Attached files

file filename
8-K - 8-K - SPLUNK INCq4148-k.htm


Exhibit 99.1
     
P R E S S   R E L E A S E 



Splunk Inc. Announces Fiscal Fourth Quarter and Full Year 2014 Financial Results
Full Year Revenues Grow 52%; Company Surpasses 7,000 Customer Mark

SAN FRANCISCO - Feb. 27, 2014 - Splunk Inc. (NASDAQ: SPLK), provider of the leading software platform for real-time operational intelligence, today announced results for its fiscal fourth quarter and year ended January 31, 2014.

Fourth Quarter 2014 Financial Highlights

Total revenues were $99.9 million, up 53% year-over-year.
License revenues were $68.8 million, up 47% year-over-year.
GAAP operating loss was $32.5 million; GAAP operating margin was negative 32.5%.
Non-GAAP operating income was $4.0 million; non-GAAP operating margin was 4.0%. 
GAAP loss per share was $0.30; non-GAAP income per share was $0.03.
Operating cash flow was $34.4 million with free cash flow of $32.4 million.

Full Year 2014 Financial Highlights

Total revenues were $302.6 million, up 52% year-over-year.
License revenues were $199.0 million, up 46% year-over-year.
GAAP operating margin was negative 25.9%; non-GAAP operating margin was negative 0.4%. 
Operating cash flow was $73.8 million with free cash flow of $64.5 million.

“We are delighted to welcome more than 500 new customers to the Splunk family and now have more than 7,000 customers worldwide,” said Godfrey Sullivan, Chairman and CEO, Splunk. “Customers are choosing Splunk as their standard for operational intelligence at a faster pace than we have ever seen. We recognize and appreciate the contribution that both partners and our new and existing customers have played in our growth.”

Fourth Quarter 2014 and Recent Business Highlights

Customers:

New and Expansion Customers Include: Air France, Ascension Health, Auburn University, AURIZON (Australia), Boston Public Library, Chevron Australia, ChungHwa Telecom-Mobile (Taiwan), City of Austin, Cornerstone OnDemand, DATEV eG (Germany), Denver International Airport, DZ BANK AG (Germany), Finanz Informatik, General Electric, Hospital Corporation of America (HCA), John Lewis (UK), Major League Baseball Advanced Media, Nottinghamshire Police (UK), Panasonic Avionics, Paycorp (Australia), PetroChina Tarim Oilfield Company, Phillips 66, Polycom, Press Association (UK), PT Kalbe Farma Tbk (Indonesia), Ramsay Health Care (Australia), Shanghai Pudong Development Bank, Singapore Workforce Development Agency, State of New Mexico Human Services, SunGard Availability Services, Svyaznoy Bank (Russia), Symantec, Telenor Group (Norway), United Health Group Inc., Viet A Bank (Vietnam), WorldPay (UK) and World Vision Australia.

Product:

Announced general availability (GA) of the Splunk App for Enterprise Security 3.0, which provides enhancements to help find unknown threats, while continually monitoring for known threats detected by traditional security infrastructure products.
Announced the Splunk ODBC Driver that allows customers to interact with, manipulate and visualize machine data stored in Splunk Enterprise using existing business software tools, such as Microsoft Excel or Tableau Desktop.
Updated the Splunk SDK for Python and released the Splunk Plug-in for Eclipse to help developers build applications that use and extend Splunk Enterprise.
Released the Splunk App for NetApp to provide comprehensive visibility into the operational health of NetApp Data ONTAP storage systems.

Acquisitions

Announced the acquisition of Cloudmeter, a provider of network data capture technologies. The addition of Cloudmeter will

Splunk Inc. | www.splunk.com




enhance the ability of Splunk customers to analyze machine data directly from their networks and correlate it with other machine-generated data to gain insights across Splunk's core use cases in application and infrastructure management, IT operations, security and business analytics.

Partners

Announced a strategic agreement with Internet2 to bring Splunk technology to hundreds of potential new U.S. higher-education customers.
Announced a combined solution with Cisco Identity Services Engine (ISE) data. The software provides users with a scalable security intelligence platform to quickly discover and identify the source of a suspicious event.

Recognition

Splunk Enterprise named the Best Big Data Analytics Solution in the GSN: Government Security News 2013 Homeland Security Awards.
The Splunk App for VMware won the Editor's Choice award for the Server Virtualization category in Virtualization Review's 2014 Reader's Choice Awards.

