Current Report


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
 
FORM 8-K
 
CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934
 
Date of report (Date of earliest event reported):  April 28, 2010
 
Shutterfly, Inc.
(Exact Name of Registrant as Specified in Its Charter)
 
Delaware
(State or Other Jurisdiction of Incorporation)

001-33031
 
99-3330068
(Commission File Number)
 
(IRS Employer Identification No.)
   
2800 Bridge Parkway, Redwood City, California
 
94065
(Address of Principal Executive Offices)
 
(Zip Code)

(650) 610-5200
(Registrant’s Telephone Number, Including Area Code)
 
(Former Name or Former Address, If Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions ( see General Instruction A.2. below):

[   ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[   ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[   ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[   ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 

 
 

 

 
Item 2.02.  Results of Operations and Financial Condition.

On April 28, 2010, Shutterfly, Inc. (“Shutterfly”) issued a press release announcing its financial results for the first quarter ended March 31, 2010.

This press release is being furnished as Exhibit 99.01 to this Current Report on Form 8-K and is incorporated herein by this reference.

The information in this report, including the exhibit hereto, is furnished and is not deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section.  The information contained herein and in the accompanying exhibit is not incorporated by reference in any filing of Shutterfly under the Securities Act of 1933 or the Exchange Act, whether made before or after the date hereof and irrespective of any general incorporation language in any filings.

 
Use of Non-GAAP Financial Information
 
Shutterfly has supplemented the financial measures contained in the attached press release that are provided in accordance with generally accepted accounting principles (“GAAP”) with non-GAAP financial measures. Shutterfly believes that these non-GAAP financial measures provide useful information about its core operating results and thus are appropriate to enhance the overall understanding of its past financial performance and its prospects for the future. These adjustments to Shutterfly’s GAAP results are made with the intent of providing both management and investors a more complete understanding of Shutterfly’s underlying operational results and trends and performance. Management uses these non-GAAP measures to evaluate Shutterfly’s financial results, develop budgets and manage expenditures. The method Shutterfly uses to produce non-GAAP financial results may differ from the methods used by other companies.  Shutterfly’s reference to these non-GAAP financial results should be considered in addition to results that are prepared under current accounting standards but should not be considered as a substitute for, or superior to, the financial results that are presented as consistent with GAAP.  Reconciliation to the nearest GAAP financial measures of the non-GAAP financial measures is included in the press release attached hereto as Exhibit 99.01.


Item 9.01.  Financial Statements and Exhibits.

(d)   Exhibits.

Number
 
 
Description
 
99.01
 
Press release, dated April 28, 2010.
 
 
 

 


 
SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
 
SHUTTERFLY, INC.
   
By:
 
/s/ Mark J. Rubash
Mark J. Rubash
Senior Vice President & Chief Financial Officer
 
Date:  April 28, 2010

 
 

 
 
EXHIBIT INDEX


Number
 
 
Description
 
99.01
 
Press release, dated April 28, 2010
 


Exhibit 99.01
  
Shutterfly Announces First Quarter 2010 Financial Results

 
Net revenues increase 27% year-over-year to $45.7 million
 
37 th consecutive quarter of year-over year net revenue growth
 
GAAP net loss of ($0.18) per diluted share
 
Adjusted EBITDA of $3.4 million

REDWOOD CITY, April 28, 2010 -- Shutterfly, Inc. (NASDAQ:SFLY), the leading Internet-based social expression and personal publishing service, today announced financial results for the three months ended March 31, 2010.
 
“Consistent execution against our key strategic initiatives and relentless focus on innovation and the customer drove a 27% year-over-year increase in revenue for the first quarter of 2010,” said President and Chief Executive Officer Jeffrey Housenbold.  “Our strong performance was fueled by continued growth in our line of personalized products and services which grew 43% over Q1 2009.”

