Attached files

file filename
8-K - 8-K - SPLUNK INCq3168-k.htm


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

Splunk Inc. Announces Fiscal Third Quarter 2016 Financial Results
Total Revenues Grew 50%; Company Increases Full Year Outlook

SAN FRANCISCO - November 19, 2015 - Splunk Inc. (NASDAQ: SPLK), provider of the leading software platform for real-time Operational Intelligence, today announced results for its fiscal third quarter ended October 31, 2015.

Third Quarter 2016 Financial Highlights
Total revenues were $174.4 million, up 50% year-over-year.
License revenues were $104.2 million, up 45% year-over-year.
GAAP operating loss was $72.3 million; GAAP operating margin was negative 41.5%.
Non-GAAP operating income was $6.6 million; non-GAAP operating margin was 3.8%. 
GAAP loss per share was $0.57; non-GAAP earnings per share were $0.05.
Operating cash flow was $36.4 million with free cash flow of $21.1 million.

“We are excited about our performance in Q3 and pleased to welcome more than 500 new customers to the Splunk family,” said Godfrey Sullivan, Chairman and CEO. “Our customers at .conf2015 shared inspiring new use cases and their innovation continues to guide our investments in Cloud, IT, Security and Business Analytics solutions. We made an impressive set of announcements including new premium solutions for IT Service Intelligence and User Behavior Analytics, and new releases of Splunk Enterprise and Enterprise Security.”

Third Quarter 2016 and Recent Business Highlights
Customers:
Signed more than 500 new enterprise customers.

New and Expansion Customers Include: CenterPoint Energy, China Merchants Bank, Cisco, Creative Artists Agency - (CAA), Dubai Smart Government, Fairfax County (Virginia), Getty Images, Groupon, Hong Kong Marine Department, Independent Health, Jabil Circuit, NASDAQ, NetEnt (Sweden), Northwestern Mutual, NTT DOCOMO (Japan), Pernod Ricard Asia (Hong Kong), State of Arkansas, State of Maine, Surfdome (United Kingdom), Synchrony Financial, University of Pittsburgh Medical Center, U.S. Department of Energy, U.S. Pharmacopeial Convention, United States Postal Service, University of Macau (China), Wüstenrot & Württembergische (Germany), Yodlee, Zillow.

Products:
Announced the general availability (GA) of Splunk Enterprise 6.3, the latest version of the award-winning platform for machine data, to deliver double the performance and lower total cost of ownership (TCO).
Announced the GA of Splunk IT Service Intelligence, a new IT monitoring and analytics solution that delivers immediate value to IT with advanced analytics and powerful visualizations.
Announced the GA of Splunk Enterprise Security (ES) 4.0 to help organizations track attackers’ actions with streamlined ad hoc analyses and event sequencing.
Announced the GA of Splunk User Behavior Analytics (UBA), delivering out-of-the-box capabilities driven by machine learning and advanced analytics to help detect advanced cyberattacks and insider threats.
Made Splunk Light available as a cloud service, delivering the power of Splunk to small IT environments.
Announced the GA of Hunk 6.3, a full-featured, integrated analytics platform used to interactively explore, analyze and visualize big data in Hadoop and Amazon S3. This allows Splunk users to further drive down TCO by archiving historical data from Splunk Enterprise.
Released the latest version of Splunk App for Amazon Web Services (AWS) to provide easy-to-use dashboards with comprehensive security, compliance and operational insights into AWS environments.

Splunk Inc. | www.splunk.com





Strategic and Channel Partners:
Announced a strategic alliance with Booz Allen Hamilton to deliver predictive security analytics and operationalize threat intelligence.
Verizon Enterprise Solutions announced the launch of its Data Breach Investigations Report (DBIR) App for Splunk, providing actionable security intelligence for enterprises.

Recognition:
Splunk CTO Snehal Antani named to Computerworld’s 2016 Premier 100 Technology Leaders.
Splunk Enterprise won Network World Asia Readers’ Choice Awards for ‘Best Big Data Solution’ in 2015.
Splunk won the Platinum award from Security Insider in the “SIEM” category and the Gold award from Big Data Insider in the “Big Data Management and System Tools” category during the 2015 IT-Awards.
Splunk named to Deloitte’s North American Technology Fast 500.
Splunk ES and Splunk UBA named to Ventana Research’s Technology Innovation Award Winners for 2015.
Splunk named one of the Big Data 50 by Database Trends and Applications.
Announced the winners of the Splunk Revolution Awards at .conf2015.

