Delaware | 001-36468 | 20-1751121 | ||
(State or other jurisdiction of incorporation) | (Commission File No.) | (IRS Employer Identification Number) |
ITEM 2.02 | Results of Operations and Financial Condition |
Exhibit No. | Description | |
99.1 |
ARISTA NETWORKS, INC. | ||
November 1, 2018 | /s/ ITA BRENNAN | |
Ita Brennan | ||
Chief Financial Officer | ||
(Principal Accounting and Financial Officer) |
• | Revenue of $563.3 million, an increase of 8.4% compared to the second quarter of 2018, and an increase of 28.7% from the third quarter of 2017. |
• | GAAP gross margin of 64.2%, compared to GAAP gross margin of 64.2% in the second quarter of 2018 and 64.1% in the third quarter of 2017. |
• | Non-GAAP gross margin of 64.6%, compared to non-GAAP gross margin of 64.5% in the second quarter of 2018 and 64.4% in the third quarter of 2017. |
• | GAAP net income of $168.5 million, or $2.08 per diluted share, compared to GAAP net income of $133.7 million, or $1.68 per diluted share, in the third quarter of 2017. |
• | Non-GAAP net income of $171.3 million, or $2.11 per diluted share, compared to non-GAAP net income of $128.2 million, or $1.62 per diluted share, in the third quarter of 2017. |
• | Arista completes its first two acquisitions, Mojo Networks for Cloud Networking Expansion, and MetaMako, a leader in low-latency FPGA-enabled network solutions. |
• | Arista introduces 400 Gigabit Platforms, addressing growing bandwidth demands of cloud networks. |
• | Arista Extends Hybrid Cloud Networking Solution for Microsoft Azure Stack. |
• | Arista ranked #8 on the Fortune 100 Fastest Growing Companies 2018. |
• | Arista completes its first decade of customer shipments. |
• | Revenue between $582 and $594 million |
• | Non-GAAP gross margin between 63% to 65%, and |
• | Non-GAAP operating margin of approximately 35% |
Investor Contacts: | ||
Charles Yager Product and Investor Advocacy (408) 547-5892 cyager@arista.com | Chuck Elliott Business and Investor Development (408) 547-5549 chuck@arista.com |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Revenue: | ||||||||||||||||
Product | $ | 485,481 | $ | 380,344 | $ | 1,337,865 | $ | 1,025,615 | ||||||||
Service | 77,828 | 57,289 | 217,778 | 152,704 | ||||||||||||
Total revenue | 563,309 | 437,633 | 1,555,643 | 1,178,319 | ||||||||||||
Cost of revenue: | ||||||||||||||||
Product | 187,764 | 145,874 | 516,077 | 390,116 | ||||||||||||
Service | 13,962 | 11,142 | 41,181 | 33,599 | ||||||||||||
Total cost of revenue | 201,726 | 157,016 | 557,258 | 423,715 | ||||||||||||
Total gross profit | 361,583 | 280,617 | 998,385 | 754,604 | ||||||||||||
Operating expenses: | ||||||||||||||||
Research and development | 117,589 | 79,610 | 324,029 | 242,414 | ||||||||||||
Sales and marketing | 47,903 | 40,640 | 136,231 | 116,297 | ||||||||||||
General and administrative | 15,321 | 19,535 | 53,420 | 65,009 | ||||||||||||
Legal settlement | — | — | 405,000 | — | ||||||||||||
Total operating expenses | 180,813 | 139,785 | 918,680 | 423,720 | ||||||||||||
Income from operations | 180,770 | 140,832 | 79,705 | 330,884 | ||||||||||||
Other income (expense), net: | ||||||||||||||||
Interest expense | (673 | ) | (701 | ) | (2,040 | ) | (2,039 | ) | ||||||||
Other income (expense), net | 9,292 | 2,136 | 12,646 | 4,280 | ||||||||||||
Total other income (expense), net | 8,619 | 1,435 | 10,606 | 2,241 | ||||||||||||
Income before income taxes | 189,389 | 142,267 | 90,311 | 333,125 | ||||||||||||
Provision for (benefit from) income taxes | 20,865 | 8,545 | (67,482 | ) | 13,757 | |||||||||||
Net income | $ | 168,524 | $ | 133,722 | $ | 157,793 | $ | 319,368 | ||||||||
Net income attributable to common stockholders: | ||||||||||||||||
Basic | $ | 168,439 | $ | 133,540 | $ | 157,706 | $ | 318,643 | ||||||||
Diluted | $ | 168,445 | $ | 133,555 | $ | 157,713 | $ | 318,704 | ||||||||
Net income per share attributable to common stockholders: | ||||||||||||||||
Basic | $ | 2.25 | $ | 1.84 | $ | 2.12 | $ | 4.43 | ||||||||
Diluted | $ | 2.08 | $ | 1.68 | $ | 1.95 | $ | 4.06 | ||||||||
Weighted-average shares used in computing net income per share attributable to common stockholders: | ||||||||||||||||
