EX-99.1 2 q4ex9912018.htm EXHIBIT 99.1 Exhibit

Exhibit 99.1

newrlogoa02.jpg
New Relic Announces Fourth Quarter and Full Fiscal Year 2018 Results
Fourth quarter revenue increased 34% year-over-year to $98.4 million
Quarterly GAAP operating loss narrowed to $(7.5) million; Non-GAAP operating income of $4.8 million
New Relic’s highest-ever publicly reported dollar-based net expansion rate of 141%
San Francisco – May 8, 2018 – New Relic, Inc. (NYSE: NEWR), provider of real-time insights for software-driven businesses, today announced financial results for the fourth quarter and full fiscal year 2018 ended March 31, 2018.
“We are very pleased with our fourth quarter results, which capped off our fiscal year with revenue of over $355 million, a 35% increase over fiscal 2017,” said Lew Cirne, CEO and founder, New Relic. “Strong quarterly results helped narrow our quarter’s GAAP operating loss to $(7.5) million and expanded non-GAAP operating income to $4.8 million. We attribute our continued momentum in the enterprise market to our success in helping companies solve business-critical issues including mastering the complexity of modern software, reducing the risk of service interruptions for customer-facing applications, and competing in the digital era.”
Fourth Quarter 2018 Financial Highlights:
 
Revenue of $98.4 million, growing 34% year-over-year, and up 7% sequentially from the third quarter of fiscal 2018.
GAAP loss from operations was $(7.5) million for the fourth quarter of fiscal 2018, compared to $(15.1) million for the fourth quarter of fiscal 2017. Non-GAAP income from operations was $4.8 million for the fourth quarter of fiscal 2018, compared to a loss of $(5.8) million for the fourth quarter of fiscal 2017.
GAAP net loss per basic share was $(0.13) for the fourth quarter of fiscal 2018 based on 55.7 million weighted average shares outstanding, compared to $(0.28) for the fourth quarter of fiscal 2017 based on 53.0 million weighted average shares outstanding. Non-GAAP net income per diluted share was $0.09 for the fourth quarter of fiscal 2018, compared to a loss of $(0.11) per basic share for the fourth quarter of fiscal 2017.
Cash, cash equivalents and short-term investments were $247.9 million at the end of the fourth quarter of fiscal 2018, compared with $233.0 million at the end of the third quarter of fiscal 2018.

Fiscal 2018 Financial Highlights:
 
Revenue of $355.1 million, up 35% compared with fiscal 2017.
GAAP loss from operations was $(46.8) million for fiscal 2018, compared with $(61.3) million for fiscal 2017. Non-GAAP loss from operations was $(1.5) million for fiscal 2018, compared with $(25.4) million for fiscal 2017.
GAAP net loss per basic share was $(0.83) for fiscal 2018 based on 54.8 million weighted average shares outstanding, compared with $(1.18) for fiscal 2017 based on 51.7 million weighted average shares outstanding. Non-GAAP net income per basic and diluted share was breakeven for fiscal 2018, compared with a net loss per basic share of $(0.49) for fiscal 2017.




Customer Highlights:
 
$100K+ Paid Business Accounts as of March 31, 2018 of 703, compared to 517 as of March 31, 2017.
Paid Business Accounts as of March 31, 2018 of over 17,000, compared to over 15,200 as of March 31, 2017.
54% of ARR from Enterprise Paid Business Accounts as of March 31, 2018, compared to 46% as of March 31, 2017.
Dollar-Based Net Expansion Rate for the fourth quarter of fiscal 2018 of 141%, compared to 133% as of the fourth quarter of fiscal 2017.
Fourth Quarter & Recent Business Highlights:
 
