Shutterfly Announces First Quarter 2008 Financial Results
● Net Revenues Increase 29% Year-over-Year
● Personalized Products and Services Revenues Increase 41% Year-over-Year
● Transacting Customers Increase 29% Year-over-Year
REDWOOD CITY, Calif., April 30, 2008 (BUSINESS WIRE) -- Shutterfly, Inc. (NASDAQ:SFLY), an Internet-based social expression and personal publishing service, today announced first quarter 2008 financial results for the period ended March 31, 2008.
“We delivered 29% year-over-year growth in revenues, as customers continue to embrace Shutterfly’s extensive product assortment and unique services for their story telling and social expression needs," said president and chief executive officer Jeffrey Housenbold. "Our community of users are sharing and inspiring one another in the Shutterfly Gallery, announcing the birth of their newborn babies with our premium line of social stationery, and publishing their stories using our award-winning photo books.”
First Quarter 2008 Financial Highlights
· | Net revenues totaled $34.3 million, a 29% year-over-year increase. |
· | Personalized Products & Services revenues1 were $18.4 million, a 41% year-over-year increase, and comprising 54% of total net revenues. |
· | Print revenues totaled $15.9 million, a 17% year-over-year increase. |
· | Net revenues from existing customers were 78% of total net revenues. |
· | Gross profit margin was 48% of net revenues, as compared to 51% in Q1 2007. |
· | Operating expenses, excluding stock-based compensation, totaled $23.1 million. |
· | Adjusted EBITDA2 was $(0.7) million, as compared to $1.1 million in Q1 2007. |
· | GAAP net loss was $(3.6) million, as compared to $(1.1) million in Q1 2007. |
· | GAAP net loss per diluted share was $(0.15), as compared to $(0.04) in Q1 2007. |
· | The Company ended the quarter with $42.8 million in cash and cash equivalents and $49.8 million of long-term investments in auction rate securities. |
Customer Engagement Metrics3
· | 32% year-over-year growth in website visits. |
· | 32% year-over-year growth in user registrations. |
· | 41% year-over-year increase in unique users who uploaded images. |
· | 28% year-over-year increase in shares sent. |
First Quarter 2008 Operating Metrics
· | Orders totaled 1.6 million, a 26% increase over Q1 2007. |
· | Transacting customers totaled 895,000, a 29% increase over Q1 2007. |
· | Average order value was $21.23, as compared to $20.73 in Q1 2007. |
· | Average orders per day were approximately 18,000, a 24% year-over-year increase. |
Recent Operating Highlights
· | Launched Shutterfly Gallery, a new social network that enables customers to share their photo books online and exchange comments about their experiences. |
· | Announced a marketing relationship with CK Media, which will introduce Shutterfly to CK Media's customers through scrapbooking classes, premium scrapbooks created by leading designers, and online co-marketing and collaboration. |
· | Announced its entry into online social stationery, with a premium baby stationery collection that enables parents to celebrate their newborn's arrival with stylish announcements, invitations and thank you notes. |
· | Announced the acquisition of Nexo Technologies, a leading technology platform for group websites, as a way to extend Shutterfly's technology leadership in online sharing and collaboration services. |
· | Signed a multi-million dollar intellectual property cross-licensing agreement with American Greetings, Inc. which represents the first transaction in the Company’s intellectual property monetization strategy. |
Business Outlook
The Company's current financial expectations for the second quarter and the full year 2008 are as follows:
Second Quarter 2008:
· | Net Revenues to range from $35 million to $38 million, an increase of 17% to 27% as compared to the second quarter of 2007. |
· | GAAP gross profit margins to range from 44% to 46% of net revenues. On a non-GAAP basis, gross profit margins are expected to range from 46% to 48% of net revenues. |
· | GAAP operating loss to range from a loss of ($11) million to a loss of ($13) million. On a non-GAAP basis, operating loss is expected to range from a loss of ($8) million to a loss of ($10) million. |
· | Adjusted EBITDA to range from a loss of ($2.4) million to a loss of ($4.3) million. |
· | GAAP diluted loss per share to range from ($0.11) to ($0.21). On a non-GAAP basis, diluted loss per share is expected to be ($0.19) to ($0.24). |
· | GAAP effective tax rate of approximately 49% to 78%. On a non-GAAP basis, the effective tax rate is expected to range from 38% to 39%. |
· | Weighted average diluted shares of approximately 25.1 million for EPS purposes. |
Full Year 2008:
· | Net revenues to range from $225 million to $245 million, an increase of 21% to 31% as compared to the full year 2007. |
· | GAAP gross profit margins to range from 52% to 54% of net revenues. On a non-GAAP basis, gross profit margins are expected to range from 53% to 55% of net revenues. |
· | GAAP operating income to range from a loss of ($1) million to income of $8 million. On a non-GAAP basis, operating income to range from $10 million to $19 million. |
· | Adjusted EBITDA to range from 16% to 18% of net revenues. |
· | GAAP diluted income per share to range from $0.01 to $0.20. On a non-GAAP basis, diluted income per share to range from $0.30 to $0.50. |
· | Capital expenditures of approximately 16.5% of net revenues. |
· | GAAP effective tax rate of approximately 49% to 78%. On a non-GAAP basis, the effective tax rate is expected to range from 38% to 39%. |
· | Weighted average diluted shares of approximately 27.2 million for EPS purposes. |
Historically approximately half of the Company's net revenues and essentially all of its adjusted EBITDA profits occur during the seasonally strong fourth quarter, and, as a result, the Company's insights into performance may change throughout the course of the year.
