Carbonite Announces Second Quarter 2017 Financial Results
Bookings Growth and Operational Efficiencies Driving Profitability
BOSTON, Aug. 03, 2017 (GLOBE NEWSWIRE) -- Carbonite, Inc. (NASDAQ:CARB), a leading provider of data protection solutions for businesses, today announced financial results for the quarter ended June 30, 2017.
Second Quarter 2017 Highlights:
- Revenue of $59.0 million increased 10% year-over-year.
- Non-GAAP revenue of $61.1 million increased 13% year-over-year.1
- Bookings of $63.9 million increased 19% year-over-year.2
- Lifetime company bookings surpassed $1.0 billion.2
- Net (loss) income per share was ($0.23), as compared to $0.04 in 2016 (basic and diluted).
- Non-GAAP net income per share was $0.15, as compared to $0.19 in 2016 (basic and diluted).4
“We continued our momentum through the second quarter of 2017 and saw strong interest in our portfolio of data protection solutions, in part generated by the increasing market awareness of ransomware threats. Carbonite has helped more than 10,000 customers defeat ransomware attacks, saving important files and critical business data, while ensuring our customers successfully recovered without paying a ransom,” said Mohamad Ali, President and CEO of Carbonite.
“We delivered another quarter of solid results across all of our key financial metrics, including strong business subscription bookings, and non-GAAP net income. We remain ahead of plan integrating our recent acquisitions and I am confident that our continued focus on operating discipline will yield increased profitability while we deliver balanced organic and inorganic growth,” said Anthony Folger, CFO of Carbonite.
The Company uses a variety of operational and financial metrics, including non-GAAP financial measures, to evaluate its performance and financial condition. The accompanying financial data includes additional information regarding these metrics and a reconciliation of non-GAAP financial information to GAAP. The presentation of non-GAAP financial information should not be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.
Second Quarter 2017 Results:
- Revenue for the second quarter was $59.0 million, an increase of 10% from $53.4 million in the second quarter of 2016. Non-GAAP revenue for the second quarter was $61.1 million, an increase of 13% from $54.2 million in the second quarter of 2016.1
- Bookings for the second quarter were $63.9 million, an increase of 19% from $53.7 million in the second quarter of 2016.2
- Gross margin for the second quarter was 69.0%, compared to 70.3% in the second quarter of 2016. Non-GAAP gross margin was 74.1% in the second quarter, compared to 72.5% in the second quarter of 2016.3
- Net loss for the second quarter was ($6.4) million, compared to net income of $1.2 million in the second quarter of 2016. Non-GAAP net income for the second quarter was $4.3 million, compared to non-GAAP net income of $5.2 million in the second quarter of 2016.4
- Net loss per share for the second quarter was ($0.23) (basic and diluted), compared to net income per share of $0.04 (basic and diluted) in the second quarter of 2016. Non-GAAP net income per share was $0.15 (basic and diluted) for the second quarter, compared to non-GAAP net income per share of $0.19 (basic and diluted) in the second quarter of 2016.4
- Cash flow from operations for the second quarter was $2.9 million, compared to $5.1 million in the second quarter of 2016. Adjusted free cash flow for the second quarter was $2.1 million, compared to $7.3 million in the second quarter of 2016.5
1 Non-GAAP revenue excludes the impact of purchase accounting adjustments for significant acquisitions.
2 Bookings represent the aggregate dollar value of customer subscriptions and software arrangements, which may include multiple revenue elements, such as software licenses, hardware, professional services and post-contractual support, received during a period and are calculated as revenue recognized during a particular period plus the change in total deferred revenue, excluding deferred revenue recorded in connection with acquisitions and divestitures, net of foreign exchange during the same period.
3 Non-GAAP gross margin excludes the impact of purchase accounting adjustments on acquired deferred revenue, amortization expense on intangible assets, stock-based compensation expense and acquisition-related expense.
4 Non-GAAP net income and non-GAAP net income per share excludes the impact of purchase accounting adjustments on acquired deferred revenue, amortization expense on intangible assets, stock-based compensation expense, litigation-related expense, restructuring-related expense, acquisition-related expense, non-cash convertible debt interest expense and the income tax effect of non-GAAP adjustments.
