Financial Release
View printer-friendly version
BlackLine Announces Third Quarter Financial Results
Reports Record Revenue of
Provides Fourth Quarter and Full Year 2016 Outlook
"This is our first earnings report as a newly public company and we are excited to announce record third quarter revenue. Our performance this quarter reflects significant increases in new customers and users, as well as expansion into new markets globally," said
"Following the successful completion of our IPO, we believe the Company is well positioned to continue executing against our growth plans and take advantage of the substantial market opportunity for BlackLine's solutions."
Third Quarter 2016 Financial Highlights
- Total revenues of
$32.2 million for the third quarter of 2016, an increase of 49% compared to the third quarter of 2015. - Total non-GAAP revenues of
$32.4 million for the third quarter of 2016, an increase of 49% compared to the third quarter of 2015. - Net loss of
$6.6 million , or$0.16 per share, on 40.8 million weighted average shares outstanding. - Non-GAAP net loss of
$2.2 million , or$0.05 per share, on 40.8 million weighted average shares outstanding. - Free cash flow of
$2.9 million , or 9% of revenue, for the third quarter of 2016 compared to($1.6) million , or (7%) of revenue, for the third quarter of 2015.
Key Metrics and Recent Business Highlights
- Completed initial public offering and began trading on the NASDAQ Global Select Market on
October 28, 2016 . Net proceeds from the IPO were approximately$151.7 million , after underwriting discounts and other offering costs. - Repaid in full all outstanding debt under the Company's credit facility on
November 3, 2016 . Acquired Runbook Company B.V. , a provider of financial close and automation solutions to the SAP market.- Hired cloud software veteran,
Karen Flathers , as Chief Customer Officer. - The Company ended the third quarter of 2016 with 1,625 customers and 156,774 users.
- Dollar-based net revenue retention rate of 118% for the third quarter of 2016.
Financial Outlook
Fourth Quarter 2016
- Total revenue is expected to be in the range of
$33.0 million to $34.0 million . - Total non-GAAP revenue is expected to be in the range of
$33.5 million to $34.5 million . - Non-GAAP net loss is expected to be in the range of $5.0 million to
$6.0 million or$0.11 to $0.13 per share, on 47.6 million weighted average shares outstanding.
Full Year 2016
- Total revenue is expected to be in the range of
$120.8 million to $121.8 million . - Total non-GAAP revenue is expected to be in the range of
$121.5 million to $122.5 million . - Non-GAAP net loss is expected to be in the range of
$18.0 million to $19.0 million or$0.42 to $0.45 per share, on 42.4 million weighted average shares outstanding.
Guidance for non-GAAP revenue excludes the impact of purchase accounting to revenues resulting from the acquisition of
Guidance for non-GAAP net loss and net loss per share adjusted for the impact of the benefit from income taxes that we were able to recognize as a result of the deferred tax liabilities associated with the intangible assets established upon the acquisition of the Company by its principal stockholders in 2013, or the 2013 Acquisition, and the Runbook Acquisition, the impact of purchase accounting to revenues resulting from the Runbook Acquisition, amortization of acquired intangible assets resulting from the 2013 Acquisition and the Runbook Acquisition, stock-based compensation, accretion of debt discount pertaining to the term loan
Quarterly Conference Call
About
Forward-looking Statements
This release and the quarterly conference call referenced above contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. In some cases, you can identify forward-looking statements by terminology such as "may," "will," "should," "could," "expect," "plan," anticipate," "believe," "estimate," "predict," "intend," "potential," "would," "continue," "ongoing" or the negative of these terms or other comparable terminology. Forward-looking statements in this release and quarterly conference call include, but are not limited to, statements regarding BlackLine's future financial and operational performance, including, without limitation, GAAP and non-GAAP guidance, expectations regarding gross margin and operating expenses, the Company's expectation that it will have positive cash flows in a specified time period, the impact of seasonality on the Company's financial results, market opportunity, the demand for and benefits from the use of BlackLine's current and future solutions, growth strategies including international expansion, customer growth, extension of distribution channels and product innovation, expectations for hiring new talent and the integration of Runbook, including its contributions to the Company's financial performance.
