Dropbox Announces Fourth Quarter and Fiscal 2019 Results
Fourth Quarter Revenue of
Net Cash Provided by Operating Activities of
Fiscal 2019 Revenue of
Net Cash Provided by Operating Activities of
The Board of Directors authorized
“Our strong Q4 marked the end of an exciting year for
Fourth Quarter Fiscal 2019 Results
-
Total revenue was
$446.0 million , an increase of 19% from the same period last year. On a constant currency basis, year-over-year growth would have been 20%.(1) -
Annual recurring revenue ended at
$1.820 billion , an increase of 19% from the end of the prior year.(2) -
Paying users ended at 14.3 million, as compared to 12.7 million as of the end of the prior year. Average revenue per paying user was
$125.00 , as compared to$119.61 for the same period last year. - GAAP gross margin was 76.5%, as compared to 74.9% in the same period last year. Non-GAAP gross margin was 77.6%, as compared to 75.7% in the same period last year.
- GAAP operating margin was (1.5%), as compared to (3.2%) in the same period last year. Non-GAAP operating margin was 15.6%, as compared to 11.0% in the same period last year.
-
GAAP net loss was
($6.6) million , as compared to($9.5) million in the same period last year. Non-GAAP net income was$67.4 million , as compared to$42.3 million in the same period last year. -
Net cash provided by operating activities was
$186.8 million , as compared to$123.7 million in the same period last year. Free cash flow was$161.3 million , as compared to$88.3 million in the same period last year. -
GAAP basic and diluted net loss per share was
($0.02) , as compared to($0.02) in the same period last year. Non-GAAP diluted net income per share was$0.16 , as compared to$0.10 in the same period last year.(3) -
Cash, cash equivalents and short-term investments were
$1.159 billion at the end of the fourth quarter of 2019, as compared to$1.089 billion at the end of the fourth quarter of last year.
Full Year Fiscal 2019 Results
-
Total revenue was
$1.661 billion , an increase of 19% year over year. On a constant currency basis, year-over-year growth would have been 21%.(1) -
Average revenue per paying user was
$123.07 , as compared to$117.64 in the prior year. - GAAP gross margin was 75.3%, as compared to 71.6% in the prior year. Non-GAAP gross margin was 76.4%, as compared to 75.1% in the prior year.
- GAAP operating margin was (4.8%), as compared to (35.5%) in the prior year. Non-GAAP operating margin was 12.3%, as compared to 12.2% in the prior year.
-
GAAP net loss was
($52.7) million , as compared to($484.9) million in the prior year. Non-GAAP net income was$207.0 million , as compared to$166.2 million in the prior year. -
Net cash provided by operating activities was
$528.5 million , as compared to$425.4 million in the prior year. Free cash flow was$392.4 million as compared to$362.4 million in the prior year. -
GAAP basic and diluted net loss per share was
($0.13) , as compared to($1.35) in the prior year. Non-GAAP diluted net income per share was$0.50 , as compared to$0.41 in the prior year.(4)
Share Repurchase Authorization
-
On
February 19, 2020 , the Board of Directors authorized the company to repurchase up to$600 million of its Class A shares. The repurchase is expected to be executed, subject to general business and market conditions and other investment opportunities, through open market purchases or privately negotiated transactions, including through Rule 10b5-1 plans.
(1) We calculate constant currency revenue growth rates by applying the prior period weighted average exchange rates to current period results.
(2) We calculate total annual recurring revenue ("Total ARR") as the number of users who have active paid licenses for access to our platform as of the end of the period, multiplied by their annualized subscription price to our platform. We adjust our exchange rates used to calculate Total ARR on an annual basis, at the beginning of each fiscal year.
