CAMPBELL, Calif., July 9, 2015 /PRNewswire/ -- Barracuda Networks, Inc. (NYSE: CUDA), a leading provider of cloud-connected security and storage solutions, today announced results for its first quarter of fiscal 2016, which ended May 31, 2015.

http://photos.prnewswire.com/prnvar/20131113/SF16521LOGO

Billings & Revenue: For the first quarter of fiscal 2016, gross billings grew to $94.3 million, up from $87.6 million in the first quarter of fiscal 2015. Total revenue increased 18% to $78.0 million, up from $66.2 million in the first quarter of fiscal 2015. Appliance revenue in the first quarter of fiscal 2016 grew to $23.7 million, up from $20.8 million in the first quarter of fiscal 2015, and recurring subscription revenue grew to $54.3 million in the first quarter of fiscal 2016, up from $45.4 million in the first quarter of fiscal 2015, representing 70% of total revenue.

Net Income: GAAP net loss in the first quarter of fiscal 2016 was $3.8 million, or $0.07 loss per share, based on a basic share count of 53.0 million. Non-GAAP net income for the first quarter of fiscal 2016 was $5.1 million, or $0.09 earnings per share, based on a diluted share count of 55.0 million. Non-GAAP net income excludes $6.5 million in stock-based compensation expense, $1.1 million in acquisition and other non-recurring charges, $0.6 million in amortization of intangibles, $0.5 million in other expense, net and $0.2 million in income tax provision of non-GAAP exclusions. The reconciliation between GAAP and non-GAAP information is contained in the tables below.

"We delivered revenue and non-GAAP EPS at the top end of our targeted range," said BJ Jenkins, president and CEO. "During the quarter, we grew total active subscribers, increased gross margin and maintained a 92.5% dollar-based renewal rate, speaking to the underlying strength of our business model."

"Total billings grew by 12% year-over-year on a constant currency basis," said David Faugno, CFO. "In the quarter, non-GAAP operating income grew 40% year-over-year to $7.4 million, or 9.5% of total revenue."

Recent Company Highlights


    --  Expanded Market Share: Listed once again as number one for total
        integrated PBBA units sold in IDC's Worldwide Quarterly PBBA Tracker CQ1
        2015.
    --  Extended Channel Reach: Signed a distribution agreement with Tech Data
        Corporation to extend the market availability of the company's full
        product portfolio in the United States through Tech Data's Advanced
        Infrastructure Solutions (AIS) division. This relationship provides
        authorized Tech Data resellers access to Barracuda's complete security
        and storage product suite of appliances, virtual appliances, SaaS and
        cloud solutions.
    --  Increased Public Cloud Momentum: Enhanced networking and application
        security capabilities to support Microsoft Azure enhancements; and
        achieved VMware Ready - vCloud Air(TM) status for Barracuda NG Firewall,
        Barracuda Message Archiver, Barracuda Spam Firewall and Barracuda Web
        Application Firewall.
    --  Continued Product Innovation: Launched new Barracuda Load Balancer FDC
        that delivers high 40 Gbps throughput load balancing; updated Barracuda
        NG Firewall to include SafeSearch, YouTube for Schools, WiFi Policy
        Enforcement, and Remote Access Management for Mac OS X, Windows and iOS
        devices; and introduced CudaSign Premium to provide businesses with
        multiple options to integrate eSignatures into existing business
        processes such as customer relationship management systems, contract
        management tools, and productivity tools.
    --  Enhanced Mobility Initiatives: Announced product integrations with
        Aerohive's HiveOS® devices, including access points, switches and
        routers, offering customers more granular visibility and security for
        wireless access; and enhanced Barracuda Mobile Device Manager to support
        both Android and iOS operating systems.

Conference Call Information

Barracuda will host a conference call and corresponding live webcast at 1:30 p.m. PT today. To access the conference call, dial 1-855-560-2573 for the U.S. or 1-412-542-4159 for international callers. The webcast will be available live on the investor relations section of the company's website at https://investors.barracuda.com, and via replay beginning approximately two hours after the completion of the call for a period of one year. An audio replay of the call will be available to investors beginning at approximately 5:00 p.m. PT today through July 17, 2015 by dialing 1-877-344-7529 in the U.S. or 1-412-317-0088 for international callers, and entering conference ID 10067135. Additional information can be found in an accompanying supplemental investor slide presentation located at https://investors.barracuda.com.

