SAN MATEO, Calif., Aug. 3, 2016 /PRNewswire/ -- Marketo, Inc.
(NASDAQ: MKTO), the leading provider of engagement marketing
software and solutions, today announced its second quarter 2016
financial results.
Highlights:
- Second quarter revenue increased 30 percent year over year to
$66.0 million
- Deferred revenue increased 27 percent year over year to
$102.8 million
- Improved operating leverage year over year
- Generated cash flow from operations of $5.2 million
"We delivered solid revenue growth, improved operating leverage
and positive free cash flow in the second quarter," said
Phil Fernandez, chairman and CEO of
Marketo. "We continue to see strong demand for our existing
and new marketing solutions from fast-growth companies and large
enterprises in both business and consumer segments. We are excited
to be joining Vista Equity Partners and continue in our journey to
set the agenda for product innovation and thought leadership for
the entire digital marketing industry."
Results for the second quarter of 2016:
- Revenue: Revenue was $66.0
million, an increase of 30 percent over the same period of
the prior year.
- Deferred Revenue: Deferred revenue at June 30, 2016 was $102.8
million, compared to $91.7
million at March 31, 2016 and
$80.6 million at June 30, 2015.
- Calculated Billings: Calculated billings were
$77.0 million, an increase of 20
percent over $64.4 million in the
same period of the prior year.
- Net Loss: GAAP net loss attributable to Marketo was
$20.8 million, and net loss per
common share, basic and diluted, was $(0.46). Non-GAAP net loss was $0.1 million, and non-GAAP net loss per common
share, basic and diluted, was $(0.00).
- Cash Flow: Cash provided by operating activities was
$5.2 million as compared to
$10.0 million in the same period of
the prior year. Free cash flow generated was $2.5 million.
- Total Cash and Cash Equivalents: As of June 30, 2016, total cash and cash equivalents
was $99.5 million.
Reconciliations of the non-GAAP financial measures included in
this release to their nearest GAAP equivalents are provided at the
end of this release.
Outlook
Given the announcement made on May 31, 2016 regarding Marketo's entry into an
agreement and plan of merger with Vista, the company will not
provide outlook for its third quarter 2016 financial results and is
withdrawing its previously issued financial guidance for full year
2016.
Conference Call Information
Given the announcement
made on May 31, 2016 regarding
Marketo's entry into an agreement and plan of merger with Vista,
the company will not be hosting a conference call to discuss its
second quarter 2016 financial results.
Use of Non-GAAP Financial Information
Marketo provides
financial statements that are prepared in accordance with generally
accepted accounting principles (GAAP). To help understand Marketo's
past financial performance and future results, Marketo has
supplemented its financial results that it provides in accordance
with GAAP with certain non-GAAP financial measures. The method
Marketo uses to produce non-GAAP financial results may differ from
the methods used by other companies. Non-GAAP financial measures
are not meant to be considered in isolation or as a substitute for
comparable GAAP measures and should be read only in conjunction
with the company's consolidated financial statements prepared in
accordance with GAAP. Specifically, management is excluding
the following items from its non-GAAP historical and estimated net
loss and net loss per common share, basic and diluted:
- Stock-Based Compensation Expenses: The company's compensation
strategy includes the use of stock-based compensation to attract
and retain employees and executives. It is principally aimed at
aligning their interests with those of our stockholders and at
long-term employee retention, rather than to motivate or reward
operational performance for any particular period. Thus,
stock-based compensation expense varies for reasons that are
generally unrelated to operational decisions and performance in any
particular period.
- Amortization of Acquired Intangible Assets: The company
views amortization of acquisition-related intangible assets, such
as the amortization of the cost associated with an acquired
company's research and development efforts, trade names, customer
lists and customer relationships, as items arising from
pre-acquisition activities determined at the time of an
acquisition. While these intangible assets are continually
evaluated for impairment, amortization of the cost of purchased
intangibles is a static expense, one that is not typically affected
by operations during any particular period.
- Acquisition-related expenses consist primarily of legal,
banking and other advisory costs related to the proposed merger and
have been excluded. The company believes that investors benefit
from an understanding of the company's operating results by
excluding such costs.
