Attached files

file filename
8-K - 8-K - PROOFPOINT INCa16-2890_18k.htm

Exhibit 99.1

 

 

Proofpoint Announces Fourth Quarter and Full Year 2015 Financial Results

 

Fourth Quarter Highlights

 

·                        Total revenue of $74.9 million, up 33% year-over-year

·                        Billings of $97.5 million, up 30% year-over-year

·                        Generated positive adjusted EBITDA of $0.6 million

·                        Generated free cash flow of $0.4 million

·                        Increasing FY16 revenue and billings guidance

 

SUNNYVALE, Calif., — January 28, 2016 — Proofpoint, Inc. (NASDAQ: PFPT), a leading next-generation security and compliance company, today announced financial results for the fourth quarter and full year ended December 31, 2015.

 

“We were very pleased with the company’s execution during the fourth quarter, which resulted in a strong finish to a record year,” stated Gary Steele, chief executive officer of Proofpoint.  “The ongoing demand for our advanced threat solutions, high competitive win rates, traction with new products along with robust add-on and renewal activity drove the better-than-expected results during the quarter. Looking forward, Proofpoint is well positioned to maintain the momentum and grow market share due to our best-of-breed cloud-based platform, superior go-to-market strategy and commitment to innovation.”

 

Fourth Quarter 2015 Financial Highlights

 

·                  Revenue: Total revenue for the fourth quarter of 2015 was $74.9 million, an increase of 33% compared to $56.2 million in the prior-year period.

 

·                  Billings: Total billings were $97.5 million for the fourth quarter of 2015, an increase of 30% compared to $74.9 million in the fourth quarter of 2014.

 

·                  Gross Profit: GAAP gross profit for the fourth quarter of 2015 was $51.0 million compared to $36.8 million for the fourth quarter of 2014.  Non-GAAP gross profit for the quarter was $54.9 million compared to $38.9 million in the year ago period.  GAAP gross margin for the fourth quarter of 2015 was 68% compared to 65% for the fourth quarter of 2014. Non-GAAP gross margin was 73% for the fourth quarter of 2015, compared to 69% for the same period last year.

 

·                  Operating Loss: GAAP operating loss for the fourth quarter of 2015 was $25.0 million compared to a loss of $14.4 million during the fourth quarter last year.  Non-GAAP operating loss for the fourth quarter of 2015 was $3.0 million compared to a loss of $2.0 million for the same period last year.

 

·                  Net Loss: GAAP net loss for the fourth quarter of 2015 was $31.4 million or $0.77 per share based on 40.5 million weighted average shares outstanding.  This compares to a GAAP net loss of $17.4 million or $0.45 per share based on 38.3 million weighted average shares outstanding in the prior-year period.

 

Non-GAAP net loss for the fourth quarter of 2015 was $4.4 million or $0.11 per share based on 40.5 million weighted average shares outstanding.  This compares to a non-GAAP net loss of $3.6 million or $0.09 per share based on 38.3 million weighted average shares outstanding during the same period last year.

 



 

·                  Adjusted EBITDA: Adjusted EBITDA for the fourth quarter of 2015 was a $0.6 million compared to $0.5 million for the fourth quarter of 2014.

 

·                  Cash and Cash Flow: As of December 31, 2015, Proofpoint had cash, cash equivalents and short term investments of $406.2 million, a decrease of $10.2 million from the end of the prior quarter primarily due to the cash used for an acquisition.

 

The company generated $8.1 million in net cash from operations for the fourth quarter of 2015 compared to $15.5 million during the fourth quarter of 2014. The company generated $0.4 million in free cash flow for the quarter compared to $10.9 million during the same period last year.

 

“We were very pleased with our results for the fourth quarter, capping off another great year for the company,” stated Paul Auvil, chief financial officer of Proofpoint.  “During 2015, we delivered full year billings and revenue growth of 39% and 36%, respectively, and we more than tripled free cash flow over the prior year.”

