Attached files
| file | filename |
|---|---|
| 8-K - SHUTTERFLY, INC. 8-K - SHUTTERFLY INC | a6698841.htm |
Exhibit 99.01
 |
Shutterfly Announces First Quarter 2011 Financial Results
Net revenues increase 25% year-over-year to $57.2 million
Personalized Products & Services net revenues increase 34% year-over-year
Transacting customers accelerate to 25% year-over-year growth
REDWOOD CITY, April 27, 2011 -- Shutterfly, Inc. (NASDAQ:SFLY), a leading Internet-based social expression and personal publishing service, today announced financial results for the three months ended March 31, 2011.
"We began 2011 with a quarter of solid execution led by growth in our Photo Books and Cards and Stationery categories. Capitalizing on our strong product line-up, deep customer insights and our loyal and active customer base, we increased net revenues 25% year-over-year,” said President and Chief Executive Officer Jeffrey Housenbold. “We are also very excited to welcome the entire Tiny Prints team and look forward to building the world’s most comprehensive selection of online cards and stationery products and advancing our brands as the leaders in this market.”
First Quarter 2011 Financial Highlights
|
●
|
Net revenues increased 25% year-over-year to $57.2 million.
|
|
●
|
Net revenues from Personalized Products & Services totaled $40.8 million, a 34% year-over-year increase.
|
|
●
|
Net revenues from Prints totaled $14.1 million, a 3% year-over-year increase.
|
|
●
|
Commercial Print net revenues totaled $2.3 million.
|
|
●
|
Existing customers generated 72% of total net revenues.
|
|
●
|
Gross profit margin was 48.4% of net revenues, compared to 50.6% in Q1 2010.
|
|
●
|
GAAP net loss was ($7.8) million, compared to ($4.7) million in Q1 2010.
|
|
●
|
GAAP net loss per diluted share was ($0.27), compared to ($0.18) in Q1 2010.
|
|
●
|
Adjusted EBITDA was ($1.9) million, compared to $3.4 million in Q1 2010.
|
|
●
|
At March 31, 2011, cash and cash equivalents totaled $216.3 million.
|
|
First Quarter 2011 Operating Metrics
|
|
|
●
|
Transacting customers totaled 1.3 million, a 25% year-over-year increase.
|
|
●
|
Orders totaled 2.1 million, a 23% year-over-year increase.
|
|
●
|
Average order value was $26.64, a 1% year-over-year increase.
|
|
|
|
|
Recent Operating Highlights
|
|
|
●
|
Optimized cards category page by leveraging our enhanced holiday collection and improving the merchandising and overall customer experience.
|
|
●
|
Introduced key contacts module on share sites allowing users to track contact information of coaches, teachers etc.
|
|
●
|
Launched Facebook share where customers can post Shutterfly product images and details on their Facebook news feeds and allows users to “shop socially” to endorse and spread the word about our products.
|
|
●
|
Migrated PhotoWorks customers onto Shutterfly as American Greetings shifted strategy away from personalized photo products and selected Shutterfly as the exclusive destination for its customers.
|
|
|
|
|
Business Outlook
|
|
|
Second Quarter 2011:
|
|
|
●
|
Net revenues to range from $68 million to $72 million.
|
|
●
|
GAAP gross profit margin to range from 46% to 48% of net revenues.
|
|
●
|
Non-GAAP gross profit margin to range from 48.5% to 50.5% of net revenues.
|
|
●
|
GAAP operating loss to range from ($25) million to ($27) million.
|
|
●
|
Non-GAAP operating loss to range from ($12) million to ($14) million.
|
|
●
|
GAAP effective tax rate to range from 45% to 55%.
|
|
●
|
GAAP net loss per diluted share to range from ($0.35) to ($0.46).
|
|
●
|
Weighted average shares of approximately 32.0 million.
|
|
●
|
Adjusted EBITDA loss to range from ($5) million to ($7) million.
|
|
|
|
|
Full Year 2011:
|
|
|
●
|
Net revenues to range from $468 million to $478 million.
|
|
●
|
GAAP gross profit margin to range from 54.5% to 56.5% of net revenues.
