EFTA01377668.pdf

S-I/A (In thousands except share data) Cash and cash equivalents $ 174,083 $ 174,083 $ 458.724 Debt Convertible preferred stock, $0.0000001 par value per share; 135,339,499 shares authorized, 135,252,809 issued and outstanding, actual; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted 514,945 Shareholders' equity: Preferred stock, par value $0.0000001 per share; no shares authorized, issued and outstanding, actual; 100,000.000 shares authorized, no shares issued and outstanding, pro forma and pro forma as adjusted Existing common stock, par value 50.0000001 per share; 445,000,000 shares authorized, 156,742,206 shares issued and outstanding, actual; no shares authorized, issued and outstanding pro forma and pro forma as adjusted Class A common stock, par value 50.0000001 per share; no shares authorized, issued and outstanding, actual; 1,000,000,000 shares authorized, no shares issued and outstanding, pro forma; 1,000,000,000 shares authorized, 27,000,000 issued and outstanding, pro forma as adjusted Class B common stock, par value 50.0000001 per share; no shares authorized, issued and outstanding, actual; 500,000.000 shares authorized, 297,294,713 issued and outstanding, pro forma; 500,000,000 shares authorized. 295,944.713 issued and outstanding, pro forma as adjusted Additional paid-in capital 249.954 764,899 1,049,540 Accumulated other comprehensive loss (1,277) (1,277) (1,277) Accumulated deficit (527,160) (527,160) (527,160) Total stockholders' equity 236.462 236,462 521,103 Total capitalization $ 236,462 $ 236,462 $ 521,103 A $1.00 increase (decrease) in the assumed initial public offering price of $12.00 per share of Class A common stock, which is the mid-point of the estimated offering price range set forth on the cover page of this prospectus, would increase (decrease) our pro forma as adjusted cash and cash equivalents, additional paid-in capital, total stockholders' equity, and total capitalization by approximately $24.3 million, assuming that the number of shares offered by us, as set forth on the cover page of this prospectus. remains the same, and after deducting estimated underwriting discounts and commissions. The number of shares of our Class A and Class B common stock to be outstanding after this offering is based on no shares of our Class A common stock and 297,294,713 shares of our Class B common stock (including preferred stock on an as-converted basis) outstanding as of September 30, 2015, and excludes the following: • 106,133,176 shares of our Class B common stock issuable upon the exercise of options to purchase shares of our Class B common stock outstanding as of September 30, 2015. with a weighted-average exercise price of $6.95 per share; 55 Table of Content% • 100,900 shares of our Class B common stock issuable upon the vesting of RSUs outstanding as of September 30, 2015; • 9,543,640 shares of our Class B common stock issuable upon the exercise of warrants outstanding as of September 30, 2015, with a weighted-average exercise price of $10.92 per share: • 2.816.100 shares of our Class A common stock issuable upon the exercise of options to purchase shares of our Class A common stock granted after September 30, 2015. with an exercise price per share equal to the public offering price set forth on the cover page of the final prospectus for this offering; • 924.100 shares of our Class B common stock issuable upon the vesting of RSUs granted after September 30, 2015; • 1,940,058 shares of our Series E convertible preferred stock issued after September 30, 2015; and • 34.200.000 shares of our Class A common stock reserved for future issuance under our equity compensation plans, consisting of: http://www.sec.gov/A rehi vestedgaddata/1512673ANS11193125 I 5369092/d937622dsla.htm[11/6/2015 7:37:12 AM1 CONFIDENTIAL - PURSUANT TO FED. R. GRIM. P. 6(e) DB-SDNY-0074819 CONFIDENTIAL SDNY_GM_00221003 EFTA01377668