[March 02, 2017] |
|
Nutanix Reports Second Quarter Fiscal 2017 Financial Results
Nutanix,
Inc. (NASDAQ:NTNX), a leader in enterprise cloud computing, today
announced financial results for its second quarter of fiscal 2017, ended
January 31, 2017.
This Smart News Release features multimedia. View the full release here:
http://www.businesswire.com/news/home/20170302006125/en/
Nutanix Fiscal Q2'17 Earnings Infographic (Graphic: Business Wire)
Second Quarter Fiscal Year 2017 Financial Highlights
-
Revenue: $182.2 million, growing 77% year-over-year from $102.7
million in the second quarter of fiscal 2016
-
Billings: $227.4 million, growing 59% year-over-year from
$143.4 million in the second quarter of fiscal 2016
-
Net Loss: GAAP net loss of $93.2 million, compared to a GAAP
net loss of $33.2 million in the second quarter of fiscal 2016;
Non-GAAP net loss of $39.9 million, compared to a non-GAAP net loss of
$30.9 million in the second quarter of fiscal 2016
-
Net Loss Per Share: GAAP net loss per share of $0.66, compared
to a pro forma GAAP net loss per share of $0.28 in the second quarter
of fiscal 2016; Non-GAAP net loss per share of $0.28, compared to a
pro forma non-GAAP net loss per share of $0.26 in the second quarter
of fiscal 2016
-
Cash and Short-term Investments: $355.2 million, up 175% from
the second quarter of fiscal 2016
-
Deferred Revenue: $420.6 million, up 128% from the second
quarter of fiscal 2016
-
Operating Cash Flow: $19.8 million, compared to $4.5 million in
the second quarter of fiscal 2016
-
Free Cash Flow: $7.1 million, compared to $(5.9) million in the
second quarter of fiscal 2016
Reconciliations between GAAP and non-GAAP financial measures and key
performance measures are provided in the tables of this press release.
"Our journey has taken us from an unknown upstart to a well-established
enterprise IT brand approaching a $1 billion annualized billings
run-rate in just five years of selling. We continue to evolve and refine
our strategy, including product expansions, sales focus and alternate
consumption models, as we seek to capture a growing share of the highly
dynamic $100+ billion enterprise infrastructure market," said Dheeraj
Pandey, CEO, Nutanix.
"Our solid results were driven by notable strength in our international
business. Further, I am pleased we were able to hold our non-GAAP gross
margins essentially steady despite component price increases impacting
our costs," said Duston Williams, CFO, Nutanix.
Recent Company Highlights
-
Continued Customer Growth: Nutanix ended the second quarter of
fiscal 2017 with over 5,380 end-customers, adding over 900 new
end-customers during the quarter.
-
Increasing AHV Adoption: The company continued to see strong
adoption for its built-in hypervisor, AHV. Usage rose to 21%, up from
17% in the prior quarter, based on a four-quarter rolling average of
nodes using AHV as a percent of total nodes sold.
-
AHV Certified on SAP® Business Suite
Powered by SAP NetWeaver: Nutanix customers are now able to
simplify their infrastructure and virtualization stack when delivering
business-critical SAP applications on the Nutanix Enterprise Cloud
Platform.
-
Awarded CRN® Product of the Year: The
Nutanix Enterprise Cloud PlatformTM for Cisco® Unified
Computing Systems (UCS) was named a winner in the 2016 Product of the
Year Awards in the Hyperconverged Infrastructure category taking first
place in two subcategories: Technology and Customer Demand.
-
Nutanix Enterprise Cloud Platform Selected to Be a Part of a Large
Contract by United States Navy Space and Naval Warfare Systems Command:
As a subcontractor to Crown Point Systems, Nutanix will be part of a
five-year, firm-fixed-price Indefinite Delivery/Indefinite Quantity
contract with a total overall maximum value of $28.8 million to Crown
Point, if all orders are exercised.
-
Names New CIO: Wendy M. Pfeiffer, former vice president of IT
at GoPro, was appointed chief information officer in January.
Q3 Fiscal 2017 Financial Outlook
For the third quarter of fiscal 2017, Nutanix expects:
-
Revenues between $180 and $190 million;
-
Non-GAAP gross margin between 57% and 58%;
-
Non-GAAP net loss per share between $0.45 and $0.48, using 144 million
weighted shares outstanding.
