Exhibit 99.1
RingCentral Announces Third Quarter 2018 Results
Total Revenue up 33%
Mid-market and Enterprise ARR up 75%
Enterprise ARR up over 100%
Belmont, Calif. – November 5, 2018 – RingCentral, Inc. (NYSE: RNG), a leading provider of global enterprise cloud communications and collaboration solutions, today announced financial results for the third quarter ended September 30, 2018.
Third Quarter Financial Highlights
| • | Software subscriptions revenue increased 32% year over year to $158 million. |
| • | Total revenue increased 33% year over year to $174 million. |
| • | RingCentral Office® ARR increased 36% year over year to $592 million. |
| • | Annualized Exit Monthly Recurring Subscriptions (ARR) increased 31% year over year to $674 million. |
| • | Mid-market and Enterprise ARR increased 75% year over year to $270 million. |
| • | Enterprise ARR increased over 100% year over year to $146 million. |
“Third quarter results were excellent. Ourmid-market and enterprise businesses continue to lead the way supported by momentum from our channel partners.” said Vlad Shmunis, RingCentral’s founder, chairman and CEO. “With our relentless focus on innovation, through R&D investments and strategic acquisitions, we continue to expand our product portfolio and extend our lead in cloud communications. We believe we are well positioned to achieve our goal of exceeding $1 billion in revenue in 2020.”
New Accounting Standard
The Company adopted the new standard related to revenue recognition (Topic 606) effective January 1, 2018. The financial information in this press release is prepared in accordance with Topic 606, and the comparison period amounts used to calculate growth rates are based on amounts that have been adjusted from previously reported amounts to conform to the requirements of Topic 606.
Financial Results for the Third Quarter 2018
| • | Revenue and Gross Margin: Total revenue was $174 million for the third quarter of 2018, up from $130 million in the third quarter of 2017, representing 33% growth. Total GAAP gross margin was 77.4% for the third quarter of 2018, up 1.0 points compared to 76.4% in the third quarter of 2017. |
| • | Operating Margin:GAAP operating margin was (4.0%), compared to (0.2%) in the year ago quarter, primarily driven by higher stock-based compensation and acquisition related expenses.Non-GAAP operating margin was 8.2%, compared to 8.3% in the year ago period. |
| • | Net Income (Loss) Per Share: GAAP net loss per share was ($0.12) for the third quarter of 2018 compared with breakeven for the third quarter of 2017, primarily driven by higher stock-based compensation, amortization of debt discount and issuance costs, and acquisition related expenses.Non-GAAP net income per diluted share was $0.19 for the third quarter of 2018, compared with $0.13 per diluted share for the third quarter of 2017. |
| • | Balance Sheet: Total cash and cash equivalents at the end of the third quarter of 2018 was $577 million, up from $567 million at the end of the second quarter of 2018. |
Recent Highlights
| • | Announced that RingCentral closed the acquisition of Dimelo, a leading cloud-based digital customer engagement platform. Dimelo enables enterprises to manage all of their digital customer interactions through a single platform. Dimelo is deployed by leading global organizations such as Allianz, AXA, BNP Paribas, ENGIE, Orange, and Telenor, spanning multiple industries including telecom, financial services, insurance and retail. |
| • | Announced that AT&T and RingCentral extended their relationship to provide cloud-based communications services to more businesses by entering into an agreement under which AT&T will resell RingCentral solutions to its customers. AT&T Office@Hand, based on the global RingCentral Office® platform, allows employees to work virtually anywhere and enhance their ability to connect with their customers. AT&T plans to sell the solution through direct and indirect sales channels to enterprises and to vertical sectors like financial services, healthcare and government. |
| • | Announced that BT enhanced and extended its Cloud Phone solution – which is hosted by RingCentral – to meet the needs of medium and large enterprise customers. The mobile-first solution, which has been rebranded as BT Cloud Work, provides the key communications capabilities enterprises need to engage customers, drive greater workforce productivity, and enhance mobility. |
Financial Outlook
Full Year 2018 Guidance:
| • | Raising software subscriptions revenue range to $606 to $608 million, representing annual growth of 30% to 31%. This is up from our prior range of $595 to $600 million and annual growth of 28% to 29%. |
| • | Raising total revenue range to $664 to $667 million, representing annual growth of 32%. This is up from our prior range of $649 to $656 million and annual growth of 29% to 30%. |
| • | Raising GAAP operating margin range of (3.1%) to (2.8%), up from the prior range of (3.5%) to (2.9%). |
| • | Raisingnon-GAAP operating margin to 8.4%, up from the prior range of 8.2% to 8.4%. |