- Adjustment to the value of redeemable non-controlling interest
to the redemption amount is excluded as the company believes it may
not be indicative of future operating results and that investors
benefit from an understanding of the company's operating results
without giving effect to this adjustment.
- Additionally, the company believes the following supplemental
non-GAAP financial information is useful to investors and others in
assessing its operating performance. A calculation of the
supplemental non-GAAP financial information is provided in the
table titled 'Non-GAAP Supplemental financial information'.
- Calculated billings is calculated as revenue plus the change in
total deferred revenue as presented on the balance sheet.
- Free cash flow is calculated as cash flow provided by (used in)
operations less the purchase of property and equipment and
capitalized software development costs presented on the statement
of cash flows.
Marketo believes calculated billings offers investors useful
supplemental information regarding the performance of its business,
and will help investors better understand the sales volumes and
performance of its business. The free cash flow metric is useful as
it provides investors an enhanced view of the company's operational
performance and the cash available to fund on-going operations. The
presentation of non-GAAP free cash flow is not meant to be
considered in isolation or as an alternative to net income as an
indicator of our performance, or as an alternative to cash flows
from operating activities as a measure of liquidity.
The company encourages investors to carefully consider its
results under GAAP, as well as its supplemental non-GAAP
information and the related reconciliations, to more fully
understand its business. Reconciliations of these GAAP and non-GAAP
financial measures are presented in the tables at the end of this
release.
"Safe harbor" statement under the Private Securities
Litigation Reform Act of 1995
This press
release contains forward-looking statements. Forward-looking
statements include all statements that are not historical facts and
can be identified by terms such as "expects," "anticipates,"
"believes," "could," "seeks," "estimates," "intends," "may,"
"plans," "potential," "predicts," "projects," "should," "will,"
"would" or similar expressions and the negatives of those terms.
Examples of forward-looking statements include, but are not limited
to, statements about our opportunities for growth and future
events. The achievement or success of the matters covered by such
forward-looking statements involves risks, uncertainties and
assumptions. If any such risks or uncertainties materialize or if
any of the assumptions prove incorrect, our results could differ
materially from the results expressed or implied by the
forward-looking statements we make.
The risks and uncertainties that could cause actual results to
differ from the results predicted include, but are not limited to,
risks associated with: possible fluctuations in our financial and
operating results; our rate of growth and anticipated revenue run
rate, including our ability to convert deferred revenue into
revenue and, as appropriate, cash flow, and the continued growth
and ability to maintain deferred revenue; errors, interruptions or
delays in our services or Web hosting; breaches of our security
measures; competition and competitive pressures, including
discounting by our competitors; the nature of our business model;
our ability to continue to release, and gain customer acceptance
of, new and improved versions of our services; successful customer
deployment and utilization of our existing and future services;
changes in our sales cycle; the financial impact of any previous
and future acquisitions; relationships with platform or service
providers; various financial aspects of our subscription model;
unexpected increases in attrition or decreases in new business; the
emerging markets in which we operate; unique aspects of entering or
expanding in international markets; our ability to hire, retain and
motivate employees, to ramp our sales team, and to manage our
growth; changes in our customer base; technological developments;
regulatory developments; litigation related to intellectual
property and other matters, and any related claims, negotiations
and settlements; unanticipated changes in our effective tax rate;
fluctuations in the number of shares we have outstanding and the
price of such shares; foreign currency exchange rates; collection
of receivables; interest rates; factors affecting our deferred tax
assets and ability to value and utilize them; the risks and
expenses associated with our real estate and office facilities
space; general developments in the economy, financial markets, and
credit markets; costs associated with our pending merger with
Vista; a failure to complete the merger; and matters arising in
connection with the parties' efforts to comply with and satisfy
applicable regulatory approvals and closing conditions relating to
the merger.
Further information about potential factors that could affect
our financial results is included in public reports we file with
the Securities and Exchange Commission, including, but not limited
to, the "Risk Factors" and "Management's Discussion and Analysis of
Financial Condition and Results of Operations" sections of our
Forms 10-K and 10-Q, and the Forms 8-K and other documents we file
from time to time.
