SEC Info  
    Home      Search      My Interests      Help      Sign In      Please Sign In

Splunk Inc. – ‘8-K’ for 3/3/21 – ‘EX-99.1’

On:  Wednesday, 3/3/21, at 4:03pm ET   ·   For:  3/3/21   ·   Accession #:  1353283-21-3   ·   File #:  1-35498

Previous ‘8-K’:  ‘8-K’ on 1/8/21 for 1/6/21   ·   Next:  ‘8-K’ on 4/15/21 for 4/9/21   ·   Latest:  ‘8-K’ on / for 3/18/24

Find Words in Filings emoji
 
  in    Show  and   Hints

  As Of               Filer                 Filing    For·On·As Docs:Size

 3/03/21  Splunk Inc.                       8-K:2,9     3/03/21   13:941K

Current Report   —   Form 8-K
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 8-K         Current Report                                      HTML     28K 
 2: EX-99.1     Miscellaneous Exhibit                               HTML    171K 
 9: R1          Cover Page                                          HTML     46K 
11: XML         IDEA XML File -- Filing Summary                      XML     12K 
 8: XML         XBRL Instance -- splk-20210303_htm                   XML     21K 
10: EXCEL       IDEA Workbook of Financial Reports                  XLSX      6K 
 4: EX-101.CAL  XBRL Calculations -- splk-20210303_cal               XML      7K 
 5: EX-101.DEF  XBRL Definitions -- splk-20210303_def                XML      9K 
 6: EX-101.LAB  XBRL Labels -- splk-20210303_lab                     XML     68K 
 7: EX-101.PRE  XBRL Presentations -- splk-20210303_pre              XML     33K 
 3: EX-101.SCH  XBRL Schema -- splk-20210303                         XSD     11K 
12: JSON        XBRL Instance as JSON Data -- MetaLinks               12±    17K 
13: ZIP         XBRL Zipped Folder -- 0001353283-21-000003-xbrl      Zip     36K 


‘EX-99.1’   —   Miscellaneous Exhibit


This Exhibit is an HTML Document rendered as filed.  [ Alternative Formats ]



 <!   C:   C: 
  Document  

Exhibit 99.1
splunklogoa171a.jpg
P R E S S   R E L E A S E 


Splunk Inc. Announces Fiscal Fourth Quarter and Full Year 2021 Financial Results

Cloud ARR Growth Accelerates to 83%; Total ARR up 41%

SAN FRANCISCO – March 3, 2021 – Splunk Inc. (NASDAQ: SPLK), provider of the Data-to-Everything Platform, today announced results for its fiscal fourth quarter and full year ended January 31, 2021.

Fourth Quarter 2021 Financial Highlights
Cloud ARR was $810 million, up 83% year-over-year.
Total ARR was $2.36 billion, up 41% year-over-year.
Cloud revenue was $171 million, up 72% year-over-year.
Total revenues were $745 million, down 6% year-over-year.
510 customers with ARR greater than $1 million, up 44% year-over-year.

Full Year 2021 Financial Highlights
Cloud revenue was $554 million, up 77% year-over-year.
Total revenues were $2.23 billion, down 5% year-over-year.
GAAP operating loss was $780 million; GAAP operating margin was negative 35%.
Non-GAAP operating loss was $85 million; non-GAAP operating margin was negative 3.8%.
GAAP loss per share was $5.68; non-GAAP loss per share was $0.55.
Operating cash flow was negative $191 million with free cash flow of negative $228 million.

“Just three years ago, we set out to radically transform Splunk to better help our customers put data at the heart of their own organizations and strategy,” said Doug Merritt, President and CEO, Splunk. “I’ve been incredibly proud of our progress through our transformation, and this quarter’s performance is no exception.”

“The market’s demand for data-driven solutions that enable digital and cloud transformation has never been higher,” Merritt continued. “We now have more than 500 customers investing over $1 million annually in our platform and solutions. At our size, Splunk is one of the fastest growing companies in the history of enterprise software.”

