CAMBRIDGE, Mass., Oct. 29, 2014 /PRNewswire/ --


    --  Third quarter revenue of $498 million, up 26% year-over-year
    --  Third quarter GAAP net income of $91 million, or $0.50 per diluted
        share, up 14% year-over-year
    --  Third quarter non-GAAP net income* of $111 million, up 23%
        year-over-year, or $0.62 per diluted share, up 24% year-over-year

Akamai Technologies, Inc. (NASDAQ: AKAM), the leading provider of cloud services for delivering, optimizing and securing online content and business applications, today reported financial results for the third quarter ended September 30, 2014. Revenue for the third quarter of 2014 was $498 million, a 26% increase over third quarter 2013 revenue of $396 million.

http://photos.prnewswire.com/prnvar/20100225/AKAMAILOGO

"Akamai delivered very strong third quarter financial results across every product and geography, with Media driving the top and bottom line performance above our guidance range," said Dr. Tom Leighton, Chief Executive Officer. "We continued to invest across our business to develop unique, innovative solutions designed to help our customers drive business online in an increasingly complex, hyper-connected world."

GAAP net income for the third quarter of 2014 was $91 million, or $0.50 per diluted share, an increase from the prior quarter's GAAP net income of $73 million, and a 14% increase over third quarter 2013 GAAP net income of $80 million, or $0.44 per diluted share.

Non-GAAP net income* for the third quarter of 2014 was $111 million, or $0.62 per diluted share, an increase from the prior quarter's non-GAAP net income of $106 million, and a 23% increase over third quarter 2013 non-GAAP net income of $90 million, or $0.50 per diluted share.

Adjusted EBITDA* for the third quarter of 2014 was $213 million, an increase from the prior quarter's Adjusted EBITDA of $204 million, and up from $173 million in the third quarter of 2013. Adjusted EBITDA margin* for the third quarter of 2014 was 43%, consistent with the prior quarter and down a point from the same period last year.

GAAP income from operations for the third quarter of 2014 was $120 million, an increase from the prior quarter's GAAP income from operations of $112 million, and up from $100 million in the third quarter of 2013. GAAP operating margin for the third quarter of 2014 was 24%, consistent with the prior quarter and down one percentage point from the same period last year.

Non-GAAP income from operations* for the third quarter of 2014 was $158 million, an increase from the prior quarter's non-GAAP income from operations of $156 million, and up from $132 million in the third quarter of 2013. Non-GAAP operating margin* for the third quarter of 2014 was 32%, down one percentage point from the prior quarter and the same period last year.

Cash from operations for the third quarter of 2014 was $173 million, or 35% of revenue. The Company had $1.6 billion of cash, cash equivalents and marketable securities as of September 30, 2014.

During the third quarter of 2014, under the share repurchase program authorized by the Board of Directors in October 2013, the Company spent approximately $39 million to repurchase 0.6 million shares of its common stock, at an average price of $60.12 per share. The Company had approximately 178 million shares of common stock outstanding as of September 30, 2014.

*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 1-866-318-8617 (or 1-617-399-5136 for international calls) and using passcode No. 21832022. A live Webcast of the call may be accessed at www.akamai.com in the Investor section. In addition, a replay of the call will be available for one week following the conference through the Akamai Website or by calling 1-888-286-8010 (or 1-617-801-6888 for international calls) and using passcode No. 18079767.

About Akamai
Akamai(®) is the leading provider of cloud services for delivering, optimizing and securing online content and business applications. At the core of the Company's solutions is the Akamai Intelligent Platform(TM) providing extensive reach, coupled with unmatched reliability, security, visibility and expertise. Akamai removes the complexities of connecting the increasingly mobile world, supporting 24/7 consumer demand, and enabling enterprises to securely leverage the cloud. To learn more about how Akamai is accelerating the pace of innovation in a hyperconnected world, please visit www.akamai.com or blogs.akamai.com, and follow @Akamai on Twitter.