Basic | 75,011 | 72,588 | 74,506 | 71,903 | ||||||||||||
Diluted | 81,018 | 79,322 | 80,844 | 78,528 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
GAAP gross profit | $ | 361,583 | $ | 280,617 | $ | 998,385 | $ | 754,604 | ||||||||
GAAP gross margin | 64.2 | % | 64.1 | % | 64.2 | % | 64.0 | % | ||||||||
Stock-based compensation expense | 1,268 | 1,113 | 3,706 | 3,224 | ||||||||||||
Intangible asset amortization | 1,198 | — | 1,198 | — | ||||||||||||
Non-GAAP gross profit | $ | 364,049 | $ | 281,730 | $ | 1,003,289 | $ | 757,828 | ||||||||
Non-GAAP gross margin | 64.6 | % | 64.4 | % | 64.5 | % | 64.3 | % | ||||||||
GAAP income from operations | $ | 180,770 | $ | 140,832 | $ | 79,705 | $ | 330,884 | ||||||||
Stock-based compensation expense | 23,254 | 20,152 | 66,583 | 54,991 | ||||||||||||
Litigation expense (benefit) (1) | (100 | ) | 7,857 | 10,554 | 31,280 | |||||||||||
Legal settlement (2) | — | — | 405,000 | — | ||||||||||||
Intangible asset amortization | 1,610 | — | 1,610 | — | ||||||||||||
Acquisition-related costs | 3,432 | — | 3,432 | — | ||||||||||||
Non-GAAP income from operations | $ | 208,966 | $ | 168,841 | $ | 566,884 | $ | 417,155 | ||||||||
Non-GAAP operating margin | 37.1 | % | 38.6 | % | 36.4 | % | 35.4 | % | ||||||||
GAAP net income | $ | 168,524 | $ | 133,722 | $ | 157,793 | $ | 319,368 | ||||||||
Stock-based compensation expense | 23,254 | 20,152 | 66,583 | 54,991 | ||||||||||||
Litigation expense (benefit) (1) | (100 | ) | 7,857 | 10,554 | 31,280 | |||||||||||
Legal settlement (2) | — | — | 405,000 | — | ||||||||||||
Intangible asset amortization | 1,610 | — | 1,610 | — | ||||||||||||
Acquisition-related costs | 3,432 | — | 3,432 | — | ||||||||||||
Unrealized loss on investments in privately-held companies, net | — | — | 9,100 | — | ||||||||||||
Acquisition-related tax expense | 5,853 | — | 5,853 | — | ||||||||||||
Tax benefit on stock-based awards | (26,130 | ) | (24,562 | ) | (84,448 | ) | (73,255 | ) | ||||||||
Income tax effect on non-GAAP exclusions | (5,149 | ) | (8,947 | ) | (114,340 | ) | (26,885 | ) | ||||||||
Non-GAAP net income | $ | 171,294 | $ | 128,222 | $ | 461,137 | $ | 305,499 | ||||||||
GAAP diluted net income per share attributable to common stockholders | $ | 2.08 | $ | 1.68 | $ | 1.95 | $ | 4.06 | ||||||||
Non-GAAP adjustments to net income | 0.03 | (0.06 | ) | 3.75 | (0.17 | ) | ||||||||||
Non-GAAP diluted net income per share | $ | 2.11 | $ | 1.62 | $ | 5.70 | $ | 3.89 | ||||||||
Weighted-average shares used in computing diluted net income per share attributable to common stockholders | 81,018 | 79,322 | 80,844 | 78,528 | ||||||||||||
Summary of Stock-Based Compensation Expense: | ||||||||||||||||
Cost of revenue | $ | 1,268 | $ | 1,113 | $ | 3,706 | $ | 3,224 | ||||||||
Research and development | 12,010 | 11,048 | 34,700 | 30,977 | ||||||||||||
Sales and marketing | 6,537 | 5,115 | 18,771 | 12,651 | ||||||||||||
General and administrative | 3,439 | 2,876 | 9,406 | 8,139 | ||||||||||||
Total | $ | 23,254 | $ | 20,152 | $ | 66,583 | $ | 54,991 |
(1) | Includes legal fees and bond costs and recoveries associated with the Optumsoft and Cisco litigation. |
(2) | Represents one-time charges associated with the settlement of our lawsuit with Cisco on August 6, 2018. |
September 30, 2018 | December 31, 2017 | |||||||
ASSETS | ||||||||
CURRENT ASSETS: | ||||||||
Cash and cash equivalents | $ | 524,687 | $ | 859,192 | ||||
Marketable securities | 1,137,112 | 676,363 | ||||||
Accounts receivable | 322,053 | 247,346 | ||||||
Inventories | 216,313 | 306,198 | ||||||
Prepaid expenses and other current assets | 235,881 | 177,330 | ||||||
Total current assets | 2,436,046 | 2,266,429 | ||||||
Property and equipment, net | 75,397 | 74,279 | ||||||
Acquisition-related intangible assets, net | 62,110 | — | ||||||
Goodwill | 55,168 | — | ||||||
Investments | 35,036 | 36,136 | ||||||
Deferred tax assets | 114,282 | 65,125 | ||||||
Other assets | 20,199 | 18,891 | ||||||
TOTAL ASSETS | $ | 2,798,238 | $ | 2,460,860 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
CURRENT LIABILITIES: | ||||||||
Accounts payable | $ | 85,097 | $ | 52,200 | ||||
Accrued liabilities | 103,108 | 133,827 | ||||||