“With Total ARR growing 41% year-over-year and $810 million of Cloud ARR accelerating to 83% growth, we are extremely proud of the team’s execution and the company’s business fundamentals, both of which remain strong,” said Jason Child, chief financial officer, Splunk. “As organizations continue to reinvent towards the cloud, I’m confident that our ability to support them across IT, Security and Developer operations positions Splunk for long-term success.”

Fiscal Year 2021 & Recent Business Highlights:

New and Expansion Customers Include: California Pizza Kitchen, Cornerstone OnDemand, Europcar (France), Ghana International Bank, Lockheed Martin Space, Nationwide Building Society (United Kingdom), NATO Communications and Information Agency (Belgium), The New York City Fire Department (FDNY), Nvidia, Okta, Shopify, Strava, Tesco (United Kingdom), Tide, United States Census Bureau

Splunk’s Data-to-Everything Platform Helps Customers Thrive in the Data Age: New enhancements to Splunk Cloud and Splunk Enterprise power Splunk’s Data-to-Everything Platform, allowing customers to bring data to every decision, question and action across IT, Security and Observability. With updates to Splunk Data Stream Processor, Splunk Connected Experiences and Splunk’s Machine Learning Environment (SMLE), organizations around the world can improve the speed, scale and flexibility of Splunk, with new search and mobile capabilities that enable faster cloud transformation.
Splunk’s Industry-Leading IT & Security Platforms Accelerate the Cloud Journey: Splunk announced a series of cloud-centric updates to its market-shaping IT and Security offerings, Splunk IT Service Intelligence (ITSI) and Splunk Enterprise Security. New updates to Splunk Mission Control helps security teams unify and modernize security
operations in the cloud; while the latest version of Splunk IT Service Intelligence gives teams end-to-end visibility, operational efficiency and business intelligence so organizations can predict incidents before they impact customers.
Splunk Customers Go All-In On Cloud: Parallel to Splunk’s significant Cloud products transformation, businesses using Splunk around the world are embracing Splunk Cloud to modernize their data strategies and embrace The Data Age. Across 2020, Splunk’s cloud business represented nearly half of the company’s software bookings, enabling organizations to migrate workloads and applications to the cloud, manage colossal spikes in data volume or increase visibility into cloud security risks.
Splunk Launches the World’s Most Comprehensive Observability Suite: Announced at .conf20, Splunk’s Observability Suite combines the power of Splunk’s Data-to-Everything Platform with acquired technologies including SignalFx, Ominition, Streamlio, Plumbr and Rigor. By aligning best-in-class solutions for infrastructure monitoring, application performance monitoring, digital experience monitoring, log investigation and incident response into a single, tightly integrated suite of products, Splunk’s Observability Suite helps IT and DevOps teams tackle new monitoring challenges that other tools simply can’t effectively address.
Splunk’s World-Renowned Partners Help Fuel Digital Transformation Initiatives: Spawned by the world’s rapidly accelerating shift to the cloud, Splunk’s Splunk Partner+ ecosystem continued to expand, helping customers bring data to everything. This year, Splunk Cloud launched on Google Cloud, helping organizations achieve actionable insights from their data that enable fast decisions and real-time visibility across the enterprise. Splunk also built on its strong partnership and demonstrated increased mutual investment and resourcing with AWS by signing a new 3-year strategic collaboration agreement.
Splunk Recognized Globally as a Career-Defining, Destination Workplace: In spite of the ongoing COVID-19 pandemic, Splunk continued to grow its global workforce to over 6,000 Splunkers, united in one mission to turn data into doing. Throughout the year, the company was recognized as a leader in corporate culture, being named by Fortune as a Most Admired Company, Future 50 Company, Best Workplace for Women and Best Workplace for Millennials, amongst other technology and workplace awards.

Financial Outlook

The company is providing the following guidance for its fiscal first quarter 2022 (ending April 30, 2021):

Total ARR is expected to be between $2.42 billion and $2.44 billion.
Total revenues are expected to be between $480 million and $500 million.
Non-GAAP operating margin is expected to be approximately negative 30%.

All forward-looking non-GAAP financial measures contained in this section “Financial Outlook” exclude estimates for stock-based compensation and related employer payroll tax, acquisition-related adjustments, amortization of intangible assets and capitalized software costs.