Any forward-looking statements contained in this press release or the quarterly conference call are based upon BlackLine's historical performance and its current plans, estimates and expectations and are not a representation that such plans, estimates, or expectations will be achieved. Forward-looking statements are based on information available at the time those statements are made and/or management's good faith beliefs and assumptions as of that time with respect to future events, and are subject to risks and uncertainties. If any of these risks or uncertainties materialize or if any assumptions prove incorrect, actual performance or results may differ materially from those expressed in or suggested by the forward looking statements. These risks and uncertainties include, but are not limited to risks related to the Company's ability to attract new customers and expand sales to existing customers; the extent to which customers renew their subscription agreements; the Company's ability to manage growth effectively, including additional headcount and entry into new geographies; the Company's ability to provide successful enhancements, new features and modifications to its software solutions; the Company's ability to develop new products and software solutions and the success of any new product and service introductions; the success of the Company's strategic relationships with technology vendors and business process outsourcers; any breaches of the Company's security measures; a disruption in the Company's hosting network infrastructure; costs and reputational harm that could result from defects in the Company's solution; the loss of any key employees; continued strong demand for the Company's software in
Use of Non-GAAP Financial Measures
To supplement its consolidated financial statements, which are prepared and presented in accordance with U.S. generally accepted accounting principles, or GAAP,
BlackLine's management uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to the corresponding GAAP measures, in evaluating BlackLine's ongoing operational performance and trends and in comparing its financial measures with other companies in the same industry, many of which present similar non-GAAP financial measures to help investors understand the operational performance of their businesses. However, it is important to note that the particular items
Non-GAAP Revenues. Non-GAAP revenues are defined as GAAP revenues adjusted for the impact of purchase accounting resulting from the Runbook Acquisition. The Company believes that presenting non-GAAP revenues is useful to investors as it more fully reflects its core revenue growth rate for the three and nine months ended
Non-GAAP Gross Profit and Non-GAAP Gross Margin. Non-GAAP gross profit is defined as non-GAAP revenues less GAAP cost of revenue adjusted for the impact of purchase accounting resulting from the Runbook Acquisition, the amortization of acquired developed technology resulting from the 2013 Acquisition and the Runbook Acquisition, and stock-based compensation. Non-GAAP gross margin is defined as non-GAAP gross profit divided by non-GAAP revenues.
Non-GAAP Operating Expenses. Non-GAAP operating expenses include (a) non-GAAP sales and marketing expense, (b) non-GAAP research and development expense and (c) non-GAAP general and administrative expense. Non-GAAP sales and marketing expense is defined as GAAP sales and marketing expense adjusted for the amortization of acquired intangibles resulting from the 2013 Acquisition and the Runbook Acquisition and stock-based compensation. Non-GAAP research and development expense is defined as GAAP research and development expense adjusted for stock-based compensation. Non-GAAP general and administrative expense is defined as GAAP general and administrative expense as adjusted for the amortization of acquired intangibles resulting from the 2013 Acquisition and Runbook Acquisition, stock-based compensation, change in fair value of contingent consideration and acquisition costs related to the Runbook Acquisition. BlackLine believes that presenting each of the non-GAAP operating expenses is useful to investors as it eliminates the impact of certain non-cash expenses and allows a direct comparison of operating expenses between periods.
Non-GAAP Loss from Operations. Non-GAAP loss from operations is defined as GAAP loss from operations adjusted for the impact of purchase accounting to revenues resulting from the Runbook Acquisition, the amortization of acquired intangible assets resulting from the 2013 Acquisition and the Runbook Acquisition, stock-based compensation, change in fair value of contingent consideration and acquisition costs related to the Runbook Acquisition. The Company believes that presenting non-GAAP loss from operations is useful to investors as it eliminates the impact of items that have been impacted by the 2013 Acquisition and the Runbook Acquisition, purchase accounting and other related costs in order to allow a direct comparison of loss from operations between all periods presented.
