+ All Categories
Home > Documents > Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner...

Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner...

Date post: 25-Jul-2020
Category:
Upload: others
View: 1 times
Download: 0 times
Share this document with a friend
28
Q3’2015 Highlights November 2015
Transcript
Page 1: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Q3’2015 Highlights! November 2015!

Page 2: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Safe Harbor

2

This presentation and the accompanying oral presentation contain forward-looking statements that are based on our management’s beliefs and assumptions and on information currently available to management. Forward-looking statements include all statements other than statements of historical fact contained in this presentation, including information concerning our business plans and objectives, total addressable market, potential growth opportunities, market potential by speed, trends relating to increase in storage, competitive position, benefits of Arista platform, industry environment and potential market opportunities. Forward-looking statements are subject to known and unknown risks, uncertainties, assumptions and other factors that could cause actual results, performance or achievements to differ materially from those anticipated in or implied by the forward looking statements including: Arista Network’s limited operating history; risks associated with Arista Networks’ rapid growth; Arista Networks’ customer concentration; requests for more favorable terms and conditions from our large end customers; declines in the sales prices of our products and services; changes in customer order patterns or customer mix; increased competition in our products and service markets, including the data center market; dependence on the introduction and market acceptance of new product offerings and standards; rapid technological and market change; the dispute with Cisco Systems, Inc. and OptumSoft, Inc., the evolution of the cloud networking market and the adoption by end customers of Arista Networks’ cloud networking solutions; and general market, political, economic and business conditions. Additional risks and uncertainties that could affect Arista Networks can be found in Arista’s Quarterly Report on Form 10-Q for the period ended September 30, 2015 filed with the SEC on November 6, 2015, Arista’s Annual Report on Form 10-K for the period ended December 31, 2014 filed with the SEC on March 12, 2015, and other filings that the company makes to the SEC from time to time. You can locate these reports through our website at http://investors.arista.com and on the SEC’s website at www.sec.gov.

You should not rely upon forward-looking statements as predictions of future events. Although our management believes that the expectations reflected in our forward-looking statements are reasonable, we cannot guarantee that the future results, levels of activity, performance or events and circumstances described in the forward-looking statements will be achieved or occur. Moreover, neither we, nor any other person, assume responsibility for the accuracy and completeness of the forward-looking statements.

This presentation is being provided as of November 5, 2015 and the forward looking statements and any other statements contained herein speak only as of the date of this presentation, and we undertake no obligation to publicly update any forward-looking statements or any other statements in this presentation for any reason after the date of this presentation to conform these statements to actual results or to changes in our expectations, except as required by law.

In addition to GAAP financial information, this presentation includes certain non-GAAP financial measures. The non-GAAP measures have limitations, and you should not consider them in isolation or as a substitute for our GAAP financial information. There are limitations to the use of non-GAAP measures. Non-GAAP gross margins, non-GAAP operating income and adjusted EBITDA exclude the impact of stock-based compensation expense, which is a recurring expense for us. See the Appendix for a reconciliation of all non-GAAP financial measures to their nearest GAAP equivalent.

Page 3: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Paradigm Shift – Data Center Moving to the Cloud

3

Mainframe

Internet Environment

Cloud Virtualization

Client Server Architecture

Database Server

Server

Client Client Client Client Client

Rise of the PC

1970 1980 1990 2000 2010 2015-2020

10s 100s

1,000s

10,000s

Petabytes of Storage 100,000s of Servers 1,000,000s of VMs

Page 4: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Arista’s Cloud Networking Opportunity

0%

50%

100%

Enterprises

Cloud and SP

Per

cent

of S

erve

r Ship

men

ts

$0

$12

Rest of Market (Enterprise and SMB)

Rest of Cloud and all Service Providers

Top 7 Cloud Providers

Reve

nue

in $

Billio

ns

Source: Dell’Oro Market Research, Ethernet Switch Update, September 2015

Server Shipments Data Center Ethernet Switch Revenue

4

Page 5: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Growth of Cloud Providers

5

Page 6: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Arista Market Share vs Cisco High Speed Data Center Switching Market Share in Ports (10/40/100GbE)

Source: Crehan Research Datacenter Switch Market Share Report Q2’2015. Arista 2011 ports based on management estimates.

