Attached files

file filename
8-K - DOCU FORM 8-K - DOCUSIGN, INC.q2198-kearnings.htm


Exhibit 99.1

DocuSign Announces Second Quarter Fiscal 2019 Financial Results

San Francisco – September 5, 2018DocuSign (NASDAQ: DOCU), which offers the world’s #1 eSignature solution as part of its broader platform for automating the agreement process, today announced results for its fiscal quarter ended July 31, 2018.

“We had a strong second quarter, driven by 35% year-over-year growth in subscription revenue. We added more than 25,000 customers, bringing our customer base to almost 430,000 worldwide," said Dan Springer, CEO of DocuSign. "And this week, we also closed our previously-announced acquisition of SpringCM, which accelerates our vision to modernize the world’s Systems of Agreement—all the way from preparing to signing, acting-on, and managing agreements. With SpringCM, we have a broader set of products to sell, additional technologies to commercialize and a team whose experience complements ours almost perfectly.”

Second Quarter Financial Highlights

Total revenue was $167.0 million, an increase of 33% year-over-year. Subscription revenue was $158.5 million, an increase of 35% year-over-year. Professional services and other revenue was $8.6 million, an increase of 7% year-over-year.
Billings were $172.2 million, an increase of 32% year-over-year.
GAAP gross margin was 78%, compared to 77% in the same period last year. Non-GAAP gross margin was 81% compared to 79% in the same period last year.
GAAP net loss per basic and diluted share was $0.22 in the second quarter of fiscal 2019 on 166 million shares outstanding compared to GAAP net loss per share of $0.39 in the second quarter of fiscal 2018 on 32 million shares outstanding.
Non-GAAP net income per diluted share was $0.03 in the second quarter of fiscal 2019 based on 191 million shares outstanding compared to a non-GAAP net loss per share of $0.05 in the second quarter of fiscal 2018 based on 32 million shares outstanding.
Net cash provided by operating activities was $22.7 million, compared to $12.1 million in the same period last year.
Free cash flow was $18.4 million in the second quarter of fiscal 2019 compared to free cash flow of $7.8 million in the same period last year.
Cash, cash equivalents and restricted cash was $819.2 million at the end of the quarter.

A reconciliation of GAAP to non-GAAP financial measures has been provided in the tables included in this press release. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures and Other Key Metrics.”

Operational and Other Financial Highlights

SpringCM Inc. Acquisition. The company signed a definitive agreement to acquire Spring CM Inc. for approximately $220 million in cash, subject to adjustment, on July 31, 2018. The acquisition was completed on September 4, 2018.

Board and Management Transitions. Effective August 29, 2018, three new directors joined DocuSign’s board: former GoDaddy CEO Blake Irving, Docker chairman and CEO Steve Singh, and IBM Watson business unit GM Inhi Cho Suh, replacing Scott Darling, Rory O'Driscoll and Jonathan Roberts. As part of this planned transition, DocuSign founder Tom Gonser, and current chairman Keith Krach will leave their board roles on December 31, 2018 and January 1, 2019, respectively. In addition, Neil Hudspith notified us that after six years of leading DocuSign’s sales and customer operations, he intends to retire from his role as President, Worldwide Field Operations at the end of this fiscal year.


1



Outlook

Quarter ending October 31, 2018* (in millions, except percentages):
Total revenue
$172
to
$175
Billings
$169
to
$179
Non-GAAP gross margin
78%
to
81%
Non-GAAP sales and marketing
50%
to
52%
Non-GAAP research and development
17%
to
19%
Non-GAAP general and administrative
11%
to
13%
Other expense
<$0.5
 
 
Provision for income taxes
$0.75
 
 
Non-GAAP diluted weighted-average shares outstanding
190
to
195

Year ending January 31, 2019* (in millions, except percentages):
Total revenue
$683
to
$688
Billings
$732
to
$752
Non-GAAP gross margin
78%
to
81%
Non-GAAP sales and marketing
50%
to
52%
Non-GAAP research and development
17%
to
19%
Non-GAAP general and administrative
11%
to
13%
Other expense
<$2
 
 
Provision for income taxes
$3
 
 
Non-GAAP diluted weighted-average shares outstanding
160
to
165
*These guidance ranges include estimated revenue contributions from SpringCM of $2 to $4 million in the third quarter of fiscal 2019 and $7 to $9 million in fiscal 2019 and operating losses of $5 to $7 million in the third quarter of fiscal 2019 and $9 to $12 million in fiscal 2019, including $3 to $4 million of one-time integration costs.