Supplementary materials to this earnings release, including the
company's second quarter fiscal 2017 investor presentation, can be found
at http://ir.nutanix.com/company/financial/.
All forward-looking non-GAAP financial measures contained in this
section titled "Q3 Fiscal 2017 Financial Outlook" exclude stock-based
compensation expense, and may also exclude, as applicable, other special
items. The company has not reconciled guidance for non-GAAP gross margin
and non-GAAP loss per share to their most directly comparable GAAP
measures because such items that impact these measures are not within
its control and are subject to constant change. While the actual amounts
of such items will have a significant impact on the company's non-GAAP
gross margin and non-GAAP loss per share, a reconciliation of the
non-GAAP financial measure guidance to the corresponding GAAP measures
is not available without unreasonable effort.
Webcast and Conference Call Information
Nutanix executives will discuss the company's second quarter fiscal 2017
financial results on a conference call at 5:00 p.m. Eastern time/2:00
p.m. Pacific time today. To listen to the call via telephone, dial
1-877-201-0168 in the United States or 1-647-788-4901 from outside the
United States. The conference ID is 59841448. This call is being webcast
live and is available to all interested parties on our Investor
Relations website at ir.nutanix.com.
Shortly after the conclusion of the conference call, a replay of the
audio webcast will be available on the Nutanix Investor Relations
website. A telephonic replay will be available for one week following
the conference call at 1-800-585-8367 or 1-416-621-4642, conference ID
59841448.
Non-GAAP Financial Measures and Other Key Performance Measures
To supplement our condensed consolidated financial statements, which are
prepared and presented in accordance with GAAP, we use the following
non-GAAP financial and other key performance measures: billings,
non-GAAP gross margin percentage, non-GAAP net loss, pro forma non-GAAP
net loss per share, and free cash flow. In computing these non-GAAP
financial measures, we exclude certain items such as stock-based
compensation and the related income tax impact, costs associated with
our acquisitions (such as amortization of acquired intangible assets,
revaluation of contingent consideration, income tax related impact, and
other acquisition-related costs), loss on debt extinguishment, and
changes in the fair value of our preferred stock warrant liability.
Billings is a performance measure which our management believes provides
useful information to investors because it represents the amounts under
binding purchase orders received by us during a given period that have
been billed, and we calculate billings by adding the change in deferred
revenue between the start and end of the period to total revenue
recognized in the same period. Free cash flow is a performance measure
that our management believes provides useful information to management
and investors about the amount of cash generated by the business after
necessary capital expenditures, and we define free cash flow as net cash
(used in) provided by operating activities less purchases of property
and equipment. We use these non-GAAP financial and key performance
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 that
may not be indicative of our ongoing core business operating results.
However, these non-GAAP financial and key performance measures have
limitations as analytical tools, and you should not consider them in
isolation or as substitutes for analysis of our results as reported
under GAAP. Billings, non-GAAP gross margin percentage, non-GAAP net
loss, pro forma non-GAAP net loss per share, and free cash flow are not
substitutes for total revenue, gross profit, net loss, net loss per
share, or net cash (used in) provided by operating activities,
respectively. In addition, other companies, including companies in our
industry, may calculate non-GAAP financial measures and key performance
measures differently or may use other measures to evaluate their
performance, all of which could reduce the usefulness of our non-GAAP
financial measures and key performance measures as tools for comparison.
We urge you to review the reconciliation of our non-GAAP financial
measures and key performance measures to the most directly comparable
GAAP financial measures included below in the tables captioned
"Reconciliation of Revenue to Billings," "Reconciliation of GAAP to
Non-GAAP Profit Measures," and "Reconciliation of GAAP Net Cash (Used
In) Provided By Operating Activities to Non-GAAP Free Cash Flow," and
not to rely on any single financial measure to evaluate our business.
