Zynga Q1 14 Financial Results April 23, 2014



Similar documents
Q Financial Results and Key Metrics

Electronic Arts Inc. Q3 FY 2016 Results. January 28, 2016

AKAMAI REPORTS SECOND QUARTER 2015 FINANCIAL RESULTS

Monster Worldwide Reports Third Quarter 2015 Results

MOUNTAIN VIEW, Calif. April 18, Google Inc. (NASDAQ: GOOG) today announced financial results for the quarter ended March 31, 2013.

INFORMATION SERVICES GROUP ANNOUNCES SECOND QUARTER FINANCIAL RESULTS

King Reports Second Quarter 2014 Results, Announces $150 Million Special Dividend

Citrix Revises Outlook Due to Accelerated Share Repurchase Program

ELECTRONIC ARTS REPORTS Q2 FY14 FINANCIAL RESULTS

Paylocity Announces Second Quarter Fiscal Year 2016 Financial Results

Veritiv Corporation 2Q14 Financial Results. August 13, 2014

Challenging quarter for Mobile Devices. Daily order rates improving. Free Cash Flow > Net Income. FCT acquisition. Page 3

Carbonite Reports Record Revenue for Second Quarter of 2014

CUMULUS MEDIA INC. Cumulus Reports Operating Results for Third Quarter 2015

Fortinet Reports Strong Third Quarter 2015 Financial Results. Record billings growth of 41% year over year

ELECTRONIC ARTS REPORTS Q3 FY16 FINANCIAL RESULTS

Three Months Ended March 31, 2015 Revenues $ 15,420 $ 17,258 Increase in revenues year over year 19% 12%

HP Q4 FY15 Earnings Announcement

Q Results. July 2015

How To Understand How Twitter Works

Citrix Reports Fourth Quarter and Fiscal Year Financial Results

JDA Software Group, Inc. NEWS RELEASE

Performance Food Group Company Reports First-Quarter Fiscal 2016 Earnings

Sierra Wireless Reports Second Quarter 2015 Results

Hewlett-Packard Separation Will Create Two New Industry-Leading Public Companies

N E W S R E L E A S E

Alphabet Announces Fourth Quarter and Fiscal Year 2015 Results

Consolidated Income Statements SAP-Group 3rd quarter

AGILYSYS FISCAL 2016 SECOND QUARTER REVENUE INCREASES 13% TO $29.6 MILLION INCLUSIVE OF 35% YEAR OVER YEAR INCREASE IN SUBSCRIPTION REVENUE

Entercom Communications Corp. Reports First Quarter Results and Announces $0.075 Quarterly Dividend

Riverbed Technology, Inc. Reports Third Quarter 2007 Financial Results

HP Inc. Reports Hewlett-Packard Company Fiscal 2015 Full-Year and Fourth Quarter Results

BlackBerry Reports Strong Software Revenue and Positive Cash Flow for the Fiscal 2016 First Quarter

Management Commentary. Second Quarter 2015 Results

LIVE NATION ENTERTAINMENT REPORTS THIRD QUARTER AND NINE MONTHS 2014 FINANCIAL RESULTS

WESTERN DIGITAL CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS. (in millions; unaudited) ASSETS

Numerex Reports First Quarter 2015 Financial Results

Business Performance Analysis - First Quarter

Third Quarter 2015 Financial Highlights:

BlackBerry Reports 2015 Fiscal First Quarter GAAP Profitability

Internap Reports Second Quarter 2012 Financial Results

SYNOPSYS POSTS FINANCIAL RESULTS FOR FOURTH QUARTER AND FISCAL YEAR 2007

Microsoft Cloud and Hardware Results Drives Fourth Quarter Performance

Salesforce Announces Fiscal 2016 First Quarter Results Becomes First Enterprise Cloud Computing Company to Reach $6 Billion Revenue Run Rate