New Relic recognized as a Leader in Gartner’s Magic Quadrant [http://ir.newrelic.com/press-releases/Press-Release-Details/2018/New-Relic-Recognized-as-a-Leader-in-Gartners-Magic-Quadrant-for-Application-Performance-Monitoring-Suites-for-Sixth-Consecutive-Time/] for Application Performance Monitoring Suites for sixth consecutive time
Announced new integrations [http://ir.newrelic.com/press-releases/Press-Release-Details/2018/Instrumenting-Early-with-New-Relic-Helps-Accelerate-Cloud-Adoption-for-Enterprises/] for Amazon Web Services, Microsoft Azure, and Google Cloud Platform, which assist in ensuring application and infrastructure health
Kicked off 17-city “Well Instrumented” tour [http://newrelic.com/press-release/20180329] at Global AWS Summits, driving customer and partner success in cloud migration and transformation projects
Announced executive promotions [http://ir.newrelic.com/press-releases/Press-Release-Details/2018/New-Relic-Announces-Executive-Promotions-Designed-to-Drive-Continued-Global-Customer-Success/] designed to drive continued global customer success, including Erica Schultz to the role of Chief Revenue Officer and Roger Scott to the role of Chief Customer Officer
Outlook:
On April 1, 2018, New Relic adopted Accounting Standards Codification (ASC) 606 using the modified retrospective method. For the first quarter and full fiscal year 2019, we expect no material difference in revenue as a result of the adoption of this new revenue standard. Under the new standard, we will be deferring certain expenses that were previously recognized upfront, primarily sales commissions. As a result, we expect a benefit of approximately $8.0 to $12.0 million to GAAP and non-GAAP expenses for the full fiscal year 2019 and approximately $0.5 to $1.5 million to GAAP and non-GAAP expenses for the first fiscal quarter of 2019. The guidance below incorporates the expected impact of the adoption of this new revenue standard.
New Relic has not reconciled its expectations as to non-GAAP income (loss) from operations or non-GAAP net income (loss) per share to their most directly comparable GAAP measure as a result of uncertainty regarding, and the potential variability of, reconciling items such as stock-based compensation, lawsuit litigation expenses and employer payroll taxes on equity incentive plans. Accordingly, reconciliation is not available without unreasonable effort, although it is important to note that these factors could be material to New Relic’s results computed in accordance with GAAP.
 



First Quarter Fiscal 2019 Outlook:
Revenue between $104.5 million and $106.5 million, representing year-over-year growth of between 30% and 32%, respectively.
Non-GAAP income from operations of between $5.5 million and $6.5 million.
Non-GAAP net income per diluted share of between $0.10 and $0.12. This assumes 59.3 million weighted average diluted shares outstanding.

Full Year Fiscal 2019 Outlook:
Revenue between $452.0 million and $458.0 million, representing year-over-year growth of between 27% and 29%.
Non-GAAP income from operations of between $15.0 million and $20.0 million.
Non-GAAP net income per diluted share of between $0.29 and $0.37. This assumes 60.2 million weighted average common shares outstanding.
Conference Call Details:
 
What: New Relic financial results for the fourth quarter and full fiscal 2018 and outlook for the first quarter and the full year of fiscal 2019
When: May 8, 2018 at 2:00 P.M. Pacific Time (5:00 P.M. Eastern Time)
Dial in: To access the call in the U.S., please dial (833) 241-7256, and for international callers, please dial (647) 689-4220. Callers may provide confirmation number 6025918 to access the call more quickly, and are encouraged to dial into the call 10 to 15 minutes prior to the start to prevent any delay in joining.
Webcast: http://ir.newrelic.com (live and replay)
Replay: Following the completion of the call through 11:59 PM Eastern Time on May 15, 2018, a telephone replay will be available by dialing (800) 585-8367 from the United States or (416) 621-4642 internationally with conference ID 6025918.
About New Relic
New Relic provides the real-time insights that software-driven businesses need to innovate faster. New Relic’s cloud platform makes every aspect of modern software and infrastructure observable, so companies can find and fix problems faster, build high-performing DevOps teams, and speed up transformation projects. Learn why more than 50% of the Fortune 100 trust New Relic at newrelic.com.

