-
Net Revenues Increase 10% Year-over-Year to $38.9 Million
-
34th Consecutive Quarter of Year-over-Year Net Revenue
Growth
-
Adjusted EBITDA1 of $0.2 Million
-
GAAP Net Loss of ($0.22) per Diluted Share
Shutterfly, Inc. (NASDAQ:SFLY), the leading Internet-based social
expression and personal publishing service, today announced financial
results for the three-months ended June 30, 2009.
“Shutterfly delivered solid second quarter results with better than
expected growth in transacting customers despite the weakened economic
environment,” said President and CEO Jeffrey Housenbold. “Our
disciplined financial management and strong execution allowed us to
continue to deliver innovative products and services that support our
strategic imperatives in the photo book, stationery, and memory sharing
markets.”
Second Quarter 2009 Financial Highlights
-
Net revenues totaled $38.9 million, a 10% year-over-year increase.
-
Q2 2009 represents the 34th consecutive quarter of
year-over-year net revenue growth.
-
Personalized Products & Services2 net revenues totaled
$23.6 million, a 20% year-over-year increase.
-
Personalized Products & Services net revenues represented 61% of total
net revenues.
-
Net revenues from Prints declined 7% year-over-year, to $14.6 million.
-
Commercial print net revenues totaled $680 thousand.
-
Existing customers generated 77% of total net revenues.
-
Gross profit margin was 48% of net revenues, compared to 51% in the
second quarter of 2008.
-
Operating expenses, excluding $2.8 million of stock-based
compensation, totaled $25.4 million.
-
GAAP net loss was ($5.7) million, compared to a net loss of ($4.0)
million in the second quarter of 2008.
-
GAAP net loss per diluted share was ($0.22), compared to ($0.16) in
the second quarter of 2008.
-
Adjusted EBITDA was $0.2 million, compared to $0.4 million in the
second quarter of 2008.
-
At June 30, 2009, the Company had $115.8 million of cash, cash
equivalents and long-term investments.
Second Quarter 2009 Operating Metrics
-
Transacting customers totaled 946,000, a 13% increase over the second
quarter of 2008.
-
Orders totaled 1.7 million, a 6% increase over the second quarter of
2008.
-
Average order value3 was $23.09, a 2% increase over the
second quarter of 2008.
Recent Operating Highlights
-
Introduced Shutterfly Video for Share sites.
-
Enhanced stationery offering to include baby & bridal shower
invitations, wedding save the dates, notepads & calling cards.
-
Named Neil Day Senior Vice President and Chief Technology Officer.
-
Launched new 7x9 and 5x7 sizes for photo books to accommodate every
budget.
-
Redesigned our store to optimize and improve user experience and
conversion.
-
Announced partnership with premier Hollywood baby boutique Petit
Trésor.
-
Ranked 69 on Internet Retailer Top 500 up from 76 in 2008.
Business Outlook
The Company's current financial expectations for the third quarter and
the full year 2009 are as follows:
Third Quarter 2009:
-
Net revenues to range from $34 million to $36 million, a
year-over-year change of (5%) to 0%.
-
GAAP gross profit margins to range from 45% to 47% of net revenues.
-
Non-GAAP gross profit margins to range from 47% to 49% of net revenues.
-
GAAP operating loss to range from ($14) million to ($12) million.
-
Non-GAAP operating loss to range from ($10) million to ($8) million.
-
GAAP effective tax rate to range from 25% to 45%.
-
Non-GAAP effective tax rate to range from 20% to 35%.
-
GAAP diluted net loss per share to range from ($0.29) to ($0.35).
-
Non-GAAP diluted net loss per share to range from ($0.20) to ($0.30).
-
Weighted average diluted shares of approximately 25.4 million.
-
Adjusted EBITDA2 to range from ($2.0) million to ($3.5)
million.
Full Year 2009:
-
Net revenues to range from $205 million to $220 million, a
year-over-year change of (4%) to 3%.
-
GAAP gross profit margins to range from 51% to 53% of net revenues.
