Upload
silverspringir
View
432
Download
0
Embed Size (px)
Citation preview
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
Silver Spring Networks August 2015
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
Forward-Looking Statements This presentation contains forward-looking statements that involve risks and uncertainties. These forward-looking statements include statements regarding the momentum in Silver Spring Networks’ business, the performance, capabilities and benefits of our recently announced Gen5 networking platform and products, intended future analytics applications for the SilverLink Sensor Network, and future growth and future financial results. Statements including words such as "anticipate", "believe", "estimate" or "expect" and statements in the future tense or about future events are forward-looking statements. These forward-looking statements are preliminary estimates and expectations based on current information and are subject to business and economic risks and uncertainties that could cause actual events or actual future results to differ materially from the expectations set forth in the forward-looking statements. Important factors that could cause results to differ materially from the statements herein include: timing around customer decisions and deployment pace; dependence on a limited number of customers and key suppliers; general economic risks; specific economic risks in different geographies and among different industries; failure to maintain or increase renewals and increase business from existing customers; uncertainties around continued success in sales growth and market share gains; lengthy sales cycles with no assurances that a prospective customer will select Silver Spring’s products and services; amounts included in backlog may not result in billings or revenue; adverse publicity about, or consumer or political opposition to, the smart grid; security breaches involving smart grid products or services; the ability to integrate technology into third-party devices and Silver Spring’s relationship with third-party manufacturers; execution and customer adoption risks related to new product introductions and innovation, including our recently announced fifth generation networking platform and products; the ability to attract and retain personnel, including members of Silver Spring’s management team; changes in strategy; technological changes that make Silver Spring’s products and services less competitive; competition, particularly from larger companies with more resources than Silver Spring; international business uncertainties; the ability to acquire and integrate other businesses; and other risk factors set forth from time to time in Silver Spring’s filings with the SEC, copies of which are available free of charge at the SEC’s website at www.sec.gov.
All forward-looking statements in this presentation reflect Silver Spring’s expectations only as of the date hereof. Silver Spring undertakes no obligation, and expressly disclaims any obligation, to update any forward-looking statements in this presentation in light of new information or future events.
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
Our Company
3
We are the platform for the next generation smart grid networks,
smart cities and connected infrastructure
We are making the internet-of-things a reality for smart infrastructure
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
Long Term Market Vision
4
Time
Devices
10s of Millions
100s of Millions
Billions
Smart Grid Networks
Smart City Infrastructure Networks
Internet of Things
Open, standards-based, secure, reliable network platform
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
The Leader in Smart Infrastructure • A decade of innovation and global success • Volume leader with 21.5M homes and businesses networked • Proven multi-application network for smart grid and smart city applications • Broad ecosystem includes technology integrators, partners and resellers • 140+ granted and pending patents in the US • Named as a “2015 Smart Grid Company to Watch”
5
2015 IoT Evolution Product of the
Year Gen5 / Milli5
2014 Smart grid
product of the year
SilverLink
2014 American
Tech award Street lights
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
0
5
10
15
20
25
2007 2008 2009 2010 2011 2012 2013 2014 2015
Del
iver
ed E
ndpo
ints
(MM
) Proven Success at Leading Utilities
6
AMI
Street Light
City of Paris Street Light
Bristol
CPFL DA
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
Silver Spring Networks Benefits in Action*
7
• 61 million annual meter reads avoided • Time-of-Use pricing for EV customers • 70K homes restored 24-hours after Napa
Quake
• $30 million operational cash savings for 2014 • Increased reliability by over 20% in past 5
years • North America’s largest street light project
• Record reliability in 1H15 – 879K outages avoided despite severe weather.