Events:
Hosted a record number of customers and partners at .conf2015, the 6th Annual Splunk Worldwide Users Conference.
Hosted inaugural GovSummit with more than 1,000 attendees.
Hosted SplunkLive! events in cities around the world, including: Amsterdam, Auckland, Austin, Denver, Nashville, Sao Paolo, Seoul, Shanghai, Stockholm, Taipei, Warsaw and Wellington. Presentations can be found on the SplunkLive! website.

Financial Outlook
The company is providing the following guidance for its fiscal fourth quarter 2016 (ending January 31, 2016):
Total revenues are expected to be between $200 million and $202 million.
Non-GAAP operating margin is expected to be between 5% and 6%.

The company is updating its previous guidance for its fiscal year 2016 (ending January 31, 2016):
Total revenues are expected to total approximately $650 million (was $628 million to $632 million per prior guidance provided on August 27, 2015).
Non-GAAP operating margin is expected to be approximately 3% (was previously between 2% and 3% per prior guidance provided on August 27, 2015).

The company is providing the following guidance for its fiscal year 2017 (ending January 31, 2017):
Total revenues are expected to be approximately $850 million.

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, amortization of acquired intangible assets, acquisition-related costs and ground lease expense related to a build-to-suit lease obligation.

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 third quarter and year-to-date 2016 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 November 26, 2015 by dialing (855) 859-2056 and referencing Conference ID 75195214.

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 fourth quarter and fiscal year 2016 as well as revenue target for fiscal year 2017 in the paragraphs under "Financial Outlook" above and other statements regarding momentum in the company’s business, customer growth, customer adoption of and value using our existing and acquired products, product innovations, and planned investments. There are a significant number of factors that could cause actual

Splunk Inc. | www.splunk.com




results to differ materially from statements made in this press release, including: Splunk’s limited operating history and experience developing and introducing new products and services, including its cloud offerings; risks associated with Splunk’s rapid growth, particularly outside of the U.S.; Splunk’s ability to realize value from its significant investments in its business, including through acquisitions and product and service innovations; Splunk’s transition to a multi-product software and services solutions oriented business; Splunk’s inability to successfully integrate acquired businesses, products and technologies; Splunk’s limited experience transitioning executive officer roles; retention of Splunk’s executives and key employees; 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 July 31, 2015, 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) is the market-leading platform that powers Operational Intelligence. We pioneer innovative, disruptive solutions that make machine data accessible, usable and valuable to everyone. More than 10,000 customers in over 100 countries use Splunk software and cloud services to make business, government and education more efficient, secure and profitable. Join hundreds of thousands of passionate users by trying Splunk solutions for free: http://www.splunk.com/free-trials.

Social Media: Twitter | LinkedIn | YouTube | Facebook

Splunk, Splunk>, Listen to Your Data, The Engine for Machine Data, Hunk, Splunk Cloud, Splunk Light, SPL and Splunk MINT 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. © 2015 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
 
Nine Months Ended
 
 
October 31,
 
October 31,
 
October 31,
 
October 31,
 
 
2015
 
2014
 
2015
 
2014
Revenues
 
 
 
 
 
 
 
 
License
 
$
104,164

 
$
71,754

 
$
263,996

 
$
185,109

Maintenance and services
 
70,256

 
44,275

 
184,415

 
118,374

Total revenues
 
174,420

 
116,029

 
448,411

 
303,483

Cost of revenues
 
 
 
 
 
 
 
 
License
 
3,136

 
535

 
6,110

 
685

Maintenance and services
 
27,455

 
17,045

 
72,606

 
46,153

Total cost of revenues 1,2,3
 
30,591

 
17,580

 
78,716

 
46,838

Gross profit
 
143,829

 
98,449

 
369,695

 
256,645

Operating expenses
 
 
 
 
 
 
 
 
Research and development
 
56,186

 
39,534

 
149,192

 
103,455

Sales and marketing
 
130,131

 
85,720

 
343,906

 
236,776

General and administrative 4,5
 
29,857

 
21,446

 
85,489

 
75,125

Total operating expenses 1,2,3
 
216,174

 
146,700

 
578,587

 
415,356

Operating loss
 
(72,345
)
 
(48,251
)
 
(208,892
)
 
