CAMPBELL, Calif., July 7, 2016 /PRNewswire/ -- Barracuda Networks, Inc. (NYSE: CUDA), a leading provider of cloud-enabled security and data protection solutions, today announced results for its first quarter fiscal 2017 that ended May 31, 2016.

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

"We delivered strong results in the quarter and exceeded guidance on revenue, billings and earnings per share. We grew revenue 11% year-over-year and more than doubled our non-GAAP earnings when compared with the first quarter of last year," said BJ Jenkins, president and CEO. "Our performance in the quarter was largely driven by execution on our strategy, which includes focusing our efforts to be the leader in security and data protection for our customers and expanding our routes to market, specifically in the MSP and public cloud channels. We made solid progress on these initiatives in the first quarter, and as a result, we believe we are building market momentum, and expect continued growth in our core product areas and in our bottom-line."

First Quarter Fiscal 2017 Financial Summary


    --  Total revenue increased 11% to $86.7 million, compared with $78.0
        million in the first quarter of fiscal 2016. Recurring subscription
        revenue grew to $65.3 million, up 20% from $54.3 million in the first
        quarter of fiscal 2016, representing 75% of total revenue, and Appliance
        revenue was $21.3 million, compared with $23.7 million in the first
        quarter of fiscal 2016.
    --  Gross billings were $98.2 million, compared with $94.3 million in the
        first quarter of fiscal 2016. The number of active subscribers grew
        approximately 14% to over 286,000 and the dollar-based renewal rate was
        93% for the quarter.
    --  GAAP net income was $2.8 million, or $0.05 per share, based on a diluted
        share count of 52.9 million, compared to a GAAP net loss of $3.8
        million, or $0.07 per share, in the first quarter of fiscal 2016.
    --  Non-GAAP net income was $10.7 million, or $0.20 per share, based on a
        diluted share count of 52.9 million. Non-GAAP net income excludes $7.9
        million in stock-based compensation expense, $1.9 million in
        amortization of intangibles, $1.3 million of income tax effect, $1.0
        million in other income and $0.4 million in acquisition and other
        non-recurring charges.

Management Changes

As previously announced, Hatem Naguib and Ezra Hookano have joined Barracuda as vice presidents to drive the security business and channel management, respectively, as well as strengthen the leadership team and drive focus in our strategic areas.

After over ten successful years with Barracuda, David Faugno will be stepping down as CFO on August 1, and Dustin Driggs, Barracuda's chief accounting officer and worldwide controller since 2012, will replace Faugno as Barracuda's CFO. "Dave has helped build Barracuda from its earliest days to become the business that so many of our customers rely upon today," said Jenkins. "His contributions to our success have been significant, not the least of which is the tremendous team he has built and grown. He has been grooming Dustin for this position as part of our succession planning, and he and I are confident that Dustin will do a great job leading the organization through its next chapter. We are also fortunate to have Dave continue to help us as an advisor to support a smooth transition."

Driggs has been with Barracuda since 2007, and prior to joining Barracuda, worked at Cisco Systems, Inc. in a variety of financial leadership roles. Driggs began his career in public accounting with Coopers and Lybrand and holds a B.S. in Accounting from Loyola Marymount University and an M.B.A. from Santa Clara University.

Recent Company Highlights


    --  Expanded MSP Security Portfolio - Announced availability of Barracuda
        NextGen Firewall - Intronis MSP Edition, providing managed service
        providers with a comprehensive way to easily deploy and manage
        next-generation firewall technology for customers adopting cloud-based
        applications and operating dispersed network environments.
    --  Continued Public Cloud Momentum - Recognized as 2016 Microsoft Azure
        Certified ISV Solution Partner of the Year based on Barracuda's
        continued technology innovation in offering solutions designed to help
        customers seamlessly move workloads and applications into Azure.

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 investors.barracuda.com, and via replay beginning approximately one hour 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 14, 2016 by dialing 1-877-344-7529 in the U.S. or 1-412-317-0088 for international callers, and entering conference ID 10087504. Additional information can be found in an accompanying supplemental investor slide presentation located at investors.barracuda.com.

