Delaware | 001-34846 | 75-2788861 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 7.01 | Regulation FD Disclosure. |
Exhibit No. | Description | |
99.1 | RealPage, Inc. IR Fact Sheet dated February 26, 2015. |
REALPAGE, INC. | ||
By: | /s/ Stephen T. Winn | |
Stephen T. Winn Chief Executive Officer and President |
Exhibit Number | Description | |
99.1 | RealPage, Inc. IR Fact Sheet dated February 26, 2015. |
RealPage, Inc. | ||||||||||||||||||||||||||||||
Fact Sheet | ||||||||||||||||||||||||||||||
Date: February 26, 2015 | ||||||||||||||||||||||||||||||
Q1 2013 | Q2 2013 | Q3 2013 | Q4 2013 | FY 2013 | Q1 2014 | Q2 2014 | Q3 2014 | Q4 2014 | FY 2014 | |||||||||||||||||||||
Revenue ($000's) | ||||||||||||||||||||||||||||||
Total GAAP Revenue | $ | 88,981 | $ | 94,451 | $ | 98,071 | $ | 95,519 | $ | 377,022 | $ | 100,563 | $ | 94,988 | $ | 104,536 | $ | 104,464 | $ | 404,551 | ||||||||||
Growth % | 20 | % | 20 | % | 18 | % | 11 | % | 17 | % | 13 | % | 1 | % | 7 | % | 9 | % | 7 | % | ||||||||||
Total NON GAAP Revenue | $ | 88,983 | $ | 94,451 | $ | 99,864 | $ | 96,441 | $ | 379,739 | $ | 101,887 | $ | 94,781 | $ | 104,144 | $ | 104,174 | $ | 404,986 | ||||||||||
Growth % | 19 | % | 20 | % | 20 | % | 12 | % | 18 | % | 15 | % | — | % | 4 | % | 8 | % | 7 | % | ||||||||||
GAAP On Demand Revenue | $ | 85,322 | $ | 90,825 | $ | 94,084 | $ | 92,081 | $ | 362,312 | $ | 97,008 | $ | 91,606 | $ | 100,747 | $ | 101,261 | $ | 390,622 | ||||||||||
Growth % | 21 | % | 21 | % | 19 | % | 13 | % | 18 | % | 14 | % | 1 | % | 7 | % | 10 | % | 8 | % | ||||||||||
NON GAAP On Demand Revenue | $ | 85,324 | $ | 90,825 | $ | 95,877 | $ | 93,003 | $ | 365,029 | $ | 98,332 | $ | 91,399 | $ | 100,355 | $ | 100,971 | $ | 391,057 | ||||||||||
Growth % | 21 | % | 21 | % | 21 | % | 14 | % | 19 | % | 15 | % | 1 | % | 5 | % | 9 | % | 7 | % | ||||||||||
On Premise Revenue | $ | 950 | $ | 1,011 | $ | 838 | $ | 892 | $ | 3,691 | $ | 865 | $ | 826 | $ | 755 | $ | 648 | $ | 3,094 | ||||||||||
Professional & Other Revenue | $ | 2,709 | $ | 2,615 | $ | 3,149 | $ | 2,546 | $ | 11,019 | $ | 2,690 | $ | 2,556 | $ | 3,034 | $ | 2,555 | $ | 10,835 | ||||||||||
Expenses ($000's) | ||||||||||||||||||||||||||||||
Cost of Revenue | ||||||||||||||||||||||||||||||
GAAP View | $ | 35,364 | $ | 37,340 | $ | 38,111 | $ | 37,506 | $ | 148,321 | $ | 39,927 | $ | 42,115 | $ | 46,311 | $ | 46,518 | $ | 174,871 | ||||||||||
Stock-based compensation | (750 | ) | (676 | ) | (785 | ) | (900 | ) | (3,111 | ) | (1,007 | ) | (866 | ) | (1,141 | ) | (812 | ) | (3,826 | ) | ||||||||||
Amortization | (1,967 | ) | (2,028 | ) | (1,656 | ) | (2,062 | ) | (7,713 | ) | (2,423 | ) | (2,447 | ) | (2,982 | ) | (2,860 | ) | (10,712 | ) | ||||||||||
Non GAAP | $ | 32,647 | $ | 34,636 | $ | 35,670 | $ | 34,544 | $ | 137,497 | $ | 36,497 | $ | 38,802 | $ | 42,188 | $ | 42,846 | $ | 160,333 | ||||||||||
Depreciation | (1,843 | ) | (1,444 | ) | (1,480 | ) | (1,800 | ) | (6,567 | ) | (1,858 | ) | (2,013 | ) | (2,311 | ) | (2,330 | ) | (8,512 | ) | ||||||||||
Adjusted EBITDA View | $ | 30,804 | $ | 33,192 | $ | 34,190 | $ | 32,744 | $ | 130,930 | $ | 34,639 | $ | 36,789 | $ | 39,877 | $ | 40,516 | $ | 151,821 | ||||||||||