Arista

Cisco

Note: Excludes blade switches. 6

Page 7: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Market Potential by Speed Data Center Revenue ($Bn)

$0

$12

Reve

nue

in $

Billio

ns

1 GE

10 GE

Software

40 GE

100 GE

25/50 GE

*During the next several years, almost all 25/50GE servers ports are expected to connect to 100 GE switch ports. 7

Page 8: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Gartner Magic Quadrant 2015 Data Center Networking

Source: Gartner May 2015

"We see Arista, in essence, being very open and agnostic and almost acting as an arms dealer in the SDN race," Lerner said. Andrew Lerner, Gartner May 2015

8

Page 9: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Arista Platform Delivers Software Driven Cloud Networking

Accelerates Time to Service and Reduces TCO Higher Feature Velocity

Availability Workflow Visibility

Open and Programmable

Cloud Scale Architecture

Workload Automation

+

Merchant Silicon

Extensible Operating System (EOS)

High Performance, Merchant Data Plane

Cloud Purposed Operating System

Unmodified Linux Shared State

0101110 1101010

Open/ Programmable

SysDB

CLI SNMP

VXLANVM

Tracer

OSPF STP

ASICDriver

SDNAPIs

LAG

BGP

Modular/Resilient

9

Page 10: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Arista’s Cloud Scale Software Architecture

Processes are Self-Healing

Legacy – Spaghetti Code Arista Programmable EOS

Susceptible to Process Failure

OTV MSDP PIM IGMP

IGMP Snoop

CoPP

ISIS EIGRP OSPF RIP BGP

STP

ACL

U4RIB U6RIB

IPQOS LC FIB

Custom Linux Open Linux

Custom ASICs Merchant Silicon

Publish

Notify PIM

SNMP BGP

MLAG

STP eAPI

IGMP SysDB Driver

10

Page 11: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Arista Key Differentiators of Software Driven Cloud Networks

Programmable & Open

EOS

11

Page 12: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Arista Portfolio Sp

line/

Spin

e Le

af

Volume Value

7300X & 7320X Series

7050X & 7060X Series 7150 & 7280 Series

7500E Series

Single-Image Arista EOS Across All Platforms 12

Page 13: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Arista CloudVision: Platform for Automation and Visibility

Network State-sync

Spine Fabric

Leaf

Overlay Controllers

Cloud Orchestrators

Cloud Services

Network Security

ü  Provis ioning !ü  Compliance !ü  Change Management !ü  P/V Integrat ion !

•  EOS Network Wide Services

•  Single network control point

•  Turnkey workflow automation

13

Page 14: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Security in a Physical and Virtual World

Traditional PerimeterNorth/South only

Micro-segmentationVM to VM East/West

Macro-SegmentationPhysical to PhysicalPhysical to VirtualEast/West

Non virtualized Bare Metal

Servers

Storage Arrays

Universal Cloud Network

L3 + ECMP + VXLAN

OS APP

OS APP

OS APP

OS APP

OS APP

OS APP

OS APP

OS APP

OS APP

OS APP

OS APP

OS APP

OS APP

OS APP

OS APP

14

Page 15: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Arista Macro-Segmentation

•  Dynamic!Insert security between any data centerphysical and virtual workload Automatic & seamless service insertion Follows host and application throughoutthe network

•  Open!No proprietary frame format Works in multi-vendor network architecture Open APIs

•  Ecosystem!Works with leading Security, Cloud Orchestration and Overlay Controllers

Network State-sync

Spine Fabric

Leaf

Overlay Controllers

Cloud Orchestrators

Cloud

Services Network Security

15

Page 16: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Arista’s Ecosystem: Open and Programmable

Management, Automation, Orchestration

EOS Application Programming Interfaces (APIs)!