    AKAMAI TECHNOLOGIES, INC.

    CONDENSED CONSOLIDATED BALANCE SHEETS


    (in thousands)                        September 30,            December 31,
                                                   2014                       2013
                                                   ----                       ----

    ASSETS

    Cash and cash
     equivalents                                          $214,339                     $333,891

    Marketable
     securities                                 496,573                      340,005

    Accounts
     receivable,
     net                                        326,747                      271,988

    Prepaid
     expenses and
     other current
     assets                                      90,173                       62,096

    Deferred income
     tax assets                                  24,844                       21,734
                                                 ------                       ------

    Current assets                            1,152,676                    1,029,714

    Property and
     equipment, net                             559,194                      450,287

    Marketable
     securities                                 850,847                      573,026

    Goodwill and
     acquired
     intangible
     assets, net                              1,189,862                      834,797

    Deferred income
     tax assets                                   2,530                        2,325

    Other assets                                 99,182                       67,536
                                                 ------                       ------

    Total assets                                        $3,854,291                   $2,957,685
                                                        ==========                   ==========

    LIABILITIES AND STOCKHOLDERS'
     EQUITY

    Accounts
     payable and
     accrued
     expenses                                             $248,786                     $224,095

    Other current
     liabilities                                 52,815                       39,071


    Current
     liabilities                                301,601                      263,166

    Convertible
     senior notes                               600,098                            -

    Other
     liabilities                                104,212                       65,088


    Total
     liabilities                              1,005,911                      328,254

    Stockholders'
     equity                                   2,848,380                    2,629,431

    Total
     liabilities
     and
     stockholders'
     equity                                             $3,854,291                   $2,957,685
                                                        ==========                   ==========


    AKAMAI TECHNOLOGIES, INC.

    CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                                   Three Months Ended                                           Nine Months Ended
                                                                                   ------------------                                           -----------------

    (in thousands, except                                 September                June 30,               September               September                           September
    per share data)                                         30, 2014                    2014                 30, 2013                  30, 2014                         30, 2013
                                                            --------                    ----                 --------                  --------                         --------

    Revenue                                                             $498,042                                      $476,035                                   $395,790                 $1,427,579 $1,141,942

    Costs and operating expenses:

    Cost of revenue (1) (2)                                  158,812                              149,318                      132,039                             447,742        377,136

    Research and development (1)                              32,583                               32,052                       24,857                              92,869         67,359

    Sales and marketing (1)                                   96,215                               91,462                       67,811                             268,742        198,326

    General and administrative (1) (2)                        81,905                               81,880                       66,634                             239,946        183,365

    Amortization of acquired intangible
     assets                                                    8,403                                8,403                        4,859                              23,654         16,653

    Restructuring (benefits) charges                           (115)                                 569                           69                               1,189            891
                                                                ----                                  ---                          ---                               -----            ---

    Total costs and operating expenses                       377,803                              363,684                      296,269                           1,074,142        843,730
                                                             -------                              -------                      -------                           ---------        -------

    Income from operations                                   120,239                              112,351                       99,521                             353,437        298,212

    Interest income                                            2,010                                1,740                        1,458                               5,389          4,543

    Interest expense                                         (4,482)                             (4,516)                           -                           (10,939)             -

    Other expense, net                                         (188)                               (899)                       (305)                            (1,968)          (96)
                                                                ----                                 ----                         ----                              ------            ---

    Income before provision for income
     taxes                                                   117,579                              108,676                      100,674                             345,919        302,659

    Provision for income taxes                                26,424                               35,790                       20,918                             109,078         89,521
                                                              ------                               ------                       ------                             -------         ------

    Net income                                                           $91,155                                       $72,886                                    $79,756                   $236,841   $213,138
                                                                         =======                                       =======                                    =======                   ========   ========


    Net income per share:

    Basic                                                                  $0.51                                         $0.41                                      $0.45                      $1.33      $1.20

