EFTA00598342.pdf

February 5. 2016 Equity Research LinkedIn Corporation LNKD: Expectations Reset, But Still A Stock To Own, In Our View • Quarter good, but guide resets the growth outlook. Revenue and EBITDA were ahead of estimates, but forward quarter and FY guide sent investors running with shares slumping -28% after hrs, in our view. The magnitude of the projected growth deceleration is significant, and we lower our estimates sharply. But our fundamental view of LNKD's market position and opportunity is unchanged. User growth continues, engagement metrics—though recently mixed—remain solid and show indications of improving, and the company's core product portfolio remains essential to a broad range of global corporate enterprises. Moreover, the competitive landscape appears to be modestly more welcoming of late, as chief rival Viadeo shuttered its Chinese operations in late December. While guidance offers the market a more sober view of near-term growth, we continue to believe LNKD possesses a powerful platform in a market with large barriers to entry. As with past guidance, we believe mgmt is striking a conservative stance here— particularly as they are seeing some macro pressure in EMEA and APAC and verticals such as oil/gas. Flowing through results our Fint6E revenue/adj EBITDA/non-GAAP EPS move to $3.63B/$9stMM/$3.05 from $3.92B/$1.02B/$3.78. Based on revisions, we lower our 12 month valuation range to $170-$190 from $290-$300 and maintain our Outperform rating. • Core Talent Solutions (TS) appears on track, Sales Navigator a focus for improvement. Strong field sales cited in qtr, though mgmt did note some slowdown to online sales channel. New customer acquisition was healthy at 3,000 to more than 42,000 total. Chum for TS stable, as no material increase was seen as result of price increases. Though noting high customer satisfaction and promoter scores, addl product focus is planned for Sales Navigator to reduce higher than satisfactory churn. This near-term challenge cited, mgmt reiterated positive long-term view on social selling, and we believe LNKD's distinct and deep data asset should drive deeper sales of this category-defining asset. • Marketing Solutions (MS) sheds network and display to focus on high- growth Sponsored Updates. We were surprised to hear of the closing of off- platform targeting product Lead Accelerator, as it contributed to our bullish stance on Marketing Solutions (19% of Fris rev) and was a product arising out of LNKD's acquisition of b-to-b marketing platform Bizo. That said, Sponsored Update momentum is strong (over 100% growth in FY'is, now less than so% share of MS), so we continue to see validation of LNKD's marketing platform and targeting capabilities. The expected addition of conversion tracking and enhanced targeting should aid an already strong offering. Valuation Range: $170.00 to $190.00 from $290.00 to $300.00 Our 12-month valuation range equates to 19.3x EV/EBITDA using our FY17 estimates, a premium valuation we believe to be merited by LNKD's leadership position, multiple revenue segments and attractive economic model. Risks include declining member growth, corporate customer churn, risk, shareholder