Forward-Looking Statements

This announcement contains forward-looking statements related to future product performance and potential results from new initiatives that involve risks and uncertainties, including statements regarding the company's expectations regarding financial performance and the potential impact of our new and updated products. Actual results could differ materially from those projected in the forward-looking statements as a result of certain risk factors, including, but not limited to: fluctuations in demand for the company's products and services; a highly competitive business environment for network security and storage solutions; the company's effectiveness in controlling expenses; the effects of significant developments in IT infrastructure deployments, particularly cloud computing; the impact of foreign currency fluctuations; the possibility that the company might experience delays in the development of new technology and products; customer response to its new technology and products; risks related to pending or future litigation and regulatory matters; and a dependency on third parties for certain components of the company's products. The company undertakes no obligation to update the forward-looking information in this release. More information about potential factors that could affect the company's business and financial results is included in its filings with the Securities and Exchange Commission, including, without limitation, under the captions: "Management's Discussion and Analysis of Financial Condition and Results of Operations," and "Risk Factors," which are on file with the Securities and Exchange Commission.

Non-GAAP Financial Measures

Barracuda provides all financial information required in accordance with generally accepted accounting principles (GAAP). To supplement our consolidated financial statements presented in accordance with GAAP, we are also providing with this press release non-GAAP net income, non-GAAP operating income, adjusted EBITDA and adjusted free cash flow. In preparing our non-GAAP information, we have excluded certain amounts as set forth in the attached financial tables and footnotes. We believe that excluding these items provides both management and investors with additional insight into our current operations and the trends affecting the company. In particular, management finds it useful to exclude these items in order to more readily correlate the company's operating activities with the company's ability to generate cash from operations. Accordingly, management uses these non-GAAP measures, along with the comparable GAAP information, in evaluating our historical performance and in planning our future business activities. Please note that our non-GAAP measures may be different than those used by other companies. The additional non-GAAP financial information we present should be considered in conjunction with, and not as a substitute for, our financial information presented in accordance with GAAP. We have provided a non-GAAP reconciliation of the Condensed Consolidated Statement of Operations for the periods presented in this release, which exclude certain amounts as set forth in the attached financial tables and footnotes for these periods. These measures should only be used to evaluate the company's results of operations in conjunction with the corresponding GAAP measures for comparable financial information and understanding of the company's ongoing performance as a business. Barracuda uses both GAAP and non-GAAP measures to evaluate and manage its operations.

About Barracuda Networks Inc. (NYSE: CUDA)

Barracuda provides cloud-connected security and storage solutions that simplify IT. These powerful, easy-to-use and affordable solutions are trusted by more than 150,000 organizations worldwide and are delivered in appliance, virtual appliance, and cloud and hybrid deployments. Barracuda's customer-centric business model focuses on delivering high-value, subscription-based IT solutions that provide end-to-end network and data security. For additional information, please visit http://www.barracuda.com.

Barracuda Networks, Barracuda and the Barracuda Networks logo are registered trademarks or trademarks of Barracuda Networks, Inc. in the US and other countries.

Contacts:

Investor Relations: Adam Carson; +1-408-342-5480; ir@barracuda.com Corporate Communications: Mary Catherine Petermann; +1 404-307-6290; mc@barracuda.com





                                                 Barracuda Networks, Inc.