    Diluted                                                                $0.50                                         $0.40                                      $0.44                      $1.31      $1.17


    Shares used in per share calculations:

    Basic                                                    178,186                              178,081                      178,235                             178,324        178,008

    Diluted                                                  180,955                              180,841                      181,922                             181,278        181,623


    (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          June 30,              September           September    September
                                                      30, 2014              2014                30, 2013           30, 2014      30, 2013
                                                      --------              ----                --------           --------      --------

    Cash flows from operating activities:

    Net income                                                 $91,155                                   $72,886                              $79,756              $236,841 $213,138

    Adjustments to reconcile net income to net cash
     provided by operating activities:

    Depreciation and amortization                       67,415                        58,712                          47,954                   179,643     134,455

    Stock-based compensation                            28,008                        31,678                          24,479                    84,800      72,211

    Provision (benefit) for doubtful
     accounts                                            1,053                           377                           (310)                    1,517         889

    Excess tax benefits from stock-
     based compensation                                (4,297)                      (4,483)                        (8,530)                 (23,958)    (18,152)

    (Benefit) provision for deferred
     income taxes                                     (11,218)                       20,180                               -                   10,622           -

    Amortization of debt discount and
     issuance costs                                      4,482                         4,516                               -                   10,939           -

    Loss (gain) on disposal of
     property and equipment                                287                         (177)                          (324)                      325        (15)

    (Gain) and other activity related
     to divestiture of a business                            -                            -                          1,093                         -    (1,188)

    Loss on investments                                      -                          393                               -                      393           -

    Change in fair value of contingent
     consideration                                           -                          300                               -                      300           -

    Changes in operating assets and liabilities,
     net of effects of acquisitions and
     divestitures:

    Accounts receivable                                (8,959)                     (23,117)                        (16,118)                 (50,213)    (51,321)

    Prepaid expenses and other current
     assets                                            (9,348)                        7,963                           6,941                  (22,346)     (9,266)

    Accounts payable and accrued
     expenses                                           15,417                        43,970                          20,035                    36,876      43,730

    Deferred revenue                                     2,938                         (409)                          4,379                     7,688      10,991

    Other current liabilities                          (2,122)                          132                             255                     (703)         32

    Other non-current assets and
     liabilities                                       (1,529)                     (12,697)                         (1,722)                 (10,195)     (3,328)
                                                        ------                       -------                          ------                   -------      ------

    Net cash provided by operating
     activities                                        173,282                       200,224                         157,888                   462,529     392,176
                                                       -------                       -------                         -------                   -------     -------


    AKAMAI TECHNOLOGIES, INC.

    CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS, continued


                                                                             Three Months Ended                                      Nine Months Ended
                                                                             ------------------                                      -----------------

    (in thousands)                                       September           June 30,               September            September     September
                                                           30, 2014               2014                 30, 2013            30, 2014       30, 2013
                                                           --------               ----                 --------            --------       --------

    Cash flows from investing activities:

    Cash received (paid) for acquired
     businesses, net of cash acquired                             -                            115                         (27,500)                    (386,532)     (27,420)

    Purchases of property and
     equipment and capitalization of
     internal-use software
     development costs                                     (71,782)                       (70,519)                        (60,388)                    (226,307)    (197,738)

    Purchases of short- and long-
     term marketable securities                           (204,607)                      (204,648)                         (93,681)                  (1,068,198)     (403,556)

    Proceeds from sales and maturities
     of short- and long-term
     marketable securities                                   93,300                         138,152                           57,509                       631,422       344,702

    Proceeds from the sale of property
     and equipment                                              218                             418                              335                           802           761

    Other non-current assets and
     liabilities                                              4,976                           2,442                          (2,959)                        6,420       (3,320)
                                                              -----                           -----                           ------                         -----        ------

    Net cash used in investing
     activities                                           (177,895)                      (134,040)                        (126,684)                   (1,042,393)     (286,571)
                                                           --------                        --------                         --------                    ----------      --------