Financial Outlook

The company is providing the following guidance for its fiscal first quarter 2015 (ending April 30, 2014):
Total revenues are expected to be between $78 million and $80 million.
Non-GAAP operating margin is expected to be between negative 8% and 10%.

The company is providing the following guidance for its fiscal year 2015 (ending January 31, 2015):
Total revenues are expected to be approximately $400 million.
Non-GAAP operating margin is expected to be approximately zero.

All forward-looking non-GAAP financial measures contained in this section “Financial Outlook” exclude estimates for stock-based compensation expenses, employer payroll tax expense related to employee stock plans and amortization of acquired intangible assets.

While a reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis, the company has provided a reconciliation of GAAP to non-GAAP financial measures in the financial statement tables for its fiscal fourth quarter 2014 and fiscal year 2014 non-GAAP results included in this press release.

Conference Call and Webcast

Splunk’s executive management team will host a conference call today beginning at 1:30 p.m. PT (4:30 p.m. ET) to discuss the company’s financial results and business highlights. Interested parties may access the call by dialing (866) 501-1535. International parties may access the call by dialing (216) 672-5582. A live audio webcast of the conference call will be available through Splunk’s Investor Relations website at http://investors.splunk.com/events.cfm. A replay of the call will be available through March 6, 2014 by dialing (855) 859-2056 and referencing Conference ID# 45279544.

Safe Harbor Statement

This press release contains forward-looking statements that involve risks and uncertainties, including statements regarding Splunk’s revenue and non-GAAP operating margin targets for the company’s fiscal first quarter and fiscal year 2015 in the paragraphs under “Financial Outlook” above and other statements regarding momentum in the company’s business, growth in the number of new customers, customer value and standardization, expansion of existing customer usage, new product offerings, expected benefits of our recent acquisitions, intended use and success of acquired products, product investments and developments, and expected benefits of strategic and partner relationships. There are a significant number of factors that could cause actual results to differ materially from statements made in this press release, including: Splunk’s limited operating history; risks associated with Splunk’s rapid growth, particularly outside of the U.S.; Splunk’s inability to realize value from its significant investments in its business; Splunk’s transition to a multi-product software and services business; Splunk’s inability to successfully integrate acquired businesses and technologies; and general market, political, economic and business conditions.
 
Additional information on potential factors that could affect Splunk’s financial results is included in the company’s Quarterly Report on Form 10-Q for the quarter ended October 31, 2013, which is on file with the U.S. Securities and Exchange Commission. Splunk does not assume any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made.


About Splunk Inc.

Splunk Inc. (NASDAQ: SPLK) provides the leading software platform for real-time Operational Intelligence. Splunk® software and cloud

Splunk Inc. | www.splunk.com




services enable organizations to search, monitor, analyze and visualize machine-generated big data coming from websites, applications, servers, networks, sensors and mobile devices. More than 7,000 enterprises, government agencies, universities and service providers in over 90 countries use Splunk software to deepen business and customer understanding, mitigate cybersecurity risk, prevent fraud, improve service performance and reduce cost. Splunk products include Splunk® Enterprise, Splunk Cloud™, Splunk Storm®, Hunk™: Splunk Analytics for Hadoop and premium Splunk Apps. To learn more, please visit http://www.splunk.com/company.

Social Media: Twitter | LinkedIn | YouTube | Facebook

Splunk, Splunk>, Listen to Your Data, The Engine for Machine Data, Hunk, Splunk Cloud, Splunk Storm and SPL are trademarks and registered trademarks of Splunk Inc. in the United States and other countries. All other brand names, product names, or trademarks belong to their respective owners. © 2014 Splunk Inc. All rights reserved.

For more information, please contact:
Sherry Lowe
Splunk Inc.
415-852-5529
slowe@splunk.com

Investor Contact
Ken Tinsley
Splunk Inc.
415-848-8476
ktinsley@splunk.com



Splunk Inc. | www.splunk.com





 SPLUNK INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
 
 
 
Three Months Ended
 
Fiscal Year Ended
 
 
January 31,
 
January 31,
 
January 31,
 
January 31,
 
 
2014
 
2013
 
2014
 
2013
Revenues
 
 
 
 
 
 
 
 
License
 
$
68,794

 
$
46,776

 
$
199,024

 
$
135,922

Maintenance and services
 
31,116

 
18,449

 
103,599

 
63,022

Total revenues
 
99,910

 
65,225

 
302,623

 
198,944

Cost of revenues
 
 
 
 
 
 
 