Forward-Looking Statements
This press release and the earnings call referencing this press release contain “forward-looking” statements, as that term is defined under the federal securities laws, including but not limited to statements regarding New Relic’s future financial performance, including its outlook on financial results for the first quarter of fiscal 2019 and for the full year of fiscal 2019, and the expected impact of ASC 606 on those financial results, such as revenue, non-GAAP income (loss) from operations and non-GAAP net income (loss) per share, free cash flow, non-GAAP operating income, gross margins, deferred revenue, physical capital expenditures, capitalized software, and cash from operations, its outlook on fiscal 2019 capital expenditures, operating margin and gross margin, New Relic’s ability to maintain non-GAAP profitability, market trends and opportunity, continued heavy investment towards potential future growth opportunity, the market opportunity for the New Relic platform, the growth of the platform or any individual product, the timing and benefits from additional integrations with respect to the leading cloud platforms, New Relic’s customer adoption, momentum, competitive advantages, and value proposition to its customers, benefits from and investment



in New Relic Applied Intelligence, the pace of hiring activity and seasonality. These forward-looking statements are based on New Relic’s current assumptions, expectations and beliefs and are subject to substantial risks, uncertainties, assumptions and changes in circumstances that may cause New Relic’s actual results, performance or achievements to differ materially from those expressed or implied in any forward-looking statement.
The risks and uncertainties referred to above include, but are not limited to, New Relic’s ability to generate sufficient revenue to achieve and sustain profitability, particularly in light of its significant ongoing expenses; New Relic’s short operating history in an evolving industry; New Relic’s ability to manage its significant recent growth; fluctuation of New Relic’s quarterly results; the development of the overall market for SaaS business software; the dependence of New Relic’s business on its customers purchasing additional subscriptions and products from it and renewing their subscriptions; New Relic’s ability to develop enhancements to its products, increase adoption and usage of its products and introduce new products that achieve market acceptance; risks associated with recent changes to New Relic’s management structure; New Relic’s ability to persuade its customers to expand their use of New Relic’s products to additional use cases; New Relic’s ability to determine optimal prices for its products; New Relic’s ability to expand its marketing and sales capabilities and increase sales of its solutions to large enterprises while mitigating the risks associated with serving such customers; privacy concerns, which could result in additional cost and liability to New Relic or inhibit sales; changes in privacy laws, regulations and standards; New Relic’s ability to effectively compete in the intensely competitive market for application performance monitoring solutions and respond effectively to rapidly changing technology, evolving industry standards and changing customer needs, requirements or preferences; New Relic’s dependence on lead generation strategies to drive sales and revenue; interruptions or performance problems associated with New Relic’s technology and infrastructure; defects or disruptions in New Relic’s products; the expense and complexity of New Relic’s ongoing and planned investments in data center hosting facilities; risks associated with international operations; New Relic’s ability to protect its intellectual property rights; and other “Risk Factors” set forth in New Relic’s most recent filings with the Securities and Exchange Commission (the “SEC”).
Further information on these and other factors that could affect New Relic’s financial results and the forward-looking statements in this press release is included in the filings New Relic makes with the SEC from time to time, particularly under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” including the Quarterly Report on Form 10-Q for the fiscal quarter ended December 31, 2017. Copies of these documents may be obtained by visiting New Relic’s Investor Relations website at http://ir.newrelic.com or the SEC’s website at www.sec.gov.
New Relic assumes no obligation and does not intend to update these forward-looking statements, except as required by law.
Non-GAAP Financial Measures
New Relic discloses the following non-GAAP financial measures in this release and the earnings call referencing this press release: non-GAAP income (loss) from operations, non-GAAP net income (loss), non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating margin, non-GAAP sales and marketing, non-GAAP research and development, non-GAAP general and administrative, non-GAAP net income (loss) per share and free cash flow. New Relic uses each of these non-GAAP financial measures internally to understand and compare operating results across accounting periods, for internal budgeting and forecasting purposes, for short- and long-term operating plans, and to evaluate New Relic’s financial performance. New Relic believes they are useful to investors, as a supplement to GAAP measures, in evaluating its operational performance, as further discussed below. New Relic’s non-GAAP financial measures may not provide