    Cash flows from financing activities:

    Proceeds from the issuance of
     convertible senior notes, net of
     issuance costs                                               -                          (868)                               -                      678,735             -

    Proceeds from the issuance of
     warrants related to convertible
     senior notes                                                 -                              -                               -                       77,970             -

    Purchase of note hedge related to
     convertible senior notes                                     -                              -                               -                    (101,292)            -

    Repayment of acquired debt and
     capital leases                                               -                              -                               -                     (17,862)            -

    Payment of contingent
     consideration related to acquired
     business                                               (1,575)                              -                               -                      (1,575)            -

    Proceeds from the issuance of
     common stock under stock plans                          17,362                          13,670                           26,157                        75,361        54,418

    Excess tax benefits from stock-
     based compensation                                       4,297                           4,483                            8,530                        23,958        18,152

    Employee taxes paid related to net
     share settlement of stock-based
     awards                                                 (8,957)                        (7,977)                         (7,434)                     (43,205)     (28,559)

    Repurchases of common stock                            (39,022)                       (71,344)                        (29,626)                    (226,513)    (112,408)
                                                            -------                         -------                          -------                      --------      --------

    Net cash (used in) provided by
     financing activities                                  (27,895)                       (62,036)                         (2,373)                      465,577      (68,397)
                                                            -------                         -------                           ------                       -------       -------

    Effects of exchange rate changes
     on cash and cash equivalents                           (7,318)                          1,291                            1,319                       (5,265)      (4,182)

    Net (decrease) increase in cash
     and cash equivalents                                  (39,826)                          5,439                           30,150                     (119,552)       33,026

    Cash and cash equivalents at
     beginning of period                                    254,165                         248,726                          204,865                       333,891       201,989
                                                            -------                         -------                          -------                       -------       -------

    Cash and cash equivalents at end
     of period                                                      $214,339                                    $254,165                                 $235,015                $214,339 $235,015
                                                                    ========                                    ========                                 ========                ======== ========


    AKAMAI TECHNOLOGIES, INC.

    RECONCILIATION OF GAAP TO NON-GAAP INCOME FROM OPERATIONS, NET INCOME AND ADJUSTED EBITDA


                                                                                     Three Months Ended                                        Nine Months Ended
                                                                                     ------------------                                        -----------------

    (in thousands, except                                 September                  June 30,                September            September          September
    per share data)                                         30, 2014                       2014                 30, 2013             30, 2014           30, 2013
                                                            --------                       ----                 --------             --------           --------

    Income from operations                                              $120,239                                         $112,351                                   $99,521               $353,437 $298,212

    Amortization of acquired intangible
     assets                                                    8,403                                   8,403                             4,859                        23,654       16,653

    Stock-based compensation                                  28,008                                  31,678                            24,479                        84,800       72,211

    Amortization of capitalized stock-
     based compensation                                        3,556                                   2,016                             2,224                         7,500        6,103

    Amortization of capitalized
     interest expense                                             45                                      18                                 -                           63            -

    Acquisition-related costs                                    270                                     792                               219                         4,454          587

    Restructuring (benefits) charges                           (115)                                    569                                69                         1,189          891

    Benefit from adoption of software
     development activities                                  (2,670)                                      -                                -                      (2,670)           -

    Gain and other activity related to
     divestiture of a business                                     -                                      -                            1,093                             -     (1,188)
                                                                 ---                                    ---                            -----                           ---      ------

    Operating adjustments                                     37,497                                  43,476                            32,943                       118,990       95,257

    Non-GAAP income from operations                                     $157,736                                         $155,827                                  $132,464               $472,427 $393,469
                                                                        ========                                         ========                                  ========               ======== ========

    Non-GAAP operating margin                                    32%                                    33%                              33%                          33%         34%


    Net income                                                           $91,155                                          $72,886                                   $79,756               $236,841 $213,138

    Operating adjustments (from above)                        37,497                                  43,476                            32,943                       118,990       95,257

