CAMBRIDGE, Mass., May 2, 2017 /PRNewswire/ --


    --  Revenue of $609 million, up 7% year-over-year and up 8% when adjusted
        for foreign exchange*
    --  Revenue excluding Internet Platform Customers((1)) up 13% year-over-year
        and when adjusted for foreign exchange*
    --  GAAP EPS of $0.46 per diluted share, up 10% year-over-year and up 11%
        when adjusted for foreign exchange*
    --  Non-GAAP EPS of $0.69 per diluted share, up 5% year-over-year and when
        adjusted for foreign exchange*

Akamai Technologies, Inc. (NASDAQ: AKAM), the world's largest and most trusted cloud delivery platform, today reported financial results for the first quarter ended March 31, 2017.

"Q1 was a very solid quarter for Akamai on both the top and bottom lines," said Dr. Tom Leighton, Chief Executive Officer. "We are especially pleased with the strong results of our performance and security solutions, which grew 17% year-over-year, or 18% in constant currency*, and now account for over 60% of our overall revenue. As we look forward, I remain excited about the opportunities that lie ahead, as Akamai is uniquely positioned to help our customers provide the highest quality and most secure digital experiences on the Internet."

Akamai delivered the following financial results for the first quarter ended March 31, 2017:

Revenue: Revenue was $609 million, a 7% increase over first quarter 2016 revenue of $568 million and an 8% increase when adjusted for foreign exchange.*

Revenue by Solution Category((2)):


    --  Performance and Security Solutions revenue was $369 million, up 17%
        year-over-year and up 18% when adjusted for foreign exchange*
    --  Cloud Security Solutions revenue, a component of Performance and
        Security, was $110 million, up 36% year-over-year and up 37% when
        adjusted for foreign exchange*
    --  Media Delivery Solutions revenue was $187 million, down 9%
        year-over-year and when adjusted for foreign exchange*
    --  Services and Support Solutions revenue was $53 million, up 15%
        year-over-year and when adjusted for foreign exchange*

Revenue by Geography:


    --  U.S. revenue was $407 million, up 2% year-over-year
    --  International revenue was $203 million, up 19% year-over-year and up 21%
        when adjusted for foreign exchange*

Customer Revenue by Division((3)):


    --  Web Division revenue was $305 million, up 14% year-over-year and up 15%
        when adjusted for foreign exchange*
    --  Media Division revenue was $285 million, consistent year-over-year and
        up 1% when adjusted for foreign exchange*
    --  Enterprise and Carrier Division revenue was $19 million, up 24%
        year-over-year and when adjusted for foreign exchange*

Revenue from Internet Platform Customers((1)):


    --  Revenue from Internet Platform Customers was $51 million, down 29%
        year-over-year and when adjusted for foreign exchange*
    --  Revenue excluding Internet Platform Customers was $558 million, up 13%
        year-over-year and when adjusted for foreign exchange*

Income from operations: GAAP income from operations was $115 million, a 1% increase from first quarter 2016. GAAP operating margin for the first quarter was 19%, down 1 percentage point from the same period last year.

Non-GAAP income from operations* was $165 million, a 1% increase from first quarter 2016. Non-GAAP operating margin* for the first quarter was 27%, down 2 percentage points from the same period last year.

Net income: GAAP net income was $81 million, an 8% increase from first quarter 2016. Non-GAAP net income* was $120 million, a 2% increase from first quarter 2016.

EPS: GAAP EPS was $0.46 per diluted share, a 10% increase from first quarter 2016 and an 11% increase when adjusted for foreign exchange.* Non-GAAP EPS was $0.69 per diluted share, a 5% increase from first quarter 2016 and when adjusted for foreign exchange.*

Adjusted EBITDA*: Adjusted EBITDA was $241 million, a 3% increase from first quarter 2016. Adjusted EBITDA margin* was 39%, down 2 percentage points from first quarter of 2016.