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. The company has provided a reconciliation of GAAP to non-GAAP financial measures in the financial statement tables for its fiscal fourth quarter and full year 2021 non-GAAP results included in this press release.

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. 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-presentations. A replay of the call will be available through March 10, 2021 by dialing (855) 859-2056 and referencing Conference ID 1086748.

Safe Harbor Statement
This press release contains forward-looking statements that involve risks and uncertainties, including statements regarding Splunk’s total ARR, revenue and non-GAAP operating margin targets for the company’s fiscal first quarter in the paragraphs under “Financial Outlook” above and other statements regarding our market opportunity, including the impact of the COVID-19 pandemic on the business environment, such as the pace of customer digital and cloud transformation and the importance of data; the growth of our cloud business; the market for data-related products and trends in this market, future
growth and related targets, including trends in our cloud software business mix, customer renewals, momentum, growth rate, strategy, technology and product innovation; expectations for our industry and business, such as our business model, customer demand, our partner relationships, customer success and feedback, expanding use of Splunk by customers, and expected benefits and scale of our products. There are a significant number of factors that could cause actual results to differ materially from statements made in this press release, including: risks associated with Splunk’s rapid growth, particularly outside of the United States; Splunk’s inability to realize value from its significant investments in its business, including product and service innovations and through acquisitions; Splunk’s shift from sales of perpetual licenses in favor of sales of term licenses and subscription agreements for our cloud services which impact the timing of revenue, cash collections and margins; a shift from sales of term licenses in favor of sales of subscription agreements for our cloud services which impact the timing of revenue and margins; Splunk’s transition to a multi-product software and services business; Splunk’s inability to successfully integrate acquired businesses and technologies, such as Plumbr, Rigor and Flowmill; Splunk’s inability to service its debt obligations or other adverse effects related to our convertible notes; the impact of the COVID-19 pandemic and related public health measures on our business, as well as the impact of the COVID-19 pandemic on the overall economic environment, including customer buying capacity, urgency and patterns; and general market, political, economic, business and competitive market 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 fiscal quarter ended October 31, 2020, which is on file with the U.S. Securities and Exchange Commission (“SEC”) and Splunk’s other filings with the SEC. 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) turns data into doing with the Data-to-Everything Platform. Splunk technology is designed to investigate, monitor, analyze and act on data at any scale.

Splunk, Splunk>, Data-to-Everything, D2E and Turn Data Into Doing 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. © 2021 Splunk Inc. All rights reserved.

For more information, please contact:
Media Contact
Bill Bode
Splunk Inc.
press@splunk.com

Investor Contact
Ken Tinsley
Splunk Inc.
IR@splunk.com
Splunk Inc. | www.splunk.com




Splunk Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share amounts)
(Unaudited)
 
 Three Months Ended January 31,Fiscal Year Ended January 31,
2021202020212020
Revenues
License$405,954 $517,542 $971,378 $1,373,367 
Cloud services171,396 99,413 554,132 312,358 
Maintenance and services167,728 174,227 703,875 673,201 
Total revenues745,078 791,182 2,229,385 2,358,926 
Cost of revenues
License4,315 6,702 20,864 24,116 
Cloud services75,718 52,985 252,290 161,510 
Maintenance and services 69,863 68,151 274,191 244,162 
Total cost of revenues149,896 127,838 547,345 429,788 
Gross profit595,182 663,344 1,682,040 1,929,138 
Operating expenses
Research and development211,383 197,513 791,026 619,800 
Sales and marketing 369,999 367,116 1,336,056 1,263,873 
General and administrative100,398 106,484 335,144 332,602 
Total operating expenses681,780 671,113 2,462,226 2,216,275 
Operating loss(86,598)(7,769)(780,186)(287,137)
Interest and other income (expense), net
Interest income1,412 8,769 13,850 54,142 
Interest expense(34,519)(24,722)(123,076)(96,249)
Other income (expense), net(16,169)(999)(11,636)(2,407)
Total interest and other income (expense), net(49,276)(16,952)(120,862)(44,514)
Loss before income taxes(135,874)(24,721)(901,048)(331,651)
Income tax provision (benefit)3,674 (1,993)6,932 5,017 
Net loss$(139,548)$(22,728)$(907,980)$(336,668)
Basic and diluted net loss per share$(0.86)$(0.15)$(5.68)$(2.22)
Weighted-average shares used in computing basic and diluted net loss per share162,009 155,915 159,744 151,949 
 