The company has not reconciled its expectations of non-GAAP financial measures to the corresponding GAAP measures because stock-based compensation expense cannot be reasonably calculated or predicted at this time. Accordingly, a reconciliation is not available without unreasonable effort.



2



Webcast Conference Call Information

The company will host a conference call on September 5, 2018 at 1:30 p.m. PT (4:30 p.m. ET) to discuss its financial results. A live webcast of the event will be available on the DocuSign Investor Relations website at docusign.com/investors. A live dial-in will be available domestically at 877-407-0784 or internationally at 201-689-8560. A replay will be available domestically at 844-512-2921 or internationally at 412-317-6671 until midnight (ET) September 19, 2018 using the passcode 13682692.

About DocuSign

DocuSign (Nasdaq: DOCU) helps organizations become more agree-able by connecting and automating how they prepare, sign, act-on, and manage agreements. As part of our System of Agreement (SofA) platform, we offer DocuSign eSignature—the world’s #1 way to sign electronically on practically any device, from anywhere, at any time. Almost 430,000 customers and hundreds of millions of users worldwide already use DocuSign to accelerate the process of doing business and simplify people’s lives.

Investor Relations:
Annie Leschin
VP Investor Relations
investors@docusign.com

Media Relations:
Adrian Wainwright
Head of Communications
media@docusign.com

Forward-Looking Statements

This press release contains “forward-looking” statements that are based on our management’s beliefs and assumptions and on information currently available to management. Forward-looking statements include statements about expected financial metrics, such as revenue, billings, non-GAAP gross margin, non-GAAP diluted weighted-average shares outstanding, and non-financial metrics, such as customer growth, as well as statements related to the benefits of the acquisition of SpringCM and our ability to develop our System of Agreement platform and deliver product innovation. They also include statements about our possible or assumed business strategies, potential growth opportunities, new products and potential market opportunities.

Forward-looking statements include all statements that are not historical facts and can be identified by terms such as “believe,” “could,” “potential,” “will,” “would” or similar expressions and the negatives of those terms. Forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. These risks include, but are not limited to, risks and uncertainties related to: our ability to successfully integrate SpringCM's operations; our ability to implement our plans, forecasts and other expectations with respect to SpringCM's business; our ability to realize the anticipated benefits of acquisition of SpringCM, including the possibility that the expected benefits from the acquisition will not be realized or will not be realized within the expected time period; disruption from the acquisition making it more difficult to maintain business and operational relationships; the negative effects of consummation of the acquisition on the market price of our common stock or on our operating results; unknown liabilities from the acquisition; our ability to sustain and manage our growth and future expenses, achieve and maintain future profitability, attract new customers and maintain and expand our existing customer base; our ability to scale and update our platform to respond to customers’ needs and rapid technological change, increased competition on our market and our ability to compete effectively, and expansion of our operations and increased adoption of our platform internationally. Additional risks and uncertainties that could affect our financial results are included in the section titled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our quarterly report on Form 10-Q for the quarter ended April 30, 2018 and other filings that we make from time to time with the SEC. In addition, any forward-looking statements contained in this press release are based on assumptions that we believe to be reasonable as of this date. Except as required by law, we assume no obligation to update these forward-looking statements, or to update the reasons if actual results differ materially from those anticipated in the forward-looking statements.



3



Non-GAAP Financial Measures and Other Key Metrics

To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we use certain non-GAAP financial measures, as described below, to understand and evaluate our core operating performance. These non-GAAP financial measures, which may be different than similarly-titled measures used by other companies, are presented to enhance investors’ overall understanding of our financial performance and should not be considered a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.

We believe that these non-GAAP financial measures provide useful information about our financial performance, enhance the overall understanding of our past performance and future prospects, and allow for greater transparency with respect to important metrics used by our management for financial and operational decision-making. We are presenting these non-GAAP measures to assist investors in seeing our financial performance using a management view, and because we believe that these measures provide an additional tool for investors to use in comparing our core financial performance over multiple periods with other companies in our industry.

Non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP income (loss) from operations, non-GAAP operating margin, non-GAAP net income (loss) and non-GAAP net income (loss) per share: We define these non-GAAP financial measures as the respective GAAP measures, excluding expenses related to stock-based compensation, amortization of acquisition-related intangibles and, as applicable, other special items. We believe it is useful to exclude stock-based compensation in order to better understand the long-term performance of our core business and to facilitate comparison of our results to those of peer companies. We also view amortization of acquisition-related intangible assets, such as the amortization of the cost associated with an acquired company’s developed technology and trade names, as items arising from pre-acquisition activities determined at the time of an acquisition. While these intangible assets are continually evaluated for impairment, amortization of the cost of purchased intangibles is a static expense, one that is not typically affected by operations during any particular period.

