Dropbox Announces Fiscal 2019 Third Quarter Results
Revenue of
Net Cash Provided by Operating Activities of
“We had a strong Q3 highlighted by 19% top line growth and margin expansion,” said Dropbox Co-founder and Chief Executive Officer
Third Quarter Fiscal 2019 Results
-
Total revenue was
$428.2 million , an increase of 19% from the same period last year. -
Paying users totaled 14.0 million, as compared to 12.3 million for the same period last year. Average revenue per paying user was
$123.15 , as compared to$118.60 for the same period last year. - GAAP gross margin was 75.5%, as compared to 75.0% in the same period last year. Non-GAAP gross margin was 76.7%, as compared to 75.9% in the same period last year.
- GAAP operating margin was (4.3)%, as compared to (2.5)% in the same period last year. Non-GAAP operating margin, which excludes stock-based compensation, acquisition-related and other expenses, and amortization of acquired intangible assets, was 13.1%, as compared to 12.8% in the same period last year.
-
GAAP net loss was
($17.0) million , as compared to($5.8) million in the same period last year. Non-GAAP net income was$55.9 million , as compared to$45.0 million in the same period last year. -
Net cash provided by operating activities was
$149.7 million , as compared to$128.0 million in the same period last year. Free cash flow was$102.5 million , as compared to$120.0 million in the same period last year. -
GAAP basic and diluted net loss per share was
($0.04) , as compared to($0.01) in the same period last year. Non-GAAP diluted net income per share was$0.13 , as compared to$0.11 in the same period last year. (1) -
Cash, cash equivalents and short-term investments were
$1.031 billion at the end of the third quarter of 2019.
(1) Non-GAAP diluted net income per share is calculated based upon 418.7 million and 420.0 million diluted weighted-average shares of common stock for the three months ended
Financial Outlook
Conference Call Information
Other Upcoming Events
-
Lev Finkelstein , Vice President of Corporate Finance & Strategy, will be presenting at the RBC Capital Markets Technology,Internet, Media and Telecommunications Conference inNew York, NY onTuesday, November 19, 2019 at4:05 p.m. ET .
At the time of this event, a live webcast will be accessible from the
About
Use of Non-GAAP Financial Measures
Reconciliations of non-GAAP financial measures to the most directly comparable financial results as determined in accordance with GAAP are included at the end of this press release following the accompanying financial data. For a description of these non-GAAP financial measures, including the reasons management uses each measure, please see the section of the tables titled "About Non-GAAP Financial Measures."
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 including, among other things, statements regarding
Dropbox, Inc. | ||||||||||||||||||||
Condensed Consolidated Statements of Operations |
||||||||||||||||||||
(In millions, except per share data) |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
Three months ended
|
|
Nine months ended
|
|||||||||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|||||||||||||
Revenue |
$ |
|
428.2 |
|
|
$ |
|
360.3 |