Forward Looking Statements
This press release contains express and implied forward-looking
statements, including but not limited to statements relating to our
competitive differentiation, our expectations relating to a contract
awarded by the Navy Space and Naval Warfare Systems Command, including
the execution and resulting value of any future orders under such
contract, and anticipated future financial results, including but not
limited to our annualized billings run rate, our guidance on estimated
revenues, non-GAAP gross margin, and non-GAAP net loss per share for
future fiscal periods. These forward-looking statements are not
historical facts, and instead are based on our current expectations,
estimates, opinions and beliefs. Consequently, you should not rely on
these forward-looking statements. The accuracy of such forward-looking
statements depends upon future events, and involves risks, uncertainties
and other factors beyond our control that may cause these statements to
be inaccurate and cause our actual results, performance or achievements
to differ materially and adversely from those anticipated or implied by
such statements, including, among others: the rapid evolution of the
markets in which we compete; our ability to sustain or manage future
growth effectively; factors that could result in the significant
fluctuation of our future quarterly operating results, including, among
other things, our revenue mix, the timing and magnitude of orders,
shipments and acceptance of our solutions in any given quarter, our
ability to attract new and retain existing end-customers, changes in the
pricing of certain components of our solutions, and fluctuations in
demand and competitive pricing pressures for our solutions; the
introduction, or acceleration of adoption of, competing solutions,
including public cloud infrastructure; changes in government fiscal or
contracting policies, or decreases in available government spending; and
other risks detailed in our Quarterly Report on Form 10-Q for the
quarter ended October 31, 2016, filed with the SEC on December 8, 2016.
Additional information will also be set forth in our Form 10-Q that will
be filed for the quarter ended January 31, 2017, which should be read in
conjunction with these financial results. Our SEC filings are available
on the Investor Relations section of the company's website at ir.nutanix.com
and on the SEC's website at www.sec.gov.
These forward-looking statements speak only as of the date of this press
release and, except as required by law, we assume no obligation to
update forward-looking statements to reflect actual results or
subsequent events or circumstances.
About Nutanix
Nutanix makes infrastructure invisible, elevating IT to focus on the
applications and services that power their business. The Nutanix
Enterprise Cloud platform leverages web-scale engineering and
consumer-grade design to natively converge compute, virtualization and
storage into a resilient, software-defined solution with rich machine
intelligence. The result is predictable performance, cloud-like
infrastructure consumption, robust security, and seamless application
mobility for a broad range of enterprise applications. Learn more at www.nutanix.com
or follow us on Twitter @nutanix.
© 2017 Nutanix, Inc. All rights reserved. Nutanix®, the
Enterprise Cloud PlatformTM and the Nutanix logo are
trademarks of Nutanix, Inc., registered or pending registration in the
United States and other countries. SAP, SAP NetWeaver and SAP products
and services mentioned herein as well as their respective logos are
trademarks or registered trademarks of SAP SE (or an SAP affiliate
company) in Germany and other countries. Cisco® and Cisco UCS® are the
registered trademarks of Cisco Technology, Inc. Nutanix is not
associated with, sponsored or endorsed by Cisco. CRN is a registered
trademark of The Channel Company, LLC. All other brand names mentioned
herein are for identification purposes only and may be the trademarks of
their respective holder(s).
|
|
|
|
|
NUTANIX, INC.
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
(In thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
|
|
July 31,
|
|
|
January 31,
|
|
|
|
|
2016
|
|
|
2017
|
Assets
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
99,209
|
|
|
|
$
|
226,006
|
|
Short-term investments
|
|
|
|
85,991
|
|
|
|
129,147
|
|
Accounts receivable-net
|
|
|
|
110,659
|
|
|
|
151,224
|
|
Deferred commissions-current
|
|
|
|
17,864
|
|
|
|
19,230
|
|
Prepaid expenses and other current assets
|
|
|
|
16,138
|
|
|
|
18,192
|
|
Total current assets
|
|
|
|
329,861
|
|
|
|
543,799
|
|
Property and equipment-net
|
|
|
|
42,218
|
|
|