(3) Non-GAAP diluted net income (loss) per share is calculated based upon 417.9 million and 416.3 million diluted weighted-average shares of common stock for the three months ended
(4) Non-GAAP diluted net income (loss) per share is calculated based upon 416.6 million and 409.8 million diluted weighted-average shares of common stock for the fiscal year ended
Financial Outlook
Conference Call Information
Other Upcoming Events
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. |
|||||||||||||||
Consolidated Statements of Operations |
|||||||||||||||
(In millions, except per share data) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
Revenue |
$ |
446.0 |
|
|
$ |
375.9 |
|
|
$ |
1,661.3 |
|
|
$ |
1,391.7 |
|
Cost of revenue(1) |
104.9 |
|
|
94.4 |
|
|
411.0 |
|
|
394.7 |
|
||||
Gross profit |
341.1 |
|
|
281.5 |
|
|
1,250.3 |
|
|
997.0 |
|
||||
Operating expenses(1): |
|
|
|
|
|
|
|
||||||||
Research and development |
176.9 |
|
|
136.8 |
|
|
662.1 |
|
|
768.2 |
|
||||
Sales and marketing |
106.3 |
|
|
100.2 |
|
|
423.3 |
|
|
439.6 |
|
||||
General and administrative |
64.5 |
|
|
56.5 |
|
|
245.4 |
|
|
283.2 |
|
||||
Total operating expenses |
347.7 |
|
|
293.5 |
|
|
1,330.8 |
|
|
1,491.0 |
|
||||
Loss from operations |
(6.6 |
) |
|
(12.0 |
) |
|
(80.5 |
) |
|
(494.0 |
) |
||||
Interest income (expense), net |
2.6 |
|
|
3.9 |
|
|
12.5 |
|
|
7.1 |
|
||||
Other income (expense), net |
1.6 |
|
|
0.7 |
|
|
16.0 |
|
|
6.8 |
|
||||
Loss before income taxes |
(2.4 |
) |
|
(7.4 |
) |
|
(52.0 |
) |
|
(480.1 |
) |
||||
Benefit from (provision for) income taxes |
(4.2 |
) |
|
(2.1 |
) |
|
(0.7 |
) |
|
(4.8 |
) |
||||
Net loss |
$ |
(6.6 |
) |
|
$ |
(9.5 |
) |
|
$ |
(52.7 |
) |
|
$ |
(484.9 |
) |
Net loss per share attributable to common stockholders, basic and diluted |
$ |
(0.02 |
) |
|
$ |
(0.02 |
) |
|
$ |
(0.13 |
) |
|
$ |
(1.35 |
) |
Weighted-average shares used in computing net loss per share attributable to common stockholders, basic and diluted |
415.4 |
|
|
408.0 |
|
|
411.6 |
|
|
358.6 |
|
||||
(1) Includes stock-based compensation expense as follows: |
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
Cost of revenue |
$ |
4.0 |
|
|
$ |
3.1 |
|
|
$ |
15.8 |
|
|
$ |
47.0 |
|
Research and development |
40.5 |
|
|
29.2 |
|
|
147.6 |
|
|
368.2 |
|
||||
Sales and marketing |
7.8 |
|
|
5.9 |
|
|
31.4 |
|
|
94.3 |
|
||||
General and administrative |
17.0 |
|
|
15.3 |
|
|
66.4 |
|
|
140.6 |
|
Dropbox, Inc. |
|||||||
Consolidated Balance Sheets |
|||||||
(In millions) |
|||||||
(Unaudited) |
|||||||
|
As of |
||||||
|
December 31, 2019 |
|
December 31, 2018 |
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
551.3 |
|
|
$ |
519.3 |
|
Short-term investments |
607.7 |
|
|
570.0 |
|
||
Trade and other receivables, net |
36.7 |
|
|
28.6 |
|
||
Prepaid expenses and other current assets |
47.5 |
|
|
92.3 |
|
||
Total current assets |
1,243.2 |
|
|
1,210.2 |
|
||
Property and equipment, net |
445.3 |