The foregoing guidance supersedes any guidance previously issued by the Company. All such previous guidance should no longer be relied upon.
Second Quarter 2008 Conference Call
Management will review the first quarter 2008 financial results and its expectations for the second quarter and full year 2008 at a conference call on Wednesday, April 30, 2008 at 2:00 p.m. Pacific Time (5:00 p.m. Eastern Time). To listen to the call and view the accompanying slides, please visit http://www.shutterfly.com. In the Investor Relations area, found in the "About Us" section, click on the link provided for the webcast, or dial 719-785-1753. The webcast, as well as a podcast, will be archived and available at http://www.shutterfly.com. A replay of the conference call will be available through Wednesday, May 14, 2008. To hear the replay, please dial 719-457-0820, replay passcode 6214203.
About Non-GAAP Financial Information
The accompanying press release dated April 30, 2008 contains certain non-GAAP financial measures. Tables are provided in that press release that reconcile the non-GAAP financial measures to the most directly comparable financial measures prepared in accordance with Generally Accepted Accounting Principles (GAAP). These non-GAAP financial measures include non-GAAP gross margins, non-GAAP operating income (loss) and the related operating income (loss) margins, non-GAAP income (loss) per share, adjusted EBITDA and free cash flows. When used in connection with historical results and forward-looking guidance, the non-GAAP financial measure Adjusted EBITDA is defined as earnings before interest, taxes, depreciation, amortization and stock-based compensation while the free cash flows are defined as net cash provided by operating activities less purchases of property and equipment. For more information, please see Shutterfly's SEC Filings.
To supplement the Company's consolidated financial statements presented on a GAAP basis, we believe that these non-GAAP measures better reflect the Company's core operating results and thus are appropriate to enhance the overall understanding of the Company's past financial performance and its prospects for the future. These adjustments to the Company's GAAP results are made with the intent of providing both management and investors a more complete understanding of the Company's underlying operational results and trends and performance. Management uses these non-GAAP measures to evaluate the Company's financial results, develop budgets, manage expenditures, and determine employee compensation. The presentation of additional information is not meant to be considered in isolation or as a substitute for or superior to net income (loss) or net income (loss) per share determined in accordance with GAAP.
About Shutterfly
Founded in 1999, Shutterfly, Inc. is an Internet-based social expression and personal publishing service. Shutterfly provides high quality products and world class services that make it easy, convenient and fun for consumers to preserve their digital photos in a creative and thoughtful manner. Shutterfly's flagship product is its award-winning Photo Book line, which helps consumers celebrate memories and tell their stories in professionally bound coffee table books. More information about Shutterfly (NASDAQ: SFLY) is available at www.shutterfly.com. Shutterfly and Shutterfly.com are trademarks of Shutterfly, Inc.