Other first quarter 2017 results:


    --  Cash from operations was $143 million, or 23% of revenue
    --  Cash, cash equivalents and marketable securities as of March 31, 2017
        was $1.6 billion
    --  The Company spent $72 million to repurchase 1.1 million shares of its
        common stock at an average price of $65.78 per share
    --  The Company had approximately 173 million shares of common stock
        outstanding as of March 31, 2017


    *      See Use of Non-GAAP Financial Measures
     below for definitions


             (1)    Internet Platform Customers - Six
                     customers that are large Internet
                     platform companies: Amazon, Apple,
                     Facebook, Google, Microsoft and
                     Netflix


             (2)    Revenue by solution category - A
                     product-focused reporting view that
                     reflects revenue by solution
                     purchased


             (3)    Customer revenue by division - A
                     customer-focused reporting view
                     that reflects revenue from customers
                     that are managed by the division.
                     During the first quarter of 2017,
                     the divisional categorization of
                     certain customers was adjusted based
                     on how those customer
                     categorizations are currently being
                     managed. The historical presentation
                     of divisional revenue was revised in
                     order to reflect the most recent
                     categorization and to provide a
                     comparable view for all periods
                     presented.

Quarterly Conference Call
Akamai will host a conference call today at 4:30 p.m. ET that can be accessed through 1-844-578-9671 (or 1-508-637-5655 for international calls) and using passcode 7543905. 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 two weeks following the conference by calling 1-855-859-2056 (or 1-404-537-3406 for international calls) and using passcode 7543905. The archived webcast of this event may be accessed through the Akamai website.

About Akamai
As the world's largest and most trusted cloud delivery platform, Akamai makes it easier for its customers to provide the best and most secure digital experiences on any device, anytime, anywhere. Akamai's massively distributed platform is unparalleled in scale with over 200,000 servers across 130 countries, giving customers superior performance and threat protection. Akamai's portfolio of web and mobile performance, cloud security, enterprise access, and video delivery solutions are supported by exceptional customer service and 24/7 monitoring. To learn why the top financial institutions, e-commerce leaders, media & entertainment providers, and government organizations trust Akamai please visit www.akamai.com or blogs.akamai.com, and follow @Akamai on Twitter.



    AKAMAI TECHNOLOGIES, INC.

    CONDENSED CONSOLIDATED BALANCE SHEETS


    (in thousands)                        March 31,            December 31,
                                               2017                       2016
                                               ----                       ----

    ASSETS

    Current assets:

    Cash and cash equivalents                         $522,319                     $324,169

    Marketable securities                   322,750                      512,849

    Accounts receivable, net                400,792                      368,596

    Prepaid expenses and other
     current assets                         152,600                      104,303


    Total current assets                  1,398,461                    1,309,917

    Property and equipment, net             824,724                      801,017

    Marketable securities                   739,065                      779,311

    Goodwill                              1,229,504                    1,228,503

    Acquired intangible assets,
     net                                    141,894                      149,463

    Deferred income tax assets                7,332                        8,982

    Other assets                            109,015                       95,953
                                            -------                       ------

    Total assets                                    $4,449,995                   $4,373,146
                                                    ==========                   ==========

    LIABILITIES AND STOCKHOLDERS' EQUITY

    Current liabilities:

    Accounts payable                                   $90,179                      $76,120

    Accrued expenses                        218,028                      238,777

    Deferred revenue                         63,434                       52,972

    Other current liabilities                10,235                        6,719
                                             ------                        -----

    Total current liabilities               381,876                      374,588

    Deferred revenue                          4,505                        3,758

    Deferred income tax
     liabilities                             39,902                       11,652

    Convertible senior notes                645,719                      640,087

    Other liabilities                       119,447                      118,691
                                            -------                      -------

    Total liabilities                     1,191,449                    1,148,776
                                          ---------                    ---------

    Total stockholders' equity            3,258,546                    3,224,370
                                          ---------                    ---------

    Total liabilities and
     stockholders' equity                           $4,449,995                   $4,373,146
                                                    ==========                   ==========



    AKAMAI TECHNOLOGIES, INC.