|
|
$ |
|
1,215.3 |
|
|
$ |
|
1,015.8 |
|
|
Cost of revenue(1) |
|
104.8 |
|
|
|
90.2 |
|
|
|
306.1 |
|
|
|
300.3 |
|
|||||
Gross profit |
|
323.4 |
|
|
|
270.1 |
|
|
|
909.2 |
|
|
|
715.5 |
|
|||||
Operating expenses(1): |
|
|
|
|
|
|
|
|||||||||||||
Research and development |
|
172.8 |
|
|
|
133.2 |
|
|
|
485.2 |
|
|
|
631.4 |
|
|||||
Sales and marketing |
|
108.2 |
|
|
|
95.0 |
|
|
|
317.0 |
|
|
|
339.4 |
|
|||||
General and administrative |
|
61.0 |
|
|
|
50.8 |
|
|
|
180.9 |
|
|
|
226.7 |
|
|||||
Total operating expenses |
|
342.0 |
|
|
|
279.0 |
|
|
|
983.1 |
|
|
|
1,197.5 |
|
|||||
Loss from operations |
|
(18.6 |
) |
|
|
(8.9 |
) |
|
|
(73.9 |
) |
|
|
(482.0 |
) |
|||||
Interest income, net |
|
3.0 |
|
|
|
2.4 |
|
|
|
9.9 |
|
|
|
3.2 |
|
|||||
Other income, net |
|
0.2 |
|
|
|
0.5 |
|
|
|
14.4 |
|
|
|
6.1 |
|
|||||
Loss before income taxes |
|
(15.4 |
) |
|
|
(6.0 |
) |
|
|
(49.6 |
) |
|
|
(472.7 |
) |
|||||
Benefit from (provision for) income taxes |
|
(1.6 |
) |
|
|
0.2 |
|
|
|
3.5 |
|
|
|
(2.7 |
) |
|||||
Net loss |
$ |
|
(17.0 |
) |
|
$ |
|
(5.8 |
) |
|
$ |
|
(46.1 |
) |
|
$ |
|
(475.4 |
) |
|
Net loss per share attributable to common stockholders, basic and diluted |
$ |
|
(0.04 |
) |
|
$ |
|
(0.01 |
) |
|
$ |
|
(0.11 |
) |
|
$ |
|
(1.39 |
) |
|
Weighted-average shares used in computing net loss per share attributable to common stockholders, basic and diluted |
|
414.4 |
|
|
|
403.9 |
|
|
|
412.4 |
|
|
|
342.0 |
|
|||||
(1) Includes stock-based compensation expense as follows: |
|
Three months ended
|
|
Nine months ended
|
||||||||||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||||||||
Cost of revenue |
$ |
|
4.1 |
|
|
$ |
|
3.2 |
|
|
$ |
|
11.8 |
|
|
$ |
|
43.9 |
|
||
Research and development |
|
38.9 |
|
|
|
28.2 |
|
|
|
107.1 |
|
|
|
339.0 |
|
||||||
Sales and marketing |
|
7.7 |
|
|
|
8.1 |
|
|
|
23.6 |
|
|
|
88.4 |
|
||||||
General and administrative |
|
17.5 |
|
|
|
15.5 |
|
|
|
49.4 |
|
|
|
125.3 |
|
Dropbox, Inc. |
||||||||||
Condensed Consolidated Balance Sheets |
||||||||||
(In millions) |
||||||||||
(Unaudited) |
||||||||||
|
As of |
|||||||||
|
September 30, 2019 |
|
December 31, 2018 |
|||||||
Assets |
|
|
|
|||||||
Current assets: |
|
|
|
|||||||
Cash and cash equivalents |
$ |
|
443.2 |
|
|
$ |
|
519.3 |
|
|
Short-term investments |
|
587.7 |
|
|
|
570.0 |
|
|||
Trade and other receivables, net |
|
38.4 |
|
|
|
28.6 |
|
|||
Prepaid expenses and other current assets |
|
64.3 |
|
|
|
92.3 |
|
|||
Total current assets |
|
1,133.6 |
|
|
|
1,210.2 |
|
|||
Property and equipment, net |
|
416.6 |
|
|
|
310.6 |
|
|||
Operating lease right-of-use asset |
|
581.7 |
|
|
— |
|
||||
Intangible assets, net |
|
50.1 |
|
|
|
14.7 |
|
|||
Goodwill |
|
231.8 |
|
|
|
96.5 |
|
|||
Other assets |
|
72.8 |
|
|
|
62.1 |
|
|||
Total assets |
$ |
|
2,486.6 |
|
|
$ |
|
1,694.1 |
|
|
Liabilities and stockholders’ equity |
|
|
|
|||||||
Current liabilities: |
|
|
|
|||||||
Accounts payable |
$ |
|
31.3 |
|
|
$ |
|
33.3 |
|
|
Accrued and other current liabilities |
|
149.9 |
|
|
|
164.5 |
|
|||
Accrued compensation and benefits |
|
79.1 |
|
|
|
80.9 |
|
|||
Operating lease liability |
|
76.0 |
|
|
— |
|
||||
Finance lease obligation |
|
70.9 |
|
|
|
73.8 |
|
|||