Notice Regarding Forward-Looking Statements
This media release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which involve risks and uncertainties. These forward-looking statements include all statements regarding the Company's financial expectations for the second quarter and full year 2008 set forth under the caption "Business Outlook." The Company's actual results may differ materially from those anticipated in these forward-looking statements. Factors that might contribute to such differences include, among others, our ability to expand our customer base; our ability to develop on a timely basis, as well as consumer acceptance of, new products and services; our ability to develop additional adjacent lines of business; our ability to retain and hire necessary employees, including seasonal personnel, and appropriately staff our operations; the impact of seasonality on our business; our management's broad discretion regarding the spending of the net proceeds from our public offering; unforeseen changes in expense levels; competition, which could lead to pricing pressure; and general economic conditions. For more information regarding the risks and uncertainties that could cause actual results to differ materially from those expressed or implied in these forward-looking statements, as well as risks relating to our business in general, we refer you to the "Risk Factors" sections of the Company's Form 10-Q for the quarter ended March 31, 2008, and the Company's other filings, which are available on the Securities and Exchange Commission's Web site at www.sec.gov. These forward-looking statements are based on current expectations and the Company assumes no obligation to update this information.
# # #
Contacts
Media Relations:
Bridgette Thomas, 650-610-3519
bthomas@shutterfly.com
Investor Relations:
Judith McGarry, 415-971-2900
jmcgarry@shutterfly.com
1 Personalized Products and Services revenues were previously referred to as "Non-print revenues" and include primarily, photo books, folded greeting cards, calendars, and photo-based merchandise.
2 Adjusted EBITDA is a non-GAAP financial measure that the Company defines as earnings before interest, taxes, depreciation, amortization and stock-based compensation.
3 The Company may periodically provide these and other metrics in order to provide further insights into customer behavior.
Shutterfly, Inc. | | | | | | |
Condensed Consolidated Statements of Operations | | | | | | |
(in thousands, except per share amounts) | | | | | | |
(Unaudited) | | | | | | |
| | Three Months Ended | |
| | March 31, | |
| | 2008 | | | 2007 | |
| | | | | | |
Net revenues | | $ | 34,338 | | | $ | 26,705 | |
Cost of net revenues (1) | | | 17,929 | | | | 13,034 | |
Gross profit | | | 16,409 | | | | 13,671 | |
Operating expenses (1): | | | | | | | | |
Technology and development | | | 9,164 | | | | 5,814 | |
Sales and marketing | | | 8,055 | | | | 5,180 | |
General and administrative | | | 7,621 | | | | 5,964 | |
Total operating expenses | | | 24,840 | | | | 16,958 | |
Loss from operations | | | (8,431 | ) | | | (3,287 | ) |
Interest expense | | | (28 | ) | | | (54 | ) |
Interest income | | | 1,347 | | | | 1,487 | |
Loss before income taxes | | | (7,112 | ) | | | (1,854 | ) |
Benefit from income taxes | | | 3,473 | | | | 794 | |
Net loss | | $ | (3,639 | ) | | $ | (1,060 | ) |
| | | | | | | | |
Net loss per share: | | | | | | | | |
Basic and diluted | | $ | (0.15 | ) | | $ | (0.04 | ) |
| | | | | | | | |
Weighted-average shares outstanding: | | | | | | | | |
Basic and diluted | | | 24,949 | | | | 23,933 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
(1) Stock-based compensation is allocated as follows: | | Three Months Ended | |
| | March 31, | |
| | 2008 | | | 2007 | |
| | | | | | | | |