                                           Condensed Consolidated Balance Sheets

                                                      (in thousands)

                                                        (Unaudited)


                                                               May 31, 2015          February 28, 2015
                                                             ------------          -----------------

    Assets

    Current assets:

               Cash and cash equivalents                                  $156,062                  $151,373

               Marketable securities                                        44,768                    40,754

                Accounts receivable, net of allowance
                for doubtful accounts                                       43,154                    40,725

               Inventories, net                                              4,717                     4,454

               Deferred costs                                               31,146                    30,221

               Deferred income taxes                                            97                       479

               Other current assets                                         11,752                    12,260
                                                                          ------

    Total current assets                                                 291,696                   280,266


               Property and equipment, net                                  27,911                    27,839

               Deferred costs, non-current                                  28,109                    27,715

               Deferred income taxes, non-current                              423                       443

               Other non-current assets                                      4,059                     4,123

               Intangible assets, net                                        8,627                     9,217

               Goodwill                                                     39,598                    39,742

    Total assets                                                        $400,423                  $389,345
                                                                        ========                  ========


    Liabilities and stockholders' deficit

    Current liabilities:

               Accounts payable                                            $13,129                   $16,356

               Accrued payroll and related benefits                         11,210                    11,656

               Other accrued liabilities                                    11,640                    12,465

               Deferred revenue                                            218,131                   209,904

               Deferred income taxes                                           420                       563

               Note payable                                                    255                       252
                                                                             ---

    Total current liabilities                                            254,785                   251,196


    Long-term liabilities:

               Deferred revenue, non-current                               163,011                   163,253

               Deferred income taxes, non-current                            2,146                     2,396

               Note payable, non-current                                     4,317                     4,383

               Other long-term liabilities                                   7,504                     7,201


    Stockholders' deficit:

               Common stock                                                     53                        53

               Additional paid-in capital                                  325,810                   316,035

               Accumulated other comprehensive loss                        (2,432)                  (4,233)

               Accumulated deficit                                       (354,771)                (350,939)
                                                                       ---------

    Total stockholders' deficit                                         (31,340)                 (39,084)

    Total liabilities and
     stockholders' deficit                                              $400,423                  $389,345
                                                                        ========                  ========





                                                                                          Barracuda Networks, Inc.

                                                                               Condensed Consolidated Statements of Operations

                                                                                (in thousands, except per share information)

                                                                                                 (Unaudited)


                                                                        Three months ended May 31,
                                                                     --------------------------

                                                                                                               2015                          2014
                                                                                                               ----                          ----


    Revenue:

                Appliance                                    $23,682                                                           $20,836

                Subscription                                  54,292                                                            45,373


                                    Total revenue                                                            77,974                        66,209


    Cost of revenue                                                                                        15,966                        14,406
                                                                                                           ------                        ------


    Gross profit                                                                                           62,008                        51,803


    Operating expenses:

                 Research and
                 development                                  18,000                                                            12,952

                 Sales and
                 marketing                                    34,132                                                            29,479

                 General and
                 administrative                               10,698                                                             8,564


                                    Total operating expenses                                                 62,830                        50,995
                                                                                                             ------                        ------

    Income (loss) from operations                                                                           (822)                          808


    Other expense, net                                                                                      (568)                         (57)
                                                                                                             ----                           ---


    Income (loss) before income taxes                                                                     (1,390)                          751

    Provision for income taxes                                                                            (2,442)                        (600)
                                                                                                           ------                          ----

    Net income (loss)                                                                                    $(3,832)                         $151
                                                                                                          =======                          ====


    Net income (loss) per share:

                Basic                                                                                         $(0.07)                  $         -


                Diluted                                      $(0.07)                                                    $           -



    Weighted-average shares used to compute net
     income (loss) per share:

                Basic                                                                                          52,996                        51,156


                Diluted                                       52,996                                                            53,605







                                               Barracuda Networks, Inc.

                            Reconciliation of Selected GAAP to Non-GAAP Financial Measures

                                                    (in thousands)

                                                      (Unaudited)


                                                                                           Three months ended May 31,
                                                                                         --------------------------

                                                                                                          2015           2014
                                                                                                          ----           ----


    GAAP cost of revenue                                             $15,966                              $14,406

                                          Amortization of intangible assets
                                          (1)                                                                404            673

                                         Depreciation expense (2)                                          1,032            672

                                          Stock-based compensation expense
                                          (3)                                                                211             52

    Non-GAAP cost of revenue                                         $14,319                              $13,009
                                                                     =======                              =======


    GAAP sales and marketing expense                                 $34,132                              $29,479

                                          Amortization of intangible assets
                                          (1)                                                                174            303