Non-GAAP Net Loss. Non-GAAP net loss is defined as GAAP net loss adjusted for the impact of the benefit from income taxes that we were able to recognize as a result of the deferred tax liabilities associated with the intangible assets established upon the 2013 Acquisition and the Runbook Acquisition, the impact of purchase accounting to revenues resulting from the Runbook Acquisition, amortization of acquired intangible assets resulting from the 2013 Acquisition and the Runbook Acquisition, stock-based compensation, accretion of debt discount pertaining to the 2013 Term Loan, accretion of warrant discount relating to warrants issued in connection with the 2013 Term Loan, the change in the fair value of contingent consideration, the change in fair value of the common stock warrant liability and costs related to the Runbook Acquisition. The Company believes that presenting non-GAAP net loss is useful to investors as it eliminates the impact of items that have been impacted by the 2013 Acquisition and the Runbook Acquisition, purchase accounting and other related costs in order to allow a direct comparison of net loss between all periods presented.
Free Cash Flow. Free cash flow is defined as cash flows provided by (used in) operating activities less cash flows used in investing activities related to purchase of property and equipment and capitalized software development. BlackLine believes that presenting free cash flow is useful to investors as it provides a measure of the Company's liquidity used by management to evaluate the amount of cash generated by the Company's business including the impact of purchases of property and equipment and cost of capitalized software development.
Use of Operating Metrics
BlackLine has provided in this release and the quarterly conference call held on November 30, 2016 certain operating metrics, including (i) number of customers, (ii) number of users and (iii) dollar-based net revenue retention rate, which BlackLine uses to evaluate its business, measure its performance, identify trends affecting its business, formulate financial projections and make strategic decisions. These operating metrics exclude the impact of Runbook licensed customers and users as these customers did not have an active subscription agreement with BlackLine as of September 30, 2016.
Dollar-based Net Revenue Retention Rate. Dollar-based net revenue retention rate is calculated as the implied monthly subscription and support revenue at the end of a period for the base set of customers from which the Company generated subscription revenue in the year prior to the calculation, divided by the implied monthly subscription and support revenue one year prior to the date of calculation for that same customer base. This calculation does not reflect implied monthly subscription and support revenue for new customers added during the one-year period but does include the effect of customers who terminated during the period. Implied monthly subscription and support revenue is defined as the total amount of minimum subscription and support revenue contractually committed to, under each of BlackLine's customer agreements over the entire term of the agreement, divided by the number of months in the term of the agreement. BlackLine believes that dollar-based net revenue retention rate is an important metric to measure the long-term value of customer agreements and the Company's ability to retain and grow its relationships with existing customers over time.
Number of Customers. A customer is defined as an entity with an active subscription agreement as of the measurement date. In situations where an organization has multiple subsidiaries or divisions, each entity that is invoiced as a separate entity is treated as a separate customer. However, where an existing customer requests its invoice be divided for the sole purpose of restructuring its internal billing arrangement without any incremental increase in revenue, such customer continues to be treated as a single customer. BlackLine believes that its ability to expand its customer base is an indicator of the Company's market penetration and the growth of its business.
Number of Users. Since BlackLine's customers generally pay fees based on the number of users of its platform within their organization, the Company believes the total number of users is an indicator of the growth of its business.