Splunk Inc. | www.splunk.com



Splunk Inc.
Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)
 
January 31, 2021January 31, 2020
Assets 
Current assets 
Cash and cash equivalents$1,771,064 $778,653 
Investments, current87,847 976,508 
Accounts receivable, net1,114,199 838,743 
Prepaid expenses and other current assets162,939 129,839 
Deferred commissions, current136,331 99,072 
Total current assets3,272,380 2,822,815 
Investments, non-current13,728 35,370 
Accounts receivable, non-current347,202 468,934 
Operating lease right-of-use assets356,296 267,086 
Property and equipment, net182,780 156,928 
Intangible assets, net206,153 238,415 
Goodwill1,334,888 1,292,840 
Deferred commissions, non-current69,637 88,990 
Other assets85,422 68,093 
Total assets$5,868,486 $5,439,471 
Liabilities and Stockholders’ Equity
Current liabilities
Accounts payable$9,319 $18,938 
Accrued compensation281,986 286,159 
Accrued expenses and other liabilities202,959 177,822 
Deferred revenue, current1,030,484 829,377 
Total current liabilities1,524,748 1,312,296 
Convertible senior notes, net2,302,635 1,714,630 
Operating lease liabilities330,970 235,631 
Deferred revenue, non-current110,418 176,832 
Other liabilities, non-current5,710 653 
Total non-current liabilities2,749,733 2,127,746 
Total liabilities4,274,481 3,440,042 
Stockholders’ equity
Common stock163 157 
Accumulated other comprehensive loss(592)(5,312)
Additional paid-in capital4,063,885 3,566,055 
Accumulated deficit(2,469,451)(1,561,471)
Total stockholders’ equity1,594,005 1,999,429 
Total liabilities and stockholders’ equity$5,868,486 $5,439,471 

Splunk Inc. | www.splunk.com



Splunk Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
 Three Months Ended January 31,Fiscal Year Ended January 31,
2021202020212020
Cash flows from operating activities
Net loss$(139,548)$(22,728)$(907,980)$(336,668)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization26,397 21,582 93,666 67,661 
Amortization of deferred commissions42,878 29,275 142,095 104,353 
Amortization of investment premiums (accretion of discounts), net223 (1,584)(667)(9,553)
Loss on strategic investment4,500 — 4,500 — 
Amortization of debt discount and issuance costs27,322 20,679 98,977 80,156 
Gain on extinguishment of convertible senior notes— — (6,952)— 
Repurchase of convertible senior notes attributable to the accreted interest related to debt discount— — (22,149)— 
Non-cash operating lease costs9,627 (6,313)25,410 1,198 
Stock-based compensation166,174 166,496 618,655 545,424 
Disposal of property and equipment64 1,974 1,045 1,974 
Deferred income taxes(1,581)(5,722)(3,590)(6,120)
Changes in operating assets and liabilities, net of acquisitions:
Accounts receivable, net(344,617)(365,503)(153,724)(679,891)
Prepaid expenses and other assets (31,020)(37,027)(45,476)(69,575)
Deferred commissions(60,230)(64,965)(160,001)(149,426)
Accounts payable (3,903)(4,312)(9,082)(5,441)
Accrued compensation(4,115)71,719 (3,805)58,898 
Accrued expenses and other liabilities17,311 (13,011)3,814 (10,392)
Deferred revenue 266,752 150,609 134,402 119,766 
Net cash used in operating activities (23,766)(58,831)(190,862)(287,636)
Cash flows from investing activities
Purchases of investments— (270,632)(87,135)(1,086,317)
Maturities of investments252,558 274,841 995,878 1,080,812 
Acquisitions, net of cash acquired(44,625)(18,574)(56,383)(594,870)
Purchases of property and equipment(8,800)(47,595)(37,107)(101,119)
Capitalized software development costs(3,899)(2,589)(14,602)(2,589)
Other investment activities— (148)(3,461)(3,898)
Net cash provided by (used in) investing activities 195,234 (64,697)797,190 (707,981)
Cash flows from financing activities
Proceeds from the exercise of stock options389 2,919 3,473 3,543 
Proceeds from employee stock purchase plan35,735 25,901 79,949 60,383 
Proceeds from the issuance of convertible senior notes, net of issuance costs— — 1,246,544 — 
Purchase of capped calls— — (137,379)— 
Partial repurchase of convertible senior notes— — (668,929)— 
Taxes paid related to net share settlement of equity awards(91,541)— (140,776)(164,160)
Net cash provided by (used in) financing activities (55,417)28,820 382,882 (100,234)
Effect of exchange rate changes on cash and cash equivalents2,750 (109)3,201 (1,661)
Net increase (decrease) in cash and cash equivalents 118,801 (94,817)992,411 (1,097,512)
Cash and cash equivalents at beginning of period 1,652,263 873,470 778,653 1,876,165 
Cash and cash equivalents at end of period $1,771,064 $778,653 $1,771,064 $778,653 
Splunk Inc. | www.splunk.com