Cost of net revenues | | $ | 84 | | | $ | 38 | |
Technology and development | | | 391 | | | | 264 | |
Sales and marketing | | | 411 | | | | 175 | |
General and administrative | | | 932 | | | | 384 | |
| | $ | 1,818 | | | $ | 861 | |
Shutterfly, Inc. | | | | | | |
Condensed Consolidated Balance Sheets | | | | | | |
(in thousands, except par value amounts) | | | | | | |
(Unaudited) | | | | | | |
| | | | | | |
| | March 31, | | | December 31, | |
| | 2008 | | | 2007 | |
| | | | | | |
Assets | | | | | | |
Current assets: | | | | | | |
Cash and cash equivalents | | $ | 42,822 | | | $ | 122,582 | |
Short-term investments | | | - | | | | 3,002 | |
Accounts receivable, net | | | 2,726 | | | | 4,480 | |
Inventories | | | 4,016 | | | | 4,788 | |
Deferred tax asset, current portion | | | 2,172 | | | | 1,677 | |
Prepaid expenses and other current assets | | | 3,886 | | | | 4,510 | |
Total current assets | | | 55,622 | | | | 141,039 | |
Long-term investments | | | 49,777 | | | | - | |
Property and equipment, net | | | 52,181 | | | | 48,416 | |
Goodwill and intangible assets, net | | | 15,549 | | | | 3,859 | |
Deferred tax asset, net of current portion | | | 14,627 | | | | 13,294 | |
Other assets | | | 2,177 | | | | 2,162 | |
Total assets | | $ | 189,933 | | | $ | 208,770 | |
| | | | | | | | |
Liabilities and Stockholders' Equity | | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 3,264 | | | $ | 8,783 | |
Accrued liabilities | | | 8,033 | | | | 18,724 | |
Deferred revenue | | | 8,560 | | | | 8,699 | |
Current portion of capital lease obligations | | | 649 | | | | 808 | |
Total current liabilities | | | 20,506 | | | | 37,014 | |
Other liabilities | | | 1,208 | | | | 1,083 | |
Capital lease obligations, less current portion | | | 65 | | | | 107 | |
Total liabilities | | | 21,779 | | | | 38,204 | |
Commitments and contingencies | | | | | | | | |
Stockholders' equity | | | | | | | | |
Undesignated preferred stock, $0.0001 par value; | | | | | | | | |
5,000 shares authorized; no shares issued and outstanding | | | - | | | | - | |
Common stock, $0.0001 par value; 100,000 shares authorized; | | | | | | | | |
25,008 and 24,805 shares issued and outstanding | | | | | | | | |
on March 31, 2008 and December 31, 2007, respectively | | | 2 | | | | 2 | |
Additional paid-in-capital | | | 193,644 | | | | 190,849 | |
Accumulated other comprehensive loss | | | (1,608 | ) | | | (12 | ) |
Deferred stock-based compensation | | | - | | | | (28 | ) |
Accumulated deficit | | | (23,884 | ) | | | (20,245 | ) |
Total stockholders' equity | | | 168,154 | | | | 170,566 | |
Total liabilities and stockholders' equity | | $ | 189,933 | | | $ | 208,770 | |
Shutterfly, Inc. | | | | | | |
Consolidated Condensed Statements of Cash Flows | | | | | | |
(in thousands) | | | | | | |
(Unaudited) | | | | | | |
| | Three Months Ended | |
| | March 31, | |
| | 2008 | | | 2007 | |
| | | | | | |
Cash flows from operating activities: | | | | | | |
Net loss | | $ | (3,639 | ) | | $ | (1,060 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | |
Depreciation and amortization | | | 5,428 | | | | 3,485 | |
Amortization of intangible assets | | | 457 | | | | 32 | |
Stock-based compensation, net of cancellations | | | 1,818 | | | | 862 | |
Loss on disposal property and equipment | | | (8 | ) | | | - | |
Deferred income taxes | | | (2,981 | ) | | | (723 | ) |
Changes in operating assets and liabilities, net of acquisition: | | | | | | | | |
Accounts receivable, net | | | 1,754 | | | | 1,025 | |
Inventories | | | 772 | | | | 490 | |
Prepaid expenses and other current assets | | | 624 | | | | (106 | ) |
Other assets | | | (4 | ) | | | 17 | |
Accounts payable | | | (5,519 | ) | | | (6,475 | ) |
Accrued and other liabilities | | | (10,596 | ) | | | (1,667 | ) |