|
|
●
|
Non-GAAP gross profit margin to range from 56% to 58% of net revenues.
|
|
●
|
GAAP operating income to range from $23 million to $31 million.
|
|
●
|
Non-GAAP operating income to range from $69.5 million to $77.5 million.
|
|
●
|
GAAP effective tax rate to range from 40% to 50%.
|
|
●
|
GAAP net income per diluted share to range from $0.39 to $0.44.
|
|
●
|
Weighted average diluted shares of 35.1 million.
|
|
●
|
Adjusted EBITDA to range from 18.5% to 19.5% of net revenues.
|
|
●
|
Capital expenditures to range from 6.5% to 7.5% of net revenues.
|
Notes to the First Quarter 2011 Financial Results and Business Outlook
Adjusted EBITDA is a non-GAAP financial measure that the Company defines as earnings before interest, taxes, depreciation, amortization and stock-based compensation.
Free cash flow is a non-GAAP financial measure that the Company defines as Adjusted EBITDA less purchases of property, plant, and equipment and capitalization of software development costs.
Personalized Products and Services (“PPS”) net revenues primarily include Photo Books, Stationery and folded Greeting Cards, Calendars and Photo-based Merchandise. PPS also includes net revenues from advertising and sponsorship programs and referral fees. The Company’s referral fee program was discontinued effective March 31, 2010, and no referral fee revenues have been recorded subsequent to that date.
Print net revenues consist of photo prints in Wallet, 2x3, 4x6, 5x7, 8x10, Photo Cards and large format sizes.
Commercial Print net revenues are excluded from net revenues from PPS and Prints.
Average Order Value (AOV) is defined as total net revenues (excluding Commercial Print), divided by total orders.
The foregoing financial guidance replaces any of the Company’s previously issued guidance and all previous guidance should no longer be relied upon.
First Quarter 2011 Conference Call
Management will review the first quarter 2011 financial results and its expectations for the second quarter and full year 2011 on a conference call on Wednesday, April 27, 2011 at 2:00 p.m. Pacific Daylight Time (5:00 p.m. Eastern Time). To listen to the call and view the accompanying slides, please visit http://www.shutterfly.com. In the Investor Relations area, found in the "About Us" section, click on the link provided for the webcast, or dial 970-315-0490. The webcast, as well as a podcast, will be archived and available at http://www.shutterfly.com. A replay of the conference call will be available through Wednesday, May 11, 2011. To hear the replay, please dial 706-645-9291, replay passcode 56526465.
Non-GAAP Financial Information
This press release contains certain non-GAAP financial measures. Tables are provided at the end of this press release that reconcile the non-GAAP financial measures to the most directly comparable financial measures prepared in accordance with Generally Accepted Accounting Principles (GAAP). These non-GAAP financial measures include non-GAAP gross margins, non-GAAP operating income (loss) and the related operating income (loss) margins, non-GAAP income (loss) per share, adjusted EBITDA and free cash flow. For more information, please see Shutterfly's SEC Filings.
To supplement the Company's consolidated financial statements presented on a GAAP basis, we believe that these non-GAAP measures provide useful information about the Company's core operating results and thus are appropriate to enhance the overall understanding of the Company's past financial performance and its prospects for the future. These adjustments to the Company's GAAP results are made with the intent of providing both management and investors a more complete understanding of the Company's underlying operational results and trends and performance. Management uses these non-GAAP measures to evaluate the Company's financial results, develop budgets, manage expenditures, and determine employee compensation. The presentation of additional information is not meant to be considered in isolation or as a substitute for or superior to net income (loss) or net income (loss) per share determined in accordance with GAAP.
