Shutterfly, Inc. (NASDAQ:SFLY), the leading manufacturer and digital
retailer of high-quality personalized products and services offered
through a family of lifestyle brands, today announced financial results
for the first quarter ended March 31, 2013.
“The first quarter was a solid start to the year, with strong execution
across our businesses,” said Jeffrey Housenbold, President and CEO.
“Capitalizing on our scale, scope and profitability, we continued to
enhance our world-class platform across our four lifestyle brands and
invest in early stage customer facing initiatives including Wedding,
Enterprise, Treat, Mobile and our new Enhanced Cloud Service. Our
acquisition of MyPublisher will enable Shutterfly to engage with new
audiences, further extending our footprint in the multi-billion dollar
social expression and personal publishing markets.”
First Quarter 2013 Financial Highlights
-
Net revenues totaled $116.7 million, a 28% year-over-year increase.
-
First quarter 2013 represents the 49th consecutive quarter of
year-over-year net revenue growth.
-
Consumer net revenues totaled $109.8 million, a 29% year-over-year
increase.
-
Enterprise net revenues totaled $6.9 million, a 12% year-over-year
increase.
-
Gross profit margin was 47% of net revenues, compared to 45% in the
first quarter of 2012.
-
Operating expenses, excluding $11.0 million of stock-based
compensation, totaled $67.8 million.
-
GAAP net loss was ($12.4) million, compared to ($10.0) million in the
first quarter of 2012.
-
GAAP net loss per diluted share was ($0.33), compared to ($0.29) in
the first quarter of 2012.
-
Adjusted EBITDA was $3.3 million, compared to $0.6 million in the
first quarter of 2012.
-
At March 31, 2013, cash and cash equivalents totaled $164.5 million.
First Quarter 2013 Operating Metrics
-
Transacting customers totaled 2.2 million, a 20% year-over-year
increase.
-
Orders totaled 3.4 million, a 20% year-over-year increase.
-
Average order value was $32.13, an increase of 7% year-over-year.
Business Outlook
Second Quarter 2013:
-
Net revenues to range from $118.0 million to $121.2 million, a
year-over-year increase of 19.2% to 22.4%.
-
GAAP gross profit margin to range from 45.5% to 46.0% of net revenues.
-
Non-GAAP gross profit margin to range from 49.3% to 49.6% of net
revenues.
-
GAAP operating loss to range from ($35.3) million to ($36.8) million.
-
Non-GAAP operating loss to range from ($12.0) million to ($13.5)
million.
-
GAAP effective tax rate to range from 39.5% to 40.5%.
-
GAAP net loss per diluted share to range from ($0.55) to ($0.58).
-
Weighted average diluted shares of approximately 38.1 million.
-
Adjusted EBITDA loss to range from ($1.5) million to ($3.0) million.
Full Year 2013:
-
Net revenues to range from $766.0 million to $771.0 million, a
year-over-year increase of 19.6% to 20.4%.
-
GAAP gross profit margin to range from 53.0% to 53.4% of net revenues.
-
Non-GAAP gross profit margin to range from 55.1% to 55.5% of net
revenues.
-
GAAP operating income to range from $12.7 million to $18.9 million.
-
Non-GAAP operating income to range from $96.5 million to $104.6
million.
-
GAAP effective tax rate to range from 32% to 34%.
-
GAAP net income per diluted share to range from $0.20 to $0.30.
-
Weighted average diluted shares of approximately 39.9 million.
-
Adjusted EBITDA to range from $137.7 million to $146.8 million, or 18%
to 19% of net revenues.
-
Capital expenditures to range from 9.4% to 10.4% of net revenues.
Notes to the First Quarter 2013 Financial Results and Business Outlook
Adjusted EBITDA is a non-GAAP financial measure that the Company defines
as earnings before interest, taxes, depreciation, amortization and
stock-based compensation.
Free cash flow is a non-GAAP financial measure that the Company defines
as Adjusted EBITDA less purchases of property, plant, and equipment and
capitalization of software development costs.
Consumer category includes net revenues from stationery and greeting
cards, photo books, calendars and photo-based merchandise, photo prints,
and the related shipping revenues. Consumer also includes net revenues
from advertising and sponsorship programs.
Enterprise category includes net revenues primarily from variable,
four-color direct marketing collateral manufactured and fulfilled for
business customers.
Average Order Value (AOV) is defined as total net revenues (excluding
Enterprise) divided by total orders.