Deferred revenue |
|
541.1 |
|
|
|
485.0 |
|
|||
Total current liabilities |
|
948.3 |
|
|
|
837.5 |
|
|||
Operating lease liability, non-current |
|
626.2 |
|
|
— |
|
||||
Finance lease obligation, non-current |
|
128.0 |
|
|
|
89.9 |
|
|||
Other non-current liabilities(1) |
|
21.5 |
|
|
|
89.9 |
|
|||
Total liabilities |
|
1,724.0 |
|
|
|
1,017.3 |
|
|||
Stockholders’ equity: |
|
|
|
|||||||
Additional paid-in-capital |
|
2,478.6 |
|
|
|
2,337.5 |
|
|||
Accumulated deficit |
|
(1,718.1 |
) |
|
|
(1,659.5 |
) |
|||
Accumulated other comprehensive income (loss) |
|
2.1 |
|
|
|
(1.2 |
) |
|||
Total stockholders’ equity |
|
762.6 |
|
|
|
676.8 |
|
|||
Total liabilities and stockholders’ equity |
$ |
|
2,486.6 |
|
|
$ |
|
1,694.1 |
|
|
(1) As of December 31, 2018 the Company had non current deferred rent of $81.0 million. As of September 30, 2019, deferred rent is now included in the determination of the Company's operating lease right of use asset due to the adoption of ASC 842. |
Dropbox, Inc. |
||||||||||||||||||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||||||||||||||||||
(In millions) |
||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||
|
Three months ended
|
|
Nine months ended
|
|||||||||||||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|||||||||||||||||
Cash flow from operating activities |
|
|
|
|
|
|
|
|||||||||||||||||
Net loss |
$ |
|
|
(17.0 |
) |
|
$ |
|
|
(5.8 |
) |
|
$ |
|
|
(46.1 |
) |
|
$ |
|
|
(475.4 |
) |
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
|
|
|||||||||||||||||
Depreciation and amortization |
|
40.6 |
|
|
|
45.7 |
|
|
|
132.5 |
|
|
|
121.6 |
|
|||||||||
Stock-based compensation |
|
68.2 |
|
|
|
55.0 |
|
|
|
191.9 |
|
|
|
596.6 |
|
|||||||||
Net losses (gains) on equity investments |
|
1.7 |
|
|
— |
|
|
|
(5.7 |
) |
|
— |
|
|||||||||||
Amortization of deferred commissions |
|
4.6 |
|
|
|
3.2 |
|
|
|
12.7 |
|
|
|
8.5 |
|
|||||||||
Other |
|
(0.7 |
) |
|
|
0.2 |
|
|
|
(8.3 |
) |
|
|
(0.9 |
) |
|||||||||
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|||||||||||||||||
Trade and other receivables, net |
|
(1.0 |
) |
|
|
2.3 |
|
|
|
(9.5 |
) |
|
|
0.4 |
|
|||||||||
Prepaid expenses and other current assets |
|
(7.6 |
) |
|
|
(13.4 |
) |
|
|
(26.1 |
) |
|
|
(47.3 |
) |
|||||||||
Other assets |
|
15.6 |
|
|
|
7.1 |
|
|
|
41.8 |
|
|
|
(10.4 |
) |
|||||||||
Accounts payable |
|
(0.6 |
) |
|
|
4.6 |
|
|
|
(2.4 |
) |
|
|
(3.9 |
) |
|||||||||
Accrued and other current liabilities |
|
(1.0 |
) |
|
|
(3.9 |
) |
|
|
9.5 |
|
|
|
40.6 |
|
|||||||||
Accrued compensation and benefits |
|
21.7 |
|
|
|
18.1 |
|
|
|
(3.1 |
) |
|
|
7.2 |
|
|||||||||
Deferred revenue |
|
26.7 |
|
|
|
14.4 |
|
|
|
54.7 |
|
|
|
60.8 |
|
|||||||||
Other non-current liabilities |
|
(18.4 |
) |
|
|
0.5 |
|
|
|
(45.6 |
) |
|
|
3.9 |
|
|||||||||
Tenant improvement allowance reimbursement |
|
16.9 |
|
|
— |
|
|
|
45.4 |
|
|
— |
|
|||||||||||
Net cash provided by operating activities |
|
149.7 |
|
|
|
128.0 |
|
|
|
341.7 |
|
|
|
301.7 |
|
|||||||||
Cash flow from investing activities |
|
|
|
|
|
|
|
|||||||||||||||||
Capital expenditures |
|
(47.2 |
) |
|
|
(8.0 |
) |
|
|
(110.6 |
) |
|
|
(27.6 |
) |
|||||||||
Business combinations, net of cash acquired |
— |
|
|