    CONDENSED CONSOLIDATED STATEMENTS OF INCOME


                                                                                                        Three Months Ended

    (in thousands, except per share data)                                           March 31,           December               March 31,
                                                                                          2017            31, 2016                    2016
                                                                                          ----            --------                    ----

    Revenue                                                                                    $609,237                                    $616,124           $567,725

    Costs and operating expenses:

    Cost of revenue(1) (2)                                                             205,703                         203,475                        194,736

    Research and development(1)                                                         52,162                          46,755                         40,842

    Sales and marketing(1)                                                             113,566                         118,907                        102,211

    General and administrative(1) (2)                                                  115,009                         116,775                        102,283

    Amortization of acquired intangible assets                                           7,569                           6,617                          6,716

    Restructuring charges                                                                    -                             65                          6,818
                                                                                           ---                            ---                          -----

    Total costs and operating expenses                                                 494,009                         492,594                        453,606
                                                                                       -------                         -------                        -------

    Income from operations                                                             115,228                         123,530                        114,119

    Interest income                                                                      4,624                           4,180                          3,320

    Interest expense                                                                   (4,597)                        (4,680)                       (4,653)

    Other (expense) income, net                                                          (684)                          2,784                          (189)
                                                                                          ----                           -----                           ----

    Income before provision for income taxes                                           114,571                         125,814                        112,597

    Provision for income taxes                                                          33,641                          34,175                         37,739
                                                                                        ------                          ------                         ------

    Net income                                                                                  $80,930                                     $91,639            $74,858
                                                                                                =======                                     =======            =======


    Net income per share:

    Basic                                                                                         $0.47                                       $0.53              $0.42

    Diluted                                                                                       $0.46                                       $0.52              $0.42


    Shares used in per share calculations:

    Basic                                                                              173,158                         173,337                        176,403

    Diluted                                                                            175,171                         175,284                        177,539


    (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

    (in thousands)                                                                                                                                                         March 31,                December                March 31,
                                                                                                                                                                                 2017                 31, 2016                     2016
                                                                                                                                                                                 ----                 --------                     ----

    Cash flows from operating activities(1):

    Net income                                                                                                                                                                            $80,930                                           $91,639                                           $74,858

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

    Depreciation and amortization                                                                                                                                              86,533                               84,008                                80,669

    Stock-based compensation                                                                                                                                                   38,986                               39,202                                31,741

    Provision for deferred income taxes                                                                                                                                        31,972                               21,169                                 1,072

    Amortization of debt discount and issuance costs                                                                                                                            4,597                                4,680                                 4,653

    Other non-cash reconciling items, net                                                                                                                                       (129)                               2,461                                 2,752

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

    Accounts receivable                                                                                                                                                      (30,146)                            (19,375)                               15,906

    Prepaid expenses and other current assets                                                                                                                                (47,065)                              19,867                               (3,481)

    Accounts payable and accrued expenses                                                                                                                                    (23,940)                            (36,401)                             (32,377)

    Deferred revenue                                                                                                                                                           10,876                              (8,098)                               10,653

    Other current liabilities                                                                                                                                                   3,516                                  814                                 6,876

    Other non-current assets and liabilities                                                                                                                                 (13,512)                            (15,744)                              (1,949)
                                                                                                                                                                              -------                              -------                                ------

    Net cash provided by operating activities                                                                                                                                 142,618                              184,222                               191,373
                                                                                                                                                                              -------                              -------                               -------

    Cash flows from investing activities:

    Cash paid for acquired businesses, net of cash acquired                                                                                                                      (10)                            (92,503)                                    -

    Purchases of property and equipment and capitalization of internal-use                                                                                                   (91,181)                            (75,938)                             (82,340)
    software development costs

    Purchases of short- and long-term marketable securities                                                                                                                  (92,306)                           (166,253)                              (95,843)

    Proceeds from sales and maturities of short- and long-term marketable                                                                                                     324,138                              166,044                               125,109
    securities

    Other non-current assets and liabilities                                                                                                                                  (1,230)                               3,927                               (2,354)
                                                                                                                                                                               ------                                -----                                ------

    Net cash used in investing activities                                                                                                                                     139,411                            (164,723)                              (55,428)
                                                                                                                                                                              -------                             --------                               -------

    Cash flows from financing activities:

    Proceeds from the issuance of common stock under stock plans                                                                                                               17,530                               17,221                                18,350