|
|
310.6 |
|
||
Operating lease right-of-use asset |
657.9 |
|
|
— |
|
||
Intangible assets, net |
47.4 |
|
|
14.7 |
|
||
Goodwill |
234.5 |
|
|
96.5 |
|
||
Other assets |
70.9 |
|
|
62.1 |
|
||
Total assets |
$ |
2,699.2 |
|
|
$ |
1,694.1 |
|
Liabilities and stockholders' equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
40.7 |
|
|
$ |
33.3 |
|
Accrued and other current liabilities |
161.9 |
|
|
164.5 |
|
||
Accrued compensation and benefits |
101.4 |
|
|
80.9 |
|
||
Operating lease liability |
79.9 |
|
|
— |
|
||
Finance lease obligation |
76.7 |
|
|
73.8 |
|
||
Deferred revenue |
554.2 |
|
|
485.0 |
|
||
Total current liabilities |
1,014.8 |
|
|
837.5 |
|
||
Operating lease liability, non-current |
711.9 |
|
|
— |
|
||
Finance lease obligation, non-current |
138.2 |
|
|
89.9 |
|
||
Other non-current liabilities(1) |
25.9 |
|
|
89.9 |
|
||
Total liabilities |
1,890.8 |
|
|
1,017.3 |
|
||
Stockholders' equity: |
|
|
|
||||
Additional paid-in-capital |
2,531.3 |
|
|
2,337.5 |
|
||
Accumulated deficit |
(1,726.2 |
) |
|
(1,659.5 |
) |
||
Accumulated other comprehensive income (loss) |
3.3 |
|
|
(1.2 |
) |
||
Total stockholders' equity |
808.4 |
|
|
676.8 |
|
||
Total liabilities and stockholders' equity |
$ |
2,699.2 |
|
|
$ |
1,694.1 |
|
(1) As of December 31, 2018 the Company had non-current deferred rent of $81.0 million. As of December 31, 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. |
|||||||||||||||
Consolidated Statements of Cash Flows |
|||||||||||||||
(In millions) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|||||||||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
Cash flow from operating activities |
|
|
|
|
|
|
|
||||||||
Net loss |
$ |
(6.6 |
) |
|
$ |
(9.5 |
) |
|
$ |
(52.7 |
) |
|
$ |
(484.9 |
) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
41.0 |
|
|
45.2 |
|
|
173.5 |
|
|
166.8 |
|
||||
Stock-based compensation |
69.3 |
|
|
53.5 |
|
|
261.2 |
|
|
650.1 |
|
||||
Amortization of deferred commissions |
4.8 |
|
|
3.6 |
|
|
17.5 |
|
|
12.1 |
|
||||
Other |
(2.6 |
) |
|
(1.0 |
) |
|
(16.6 |
) |
|
(1.9 |
) |
||||
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
||||||||
Trade and other receivables, net |
2.0 |
|
|
(0.3 |
) |
|
(7.5 |
) |
|
0.1 |
|
||||
Prepaid expenses and other current assets |
7.9 |
|
|
(0.6 |
) |
|
(18.2 |
) |
|
(47.9 |
) |
||||
Other assets |
19.4 |
|
|
(0.8 |
) |
|
61.2 |
|
|
(11.2 |
) |
||||
Accounts payable |
8.8 |
|
|
2.2 |
|
|
6.4 |
|
|
(1.7 |
) |
||||
Accrued and other current liabilities |
13.5 |
|
|
(0.3 |
) |
|
23.0 |
|
|
40.3 |
|
||||
Accrued compensation and benefits |
22.2 |
|
|
17.8 |
|
|
19.1 |
|
|
25.0 |
|
||||
Deferred revenue |
14.0 |
|
|
5.6 |
|
|
68.7 |
|
|
66.4 |
|
||||
Non-current liabilities |
(16.8 |
) |
|
8.3 |
|
|
(62.4 |
) |
|
12.2 |
|
||||
Tenant improvement allowance reimbursement |
9.9 |
|
|
— |
|
|
55.3 |
|
|
— |
|
||||
Net cash provided by operating activities |
186.8 |
|
|
123.7 |
|
|
528.5 |