Deferred revenue | | | (136 | ) | | | (155 | ) |
Net cash used in operating activities | | | (12,030 | ) | | | (4,275 | ) |
| | | | | | | | |
Cash flows from investing activities: | | | | | | | | |
Purchases of property and equipment | | | (7,930 | ) | | | (3,611 | ) |
Capitalization of software and website development costs | | | (848 | ) | | | (638 | ) |
Acquisition of business and intangibles, net of cash acquired | | | (10,101 | ) | | | - | |
Proceeds from sale of fixed assets | | | 6 | | | | - | |
Proceeds from sale of short-term investments | | | 3,002 | | | | - | |
Purchases of long-term investments | | | (52,250 | ) | | | - | |
Net cash used in investing activities | | | (68,121 | ) | | | (4,249 | ) |
| | | | | | | | |
Cash flows from financing activities: | | | | | | | | |
Principal payments of capital lease obligations | | | (201 | ) | | | (1,040 | ) |
Proceeds from issuance of common stock upon exercise of stock options | | | 592 | | | | 179 | |
Net cash provided by (used in) financing activities | | | 391 | | | | (861 | ) |
| | | | | | | | |
Net decrease in cash and cash equivalents | | | (79,760 | ) | | | (9,385 | ) |
Cash and cash equivalents, beginning of period | | | 122,582 | | | | 119,051 | |
Cash and cash equivalents, end of period | | $ | 42,822 | | | $ | 109,666 | |
| | | | | | | | |
Supplemental disclosures of cash flow information: | | | | | | | | |
Cash paid during the period for interest | | $ | 15 | | | $ | 50 | |
Cash paid during the period for income taxes | | | 370 | | | | 760 | |
| | | | | | | | |
Shutterfly, Inc. | | | |
User Metrics Disclosure | | | |
| | | |
| Three months ended |
| March 31, | March 31, | March 31, |
| 2006 | 2007 | 2008 |
| | | |
User Metrics | | | |
| | | |
Customers | 523,896 | 693,092 | 895,257 |
year-over-year growth | 41% | 32% | 29% |
| | | |
Orders | 980,798 | 1,288,471 | 1,617,127 |
year-over-year growth | 34% | 31% | 26% |
| | | |
Average order value | $17.21 | $20.73 | $21.23 |
year-over-year growth | (4%) | 20% | 2% |
| | | |
Average orders per day | 10,898 | 14,316 | 17,771 |
year-over-year growth | 34% | 31% | 24% |
| | | |
Average orders per customer | 1.9x | 1.9x | 1.8x |
| | | |
| | | |
User Engagement Metrics - Year-over-year growth* | | | |
| | | |
Visits | | | 32% |
| | | |
Registrations | | | 32% |
| | | |
Unique users who uploaded images | | | 41% |
| | | |
Shares sent | | | 28% |
| | | |
| | | |
* The Company may periodically provide these and other metrics in order to provide further insights into customer behavior |
| | | |
Shutterfly, Inc. | | | | | | | | | |
Reconciliation of Forward-Looking Guidance for GAAP Measures to Non-GAAP Financial Measures | | | |
(In millions, except per share amounts) | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | Forward-Looking Guidance |
| | | GAAP | | | | | Non-GAAP |
| | | Range of Estimate | | Adjustments | | Range of Estimate |
| | | From | To | | From | To | | From | To |
| | | | | | | | | | |
| Three Months Ending June 30, 2008 | | | | | | | | | |
| | | | | | | | | | |
| Net revenues | | $35.0 | $38.0 | | - | - | | $35.0 | $38.0 |
| Gross profit margin | | 44% | 46% | | 2% | 2% | [a] | 46% | 48% |
| Operating loss | | ($13) | ($11) | | $2.7 | $2.7 | [b] | ($10) | ($8) |
| Operating loss margin | | (37%) | (29%) | | 8% | 7% | [b] | (29%) | (22%) |
| | | | | | | | | | |
| Stock-based compensation | | $2.2 | $2.2 | | $2.2 | $2.2 | | - | - |
| Amortization of intangible assets | | $0.5 | $0.5 | | $0.5 | $0.5 | | - | - |
| | | | | | | | | | |
| Adjusted EBITDA* | | | | | | | | ($4.3) | ($2.4) |
| | | | | | | | | | |
| Diluted net loss per share | | ($0.11) | ($0.21) | | ($0.13) | $0.02 | [c] | ($0.24) | ($0.19) |
| Diluted shares | | 25.1 | 25.1 | | - | - | | 25.1 | 25.1 |
| Effective tax rate | | 78% | 49% | | 40% | 10% | [d] | 38% | 39% |