| • | Raisingnon-GAAP EPS range to $0.71 to $0.73 based on 86.0 million fully diluted shares. This is up from our prior range of $0.66 to $0.70. |
Fourth Quarter 2018 Guidance:
| • | Software subscriptions revenue range of $165 to $167 million, representing annual growth of 27% to 28% |
| • | Total revenue range of $179 to $182 million, representing annual growth of 27% to 29% |
| • | GAAP operating margin range of (4.1%) and (3.1%) |
| • | Non-GAAP operating margin range of 7.9% and 8.1% |
| • | Non-GAAP EPS range of $0.17 to $0.19 based on 87.0 million fully diluted shares |
For a reconciliation of our forecastednon-GAAP operating margin, see “Reconciliation of Forecasted Operating Margin GAAP Measures toNon-GAAP Measures.” We have not reconciled our forecastednon-GAAP EPS to GAAP EPS because we do not provide guidance on it. We do not provide guidance on forecasted GAAP EPS because of the inherent uncertainty and complexity involved in forecasting the intercompany remeasurement gain (loss), which could be a significant reconciling item between thenon-GAAP and respective GAAP measure. The intercompany remeasurement gain (loss) is affected by the movement in various exchange rates relative to the US Dollar, which is difficult to predict and subject to constant change. Accordingly, a reconciliation of thenon-GAAP financial measure guidance to the corresponding GAAP measure is not available without unreasonable effort.
Conference Call Details:
| • | What: RingCentral financial results for the third quarter of 2018 and outlook for the fourth quarter and full year of 2018. |
| • | When: Monday, November 5, 2018 at 2:00PM PT (5:00PM ET). |
| • | Dial-in: To access the call in the United States, please dial (877)705-6003, and for international callers, dial (201)493-6725. Callers are encouraged to dial into the call 10 to 15 minutes prior to the start to prevent any delay in joining. |
| • | Webcast:http://ir.ringcentral.com/ (live and replay). |
| • | Replay:Following the completion of the call through 11:59 PM ET on November 12, 2018, a telephone replay will be available by dialing (844)512-2921 from the United States or (412)317-6671 internationally with recording access code 13684259. |
Investor Presentation Details
An investor presentation providing additional information and analysis can be found athttp://ir.ringcentral.com/.
About RingCentral
RingCentral, Inc. (NYSE: RNG) is a leading provider of global enterprise cloud communications and collaboration solutions. More flexible and cost-effective than legacyon-premises systems, RingCentral empowers today’s mobile and distributed workforce to communicate, collaborate, and connect from anywhere, on any device. RingCentral unifies voice, video, team messaging and collaboration, conferencing, online meetings, and integrated contact center solutions. RingCentral’s open platform integrates with leading business apps and enables customers to easily customize business workflows. RingCentral is headquartered in Belmont, California, and has offices around the world.
©2018 RingCentral, Inc. All rights reserved. RingCentral, RingCentral Office and the RingCentral logo are trademarks of RingCentral, Inc.
Forward-Looking Statements
This press release contains “forward-looking statements,” including but not limited to, statements regarding our future financial results, our GAAP andnon-GAAP guidance, our revenue growth and our expectation of exceeding $1 billion in revenue in 2020, our strength in themid-market and enterprise segments and our channel partner momentum, the expected expansion of our product portfolio through our research and development investments and strategic acquisitions, the success of our reseller arrangement with AT&T, the extension of our lead in cloud communications, and our market opportunity. Forward-looking statements are subject to known and unknown risks and uncertainties and are based on assumptions that may prove to be incorrect, which could cause actual results to differ materially from those expected or implied by the forward-looking statements. Among the important factors that could cause actual results to differ materially from those in any forward-looking statements are: our ability to grow at our expected rate of growth; our ability to add and retain larger and enterprise customers and enter new geographies and markets; our ability to continue to release, and gain customer acceptance of, new and improved versions of our services; our ability to compete successfully against existing and new competitors; our ability to enter into and maintain relationships with carriers and other resellers; our ability to successfully and timely integrate, and realize the benefits of any significant acquisition we may make; our ability to manage our expenses and growth; and general market, political, economic, and business conditions, as well as those risks and uncertainties included under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” in our Form10-Q for the quarter ended June 30, 2018, filed with the Securities and Exchange Commission; and in other filings we make with the Securities and Exchange Commission from time to time.