Product Development | ||||||||||||||||||||||||||||||
GAAP View | $ | 12,038 | $ | 11,727 | $ | 13,232 | $ | 13,641 | $ | 50,638 | $ | 14,841 | $ | 15,941 | $ | 17,528 | $ | 16,108 | $ | 64,418 | ||||||||||
Stock-based compensation | (1,131 | ) | (721 | ) | (1,271 | ) | (1,665 | ) | (4,788 | ) | (1,912 | ) | (2,144 | ) | (2,707 | ) | (1,874 | ) | (8,637 | ) | ||||||||||
Non GAAP View | $ | 10,907 | $ | 11,006 | $ | 11,961 | $ | 11,976 | $ | 45,850 | $ | 12,929 | $ | 13,797 | $ | 14,821 | $ | 14,234 | $ | 55,781 | ||||||||||
Depreciation | (754 | ) | (632 | ) | (749 | ) | (909 | ) | (3,044 | ) | (1,043 | ) | (1,171 | ) | (1,319 | ) | (1,375 | ) | (4,908 | ) | ||||||||||
Adjusted EBITDA View | $ | 10,153 | $ | 10,374 | $ | 11,212 | $ | 11,067 | $ | 42,806 | $ | 11,886 | $ | 12,626 | $ | 13,502 | $ | 12,859 | $ | 50,873 | ||||||||||
Sales & Marketing | ||||||||||||||||||||||||||||||
GAAP View | $ | 22,902 | $ | 23,924 | $ | 25,166 | $ | 23,902 | $ | 95,894 | $ | 25,991 | $ | 28,030 | $ | 29,949 | $ | 27,593 | $ | 111,563 | ||||||||||
Stock-based compensation | (3,201 | ) | (2,004 | ) | (2,686 | ) | (3,102 | ) | (10,993 | ) | (3,143 | ) | (3,101 | ) | (3,774 | ) | (2,948 | ) | (12,966 | ) | ||||||||||
Amortization | (2,146 | ) | (2,264 | ) | (2,586 | ) | (2,939 | ) | (9,935 | ) | (2,892 | ) | (2,847 | ) | (2,875 | ) | (2,886 | ) | (11,500 | ) | ||||||||||
Non GAAP View | $ | 17,555 | $ | 19,656 | $ | 19,894 | $ | 17,861 | $ | 74,966 | $ | 19,956 | $ | 22,082 | $ | 23,300 | $ | 21,759 | $ | 87,097 | ||||||||||
Depreciation | (319 | ) | (244 | ) | (263 | ) | (323 | ) | (1,149 | ) | (407 | ) | (479 | ) | (555 | ) | (478 | ) | (1,919 | ) | ||||||||||
Adjusted EBITDA View | $ | 17,236 | $ | 19,412 | $ | 19,631 | $ | 17,538 | $ | 73,817 | $ | 19,549 | $ | 21,603 | $ | 22,745 | $ | 21,281 | $ | 85,178 | ||||||||||
General & Administrative |
GAAP View | $ | 16,507 | $ | 12,819 | $ | 15,554 | $ | 15,730 | $ | 60,610 | $ | 20,929 | $ | 16,819 | $ | 15,443 | $ | 16,011 | $ | 69,202 | ||||||||||
Q1 2013 | Q2 2013 | Q3 2013 | Q4 2013 | FY 2013 | Q1 2014 | Q2 2014 | Q3 2014 | Q4 2014 | FY 2014 | |||||||||||||||||||||
Stock-based compensation | (2,163 | ) | (2,660 | ) | (2,994 | ) | (2,988 | ) | (10,805 | ) | (3,163 | ) | (3,922 | ) | (1,914 | ) | (2,622 | ) | (11,621 | ) | ||||||||||
Amortization | — | — | — | — | — | — | (192 | ) | — | — | (192 | ) | ||||||||||||||||||
Acquisition-Related Expense | (2,774 | ) | 949 | (288 | ) | (1,156 | ) | (3,269 | ) | (881 | ) | (357 | ) | (860 | ) | 111 | (1,987 | ) | ||||||||||||
Litigation-related expense | (406 | ) | 353 | (278 | ) | (330 | ) | (661 | ) | (4,677 | ) | (168 | ) | (39 | ) | (31 | ) | (4,915 | ) | |||||||||||
Non GAAP View | $ | 11,164 | $ | 11,461 | $ | 11,994 | $ | 11,256 | $ | 45,875 | $ | 12,208 | $ | 12,180 | $ | 12,630 | $ | 13,469 | $ | 50,487 | ||||||||||
Depreciation | (769 | ) | (808 | ) | (871 | ) | (889 | ) | (3,337 | ) | (880 | ) | (917 | ) | (920 | ) | (844 | ) | (3,561 | ) | ||||||||||
Asset Disposal/Other | (271 | ) | (280 | ) | (37 | ) | (76 | ) | (664 | ) | (23 | ) | (4 | ) | (20 | ) | (354 | ) | (401 | ) | ||||||||||