— |
|
|
|
(171.6 |
) |
|
— |
|
||||||||||||
Purchases of short-term investments |
|
(193.0 |
) |
|
|
(168.4 |
) |
|
|
(582.7 |
) |
|
|
(664.3 |
) |
|||||||||
Proceeds from sales of short-term investments |
|
160.0 |
|
|
|
58.5 |
|
|
|
341.0 |
|
|
|
61.6 |
|
|||||||||
Proceeds from maturities of short-term investments |
|
75.1 |
|
|
|
85.5 |
|
|
|
236.7 |
|
|
|
101.9 |
|
|||||||||
Other |
|
(3.2 |
) |
|
|
1.0 |
|
|
|
8.4 |
|
|
|
(0.6 |
) |
|||||||||
Net cash used in investing activities |
|
(8.3 |
) |
|
|
(31.4 |
) |
|
|
(278.8 |
) |
|
|
(529.0 |
) |
|||||||||
Cash flow from financing activities |
|
|
|
|
|
|
|
|||||||||||||||||
Proceeds from initial public offering and private placement, net of underwriters' discounts and commissions |
— |
|
|
— |
|
|
— |
|
|
|
746.6 |
|
||||||||||||
Payments of deferred offering costs |
— |
|
|
|
(1.1 |
) |
|
— |
|
|
|
(4.5 |
) |
|||||||||||
Shares repurchased for tax withholdings on release of restricted stock |
|
(19.0 |
) |
|
|
(44.3 |
) |
|
|
(67.1 |
) |
|
|
(326.7 |
) |
|||||||||
Proceeds from issuance of common stock, net of repurchases |
— |
|
|
|
8.8 |
|
|
|
2.0 |
|
|
|
9.8 |
|
||||||||||
Principal payments on finance lease obligations |
|
(21.2 |
) |
|
|
(25.8 |
) |
|
|
(71.8 |
) |
|
|
(84.1 |
) |
|||||||||
Other |
|
0.3 |
|
|
|
(2.0 |
) |
|
|
(0.4 |
) |
|
|
(6.1 |
) |
|||||||||
Net cash provided by (used in) financing activities |
|
(39.9 |
) |
|
|
(64.4 |
) |
|
|
(137.3 |
) |
|
|
335.0 |
|
|||||||||
Effect of exchange rate changes on cash and cash equivalents |
|
(1.9 |
) |
|
|
(0.1 |
) |
|
|
(1.7 |
) |
|
|
(1.5 |
) |
|||||||||
Change in cash and cash equivalents |
|
99.6 |
|
|
|
32.1 |
|
|
|
(76.1 |
) |
|
|
106.2 |
|
|||||||||
Cash and cash equivalents - beginning of period |
|
343.6 |
|
|
|
504.1 |
|
|
|
519.3 |
|
|
|
430.0 |
|
|||||||||
Cash and cash equivalents - end of period |
$ |
|
|
443.2 |
|
|
$ |
|
|
536.2 |
|
|
$ |
|
|
443.2 |
|
|
$ |
|
|
536.2 |
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Supplemental cash flow data: |
|
|
|
|
|
|
|
|||||||||||||||||
Property and equipment acquired under finance leases |
$ |
|
|
31.6 |
|
$ |
|
|
28.5 |
|
|
$ |
|
|
107.0 |
|
|
$ |
|
|
72.7 |
|
Dropbox, Inc. |
|||||||||||||||||||||||||
Three months ended September 30, 2019 |
|||||||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP results |
|||||||||||||||||||||||||
(In millions, except for percentages, which may not foot due to rounding) |
|||||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||||
|
GAAP |
|
Stock-based
|
|
Acquisition-
|
|
Intangibles
|
|
Non-GAAP |
||||||||||||||||
Cost of revenue |
$ |
|
104.8 |
|
|
$ |
|
(4.1 |
) |
|
$ |
|
— |
|
|
$ |
|
(1.0 |
) |
|
$ |
|
99.7 |
|
|
Cost of revenue margin |
|
24.5 |
% |
|
|
(1.0 |
)% |
|
— |
% |
|
|
(0.2 |
)% |
|
|
23.3 |
% |
|||||||
Gross profit |
|
323.4 |
|
|
|
4.1 |
|
|
— |
|
|
|
1.0 |
|
|
|
328.5 |
|
|||||||
Gross margin |
|
75.5 |
% |
|
|
1.0 |
% |
|
— |
% |
|
|
0.2 |
% |
|
|
76.7 |
% |
|||||||
Research and development |
|
172.8 |
|
|
|
(38.9 |
) |
|
|
(4.0 |
) |
|
— |
|
|
|
129.9 |
|
|||||||
Research and development margin |
|
40.4 |
% |
|
|
(9.2 |
)% |
|
|
(0.9 |
)% |
|
— |
% |
|
|
30.3 |
% |
|||||||
Sales and marketing |
|
108.2 |
|
|
|
(7.7 |
) |
|
— |
|