Splunk Inc.
Operating Metrics

Total Annual Recurring Revenue (“Total ARR”) represents the annualized revenue run-rate of active subscription, term license, and maintenance contracts at the end of a reporting period. Cloud Annual Recurring Revenue (“Cloud ARR”) represents the annualized revenue run-rate of active subscription contracts at the end of a reporting period. Contracts are annualized by dividing the total contract value by the number of days in the contract term and then multiplying by 365.

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 the following non-GAAP financial measures: cloud services, cost of revenues, cloud services gross margin, cost of revenues, gross margin, research and development expense, sales and marketing expense, general and administrative expense, operating income (loss), operating margin, income tax provision (benefit), net income (loss), net income (loss) per share and free cash flow (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): expenses related to stock-based compensation and related employer payroll tax, amortization of intangible assets, restructuring and facility exit charges, acquisition-related adjustments, capitalized software development costs, a legal settlement charge, non-cash interest expense related to convertible senior notes, a gain on extinguishment of convertible senior notes and a strategic investment impairment. The non-GAAP financial measures are also adjusted for Splunk's estimated tax rate on non-GAAP income (loss). To determine the estimated non-GAAP tax rate, Splunk evaluates financial projections based on its non-GAAP results and the tax effect of those projections. The estimated non-GAAP tax rate takes into account many factors including our operating structure and tax positions. The non-GAAP tax rate applied to the three and twelve months ended January 31, 2021 was 20%. The applicable fiscal 2020 tax rates are noted in the reconciliations. In addition, non-GAAP financial measures include free cash flow, which represents operating cash flow less purchases of property and equipment. Splunk considers free cash flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated or used by the business.

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 and 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 intangible assets, restructuring and facility exit charges, acquisition-related adjustments, capitalized software development costs, a legal settlement charge, non-cash interest expense related to convertible senior notes, a gain on extinguishment of convertible senior notes and a strategic investment impairment from the applicable non-GAAP financial measures because these adjustments are considered by management to be outside of Splunk’s core operating results.

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 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. The non-GAAP financial measures are meant to supplement and be viewed in conjunction with GAAP financial measures.

The following tables reconcile Splunk’s GAAP results to Splunk’s non-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 Used in Operating Activities to Free Cash Flow
Three Months Ended January 31,Fiscal Year Ended January 31,
2021202020212020
Net cash used in operating activities$(23,766)$(58,831)$(190,862)$(287,636)
Less purchases of property and equipment(8,800)(47,595)(37,107)(101,119)
Free cash flow (non-GAAP)$(32,566)$(106,426)$(227,969)$(388,755)
Net cash provided by (used in) investing activities$195,234 $(64,697)$797,190 $(707,981)
Net cash provided by (used in) financing activities$(55,417)$28,820 $382,882 $(100,234)