LIVE NATION ENTERTAINMENT REPORTS FOURTH QUARTER AND STRONG FULL YEAR 2009 FINANCIAL RESULTS

Silicon Motion Announces Results for the Period Ended December 31, 2015

Q Financial Results

VIVINT SOLAR ANNOUNCES FIRST QUARTER 2015 FINANCIAL RESULTS

NEWS RELEASE MFLEX ANNOUNCES THIRD QUARTER 2015 FINANCIAL RESULTS

COMPANY CONTACTS: Jay S. Hennick Founder & CEO. D. Scott Patterson President & COO (416)

4 th Quarter FY 2014 Conference Call

Symantec Reports Preliminary Fiscal Fourth Quarter 2012 Results

SuccessFactors Announces Record First Quarter Fiscal 2009 Results

First Quarter 2015 Earnings Conference Call. April 28, 2015

Strength in Microsoft Cloud Highlights Q3 Results

Salesforce delivered the following results for its fiscal fourth quarter and full fiscal year 2015:

Westell Technologies Reports Fiscal Third Quarter 2016 Results. Year-over-year revenue grew 44% to $20.2 million

DST SYSTEMS, INC. ANNOUNCES THIRD QUARTER 2015 FINANCIAL RESULTS

Verifone Reports Results for the Second Quarter of Fiscal 2016

LIVE NATION ENTERTAINMENT REPORTS FOURTH QUARTER AND FULL YEAR 2014 RESULTS

APX GROUP HOLDINGS, INC. REPORTS FIRST QUARTER 2015 RESULTS

Market Leader(R) Grows Q3 Revenue With SaaS-Based Vision Products

JOHN WILEY & SONS, INC. UNAUDITED SUMMARY OF OPERATIONS FOR THE FIRST QUARTER ENDED JULY 31, 2011 AND 2010 (in thousands, except per share amounts)

2015 Fourth Quarter Earnings. January 28, 2016

LIVE NATION ENTERTAINMENT REPORTS FIRST QUARTER 2011 FINANCIAL RESULTS

Microsoft Cloud Strength Highlights Second Quarter Results

NETSUITE ANNOUNCES FOURTH QUARTER AND FISCAL 2013 FINANCIAL RESULTS

SanDisk Corporation Preliminary Condensed Consolidated Statements of Operations (in thousands, except per share amounts, unaudited)

REPUBLIC SERVICES, INC. REPORTS THIRD QUARTER RESULTS

news CTS CORPORATION Elkhart, Indiana

SuccessFactors Announces First Quarter Fiscal 2010 Results

BlackBerry Reports Software and Services Growth of 106 Percent for Q4 and 113 Percent for Fiscal 2016

SanDisk Corporation Preliminary Condensed Consolidated Statements of Operations (in thousands, except per share amounts, unaudited)

Performance Food Group Company Reports Second-Quarter and First-Half Fiscal 2016 Results; Reaffirms Full-Year Fiscal 2016 Adjusted EBITDA Outlook

HOPKINTON, Mass., April 24, HIGHLIGHTS:

SECOND QUARTER 2014 EARNINGS CONFERENCE CALL

NXP Semiconductors Reports Third Quarter 2015 Results

King Reports First Quarter 2014 Results

Global Telecom & Technology Reports Fourth Quarter and Full Year 2010 Results

TripAdvisor Reports Fourth Quarter and Full Year 2013 Financial Results

FOR IMMEDIATE RELEASE

Mitel Q Earnings Call Presentation. November 5, 2015

ACI Worldwide, Inc. Reports Financial Results for the Quarter Ended March 31, 2014

RESEARCH IN MOTION REPORTS YEAR-END AND FOURTH QUARTER RESULTS FOR FISCAL 2012

Q Financial Results Conference Call

DHI GROUP, INC. FORM 8-K. (Current report filing) Filed 01/29/15 for the Period Ending 01/29/15

IAC REPORTS Q RESULTS

EMC Q Financial Results

Smart & Final Stores, Inc. Reports First Quarter 2016 Financial Results

4Q15 Earnings February 2016

FINANCIAL SUPPLEMENT December 31, 2015

APX GROUP HOLDINGS, INC. REPORTS FIRST QUARTER 2014 FINANCIAL RESULTS

Contact: Ken Bond Karen Tillman Oracle Investor Relations Oracle Corporate Communications

CATAMARAN CORPORATION ANNOUNCES RECORD FINANCIAL RESULTS FOR 2014 CATAMARAN TO ACQUIRE HEALTHCARE SOLUTIONS, INC.