Adjusted EBITDA View | $ | 10,124 | $ | 10,373 | $ | 11,086 | $ | 10,291 | $ | 41,874 | $ | 11,305 | $ | 11,259 | $ | 11,690 | $ | 12,271 | $ | 46,525 | ||||||||||
Earnings | ||||||||||||||||||||||||||||||
Adjusted EBITDA ($000's) | $ | 20,666 | $ | 21,100 | $ | 23,745 | $ | 24,801 | $ | 90,312 | $ | 24,508 | $ | 12,504 | $ | 16,330 | $ | 17,247 | $ | 70,589 | ||||||||||
Margin | 23 | % | 22 | % | 24 | % | 26 | % | 24 | % | 24 | % | 13 | % | 16 | % | 17 | % | 17 | % | ||||||||||
Non-GAAP Net Income ($000's) | $ | 9,975 | $ | 10,420 | $ | 12,087 | $ | 12,391 | $ | 44,873 | $ | 12,057 | $ | 4,629 | $ | 6,526 | $ | 7,130 | $ | 30,342 | ||||||||||
Margin | 11 | % | 11 | % | 12 | % | 13 | % | 12 | % | 12 | % | 5 | % | 6 | % | 7 | % | 7 | % | ||||||||||
Non-GAAP EPS | $ | 0.13 | $ | 0.14 | $ | 0.16 | $ | 0.16 | $ | 0.59 | $ | 0.16 | $ | 0.06 | $ | 0.08 | $ | 0.09 | $ | 0.39 | ||||||||||
Growth | 30 | % | 27 | % | 33 | % | 14 | % | 26 | % | 23 | % | -57 | % | -50 | % | -44 | % | -34 | % | ||||||||||
On Demand Revenue Detail ($000's) | ||||||||||||||||||||||||||||||
Leasing and Marketing | $ | 29,499 | $ | 30,858 | $ | 33,599 | $ | 30,484 | $ | 124,440 | $ | 32,427 | $ | 28,945 | $ | 29,805 | $ | 27,006 | $ | 118,183 | ||||||||||
% of Total | 35 | % | 34 | % | 35 | % | 33 | % | 34 | % | 33 | % | 32 | % | 30 | % | 27 | % | 30 | % | ||||||||||
Y-O-Y growth | 16 | % | 15 | % | 18 | % | 9 | % | 14 | % | 10 | % | -6 | % | -11 | % | -11 | % | -5 | % | ||||||||||
Property Management | $ | 25,189 | $ | 26,626 | $ | 28,379 | $ | 28,336 | $ | 108,530 | $ | 28,868 | $ | 29,622 | $ | 31,260 | $ | 31,683 | $ | 121,433 | ||||||||||
% of Total | 30 | % | 29 | % | 30 | % | 30 | % | 30 | % | 29 | % | 32 | % | 31 | % | 31 | % | 31 | % | ||||||||||
Y-O-Y growth | 13 | % | 15 | % | 20 | % | 13 | % | 15 | % | 15 | % | 11 | % | 10 | % | 12 | % | 12 | % | ||||||||||
Resident Management | $ | 22,155 | $ | 24,451 | $ | 24,476 | $ | 24,513 | $ | 95,595 | $ | 26,910 | $ | 22,626 | $ | 28,898 | $ | 31,672 | $ | 110,106 | ||||||||||
% of Total | 26 | % | 27 | % | 26 | % | 26 | % | 26 | % | 27 | % | 25 | % | 29 | % | 31 | % | 28 | % | ||||||||||
Y-O-Y growth | 31 | % | 34 | % | 25 | % | 17 | % | 26 | % | 21 | % | -7 | % | 18 | % | 29 | % | 15 | % | ||||||||||
Asset Optimization | $ | 8,481 | $ | 8,890 | $ | 9,423 | $ | 9,670 | $ | 36,464 | $ | 10,127 | $ | 10,206 | $ | 10,392 | $ | 10,610 | $ | 41,335 | ||||||||||
% of Total | 10 | % | 10 | % | 10 | % | 10 | % | 10 | % | 10 | % | 11 | % | 10 | % | 11 | % | 11 | % | ||||||||||
Y-O-Y growth | 39 | % | 33 | % | 31 | % | 22 | % | 31 | % | 19 | % | 15 | % | 10 | % | 10 | % | 13 | % | ||||||||||
On Demand Revenue Detail ($000's) | ||||||||||||||||||||||||||||||
Subscription | $ | 69,361 | $ | 73,440 | $ | 76,435 | $ | 79,082 | $ | 298,318 | $ | 82,126 | $ | 82,420 | $ | 87,012 | $ | 92,326 | $ | 343,884 | ||||||||||
% of Total | 81 | % | 81 | % | 80 | % | 85 | % | 82 | % | 84 | % | 90 | % | 87 | % | 91 | % | 88 | % | ||||||||||
Y-O-Y growth | 20 | % | 22 | % | 21 | % | 17 | % | 20 | % | 18 | % | 12 | % | 14 | % | 17 | % | 15 | % | ||||||||||
