0.72)
|
|
(0.46)
|
Adjustment for shares
(1)
|
—
|
|
—
|
|
0.01
|
|
0.03
|
|
0.01
|
Non-GAAP net income per
diluted share
|
$
1.59
|
|
$
1.58
|
|
$
1.63
|
|
$
4.82
|
|
$
4.51
|
|
|
|
|
|
|
|
|
|
|
Shares used in GAAP per
diluted share calculations
|
153,240
|
|
153,588
|
|
154,976
|
|
154,765
|
|
154,855
|
Impact of benefit from
note hedge transactions (1)
|
(294)
|
|
(199)
|
|
(544)
|
|
(869)
|
|
(181)
|
Shares used in non-GAAP
per diluted share calculations (1)
|
152,946
|
|
153,389
|
|
154,432
|
|
153,896
|
|
154,674
|
|
|
(1)
|
Shares used in non-GAAP
per diluted share calculations have been adjusted for the periods
presented for the benefit of Akamai's note hedge transactions.
During these periods, Akamai's average stock price was in excess of
$95.10, which is the initial conversion price of Akamai's
convertible senior notes due in 2025. See Use of Non-GAAP
Financial Measures below for further definition.
|
AKAMAI TECHNOLOGIES,
INC.
RECONCILIATION OF
GAAP NET INCOME TO ADJUSTED EBITDA
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
(in
thousands)
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2023
|
Net income
|
$
57,907
|
|
$ 131,688
|
|
$ 160,542
|
|
$ 365,013
|
|
$ 386,464
|
Net income
margin
|
6 %
|
|
13 %
|
|
17 %
|
|
12 %
|
|
14 %
|
Interest and
marketable securities income, net
|
(23,065)
|
|
(26,628)
|
|
(11,412)
|
|
(77,534)
|
|
(21,213)
|
Provision for income
taxes
|
15,899
|
|
35,148
|
|
20,326
|
|
63,891
|
|
71,297
|
Depreciation and
amortization
|
130,517
|
|
127,326
|
|
121,626
|
|
383,180
|
|
348,721
|
Amortization of
capitalized stock-based compensation and capitalized interest
expense
|
11,089
|
|
10,434
|
|
9,077
|
|
31,646
|
|
25,207
|
Amortization of
acquired intangible assets
|
24,368
|
|
21,076
|
|
18,108
|
|
66,467
|
|
49,918
|
Stock-based
compensation
|
102,607
|
|
98,466
|
|
87,017
|
|
294,333
|
|
236,344
|
Restructuring
charge
|
82,013
|
|
1,385
|
|
2,595
|
|
83,942
|
|
56,675
|
Acquisition-related
costs
|
5,036
|
|
2,179
|
|
3,048
|
|
7,387
|
|
12,156
|
Interest
expense
|
6,735
|
|
6,829
|
|
4,987
|
|
20,382
|
|
10,825
|
Loss (gain) on
investments
|
—
|
|
66
|
|
(110)
|
|
66
|
|
(311)
|
Gain from equity
method investment
|
—
|
|
—
|
|
(1,475)
|
|
—
|
|
(1,475)
|
Other expense,
net
|
13,161
|
|
883
|
|
3,271
|
|
13,533
|
|
6,965
|
Adjusted
EBITDA
|
$ 426,267
|
|
$ 408,852
|
|
$ 417,600
|
|
$
1,252,306
|
|
$
1,181,573
|
Adjusted EBITDA
margin
|
42 %
|
|
42 %
|
|
43 %
|
|
42 %
|
|
42 %
|
Use of Non-GAAP Financial Measures
In addition to providing financial measurements based on
generally accepted accounting principles in the United States of America (GAAP), Akamai
provides additional financial metrics that are not prepared in
accordance with GAAP (non-GAAP financial measures). Management uses
non-GAAP financial measures, in addition to GAAP financial
measures, to understand and compare operating results across
accounting periods, for financial and operational decision making,
for planning and forecasting purposes, to measure executive
compensation and to evaluate Akamai's financial performance. These
non-GAAP financial measures are non-GAAP income from operations,
non-GAAP operating margin, non-GAAP net income, non-GAAP net income
per diluted share, Adjusted EBITDA, Adjusted EBITDA margin,
non-GAAP tax rate, capital expenditures and impact of foreign
currency exchange rates, as discussed below.