 

Full Year 2015 Financial Highlights

 

·                  Revenue: Total revenue for the full year of 2015 was $265.4 million, an increase of 36%, compared to $195.6 million in 2014.

 

·                  Billings: Total billings were $324.3 million for the full year of 2015, an increase of 39% compared to 2014.

 

·                  Gross Profit: GAAP gross profit for the full year of 2015 was $181.3 million compared to $129.9 million for 2014.  Non-GAAP gross profit for the full year of 2015 was $194.5 million compared to $137.1 million for 2014.  GAAP gross margin for the full year of 2015 was 68% compared to 66% for 2014. Non-GAAP gross margin was 73% for the full year of 2015, compared to 70% for 2014.

 

·                  Operating Loss: GAAP operating loss for the full year of 2015 was $85.9 million compared to a loss of $51.1 million during 2014.  Non-GAAP operating loss for the full year of 2015 was $8.1 million, compared to a loss of $9.5 million during 2014.

 

·                  Net Loss: GAAP net loss for the full year of 2015 was $106.5 million or $2.68 per share based on 39.8 million weighted average shares outstanding.  This compares to a GAAP net loss of $64.2 million or $1.72 per share based on 37.4 million weighted average shares outstanding in 2014.

 

Non-GAAP net loss for the full year of 2015 was $13.9 million or $0.35 per share based on 39.8 million weighted average shares outstanding.  This compares to a loss of $15.0 million or $0.40 per share based on 37.4 million weighted average shares outstanding for 2014.

 

·                  Adjusted EBITDA: Adjusted EBITDA for the full year of 2015 was $4.6 million compared to negative $0.5 million for 2014.

 

·                  Cash Flow: The company generated $45.5 million in net cash from operations for the full year of 2015 compared to generating $21.3 million during 2014.  The company generated $19.7 million in free cash flow for the full year of 2015 compared to $6.3 million during 2014.

 



 

A reconciliation of GAAP to non-GAAP financial measures has been provided in the financial tables included in this press release.  An explanation of these measures and how they are calculated are also included below under the heading “Non-GAAP Financial Measures.”

 

Fourth Quarter and Recent Business Highlights:

 

·                  We ended 2015 with over 1,100 active, paying TAP customers, almost doubling since the first quarter of 2015.

 

·                  Announced a partnership with Palo Alto Networks whereby the companies have collaborated to provide customers with extended protection from and intelligence into the sophisticated attacks targeting users, data, and content via email and social media.

 

·                  Chosen as the exclusive partner for Intel Security customers as they end-of-life their email security product line.

 

·                  Launched the industry’s first Instagram security solution which automatically identifies Instagram security threats, compliance violations and inappropriate content for removal.

 

·                  Positioned in the Leaders quadrant of Gartner’s 2015 Magic Quadrant for Enterprise Information Archiving for the fourth consecutive year.

 

·                  Acquired Socialware, a leading provider of social media compliance solutions.

 

Financial Outlook

 

As of January 28, 2016 Proofpoint is providing guidance for its first quarter and full year 2016 as follows:

 

·                  First Quarter 2016 Guidance: Total revenue is expected to be in the range of $75.5 million to $76.5 million.  Billings are expected to be in the range of $90.0 million to $92.0 million.  Adjusted EBITDA loss is expected to be in the range of $0.5 million to $1.0 million.  Non-GAAP EPS loss is expected to be in the range of $0.14 to $0.15 based on approximately 41.0 million weighted average shares outstanding.

 

·                  Full Year 2016 Guidance: Total revenue is expected to be in the range of $345.0 million to $348.0 million.  Billings are expected to be in the range of $428.0 million to $431.0 million.  Adjusted EBITDA is expected to be in the range of $12.0 million to $14.0 million.  Non-GAAP EPS loss is expected to be in the range of $0.21 to $0.26 based on approximately 41.7 million weighted average shares outstanding.  Free cash flow, defined as operating cash flow less capital expenditures, is expected to be in the range of $31.0 million to $35.0 million, which assumes capital expenditures of $28.0 million to $30.0 million for the full year.