(158,711
)
Interest and other income (expense), net
 
 
 
 
 
 
 
 
Interest income, net
 
377

 
199

 
1,162

 
492

Other income (expense), net
 
(271
)
 
(52
)
 
(477
)
 
(326
)
Total interest and other income (expense), net
 
106

 
147

 
685

 
166

Loss before income taxes
 
(72,239
)
 
(48,104
)
 
(208,207
)
 
(158,545
)
Income tax provision (benefit) 6
 
735

 
447

 
(8,758
)
 
1,543

Net loss
 
$
(72,974
)
 
$
(48,551
)
 
$
(199,449
)
 
$
(160,088
)
 
 
 
 
 
 
 
 
 
Basic and diluted net loss per share
 
$
(0.57
)
 
$
(0.40
)
 
$
(1.58
)
 
$
(1.35
)
 
 
 
 
 
 
 
 
 
Weighted-average shares used in computing basic and diluted net loss per share
 
128,368

 
120,331

 
126,534

 
118,895

______________________________________
1 Includes amortization of acquired intangible assets as follows:
 
 
 
 
 
 
 
 
Cost of revenues
 
$
2,896

 
$
703

 
$
5,379

 
$
2,093

Research and development
 
86

 
569

 
234

 
707

Sales and marketing
 
164

 
150

 
469

 
447

 
 
 
 
 
 
 
 
 
Includes stock-based compensation expense as follows:
 
 
 
 
 
 
 
 
Cost of revenues
 
$
6,384

 
$
4,039

 
$
18,578

 
$
11,653

Research and development
 
22,534

 
15,352

 
61,910

 
41,517

Sales and marketing
 
33,247

 
21,075

 
91,067

 
61,458

General and administrative
 
11,999

 
7,770

 
32,327

 
36,357

 
 
 
 
 
 
 
 
 
3 Includes employer payroll tax on employee stock plans as follows:
 
 
 
 
 
 
 
 
Cost of revenues
 
$
145

 
$
111

 
$
806

 
$
344

Research and development
 
510

 
327

 
2,145

 
1,649

Sales and marketing
 
501

 
387

 
2,562

 
1,668

General and administrative
 
283

 
267

 
1,465

 
1,160

 
 
 
 
 
 
 
 
 
4 Includes ground lease expense related to build-to-suit obligation
 
$
222

 
$
222

 
$
666

 
$
444

 
 
 
 
 
 
 
 
 
5 Includes acquisition-related costs
 
$

 
$

 
$
1,993

 
$

 
 
 
 
 
 
 
 
 
6 Includes a partial release of the valuation allowance due to acquisition
 
$

 
$

 
$
(10,924
)
 
$



Splunk Inc. | www.splunk.com




SPLUNK INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
 
 
 
October 31,
2015
 
January 31, 2015
ASSETS
 
 

 
 

Current assets
 
 
 
 
Cash and cash equivalents
 
$
501,691

 
$
387,315

   Investments, current portion
 
446,840

 
462,849

Accounts receivable, net
 
125,657

 
128,413

Prepaid expenses and other current assets
 
20,721

 
21,256

Total current assets
 
1,094,909

 
999,833

Investments, non-current
 
1,500

 
165,082

Property and equipment, net
 
100,264

 
50,374

Intangible assets, net
 
52,693

 
10,416

Goodwill
 
124,306

 
19,070

Other assets
 
5,440

 
3,016

Total assets
 
$
1,379,112

 
$
1,247,791

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
Current liabilities
 
 
 
 
Accounts payable
 
$
4,205

 
$
3,726

Accrued payroll and compensation
 
78,213

 
65,220

Accrued expenses and other liabilities
 
37,545

 
27,819

Deferred revenue, current portion
 
282,547

 
249,883

Total current liabilities
 
402,510

 
346,648

Deferred revenue, non-current
 
66,341

 
54,202

Other liabilities, non-current
 
69,315

 
33,620

Total non-current liabilities
 
135,656

 
87,822

Total liabilities
 
538,166

 
434,470

Stockholders’ equity
 
 
 
 
Common stock
 
130

 
123

Accumulated other comprehensive loss
 
(2,298
)
 
(837
)
Additional paid-in capital
 
1,429,386

 
1,200,858

Accumulated deficit
 
(586,272
)
 
