DEFA14A 1 d130844ddefa14a.htm DEFA14A DEFA14A

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

SCHEDULE 14A

PROXY STATEMENT PURSUANT TO SECTION 14(a) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

 

Filed by the Registrant  ☒                             Filed by a party other than the Registrant  ☐

Check the appropriate box:

 

  Preliminary Proxy Statement
  Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2))
  Definitive Proxy Statement
  Definitive Additional Materials
  Soliciting Material under §240.14a-12

REALPAGE, INC.

(Name of Registrant as Specified In Its Charter)

 

(Name of Person(s) Filing Proxy Statement, if other than the Registrant)

Payment of Filing Fee (Check the appropriate box):

  No fee required.
  Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.
  (1)  

Title of each class of securities to which transaction applies:

 

 

  (2)  

Aggregate number of securities to which transaction applies:

 

 

  (3)  

Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (set forth the amount on which the filing fee is calculated and state how it was determined):

 

 

  (4)  

Proposed maximum aggregate value of transaction:

 

 

  (5)  

Total fee paid:

 

     

  Fee paid previously with preliminary materials.
  Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the Form or Schedule and the date of its filing.
  (1)  

Amount Previously Paid:

 

     

  (2)  

Form, Schedule or Registration Statement No.:

 

     

  (3)  

Filing Party:

 

     

  (4)  

Date Filed:

 

     

 

 

 


 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) February 10, 2021

 

 

RealPage, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   001-34846   75-2788861
(State or other jurisdiction of
incorporation or organization)
  (Commission
File Number)
  (I.R.S. Employer
Identification No.)

 

2201 Lakeside Boulevard

Richardson, Texas

  75082-4305
(Address of principal executive offices)   (Zip Code)

(972) 820-3000

(Registrant’s telephone number, including area code)

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading
Symbol(s)

 

Name of each exchange
on which registered

Common Stock, $0.001 par value   RP   The NASDAQ Stock Market LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 


Item 2.02

Results of Operations and Financial Condition.

On February 10, 2021, RealPage, Inc. (the “Company”) issued a press release reporting its financial results for its fiscal quarter and year ended December 31, 2020. A copy of the press release is furnished herewith as Exhibit 99.1.

 

Item 7.01

Regulation FD Disclosure.

IR Fact Sheet

On February 10, 2021, the Company published an updated IR Fact Sheet on the Investor Relations section of the Company’s website located at https://investor.realpage.com/. A copy of the IR Fact Sheet is furnished herewith as Exhibit 99.2 and is incorporated herein by reference.

 

Item 9.01

Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit No.

  

Description

99.1    RealPage, Inc. Press Release dated February 10, 2021 reporting financial results for its fiscal quarter and year ended December 31, 2020.
99.2    RealPage, Inc. IR Fact Sheet dated February 10, 2021.
104    Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document (contained in Exhibit 101).

The information furnished by this Current Report on Form 8-K under Items 2.02 and 7.01 and the Exhibits 99.1 and 99.2 attached hereto shall be deemed furnished and not “filed” for purposes of Section 18 of the Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section, and shall not be incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

REALPAGE, INC.
By:  

/s/ Stephen T. Winn

  Stephen T. Winn
  Chief Executive Officer and Chairman

Date: February 10, 2021


Exhibit 99.1

 

LOGO

 

 

RealPage Reports Fourth Quarter 2020 Financial Results

RICHARDSON, Texas (February 10, 2021) — RealPage, Inc. (NASDAQ: RP), a leading global provider of software and data analytics to the real estate industry, today announced financial results for the fourth quarter and full year ended December 31, 2020.

Fourth Quarter 2020 Financial Highlights

 

   

GAAP total revenue of $298.1 million, an increase of 17% year-over-year;

 

   

Net income of $13.1 million, or $0.12 in net income per diluted share, a year-over-year decrease of 35% and 43%, respectively;

 

   

Adjusted EBITDA of $84.9 million, an increase of 12% year-over-year; and,

 

   

Non-GAAP net income of $51.4 million, or $0.50 in non-GAAP net income per diluted share, a year-over-year increase of 14% and 4%, respectively.

Full Year 2020 Financial Highlights

 

   

GAAP total revenue of $1.2 billion, an increase of 17% year-over-year;

 

   

Net income of $46.3 million, or $0.46 in net income per diluted share, a year-over-year decrease of 20% and 23%, respectively;

 

   

Adjusted EBITDA of $322.5 million, an increase of 14% year-over-year; and,

 

   

Non-GAAP net income of $191.3 million, or $1.94 in non-GAAP net income per diluted share, a year-over-year increase of 16% and 10%, respectively.