|
51,944
|
|
Deferred commissions-non-current
|
|
|
|
19,029
|
|
|
|
25,712
|
|
Intangible assets-net
|
|
|
|
-
|
|
|
|
27,217
|
|
Goodwill
|
|
|
|
-
|
|
|
|
16,784
|
|
Other assets-non-current
|
|
|
|
7,978
|
|
|
|
5,261
|
|
Total assets
|
|
|
|
$
|
399,086
|
|
|
|
$
|
670,717
|
|
|
|
|
|
|
|
|
|
Liabilities, Convertible Preferred Stock and Stockholders'
(Deficit) Equity
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
52,111
|
|
|
|
$
|
65,231
|
|
Accrued compensation and benefits
|
|
|
|
24,547
|
|
|
|
36,645
|
|
Accrued expenses and other liabilities
|
|
|
|
5,537
|
|
|
|
6,404
|
|
Deferred revenue-current
|
|
|
|
130,569
|
|
|
|
186,255
|
|
Total current liabilities
|
|
|
|
212,764
|
|
|
|
294,535
|
|
Deferred revenue-non-current
|
|
|
|
165,896
|
|
|
|
234,361
|
|
Senior notes
|
|
|
|
73,260
|
|
|
|
-
|
|
Convertible preferred stock warrant liability
|
|
|
|
9,679
|
|
|
|
-
|
|
Early exercised stock options liability
|
|
|
|
2,320
|
|
|
|
1,509
|
|
Other liabilities-non-current
|
|
|
|
1,103
|
|
|
|
8,429
|
|
Total liabilities
|
|
|
|
465,022
|
|
|
|
538,834
|
|
Commitments and contingencies (Note 7)
|
|
|
|
|
|
|
|
Convertible preferred stock:
|
|
|
|
|
|
|
|
Convertible preferred stock
|
|
|
|
310,379
|
|
|
|
-
|
|
Stockholders' (deficit) equity:
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
1
|
|
|
|
4
|
|
Additional paid-in capital
|
|
|
|
65,629
|
|
|
|
829,249
|
|
Accumulated other comprehensive loss
|
|
|
|
(12
|
)
|
|
|
(170
|
)
|
Accumulated deficit
|
|
|
|
(441,933
|
)
|
|
|
(697,200
|
)
|
Total stockholders' (deficit) equity
|
|
|
|
(376,315
|
)
|
|
|
131,883
|
|
Total liabilities, convertible preferred stock and stockholders'
(deficit) equity
|
|
|
|
$
|
399,086
|
|
|
|
$
|
670,717
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NUTANIX, INC.
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
(In thousands, except share and per share data, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
|
January 31,
|
|
|
January 31,
|
|
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
|
$
|
81,229
|
|
|
|
$
|
138,508
|
|
|
|
$
|
151,625
|
|
|
|
$
|
268,165
|
|
Support and other services
|
|
|
|
21,468
|
|
|
|
43,687
|
|
|
|
38,828
|
|
|
|
80,839
|
|
Total revenue
|
|
|
|
102,697
|
|
|
|
182,195
|
|
|
|
190,453
|
|
|
|
349,004
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product (1)
|
|
|
|
29,977
|
|
|
|
58,403
|
|
|
|
57,634
|
|
|
|
110,613
|
|
Support and other services (1)
|
|
|
|
7,959
|
|
|
|
18,443
|
|
|
|
15,381
|
|
|
|
35,995
|
|
Total cost of revenue
|
|
|
|
37,936
|
|
|
|
76,846
|
|
|
|
73,015
|
|
|
|
146,608
|
|
Gross profit
|
|
|
|
64,761
|
|
|
|
105,349
|
|
|
|
117,438
|
|
|
|
202,396
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing (1)
|
|
|
|
66,128
|
|
|
|
111,244
|
|
|
|
124,727
|
|
|
|
240,019
|
|
Research and development (1)
|
|
|
|
26,024
|
|
|
|
70,914
|
|
|
|
49,881
|
|
|
|
146,195
|
|
General and administrative (1)
|
|
|
|
7,840
|
|
|
|
15,481
|
|
|
|
15,215
|
|
|
|
44,853
|
|
Total operating expenses
|
|
|
|
99,992
|
|
|
|
197,639
|
|
|
|
189,823
|
|
|
|
431,067
|
|
Loss from operations
|
|
|
|
(35,231
|
)
|
|
|
(92,290
|
)
|
|
|
(72,385
|
)
|
|
|
(228,671
|
)
|
Other income (expense)-net
|
|
|
|
2,646
|
|
|
|
(421
|
)
|
|
|
1,775
|
|
|
|
(26,133
|
)
|
Loss before provision for income taxes
|
|
|
|
(32,585
|
)
|
|
|
(92,711
|
)
|
|
|
(70,610
|
)
|
|
|
(254,804
|
)
|
Provision for income taxes
|
|
|
|
620
|
|
|
|
501
|
|
|
|
1,140
|
|
|
|
577
|
|
Net loss
|
|
|
|
$
|
(33,205
|
)
|
|
|
$
|
(93,212
|
)
|
|
|
$
|
(71,750
|
)
|
|
|
$
|
(255,381
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share attributable to common stockholders-basic and
diluted
|
|
|
|
$
|
(0.76
|
)
|
|
|
$
|
(0.66
|
)
|
|
|
$
|
(1.66
|
)
|
|
|
$
|
(2.36
|
)
|
Weighted-average shares used in computing net loss per share
attributable to common stockholders-basic and diluted
|
|
|
|
43,666,825
|
|
|
|
141,996,600
|
|
|
|
43,252,879
|
|
|
|
108,185,194
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes the following stock-based compensation expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product cost of sales
|
|
|
|
$
|
104
|
|
|
|
$
|
848
|
|
|
|
$
|
213
|
|
|
|
$
|
1,814
|
|
Support cost of sales
|
|
|
|
241
|
|
|
|
2,389
|
|
|
|
534
|
|
|
|
5,739
|
|
Sales and marketing
|
|
|
|
1,964
|
|
|
|
15,528
|
|
|
|
4,082
|
|
|
|
49,419
|
|
Research and development
|
|
|
|
1,612
|
|
|
|
28,759
|
|
|
|
3,241
|
|
|
|
62,785
|
|
General and administrative
|
|
|
|
$
|
1,029
|
|
|
|
5,083
|
|
|
|
2,266
|
|
|
|
23,578
|
|
|
|
|
|
$
|
4,950
|
|
|
|
$
|
52,607
|
|
|
|
$
|
10,336
|
|
|
|
$
|
143,335
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NUTANIX, INC.