Any forward-looking statement made by us in this press release
speaks only as of the date on which it is made. Factors or events
that could cause our actual results to differ may emerge from time
to time, and it is not possible for us to predict all of them. We
assume no obligation and do not intend to publicly update these
forward-looking statements, whether as a result of new information,
future developments, or otherwise, except as required by law.
About Marketo
Marketo (NASDAQ: MKTO) provides the
leading engagement marketing software and solutions designed to
help marketers develop long-term relationships with their customers
- from acquisition to advocacy. Marketo is built for
marketers, by marketers and is setting the innovation agenda for
marketing technology. Marketo puts Marketing First.
Headquartered in San Mateo, CA, with offices around the
world, Marketo serves as a strategic partner to large
enterprise and fast-growing small companies across a wide variety
of industries. To learn more about Marketo's Engagement
Marketing Platform, LaunchPoint® partner ecosystem, and
the vast community that is the Marketo Marketing
Nation®, visit www.marketo.com.
Marketo, the Marketo logo, Marketing Nation and LaunchPoint
are trademarks of Marketo, Inc. All other trademarks are the
property of their respective owners.
MARKETO,
INC.
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(In
thousands)
|
(Unaudited)
|
|
|
June
30,
|
|
December
31,
|
|
2016
|
|
2015
|
|
|
|
|
ASSETS
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
99,504
|
|
$
107,218
|
Accounts receivable,
net
|
61,992
|
|
50,678
|
Prepaid expenses and
other current assets
|
8,502
|
|
9,073
|
Total current
assets
|
169,998
|
|
166,969
|
Property and
equipment, net
|
24,795
|
|
21,323
|
Goodwill
|
29,201
|
|
29,201
|
Intangible assets,
net
|
4,978
|
|
5,455
|
Other
assets
|
2,960
|
|
2,130
|
Total
assets
|
$
231,932
|
|
$
225,078
|
|
|
|
|
LIABILITIES,
REDEEMABLE NON-CONTROLLING INTERESTS AND STOCKHOLDERS'
EQUITY
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
$
7,318
|
|
$
4,265
|
Accrued expenses and
other current liabilities
|
25,177
|
|
25,706
|
Deferred
revenue
|
102,604
|
|
91,735
|
Current portion of
credit facility
|
1,383
|
|
2,174
|
Total current
liabilities
|
136,482
|
|
123,880
|
Credit facility, net
of current portion
|
-
|
|
478
|
Deferred revenue,
long-term
|
156
|
|
230
|
Other
liabilities
|
4,602
|
|
2,722
|
Total
liabilities
|
141,240
|
|
127,310
|
|
|
|
|
Redeemable
non-controlling interests
|
9,888
|
|
4,643
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
Common
stock
|
5
|
|
4
|
Additional paid-in
capital
|
365,158
|
|
344,727
|
Accumulated other
comprehensive loss
|
77
|
|
(274)
|
Accumulated
deficit
|
(284,436)
|
|
(251,332)
|
Total stockholders'
equity
|
80,804
|
|
93,125
|
Total liabilities,
redeemable non-controlling interests and stockholders'
equity
|
$
231,932
|
|
$
225,078
|
MARKETO,
INC.