                                         Depreciation expense (2)                                             26             39

                                          Stock-based compensation expense
                                          (3)                                                              1,550            582

                                          Acquisition and other non-
                                          recurring charges (4)                                            (325)             -

    Non-GAAP sales and marketing
     expense                                                         $32,707                              $28,555
                                                                     =======                              =======


    GAAP research and development
     expense                                                         $18,000                              $12,952

                                         Depreciation expense (2)                                            169            151

                                          Stock-based compensation expense
                                          (3)                                                              1,835            748

                                          Acquisition and other non-
                                          recurring charges (4)                                            1,105            372

    Non-GAAP research and development
     expense                                                         $14,891                              $11,681
                                                                     =======                              =======


    GAAP general and administrative
     expense                                                         $10,698                               $8,564

                                         Depreciation expense (2)                                            369            249

                                          Stock-based compensation expense
                                          (3)                                                              2,948          1,700

                                          Acquisition and other non-
                                          recurring charges (4)                                              293             17

    Non-GAAP general and
     administrative expense                                           $7,088                               $6,598
                                                                      ======                               ======


    GAAP total expense                                               $78,796                              $65,401

                                          Amortization of intangible assets
                                          (1)                                                                578            976

                                         Depreciation expense (2)                                          1,596          1,111

                                          Stock-based compensation expense
                                          (3)                                                              6,544          3,082

                                          Acquisition and other non-
                                          recurring charges (4)                                            1,073            389

    Non-GAAP total expense                                           $69,005                              $59,843
                                                                     =======                              =======

                                         Depreciation expense (2)                                          1,596          1,111

    Non-GAAP total expense including
     depreciation                                                    $70,601                              $60,954
                                                                     =======                              =======








                                               Barracuda Networks, Inc.

                            Reconciliation of Selected GAAP to Non-GAAP Financial Measures

                                     (in thousands, except per share information)

                                                      (Unaudited)


                                                                                         Three months ended May 31,
                                                                                         --------------------------

                                                                                                          2015           2014
                                                                                                          ----           ----


    GAAP operating income (loss)                                      $(822)                                $808

                                          Amortization of intangible assets
                                          (1)                                                                578            976

                                          Stock-based compensation expense
                                          (3)                                                              6,544          3,082

                                          Acquisition and other non-
                                          recurring charges (4)                                            1,073            389

    Non-GAAP operating income                                         $7,373                               $5,255
                                                                      ======                               ======


    GAAP net income (loss)                                          $(3,832)                                $151

                                          Amortization of intangible assets
                                          (1)                                                                578            976

                                          Stock-based compensation expense
                                          (3)                                                              6,544          3,082

                                          Acquisition and other non-
                                          recurring charges (4)                                            1,073            389

                                          Income tax effect of non-GAAP
                                          exclusions (5)                                                     240          (943)

                                          Other expense (income) adjustments
                                          (6)                                                                534           (53)

    Non-GAAP net income                                               $5,137                               $3,602
                                                                      ======                               ======


    Non-GAAP diluted earnings per
     share (7)                                                         $0.09                                $0.07
                                                                       =====                                =====

    Weighted-average shares used to
     compute diluted earnings per share                                                                55,034         53,605
                                                                                                       ======         ======



    (1)              Amortization of Intangible Assets. We
                     provide non-GAAP information which
                     excludes expenses for the amortization
                     of intangible assets, as well as certain
                     losses from disposal of such assets,
                     that primarily relate to purchased
                     intangible assets associated with our
                     acquisitions. We believe that
                     eliminating this expense from our non-
                     GAAP measures is useful to investors,
                     because the amortization of intangible
                     assets can be inconsistent in amount and
                     frequency and is significantly impacted
                     by the timing and magnitude of our
                     acquisition transactions, which also
                     vary in frequency from period to period.
                     Accordingly, we analyze the performance
                     of our operations in each period without
                     regard to such expenses.
                    -----------------------------------------