Comments on the News

“In the fourth quarter, we continued to execute on our long-term strategy, and delivered another quarter of strong financial results. This performance continues to demonstrate the industry’s need for digital solutions and the capabilities of the superior products RealPage has built over the last two decades,” said Steve Winn, Chairman and CEO of RealPage.

“During the fourth quarter, as our customers continued their shift to a work-from-home model, RealPage was there with immediate solutions that were easy to implement and provided real-time returns on investment,” Winn continued. “In addition, at quarter-end, we closed the acquisition of WhiteSky Communications, a move that completed the CommunityConnect trifecta of smart building offerings and positions us to enter the surging market for multifamily bulk Wi-Fi services.”

 

1


Thoma Bravo Transaction

On December 21, 2020, the Company announced that it entered into a definitive agreement to be acquired by Thoma Bravo, a leading private equity investment firm focused on the software and technology-enabled services sector, in an all-cash transaction that values RealPage at approximately $10.2 billion, including net debt. Subject to the terms, conditions and certain exceptions set forth in the merger agreement, RealPage stockholders will receive $88.75 per share in cash, less any applicable withholding taxes, upon completion of the transaction. On February 3, 2021, the 45-day “go-shop” period expired pursuant to the Company’s previously announced definitive merger agreement with Thoma Bravo. During the “go-shop” period, RealPage and its advisors actively solicited alternative acquisition proposals from third parties. As of expiration of the “go-shop” period, no party had submitted an alternative proposal to acquire RealPage.

The transaction is expected to be completed in the second calendar quarter of 2021. On February 4, 2021, the applicable waiting period under the Hart-Scott-Rodino Antitrust Improvements Act expired. The transaction remains subject to receipt of stockholder approval, remaining regulatory approvals and satisfaction of other customary closing conditions. RealPage has scheduled a special meeting of stockholders for March 8, 2021 for RealPage stockholders to vote on the proposed transaction. Please refer to the definitive proxy statement dated February 5, 2021 for additional details regarding the transaction and the stockholder meeting.

As a result of the Thoma Bravo proposed transaction, the Company will not host an earnings conference call or provide financial guidance.

About RealPage

RealPage provides a technology platform that enables real estate owners and managers to change how people experience and use rental space. Clients use the platform to gain transparency in asset performance, leverage data insights and monetize space to create incremental yields. Founded in 1998 and headquartered in Richardson, Texas, RealPage currently serves over 19 million units worldwide from offices in North America, Europe and Asia. For more information about RealPage, please visit https://www.RealPage.com.

Cautionary Statement Regarding Forward-Looking Statements

This press release contains “forward-looking statements,” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which are intended to be covered by the safe harbor created by such sections and other applicable laws. Such forward-looking statements include statements relating to RealPage’s strategy, goals, future focus areas and the value of the proposed transaction to RealPage stockholders. These forward-looking statements are based on RealPage management’s beliefs and assumptions and on information currently available to management. Forward-looking statements include all statements that are not historical facts and may be identified by terms such as “expects,” “believes,” ”plans,” or similar expressions and the negatives of those terms. These forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause actual results, performance

 