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(In thousands,
except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
June 30,
|
|
Six Months
Ended
June 30,
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
Subscription and
support
|
$
57,682
|
|
$
43,757
|
|
$ 113,030
|
|
$
83,857
|
Professional services
and other
|
8,313
|
|
6,923
|
|
15,181
|
|
12,823
|
Total
revenue
|
65,995
|
|
50,680
|
|
128,211
|
|
96,680
|
Cost of revenue
(1):
|
|
|
|
|
|
|
|
Subscription and
support
|
12,178
|
|
9,770
|
|
24,488
|
|
18,844
|
Professional services
and other
|
9,058
|
|
8,177
|
|
18,126
|
|
15,514
|
Total cost of
revenue
|
21,236
|
|
17,947
|
|
42,614
|
|
34,358
|
Gross
profit:
|
|
|
|
|
|
|
|
Subscription and
support
|
45,504
|
|
33,987
|
|
88,542
|
|
65,013
|
Professional services
and other
|
(745)
|
|
(1,254)
|
|
(2,945)
|
|
(2,691)
|
Total gross
profit
|
44,759
|
|
32,733
|
|
85,597
|
|
62,322
|
Operating expenses
(1):
|
|
|
|
|
|
|
|
Research and
development
|
10,178
|
|
9,168
|
|
21,179
|
|
18,863
|
Sales and
marketing
|
35,096
|
|
32,055
|
|
72,209
|
|
62,087
|
General and
administrative
|
14,445
|
|
8,960
|
|
25,317
|
|
17,742
|
Total
operating expenses
|
59,719
|
|
50,183
|
|
118,705
|
|
98,692
|
Loss from
operations
|
(14,960)
|
|
(17,450)
|
|
(33,108)
|
|
(36,370)
|
Other income
(expense), net
|
51
|
|
97
|
|
(86)
|
|
617
|
Loss before provision
for income taxes
|
(14,909)
|
|
(17,353)
|
|
(33,194)
|
|
(35,753)
|
Provision for income
taxes
|
405
|
|
100
|
|
807
|
|
312
|
Net loss
|
(15,314)
|
|
(17,453)
|
|
$ (34,001)
|
|
$ (36,065)
|
Net loss and
adjustment attributable to redeemable non-controlling
interests
|
(5,445)
|
|
(497)
|
|
(5,181)
|
|
(43)
|
Net loss attributable
to Marketo
|
$ (20,759)
|
|
$ (17,950)
|
|
$ (39,182)
|
|
$ (36,108)
|
|
|
|
|
|
|
|
|
Net loss per share of
common stock, basic and diluted
|
$
(0.46)
|
|
$
(0.43)
|
|
$
(0.88)
|
|
$
(0.86)
|
Shares used in
computing net loss per share of common stock, basic and
diluted
|
44,694
|
|
42,163
|
|
44,343
|
|
41,889
|
|
|
|
|
|
|
|
|
(1) Amounts include
stock-based compensation expense as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
June 30,
|
|
Six Months
Ended
June 30,
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
Cost of subscription
and support revenue
|
$
789
|
|
$
626
|
|
$
1,551
|
|
$
1,245
|
Cost of professional
services and other revenue
|
1,174
|
|
1,100
|
|
2,386
|
|
2,037
|
Research and
development
|
1,859
|
|
1,639
|
|
3,664
|
|
3,955
|
Sales and
marketing
|
3,217
|
|
3,404
|
|
6,291
|
|
6,206
|
General and
administrative
|
3,099
|
|
2,957
|
|
6,246
|
|
5,564
|
Total stock-based
compensation expense
|
$
10,138
|
|
$
9,726
|
|
$
20,138
|
|
$
19,007
|
MARKETO,
INC.
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(In
thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
June 30,
|
|
Six Months
Ended
June 30,
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
Net loss:
|
|
|
|
|
|
|
|
Net loss attributable
to Marketo
|
$ (20,759)
|
|
$ (17,950)
|
|
$ (39,182)
|
|
$ (36,108)
|
Net loss and
adjustment attributable to redeemable non-controlling
interests
|
5,445
|
|
497
|
|
5,181
|
|
43
|
Net
loss
|
(15,314)
|
|
(17,453)
|
|
(34,001)
|
|
(36,065)
|
Adjustments to
reconcile net loss to net cash provided by (used in) operating
activities:
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
3,946
|
|
3,406
|
|
7,926
|
|
6,285
|
Stock-based
