Attached files

file filename
8-K - 8-K - Pure Storage, Inc.pstg-8kq3fy2019.htm



Exhibit 99.1
 
Pure Storage Announces Third Quarter Fiscal 2019 Financial Results
 
MOUNTAIN VIEW, Calif., November 19, 2018 – Pure Storage (NYSE: PSTG), the all-flash storage leader that helps innovators build a better world with data, today announced financial results for its third quarter ended October 31, 2018.

Key quarterly business and financial highlights: 

Revenue: $372.8 million, up 34% Y/Y, exceeding the high end of our guidance;
Gross margin: 66.8% GAAP; 68.1% non-GAAP, representing an all-time high;
Operating margin: -7.3% GAAP; 9.1% non-GAAP, up 3.4 ppts and 5.4 ppts Y/Y, respectively.

“Pure delivered another excellent quarter, and today we’re announcing the extension of Pure's data centric architecture to the cloud," said Charles Giancarlo, Chairman and CEO, Pure Storage. “With the launch of our new Pure Storage Cloud Data Services, we’re bringing our storage software directly to the public cloud in partnership with AWS.”

“Q3 was a strong quarter for Pure with revenue and margins exceeding our expectations,” said Tim Riitters, CFO, Pure Storage. “As we finish the fiscal year we are excited about the opportunities ahead, and have raised FY19 guidance to reflect the momentum we are seeing in our business."

Announcing Pure Storage Cloud Data Services

Today the company announced Pure Storage Cloud Data Services, a suite of new cloud offerings that run natively on Amazon Web Services (AWS). With these new products, customers will be able to invest in a single storage architecture that unifies application deployments on-premises and in the public cloud to flexibly turn data into value virtually anywhere.

Join the virtual on-demand launch event on November 19 at 1:10 p.m. (PT) featuring 45 minutes of industry-changing insight.
Read the press release for additional details on our products, strategy and availability.

Third Quarter Fiscal 2019 Financial Highlights
 
The following tables summarize our consolidated financial results for the fiscal quarters ended October 31, 2018 and 2017 (in millions except percentages, per share amounts and headcount, unaudited):
 
GAAP Quarterly Financial Information
 
 
Three Months Ended October 31, 2018
 
Three Months Ended October 31, 2017
 
Y/Y Change
Revenue
 
$372.8
 
$277.6
 
34%
Gross Margin
 
66.8%
 
65.5%
 
1.3 ppts
Product Gross Margin
 
67.7%
 
66.9%
 
0.8 ppts
Support Subscription Gross Margin
 
63.4%
 
58.9%
 
4.5 ppts
Operating Loss
 
$(27.2)
 
$(29.6)
 
$2.4
Operating Margin
 
-7.3%
 
-10.7%
 
3.4 ppts
Net Loss
 
$(28.2)
 
$(29.4)
 
$1.2
Net Loss per Share – Basic and Diluted
 
$(0.12)
 
$(0.14)
 
$0.02
Weighted-Average Shares
 
235.2
 
213.3
 
21.9
Headcount
 
>2,650
 
>2,000
 
~650
 

1



Non-GAAP Quarterly Financial Information
 
 
Three Months Ended October 31, 2018
 
Three Months Ended October 31, 2017
 
Y/Y Change
Gross Margin
 
68.1%
 
66.4%
 
1.7 ppts
Product Gross Margin
 
68.1%
 
67.0%
 
1.1 ppts
Support Subscription Gross Margin
 
68.1%
 
63.9%
 
4.2 ppts
Operating Income
 
$33.9
 
$10.2
 
$23.7
Operating Margin
 
9.1%
 
3.7%
 
5.4 ppts
Net Income
 
$35.4
 
$10.4
 
$25.0
Net Income per Share – Diluted
 
$0.13
 
$0.04
 
$0.09
Weighted-Average Shares – Diluted
 
266.5
 
242.9
 
23.6

A reconciliation between GAAP and non-GAAP information is provided at the end of this release.