 



 

Quarterly Conference Call

 

Proofpoint will host a conference call today at 1:30 p.m. Pacific Time (4:30 p.m. Eastern Time) to review the company’s financial results for the fourth quarter and full year ended December 31, 2015.  To access this call, dial (877) 741-4245 for the U.S. or Canada and (719) 325-4773 for international callers with conference ID #8909114.  A live webcast of the conference call will be accessible from the Investors section of Proofpoint’s website at investors.proofpoint.com, and a recording will be archived and accessible at investors.proofpoint.com.  An audio replay of this conference call will also be available through February 11, 2016, by dialing (877) 870-5176 for the U.S. or Canada or (858) 384-5517 for international callers, and entering passcode #8909114.

 

About Proofpoint, Inc.

 

Proofpoint, Inc. (NASDAQ:PFPT) is a leading next-generation security and compliance company that provides cloud-based solutions for comprehensive threat protection, incident response, secure communications, social media security, compliance, archiving and governance. Organizations around the world depend on Proofpoint’s expertise, patented technologies and on-demand delivery system. Proofpoint protects against phishing, malware and spam, while safeguarding privacy, encrypting sensitive information, and archiving and governing messages and critical enterprise information. More information is available at www.proofpoint.com.

 

Proofpoint is a trademark or registered trademark of Proofpoint, Inc. in the U.S. and other countries. All other trademarks contained herein are the property of their respective owners.

 

Forward-Looking Statements

 

This press release contains forward-looking statements that involve risks and uncertainties. These forward-looking statements include statements regarding momentum in the company’s business, market position, future growth, market share and future financial results. It is possible that future circumstances might differ from the assumptions on which such statements are based. Important factors that could cause results to differ materially from the statements herein include: failure to maintain or increase renewals and increased business from existing customers and failure to generate increased business through existing or new channel partner relationships; uncertainties related to continued success in sales growth and market share gains; failure to convert sales opportunities into definitive customer agreements; risks associated with successful implementation of multiple integrated software products and other product functionality; competition, particularly from larger companies with more resources than Proofpoint; risks related to new target markets, new product introductions and innovation and market acceptance thereof; the ability to attract and retain key personnel; potential changes in strategy; risks associated with management of growth; lengthy sales and implementation cycles, particularly in larger organizations; the time it takes new sales personnel to become fully productive; unforeseen delays in developing new technologies and the uncertain market acceptance of new products or features; technological changes that make Proofpoint’s products and services less competitive; security breaches, which could affect our brand; the impact of changes in foreign currency exchange rates; the effect of general economic conditions, including as a result of specific economic risks in different geographies and among different industries; risks related to integrating the employees, customers and technologies of acquired businesses; assumption of unknown liabilities from acquisitions; ability to retain customers of acquired entities; and the other risk factors set forth from time to time in our filings with the SEC, including our Quarterly Report on Form 10-Q for the quarter ended September 30, 2015, and the other reports we file with the SEC, copies of which are available free of charge at the SEC’s website at www.sec.gov or upon request from our investor relations department.  All forward-looking statements herein reflect our opinions only as of the date of this release, and Proofpoint undertakes no obligation, and expressly disclaims any obligation, to update forward-looking statements herein in light of new information or future events.

 



 

Non-GAAP Financial Measures

 

We have provided in this release financial information that has not been prepared in accordance with GAAP. We use these non-GAAP financial measures internally in analyzing our financial results and believe they are useful to investors, as a supplement to GAAP measures, in evaluating our ongoing operational performance. We believe that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing our financial results with other companies in our industry, many of which present similar non-GAAP financial measures to investors.

 

Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures below. As previously mentioned, a reconciliation of our non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included below in this press release.