The foregoing financial guidance replaces any of the Company’s
previously issued financial guidance which should no longer be relied
upon.
First Quarter 2013 Conference Call
Management will review the first quarter 2013 financial results and its
expectations for the second quarter and full year 2013 on a conference
call on Wednesday, May 1, 2013 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 970-315-0490. 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
15, 2013. To hear the replay, please dial (404) 537-3406, replay
passcode 41973218.
Non-GAAP Financial Information
This press release contains certain non-GAAP financial measures. Tables
are provided at the end of this 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, Adjusted EBITDA and free cash flow. The
method the Company uses to produce non-GAAP financial measures is not
computed according to GAAP and may differ from methods used by other
companies. Management believes these non-GAAP financial measures reflect
an additional way of viewing the Company’s liquidity that, when viewed
with GAAP results, provides a more complete understanding of factors and
trends affecting the Company’s cash flows. 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 provide useful
information about 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.
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 2013 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, economic
downturns and the general state of the economy, our ability to expand
our customer base, increase sales to existing customers and meet
production requirements; our ability to successfully integrate acquired
businesses and assets; our ability to retain and hire necessary
employees, including seasonal personnel, and appropriately staff our
operations; the impact of seasonality on our business; our ability to
develop innovative, new products and services on a timely and
cost-effective basis; consumer acceptance of our products and services;
our ability to develop additional adjacent lines of business; unforeseen
changes in expense levels; and competition, which could lead to pricing
pressure. 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-K for the year ended December
31, 2012, 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.
About Shutterfly, Inc.
Shutterfly, Inc. is the leading manufacturer and digital retailer of
high-quality personalized products and services offered through a family
of lifestyle brands. Founded in 1999, the Shutterfly, Inc. family of
brands includes: Shutterfly,
where your photos come to life in photo books, cards and gifts; Tiny
Prints, premium cards and stationery for all life’s occasions; Wedding
Paper Divas, wedding invitations and stationery for every step of
the planning process; and Treat,
personalized greeting cards that really stand out. For more information
about Shutterfly, Inc. (NASDAQ:SFLY), visit www.shutterfly-inc.com.
Shutterfly, Inc.
|
Consolidated Statements of Income
|
(In thousands, except per share amounts)
|
(Unaudited)
|
|
|
Three Months Ended
|
|
|
March 31,
|
|
|
2013
|
|
2012
|
|
|
|
|
|
Net revenues
|
|
$
|
116,708
|
|
|
$
|
91,291
|
|
Cost of net revenues
|
|
|
61,853
|
|
|
|
50,053
|
|
Gross profit
|
|
|
54,855
|
|
|
|
41,238
|
|
Operating expenses:
|
|
|
|
|
Technology and development
|
|
|
24,027
|
|
|
|
18,508
|
|
Sales and marketing
|
|
|
34,895
|
|
|
|
27,038
|
|
General and administrative
|
|
|
19,897
|
|
|
|
14,772
|
|
Total operating expenses
|
|
|
78,819
|
|
|
|
60,318
|
|
Loss from operations
|
|
|
(23,964
|
)
|
|
|
(19,080
|
)
|
Interest expense
|
|
|
(139
|
)
|
|
|
(152
|
)
|
Interest and other income, net
|
|
|
7
|
|
|
|
7
|
|
Loss before income taxes
|
|
|
(24,096
|
)
|
|
|
(19,225
|
)
|
Benefit from income taxes
|
|
|
11,691
|
|
|
|
9,185
|
|
Net loss
|
|
$
|
(12,405
|
)
|
|
$
|
(10,040
|
)
|
|
|
|
|
|
|
|
|
|
|
Net loss per share - basic and diluted
|
|
$
|
(0.33
|
)
|
|
$
|
(0.29
|
)
|
|
|
|
|
|
Weighted-average shares outstanding - basic and diluted
|
|
|
37,034
|
|
|
|
35,199
|
|
|
|
|
|
|
Stock-based compensation is allocated as follows:
|
|
|
|
|
|
|
|
|
|
Cost of net revenues
|
|
$
|
564
|
|
|
$
|
462
|
|
Technology and development
|
|
|
1,932
|
|
|
|
2,288
|
|
Sales and marketing
|
|
|
3,705
|
|
|
|
3,150
|
|
General and administrative
|
|
|
5,337
|
|
|
|
3,717
|
|
|
|
$
|
11,538
|
|
|
$
|
9,617
|
|
|
|
|
|
|
|
|
|
|
Shutterfly, Inc.