 
License
 
101

 
444

 
330

 
727

Maintenance and services 1, 2
 
11,097

 
6,191

 
35,495

 
20,697

Total cost of revenues 4, 5
 
11,198

 
6,635

 
35,825

 
21,424

Gross profit
 
88,712

 
58,590

 
266,798

 
177,520

Operating expenses
 
 
 
 
 
 
 
 
Research and development 1, 3, 4, 5
 
26,260

 
13,285

 
75,895

 
41,853

Sales and marketing 1, 4, 5
 
76,336

 
40,345

 
215,335

 
125,098

General and administrative 3, 4, 5
 
18,600

 
10,884

 
53,875

 
32,602

Total operating expenses
 
121,196

 
64,514

 
345,105

 
199,553

Operating loss
 
(32,484
)
 
(5,924
)
 
(78,307
)
 
(22,033
)
Interest and other income (expense), net
 
 
 
 
 
 
 
 
Interest income, net
 
51

 
37

 
225

 
152

Other income (expense), net
 
(461
)
 

 
(920
)
 

Change in fair value of preferred stock warrants
 

 

 

 
(14,087
)
Total interest and other income (expense), net
 
(410
)
 
37

 
(695
)
 
(13,935
)
Loss before income taxes
 
(32,894
)
 
(5,887
)
 
(79,002
)
 
(35,968
)
Income tax provision (benefit) 6
 
(263
)
 
275

 
6

 
713

Net loss
 
$
(32,631
)
 
$
(6,162
)
 
$
(79,008
)
 
$
(36,681
)
 
 
 
 
 
 
 
 
 
Basic and diluted net loss per share
 
$
(0.30
)
 
$
(0.06
)
 
$
(0.75
)
 
$
(0.46
)
 
 
 
 
 

 
 
 
 
Weighted-average shares used in computing basic and diluted net loss per share
 
108,047

 
98,996

 
105,067

 
80,246

______________________________________
1 Includes amortization of acquired intangible assets as follows:
 
 
 
 
 
 
 
 
Cost of revenues
 
$
566

 
$

 
$
648

 
$

Research and development
 
58

 

 
70

 

Sales and marketing
 
146

 

 
188

 

 
 
$
770

 
$

 
$
906

 
$

 
 
 
 
 
 
 
 
 
2 Includes charge related to impairment of long-lived asset
 
$

 
$

 
$
2,128

 
$

 
 
 
 
 
 
 
 
 
3 Includes acquisition-related costs as follows:
 
 
 
 
 
 
 
 
Research and development
 
$

 
$

 
$
408

 
$

General and administrative
 
314

 

 
314

 

 
 
$
314

 
$

 
$
722

 
$

4 Includes stock-based compensation expense as follows:
 
 
 
 
 
 
 
 
Cost of revenues
 
$
2,548

 
$
520

 
$
5,283

 
$
1,217

Research and development
 
9,834

 
2,448

 
20,829

 
6,170

Sales and marketing
 
14,587

 
3,637

 
30,012

 
8,093

General and administrative
 
6,275

 
1,652

 
13,244

 
4,000

 
 
$
33,244

 
$
8,257

 
$
69,368

 
$
19,480

 
 
 
 
 
 
 
 
 
5 Includes employer payroll tax on employee stock plans as follows:
 
 
 
 
 
 
 
 
Cost of revenues
 
$
74

 
$
7

 
$
171

 
$
7

Research and development
 
874

 
180

 
1,151

 
180

Sales and marketing
 
781

 
458

 
1,688

 
506

General and administrative
 
385

 
248

 
961

 
462

 
 
$
2,114

 
$
893

 
$
3,971

 
$
1,155

 
 
 
 
 
 
 
 
 
6 Includes a partial release of the valuation allowance due to acquisitions
 
$
(427
)
 
$

 
$
(1,174
)
 
$



Splunk Inc. | www.splunk.com




SPLUNK INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
 
 
 
January 31,
2014
 
January 31,
2013
ASSETS
 
 

 
 

Current assets
 
 
 
 

Cash and cash equivalents
 
$
897,453

 
$
305,939

Accounts receivable, net
 
83,348

 
63,948

Prepaid expenses and other current assets
 
12,019

 
6,861

Total current assets
 
992,820

 
376,748

Property and equipment, net
 
15,505

 
13,205

Intangible assets, net
 
12,294

 

Goodwill
 
19,070

 

Other assets
 
642

 
492

Total assets
 
$
1,040,331

 
$
390,445

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 

Current liabilities
 
 
 
 