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(In thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
|
January 31,
|
|
|
|
|
2016
|
|
|
2017
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
$
|
(71,750
|
)
|
|
|
$
|
(255,381
|
)
|
Adjustments to reconcile net loss to net cash (used in) provided by
operating activities:
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
11,822
|
|
|
|
18,172
|
|
Stock-based compensation
|
|
|
|
10,336
|
|
|
|
143,335
|
|
Loss on debt extinguishment
|
|
|
|
-
|
|
|
|
3,320
|
|
Change in fair value of convertible preferred stock warrant liability
|
|
|
|
(1,904
|
)
|
|
|
21,133
|
|
Other
|
|
|
|
(327
|
)
|
|
|
929
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
Accounts receivable-net
|
|
|
|
(13,374
|
)
|
|
|
(39,730
|
)
|
Deferred commission
|
|
|
|
(9,179
|
)
|
|
|
(8,049
|
)
|
Prepaid expenses and other assets
|
|
|
|
2,088
|
|
|
|
(2,707
|
)
|
Accounts payable
|
|
|
|
(8,034
|
)
|
|
|
11,342
|
|
Accrued compensation and benefits
|
|
|
|
1,484
|
|
|
|
11,811
|
|
Accrued expenses and other liabilities
|
|
|
|
(3,514
|
)
|
|
|
1,594
|
|
Deferred revenue
|
|
|
|
81,209
|
|
|
|
118,143
|
|
Net cash (used in) provided by operating activities
|
|
|
|
(1,143
|
)
|
|
|
23,912
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
|
(20,021
|
)
|
|
|
(24,616
|
)
|
Purchases of investments
|
|
|
|
(31,546
|
)
|
|
|
(117,550
|
)
|
Maturities of investments
|
|
|
|
40,285
|
|
|
|
41,200
|
|
Sale of investments
|
|
|
|
-
|
|
|
|
32,640
|
|
Payments for business acquisitions, net of cash acquired
|
|
|
|
-
|
|
|
|
(184
|
)
|
Net cash used in investing activities
|
|
|
|
(11,282
|
)
|
|
|
(68,510
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
Proceeds from initial public offering, net of underwriting discounts
and commissions
|
|
|
|
-
|
|
|
|
254,455
|
|
Payments of offering costs
|
|
|
|
(2,659
|
)
|
|
|
(1,609
|
)
|
Proceeds from exercise of stock options, net of repurchases
|
|
|
|
1,978
|
|
|
|
2,180
|
|
Repayment of senior notes
|
|
|
|
-
|
|
|
|
(75,000
|
)
|
Debt extinguishment costs
|
|
|
|
-
|
|
|
|
(1,580
|
)
|
Payment of debt in conjunction with a business acquisition
|
|
|
|
-
|
|
|
|
(7,124
|
)
|
Other
|
|
|
|
836
|
|
|
|
73
|
|
Net cash provided by financing activities
|
|
|
|
155
|
|
|
|
171,395
|
|
Net (decrease) increase in cash and cash equivalents
|
|
|
|
(12,270
|
)
|
|
|
126,797
|
|
Cash and cash equivalents-beginning of period
|
|
|
|
67,879
|
|
|
|
99,209
|
|
Cash and cash equivalents-end of period
|
|
|
|
$
|
55,609
|
|
|
|
$
|
226,006
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
|
|
Cash paid for income taxes
|
|
|
|
$
|
1,489
|
|
|
|
$
|
2,344
|
|
Cash paid for interest
|
|
|
|
$
|
-
|
|
|
|
$
|
1,271
|
|
Supplemental disclosures of non-cash investing and financing
information:
|
|
|
|
|
|
|
|
Vesting of early exercised stock options
|
|
|
|
$
|
1,995
|
|
|
|
$
|
920
|
|
Purchases of property and equipment included in accounts payable
|
|
|
|
$
|
5,771
|
|
|
|
$
|
6,983
|
|
Offering costs included in accounts payable
|
|
|
|
$
|
803
|
|
|
|
$
|
51
|
|
Conversion of convertible preferred stock to common stock, net of
issuance costs