• Outage avoidance has saved customers an estimated $175 million
• Largest 2-way residential program with 100K in-home smart thermostats
• Ranked #1 in Customer Satisfaction in 2013 and 2014 by JD Power
• Piloting street light project
* Source: Florida Power & Light 5/25/15 PR, ComEd 4/22/15 PR and company reports, 5/5/15; PG& E Q1 2015 earnings call, OG&E company reports, SSNI internal data
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
We Connect and Empower a Multi-Application Network Platform
8
ISV Utility SSN
Silver Spring Network Environment
IPv6 Network
Network Control Software
SilverLink / Data Platform
Applications App Store
Bridge
Distributed Intelligence Communication modules and Access points
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
Extending the Menu to New Solutions
9
Fault Location, Isolation and
Service Restoration
Voltage Optimization
Network Monitoring
PV & Renewable Integration
Direct Load Control
Price Response
Energy Efficiency
Electricity
Water
Non-Technical Loss
Prepay
Gas
SilverLink Insights Service
Customer IQ
Marketing Services
Street Lights
Traffic Control
Noise Sensors
Environment Sensors
Advanced Metering
Distribution Automation
Demand Side Management
Insights & Analytics
Customer Engagement
Smart Infrastructure
AMI New Solutions
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
Significant Opportunity to Drive Value
10
$47.6
$10.0
$16.0
$5.1
$7.6
($15.0) $7.0
$6.9
$1.3 $1.5
$3.0
$4.2
$60
$50
$40
$30
$20
$10
0
($10)
($20)
Net
Ben
efits
($/e
ndpo
int/y
ear)
Network Cost
Meter Reading
Remote Connect Billing Outage
Demand Response
Dynamic Pricing
Energy Efficiency
Theft Detection
Distribution Automation CVR Net
Benefits
Source: Silver Spring Networks estimates. Net benefits calculated based on annualized benefits and costs.
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
Gen5: Designed for Internet of Things Outdoor machine to machine communications
11
• Up to 50 mile range for remote rural areas • Battery powered at 1/7 the size to enable new use cases
- Water, gas, environmental sensors, parking - Up to 20 year life on AA Lithium Ion batteries
• Low latency for mission critical apps - Grid Reliability
• Up to 10X computing performance over Gen4
Gen5 Communications Module Gen5 Milli Communications Module
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
SilverLink Platform & Ecosystem Analytics Solutions from Silver Spring and Partners
12
Customer Engagement
Demand-Side Management
Customer Case and Outreach
Network Analytics
Network Analytics
CustomerIQ App Suite Operational Apps
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
Detectent Analytics Platform
13
CIS/MDM Systems
Work Order Systems
EE/DR Systems
Utility Analysis
Business Listings
Premise Data
Weather Data
GIS/SCADA Data
Asset Mgmt
Data Sources
INTEGRATIONS
ACCESS
Customer Intelligence Platform
Applications
Customer Programs
Grid Operations
Revenue Assurance
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
Smart City Infrastructure Vision
14
More Control, Less Energy, More Security, Less Traffic, More Services, Less Pollution, More Decisions in Less Time
Camera
LED Electrical Car Chargers
Traffic Light
Sensors
Speed Radar
Low Voltage Electrical Cabinets
Information Panels
Bus Stops
Bike Stations
Network Routers
Intelligent Traffic Control
Public Lighting Cabinets
EV Charging Infrastructure
Smart Streets
Video Surveillance
Sensors Pollution,
Water Meters, Noise
City Communication Networks
City Info Panels Advertising Panels
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
Diversifying the Business Non-GAAP Revenue – % of Total
15
2009A
By Type:
Product 91%
Managed Services & SaaS 4%
Professional Services 5%
By Solution:
Network / AMI 100%
New Solutions 0%
By Geography:
U.S. 94%
International 6%
1H15
65%
19%
16%
79%
21%
83%
17%
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
Our Business Model Every Home & Business We Network Increases Our Value
16
Time
$
+19%
+32%
(9%)
2014 Results
Endpoint Monetization
$2-$3/ Year(1)
Products(2): ~$65 - 75
Services: ~$15
18 20
8 8
26 28
2013 2014
Cumulative Endpoints (M)
Endpoint is a connected home or business. 1. Based on the current model and delivered cumulative endpoints. 2. Based on the current model and new endpoints delivered within the year.
Deployed
Contracted
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
Recurring Revenue Grows with Footprint
17
21.5M Delivered Endpoints
8M Endpoints in Backlog*
Expanded Menu into a Growing
Footprint
Building Higher Visibility
Recurring Revenue Base
Cumulative Endpoints (M) Non-GAAP Managed Services & SaaS** ($M)
* Backlog as of Dec. 31, 2014. ** Non-GAAP revenue financial measures.