 

Non-GAAP gross profit and gross margin. We define non-GAAP gross profit as GAAP gross profit, less stock-based compensation expense and the amortization of intangibles associated with acquisitions. We define non-GAAP gross margin as non-GAAP gross profit divided by GAAP revenue. We consider these non-GAAP financial measures to be useful metrics for management and investors because they exclude the effect of stock-based compensation expense and the amortization of intangibles associated with acquisitions so that our management and investors can compare our recurring core business operating results over multiple periods. There are a number of limitations related to the use of non-GAAP gross profit and non-GAAP gross margin versus gross profit and gross margin, in each case, calculated in accordance with GAAP. For example, stock-based compensation has been and will continue to be for the foreseeable future a significant recurring expense in our business. Stock-based compensation is an important part of our employees’ compensation and impacts their performance. In addition, the components of the costs that we exclude in our calculation of non-GAAP gross profit and non-GAAP gross margin may differ from the components that our peer companies exclude when they report their non-GAAP results.  Management compensates for these limitations by providing specific information regarding the GAAP amounts excluded from non-GAAP gross profit and non-GAAP gross margin and evaluating non-GAAP gross profit and non-GAAP gross margin together with gross profit and gross margin calculated in accordance with GAAP.

 



 

Non-GAAP operating loss. We define non-GAAP operating loss as operating loss less stock-based compensation expense and the amortization of intangibles and costs associated with acquisitions and litigation. We consider this non-GAAP financial measure to be a useful metric for management and investors because they exclude the effect of stock-based compensation expense and the amortization of intangibles and costs associated with acquisitions and litigation so that our management and investors can compare our recurring core business operating results over multiple periods. There are a number of limitations related to the use of non-GAAP operating loss versus operating loss calculated in accordance with GAAP. For example, as noted above, non-GAAP operating loss excludes stock-based compensation expense. In addition, the components of the costs that we exclude in our calculation of non-GAAP operating loss may differ from the components that our peer companies exclude when they report their non-GAAP results of operations. Management compensates for these limitations by providing specific information regarding the GAAP amounts excluded from non-GAAP operating loss and evaluating non-GAAP operating loss together with operating loss calculated in accordance with GAAP.

 

Non-GAAP net loss. We define non-GAAP net loss as net loss less stock-based compensation expense and the amortization of intangibles and costs associated with acquisitions and litigation, and non-cash interest expense related to the convertible debt discount and issuance costs for the convertible debt offering. We consider this non-GAAP financial measure to be a useful metric for management and investors for the same reasons that we use non-GAAP operating loss. However, in order to provide a complete picture of our recurring core business operating results, we also exclude from non-GAAP net loss the tax effects associated with stock-based compensation and the amortization of intangibles and costs associated with acquisitions and litigation, and non-cash interest expense related to the convertible debt discount and issuance costs for the convertible debt offering. We used a 5 percent effective tax rate to calculate non-GAAP net loss for the fourth quarter of 2015 and 3 percent for the fourth quarter of 2014. We believe that a 6-10% effective tax rate range is a reasonable estimate of the near-term normalized tax rate under our current global operating structure. The same limitations described above regarding our use of non-GAAP operating loss also apply to our use of non-GAAP net loss.

 

Billings. We define billings as revenue recognized plus the change in deferred revenue from the beginning to the end of the period, but excluding additions to deferred revenue from acquisitions. We consider billings to be a useful metric for management and investors because billings drive deferred revenue, which is an important indicator of the health and visibility of our business, and has historically represented a majority of the quarterly revenue that we recognize. There are a number of limitations related to the use of billings versus revenue calculated in accordance with GAAP. Billings include amounts that have not yet been recognized as revenue, but exclude additions to deferred revenue from acquisitions. We may also calculate billings in a manner that is different from other companies that report similar financial measures. Management compensates for these limitations by providing specific information regarding GAAP revenue and evaluating billings together with revenues calculated in accordance with GAAP.