|
|
|
|
$
|
-
|
|
|
|
$
|
310,379
|
|
Reclassification of convertible preferred stock warrant liability to
additional paid-in capital
|
|
|
|
$
|
-
|
|
|
|
$
|
30,812
|
|
Issuance of common stock for business acquisitions
|
|
|
|
$
|
-
|
|
|
|
$
|
27,063
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Revenue to Billings
|
(In thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
|
January 31,
|
|
|
January 31,
|
|
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
Total revenue
|
|
|
|
$
|
102,697
|
|
|
|
$
|
182,195
|
|
|
|
$
|
190,453
|
|
|
|
$
|
349,004
|
Change in deferred revenue, net of acquisitions (1)
|
|
|
|
40,676
|
|
|
|
45,185
|
|
|
|
81,209
|
|
|
|
118,143
|
Billings
|
|
|
|
$
|
143,373
|
|
|
|
$
|
227,380
|
|
|
|
$
|
271,662
|
|
|
|
$
|
467,147
|
(1) Excludes $6.0 million of deferred revenue assumed in the
PernixData acquisition.
|
|
|
Reconciliation of GAAP to Non-GAAP Profit Measures
|
(Dollars in thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
Non-GAAP Adjustments
|
|
Non-GAAP
|
|
|
|
|
Three Months Ended January
31, 2017
|
|
(1)
|
|
(2)
|
|
(3)
|
|
(4)
|
|
Three Months Ended January
31, 2017
|
Gross profit
|
|
|
|
$
|
105,349
|
|
|
$
|
3,237
|
|
|
$
|
360
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
108,946
|
|
Gross margin
|
|
|
|
57.8
|
%
|
|
1.8
|
%
|
|
0.2
|
%
|
|
-
|
%
|
|
-
|
%
|
|
59.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
|
$
|
111,244
|
|
|
$
|
(15,528
|
)
|
|
$
|
(248
|
)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
95,468
|
|
Research and development
|
|
|
|
70,914
|
|
|
(28,759
|
)
|
|
-
|
|
|
-
|
|
|
-
|
|
|
42,155
|
|
General and administrative
|
|
|
|
15,481
|
|
|
(5,083
|
)
|
|
-
|
|
|
(286
|
)
|
|
-
|
|
|
10,112
|
|
Total operating expenses
|
|
|
|
$
|
197,639
|
|
|
$
|
(49,370
|
)
|
|
$
|
(248
|
)
|
|
$
|
(286
|
)
|
|
$
|
-
|
|
|
$
|
147,735
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
|
$
|
(92,290
|
)
|
|
$
|
52,607
|
|
|
$
|
608
|
|
|
$
|
286
|
|
|
$
|
-
|
|
|
$
|
(38,789
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
$
|
(93,212
|
)
|
|
$
|
52,607
|
|
|
$
|
608
|
|
|
$
|
286
|
|
|
$
|
(172
|
)
|
|
$
|
(39,883
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-shares outstanding, basic and diluted
|
|
|
|
141,996,600
|
|
|
|
|
|
|
|
|
|
|
141,996,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share, basic and diluted
|
|
|
|
$
|
(0.66
|
)
|
|
$
|
0.37
|
|
|
$
|
0.01
|
|
|
$
|
0.00
|
|
|
$
|
0.00
|
|
|
$
|
(0.28
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Stock-based compensation expense
|
(2) Amortization of intangible assets
|
(3) Change in fair value of contingent consideration assumed in
the PernixData acquisition
|
(4) Tax effect of stock-based compensation expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
Non-GAAP Adjustments
|
|
|
Non-GAAP
|
|
|
|
|
Three Months Ended January 31, 2016
|
|
(1)
|
|
(2)
|
|
|
Three Months Ended January 31, 2016
|
Gross profit
|
|
|
|
$
|
64,761
|
|
|
$
|
345
|
|
|
$
|
-
|
|
|
|
$
|
65,106
|
|
Gross margin
|
|
|
|
63.1
|
%
|
|
0.3
|
%
|
|
-
|
%
|
|
|
63.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
|
$
|
66,128
|
|
|
$
|
(1,964
|
)
|