EOS Extensible Operating System!

Scalability | Availability | Programmability | Automation | Visibility!

JSON | XMPP | CLI | Python | CloudVision!

Hypervisor/Virtualization Network Services

16

Page 17: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

NSX Integration – Arista

Integration with NSX Platform Brocade /Legacy

Cumulus/Linux

Juniper/Contrail Arista

Hardware VTEP ✓ ✓ ✓ ✓

VTEP High Availability ✓ ✗ ✓ ✓

Single Point of Integration ✓ ✗ ✗ ✓

Logical & Physical Correlation & Visibility ✗ ✗ ✗ ✓

Selective VNI monitoring ✗ ✗ ✗ ✓

Event Correlation with Log Insight ✗ ✗ ✗ ✓

Underlay Monitoring with vROps ✗ ✗ ✗ ✓

Traceability of Flows within Overlay & Underlay ✗ ✗ ✗ ✓

17

Page 18: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Broad Customer Adoption

18

End Customers (Cumulative)

0!

500!

1000!

1500!

2000!

2500!

3000!

3500!

FY10! FY11! FY12! FY13! FY14!

3000+

2300+

1600+

1000+

500+

Page 19: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Pace of Cloud Networking Adoption

19

1 Includes Cloud Titans. Note: By Billings. Only selected verticals shown.

Retail 45+

>  10%  of  Sales  <  10%  of  Sales  

Moderate

Large

Clo

ud S

pend

Follower Early Adopter Pace of Adoption

Financial Services 590+ Customers

Service Provider / Cloud / Hosting 375+ Customers

High Tech 430+ Customers

Web1 125+ Customers

Government 170+

Oil & Gas 35+ Business

Services 245+

Manufacturing 40+

Research Labs 80+

Healthcare 110+

Education 250+

Media & Entertainment

225+

Page 20: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Illustrative Customer Purchase Pattern

20

$ Va

lue

of P

urch

ase

Time

7-12 Months

12-24 Months

Thereafter

0-6 Months

Continue to address incremental spend –

build-out or replacement

Deployment intocritical path –

data center / core

Proof of Concept – likely 1-2 applications

Sales Cycle

Billings Begin

Page 21: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Proven Land-and-Expand Model

21

Top 25Customers

Q22008

Q32008

Q42008

Q12009

Q22009

Q32009

Q42009

Q12010

Q22010

Q32010

Q42010

Q12011

Q22011

Q32011

Q42011

Q12012

Q22012

Q32012

Q42012

Q12013

Q22013

Q32013

Q42013

Q12014

Q22014

Q32014

Q42014

Q12015

Q22015

Q32015

Customer1

Customer2

Customer3

Customer4

Customer5

Customer6

Customer7-

Customer8

Customer9

Customer10

Customer11-

Customer12

Customer13

Customer14

Customer15

Customer16

Customer17-

Customer18

Customer19

Customer20-

Customer21

Customer22

Customer23

Customer24

Customer25

Additional Purchases Initial Sale

Did Not Purchase

•  EOS software drives repeat purchases

•  EOS software organically enables additional use cases

Page 22: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Arista in Q3’15

22

Mission: Deliver the best cloud networking solutions to address the needs of

large-scale Internet companies and next-generation data centers for enterprises.

Introduced new 25/50/100GbE Leaf Switches; 7060X, 7260X, 7320X

CloudVision Macro-Segmentation Services (MSS) with security leaders

Sustainable EOS software advantage

Balanced success across four key verticals

Q3’15 Revenue: $217.5M

Q3’14-Q3’15 YOY Revenue Growth: 40%

Q3’15 Gross Margin: 65.5%

Q3’15 Operating Margin: 27.3%

1 Amounts are non-GAAP except for Revenue; refer to reconciliation between non-GAAP and GAAP in the appendix.

Key Highlights Financial Results (non-GAAP)1

Page 23: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Strong Revenue Growth

