EX-99.1 2 q317ex-991.htm EXHIBIT 99.1 Exhibit


Exhibit 99.1
splunklogoq4a01a06.jpg
P R E S S   R E L E A S E 

Splunk Inc. Announces Fiscal Third Quarter 2017 Financial Results
Total Revenues Grew 40%; Increases Full-Year Outlook

SAN FRANCISCO - November 29, 2016 - Splunk Inc. (NASDAQ: SPLK), provider of the leading software platform for real-time Operational Intelligence, today announced results for its fiscal third quarter ended October 31, 2016.

Third Quarter 2017 Financial Highlights
Total revenues were $245 million, up 40% year-over-year.
License revenues were $140 million, up 34% year-over-year.
GAAP operating loss was $91.0 million; GAAP operating margin was negative 37.2%.
Non-GAAP operating income was $16.7 million; non-GAAP operating margin was 6.8%. 
GAAP loss per share was $0.69; non-GAAP earnings per share was $0.12.
Operating cash flow was $45.3 million with free cash flow of $32.3 million.

“Our market opportunity is tremendous,” said Doug Merritt, President and CEO. “Splunk provides the market leading platform that powers Operational Intelligence to enable customers to cost effectively get value from machine data. We want to make it easier to collect and analyze even larger volumes and varieties of data to help our customers gain more insights and value from Splunk solutions. Our passionate customers and their innovations with the Splunk platform are at the core of our success.”

Third Quarter 2017 and Recent Business Highlights:

Customers:
Signed nearly 500 new enterprise customers.
New and Expansion Customers Include: BMW (Germany), Cequint, Dow Jones, Educational Testing Services, Emirates Airlines, Exostar, Florida State University, Garanti Bank (Turkey), Monash University (Australia), Progressive Insurance, Rackspace, State of Maine, University Health System, University of Illinois, University of Miami, U.S. Department of Homeland Security, U.S. Department of State, Yahoo Japan and Zendesk.

Products:
Announced the newest versions of Splunk solutions leverage machine learning to empower IT, security and business teams to make better data decisions and maximize the value machine data can deliver to organizations.
Announced the general availability (GA) of the new versions of Splunk Cloud and Splunk Enterprise to expand the Splunk platform with machine learning and simplified data analysis.
Announced the GA of Splunk IT Service Intelligence 2.5 (ITSI) to simplify service operations with machine learning and deliver business and service context to help prioritize incident investigation.
Announced the GA of Splunk Enterprise Security 4.5 (ES), which includes Adaptive Response to extend the security architecture beyond legacy preventative technologies and expand its visual analytics capabilities with Glass Tables.
Announced the GA of Splunk User Behavior Analytics 3.0 (UBA) to provide customers with the ability to update detection footprint with zero downtime and without hassle.
Introduced the Talk to Splunk with Amazon Alexa App, enabling Splunk instances to interface with Amazon Alexa by way of a custom Alexa skill and thereby provisioning a Natural Language interface for Splunk.
Released Splunk AppInspect, the first static and dynamic analysis tool for Splunk apps, making it possible for developers to get their work done faster, with fewer errors and less debugging.

Corporate:
Unveiled Splunk Pledge, a new philanthropic program through the Splunk4Good initiative, which commits to donate a minimum of $100 million in software licenses, training, support, education and volunteerism over a 10-year period to nonprofit organizations and educational institutions in order to support academic research and generate social impact.
Announced investments in two companies - Acalvio and Insight Engines - to further drive innovation and extend the power and reach of the Splunk platform.

Strategic and Channel Partners:

Splunk Inc. | www.splunk.com




Announced the expansion of the Splunk-led Adaptive Response Initiative to strengthen enterprise security, with 11 new members including Acalvio, Anomali, Cisco, CrowdStrike, DomainTools, ForeScout, Okta, Proofpoint, Qualys, Recorded Future and Symantec.
Cisco and Splunk joined forces at .conf2016 to highlight the companies’ eight-year partnership, together delivering integrated solutions for thousands of organizations around the globe.
Highlighted the strong partnership between Amazon Web Services (AWS) and Splunk at .conf2016, focused on driving customer success in the cloud.
Ansible by Red Hat introduced the Ansible Tower App for Splunk, a new app developed to ingest all data associated with Ansible deployments, inventories and jobs and deliver this visibility to teams involved in app delivery.