    Amortization of debt discount and
     issuance costs                                            4,482                                   4,516                                 -                       10,939            -

    Loss on investments                                            -                                    393                                 -                          393            -

    Income tax-effect of above non-
     GAAP adjustments and certain
     discrete tax items                                     (21,771)                               (15,721)                         (22,439)                     (45,333)    (40,891)
                                                             -------                                 -------                           -------                       -------      -------

    Non-GAAP net income                                      111,363                                 105,550                            90,260                       321,830      267,504


    Depreciation and amortization                             55,411                                  48,275                            40,871                       148,426      111,699

    Interest income                                          (2,010)                                (1,740)                          (1,458)                      (5,389)     (4,543)

    Other expense                                                188                                     506                               305                         1,575           96

    Provision for GAAP income taxes                           26,424                                  35,790                            20,918                       109,078       89,521

    Income tax-effect of above non-
     GAAP adjustments and certain
     discrete tax items                                       21,771                                  15,721                            22,439                        45,333       40,891

    Adjusted EBITDA                                                     $213,147                                         $204,102                                  $173,335               $620,853 $505,168
                                                                        ========                                         ========                                  ========               ======== ========

    Adjusted EBITDA margin                                       43%                                    43%                              44%                          43%         44%


    Non-GAAP net income per share:

    Basic                                                                  $0.62                                            $0.59                                     $0.51                  $1.80    $1.50

    Diluted                                                                $0.62                                            $0.58                                     $0.50                  $1.78    $1.47


    Shares used in non-GAAP per share calculations:

    Basic                                                    178,186                                 178,081                           178,235                       178,324      178,008

    Diluted                                                  180,955                                 180,841                           181,922                       181,278      181,623


    AKAMAI TECHNOLOGIES, INC.

    SUPPLEMENTAL FINANCIAL DATA


                                                                                 Three Months Ended                        Nine Months Ended
                                                                                 ------------------                        -----------------

    (in thousands, except                                     September                 June 30,       September         September                      September
    end of period statistics)                                  30, 2014                       2014    30, 2013            30, 2014                   30, 2013
                                                               --------                       ----    --------            --------                   --------

    Revenue by solution category:

    Media Delivery Solutions                                            $230,576                        $216,174                           $189,066                           $661,583   $549,672

    Performance and Security Solutions                          224,169                       217,415            173,864                     639,561                498,387

    Service and Support Solutions                                43,297                        42,446             32,860                     126,435                 91,754

    Advertising Decision Solutions and
     Other                                                            -                            -                 -                          -                 2,129


    Total revenue                                                       $498,042                        $476,035                           $395,790                         $1,427,579 $1,141,942
                                                                        ========                        ========                           ========                         ========== ==========


    Stock-based compensation:

    Cost of revenue                                                       $3,030                          $3,076                             $2,885                             $8,901     $8,230

    Research and development                                      4,979                         5,061              4,583                      14,517                 12,819

    Sales and marketing                                          12,110                        12,796             10,048                      35,438                 29,278

    General and administrative                                    7,889                        10,745              6,963                      25,944                 21,884

    Total stock-based compensation                                       $28,008                         $31,678                            $24,479                            $84,800    $72,211
                                                                         =======                         =======                            =======                            =======    =======


    Depreciation and amortization:

    Network-related depreciation                                         $44,617                         $38,496                            $33,909                           $119,778    $93,128

    Other depreciation and amortization                          10,794                         9,779              6,962                      28,648                 18,571
                                                                 ------                         -----              -----                      ------                 ------

    Depreciation of property and equipment                       55,411                        48,275             40,871                     148,426                111,699

    Capitalized stock-based compensation
     amortization                                                 3,556                         2,016              2,224                       7,500                  6,103

    Capitalized interest expense
     amortization                                                    45                            18                  -                         63                      -

    Amortization of acquired intangible
     assets                                                       8,403                         8,403              4,859                      23,654                 16,653
                                                                  -----                         -----              -----                      ------                 ------