5 Adjusted free cash flow is calculated by subtracting the cash paid for the purchase of property and equipment and adding the payments related to acquisition-related payments, restructuring-related payments, litigation-related payments and the cash portion of the lease exit charge from net cash provided by operating activities.
Business Outlook
Based on the information available as of August 3, 2017, Carbonite expects the following for the third quarter and full year of 2017:
Third Quarter 2017:
| Current Guidance (8/3/2017) |
|
| GAAP Revenue | $59.0 -$61.0 million |
| Non-GAAP Revenue | $60.5 - $62.5 million |
| Non-GAAP Net Income Per Share | $0.19 - $0.21 |
Full Year 2017:
| Prior Guidance (5/4/2017) |
Current Guidance (8/3/2017) |
|||
| Business Bookings | $158.6 - $170.2 million | $160.6 - $170.2 million | ||
| Consumer Bookings Y/Y Growth | (10%) - 0% growth | (10%) - 0% growth | ||
| GAAP Revenue | $229.0 - $246.0 million | $232.0 - $244.0 million | ||
| Non-GAAP Revenue | $234.5 - $252.5 million | $238.5 - $250.5 million | ||
| Non-GAAP Net Income Per Share | $0.74 - $0.80 | $0.74 - $0.80 | ||
| Non-GAAP Gross Margin | 74.0% - 75.0% | 74.0% - 75.0% | ||
| Adjusted Free Cash Flow | $16.0 - $20.0 million | $16.0 - $20.0 million |
Carbonite’s expectations of non-GAAP net income per share for the third quarter and full year of 2017 excludes the impact of purchase accounting adjustments, stock-based compensation expense, litigation-related expense, acquisition-related expense, amortization expense on intangible assets, non-cash convertible debt interest expense, and the income tax effect of non-GAAP adjustments. Non-GAAP net income per share assumes an effective tax rate of 13% for the full year of 2017. Non-GAAP net income per share assumes fully-diluted weighted average shares outstanding of approximately 29.1 million for the third quarter and full year of 2017.
Conference Call and Webcast Information
In conjunction with this announcement, Carbonite will host a conference call on Thursday, August 3, 2017 at 5:30 p.m. ET to review the results. This call will be webcast live and can be found in the investor relations section of the Company's website at http://investor.carbonite.com. The conference call can also be accessed by dialing (877) 303-1393 in the United States or (315) 625-3228 internationally with the passcode 48381962.
Following the completion of the call, a recorded replay will be available on the Company’s website, http://investor.carbonite.com, under “Events & Presentations” through August 3, 2018.
Non-GAAP Financial Measures
To supplement our consolidated financial statements presented in accordance with GAAP, this press release contains non-GAAP financial measures, including bookings, non-GAAP revenue, non-GAAP gross margin, non-GAAP net income and non-GAAP net income per share, non-GAAP operating expense and adjusted free cash flow.
The Company believes that these non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends relating to the Company’s financial condition and ordinary results of operations. The Company’s management uses these non-GAAP measures to compare the Company’s performance to that of prior periods and uses these measures in financial reports prepared for management and the Company’s board of directors. The Company believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing the Company’s financial measures with other software-as-a-service companies, many of which present similar non-GAAP financial measures to investors.
The Company does not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is that they exclude significant items that are required by GAAP to be recorded in the Company’s financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgments by management. The Company urges investors to review the reconciliation of its non-GAAP financial measures to the comparable GAAP financial measures provided in the tables at the end of this press release, and not to rely on any single financial measure to evaluate the Company’s business.
With respect to our expectations under "Business Outlook" above, the Company has not reconciled non-GAAP net income per share to net income (loss) per share in this press release because we do not provide guidance for stock-based compensation expense, litigation-related expense, acquisition-related expense, amortization expense on intangible assets, non-cash convertible debt interest expense, and the income tax effect of non-GAAP adjustments as we are unable to quantify certain of these amounts that would be required to be included in the GAAP measure without unreasonable efforts. In addition, the Company believes such reconciliations would imply a degree of precision that would be confusing or misleading to investors.