First Quarter 2010 Financial Highlights
 
Net revenues totaled $45.7 million, a 27% year-over-year increase.
First quarter 2010 represents the 37 th consecutive quarter of year-over-year net revenue growth.
Personalized Products & Services net revenues totaled $30.5 million, a 43% year-over-year increase.
Personalized Products & Services net revenues represented 67% of total net revenues.
Net revenues from prints declined 2% year-over-year, to $13.7 million.
Commercial print net revenues totaled $1.5 million.
Existing customers generated 73% of total net revenues.
Gross profit margin was 51% of net revenues, compared to 45% in the first quarter of 2009.
Operating expenses, excluding $4.2 million of stock-based compensation, totaled $26.9 million.
GAAP net loss was ($4.7) million, compared to a net loss of ($6.2) million in the first quarter of 2009.
GAAP net loss per diluted share was ($0.18), compared to ($0.25) in the first quarter of 2009.
Adjusted EBITDA was $3.4 million, compared to $0.1 million in the first quarter of 2009.
At March 31, 2010, the Company had $156.8 million of cash, cash equivalents and short-term investments.

First Quarter 2010 Operating Metrics
 
Transacting customers totaled 1.1 million, a 21% increase over the first quarter of 2009.
Orders totaled 1.7 million, a 14% increase over the first quarter of 2009.
Average order value was $26.43, a 10% increase over the first quarter of 2009.
 
Recent Operating Highlights
 
Launched our Local Picture Access feature, lowering barriers to creation of Shutterfly photo books.
Enhanced engagement features on Shutterfly Share sites including Facebook Connect, picture tagging, email address import and the Youth Sports Module.
Expanded our cards and stationery collection, to include occasions like Baptism, First Communion, and birthday and introduced a series of enhancements to the creation path.

Business Outlook
 
The Company's current financial expectations for the second quarter and the full year 2010 are as follows:
 
Second Quarter 2010:
 
Net revenues to range from $43.5 million to $45.5 million, a year-over-year change of 12% to 17%.
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 ($13) million to ($14) million.
Non-GAAP operating loss to range from ($8) million to ($9) million.
GAAP effective tax rate to range from 32% to 38%.
Non-GAAP effective tax rate to range from 35% to 36%.
GAAP diluted net loss per share to range from ($0.29) to ($0.34).
Non-GAAP diluted net loss per share to range from ($0.18) to ($0.21).
Weighted average diluted shares of approximately 26.9 million.
Adjusted EBITDA loss to range from ($1.5) million to ($2.5) million.
 
 
 

 
Full Year 2010:
 
Net revenues to range from $275 million to $285 million, a year-over-year change of 12% to 16%.
GAAP gross profit margins to range from 53% to 55% of net revenues.
Non-GAAP gross profit margins to range from 54% to 56% of net revenues.
GAAP operating income to range from $8 million to $13 million.
Non-GAAP operating income to range from $28 million to $33 million.
GAAP effective tax rate to range from 33% to 37%.
Non-GAAP effective tax rate to range from 35% to 36%.
GAAP diluted net income per share to range from $0.20 to $0.29.
Non-GAAP diluted net income per share to range from $0.63 to $0.73.
Weighted average diluted shares of 29.0 million.
Adjusted EBITDA to range from 19% to 20% of net revenues.
Capital expenditures to range from 7% to 9% of net revenues.
 
Notes to the First Quarter 2010 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 minus purchases of property, plant, and equipment, and capitalization of software and website development costs.
 
Print revenues consist of photo prints in wallet, 2x6, 4x6, 5x7, 8x10, photocards, and large format sizes.
 
Personalized Products and Services (“PPS”) revenues primarily include photo books, stationery and folded greeting cards, calendars, and photo-based merchandise.  PPS also includes revenue from advertising and sponsorship programs and referral fees. 
 
Commercial printing revenues are a separate component of net revenues and are excluded from prints and PPS revenues.
 
Average order value is defined as total net revenues, excluding commercial printing revenue, divided by total orders.
 
The foregoing financial guidance replaces any of the Company’s previously issued guidance and all such previous guidance should no longer be relied upon.
 

First Quarter 2010 Conference Call
 
Management will review the first quarter 2010 financial results and its expectations for the second quarter and full year 2010 on a conference call on Wednesday, April 28, 2010 at 2:00 p.m. Pacific Daylight Time (5:00 p.m. Eastern Daylight 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 Thursday, May 13, 2010. To hear the replay, please dial 706-645-9291, replay passcode 64578117.
 