-
Non-GAAP gross profit margins to range from 52% to 54% of net revenues.
-
GAAP operating loss to range from ($11) million to break even.
-
Non-GAAP operating income to range from $4 million to $15 million.
-
GAAP effective tax rate to range from 25% to 45%.
-
Non-GAAP effective tax rate to range from 20% to 35%.
-
GAAP diluted net income (loss) per share to range from a net loss of
($0.21) to net income of $0.03.
-
Non-GAAP diluted net income per share to range from $0.14 to $0.38.
-
Weighted average diluted shares of 25.4 million in net loss scenario
to 26.7 million in net income scenario.
-
Adjusted EBITDA to range from 14% to 18% of net revenues.
-
Capital expenditures to range from $20 million to $22 million.
The foregoing financial guidance replaces any of the Company’s
previously issued guidance and all such previous guidance should no
longer be relied upon.
Second Quarter 2009 Conference Call
Management will review the second quarter 2009 financial results and its
expectations for the third quarter and full year 2009 at a conference
call on Wednesday, July 29, 2009 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 913-312-0641. 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,
August 12, 2009. To hear the replay, please dial 719-457-0820, replay
passcode 8084606.
About Non-GAAP Financial Information
The accompanying press release dated July 29, 2009, contains certain
non-GAAP financial measures. Tables are provided in the 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 flow. 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 free cash
flow is defined as Adjusted EBITDA less purchases of property and
equipment and capitalization of software and website development costs.
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 third quarter and full year 2009 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; 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 on a
timely basis, as well as consumer acceptance of, new 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, 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.
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.
1 Adjusted EBITDA is a non-GAAP financial measure that the
Company defines as earnings before interest, taxes, depreciation,
amortization and stock-based compensation.
2 Personalized Products and Services revenues primarily
include photo books, stationery and folded greeting cards, calendars,
photo-based merchandise. Commercial printing revenues are excluded from
personalized products and services revenues.
3Average order value excludes commercial printing revenue.
|
Shutterfly, Inc.
|
|
Condensed Consolidated Statements of Operations
|
|
(In thousands, except per share amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
2009
|
|
2008
|
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$
|
38,858
|
|
|
$
|
35,447
|
|
|
|
|
|
$
|
74,870
|
|
|
$
|
69,785
|
|
|
Cost of net revenues (1)
|
|
|
20,069
|
|
|
|
17,380
|
|
|
|
|
|
|
39,741
|
|
|
|
35,309
|
|
|
Gross profit
|
|
|
18,789
|
|
|
|
18,067
|
|
|
|
|
|
|
35,129
|
|
|
|
34,476
|
|
|
Operating expenses (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
Technology and development
|
|
|
10,963
|
|
|
|
9,833
|
|
|
|
|
|
|
21,957
|
|
|
|
18,997
|
|
|
Sales and marketing
|
|
|
8,901
|
|
|
|
8,619
|
|
|
|
|
|
|
16,698
|
|
|
|
16,675
|
|
|
General and administrative
|
|
|
8,333
|
|
|
|
7,554
|
|
|
|
|
|
|
15,279
|
|
|
|
15,174
|
|
|
Total operating expenses
|
|
|
28,197