Reconciliation of GAAP to Non-GAAP Financial Measures
Three Months Ended January 31, 2021
GAAPStock-based compensation and related employer payroll taxAmortization of intangible assetsAcquisition-related adjustmentsRestructuring and facility exit chargesCapitalized software development costsNon-cash interest expense related to convertible senior notesImpairment of strategic investment
Income tax adjustment (2)
Non-GAAP
Cloud services cost of revenues$75,718 $(3,105)$(7,163)$— $257 $— $— $— $— $65,707 
Cloud services gross margin55.8 %1.8 %4.2 %— %(0.1)%— %— %— %— %61.7 %
Cost of revenues149,896 (15,947)(9,862)— 257 (594)— — — 123,750 
Gross margin79.9 %2.1 %1.3 %— %— %0.1 %— %— %— %83.4 %
Research and development211,383 (74,640)— — (2,972)3,899 — — — 137,670 
Sales and marketing369,999 (48,789)(4,746)— — — — — — 316,464 
General and administrative100,398 (30,669)— (1,119)— — — — — 68,610 
Operating income (loss)(86,598)170,045 14,608 1,119 2,715 (3,305)— — — 98,584 
Operating margin(11.6)%22.7 %1.9 %0.2 %0.4 %(0.4)%— %— %— %13.2 %
Income tax provision3,674 — — — — — — — 12,552 16,226 
Net income (loss)$(139,548)$170,045 $14,608 $1,119 $2,715 $(3,305)$27,322 $4,500 $(12,552)$64,904 
Net income (loss) per share (1)
$(0.86)$0.38 
_________________________
(1)                GAAP net loss per share calculated based on 162,009 weighted-average shares of common stock. Non-GAAP net income per share calculated based on 168,711 diluted weighted-average shares of common stock, which includes 6,702 potentially dilutive shares related to employee stock awards and conversion spread on our convertible notes. 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)            Represents the income tax adjustment using our estimated non-GAAP tax rate of 20%.


Reconciliation of GAAP to Non-GAAP Financial Measures
Three Months Ended January 31, 2020
GAAPStock-based compensation and related employer payroll tax Amortization of intangible assetsRestructuring and facility exit chargesCapitalized software development costsLegal settlement chargeNon-cash interest expense related to convertible senior notes
Income tax adjustment (2)
Non-GAAP
Cloud services cost of revenues$52,985 $(2,756)$(4,488)$— $— $— $— $— $45,741 
Cloud services gross margin46.7 %2.8 %4.5 %— %— %— %— %— %54.0 %
Cost of revenues127,838 (13,136)(9,854)— — — — — 104,848 
Gross margin83.8 %1.7 %1.2 %— %— %— %— %— %86.7 %
Research and development197,513 (59,865)(25)(5,628)2,589 — — — 134,584 
Sales and marketing367,116 (68,156)(4,333)— — — — — 294,627 
General and administrative106,484 (29,733)— (482)— (10,000)— — 66,269 
Operating income (loss)(7,769)170,890 14,212 6,110 (2,589)10,000 — — 190,854 
Operating margin(1.0)%21.5 %1.8 %0.8 %(0.3)%1.3 %— %— %24.1 %
Income tax provision (benefit)(1,993)— — — — — — 40,910 38,917 
Net income (loss)$(22,728)$170,890 $14,212 $6,110 $(2,589)$10,000 $20,679 $(40,910)$155,664 
Net income (loss) per share (1)
$(0.15)$0.96 
_________________________
(1)                GAAP net loss per share calculated based on 155,915 weighted-average shares of common stock. Non-GAAP net income per share calculated based on 161,389 diluted weighted-average shares of common stock, which includes 5,474 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)             Represents the income tax adjustment using our estimated non-GAAP tax rate of 20%.