compensation expense
|
10,138
|
|
9,726
|
|
20,138
|
|
19,007
|
Deferred income
taxes
|
(220)
|
|
60
|
|
(136)
|
|
247
|
Provision for
(reduction of) allowance for doubtful accounts
|
509
|
|
(12)
|
|
613
|
|
236
|
Loss on disposal of
fixed assets
|
9
|
|
-
|
|
9
|
|
-
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
|
Accounts
receivable
|
(13,873)
|
|
(5,451)
|
|
(11,577)
|
|
(8,478)
|
Prepaid expenses and
other current assets
|
7,072
|
|
2,151
|
|
1,531
|
|
(2,019)
|
Other
assets
|
142
|
|
(217)
|
|
25
|
|
(861)
|
Accounts
payable
|
1,759
|
|
1,160
|
|
1,600
|
|
2,188
|
Accrued expenses and
other current liabilities
|
(133)
|
|
3,047
|
|
(1,682)
|
|
2,532
|
Deferred
revenue
|
10,773
|
|
13,589
|
|
10,002
|
|
18,283
|
Other
liabilities
|
407
|
|
(39)
|
|
787
|
|
77
|
Net cash provided by
(used in) operating activities
|
5,215
|
|
9,967
|
|
(4,765)
|
|
1,432
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
Increase in
restricted cash
|
-
|
|
-
|
|
(735)
|
|
(215)
|
Purchase of property
and equipment
|
(2,183)
|
|
(4,232)
|
|
(6,770)
|
|
(8,324)
|
Capitalized software
development
|
(548)
|
|
(251)
|
|
(1,149)
|
|
(772)
|
Net cash used in
investing activities
|
(2,731)
|
|
(4,483)
|
|
(8,654)
|
|
(9,311)
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
Proceeds from
issuance of common stock upon exercise of stock
options
|
2,707
|
|
2,053
|
|
3,488
|
|
3,018
|
Proceeds from
issuance of common stock issued under employee stock purchase
plan
|
-
|
|
-
|
|
2,716
|
|
2,885
|
Investment from
redeemable non-controlling interests
|
-
|
|
-
|
|
-
|
|
1,678
|
Repurchase of
unvested common stock from terminated employees
|
-
|
|
(32)
|
|
-
|
|
(32)
|
Withholding taxes
remitted for the net share settlement of equity awards
|
(62)
|
|
(71)
|
|
(65)
|
|
(74)
|
Repayment of
debt
|
(573)
|
|
(676)
|
|
(1,270)
|
|
(1,346)
|
Net cash provided by
financing activities
|
2,072
|
|
1,274
|
|
4,869
|
|
6,129
|
Effect of foreign
exchange rate changes on cash and cash equivalents
|
245
|
|
(81)
|
|
836
|
|
(449)
|
Net decrease in cash
and cash equivalents
|
4,801
|
|
6,677
|
|
(7,714)
|
|
(2,199)
|
Cash and cash
equivalents — beginning of period
|
94,703
|
|
103,768
|
|
107,218
|
|
112,644
|
Cash and cash
equivalents — end of period
|
$
99,504
|
|
$ 110,445
|
|
$
99,504
|
|
$ 110,445
|
MARKETO, INC.
RECONCILIATION OF GAAP
MEASURES TO NON-GAAP MEASURES
(In thousands, except per
share data)
(Unaudited)
To supplement our condensed consolidated financial statements
presented on a GAAP basis, Marketo uses non-GAAP measures of
operating loss, net loss and net loss per share, which are adjusted
to exclude certain costs, expenses, gains and losses we believe
appropriate to enhance an overall understanding of our past
financial performance and also our prospects for the future. These
adjustments to our current period GAAP results are made with the
intent of providing both management and investors a more complete
understanding of Marketo's underlying operational results and
trends and our marketplace performance. In addition, these adjusted
non-GAAP results are among the information management uses as a
basis for our planning and forecasting of future periods. The
presentation of this additional information is not meant to be
considered in isolation or as a substitute for results prepared in
accordance with generally accepted accounting principles in
the United States of America.