    Total depreciation and amortization                                  $67,415                         $58,712                            $47,954                           $179,643   $134,455
                                                                         =======                         =======                            =======                           ========   ========


    Capital expenditures:

    Purchases of property and equipment                                  $47,034                         $50,963                            $42,058                           $157,280   $142,258

    Capitalized internal-use software
     development costs                                           31,466                        28,265             20,044                      84,432                 55,171

    Capitalized stock-based compensation                          3,850                         3,943              3,069                      11,577                  9,252

    Capitalized interest expense                                    679                           597                  -                      1,513                      -

    Total capital expenditures*                                          $83,029                         $83,768                            $65,171                           $254,802   $206,681
                                                                         =======                         =======                            =======                           ========   ========


    Net increase in cash, cash equivalents
     and marketable securities                                           $69,357                         $73,001                            $68,107                           $314,837    $91,279


    End of period statistics:

    Number of employees                                           4,858                         4,588              3,769

    Number of deployed servers                                  161,273                       154,079            141,353


    * See Use of Non-GAAP Financial Measures below for a definition

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). 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 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 share, Adjusted EBITDA, Adjusted EBITDA margin and capital expenditures, 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 its business, as they exclude expenses and gains that may be infrequent, unusual in nature and not reflective of Akamai's ongoing operating results. Management also believes that these non-GAAP financial measures provide useful information to investors in understanding and evaluating Akamai's operating results and future prospects in the same manner as management and in comparing financial results across accounting periods and to those of peer companies.

The non-GAAP financial measures do not replace the presentation of Akamai's GAAP financial results 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 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 are unique
        to each acquisition; therefore, Akamai excludes amortization of acquired
        intangible assets 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 - Although stock-based compensation is an important aspect
        of the compensation paid to Akamai's employees and executives, the
        expense varies with changes in the stock price and market conditions 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 in order to better understand the performance
        of Akamai's core business performance and to be consistent with the way
        investors evaluate its performance and comparison of its operating
        results to peer companies.
    --  Acquisition-related costs - Acquisition-related costs include
        transaction fees, due diligence costs and other one-time direct costs
        associated with strategic activities. In addition, subsequent
        adjustments to Akamai's initial estimated amount of contingent
        consideration associated with specific acquisitions are included within
        acquisition-related costs. These amounts are impacted by the timing and
        size of the acquisitions. Akamai excludes acquisition-related costs from
        non-GAAP financial measures to provide a useful comparison of Akamai's
        operating results to prior periods and to its peer companies because
        such amounts vary significantly based on the magnitude of its
        acquisition transactions.
    --  Restructuring (benefits) charges - Akamai has incurred restructuring
        (benefits) charges that are included in its GAAP financial statements,
        primarily related to workforce reductions and estimated costs of exiting
        facility lease commitments.  Akamai excludes these items from non-GAAP
        financial measures when evaluating its continuing business performance
        as such items are not consistently recurring and do not reflect expected
        future operating expense, nor provide meaningful insight into the
        fundamentals of current or past operations of its business.
    --  Benefit from adoption of software development activities - Akamai
        recognized a benefit to non-income-related tax expense associated with
        the adoption of software development activities.  Akamai excluded this
        item from its non-GAAP financial measures because transactions of this
        nature occur infrequently and are not considered part of Akamai's core
        business operations.
    --  Gains and other activity related to divestiture of a business - Akamai
        recognized a gain and other activity related to the divestiture of its
        Advertising Decision Solutions business. Akamai excludes gains and other
        activity related to divestiture of a business from non-GAAP financial
        measures because transactions of this nature occur infrequently and are
        not considered part of Akamai's core business operations.
    --  Amortization of debt discount and issuance costs and amortization of
        capitalized interest expense - Akamai issued $690 million of convertible
        senior notes due 2019 with a coupon interest rate of 0%.  The imputed
        interest rate of the convertible senior notes was approximately 3.2%. 
        This is a result of the debt discount recorded for the conversion
        feature that is required to be separately accounted for as equity,
        thereby reducing the carrying value of the convertible debt instrument. 
        The debt discount is amortized as interest expense together with the
        issuance costs of the debt which are recorded as an asset in the
        consolidated balance sheet.  All of Akamai's interest expense is
        comprised of these non-cash components and is excluded from management's
        assessment of the company's operating performance because management
        believes the non-cash expense is not indicative of ongoing operating
        performance.
    --  Loss on investments - Akamai has incurred losses from the impairment of
        certain investments. Akamai believes excluding these amounts from
        non-GAAP financial measures is useful to investors as they occur
        infrequently, are not representative of Akamai's core business
        operations or meaningful in evaluating Akamai's business results.
    --  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 recording or release of valuation allowances), if any.
        Akamai believes that applying the non-GAAP adjustments and their related
        income tax effect allows Akamai to more properly reflect the 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; restructuring (benefits) charges; acquisition-related costs; benefit from adoption of software development activities; gains and other activity related to divestiture of a business; gains and losses on legal settlements 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-effected items: amortization of acquired intangible assets; stock-based compensation; amortization of capitalized stock-based compensation; restructuring (benefits) charges; acquisition-related costs; certain gains and losses on investments; benefit from adoption of software development activities; gains and other activity related to divestiture of a business; loss on early extinguishment of debt; amortization of debt discount and issuance costs; amortization of capitalized interest expense; gains and losses on legal settlements and other non-recurring or unusual items that may arise from time to time.