dilution via stock grants, data breaches, and rising competitive pressure. Investment Thesis: We favor LNKD's position as the leading, global professional social network, where the company's "clean signal" identity data powers connectivity to the benefit of members, corporate recruiters, and b-to-b marketers. We believe an expanding portfolio of products and international growth opportunities provides a ramp to multiple years of double-digit revenue growth and margin and earnings expansion. Please see page 6 for rating definitions, important disclosures and required analyst certifications MI estimates/forecasts are as of 02/05/16 unless otherwise stated. Wells Fargo Securities, LLC does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of the report and investors should consider this report as only a single factor in making their investment decision. WELLS FARGO SECURITIES Outperform / V Sector: Internet Overweight Earnings Estimate Revised Down CASH EPS 2015A 15116E Curr. Prior 2017E Corr. Prior $0.57 SaSe 0.79 San Q2 (June) o65 o.,56 o-So 0.93 Qz (Pep.) o.7fi 0.81 Len 1.12 Q4(kc.) 0.94 s.oll 1.12 1.24 $ 2.8 4 S3-05 3.78 5406 NE CY 42-S4 $3.05 Sso6 FY P/S 67.7x 63.ox 47.4x itovalA0 2 2.921 23.623 $4315 Swore, Ctuupony Ada. Was. &Jew Snozri LLC of Imam an/R.1m M • M , Anit6 St Nr • MO1a.r Nif EStimcir.All Menem."'" 1'-MAMA.. % - Cv"yu"yb ay Mr Priority Stoat List Cash EPS excludes stork-based comp Ticker LNKD Price (02/04/2026) $192.28 52-Week Range: $165-277 Shares Outstanding: (MM) 233.6 Market Cap.: (MM) $25,688.6 500: 1,91545 Avg. Daily Vol.: 1,671,880 Dividend/Yield: $o.00/o.o% LT Debt: (MM) $1,226.5 LT Debt/Total Cap.: 20.0% ROE: o.o% 3-5 Yr. Est. Growth Rate: 25.o% CY 2016 Est P/C. EPS-to-Growth: 2.5% Last Reporting Date: 02/04/2016 After Close Rem, Qmpartv Rota, ;Wit Rego SaNAtteg. ac riSSWOMArd ROarn Peter Stabler, Senior Analyst Blake Nelson, Associate Analyst (415) 396-4064 Together we'll go far ipt le__ _ EFTA00598342 WELLS FARGO SECURITIES, LLC Internet EQUITY RESEARCH DEPARTMENT Exhibit 1.4Q2015 Reported vs. Estimated 4015 PERFORMANCE FtEVIBN (terilMons) 4015 Actual °inmate Difference 4014 Actual Y/Y Change 3015 Actual 010 Change Talent Soluttris Revenue 535.3 539.5 -0.8% 369.3 44.9% 502.1 6.6% Islet kebrog Sobtions Revenue 182.6 170.6 7.0% 152.7 19.5% 139.5 30.8% RernurnSubscrotions Revenue 144.0 144.9 -0.7% 121.4 18.7% 137.9 4.4% Total net revenue 861.9 855.1 0.8% 643A 34.0% 779.6 10.6% Cost of revenue (ex-S8C) 105.0 107.9 -2.7% 77.9 34.8% 98.4 6.7% Gross profit (ex-SSC) 756.9 747.2 7.3% 565.5 33.8% 681.2 11.7% Sales & Marl*Wig (ex-SBC) 264.8 267.9 -7.2% 2052 29.0% 238.5 11.0% Product Development (ex-SBC) 152.3 162.5 -6.3% 106.3 43.3% 144.7 5.2% General & Administrative (ex-SBC) 91.2 102.6 -17.2% 74.7 22.0% 89.9 1.4% = 129.6 124.8 3.8% 71.1 82.2% 117.9 9.9% Total operaung expenses (ex-S8C) 508.2 533.0 -4.6% 386.6 31.4% 473.0 7.4% Cperabrog Ocoee (loes) (N:n-GAAP) 165.9 136.3 27.7% 120.4 37.8% 135.7 21.4% Adjusted EMMA 248.5 2142 16.0% 178.9 38.9% 208.1 19.4% Other neon. (expense). net (2.6) (2.3) 114% (1.4) 86.5% (2.3) 12.4% hcorre (loss) before taxes (Non-GAAP) 163.3 134.0 27.8% 119.0 37.2% 134.4 21.5% Rovislon (bent[) fix imam taxes (Non-GAAP) 37.6 30.8 27.8% 41.7 -9.8% 30.9 21.5% Nm-GAAPNet ',cows (loss) 125.7 103.2 27.8% 77.4 62.5% 103.5 21.5% Diluted EPS (GAAP) (0.06) (036) 42.4% 002 -363.4% (0.36) -82.4% Diluted EPS (Non-GAAP) 0.94 077 222% 061 54.9% 0.78 20.6% Nm-GAAPDruted shares outstanding 133.6 134.0 -0.3% 1273 4.9% 132.5 0.8% Margin Analysis (% of Revenue) Cost of revenue (ex-IM: ex-SEIC) 12.2% 12.6% -44 by 111% r 70p 12.6% -44 Op Sales and marketing (ex-SBC) 30.7% 31.3% -61 by 31.9% -778 by 30.6% 13 by Product developrrent (ex-S13C) 17.7% 19.0% -133 by 16.5% 775bp 18.6% -89 by General and adMnistratIve (ex-S13C) 10.6% 12.0% -142 by 11.6% -704 by 11.5% -95 by 15.0% 14.6% 44 bp 11.1% ' 3981m 15.1% -9 by TOtal operaung expenses (ex-58C) 59.0% 62.3% -3370p 60.1% -772 Op 60.7% -171 by Adjusted EBITDA Margin 28.8% 25.1% 378 by 27.8% 103 by 26.7% 214 by Revenue by Segments Tale. Solutions Revenue 535.3 5395 -0.8% 369.3 r 44.9% 502.1 6.6% Markebng SoluMte Revenue 182.6 170.6 7.0% 152.7 r 19.5% 139.5 30.8% FteMum Subscriptixe Revenue 144.0 144.9 -07% 121.4 r 18.7% 137.9 4.4% Growth % Tale Solutions Revenue 44.9% 46.1% -113 by 41.3% 362 Op 45.7% -78 Op Markebng Sakai:as Revenue 19.5% 11.7% 783 by 56.3% 46750p 27.8% -823 Op FterriumSubscriptkas Revenue 18.7% 19.4% -78 by 37.7% -1,904 Op 20.5% -184 Op Source: Company reports, Welts Fargo Securities, LW estimates 2 EFTA00598343 LinkedIn Corporation WELLS FARGO SECURITIES, LLC EQUITY RESEARCH DEPARTMENT Exhibit 2. IQ't6 Estimate Revisions (SmiMona) 1015A 1016E 1016EWY %Change New Previous 5 Var %Var New Original Talent Solutions Revenue 396.4 532.9 567.1 (342) -6.0% 34.4% 43.1% Marketing Soketre Revenue 119.2 155.4 149.7 5.7 3.8% 30.3% 25.6% Premium Subscriptions Revenue 122.1 145.3 155.9 (10.6) -6.8% 19.0% 27.6% Total net revenue 637.7 833.5 872.7 (39.1) -4.5% 30.7% 36.9% Cost of revenue (ex-SBC) 78.4 105.7 114.5 (8.8) -7.7% 34.8% 46.0% Gross prof it (ex-SSC) 569.3 727.8 758.2 (30A) -4.0% 30.1% 35.6% Sales & Marketing (ex-SBC) 210.6 290.1 275.2 14.9 5.4% 37.7% 30.6% Product Cevebprrent (ex-SBC) 115.6 151.1 158.2 (7.1) -4.5% 30.7% 36.9% General & Adrniasaative (ex-S8C) 73.3 95.8 100.3 (4.5) -4.5% 30.7% 36.9% 74.0 133.0 132.9 0.1 0.1% 79.8% 79.6% Total operating expenses (ex-SBC) 399.5 537.0 533.7 3.3 0.6% 34.4% 33.6% Operating income (bss)(N:n-GAAP) 97.7 105.9 139.7 (33.8) -24.2% 8.4% 43.0% Adjusted 03ITDA 159.9 190.9 224.5 (33.7) -15.0% 19.4% 40.5% Other income (expense). net (3.5) (7.0) (2.3) (4.7) 203.9% 102.4% -33.4% booms (Ices) before taxes (Non-GAAP) 91.2 98.9 137.0 (38.5) -28.0% 4.9% 45.8% Provision (bereft) for income taxes (Non-GAAP) 21.7 22.7 31.6 (8.9) -28.0% 4.9% 45.8% Non-GAAP Net [corm (loss) 72.7 76.1 105.8 (29.7) -28.0% 4.8% 45.6% fluted Non-GAAP On 0.57 0.56 0.70 -0.22 -28.2% -0.4% 38.7% fluted GAAP BPS (Reported) (0.34) (0.67) (0.41) -0.26 62.0% 97.9% 22.2% Non-GAAP Muted shares outstanding 128.3 135.0 134.7 0.3 0.2% 5.2% 5.0% Margin Analysis (% of Revenue) Ccet of revenue (ex-M: ex-SBC) 12_3% 12.7% 13.1% 39 by 82 by Sates and marketing (ex-SBC) 33.0% 34.8% 31.5% 177 bp -150 bp Product development (ex-S13C) 18.1% 18.1% 18.1% 0 bp 0 bp General and administrative (ex-SBC) 11.5% 11.5% 11.5% 0 by 0 by 11.6% 16.0% 15.2% 