    (2)              Depreciation Expense. We provide non-
                     GAAP information which excludes
                     depreciation expense related to the
                     amortization of property and equipment,
                     as well as certain losses from disposal
                     of such assets. We believe that
                     eliminating this expense from our non-
                     GAAP measures is useful to investors,
                     because the acquisition of property and
                     equipment, and the corresponding
                     depreciation expense, can be
                     inconsistent in amount and can vary from
                     period to period.
                    ----------------------------------------


    (3)              Stock-Based Compensation Expense. We
                     provide non-GAAP information which
                     excludes expenses for stock-based
                     compensation. We believe the exclusion
                     of this item allows for financial
                     results that are more indicative of our
                     continuing operations. We believe that
                     the exclusion of stock-based
                     compensation expense provides for a
                     better comparison of our operating
                     results to prior periods and to our peer
                     companies as the calculations of stock-
                     based compensation vary from period to
                     period and company to company due to
                     different valuation methodologies,
                     subjective assumptions and the variety
                     of award types.
                    -----------------------------------------


    (4)              Acquisition and Other Non-Recurring
                     Charges. We exclude certain expense
                     items resulting from acquisitions and
                     other non-recurring charges, which we
                     do not expect to recur in our continuing
                     operating results. We believe that
                     adjusting for these charges allows us to
                     better compare results from period to
                     period in order to assess the ongoing
                     operating results of our business. The
                     charges include: (i) costs associated
                     with an internal investigation of export
                     control compliance and (ii) legal,
                     valuation consulting and other expenses
                     incurred in connection with
                     acquisitions, the fair value
                     remeasurements of contingent
                     considerations, the payments made under
                     the terms of certain acquisition
                     agreements and other non-recurring
                     expenses.
                    -----------------------------------------


    (5)              Income Tax Effect of Non-GAAP
                     Exclusions. We believe providing
                     financial information with and without
                     the income tax effect of excluding items
                     related to our non-GAAP financial
                     measures provide our management and
                     users of the financial statements with
                     better clarity regarding the ongoing
                     performance and future liquidity of our
                     business. Excluded items include, but
                     are not limited to: (i) amortization
                     expense of intangible assets, (ii)
                     stock-based compensation expense, (iii)
                     acquisition and other non-recurring
                     charges, and (iv) quarterly changes to
                     the valuation allowance previously
                     established.
                    -----------------------------------------


    (6)              Other Expense (Income) Adjustments. We
                     provide non-GAAP information that
                     excludes the effect of certain other
                     income and losses. These adjustments
                     most significantly consist of foreign
                     currency remeasurement gains and losses.
                     For all non-functional currency account
                     balances, the remeasurement of such
                     balances to the functional currency will
                     result in either a foreign exchange gain
                     or a loss which is recorded in other
                     expense, net. We believe that
                     eliminating these items from our non-
                     GAAP measures is useful to investors,
                     because foreign currency remeasurement
                     adjustments can be inconsistent in
                     amount and can vary from period to
                     period.
                    -----------------------------------------


    (7)              Non-GAAP Diluted Earnings Per Share. We
                     provide non-GAAP diluted earnings per
                     share. The non-GAAP diluted earnings per
                     share amount is calculated based on our
                     non-GAAP net income divided by the
                     weighted-average diluted shares
                     outstanding for the period.
                    ----------------------------------------







                                   Barracuda Networks, Inc.

                 Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA

                                        (in thousands)

                                         (Unaudited)


                                                                            Three months ended May
                                                                                      31,
                                                                           -----------------------

                                                                                 2015                  2014
                                                                                 ----                  ----


    GAAP net income (loss)                              $(3,832)                   $151

                              Deferred revenue, end of period                   381,003               328,488

                               Less: Deferred revenue, beginning
                               of period                                      (372,862)            (313,157)

                               Less: Deferred costs, end of
                               period                                          (59,255)             (52,549)

                               Deferred costs, beginning of
                               period                                            57,936                50,279

                              Other expense, net                                    568                    57

                              Provision for income taxes                          2,442                   600

                               Acquisition and other non-
                               recurring charges                                  1,073                   389

                              Stock-based compensation expense                    6,544                 3,082

                              Amortization of intangible assets                     578                   976

                              Depreciation expense                                1,596                 1,111

    Adjusted EBITDA (1)                                  $15,791                 $19,427
                                                         =======                 =======