Accounts payable
 
$
2,079

 
$
1,632

Accrued payroll and compensation
 
43,876

 
28,123

Accrued expenses and other liabilities
 
12,743

 
7,636

Deferred revenue, current portion
 
149,156

 
79,568

Total current liabilities
 
207,854

 
116,959

Deferred revenue, non-current
 
43,165

 
35,144

Other liabilities, non-current
 
4,404

 
798

Total non-current liabilities
 
47,569

 
35,942

Total liabilities
 
255,423

 
152,901

Stockholders’ equity:
 
 
 
 

Common stock
 
116

 
101

Accumulated other comprehensive loss
 
58

 
(135
)
Additional paid-in capital
 
954,441

 
328,277

Accumulated deficit
 
(169,707
)
 
(90,699
)
Total stockholders’ equity
 
784,908

 
237,544

Total liabilities and stockholders’ equity
 
$
1,040,331

 
$
390,445



Splunk Inc. | www.splunk.com




SPLUNK INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
 
 
 
Three Months Ended
 
Fiscal Year Ended
 
 
January 31,
 
January 31,
 
January 31,
 
January 31,
 
 
2014
 
2013
 
2014
 
2013
Cash Flows From Operating Activities
 
 

 
 
 
 
 
 

Net loss
 
$
(32,631
)
 
$
(6,162
)
 
$
(79,008
)
 
$
(36,681
)
Adjustments to reconcile net loss to net cash provided by operating activities:
 
 
 
 
 
 
 
 
Depreciation and amortization
 
2,192

 
1,317

 
6,692

 
4,674

Impairment of long-lived asset
 

 

 
2,128

 

Change in fair value of preferred stock warrants
 

 

 

 
14,087

Stock-based compensation
 
33,244

 
8,257

 
69,368

 
19,480

Excess tax benefits from employee stock plans
 
188

 
(462
)
 
(351
)
 
(462
)
Changes in operating assets and liabilities
 
 
 
 
 
 
 
 
Accounts receivable, net
 
(29,353
)
 
(23,770
)
 
(19,400
)
 
(29,453
)
Prepaid expenses, other current and non-current assets
 
(558
)
 
(1,378
)
 
(1,380
)
 
(2,658
)
Accounts payable
 
(96
)
 
455

 
171

 
187

Accrued payroll and compensation
 
13,221

 
2,408

 
15,753

 
11,981

Accrued expenses and other liabilities
 
(2,766
)
 
3,380

 
2,454

 
3,446

Deferred revenue
 
50,988

 
40,746

 
77,421

 
62,047

Net cash provided by operating activities
 
34,429

 
24,791

 
73,848

 
46,648

Cash Flow From Investing Activities
 
 
 
 
 
 
 
 
Acquisitions, net of cash acquired
 
(20,780
)
 

 
(29,738
)
 

Change in restricted cash
 

 

 

 
514

Purchases of property and equipment
 
(2,043
)
 
(3,357
)
 
(9,308
)
 
(9,077
)
Net cash used in investing activities
 
(22,823
)
 
(3,357
)
 
(39,046
)
 
(8,563
)
Cash Flow From Financing Activities
 
 
 
 
 
 
 
 
Repayments of term debt
 

 

 

 
(2,289
)
Proceeds from initial public offering, net of offering costs
 

 

 

 
225,225

Proceeds from issuance of common stock from employee stock options
 
4,866

 
4,773

 
23,731

 
6,896

Proceeds from exercise of warrant
 

 
630

 

 
630

Excess tax benefits from employee stock plans
 
(188
)
 
462

 
351

 
462

Proceeds from employee stock purchase plan
 
5,358

 
5,311

 
11,434

 
5,311

Proceeds from follow-on offering, net of offering costs
 
539,339

 

 
539,339

 

Taxes paid related to net share settlement of equity awards
 
(15,404
)
 

 
(18,156
)
 

Net cash provided by financing activities
 
533,971

 
11,176

 
556,699

 
236,235

Effect of exchange rate changes on cash and cash equivalents
 
(19
)
 