Transactional | $ | 15,963 | $ | 17,385 | $ | 19,442 | $ | 13,921 | $ | 66,711 | $ | 16,206 | $ | 8,979 | $ | 13,343 | $ | 8,645 | $ | 47,173 | ||||||||||
% of Total | 19 | % | 19 | % | 20 | % | 15 | % | 18 | % | 16 | % | 10 | % | 13 | % | 9 | % | 12 | % | ||||||||||
Y-O-Y growth | 22 | % | 20 | % | 23 | % | -4 | % | 15 | % | 2 | % | -48 | % | -31 | % | -38 | % | -29 | % |
Q1 2013 | Q2 2013 | Q3 2013 | Q4 2013 | FY 2013 | Q1 2014 | Q2 2014 | Q3 2014 | Q4 2014 | FY 2014 | |||||||||||||||||||||
ACV | ||||||||||||||||||||||||||||||
Non-GAAP On Demand Annual Customer Value ($000's) | $ | 350,174 | $ | 364,801 | $ | 386,039 | $ | 378,131 | $ | 398,976 | $ | 367,249 | $ | 404,055 | $ | 405,248 | ||||||||||||||
Total ACV Growth (QTD) | 23 | % | 21 | % | 20 | % | 14 | % | 14 | % | 1 | % | 5 | % | 7 | % | ||||||||||||||
Organic ACV Growth (QTD) | 20 | % | 20 | % | 19 | % | 11 | % | 13 | % | -1 | % | 3 | % | 6 | % | ||||||||||||||
Unit Trend | ||||||||||||||||||||||||||||||
On Demand Units - Ending (000's) | 8,545 | 8,616 | 8,730 | 9,022 | 9,285 | 9,371 | 9,496 | 9,560 | ||||||||||||||||||||||
Average Unit Renewal Rate | ||||||||||||||||||||||||||||||
Average Renewal Rate (8 quarters) | 95.3 | % | 95.5 | % | 95.4 | % | 95.3 | % | 95.2 | % | 95.2 | % | 95.3 | % | 95.3 | % | ||||||||||||||
RPU | ||||||||||||||||||||||||||||||
NON GAAP On Demand RPU (QTD) (whole $) | $ | 40.98 | $ | 42.34 | $ | 44.22 | $ | 41.91 | $ | 42.97 | $ | 39.19 | $ | 42.55 | $ | 42.39 | ||||||||||||||
Top ACV / RPU | ||||||||||||||||||||||||||||||
Top 100 ACV ($000's) | $ | 163,454 | $ | 164,474 | $ | 172,727 | $ | 177,723 | $ | 184,204 | $ | 184,181 | $ | 187,588 | $ | 183,478 | ||||||||||||||
Top 100 ACV RPU | $ | 54.88 | $ | 55.85 | $ | 57.85 | $ | 58.71 | $ | 57.48 | $ | 59.12 | $ | 60.68 | $ | 59.30 | ||||||||||||||
Top 50 RPU Clients ACV ($000's) | $ | 48,478 | $ | 43,784 | $ | 44,352 | $ | 46,896 | $ | 45,375 | $ | 44,641 | $ | 46,876 | $ | 45,984 | ||||||||||||||
Top 50 RPU Clients RPU | $ | 126.50 | $ | 132.80 | $ | 133.70 | $ | 135.60 | $ | 136.60 | $ | 141.90 | $ | 142.10 | $ | 146.71 | ||||||||||||||
Industry Data (1) | ||||||||||||||||||||||||||||||
Occupancy | 94.9 | % | 95.3 | % | 95.4 | % | 95 | % | 95 | % | 95.6 | % | 95.7 | % | 95.3 | % | ||||||||||||||
Annual Change in effective rents | 2.6 | % | 3.1 | % | 3.2 | % | 2.8 | % | 2.9 | % | 3.5 | % | 3.7 | % | 4.6 | % | ||||||||||||||
Supply | 163.2 | 232.0 | ||||||||||||||||||||||||||||
Headcount | ||||||||||||||||||||||||||||||
Total Ending RP Headcount | 3,217 | 3,396 | 3,320 | 3,337 | 3,506 | 3,758 | 3,757 | 3,875 | ||||||||||||||||||||||
Total International Headcount (included above) | 682 | 799 | 858 | 900 | 977 | 1,153 | 1,216 | 1,363 | ||||||||||||||||||||||
% International Headcount | 21 | % | 24 | % | 26 | % | 27 | % | 28 | % | 31 | % | 32 | % | 35 | % |
Definitions |
*Please read in conjunction with the Company's Quarterly Report on Form 10-Q/A previously filed with the Securities and Exchange Commission on November 12, 2014 as well as the explanation of Non-GAAP measures posted to the Company's IR website. |