436 by 363 by Adjusted 03ITDA Margin 25.1% 22.9% 25.7% -217 by 66 bp Revenue by Segments Talent Solutions Revenue 396.4 532.9 567.1 34.4% 43.1% Marketing Santa, Revenue 119.2 155.4 149.7 30.3% 256% Premium Subscriptions Revenue 122.1 145.3 155.9 19.0% 276% Growth % Talent Solutions Revenue 36.0% 31.4% 43.1% -156 bp 708 bp Marketing &Ostia Revenue 38.5% 30.3% 25.6% •816 by -1.291 bp Prenium Sutecriptions Revenue 27.8% 19.0% 27.6% •886 bp -21 Op Source: Company reports, Wells Fargo Securities, LLC estimates 3 EFTA00598344 Internet WELLS FARGO SECURITIES, LLC EQUITY RESEARCH DEPARTMENT Exhibit 3. FY2016 Estimate Revisions (Sm Intone) 2015A 2016E 2016EWY %Change New Previous $ Yar %Vas New Original Talent Soblions Revenue 1,8772 2,372.3 2.489.8 (117.5) -4.7% 26.4% 32.6% Marketing Solutions Revenue 581.3 683.3 757.8 (94.5) -12.5% 14.1% 30.4% PreniumSubscrptions Revenue 532A 596.9 670.1 (73.2) -102% 12.1% 25.9% Total net revenue 2290.9 3,632.5 3,917.7 (285.2) -7.3% 21.5% 31.0% Cost of revenue (ex-SBC) 389.9 480.7 513.9 (53.2) -10.4% 24.6% 39.0% Gross profit (ex-SBC) 2,621.1 3,171.8 3,403.8 (232.0) -6.8% 21.0% 29.9% Sates 8 Mwkeling (ex-SBC) 952.1 1,180.5 1,206.9 (46.4) -3.8% 21.9% 26.8% Product Oevebprrent (ex-SBC) 5417 648.1 717.9 (69.8) -9.7% 19.4% 32.3% General 8 Adninistrative (ex-SBC) 346.7 412.1 459.9 (47.9) -10.4% 18.8% 32.6% 420.5 582.0 531.5 30.5 5.7% 33.7% 26.4% Total operatng expenses (ex-SBC) 1,841.5 2,220.6 2,384.7 (164.1) -6.9% 20.6% 29.5% Operatng irxorre (loss) (Non-GAAP) 494.0 589.2 679.6 (110.4) -16.2% 15.2% 37.6% Adjusted BVTGA 779.8 951.2 1,019.1 (67.9) -6.7% 22.0% 30.7% Ober income (expense). net (9A) (27.0) (9.2) (17.8) 193.0% 186.3% -2.3% hcorre (loss) before taxes (Non-GAAP) 484.6 542.2 6704 (128.2) -19.1% 11.9% 38.3% Rovision (benefit) for ixorre taxes (Non-GAAP) 111.5 124.7 154.2 (29.5) -19.1% 11.9% 38.3% Non-GAAP Net hcome (loss) 373.5 417.5 516.2 (98.7) -19.1% 11.8% 38.2% Diluted Non-GAAP EPS 2.84 3.05 3.78 -0.73 -19.3% 7.4% 33.1% Ciliated GAAP EPS (Reported) (1.29) (2.34) (1.36) -0.99 72.7% 80.9% 4.7% Non-GAAP Muted shares outstanding 1312 137.0 136.7 0.3 0.3% 4.4% 4.2% Margin Analysis (% of Revenue) Cost of revenue (ex-MI: ex-S8C) 12.4% 12.7% 13.1% 32 by 75 by Sales and rnarketing (ex-SBC) 31.8% 31.9% 30.8% 11 bp -103 bp Product devebprrent (ex-SBC) 18.1% 17.8% 18.3% -30 bp 18 by General and adninistrafive (ex-SBC) 11 6% 11.3% 11.7% -25 bp 15 bp 14.1% 15.5% 13.6% 141 bp -49 bp Adjusted EBITOA Margin 26.1% 26.2% 26.0% 11 bp -6 bp Revenue by Segments Talent Solutions Revenue 1.8772 2,372.3 2,489.8 (117.5) -4.7% 26.4% 32.6% Marketing Solutions Revenue 581.3 883.3 757.8 (94.5) -12.5% 14.1% 30.4% Premium Subscrptions Revenue 532.4 596.9 670.1 (73.2) -10.9% 12.1% 25.9% Growth % Talent Soblions Revenue 41.4% 26.4% 32.3% -1.502 by -905 by Markethg Solutions Revenue 27.9% 14.1% 33.1% -1.381 bp 518 bp Prenium Subscriptions Revenue 22.0% 12.1% 25.7% -984 bp 369 bp Source: Company reports, Wells Fargo Securities, LLC estimates 4 EFTA00598345 WELLS FARGO SECURITIES, LLC Linkedln Corporation EQUITY RESEARCH DEPARTMENT Exhibit 4. Income Statement 11m Illions) 2013A 2014A 2016A 1016E 2018E 3016E 4016E 2018E 2017E Revenue 1.528.6 2,218.8 2,990.9 