|
|
425.4 |
|
||||
Cash flow from investing activities |
|
|
|
|
|
|
|
||||||||
Capital expenditures |
(25.5 |
) |
|
(35.4 |
) |
|
(136.1 |
) |
|
(63.0 |
) |
||||
Purchase of intangible assets |
— |
|
|
(0.1 |
) |
|
(1.7 |
) |
|
(3.0 |
) |
||||
Business combinations, net of cash acquired |
(2.3 |
) |
|
— |
|
|
(173.9 |
) |
|
— |
|
||||
Purchases of short-term investments |
(192.7 |
) |
|
(186.1 |
) |
|
(775.4 |
) |
|
(850.4 |
) |
||||
Proceeds from sales of short-term investments |
115.1 |
|
|
9.6 |
|
|
456.1 |
|
|
71.2 |
|
||||
Proceeds from maturities of short-term investments |
58.1 |
|
|
110.5 |
|
|
294.8 |
|
|
212.4 |
|
||||
Other |
6.1 |
|
|
(3.3 |
) |
|
16.2 |
|
|
(1.0 |
) |
||||
Net cash used in investing activities |
(41.2 |
) |
|
(104.8 |
) |
|
(320.0 |
) |
|
(633.8 |
) |
||||
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 |
— |
|
|
— |
|
|
— |
|
|
(4.5 |
) |
||||
Shares repurchased for tax withholdings on release of restricted stock |
(18.3 |
) |
|
(25.2 |
) |
|
(85.4 |
) |
|
(351.9 |
) |
||||
Proceeds from issuance of common stock, net of repurchases |
0.2 |
|
|
16.4 |
|
|
2.2 |
|
|
26.2 |
|
||||
Principal payments on finance lease obligations |
(21.1 |
) |
|
(25.0 |
) |
|
(92.9 |
) |
|
(109.1 |
) |
||||
Other |
(0.2 |
) |
|
(0.4 |
) |
|
(0.6 |
) |
|
(6.5 |
) |
||||
Net cash provided by (used in) financing activities |
(39.4 |
) |
|
(34.2 |
) |
|
(176.7 |
) |
|
300.8 |
|
||||
Effect of exchange rate changes on cash and cash equivalents |
1.9 |
|
|
(1.6 |
) |
|
0.2 |
|
|
(3.1 |
) |
||||
Change in cash and cash equivalents |
108.1 |
|
|
(16.9 |
) |
|
32.0 |
|
|
89.3 |
|
||||
Cash and cash equivalents—beginning of period |
443.2 |
|
|
536.2 |
|
|
519.3 |
|
|
430.0 |
|
||||
Cash and cash equivalents—end of period |
$ |
551.3 |
|
|
$ |
519.3 |
|
|
$ |
551.3 |
|
|
$ |
519.3 |
|
|
|
|
|
|
|
|
|
||||||||
Supplemental cash flow data: |
|
|
|
|
|
|
|
||||||||
Property and equipment acquired under finance leases |
$ |
37.1 |
|
|
$ |
25.8 |
|
|
$ |
144.1 |
|
|
$ |
98.5 |
|
Dropbox, Inc. |
|||||||||||||||||||
Three months ended December 31, 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 |
$ |
104.9 |
|
|
$ |
(4.0 |
) |
|
$ |
— |
|
|
$ |
(0.9 |
) |
|
$ |
100.0 |
|
Cost of revenue margin |
23.5 |
% |
|
(0.9 |
)% |
|
— |
% |
|
(0.2 |
)% |
|
22.4 |
% |
|||||
Gross profit |
341.1 |
|
|
4.0 |
|
|
— |
|
|
0.9 |
|
|
346.0 |
|
|||||
Gross margin |
76.5 |
% |
|
0.9 |
% |
|
— |
% |
|
0.2 |
% |
|
77.6 |
% |
|||||
Research and development |
176.9 |
|
|
(40.5 |
) |
|
(4.1 |
) |
|
— |
|
|
132.3 |
|
|||||
Research and development margin |
39.7 |
% |
|
(9.1 |
)% |
|
(0.9 |
)% |
|
— |
% |
|
29.7 |
% |
|||||
Sales and marketing |
106.3 |
|
|
(7.8 |
) |
|
— |
|
|
(1.4 |
) |
|
97.1 |
|
|||||
Sales and marketing margin |
23.8 |
% |
|
(1.7 |
)% |
|
— |
% |
|
(0.3 |
)% |
|
21.8 |
% |
|||||
General and administrative |
64.5 |
|
|
(17.0 |
) |
|
(0.4 |
) |
|
— |
|
|
47.1 |
|
|||||
General and administrative margin |