19.1 19.7 20.3 20.8 21.5
Q214 Q314 Q414 Q115 Q215
$10.9 $11.5 $11.6 $12.6 $13.0
Q214 Q314 Q414 Q115 Q215
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
Q215 Financial Results
18
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
• Solid Q2 results
• Cash Flow from Operations of $10 million
• Strongest deployment quarter in 2 years
• International sales up triple-digits
• Gross profit up 41% on double-digit growth for SSN technology
• Increased deal activity in every region we operate
State of Business
19
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
$64$69
Q214 Q215
Q215 Financial Results
Non-GAAP Revenue Non-GAAP Revenue by Type
Non-GAAP Services Revenue Network Footprint (Cumulative Endpoints)
$Millions, Endpoints in Millions
$42 $45
$21 $24
Q214 Q215
Services
Product
Note: Some figures may not add due to rounding * Excludes 3rd-Party
19.121.5
Q214 Q215
+13%
+6%
+14%
$11 $11
$11 $13
Q214 Q215
Managed/SaaS
Prof. Services
+19%
+9%
+9%
Double Digit Growth
3rd-Party
SSN Content*
20
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
32.4%
41.9%
Q214 Q215
$2.18 $2.26
Q214 Q215
$57 $54
$7 $15
Q214 Q215
Q215 Financial Results (continued)
21
$Millions, except Recurring Revenue per Cuml. Endpoint
Recurring Revenue per Cuml. Endpoint Non-GAAP New Solutions Revenue
Non-GAAP Revenue by Region Non-GAAP Gross Margin +10 pts
Note: Some figures may not add due to rounding * TTM refers to the trailing twelve month period
TTM*
$12 $13
$52 $56
Q214 Q215
AMI
New Solutions
+125%
US
International
+8%
+11%
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
Q215 Non-GAAP Gross Profit Margin
22
$Millions
Q214 Q215
Product 29.5% 43.6% Managed / SaaS 43.1% 43.2%
Professional Service 32.5% 33.7%
Service 37.9% 38.8% Total 32.4% 41.9%
Services$8
Services$9
Product$12
Product$19
$21
$29
Q214 Q215
41%
Note: Some figures may not add due to rounding
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
Q215 Financial Results (continued)
Non-GAAP Operating Expenses Non-GAAP EPS
Non-GAAP Net Income Cash & Equivalents
$Millions, except EPS
$15 $13
$7 $7
$9 $7
$31 $28
Q214 Q215
$(0.20)
$0.02
Q214 Q215
$(10)
$1
Q214 Q215
$111 $119
Q115 Q215
+$0.23
+$11M
Note: Some figures may not add due to rounding
G&A
S&M
R&D
-8%
23
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
Supplemental
24
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
Silver Spring believes that its results of operations under generally accepted accounting principles, or GAAP, when considered in isolation, may only provide limited insight into the performance of its business in any given period. As a result, Silver Spring manages its business, makes planning decisions, evaluates its performance and allocates resources by assessing non-GAAP measures such as non-GAAP revenue, recurring non-GAAP revenue, recurring non-GAAP revenue per endpoint, cost of non-GAAP revenue, non-GAAP gross profit (loss), non-GAAP gross margin, non-GAAP operating income (loss), non-GAAP net income (loss), non-GAAP earnings (loss) per share, and adjusted EBITDA, and total backlog, in addition to other financial measures presented in accordance with GAAP. Silver Spring believes that these non-GAAP and other financial measures offer valuable supplemental information regarding the performance of its business, and will help investors better understand the sales volumes, and gross margin and profitability trends, as well as the cash flow characteristics, of its business. The non-GAAP measures should not be considered in isolation from, are not a substitute for, and do not purport to be an alternative to, revenue, cost of revenue, gross profit (loss), gross margin, operating income (loss), net income (loss), earnings (loss) per share or any other performance measure derived in accordance with GAAP. Silver Spring may consider whether other significant non-recurring items that arise in the future should also be excluded in calculating the non-GAAP financial measures it uses.