All forward-looking statements in this press release are based on information available to RingCentral as of the date hereof, and we undertake no obligation to update these forward-looking statements, to review or confirm analysts’ expectations, or to provide interim reports or updates on the progress of the current financial quarter.
Non-GAAP Financial Measures
Our reported financial results and financial outlook include certainNon-GAAP financial measures, includingNon-GAAP software subscriptions gross margin,Non-GAAP other gross margin,Non-GAAP operating margin,Non-GAAP operating income (loss),Non-GAAP net income (loss) andNon-GAAP net income (loss) per diluted share.Non-GAAP software subscriptions gross margin is defined asNon-GAAP subscriptions gross profit divided by GAAP subscriptions revenue.Non-GAAP other gross margin is defined asNon-GAAP other gross profit divided by GAAP other revenue.Non-GAAP operating income (loss) is defined as operating income (loss) excluding share-based compensation, amortization of acquisition intangibles, and acquisition related matters including transaction costs, integration costs, restructuring costs, and acquisition-related retention payments, as well as changes in the fair value of contingent consideration obligations.Non-GAAP operating margin is defined asNon-GAAP operating income (loss) divided by total GAAP revenue.Non-GAAP net income (loss) is defined as GAAP net income (loss) excluding share-based compensation, intercompany remeasurement gains or losses, acquisition related matters, amortization of acquisition intangibles,non-cash interest expense associated with amortization of debt discount and issuance costs related to our convertible senior notes, and the related income tax effect of these adjustments.
Non-GAAP diluted shares outstanding include the impact on shares used in per share calculations of our outstanding capped call transactions. Our outstanding capped call transactions are anti-dilutive in GAAP earnings per share but are expected to mitigate the dilutive effect of our convertible notes and therefore are included in the calculations ofnon-GAAP diluted shares outstanding.
We have includedNon-GAAP software subscriptions gross margin,Non-GAAP other gross margin,Non-GAAP operating margin,Non-GAAP net income (loss), andNon-GAAP net income (loss) per diluted share in this press release because they are key measures used by us to understand and evaluate our operating performance and trends, to prepare and approve our annual budget, and to develop short and long-term operational plans. In particular, the exclusion of certain expenses in calculatingNon-GAAP software subscriptions gross margin,Non-GAAP other gross margin,Non-GAAP operating margin,Non-GAAP net income (loss), andNon-GAAP net income (loss) per diluted share provide useful measure forperiod-to-period comparisons of our business.
AlthoughNon-GAAP software subscriptions gross margin,Non-GAAP other gross margin,Non-GAAP operating margin,Non-GAAP net income (loss), andNon-GAAP net income (loss) per diluted share, are frequently used by investors in their evaluations of companies, thesenon-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as a substitute for financial information presented in accordance with GAAP. Because of these limitations, thesenon-GAAP financial measures should be considered alongside other financial performance measures.
Reconciliations of the Company’snon-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included in this press release.
Other Measures
Our reported results also include our annualized exit monthly recurring subscriptions, RingCentral Office® annualized exit monthly recurring subscriptions,mid-market and enterprise and enterprise annualized exit monthly recurring subscriptions, and net monthly subscriptions dollar retention. We define our annualized exit monthly recurring subscriptions as our monthly recurring subscriptions multiplied by 12. Our monthly recurring subscriptions equal the monthly value of all recurring charges in effect at the end of a given month. We believe this metric is a leading indicator of our anticipated subscriptions revenue. We calculate our RingCentral Office® annualized exit monthly recurring subscriptions in the same manner as we calculate our annualized exit monthly recurring subscriptions, except that only customer subscriptions from RingCentral Office® customers are included when determining monthly recurring subscriptions for the purposes of calculating this key business metric. We calculatemid-market and enterprise annualized exit monthly recurring subscriptions in the same manner as we calculate our annualized exit monthly recurring subscriptions, except that only customer subscriptions from customers with 50 seats or more are included. We calculate enterprise annualized exit monthly recurring subscriptions in the same manner as we calculate our annualized exit monthly recurring subscriptions, except that only customer subscriptions from customers generating $100,000 or more in monthly recurring revenue are included. We define Dollar Net Change as the quotient of (i) the difference of our Monthly Recurring Subscriptions at the end of a period minus our Monthly Recurring Subscriptions at the beginning of a period minus our Monthly Recurring Subscriptions at the end of the period from new customers we added during the period, (ii) all divided by the number of months in the period. We define our Average Monthly Recurring Subscriptions as the average of the Monthly Recurring Subscriptions at the beginning and end of the measurement period.