Recognition:
Splunk received three Cisco® Partner Summit awards - one Global award and two country awards in the U.S. Splunk was recognized as Global ISV Partner of the Year, as well as a U.S. (West) Outstanding Solutions Partner and U.S. Public Sector ISV and Consultant Partner of the Year.
Splunk was named by Glassdoor as one of the top-rated public cloud company employers.
Splunk Cloud was named the 2016 Best Big Data Analytics Solution in the fourth Cloud & DevOps World Awards, which honor excellence and innovation in cloud computing.
Splunk was named to Database Trends and Applications’ annual Big Data 50 awards.
Splunk was ranked 18th on the San Francisco Business Times’ list of the 75 Largest Software Companies in the Greater Bay Area.

Events:
Hosted .conf2016, the 7th annual Splunk Worldwide Users’ Conference in Orlando, drawing more than 4,500 Splunk enthusiasts, partners and experts in machine learning, data analytics, security, IT operations, cloud, DevOps, SaaS, business analytics, Internet of Things and more.
Hosted SplunkLive! events in cities worldwide, including Auckland, Santa Clara, Denver, Nashville, Shanghai and Stockholm. Presentations can be found on the SplunkLive! website.

Appointments:
Appointed Brian Goldfarb as Chief Marketing Officer.
Appointed Richard Campione as Chief Product Officer.

Financial Outlook
The company is providing the following guidance for its fiscal fourth quarter 2017 (ending January 31, 2017):
Total revenues are expected to be between $286 and $288 million.
Non-GAAP operating margin is expected to be between 8% and 9%.

The company is updating its previous guidance for its fiscal year 2017 (ending January 31, 2017):
Total revenues are expected to be between $930 and $932 million (was between $910 and $914 million per prior guidance provided on August 25, 2016).
Non-GAAP operating margin is expected to be between 5% and 6% (was approximately 5% per prior guidance provided on August 25, 2016).

All forward-looking non-GAAP financial measures contained in this section “Financial Outlook” exclude estimates for stock-based compensation expenses, employer payroll tax expense related to employee stock plans, amortization of acquired intangible assets, acquisition-related costs and adjustments related to a financing lease obligation.

A reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis without unreasonable effort due to the uncertainty regarding, and the potential variability of, many of these costs and expenses that may be incurred in the future. For example, stock-based compensation expense is impacted by a number of factors, such as Splunk’s future hiring and retention, as well as the future fair market value of Splunk’s common stock, all of which are difficult to predict and subject to constant change. The company has provided a reconciliation of GAAP to non-GAAP financial measures in the financial statement tables for its fiscal third quarter 2017 non-GAAP results included in this press release. The exclusion of these costs and expenses will have a significant impact on Splunk’s non-GAAP operating margin.

Conference Call and Webcast
Splunk’s executive management team will host a conference call today beginning at 1:30 p.m. PT (4:30 p.m. ET) to discuss the company’s financial results and business highlights. Interested parties may access the call by dialing (866) 501-1535.

Splunk Inc. | www.splunk.com




International parties may access the call by dialing (216) 672-5582. A live audio webcast of the conference call will be available through Splunk’s Investor Relations website at http://investors.splunk.com/events.cfm. A replay of the call will be available through December 6, 2016 by dialing (855) 859-2056 and referencing Conference ID: 4131068.

Safe Harbor Statement
This press release contains forward-looking statements that involve risks and uncertainties, including statements regarding Splunk’s revenue and non-GAAP operating margin targets for the company’s fiscal fourth quarter and fiscal year 2017 in the paragraphs under “Financial Outlook” above and other statements regarding customer demand and return on investment, market opportunity, the rate of customer adoption and growth strategies. There are a significant number of factors that could cause actual results to differ materially from statements made in this press release, including: Splunk’s limited operating history and experience developing and introducing new products, including its cloud offerings; risks associated with Splunk’s rapid growth, Splunk’s limited experience with respect to predicting future customer demand and customer acceptance of the company’s products and services, in and outside of the United States; Splunk’s ability to rapidly and successfully integrate new employees into its workforce, particularly sales personnel; Splunk’s inability to realize value from its significant investments in its business, including product and service innovations; Splunk’s transition to a multi-product software and services business; Splunk’s inability to successfully integrate acquired businesses and technologies; and general market, political, economic and business conditions.