|
|
|
|
26,006
|
|
|
|
|
|
|
53,934
|
|
|
|
50,846
|
|
|
Loss from operations
|
|
|
(9,408
|
)
|
|
|
(7,939
|
)
|
|
|
|
|
|
(18,805
|
)
|
|
|
(16,370
|
)
|
|
Interest expense
|
|
|
(27
|
)
|
|
|
(57
|
)
|
|
|
|
|
|
(114
|
)
|
|
|
(85
|
)
|
|
Interest and other income, net
|
|
|
283
|
|
|
|
712
|
|
|
|
|
|
|
607
|
|
|
|
2,059
|
|
|
Loss before income taxes
|
|
|
(9,152
|
)
|
|
|
(7,284
|
)
|
|
|
|
|
|
(18,312
|
)
|
|
|
(14,396
|
)
|
|
Benefit from income taxes
|
|
|
3,497
|
|
|
|
3,267
|
|
|
|
|
|
|
6,426
|
|
|
|
6,740
|
|
|
Net loss
|
|
$
|
(5,655
|
)
|
|
$
|
(4,017
|
)
|
|
|
|
|
$
|
(11,886
|
)
|
|
$
|
(7,656
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share - basic and diluted
|
|
$
|
(0.22
|
)
|
|
$
|
(0.16
|
)
|
|
|
|
|
$
|
(0.47
|
)
|
|
$
|
(0.31
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding - basic and diluted
|
|
|
25,246
|
|
|
|
25,045
|
|
|
|
|
|
|
25,197
|
|
|
|
24,995
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Stock-based compensation is allocated as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of net revenues
|
|
$
|
82
|
|
|
$
|
92
|
|
|
|
|
|
$
|
178
|
|
|
$
|
175
|
|
|
Technology and development
|
|
|
582
|
|
|
|
538
|
|
|
|
|
|
|
1,214
|
|
|
|
929
|
|
|
Sales and marketing
|
|
|
757
|
|
|
|
504
|
|
|
|
|
|
|
1,473
|
|
|
|
915
|
|
|
General and administrative
|
|
|
1,413
|
|
|
|
954
|
|
|
|
|
|
|
2,773
|
|
|
|
1,887
|
|
|
|
|
$
|
2,834
|
|
|
$
|
2,088
|
|
|
|
|
|
$
|
5,638
|
|
|
$
|
3,906
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shutterfly, Inc.
|
|
Condensed Consolidated Balance Sheets
|
|
(In thousands, except par value amounts)
|
|
(Unaudited)
|
|
|
|
June 30,
|
|
December 31,
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
63,579
|
|
|
$
|
88,164
|
|
|
Accounts receivable, net
|
|
|
3,203
|
|
|
|
5,992
|
|
|
Inventories
|
|
|
2,737
|
|
|
|
3,610
|
|
|
Deferred tax asset, current portion
|
|
|
1,303
|
|
|
|
1,194
|
|
|
Prepaid expenses and other current assets
|
|
|
10,734
|
|
|
|
4,749
|
|
|
Total current assets
|
|
|
81,556
|
|
|
|
103,709
|
|
|
Long-term investments
|
|
|
52,200
|
|
|
|
52,250
|
|
|
Property and equipment, net
|
|
|
44,066
|
|
|
|
48,006
|
|
|
Goodwill and intangible assets, net
|
|
|
13,634
|
|
|
|
14,547
|
|
|
Deferred tax asset, net of current portion
|
|
|
12,038
|
|
|
|
11,877
|
|
|
Other assets
|
|
|
5,398
|
|
|
|
2,417
|
|
|
Total assets
|
|
$
|
208,892
|
|
|
$
|
232,806
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
4,340
|
|
|
$
|
11,214
|
|
|
Accrued liabilities
|
|
|
13,472
|
|
|
|
24,712
|
|
|
Deferred revenue
|
|
|
8,967
|
|
|
|
9,461
|
|
|
Current portion of capital lease obligations
|
|
|
35
|
|
|
|
90
|
|
|
Total current liabilities
|
|
|
26,814
|
|
|
|
45,477
|
|
|
Other liabilities
|
|
|
1,479
|
|
|
|
1,001
|
|
|
Capital lease obligations, less current portion
|
|
|
10
|
|
|
|
17
|
|
|
Total liabilities
|
|
|
28,303
|
|
|
|
46,495
|
|
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
|
|
Common stock, $0.0001 par value; 100,000 shares authorized; 25,415
and
|
|
|
|
|
|
|
|
|
|
25,138 shares issued and outstanding on June 30, 2009 and
|
|
|
|
|
|
|
|
|
|
December 31, 2008, respectively
|
|
|
3
|
|
|
|
2
|
|
|
Additional paid-in-capital
|
|
|
208,157
|
|
|
|
201,993
|
|
|
Accumulated deficit
|
|
|
(27,571
|
)
|
|
|
(15,684
|
)
|
|
Total stockholders' equity
|
|
|
180,589
|
|
|
|
186,311
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
208,892
|
|
|
$
|
232,806
|
|
|
|
|
|
|
|
|
|
|
|
|
Shutterfly, Inc.