| | | | | | | | | | |
| | | | | | | | | | |
| Twelve Months Ending December 31, 2008 | | | | | | | | | |
| | | | | | | | | | |
| Net revenues | | $225.0 | $245.0 | | - | - | | $225.0 | $245.0 |
| Gross profit margin | | 52% | 54% | | 1% | 1% | [e] | 53% | 55% |
| Operating income (loss) | | ($1) | $8 | | $11.0 | $11.0 | [f] | $10 | $19 |
| Operating margin | | (1%) | 3% | | 5% | 5% | [f] | 4% | 8% |
| | | | | | | | | | |
| Stock-based compensation | | $9.4 | $9.4 | | $9.4 | $9.4 | | - | - |
| Amortization of intangible assets | | $1.9 | $1.9 | | $1.9 | $1.9 | | - | - |
| | | | | | | | | | |
| Adjusted EBITDA* | | | | | | | | $35 | $44 |
| Adjusted EBITDA* margin | | | | | | | | 16% | 18% |
| | | | | | | | | | |
| Diluted earnings per share | | $0.01 | $0.20 | | $0.29 | $0.30 | [g] | $0.30 | $0.50 |
| Diluted shares | | 27.2 | 27.2 | | - | - | | 27.2 | 27.2 |
| Effective tax rate | | 78% | 49% | | 40% | 10% | [h] | 38% | 39% |
| | | | | | | | | | |
| Capital expenditures as % of net revenues | | | 16.5% | | | | | | 16.5% |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
* | Adjusted EBITDA is a non-GAAP financial measure defined as earnings before interest, taxes, depreciation, amortization and stock-based compensation. |
[a] | Reflects estimated adjustments for stock-based compensation expense of approximately $100k and amortization of purchased intangible assets of approximately $500k. |
[b] | Reflects estimated adjustments for stock-based compensation expense of approximately $2.2 million and amortization of purchased intangible assets of approximately $500k. |
[c] | Reflects the estimated adjustments in item [b] and the income tax impact related to these adjustments. |
[d] | Reflects the estimated adjustments to the effective tax rate based on the adjustments in item [b]. |
[e] | Reflects estimated adjustments for stock-based compensation expense of approximately $400k and amortization of purchased intangible assets of approximately $1.9 million. |
[f] | Reflects estimated adjustments for stock-based compensation expense of approximately $9.4 million and amortization of purchased intangible assets of approximately $1.9 million. |
[g] | Reflects the estimated adjustments in item [f] and the income tax impact related to these adjustments. |
[h] | Reflects the estimated adjustments to the effective tax rate based on the adjustments in item [f]. |
Shutterfly, Inc. | | | | | | | | | | | | | | | | | | |
Reconciliation of GAAP Gross Profit Margin to Non-GAAP Gross Profit Margin | | | | | | | | | | | | | |
(In thousands) | | | | | | | | | | | | | | | | | | |
(Unaudited) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended, | | | Year Ended | |
| | Mar. 31, | | | Jun. 30, | | | Sept. 30, | | | Dec. 31, | | | Mar. 31, | | | Dec. 31, | |
| | 2007 | | | 2007 | | | 2007 | | | 2007 | | | 2008 | | | 2007 | |
| | | | | | | | | | | | | | | | | | |
GAAP gross profit | | $ | 13,671 | | | $ | 15,045 | | | $ | 15,362 | | | $ | 58,538 | | | $ | 16,409 | | | $ | 102,616 | |
Stock-based compensation expense within cost of net revenues | | | 38 | | | | 39 | | | | 46 | | | | 66 | | | | 84 | | | | 189 | |
Amortization of intangible assets within cost of net revenues | | | 32 | | | | 45 | | | | 111 | | | | 112 | | | | 366 | | | | 300 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Non-GAAP gross profit | | $ | 13,741 | | | $ | 15,129 | | | $ | 15,519 | | | $ | 58,716 | | | $ | 16,859 | | | $ | 103,105 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Non-GAAP gross profit margin | | | 51 | % | | | 51 | % | | | 48 | % | | | 60 | % | | | 49 | % | | | 55 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Shutterfly, Inc. | | | | | | | | | | | | | | | | | | |
Reconciliation of GAAP Operating Margin to Non-GAAP Operating Margin | | | | | | | | | | | | | |