United Rentals Announces Fourth Quarter and Full Year 2015 Results and Provides 2016 Outlook

NATIONSTAR REPORTS FIRST QUARTER 2014 FINANCIAL RESULTS & STRATEGIC ACQUISITION

Intuit Reports Third-Quarter Results; Total Revenue Increases 13 Percent

Syncordia Technologies and Healthcare Solutions, Corp. Reports Second Quarter Fiscal 2016 Results

PDI Reports 2012 First Quarter Financial Results. Management to Host Conference Call Tomorrow, May 15, 2012 at 8:30AM ET

Transcription:

Zynga Q1 14 Financial Results April 23, 2014 1

Table of Contents Discussion of Q1 14 Performance Q2 14 and FY2014 Financial Outlook GAAP to Non-GAAP Reconciliation 2

Management Team Don Mattrick Chief Executive Officer Clive Downie Chief Operating Officer David Lee Chief Financial Officer and Chief Accounting Officer 3

Forward-Looking Statements This presentation contains, and our call will contain, forward-looking statements relating to, among other things, our outlook for second quarter 2014 revenue, net loss, diluted net loss per share, weighted average diluted share count, bookings, Adjusted EBITDA, non-gaap net loss, non-gaap EPS and non-gaap weighted average diluted share count, stock based expense, capital expenditures, legal expenses and taxes; our outlook for full year 2014 bookings, Adjusted EBITDA and taxes; longer term tax rates; the operational impact of our expected acquisition of NaturalMotion, including but not limited to our expected ability to expand our creative pipeline, accelerate our mobile growth and fast track our ability to deliver more hit games; the success of Farmville 2: Country Escape; the planned launch of mobile first games in our Words and Casino franchises in the second quarter and the success of these launches; the continued impact of our cost reduction plan; the impact of our new hires on our organization and other changes in personnel and roles; our future operational and strategic plans; our ability to strengthen and sustain the core of our business and achieve future growth against all of our key metrics including audience, bookings, Adjusted EBITDA and mobile bookings mix; our ability to successfully transition our business to take advantage of the market opportunity in our industry; our ability to remain profitable on an Adjusted EBITDA basis; our ability to develop, identify, market and launch hit games for mobile and web; our ability to monetize these games; our ability to deliver compelling entertainment experiences; our ability to grow and sustain our franchises on mobile and web; our ability to build and expand our network; our ability to grow our user base and increase customer satisfaction; our ability to reset our product pipeline and reduce the cost of operating live games; our ability to reduce costs while positioning the company for long-term growth; our ability to develop more efficient business processes and improve execution across the company; our ability to develop more efficient cost structures; our ability to efficiently deploy employees and leverage our teams and talent; our ability to embrace new practices to strengthen our game development, testing and marketing processes and our business generally; our ability to manage new IP costs; our ability to successfully defend our intellectual property; our ability to understand industry trends such as seasonality and position our business to take advantage of these trends; market opportunity in the social games market, including the mobile market and the advertising market and our ability to capitalize on and contribute to this market opportunity; and our future operational plans, use of cash, strategies and prospects. Forward-looking statements often include words such as "outlook," "projected, " "intends," "will," "anticipate," "believe," target, "expect," and statements in the future tense are generally forward-looking statements. The achievement or success of the matters covered by such forward-looking statements involves significant risks, uncertainties and assumptions. Our actual results could differ materially from those predicted or implied, and reported results should not be considered as an indication of our future performance. Factors that could cause or contribute to such differences include, but are not limited to, the ability of key games, including Farmville 2: Country Escape to sustain or grow audience and bookings, the integration of our NaturalMotion acquisition and the success of its current and future games as part of Zynga, delays or challenges in implementing our cost-cutting activities, our relationship with Facebook or changes in the Facebook platform, attrition and declines in our existing games, our relationship with and/or agreements with ios and or Android platform providers and/or changes to the Android or ios platforms, our ability to launch new games in a timely manner and monetize these games and features effectively on the web and on mobile, including the second quarter launches from our Words and Casino franchises, our ability to launch games that are successful across platforms, our ability to continue to maintain bookings for franchise games, despite increasing decay rates for games generally, our ability to control and reduce expenses, our ability to use consumer feedback to improve our games, our ability to anticipate and address technical challenges that may arise, competition, changing interests of players, our exposure to illegitimate credit card activity and other security risks, sales or purchases of virtual goods used in Zynga Poker or our other games through unauthorized or illegitimate third-party websites, regulatory issues, intellectual property disputes or other litigation, asset impairment charges, our ability to retain key employees and retain and attract new talent, acquisitions by us and changes in corporate strategy or management. Please note that, except where noted, the financial information included herein and discussed on the call includes the results of NaturalMotion subsequent to the close of the acquisition, which took place on February 11, 2014. More information about factors that could affect our operating results is included under the captions Risk Factors and Management s Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, 2013, copies of which may be obtained by visiting our Investor Relations web site at http://investor.zynga.com or the SEC s web site at www.sec.gov. Undue reliance should not be placed on the forward-looking statements in this presentation, which are based on information available to us on the date hereof. There is no guarantee that the circumstances described in our forwardlooking statements will occur. We assume no obligation to update such statements. The results we report in our Form 10-Q for the three months ended March 31, 2014 could differ from the preliminary results we have announced in this presentation. 4