Financial Outlook

Pure Storage’s fourth quarter fiscal 2019 guidance is as follows:

Revenue in the range of $438 million to $446 million
Non-GAAP gross margin in the range of 64.5% to 67.5%
Non-GAAP operating margin in the range of 8% to 12%

Pure Storage’s full year fiscal 2019 guidance is as follows:

Revenue in the range of $1.376 billion to $1.384 billion
Non-GAAP gross margin in the range of 66.6% to 67.6%
Non-GAAP operating margin in the range of 3.9% to 5.3%

All forward-looking non-GAAP financial measures contained in this section titled “Financial Outlook” exclude stock-based compensation expense, payroll tax expense related to stock-based activities, amortization of debt discount and debt issuance costs, amortization of intangible asset acquired from acquisition, any applicable anti-dilutive share count impact of our convertible debt hedge agreements and, as applicable, other special items. We have not reconciled guidance for non-GAAP gross margin and non-GAAP operating margin to their most directly comparable GAAP measures because the items that impact these measures are not within our control and/or cannot be reasonably predicted. Accordingly, a reconciliation of the non-GAAP financial measure guidance to the corresponding GAAP measures is not available without unreasonable effort.

Conference Call Information

Pure Storage will host a teleconference to discuss the third quarter fiscal 2019 results at 2:00 p.m. (PT) on November 19, 2018. Pure Storage will post its supplemental earnings presentation to the investor relations website at investor.purestorage.com following the conference call.

Teleconference details are as follows:
 
To Listen via Telephone: (877) 201-0168 or (647) 788-4901 (for international callers).
To Listen via the Internet: A live and replay audio broadcast of the conference call with corresponding slides will be available at investor.purestorage.com.
Replay: A telephone playback of this conference call is scheduled to be available approximately two hours after the call ends on Monday, November 19, 2018, through December 3, 2018. The replay will be accessible by calling (800) 585-8367 or (416) 621-4642 (for international callers), with conference ID 2157679.


2



Upcoming Events
Management will participate in an upcoming financial Q&A discussion at the 2018 Wells Fargo Tech Summit on December 5, 2018 at 10:50 a.m. (PT). Pure Storage will post a link to this event on the investor relations website at investor.purestorage.com for both live and archived webcasts.

About Pure Storage

Pure Storage (NYSE: PSTG) helps innovators build a better world with data. Pure's data solutions enable SaaS companies, cloud service providers, and enterprise and public sector customers to deliver real-time, secure data to power their mission-critical production, DevOps, and modern analytics environments in a multi-cloud environment. One of the fastest growing enterprise IT companies in history, Pure Storage enables customers to quickly adopt next-generation technologies, including artificial intelligence and machine learning, to help maximize the value of their data for competitive advantage. And with a Satmetrix-certified NPS customer satisfaction score in the top one percent of B2B companies, Pure's ever-expanding list of customers are among the happiest in the world.

Analyst Recognition

Gartner Magic Quadrant for Solid-State Arrays
IDC MarketScape for All-Flash Arrays
 
Pure Storage, Evergreen, FlashBlade, FlashStack and the "P" Logo mark are trademarks of Pure Storage, Inc. All other trademarks or names referenced in this document are the property of their respective owners.
 
Forward Looking Statements

This press release contains forward-looking statements regarding our products, business and operations, including our growth prospects and expectations regarding technology differentiation and our new Pure Storage Cloud Data Services, and our outlook for the fourth quarter and full year fiscal 2019, and statements regarding our products, business, operations and results. Forward-looking statements are subject to known and unknown risks and uncertainties and are based on potentially inaccurate assumptions that could cause actual results to differ materially from those expected or implied by the forward-looking statements. Actual results may differ materially from the results predicted, and reported results should not be considered as an indication of future performance. The potential risks and uncertainties that could cause actual results to differ from the results predicted include, among others, those risks and uncertainties included under the captions "Risk Factors" and elsewhere in our filings and reports with the U.S. Securities and Exchange Commission, which are available on our investor relations website at investor.purestorage.com and on the SEC website at www.sec.gov. Additional information will also be available in our Quarterly Report on Form 10-Q for the quarter ended October 31, 2018. All information provided in this release and in the tables attached hereto is as of November 19, 2018, and we undertake no duty to update this information unless required by law.
 
Non-GAAP Financial Measures

To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with GAAP, we use the following non-GAAP financial measures: non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating income (loss), non-GAAP operating margin, non-GAAP net income (loss), non-GAAP net income (loss) per share, free cash flow, free cash flow as a percentage of revenue, free cash flow without ESPP impact, and free cash flow without ESPP impact as a percentage of revenue.