Notice Regarding Forward-Looking Statements
This media release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which involve risks and uncertainties. These forward-looking statements include all statements regarding the Company's financial expectations for the second quarter and full year 2011 set forth under the caption "Business Outlook." The Company's actual results may differ materially from those anticipated in these forward-looking statements. Factors that might contribute to such differences include, among others, economic downturns and the general state of the economy, our ability to expand our customer base and meet production requirements; our ability to retain and hire necessary employees, including seasonal personnel, and appropriately staff our operations; the impact of seasonality on our business; our ability to develop on a timely basis, as well as consumer acceptance of, new products and services; our ability to develop additional adjacent lines of business; unforeseen changes in expense levels; and competition, which could lead to pricing pressure. For more information regarding the risks and uncertainties that could cause actual results to differ materially from those expressed or implied in these forward-looking statements, as well as risks relating to our business in general, we refer you to the "Risk Factors" sections of the Company's Form 10-K for the year ended December 31, 2010, and the Company's other filings, which are available on the Securities and Exchange Commission's Web site at www.sec.gov. These forward-looking statements are based on current expectations and the Company assumes no obligation to update this information.
# # #
About Shutterfly
Founded in 1999, Shutterfly, Inc. is an Internet-based social expression and personal publishing service. Shutterfly provides high quality products and world class services that make it easy, convenient and fun for consumers to preserve their digital photos in a creative and thoughtful manner. Shutterfly's flagship product is its award-winning photo book line, which helps consumers celebrate memories and tell their stories in professionally bound coffee table books. More information about Shutterfly (NASDAQ:SFLY) is available at www.shutterfly.com. Shutterfly and Shutterfly.com are trademarks of Shutterfly, Inc.
|
Contacts
Media Relations:
Gretchen Sloan, 650-610-5276
gsloan@shutterfly.com
|
Investor Relations:
Annie Leschin, 415-775-1888
aleschin@shutterfly.com
Vanessa Lehr
vlehr@shutterfly.com
|
|
Shutterfly, Inc.
|
||||||||
|
Condensed Consolidated Statement of Operations
|
||||||||
|
(In thousands, except per share amounts)
|
||||||||
|
(Unaudited)
|
||||||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Net revenues
|
$ | 57,229 | $ | 45,742 | ||||
|
Cost of net revenues
|
29,546 | 22,578 | ||||||
|
Gross profit
|
27,683 | 23,164 | ||||||
|
Operating expenses:
|
||||||||
|
Technology and development
|
13,113 | 12,169 | ||||||
|
Sales and marketing
|
14,265 | 10,157 | ||||||
|
General and administrative
|
13,291 | 8,801 | ||||||
|
Total operating expenses
|
40,669 | 31,127 | ||||||
|
Loss from operations
|
(12,986 | ) | (7,963 | ) | ||||
|
Interest expense
|
- | (21 | ) | |||||
|
Interest and other income, net
|
14 | 242 | ||||||
|
Loss before income taxes
|
(12,972 | ) | (7,742 | ) | ||||
|
Benefit from income taxes
|
5,212 | 3,011 | ||||||
|
Net loss
|
$ | (7,760 | ) | $ | (4,731 | ) | ||
|
Net loss per share - basic and diluted
|
$ | (0.27 | ) | $ | (0.18 | ) | ||
|
Weighted-average shares outstanding - basic and diluted
|
28,674 | 26,238 | ||||||
|
Stock-based compensation is allocated as follows:
|
||||||||
|
Cost of net revenues
|
$ | 175 | $ | 131 | ||||
|
Technology and development
|
914 | 801 | ||||||
|
Sales and marketing
|
1,361 | 1,102 | ||||||
|
General and administrative
|
2,785 | 2,340 | ||||||
| $ | 5,235 | $ | 4,374 | |||||
|
Shutterfly, Inc.