Non-GAAP Financial Measures: We have provided in this release non-gaap financial information including bookings, Adjusted EBITDA, free cash flow, non-gaap net income and non-gaap EPS, as a supplement to the consolidated financial statements, which are prepared in accordance with generally accepted accounting principles ( GAAP ). Management uses these non-gaap financial measures internally in analyzing our financial results to assess operational performance and liquidity. The presentation of this financial information is not intended to be considered in isolation or as a substitute for the financial information prepared in accordance with GAAP. We believe that both management and investors benefit from referring to these non-gaap financial measures in assessing our performance and when planning, forecasting and analyzing future periods. We believe these non-gaap financial measures are useful to investors because they allow for greater transparency with respect to key financial metrics we use in making operating decisions and because our investors and analysts use them to help assess the health of our business. We have provided reconciliations between our historical and second quarter 2014 outlook for non-gaap financial measures to the most directly comparable GAAP financial measures. However, we have not provided reconciliation of full year 2014 bookings outlook to revenue, Adjusted EBITDA outlook to net income (loss), non-gaap effective tax rate outlook to GAAP effective tax rate or non-gaap EPS outlook to GAAP EPS because certain reconciling items necessary to accurately project revenue (including the projected mix of virtual goods sold in our games, and the projected estimated average lives of durable virtual goods for our games) for a full year are not in our control and cannot be reasonably projected due to variability from period to period caused by changes in player behavior and other factors. As revenue and/or net income (loss) for the applicable future period is a necessary input to determine all of these comparable GAAP figures, we are not able to provide these reconciliations for the full year 2014. Some limitations of bookings, Adjusted EBITDA, non-gaap net income (loss), non-gaap EPS, free cash flow and Adjusted EBITDA margin are: Adjusted EBITDA and non-gaap net income (loss) do not include the impact of stock-based expense, asset impairment charges, acquisition related transaction expenses, contingent consideration fair value adjustments, and restructuring expense; Bookings, Adjusted EBITDA and non-gaap net income (loss) do not reflect that we defer and recognize online game revenue and revenue from certain advertising transactions over the estimated average life of virtual goods or as virtual goods are consumed; Adjusted EBITDA does not reflect income tax expense; Adjusted EBITDA does not include other income and expense, which includes foreign exchange gains and losses and interest income Adjusted EBITDA excludes both depreciation and amortization of intangible assets, while non-gaap net income (loss) excludes amortization of intangible assets from acquisitions. Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future; Adjusted EBITDA and non-gaap net income (loss) do not include gains and losses associated with significant legal settlements; Non-GAAP EPS gives effect to all dilutive awards based on the treasury stock method that were excluded from the GAAP diluted earnings per share calculation in periods when non-gaap net income (loss) is positive and GAAP net income (loss) is negative; Free cash flow is derived from net cash provided by operating activities less cash spent on capital expenditures, and removing the excess income tax benefits or costs associated with stock-based awards; and Other companies, including companies in our industry, may calculate bookings, Adjusted EBITDA, non-gaap net income (loss), non-gaap EPS and free cash flow differently or not at all, which will reduce their usefulness as a comparative measure. Because of these limitations, you should consider bookings, Adjusted EBITDA, non-gaap net income, non-gaap EPS, free cash flow and Adjusted EBITDA margin, along with other financial performance measures, including revenue, net income (loss), diluted net loss per share, cash flow from operations, GAAP operating margin and our other financial results presented in accordance with GAAP. See the GAAP to non-gaap reconciliations below for further details. 5