|
|
(1.4 |
) |
|
|
99.1 |
|
|||||||
Sales and marketing margin |
|
25.3 |
% |
|
|
(1.9 |
)% |
|
— |
% |
|
|
(0.3 |
)% |
|
|
23.1 |
% |
|||||||
General and administrative |
|
61.0 |
|
|
|
(17.5 |
) |
|
— |
|
|
— |
|
|
|
43.5 |
|
||||||||
General and administrative margin |
|
14.2 |
% |
|
|
(4.0 |
)% |
|
— |
% |
|
— |
% |
|
|
10.2 |
% |
||||||||
Income (loss) from operations |
$ |
|
(18.6 |
) |
|
$ |
|
68.2 |
|
|
$ |
|
4.0 |
|
|
$ |
|
2.4 |
|
|
$ |
|
56.0 |
|
|
Operating margin |
|
(4.3 |
)% |
|
|
16.0 |
% |
|
|
0.9 |
% |
|
|
0.5 |
% |
|
|
13.1 |
% |
Dropbox, Inc. |
|||||||||||||||
Three months ended September 30, 2018 |
|||||||||||||||
Reconciliation of GAAP to Non-GAAP results |
|||||||||||||||
(In millions, except for percentages, which may not foot due to rounding) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
GAAP |
|
Stock-based
|
|
Non-GAAP |
||||||||||
Cost of revenue |
$ |
|
90.2 |
|
|
$ |
|
(3.2 |
) |
|
$ |
|
87.0 |
|
|
Cost of revenue margin |
|
25.0 |
% |
|
|
(0.9 |
)% |
|
|
24.1 |
% |
||||
Gross profit |
|
270.1 |
|
|
|
3.2 |
|
|
|
273.3 |
|
||||
Gross margin |
|
75.0 |
% |
|
|
0.9 |
% |
|
|
75.9 |
% |
||||
Research and development |
|
133.2 |
|
|
|
(28.2 |
) |
|
|
105.0 |
|
||||
Research and development margin |
|
37.0 |
% |
|
|
(7.9 |
)% |
|
|
29.1 |
% |
||||
Sales and marketing |
|
95.0 |
|
|
|
(8.1 |
) |
|
|
86.9 |
|
||||
Sales and marketing margin |
|
26.4 |
% |
|
|
(2.3 |
)% |
|
|
24.1 |
% |
||||
General and administrative |
|
50.8 |
|
|
|
(15.5 |
) |
|
|
35.3 |
|
||||
General and administrative margin |
|
14.1 |
% |
|
|
(4.3 |
)% |
|
|
9.8 |
% |
||||
Income (loss) from operations |
$ |
|
(8.9 |
) |
|
$ |
|
55.0 |
|
|
$ |
|
46.1 |
|
|
Operating margin |
|
(2.5 |
)% |
|
|
15.3 |
% |
|
|
12.8 |
% |
Dropbox, Inc. |
|||||||||||||||||||||||||
Nine months ended September 30, 2019 |
|||||||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP results |
|||||||||||||||||||||||||
(In millions, except for percentages, which may not foot due to rounding) |
|||||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||||
|
GAAP |
|
Stock-based
|
|
Acquisition-
|
|
Intangibles
|
|
Non-GAAP |
||||||||||||||||
Cost of revenue |
$ |
|
306.1 |
|
|
$ |
|
(11.8 |
) |
|
$ |
|
— |
|
|
$ |
|
(2.5 |
) |
|
$ |
|
291.8 |
|
|
Cost of revenue margin |
|
25.2 |
% |
|
|
(1.0 |
)% |
|
— |
% |
|
|
(0.2 |
)% |
|
|
24.0 |
% |
|||||||
Gross profit |
|
909.2 |
|
|
|
11.8 |
|
|
— |
|
|
|
2.5 |
|
|
|
923.5 |
|
|||||||
Gross margin |
|
74.8 |
% |
|
|
1.0 |
% |
|
— |
% |
|
|
0.2 |
% |
|
|
76.0 |
% |
|||||||
Research and development |
|
485.2 |
|
|
|
(107.1 |
) |
|
|
(10.4 |
) |
|
— |
|
|
|
367.7 |
|
|||||||
Research and development margin |
|
39.9 |
% |
|
|
(8.7 |
)% |
|
|
(0.9 |
)% |
|
— |
% |
|
|
30.3 |
% |
|||||||
Sales and marketing |
|
317.0 |
|
|
|
(23.6 |
) |
|
— |
|
|
|
(3.6 |
) |
|
|
289.8 |
|
|||||||
Sales and marketing margin |
|
26.1 |
% |
|
|
(2.0 |
)% |
|
— |
% |
|
|
(0.3 |
)% |
|
|
23.8 |
% |
|||||||
General and administrative |
|
180.9 |
|
|
|
(49.4 |
) |
|
|
(1.0 |
) |
|
— |
|
|
|
130.5 |
|
|||||||
General and administrative margin |
|
14.9 |
% |
|
|
(4.1 |
)% |
|
|
(0.1 |
)% |
|
— |
% |
|
|
10.7 |
% |
|||||||
Income (loss) from operations |
$ |
|
(73.9 |
) |
|
$ |
|
191.9 |