    Employee taxes paid related to net share settlement of stock-based awards                                                                                                (33,921)                             (6,985)                             (26,496)

    Repurchases of common stock                                                                                                                                              (72,467)                            (78,927)                            (108,725)

    Net cash used in financing activities                                                                                                                                    (88,858)                            (68,691)                            (116,871)
                                                                                                                                                                              -------                              -------                              --------

    Effects of exchange rate changes on cash and cash equivalents                                                                                                               4,979                              (8,442)                                4,365
                                                                                                                                                                                -----                               ------                                 -----

    Net increase (decrease) in cash and cash equivalents                                                                                                                      198,150                             (57,634)                               23,439

    Cash and cash equivalents at beginning of period                                                                                                                          324,169                              381,803                               289,473
                                                                                                                                                                              -------                              -------                               -------

    Cash and cash equivalents at end of period                                                                                                                                           $522,319                                          $324,169                                          $312,912
                                                                                                                                                                                         ========                                          ========                                          ========


    (1)  On January 1, 2017, the Company adopted Accounting Standards Update No. 2016-09, Improvements to Employee Share-Based Payment Accounting. Under this standard, excess tax benefits are no longer classified as a reduction of cash flows from operating activities. The Company retrospectively
     adopted this standard and revised cash flows from operating activities by $2.4 million and $1.1 million for the three months ended December 31, 2016 and March 31, 2016, respectively. The increase caused a corresponding decrease to cash flows from financing activities.



    AKAMAI TECHNOLOGIES, INC.

    SUPPLEMENTAL REVENUE DATA BY SOLUTION CATEGORY


                                                                                                                   Three Months Ended

    (in thousands)                                                                             March 31,           December                March 31,
                                                                                                     2017             31, 2016                    2016
                                                                                                     ----             --------                    ----

    Revenue by solution category(1):

    Performance and Security Solutions                                                                    $369,148                                     $367,407         $315,863

    Media Delivery Solutions                                                                      187,396                          196,088                      205,939

    Services and Support Solutions                                                                 52,693                           52,629                       45,923
                                                                                                   ------                           ------                       ------

    Total revenue                                                                                         $609,237                                     $616,124         $567,725
                                                                                                          ========                                     ========         ========

    Cloud Security Solutions revenue                                                                      $109,758                                     $102,072          $80,660


    Revenue growth rates year-over-year:

    Performance and Security Solutions                                                                17%                             17%                         16%

    Media Delivery Solutions                                                                          (9)                            (10)                         (4)

    Services and Support Solutions                                                                     15                               14                           16


    Total revenue                                                                                      7%                              6%                          8%
                                                                                                      ===                              ===                          ===

    Cloud Security Solutions revenue growth rates                                                     36%                             41%                         46%


    Revenue growth rates year-over-year, adjusted for the impact of foreign exchange rates(2):

    Performance and Security Solutions                                                                18%                             17%                         17%

    Media Delivery Solutions                                                                          (9)                            (10)                         (4)

    Services and Support Solutions                                                                     15                               14                           16
                                                                                                      ---                                                          ---

    Total revenue                                                                                      8%                              7%                          9%
                                                                                                      ===                              ===                          ===

    Cloud Security Solutions revenue growth rates                                                     37%                             41%                         47%



    AKAMAI TECHNOLOGIES, INC.

    SUPPLEMENTAL REVENUE DATA BY GEOGRAPHY


                                                                                                                  Three Months Ended

    (in thousands)                                                                             March 31,           December             March 31,
                                                                                                    2017             31, 2016                 2016
                                                                                                    ----             --------                 ----

    Revenue by geography:

    U.S.                                                                                                 $406,565                                  $423,588         $397,283

    International                                                                                202,672                        192,536                     170,442
                                                                                                 -------                        -------                     -------

    Total revenue                                                                                        $609,237                                  $616,124         $567,725
                                                                                                         ========                                  ========         ========


    Revenue growth rates year-over-year:

    U.S.                                                                                              2%                            2%                         2%

    International                                                                                     19                             18                          24
                                                                                                     ---

    Total revenue                                                                                     7%                            6%                         8%
                                                                                                     ===                            ===                         ===


    Revenue growth rates year-over-year, adjusted for the impact of foreign exchange rates(2):

    U.S.                                                                                              2%                            2%                         2%

    International                                                                                     21                             19                          27

    Total revenue                                                                                     8%                            7%                         9%
                                                                                                     ===                            ===                         ===


    (1)  See customer revenue by solution category definition in press release

    (2)  See Use of Non-GAAP Financial Measures below for a definition



    AKAMAI TECHNOLOGIES, INC.