(In thousands) | | | | | | | | | | | | | | | | | | |
(Unaudited) | | Three Months Ended, | | | Year Ended | |
| | Mar. 31, | | | Jun. 30, | | | Sept. 30, | | | Dec. 31, | | | Mar. 31, | | | Dec. 31, | |
| | 2007 | | | 2007 | | | 2007 | | | 2007 | | | 2008 | | | 2007 | |
| | | | | | | | | | | | | | | | | | |
GAAP operating income (loss) | | $ | (3,287 | ) | | $ | (5,536 | ) | | $ | (6,611 | ) | | $ | 26,495 | | | $ | (8,431 | ) | | $ | 11,061 | |
Stock-based compensation expense | | | 862 | | | | 923 | | | | 1,024 | | | | 1,192 | | | | 1,818 | | | | 4,001 | |
Amortization of intangible assets | | | 32 | | | | 45 | | | | 139 | | | | 196 | | | | 457 | | | | 412 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Non-GAAP operating income (loss) | | $ | (2,393 | ) | | $ | (4,568 | ) | | $ | (5,448 | ) | | $ | 27,883 | | | $ | (6,156 | ) | | $ | 15,474 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Non-GAAP operating margin | | | (9 | %) | | | (15 | %) | | | (17 | %) | | | 29 | % | | | (18 | %) | | | 8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Shutterfly, Inc. | | | | | | | | | | | | | | | | | | |
Reconciliation of GAAP Net Income to Non-GAAP Net Income | | | | | | | | | | | | | | | | |
(In thousands) | | | | | | | | | | | | | | | | | | |
(Unaudited) | | Three Months Ended, | | | Year Ended | |
| | Mar. 31, | | | Jun. 30, | | | Sept. 30, | | | Dec. 31, | | | Mar. 31, | | | Dec. 31, | |
| | 2007 | | | 2007 | | | 2007 | | | 2007 | | | 2008 | | | 2007 | |
| | | | | | | | | | | | | | | | | | |
GAAP net income (loss) | | $ | (1,060 | ) | | $ | (2,439 | ) | | $ | (3,314 | ) | | $ | 16,908 | | | $ | (3,639 | ) | | $ | 10,095 | |
Stock-based compensation expense | | | 862 | | | | 923 | | | | 1,024 | | | | 1,192 | | | | 1,818 | | | | 4,001 | |
Amortization of intangible assets | | | 32 | | | | 45 | | | | 139 | | | | 196 | | | | 457 | | | | 412 | |
Income taxes associated with certain non-GAAP entries | | | (444 | ) | | | (556 | ) | | | (486 | ) | | | 190 | | | | (1,587 | ) | | | (1,296 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Non-GAAP net income (loss) | | $ | (610 | ) | | $ | (2,027 | ) | | $ | (2,637 | ) | | $ | 18,486 | | | $ | (2,951 | ) | | $ | 13,212 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Diluted net income per share: | | | | | | | | | | | | | | | | | | | | | | | | |
GAAP | | $ | (0.04 | ) | | $ | (0.10 | ) | | $ | (0.14 | ) | | $ | 0.63 | | | $ | (0.15 | ) | | $ | 0.38 | |
Non-GAAP | | $ | (0.03 | ) | | $ | (0.08 | ) | | $ | (0.11 | ) | | $ | 0.69 | | | $ | (0.12 | ) | | $ | 0.50 | |
| | | | | | | | | | �� | | | | | | | | | | | | | | |
Shares used in GAAP and non-GAAP diluted net income per-share calculation | | | 23,933 | | | | 24,136 | | | | 24,425 | | | | 26,864 | | | | 24,949 | | | | 26,273 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Shutterfly, Inc. | | | | | | | | | | | | | | | | | | |
Reconciliation of GAAP to Non-GAAP Effective Tax Rate | | | | | | | | | | | | | | | | |
(In thousands) | | | | | | | | | | | | | | | | | | |
(Unaudited) | | Three Months Ended, | | | Year Ended | |
| | Mar. 31, | | | Jun. 30, | | | Sept. 30, | | | Dec. 31, | | | Mar. 31, | | | Dec. 31, | |
| | 2007 | | | 2007 | | | 2007 | | | 2007 | | | 2008 | | | 2007 | |
| | | | | | | | | | | | | | | | | | |
GAAP benefit (provision) for income taxes | | $ | 794 | | | $ | 1,721 | | | $ | 2,001 | | | $ | (10,817 | ) | | $ | 3,473 | | | $ | (6,302 | ) |
Income taxes associated with certain non-GAAP entries | | | (444 | ) | | | (556 | ) | | | (486 | ) | | | 190 | | | | (1,587 | ) | | | (1,296 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Non-GAAP provision for income taxes | | $ | 350 | | | $ | 1,165 | | | $ | 1,515 | | | $ | (10,627 | ) | | $ | 1,886 | | | $ | (7,597 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