2


or achievements to be materially different from any future results, performance or achievements, expressed or implied by the forward-looking statements, including the uncertainty associated with the potential impacts of the COVID-19 pandemic on RealPage’s business, financial condition, and results of operations. Additional factors that could cause or contribute to such differences include, but are not limited to, the following: (a) risks related to the satisfaction of the conditions to closing the proposed transaction (including the failure to obtain necessary regulatory approvals and the requisite approval of the stockholders) in the anticipated timeframe or at all; (b) the occurrence of any event, change or other circumstances that could give rise to the termination of the merger agreement; (c) risks related to disruption of management’s attention from RealPage’s ongoing business operations due to the proposed transaction; (d) disruption from the proposed transaction making it difficult to maintain business and operational relationships, including retaining and hiring key personnel and maintaining relationships with RealPage’s customers, vendors and others with whom it does business; (e) significant transaction costs; (f) litigation and/or regulatory actions related to the proposed transaction; (g) the possibility that general economic conditions, including leasing velocity or other uncertainty, and conditions and uncertainty caused by the COVID-19 pandemic, could cause information technology spending, particularly in the rental housing industry, to be reduced or purchasing decisions to be delayed; (h) an increase in insurance claims; (i) an increase in client cancellations; (j) the inability to increase sales to existing clients and to attract new clients; (k) RealPage’s failure to integrate recent or future acquired businesses successfully or to achieve expected synergies, including recently completed acquisitions of WhiteSky Communications, Chirp, Stratis, Modern Message, Buildium, Investor Management Services, Simple Bills, Hipercept, and Lease Term Solutions; (l) the timing and success of new product introductions by RealPage or its competitors; (m) changes in RealPage’s pricing policies or those of its competitors; (n) developments with respect to legal or regulatory proceedings; (o) the inability to achieve revenue growth or to enable margin expansion; (p) changes in RealPage’s estimates with respect to its long-term corporate tax rate or any other impact from the Tax Cuts and Jobs Act; and (q) such other risks and uncertainties described more fully in documents filed with or furnished to the Securities and Exchange Commission (the “SEC”) by RealPage, including its Annual Report on Form 10-K previously filed with the SEC on March 2, 2020 and its Quarterly Report on Form 10-Q previously filed with the SEC on November 6, 2020. All information provided in this communication is as of the date hereof and RealPage undertakes no duty to update this information except as required by law.

Additional Information and Where to Find It

In connection with the proposed transaction between RealPage and Thoma Bravo, RealPage filed with the SEC a definitive Proxy Statement (the “Proxy Statement”) on February 5, 2021. RealPage commenced mailing the Proxy Statement to its stockholders on or about February 5, 2021. REALPAGE URGES YOU TO READ THE PROXY STATEMENT AND OTHER RELEVANT DOCUMENTS FILED OR TO BE FILED WITH THE SEC CAREFULLY AS THEY BECOME AVAILABLE BECAUSE THEY CONTAIN OR WILL CONTAIN IMPORTANT INFORMATION

 

3


ABOUT REALPAGE, THOMA BRAVO, THE PROPOSED TRANSACTION AND RELATED MATTERS. You may obtain a free copy of the Proxy Statement and other related documents filed by RealPage with the SEC at the website maintained by the SEC at www.sec.gov. You also may obtain a free copy of the Proxy Statement and other documents filed by RealPage with the SEC by accessing the Investor Relations section of RealPage’s website at investor.realpage.com or by contacting RealPage’s Investor Relations at IR@realpage.com or calling (972) 810-8138.

Participants in the Solicitation

RealPage and certain of its directors, executive officers and employees may be considered to be participants in the solicitation of proxies from RealPage’s stockholders in connection with the proposed transaction. Information regarding the persons who may, under the rules of the SEC, be deemed participants in the solicitation of the stockholders of RealPage in connection with the proposed transaction, including a description of their respective direct or indirect interests, by security holdings or otherwise is included in the Proxy Statement filed with the SEC. You may also find additional information about RealPage’s directors and executive officers in RealPage’s proxy statement for its 2020 Annual Meeting of Stockholders, which was filed with the SEC on April 29, 2020 and in subsequently filed Current Reports on Form 8-K and Quarterly Reports on Form 10-Q. You can obtain free copies of these documents from RealPage using the contact information above.

Explanation of Non-GAAP Financial Measures

The company reports its financial results in accordance with accounting principles generally accepted in the United States of America, or GAAP. However, the company believes that, in order to properly understand its short-term and long-term financial, operational and strategic trends, it may be helpful for investors to exclude certain non-cash or non-recurring items when used as a supplement to financial performance measures in accordance with GAAP. These items result from facts and circumstances that vary in both frequency and impact on continuing operations. The company also uses results of operations excluding such items to evaluate the operating performance of RealPage and compare it against prior periods, make operating decisions, determine executive compensation, and serve as a basis for long-term strategic planning. These non-GAAP financial measures provide the company with additional means to understand and evaluate the operating results and trends in its ongoing business by eliminating certain non-cash expenses and other items that RealPage believes might otherwise make comparisons of its ongoing business with prior periods more difficult, obscure trends in ongoing operations, reduce management’s ability to make useful forecasts, or obscure the ability to evaluate the effectiveness of certain business strategies and management incentive structures. In addition, the company also believes that investors and financial analysts find this information to be helpful in analyzing the company’s financial and operational performance and comparing this performance to the company’s peers and competitors.