Management believes that these non-GAAP financial measures
reflect Akamai's ongoing business in a manner that allows for
meaningful comparisons and analysis of trends in the business, as
they facilitate comparison of financial results across accounting
periods and to those of our peer companies. Management also
believes that these non-GAAP financial measures enable investors to
evaluate Akamai's operating results and future prospects in the
same manner as management. These non-GAAP financial measures may
exclude expenses and gains that may be unusual in nature,
infrequent or not reflective of Akamai's ongoing operating
results.
The non-GAAP financial measures do not replace the presentation
of Akamai's GAAP financial measures and should only be used as a
supplement to, not as a substitute for, Akamai's financial results
presented in accordance with GAAP. Akamai has provided a
reconciliation of each non-GAAP financial measure used in its
financial reporting and investor presentations to the most directly
comparable GAAP financial measure. This reconciliation captioned
"Reconciliation of GAAP to Non-GAAP Financial Measures" can be
found on the Investor Relations section of Akamai's website.
The non-GAAP adjustments, and Akamai's basis for excluding them
from non-GAAP financial measures, are outlined below:
- Amortization of acquired intangible assets – Akamai has
incurred amortization of intangible assets, included in its GAAP
financial statements, related to various acquisitions Akamai has
made. The amount of an acquisition's purchase price allocated to
intangible assets and term of its related amortization can vary
significantly and is unique to each acquisition; therefore, Akamai
excludes amortization of acquired intangible assets from its
non-GAAP financial measures to provide investors with a consistent
basis for comparing pre- and post-acquisition operating
results.
- Stock-based compensation and amortization of capitalized
stock-based compensation – Stock-based compensation is an
important aspect of the compensation paid to Akamai's employees
which includes long-term incentive plans to encourage retention,
performance-based plans to encourage achievement of specified
financial targets and also short-term incentive awards with a one
year vest. The grant date fair value of the stock-based
compensation awards varies based on the stock price at the time of
grant, varying valuation methodologies, subjective assumptions and
the variety of award types. This makes the comparison of Akamai's
current financial results to previous and future periods difficult
to interpret; therefore, Akamai believes it is useful to exclude
stock-based compensation and amortization of capitalized
stock-based compensation from its non-GAAP financial measures in
order to highlight the performance of Akamai's core business and to
be consistent with the way many investors evaluate its performance
and compare its operating results to peer companies.
- Acquisition-related costs – Acquisition-related costs
include transaction fees, advisory fees, due diligence costs and
other direct costs associated with strategic activities, as well as
certain additional compensation costs payable to employees acquired
from the Linode acquisition if employed for a certain period of
time. The additional compensation cost was initiated by and
determined by the seller, and is in addition to normal levels of
compensation, including retention programs, offered by Akamai.
Acquisition-related costs are impacted by the timing and size of
the acquisitions, and Akamai excludes acquisition-related costs
from its non-GAAP financial measures to provide a useful comparison
of operating results to prior periods and to peer companies because
such amounts vary significantly based on the magnitude of the
acquisition transactions and do not reflect Akamai's core
operations.
- Restructuring charge – Akamai has incurred restructuring
charges from programs that have significantly changed either the
scope of the business undertaken by the Company or the manner in
which that business is conducted. These charges include severance
and related expenses for workforce reductions, impairments of
long-lived assets that will no longer be used in operations
(including acquired intangible assets, right-of-use assets, other
facility-related property and equipment and internal-use software)
and termination fees for any contracts cancelled as part of these
programs. Akamai excludes these items from its non-GAAP financial
measures when evaluating its continuing business performance as
such items vary significantly based on the magnitude of the
restructuring action and do not reflect expected future operating
expenses. In addition, these charges do not necessarily provide
meaningful insight into the fundamentals of current or past
operations of its business.