|
Consolidated Balance Sheets
|
(In thousands, except par value amounts)
|
(Unaudited)
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
2013
|
|
2012
|
|
|
|
|
|
ASSETS
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
164,453
|
|
$
|
245,088
|
Accounts receivable, net
|
|
|
10,714
|
|
|
13,574
|
Inventories
|
|
|
4,845
|
|
|
5,032
|
Deferred tax asset, current portion
|
|
|
7,713
|
|
|
7,713
|
Prepaid expenses and other current assets
|
|
|
44,089
|
|
|
15,268
|
Total current assets
|
|
|
231,814
|
|
|
286,675
|
Property and equipment, net
|
|
|
100,769
|
|
|
92,667
|
Intangible assets, net
|
|
|
116,092
|
|
|
122,269
|
Goodwill
|
|
|
358,050
|
|
|
358,349
|
Deferred tax asset, net of current portion
|
|
|
854
|
|
|
854
|
Other assets
|
|
|
10,873
|
|
|
4,310
|
Total assets
|
|
$
|
818,452
|
|
$
|
865,124
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
|
$
|
11,993
|
|
$
|
31,503
|
Accrued liabilities
|
|
|
34,376
|
|
|
88,472
|
Deferred revenue
|
|
|
17,508
|
|
|
17,845
|
Total current liabilities
|
|
|
63,877
|
|
|
137,820
|
Deferred tax liability
|
|
|
27,686
|
|
|
24,298
|
Other liabilities
|
|
|
14,091
|
|
|
11,720
|
Total liabilities
|
|
|
105,654
|
|
|
173,838
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
|
Common stock, $0.0001 par value; 100,000 shares authorized; 37,899
and 36,358 shares issued and outstanding at March 31, 2013 and
December 31, 2012, respectively
|
|
|
4
|
|
|
4
|
Additional paid-in-capital
|
|
|
688,268
|
|
|
652,110
|
Accumulated earnings
|
|
|
24,526
|
|
|
39,172
|
Total stockholders' equity
|
|
|
712,798
|
|
|
691,286
|
Total liabilities and stockholders' equity
|
|
$
|
818,452
|
|
$
|
865,124
|
|
|
|
|
|
Shutterfly, Inc.
|
Consolidated Statements of Cash Flows
|
(In thousands)
|
(Unaudited)
|
|
|
Three Months Ended
|
|
|
March 31,
|
|
|
2013
|
|
2012
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
Net loss
|
|
$
|
(12,405
|
)
|
|
$
|
(10,040
|
)
|
Adjustments to reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
Depreciation and amortization
|
|
|
9,227
|
|
|
|
6,011
|
|
Amortization of intangible assets
|
|
|
6,511
|
|
|
|
4,013
|
|
Stock-based compensation, net of forfeitures
|
|
|
11,538
|
|
|
|
9,617
|
|
Loss / (Gain) on disposal of property and equipment
|
|
|
188
|
|
|
|
(402
|
)
|
Deferred income taxes
|
|
|
3,387
|
|
|
|
(1,248
|
)
|
Tax benefit from stock-based compensation
|
|
|
11,755
|
|
|
|
16,334
|
|
Excess tax benefits from stock-based compensation
|
|
|
(12,279
|
)
|
|
|
(16,334
|
)
|
Changes in operating assets and liabilities:
|
|
|
|
|
Accounts receivable, net
|
|
|
2,859
|
|
|
|
(381
|
)
|
Inventories
|
|
|
186
|
|
|
|
27
|
|
Prepaid expenses and other current assets
|
|
|
(28,349
|
)
|
|
|
(23,204
|
)
|
Other assets
|
|
|
(6,897
|
)
|
|
|
(2,253
|
)
|
Accounts payable
|
|
|
(13,944
|
)
|
|
|
(2,257
|
)
|
Accrued and other liabilities
|
|
|
(54,599
|
)
|
|
|
(28,764
|
)
|
Deferred revenue
|
|
|
(337
|
)
|
|
|
1,072
|
|
Other non-current liabilities
|
|
|
(345
|
)
|
|
|
(152
|
)
|
Net cash used in operating activities
|
|
|
(83,504
|
)
|
|
|
(47,961
|
)
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
Acquisition of business and intangibles, net of cash acquired
|
|
|
(1,031
|
)
|
|
|
-
|
|
Purchases of property and equipment
|
|
|
(15,033
|
)
|
|
|
(5,037
|
)
|
Capitalization of software and website development costs
|
|
|
(3,495
|
)
|
|
|
(3,072
|
)
|
Proceeds from sale of equipment
|
|
|
-
|
|
|
|
410
|
|
Net cash used in investing activities
|
|
|
(19,559
|
)
|
|
|
(7,699
|
)
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
Proceeds from issuance of common stock upon exercise of stock options
|
|
|
12,390
|
|
|
|
3,345
|
|
Repurchases of common stock