Non-GAAP net income per share - Non-GAAP net income divided by basic weighted average or diluted common shares outstanding. Basic weighted average shares outstanding are those used in GAAP net income per share calculations. Diluted weighted average shares outstanding are adjusted in non-GAAP per share calculations for the shares that would be delivered to Akamai pursuant to the note hedge transaction entered into in connection with the issuance of $690 million of convertible senior notes due 2019. Under GAAP, shares delivered under hedge transactions are not considered offsetting shares in the fully diluted share calculation until they are delivered. However, the company would receive a benefit from the note hedge transaction and would not allow the dilution to occur, so management believes that adjusting for this benefit provides a meaningful view of net income per share. Until Akamai's weighted average stock price is greater than $89.56, the initial conversion price, 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 income; income taxes; depreciation and amortization of tangible and intangible assets; stock-based compensation; amortization of capitalized stock-based compensation; restructuring (benefits) charges; acquisition-related costs; certain gains and losses on investments; benefit from adoption of software development activities; gains and other activity related to divestiture of a business; foreign exchange gains and losses; loss on early extinguishment of debt; amortization of debt discount and issuance costs; amortization of capitalized interest expense; gains and losses on legal settlements 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 - Purchases of property and equipment, capitalization of internal-use software development costs, capitalization of stock-based compensation and capitalization of interest expense.

Akamai Statement Under the Private Securities Litigation Reform Act
This release contains information about future expectations, plans and prospects of Akamai's management that constitute forward-looking statements for purposes of the safe harbor provisions under The Private Securities Litigation Reform Act of 1995, including statements about future business plans and opportunities. 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, effects of increased competition including potential failure to maintain the prices we charge for our services and loss of significant customers; failure of the markets we address or plan to address to develop as we expect or at all; 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; a failure of Akamai's services or network infrastructure; 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 the Company's Annual Report on Form 10-K, quarterly reports on Form 10-Q, and other documents periodically filed with the SEC.

In addition, the statements in this press release 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:

    Jeff Young          Tom Barth

    Media Relations     Investor Relations

    Akamai Technologies Akamai Technologies

    617-444-3913        617-274-7130

    jyoung@akamai.com   tbarth@akamai.com

Logo - http://photos.prnewswire.com/prnh/20100225/AKAMAILOGO

SOURCE Akamai Technologies, Inc.