- Amortization of debt issuance costs and capitalized interest
expense – Akamai has convertible senior notes outstanding that
mature in 2029, 2027 and 2025. The issuance costs of the
convertible senior notes are amortized to interest expense and are
excluded from Akamai's non-GAAP results because management believes
the non-cash amortization expense is not representative of ongoing
operating performance.
- Gains and losses on investments – Akamai has recorded
gains and losses from the disposition, changes to fair value and
impairment of certain investments. Akamai believes excluding these
amounts from its non-GAAP financial measures is useful to investors
as the types of events giving rise to these gains and losses are
not representative of Akamai's core business operations and ongoing
operating performance.
- Gains and losses from equity method investment – Akamai
records income or losses on its share of earnings and losses from
its equity method investment, and any gains from returns of
investments or impairments. Akamai excludes such income and losses
because it does not have direct control over the operations of the
investment and the related income and losses are not representative
of its core business operations.
- Income tax effect of non-GAAP adjustments and certain
discrete tax items – The non-GAAP adjustments described above
are reported on a pre-tax basis. The income tax effect of non-GAAP
adjustments is the difference between GAAP and non-GAAP income tax
expense. Non-GAAP income tax expense is computed on non-GAAP
pre-tax income (GAAP pre-tax income adjusted for non-GAAP
adjustments) and excludes certain discrete tax items (such as the
impact of intercompany sales of intellectual property related to
acquisitions), if any. Akamai believes that applying the non-GAAP
adjustments and their related income tax effect allows Akamai to
highlight income attributable to its core operations.
Akamai's definitions of its non-GAAP financial measures are
outlined below:
Non-GAAP income from operations – GAAP income
from operations adjusted for the following items: amortization of
acquired intangible assets; stock-based compensation; amortization
of capitalized stock-based compensation; amortization of
capitalized interest expense; acquisition-related costs;
restructuring charges; and other non-recurring or unusual items
that may arise from time to time.
Non-GAAP operating margin – Non-GAAP income from
operations stated as a percentage of revenue.
Non-GAAP net income – GAAP net income adjusted
for the following tax-affected items: amortization of acquired
intangible assets; stock-based compensation; amortization of
capitalized stock-based compensation; acquisition-related costs;
restructuring charges; amortization of debt issuance costs;
amortization of capitalized interest expense; certain gains and
losses on investments; gains and losses from equity method
investment; and other non-recurring or unusual items that may arise
from time to time.
Non-GAAP tax rate – GAAP tax rate excluding the tax
effect of non-GAAP adjustments and certain discrete tax items.
Non-GAAP net income per diluted share, or EPS –
Non-GAAP net income divided by weighted average diluted common
shares outstanding. Diluted weighted average common shares
outstanding are adjusted in non-GAAP per share calculations for the
shares that would be delivered to Akamai pursuant to the note hedge
transactions entered into in connection with the issuances of
$1,265 million of convertible senior
notes due 2029 and the issuances of $1,150
million of convertible senior notes due 2027 and 2025,
respectively. Under GAAP, shares delivered under hedge transactions
are not considered offsetting shares in the fully-diluted share
calculation until they are delivered. However, Akamai would receive
a benefit from the note hedge transactions and would not allow the
dilution to occur, so management believes that adjusting for this
benefit provides a meaningful view of operating performance. With
respect to the convertible senior notes due in each of 2029, 2027
and 2025, unless Akamai's weighted average stock price is greater
than $126.31, $116.18 and $95.10,
respectively, the initial conversion prices, there will be no
difference between GAAP and non-GAAP diluted weighted average
common shares outstanding.
Adjusted EBITDA – GAAP net income excluding the
following items: interest and marketable securities income and
losses; income taxes; depreciation and amortization of tangible and
intangible assets; stock-based compensation; amortization of
capitalized stock-based compensation; acquisition-related costs;
restructuring charges; foreign exchange gains and losses; interest
expense; amortization of capitalized interest expense; certain
gains and losses on investments; gains and losses from equity
method investment; and other non-recurring or unusual items that
may arise from time to time.
Adjusted EBITDA margin – Adjusted EBITDA stated as a
percentage of revenue.