About 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, non-GAAP income (loss) per share, adjusted EBITDA and free cash flow.  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 2010 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, 2009, 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.

Contacts
Media Relations:
Gretchen Sloan, 650-610-5276
gsloan@shutterfly.com
 
 
Investor Relations:
John Kaelle, 650-610-3541
jkaelle@shutterfly.com
 
 
 
 

 
 
Shutterfly, Inc.
           
Condensed Consolidated Statement of Operations
           
(In thousands, except per share amounts)
           
(Unaudited)
           
   
Three Months Ended
 
   
March 31,
 
   
2010
   
2009
 
             
Net revenues
  $ 45,742     $ 36,012  
Cost of net revenues
    22,578       19,672  
Gross profit
    23,164       16,340  
Operating expenses:
               
Technology and development
    12,169       10,994  
Sales and marketing
    10,157       7,797  
General and administrative
    8,801       6,945  
Total operating expenses
    31,127       25,736  
Loss from operations
    (7,963 )     (9,396 )
Interest expense
    (21 )     (88 )
Interest and other income, net
    242       324  
Loss before income taxes
    (7,742 )     (9,160 )
Benefit from income taxes
    3,011       2,928  
Net loss
  $ (4,731 )   $ (6,232 )
                 
                 
Net loss per share - basic and diluted
  $ (0.18 )   $ (0.25 )
                 
Weighted-average shares outstanding - basic and diluted
    26,238       25,148  
                 
Stock-based compensation is allocated as follows:
               
Cost of net revenues
  $ 131     $ 95  
Technology and development
    801       633  
Sales and marketing
    1,102       716  
General and administrative
    2,340       1,360  
    $ 4,374     $ 2,804  

 
 

 

Shutterfly, Inc.
           
Condensed Consolidated Balance Sheet
           
(In thousands, except par value amounts)
           
(Unaudited)
           
             
   
March 31,
   
December 31,
 
   
2010
   
2009
 
             
ASSETS
           
Current assets:
           
   Cash and cash equivalents
  $ 109,264     $ 132,812  
   Short-term investments
    47,550       47,925  
   Accounts receivable, net
    4,297       5,472  
   Inventories
    2,751       2,968  
   Deferred tax asset, current portion
    2,481       2,243  
   Prepaid expenses and other current assets
    9,938       4,501  
              Total current assets
    176,281       195,921  
Property and equipment, net
    41,858       41,845  
Goodwill and intangible assets, net
    12,932       13,406  
Deferred tax asset, net of current portion
    15,987       14,674  
Other assets
    5,339       5,467  
              Total assets
  $ 252,397     $ 271,313  
                 
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Current liabilities:
               
   Accounts payable
  $ 5,782     $ 13,116  
   Accrued liabilities
    13,685       32,793  
   Deferred revenue
    8,236       8,602  
              Total current liabilities
    27,703       54,511  
Other liabilities
    1,671       1,638  
              Total liabilities
    29,374       56,149  
                 
Stockholders' equity
               
Common stock, $0.0001 par value; 100,000 shares authorized; 26,799 and  25,909 shares issued and
               
    outstanding on March 31, 2010 and December 31, 2009, respectively      3       3  
   Additional paid-in-capital
    239,000       226,410  
   Accumulated deficit
    (15,980 )     (11,249 )
              Total stockholders' equity
    223,023       215,164  
              Total liabilities and stockholders' equity
  $ 252,397     $ 271,313  

 
 

 

Shutterfly, Inc.
           
Condensed Consolidated Statement of Cash Flows
           
(In thousands)
           
(Unaudited)
           
   
Three Months Ended
 
   
March 31,
 
   
2010
   
2009
 
             
Cash flows from operating activities:
           
Net loss
  $ (4,731 )   $ (6,232 )
Adjustments to reconcile net loss to net cash used in operating activities:
               
Depreciation and amortization
    6,373       6,249  
Amortization of intangible assets
    647       457  
Stock-based compensation, net of forfeitures
    4,374       2,804  
Loss on disposal of property and equipment
    -       13  
Deferred income taxes
    (1,551 )     1,961  
Tax benefit from stock-based compensation
    2,653       -  
Excess tax benefits from stock-based compensation
    (2,876 )     -  
Changes in operating assets and liabilities:
               