833.6 8703 923.5 1.005.0 3.692.6 4314.7 7.o•Y 57.2% 4S2% 348% 30.7% 22.3% 18.5% 16.6% 21.5% 18.8% Gast of revenue (ex.SBG) 187.3 264.8 369.9 105.7 1104 117.1 127.5 460.7 568.0 Gross pro« (ex'SBC) 1.341.2 1.9619 2.621.1 7271 780.1 806.3 877.5 3.171.8 3.748.7 Gross magi, (ex-SBC) 87.7% 88.1% 87.6% 87.3% 87.3% 87.3% 87.3% 87.3% 86.9% Saks 8, /briefing (ex313Q 485.9 713.9 962.1 290.1 287.3 281.7 301.5 1.160.5 1.337.1 Product Deveberrent (ex.S8C) 296.7 381.5 612.7 151.1 1570 167.1 172.9 848.1 769.1 General 8. Adrrostattue tex.SBG) 182.4 266.0 346.7 95.8 110.8 104.1 101.3 412.1 465.0 Am:Meet-on of Mangible assets 18.4 34.6 134.7 48.0 440 44.0 44.0 180.0 200.0 DepreceSon 118.1 202.3 285.8 85.0 990 99.0 99.0 382.0 420.0 Operatog scone (loss) (Non•GAAP) 258.1 389.9 494.0 105.9 1060 154.4 202.9 569.2 737.5 Adjusted EBITDA 376.2 692.2 779.8 190.9 2050 263.4 301.9 961.2 1,157.5 all7DA margin 24.8% 28.7% 26.1% 229% 23.6% 27.4% 30.0% 28.2% 28.8% Other income (expense). net 1.4 1.0 •60 .270 0.0 tricorns (loss) Stab taxes (Nm-GAAP) 259.5 390.9 484.6 98.9 100.0 147.4 196.9 542.2 737.5 Ftovision (bend it) for neon taxes (Non.GAAP) 67.6 1368 111.5 22.7 23.0 33.9 46.1 124.7 169.6 Nan•GAAP Net boons (Ices) 191.8 254.1 373.5 76.1 77.0 113.5 150.8 417.5 587.9 Muted WS (Non•GAAP) 1.61 202 2.84 0.66 0.58 0.82 108 3.05 4.06 Non-GAAPOI.fied shares outstanding 118.9 126.0 131.2 135.0 136.4 137.7 139.1 137.0 139.7 fluted WS (CRAP) 0.24 -0.12 .0.67 .1.10 .0.39 4/.18 •1.42 Revenue by Segments Total Talent Solutions Revenue 910.2 1.327.6 1.877.2 532.9 5813 610.9 666.9 2.372.3 2.853.8 Iforkeeng Sciutems Revenue 311.8 454.6 581.3 155.4 161.8 162.3 183.8 613.3 769.4 Premise Subscript«, Revenue 303.5 436.5 532.4 145.3 147.1 150.3 154.3 596.9 691.5 %of Revenue Told Tak411152446,115 Raver« 59.5% 59.8% 62.8% 63.9% 64.5% 66.2% 66.4% 65.3% 66.1% Idakeeng Sdutcos Revenue 20.4% 20.5% 19.4% 18.6% 18.6% 17.6% 113% 113% 17.8% Premix"' Subscript«, Revenue 20.1% 19.7% 17.8% 17.4% 16.9% 16.3% 15.4% 114% 160% Growth % Told Talent Solutions %Ver)] 664% 45.9% 41.4% 34.4% 26.7% 21.7% 24.6% 26.4% 203% fAerkeeng Solutcos Revenue 32.7% 45.7% 27.9% 30.3% 15.6% 16.3% 0.7% 14.1% 16.0% ROIT~Subscripecres Revenue 74.7% 424% 22.0% 19.0% 14.6% 8.9% 7.2% 121% 15.8% Source: Company reports, Wells Fargo Securities, LLC estimates S EFTA00598346 WELLS FARGO SECURITIES, LLC Internet EQUITY RESEARCH DEPARTMENT Company Description: LinkedIn is an online professional network with more than 330 million registered members in over 200 countries as of Q3 2014. The company's platform enables users to create digital profiles to manage and expand professional networks and discover business opportunities. While profile creation is free, LinkedIn generates revenue from enterprises and members through three product lines: Talent Solutions, Marketing Solutions and Premium Subscriptions. The company was founded in 2003 and is headquartered in Mountain View, CA. Required Disclosures 8 2. D : . 1 5311.00 LinkedIn Corporation (LNICD) 3-yr. Price Performance 530095 5290 90 5280 85 5270 80 5280.75 1 A, Tv 5250.70 • ti 411;11 624065 N, i 6230.60 1 1 1.4 nivi h r f) 6220.55 \ r 1 —1 6210.50 1,, i .I. itoof 14 1 5.200A5 I , ) 10 1 A Po 'I_ 519040 ?,± * e 5180.35 oivil- Is, \ 1). 