Additional information on potential factors that could affect Splunk’s financial results is included in the company’s Quarterly Report on Form 10-Q for the quarter ended July 31, 2016, which is on file with the U.S. Securities and Exchange Commission. Splunk does not assume any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made.

About Splunk Inc.
Splunk Inc. (NASDAQ: SPLK) is the market-leading platform that powers Operational Intelligence. We pioneer innovative, disruptive solutions that make machine data accessible, usable and valuable to everyone. More than 12,000 customers in over 110 countries use Splunk software and cloud services to make business, government and education more efficient, secure and profitable. Join hundreds of thousands of passionate users by trying Splunk solutions for free: http://www.splunk.com/free-trials.

Social Media: Twitter | LinkedIn | YouTube | Facebook

Splunk, Splunk>, Listen to Your Data, The Engine for Machine Data, Hunk, Splunk Cloud, Splunk Light and SPL are trademarks and registered trademarks of Splunk Inc. in the United States and other countries. All other brand names, product names, or trademarks belong to their respective owners. © 2016 Splunk Inc. All rights reserved.

For more information, please contact:

Sherry Lowe
Splunk Inc.
415-852-5529
slowe@splunk.com

Investor Contact
Ken Tinsley
Splunk Inc.
415-848-8476
ktinsley@splunk.com



Splunk Inc. | www.splunk.com





 SPLUNK INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
 
 
 
Three Months Ended
 
Nine Months Ended
 
 
October 31,
 
October 31,
 
October 31,
 
October 31,
 
 
2016
 
2015
 
2016
 
2015
Revenues
 
 
 
 
 
 
 
 
License
 
$
139,725

 
$
104,164

 
$
356,412

 
$
263,996

Maintenance and services
 
105,064

 
70,256

 
287,082

 
184,415

Total revenues
 
244,789

 
174,420

 
643,494

 
448,411

Cost of revenues
 
 
 
 
 
 
 
 
License
 
2,883

 
3,136

 
8,713

 
6,110

Maintenance and services
 
45,791

 
27,455

 
124,077

 
72,606

Total cost of revenues
 
48,674

 
30,591

 
132,790

 
78,716

Gross profit
 
196,115

 
143,829

 
510,704

 
369,695

Operating expenses
 
 
 
 
 
 
 
 
Research and development
 
85,659

 
56,186

 
220,254

 
149,192

Sales and marketing
 
167,330

 
130,131

 
462,709

 
343,906

General and administrative
 
34,079

 
29,857

 
100,464

 
85,489

Total operating expenses
 
287,068

 
216,174

 
783,427

 
578,587

Operating loss
 
(90,953
)
 
(72,345
)
 
(272,723
)
 
(208,892
)
Interest and other income (expense), net
 
 
 
 
 
 
 
 
Interest income (expense), net
 
(823
)
 
377

 
(2,023
)
 
1,162

Other income (expense), net
 
(348
)
 
(271
)
 
(2,536
)
 
(477
)
Total interest and other income (expense), net
 
(1,171
)
 
106

 
(4,559
)
 
685

Loss before income taxes
 
(92,124
)
 
(72,239
)
 
(277,282
)
 
(208,207
)
Income tax provision (benefit)
 
1,367

 
735

 
3,702

 
(8,758
)
Net loss
 
$
(93,491
)
 
$
(72,974
)
 
$
(280,984
)
 
$
(199,449
)
 
 
 
 
 
 
 
 
 
Basic and diluted net loss per share
 
$
(0.69
)
 
$
(0.57
)
 
$
(2.11
)
 
$
(1.58
)
 
 
 
 
 
 
 
 
 
Weighted-average shares used in computing basic and diluted net loss per share
 
134,677

 
128,368

 
133,273

 
126,534



Splunk Inc. | www.splunk.com




SPLUNK INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
 


October 31,
2016

January 31,
2016
Assets

 


 

Current assets

 

 

Cash and cash equivalents

$
365,593


$
424,541

   Investments, current portion

661,406


584,498

Accounts receivable, net

172,489


181,665

Prepaid expenses and other current assets

29,743


26,565

Total current assets

1,229,231


1,217,269

Investments, non-current

5,000


1,500

Property and equipment, net

159,823


134,995

Intangible assets, net

40,423


49,482

Goodwill

124,642


123,318

Other assets

15,845


10,275

Total assets

$
1,574,964


$
1,536,839

Liabilities and Stockholders' Equity

 