Free cash flows: We define free cash flow as net cash provided by (used in) operating activities less purchases of property and equipment. We believe free cash flow is an important liquidity measure of the cash (if any) that is available, after purchases of property and equipment, for operational expenses, investment in our business, and to make acquisitions. Free cash flow is useful to investors as a liquidity measure because it measures our ability to generate or use cash in excess of our capital investments in property and equipment. Once our business needs and obligations are met, cash can be used to maintain a strong balance sheet and invest in future growth.

Billings: We define billings as total revenues plus the change in our contract liabilities and refund liability less contract assets and unbilled accounts receivable in a given period. Billings reflects sales to new customers plus subscription renewals and additional sales to existing customers. Only amounts invoiced to a customer in a given period are included in billings. We believe billings is a key metric to measure our periodic performance. Given that most of our customers pay in annual installments one year in advance, but we typically recognize a majority of the related revenue ratably over time, we use billings to measure and monitor our ability to provide our business with the working capital generated by upfront payments from our customers.

For a reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measure, please see “Reconciliation of GAAP to Non-GAAP Financial Measures” below.

4



DOCUSIGN, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
 
Three Months Ended July 31,
 
Six Months Ended July 31,
(in thousands, except share and per share data)
2018
 
2017
 
2018
 
2017
Revenue:
 
 
 
 
 
 
 
Subscription
$
158,461

 
$
117,553

 
$
306,659

 
$
224,400

Professional services and other
8,583

 
7,990

 
16,193

 
14,641

Total revenue
167,044

 
125,543

 
322,852

 
239,041

Cost of revenue:
 
 
 
 
 
 
 
Subscription
23,057

 
20,040

 
55,495

 
39,333

Professional services and other
13,304

 
8,418

 
39,160

 
16,249

Total cost of revenue
36,361

 
28,458

 
94,655

 
55,582

Gross profit
130,683

 
97,085

 
228,197

 
183,459

Operating expenses:
 
 
 
 
 
 
 
Sales and marketing
103,779

 
68,943

 
294,864

 
133,634

Research and development
33,773

 
23,767

 
104,643

 
46,475

General and administrative
30,851

 
18,156

 
133,968

 
36,395

Total expenses
168,403

 
110,866

 
533,475

 
216,504

Loss from operations
(37,720
)
 
(13,781
)
 
(305,278
)
 
(33,045
)
Interest expense
(47
)
 
(169
)
 
(240
)
 
(320
)
Interest and other income, net
2,998

 
2,034

 
770

 
1,924

Loss before provision for (benefit from) income taxes
(34,769
)
 
(11,916
)
 
(304,748
)
 
(31,441
)
Provision for (benefit from) income taxes
1,945

 
121

 
2,653

 
(22
)
Net loss
$
(36,714
)
 
$
(12,037
)
 
$
(307,401
)
 
$
(31,419
)
Net loss per share attributable to common stockholders, basic and diluted
$
(0.22
)
 
$
(0.39
)
 
$
(3.01
)
 
$
(1.05
)
Weighted-average number of shares used in computing net loss per share attributable to common stockholders, basic and diluted
166,083,686

 
31,638,340

 
102,284,494

 
30,715,624

 
 
 
 
 
 
 
 
Stock-based compensation expense included in costs and expenses:
 
 
 
 
 
 
 
Cost of revenue—subscription
$
1,588

 
$
231

 
$
11,543

 
$
469

Cost of revenue—professional services
2,822

 
254

 
18,867

 
489

Sales and marketing
16,791

 
2,883

 
129,272

 
5,588

Research and development
7,359

 
1,288

 
54,627

 
2,679

General and administrative
11,605

 
3,856

 
95,650

 
7,693


5



DOCUSIGN, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(in thousands, except share and per share data)
July 31, 2018
 
January 31, 2018
Assets
 
 
 
Current assets
 
 
 