Subscription on demand revenue: Represents revenue from products related to license and subscription fees comprised of a charge billed at the initial order date and monthly or annual subscription fees for accessing our on demand software solutions. The license fee billed at the initial order date is recognized as revenue on a straight-line basis over the longer of the contractual term or the period in which the customer is expected to benefit, which we consider to be three years. Recognition starts once the product has been activated. Revenue from monthly and annual subscription fees is recognized on a straight-line basis over the access period. |
Transactional on demand revenue: Represents revenue related to services performed influenced by leasing velocity (resident renewal/churn rate). This revenue stream is primarily related to our Leasing and Marketing solutions consisting of transactional elements of our Screening, Websites, Lead Generation, and Contact Center solutions. It also includes transactional elements of our Renter’s Insurance (contingent commission) and Spend Management solutions. |
Leasing and Marketing on demand revenue: Consists of our Screening, Websites, Lead Management, Lead Generation, and Contact Center solutions. On demand annual revenue from this product family was approximately 70% subscription. |
Property Management on demand revenue: Consists of our Facilities, Accounting, Property Management, and Spend Management solutions. On demand annual revenue from this product family was approximately 95% subscription. |
Resident Services on demand revenue: Consists of our Renter’s Insurance, Resident Billing, Payments, Online Living and Contact Center Maintenance solutions. On demand annual revenue from this product family was approximately 95% subscription. |
Asset Optimization on demand revenue: Consists of our YieldStar, Business Intelligence and MPF Research solutions. On demand annual revenue from this product family was approximately 100% subscription. |
• | Non-GAAP total revenue is total revenue plus acquisition-related and other deferred revenue |
• | Non-GAAP on demand revenue represents on demand revenue plus acquisition-related and other deferred revenue adjustments. We use this metric to evaluate our on demand revenue as we believe its inclusion provides a more accurate depiction of on demand revenue arising from our strategic acquisitions. |
• | Ending on demand units represents the number of rental housing units managed by our customers with one or more of our on demand software solutions at the end of the period. We use ending on demand units to measure the success of our strategy of increasing the number of rental housing units managed with our on demand software solutions. Property unit counts are provided to us by our customers as new sales orders are processed. Property unit counts may be adjusted periodically as information related to our customers’ properties is updated or supplemented, which could result in adjustments to the number of units previously reported. |