GAAP income (loss) before income taxes | | $ | (1,854 | ) | | $ | (4,160 | ) | | $ | (5,315 | ) | | $ | 27,726 | | | $ | (7,112 | ) | | $ | 16,397 | |
Stock-based compensation expense | | | 862 | | | | 923 | | | | 1,024 | | | | 1,192 | | | | 1,818 | | | | 4,001 | |
Amortization of intangible assets | | | 32 | | | | 45 | | | | 139 | | | | 196 | | | | 457 | | | | 412 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Non-GAAP income (loss) before income taxes | | $ | (960 | ) | | $ | (3,192 | ) | | $ | (4,152 | ) | | $ | 29,114 | | | $ | (4,837 | ) | | $ | 20,810 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
GAAP Effective tax rate | | | 43 | % | | | 41 | % | | | 38 | % | | | 39 | % | | | 49 | % | | | 38 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Non-GAAP effective tax rate | | | 36.5 | % | | | 36.5 | % | | | 36.5 | % | | | 36.5 | % | | | 39 | % | | | 36.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Shutterfly, Inc. | | | | | | | | | | | | | | | | | | |
Reconciliation of Non-GAAP Adjusted EBTIDA | | | | | | | | | | | | | | | | | | |
(In thousands) | | | | | | | | | | | | | | | | | | |
(Unaudited) | | | | | | | | | | | | | | | | | | |
| | Three Months Ended, | | | Year Ended | |
| | Mar. 31, | | | Jun. 30, | | | Sept. 30, | | | Dec. 31, | | | Mar. 31, | | | Dec. 31, | |
| | 2007 | | | 2007 | | | 2007 | | | 2007 | | | 2008 | | | 2007 | |
| | | | | | | | | | | | | | | | | | |
Income (loss) from Operations | | $ | (3,287 | ) | | $ | (5,536 | ) | | $ | (6,611 | ) | | $ | 26,495 | | | $ | (8,431 | ) | | $ | 11,061 | |
Add back: | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 3,517 | | | | 4,029 | | | | 4,889 | | | | 5,361 | | | | 5,885 | | | | 17,796 | |
Stock-based compensation expense | | | 861 | | | | 923 | | | | 1,024 | | | | 1,193 | | | | 1,818 | | | | 4,001 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Non-GAAP Adjusted EBITDA | | $ | 1,091 | | | $ | (584 | ) | | $ | (698 | ) | | $ | 33,049 | | | $ | (728 | ) | | $ | 32,858 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Shutterfly, Inc. | | | | | | | | | | | | | | | | | | |
Reconciliation of Operating Cash Flows to Free Cash Flows | | | | | | | | | | | | | | | | |
(In thousands) | | | | | | | | | | | | | | | | | | |
(Unaudited) | | Three Months Ended, | | | Year Ended | |
| | Mar. 31, | | | Jun. 30, | | | Sept. 30, | | | Dec. 31, | | | Mar. 31, | | | Dec. 31, | |
| | 2007 | | | 2007 | | | 2007 | | | 2007 | | | 2008 | | | 2007 | |
| | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities | | $ | (4,275 | ) | | $ | 6,487 | | | $ | 5,392 | | | $ | 34,615 | | | $ | (12,030 | ) | | $ | 42,219 | |
Less: Purchases of property and equipment (as reported) | | | (4,249 | ) | | | (11,820 | ) | | | (14,849 | ) | | | (4,075 | ) | | | (8,778 | ) | | | (34,993 | ) |
Plus: Capitalized technology & development costs (1) | | | 638 | | | | 854 | | | | 847 | | | | 773 | | | | 848 | | | | 3,112 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Free cash flows | | $ | (7,886 | ) | | $ | (4,479 | ) | | $ | (8,610 | ) | | $ | 31,313 | | | $ | (19,960 | ) | | $ | 10,338 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
1) Capitalized costs associated with software development or obtained for internal use in accordance with AICPA Statement of Position 98-1, Accounting for the Costs of Computer Software Developed or Obtained for Internal Use have previously been reported in the Purchases of Property and Equipment on the Consolidated Statement of Cash Flows. Going forward, these capitalized costs will be presented separately in the Cash Flows from Investment Activities section on the Consolidated Statement of Cash Flows and are excluded from the definition of Free Cash Flows. | |