 

4


The company defines “Non-GAAP Total Revenue” as total revenue plus acquisition-related deferred revenue. The company believes it is useful to include deferred revenue written down for GAAP purposes under purchase accounting rules in order to appropriately measure the underlying performance of its business operations in the period of activity and associated expense. Further, the company believes this measure is useful to investors as a way to evaluate the company’s ongoing performance because it provides a more accurate depiction of revenue arising from our strategic acquisitions.

The company defines “Adjusted Gross Profit” as gross profit, plus (1) acquisition-related deferred revenue, (2) depreciation, (3) amortization of product technologies, (4) impairment of product technologies, (5) organizational realignment costs and (6) stock-based expense. The company believes that investors and financial analysts find this non-GAAP financial measure to be useful in analyzing the company’s financial and operational performance, comparing this performance to the company’s peers and competitors, and understanding the company’s ability to generate income from ongoing business operations.

The company defines “Adjusted EBITDA” as net income, plus (1) acquisition-related deferred revenue, (2) depreciation, asset impairment, and loss on disposal of assets, (3) amortization of product technologies and intangible assets, (4) change in fair value of equity investment, (5) acquisition-related expense, (6) organizational realignment costs, (7) regulatory and legal matters, (8) stock-based expense, (9) interest expense, net, and (10) income tax expense (benefit). The company believes that investors and financial analysts find this non-GAAP financial measure to be useful in analyzing the company’s financial and operational performance, comparing this performance to the company’s peers and competitors, and understanding the company’s ability to generate income from ongoing business operations.

The company defines “Non-GAAP Product Development Expense” as product development expense, excluding organizational realignment costs and stock-based expense. The company believes that investors and financial analysts find this non-GAAP financial measure to be useful in analyzing the company’s financial and operational performance, comparing this performance to the company’s peers and competitors, and understanding the company’s ongoing expenditures related to product innovation.

The company defines “Non-GAAP Sales and Marketing Expense” as sales and marketing expense, excluding (1) asset impairment, (2) organizational realignment costs, and (3) stock-based expense. The company believes that investors and financial analysts find this non-GAAP financial measure to be useful in analyzing the company’s financial and operational performance, comparing this performance to the company’s peers and competitors, and understanding the company’s ongoing expenditures related to its sales and marketing strategies.

 

5


The company defines “Non-GAAP General and Administrative Expense” as general and administrative expense, excluding (1) asset impairment and loss on disposal of assets, (2) acquisition-related expense, (3) organizational realignment costs, (4) regulatory and legal matters, and (5) stock-based expense. The company believes that investors and financial analysts find this non-GAAP financial measure to be useful in analyzing the company’s financial and operational performance, comparing this performance to the company’s peers and competitors, and understanding the company’s underlying expense structure to support corporate activities and processes.

The company defines “Non-GAAP Operating Expense” as operating expense, excluding (1) asset impairment and loss on disposal of assets, (2) amortization of intangible assets, (3) acquisition-related expense, (4) organizational realignment costs, (5) regulatory and legal matters, and (6) stock-based expense. The company believes that investors and financial analysts find this non-GAAP financial measure to be useful in analyzing the company’s financial and operational performance, comparing this performance to the company’s peers and competitors, and understanding the company’s underlying expense structure to support ongoing operations.

The company defines “Non-GAAP Operating Income” as operating income, plus (1) acquisition-related deferred revenue, (2) asset impairment and loss on disposal of assets, (3) amortization of product technologies and intangible assets, (4) acquisition-related expense, (5) organizational realignment costs, (6) regulatory and legal matters, and (7) stock-based expense. The company believes that investors and financial analysts find this non-GAAP financial measure to be useful in analyzing the company’s financial and operational performance, comparing this performance to the company’s peers and competitors, and understanding the company’s ability to generate income from ongoing business operations.

The company defines “Non-GAAP Net Income” as net income, plus (1) income tax expense (benefit), (2) acquisition-related deferred revenue, (3) asset impairment and loss on disposal of assets, (4) amortization of product technologies and intangible assets, (5) change in fair value of equity investment, (6) acquisition-related expense, (7) organizational realignment costs, (8) regulatory and legal matters, (9) amortization of convertible notes’ discount, and (10) stock-based expense, less (11) provision for income tax expense based on an assumed rate in order to approximate the company’s long-term effective corporate tax rate.

The company defines “Non-GAAP Net Income per Diluted Share” as Non-GAAP Net Income divided by Non-GAAP Diluted Weighted Average Shares Outstanding. The company believes that investors and financial analysts find this non-GAAP financial measure to be useful in analyzing the company’s financial and operational performance, comparing this performance to the company’s peers and competitors, and understanding the company’s ability to generate income from ongoing business operations.