1 1 5170 30 fir .J 4\ '. 5160 25 4 515020 i tt 5130.10 5120.05 5110.00 ei in et in in en i Willi. Date Date Published Price en gE (S) rn iz r .ji.i .glilliiiiiii§ iliiiiii Rating EREE RE Code Val. Rng. Low VaL Rag. High Close Price (9) _ — 12'132014 Stabler . ' 2314 219.78 260 00 270.00 231.84 237.97 28000 290.00 26140 • 512315 252.13 1 27000 280.00 205.21 • 10302015 217.00 1 29000 moo 240.87 Source Wells Fargo Securities. LLC estimates and Racers data Symbol Key Rating Code Key • Rating Downgrade • Waage. Resumption. Drop or Suspend 1 0utpaicanary SR Suspended • Rating Dogmas • Analyst Owe, 2 Market Perform'Hold NR Not Rated • Valuation Reece Change 1 Split/Mummers 3 UnderpetanSe0 NE No Estimate Additional Information Available Upon Request I certify that: 0 All views expressed in this research report accurately reflect my personal views about any and all of the subject securities or issuers discussed; and 2) No part of my compensation was, is, or will be, directly or indirectly, related to the specific recommendations or views expressed by me in this research report. 6 EFTA00598347 WELLS FARGO SECURITIES, LLC LinkedIn Corporation EQUITY RESEARCH DEPARTMENT • Wells Fargo Securities, LLC maintains a market in the common stock of LinkedIn Corporation. • Wells Fargo Securities, LLC or its affiliates intends to seek or expects to receive compensation for investment banking services in the next three months from LinkedIn Corporation. • Wells Fargo Securities, LLC or its affiliates has a significant financial interest in Linkeiln Corporation. LNKD: Risks include declining member growth, corporate customer churn, I= risk, shareholder dilution via stock grants, data breaches, and rising competitive pressure. Wells Fargo Securities, LLC does not compensate its research analysts based on specific investment banking transactions. Wells Fargo Securities, LLC's research analysts receive compensation that is based upon and impacted by the overall profitability and revenue of the firm, which includes, but is not limited to investment banking revenue. STOCK RATING 1=Outperform: The stock appears attractively valued, and we believe the stock's total return will exceed that of the market over the next 12 months. BUY 2=Market Perform: The stock appears appropriately valued, and we believe the stock's total return will be in line with the market over the next 12 months. HOLD 3=Underperform: The stock appears overvalued, and we believe the stock's total return will be below the market over the next 12 months. SELL SECTOR RATING O=Overweight: Industry expected to outperform the relevant broad market benchmark over the next 12 months. M=Market Weight: Industry expected to perform in-line with the relevant broad market benchmark over the next 12 months. U=Underweight: Industry expected to underperform the relevant broad market benchmark over the next 12 months. VOLATILITY RATING V = A stock is defined as volatile if the stock price has fluctuated by +/-20% or greater in at least S of the past 24 months or if the analyst expects significant volatility. MI IPO stocks are automatically rated volatile within the first 24 months of trading. As of: February 5, 2016 43% of companies covered by Wells Fargo Equity Research are rated Outperform. 