 

Current liabilities

 

 

Accounts payable

$
6,395


$
4,868

Accrued payroll and compensation

83,360


95,898

Accrued expenses and other liabilities

78,873


49,879

Deferred revenue, current portion

385,519


347,121

Total current liabilities

554,147


497,766

Deferred revenue, non-current

113,636


102,382

Other liabilities, non-current

93,010


77,277

Total non-current liabilities

206,646


179,659

Total liabilities

760,793


677,425

Stockholders’ equity

 
 
 
Common stock

136


132

Accumulated other comprehensive loss

(3,010
)

(3,770
)
Additional paid-in capital

1,763,624


1,528,647

Accumulated deficit

(946,579
)

(665,595
)
Total stockholders’ equity

814,171


859,414

Total liabilities and stockholders’ equity

$
1,574,964


$
1,536,839



Splunk Inc. | www.splunk.com




SPLUNK INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
 
 
 
Three Months Ended
 
Nine Months Ended
 
 
October 31,
 
October 31,
 
October 31,
 
October 31,
 
 
2016
 
2015
 
2016
 
2015
Cash Flows From Operating Activities
 
 

 
 

 
 

 
 

Net loss
 
$
(93,491
)
 
$
(72,974
)
 
$
(280,984
)
 
$
(199,449
)
Adjustments to reconcile net loss to net cash provided by operating activities:
 
 
 
 
 
 
 
 
Depreciation and amortization
 
8,279

 
5,691

 
22,914

 
13,467

Amortization of investment premiums
 
173

 
327

 
620

 
1,049

Stock-based compensation
 
105,014

 
74,164

 
285,247

 
203,882

Deferred income taxes
 
78

 
(111
)
 
(620
)
 
(11,416
)
Excess tax benefits from employee stock plans
 
476

 
(343
)
 
(551
)
 
(995
)
Changes in operating assets and liabilities, net of acquisitions:
 
 
 
 
 
 
 
 
Accounts receivable, net
 
(41,227
)
 
(25,963
)
 
9,176

 
2,756

Prepaid expenses, other current and non-current assets
 
(4,951
)
 
3,162

 
(8,128
)
 
15,630

Accounts payable
 
1,265

 
484

 
1,530

 
384

Accrued payroll and compensation
 
18,447

 
21,039

 
(12,538
)
 
12,341

Accrued expenses and other liabilities
 
19,413

 
3,246

 
32,992

 
(3,839
)
Deferred revenue
 
31,796

 
27,638

 
49,652

 
44,803

Net cash provided by operating activities
 
45,272

 
36,360

 
99,310

 
78,613

Cash Flow From Investing Activities
 
 
 
 
 
 
 
 
Purchases of investments
 
(207,255
)
 

 
(523,783
)
 
(219,195
)
Maturities of investments
 
156,000

 
152,145

 
446,275

 
399,145

Acquisitions, net of cash acquired
 

 

 

 
(142,693
)
Purchases of property and equipment
 
(12,969
)
 
(15,272
)
 
(27,219
)
 
(24,496
)
Other investment activities
 

 

 
(3,500
)
 
(1,500
)
Net cash provided by (used in) investing activities
 
(64,224
)
 
136,873

 
(108,227
)
 
11,261

Cash Flow From Financing Activities
 
 
 
 
 
 
 
 
Proceeds from the exercise of stock options
 
1,752

 
1,960

 
7,355

 
12,696

Excess tax benefits from employee stock plans
 
(476
)
 
343

 
551

 
995

Proceeds from employee stock purchase plans
 

 

 
15,183

 
10,906

Taxes paid related to net share settlement of equity awards
 
(26,533
)
 

 
(73,355
)
 

Net cash provided by (used in) financing activities
 
(25,257
)
 
2,303

 
(50,266
)
 
24,597

Effect of exchange rate changes on cash and cash equivalents
 
(147
)
 
(45
)
 
235

 
(95
)
Net increase (decrease) in cash and cash equivalents
 
(44,356
)
 
175,491

 
(58,948
)
 