Forward-Looking Statements
This announcement contains forward-looking statements related to our strategy and focus areas, and potential results from new initiatives and new channels and go-to-market strategies that involve risks and uncertainties, including statements regarding our expectations regarding financial performance, 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 our 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 we might experience delays in the development of new technology and products; risks related to pending or future acquisitions; customer response to our new technology and products; risks related to pending or future litigation and regulatory matters; a dependency on third parties for certain components of our products and the impact of changes in our management team. The company undertakes no obligation to update the forward-looking information in this release. More information about potential factors that could affect our business and financial results is included in our 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 Statements 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 (NYSE: CUDA) simplifies IT with cloud-enabled solutions that empower customers to protect their networks, applications, and data, regardless of where they reside. These powerful, easy-to-use and affordable solutions are trusted by more than 150,000 organizations worldwide and are delivered in appliance, virtual appliance, 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 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:
Maria Riley; +1 415-217-7722; 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)


                                                              As of                                        As of

                                                        May 31, 2016                               February 29, 2016
                                                        ------------                               -----------------

    Assets

    Current assets:

                 Cash and cash equivalents                                                $126,982                      $118,654

                 Marketable securities                                                      39,727                        36,394

                  Accounts receivable, net of allowance
                  for doubtful accounts                                                     35,501                        36,520

                 Inventories, net                                                            6,011                         5,648

                 Deferred costs                                                             32,072                        31,943

                 Other current assets                                                       13,255                        12,450
                                                                                          ------

    Total current assets                                                                 253,548                       241,609


                 Property and equipment, net                                                31,468                        31,910

                 Deferred costs, non-current                                                26,989                        27,019

                 Deferred income taxes, non-current                                          2,993                         2,992

                 Other non-current assets                                                    8,039                         7,293

                 Intangible assets, net                                                     37,516                        39,386

                 Goodwill                                                                   70,160                        69,595

    Total assets                                                                        $430,713                      $419,804
                                                                                        ========                      ========


    Liabilities and stockholders' deficit

    Current liabilities:

                 Accounts payable                                                          $12,696                       $15,939

                 Accrued payroll and related benefits                                       12,521                        12,371

                 Other accrued liabilities                                                  20,031                        19,495

                 Deferred revenue                                                          236,856                       235,411

                 Note payable                                                                  273                           268
                                                                                             ---

    Total current liabilities                                                            282,377                       283,484


    Long-term liabilities:

                 Deferred revenue, non-current                                             156,216                       157,363

                 Deferred income taxes, non-current                                          2,678                         2,478

                 Note payable, non-current                                                   4,044                         4,115

                 Other long-term liabilities                                                 4,654                         4,462


    Stockholders' deficit:

                 Common stock                                                                   52                            52

                 Additional paid-in capital                                                346,993                       337,439

                 Accumulated other comprehensive loss                                      (3,838)                      (4,509)

                 Accumulated deficit                                                     (362,463)                    (365,080)
                                                                                       ---------

    Total stockholders' deficit                                                         (19,256)                     (32,098)

    Total liabilities and
     stockholders' deficit                                                              $430,713                      $419,804
                                                                                        ========                      ========


                                                                                Barracuda Networks, Inc.

                                                                    Condensed Consolidated Statements of Operations

                                                                      (in thousands, except per share information)

                                                                                      (Unaudited)


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

                                                                                                                      2016                 2015
                                                                                                                      ----                 ----


    Revenue:

                 Appliance                                  $21,333                                                          $23,682

                 Subscription                                65,321                                                           54,292


                                   Total revenue                                                                    86,654               77,974


    Cost of revenue                                                                                               20,241               15,966
                                                                                                                  ------               ------


    Gross profit                                                                                                  66,413               62,008


    Operating expenses:

                  Research and
                  development                                19,207                                                           18,000

                  Sales and
                  marketing                                  31,330                                                           34,132

                  General and
                  administrative                             10,772                                                           10,698


                                   Total operating expenses                                                         61,309               62,830
                                                                                                                    ------               ------

    Income (loss) from operations                                                                                  5,104                (822)


    Other income (expense), net                                                                                      990                (568)
                                                                                                                     ---                 ----


    Income (loss) before income taxes                                                                              6,094              (1,390)

    Provision for income taxes                                                                                   (3,310)             (2,442)
                                                                                                                  ------               ------

    Net income (loss)                                                                                             $2,784             $(3,832)
                                                                                                                  ======              =======


    Net income (loss) per share:

                 Basic                                                                                                 $0.05              $(0.07)

                 Diluted                                      $0.05                                                          $(0.07)


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

                 Basic                                                                                                52,285               52,996

                 Diluted                                     52,854                                                           52,996


                                                   Barracuda Networks, Inc.