BlackLine, Inc. | ||||||||
Consolidated Balance Sheets | ||||||||
(in thousands, except share data and par value) | ||||||||
(unaudited) | ||||||||
September 30, 2016 | December 31, 2015 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 19,586 | $ | 15,205 | ||||
Accounts receivable, net | 36,761 | 24,235 | ||||||
Deferred sales commissions | 7,229 | 6,246 | ||||||
Prepaid expenses and other current assets | 4,456 | 2,801 | ||||||
Total current assets | 68,032 | 48,487 | ||||||
Capitalized software development costs, net | 4,113 | 2,967 | ||||||
Property and equipment, net | 11,857 | 12,419 | ||||||
Intangible assets, net | 57,434 | 56,828 | ||||||
Goodwill | 185,052 | 163,154 | ||||||
Other assets | 4,747 | 2,895 | ||||||
Total assets | $ | 331,235 | $ | 286,750 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 8,456 | $ | 4,648 | ||||
Accrued expenses and other current liabilities | 17,485 | 15,012 | ||||||
Deferred revenue | 69,774 | 52,750 | ||||||
Short-term portion of contingent consideration | 2,008 | 2,008 | ||||||
Total current liabilities | 97,723 | 74,418 | ||||||
Term loan, net | 64,836 | 28,267 | ||||||
Common stock warrant liability | 5,200 | 5,500 | ||||||
Contingent consideration | 3,137 | 2,859 | ||||||
Deferred tax liabilities | 3,874 | 5,907 | ||||||
Other long-term liabilities | 3,917 | 3,631 | ||||||
Total liabilities | 178,687 | 120,582 | ||||||
Commitments and contingencies | ||||||||
Stockholders' equity: | ||||||||
Common stock | 413 | 407 | ||||||
Treasury stock | — | (254) | ||||||
Additional paid-in capital | 223,805 | 214,171 | ||||||
Accumulated deficit | (71,670) | (48,156) | ||||||
Total stockholders' equity | 152,548 | 166,168 | ||||||
Total liabilities and stockholders' equity | $ | 331,235 | $ | 286,750 | ||||
BlackLine, Inc. | ||||||||||||||||
Consolidated Statements of Operations | ||||||||||||||||
(in thousands, except share and per share data) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Revenues | ||||||||||||||||
Subscription and support | $ | 30,853 | $ | 20,786 | $ | 83,830 | $ | 56,666 | ||||||||
Professional services | 1,343 | 875 | 3,953 | 2,467 | ||||||||||||
Total revenues | 32,196 | 21,661 | 87,783 | 59,133 | ||||||||||||
Cost of revenues | ||||||||||||||||
Subscription and support | 6,440 | 5,119 | 18,515 | 14,220 | ||||||||||||
Professional services | 1,101 | 824 | 3,029 | 2,162 | ||||||||||||
Total cost of revenues | 7,541 | 5,943 | 21,544 | 16,382 | ||||||||||||
Gross profit | 24,655 | 15,718 | 66,239 | 42,751 | ||||||||||||
Operating expenses | ||||||||||||||||
Sales and marketing | 19,037 | 14,740 | 56,279 | 39,694 | ||||||||||||
Research and development | 5,087 | 4,904 | 15,552 | 12,938 | ||||||||||||
General and administrative | 7,698 | 5,916 | 19,633 | 14,968 | ||||||||||||
Total operating expenses | 31,822 | 25,560 | 91,464 | 67,600 | ||||||||||||
Loss from operations | (7,167) | (9,842) | (25,225) | (24,849) | ||||||||||||
Other expense | ||||||||||||||||
Interest expense, net | (1,294) | (822) | (3,134) | (2,466) | ||||||||||||
Change in fair value of the common stock warrant liability | — | 80 | 300 | (170) | ||||||||||||
Other expense, net | (1,294) | (742) | (2,834) | (2,636) | ||||||||||||
Loss before income taxes | (8,461) | (10,584) | (28,059) | (27,485) | ||||||||||||
Benefit from income taxes | (1,842) | (3,849) | (4,564) | (9,958) | ||||||||||||
Net loss | $ | (6,619) | $ | (6,735) | $ | (23,495) | $ | (17,527) | ||||||||