114,376

Cash and cash equivalents at beginning of period
 
409,949

 
326,200

 
424,541

 
387,315

Cash and cash equivalents at end of period
 
$
365,593

 
$
501,691

 
$
365,593

 
$
501,691



Splunk Inc. | www.splunk.com




SPLUNK INC.
Non-GAAP financial measures and reconciliations

To supplement Splunk’s condensed consolidated financial statements, which are prepared and presented in accordance with generally accepted accounting principles in the United States (“GAAP”), Splunk provides investors with certain non-GAAP financial measures, including non-GAAP cost of revenues, non-GAAP gross margin, non-GAAP research and development expense, non-GAAP sales and marketing expense, non-GAAP general and administrative expense, non-GAAP operating income (loss), non-GAAP operating margin, non-GAAP net income (loss) and non-GAAP net income (loss) per share (collectively the “non-GAAP financial measures”). These non-GAAP financial measures exclude all or a combination of the following (as reflected in the following reconciliation tables): stock-based compensation expense, employer payroll tax expense related to employee stock plans, amortization of acquired intangible assets, acquisition-related costs, adjustments related to a financing lease obligation and the partial release of the valuation allowance due to acquisition. The adjustments for the financing lease obligation are to reflect the expense we would have recorded if our build-to-suit lease arrangement had been deemed an operating lease instead of a financing lease and is calculated as the net of actual ground lease expense, depreciation and interest expense over estimated straight-line rent expense. In addition, non-GAAP financial measures include free cash flow, which represents cash from operations less purchases of property and equipment. The presentation of the non-GAAP financial measures is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. Splunk uses these non-GAAP financial measures for financial and operational decision-making purposes and as a means to evaluate period-to-period comparisons. Splunk believes that these non-GAAP financial measures provide useful information about Splunk’s operating results, enhance the overall understanding of past financial performance and future prospects and allow for greater transparency with respect to key metrics used by management in its financial and operational decision making. In addition, these non-GAAP financial measures facilitate comparisons to competitors’ operating results.

Splunk excludes stock-based compensation expense because it is non-cash in nature and excluding this expense provides meaningful supplemental information regarding Splunk’s operational performance. In particular, because of varying available valuation methodologies, subjective assumptions and the variety of award types that companies can use under FASB ASC Topic 718, Splunk believes that providing non-GAAP financial measures that exclude this expense allows investors the ability to make more meaningful comparisons between Splunk’s operating results and those of other companies. Splunk excludes employer payroll tax expense related to employee stock plans in order for investors to see the full effect that excluding that stock-based compensation expense had on Splunk’s operating results. These expenses are tied to the exercise or vesting of underlying equity awards and the price of Splunk’s common stock at the time of vesting or exercise, which may vary from period to period independent of the operating performance of Splunk’s business. Splunk also excludes amortization of acquired intangible assets, acquisition-related costs, the partial release of the valuation allowance due to acquisition and makes adjustments related to a financing lease obligation from its non-GAAP financial measures because these are considered by management to be outside of Splunk’s core operating results. Accordingly, Splunk believes that excluding these expenses provides investors and management with greater visibility to the underlying performance of its business operations, facilitates comparison of its results with other periods and may also facilitate comparison with the results of other companies in its industry. Splunk considers free cash flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business that can be used for strategic opportunities, including investing in its business, making strategic acquisitions and strengthening its balance sheet.

There are limitations in using non-GAAP financial measures because the non-GAAP financial measures are not prepared in accordance with GAAP, may be different from non-GAAP financial measures used by Splunk’s competitors and exclude expenses that may have a material impact upon Splunk’s reported financial results. Further, stock-based compensation expense has been and will continue to be for the foreseeable future a significant recurring expense in Splunk’s business and an important part of the compensation provided to Splunk’s employees. The non-GAAP financial measures are meant to supplement and be viewed in conjunction with GAAP financial measures.

The following tables reconcile Splunk’s non-GAAP results to Splunk’s GAAP results included in this press release.