Investor Relations Contact:
Paul Thomas, RingCentral
(650)458-4462
Paul.Thomas@RingCentral.com
Media Contact:
Jennifer Caukin, RingCentral
(650)561-6348
Jennifer.Caukin@ringcentral.com
TABLE 1
RINGCENTRAL, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited, in thousands)
| September 30, 2018 | December 31, 2017 | |||||||
| *As Adjusted | |||||||
Assets | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 577,283 | $ | 181,192 | ||||
Accounts receivable, net | 74,183 | 46,690 | ||||||
Deferred sales commission costs | 20,869 | 15,424 | ||||||
Prepaid expenses and other current assets | 29,823 | 21,512 | ||||||
|
|
|
| |||||
Total current assets | 702,158 | 264,818 | ||||||
Property and equipment, net | 60,200 | 43,298 | ||||||
Deferred sales commission costs, noncurrent | 50,263 | 37,871 | ||||||
Goodwill | 9,393 | 9,393 | ||||||
Acquired intangibles, net | 8,366 | 1,462 | ||||||
Other assets | 11,463 | 2,972 | ||||||
|
|
|
| |||||
Total assets | $ | 841,843 | $ | 359,814 | ||||
|
|
|
| |||||
Liabilities and Stockholders’ Equity | ||||||||
Current liabilities | ||||||||
Accounts payable | $ | 6,017 | $ | 7,322 | ||||
Accrued liabilities | 85,714 | 54,977 | ||||||
Current portion of capital lease obligation | 943 | — | ||||||
Deferred revenue | 80,024 | 62,917 | ||||||
|
|
|
| |||||
Total current liabilities | 172,698 | 125,216 | ||||||
Convertible senior notes, net | 361,637 | — | ||||||
Capital lease obligation | 2,829 | — | ||||||
Other long-term liabilities | 5,232 | 6,252 | ||||||
|
|
|
| |||||
Total liabilities | 542,396 | 131,468 | ||||||
Stockholders’ equity: | ||||||||
Common stock | 8 | 8 | ||||||
Additionalpaid-in capital | 526,891 | 434,840 | ||||||
Accumulated other comprehensive income | 2,573 | 2,998 | ||||||
Accumulated deficit | (230,025 | ) | (209,500 | ) | ||||
|
|
|
| |||||
Total stockholders’ equity | $ | 299,447 | $ | 228,346 | ||||
|
|
|
| |||||
Total liabilities and stockholders’ equity | $ | 841,843 | $ | 359,814 | ||||
|
|
|
| |||||
* Prior-period information has been adjusted for the adoption of ASU2014-09,Revenue from Contracts with Customers (Topic 606), which we adopted on January 1, 2018.