|
||||||||
|
Condensed Consolidated Balance Sheet
|
||||||||
|
(In thousands, except par value amounts)
|
||||||||
|
(Unaudited)
|
||||||||
|
March 31,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 216,278 | $ | 252,244 | ||||
|
Accounts receivable, net
|
3,799 | 4,845 | ||||||
|
Inventories
|
2,769 | 3,580 | ||||||
|
Deferred tax asset, current portion
|
4,048 | 3,582 | ||||||
|
Prepaid expenses and other current assets
|
26,581 | 6,934 | ||||||
|
Total current assets
|
253,475 | 271,185 | ||||||
|
Property and equipment, net
|
42,440 | 39,726 | ||||||
|
Goodwill and intangible assets, net
|
16,710 | 16,835 | ||||||
|
Deferred tax asset, net of current portion
|
11,314 | 11,314 | ||||||
|
Other assets
|
4,539 | 4,770 | ||||||
|
Total assets
|
$ | 328,478 | $ | 343,830 | ||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$ | 8,810 | $ | 22,341 | ||||
|
Accrued liabilities
|
16,770 | 38,831 | ||||||
|
Deferred revenue
|
9,254 | 9,731 | ||||||
|
Total current liabilities
|
34,834 | 70,903 | ||||||
|
Other liabilities
|
3,312 | 3,320 | ||||||
|
Total liabilities
|
38,146 | 74,223 | ||||||
|
Stockholders' equity
|
||||||||
|
Common stock, $0.0001 par value; 100,000 shares authorized; 29,320 and
|
||||||||
|
27,957 shares issued and outstanding at March 31, 2011 and
|
||||||||
|
December 31, 2010, respectively
|
3 | 3 | ||||||
|
Additional paid-in-capital
|
292,210 | 263,726 | ||||||
|
Accumulated earnings (deficit)
|
(1,881 | ) | 5,878 | |||||
|
Total stockholders' equity
|
290,332 | 269,607 | ||||||
|
Total liabilities and stockholders' equity
|
$ | 328,478 | $ | 343,830 | ||||
|
Shutterfly, Inc.
|
||||||||
|
Condensed Consolidated Statement of Cash Flows
|
||||||||
|
(In thousands)
|
||||||||
|
(Unaudited)
|
||||||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net loss
|
$ | (7,760 | ) | $ | (4,731 | ) | ||
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
|
Depreciation and amortization
|
5,114 | 6,373 | ||||||
|
Amortization of intangible assets
|
719 | 647 | ||||||
|
Stock-based compensation, net of forfeitures
|
5,235 | 4,374 | ||||||
|
Loss on disposal of property and equipment
|
11 | - | ||||||
|
Deferred income taxes
|
(466 | ) | (1,551 | ) | ||||
|
Tax charge from stock-based compensation
|
- | (223 | ) | |||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable, net
|
1,046 | 1,175 | ||||||
|
Inventories
|
811 | 217 | ||||||
|
Prepaid expenses and other current assets
|
(19,646 | ) | (5,437 | ) | ||||
|
Other assets
|
38 | (47 | ) | |||||
|
Accounts payable
|
(15,403 | ) | (8,688 | ) | ||||
|
Accrued and other liabilities
|
(22,072 | ) | (20,007 | ) | ||||
|
Deferred revenue
|
(476 | ) | (366 | ) | ||||
|
Net cash used in operating activities
|
(52,849 | ) | (28,264 | ) | ||||
|
Cash flows from investing activities:
|
||||||||
|
Acquisition of intangible assets
|
(400 | ) | - | |||||
|
Purchases of property and equipment
|
(3,572 | ) | (3,243 | ) | ||||
|
Capitalization of software and website development costs
|
(2,318 | ) | (802 | ) | ||||
|
Proceeds from sale of equipment
|
20 | - | ||||||
|
Proceeds from the sale of auction rate securities
|
- | 375 | ||||||
|
Net cash used in investing activities
|
(6,270 | ) | (3,670 | ) | ||||
|
Cash flows from financing activities:
|
||||||||
|
Principal payments of capital lease obligations
|
- | (3 | ) | |||||
|
Proceeds from issuance of common stock upon exercise of stock options
|
7,444 | 5,513 | ||||||
|
Excess tax benefits from stock-based compensation
|
15,709 | 2,876 | ||||||
|
Net cash provided by financing activities
|
23,153 | 8,386 | ||||||
|
Net decrease in cash and cash equivalents
|
(35,966 | ) | (23,548 | ) | ||||
|
Cash and cash equivalents, beginning of period
|
252,244 | 132,812 | ||||||
|
Cash and cash equivalents, end of period
|
$ | 216,278 | $ | 109,264 | ||||
|
Supplemental schedule of non-cash investing activities
|
||||||||
|
Net change in accrued purchases of property and equipment
|
$ | 1,874 | $ | 2,291 | ||||
|
Shutterfly, Inc.