 



 

Adjusted EBITDA. We define adjusted EBITDA as net loss, adjusted to exclude: depreciation, amortization of intangibles, interest income (expense), net, provision for income taxes, stock-based compensation, acquisition- and litigation-related expense, other income (expense), net. We believe that the use of adjusted EBITDA is useful to investors and other users of our financial statements in evaluating our operating performance because it provides them with an additional tool to compare business performance across companies and across periods. We use adjusted EBITDA in conjunction with traditional GAAP operating performance measures as part of our overall assessment of our performance, for planning purposes, including the preparation of our annual operating budget, to evaluate the effectiveness of our business strategies and to communicate with our board of directors concerning our financial performance. We do not place undue reliance on adjusted EBITDA as our only measure of operating performance. Adjusted EBITDA should not be considered as a substitute for other measures of financial performance reported in accordance with GAAP. There are limitations to using this non-GAAP financial measure, including that other companies may calculate this measure differently than we do, that it does not reflect our capital expenditures or future requirements for capital expenditures and that it does not reflect changes in, or cash requirements for, our working capital.

 

Free cash flow. We define free cash flow as net cash provided by operating activities minus capital expenditures. We consider 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, after the acquisition of property and equipment, can be used for strategic opportunities, including investing in our business, making strategic acquisitions, and strengthening the balance sheet. Analysis of free cash flow facilitates management’s comparisons of our operating results to competitors’ operating results. A limitation of using free cash flow versus the GAAP measure of net cash provided by operating activities as a means for evaluating our company is that free cash flow does not represent the total increase or decrease in the cash balance from operations for the period because it excludes cash used for capital expenditures during the period. Management compensates for this limitation by providing information about our capital expenditures on the face of the cash flow statement and in the “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resources” section of our quarterly and annual reports filed with the SEC.

 



 

Proofpoint, Inc.

Consolidated Statements of Operations

(In thousands, except per share amounts)

(Unaudited)

 

 

 

Three Months Ended
December 31,

 

Twelve Months Ended
December 31,

 

 

 

2015

 

2014

 

2015

 

2014

 

Revenue:

 

 

 

 

 

 

 

 

 

Subscription

 

$

72,472

 

$

52,770

 

$

257,329

 

$

187,527

 

Hardware and services

 

2,467

 

3,424

 

8,068

 

8,080

 

Total revenue

 

74,939

 

56,194

 

265,397

 

195,607

 

Cost of revenue:(1)(2)

 

 

 

 

 

 

 

 

 

Subscription

 

20,374

 

14,841

 

71,746

 

53,136

 

Hardware and services

 

3,518

 

4,602

 

12,312

 

12,543

 

Total cost of revenue

 

23,892

 

19,443

 

84,058

 

65,679

 

Gross profit

 

51,047

 

36,751

 

181,339

 

129,928

 

Operating expense:(1)(2)

 

 

 

 

 

 

 

 

 

Research and development

 

20,092

 

14,203

 

74,459

 

51,903

 

Sales and marketing

 

45,157

 

29,795

 

156,156

 

102,455

 

General and administrative

 

10,827

 

7,194

 

36,616

 

26,679

 

Total operating expense

 

76,076

 

51,192

 

267,231

 

181,037

 

Operating loss

 

(25,029

)

(14,441

)

(85,892

)

(51,109

)

Interest expense

 

(5,912

)

(2,828

)

(18,000

)

(11,213

)

Other expense, net

 

(292

)

(858

)

(1,927

)

(2,230

)

Loss before (provision for) benefit from income taxes

 

(31,233

)

(18,127

)

(105,819

)

(64,552

)

(Provision for) benefit from income taxes

 

(142

)

753

 

(635

)

313

 

Net loss

 

$

(31,375

)

$

(17,374

)

$

(106,454

)

$

(64,239

)

Net loss per share, basic and diluted

 

$

(0.77

)

$

(0.45

)

$

(2.68

)

$

(1.72

)