TABLE 2
RINGCENTRAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited, in thousands, except per share data)
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| *As Adjusted |
| *As Adjusted | |||||||||||||
Revenues | ||||||||||||||||
Software subscriptions | $ | 158,068 | $ | 119,916 | $ | 440,987 | $ | 334,942 | ||||||||
Other | 15,757 | 10,363 | 44,013 | 27,490 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total revenues | 173,825 | 130,279 | 485,000 | 362,432 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Cost of revenues | ||||||||||||||||
Software subscriptions | 27,958 | 22,912 | 79,200 | 64,970 | ||||||||||||
Other | 11,316 | 7,872 | 33,814 | 22,681 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total cost of revenues | 39,274 | 30,784 | 113,014 | 87,651 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Gross profit | 134,551 | 99,495 | 371,986 | 274,781 | ||||||||||||
Operating expenses | ||||||||||||||||
Research and development | 26,347 | 19,082 | 73,812 | 54,786 | ||||||||||||
Sales and marketing | 86,279 | 61,605 | 237,222 | 172,231 | ||||||||||||
General and administrative | 28,952 | 19,073 | 73,984 | 52,885 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total operating expenses | 141,578 | 99,760 | 385,018 | 279,902 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Loss from operations | (7,027 | ) | (265 | ) | (13,032 | ) | (5,121 | ) | ||||||||
Other income (expense), net | ||||||||||||||||
Interest expense | (4,916 | ) | (6 | ) | (11,163 | ) | (94 | ) | ||||||||
Other income, net | 2,533 | 613 | 3,944 | 1,313 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Other income (expense), net | (2,383 | ) | 607 | (7,219 | ) | 1,219 | ||||||||||
|
|
|
|
|
|
|
| |||||||||
(Loss) income before income taxes | (9,410 | ) | 342 | (20,251 | ) | (3,902 | ) | |||||||||
Provision for income taxes | 108 | 73 | 274 | 181 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net (loss) income | $ | (9,518 | ) | $ | 269 | $ | (20,525 | ) | $ | (4,083 | ) | |||||
|
|
|
|
|
|
|
| |||||||||
Net (loss) income per common share | ||||||||||||||||
Basic | $ | (0.12 | ) | $ | 0.00 | $ | (0.26 | ) | $ | (0.05 | ) | |||||
|
|
|
|
|
|
|
| |||||||||
Diluted | $ | (0.12 | ) | $ | 0.00 | $ | (0.26 | ) | $ | (0.05 | ) | |||||
|
|
|
|
|
|
|
| |||||||||
Weighted-average number of shares used in computing net (loss) income per share | ||||||||||||||||
Basic | 79,903 | 76,915 | 79,116 | 75,815 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Diluted | 79,903 | 83,109 | 79,116 | 75,815 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
* Prior-period information has been adjusted for the adoption of ASU2014-09,Revenue from Contracts with Customers (Topic 606), which we adopted on January 1, 2018.
TABLE 3
RINGCENTRAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited, in thousands)
| Nine months ended September 30, | ||||||||
| 2018 | 2017 | |||||||
| *As Adjusted | |||||||
Cash flows from operating activities | ||||||||
Net loss | $ | (20,525 | ) | $ | (4,083 | ) | ||
Adjustments to reconcile net loss to net cash provided by operating activities | ||||||||
Depreciation and amortization | 17,194 | 11,929 | ||||||
Share-based compensation | 49,379 | 30,504 | ||||||
Amortization of deferred sales commission costs | 13,956 | 8,874 | ||||||
Amortization of debt discount and issuance costs | 11,003 | — | ||||||
Foreign currency remeasurement (gain) loss | 657 | (700 | ) | |||||
Provision for bad debt | 2,390 | 1,508 | ||||||
Deferred income taxes | 15 | (18 | ) | |||||
Other | 458 | 123 | ||||||
Changes in assets and liabilities | ||||||||
Accounts receivable | (29,883 | ) | (11,188 | ) | ||||
Deferred sales commission costs | (31,793 | ) | (23,402 | ) | ||||
Prepaid expenses and other current assets | (6,256 | ) | (6,872 | ) | ||||
Other assets | (406 | ) | 1,419 | |||||
Accounts payable | (1,128 | ) | 2,168 | |||||
Accrued liabilities | 27,954 | 9,426 | ||||||
Deferred revenue | 17,107 | 11,288 | ||||||
Other liabilities | (1,020 | ) | (100 | ) | ||||
|
|
|
| |||||
Net cash provided by operating activities | 49,102 | 30,876 | ||||||
|
|
|
| |||||
Cash flows from investing activities | ||||||||
Purchases of property and equipment | (17,852 | ) | (15,886 | ) | ||||
Capitalizedinternal-use software | (8,117 | ) | (5,432 | ) | ||||
Cash paid for acquisition of intangible assets | (18,470 | ) | — | |||||
Restricted investment | — | 530 | ||||||
|
|
|
| |||||
Net cash used in investing activities | (44,439 | ) | (20,788 | ) | ||||
|
|
|
| |||||
Cash flows from financing activities | ||||||||
Proceeds from issuance of convertible senior notes, net of issuance costs | 449,457 | — | ||||||
Payments for capped call transactions and costs | (49,910 | ) | — | |||||
Repurchase of common stock | (15,000 | ) | — | |||||
Proceeds from issuance of stock in connection with stock plans | 13,632 | 19,685 | ||||||
Taxes paid related to net share settlement of equity awards | (5,457 | ) | (2,125 | ) | ||||
Repayment of debt | — | (14,840 | ) | |||||
Repayment of capital lease obligations | (741 | ) | (181 | ) | ||||
|
|
|
| |||||
Net cash provided by financing activities | 391,981 | 2,539 | ||||||
|
|
|
| |||||
Effect of exchange rate changes | (553 | ) | (676 | ) | ||||
Net increase in cash, cash equivalents and restricted cash | 396,091 | 11,951 | ||||||
Cash, cash equivalents and restricted cash | ||||||||
Beginning of period | 181,192 | 160,355 | ||||||
|
|
|
| |||||
End of period | $ | 577,283 | $ | 172,306 | ||||
|
|
|
| |||||
* Prior-period information has been adjusted for the adoption of ASU2014-09,Revenue from Contracts with Customers (Topic 606), which we adopted on January 1, 2018.