                                Reconciliation of Selected GAAP to Non-GAAP Financial Measures

                                                        (in thousands)

                                                         (Unaudited)


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

                                                                                                               2016         2015
                                                                                                               ----         ----


    GAAP cost of revenue                                                $20,241                                $15,966

                                              Amortization of intangible assets
                                              (1)                                                               1,276          404

                                             Depreciation expense (2)                                           1,612        1,032

                                              Stock-based compensation expense
                                              (3)                                                                 298          211

    Non-GAAP cost of revenue                                            $17,055                                $14,319
                                                                        =======                                =======


    GAAP sales and marketing expense                                    $31,330                                $34,132

                                              Amortization of intangible assets
                                              (1)                                                                 600          174

                                             Depreciation expense (2)                                              53           26

                                              Stock-based compensation expense
                                              (3)                                                               1,848        1,550

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

    Non-GAAP sales and marketing expense                                $28,829                                $32,707
                                                                        =======                                =======


    GAAP research and development expense                               $19,207                                $18,000

                                             Depreciation expense (2)                                             153          169

                                              Stock-based compensation expense
                                              (3)                                                               2,464        1,835

                                              Acquisition and other non-
                                              recurring charges (4)                                               217        1,105

    Non-GAAP research and development
     expense                                                            $16,373                                $14,891
                                                                        =======                                =======


    GAAP general and administrative
     expense                                                            $10,772                                $10,698

                                             Depreciation expense (2)                                             587          369

                                              Stock-based compensation expense
                                              (3)                                                               3,327        2,948

                                              Acquisition and other non-
                                              recurring charges (4)                                               175          293

    Non-GAAP general and administrative
     expense                                                             $6,683                                 $7,088
                                                                         ======                                 ======


    GAAP total expense                                                  $81,550                                $78,796

                                              Amortization of intangible assets
                                              (1)                                                               1,876          578

                                             Depreciation expense (2)                                           2,405        1,596

                                              Stock-based compensation expense
                                              (3)                                                               7,937        6,544

                                              Acquisition and other non-
                                              recurring charges (4)                                               392        1,073

    Non-GAAP total expense                                              $68,940                                $69,005
                                                                        =======                                =======

                                             Depreciation expense (2)                                           2,405        1,596

    Non-GAAP total expense including
     depreciation                                                       $71,345                                $70,601
                                                                        =======                                =======


                                                    Barracuda Networks, Inc.

                                 Reconciliation of Selected GAAP to Non-GAAP Financial Measures

                                          (in thousands, except per share information)

                                                           (Unaudited)


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

                                                                                                                  2016            2015
                                                                                                                  ----            ----


    GAAP operating income (loss)                                            $5,104                                 $(822)

                                                Amortization of intangible assets
                                                (1)                                                                1,876             578

                                                Stock-based compensation expense
                                                (3)                                                                7,937           6,544

                                                Acquisition and other non-
                                                recurring charges (4)                                                392           1,073

    Non-GAAP operating income                                              $15,309                                 $7,373
                                                                           =======                                 ======


    GAAP net income (loss)                                                  $2,784                               $(3,832)

                                                Amortization of intangible assets
                                                (1)                                                                1,876             578

                                                Stock-based compensation expense
                                                (3)                                                                7,937           6,544

                                                Acquisition and other non-
                                                recurring charges (4)                                                392           1,073

                                                Income tax effect on non-GAAP
                                                exclusions (5)                                                   (1,287)            240

                                                Other expense (income) adjustments
                                                (6)                                                                (977)            534

    Non-GAAP net income                                                    $10,725                                 $5,137
                                                                           =======                                 ======


    Non-GAAP diluted earnings per share (7)                                  $0.20                                  $0.09

    Weighted-average shares used to compute
     diluted earnings per share                                                                                52,854          55,034


                      (1)                      Amortization of Intangible Assets.We provide non-GAAP information
                                                which excludes expenses for the amortization of intangible assets,
                                                as well as certain losses on disposal and impairment 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 and settlements 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 consist of realized gains and losses from the sale of
                                                marketable securities and 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 income (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,
                                                                                  --------------------------

                                                                                                    2016           2015
                                                                                                    ----           ----


    GAAP net income (loss)                               $2,784                                    $(3,832)

                             Deferred revenue, end of period                                       393,072        381,003

                              Less: Deferred revenue, beginning
                              of period                                                          (392,774)     (372,862)

                              Less: Deferred costs, end of
                              period                                                              (59,061)      (59,255)

                              Deferred costs, beginning of
                              period                                                                58,962         57,936

                             Other expense (income), net                                             (990)           568

                             Provision for income taxes                                              3,310          2,442

                              Acquisition and other non-
                              recurring charges                                                        392          1,073

                             Stock-based compensation expense                                        7,937          6,544

                             Amortization of intangible assets                                       1,876            578

                             Depreciation expense                                                    2,405          1,596

    Adjusted EBITDA (1)                                 $17,913                                     $15,791
                                                        =======                                     =======