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
Net loss
|
|
$
|
(11,886
|
)
|
|
$
|
(7,656
|
)
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
12,544
|
|
|
|
11,237
|
|
|
Amortization of intangible assets
|
|
|
941
|
|
|
|
914
|
|
|
Stock-based compensation
|
|
|
5,638
|
|
|
|
3,906
|
|
|
Loss on disposal of property and equipment
|
|
|
79
|
|
|
|
291
|
|
|
Deferred income taxes
|
|
|
(452
|
)
|
|
|
(5,813
|
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
Accounts receivable, net
|
|
|
2,789
|
|
|
|
1,374
|
|
|
Inventories
|
|
|
873
|
|
|
|
1,255
|
|
|
Prepaid expenses and other current assets
|
|
|
(5,759
|
)
|
|
|
(853
|
)
|
|
Other assets
|
|
|
(3,009
|
)
|
|
|
88
|
|
|
Accounts payable
|
|
|
(6,895
|
)
|
|
|
(5,589
|
)
|
|
Accrued and other liabilities
|
|
|
(10,780
|
)
|
|
|
(8,828
|
)
|
|
Deferred revenue
|
|
|
(494
|
)
|
|
|
324
|
|
|
Net cash used by operating activities
|
|
|
(16,411
|
)
|
|
|
(9,350
|
)
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Acquisition of business and intangibles, net of cash acquired
|
|
|
-
|
|
|
|
(10,098
|
)
|
|
Purchases of property and equipment
|
|
|
(6,102
|
)
|
|
|
(11,770
|
)
|
|
Capitalization of software and website development costs
|
|
|
(1,938
|
)
|
|
|
(2,258
|
)
|
|
Proceeds from sale of short term investments
|
|
|
-
|
|
|
|
3,002
|
|
|
Proceeds from sale of equipment
|
|
|
-
|
|
|
|
6
|
|
|
Purchase of auction rate securities
|
|
|
-
|
|
|
|
(52,250
|
)
|
|
Proceeds from the sale of auction rate securities
|
|
|
50
|
|
|
|
-
|
|
|
Net cash used in investing activities
|
|
|
(7,990
|
)
|
|
|
(73,368
|
)
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
Principal payments of capital lease obligations
|
|
|
(62
|
)
|
|
|
(323
|
)
|
|
Proceeds from issuance of common stock upon exercise of stock options
|
|
|
869
|
|
|
|
1,094
|
|
|
Shares withheld for payment of employee's withholding tax liability
|
|
|
(991
|
)
|
|
|
-
|
|
|
Net cash provided by (used in) financing activities
|
|
|
(184
|
)
|
|
|
771
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
|
(24,585
|
)
|
|
|
(81,947
|
)
|
|
Cash and cash equivalents, beginning of period
|
|
|
88,164
|
|
|
|
122,582
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
63,579
|
|
|
$
|
40,635
|
|
|
|
|
|
|
|
|
Supplemental schedule of non-cash investing activities
|
|
|
|
|
|
Net change in accrued purchases of property and equipment
|
|
|
(118
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Shutterfly, Inc.