5

 
13

 
20

Net increase in cash and cash equivalents
 
545,558

 
32,615

 
591,514

 
274,340

Cash and cash equivalents at beginning of period
 
351,895

 
273,324

 
305,939

 
31,599

Cash and cash equivalents at end of period
 
$
897,453

 
$
305,939

 
$
897,453

 
$
305,939



Splunk Inc. | www.splunk.com




 SPLUNK INC.
Non-GAAP financial measures and reconciliations
 
To supplement Splunk’s consolidated financial statements, which are prepared and presented in accordance with generally accepted accounting principles in the United States (“GAAP”), Splunk provides investors with certain non-GAAP financial measures, including non-GAAP gross margin, non-GAAP operating income (loss), non-GAAP net income (loss), non-GAAP operating margin and non-GAAP net income (loss) per share (collectively the “non-GAAP financial measures”). These non-GAAP financial measures exclude stock-based compensation expense, employer payroll tax expense related to employee stock plans, the change in fair value of certain preferred stock warrants previously issued by Splunk, impairment of a long-lived asset, acquisition-related costs, amortization of acquired intangible assets and the partial release of the valuation allowance due to acquisitions. In addition, non-GAAP financial measures include free cash flow, which represents cash from operations less purchases of property and equipment. The presentation of the non-GAAP financial measures is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. Splunk uses these non-GAAP financial measures for financial and operational decision-making purposes and as a means to evaluate period-to-period comparisons. Splunk believes that these non-GAAP financial measures provide useful information about Splunk’s operating results, enhance the overall understanding of past financial performance and future prospects and allow for greater transparency with respect to key metrics used by management in its financial and operational decision making. In addition, these non-GAAP financial measures facilitate comparisons to competitors’ operating results.

Splunk excludes stock-based compensation expense because it is non-cash in nature and excluding this expense provides meaningful supplemental information regarding Splunk’s operational performance. In particular, because of varying available valuation methodologies, subjective assumptions and the variety of award types that companies can use under FASB ASC Topic 718, Splunk believes that providing non-GAAP financial measures that exclude this expense allows investors the ability to make more meaningful comparisons between Splunk’s operating results and those of other companies. Splunk excludes employer payroll tax expense related to employee stock plans in order for investors to see the full effect that excluding that stock-based compensation expense had on Splunk’s operating results. These expenses are tied to the exercise or vesting of underlying equity awards and the price of Splunk’s common stock at the time of vesting or exercise, which may vary from period to period independent of the operating performance of Splunk’s business. Splunk excludes expense attributable to the change in fair value of certain preferred stock warrants from its non-GAAP financial measures because it is a non-recurring, non-cash expense. Splunk also excludes the non-cash charge for previously capitalized Storm research and development expense (reflected as an impairment of a long-lived asset) as a result of its strategic decision to start making its Storm product available at no cost to customers, a decision that Splunk expects to be infrequent in nature. Splunk also excludes acquisition-related costs and amortization of acquired intangible assets from its non-GAAP financial measures because they are considered by management to be outside of Splunk’s core operating results. Splunk further excludes the partial release of the valuation allowance due to acquisitions from non-GAAP net income (loss) and non-GAAP net income (loss) per share because it is also considered by management to be outside Splunk’s core operating results. Accordingly, Splunk believes that excluding these expenses provides investors and management with greater visibility to the underlying performance of its business operations, facilitates comparison of its results with other periods and may also facilitate comparison with the results of other companies in its industry. Splunk considers free cash flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business that can be used for strategic opportunities, including investing in its business, making strategic acquisitions and strengthening its balance sheet.

There are limitations in using non-GAAP financial measures because the non-GAAP financial measures are not prepared in accordance with GAAP, may be different from non-GAAP financial measures used by Splunk’s competitors and exclude expenses that may have a material impact upon Splunk’s reported financial results. Further, stock-based compensation expense has been and will continue to be for the foreseeable future a significant recurring expense in Splunk’s business and an important part of the compensation provided to Splunk’s employees. The non-GAAP financial measures are meant to supplement and be viewed in conjunction with, GAAP financial measures.

The following table reconciles Splunk’s non-GAAP results to Splunk’s GAAP results included in this press release.









Splunk Inc. | www.splunk.com




SPLUNK INC.
Reconciliation of GAAP to Non-GAAP Financial Measures
(In thousands, except per share data)
(Unaudited)
 
 
 
 
 
Three Months Ended
 
Fiscal Year Ended
 
 
 
 
January 31,
 
January 31,
 
January 31,
 
January 31,
 
 
 
 
2014
 
2013
 
2014
 
2013
Reconciliation of cash provided by operating activities to free cash flow:
 
 
 
 
 
 
 
 
 
 
Net cash provided by operating activities
 
 
 
$
34,429

 
$
24,791

 
$
73,848

 
$
46,648

Less purchases of property and equipment
 
 
 
(2,043
)
 
(3,357
)
 
(9,308
)
 
(9,077
)
Free cash flow (Non-GAAP)
 
 
 