|
|
|
(2,241
|
)
|
|
|
-
|
|
Excess tax benefits from stock-based compensation
|
|
|
12,279
|
|
|
|
16,334
|
|
Net cash provided by financing activities
|
|
|
22,428
|
|
|
|
19,679
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents
|
|
|
(80,635
|
)
|
|
|
(35,981
|
)
|
Cash and cash equivalents, beginning of period
|
|
|
245,088
|
|
|
|
179,915
|
|
Cash and cash equivalents, end of period
|
|
$
|
164,453
|
|
|
$
|
143,934
|
|
|
|
|
|
|
Supplemental schedule of non-cash activities
|
|
|
|
|
Net change in accrued purchases of property and equipment
|
|
$
|
(4,201
|
)
|
|
$
|
1,462
|
|
Increase in estimated fair market value of building under
build-to-suit lease
|
|
|
2,716
|
|
|
|
-
|
|
Amount due from adjustment of net working capital from acquired
business
|
|
|
465
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Shutterfly, Inc.
|
Consumer Metrics Disclosure
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
March 31,
|
|
|
2013
|
|
2012
|
|
|
|
|
|
Consumer Metrics
|
|
|
|
|
|
|
|
|
|
Customers
|
|
2,248,858
|
|
1,880,171
|
year-over-year growth
|
|
20%
|
|
|
|
|
|
|
|
Orders
|
|
3,417,312
|
|
2,839,650
|
year-over-year growth
|
|
20%
|
|
|
|
|
|
|
|
Average order value*
|
|
$32.13
|
|
$29.97
|
year-over-year growth
|
|
7%
|
|
|
|
|
|
|
|
* Average order value excludes Enterprise revenue.
|
|
|
|
|
|
|
|
|
|
Shutterfly, Inc.
|
Reconciliation of Forward-Looking Guidance for Non-GAAP Financial
Measures to GAAP 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, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$118.0
|
|
$121.2
|
|
-
|
|
|
|
-
|
|
|
|
$118.0
|
|
$121.2
|
Gross profit margin
|
|
45.5%
|
|
46.0%
|
|
3.8%
|
|
|
|
3.6%
|
|
[a]
|
|
49.3%
|
|
49.6%
|
Operating loss
|
|
($36.8)
|
|
($35.3)
|
|
$23.3
|
|
|
|
$23.3
|
|
[b]
|
|
($13.5)
|
|
($12.0)
|
Operating margin
|
|
(31%)
|
|
(29%)
|
|
20%
|
|
|
|
19%
|
|
[b]
|
|
(11%)
|
|
(10%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
$12.8
|
|
$12.8
|
|
$12.8
|
|
|
|
$12.8
|
|
|
|
-
|
|
-
|
Amortization of intangible assets
|
|
$10.5
|
|
$10.5
|
|
$10.5
|
|
|
|
$10.5
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($3.0)
|
|
($1.5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted loss per share
|
|
($0.58)
|
|
($0.55)
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted shares
|
|
38.1
|
|
38.1
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate
|
|
39.5%
|
|
40.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ending December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$766.0
|
|
$771.0
|
|
-
|
|
|
|
-
|
|
|
|
$766.0
|
|
$771.0
|
Gross profit margin
|
|
53.0%
|
|
53.4%
|
|
2.1%
|
|
|
|
2.1%
|
|
[c]
|
|
55.1%
|
|
55.5%
|
Operating income
|
|
$12.7
|
|
$18.9
|
|
$83.8
|
|
[d]
|
|
$85.7
|
|
[e]
|
|
$96.5
|
|
$104.6
|
Operating margin
|
|
2%
|
|
2%
|
|
11%
|
|
[d]
|
|
12%
|
|
[e]
|
|
13%
|
|
14%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
$49.9
|
|
$51.9
|
|
$49.9
|
|
|
|
$51.9
|
|
|
|
-
|
|
-
|
Amortization of intangible assets
|
|
$33.8
|
|
$33.8
|
|
$33.8
|
|
|
|
$33.8
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$137.7
|
|
$146.8
|
Adjusted EBITDA* margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.0%
|
|
19.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
$0.20
|
|
$0.30
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted shares
|
|
39.9
|
|
39.9
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate
|
|
32%
|
|
34%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures - % of net revenues
|
|
9.4%
|
|
10.4%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
|
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 $600K and amortization of purchased
intangible assets of approximately $3.9 million.