|
|
User Metrics Disclosure
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
June 30,
|
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
User Metrics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customers
|
|
|
946,213
|
|
|
|
|
833,786
|
|
|
year-over-year growth
|
|
|
13
|
%
|
|
|
|
14
|
%
|
|
|
|
|
|
|
|
|
Orders
|
|
|
1,653,447
|
|
|
|
|
1,561,877
|
|
|
year-over-year growth
|
|
|
6
|
%
|
|
|
|
7
|
%
|
|
|
|
|
|
|
|
|
Average order value
|
|
$
|
23.09
|
|
|
|
$
|
22.70
|
|
|
year-over-year growth
|
|
|
2
|
%
|
|
|
|
11
|
%
|
|
|
|
|
|
|
|
|
Average orders per customer
|
|
1.7x
|
|
|
1.9x
|
|
|
|
|
|
|
|
|
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 September 30, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$
|
34.0
|
|
|
$
|
36.0
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
$
|
34.0
|
|
|
$
|
36.0
|
|
|
|
Gross profit margin
|
|
|
45
|
%
|
|
|
47
|
%
|
|
|
|
|
|
|
|
2%
|
|
[a]
|
|
|
|
|
|
47
|
%
|
|
|
49
|
%
|
|
|
Operating loss
|
|
|
($14
|
)
|
|
|
($12
|
)
|
|
|
|
|
|
|
|
$4
|
|
[b]
|
|
|
|
|
|
($10
|
)
|
|
|
($8
|
)
|
|
|
Operating margin
|
|
|
(41
|
%)
|
|
|
(33
|
%)
|
|
|
|
|
|
12
|
%
|
|
|
11
|
%
|
[b]
|
|
|
|
|
|
(29
|
%)
|
|
|
(22
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
$
|
3.4
|
|
|
$
|
3.4
|
|
|
|
|
|
$
|
3.4
|
|
|
$
|
3.4
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
Amortization of intangible assets
|
|
$
|
0.6
|
|
|
$
|
0.6
|
|
|
|
|
|
$
|
0.6
|
|
|
$
|
0.6
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($3.5
|
)
|
|
|
($2.0
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted loss per share
|
|
|
($0.29
|
)
|
|
|
($0.35
|
)
|
|
|
|
|
|
($0.01
|
)
|
|
$
|
0.15
|
|
[c]
|
|
|
|
|
|
($0.30
|
)
|
|
|
($0.20
|
)
|
|
|
Diluted shares
|
|
|
25.4
|
|
|
|
25.4
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
25.4
|
|
|
|
25.4
|
|
|
|
Effective tax rate
|
|
|
45
|
%
|
|
|
25
|
%
|
|
|
|
|
|
(25
|
%)
|
|
|
10
|
%
|
[d]
|
|
|
|
|
|
20
|
%
|
|
|
35
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ending December 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$
|
205.0
|
|
|
$
|
220.0
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
$
|
205.0
|
|
|
$
|
220.0
|
|
|
|
Gross profit margin
|
|
|
51
|
%
|
|
|
53
|
%
|
|
|
|
|
|
|
|
1%
|
|
[e]
|
|
|
|
|
|
52
|
%
|
|
|
54
|
%
|
|
|
Operating income (loss)
|
|
|
($11
|
)
|
|
$
|
0
|
|
|
|
|
|
|
|
|
$15
|
|
[f]
|
|
|
|
|
$
|
4
|
|
|
$
|
15
|
|
|
|
Operating margin
|
|
|
(5
|
%)
|
|
|
0
|
%
|
|
|
|
|
|
7
|
%
|
|
|
7
|
%
|
[f]
|
|
|
|
|
|
2
|
%
|
|
|
7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
$
|
12.7
|
|
|
$
|
12.7
|
|
|
|
|
|
$
|
12.7
|
|
|
$
|
12.7
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
Amortization of intangible assets
|
|
$
|
2.1
|
|
|
$
|
2.1
|
|
|
|
|
|
$
|
2.1
|
|
|
$
|
2.1
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
29
|
|
|
$
|
40
|
|
|
|
Adjusted EBITDA* margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14
|
%
|
|
|
18
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per share
|
|
|
($0.21
|
)
|
|
$
|
0.03
|
|
|
|
|
|
$
|
0.35
|
|
|
$
|
0.35
|
|
[g]
|
|
|
|
|
$
|
0.14
|
|
|
$
|
0.38
|
|
|
|
Diluted shares
|
|
|
25.4
|
|
|
|
26.7
|
|
|
|
|
|
|
1.3
|
|
|
|
-
|
|
|
|
|
|
|
|
26.7
|
|
|
|
26.7
|
|
|
|
Effective tax rate
|
|
|
45
|
%
|
|
|
25
|
%
|
|
|
|
|
|
(25
|
%)
|
|
|
10
|
%
|
[h]
|
|
|
|
|
|
20
|
%
|
|
|
35
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
$
|
20.0
|
|
|
$
|
22.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
20.0
|
|
|
$
|
22.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
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 $600k.