14.5 |
% |
|
(3.8 |
)% |
|
(0.1 |
)% |
|
— |
% |
|
10.6 |
% |
|||||
Income (loss) from operations |
$ |
(6.6 |
) |
|
$ |
69.3 |
|
|
$ |
4.5 |
|
|
$ |
2.3 |
|
|
$ |
69.5 |
|
Operating margin |
(1.5 |
)% |
|
15.5 |
% |
|
1.0 |
% |
|
0.5 |
% |
|
15.6 |
% |
Dropbox, Inc. |
|||||||||||
Three months ended December 31, 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 |
$ |
94.4 |
|
|
$ |
(3.1 |
) |
|
$ |
91.3 |
|
Cost of revenue margin |
25.1 |
% |
|
(0.8 |
)% |
|
24.3 |
% |
|||
Gross profit |
281.5 |
|
|
3.1 |
|
|
284.6 |
|
|||
Gross margin |
74.9 |
% |
|
0.8 |
% |
|
75.7 |
% |
|||
Research and development |
136.8 |
|
|
(29.2 |
) |
|
107.6 |
|
|||
Research and development margin |
36.4 |
% |
|
(7.8 |
)% |
|
28.6 |
% |
|||
Sales and marketing |
100.2 |
|
|
(5.9 |
) |
|
94.3 |
|
|||
Sales and marketing margin |
26.7 |
% |
|
(1.6 |
)% |
|
25.1 |
% |
|||
General and administrative |
56.5 |
|
|
(15.3 |
) |
|
41.2 |
|
|||
General and administrative margin |
15.0 |
% |
|
(4.0 |
)% |
|
11.0 |
% |
|||
Income (loss) from operations |
$ |
(12.0 |
) |
|
$ |
53.5 |
|
|
$ |
41.5 |
|
Operating margin |
(3.2 |
)% |
|
14.2 |
% |
|
11.0 |
% |
Dropbox, Inc. |
|||||||||||||||||||
Twelve Months Ended December 31, 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 |
$ |
411.0 |
|
|
$ |
(15.8 |
) |
|
$ |
— |
|
|
$ |
(3.4 |
) |
|
$ |
391.8 |
|
Cost of revenue margin |
24.7 |
% |
|
(1.0 |
)% |
|
— |
% |
|
(0.2 |
)% |
|
23.6 |
% |
|||||
Gross profit |
1,250.3 |
|
|
15.8 |
|
|
— |
|
|
3.4 |
|
|
1,269.5 |
|
|||||
Gross margin |
75.3 |
% |
|
1.0 |
% |
|
— |
% |
|
0.2 |
% |
|
76.4 |
% |
|||||
Research and development |
662.1 |
|
|
(147.6 |
) |
|
(14.5 |
) |
|
— |
|
|
500.0 |
|
|||||
Research and development margin |
39.9 |
% |
|
(8.9 |
)% |
|
(0.9 |
)% |
|
— |
% |
|
30.1 |
% |
|||||
Sales and marketing |
423.3 |
|
|
(31.4 |
) |
|
— |
|
|
(5.0 |
) |
|
386.9 |
|
|||||
Sales and marketing margin |
25.5 |
% |
|
(1.9 |
)% |
|
— |
% |
|
(0.3 |
)% |
|
23.3 |
% |
|||||
General and administrative |
245.4 |
|
|
(66.4 |
) |
|
(1.4 |
) |
|
— |
|
|
177.6 |
|
|||||
General and administrative margin |
14.8 |
% |
|
(4.0 |
)% |
|
(0.1 |
)% |
|
— |
% |
|
10.7 |
% |
|||||
Income (loss) from operations |
$ |
(80.5 |
) |
|
$ |
261.2 |
|
|
$ |
15.9 |
|
|
$ |
8.4 |
|
|
$ |
205.0 |
|
Operating margin |
(4.8 |
)% |
|
15.7 |
% |
|
1.0 |
% |
|
0.5 |
% |
|
12.3 |
% |
Dropbox, Inc. |
|||||||||||||||
Twelve Months Ended December 31, 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 |
$ |
394.7 |
|
|
$ |
(47.0 |
) |
|
$ |
(1.1 |
) |
|
$ |
346.6 |
|
Cost of revenue margin |
28.4 |
% |
|
(3.4 |
)% |
|
(0.1 |
)% |
|
24.9 |
% |
||||
Gross profit |
997.0 |
|
|
47.0 |
|
|
1.1 |
|
|
1,045.1 |
|
||||
Gross margin |
71.6 |
% |
|
3.4 |
% |
|
0.1 |
% |
|
75.1 |
% |
||||
Research and development |
768.2 |
|
|
(368.2 |
) |
|
(8.3 |
) |
|
391.7 |
|
||||
Research and development margin |
55.2 |
% |
|
(26.5 |
)% |
|
(0.6 |
)% |
|
28.1 |
% |
||||
Sales and marketing |