|
||||||||
|
User Metrics Disclosure
|
||||||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
User Metrics
|
||||||||
|
Customers
|
1,335,855 | 1,072,718 | ||||||
|
year-over-year growth
|
25 | % | 21 | % | ||||
|
Orders
|
2,063,000 | 1,673,465 | ||||||
|
year-over-year growth
|
23 | % | 14 | % | ||||
|
Average order value
|
$ | 26.64 | $ | 26.43 | ||||
|
year-over-year growth
|
1 | % | 10 | % | ||||
|
Average orders per customer
|
1.5 | x | 1.6 | x | ||||
|
Average order value excludes commercial printing revenue.
|
||||||||
| Shutterfly, Inc. |
| Reconciliation of Forward-Looking Guidance for Non-GAAP Financial Measures to GAAP Measures |
| (In millions, except per share amounts) |
|
Forward-Looking Guidance
|
|||||||||||||||||||||||||||
|
GAAP
|
Non-GAAP
|
||||||||||||||||||||||||||
|
Range of Estimate
|
Adjustments
|
Range of Estimate
|
|||||||||||||||||||||||||
|
From
|
To
|
From
|
To
|
From
|
To
|
||||||||||||||||||||||
|
Three Months Ending June 30, 2011
|
|||||||||||||||||||||||||||
|
Net revenues
|
$68.0 | $72.0 | - | - | $68.0 | $72.0 | |||||||||||||||||||||
|
Gross profit margin
|
46.0 | % | 48.0 | % | 2.5 | % | 2.5 | % | [a] | 48.5 | % | 50.5 | % | ||||||||||||||
|
Operating loss
|
$(27.0 | ) | $(25.0 | ) | $13.0 | $13.0 | [b] | $(14.0 | ) | $(12.0 | ) | ||||||||||||||||
|
Operating margin
|
(40 | %) | (35 | %) | 19 | % | 18 | % | [b] | (21 | %) | (17 | %) | ||||||||||||||
|
Stock-based compensation
|
$9.3 | $9.3 | $9.3 | $9.3 | - | - | |||||||||||||||||||||
|
Amortization of intangible assets
|
$4.0 | $4.0 | $4.0 | $4.0 | - | - | |||||||||||||||||||||
|
Adjusted EBITDA*
|
$(7.0 | ) | $(5.0 | ) | |||||||||||||||||||||||
|
Diluted loss per share
|
$(0.46 | ) | $(0.35 | ) | |||||||||||||||||||||||
|
Diluted shares
|
32.0 | 32.0 | |||||||||||||||||||||||||
|
Effective tax rate
|
45 | % | 55 | % | |||||||||||||||||||||||
|
Twelve Months Ending December 31, 2011
|
|||||||||||||||||||||||||||
|
Net revenues
|
$468.0 | $478.0 | - | - | $468.0 | $478.0 | |||||||||||||||||||||
|
Gross profit margin
|
54.5 | % | 56.5 | % | 1.5 | % | 1.5 | % | [c] | 56.0 | % | 58.0 | % | ||||||||||||||
|
Operating income
|
$23.0 | $31.0 | $46.5 | $46.5 | [d] | $69.5 | $77.5 | ||||||||||||||||||||
|
Operating margin
|
5 | % | 6 | % | 10 | % | 10 | % | [d] | 15 | % | 16 | % | ||||||||||||||
|
Stock-based compensation
|
$33.9 | $33.9 | $33.9 | $33.9 | - | - | |||||||||||||||||||||
|
Amortization of intangible assets
|
$12.7 | $12.7 | $12.7 | $12.7 | - | - | |||||||||||||||||||||
|
Adjusted EBITDA*
|
$87 | $93 | |||||||||||||||||||||||||
|
Adjusted EBITDA* margin
|
18.5 | % | 19.5 | % | |||||||||||||||||||||||
|
Diluted earnings per share
|
$0.39 | $0.44 | |||||||||||||||||||||||||
|
Diluted shares
|
35.1 | 35.1 | |||||||||||||||||||||||||
|
Effective tax rate
|
40 | % | 50 | % | |||||||||||||||||||||||
|
Capital expenditures - % of net revenues
|
6.5 | % | 7.5 | % | |||||||||||||||||||||||
|
*
|
Adjusted EBITDA is a non-GAAP financial measure defined as earnings before interest, taxes, depreciation, amortization
|
||||||||||||||
|
and stock-based compensation.