|
|
[b]
|
Reflects estimated adjustments for stock-based compensation
expense of approximately $3.4 million and amortization of
purchased intangible assets of approximately $600k.
|
|
[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 $2.1 million.
|
|
[f]
|
Reflects estimated adjustments for stock-based compensation
expense of approximately $12.7 million and amortization of
purchased intangible assets of approximately $2.1 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,
|
|
Jun. 30,
|
|
Dec. 31,
|
|
|
|
2008
|
|
2008
|
|
2008
|
|
2008
|
|
2009
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
$
|
16,409
|
|
|
$
|
18,067
|
|
|
$
|
17,523
|
|
|
$
|
65,322
|
|
|
$
|
16,340
|
|
|
$
|
18,789
|
|
|
$
|
117,321
|
|
|
Stock-based compensation expense within cost of net revenues
|
|
|
84
|
|
|
|
92
|
|
|
|
88
|
|
|
|
53
|
|
|
|
95
|
|
|
|
82
|
|
|
|
317
|
|
|
Amortization of intangible assets within cost of net revenues
|
|
|
367
|
|
|
|
367
|
|
|
|
367
|
|
|
|
368
|
|
|
|
367
|
|
|
|
394
|
|
|
|
1,469
|
|
|
Non-GAAP gross profit
|
|
$
|
16,860
|
|
|
$
|
18,526
|
|
|
$
|
17,978
|
|
|
$
|
65,743
|
|
|
$
|
16,802
|
|
|
$
|
19,265
|
|
|
$
|
119,107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross profit margin
|
|
|
49
|
%
|
|
|
52
|
%
|
|
|
50
|
%
|
|
|
61
|
%
|
|
|
47
|
%
|
|
|
50
|
%
|
|
|
56
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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,
|
|
Jun. 30,
|
|
Dec. 31,
|
|
|
|
2008
|
|
2008
|
|
2008
|
|
2008
|
|
2009
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating income (loss)
|
|
$
|
(8,431
|
)
|
|
$
|
(7,939
|
)
|
|
$
|
(8,981
|
)
|
|
$
|
29,079
|
|
|
$
|
(9,396
|
)
|
|
$
|
(9,408
|
)
|
|
$
|
3,728
|
|
|
Stock-based compensation expense
|
|
|
1,818
|
|
|
|
2,088
|
|
|
|
2,430
|
|
|
|
2,292
|
|
|
|
2,803
|
|
|
|
2,834
|
|
|
|
8,628
|
|
|
Amortization of intangible assets
|
|
|
457
|
|
|
|
457
|
|
|
|
457
|
|
|
|
456
|
|
|
|
457
|
|
|
|
484
|
|
|
|
1,827
|
|
|
Non-GAAP operating income (loss)
|
|
$
|
(6,156
|
)
|
|
$
|
(5,394
|
)
|
|
$
|
(6,094
|
)
|
|
$
|
31,827
|
|
|
$
|
(6,136
|
)
|
|
$
|
(6,090
|
)
|
|
$
|
14,183
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating margin
|
|
|
(18
|
%)
|
|
|
(15
|
%)
|
|
|
(17
|
%)
|
|
|
30
|
%
|
|
|
(17
|
%)
|
|
|
(16
|
%)
|
|
|
7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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,
|
|
Jun. 30,
|
|
Dec. 31,
|
|
|
|
2008
|
|
2008
|
|
2008
|
|
2008
|
|
2009
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss)