Discussion of Q1 14 Performance 6

Q1 14 Highlights Completed acquisition of NaturalMotion, expanding Zynga s creative pipeline, accelerating its planned mobile growth and bringing in next-generation technology and tools Implemented global workforce reduction and closure of datacenter facilities as part of an overall plan to reduce costs Generated bookings of $161M and Adjusted EBITDA of $14M, outperforming high end of outlook range Achieved sequential growth across bookings, adjusted EBITDA, mobile bookings mix and audience metrics for first time in 2 years Delivered double digit mobile audience growth quarter over quarter, excluding contribution from NaturalMotion 7

Q1 14 Outlook vs. Q1 14 Actuals (in millions, except per share data) Non-GAAP Outlook* Actuals Bookings $ 138-148 $ 161 Adjusted EBITDA $ 5-10 $ 14 Non-GAAP net loss $ (10) - (6) $ (6) Non-GAAP EPS $ (0.01) $ (0.01) GAAP Revenue $ 155-165 $ 168 Stock-based expense $ 25 $ 28 Net loss $ (56) - (49) $ (61) EPS $ (0.07) - (0.06) $ (0.07) * Q1 14 outlook as communicated on our January 30, 2014 fourth quarter earnings call 8

Audience Metrics In millions * MUUs exclude NaturalMotion as the necessary data is not yet available Note: DAUs were 28.4M for Q1 14 vs 26.6M for Q4 13 9

Monetization 10

Monetization MUUs and MUPs exclude NaturalMotion as the necessary data is not yet available 11

Bookings In millions 12

Revenue In millions Note: Games representing less than 10% of online game revenue in any period are included in Other Online Games. 13

Revenue by Geography 100% 90% 41% 40% 39% 42% 41% 80% 70% 60% 50% 59% 60% 61% 58% 59% 40% 30% 20% 10% 0% Q1'13 Q2'13 Q3'13 Q4'13 Q1'14 US International 14

Adjusted EBITDA and Margin In millions Adjusted EBITDA Margin represents Adjusted EBITDA as a percentage of bookings 15

Net Income (Loss) and Cash Flow (in millions, except per share data) Q1 13 Q4 13 Q1 14 GAAP Net income (loss) $ 4.1 $ (25.2) $ (61.1) Diluted earnings per share $ 0.00 $ (0.03) $ (0.07) Non-GAAP Net income (loss) $ 9.1 $ (20.8) $ (6.3) Diluted earnings per share $ 0.01 $ (0.03) $ (0.01) Operating cash flow $ 26.4 $ 7.7 $ (24.2) Free cash flow $ 23.2 $ 6.8 $ (25.0) Cash, cash equivalents and marketable securities $ 1,535 $ 1,542 $ 1,137 16