|
|||||||||||||||
|
[a]
|
Reflects estimated adjustments for stock-based compensation expense of approximately $500k and amortization of purchased
|
||||||||||||||
|
intangible assets of approximately $1.4 million.
|
|||||||||||||||
|
[b]
|
Reflects estimated adjustments for stock-based compensation expense of approximately $9.3 million and amortization of purchased
|
||||||||||||||
|
intangible assets of approximately $4.0 million
|
|||||||||||||||
|
[c]
|
Reflects estimated adjustments for stock-based compensation expense of approximately $1.9 million and amortization of purchased
|
||||||||||||||
|
intangible assets of approximately $4.8 million.
|
|||||||||||||||
|
[d]
|
Reflects estimated adjustments for stock-based compensation expense of approximately $33.9 million and amortization of purchased
|
||||||||||||||
|
intangible assets of approximately $12.7 million.
|
|||||||||||||||
|
Shutterfly, Inc.
|
||||||||||||||||||||||||
|
Reconciliation of GAAP Gross Profit Margin to Non-GAAP Gross Profit Margin
|
||||||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||
|
Three Months Ended
|
Year Ended
|
|||||||||||||||||||||||
|
Mar. 31,
|
Jun. 30,
|
Sep. 30,
|
Dec. 31,
|
Mar. 31,
|
Dec. 31,
|
|||||||||||||||||||
|
2010
|
2010
|
2010
|
2010
|
2011
|
2010
|
|||||||||||||||||||
|
GAAP gross profit
|
$ | 23,164 | $ | 23,628 | $ | 24,052 | $ | 102,372 | $ | 27,683 | $ | 173,216 | ||||||||||||
|
Stock-based compensation
|
131 | 129 | 120 | 128 | 175 | 508 | ||||||||||||||||||
|
Amortization of intangible assets
|
556 | 552 | 541 | 646 | 611 | 2,295 | ||||||||||||||||||
|
Non-GAAP gross profit
|
$ | 23,851 | $ | 24,309 | $ | 24,713 | $ | 103,146 | $ | 28,469 | $ | 176,019 | ||||||||||||
|
Non-GAAP gross profit margin
|
52 | % | 52 | % | 50 | % | 62 | % | 50 | % | 57 | % | ||||||||||||
|
Shutterfly, Inc.
|
||||||||||||||||||||||||
|
Reconciliation of GAAP Operating Margin to Non-GAAP Operating Margin
|
||||||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||
|
Three Months Ended
|
Year Ended
|
|||||||||||||||||||||||
|
Mar. 31,
|
Jun. 30,
|
Sep. 30,
|
Dec. 31,
|
Mar. 31,
|
Dec. 31,
|
|||||||||||||||||||
| 2010 | 2010 | 2010 | 2010 | 2011 | 2010 | |||||||||||||||||||
|
GAAP operating income (loss)
|
$ | (7,963 | ) | $ | (9,780 | ) | $ | (7,977 | ) | $ | 50,495 | $ | (12,986 | ) | $ | 24,775 | ||||||||
|
Stock-based compensation
|
4,374 | 4,059 | 3,866 | 4,067 | 5,235 | 16,366 | ||||||||||||||||||
|
Amortization of intangible assets
|
647 | 642 | 603 | 651 | 719 | 2,543 | ||||||||||||||||||
|
Non-GAAP operating income (loss)
|
$ | (2,942 | ) | $ | (5,079 | ) | $ | (3,508 | ) | $ | 55,213 | $ | (7,032 | ) | $ | 43,684 | ||||||||
|
Non-GAAP operating margin
|
(6 | %) | (11 | %) | (7 | %) | 33 | % | (12 | %) | 14 | % | ||||||||||||
|
Shutterfly, Inc.