We use these non-GAAP financial measures for financial and operational decision-making and as a means to evaluate period-to-period comparisons. Our management believes that these non-GAAP financial measures provide meaningful supplemental information regarding our performance and liquidity by excluding certain expenses and expenditures such as stock-based compensation expense, amortization of debt discount and debt issuance costs, and amortization of intangible asset acquired from acquisition that may not be indicative of our ongoing core business operating results. We believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when analyzing historical performance and liquidity and planning, forecasting, and analyzing future periods. The presentation of these non-GAAP financial measures is not meant to be considered in isolation or as a substitute for, or superior to, our financial results prepared in accordance with GAAP, and our non-GAAP measures may be different from non-GAAP measures used by other companies.


3



For a reconciliation of these non-GAAP financial measures to GAAP measures, please see the tables captioned "Reconciliations of non-GAAP results of operations to the nearest comparable GAAP measures" and "Reconciliation from net cash provided by operating activities to free cash flow and free cash flow without ESPP impact," included at the end of this release.

Matthew Danziger – Investor Relations, Pure Storage
Tel: (650) 429-0456
ir@purestorage.com
 
Rena Fallstrom – Media Contact, Pure Storage
Tel: (408) 203-3945
pr@purestorage.com

4



PURE STORAGE, INC.
Condensed Consolidated Balance Sheets
(in thousands, unaudited)
 
 
 
As of
October 31, 2018
 
As of
January 31, 2018
 
 
 
 
(As Adjusted*)
Assets
 
 
 
 

Current assets:
 
 
 
 

Cash and cash equivalents
 
$
406,641

 
$
244,057

Marketable securities
 
737,020

 
353,289

Accounts receivable, net of allowance of $1,052 and $1,062
 
305,649

 
243,001

Inventory
 
50,737

 
34,497

Deferred commissions, current
 
24,100

 
21,088

Prepaid expenses and other current assets
 
44,657

 
47,552

Total current assets
 
1,568,804

 
943,484

Property and equipment, net
 
115,266

 
89,142

Deferred commissions, non-current
 
72,340

 
66,225

Intangible assets, net
 
21,126

 
5,057

Goodwill
 
10,997

 

Deferred income taxes, non-current
 
1,766

 
1,060

Restricted cash
 
15,822

 
14,763

Other assets, non-current
 
5,245

 
4,264

Total assets
 
$
1,811,366

 
$
1,123,995

 
 
 
 
 
Liabilities and stockholders' equity
 
 

 
 

Current liabilities:
 
 

 
 

Accounts payable
 
$
101,979

 
$
84,420

Accrued compensation and benefits
 
53,213

 
59,898

Accrued expenses and other liabilities
 
43,633

 
26,829

Deferred revenue, current
 
232,570

 
191,229

Liability related to early exercised stock options
 

 
320

Total current liabilities
 
431,395

 
362,696

Convertible senior notes, net
 
443,212

 

Deferred revenue, non-current
 
228,618

 
182,873

Other liabilities, non-current
 
5,813

 
4,025

Total liabilities
 
1,109,038

 
549,594

 
 
 
 
 
Stockholders’ equity:
 
 

 
 

Common stock and additional paid-in capital
 
1,761,621

 
1,479,905

Accumulated other comprehensive loss
 
(3,099
)
 
(1,917
)
Accumulated deficit
 
(1,056,194
)
 
(903,587
)
Total stockholders' equity
 
702,328

 
574,401

Total liabilities and stockholders' equity
 
$
1,811,366

 
$
1,123,995


* Prior period information has been adjusted to reflect the adoption impact of Accounting Standards Codification 606, Revenue from Contracts with Customers (ASC 606), which we adopted on February 1, 2018.