Cash and cash equivalents
$
818,795

 
$
256,867

Restricted cash
367

 
569

Accounts receivable
108,365

 
123,750

Contract assets—current
13,760

 
14,260

Prepaid expense and other current assets
26,776

 
23,349

Total current assets
968,063

 
418,795

Property and equipment, net
60,415

 
63,019

Goodwill
35,369

 
37,306

Intangible assets, net
10,139

 
14,148

Deferred contract acquisition costs—noncurrent
86,199

 
75,535

Other assets—noncurrent
9,513

 
11,170

Total assets
$
1,169,698

 
$
619,973

Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Equity (Deficit)
 
 
 
Current liabilities
 
 
 
Accounts payable
$
16,653

 
$
23,713

Accrued expenses
18,368

 
15,734

Accrued compensation
51,212

 
50,852

Contract liabilities—current
289,724

 
270,188

Deferred rent—current
1,872

 
1,758

Other liabilities—current
11,761

 
11,574

Total current liabilities
389,590

 
373,819

Contract liabilities—noncurrent
7,703

 
7,736

Deferred rent—noncurrent
22,633

 
23,044

Deferred tax liability—noncurrent
2,499

 
2,511

Other liabilities—noncurrent
3,803

 
4,010

Total liabilities
426,228

 
411,120

Redeemable convertible preferred stock

 
547,501

Stockholders’ equity (deficit)
 
 
 
Preferred stock

 

Common stock
16

 
4

Additional paid-in capital
1,555,185

 
160,265

Accumulated other comprehensive (loss) income
(2,010
)
 
3,403

Accumulated deficit
(809,721
)
 
(502,320
)
Total stockholders’ equity (deficit)
743,470

 
(338,648
)
Total liabilities, redeemable convertible preferred stock, and stockholders’ equity (deficit)
$
1,169,698

 
$
619,973



6



DOCUSIGN, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
 
Three Months Ended July 31,
 
Six Months Ended July 31,
(in thousands)
2018
 
2017
 
2018
 
2017
Cash flows from operating activities:
 
 
 
 
 
 
 
Net loss
$
(36,714
)
 
$
(12,037
)
 
$
(307,401
)
 
$
(31,419
)
Adjustments to reconcile net loss to net cash used in operating activities
 
 
 
 
 
 
 
Depreciation and amortization
7,081

 
7,699

 
15,681

 
15,385

Amortization of deferred contract acquisition and fulfillment costs
9,900

 
7,278

 
19,146

 
14,291

Stock-based compensation expense
40,165

 
8,512

 
309,959

 
16,918

Deferred income taxes
(6
)
 
13

 
(12
)
 

Other
(3,100
)
 
(1,023
)
 
(875
)
 
(1,826
)
Changes in operating assets and liabilities
 
 
 
 
 
 
 
Accounts receivable
(4,237
)
 
1,531

 
15,385

 
13,108

Contract assets
(1,397
)
 
(937
)
 
1,149

 
(975
)
Prepaid expenses and other current assets
3,113

 
4,914

 
(3,406
)
 
(656
)
Deferred contract acquisition and fulfillment costs
(18,013
)
 
(10,827
)
 
(30,339
)
 
(20,199
)
Other assets
895

 
(1,052
)
 
1,335

 
(168
)
Accounts payable
2,184

 
(4,146
)
 
(5,034
)
 
(6,271
)
Accrued expenses
(996
)
 
529

 
2,306

 
(517
)
Accrued compensation
17,307

 
4,148

 
360

 
(4,980
)
Contract liabilities
6,892

 
6,109

 
19,503

 
19,136

Deferred rent
(168
)
 
2,138

 
(297
)
 
(64
)
Other liabilities
(211
)
 
(751
)
 
228

 
(362
)
Net cash provided by operating activities
22,695

 
12,098

 
37,688

 
11,401

Cash flows from investing activities:
 
 
 
 
 
 
 
Purchases of property and equipment
(4,336
)
 
(4,319
)
 
(10,520
)
 
(11,089
)
Proceeds from sale of business held for sale

 
467

 

 
467

Net cash used in investing activities
(4,336
)
 
(3,852
)
 
(10,520
)
 
(10,622
)
Cash flows from financing activities:
 
 
 
 
 
 
 
Proceeds from issuance of common stock in initial public offering, net of underwriting commissions
529,305

 

 
529,305

 

Proceeds from the exercise of stock options
2,503

 
7,679

 
10,318

 
13,509

Payment of deferred offering costs
(1,328
)
 

 
(3,522
)
 

Net cash provided by financing activities
530,480

 
7,679

 
536,101

 
13,509

Effect of foreign exchange on cash, cash equivalents and restricted cash
527

 
1,659

 
(1,543
)
 