|
|
$ |
|
11.4 |
|
|
$ |
|
6.1 |
|
|
$ |
|
135.5 |
|
|
Operating margin |
|
(6.1 |
)% |
|
|
15.9 |
% |
|
|
0.9 |
% |
|
|
0.4 |
% |
|
|
11.1 |
% |
Dropbox, Inc. |
||||||||||||||||||||
Nine months ended September 30, 2018 |
||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP results |
||||||||||||||||||||
(In millions, except for percentages, which may not foot due to rounding) |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
GAAP |
|
Stock-based
|
|
Employer payroll
|
|
Non-GAAP |
|||||||||||||
Cost of revenue |
$ |
|
300.3 |
|
|
$ |
|
(43.9 |
) |
|
$ |
|
(1.1 |
) |
|
$ |
|
255.3 |
|
|
Cost of revenue margin |
|
29.6 |
% |
|
|
(4.4 |
)% |
|
|
(0.1 |
)% |
|
|
25.1 |
% |
|||||
Gross profit |
|
715.5 |
|
|
|
43.9 |
|
|
|
1.1 |
|
|
|
760.5 |
|
|||||
Gross margin |
|
70.4 |
% |
|
|
4.4 |
% |
|
|
0.1 |
% |
|
|
74.9 |
% |
|||||
Research and development |
|
631.4 |
|
|
|
(339.0 |
) |
|
|
(8.3 |
) |
|
|
284.1 |
|
|||||
Research and development margin |
|
62.2 |
% |
|
|
(33.4 |
)% |
|
|
(0.8 |
)% |
|
|
28.0 |
% |
|||||
Sales and marketing |
|
339.4 |
|
|
|
(88.4 |
) |
|
|
(2.2 |
) |
|
|
248.8 |
|
|||||
Sales and marketing margin |
|
33.4 |
% |
|
|
(8.7 |
)% |
|
|
(0.2 |
)% |
|
|
24.5 |
% |
|||||
General and administrative |
|
226.7 |
|
|
|
(125.3 |
) |
|
|
(2.3 |
) |
|
|
99.1 |
|
|||||
General and administrative margin |
|
22.3 |
% |
|
|
(12.3 |
)% |
|
|
(0.2 |
)% |
|
|
9.8 |
% |
|||||
Income (loss) from operations |
$ |
|
(482.0 |
) |
|
$ |
|
596.6 |
|
|
$ |
|
13.9 |
|
|
$ |
|
128.5 |
|
|
Operating margin |
|
(47.5 |
)% |
|
|
58.8 |
% |
|
|
1.4 |
% |
|
|
12.7 |
% |
Dropbox, Inc. |
||||||||||||||||||||
Three and nine months ended September 30, 2019 and 2018 |
||||||||||||||||||||
Reconciliation of GAAP net loss to Non-GAAP net income and Non-GAAP diluted net income per share |
||||||||||||||||||||
(In millions, except per share data) |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
Three months ended
|
|
Nine months ended
|
|||||||||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|||||||||||||
GAAP net loss |
$ |
|
(17.0 |
) |
|
$ |
|
(5.8 |
) |
|
$ |
|
(46.1 |
) |
|
$ |
|
(475.4 |
) |
|
Stock-based compensation |
|
68.2 |
|
|
|
55.0 |
|
|
|
191.9 |
|
|
|
596.6 |
|
|||||
Acquisition-related and other expenses |
|
4.0 |
|
|
— |
|
|
|
11.4 |
|
|
— |
|
|||||||
Amortization of acquired intangible assets |
|
2.4 |
|
|
— |
|
|
|
6.1 |
|
|
— |
|
|||||||
Net losses (gains) on equity investments |
|
1.7 |
|
|
— |
|
|
|
(5.7 |
) |
|
— |
|
|||||||
Employer payroll taxes related to the release of two-tier RSUs |
— |
|
|
— |
|
|
— |
|
|
|
13.9 |
|
||||||||
Income tax effects of non-GAAP adjustments |
|
(3.4 |
) |
|
|
(4.2 |
) |
|
|
(18.0 |
) |
|
|
(11.2 |
) |
|||||
Non-GAAP net income |
$ |
|
55.9 |
|
|
$ |
|
45.0 |
|
|
$ |
|
139.6 |
|
|
$ |
|
123.9 |
|
|
Non-GAAP diluted net income per share |
$ |
|
0.13 |
|
|
$ |
|
0.11 |
|
|
$ |
|
0.33 |
|
|
$ |
|
0.30 |
|
|
Weighted-average shares used to compute Non-GAAP diluted net income per share |
|
418.7 |
|
|
|
420.0 |
|
|
|
418.3 |
|
|
|
408.0 |
|
Dropbox, Inc. |
||||||||||||||||||||
Three and nine months ended September 30, 2019 and 2018 |
||||||||||||||||||||
Reconciliation of free cash flow and supplemental cash flow disclosure |