5



PURE STORAGE, INC.
Condensed Consolidated Statements of Operations
(in thousands, except per share data, unaudited)
 
 
Three Months Ended October 31,
 
Nine Months Ended October 31,
 
2018
 
2017
 
2018
 
2017
 
 
 
(As Adjusted*)
 
 
 
(As Adjusted*)
Revenue:
 
 
 
 
 

 
 

Product
$
298,863

 
$
227,772

 
$
735,449

 
$
550,291

Support subscription
73,916

 
49,819

 
202,159

 
134,615

Total revenue
372,779

 
277,591

 
937,608

 
684,906

 
 
 
 
 
 
 
 
Cost of revenue:
 

 
 

 
 
 
 
Product (1)
96,610

 
75,392

 
241,292

 
179,289

Support subscription(1)
27,049

 
20,467

 
74,716

 
56,569

Total cost of revenue
123,659

 
95,859

 
316,008

 
235,858

 
 
 
 
 
 
 
 
Gross profit
249,120

 
181,732

 
621,600

 
449,048

 
 
 
 
 
 
 
 
Operating expenses:
 

 
 

 
 
 
 
Research and development (1)
90,783

 
68,927

 
253,306

 
203,716

Sales and marketing (1)
146,903

 
116,971

 
413,019

 
326,286

General and administrative (1)
38,651

 
25,406

 
99,572

 
67,664

Total operating expenses
276,337

 
211,304

 
765,897

 
597,666

 
 
 
 
 
 
 
 
Loss from operations
(27,217
)
 
(29,572
)
 
(144,297
)
 
(148,618
)
Other income (expense), net
(2,889
)
 
1,138

 
(7,920
)
 
6,399

Loss before provision for income taxes
(30,106
)
 
(28,434
)
 
(152,217
)
 
(142,219
)
Income tax provision (benefit)
(1,926
)
 
970

 
390

 
2,755

Net loss
$
(28,180
)
 
$
(29,404
)
 
$
(152,607
)
 
$
(144,974
)
 
 
 
 
 
 
 
 
Net loss per share attributable to common
   stockholders, basic and diluted
$
(0.12
)
 
$
(0.14
)
 
$
(0.66
)
 
$
(0.69
)
Weighted-average shares used in computing net
   loss per share attributable to common
   stockholders, basic and diluted
235,205

 
213,274

 
229,505

 
209,456


* Prior period information has been adjusted to reflect the adoption impact of ASC 606, which we adopted on February 1, 2018.

(1) Includes stock-based compensation expense as follows:
Cost of revenue -- product
$
862

 
$
143

 
$
2,190

 
$
898

Cost of revenue -- support subscription
3,327

 
2,422

 
8,940

 
6,441

Research and development
24,634

 
18,073

 
67,956

 
51,632

Sales and marketing
18,681

 
12,104

 
49,890

 
34,169

General and administrative
10,825

 
6,121

 
26,962

 
14,780

Total stock-based compensation expense
$
58,329

 
$
38,863

 
$
155,938

 
$
107,920


6



PURE STORAGE, INC.
Condensed Consolidated Statements of Cash Flows
(in thousands, unaudited)
 
 
Three Months Ended October 31,
 
Nine Months Ended October 31,
 
2018
 
2017
 
2018
 
2017
 
 
 
(As Adjusted*)
 
 
 
(As Adjusted*)
Cash flows from operating activities
 
 
 
 
 

 
 

Net loss
$
(28,180
)
 
$
(29,404
)
 
$
(152,607
)
 
$
(144,974
)
Adjustments to reconcile net loss to net cash provided by operating activities:
 
 
 
 
 
 
 
Depreciation and amortization
17,791

 
15,525

 
51,381

 
45,525

Amortization of debt discount and debt issuance costs
6,525

 

 
14,414

 

Stock-based compensation expense
58,329

 
38,863

 
155,938

 
107,920

Other
(5,119
)
 
82

 
(5,037
)
 
879

Changes in operating assets and liabilities, net of effects of acquisition:
 
 
 
 
 
 
 
Accounts receivable, net
(63,330
)
 
(33,655
)
 
(62,623
)
 
(33,630
)
Inventory
(8,203
)
 
(3,827
)
 
(17,103
)
 
(14,314
)
Deferred commissions
(4,972
)
 
(4,382
)
 
(9,127
)
 
(13,969
)
Prepaid expenses and other assets
(9,138
)
 
74

 
1,996

 
(112
)
Accounts payable
29,935

 
11,607

 
11,800

 
11,808

Accrued compensation and other liabilities
15,050

 
3,352

 
7,592

 
359

Deferred revenue
47,861

 
30,013

 
87,005

 
54,264

Net cash provided by operating activities
56,549

 
28,248

 
83,629

 
13,756

 
 