    SUPPLEMENTAL REVENUE DATA BY DIVISION


                                                                                                                   Three Months Ended

    (in thousands)                                                                             March 31,           December               March 31,
                                                                                                     2017            31, 2016                    2016
                                                                                                     ----            --------                    ----

    Customer revenue by division(1):

    Web Division                                                                                          $304,686                                    $304,196         $266,667

    Media Division                                                                                285,401                         292,394                      285,614

    Enterprise and Carrier Division                                                                19,150                          19,534                       15,444
                                                                                                   ------                          ------                       ------

    Total revenue                                                                                         $609,237                                    $616,124         $567,725
                                                                                                          ========                                    ========         ========


    Revenue growth rates year-over-year:

    Web Division                                                                                      14%                            13%                         16%

    Media Division                                                                                      -                            (1)                           -

    Enterprise and Carrier Division                                                                    24                              26                           31
                                                                                                      ---                             ---                          ---

    Total revenue                                                                                      7%                             6%                          8%
                                                                                                      ===                             ===                          ===


    Revenue growth rates year-over-year, adjusted for the impact of foreign exchange rates(2):

    Web Division                                                                                      15%                            13%                         17%

    Media Division                                                                                      1                               -                           1

    Enterprise and Carrier Division                                                                    24                              27                           32

    Total revenue                                                                                      8%                             7%                          9%
                                                                                                      ===                             ===                          ===



    AKAMAI TECHNOLOGIES, INC.

    SUPPLEMENTAL REVENUE DATA FOR INTERNET PLATFORM CUSTOMERS


                                                                                                                   Three Months Ended

    (in thousands)                                                                             March 31,           December               March 31,
                                                                                                     2017            31, 2016                    2016
                                                                                                     ----            --------                    ----

    Revenue from Internet Platform Customers(3)                                                            $51,367                                     $58,378          $72,505

    Revenue excluding Internet Platform Customers                                                 557,870                         557,746                      495,220
                                                                                                  -------                         -------                      -------

    Total revenue                                                                                         $609,237                                    $616,124         $567,725
                                                                                                          ========                                    ========         ========


    Revenue growth rates year-over-year:

    Revenue from Internet Platform Customers                                                        (29)%                          (36)%                       (24)%

    Revenue excluding Internet Platform Customers                                                      13                              14                           15

    Total revenue                                                                                      7%                             6%                          8%
                                                                                                      ===                             ===                          ===


    Revenue growth rates year-over-year, adjusted for the impact of foreign exchange rates(2):

    Revenue from Internet Platform Customers                                                        (29)%                          (36)%                       (24)%

    Revenue excluding Internet Platform Customers                                                      13                              15                           16

    Total revenue                                                                                      8%                             7%                          9%
                                                                                                      ===                             ===                          ===


    (1)  See customer revenue by division definition in press release

    (2)  See Use of Non-GAAP Financial Measures below for a definition

    (3)  See Internet Platform Customers definition in press release



    AKAMAI TECHNOLOGIES, INC.

    OTHER SUPPLEMENTAL FINANCIAL DATA


                                                                                                                                             Three Months Ended

    (in thousands, except end of period statistics)                                                                     March 31,              December             March 31,
                                                                                                                             2017               31, 2016                   2016
                                                                                                                             ----               --------                   ----

    Stock-based compensation:

    Cost of revenue                                                                                                                   $4,685                                       $5,063                                      $3,970

    Research and development                                                                                                9,029                            8,822                             6,438

    Sales and marketing                                                                                                    15,157                           15,067                            12,352

    General and administrative                                                                                             10,115                           10,250                             8,981
                                                                                                                           ------                           ------                             -----