Net loss per share, basic and diluted | $ | (0.16) | $ | (0.17) | $ | (0.58) | $ | (0.43) | ||||||||
Weighted average common shares outstanding, basic and diluted | 40,824,314 | 40,655,741 | 40,746,481 | 40,550,742 | ||||||||||||
BlackLine, Inc. | ||||||||||||||||
Consolidated Statements of Cash Flows | ||||||||||||||||
(in thousands) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Cash flows provided by (used in) operating activities | ||||||||||||||||
Net loss | $ | (6,619) | $ | (6,735) | $ | (23,495) | $ | (17,527) | ||||||||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | ||||||||||||||||
Depreciation and amortization | 4,356 | 3,701 | 12,690 | 10,630 | ||||||||||||
Accretion of debt discount and paid in kind interest | 871 | 686 | 2,083 | 2,008 | ||||||||||||
Change in fair value of common stock warrant liability | — | (80) | (300) | 170 | ||||||||||||
Change in fair value of contingent consideration | 135 | 13 | 278 | 39 | ||||||||||||
Stock-based compensation | 1,360 | 1,560 | 4,534 | 3,870 | ||||||||||||
Deferred income taxes | (1,920) | (3,848) | (4,820) | (10,018) | ||||||||||||
Changes in operating assets and liabilities, net of effects of the business acquisition: | ||||||||||||||||
Accounts receivable | (8,525) | (3,119) | (9,933) | (6,939) | ||||||||||||
Deferred sales commissions | (922) | (739) | (983) | (2,560) | ||||||||||||
Prepaid expenses and other current assets | 127 | (201) | (936) | 110 | ||||||||||||
Other assets | (180) | 4 | (150) | (220) | ||||||||||||
Accounts payable | 1,175 | 1,822 | 3,250 | 1,220 | ||||||||||||
Accrued expenses and other current liabilities | 4,621 | 1,911 | 1,886 | 4,558 | ||||||||||||
Deferred revenue | 9,784 | 6,274 | 17,535 | 12,467 | ||||||||||||
Other long-term liabilities | (124) | (17) | (590) | 2,042 | ||||||||||||
Net cash provided by (used in) operating activities | 4,139 | 1,232 | 1,049 | (150) | ||||||||||||
Cash flow used in investing activities | ||||||||||||||||
Acquisitions, net of cash acquired | (31,488) | — | (31,488) | — | ||||||||||||
Capitalized software development costs | (854) | (647) | (2,326) | (1,506) | ||||||||||||
Purchase of property and equipment | (406) | (2,142) | (1,308) | (7,346) | ||||||||||||
Net cash used in investing activities | (32,748) | (2,789) | (35,122) | (8,852) | ||||||||||||
Cash flows from financing activities | ||||||||||||||||
Proceeds from long-term debt, net of issuance costs | 29,629 | — | 34,469 | — | ||||||||||||
Principal payments on capital lease obligations | — | — | (124) | — | ||||||||||||
Proceeds from issuance of common stock | 3,075 | — | 3,075 | — | ||||||||||||
Payments of initial public offering costs | (50) | — | (1,162) | — | ||||||||||||
Repurchase of common stock | — | (29) | — | (29) | ||||||||||||
Proceeds from exercise of stock options | 1,894 | 96 | 2,196 | 1,339 | ||||||||||||
Net cash provided by financing activities | 34,548 | 67 | 38,454 | 1,310 | ||||||||||||
Net increase (decrease) in cash and cash equivalents | 5,939 | (1,490) | 4,381 | (7,692) | ||||||||||||
Cash and cash equivalents, beginning of period | 13,647 | 19,505 | 15,205 | 25,707 | ||||||||||||
Cash and cash equivalents, end of period | $ | 19,586 | $ | 18,015 | $ | 19,586 | $ | 18,015 | ||||||||
BlackLine, Inc. | ||||||||||||||||
Consolidated Statements of Cash Flows | ||||||||||||||||
Supplemental Disclosures of Cash Flow Information | ||||||||||||||||