information that is directly comparable to that provided by other companies in its industry, as other companies in its industry may calculate non-GAAP financial results differently, particularly related to non-recurring, unusual items. In addition, there are limitations in using non-GAAP financial measures because the non-GAAP financial measures are not prepared in accordance with GAAP and may be different from non-GAAP financial measures used by other companies and exclude expenses that may have a material impact on New Relic’s reported financial results.
Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. A reconciliation of the historical non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included below in this press release. Investors are encouraged to review the reconciliation of these historical non-GAAP financial measures to their most directly comparable GAAP financial measures.
New Relic defines non-GAAP gross profit, non-GAAP sales and marketing, non-GAAP research and development, non-GAAP general and administrative, non-GAAP operating income (loss) and non-GAAP net income (loss) as the respective GAAP balances, adjusted for: (1) stock-based compensation expense, (2) amortization of stock-based compensation capitalized in software development costs, (3) the amortization of purchased intangibles, (4) the transaction costs related to acquisition, (5) lawsuit litigation expense, and (6) employer payroll tax expense on equity incentive plans, as applicable. Non-GAAP net income (loss) per share is calculated as non-GAAP net income (loss) divided by weighted average shares used to compute net income (loss) per share attributable to common stockholders. New Relic defines free cash flow as GAAP cash from operations, minus capital expenditures, minus capitalized software.
Management believes these non-GAAP financial measures are useful to investors and others in assessing New Relic’s operating performance due to the following factors:
Stock-based compensation and amortization of stock-based compensation capitalized in software development costs. New Relic utilizes share-based compensation to attract and retain employees. It is principally aimed at aligning their interests with those of its stockholders and at long-term retention, rather than to address operational performance for any particular period. As a result, share-based compensation expenses vary for reasons that are generally unrelated to financial and operational performance in any particular period.
Amortization of purchased intangibles and transaction costs related to acquisition. New Relic views amortization of purchased intangible assets as items arising from pre-acquisition activities determined at the time of an acquisition. While these intangible assets are evaluated for impairment regularly, amortization of the cost of purchased intangibles is an expense that is not typically affected by operations during any particular period. Similarly, New Relic views acquisition related expenses as events that are not necessarily reflective of operational performance during a period.
Lawsuit litigation expense. New Relic may from time to time incur charges or benefits that are outside of the ordinary course of New Relic’s business related to litigation. New Relic believes it is useful to exclude such charges or benefits because it does not consider such amounts to be part of the ongoing operation of New Relic’s business and because of the singular nature of the claims underlying the matter.
Employer payroll tax expense on equity incentive plans. New Relic excludes employer payroll tax expense on equity incentive plans as these expenses are tied to the exercise or vesting of underlying equity awards and the price of New Relic’s common stock at the time of vesting or exercise. As a result, these taxes may vary in any particular period independent of the financial and operating performance of New Relic’s business.



Additionally, New Relic’s management believes that the non-GAAP financial measure free cash flow is meaningful to investors because management reviews cash flows generated from operations after taking into consideration capital expenditures and the capitalization of software development costs due to the fact that these expenditures are considered to be a necessary component of ongoing operations.
Operating Metrics
New Relic’s dollar-based net expansion rate compares its recurring subscription revenue from customers from one period to the next. It is increased when customers increase their use of New Relic’s products, use additional products, or upgrade to a higher subscription tier. New Relic’s dollar-based net expansion rate is reduced when customers decrease their use of New Relic’s products, use fewer products, or downgrade to a lower subscription tier.
New Relic’s monthly recurring revenue represents the revenue that New Relic would contractually expect to receive from those customers over the following month, without any increase or reduction in any of their subscriptions. Similarly, annual recurring revenue represents the revenue that New Relic would contractually expect to receive from those customers over the following 12-month period, without any increase or reduction in any of their subscriptions.
New Relic defines the number of paid business accounts at the end of any particular period as the number of accounts at the end of the period as identified by a unique account identifier for which New Relic has recognized revenue on the last day of the period indicated. New Relic defines an enterprise paid business account as a paid business account that New Relic measures to have over 1,000 employees.
New Relic is a registered trademark of New Relic, Inc.
All product and company names herein may be trademarks of their registered owners.