Non-GAAP revenue represents amounts invoiced for products for which ownership, typically evidenced by title and risk of loss, has transferred or services that have been provided to the customer, and for which payment is expected to be made in accordance with normal payment terms. Non-GAAP revenue excludes amounts for undelivered products, services to be performed in the future, and amounts paid or payable to customers. Non-GAAP revenue is initially recorded as deferred revenue and is recognized as revenue when all revenue recognition criteria have been met under Silver Spring’s accounting policies as described in Silver Spring’s filings with the Securities and Exchange Commission. Silver Spring reconciles revenue to non-GAAP revenue by adding revenue to the change in deferred revenue in a given period.
Recurring non-GAAP revenue is non-GAAP revenue from managed services and SaaS, as well as customer support and other service offerings. Recurring non-GAAP revenue is primarily recurring in nature and includes managed services, hosting and software maintenance, and support fees, as well as one-time managed services and SaaS set up fees. Customer support and other services are provided to customers outside of managed and SaaS offerings, and are also recurring in nature.
Recurring non-GAAP revenue per endpoint represents a trailing twelve month non-GAAP revenue per cumulative endpoints deployed inception-to-date.
Cost of non-GAAP revenue represents the cost associated with products and services that have been delivered to the customer, excluding stock-based compensation, amortization of intangibles, and acquisition-related charges. Cost of product shipments for which revenue is not recognized in the period incurred is recorded as deferred cost of revenue. Deferred cost of revenue is expensed in the statement of operations as cost of revenue when the corresponding revenue is recognized. Costs related to services are expensed in the period incurred. Silver Spring reconciles cost of revenue to cost of non-GAAP revenue by adding cost of revenue and the change in deferred cost of revenue, less stock-based compensation, amortization of intangibles, and acquisition-related charges included in cost of revenue, in a given period.
Non-GAAP gross profit (loss) is the difference between non-GAAP revenue and cost of non-GAAP revenue. Non-GAAP gross margin is non-GAAP gross profit (loss) as a percentage of non-GAAP revenue.
Non-GAAP operating income (loss) represents operating loss adjusted for non-GAAP revenue and cost of non-GAAP revenue and excludes expenses related to the amortization of intangible assets, stock-based compensation, acquisition-related charges, restructuring and legal settlements.
Non-GAAP net income (loss) represents net income (loss) adjusted for changes in deferred revenue and deferred cost of revenue, and excludes expenses related to the amortization of intangible assets, stock-based compensation, acquisition-related charges, income tax benefit related to acquisitions, restructuring, and legal settlements.
Non-GAAP income (loss) per share represents non-GAAP net income (loss) divided by weighted average shares outstanding for the period.
Adjusted EBITDA is net income (loss) adjusted for changes in deferred revenue and deferred cost of revenue, other (income) expense, net, (benefit) provision for income taxes, depreciation and amortization, stock-based compensation, acquisition-related charges, restructuring, legal settlements, and certain other items management believes affect the comparability of operating results.