|
|
$
|
(3,639
|
)
|
|
$
|
(4,017
|
)
|
|
$
|
(2,711
|
)
|
|
$
|
14,928
|
|
|
$
|
(6,232
|
)
|
|
$
|
(5,655
|
)
|
|
$
|
4,561
|
|
|
Stock-based compensation expense
|
|
|
1,818
|
|
|
|
2,088
|
|
|
|
2,430
|
|
|
|
2,292
|
|
|
|
2,803
|
|
|
|
2,834
|
|
|
|
8,628
|
|
|
Amortization of intangible assets
|
|
|
457
|
|
|
|
457
|
|
|
|
457
|
|
|
|
456
|
|
|
|
457
|
|
|
|
484
|
|
|
|
1,827
|
|
|
Income taxes associated with certain non-GAAP entries
|
|
|
(1,587
|
)
|
|
|
(1,419
|
)
|
|
|
(3,045
|
)
|
|
|
2,912
|
|
|
|
(1,168
|
)
|
|
|
(1,190
|
)
|
|
|
(3,139
|
)
|
|
Non-GAAP net income (loss)
|
|
$
|
(2,951
|
)
|
|
$
|
(2,891
|
)
|
|
$
|
(2,869
|
)
|
|
$
|
20,588
|
|
|
$
|
(4,140
|
)
|
|
$
|
(3,527
|
)
|
|
$
|
11,877
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
($0.15
|
)
|
|
|
($0.16
|
)
|
|
|
($0.11
|
)
|
|
$
|
0.59
|
|
|
|
($0.25
|
)
|
|
|
($0.22
|
)
|
|
$
|
0.18
|
|
|
Non-GAAP
|
|
|
($0.12
|
)
|
|
|
($0.12
|
)
|
|
|
($0.11
|
)
|
|
$
|
0.81
|
|
|
|
($0.16
|
)
|
|
|
($0.14
|
)
|
|
$
|
0.46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in GAAP and non-GAAP diluted net income per-share
calculation
|
|
|
24,949
|
|
|
|
25,045
|
|
|
|
25,067
|
|
|
|
25,455
|
|
|
|
25,148
|
|
|
|
25,246
|
|
|
|
25,787
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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,
|
|
Jun. 30,
|
|
Dec. 31,
|
|
|
|
2008
|
|
2008
|
|
2008
|
|
2008
|
|
2009
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP benefit (provision) for income taxes
|
|
$
|
3,473
|
|
|
$
|
3,267
|
|
|
$
|
5,915
|
|
|
$
|
(14,447
|
)
|
|
$
|
2,928
|
|
|
$
|
3,497
|
|
|
$
|
(1,792
|
)
|
|
Income taxes associated with certain non-GAAP entries
|
|
|
(1,587
|
)
|
|
|
(1,419
|
)
|
|
|
(3,045
|
)
|
|
|
2,912
|
|
|
|
(1,168
|
)
|
|
|
(1,190
|
)
|
|
|
(3,139
|
)
|
|
Non-GAAP provision for income taxes
|
|
$
|
1,886
|
|
|
$
|
1,848
|
|
|
$
|
2,870
|
|
|
$
|
(11,535
|
)
|
|
$
|
1,760
|
|
|
$
|
2,307
|
|
|
$
|
(4,931
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income (loss) before income taxes
|
|
$
|
(7,112
|
)
|
|
$
|
(7,284
|
)
|
|
$
|
(8,626
|
)
|
|
$
|
29,375
|
|
|
$
|
(9,160
|
)
|
|
$
|
(9,152
|
)
|
|
$
|
6,353
|
|
|
Stock-based compensation expense
|
|
|
1,818
|
|
|
|
2,088
|
|
|
|
2,430
|
|
|
|
2,292
|
|
|
|
2,803
|
|
|
|
2,834
|
|
|
|
8,628
|
|
|
Amortization of intangible assets
|
|
|
457
|
|
|
|
457
|
|
|
|
457
|
|
|
|
456
|
|
|
|
457
|
|
|
|
484
|
|
|
|
1,827
|
|
|
Non-GAAP income (loss) before income taxes
|
|
$
|
(4,837
|
)