(386,823
)
Total stockholders’ equity
 
840,946

 
813,321

Total liabilities and stockholders’ equity
 
$
1,379,112

 
$
1,247,791



Splunk Inc. | www.splunk.com




SPLUNK INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
 
 
 
Three Months Ended
 
Nine Months Ended
 
 
October 31,
 
October 31,
 
October 31,
 
October 31,
 
 
2015
 
2014
 
2015
 
2014
Cash Flows From Operating Activities
 
 

 
 
 
 
 
 
Net loss
 
$
(72,974
)
 
$
(48,551
)
 
$
(199,449
)
 
$
(160,088
)
Adjustments to reconcile net loss to net cash provided by operating activities:
 
 
 
 
 
 
 
 
Depreciation and amortization
 
5,691

 
3,430

 
13,467

 
8,968

Amortization of investment premiums
 
327

 
316

 
1,049

 
452

Stock-based compensation
 
74,164

 
48,236

 
203,882

 
150,985

Deferred income taxes
 
(111
)
 
(280
)
 
(11,416
)
 
(793
)
Excess tax benefits from employee stock plans
 
(343
)
 
(240
)
 
(995
)
 
(1,108
)
Changes in operating assets and liabilities, net of acquisitions:
 
 
 
 
 
 
 
 
Accounts receivable, net
 
(25,963
)
 
(12,712
)
 
2,756

 
798

Prepaid expenses, other current and non-current assets
 
3,162

 
(3,533
)
 
15,630

 
(2,041
)
Accounts payable
 
484

 
654

 
384

 
1,045

Accrued payroll and compensation
 
21,039

 
11,269

 
12,341

 
4,605

Accrued expenses and other liabilities
 
3,246

 
3,334

 
(3,839
)
 
12,673

Deferred revenue
 
27,638

 
22,282

 
44,803

 
36,956

Net cash provided by operating activities
 
36,360

 
24,205

 
78,613

 
52,452

Cash Flow From Investing Activities
 
 
 
 
 
 
 
 
Purchases of investments
 

 
(387,324
)
 
(219,195
)
 
(691,277
)
Maturities of investments
 
152,145

 
48,000

 
399,145

 
63,000

Acquisitions, net of cash acquired
 

 

 
(142,693
)
 
(2,500
)
Purchases of property and equipment
 
(15,272
)
 
(4,054
)
 
(24,496
)
 
(11,200
)
Other investment activities
 

 

 
(1,500
)
 

Net cash provided by (used in) investing activities
 
136,873

 
(343,378
)
 
11,261

 
(641,977
)
Cash Flow From Financing Activities
 
 
 
 
 
 
 
 
Proceeds from the exercise of stock options
 
1,960

 
3,387

 
12,696

 
12,805

Excess tax benefits from employee stock plans
 
343

 
240

 
995

 
1,108

Proceeds from employee stock purchase plan
 

 

 
10,906

 
8,355

Payment related to build-to-suit lease obligation
 

 

 

 
(523
)
Net cash provided by financing activities
 
2,303

 
3,627

 
24,597

 
21,745

Effect of exchange rate changes on cash and cash equivalents
 
(45
)
 
(299
)
 
(95
)
 
(120
)
Net increase (decrease) in cash and cash equivalents
 
175,491

 
(315,845
)
 
114,376

 
(567,900
)
Cash and cash equivalents at beginning of period
 
326,200

 
645,398

 
387,315

 
897,453

Cash and cash equivalents at end of period
 
$
501,691

 
$
329,553

 
$
501,691

 
$
329,553



Splunk Inc. | www.splunk.com




SPLUNK INC.
Non-GAAP financial measures and reconciliations

To supplement Splunk’s condensed 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 operating margin, non-GAAP net income (loss) and non-GAAP net income (loss) per share (collectively the “non-GAAP financial measures”). These non-GAAP financial measures exclude all or a combination of the following (as reflected in the following reconciliation table): stock-based compensation expense, employer payroll tax expense related to employee stock plans, amortization of acquired intangible assets, acquisition-related costs, ground lease expense related to a build-to-suit lease obligation and the partial release of the valuation allowance due to acquisition. 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 also excludes amortization of acquired intangible assets, acquisition-related costs, ground lease expense related to its build-to-suit lease obligation and the partial release of the valuation allowance due to acquisition from its non-GAAP financial measures because these are considered by management to be outside of 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
 