Q2 14 and FY2014 Financial Outlook 17

Q2 14 Financial Outlook (in millions, except per share data) Q2'14 Outlook GAAP Low High Revenue $ 140 $ 160 Stock based expense $ 30 $ 30 Net loss $ 75 $ 65 Diluted share count 878 878 EPS $ (0.08) $ (0.07) Non GAAP Bookings $ 175 $ 195 Adjusted EBITDA $ 10 $ 20 Non GAAP net loss $ (2) $ 6 Diluted share count 878 930 1 Non GAAP EPS $ 0.00 $ 0.01 1 To the extent Non GAAP net income (loss) is positive, Non GAAP diluted shares gives effect to all dilutive awards based on the treasury stock method. To the extent Non GAAP net income (loss) is negative, Non GAAP diluted shares excludes the effect of such awards since they would be anti dilutive. 18

FY2014 Financial Outlook FY2014 Outlook (in millions, except per share data) Low High Non GAAP Bookings $ 770 $ 810 Adjusted EBITDA $ 70 $ 100 Non GAAP net income $ 8 $ 29 Diluted share count 930 930 Non GAAP EPS $ 0.01 $ 0.03 19

GAAP to Non-GAAP Reconciliations 20 20

Revenue to Bookings 3 months ended (in thousands, unaudited) 3/31/14 3/31/13 Reconciliation of Revenue to Bookings Revenue $ 168,020 $ 263,589 Change in deferred revenue (6,662) (33,774) Bookings $ 161,358 $ 229,815 21

Net Loss to Adjusted EBITDA 3 months ended (in thousands, unaudited) 3/31/14 3/31/13 Reconciliation of Net loss to Adjusted EBITDA Net loss $ (61,183) $ 4,133 Provision for (benefit from) income taxes (7,079) (8,766) Other income (expense), net (1,125) 863 Interest income (870) (1,163) Restructuring expense 29,655 5,459 Depreciation and amortization 25,344 32,061 Contingent consideration fair value adjustment 1,280 - Acquisition-related transaction expenses 6,160 - Stock-based expense 28,326 29,922 Change in deferred revenue (6,662) (33,774) Adjusted EBITDA $ 13,846 $ 28,735 22

Net Loss to Non-GAAP Net Income (Loss) 3 months ended (in thousands, unaudited) 3/31/14 3/31/13 Reconciliation of Net loss to Non-GAAP net income (loss) Net loss $ (61,183) $ 4,133 Stock-based expense 28,326 29,922 Amortization of intangible assets from acquisitions 2,607 3,658 Contingent consideration fair value adjustment 1,280 - Acquisition-related transaction expenses 6,160 - Change in deferred revenue (6,662) (33,774) Restructuring expense 29,655 5,459 Tax effect of non-gaap adjustments to net loss (6,441) (293) Non-GAAP net income (loss) $ (6,258) $ 9,105 23

Net Cash Provided by Operating Activities to Free Cash Flow (in thousands, unaudited) Reconciliation of Net cash provided by operating activities to Free cash flow 3 months ended 3/31/14 3/31/13 Net cash provided by (used in) operating activities $ (24,246) $ 26,445 Acquisition of property and equipment (1,234) (4,924) Excess tax benefits (costs) from stock-based awards 436 1,657 Free cash flow $ (25,044) $ 23,178 24

Provision for (Benefit from) Income Taxes 3 months ended (in thousands, unaudited) 3/31/14 3/31/13 Reconciliation of GAAP to Non-GAAP provision for (benefit from) income taxes GAAP Provision for (benefit from) income taxes $ (7,079) $ (8,766) Stock-based expense 2,973 1,669 Amortization of intangible assets from acquisitions 274 204 Contingent consideration fair value adjustment 134 - Acquisition-related transaction expenses 647 - Change in deferred revenue (699) (1,884) Restructuring expense 3,112 304 Non-GAAP provision for (benefit from) income taxes $ (638) $ (8,473) 25