TABLE 4
RINGCENTRAL, INC.
RECONCILIATION OF OPERATING INCOME (LOSS)
GAAP MEASURES TONON-GAAP MEASURES
(Unaudited, in thousands)
| Three Months Ended September 30, | Nine Months ended September 30, | |||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| *As Adjusted |
| *As Adjusted | |||||||||||||
Revenues | ||||||||||||||||
Software subscriptions | $ | 158,068 | $ | 119,916 | $ | 440,987 | $ | 334,942 | ||||||||
Other | 15,757 | 10,363 | 44,013 | 27,490 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total revenues | 173,825 | 130,279 | 485,000 | 362,432 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Cost of revenues reconciliation | ||||||||||||||||
GAAP Software subscriptions cost of revenues | 27,958 | 22,912 | 79,200 | 64,970 | ||||||||||||
Stock-based compensation | (1,169 | ) | (981 | ) | (3,181 | ) | (2,703 | ) | ||||||||
Amortization of acquisition intangibles | (151 | ) | (151 | ) | (452 | ) | (452 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP Software subscriptions cost of revenues | 26,638 | 21,780 | 75,567 | 61,815 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
GAAP Other cost of revenues | 11,316 | 7,872 | 33,814 | 22,681 | ||||||||||||
Stock-based compensation | (146 | ) | (45 | ) | (445 | ) | (118 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP Other cost of revenues | 11,170 | 7,827 | 33,369 | 22,563 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Gross profit and gross margin reconciliation | ||||||||||||||||
Non-GAAP Subscriptions | 83.1 | % | 81.8 | % | 82.9 | % | 81.5 | % | ||||||||
Non-GAAP Other | 29.1 | % | 24.5 | % | 24.2 | % | 17.9 | % | ||||||||
Non-GAAP Gross profit | 78.2 | % | 77.3 | % | 77.5 | % | 76.7 | % | ||||||||
Operating expenses reconciliation | ||||||||||||||||
GAAP Research and development | 26,347 | 19,082 | 73,812 | 54,786 | ||||||||||||
Stock-based compensation | (4,069 | ) | (2,598 | ) | (11,069 | ) | (6,799 | ) | ||||||||
Acquisition related matters | — | — | — | (443 | ) | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP Research and development | 22,278 | 16,484 | 62,743 | 47,544 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
As a % of total revenuesnon-GAAP | 12.8 | % | 12.7 | % | 12.9 | % | 13.1 | % | ||||||||
GAAP Sales and marketing | 86,279 | 61,605 | 237,222 | 172,231 | ||||||||||||
Stock-based compensation | (7,449 | ) | (4,105 | ) | (19,679 | ) | (11,556 | ) | ||||||||
Amortization of acquisition intangibles | (876 | ) | — | (2,891 | ) | (180 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP Sales and marketing | 77,954 | 57,500 | 214,652 | 160,495 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
As a % of total revenuesnon-GAAP | 44.8 | % | 44.1 | % | 44.3 | % | 44.3 | % | ||||||||
GAAP General and administrative | 28,952 | 19,073 | 73,984 | 52,885 | ||||||||||||
Stock-based compensation | (5,682 | ) | (3,213 | ) | (15,005 | ) | (9,328 | ) | ||||||||
Acquisition related matters | (1,742 | ) | — | (1,742 | ) | — | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP General and administrative | 21,528 | 15,860 | 57,237 | 43,557 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
As a % of total revenuesnon-GAAP | 12.4 | % | 12.2 | % | 11.8 | % | 12.0 | % | ||||||||
Income (loss) from operations reconciliation | ||||||||||||||||
GAAP loss from operations | (7,027 | ) | (265 | ) | (13,032 | ) | (5,121 | ) | ||||||||
Stock-based compensation | 18,515 | 10,942 | 49,379 | 30,504 | ||||||||||||
Amortization of acquisition intangibles | 1,027 | 151 | 3,343 | 632 | ||||||||||||
Acquisition related matters | 1,742 | — | 1,742 | 443 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP Income from operations | 14,257 | 10,828 | 41,432 | 26,458 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP Operating margin | 8.2 | % | 8.3 | % | 8.5 | % | 7.3 | % | ||||||||
* Prior-period information has been adjusted for the adoption of ASU2014-09,Revenue from Contracts withCustomers (Topic 606), which we adopted on January 1, 2018.