Reconciliation of GAAP to Non-GAAP Financial Measures
Fiscal Year Ended January 31, 2021
GAAPStock-based compensation and related employer payroll taxAmortization of intangible assetsAcquisition-related adjustmentsRestructuring and facility exit chargesCapitalized software development costsNon-cash interest expense related to convertible senior notesImpairment of strategic investment
Income tax adjustment (4)
Non-GAAP
Cloud services cost of revenues$252,290 $(11,026)$(23,169)$— $28 $— $— $— $— $218,123 
Cloud services gross margin54.5 %2.0 %4.1 %— %— %— %— %— %— %60.6 %
Cost of revenues547,345 (58,828)(40,245)— (240)(1,188)— — — 446,844 
Gross margin75.4 %2.6 %1.9 %— %— %0.1 %— %— %— %80.0 %
Research and development791,026 (278,677)(25)— (5,856)14,602 — — — 521,070 
Sales and marketing1,336,056 (206,380)(17,745)— (1,168)— — — — 1,110,763 
General and administrative335,144 (95,545)— (3,342)(518)— — — — 235,739 
Operating loss(780,186)639,430 58,015 3,342 7,782 (13,414)— — — (85,031)
Operating margin(35.0)%28.7 %2.7 %0.1 %0.3 %(0.6)%— %— %— %(3.8)%
Income tax provision (benefit)6,932 — — — — — — — (28,711)(21,779)
Net loss$(907,980)$639,430 $58,015 $3,342 $8,258 (2)$(13,414)$92,024 (3)$4,500 $28,711 $(87,114)
Net loss per share (1)
$(5.68)$4.00 $0.35 $0.02 $0.05 $(0.08)$0.58 $0.03 $0.18 $(0.55)
_________________________
(1)                Calculated based on 159,744 weighted-average shares of common stock.
(2)                Includes a $0.5 million loss on disposal of property, plant and equipment.
(3)                Includes non-cash interest expense of $99.0 million and a $7.0 million non-recurring gain on extinguishment of convertible senior notes.
(4)                Represents the income tax adjustment using our estimated non-GAAP tax rate of 20%.


Reconciliation of GAAP to Non-GAAP Financial Measures
Fiscal Year Ended January 31, 2020
GAAPStock-based compensation and related employer payroll tax Amortization of intangible assetsAcquisition-related adjustmentsRestructuring and facility exit chargesCapitalized software development costsLegal settlement chargeNon-cash interest expense related to convertible senior notes
Income tax adjustment (2)
Non-GAAP
Cloud services cost of revenues$161,510 $(7,465)$(7,822)$— $— $— $— $— $— $146,223 
Cloud services gross margin48.3 %2.4 %2.5 %— %— %— %— %— %— %53.2 %
Cost of revenues429,788 (46,478)(29,516)— — — — — — 353,794 
Gross margin81.8 %1.9 %1.3 %— %— %— %— %— %— %85.0 %
Research and development619,800 (190,404)(697)(12)(5,628)2,589 — — — 425,648 
Sales and marketing1,263,873 (223,812)(8,324)(172)— — — — — 1,031,565 
General and administrative332,602 (101,939)— (7,408)(482)— (10,000)— — 212,773 
Operating income (loss)(287,137)562,633 38,537 7,592 6,110 (2,589)10,000 — — 335,146 
Operating margin(12.2)%23.9 %1.6 %0.3 %0.3 %(0.1)%0.4 %— %— %14.2 %
Income tax provision5,017 — — — — — — — 69,141 74,158 
Net income (loss)$(336,668)$562,633 $38,537 $7,592 $6,110 $(2,589)$10,000 $80,157 $(69,141)$296,631 
Net income (loss) per share (1)
$(2.22)$1.88 
_________________________
(1)               GAAP net loss per share calculated based on 151,949 weighted-average shares of common stock. Non-GAAP net income per share calculated based on 157,815 diluted weighted-average shares of common stock, which includes 5,866 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)                Represents the income tax adjustment using our estimated non-GAAP tax rate of 20%.
Splunk Inc. | www.splunk.com


Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘8-K’ Filing    Date    Other Filings
4/30/2110-Q
3/10/214
Filed on / For Period end:3/3/21
1/31/2110-K,  5
10/31/2010-Q
1/31/2010-K,  5
 List all Filings 
Top
Filing Submission 0001353283-21-000003   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
AboutPrivacyRedactionsHelp — Wed., Apr. 24, 5:32:54.1am ET