23

Annual Revenue Quarterly Revenue

$72

$140

$193

$361

$584

FY10 FY11 FY12 FY13 FY14

$M $M

2010-2014 CAGR: 68.9%

$155

$173 $179

$196

$218

Q3'14 Q4'14 Q1'15 Q2'15 Q3'15

Page 24: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Financial Highlights1

24

102 115 117 138 155 173 179 196 218 $0

$50

$100

$150

$200

$250

Q3'13 Q4'13 Q1'14 Q2'14 Q3'14 Q4'14 Q1'15 Q2'15 Q3'15

Milli

ons Revenue

20.9% 22.9% 22.8%

27.1% 27.0% 27.1% 28.6%

27.6% 27.3%

0%

5%

10%

15%

20%

25%

30%

35%

Q3'13 Q4'13 Q1'14 Q2'14 Q3'14 Q4'14 Q1'15 Q2'15 Q3'15

Operating Margin

64.1% 67.6% 69.6% 67.9% 65.2% 67.4% 66.1% 65.8% 65.5%

0%

10%

20%

30%

40%

50%

60%

70%

80%

Q3'13 Q4'13 Q1'14 Q2'14 Q3'14 Q4'14 Q1'15 Q2'15 Q3'15

Gross Margin

$0.23 $0.27 $0.25

$0.35 $0.40

$0.53 $0.50 $0.54

$0.59

$0.00

$0.10

$0.20

$0.30

$0.40

$0.50

$0.60

$0.70

Q3'13 Q4'13 Q1'14 Q2'14 Q3'14 Q4'14 Q1'15 Q2'15 Q3'15

Diluted EPS

1 Amounts are non-GAAP except for Revenue; refer to reconciliation between non-GAAP and GAAP in the appendix.

Page 25: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Cash Flow and Balance Sheet

25

409 449 484 552 569 $0

$100

$200

$300

$400

$500

$600

Q3'14 Q4'14 Q1'15 Q2'15 Q3'15

Milli

ons Cash, Cash Eq. & Marketable Securities

139 124

146 135

171

0

20

40

60

80

100

120

140

160

180

Q3'14 Q4'14 Q1'15 Q2'15 Q3'15

Cash Conversion Cycle

84 97 113 122 160

50 51 57 57

68

0

10

20

30

40

50

60

70

80

$0

$20

$40

$60

$80

$100

$120

$140

$160

$180

Q3'14 Q4'14 Q1'15 Q2'15 Q3'15

Milli

ons AR and DSO

AR DSO

63 78 80 100 110

3.12 2.92

2.76 2.66 2.59

0.00

0.50

1.00

1.50

2.00

2.50

3.00

3.50

$0

$20

$40

$60

$80

$100

$120

Q3'14 Q4'14 Q1'15 Q2'15 Q3'15

Milli

ons Inventory and Turns

Inventory Inventory Turns

(R)

(R)

Page 26: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Arista vs. Select Peers – GAAP

26

Q/E  Oct  2014   Q/E  Jan  2015   Q/E  Apr  2015   Q/E  Jul  2015  192,346   217,655   234,172   283,879  

7.9%   13.2%   7.6%   21.2%  50.1%   54.3%   55.4%   59.3%  

138,885   158,330   169,777   209,561  72.2%   72.7%   72.5%   73.8%  

(23,763)   (38,516)   (36,724)   (34,533)  (12.4%)   (17.7%)   (15.7%)   (12.2%)  

(30,068)   (43,008)   (45,935)   (45,971)  79,388   80,824   82,320   83,968  ($0.38)   ($0.53)   ($0.56)   ($0.55)  $105.70   $125.11   $147.72   $185.83  

8,494,870   10,180,200   12,153,340   14,621,530  

Q/E  Oct  2014   Q/E  Jan  2015   Q/E  Apr  2015   Q/E  Jul  2015  116,029   147,392   125,665   148,326  