|
$
|
-
|
|
|
|
$
|
64,164
|
|
Research and development
|
|
|
|
26,024
|
|
|
(1,612
|
)
|
|
-
|
|
|
|
24,412
|
|
General and administrative
|
|
|
|
7,840
|
|
|
(1,029
|
)
|
|
-
|
|
|
|
6,811
|
|
Total operating expenses
|
|
|
|
$
|
99,992
|
|
|
$
|
(4,605
|
)
|
|
$
|
-
|
|
|
|
$
|
95,387
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
|
$
|
(35,231
|
)
|
|
$
|
4,950
|
|
|
$
|
-
|
|
|
|
$
|
(30,281
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
$
|
(33,205
|
)
|
|
$
|
4,950
|
|
|
$
|
(2,675
|
)
|
|
|
$
|
(30,930
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-shares outstanding, basic and diluted
|
|
|
|
43,666,825
|
|
|
|
|
|
|
|
43,666,825
|
|
Pro forma adjustment
|
|
|
|
76,319,511
|
|
|
|
|
|
|
|
76,319,511
|
|
Pro forma weighted-shares outstanding, basic and diluted
|
|
|
|
119,986,336
|
|
|
|
|
|
|
|
119,986,336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share, basic and diluted
|
|
|
|
$
|
(0.76
|
)
|
|
|
|
|
|
|
|
Pro forma net loss per share, basic and diluted
|
|
|
|
$
|
(0.28
|
)
|
|
$
|
0.04
|
|
|
$
|
(0.02
|
)
|
|
|
$
|
(0.26
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Stock-based compensation expense
|
(2) Change in fair value of preferred stock warrant liability
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
Non-GAAP Adjustments
|
|
Non-GAAP
|
|
|
|
|
Six Months Ended January 31, 2017
|
|
(1)
|
|
(2)
|
|
(3)
|
|
(4)
|
|
(5)
|
|
(6)
|
|
(7)
|
|
Six Months Ended January 31, 2017
|
Gross profit
|
|
|
|
$
|
202,396
|
|
|
$
|
7,553
|
|
|
$
|
598
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
210,547
|
|
Gross margin
|
|
|
|
58.0
|
%
|
|
2.1
|
%
|
|
0.2
|
%
|
|
-
|
%
|
|
-
|
%
|
|
-
|
%
|
|
-
|
%
|
|
-
|
%
|
|
60.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
|
$
|
240,019
|
|
|
$
|
(49,419
|
)
|
|
$
|
(415
|
)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
190,185
|
|
Research and development
|
|
|
|
146,195
|
|
|
(62,785
|
)
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
83,410
|
|
General and administrative
|
|
|
|
44,853
|
|
|
(23,578
|
)
|
|
-
|
|
|
(472
|
)
|
|
(672
|
)
|
|
-
|
|
|
-
|
|
|
-
|
|
|
20,131
|
|
Total operating expenses
|
|
|
|
$
|
431,067
|
|
|
$
|
(135,782
|
)
|
|
$
|
(415
|
)
|
|
$
|
(472
|
)
|
|
$
|
(672
|
)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
293,726
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
|
$
|
(228,671
|
)
|
|
$
|
143,335
|
|
|
$
|
1,013
|
|
|
$
|
472
|
|
|
$
|
672
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(83,179
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
$
|
(255,381
|
)
|
|
$
|
143,335
|
|
|
$
|
1,013
|
|
|
$
|
472
|
|
|
$
|
672
|
|
|
$
|
21,133
|
|
|
$
|
3,320
|
|
|
$
|
(2,281
|
)
|
|
$
|
(87,717
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-shares outstanding, basic and diluted
|
|
|
|
108,185,194
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
108,185,194
|
|
Pro forma adjustment
|
|
|
|
26,960,697
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26,960,697
|
|
Pro forma weighted-shares outstanding, basic and diluted
|
|
|
|
135,145,891
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
135,145,891