Accounts receivable, net
    1,175       2,705  
Inventories
    217       482  
Prepaid expenses and other current assets
    (5,437 )     (4,671 )
Other assets
    (47 )     (337 )
Accounts payable
    (8,688 )     (7,786 )
Accrued and other liabilities
    (20,007 )     (14,412 )
Deferred revenue
    (366 )     (491 )
Net cash used in operating activities
    (28,264 )     (19,258 )
                 
Cash flows from investing activities:
               
Purchases of property and equipment
    (3,243 )     (2,150 )
Capitalization of software and website development costs
    (802 )     (824 )
Proceeds from the sale of auction rate securities
    375       -  
Net cash used in investing activities
    (3,670 )     (2,974 )
                 
Cash flows from financing activities:
               
Principal payments of capital lease obligations
    (3 )     (59 )
Proceeds from issuance of common stock upon exercise of stock options
    5,513       57  
Excess tax benefits from stock-based compensation
    2,876       -  
Shares withheld for payment of employee's withholding tax liability
    -       (56 )
Net cash provided by (used in) financing activities
    8,386       (58 )
                 
Net decrease in cash and cash equivalents
    (23,548 )     (22,290 )
Cash and cash equivalents, beginning of period
    132,812       88,164  
Cash and cash equivalents, end of period
  $ 109,264     $ 65,874  
                 
                 
Supplemental schedule of non-cash investing activities
               
Net increase in accrued purchases of property and equipment
    2,291       2,008  

 
 

 


Shutterfly, Inc.
           
User Metrics Disclosure
           
             
   
Three Months Ended
 
   
March 31,
 
   
2010
   
2009
 
             
User Metrics
           
             
Customers
    1,072,718       887,699  
   year-over-year growth
    21 %     (1 %)
                 
Orders
    1,673,465       1,471,352  
   year-over-year growth
    14 %     (9 %)
                 
Average order value (1)
  $ 26.43     $ 24.01  
   year-over-year growth
    10 %     13 %
                 
Average orders per customer
    1.6 x     1.7 x
                 
(1) Average order value excludes commercial printing 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, 2010
                         
                             
 
Net revenues
$43.5
 
$45.5
 
       -
 
       -
 
$43.5
 
$45.5
   
 
Gross profit margin
45%
 
47%
 
2%
[a]
47%
 
49%
   
 
Operating loss
($14)
 
($13)
 
$5
[b]
($9)
 
($8)
   
 
Operating margin
(31%)
 
(28%)
 
11%
[b]
(20%)
 
(17%)
   
                             
 
Stock-based compensation
$4.3
 
$4.3
 
$4.3
 
$4.3
 
              -
 
              -
   
 
Amortization of intangible assets
$0.6
 
$0.6
 
$0.6
 
$0.6
 
              -
 
              -
   
                             
 
Adjusted EBITDA*
               
($2.5)
 
($1.5)
   
                             
 
Diluted loss per share
($0.34)
 
($0.29)
 
$0.13
 
$0.11
[c]
($0.21)
 
($0.18)
   
 
Diluted shares
26.9
 
26.9
 
       -
 
       -
 
26.9
 
26.9
   
 
Effective tax rate
32%
 
38%
 
3%
 
(2%)
[d]
35%
 
36%
   
                             
                             
 
Twelve Months Ending December 31, 2010
                       
                             
 
Net revenues
$275.0
 
$285.0
 
       -
 
       -
 
$275.0
 
$285.0
   
 
Gross profit margin
53%
 
55%
 
1%
[e]
54%
 
56%
   
 
Operating income
$8
 
$13
 
$20
[f]
$28
 
$33
   
 
Operating margin
3%
 
5%
 
7%
[f]
10%
 
12%
   
                             
 
Stock-based compensation
$17.4
 
$17.4
 
$17.4
 
$17.4
 
              -
 
              -
   
 
Amortization of intangible assets
$2.4
 
$2.4
 
$2.4
 
$2.4
 
              -
 
              -
   
                             
 