14.3%   27.0%   (14.7%)   18.0%  47.6%   47.5%   46.3%   46.1%  

98,449   125,852   102,580   123,286  84.8%   85.4%   81.6%   83.1%  

(48,251)   (57,099)   (70,979)   (65,568)  (41.6%)   (38.7%)   (56.5%)   (44.2%)  

(48,551)   (57,028)   (71,186)   (55,289)  120,331   122,385   124,548   126,621  ($0.40)   ($0.47)   ($0.57)   ($0.44)  $66.08   $53.35   $66.35   $69.94  

7,924,100   6,263,220   8,313,860   7,111,100  

Q4’14   Q1’15   Q2’15   Q3’15  173,489   179,045   195,552   217,548  

11.6%   3.2%   9.2%   11.2%  51.2%   52.8%   41.8%   39.9%  

116,440   117,753   127,890   141,748  67.1%   65.8%   65.4%   65.2%  

39,002   35,755   32,859   31,297  22.5%   20.0%   16.8%   14.4%  

31,037   24,492   23,996   28,690  70,219   70,722   71,215   71,887  $0.43   $0.34   $0.33   $0.39  $60.76   $70.53   $81.74   $61.19  

3,914,490   4,672,230   5,438,030   4,125,720  

Q4’14   Q1’15   Q2’15   Q3’15  198,004   211,964   246,716   261,150  

10.8%   7.1%   16.4%   5.9%  58.1%   52.4%   48.0%   46.1%  

127,366   135,065   166,999   179,262  64.3%   63.7%   67.7%   68.6%  

(36,684)   (54,232)   (53,235)   (28,040)  (18.5%)   (25.6%)   (21.6%)   (10.7%)  

(44,663)   (58,093)   (61,925)   (41,030)  148,666   151,602   154,465   156,931  ($0.30)   ($0.38)   ($0.40)   ($0.26)  $67.85   $78.78   $74.31   $69.45  

10,062,160   11,856,390   11,428,880   10,841,150  

 (In  000s  except  per  share  data)  

 Revenue          qoq%          yoy%    Gross  Profit    Gross  Margin  %    OperaHng  Income  (Loss)    Opera>ng  Margin  %    Net  Income  (Loss)    Share  Count  –  Diluted    EPS  -­‐  Diluted    Closing  Stock  Price  (at  Q/E)    Market  Cap1  

(In 000s except per share data)  Revenue          qoq%          yoy%    Gross  Profit    Gross  Margin  %    OperaHng  Income  (Loss)    Opera>ng  Margin  %    Net  Loss    Share  Count  –  Diluted    EPS  -­‐  Diluted    Closing  Stock  Price  (at  Q/E)    Market  Cap1  1  Source:  Bloomberg  

Page 27: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

2015 Summary

27

•  Strong revenue and market share growth driven by broad customer adoption

•  Visibility from deep customer engagement •  Diverse and growing customer base across key

verticals •  Proven land and expand model •  Good margins supported by differentiated technology

advantage

Page 28: Q3’2015 Highlights · (Enterprise and SMB) Rest of Cloud and all Service Providers ... Gartner Magic Quadrant 2015 Data Center Networking Source: Gartner May 2015 "We see Arista,

Appendix: GAAP to Non-GAAP Reconciliation

28

In  000's  except  per  share  data Q3’13 Q4’13 Q1’14 Q2’14 Q3’14 Q4’14 Q1’15 Q2'15 Q3'15

GAAP  gross  profit 65,036$                           77,473$           81,314$           93,380$           100,957$       116,440$       117,754$       127,890$       141,748$      GAAP  gross  margin 64.0% 67.5% 69.4% 67.7% 64.9% 67.1% 65.8% 65.4% 65.2%      Stock  compensation 107                                           151                             211                             301                             480                             543                             636                             784                             786                            Non-­‐GAAP  gross  profit 65,143$                           77,624$           81,525$           93,681$           101,437$       116,983$       118,390$       128,674$       142,534$      Non-­‐GAAP  gross  margin 64.1% 67.6% 69.6% 67.9% 65.2% 67.4% 66.1% 65.8% 65.5%