|
[b]
|
|
Reflects estimated adjustments for stock-based compensation
expense of approximately $12.8 million and amortization of
purchased intangible assets of approximately $10.5 million
|
[c]
|
|
Reflects estimated adjustments for stock-based compensation
expense of approximately $2.3 million and amortization of
purchased intangible assets of approximately $14.1 million.
|
[d]
|
|
Reflects estimated adjustments for stock-based compensation
expense of approximately $49.9 million and amortization of
purchased intangible assets of approximately $33.8 million.
|
[e]
|
|
Reflects estimated adjustments for stock-based compensation
expense of approximately $51.9 million and amortization of
purchased intangible assets of approximately $33.8 million.
|
|
|
|
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,
|
|
Sep. 30,
|
|
Dec. 31,
|
|
Mar. 31,
|
|
Dec. 31,
|
|
|
2012
|
|
2012
|
|
2012
|
|
2012
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
$
|
41,238
|
|
|
$
|
48,310
|
|
|
$
|
43,407
|
|
|
$
|
212,812
|
|
|
$
|
54,855
|
|
|
$
|
345,767
|
|
Stock-based compensation
|
|
|
462
|
|
|
|
443
|
|
|
|
424
|
|
|
|
367
|
|
|
|
564
|
|
|
|
1,696
|
|
Amortization of intangible assets
|
|
|
1,454
|
|
|
|
1,516
|
|
|
|
1,570
|
|
|
|
1,856
|
|
|
|
2,390
|
|
|
|
6,396
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross profit
|
|
$
|
43,154
|
|
|
$
|
50,269
|
|
|
$
|
45,401
|
|
|
$
|
215,035
|
|
|
$
|
57,809
|
|
|
$
|
353,859
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross profit margin
|
|
|
47
|
%
|
|
|
51
|
%
|
|
|
46
|
%
|
|
|
61
|
%
|
|
|
50
|
%
|
|
|
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,
|
|
Sep. 30,
|
|
Dec. 31,
|
|
Mar. 31,
|
|
Dec. 31,
|
|
|
2012
|
|
2012
|
|
2012
|
|
2012
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating income (loss)
|
|
$
|
(19,080
|
)
|
|
$
|
(17,786
|
)
|
|
$
|
(23,745
|
)
|
|
$
|
101,324
|
|
|
$
|
(23,964
|
)
|
|
$
|
40,713
|
|
Stock-based compensation
|
|
|
9,617
|
|
|
|
9,526
|
|
|
|
8,365
|
|
|
|
9,814
|
|
|
|
11,538
|
|
|
|
37,322
|
|
Amortization of intangible assets
|
|
|
4,013
|
|
|
|
5,090
|
|
|
|
5,658
|
|
|
|
5,924
|
|
|
|
6,511
|
|
|
|
20,685
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating income (loss)
|
|
$
|
(5,450
|
)
|
|
$
|
(3,170
|
)
|
|
$
|
(9,722
|
)
|
|
$
|
117,062
|
|
|
$
|
(5,915
|
)
|
|
$
|
98,720
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating margin
|
|
|
(6
|
%)
|
|
|
(3
|
%)
|
|
|
(10
|
%)
|
|
|
33
|
%
|
|
|
(5
|
%)
|
|
|
15
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shutterfly, Inc.