Cautionary Language Concerning Forward-Looking Statements
Certain matters discussed in this press release, including under “Business Outlook,” have "forward-looking statements" intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements may generally be identified as such because the context of such statements will include words such as "anticipate," "believe," "could," "estimate," "expect," "intend," "may," "plan," "potential," "predict," "project," "should," "will," "would" or words of similar import. Similarly, statements that describe the Company's future plans, objectives or goals are also forward-looking statements. Such statements include, but are not limited to, statements regarding guidance on our future financial results and other projections or measures of future performance; the expected future results of the acquisition of Double-Take Software, including revenues, non-GAAP EPS and growth rates; the Company’s ability to successfully integrate Double-Take Software’s business; and the Company’s expectations regarding its future performance. Forward-looking statements are subject to a number of risks and uncertainties, many of which involve factors or circumstances that are beyond the Company's control. The Company's actual results could differ materially from those stated or implied in forward-looking statements due to a number of factors, including, but not limited to, the Company's ability to profitably attract new customers and retain existing customers, the Company's dependence on the market for cloud backup services, the Company's ability to manage growth, and changes in economic or regulatory conditions or other trends affecting the Internet and the information technology industry. These and other important risk factors are discussed under the heading "Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2016 filed with the Securities and Exchange Commission (the "SEC"), which is available on www.sec.gov, and elsewhere in any subsequent periodic or current reports filed by us with the SEC. Except as required by applicable law, we do not undertake any obligation to update our forward-looking statements to reflect future events, new information or circumstances.
About Carbonite
Carbonite provides data protection solutions for businesses and the IT professionals who serve them. Our product suite, including EVault and DoubleTake, provides a full complement of backup, disaster recovery and high availability solutions for any size business in locations around the world, all supported by secure global infrastructure. To learn more visit www.Carbonite.com.
| Carbonite, Inc. | |||||||||||||||||||||||||||||||
| Condensed Consolidated Statement of Operations (unaudited) | |||||||||||||||||||||||||||||||
| (In thousands, except share and per share amounts) | |||||||||||||||||||||||||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||||||||
| Revenue | $ | 59,034 | $ | 53,435 | $ | 116,133 | $ | 101,550 | |||||||||||||||||||||||
| Cost of revenue | 18,311 | 15,864 | 35,666 | 30,619 | |||||||||||||||||||||||||||
| Gross profit | 40,723 | 37,571 | 80,467 | 70,931 | |||||||||||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||||||||||
| Research and development | 10,927 | 8,380 | 21,254 | 17,116 | |||||||||||||||||||||||||||
| General and administrative | 11,076 | 10,389 | 23,946 | 21,809 | |||||||||||||||||||||||||||
| Sales and marketing | 23,373 | 17,323 | 46,793 | 34,205 | |||||||||||||||||||||||||||