55% of companies covered by Wells Fargo Equity Research are rated Market Perform. 1% of companies covered by Wells Fargo Equity Research are rated Underperform. Securities, LLC Securities, LLC Securities, LLC Wells Fargo Securities, LLC has provided investment banking services for 38% of its Equity Research Outperform-rated companies. Wells Fargo Securities, LLC has provided investment banking services for so% of its Equity Research Market Perform-rated companies. Wells Fargo Securities, LLC has provided investment banking services for 7% of its Equity Research Underperform-rated companies. Important Disclosure for International Clients EEA - The securities and related financial instruments described herein may not be eligible for sale in all jurisdictions or to certain categories of investors. For recipients in the EEA, this report is distributed by Wells Fargo Securities International Limited ("WFSIL"). WFSIL is a U.K. incorporated investment firm authorized and regulated by the Financial Conduct Authority. For the purposes of Section 21 of the UK Financial Services and Markets Act 2000 ("the Act"), the content of this report has been approved by WFSIL a regulated person under the Act. WFSIL does not deal with retail clients as defined in the Markets in Financial Instruments Directive 2007. The FCA rules made under the Financial Services and Markets Act 2000 for the protection of retail clients will therefore not apply, nor will the Financial Services Compensation Scheme be available. This report is not intended for, and should not be relied upon by, retail clients. Australia — Wells Fargo Securities, LW is exempt from the requirements to hold an Australian financial services license in respect of the financial services it provides to wholesale clients in Australia. Wells Fargo Securities, LLC is regulated under U.S. laws which differ from Australian laws. Any offer or documentation provided to Australian recipients by Wells Fargo Securities, LW in the course of providing the financial services will be prepared in accordance with the laws of the United States and not Australian laws. 7 EFTA00598348 WELLS FARGO SECURITIES, LLC Internet EQUITY RESEARCH DEPARTMENT Canada — This report is distributed in Canada by Wells Fargo Securities Canada, Ltd., a registered investment dealer in Canada and member of the Investment Industry Regulatory Organization of Canada (IIROC) and Canadian Investor Protection Fund (CIPF). Wells Fargo Securities, LLC's research analysts may participate in company events such as site visits but are generally prohibited from accepting payment or reimbursement by the subject companies for associated expenses unless pre-authorized by members of Research Management. Hong Kong — This report is issued and distributed in Hong Kong by Wells Fargo Securities Asia Limited ("WFSAL"), a Hong Kong incorporated investment firm licensed and regulated by the Securities and Futures Commission of Hong Kong ("the SFC") to carry on types 1, 4, 6 and 9 regulated activities (as defined in the Securities and Futures Ordinance (Cap. 571 of The Laws of