TABLE 5
RINGCENTRAL, INC.
RECONCILIATION OF NET INCOME (LOSS)
GAAP MEASURES TONON-GAAP MEASURES
(In thousands, except per share data) (Unaudited)
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| *As Adjusted |
| *As Adjusted | |||||||||||||
Net Income (loss) reconciliation | ||||||||||||||||
GAAP net (loss) income | $ | (9,518 | ) | $ | 269 | $ | (20,525 | ) | $ | (4,083 | ) | |||||
Stock-based compensation | 18,515 | 10,942 | 49,379 | 30,504 | ||||||||||||
Amortization of acquisition intangibles | 1,027 | 151 | 3,343 | 632 | ||||||||||||
Acquisition related matters | 1,742 | — | 1,742 | 443 | ||||||||||||
Amortization of debt discount and issuance costs | 4,849 | — | 11,003 | — | ||||||||||||
Intercompany remeasurement loss (gain) | (149 | ) | (392 | ) | 874 | (870 | ) | |||||||||
Income tax expense effects ** | — | — | — | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP net income | $ | 16,466 | $ | 10,970 | $ | 45,816 | $ | 26,626 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Reconciliation between GAAP andnon-GAAP weighted average shares used in computing basic and diluted net (loss) income per common share: | ||||||||||||||||
Weighted average number of shares used in computing basic net (loss) income per share | 79,903 | 76,915 | 79,116 | 75,815 | ||||||||||||
Effect of dilutive securities | — | 6,194 | — | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
GAAP weighted average shares used in computing GAAP diluted net (loss) income per share | 79,903 | 83,109 | 79,116 | 75,815 | ||||||||||||
Effect of dilutive securities | 6,463 | — | 6,557 | 5,784 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP weighted average shares used in computingnon-GAAP diluted net income per share | 86,366 | 83,109 | 85,673 | 81,599 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Diluted net income (loss) per share | ||||||||||||||||
GAAP Net (loss) income per share | $ | (0.12 | ) | $ | 0.00 | $ | (0.26 | ) | $ | (0.05 | ) | |||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP Net income per share | $ | 0.19 | $ | 0.13 | $ | 0.53 | $ | 0.33 | ||||||||
|
|
|
|
|
|
|
| |||||||||
* Prior-period information has been adjusted for the adoption of ASU2014-09,Revenue from Contracts with Customers (Topic 606), which we adopted on January 1, 2018.
** Thenon-GAAP adjustments do not have an impact on our income tax provision due to our continued history ofnon-GAAP losses and full valuation allowance.
TABLE 6
RINGCENTRAL, INC.
RECONCILIATION OF FORECASTED OPERATING MARGIN
GAAP MEASURES TONON-GAAP MEASURES
(Unaudited, in millions)
| Q4 2018 | FY 2018 | |||||||||||||||
| Low Range | High Range | Low Range | High Range | |||||||||||||
GAAP revenues | 179.0 | 182.0 | 664.0 | 667.0 | ||||||||||||
GAAP loss from operations | (7.4 | ) | (5.7 | ) | (20.4 | ) | (18.7 | ) | ||||||||
GAAP operating margin | (4.1 | %) | (3.1 | %) | (3.1 | %) | (2.8 | %) | ||||||||
Stock-based compensation | 19.8 | 18.8 | 69.2 | 68.2 | ||||||||||||
Amortization of acquisition intangibles and acquisition related matters | 1.7 | 1.6 | 6.8 | 6.7 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP income from operations | $ | 14.1 | $ | 14.7 | $ | 55.6 | $ | 56.2 | ||||||||
Non-GAAP operating margin | 7.9 | % | 8.1 | % | 8.4 | % | 8.4 | % | ||||||||