Nine Months Ended
 
 
October 31,
 
October 31,
 
October 31,
 
October 31,
 
 
2015
 
2014
 
2015
 
2014
Reconciliation of cash provided by operating activities to free cash flow:
 
 
 
 
 
 
 
 
Net cash provided by operating activities
 
$
36,360

 
$
24,205

 
$
78,613

 
$
52,452

Less purchases of property and equipment
 
(15,272
)
 
(4,054
)
 
(24,496
)
 
(11,200
)
Free cash flow (Non-GAAP)
 
$
21,088

 
$
20,151

 
$
54,117

 
$
41,252

Net cash provided by (used in) investing activities
 
$
136,873

 
$
(343,378
)
 
$
11,261

 
$
(641,977
)
Net cash provided by financing activities
 
$
2,303

 
$
3,627

 
$
24,597

 
$
21,745

Gross margin reconciliation:
 
 
 
 
 
 
 
 
GAAP gross margin
 
82.5
 %
 
84.8
 %
 
82.4
 %
 
84.6
 %
Stock-based compensation expense
 
3.6

 
3.5

 
4.2

 
3.8

Employer payroll tax on employee stock plans
 
0.1

 
0.1

 
0.2

 
0.1

Amortization of acquired intangible assets
 
1.7

 
0.6

 
1.2

 
0.7

Non-GAAP gross margin
 
87.9
 %
 
89.0
 %
 
88.0
 %
 
89.2
 %
Operating income (loss) reconciliation:
 
 
 
 
 
 
 
 
GAAP operating loss
 
$
(72,345
)
 
$
(48,251
)
 
$
(208,892
)
 
$
(158,711
)
Stock-based compensation expense
 
74,164

 
48,236

 
203,882

 
150,985

Employer payroll tax on employee stock plans
 
1,439

 
1,092

 
6,978

 
4,821

Amortization of acquired intangible assets
 
3,146

 
1,422

 
6,082

 
3,247

Acquisition-related costs
 

 

 
1,993

 

Ground lease expense related to build-to-suit lease obligation
 
222

 
222

 
666

 
444

Non-GAAP operating income
 
$
6,626

 
$
2,721

 
$
10,709

 
$
786

Operating margin reconciliation:
 
 
 
 
 
 
 
 
GAAP operating margin
 
(41.5
)%
 
(41.6
)%
 
(46.6
)%
 
(52.3
)%
Stock-based compensation expense
 
42.5

 
41.6

 
45.5

 
49.8

Employer payroll tax on employee stock plans
 
0.8

 
0.9

 
1.6

 
1.6

Amortization of acquired intangible assets
 
1.9

 
1.2

 
1.4

 
1.1

Acquisition-related costs
 

 

 
0.4

 

Ground lease expense related to build-to-suit lease obligation
 
0.1

 
0.2

 
0.1

 
0.1

Non-GAAP operating margin
 
3.8
 %
 
2.3
 %
 
2.4
 %
 
0.3
 %
Net income (loss) reconciliation:
 
 
 
 
 
 
 
 
GAAP net loss
 
$
(72,974
)
 
$
(48,551
)
 
$
(199,449
)
 
$
(160,088
)
Stock-based compensation expense
 
74,164

 
48,236

 
203,882

 
150,985

Employer payroll tax on employee stock plans
 
1,439

 
1,092

 
6,978

 
4,821

Amortization of acquired intangible assets
 
3,146

 
1,422

 
6,082

 
3,247

Acquisition-related costs
 

 

 
1,993

 

Ground lease expense related to build-to-suit lease obligation
 
222

 
222

 
666

 
444

Partial release of the valuation allowance due to acquisition
 

 

 
(10,924
)
 

Non-GAAP net income (loss)
 
$
5,997

 
$
2,421

 
$
9,228

 
$
(591
)
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
 
128,368

 
120,331

 
126,534

 
118,895

Effect of dilutive securities: Employee stock awards
 
4,307

 
6,541

 
5,159

 

Weighted-average shares used in computing non-GAAP basic and diluted net income (loss) per share
 
132,675

 
126,872

 
131,693

 
118,895

GAAP basic and diluted net loss per share
 
$
(0.57
)
 
$
(0.40
)
 
$
(1.58
)
 
$
(1.35
)
Non-GAAP basic and diluted net income (loss) per share
 
$
0.05

 
$
0.02

 
$
0.07

 
$
(0.00
)


Splunk Inc. | www.splunk.com