|
Three Months
Ended
March 31, 2016
|
|
Three Months
Ended
June 30, 2016
|
|
Three Months
Ended
June 30, 2015
|
|
Six Months
Ended
June 30, 2016
|
|
Six Months
Ended
June 30, 2015
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
Subscription and
support
|
$
55,348
|
|
$
57,682
|
|
$
43,757
|
|
$
113,030
|
|
$
83,857
|
|
Professional services
and other
|
6,868
|
|
8,313
|
|
6,923
|
|
15,181
|
|
12,823
|
Total
Revenue
|
$
62,216
|
|
$
65,995
|
|
$
50,680
|
|
$
128,211
|
|
$
96,680
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
reconciliation:
|
|
|
|
|
|
|
|
|
|
|
GAAP Subscription and
support
|
$
12,310
|
|
$
12,178
|
|
$
9,770
|
|
$
24,488
|
|
$
18,844
|
|
Stock-based
compensation
|
(762)
|
|
(789)
|
|
(626)
|
|
(1,551)
|
|
(1,245)
|
|
Amortization
of acquired intangible assets
|
(377)
|
|
(377)
|
|
(377)
|
|
(754)
|
|
(754)
|
|
Non-GAAP subscription
and support
|
$
11,171
|
|
$
11,012
|
|
$
8,767
|
|
$
22,183
|
|
$
16,845
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Professional
services and other
|
$
9,068
|
|
$
9,058
|
|
$
8,177
|
|
$
18,126
|
|
$
15,514
|
|
Stock-based
compensation
|
(1,212)
|
|
(1,174)
|
|
(1,100)
|
|
(2,386)
|
|
(2,037)
|
|
Non-GAAP professional
services and other
|
$
7,856
|
|
$
7,884
|
|
$
7,077
|
|
$
15,740
|
|
$
13,477
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit and
gross margin reconciliation:
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP subscription
and support gross profit
|
$
44,177
|
|
$
46,670
|
|
$
34,990
|
|
$
90,847
|
|
$
67,012
|
|
Non-GAAP professional
services and other gross profit
|
(988)
|
|
429
|
|
(154)
|
|
(559)
|
|
(654)
|
|
Non-GAAP gross
profit
|
$
43,189
|
|
$
47,099
|
|
$
34,836
|
|
$
90,288
|
|
$
66,358
|
|
Non-GAAP
subscription and support gross margin
|
79.8%
|
|
80.9%
|
|
80.0%
|
|
80.4%
|
|
79.9%
|
|
Non-GAAP
professional services and other gross margin
|
-14.4%
|
|
5.2%
|
|
-2.2%
|
|
-3.7%
|
|
-5.1%
|
|
Non-GAAP gross
margin
|
69.4%
|
|
71.4%
|
|
68.7%
|
|
70.4%
|
|
68.6%
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
reconciliation:
|
|
|
|
|
|
|
|
|
|
|
GAAP Research and
development
|
$
11,001
|
|
$
10,178
|
|
$
9,168
|
|
$
21,179
|
|
$
18,863
|
|
Stock-based
compensation
|
(1,805)
|
|
(1,859)
|
|
(1,639)
|
|
(3,664)
|
|
(3,955)
|
|
Amortization
of acquired intangible assets
|
(37)
|
|
(38)
|
|
(37)
|
|
(75)
|
|
(74)
|
|
Non-GAAP research and
development
|
$
9,159
|
|
$
8,281
|
|
$
7,492
|
|
$
17,440
|
|
$
14,834
|
|
As a % of total
revenues, non-GAAP
|
14.7%
|
|
12.5%
|
|
14.8%
|
|
13.6%
|
|
15.3%
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Sales and
marketing
|
$
37,113
|
|
$
35,096
|
|
$
32,055
|
|
$
72,209
|
|
$
62,087
|
|
Stock-based
compensation
|
(3,074)
|
|
(3,217)
|
|
(3,404)
|
|
(6,291)
|
|
(6,206)
|
|
Amortization
of acquired intangible assets
|
(137)
|
|
(71)
|
|
(137)
|
|
(208)
|
|
(274)
|
|
Non-GAAP sales and
marketing
|
$
33,902
|
|
$
31,808
|
|
$
28,514
|
|
$
65,710
|
|
$
55,607
|
|
As a % of total
revenues, non-GAAP
|
54.5%
|
|
48.2%
|
|
56.3%
|
|
51.3%
|
|
57.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP General and
administrative
|
$
10,872
|
|
$
14,445
|
|
$
8,960
|
|
$
25,317
|
|
$
17,742
|
|
Stock-based
compensation
|
(3,147)
|
|
(3,099)
|
|
(2,957)
|
|
(6,246)
|
|
(5,564)
|
|
Amortization