Investor Contact
Jonathan Parker
New Relic, Inc.
503-336-9280
IR@newrelic.com
Media Contact
Andrew Schmitt
New Relic, Inc.
415-869-7109
pr@newrelic.com




Consolidated Statements of Operations
(In thousands, except per share data; unaudited)
 
Three Months Ended March 31,
 
Year Ended March 31,
 
2018
 
2017
 
2018
 
2017
Revenue
$
98,448

 
$
73,336

 
$
355,058

 
$
263,479

Cost of revenue
16,383

 
13,930

 
62,725

 
49,990

Gross profit
82,065

 
59,406

 
292,333

 
213,489

Operating expenses:
 
 
 
 
 
 
 
Research and development
19,646

 
15,967

 
74,332

 
61,054

Sales and marketing
55,006

 
45,537

 
207,021

 
168,163

General and administrative
14,945

 
12,968

 
57,788

 
45,615

Total operating expenses
89,597

 
74,472

 
339,141

 
274,832

Loss from operations
(7,532
)
 
(15,066
)
 
(46,808
)
 
(61,343
)
Other income (expense):
 
 
 
 
 
 
 
Interest income
687

 
393

 
2,190

 
1,189

Interest expense
(22
)
 
(24
)
 
(86
)
 
(87
)
Other income (expense), net
226

 
(55
)
 
343

 
(572
)
Loss before income taxes
(6,641
)
 
(14,752
)
 
(44,361
)
 
(60,813
)
Income tax provision
325

 
241

 
959

 
264

Net loss
$
(6,966
)
 
$
(14,993
)
 
$
(45,320
)
 
$
(61,077
)
Net loss per share, basic and diluted
$
(0.13
)
 
$
(0.28
)
 
$
(0.83
)
 
$
(1.18
)
Weighted-average shares used to compute net loss per share, basic and diluted
55,669

 
52,991

 
54,814

 
51,715






Consolidated Balance Sheets
(In thousands, except par value; unaudited)
 
 
March 31,
 
March 31,
 
 
2018
 
2017
Assets
 
 
 
 
Current assets:
 
 
 
 
Cash and cash equivalents
 
$
132,479

 
$
88,305

Short-term investments
 
115,441

 
118,101

Accounts receivable, net of allowance for doubtful accounts of $1,728 and $1,117, respectively
 
99,488

 
62,032

Prepaid expenses and other current assets
 
15,591

 
8,169

Total current assets
 
362,999

 
276,607

Property and equipment, net
 
53,899

 
50,728

Restricted cash
 
8,202

 
8,115

Goodwill
 
11,828

 
11,828

Intangible assets, net
 
1,312

 
2,499

Other assets, non-current
 
5,086

 
2,492

Total assets
 
$
443,326

 
$
352,269

Liabilities and stockholders’ equity
 
 
 
 
Current liabilities:
 
 
 
 
Accounts payable
 
$
2,985

 
$
6,522

Accrued compensation and benefits
 
17,414

 
15,935

Other current liabilities
 
8,619

 
7,607

Deferred revenue
 
189,633

 
125,269

Total current liabilities
 
218,651

 
155,333

Deferred rent, non-current
 
8,147

 
8,272

Deferred revenue, non-current
 
649

 
1,135

Other liabilities, non-current
 
775

 
685

Total liabilities
 
228,222

 
165,425

Stockholders’ equity:
 
 
 
 
Common stock, $0.001 par value
 
56

 
53

Treasury stock - at cost (260 shares)
 
(263
)
 
(263
)
Additional paid-in capital
 
521,119

 
447,314

Accumulated other comprehensive income (loss)
 
(324
)
 