Weighted average shares outstanding, basic and diluted

 

40,531

 

38,265

 

39,787

 

37,381

 

 


(1)  Includes stock-based compensation expense as follows:

 

 

 

 

 

 

 

 

 

Cost of subscription revenue

 

$

1,408

 

$

766

 

$

5,028

 

$

2,404

 

Cost of hardware and services revenue

 

324

 

173

 

1,098

 

604

 

Research and development

 

5,110

 

2,721

 

20,672

 

10,204

 

Sales and marketing

 

6,016

 

3,632

 

21,511

 

10,795

 

General and administrative

 

3,379

 

1,915

 

11,785

 

6,997

 

Total stock-based compensation expense

 

$

16,237

 

$

9,207

 

$

60,094

 

$

31,004

 

(2)  Includes intangible amortization expense as follows:

 

 

 

 

 

 

 

 

 

Cost of subscription revenue

 

$

2,165

 

$

1,244

 

$

7,079

 

$

4,157

 

Research and development

 

22

 

23

 

91

 

93

 

Sales and marketing

 

1,235

 

1,192

 

5,074

 

4,494

 

General and administrative

 

 

12

 

12

 

46

 

Total intangible amortization expense

 

$

3,422

 

$

2,471

 

$

12,256

 

$

8,790

 

 



 

Proofpoint, Inc.

Consolidated Balance Sheets

(In thousands, except per share amounts)

(Unaudited)

 

 

 

December 31,

 

December 31,

 

 

 

2015

 

2014

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

346,205

 

$

180,337

 

Short-term investments

 

60,032

 

34,649

 

Accounts receivable, net

 

54,522

 

40,912

 

Inventory

 

485

 

499

 

Deferred product costs

 

2,228

 

1,847

 

Prepaid expenses and other current assets

 

5,695

 

7,994

 

Total current assets

 

469,167

 

266,238

 

Property and equipment, net

 

34,501

 

18,718

 

Deferred product costs

 

314

 

307

 

Goodwill

 

133,769

 

107,504

 

Intangible assets, net

 

41,330

 

27,086

 

Other assets

 

3,733

 

4,163

 

Total assets

 

$

682,814

 

$

424,016

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

14,081

 

$

9,249

 

Accrued liabilities

 

35,053

 

24,220

 

Equipment loans and capital lease obligations

 

32

 

695

 

Deferred rent

 

496

 

569

 

Deferred revenue

 

182,195

 

123,550

 

Total current liabilities

 

231,857

 

158,283

 

Convertible senior notes

 

345,699

 

161,396

 

Long-term capital lease obligations

 

123

 

 

Long-term deferred rent

 

2,033

 

2,099

 

Other long term liabilities

 

1,188

 

6,640

 

Long-term deferred revenue

 

41,531

 

39,125

 

Total liabilities

 

622,431

 

367,543

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

Common stock, $0.0001 par value; 200,000 shares authorized at December 31, 2015 and 2014; 40,840 and 38,665 shares issued and outstanding at December 31, 2015 and 2014, respectively

 

4

 

4

 

Additional paid-in capital

 

441,104

 

330,744

 

Accumulated other comprehensive loss

 

(23

)

(27

)

Accumulated deficit

 

(380,702

)

(274,248

)

Total stockholders’ equity

 

60,383

 

56,473

 

Total liabilities and stockholders’ equity

 

$

682,814

 

$

424,016

 

 



 

Proofpoint, Inc.

Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

 

 

Three Months Ended
December 31,

 

Twelve Months Ended
December 31,

 

 

 

2015

 

2014

 

2015

 

2014

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Net loss

 

$

(31,375

)

$

(17,374

)

$

(106,454

)

$

(64,239

)

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

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

6,960

 

4,984

 

24,900

 

17,823

 

Loss on disposal of property and equipment

 

38

 

2

 

162

 

2

 

Amortization of investment premiums, net of accretion of purchase discounts

 

12

 

182

 

103

 

312

 

Provision for allowance for doubtful accounts

 

27

 

84

 

(231

)

175

 

Stock-based compensation

 

16,237

 

9,207

 

60,094

 

31,004

 

Change in fair value of contingent earn-outs

 

 

 

 

5

 

Amortization of debt issuance costs and accretion of debt discount

 

5,022

 

2,234

 

14,933

 

8,753

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(16,010

)

(8,006

)

(12,117

)

(14,666

)

Inventory

 

353

 

798

 

14

 

328

 

Deferred products costs

 

90

 

(17

)

(388

)

(791

)

Prepaid expenses

 

181

 

411

 

(1,829

)

(945

)

Other current assets

 

(519

)

1,004

 

104

 

(351

)

Deferred income taxes

 

153

 

(695

)

509

 

(691

)

Noncurrent assets

 

2

 

15

 

47

 

(23

)

Accounts payable

 

4,633

 

1,416

 

2,460

 

189

 

Accrued liabilities

 

(486

)

1,879

 

4,448

 

3,995

 

Earn-out payment

 

 

 

 

(13

)

Deferred rent

 

164

 

635

 

(165

)

2,315

 

Deferred revenue

 

22,570

 

18,692

 

58,951

 

38,093

 

Net cash provided by operating activities

 

8,052

 

15,451

 

45,541

 

21,275

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Proceeds from sales and maturities of short-term investments

 

4,597

 

3,353

 

39,056

 

11,353

 

Purchase of short-term investments

 

(16,459

)

 

(64,537

)

(37,805

)

Purchase of property and equipment

 

(7,700

)

(4,593

)

(25,827

)

(14,988

)

Acquisitions of business, net of cash acquired

 

(11,499

)

(31,645

)

(51,553

)

(53,680

)

Net cash used in investing activities

 

(31,061

)

(32,885

)

(102,861

)

(95,120

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Proceeds from issuance of common stock

 

6,702

 

5,900

 

18,583

 

17,640

 

Withholding taxes related to restricted stock net share settlement

 

(5,652

)

(2,331

)

(18,108

)

(4,170

)

Payments of debt issuance costs

 

 

 

(371

)

(191

)

Proceeds from issuance of convertible senior notes

 

 

 

223,790

 

 

Repayments of equipment loans and capital lease obligations

 

(7

)

(415

)

(706

)

(1,655

)

Holdback payments for prior acquisitions

 

 

 

 

(741

)

Earn-out payment

 

 

 

 

(487

)

Net cash provided by financing activities

 

1,043

 

3,154

 

223,188

 

10,396

 

Net increase (decrease) in cash and cash equivalents

 

(21,966

)

(14,280

)

165,868

 

(63,449

)

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

Beginning of period

 

368,171

 

194,617

 

180,337

 

243,786

 

End of period

 

$

346,205

 

$

180,337

 

$

346,205

 

$

180,337

 

 



 

Reconciliation of Non-GAAP Measures

(In thousands, except per share amounts)

(Unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

GAAP gross profit

 

$

51,047

 

$

36,751

 

$

181,339

 

$

129,928

 

GAAP gross margin

 

68

%

65

%

68

%

66

%

Plus:

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

1,732

 

939

 

6,126

 

3,008

 

Intangible amortization expense

 

2,165

 

1,244

 

7,079

 

4,157

 

Non-GAAP gross profit

 

54,944

 

38,934

 

194,544

 

137,093

 

Non-GAAP gross margin

 

73

%

69

%

73

%

70

%

 

 

 

 

 

 

 

 

 

 

GAAP operating loss

 

(25,029

)

(14,441

)

(85,892

)

(51,109

)

Plus:

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

16,237

 

9,207

 

60,094

 

31,004

 

Intangible amortization expense

 

3,422

 

2,471

 

12,256

 

8,790

 

Acquisition-related expenses

 

360

 

233

 

911

 