    Total stock-based compensation                                                                                                   $38,986                                      $39,202                                     $31,741
                                                                                                                                     =======                                      =======                                     =======


    Depreciation and amortization:

    Network-related depreciation                                                                                                     $56,844                                      $56,205                                     $55,174

    Other depreciation and amortization                                                                                    18,209                           17,409                            15,171
                                                                                                                           ------                           ------                            ------

    Depreciation of property and equipment                                                                                 75,053                           73,614                            70,345

    Capitalized stock-based compensation amortization                                                                       3,471                            3,323                             3,257

    Capitalized interest expense amortization                                                                                 440                              454                               351

    Amortization of acquired intangible assets                                                                              7,569                            6,617                             6,716
                                                                                                                            -----                            -----                             -----

    Total depreciation and amortization                                                                                              $86,533                                      $84,008                                     $80,669
                                                                                                                                     =======                                      =======                                     =======


    Capital expenditures, excluding stock-based compensation and interest expense(1)(2):

    Purchases of property and equipment                                                                                              $56,500                                      $44,646                                     $50,067

    Capitalized internal-use software development costs                                                                    37,085                           33,114                            35,172

    Total capital expenditures, excluding stock-based compensation and interest expense                                              $93,585                                      $77,760                                     $85,239
                                                                                                                                     =======                                      =======                                     =======


    End of period statistics:

    Number of employees                                                                                                     6,672                            6,490                             6,119


    (1)  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.

    (2)  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 NET INCOME PER DILUTED SHARE


                                                                                                                               Three Months Ended

    (in thousands, except per share data)                                                                  March 31,           December                March 31,
                                                                                                                 2017             31, 2016                    2016

    Income from operations                                                                                            $115,228                                     $123,530            $114,119

    GAAP operating margin                                                                                         19%                             20%                            20%

    Amortization of acquired intangible assets                                                                  7,569                            6,617                           6,716

    Stock-based compensation                                                                                   38,986                           39,202                          31,741

    Amortization of capitalized stock-based compensation and capitalized interest expense                       3,911                            3,777                           3,608

    Restructuring charges                                                                                           -                              65                           6,818

    Acquisition-related (benefits) costs                                                                        (208)                             541                            (79)

    Legal matter costs                                                                                              -                               -                            789

    Operating adjustments                                                                                      50,258                           50,202                          49,593

    Non-GAAP income from operations                                                                                   $165,486                                     $173,732            $163,712
                                                                                                                      ========                                     ========            ========

    Non-GAAP operating margin                                                                                     27%                             28%                            29%


    Net income                                                                                                         $80,930                                      $91,639             $74,858

    Operating adjustments (from above)                                                                         50,258                           50,202                          49,593

    Amortization of debt discount and issuance costs                                                            4,597                            4,680                           4,653

    Gain on investments                                                                                             -                         (4,807)                              -

    Income tax-effect of above non-GAAP adjustments and certain discrete tax items                           (15,467)                        (15,567)                       (11,323)

    Non-GAAP net income                                                                                               $120,318                                     $126,147            $117,781
                                                                                                                      ========                                     ========            ========


    GAAP net income per diluted share                                                                                    $0.46                                        $0.52               $0.42

    Amortization of acquired intangible assets                                                                   0.05                             0.05                            0.03

    Stock-based compensation                                                                                     0.22                             0.22                            0.18

    Amortization of capitalized stock-based compensation and capitalized interest expense                        0.02                             0.02                            0.02

    Restructuring charges                                                                                           -                               -                           0.04

    Acquisition-related (benefits) costs                                                                            -                               -                              -

    Legal matter costs                                                                                              -                               -                              -

    Amortization of debt discount and issuance costs                                                             0.03                             0.03                            0.03

    Gain on investments                                                                                             -                          (0.03)                              -

    Income tax effect of above non-GAAP adjustments and certain discrete tax items                             (0.09)                          (0.09)                         (0.06)

    Non-GAAP net income per diluted share                                                                                $0.69                                        $0.72               $0.66
                                                                                                                         =====                                        =====               =====


    Shares used in diluted per share calculations                                                             175,171                          175,284                         177,539



    AKAMAI TECHNOLOGIES, INC.