| Restructuring charges | — | 32 | — | 805 | |||||||||||||||||||||||||||
| Total operating expenses | 45,376 | 36,124 | 91,993 | 73,935 | |||||||||||||||||||||||||||
| (Loss) income from operations | (4,653 | ) | 1,447 | (11,526 | ) | (3,004 | ) | ||||||||||||||||||||||||
| Interest (expense) income, net | (2,239 | ) | (97 | ) | (2,441 | ) | (95 | ) | |||||||||||||||||||||||
| Other income (expense), net | 915 | 100 | 1,195 | (52 | ) | ||||||||||||||||||||||||||
| (Loss) income before income taxes | (5,977 | ) | 1,450 | (12,772 | ) | (3,151 | ) | ||||||||||||||||||||||||
| Provision (benefit) for income taxes | 403 | 290 | (13,987 | ) | 385 | ||||||||||||||||||||||||||
| Net (loss) income | $ | (6,380 | ) | $ | 1,160 | $ | 1,215 | $ | (3,536 | ) | |||||||||||||||||||||
| Net (loss) income per share: | |||||||||||||||||||||||||||||||
| Basic | $ | (0.23 | ) | $ | 0.04 | $ | 0.04 | $ | (0.13 | ) | |||||||||||||||||||||
| Diluted | $ | (0.23 | ) | $ | 0.04 | $ | 0.04 | $ | (0.13 | ) | |||||||||||||||||||||
| Weighted-average shares outstanding: | |||||||||||||||||||||||||||||||
| Basic | 27,525,647 | 26,901,419 | 27,672,804 | 26,977,919 | |||||||||||||||||||||||||||
| Diluted | 27,525,647 | 27,012,361 | 28,354,616 | 26,977,919 | |||||||||||||||||||||||||||
| Carbonite, Inc. Condensed Consolidated Balance Sheets (unaudited) (In thousands) | |||||||||||
| June 30, 2017 |
December 31, 2016 |
||||||||||
| Assets | |||||||||||
| Current assets | |||||||||||
| Cash and cash equivalents | $ | 125,099 | $ | 59,152 | |||||||
| Trade accounts receivable, net | 23,505 | 16,639 | |||||||||
| Prepaid expenses and other current assets | 7,850 | 7,325 | |||||||||
| Restricted cash | — | 135 | |||||||||
| Total current assets | 156,454 | 83,251 | |||||||||
| Property and equipment, net | 27,798 | 23,872 | |||||||||
| Other assets | 348 | 157 | |||||||||
| Acquired intangible assets, net | 45,924 | 13,751 | |||||||||
| Goodwill | 74,082 | 23,728 | |||||||||
| Total assets | $ | 304,606 | $ | 144,759 | |||||||
| Liabilities and Stockholders’ Equity | |||||||||||
| Current liabilities | |||||||||||
| Accounts payable | $ | 6,021 | $ | 5,819 | |||||||
| Accrued expenses | 20,631 | 19,768 | |||||||||
| Current portion of deferred revenue | 102,224 | 86,311 | |||||||||
| Total current liabilities | 128,876 | 111,898 | |||||||||
| Long-term debt, net of debt issuance costs | 108,782 | — | |||||||||
| Deferred revenue, net of current portion | 24,756 | 21,280 | |||||||||
| Other long-term liabilities | 6,186 | 5,747 | |||||||||
| Total liabilities | 268,600 | 138,925 | |||||||||
| Stockholders’ equity | |||||||||||
| Common stock | 298 | 285 | |||||||||
| Additional paid-in capital | 224,815 | 177,931 | |||||||||
| Treasury stock, at cost | (26,630 | ) | (10,657 | ) | |||||||
| Accumulated deficit | (164,127 | ) | (165,042 | ) | |||||||
| Accumulated other comprehensive income | 1,650 | 3,317 | |||||||||
| Total stockholders’ equity | 36,006 | 5,834 | |||||||||
| Total liabilities and stockholders’ equity | $ | 304,606 | $ | 144,759 | |||||||
| Carbonite, Inc. Condensed Consolidated Statement of Cash Flows (unaudited) (In thousands) | ||||||||||||||||
| Six Months Ended June 30, |
||||||||||||||||
| 2017 | 2016 | |||||||||||||||
| Operating activities | ||||||||||||||||
| Net income (loss) | $ | 1,215 | $ | (3,536 | ) | |||||||||||
| Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||||||||||
| Depreciation and amortization | 10,392 | 8,378 | ||||||||||||||
| (Gain) loss on disposal of equipment | (928 | ) | 468 | |||||||||||||