|
||||||||||||||||||||||||
|
Reconciliation of GAAP Net Income (Loss) to Non-GAAP Net Income (Loss)
|
||||||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||
|
Three Months Ended
|
Year Ended
|
|||||||||||||||||||||||
|
Mar. 31,
|
Jun. 30,
|
Sep. 30,
|
Dec. 31,
|
Mar. 31,
|
Dec. 31,
|
|||||||||||||||||||
| 2010 | 2010 | 2010 | 2010 | 2011 | 2010 | |||||||||||||||||||
|
GAAP net income (loss)
|
$ | (4,731 | ) | $ | (5,885 | ) | $ | (4,770 | ) | $ | 32,513 | $ | (7,760 | ) | $ | 17,127 | ||||||||
|
Stock-based compensation
|
4,374 | 4,059 | 3,866 | 4,067 | 5,235 | 16,366 | ||||||||||||||||||
|
Amortization of intangible assets
|
647 | 642 | 603 | 651 | 719 | 2,543 | ||||||||||||||||||
|
Related income taxes
|
(2,028 | ) | (1,945 | ) | (1,908 | ) | (2,064 | ) | (2,587 | ) | (7,945 | ) | ||||||||||||
|
Non-GAAP net income (loss)
|
$ | (1,738 | ) | $ | (3,129 | ) | $ | (2,209 | ) | $ | 35,167 | $ | (4,393 | ) | $ | 28,091 | ||||||||
|
Diluted net income (loss) per share:
|
||||||||||||||||||||||||
|
GAAP
|
$ | (0.18 | ) | $ | (0.22 | ) | $ | (0.17 | ) | $ | 1.09 | $ | (0.27 | ) | $ | 0.59 | ||||||||
|
Non-GAAP
|
$ | (0.07 | ) | $ | (0.12 | ) | $ | (0.08 | ) | $ | 1.18 | $ | (0.15 | ) | $ | 0.96 | ||||||||
|
Shares used in GAAP and non-
GAAP diluted net income (loss)
|
||||||||||||||||||||||||
|
per-share calculation
|
26,238 | 26,952 | 27,292 | 29,924 | 28,674 | 29,249 | ||||||||||||||||||
|
Shutterfly, Inc.
|
||||||||||||||||||||||||
|
Reconciliation of GAAP to Non-GAAP Effective Tax Rate
|
||||||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||
|
Three Months Ended
|
Year Ended |
|
||||||||||||||||||||||
|
Mar. 31,
|
Jun. 30,
|
Sep. 30,
|
Dec. 31,
|
Mar. 31,
|
Dec. 31,
|
|||||||||||||||||||
| 2010 | 2010 | 2010 | 2010 | 2011 | 2010 | |||||||||||||||||||
|
GAAP benefit (provision) for income taxes
|
$ | 3,011 | $ | 3,722 | $ | 3,181 | $ | (18,002 | ) | $ | 5,212 | $ | (8,088 | ) | ||||||||||
|
Income taxes associated with certain non-GAAP entries
|
(2,028 | ) | (1,945 | ) | (1,908 | ) | (2,064 | ) | (2,587 | ) | (7,945 | ) | ||||||||||||
|
Non-GAAP benefit (provision) for income taxes
|
$ | 983 | $ | 1,777 | $ | 1,273 | $ | (20,066 | ) | $ | 2,625 | $ | (16,033 | ) | ||||||||||
|
GAAP income (loss) before income taxes
|
$ | (7,742 | ) | $ | (9,607 | ) | $ | (7,951 | ) | $ | 50,515 | $ | (12,972 | ) | $ | 25,215 | ||||||||
|
Stock-based compensation
|
4,374 | 4,059 | 3,866 | 4,067 | 5,235 | 16,366 | ||||||||||||||||||
|
Amortization of intangible assets
|
647 | 642 | 603 | 651 | 719 | 2,543 | ||||||||||||||||||
|
Non-GAAP income (loss) before income taxes
|
$ | (2,721 | ) | $ | (4,906 | ) | $ | (3,482 | ) | $ | 55,233 | $ | (7,018 | ) | $ | 44,124 | ||||||||
|
GAAP effective tax rate
|
39 | % | 39 | % | 40 | % | 36 | % | 40 | % | 32 | % | ||||||||||||
|
Non-GAAP effective tax rate
|
36 | % | 36 | % | 37 | % | 36 | % | 37 | % | 36 | % | ||||||||||||
|
Shutterfly, Inc.