Non-GAAP and Other Financial Measures
25
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
Q215 GAAP to Non-GAAP Reconciliation
26
Note: Some figures may not add due to rounding * Net of Foreign Currency Translation
$Thousands,except per share amounts GAAP Financial
Statements
Change in Deferred Revenue and Deferred
Cost of Revenue *Stock-based
CompensationAmortization of
IntangiblesRestructuring &
Litigation Acquisition
Related Costs
Non-GAAP Financial
Information
Product revenue 54,711$ (10,015)$ -$ -$ -$ -$ 44,696$ Service revenue 22,456 1,988 - - - - 24,444
Net revenue 77,167 (8,027) - - - - 69,140
Product cost of revenue 40,533 (14,488) (560) (260) - - 25,225 Service cost of revenue 16,678 - (1,649) - - (60) 14,969
Total cost of revenue 57,211 (14,488) (2,209) (260) - (60) 40,194
Gross profit 19,956 6,461 2,209 260 - 60 28,946 Product Margin 25.9% 43.6%Service Margin 25.7% 38.8%Total Margin 25.9% 41.9%
Operating Expenses Research and development 16,050 - (2,832) - - (27) 13,191 Sales and marketing 8,912 - (1,287) (153) - - 7,472 General and administrative 10,455 - (2,333) (9) - (664) 7,449 Restructuring 1,078 - - - (1,078) - -
Total operating expenses 36,495 - (6,452) (162) (1,078) (691) 28,112
Operating Loss (16,539) 6,461 8,661 422 1,078 751 834 Operating Margin -21.4% 1.2%
Other income (expense), net 74 - - - - - 74 (Benefit) Provision for income taxes (290) - - - - 124 (166)
Net loss (16,175)$ 6,461$ 8,661$ 422$ 1,078$ 627$ 1,074$ Income (Loss) per shareBasic (0.32)$ 0.02$ Diluted (0.32)$ 0.02$ Number of shares used in computationBasic 49,862 49,862 Diluted 49,862 51,390
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
Q214 GAAP to Non-GAAP Reconciliation
27
Note: Some figures may not add due to rounding * Net of Foreign Currency Translation
$Thousands,except per share amounts GAAP Financial
Statements
Change in Deferred Revenue and Deferred
Cost of Revenue *Stock-based
Compensation
Amortization of Intangibles in
Cost of RevenueLitigation and Restructuring
Acquisition Related Costs
Non-GAAP Financial
Information
Product revenue 24,751$ 17,438$ -$ -$ -$ -$ 42,189$ Service revenue 16,856 4,559 - - - - 21,415
Net revenue 41,607 21,997 - - - - 63,604
Product cost of revenue 13,414 16,801 (442) (48) - - 29,725 Service cost of revenue 14,781 - (1,488) - - - 13,293
Total cost of revenue 28,195 16,801 (1,930) (48) - - 43,018
Gross profit 13,412 5,196 1,930 48 - - 20,586 Product Margin 45.8% 29.5%Service Margin 12.3% 37.9%Total Margin 32.2% 32.4%
Operating Expenses Research and development 17,342 - (2,695) - - - 14,647 Sales and marketing 8,854 - (1,754) - - - 7,100 General and administrative 11,888 - (3,183) - 100 - 8,805
Total operating expenses 38,084 - (7,632) - 100 - 30,552
Operating Loss (24,672) 5,196 9,562 48 (100) - (9,966) Operating Margin -59.3% -15.7%
Interest income, net 85 - - - - - 85 Provision for income taxes 4 - - - - - 4
Net loss (24,591)$ 5,196$ 9,562$ 48$ (100)$ -$ (9,885)$
Loss per share, basic and diluted(0.51)$ (0.20)$
Number of shares used in computation, basic and diluted
48,315 48,315
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
UNAUDITED RECONCILIATION OF NET REVENUE BETWEEN GAAP AND NON-GAAP
28
YoY%TYPE ChangeGAAP net revenue:Product net revenue $ 24,751 $ 16,321 $ 60,034 $ 105,035 $ 54,711 121%Service net revenue
Managed services and SaaS (a) 8,584 7,546 10,569 12,974 10,608 24%Professional services 8,272 4,174 6,808 25,631 11,848 43%
Total service net revenue 16,856 11,720 17,377 38,605 22,456 33%Total GAAP net revenue $ 41,607 $ 28,041 $ 77,411 $ 143,640 $ 77,167 85%% Product 59% 58% 78% 73% 71%% Service 41% 42% 22% 27% 29%Change in deferred net revenue:Change in deferred product revenue $ 17,438 $ 33,238 $ (9,991) $ (64,034) $ (10,015) Change in deferred service revenue:
Managed services and SaaS 2,326 3,960 984 (419) 2,387 Professional services 2,233 5,649 1,962 (16,088) (399)
Total change in deferred service revenue 4,559 9,609 2,946 (16,507) 1,988 Total change in deferred revenue $ 21,997 $ 42,847 $ (7,045) $ (80,541) $ (8,027) Non-GAAP revenue:Product net revenue 42,189 49,559 50,043 41,001 44,696 6%Service net revenue:
Managed services and SaaS (a) 10,910 11,506 11,553 12,555 12,995 19%Professional services 10,505 9,823 8,770 9,543 11,449 9%
Total service net revenue 21,415 21,329 20,323 22,098 24,444 14%Total non-GAAP net revenue $ 63,604 $ 70,888 $ 70,366 $ 63,099 $ 69,140 9%% Product 66% 70% 71% 65% 65%% Service 34% 30% 29% 35% 35%
2015Q4 Q2
2014 20142014 2015Q2 Q3 Q1
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
UNAUDITED RECONCILIATION OF NET REVENUE BETWEEN GAAP AND NON-GAAP (continued)
29
YoY%RECURRING REVENUE PER ENDPOINT ChangeRecurring GAAP revenue (TTM) (a) 35,391 32,987 35,220 39,673 41,697 Changes in deferred revenue, net of foreign currency translations 6,179 9,688 9,284 6,851 6,912 Recurring non-GAAP revenue (TTM) (a) $ 41,570 $ 42,675 $ 44,504 $ 46,524 $ 48,609 Cumulative network endpoints delivered 19,081 19,714 20,266 20,814 21,506 Recurring GAAP revenue per endpoint delivered (a) $ 1.85 $ 1.67 $ 1.74 $ 1.91 $ 1.94 5%Recurring non-GAAP revenue per endpoint delivered (a) $ 2.18 $ 2.16 $ 2.20 $ 2.24 $ 2.26 4%
SOLUTIONGAAP net revenue
Advanced metering infrastructure $ 33,610 $ 21,417 $ 72,456 $ 112,865 $ 66,907 99%New solutions 7,997 6,624 4,955 30,775 10,260 28%
Total GAAP net revenue $ 41,607 $ 28,041 $ 77,411 $ 143,640 $ 77,167 85%% Advanced metering infrastructure 81% 76% 94% 79% 87%% New solutions 19% 24% 6% 21% 13%Change in deferred net revenue
Advanced metering infrastructure $ 18,113 $ 39,828 $ (12,441) $ (64,828) $ (10,976) New solutions 3,884 3,019 5,396 (15,713) 2,949
Total change in deferred net revenue $ 21,997 $ 42,847 $ (7,045) $ (80,541) $ (8,027) Non-GAAP net revenue
Advanced metering infrastructure $ 51,723 $ 61,245 $ 60,015 $ 48,037 $ 55,931 8%New solutions 11,881 9,643 10,351 15,062 13,209 11%
Total Non-GAAP net revenue $ 63,604 $ 70,888 $ 70,366 $ 63,099 $ 69,140 9%% Advanced metering infrastructure 81% 86% 85% 76% 81%% New solutions 19% 14% 15% 24% 19%
Q2 Q3 Q4 Q1 Q22014 2014 2014 2015 2015
© Silver Spring Networks, Inc. All rights reserved. Silver Spring Confidential.
UNAUDITED RECONCILIATION OF NET REVENUE BETWEEN GAAP AND NON-GAAP (continued)
30
YoY%GEOGRAPHY ChangeGAAP net revenue
United States $ 34,251 $ 15,700 $ 30,017 $ 122,582 $ 72,360 111%International 7,356 12,341 47,394 21,058 4,807 -35%
Total GAAP net revenue $ 41,607 $ 28,041 $ 77,411 $ 143,640 $ 77,167 85%% United States 82% 56% 39% 85% 94%% International 18% 44% 61% 15% 6%Change in deferred net revenue
United States $ 22,799 $ 48,248 $ 29,176 $ (66,533) $ (17,955) International (802) (5,401) (36,221) (14,008) 9,928
Total change in deferred net revenue $ 21,997 $ 42,847 $ (7,045) $ (80,541) $ (8,027) Non-GAAP net revenue
United States $ 57,050 $ 63,948 $ 59,193 $ 56,049 $ 54,405 -5%International 6,554 6,940 11,173 7,050 14,735 125%
Total non-GAAP net revenue $ 63,604 $ 70,888 $ 70,366 $ 63,099 $ 69,140 9%% United States 90% 90% 84% 89% 79%% International 10% 10% 16% 11% 21%(a) Certain amounts have been reclassified in 2014 from Professional services to Managed services and SaaS related to product support which is recurring in nature to conform to current period presentation.
Q2 Q3 Q4 Q1 Q22014 2014 2014 2015 2015