(96
)
Accumulated deficit
 
(305,484
)
 
(260,164
)
Total stockholders’ equity
 
215,104

 
186,844

Total liabilities and stockholders’ equity
 
$
443,326

 
$
352,269






Consolidated Statements of Cash Flows
(In thousands; unaudited) 
 
Year Ended March 31,
 
2018
 
2017
Cash flows from operating activities:
 
 
 
Net loss:
$
(45,320
)
 
$
(61,077
)
Adjustments to reconcile net loss to net cash provided by operating activities:
 
 
 
Depreciation and amortization
23,243

 
18,805

Stock-based compensation expense
40,598

 
31,946

Other
1,559

 
1,125

Changes in operating assets and liabilities:
 
 
 
Accounts receivable, net
(38,315
)
 
(30,251
)
Prepaid expenses and other assets
(9,794
)
 
(3,658
)
Accounts payable
(1,823
)
 
658

Accrued compensation and benefits and other liabilities
2,112

 
5,550

Deferred revenue
63,878

 
51,681

Deferred rent
(488
)
 
4,149

Net cash provided by operating activities
35,650

 
18,928

Cash flows from investing activities:
 
 
 
Purchases of property and equipment
(21,368
)
 
(21,430
)
Increase in restricted cash
(87
)
 

Purchases of short-term investments
(128,669
)
 
(168,938
)
Proceeds from sale and maturity of short-term investments
131,135

 
175,877

Capitalized software development costs
(4,843
)
 
(4,029
)
Net cash used in investing activities
(23,832
)
 
(18,520
)
Cash flows from financing activities:
 
 
 
Proceeds from employee stock purchase plan
7,592

 
5,283

Proceeds from issuance of common stock
24,764

 
16,700

Net cash provided by financing activities
32,356

 
21,983

Net increase in cash and cash equivalents
44,174

 
22,391

Cash and cash equivalents, beginning of period
88,305

 
65,914

Cash and cash equivalents, end of period
$
132,479

 
$
88,305






Reconciliation from GAAP to Non-GAAP Results
(In thousands, except per share data; unaudited) 
 
Three Months Ended March 31,
 
Year Ended March 31,
 
2018
 
2017
 
2018
 
2017
Reconciliation of gross profit and gross margin:
 
 
 
 
 
 
 
GAAP gross profit
$
82,065

 
$
59,406

 
$
292,333

 
$
213,489

Plus: Stock-based compensation
724

 
478

 
2,440

 
1,847

Plus: Amortization of purchased intangibles
197

 
396

 
1,187

 
1,062

Plus: Amortization of stock-based compensation capitalized in software development costs
225

 
230

 
927

 
754

Plus: Employer payroll tax on employee equity incentive plans
93

 
45

 
208

 
114

Non-GAAP gross profit
$
83,304

 
$
60,555

 
$
297,095

 
$
217,266

GAAP gross margin
83
 %
 
81
 %
 
82
 %
 
81
 %
Non-GAAP adjustments
2
 %
 
2
 %
 
2
 %
 
1
 %
Non-GAAP gross margin
85
 %
 
83
 %
 
84
 %
 
82
 %
Reconciliation of operating expenses:
 
 
 
 
 
 
 
GAAP research and development
$
19,646

 
$
15,967

 
$
74,332

 
$
61,054

Less: Stock-based compensation
(3,076
)
 
(2,522
)
 
(12,176
)
 
(9,975
)
Less: Employer payroll tax on employee equity incentive plans
(412
)
 
(172
)
 
(967
)
 
(448
)
Non-GAAP research and development
$
16,158

 
$
13,273

 
$
61,189

 
$
50,631

GAAP sales and marketing
$
55,006

 
$
45,537

 
$
207,021

 
$
168,163

Less: Stock-based compensation
(4,811
)
 
(3,392
)
 
(16,925
)
 
(13,042
)
Less: Amortization of purchased intangibles

 

 

 
(25
)
Less: Employer payroll tax on employee equity incentive plans
(390
)
 