Splunk Inc. | www.splunk.com




SPLUNK INC.
Reconciliation of GAAP to Non-GAAP Financial Measures
(In thousands, except per share data)
(Unaudited)

Reconciliation of Cash Provided by Operating Activities to Free Cash Flow
 
Three Months Ended
 
Nine Months Ended
 
October 31,
 
October 31,
 
October 31,
 
October 31,
 
2016
 
2015
 
2016
 
2015
Net cash provided by operating activities
$
45,272

 
$
36,360

 
$
99,310

 
$
78,613

Less purchases of property and equipment
(12,969
)
 
(15,272
)
 
(27,219
)
 
(24,496
)
Free cash flow (Non-GAAP)
$
32,303

 
$
21,088

 
$
72,091

 
$
54,117

Net cash provided by (used in) investing activities
$
(64,224
)
 
$
136,873

 
$
(108,227
)
 
$
11,261

Net cash provided by (used in) financing activities
$
(25,257
)
 
$
2,303

 
$
(50,266
)
 
$
24,597


Reconciliation of GAAP to Non-GAAP Financial Measures
Three Months Ended October 31, 2016
 
 
GAAP
 
Stock-based compensation
 
Employer payroll tax on employee stock plans
 
 Amortization of acquired intangible assets
 
Adjustments related to financing lease obligation
 
Non-GAAP
Cost of revenues
 
$
48,674

 
$
(7,610
)
 
$
(130
)
 
$
(2,814
)
 
$
276

 
$
38,396

Gross margin
 
80.1
 %
 
3.1
%
 
0.1
%
 
1.1
%
 
(0.1
)%
 
84.3
%
Research and development
 
85,659

 
(45,355
)
 
(534
)
 
(63
)
 
559

 
40,266

Sales and marketing
 
167,330

 
(38,750
)
 
(712
)
 
(110
)
 
1,124

 
128,882

General and administrative
 
34,079

 
(13,299
)
 
(504
)
 

 
236

 
20,512

Operating income (loss)
 
(90,953
)
 
105,014

 
1,880

 
2,987

 
(2,195
)
 
16,733

Operating margin
 
(37.2
)%
 
42.9
%
 
0.8
%
 
1.2
%
 
(0.9
)%
 
6.8
%
Net income (loss)
 
$
(93,491
)
 
$
105,014

 
$
1,880

 
$
2,987

 
$
(123
)
(2) 
$
16,267

Net income (loss) per share(1)
 
$
(0.69
)
 


 


 


 

 
$
0.12

(1) GAAP net loss per share calculated based on 134,677 weighted-average shares of common stock. Non-GAAP net income per share calculated based on 138,401 diluted weighted-average shares of common stock, which includes 3,724 potentially dilutive shares related to employee stock awards. GAAP to Non-GAAP net income (loss) per share is not reconciled due to the difference in the number of shares used to calculate basic and diluted weighted-average shares of common stock.
(2) Includes $2.1 million of interest expense related to the financing lease obligation.


Reconciliation of GAAP to Non-GAAP Financial Measures
Three Months Ended October 31, 2015
 
 
GAAP
 
Stock-based compensation
 
Employer payroll tax on employee stock plans
 
 Amortization of acquired intangible assets
 
Adjustments related to financing lease obligation
 
Non-GAAP
Cost of revenues
 
$
30,591

 
(6,384
)
 
$
(145
)
 
$
(2,896
)
 
$

 
$
21,166

Gross margin
 
82.5
 %
 
3.6
%
 
0.1
%
 
1.7
%
 
%
 
87.9
%
Research and development
 
56,186

 
(22,534
)
 
(510
)
 
(86
)
 

 
33,056

Sales and marketing
 
130,131

 
(33,247
)
 
(501
)
 
(164
)
 

 
96,219

General and administrative
 
29,857

 
(11,999
)
 
(283
)
 

 
(222
)
 
17,353

Operating income (loss)
 
(72,345
)
 
74,164

 
1,439

 
3,146

 
222

 
6,626

Operating margin
 
(41.5
)%
 
42.5
%
 
0.8
%
 
1.9
%
 
0.1
%
 
3.8
%
Net income (loss)
 
$
(72,974
)
 
$
74,164

 
$
1,439

 
$
3,146

 
$
222

 
$
5,997

Net income (loss) per share(1)
 
$
(0.57
)
 
 
 
 
 
 
 
 
 
$
0.05

(1) GAAP net loss per share calculated based on 128,368 weighted-average shares of common stock. Non-GAAP net income per share calculated based on 132,675 diluted weighted-average shares of common stock, which includes 4,307 potentially dilutive shares related to employee stock awards. GAAP to Non-GAAP net income (loss) per share is not reconciled due to the difference in the number of shares used to calculate basic and diluted weighted-average shares of common stock.