    (1)              Adjusted EBITDA. We define adjusted
                     EBITDA as net income (loss) plus
                     increases in deferred revenue and
                     increases in the associated deferred
                     costs, plus non-cash and non-
                     operating charges which include: (i)
                     other expense, net, (ii) provision for
                     income taxes, (iii) acquisition and
                     other non-recurring charges, (iv)
                     stock-based compensation expense, (v)
                     amortization of intangible assets,
                     including certain losses on disposal
                     of intangible assets, and (vi)
                     depreciation expense, including
                     certain losses on disposal of fixed
                     assets. The deferred revenue balances
                     as of May 31, 2015 and February 28,
                     2015 exclude the remaining acquisition
                     date deferred revenue amounts assumed
                     in connection with our acquisition of
                     C2C Systems Limited. We believe
                     adjusted EBITDA provides an indication
                     of profitability from our operations,
                     and provides a consistent measure of
                     our performance from period to period.
                     --------------------------------------







                             Barracuda Networks, Inc.

                 Reconciliation of GAAP Cash Flows from Operating
                       Activities to Adjusted Free Cash Flow

                                  (in thousands)

                                   (Unaudited)


                                      Three months ended
                                            May 31,
                                     -------------------

                                                     2015               2014
                                                     ----               ----


    GAAP
     cash
     flows
     from
     operating
     activities                                  $6,302             $5,407

     Purchase
     of
     property
     and
     equipment                                  (1,876)           (1,589)

     Acquisition
     and
     other
     non-
     recurring
     charges
     (1)                                            886                385

     Adjusted
     free
     cash
     flow
     (2)                                         $5,312             $4,203
                                                 ======             ======



    (1)              Acquisition and Other Non-
                     Recurring Charges. We exclude
                     the cash flow impact resulting
                     from acquisitions and other
                     non-recurring charges, which
                     we do not expect to recur in
                     our continuing operating
                     results. We believe that
                     adjusting for these cash
                     outflows allows us to better
                     compare results from period to
                     period in order to assess the
                     ongoing operating results of
                     our business. The cash flows
                     include: (i) payments
                     associated with an internal
                     investigation of export control
                     compliance and (ii) payments
                     related to legal, valuation
                     consulting and other expenses
                     incurred in connection with
                     acquisitions, as well as the
                     payments under the terms of
                     certain acquisition agreements
                     and other non-recurring
                     expenses.
                    --------------------------------

    (2)              Adjusted Free Cash Flow. We
                     define adjusted free cash flow
                     as cash flows from operating
                     activities less the purchases
                     of property and equipment plus
                     the cash flow effect of
                     acquisition and other non-
                     recurring charges. We believe
                     that adjusting free cash flow
                     to exclude these charges allows
                     us to better compare results
                     from period to period in order
                     to assess the ongoing free cash
                     flow of our business. We
                     believe adjusted free cash flow
                     is an important liquidity
                     measure that reflects the cash
                     generated by the business after
                     the purchase of property and
                     equipment that can then be used
                     for, among other things,
                     strategic acquisitions,
                     investments in the business and
                     funding ongoing operations.
                    -------------------------------







                             Barracuda Networks, Inc.

                 Reconciliation of GAAP Revenue to Gross Billings

                                  (in thousands)

                                   (Unaudited)


                                                                 Three months ended May
                                                                           31,
                                                                -----------------------

                                                                      2015                  2014
                                                                      ----                  ----


    GAAP Revenue                              $77,974                 $66,209

                       Total deferred revenue, end of
                       period                                        381,003               328,488

                       Less:  total deferred revenue,
                       beginning of period                         (372,862)            (313,157)

                      Deferred revenue adjustments                     8,159                 6,060


                       Total change in deferred
                       revenue and adjustments                        16,300                21,391

    Gross billings
     (1)(2)                                   $94,274                 $87,600
                                              =======                 =======