| Stock-based compensation expense | 5,965 | 4,498 | ||||||||||||||
| Benefit for deferred income taxes | (14,964 | ) | (169 | ) | ||||||||||||
| Non-cash interest expense related to amortization of debt discount | 1,466 | — | ||||||||||||||
| Other non-cash items, net | (249 | ) | 280 | |||||||||||||
| Changes in assets and liabilities, net of acquisition: | ||||||||||||||||
| Accounts receivable | (89 | ) | (13,458 | ) | ||||||||||||
| Prepaid expenses and other current assets | (58 | ) | (2,026 | ) | ||||||||||||
| Other assets | (137 | ) | 1 | |||||||||||||
| Accounts payable | 627 | (4,113 | ) | |||||||||||||
| Accrued expenses | (2,340 | ) | 3,841 | |||||||||||||
| Other long-term liabilities | 120 | (353 | ) | |||||||||||||
| Deferred revenue | 9,548 | 4,516 | ||||||||||||||
| Net cash provided by (used in) operating activities | 10,568 | (1,673 | ) | |||||||||||||
| Investing activities | ||||||||||||||||
| Purchases of property and equipment | (10,039 | ) | (2,809 | ) | ||||||||||||
| Proceeds from sale of property and equipment | 560 | — | ||||||||||||||
| Proceeds from maturities of marketable securities and derivatives | 370 | 1,000 | ||||||||||||||
| Purchases of marketable securities and derivatives | (2,433 | ) | (1,476 | ) | ||||||||||||
| Proceeds from sale of businesses | 295 | — | ||||||||||||||
| Payment for acquisition, net of cash acquired | (60,198 | ) | (11,625 | ) | ||||||||||||
| Net cash used in investing activities | (71,445 | ) | (14,910 | ) | ||||||||||||
| Financing activities | ||||||||||||||||
| Proceeds from exercise of stock options | 3,337 | 381 | ||||||||||||||
| Proceeds from long-term borrowings, net of debt issuance costs | 177,797 | — | ||||||||||||||
| Payments on long-term borrowings | (39,200 | ) | — | |||||||||||||
| Repurchase of common stock | (15,973 | ) | (4,626 | ) | ||||||||||||
| Net cash provided by (used in) financing activities | 125,961 | (4,245 | ) | |||||||||||||
| Effect of currency exchange rate changes on cash | 863 | 95 | ||||||||||||||
| Net increase (decrease) in cash and cash equivalents | 65,947 | (20,733 | ) | |||||||||||||
| Cash and cash equivalents, beginning of period | 59,152 | 63,936 | ||||||||||||||
| Cash and cash equivalents, end of period | $ | 125,099 | $ | 43,203 | ||||||||||||
| Carbonite, Inc. Reconciliation of GAAP to Non-GAAP Measures (unaudited) (In thousands, except share and per share amounts) Reconciliation of GAAP Revenue to Non-GAAP Revenue | ||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||||||||||||||||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||||||||||||||||||||||||||||||||
| GAAP revenue | $ | 59,034 | $ | 53,435 | $ | 116,133 | $ | 101,550 | ||||||||||||||||||||||||||||||||||||||
| Add: | ||||||||||||||||||||||||||||||||||||||||||||||
| Fair value adjustment of acquired deferred revenue (1) | 2,045 | 800 | 4,033 | 1,363 | ||||||||||||||||||||||||||||||||||||||||||
| Non-GAAP revenue | $ | 61,079 | $ | 54,235 | $ | 120,166 | $ | 102,913 | ||||||||||||||||||||||||||||||||||||||
| (1) Excludes the impact of purchase accounting adjustments for significant acquisitions. | ||||||||||||||||||||||||||||||||||||||||||||||
|
Reconciliation of GAAP Gross Margin to Non-GAAP Gross Margin | |||||||||||||||||||||||||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||||||||
| Gross profit | $ | 40,723 | $ | 37,571 | $ | 80,467 | $ | 70,931 | |||||||||||||||||||||||
| Gross margin | 69.0 | % | 70.3 | % | 69.3 | % | 69.8 | % | |||||||||||||||||||||||