Q1 14 Statement of Operations Three months ended March 31, 2014 Adjustments to GAAP to arrive at non GAAP net income (loss) GAAP Statement of Operations Stock based expense Total revenue $ 168,020 Amortization of intangible assets from acquisitions Change in deferred Restructuring revenue expense $ Acquisitionrelated transaction expenses Contingent consideration fair value Non GAAP adjustment measure $ $ 161,358 $ $ (6,662) $ $ Cost of revenue 53,504 (1,279) (2,322) (1,179) 48,724 Research and development 97,584 (18,416) (9,277) (1,280) 68,611 Sales and marketing 29,853 (1,458) (285) (1,498) 26,612 General and administrative 57,336 (7,173) (17,701) (6,160) 26,302 Total costs and expenses 238,277 (28,326) (2,607) (29,655) (6,160) (1,280) 170,249 Income (loss) from operations (70,257) 28,326 2,607 (6,662) 29,655 6,160 1,280 (8,891) Interest income (expense) 870 870 Other income (expense), net 1,125 1,125 Income (loss) before income taxes (68,262) 28,326 2,607 (6,662) 29,655 6,160 1,280 (6,896) Provision for (benefit from) income taxes (7,079) 2,973 274 (699) 3,112 647 134 (638) Net Income (loss) $ (61,183) $ 25,353 $ 2,333 $ (5,963) $ 26,543 $ 5,513 $ 1,146 $ (6,258) WASO Diluted 850,148 850,148 (1) (2) EPS Diluted $ (0.07) $ (0.01) (1) Non-GAAP measure represents bookings (2) Non-GAAP measure represents Non-GAAP Net Income (Loss) 26

Q1 13 Statement of Operations Three months ended March 31, 2013 Adjustments to GAAP to arrive at non GAAP net income (loss) GAAP Statement of Operations Stock based expense Total revenue $ 263,589 Amortization of intangible assets from acquisitions Change in deferred Restructuring revenue expense $ Acquisitionrelated transaction expenses Contingent consideration fair value Non GAAP adjustment measure $ $ 229,815 $ $ (33,774) $ $ Cost of revenue 69,394 (1,933) (3,170) 64,291 Research and development 129,181 (20,900) (3,395) 104,886 Sales and marketing 27,307 (1,413) (488) (119) 25,287 General and administrative 42,640 (5,676) (1,945) 35,019 Total costs and expenses 268,522 (29,922) (3,658) (5,459) 229,483 Income (loss) from operations (4,933) 29,922 3,658 (33,774) 5,459 332 Interest income (expense) 1,163 1,163 Other income (expense), net (863) (863) Income (loss) before income taxes (4,633) 29,922 3,658 (33,774) 5,459 632 Provision for (benefit from) income taxes (8,766) 1,669 204 (1,884) 304 (8,473) Net Income (loss) $ 4,133 $ 28,253 $ 3,454 $ (31,890) $ 5,155 $ $ $ 9,105 WASO Diluted 827,526 827,526 EPS Diluted $ 0.00 $ 0.01 (1) (2) (1) Non-GAAP measure represents bookings (2) Non-GAAP measure represents Non-GAAP Net Income (Loss) 27

Q2 14 Outlook (in thousands, except per share data) Reconciliation of Revenue to Bookings Revenue range Change in deferred revenue Bookings range Reconciliation of Net loss to Adjusted EBITDA Net loss range Provision for (benefit from) income taxes Other income, net Interest income Restructuring expense Depreciation and amortization Stock based expense Change in deferred revenue Adjusted EBITDA range Reconciliation of Net loss to Non GAAP net loss Net loss range Stock based expense Amortization of intangible assets from acquisitions Restructuring expense Change in deferred revenue Tax effect of non GAAP adjustments to net loss Non GAAP net loss range Q2'14 140,000 160,000 35,000 175,000 195,000 (74,500) (64,500) 1,000 (1,000) (1,000) 500 20,000 30,000 35,000 10,000 20,000 (74,500) (64,500) 30,000 7,000 500 35,000 0 (2,000) (2,000) 6,000 GAAP diluted shares 878,000 Non GAAP diluted shares 878,000 930,000 1 Net loss per share range Non GAAP net income per share range (0.08) (0.07) 0.00 0.01 1 To the extent Non GAAP net income (loss) is positive, Non GAAP diluted shares gives effect to all dilutive awards based on the treasury stock method. To the extent Non GAAP net income (loss) is negative, Non GAAP diluted shares excludes the effect of such awards since they would be anti dilutive. 28

Thank you! 29