612

 

Litigation-related expenses

 

2,045

 

514

 

4,577

 

1,175

 

Non-GAAP operating loss

 

(2,965

)

(2,016

)

(8,054

)

(9,528

)

 

 

 

 

 

 

 

 

 

 

GAAP net loss

 

(31,375

)

(17,374

)

(106,454

)

(64,239

)

Plus:

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

16,237

 

9,207

 

60,094

 

31,004

 

Intangible amortization expense

 

3,422

 

2,471

 

12,256

 

8,790

 

Acquisition-related expenses

 

360

 

233

 

911

 

612

 

Litigation-related expenses

 

2,045

 

514

 

4,577

 

1,175

 

Interest expense - debt discount and issuance costs

 

5,022

 

2,234

 

14,933

 

8,753

 

Income tax benefit

 

(70

)

(857

)

(181

)

(1,066

)

Non-GAAP net loss

 

(4,359

)

(3,572

)

(13,864

)

(14,971

)

 

 

 

 

 

 

 

 

 

 

Shares used in computing non-GAAP net loss per share, basic and diluted

 

40,531

 

38,265

 

39,787

 

37,381

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net loss per share, basic and diluted

 

$

(0.11

)

$

(0.09

)

$

(0.35

)

$

(0.40

)

 



 

Reconciliation of Net Loss to Adjusted EBITDA

(In thousands)

(Unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(31,375

)

$

(17,374

)

$

(106,454

)

$

(64,239

)

Depreciation

 

3,538

 

2,512

 

12,644

 

9,033

 

Amortization of intangible assets

 

3,422

 

2,471

 

12,256

 

8,790

 

Interest expense

 

5,912

 

2,828

 

18,000

 

11,213

 

Provision for (benefit from) income taxes

 

142

 

(753

)

635

 

(313

)

EBITDA

 

$

(18,361

)

$

(10,316

)

$

(62,919

)

$

(35,516

)

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

$

16,237

 

$

9,207

 

$

60,094

 

$

31,004

 

Acquisition-related expenses

 

360

 

233

 

911

 

612

 

Litigation-related expenses

 

2,045

 

514

 

4,577

 

1,175

 

Other expense, net

 

292

 

858

 

1,927

 

2,230

 

Adjusted EBITDA

 

$

573

 

$

496

 

$

4,590

 

$

(495

)

 

Reconciliation of Total Revenue to Billings

(In thousands)

(Unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

$

74,939

 

$

56,194

 

$

265,397

 

$

195,607

 

 

 

 

 

 

 

 

 

 

 

Deferred revenue

 

 

 

 

 

 

 

 

 

Ending

 

223,726

 

162,675

 

223,726

 

162,675

 

Beginning

 

199,756

 

143,384

 

162,675

 

123,983

 

Net Change

 

23,970

 

19,291

 

61,051

 

38,692

 

Less:

 

 

 

 

 

 

 

 

 

Deferred revenue contributed by acquisitions

 

(1,400

)

(600

)

(2,100

)

(600

)

Billings

 

$

97,509

 

$

74,885

 

$

324,348

 

$

233,699

 

 



 

Reconciliation of GAAP Cash Flows from Operations to Free Cash Flows

(In thousands)

(Unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

GAAP cash flows provided by operating activities

 

$

8,052

 

$

15,451

 

$

45,541

 

$

21,275

 

Less:

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

(7,700

)

(4,593

)

(25,827

)

(14,988

)

Non-GAAP free cash flows

 

$

352

 

$

10,858

 

$

19,714

 

$

6,287

 

 



 

MEDIA CONTACT:

 

INVESTOR CONTACT:

PATRICIA HOGAN

 

SETH POTTER

PROOFPOINT, INC.

 

ICR, INC. FOR PROOFPOINT, INC.

408-763-3863

 

646-277-1230

PHOGAN@PROOFPOINT.COM

 

SETH.POTTER@ICRINC.COM