$
32,386

 
$
21,434

 
$
64,540

 
$
37,571

Net cash used in investing activities
 
 
 
$
(22,823
)
 
$
(3,357
)
 
$
(39,046
)
 
$
(8,563
)
Net cash provided by financing activities
 
 
 
$
533,971

 
$
11,176

 
$
556,699

 
$
236,235

Gross margin reconciliation:
 
 
 
 
 
 
 
 
 
 
GAAP gross margin
 
 
 
88.8
 %
 
89.8
 %
 
88.2
 %
 
89.2
 %
Stock-based compensation expense
 
 
 
2.6

 
0.8

 
1.7

 
0.6

Employer payroll tax on employee stock plans
 
 
 
0.1

 

 
0.1

 

Amortization of acquired intangible assets
 
 
 
0.6

 

 
0.2

 

Impairment of long-lived asset
 
 
 

 

 
0.7

 

Non-GAAP operating margin
 
 
 
92.1
 %
 
90.6
 %
 
90.9
 %
 
89.8
 %
Operating income (loss) reconciliation:
 
 
 
 
 
 
 
 
 
 
GAAP operating loss
 
 
 
$
(32,484
)
 
$
(5,924
)
 
$
(78,307
)
 
$
(22,033
)
Stock-based compensation expense
 
 
 
33,244

 
8,257

 
69,368

 
19,480

Employer payroll tax on employee stock plans
 
 
 
2,114

 
893

 
3,971

 
1,155

Amortization of acquired intangible assets
 
 
 
770

 

 
906

 

Impairment of long-lived asset
 
 
 

 

 
2,128

 

Acquisition-related costs
 
 
 
314

 

 
722

 

Non-GAAP operating income (loss)
 
 
 
$
3,958

 
$
3,226

 
$
(1,212
)
 
$
(1,398
)
Operating margin reconciliation:
 
 
 
 
 
 
 
 
 
 
GAAP operating margin
 
 
 
(32.5
)%
 
(9.1
)%
 
(25.9
)%
 
(11.1
)%
Stock-based compensation expense
 
 
 
33.3

 
12.7

 
22.9

 
9.8

Employer payroll tax on employee stock plans
 
 
 
2.1

 
1.4

 
1.3

 
0.6

Amortization of acquired intangible assets
 
 
 
0.8

 

 
0.3

 

Impairment of long-lived asset
 
 
 

 

 
0.7

 

Acquisition-related costs
 
 
 
0.3

 

 
0.3

 

Non-GAAP operating margin
 
 
 
4.0
 %
 
5.0
 %
 
(0.4
)%
 
(0.7
)%
Net income (loss) reconciliation:
 
 
 
 
 
 
 
 
 
 
GAAP net loss
 
 
 
$
(32,631
)
 
$
(6,162
)
 
$
(79,008
)
 
$
(36,681
)
Stock-based compensation expense
 
 
 
33,244

 
8,257

 
69,368

 
19,480

Change in fair value of preferred stock warrants
 
 
 

 

 

 
14,087

Employer payroll tax on employee stock plans
 
 
 
2,114

 
893

 
3,971

 
1,155

Amortization of acquired intangible assets
 
 
 
770

 

 
906

 

Impairment of long-lived asset
 
 
 

 

 
2,128

 

Acquisition-related costs
 
 
 
314

 

 
722

 

Partial release of the valuation allowance due to acquisitions
 
 
 
(427
)
 

 
(1,174
)
 

Non-GAAP net income (loss)
 
 
 
$
3,384

 
$
2,988

 
$
(3,087
)
 
$
(1,959
)
Reconciliation of shares used in computing basic and diluted net income (loss) per share:
 
 
 
 
 
 
 
 
 
 
Weighted-average shares used in computing GAAP basic net loss per share
 
 
 
108,047

 
98,996

 
105,067

 
80,246

Effect of dilutive securities: Employee stock awards and ESPP
 
 
 
10,685

 
16,619

 

 

Weighted-average shares used in computing Non-GAAP basic and diluted net income (loss) per share
 
 
 
118,732

 
115,615

 
105,067

 
80,246

 
 
 
 
 
 
 
 
 
 
 
GAAP basic and diluted net loss per share
 
 
 
$
(0.30
)
 
$
(0.06
)
 
$
(0.75
)
 
$
(0.46
)
Non-GAAP basic and diluted net income (loss) per share
 
 
 
$
0.03

 
$
0.03

 
$
(0.03
)
 
$
(0.02
)

 


Splunk Inc. | www.splunk.com