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share, basic and diluted
|
|
|
|
$
|
(2.36
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma net loss per share, basic and diluted
|
|
|
|
$
|
(1.89
|
)
|
|
$
|
1.06
|
|
|
$
|
0.01
|
|
|
$
|
0.00
|
|
|
$
|
0.01
|
|
|
$
|
0.16
|
|
|
$
|
0.02
|
|
|
$
|
(0.02
|
)
|
|
$
|
(0.65
|
)
|
|
|
|
|
|
(1) Stock-based compensation expense
|
(2) Amortization of intangible assets
|
(3) Change in fair value of contingent consideration assumed in
the PernixData acquisition
|
(4) Acquisition-related costs
|
(5) Change in fair value of preferred stock warrant liability
|
(6) Loss on debt extinguishment
|
(7) Partial release of valuation allowance from the PernixData
acquisition and tax effect of stock-based compensation expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
Non-GAAP Adjustments
|
|
|
Non-GAAP
|
|
|
|
|
Six Months Ended January 31, 2016
|
|
|
(1)
|
|
|
(2)
|
|
|
Six Months Ended January 31, 2016
|
Gross profit
|
|
|
|
$
|
117,438
|
|
|
|
$
|
747
|
|
|
|
$
|
-
|
|
|
|
$
|
118,185
|
|
Gross margin
|
|
|
|
61.7
|
%
|
|
|
0.4
|
%
|
|
|
-
|
%
|
|
|
62.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
|
$
|
124,727
|
|
|
|
$
|
(4,082
|
)
|
|
|
$
|
-
|
|
|
|
$
|
120,645
|
|
Research and development
|
|
|
|
49,881
|
|
|
|
(3,241
|
)
|
|
|
-
|
|
|
|
46,640
|
|
General and administrative
|
|
|
|
15,215
|
|
|
|
(2,266
|
)
|
|
|
-
|
|
|
|
12,949
|
|
Total operating expenses
|
|
|
|
$
|
189,823
|
|
|
|
$
|
(9,589
|
)
|
|
|
$
|
-
|
|
|
|
$
|
180,234
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
|
$
|
(72,385
|
)
|
|
|
$
|
10,336
|
|
|
|
$
|
-
|
|
|
|
$
|
(62,049
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
$
|
(71,750
|
)
|
|
|
$
|
10,336
|
|
|
|
$
|
(1,904
|
)
|
|
|
$
|
(63,318
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-shares outstanding, basic and diluted
|
|
|
|
43,252,879
|
|
|
|
|
|
|
|
|
|
43,252,879
|
|
Pro forma adjustment
|
|
|
|
76,319,511
|
|
|
|
|
|
|
|
|
|
76,319,511
|
|
Pro forma weighted-shares outstanding, basic and diluted
|
|
|
|
119,572,390
|
|
|
|
|
|
|
|
|
|
119,572,390
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share, basic and diluted
|
|
|
|
$
|
(1.66
|
)
|
|
|
|
|
|
|
|
|
|
Pro forma net loss per share, basic and diluted
|
|
|
|
$
|
(0.60
|
)
|
|
|
$
|
0.09
|
|
|
|
$
|
(0.02
|
)
|
|
|
$
|
(0.53
|
)
|
|
|
|
|
|
(1) Stock-based compensation expense
|
(2) Change in fair value of preferred stock warrant liability
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP Net Cash (Used In) Provided By Operating
Activities to
|
Non-GAAP Free Cash Flow
|
(In thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
|
January 31,
|
|
|
January 31,
|
|
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
Net cash provided by (used in) operating activities
|
|
|
|
$
|
4,473
|
|
|
|
$
|
19,752
|
|
|
|
$
|
(1,143
|
)
|
|
|
$
|
23,912
|
|
Purchases of property and equipment
|
|
|
|
(10,379
|
)
|
|
|
(12,701
|
)
|
|
|
(20,021
|
)
|
|
|
(24,616
|
)
|
Free cash flow
|
|
|
|
$
|
(5,906
|
)
|
|
|
$
|
7,051
|
|
|
|
$
|
(21,164
|
)
|
|
|
$
|
(704
|
)
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20170302006125/en/
[ Back To TMCnet.com's Homepage ]
|