Adjusted EBITDA*
               
$52
 
$57
   
 
Adjusted EBITDA* margin
               
19%
 
20%
   
                             
 
Diluted earnings per share
$0.20
 
$0.29
 
$0.43
 
$0.44
[g]
$0.63
 
$0.73
   
 
Diluted shares
29.0
 
29.0
 
       -
 
       -
 
29.0
 
29.0
   
 
Effective tax rate
33%
 
37%
 
2%
 
(1%)
[h]
35%
 
36%
   
                             
 
Capital expenditures (% of net revenues)
7%
 
9%
         
7%
 
9%
   
                             
                             
*
Adjusted EBITDA is a non-GAAP financial measure defined as earnings before interest, taxes, depreciation, amortization and stock-based compensation.
 
 
                         
[a]
Reflects estimated adjustments for stock-based compensation expense of approximately $100k and amortization of purchased intangible assets of approximately $500k.
[b]
Reflects estimated adjustments for stock-based compensation expense of approximately $4.3 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 $500k and amortization of purchased intangible assets of approximately $2.2 million.
[f]
Reflects estimated adjustments for stock-based compensation expense of approximately $17.4 million and amortization of purchased intangible assets of approximately $2.4 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,
 
Sep. 30,
 
Dec. 31,
 
Mar. 31,
 
Dec. 31,
 
   
2009
   
2009
   
2009
   
2009
   
2010
   
2009
 
                                     
GAAP gross profit
  $ 16,340     $ 18,789     $ 19,075     $ 80,580     $ 23,164     $ 134,784  
   Stock-based compensation expense within cost of net revenues
    95       82       119       119       131       416  
   Amortization of intangible assets within cost of net revenues
    367       394       460       488       556       1,709  
Non-GAAP gross profit
  $ 16,802     $ 19,265     $ 19,654     $ 81,187     $ 23,851     $ 136,909  
                                                 
Non-GAAP gross profit margin
    47 %     50 %     49 %     62 %     52 %     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,
 
Sep. 30,
 
Dec. 31,
 
Mar. 31,
 
Dec. 31,
 
   
2009
   
2009
   
2009
   
2009
   
2010
   
2009
 
                                     
GAAP operating income (loss)
  $ (9,396 )   $ (9,408 )   $ (9,055 )     36,569       (7,963 )   $ 8,710  
   Stock-based compensation expense
    2,804       2,834       4,156       4,479       4,374       14,273  
   Amortization of intangible assets
    457       484       550       581       647       2,072  
Non-GAAP operating income (loss)
  $ (6,135 )   $ (6,090 )   $ (4,349 )   $ 41,629     $ (2,942 )   $ 25,055  
                                                 
Non-GAAP operating margin
    (17 %)     (16 %)     (11 %)     32 %     (6 %)     10 %

Shutterfly, Inc.
                                   
Reconciliation of GAAP Net Income to Non-GAAP Net Income
                   
(In thousands)
                                   
(Unaudited)
                                   
   
Three Months Ended
   
Year Ended
 
   
Mar. 31,
   
Jun. 30,
   
Sep. 30,
   
Dec. 31,
   
Mar. 31,
   
Dec. 31,
 
   
2009
   
2009
   
2009
   
2009
   
2010
   
2009
 
                                     
GAAP net income (loss)
  $ (6,232 )   $ (5,655 )   $ (6,346 )   $ 24,086     $ (4,731 )   $ 5,853  
   Stock-based compensation expense
    2,804       2,834       4,156       4,479       4,374       14,273  
   Amortization of intangible assets
    457       484       550       581       647       2,072  
   Income taxes associated with certain non-GAAP entries
    (1,168 )     (1,190 )     (1,255 )     (1,542 )     (2,028 )     (5,155 )
Non-GAAP net income (loss)
  $ (4,139 )   $ (3,527 )   $ (2,895 )   $ 27,604     $ (1,738 )   $ 17,043  
                                                 
Diluted net income (loss) per share:
                                               
   GAAP
  $ (0.25 )   $ (0.22 )   $ (0.25 )   $ 0.88     $ (0.18 )   $ 0.22  
   Non-GAAP
  $ (0.16 )   $ (0.14 )   $ (0.11 )   $ 1.01     $ (0.07 )   $ 0.64  
                                                 
Shares used in GAAP and non-GAAP diluted net income (loss) per-share calculation
    25,148       25,246       25,517       27,433       26,238       26,810  

 
 

 

Shutterfly, Inc.
                                   