Capital expenditures, or capex, excluding stock-based
compensation and interest expense – Purchases of property
and equipment and capitalization of internal-use software
development costs presented on an accrual basis, which differs from
the cash-basis presentation included in the statements of cash
flows. The primary difference between the two is the change in
purchases of property and equipment and capitalization of
internal-use software development costs accrued for, but not paid,
at period end versus prior periods.
Capex as a percentage of revenue – Capital
expenditures, or capex, excluding stock-based compensation and
interest expense, stated as a percentage of revenue.
Impact of foreign currency exchange rate – Revenue
and earnings from international operations have historically been
important contributors to Akamai's financial results. Consequently,
Akamai's financial results have been impacted, and management
expects they will continue to be impacted, by fluctuations in
foreign currency exchange rates. For example, when the local
currencies of our international subsidiaries weaken, our
consolidated results stated in U.S. dollars are negatively
impacted.
Because exchange rates are a meaningful factor in understanding
period-to-period comparisons, management believes the presentation
of the impact of foreign currency exchange rates on revenue and
earnings enhances the understanding of our financial results and
evaluation of performance in comparison to prior periods. The
dollar impact of changes in foreign currency exchange rates
presented is calculated by translating current period results using
monthly average foreign currency exchange rates from the
comparative period and comparing them to the reported amount. The
percentage growth rate impacted by foreign currency exchange rates,
sometimes referred to as constant currency, is calculated by
comparing the prior period amounts as reported and the current
period amounts translated using the same monthly average foreign
currency exchange rates from the comparative period.
Akamai Statement Under the Private Securities Litigation
Reform Act
This release and/or our quarterly earnings
conference call scheduled for later today contain statements that
are not statements of historical fact and constitute
forward-looking statements for purposes of the safe harbor
provisions under The Private Securities Litigation Reform Act of
1995, including, but not limited to, statements about expected
future financial performance, expectations, plans and prospects of
Akamai. Actual results may differ materially from those indicated
by these forward-looking statements as a result of various
important factors including, but not limited to, inability to
continue to generate cash at the same level as prior years; failure
of our investments in innovation to generate solutions that are
accepted in the market; inability to increase our revenue at the
same rate as in the past and keep our expenses from increasing at a
greater rate than our revenues; effects of competition, including
pricing pressure and changing business models; impact of
macroeconomic trends, including economic uncertainty, turmoil in
the financial services industry, the effects of inflation, rising
and fluctuating interest rates, foreign currency exchange rate
fluctuations, securities market volatility and monetary supply
fluctuations; conditions and uncertainties in the geopolitical
environment, including sanctions and disruptions resulting from the
ongoing war in Ukraine and the
Israel-Hamas war; continuing supply chain and logistics costs,
constraints, changes or disruptions; defects or disruptions in our
products or IT systems, including cyber-attacks, data breaches or
malware; failure to realize the expected benefits of any of our
acquisitions or reorganizations; changes to economic, political and
regulatory conditions in the United
States and internationally; our ability to attract and
retain key personnel; delay in developing or failure to develop new
service offerings or functionalities, and if developed, lack of
market acceptance of such service offerings and functionalities or
failure of such solutions to operate as expected, and other factors
that are discussed in our Annual Report on Form 10-K, quarterly
reports on Form 10-Q, and other documents filed with the SEC.
In addition, the statements in this press release and on our
quarterly earnings conference call represent Akamai's expectations
and beliefs as of the date of this press release. Akamai
anticipates that subsequent events and developments may cause these
expectations and beliefs to change. However, while Akamai may elect
to update these forward-looking statements at some point in the
future, it specifically disclaims any obligation to do so. These
forward-looking statements should not be relied upon as
representing Akamai's expectations or beliefs as of any date
subsequent to the date of this press release.
Contacts:
Christine Simeone
Media Relations
Akamai Technologies
AkamaiPR@akamai.com
Mark Stoutenberg
Investor Relations
Akamai Technologies
mstouten@akamai.com
View original content to download
multimedia:https://www.prnewswire.com/news-releases/akamai-reports-third-quarter-2024-financial-results-302299249.html
SOURCE Akamai Technologies, Inc.