(in thousands) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Supplemental disclosures of cash flow information | ||||||||||||||||
Cash paid for interest | $ | 447 | $ | 141 | $ | 924 | $ | 404 | ||||||||
Cash paid for income taxes | $ | 35 | $ | 7 | $ | 176 | $ | 13 | ||||||||
Non-cash financing and investing activities | ||||||||||||||||
Capitalized software development costs included in accounts payable and accrued expenses and other current liabilities | $ | 107 | $ | 75 | $ | 107 | $ | 75 | ||||||||
Purchases of property and equipment included in accounts payable and accrued expenses and other current liabilities | $ | 149 | $ | 1,557 | $ | 149 | $ | 1,557 | ||||||||
Stock-based compensation capitalized for software development | $ | 26 | $ | 16 | $ | 70 | $ | 46 | ||||||||
Deferred initial public offering costs in accounts payable and accrued expenses and other current liabilities | $ | 2,186 | $ | 203 | $ | 2,186 | $ | 203 | ||||||||
Term loan issuance costs included in accounts payable and accrued expenses and other current liabilities | $ | 143 | $ | — | $ | 143 | $ | — | ||||||||
BlackLine, Inc. | ||||||||||||||||
Reconciliations of Non-GAAP Financial Measures | ||||||||||||||||
(in thousands, except percentages and share and per share data) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three Months Ended, September 30, | Nine Months Ended September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Non-GAAP Revenues: | ||||||||||||||||
Revenues | $ | 32,196 | $ | 21,661 | $ | 87,783 | $ | 59,133 | ||||||||
Purchase accounting adjustment to revenues | 179 | — | 179 | — | ||||||||||||
Total Non-GAAP Revenues | $ | 32,375 | $ | 21,661 | $ | 87,962 | $ | 59,133 | ||||||||
Non-GAAP Gross Profit: | ||||||||||||||||
Gross Profit | $ | 24,655 | $ | 15,718 | $ | 66,239 | $ | 42,751 | ||||||||
Purchase accounting adjustment to revenues | 179 | — | 179 | — | ||||||||||||
Amortization of developed technology | 1,595 | 1,535 | 4,664 | 4,604 | ||||||||||||
Stock-based compensation expense | 150 | 126 | 425 | 351 | ||||||||||||
Total Non-GAAP Gross Profit | $ | 26,579 | $ | 17,379 | $ | 71,507 | $ | 47,706 | ||||||||
Gross Margin | 76.6% | 72.6% | 75.5% | 72.3% | ||||||||||||
Non-GAAP Gross Margin | 82.1% | 80.2% | 81.3% | 80.7% | ||||||||||||
Non-GAAP Loss from Operations: | ||||||||||||||||
Loss from operations | $ | (7,167) | $ | (9,842) | $ | (25,225) | $ | (24,849) | ||||||||
Purchase accounting adjustment to revenues | 179 | — | 179 | — | ||||||||||||
Amortization of intangibles | 3,138 | 3,023 | 9,184 | 9,069 | ||||||||||||
Stock-based compensation | 1,360 | 1,560 | 4,534 | 3,870 | ||||||||||||
Change in fair value of contingent consideration | 135 | 13 | 278 | 39 | ||||||||||||
Acquisition related costs | 1,372 | — | 1,372 | — | ||||||||||||
Total Non-GAAP Loss from Operations | $ | (983) | $ | (5,246) | $ | (9,678) | $ | (11,871) | ||||||||
Non-GAAP Net Loss: | ||||||||||||||||
Net Loss | $ | (6,619) | $ | (6,735) | $ | (23,495) | $ | (17,527) | ||||||||
Benefit from income taxes | (1,926) | (3,824) | (4,821) | (9,975) | ||||||||||||
Purchase accounting adjustment to revenues | 179 | — | 179 | — | ||||||||||||
Amortization of intangibles | 3,138 | 3,023 | 9,184 | 9,069 | ||||||||||||
Stock-based compensation | 1,360 | 1,560 | 4,534 | 3,870 | ||||||||||||
Accretion of debt discount | 96 | 57 | 242 | 171 | ||||||||||||
Accretion of warrant discount | 69 | 69 | 207 | 207 | ||||||||||||