of acquired intangible assets
|
(46)
|
|
(46)
|
|
(46)
|
|
(92)
|
|
(92)
|
|
Acquisition
related costs
|
-
|
|
(4,070)
|
|
-
|
|
(4,070)
|
|
-
|
|
Non-GAAP general and
administrative
|
$
7,679
|
|
$
7,230
|
|
$
5,957
|
|
$
14,909
|
|
$
12,086
|
|
As a % of total
revenues, non-GAAP
|
12.3%
|
|
11.0%
|
|
11.8%
|
|
11.6%
|
|
12.5%
|
|
|
|
|
|
|
|
|
|
|
|
Loss from
operations reconciliation:
|
|
|
|
|
|
|
|
|
|
|
GAAP loss from
operations
|
$
(18,148)
|
|
$
(14,960)
|
|
$
(17,450)
|
|
$
(33,108)
|
|
$
(36,370)
|
|
Stock-based
compensation
|
10,000
|
|
10,138
|
|
9,726
|
|
20,138
|
|
19,007
|
|
Amortization
of acquired intangible assets
|
597
|
|
532
|
|
597
|
|
1,129
|
|
1,194
|
|
Acquisition
related costs
|
-
|
|
4,070
|
|
-
|
|
4,070
|
|
-
|
|
Non-GAAP loss from
operations
|
$
(7,551)
|
|
$
(220)
|
|
$
(7,127)
|
|
$
(7,771)
|
|
$
(16,169)
|
|
As a % of total
revenues, non-GAAP
|
-12.1%
|
|
-0.3%
|
|
-14.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
reconciliation:
|
|
|
|
|
|
|
|
|
|
|
GAAP Net loss
attributable to Marketo
|
$
(18,423)
|
|
$
(20,759)
|
|
$
(17,950)
|
|
$
(34,001)
|
|
$
(36,108)
|
|
Stock-based
compensation
|
10,000
|
|
10,138
|
|
9,726
|
|
20,138
|
|
19,007
|
|
Amortization
of acquired intangible assets
|
597
|
|
532
|
|
597
|
|
1,129
|
|
1,194
|
|
Acquisition
related costs
|
-
|
|
4,070
|
|
-
|
|
4,070
|
|
-
|
|
Adjustment to
redeemable non-controlling interests
|
174
|
|
5,904
|
|
912
|
|
6,078
|
|
912
|
|
Non-GAAP Net loss
attributable to Marketo
|
$
(7,652)
|
|
$
(115)
|
|
$
(6,715)
|
|
$
(2,586)
|
|
$
(14,995)
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net
loss per share
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
$
(0.42)
|
|
$
(0.46)
|
|
$
(0.43)
|
|
$
(0.88)
|
|
$
(0.86)
|
|
Non-GAAP
|
$
(0.17)
|
|
$
(0.00)
|
|
$
(0.16)
|
|
$
(0.06)
|
|
$
(0.36)
|
|
|
|
|
|
|
|
|
|
|
|
Shares used to
compute basic and diluted GAAP and Non-GAAP net loss per
share
|
43,992
|
|
44,694
|
|
42,163
|
|
44,343
|
|
41,889
|
MARKETO,
INC. NON-GAAP SUPPLEMENTAL FINANCIAL
INFORMATION (In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
1) Calculated
Billings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
June 30,
|
|
Six Months
Ended
June 30,
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
Total
revenue
|
$
65,995
|
|
$ 50,680
|
|
$ 128,211
|
|
$
96,680
|
|
Add
increase in total deferred revenue
|
11,047
|
|
13,736
|
|
10,795
|
|
17,675
|
|
Total calculated
billings
|
$
77,042
|
|
$ 64,416
|
|
$ 139,006
|
|
$ 114,355
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2) Reconciliation
of GAAP Operating Cash Flow to Free Cash Flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
June 30,
|
|
Six Months
Ended
June 30,
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
GAAP net cash used in
operating activities
|
$
5,215
|
|
$
9,967
|
|
$
(4,765)
|
|
$
1,432
|
|
Less
purchases of property plant and
equipment
|
(2,183)
|
|
(4,232)
|
|
(6,770)
|
|
(8,324)
|
|
Less
capitalized software development
|
(548)
|
|
(251)
|
|
(1,149)
|
|
(772)
|
|
Free cash
flow
|
$
2,484
|
|
$
5,484
|
|
$ (12,684)
|
|
$
(7,664)
|
|
Logo - http://photos.prnewswire.com/prnh/20070917/AQM011LOGO
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/marketo-announces-second-quarter-2016-results-300308724.html
SOURCE Marketo, Inc.