| Add: | |||||||||||||||||||||||||||||||
| Fair value adjustment of acquired deferred revenue | 2,045 | 800 | 4,033 | 1,363 | |||||||||||||||||||||||||||
| Amortization of intangibles | 2,124 | 675 | 3,750 | 1,357 | |||||||||||||||||||||||||||
| Stock-based compensation expense | 269 | 197 | 500 | 411 | |||||||||||||||||||||||||||
| Acquisition-related expense | 115 | 54 | 133 | 236 | |||||||||||||||||||||||||||
| Non-GAAP gross profit | $ | 45,276 | $ | 39,297 | $ | 88,883 | $ | 74,298 | |||||||||||||||||||||||
| Non-GAAP gross margin | 74.1 | % | 72.5 | % | 74.0 | % | 72.2 | % | |||||||||||||||||||||||
|
Calculation of Non-GAAP Net Income and Non-GAAP Net Income per Share | |||||||||||||||||||||||||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||||||||
| Net (loss) income | $ | (6,380 | ) | $ | 1,160 | $ | 1,215 | $ | (3,536 | ) | |||||||||||||||||||||
| Add: | |||||||||||||||||||||||||||||||
| Fair value adjustment of acquired deferred revenue | 2,045 | 800 | 4,033 | 1,363 | |||||||||||||||||||||||||||
| Amortization of intangibles | 2,656 | 991 | 4,732 | 1,988 | |||||||||||||||||||||||||||
| Stock-based compensation expense | 3,188 | 2,155 | 5,965 | 4,498 | |||||||||||||||||||||||||||
| Litigation-related expense | 89 | — | 144 | 1 | |||||||||||||||||||||||||||
| Restructuring-related expense | — | 32 | — | 800 | |||||||||||||||||||||||||||
| Acquisition-related expense | 1,255 | 618 | 4,278 | 4,766 | |||||||||||||||||||||||||||
| Non-cash convertible debt interest expense | 1,466 | — | 1,466 | — | |||||||||||||||||||||||||||
| Less: | |||||||||||||||||||||||||||||||
| Income tax effect of non-GAAP adjustments | 66 | 548 | 15,051 | 591 | |||||||||||||||||||||||||||
| Non-GAAP net income | $ | 4,253 | $ | 5,208 | $ | 6,782 | $ | 9,289 | |||||||||||||||||||||||
| GAAP net (loss) income per share: | |||||||||||||||||||||||||||||||
| Basic | $ | (0.23 | ) | $ | 0.04 | $ | 0.04 | $ | (0.13 | ) | |||||||||||||||||||||
| Diluted | $ | (0.23 | ) | $ | 0.04 | $ | 0.04 | $ | (0.13 | ) | |||||||||||||||||||||
| Non-GAAP net income per share: | |||||||||||||||||||||||||||||||
| Basic | $ | 0.15 | $ | 0.19 | $ | 0.25 | $ | 0.34 | |||||||||||||||||||||||
| Diluted | $ | 0.15 | $ | 0.19 | $ | 0.23 | $ | 0.34 | |||||||||||||||||||||||
| GAAP Weighted-average shares outstanding: | |||||||||||||||||||||||||||||||
| Basic | 27,525,647 | 26,901,419 | 27,672,804 | 26,977,919 | |||||||||||||||||||||||||||
| Diluted | 27,525,647 | 27,012,361 | 28,354,616 | 26,977,919 | |||||||||||||||||||||||||||
| Non-GAAP Weighted-average shares outstanding: | |||||||||||||||||||||||||||||||
| Basic | 27,525,647 | 26,901,419 | 27,672,804 | 26,977,919 | |||||||||||||||||||||||||||
| Diluted | 28,793,346 | 27,012,361 | 28,991,968 | 27,063,158 | |||||||||||||||||||||||||||
|
Reconciliation of GAAP Operating Expense to Non-GAAP Operating Expense | |||||||||||||||||||||||||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||||||||
| Research and development | $ | 10,927 | $ | 8,380 | $ | 21,254 | $ | 17,116 | |||||||||||||||||||||||
| Less: | |||||||||||||||||||||||||||||||
| Stock-based compensation expense | 405 | 229 | 714 | 514 | |||||||||||||||||||||||||||
| Acquisition-related expense | 65 | 72 | 134 | 310 | |||||||||||||||||||||||||||
| Non-GAAP research and development | $ | 10,457 | $ | 8,079 | $ | 20,406 | $ | 16,292 | |||||||||||||||||||||||
| General and administrative | $ | 11,076 | $ | 10,389 | $ | 23,946 | $ | 21,809 | |||||||||||||||||||||||