||||||||||||||||||||
(In millions, except for percentages) |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
Three months ended
|
|
Nine months ended
|
|||||||||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|||||||||||||
Free cash flow reconciliation: |
|
|
|
|
|
|
|
|||||||||||||
Net cash provided by operating activities |
$ |
|
149.7 |
|
|
$ |
|
128.0 |
|
|
$ |
|
341.7 |
|
|
$ |
|
301.7 |
|
|
Less: |
|
|
|
|
|
|
|
|||||||||||||
Capital expenditures |
|
(47.2 |
) |
|
|
(8.0 |
) |
|
|
(110.6 |
) |
|
|
(27.6 |
) |
|||||
Free cash flow |
$ |
|
102.5 |
|
|
$ |
|
120.0 |
|
|
$ |
|
231.1 |
|
|
$ |
|
274.1 |
|
|
Free cash flow margin |
|
23.9 |
% |
|
|
33.3 |
% |
|
|
19.0 |
% |
|
|
27.0 |
% |
|||||
Supplemental disclosures: |
|
|
|
|
|
|
|
|||||||||||||
Capital expenditures related to our new corporate headquarters, net of tenant improvement allowances(1) |
$ |
|
29.2 |
|
|
$ |
|
2.5 |
|
|
$ |
|
51.1 |
|
|
$ |
|
4.7 |
|
(1) Capital expenditures include cash outflows related to the build out of our new corporate headquarters in San Francisco, CA. Net cash provided by operating activities include tenant improvement allowances related to our new corporate headquarters, and represents cash received from our landlord to partially offset this build out. These amounts are presented net in the table above. |
About Non-GAAP Financial Measures
To provide investors and others with additional information regarding
We believe that the non-GAAP financial measures, non-GAAP cost of revenue, gross profit, operating expenses, income from operations, net income, and diluted net income per share are meaningful to investors because they help identify underlying trends in our business that could otherwise be masked by the effect of the expenses that we exclude.
We believe that FCF is an indicator of our liquidity over the long term, and provides useful information regarding cash provided by operating activities and cash used for investments in property and equipment required to maintain and grow our business. FCF is presented for supplemental informational purposes only and should not be considered a substitute for financial information presented in accordance with GAAP. FCF has limitations as an analytical tool, and it should not be considered in isolation or as a substitute for analysis of other GAAP financial measures, such as net cash provided by operating activities. Some of the limitations of FCF are that FCF does not reflect our future contractual commitments, excludes investments made to acquire assets under capital leases, includes capital expenditures related to our new corporate headquarters, and may be calculated differently by other companies in our industry, limiting its usefulness as a comparative measure.
The use of non-GAAP cost of revenue, gross profit, operating expenses, income from operations, net income, free cash flow, and diluted net income per share measures has certain limitations as they do not reflect all items of income, expense, and cash expenditures, as applicable, that affect
View source version on businesswire.com: https://www.businesswire.com/news/home/20191107005974/en/
Source:
Investors:
Darren Yip
ir@dropbox.com
or
Media:
Tessa Chen
press@dropbox.com