GAAP  income  from  operations 18,636$                           22,505$           21,982$           30,655$           33,874$           39,002$           35,755$           32,859$           31,297$          GAAP  operating  margin 18.3% 19.6% 18.8% 22.2% 21.8% 22.5% 20.0% 16.8% 14.4%      Stock  compensation 2,584                                     3,760                     4,782                     6,705                     8,082                     8,050                     8,839                     11,208                 12,278                      Litgation -­‐                                                       -­‐                                       -­‐                                       -­‐                                       -­‐                                       -­‐                                       6,670                     9,909                     15,889                Non-­‐GAAP  income  from  operations 21,220$                           26,265$           26,764$           37,360$           41,956$           47,052$           51,264$           53,976$           59,464$          Non-­‐GAAP  operating  margin 20.9% 22.9% 22.8% 27.1% 27.0% 27.1% 28.6% 27.6% 27.3%

GAAP  net  income  to  common  stockholders,  diluted 6,128$                               7,415$                 6,816$                 14,851$           21,255$           30,328$           24,071$           23,638$           28,329$                Net  income  attributable  to  participating  securities 5,728                                     6,327                     5,513                     6,767                     611                             709                             421                             358                             361                                  Stock  compensation 2,584                                     3,760                     4,782                     6,705                     8,082                     8,050                     8,839                     11,208                 12,278                      Release  of  income  tax  reserve (6,376)                      Gain  on  note  receivable -­‐                                                       -­‐                                       -­‐                                       (4,000)                 -­‐                                       -­‐                                       -­‐                                       -­‐                                       -­‐                                            Litigation  expense -­‐                                                       -­‐                                       -­‐                                       -­‐                                       -­‐                                       -­‐                                       6,670                     9,909                     15,889                      Tax  effect  of  non-­‐GAAP  exclusions -­‐                                                       -­‐                                       (705)                         (600)                         (1,876)                 (1,750)                 (4,469)                 (6,335)                 (8,064)                Non-­‐GAAP  net  income 14,440$                           17,502$           16,406$           23,723$           28,072$           37,337$           35,532$           38,778$           42,417$          

GAAP  weighted  diluted  Shares 30,412                               32,470                 33,816                 44,057                 69,737                 70,219                 70,722                 71,215                 71,887                    Additional  dilutive  shares  (1) 32,282                               32,282                 32,282                 23,413                 -­‐                                       -­‐                                       -­‐                                       -­‐                                       -­‐                                      Non-­‐GAAP  weighted  diluted  shares 62,694                               64,752                 66,098                 67,470                 69,737                 70,219                 70,722                 71,215                 71,887                

GAAP  diluted  income  per  share  to  common  stockholders 0.20$                                     0.23$                     0.20$                     0.34$                     0.30$                     0.43$                     0.34$                     0.33$                     0.39$                    Net  income  per  share  attributable  to  participating  securities 0.19                                         0.19                         0.16$                     0.15                         0.01                         0.01                         -­‐                             -­‐                             0.01                        Non-­‐GAAP  adjustments  to  net  income  per  share 0.08                                         0.12                         0.12$                     0.05                         0.09                         0.09                         0.16                         0.21                         0.19                        Non-­‐GAAP  adjustments  to  diluted  shares   (0.24)                                     (0.27)                       (0.23)$                 (0.19)                       -­‐                             -­‐                             -­‐                             -­‐                            Non-­‐GAAP  diluted  income  per  share 0.23$                                     0.27$                     0.25$                     0.35$                     0.40$                     0.53$                     0.50$                     0.54$                     0.59$                    

(1)  Includes  weighted  shares  from  the  issuance  of  shares  upon  our  IPO  and  the  assumed  conversion  of  preferred  stock  and  notes  payable  at  the  beginning  of  each  quarter.


Recommended