2,143

Net increase in cash, cash equivalents and restricted cash
549,366

 
17,584

 
561,726

 
16,431

Cash, cash equivalents and restricted cash at beginning of period
269,796

 
190,091

 
257,436

 
191,244

Cash, cash equivalents and restricted cash at end of period
$
819,162

 
$
207,675

 
$
819,162

 
$
207,675


7



DOCUSIGN, INC.
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(Unaudited)

Reconciliation of gross profit and gross margin:
 
Three Months Ended July 31,
 
Six Months Ended July 31,
(in thousands)
2018
 
2017
 
2018
 
2017
GAAP gross profit
$
130,683

 
$
97,085

 
$
228,197

 
$
183,459

Add: Stock-based compensation
4,410

 
485

 
30,410

 
958

Add: Amortization of acquisition-related intangibles
1,003

 
1,691

 
2,671

 
3,388

Non-GAAP gross profit
$
136,096

 
$
99,261

 
$
261,278

 
$
187,805

GAAP gross margin
78
 %
 
77
 %
 
71
 %
 
77
 %
Non-GAAP adjustments
3
 %
 
2
 %
 
10
 %
 
2
 %
Non-GAAP gross margin
81
 %
 
79
 %
 
81
 %
 
79
 %
 
 
 
 
 
 
 
 
GAAP subscription gross profit
$
135,404

 
$
97,513

 
$
251,164

 
$
185,067

Add: Stock-based compensation
1,588

 
231

 
11,543

 
469

Add: Amortization of acquisition-related intangibles
1,003

 
1,691

 
2,671

 
3,388

Non-GAAP subscription gross profit
$
137,995

 
$
99,435

 
$
265,378

 
$
188,924

GAAP subscription gross margin
85
 %
 
83
 %
 
82
 %
 
82
 %
Non-GAAP adjustments
2
 %
 
2
 %
 
5
 %
 
2
 %
Non-GAAP subscription gross margin
87
 %
 
85
 %
 
87
 %
 
84
 %
 
 
 
 
 
 
 
 
GAAP professional services and other gross loss
$
(4,721
)
 
$
(428
)
 
$
(22,967
)
 
$
(1,608
)
Add: Stock-based compensation
2,822

 
254

 
18,867

 
489

Non-GAAP professional services and other gross loss
$
(1,899
)
 
$
(174
)
 
$
(4,100
)
 
$
(1,119
)
GAAP professional services and other gross loss
(55
)%
 
(5
)%
 
(142
)%
 
(11
)%
Non-GAAP adjustments
33
 %
 
3
 %
 
117
 %
 
3
 %
Non-GAAP professional services and other gross loss
(22
)%
 
(2
)%
 
(25
)%
 
(8
)%


8



Reconciliation of operating expenses:
 
Three Months Ended July 31,
 
Six Months Ended July 31,
(in thousands)
2018
 
2017
 
2018
 
2017
GAAP sales and marketing
$
103,779

 
$
68,943

 
$
294,864

 
$
133,634

Less: Stock-based compensation
(16,791
)
 
(2,883
)
 
(129,272
)
 
(5,588
)
Less: Amortization of acquisition-related intangibles
(765
)
 
(665
)
 
(1,530
)
 
(1,505
)
Non-GAAP sales and marketing
$
86,223

 
$
65,395

 
$
164,062

 
$
126,541

GAAP sales and marketing as a percentage of revenue
62
%
 
55
%
 
91
%
 
56
%
Non-GAAP sales and marketing as a percentage of revenue
52
%
 
52
%
 
51
%
 
53
%
 
 
 
 
 
 
 
 
GAAP research and development
$
33,773

 
$
23,767

 
$
104,643

 
$
46,475

Less: Stock-based compensation
(7,359
)
 
(1,288
)
 
(54,627
)
 
(2,679
)
Non-GAAP research and development
$
26,414

 
$
22,479

 
$
50,016

 
$
43,796

GAAP research and development as a percentage of revenue
20
%
 
19
%
 
33
%
 
19
%
Non-GAAP research and development as a percentage of revenue
16
%
 
18
%
 
15
%
 
18
%
 
 
 
 
 
 
 
 
GAAP general and administrative
$
30,851

 
$
18,156

 
$
133,968

 
$
36,395

Less: Stock-based compensation
(11,605
)
 
(3,856
)
 
(95,650
)
 