(166
)
 
(1,080
)
 
(501
)
Non-GAAP sales and marketing
$
49,805

 
$
41,979

 
$
189,016

 
$
154,595

GAAP general and administrative
$
14,945

 
$
12,968

 
$
57,788

 
$
45,615

Less: Stock-based compensation
(2,209
)
 
(1,835
)
 
(9,057
)
 
(7,082
)
Less: Lawsuit litigation

 

 

 
(48
)
Less: Amortization of purchased intangibles

 

 

 
(75
)
Less: Employer payroll tax on employee equity incentive plans
(190
)
 
(77
)
 
(387
)
 
(950
)
Non-GAAP general and administrative
$
12,546

 
$
11,056

 
$
48,344

 
$
37,460

Reconciliation of income (loss) from operations and operating margin:
 
 
 
 
 
 
 
GAAP loss from operations
$
(7,532
)
 
$
(15,066
)
 
$
(46,808
)
 
$
(61,343
)
Plus: Stock-based compensation
10,820

 
8,227

 
40,598

 
31,946

Plus: Lawsuit litigation

 

 

 
48

Plus: Amortization of purchased intangibles
197

 
396

 
1,187

 
1,162

Plus: Amortization of stock-based compensation capitalized in software development costs
225

 
230

 
927

 
754

Plus: Employer payroll tax on employee equity incentive plans
1,085

 
460

 
2,642

 
2,013

Non-GAAP income (loss) from operations
$
4,795

 
$
(5,753
)
 
$
(1,454
)
 
$
(25,420
)
GAAP operating margin
(8
%)
 
(21
%)
 
(13
%)
 
(23
%)
Non-GAAP adjustments
13
 %
 
13
 %
 
13
 %
 
13
 %
Non-GAAP operating margin
5
%
 
(8
%)
 
%
 
(10
%)
Reconciliation of net income (loss):
 
 
 
 
 
 
 
GAAP net loss
$
(6,966
)
 
$
(14,993
)
 
$
(45,320
)
 
$
(61,077
)
Plus: Stock-based compensation
10,820

 
8,227

 
40,598

 
31,946

Plus: Lawsuit litigation

 

 

 
48

Plus: Amortization of purchased intangibles
197

 
396

 
1,187

 
1,162

Plus: Amortization of stock-based compensation capitalized in software development costs
225

 
230

 
927

 
754

Plus: Employer payroll tax on employee equity incentive plans
1,085

 
460

 
2,642

 
2,013

Non-GAAP net income (loss)
$
5,361

 
$
(5,680
)
 
$
34

 
$
(25,154
)
Non-GAAP net income (loss) per share:
 
 
 
 
 
 
 
Basic
$
0.10

 
$
(0.11
)
 
$

 
$
(0.49
)
Diluted
$
0.09

 
$
(0.11
)
 
$

 
$
(0.49
)
Shares used in non-GAAP per share calculations:


 


 


 


Basic
55,669

 
52,991

 
54,814

 
51,715

Diluted
58,669

 
52,991

 
57,528

 
51,715





Reconciliation of GAAP Cash Flows from Operating Activities to Free Cash Flows
(In thousands; unaudited)
 
Three Months Ended March 31,
 
Year Ended March 31,
 
2018
 
2017
 
2018
 
2017
Net cash provided by operating activities
$
11,557

 
$
9,591

 
$
35,650

 
$
18,928

Capital expenditures
(3,791
)
 
(4,829
)
 
(21,368
)
 
(21,430
)
Capitalized software development costs
(1,789
)
 
(954
)
 
(4,843
)
 
(4,029
)
Free cash flows (Non-GAAP)
$
5,977

 
$
3,808

 
$
9,439

 
$
(6,531
)
Net cash used in investing activities
$
(13,272
)
 
$
(8,672
)
 
$
(23,832
)
 
$
(18,520
)
Net cash provided by financing activities
$
8,957

 
$
7,216

 
$
32,356

 
$
21,983