Deferred revenue | 318,850 | 327,706 | ||||||
Other current liabilities | 32,727 | 16,172 | ||||||
Total current liabilities | 539,782 | 529,905 | ||||||
Income taxes payable | 42,470 | 34,067 | ||||||
Lease financing obligations, non-current | 36,040 | 37,673 | ||||||
Deferred revenue, non-current | 211,005 | 187,556 | ||||||
Other long-term liabilities | 23,065 | 9,745 | ||||||
TOTAL LIABILITIES | 852,362 | 798,946 | ||||||
STOCKHOLDERS’ EQUITY: | ||||||||
Common stock | 8 | 7 | ||||||
Additional paid-in capital | 929,829 | 804,731 | ||||||
Retained earnings (1) | 1,020,481 | 859,114 | ||||||
Accumulated other comprehensive loss | (4,442 | ) | (1,938 | ) | ||||
TOTAL STOCKHOLDERS’ EQUITY | 1,945,876 | 1,661,914 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 2,798,238 | $ | 2,460,860 | ||||
____________________________ | ||||||||
(1) The adoption of ASU 2014-09, Revenue from Contracts with Customers (Topic 606), and ASU 2016-16, Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory, in the first quarter of 2018 resulted in an adjustment to increase the retained earnings balance by $3.6 million as of January 1, 2018. |
Nine Months Ended September 30, | ||||||||
2018 | 2017 As Adjusted (1) | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
Net income | $ | 157,793 | $ | 319,368 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation, amortization and other | 18,440 | 15,355 | ||||||
Stock-based compensation | 66,583 | 54,991 | ||||||
Deferred income taxes | (49,615 | ) | (22,743 | ) | ||||
Unrealized loss on investments in privately-held companies, net | 9,100 | — | ||||||
Amortization (accretion) of investment premiums (discounts) | (1,863 | ) | 1,106 | |||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable, net | (68,192 | ) | 40,508 | |||||
Inventories | 98,284 | (96,667 | ) | |||||
Prepaid expenses and other current assets | (50,507 | ) | (20,973 | ) | ||||
Other assets | (767 | ) | (1,560 | ) | ||||
Accounts payable | 30,515 | (46,075 | ) | |||||
Accrued liabilities | (35,917 | ) | 4,175 | |||||
Deferred revenue | 13,161 | 192,210 | ||||||
Income taxes payable | 10,311 | 7,421 | ||||||
Other liabilities | 9,974 | 847 | ||||||
Net cash provided by operating activities | 207,300 | 447,963 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Proceeds from maturities of marketable securities | 366,999 | 135,483 | ||||||
Purchases of marketable securities | (827,198 | ) | (325,414 | ) | ||||
Business acquisitions, net of cash acquired | (95,640 | ) | — | |||||
Purchases of property and equipment | (17,613 | ) | (12,159 | ) | ||||
Investments in privately-held companies | (8,000 | ) | — | |||||
Proceeds from repayment of notes receivable | — | 3,000 | ||||||
Other investing activities | (2,000 | ) | — | |||||
Net cash used in investing activities (1) | (583,452 | ) | (199,090 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Principal payments of lease financing obligations | (1,392 | ) | (1,170 | ) | ||||
Proceeds from issuance of common stock under equity plans | 49,642 | 41,870 | ||||||
Tax withholding paid on behalf of employees for net share settlement | (6,914 | ) | (2,457 | ) | ||||
Net cash provided by financing activities | 41,336 | 38,243 | ||||||
Effect of exchange rate changes | (984 | ) | 697 | |||||
NET INCREASE/(DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH | (335,800 | ) | 287,813 | |||||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH —Beginning of period (1) | 864,697 | 572,168 | ||||||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH —End of period (1) | $ | 528,897 | $ | 859,981 | ||||
____________________________________ | ||||||||
(1) The adoption of ASU 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash ("ASU 2016-18"), in the first quarter of 2018 requires the Company to include restricted cash together with cash and cash equivalents when reconciling the beginning-of-period and end-of-period amounts presented on the statements of cash flows. As a result, for the nine months ended September 30, 2017, the beginning-of-period and end-of-period amounts increased by $4.2 million and $5.5 million, respectively, and net cash used in investing activities decreased by $1.3 million. |