|
||||||||||||||||||||||||
|
Reconciliation of Net Income (Loss) to Non-GAAP Adjusted EBITDA
|
||||||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||||||
|
(Unaudited)
|
Three Months Ended
|
Year Ended
|
||||||||||||||||||||||
|
Mar. 31,
|
Jun. 30,
|
Sep. 30,
|
Dec. 31,
|
Mar. 31,
|
Dec. 31,
|
|||||||||||||||||||
| 2010 | 2010 | 2010 | 2010 | 2011 | 2010 | |||||||||||||||||||
|
GAAP net income (loss)
|
$ | (4,731 | ) | $ | (5,885 | ) | $ | (4,770 | ) | $ | 32,513 | $ | (7,760 | ) | $ | 17,127 | ||||||||
|
Interest expense
|
21 | 21 | - | - | - | 42 | ||||||||||||||||||
|
Interest and other income, net
|
(242 | ) | (194 | ) | (26 | ) | (20 | ) | (14 | ) | (482 | ) | ||||||||||||
|
Tax benefit (provision)
|
(3,011 | ) | (3,722 | ) | (3,181 | ) | 18,002 | (5,212 | ) | 8,088 | ||||||||||||||
|
Depreciation and amortization
|
7,020 | 6,949 | 6,321 | 5,682 | 5,833 | 25,972 | ||||||||||||||||||
|
Stock-based compensation
|
4,374 | 4,059 | 3,866 | 4,067 | 5,235 | 16,366 | ||||||||||||||||||
|
Non-GAAP Adjusted EBITDA
|
$ | 3,431 | $ | 1,228 | $ | 2,210 | $ | 60,244 | $ | (1,918 | ) | $ | 67,113 | |||||||||||
|
Shutterfly, Inc.
|
||||||||||||||||||||||||
|
Reconciliation of Cash Flow from Operating Activities to Non-GAAP Adjusted EBITDA and Free Cash Flow
|
||||||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||
|
Three Months Ended
|
Year Ended
|
|||||||||||||||||||||||
|
Mar. 31,
|
Jun. 30,
|
Sep. 30,
|
Dec. 31,
|
Mar. 31,
|
Dec. 31,
|
|||||||||||||||||||
| 2010 | 2010 | 2010 | 2010 | 2011 | 2010 | |||||||||||||||||||
|
Net cash provided by (used in) operating activities
|
$ | (28,264 | ) | $ | 5,101 | $ | 5,271 | $ | 94,053 | $ | (52,849 | ) | $ | 76,161 | ||||||||||
|
Interest expense
|
21 | 21 | - | - | - | 42 | ||||||||||||||||||
|
Interest and other income, net
|
(242 | ) | (194 | ) | (26 | ) | (20 | ) | (14 | ) | (482 | ) | ||||||||||||
|
Tax benefit (provision)
|
(3,011 | ) | (3,722 | ) | (3,181 | ) | 18,002 | (5,212 | ) | 8,088 | ||||||||||||||
|
Changes in operating assets and liabilities
|
33,153 | (1,969 | ) | (2 | ) | (46,196 | ) | 55,702 | (15,014 | ) | ||||||||||||||
|
Other adjustments
|
1,774 | 1,991 | 148 | (5,595 | ) | 455 | (1,682 | ) | ||||||||||||||||
|
Non-GAAP Adjusted EBITDA
|
3,431 | 1,228 | 2,210 | 60,244 | (1,918 | ) | 67,113 | |||||||||||||||||
|
Less: Purchases of property and equipment
|
(5,534 | ) | (4,010 | ) | (2,729 | ) | (2,688 | ) | (5,446 | ) | (14,961 | ) | ||||||||||||
|
Less: Capitalized technology & development costs
|
(802 | ) | (1,247 | ) | (2,559 | ) | (2,797 | ) | (2,318 | ) | (7,405 | ) | ||||||||||||
|
Free cash flow
|
$ | (2,905 | ) | $ | (4,029 | ) | $ | (3,078 | ) | $ | 54,759 | $ | (9,682 | ) | $ | 44,747 | ||||||||