    (1)              Gross Billings. We define gross
                     billings as total revenue plus
                     the change in deferred revenue
                     and other adjustments, which
                     primarily consist of returns
                     and reserves with respect to
                     the 30-day right of return we
                     provide to customers, as well
                     as rebates for certain channel
                     partner activities. The
                     deferred revenue balances as of
                     May 31, 2015 and February 28,
                     2015 exclude the remaining
                     acquisition date deferred
                     revenue amounts assumed in
                     connection with our acquisition
                     of C2C Systems Limited. We
                     believe that gross billings
                     provide insight into the sales
                     of our solutions and
                     performance of our business.
                     -------------------------------

    (2)              In order to determine how our
                     business performed exclusive of
                     the effect of foreign currency
                     fluctuations, we compare the
                     percentage change in our gross
                     billings from one period to
                     another using a constant
                     currency. To present this gross
                     billings information, the
                     current and comparative prior
                     period results for entities
                     that operate in other than U.S.
                     dollars are converted into U.S.
                     dollars at constant exchange
                     rates. For example, the rates
                     in effect at May 31, 2014,
                     which was the last day of our
                     prior fiscal year's comparable
                     quarter, were used to convert
                     current and comparable prior
                     period gross billings rather
                     than the actual exchange rates
                     in effect during the respective
                     period.


                                          Barracuda Networks, Inc.

                               Condensed Consolidated Statements of Cash Flows

                                               (in thousands)

                                                 (Unaudited)


                                                                               Three months ended May 31,
                                                                               --------------------------

                                                                                       2015                    2014
                                                                                       ----                    ----


    Operating activities

    Net income (loss)                                                $(3,832)            $151

    Adjustments to reconcile net income
     (loss) to net cash provided by
     operating activities:

                                            Depreciation and amortization
                                            expense                                     2,174                   2,087

                                           Stock-based compensation expense             6,544                   3,082

                                            Excess tax benefits from equity
                                            compensation plans                        (2,144)                (1,772)

                                           Deferred income taxes                          145                 (3,254)

                                           Other                                          337                      12

    Changes in operating assets and
     liabilities:

                                           Accounts receivable, net                   (2,339)                (5,094)

                                           Inventories, net                             (263)                    730

                                           Income taxes, net                            2,289                   1,024

                                           Deferred costs                             (1,379)                (2,282)

                                           Other assets                                   283                    (30)

                                           Accounts payable                           (3,113)                (4,579)

                                            Accrued payroll and related
                                            benefits                                     (61)                     23

                                           Other liabilities                            (352)                   (31)

                                           Deferred revenue                             8,013                  15,340


    Net cash provided by operating
     activities                                                                      6,302                   5,407


    Investing activities

                                            Proceeds from the sale of
                                            marketable securities                       3,203                       -

                                            Proceeds from the maturity of
                                            marketable securities                       3,026                       -

                                           Purchase of marketable securities          (8,493)                      -

                                           Purchase of property and equipment         (1,876)                (1,589)

                                            Purchase of investments in non-
                                            marketable equity and debt
                                            securities                                      -                  (600)

    Net cash used in investing
     activities                                                                    (4,140)                (2,189)


    Financing activities

                                            Proceeds from issuance of common
                                            stock                                       3,248                   2,340

                                            Taxes paid related to net share
                                            settlement of equity awards               (2,176)                (1,125)

                                            Employee loans extended, net of
                                            repayment                                   (276)                  (463)

                                            Excess tax benefits from equity
                                            compensation plans                          2,144                   1,772

                                           Repayment of note payable                     (63)                   (60)

                                           Other                                        (156)                      -


    Net cash provided by financing
     activities                                                                      2,721                   2,464


    Effect of exchange rate changes on
     cash and cash equivalents                                                       (194)                    (3)
                                                                                      ----                     ---

    Net increase in cash and cash
     equivalents                                                                     4,689                   5,679


    Cash and cash equivalents at
     beginning of period                                                           151,373                 135,879

    Cash and cash equivalents at end of
     period                                                          $156,062         $141,558
                                                                     ========         ========

Logo - http://photos.prnewswire.com/prnh/20131113/SF16521LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/barracuda-reports-first-quarter-fiscal-2016-results-300111305.html

SOURCE Barracuda Networks, Inc.