    RECONCILIATION OF GAAP NET INCOME TO ADJUSTED EBITDA


                                                                                                      Three Months Ended

    (in thousands, except per share data)                                         March 31,           December                March 31,
                                                                                        2017             31, 2016                    2016

    Net income                                                                                $80,930                                      $91,639            $74,858

    Interest income                                                                  (4,624)                         (4,180)                       (3,320)

    Provision for income taxes                                                        33,641                           34,175                         37,739

    Depreciation and amortization                                                     75,053                           73,614                         70,345

    Amortization of capitalized stock-based compensation and capitalized interest      3,911                            3,777                          3,608
    expense

    Amortization of acquired intangible assets                                         7,569                            6,617                          6,716

    Stock-based compensation                                                          38,986                           39,202                         31,741

    Restructuring charges                                                                  -                              65                          6,818

    Acquisition-related (benefits) costs                                               (208)                             541                           (79)

    Legal matter costs                                                                     -                               -                           789

    Amortization of debt discount and issuance costs                                   4,597                            4,680                          4,653

    Gain on investments                                                                    -                         (4,807)                             -

    Other expense, net                                                                   684                            2,023                            189
                                                                                         ---                            -----                            ---

    Adjusted EBITDA                                                                          $240,539                                     $247,346           $234,057
                                                                                             ========                                     ========           ========

    Adjusted EBITDA margin                                                               39%                             40%                           41%

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, 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 share, Adjusted EBITDA, Adjusted EBITDA margin, 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 comparing financial results across accounting periods and to those of 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 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 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 are 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 - Although stock-based compensation is an important aspect
        of the compensation paid to Akamai's employees, the grant date fair
        value 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. In addition, subsequent
        adjustments to Akamai's initial estimated amounts of contingent
        consideration and indemnification 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 its 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 the acquisition transactions.



    --  Restructuring charges - Akamai has incurred restructuring 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 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 discount and issuance costs and amortization of
        capitalized interest expense - In February 2014, 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 under GAAP, 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. 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
        representative of ongoing operating performance.


    --  Gains and losses on investments - Akamai has recorded gains and losses
        from the disposition 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 them occur
        infrequently and are not representative of Akamai's core business
        operations and ongoing operating performance.


    --  Legal matter costs - Akamai has incurred losses from the settlement of
        legal matters and costs with respect to its internal U.S. Foreign
        Corrupt Practices Act ("FCPA") investigation in addition to the
        disgorgement Akamai was required to pay to resolve it. Akamai believes
        excluding these amounts from its non-GAAP financial measures is useful
        to investors as the types of events giving rise to them are not
        representative of Akamai's 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 recording or releasing of valuation allowances), 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; benefit from adoption of software development activities; gains and other activity related to divestiture of a business; gains and losses on legal settlements; costs incurred with respect to Akamai's internal FCPA investigation; 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; benefit from adoption of software development activities; gains and other activity related to divestiture of a business; gains and losses on legal settlements; costs incurred with respect to Akamai's internal FCPA investigation; loss on early extinguishment of debt; amortization of debt discount and issuance costs; amortization of capitalized interest expense; certain gains and losses on investments; 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 operating performance. Unless and 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; acquisition-related costs; restructuring charges; benefit from adoption of software development activities; gains and other activity related to divestiture of a business; gains and losses on legal settlements; costs incurred with respect to Akamai's internal FCPA investigation; foreign exchange gains and losses; loss on early extinguishment of debt; amortization of debt discount and issuance costs; amortization of capitalized interest expense; certain gains and losses on investments; 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.

Impact of Foreign Currency Exchange Rates - Revenue and earnings from international operations have historically been an important contributor 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 foreign 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 change at constant currency presented 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 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 plans for investment and portfolio expansion. 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, 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; 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 and on such 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:

    Jeff Young          Tom Barth

    Media Relations     Investor Relations

    Akamai Technologies Akamai Technologies

    617-444-3913        617-274-7130

    jyoung@akamai.com   tbarth@akamai.com

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/akamai-reports-first-quarter-2017-financial-results-300449929.html

SOURCE Akamai Technologies, Inc.