|
Reconciliation of Net Income (Loss) to Non-GAAP Adjusted EBITDA
|
(In thousands)
|
(Unaudited)
|
|
|
Three Months Ended
|
|
Year Ended
|
|
|
Mar. 31,
|
|
Jun. 30,
|
|
Sep. 30,
|
|
Dec. 31,
|
|
Mar. 31,
|
|
Dec. 31,
|
|
|
2012
|
|
2012
|
|
2012
|
|
2012
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss)
|
|
$
|
(10,040
|
)
|
|
$
|
(9,511
|
)
|
|
$
|
(10,478
|
)
|
|
$
|
53,027
|
|
|
$
|
(12,405
|
)
|
|
$
|
22,998
|
|
Interest expense
|
|
|
152
|
|
|
|
156
|
|
|
|
148
|
|
|
|
141
|
|
|
|
139
|
|
|
|
597
|
|
Interest and other income, net
|
|
|
(7
|
)
|
|
|
(9
|
)
|
|
|
(14
|
)
|
|
|
(12
|
)
|
|
|
(7
|
)
|
|
|
(42
|
)
|
Tax (benefit) provision
|
|
|
(9,185
|
)
|
|
|
(8,422
|
)
|
|
|
(13,401
|
)
|
|
|
48,168
|
|
|
|
(11,691
|
)
|
|
|
17,160
|
|
Depreciation and amortization
|
|
|
10,024
|
|
|
|
11,820
|
|
|
|
12,244
|
|
|
|
16,021
|
|
|
|
15,738
|
|
|
|
50,109
|
|
Stock-based compensation
|
|
|
9,617
|
|
|
|
9,526
|
|
|
|
8,365
|
|
|
|
9,814
|
|
|
|
11,538
|
|
|
|
37,322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Adjusted EBITDA
|
|
$
|
561
|
|
|
$
|
3,560
|
|
|
$
|
(3,136
|
)
|
|
$
|
127,159
|
|
|
$
|
3,312
|
|
|
$
|
128,144
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shutterfly, Inc.
|
Reconciliation of Cash Flow from Operating Activities to Non-GAAP
Adjusted EBITDA and Free Cash Flow
|
(In thousands)
|
(Unaudited)
|
|
|
Three Months Ended
|
|
Year Ended
|
|
|
Mar. 31,
|
|
Jun. 30,
|
|
Sep. 30,
|
|
Dec. 31,
|
|
Mar. 31,
|
|
Dec. 31,
|
|
|
2012
|
|
2012
|
|
2012
|
|
2012
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities
|
|
$
|
(47,961
|
)
|
|
$
|
9,339
|
|
|
$
|
(3,568
|
)
|
|
$
|
193,571
|
|
|
$
|
(83,504
|
)
|
|
$
|
151,381
|
|
Interest expense
|
|
|
152
|
|
|
|
156
|
|
|
|
148
|
|
|
|
141
|
|
|
|
139
|
|
|
|
597
|
|
Interest and other income, net
|
|
|
(7
|
)
|
|
|
(9
|
)
|
|
|
(14
|
)
|
|
|
(12
|
)
|
|
|
(7
|
)
|
|
|
(42
|
)
|
Tax (benefit) provision
|
|
|
(9,185
|
)
|
|
|
(8,422
|
)
|
|
|
(13,401
|
)
|
|
|
48,168
|
|
|
|
(11,691
|
)
|
|
|
17,160
|
|
Changes in operating assets and liabilities
|
|
|
55,912
|
|
|
|
739
|
|
|
|
11,482
|
|
|
|
(111,895
|
)
|
|
|
101,426
|
|
|
|
(43,762
|
)
|
Other adjustments
|
|
|
1,650
|
|
|
|
1,757
|
|
|
|
2,217
|
|
|
|
(2,814
|
)
|
|
|
(3,051
|
)
|
|
|
2,810
|
|
Non-GAAP Adjusted EBITDA
|
|
|
561
|
|
|
|
3,560
|
|
|
|
(3,136
|
)
|
|
|
127,159
|
|
|
|
3,312
|
|
|
|
128,144
|
|
Less: Purchases of property and equipment
|
|
|
(6,499
|
)
|
|
|
(12,264
|
)
|
|
|
(16,628
|
)
|
|
|
(12,838
|
)
|
|
|
(10,832
|
)
|
|
|
(48,229
|
)
|
Less: Capitalized technology & development costs
|
|
|
(3,072
|
)
|
|
|
(2,801
|
)
|
|
|
(3,730
|
)
|
|
|
(2,925
|
)
|
|
|
(3,495
|
)
|
|
|
(12,528
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow
|
|
$
|
(9,010
|
)
|
|
$
|
(11,505
|
)
|
|
$
|
(23,494
|
)
|
|
$
|
111,396
|
|
|
$
|
(11,015
|
)
|
|
$
|
67,387
|
|