 
 
 
 
 
 
Cash flows from investing activities
 
 
 
 
 
 
 
Purchases of property and equipment
(28,074
)
 
(14,251
)
 
(70,807
)
 
(44,351
)
Acquisition, net of cash acquired
(13,899
)
 

 
(13,899
)
 

Purchases of marketable securities
(63,741
)
 
(56,640
)
 
(558,248
)
 
(151,998
)
Sales of marketable securities
5,217

 
12,538

 
18,802

 
46,067

Maturities of marketable securities
58,256

 
25,340

 
156,049

 
99,021

Net cash used in investing activities
(42,241
)
 
(33,013
)
 
(468,103
)
 
(51,261
)
 
 
 
 
 
 
 
 
Cash flows from financing activities
 
 
 
 
 
 
 
Net proceeds from exercise of stock options
14,275

 
8,968

 
43,342

 
15,761

Proceeds from issuance of common stock under employee stock purchase plan
13,746

 
7,971

 
33,444

 
22,137

Proceeds from issuance of convertible senior notes, net of issuance costs

 

 
562,062

 

Payment for purchase of capped calls

 

 
(64,630
)
 

Repayment of debt acquired from acquisition
(6,101
)
 

 
(6,101
)
 

Repurchase of common stock

 

 
(20,000
)
 

Net cash provided by financing activities
21,920

 
16,939

 
548,117

 
37,898

 
 
 
 
 
 
 
 
Net increase in cash, cash equivalents and restricted cash
36,228

 
12,174

 
163,643

 
393

Cash, cash equivalents and restricted cash, beginning of period
386,235

 
184,628

 
258,820

 
196,409

Cash, cash equivalents and restricted cash, end of period
$
422,463

 
$
196,802

 
$
422,463

 
$
196,802


* Prior period information has been adjusted to reflect the adoption impact of ASC 606 and ASU No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash, which we adopted on February 1, 2018.

7



Reconciliations of non-GAAP results of operations to the nearest comparable GAAP measures
The following table presents non-GAAP gross margins by revenue source before certain items (in thousands except percentages, unaudited):
 
 
Three Months Ended October 31, 2018
 
Three Months Ended October 31, 2017 (As Adjusted*)
 
 
GAAP
results
 
GAAP
gross
margin (a)
 
Adjustment
 
 
 
Non-
GAAP
results
 
Non-
GAAP
gross
margin (b)
 
GAAP
results
 
GAAP
gross
margin (a)
 
Adjustment
 
 
 
Non-
GAAP
results
 
Non-
GAAP
gross
margin (b)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
862

 
(c)
 
 
 
 
 
 
 
 
 
$
143

 
(c)
 
 
 
 
 
 
 
 
 
 
29

 
(d)
 
 
 
 
 
 
 
 
 
5

 
(d)
 
 
 
 
 
 
 
 
 
 
503

 
(e)
 
 
 
 
 
 
 
 
 

 
 
 
 
 
 
Gross profit --
   product
 
$
202,253

 
67.7
%
 
$
1,394

 
 
 
$
203,647

 
68.1
%
 
$
152,380

 
66.9
%
 
$
148

 
 
 
$
152,528

 
67.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 

 
$
3,327

 
(c)
 
 

 
 

 
 

 
 

 
$
2,422

 
(c)
 
 

 
 

 
 
 
 
 
 
155

 
(d)
 
 
 
 
 
 
 
 
 
71

 
(d)
 
 
 
 
Gross profit --
   support subscription
 
$
46,867

 
63.4
%
 
$
3,482

 
 
 
$
50,349

 
68.1
%
 
$
29,352

 
58.9
%
 
$
2,493

 
 
 
$
31,845

 
63.9
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 

 
$
4,189

 
(c)
 
 

 
 

 
 

 
 

 
$
2,565

 
(c)
 
 

 
 

 
 
 
 
 
 
184

 
(d)
 
 
 
 
 
 
 
 
 
76

 
(d)
 
 
 
 
 
 
 
 
 
 
503

 
(e)
 
 
 
 
 
 
 
 
 

 
 
 
 
 
 
Total gross profit
 
$
249,120

 
66.8
%
 
$
4,876

 
 
 
$
253,996

 
68.1
%
 
$
181,732

 
65.5
%
 
$
2,641

 
 
 
$
184,373

 
66.4
%

 * Prior period information has been adjusted to reflect the adoption impact of ASC 606, which we adopted on February 1, 2018.