(7,693
)
Non-GAAP general and administrative
$
19,246

 
$
14,300

 
$
38,318

 
$
28,702

GAAP general and administrative as a percentage of revenue
19
%
 
14
%
 
42
%
 
16
%
Non-GAAP general and administrative as a percentage of revenue
12
%
 
11
%
 
12
%
 
12
%

Reconciliation of income (loss) from operations and operating margin:
 
Three Months Ended July 31,
 
Six Months Ended July 31,
(in thousands)
2018
 
2017
 
2018
 
2017
GAAP operating loss
$
(37,720
)
 
$
(13,781
)
 
$
(305,278
)
 
$
(33,045
)
Add: Stock-based compensation
40,165

 
8,512

 
309,959

 
16,918

Add: Amortization of acquisition-related intangibles
1,768

 
2,356

 
4,201

 
4,893

Non-GAAP operating income (loss)
$
4,213

 
$
(2,913
)
 
$
8,882

 
$
(11,234
)
GAAP operating margin
(23
)%
 
(11
)%
 
(95
)%
 
(14
)%
Non-GAAP adjustments
26
 %
 
9
 %
 
98
 %
 
9
 %
Non-GAAP operating margin (loss)
3
 %
 
(2
)%
 
3
 %
 
(5
)%


9



Reconciliation of net income (loss) and net income (loss) per share, basic and diluted:
 
Three Months Ended July 31,
 
Six Months Ended July 31,
(in thousands, except per share data)
2018
 
2017
 
2018
 
2017
GAAP net loss
$
(36,714
)
 
$
(12,037
)
 
$
(307,401
)
 
$
(31,419
)
Add: Stock-based compensation
40,165

 
8,512

 
309,959

 
16,918

Add: Amortization of acquisition-related intangibles
1,768

 
2,356

 
4,201

 
4,893

Non-GAAP net income (loss)
$
5,219

 
$
(1,169
)
 
$
6,759

 
$
(9,608
)
 
 
 
 
 
 
 
 
Numerator:
 
 
 
 
 
 
 
Non-GAAP net income (loss)
$
5,219

 
$
(1,169
)
 
$
6,759

 
$
(9,608
)
Less: preferred stock accretion

 
(366
)
 
(353
)
 
(721
)
Less: net income allocated to participating securities

 

 
(2,085
)
 

Non-GAAP net income (loss) attributable to common stockholders
$
5,219

 
$
(1,535
)
 
$
4,321

 
$
(10,329
)
 
 
 
 
 
 
 
 
Denominator:
 
 
 
 
 
 
 
Weighted-average common shares outstanding, basic
166,084

 
31,638

 
102,284

 
30,716

Effect of dilutive securities
25,339

 

 
24,586

 

Non-GAAP weighted-average common shares outstanding, diluted
191,423

 
31,638

 
126,870

 
30,716

 
 
 
 
 
 
 
 
GAAP net loss per share, basic and diluted
$
(0.22
)
 
$
(0.39
)
 
$
(3.01
)
 
$
(1.05
)
Non-GAAP net income (loss) per share, basic
0.03

 
(0.05
)
 
0.04

 
(0.34
)
Non-GAAP net income (loss) per share, diluted
0.03

 
(0.05
)
 
0.03

 
(0.34
)

Computation of free cash flow:
 
Three Months Ended July 31,
 
Six Months Ended July 31,
(in thousands)
2018
 
2017
 
2018
 
2017
Net cash provided by operating activities
$
22,695

 
$
12,098

 
$
37,688

 
$
11,401

Less: purchase of property and equipment
(4,336
)
 
(4,319
)
 
(10,520
)
 
(11,089
)
Non-GAAP free cash flow
$
18,359

 
$
7,779

 
$
27,168

 
$
312


Computation of billings:
 
Three Months Ended July 31,
 
Six Months Ended July 31,
(in thousands)
2018
 
2017
 
2018
 
2017
Revenue
$
167,044

 
$
125,543

 
$
322,852

 
$
239,041

Add: Contract liabilities and refund liability, end of period
300,426

 
214,405

 
300,426

 
214,405

Less: Contract liabilities and refund liability, beginning of period
(293,667
)
 
(208,882
)
 
(282,943
)
 
(195,501
)
Add: Contract assets and unbilled accounts receivable, beginning of period
14,555

 
10,400

 
16,899

 
10,095

Less: Contract assets and unbilled accounts receivable, end of period
(16,196
)
 
(11,381
)
 
(16,196
)
 
(11,381
)
Non-GAAP billings
$
172,162

 
$
130,085

 
$
341,038

 
$
256,659





10