• | Non-GAAP net income is net (loss) income plus acquisition-related and other deferred revenue, amortization of intangible assets, stock-based compensation expense, acquisition-related expense, any impact related to Yardi litigation (including related insurance litigation and settlement costs), loss on disposal of assets, stock registration costs, and an adjustment to income tax expense (benefit) to reflect our effective tax rate |
• | Adjusted EBITDA is net (loss) income plus acquisition-related and other deferred revenue, depreciation and asset impairment, loss on sale of assets, amortization of intangible assets, net interest expense, income tax expense (benefit), stock-based compensation expense, any impact related to Yardi litigation (including related insurance litigation and settlement costs), stock registration costs, and acquisition-related expenses |
• | RPU, or non-GAAP on demand revenue per average on demand unit, represents non-GAAP on demand revenue for the period presented divided by average on demand units for the same period. For interim periods, the calculation is performed on an annualized basis. We calculate average on demand units as the average of the beginning and ending on demand units for each |
• | ACV, or annualized non-GAAP on demand revenue per average on demand unit, is calculated by multiplying ending on demand units by annualized Non-GAAP on demand revenue per average on demand unit |
• | On Demand Revenue Detail uses non-GAAP on demand revenue (defined above) for each product family and for subscription and transactional components |
• | Top 100 ACV is ACV (defined above) and RPU (defined above) for our largest ACV customers |
• | Top 50 RPU is ACV (defined above) and RPU (defined above) for our largest RPU customers |
• | These non-GAAP financial measures provide investors and other users of our financial information consistency and comparability with our past financial performance, facilitate period-to-period comparisons of operations and facilitate comparisons with our peer companies, many of which use similar non-GAAP financial measures to supplement their GAAP results; |
• | With respect to Adjusted EBITDA and non-GAAP net income, it is useful to exclude certain non-cash charges, such as depreciation and asset impairment, amortization of intangible assets and stock-based compensation and non-core operational charges, such as acquisition-related expenses and any impact related to the Yardi litigation (including related insurance litigation and settlement costs), from Adjusted EBITDA because the amount of such expenses in any specific period may not directly correlate to the underlying performance of our business operations and these expenses can vary significantly between periods as a result of new acquisitions, full amortization of previously acquired tangible and intangible assets or the timing of new stock-based awards, as the case may be; and |
• | it is useful to include deferred revenue written down for GAAP purposes under purchase accounting rules and revenue deferred due to a lack of historical experience determining the settlement of the contractual obligation in order to appropriately measure the underlying performance of our business operations in the period of activity and associated expense. |