(a) GAAP gross margin is defined as GAAP gross profit divided by revenue.
(b) Non-GAAP gross margin is defined as non-GAAP gross profit divided by revenue.
(c) To eliminate stock-based compensation expense.
(d) To eliminate payroll tax expense related to stock-based activities.
(e) To eliminate amortization expense of intangible asset acquired from StorReduce acquisition.

8



The following table presents certain non-GAAP consolidated results before certain items (in thousands, except per share amounts and percentages, unaudited):
 
Three Months Ended October 31, 2018
 
Three Months Ended October 31, 2017 (As Adjusted*)
 
GAAP
results
 
GAAP
operating
margin (a)
 
Adjustment
 
 
 
Non-
GAAP
results
 
Non-
GAAP
operating
margin (b)
 
GAAP
results
 
GAAP
operating
margin (a)
 
Adjustment
 
Non-
GAAP
results
 
Non-
GAAP
operating
margin (b)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
58,329

 
(c)
 
 
 
 
 
 
 
 
 
$
38,863

(c)
 
 
 
 
 
 
 
 
2,282

 
(d)
 
 
 
 
 
 
 
 
 
902

(d)
 
 
 
 
 
 
 
 
503

 
(e)
 
 
 
 
 
 
 
 
 

 
 
 
 
Operating income (loss)
$
(27,217
)
 
-7.3
 %
 
$
61,114

 
 
 
$
33,897

 
9.1
%
 
$
(29,572
)
 
-10.7
 %
 
$
39,765

 
$
10,193

 
3.7
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 

 
$
58,329

 
(c)
 
 

 
 

 
 

 
 

 
$
38,863

(c)
 
 
 

 
 

 
 

 
2,282

 
(d)
 
 

 
 

 
 

 
 

 
902

(d)
 
 
 

 
 
 
 
 
503

 
(e)
 
 
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
 
6,525

 
(f)
 
 
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
 
(4,083
)
 
(g)
 
 
 
 
 
 
 
 
 

 
 
 
 
Net income (loss)
$
(28,180
)
 
 

 
$
63,556

 
 
 
$
35,376

 
 

 
$
(29,404
)
 
 

 
$
39,765

 
$
10,361

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) per share -- diluted
$
(0.12
)
 
 

 
 

 
 
 
$
0.13

 
 

 
$
(0.14
)
 
 

 
 

 
$
0.04

 
 

Weighted-average shares used in per share calculation -- diluted
235,205

 
 

 
31,328

 
(h)
 
266,533

 
 

 
213,274

 
 

 
29,613

(h)
242,887

 
 


 * Prior period information has been adjusted to reflect the adoption impact of ASC 606, which we adopted on February 1, 2018.

(a) GAAP operating margin is defined as GAAP operating loss divided by revenue.
(b) Non-GAAP operating margin is defined as non-GAAP operating income divided by revenue.
(c) To eliminate stock-based compensation expense.
(d) To eliminate payroll tax expense related to stock-based activities.
(e) To eliminate amortization expense of intangible asset acquired from StorReduce acquisition.
(f) To eliminate amortization expense of debt discount and debt issuance costs related to our convertible debt.
(g) Release of valuation allowance due to StorReduce acquisition. 
(h) To include effect of dilutive securities (employee stock options, restricted stock units, and shares from employee stock purchase plan (ESPP)).



9



Reconciliation from net cash provided by operating activities to free cash flow and free cash flow without ESPP impact (in thousands except percentages, unaudited):
 
 
Three Months Ended October 31,
 
2018
 
2017
Net cash provided by operating activities
$
56,549

 
$
28,248

Less: purchases of property and equipment
(28,074
)
 
(14,251
)
Free cash flow (non-GAAP)
$
28,475

 
$
13,997

Adjust: ESPP impact
2,104

 
2,478

Free cash flow without ESPP impact (non-GAAP)
$
30,579

 
$
16,475

 
 
 
 
Free cash flow as % of revenue
7.6
%
 
5.0
%
Free cash flow without ESPP impact as % of revenue
8.2
%
 
5.9
%

10