| Less: | |||||||||||||||||||||||||||||||
| Amortization of intangibles | 122 | 68 | 223 | 138 | |||||||||||||||||||||||||||
| Stock-based compensation expense | 1,983 | 1,454 | 3,940 | 3,087 | |||||||||||||||||||||||||||
| Litigation-related expense | 89 | — | 144 | 1 | |||||||||||||||||||||||||||
| Acquisition-related expense | 908 | 494 | 3,809 | 4,103 | |||||||||||||||||||||||||||
| Non-GAAP general and administrative | $ | 7,974 | $ | 8,373 | $ | 15,830 | $ | 14,480 | |||||||||||||||||||||||
| Sales and marketing | $ | 23,373 | $ | 17,323 | $ | 46,793 | $ | 34,205 | |||||||||||||||||||||||
| Less: | |||||||||||||||||||||||||||||||
| Amortization of intangibles | 410 | 248 | 759 | 493 | |||||||||||||||||||||||||||
| Stock-based compensation expense | 531 | 275 | 811 | 486 | |||||||||||||||||||||||||||
| Acquisition-related expense | 167 | (2 | ) | 202 | 117 | ||||||||||||||||||||||||||
| Non-GAAP sales and marketing | $ | 22,265 | $ | 16,802 | $ | 45,021 | $ | 33,109 | |||||||||||||||||||||||
| Restructuring charges | $ | — | $ | 32 | $ | — | $ | 805 | |||||||||||||||||||||||
| Less: | |||||||||||||||||||||||||||||||
| Restructuring-related expense | — | 32 | — | 800 | |||||||||||||||||||||||||||
| Non-GAAP restructuring charges | $ | — | $ | — | $ | — | $ | 5 | |||||||||||||||||||||||
|
Reconciliation of Revenue to Bookings | |||||||||||||||||||||||||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||||||||
| Revenue | $ | 59,034 | $ | 53,435 | $ | 116,133 | $ | 101,550 | |||||||||||||||||||||||
| Add: | |||||||||||||||||||||||||||||||
| Deferred revenue ending balance | 126,980 | 110,049 | 126,980 | 110,049 | |||||||||||||||||||||||||||
| Deferred revenue divested | 373 | — | 373 | — | |||||||||||||||||||||||||||
| Impact of foreign exchange | — | 87 | — | — | |||||||||||||||||||||||||||
| Less: | |||||||||||||||||||||||||||||||
| Impact of foreign exchange | 620 | — | 773 | 58 | |||||||||||||||||||||||||||
| Beginning deferred revenue from acquisitions | — | — | 9,100 | 6,830 | |||||||||||||||||||||||||||
| Deferred revenue beginning balance | 121,867 | 109,878 | 107,591 | 98,703 | |||||||||||||||||||||||||||
| Change in deferred revenue balance | 4,866 | 258 | 9,889 | 4,458 | |||||||||||||||||||||||||||
| Bookings | $ | 63,900 | $ | 53,693 | $ | 126,022 | $ | 106,008 | |||||||||||||||||||||||
|
Calculation of Adjusted Free Cash Flow | |||||||||||||||||||||||||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | $ | 2,872 | $ | 5,084 | $ | 10,568 | $ | (1,673 | ) | ||||||||||||||||||||||
| Subtract: | |||||||||||||||||||||||||||||||
| Purchases of property and equipment | 3,471 | 885 | 10,039 | 2,809 | |||||||||||||||||||||||||||
| Free cash flow | (599 | ) | 4,199 | 529 | (4,482 | ) | |||||||||||||||||||||||||
| Add: | |||||||||||||||||||||||||||||||
| Acquisition-related payments | 2,659 | 2,735 | 3,889 | 9,791 | |||||||||||||||||||||||||||
| Restructuring-related payments | — | 239 | — | 341 | |||||||||||||||||||||||||||
| Cash portion of lease exit charge | — | 85 | — | 151 | |||||||||||||||||||||||||||
| Litigation-related payments | 37 | — | 69 | 924 | |||||||||||||||||||||||||||
| Adjusted free cash flow | $ | 2,097 | $ | 7,258 | $ | 4,487 | $ | 6,725 | |||||||||||||||||||||||
Investor Relations Contact: Jeremiah Sisitsky Carbonite 781-928-0713 investor.relations@carbonite.com Media Contacts: Sarah King Carbonite 617-421-5601 media@carbonite.com Kelsey Shively Weber Shandwick (for Carbonite) 425-306-2090 wswnacarbonite@webershandwick.com