Hong Kong), "the SFO"). This report is not intended for, and should not be relied on by, any person other than professional investors (as defined in the SFO). Any securities and related financial instruments described herein are not intended for sale, nor will be sold, to any person other than professional investors (as defined in the SFO). The author or authors of this report is or are not licensed by the SFC. Professional investors who receive this report should direct any queries regarding its contents to Mark Jones at WFSAL (email: ). Japan — This report is distributed in Japan by Wells Fargo Securities (Japan) Co., Ltd, registered with the Kanto Local Finance Bureau to conduct broldng and dealing of type 1 and type 2 financial instruments and agency or intermediary service for entry into investment advisory or discretionary investment contracts. This report is intended for distribution only to professional investors (Tokutei Toushika) and is not intended for, and should not be relied upon by, ordinary customers (Ippan Toushika). The ratings stated on the document are not provided by rating agencies registered with the Financial Services Agency of Japan (JFSA) but by group companies of JFSA-registered rating agencies. These group companies may include Moody's Investors Services Inc., Standard & Poor's Rating Services and/or Fitch Ratings. Any decisions to invest in securities or transactions should be made after reviewing policies and methodologies used for assigning credit ratings and assumptions, significance and limitations of the credit ratings stated on the respective rating agencies' websites. About Wells Fargo Securities Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a U.S. broker-dealer registered with the U.S. Securities and Exchange Commission and a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services LLC, a member of FINRA, NFA and SIPC, Wells Fargo Securities Canada, Ltd., a member of IIROC and CIPF, Wells Fargo Bank, M. and Wells Fargo Securities International Limited, authorized and regulated by the Financial Conduct Authority. This report is for your information only and is not an offer to sell, or a solicitation of an offer to buy, the securities or instruments named or described in this report. Interested parties are advised to contact the entity with which they deal, or the entity that provided this report to them, if they desire further information. The information in this report has been obtained or derived from sources believed by Wells Fargo Securities, LLC, to be reliable, but Wells Fargo Securities, LLC does not represent that this information is accurate or complete. Any opinions or estimates contained in this report represent the judgment of Wells Fargo Securities, LLC, at this time, and are subject to change without notice. For the purposes of the U.K. Financial Conduct Authority's rules, this report constitutes impartial investment research. Each of Wells Fargo Securities, LLC and Wells Fargo Securities International Limited is a separate legal entity and distinct from affiliated banks. Copyright © 2016 Wells Fargo Securities, LLC. SECURITIES: NOT FDIC-INSURED/NOT BANK-GUARANTEED/MAY LOSE VALUE 8 EFTA00598349