Change in fair value of contingent consideration | 135 | 13 | 278 | 39 | ||||||||||||
Change in fair value of common stock warrant liability | — | (80) | (300) | 170 | ||||||||||||
Acquisition related costs | 1,372 | — | 1,372 | — | ||||||||||||
Total Non-GAAP Net Loss | $ | (2,196) | $ | (5,917) | $ | (12,620) | $ | (13,976) | ||||||||
Non-GAAP Net Loss per Share | $ | (0.05) | $ | (0.15) | $ | (0.31) | $ | (0.34) | ||||||||
Weighted Average Common Shares Outstanding, Basic and Diluted | 40,824,314 | 40,655,741 | 40,746,481 | 40,550,742 | ||||||||||||
BlackLine, Inc. | ||||||||||||||||
Reconciliations of Non-GAAP Financial Measures | ||||||||||||||||
(in thousands) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three Months Ended, September 30, | Nine Months Ended September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Non-GAAP Sales and Marketing Expense: | ||||||||||||||||
Sales and marketing expense | $ | 19,037 | $ | 14,740 | $ | 56,279 | $ | 39,694 | ||||||||
Amortization of intangibles | 896 | 872 | 2,640 | 2,616 | ||||||||||||
Stock-based compensation expense | 501 | 602 | 1,834 | 1,747 | ||||||||||||
Total Non-GAAP Sales and Marketing Expense | $ | 17,640 | $ | 13,266 | $ | 51,805 | $ | 35,331 | ||||||||
Non-GAAP Research and Development Expense: | ||||||||||||||||
Research and development expense | $ | 5,087 | $ | 4,904 | $ | 15,552 | $ | 12,938 | ||||||||
Stock-based compensation expense | 198 | 160 | 532 | 420 | ||||||||||||
Total Non-GAAP Research and Development Expense | $ | 4,889 | $ | 4,744 | $ | 15,020 | $ | 12,518 | ||||||||
Non-GAAP General and Administrative Expense: | ||||||||||||||||
General and administrative expense | $ | 7,698 | $ | 5,916 | $ | 19,633 | $ | 14,968 | ||||||||
Amortization of intangibles | 647 | 616 | 1,880 | 1,849 | ||||||||||||
Stock-based compensation | 511 | 672 | 1,743 | 1,352 | ||||||||||||
Change in fair value of contingent consideration | 135 | 13 | 278 | 39 | ||||||||||||
Acquisition related costs | 1,372 | — | 1,372 | — | ||||||||||||
Total Non-GAAP General and Administrative Expense | $ | 5,033 | $ | 4,615 | $ | 14,360 | $ | 11,728 | ||||||||
Total Non-GAAP Operating Expense | $ | 27,562 | $ | 22,625 | $ | 81,185 | $ | 59,577 | ||||||||
Free Cash Flow: | ||||||||||||||||
Cash flows provided by operating activities | $ | 4,139 | $ | 1,232 | $ | 1,049 | $ | (150 | ||||||||
Capitalized software development costs | (854) | (647) | (2,326) | (1,506) | ||||||||||||
Purchase of property and equipment | (406) | (2,142) | (1,308) | (7,346) | ||||||||||||
Free Cash Flow | $ | 2,879 | $ | (1,557) | $ | (2,585) | $ | (9,002) | ||||||||
BlackLine, Inc. | ||||||||||||||||
Reconciliation of Forward-Looking Guidance for Non-GAAP Revenue to GAAP Revenue | ||||||||||||||||
(in millions) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three Months Ended, December 31, 2016 | Year Ended December 31, 2016, | |||||||||||||||
From | To | From | To | |||||||||||||
Non-GAAP Revenues: | ||||||||||||||||
Revenues | $ | 33.0 | $ | 34.0 | $ | 120.8 | $ | 121.8 | ||||||||
Purchase accounting adjustment to revenues | 0.5 | 0.5 | 0.7 | 0.7 | ||||||||||||
Total Non-GAAP Revenues | $ | 33.5 | $ | 34.5 | $ | 121.5 | $ | 122.5 |
Investor Relations Contact:The Blueshirt Group Christine Greany 858.523.1732 christine@blueshirtgroup.com Media Relations Contact:The Blueshirt Group Jeff Fox 415.828.8298 jeff@blueshirtgroup.com