Reconciliation of GAAP to Non-GAAP Financial Measures
Nine Months Ended October 31, 2016
 
 
GAAP
 
Stock-based compensation
 
Employer payroll tax on employee stock plans
 
 Amortization of acquired intangible assets
 
Adjustments related to financing lease obligation
 
Non-GAAP
Cost of revenues
 
$
132,790

 
(22,475
)
 
$
(600
)
 
$
(8,612
)
 
$
561

 
$
101,664

Gross margin
 
79.4
 %
 
3.5
%
 
0.1
%
 
1.3
%
 
(0.1
)%
 
84.2
%
Research and development
 
220,254

 
(102,303
)
 
(1,966
)
 
(193
)
 
1,172

 
116,964

Sales and marketing
 
462,709

 
(118,354
)
 
(2,529
)
 
(412
)
 
2,373

 
343,787

General and administrative
 
100,464

 
(42,115
)
 
(1,333
)
 

 
513

 
57,529

Operating income (loss)
 
(272,723
)
 
285,247

 
6,428

 
9,217

 
(4,619
)
 
23,550

Operating margin
 
(42.4
)%
 
44.4
%
 
1.0
%
 
1.4
%
 
(0.7
)%
 
3.7
%
Net income (loss)
 
$
(280,984
)
 
$
285,247

 
$
6,428

 
$
9,217

 
$
994

(2) 
$
20,902

Net income (loss) per share(1)
 
$
(2.11
)
 


 


 


 

 
$
0.15

(1) GAAP net loss per share calculated based on 133,273 weighted-average shares of common stock. Non-GAAP net income per share calculated based on 136,690 diluted weighted-average shares of common stock, which includes 3,417 potentially dilutive shares related to employee stock awards. GAAP to Non-GAAP net income (loss) per share is not reconciled due to the difference in the number of shares used to calculate basic and diluted weighted-average shares of common stock.
(2) Includes $5.6 million of interest expense related to the financing lease obligation.


Reconciliation of GAAP to Non-GAAP Financial Measures
Nine Months Ended October 31, 2015
 
 
GAAP
 
Stock-based compensation
 
Employer payroll tax on employee stock plans
 
 Amortization of acquired intangible assets
 
Acquisition-related costs and income tax effects
 
Adjustments related to financing lease obligation
 
Non-GAAP
Cost of revenues
 
$
78,716

 
$
(18,578
)
 
$
(806
)
 
$
(5,379
)
 
$

 
$

 
$
53,953

Gross margin
 
82.4
 %
 
4.2
%
 
0.2
%
 
1.2
%
 
%
 
%
 
88.0
%
Research and development
 
149,192

 
(61,910
)
 
(2,145
)
 
(234
)
 

 

 
84,903

Sales and marketing
 
343,906

 
(91,067
)
 
(2,562
)
 
(469
)
 

 

 
249,808

General and administrative
 
85,489

 
(32,327
)
 
(1,465
)
 

 
(1,993
)
 
(666
)
 
49,038

Operating income (loss)
 
(208,892
)
 
203,882

 
6,978

 
6,082

 
1,993

 
666

 
10,709

Operating margin
 
(46.6
)%
 
45.5
%
 
1.6
%
 
1.4
%
 
0.4
%
 
0.1
%
 
2.4
%
Net income (loss)
 
$
(199,449
)
 
$
203,882

 
$
6,978

 
$
6,082

 
$
(8,931
)
(2) 
$
666

 
$
9,228

Net income (loss) per share(1)
 
$
(1.58
)
 
 
 
 
 
 
 
 
 
 
 
$
0.07

(1) GAAP net loss per share calculated based on 126,534 weighted-average shares of common stock. Non-GAAP net income per share calculated based on 131,693 diluted weighted-average shares of common stock, which includes 5,159 potentially dilutive shares related to employee stock awards. GAAP to Non-GAAP net income (loss) per share is not reconciled due to the difference in the number of shares used to calculate basic and diluted weighted-average shares of common stock.
(2) Includes $10.9 million related to the partial release of the valuation allowance due to acquisition.




Splunk Inc. | www.splunk.com