            (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
                    (income),
                    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 and
                    impairment
                    of
                    intangible
                    assets, and
                    (vi)
                    depreciation
                    expense,
                    including
                    certain
                    losses on
                    disposal of
                    fixed
                    assets. The
                    deferred
                    revenue
                    balances for
                    the periods
                    presented
                    exclude any
                    remaining
                    acquisition
                    date
                    deferred
                    revenue
                    amounts
                    assumed in
                    connection
                    with our
                    acquisition
                    of C2C
                    Systems
                    Limited,
                    which closed
                    in the
                    second
                    quarter of
                    fiscal 2015.
                    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,
                                           --------------------------

                                                                                           2016                               2015
                                                                                           ----                               ----


    GAAP cash flows from operating
     activities                                                                         $12,114                             $6,302

    Purchases of property and
     equipment                                                                          (1,949)                           (1,876)

    Acquisition and other non-
     recurring charges (1)                                                                  745                                886

    Adjusted free cash flow (2)                                                         $10,910                             $5,312
                                                                                        =======                             ======



            (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,
                                                                           --------------------------

                                                                                             2016           2015
                                                                                             ----           ----


    GAAP Revenue                                  $86,654                                    $77,974

                           Total deferred revenue, end of
                           period                                                           393,072        381,003

                           Less:  total deferred revenue,
                           beginning of period                                            (392,774)     (372,862)

                          Deferred revenue adjustments                                       11,249          8,159


                           Total change in deferred
                           revenue and adjustments                                           11,547         16,300

    Gross billings (1)(2)                         $98,201                                    $94,274
                                                  =======                                    =======



            (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 for
                    the periods
                    presented
                    exclude any
                    remaining
                    acquisition
                    date
                    deferred
                    revenue
                    amounts
                    assumed in
                    connection
                    with our
                    acquisition
                    of C2C
                    Systems
                    Limited,
                    which closed
                    in the
                    second
                    quarter of
                    fiscal 2015.
                    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,
                    2015, 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,
                                                                                        --------------------------

                                                                                                         2016             2015
                                                                                                         ----             ----


    Operating activities

    Net income (loss)                                                   $2,784                          $(3,832)

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

                                            Depreciation, amortization and
                                            impairment expense                                            4,281            2,174

                                           Stock-based compensation expense                               7,937            6,544

                                            Excess tax benefits from equity
                                            compensation plans                                            (141)         (2,144)

                                           Deferred income taxes                                            261              145

                                           Other                                                          (225)             337

    Changes in operating assets and
     liabilities:

                                           Accounts receivable, net                                       1,015          (2,339)

                                           Inventories, net                                               (363)           (263)

                                           Income taxes, net                                              1,452            2,289

                                           Deferred costs                                                  (26)         (1,379)

                                           Other assets                                                 (1,669)             283

                                           Accounts payable                                             (3,283)         (3,113)

                                            Accrued payroll and related
                                            benefits                                                         69             (61)

                                           Other liabilities                                              (255)           (352)

                                           Deferred revenue                                                 277            8,013


    Net cash provided by operating
     activities                                                                                       12,114            6,302


    Investing activities

                                            Proceeds from the sale of
                                            marketable securities                                         5,351            3,203

                                            Proceeds from the maturity of
                                            marketable securities                                         3,831            3,026

                                           Purchases of marketable securities                          (11,572)         (8,493)

                                            Purchases of property and
                                            equipment                                                   (1,949)         (1,876)

                                            Purchases of non-marketable
                                            investments                                                   (636)               -

                                            Business combinations, net of cash
                                            acquired                                                      (183)               -


    Net cash used in investing activities                                                            (5,158)         (4,140)


    Financing activities

                                            Proceeds from issuance of common
                                            stock                                                         3,031            3,248

                                            Taxes paid related to net share
                                            settlement of equity awards                                 (1,554)         (2,176)

                                           Repurchases of common stock                                    (280)               -

                                            Employee loans extended, net of
                                            repayment                                                      (34)           (276)

                                            Excess tax benefits from equity
                                            compensation plans                                              141            2,144

                                           Repayment of note payable                                       (67)            (63)

                                           Other                                                              -           (156)


    Net cash provided by financing
     activities                                                                                        1,237            2,721


    Effect of exchange rate changes on
     cash and cash equivalents                                                                           135            (194)
                                                                                                         ---             ----

    Net increase in cash and cash
     equivalents                                                                                       8,328            4,689


    Cash and cash equivalents at
     beginning of period                                                                             118,654          151,373

    Cash and cash equivalents at end of
     period                                                           $126,982                          $156,062
                                                                      ========                          ========

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-2017-results-300295589.html

SOURCE Barracuda Networks, Inc.