Reconciliation of GAAP to Non-GAAP Effective Tax Rate
                   
(In thousands)
                                   
(Unaudited)
                                   
   
Three Months Ended
   
Year Ended
 
   
Mar. 31,
   
Jun. 30,
   
Sep. 30,
   
Dec. 31,
   
Mar. 31,
   
Dec. 31,
 
   
2009
   
2009
   
2009
   
2009
   
2010
   
2009
 
                                     
GAAP benefit (provision) for income taxes
  $ 2,928     $ 3,497     $ 2,657       (12,596 )     3,011     $ (3,514 )
   Income taxes associated with certain non-GAAP entries
    (1,168 )     (1,190 )     (1,255 )     (1,542 )     (2,028 )     (5,155 )
Non-GAAP benefit (provision) for income taxes
  $ 1,760     $ 2,307     $ 1,402     $ (14,138 )   $ 983     $ (8,669 )
                                                 
GAAP income (loss) before income taxes
  $ (9,160 )   $ (9,152 )   $ (9,003 )     36,682       (7,742 )   $ 9,367  
   Stock-based compensation expense
    2,804       2,834       4,156       4,479       4,374       14,273  
   Amortization of intangible assets
    457       484       550       581       647       2,072  
Non-GAAP income (loss) before income taxes
  $ (5,899 )   $ (5,834 )   $ (4,297 )   $ 41,742     $ (2,721 )   $ 25,712  
                                                 
GAAP Effective tax rate
    32 %     38 %     30 %     34 %     39 %     38 %
                                                 
Non-GAAP effective tax rate
    30 %     40 %     33 %     34 %     36 %     34 %

Shutterfly, Inc.
                                   
Reconciliation of Non-GAAP Adjusted EBITDA
                               
(In thousands)
                                   
(Unaudited)
 
Three Months Ended
   
Year Ended
 
   
Mar. 31,
   
Jun. 30,
   
Sep. 30,
   
Dec. 31,
   
Mar. 31,
   
Dec. 31,
 
   
2009
   
2009
   
2009
   
2009
   
2010
   
2009
 
                                     
GAAP net income (loss)
  $ (6,232 )   $ (5,655 )   $ (6,346 )   $ 24,086     $ (4,731 )     5,853  
   Interest expense
    88       27       22       20       21       157  
   Interest and other income, net
    (324 )     (283 )     (74 )     (133 )     (242 )     (814 )
   Tax provision
    (2,928 )     (3,497 )     (2,657 )     12,596       (3,011 )     3,514  
   Depreciation and amortization
    6,706       6,779       6,850       6,859       7,020       27,194  
   Stock-based compensation expense
    2,804       2,834       4,156       4,479       4,374       14,273  
Non-GAAP Adjusted EBITDA
  $ 114     $ 205     $ 1,951     $ 47,907     $ 3,431     $ 50,177  
 
Shutterfly, Inc.
                                   
Reconciliation of Non-GAAP Adjusted EBITDA to Free Cash Flows
             
(In thousands)
                                   
(Unaudited)
                                   
   
Three Months Ended
 
Year Ended
 
   
Mar. 31,
 
Jun. 30,
 
Sep. 30,
 
Dec. 31,
 
Mar. 31,
 
Dec. 31,
 
   
2009
   
2009
   
2009
   
2009
   
2010
   
2009
 
                                     
Non-GAAP Adjusted EBITDA
  $ 114     $ 205     $ 1,951     $ 47,907     $ 3,431     $ 50,177  
Less: Purchases of property and equipment
    (4,158 )     (1,826 )     (3,811 )     (3,969 )     (5,534 )     (13,764 )
Less: Capitalized technology & development costs
    (824 )     (1,114 )     (1,094 )     (859 )     (802 )     (3,891 )
Free cash flows
  $ (4,868 )   $ (2,735 )   $ (2,954 )   $ 43,079     $ (2,905 )   $ 32,522