|
|
$
|
(4,739
|
)
|
|
$
|
(5,739
|
)
|
|
$
|
32,123
|
|
|
$
|
(5,900
|
)
|
|
$
|
(5,834
|
)
|
|
$
|
16,808
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Effective tax rate
|
|
|
49
|
%
|
|
|
45
|
%
|
|
|
69
|
%
|
|
|
49
|
%
|
|
|
32
|
%
|
|
|
38
|
%
|
|
|
28
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP effective tax rate
|
|
|
39
|
%
|
|
|
39
|
%
|
|
|
50
|
%
|
|
|
36
|
%
|
|
|
30
|
%
|
|
|
40
|
%
|
|
|
29
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shutterfly, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended,
|
|
Year Ended
|
|
|
|
Mar. 31,
|
|
Jun. 30,
|
|
Sept. 30,
|
|
Dec. 31,
|
|
Mar. 31,
|
|
Jun. 30,
|
|
Dec. 31,
|
|
|
|
2008
|
|
2008
|
|
2008
|
|
2008
|
|
2009
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from Operations
|
|
$
|
(8,431
|
)
|
|
$
|
(7,939
|
)
|
|
$
|
(8,981
|
)
|
|
$
|
29,079
|
|
|
$
|
(9,396
|
)
|
|
$
|
(9,408
|
)
|
|
$
|
3,728
|
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
5,885
|
|
|
|
6,266
|
|
|
|
6,682
|
|
|
|
7,205
|
|
|
|
6,706
|
|
|
|
6,779
|
|
|
|
26,038
|
|
|
Stock-based compensation expense
|
|
|
1,818
|
|
|
|
2,088
|
|
|
|
2,430
|
|
|
|
2,292
|
|
|
|
2,803
|
|
|
|
2,834
|
|
|
|
8,628
|
|
|
Non-GAAP Adjusted EBITDA
|
|
$
|
(728
|
)
|
|
$
|
415
|
|
|
$
|
131
|
|
|
$
|
38,576
|
|
|
$
|
113
|
|
|
$
|
205
|
|
|
$
|
38,394
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shutterfly, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Adjusted EBITDA to Free Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
Three months ended,
|
|
Year Ended
|
|
|
|
Mar. 31,
|
|
Jun. 30,
|
|
Sept. 30,
|
|
Dec. 31,
|
|
Mar. 31,
|
|
Jun. 30,
|
|
Dec. 31,
|
|
|
|
2008
|
|
2008
|
|
2008
|
|
2008
|
|
2009
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Adjusted EBITDA
|
|
$
|
(728
|
)
|
|
$
|
415
|
|
|
$
|
131
|
|
|
$
|
38,576
|
|
|
$
|
113
|
|
|
$
|
205
|
|
|
$
|
38,394
|
|
|
Less: Purchases of property and equipment
|
|
|
(7,930
|
)
|
|
|
(3,840
|
)
|
|
|
(4,990
|
)
|
|
|
(1,460
|
)
|
|
|
(4,158
|
)
|
|
|
(1,826
|
)
|
|
|
(18,220
|
)
|
|
Less: Capitalized technology & development costs
|
|
|
(848
|
)
|
|
|
(1,410
|
)
|
|
|
(981
|
)
|
|
|
(1,288
|
)
|
|
|
(824
|
)
|
|
|
(1,114
|
)
|
|
|
(4,527
|
)
|
|
Free cash flows
|
|
$
|
(9,506
|
)
|
|
$
|
(4,835
|
)
|
|
$
|
(5,840
|
)
|
|
$
|
35,828
|
|
|
$
|
(4,869
|
)
|
|
$
|
(2,735
|
)
|
|
$
|
15,647
|
|
Shutterfly, Inc.
Gretchen Sloan, 650-610-5276 (Media Relations)
gsloan@shutterfly.com
John
Kaelle, 650-610-3541 (Investor Relations)
jkaelle@shutterfly.com