439.6 |
|
|
(94.3 |
) |
|
(2.2 |
) |
|
343.1 |
|
||||
Sales and marketing margin |
31.6 |
% |
|
(6.7 |
)% |
|
(0.2 |
)% |
|
24.7 |
% |
||||
General and administrative |
283.2 |
|
|
(140.6 |
) |
|
(2.3 |
) |
|
140.3 |
|
||||
General and administrative margin |
20.3 |
% |
|
(10.0 |
)% |
|
(0.2 |
)% |
|
10.1 |
% |
||||
Income (loss) from operations |
$ |
(494.0 |
) |
|
$ |
650.1 |
|
|
$ |
13.9 |
|
|
$ |
170.0 |
|
Operating margin |
(35.5 |
)% |
|
46.7 |
% |
|
1.0 |
% |
|
12.2 |
% |
Dropbox, Inc. |
|||||||||||||||
Three and twelve months ended December 31, 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 December 31, |
|
Twelve Months Ended December 31, |
||||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
GAAP net loss |
$ |
(6.6 |
) |
|
$ |
(9.5 |
) |
|
$ |
(52.7 |
) |
|
$ |
(484.9 |
) |
Stock-based compensation |
69.3 |
|
|
53.5 |
|
|
261.2 |
|
|
650.1 |
|
||||
Acquisition-related and other expenses |
4.5 |
|
|
— |
|
|
15.9 |
|
|
— |
|
||||
Amortization of acquired intangible assets |
2.3 |
|
|
— |
|
|
8.4 |
|
|
— |
|
||||
Net losses (gains) on equity investments |
1.2 |
|
|
— |
|
|
(4.5 |
) |
|
— |
|
||||
Employer payroll taxes related to the release of two-tier RSUs |
— |
|
|
— |
|
|
— |
|
|
13.9 |
|
||||
Income tax effects of non-GAAP adjustments |
(3.3 |
) |
|
(1.7 |
) |
|
(21.3 |
) |
|
(12.9 |
) |
||||
Non-GAAP net income |
$ |
67.4 |
|
|
$ |
42.3 |
|
|
$ |
207.0 |
|
|
$ |
166.2 |
|
Non-GAAP diluted net income per share |
$ |
0.16 |
|
|
$ |
0.10 |
|
|
$ |
0.50 |
|
|
$ |
0.41 |
|
Weighted-average shares used to compute Non-GAAP diluted net income per share |
417.9 |
|
|
416.3 |
|
|
416.6 |
|
|
409.8 |
|
Dropbox, Inc. |
|||||||||||||||
Three and twelve months ended December 31, 2019 and 2018 |
|||||||||||||||
Reconciliation of free cash flow and supplemental cash flow disclosure |
|||||||||||||||
(In millions, except for percentages) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|||||||||||||||
|
Three Months Ended December 31, |
|
Twelve Months Ended December 31, |
||||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
Free cash flow reconciliation: |
|
|
|
|
|
|
|
||||||||
Net cash provided by operating activities |
$ |
186.8 |
|
|
$ |
123.7 |
|
|
$ |
528.5 |
|
|
$ |
425.4 |
|
Less: |
|
|
|
|
|
|
|
||||||||
Capital expenditures |
(25.5 |
) |
|
(35.4 |
) |
|
(136.1 |
) |
|
(63.0 |
) |
||||
Free cash flow |
$ |
161.3 |
|
|
$ |
88.3 |
|
|
$ |
392.4 |
|
|
$ |
362.4 |
|
Free cash flow margin |
36.2 |
% |
|
23.5 |
% |
|
23.6 |
% |
|
26.0 |
% |
||||
Supplemental disclosures: |
|
|
|
|
|
|
|
||||||||
Capital expenditures related to our new corporate headquarters, net of tenant improvement allowances(1) |
$ |
13.2 |
|
|
$ |
28.2 |
|
|
$ |
64.3 |
|
|
$ |
32.9 |
|
(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 finance 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/20200220005823/en/
Source:
Investors:
Darren Yip
ir@dropbox.com
or
Media:
Tessa Chen
press@dropbox.com