 

6


The company defines “Non-GAAP Diluted Weighted Average Shares Outstanding” as diluted weighted average shares outstanding excluding the impact of shares that are issuable upon conversions of our convertible notes. It is the current intent of the company to settle conversions of the convertible notes through combination settlement, which involves repayment of the principal portion in cash and any excess of the conversion value over the principal amount in shares of our common stock. We exclude these shares that are issuable upon conversions of our convertible notes because we expect that the dilution from such shares will be offset by the convertible note hedge transactions and capped call transactions entered into in May 2017 and May 2020, respectively, in connection with the issuance of the convertible notes.

The company defines “Non-GAAP On Demand Revenue” as total on demand revenue plus acquisition-related deferred revenue. The company believes it is useful to include deferred revenue written down for GAAP purposes under purchase accounting rules in order to appropriately measure the underlying performance of the company’s business operations in the period of activity and associated expense. Further, the company believes that investors and financial analysts find this measure to be useful in evaluating the company’s ongoing performance because it provides a more accurate depiction of on demand revenue arising from our strategic acquisitions.

The company defines “Ending On Demand Units” as the number of units managed by our clients with one or more of our on demand software solutions at the end of the period. We use ending on demand units to measure the success of our strategy of increasing the number of units managed with our on demand software solutions. Property unit counts are provided to us by our customers as new sales orders are processed. Property unit counts may be adjusted periodically as information related to our clients’ properties is updated or supplemented, which could result in adjustments to the number of units previously reported.

The company defines “Average On Demand Units” as the average of the beginning and ending on demand units for each quarter in the period presented. The company’s management monitors this metric to measure its success in increasing the number of on demand software solutions utilized by our clients to manage their units, our overall revenue, and profitability.

The company defines “ACV,” or Annual Client Value, as management’s estimate of the annual value of the company’s on demand revenue contracts at a point in time. The company’s management monitors this metric to measure its success in increasing the number of on demand units, and the amount of software solutions utilized by its clients to manage their units.

The company defines “RPU,” or Revenue Per Unit, as ACV divided by ending on demand units. The company monitors this metric to measure its success in increasing the penetration of on demand software solutions utilized by its clients to manage their units.

The company excludes or adjusts each of the items identified below from the applicable non-GAAP financial measure referenced above for the reasons set forth with respect to each excluded item:

 

   

Non-GAAP tax rate – The GAAP tax rate includes certain tax items which may include, but are not limited to: income tax expenses or benefits that are not related to ongoing business operations in the current year; unusual or infrequently occurring items; benefits from stock compensation deductions for tax purposes that exceed the stock compensation expense

 

7


 

recognized for GAAP; tax adjustments associated with fluctuations in foreign currency re-measurement; certain changes in estimates of tax matters related to prior fiscal years; certain changes in the realizability of deferred tax assets and liabilities; and changes in tax law. The non-GAAP tax rate excludes the tax effect of these items. We believe excluding these items assists investors and analysts in understanding the tax provision and the effective tax rate related to non-GAAP operations. In 2019, the company used a non-GAAP tax rate of approximately 26% to approximate the company’s long-term effective corporate tax rate. During 2019, the company availed itself of research and development tax credits for both federal and state and other state tax credits that will impact its long-term effective tax rate in future periods. For 2020, the company uses a non-GAAP tax rate of 24% to more align with the expected impact of the credits and other anticipated impacts of US tax reform as rules are clarified by the US Treasury and foreign jurisdictional changes that impact the company’s tax portfolio globally. This non-GAAP tax rate will be reviewed annually to determine whether it remains appropriate in consideration of the company’s operating environment, changes in tax legislation, jurisdictional mix of earnings, and other factors deemed appropriate and necessary.

 

   

Acquisition-related deferred revenue – This item is included to reflect deferred revenue written down for GAAP purposes under purchase accounting in order to appropriately measure the underlying performance of the company’s business operations in the period of activity and associated expense.

 

   

Asset impairment and loss on disposal of assets – This item comprises gains and losses on the disposal and impairment of long-lived assets, and impairment of intangible assets, which are not reflective of the company’s ongoing operations. We believe exclusion of this item facilitates a more accurate comparison of the company’s results of operations between periods.

 

   

Depreciation of long-lived assets – Long-lived assets are depreciated over their estimated useful lives in a manner reflecting the pattern in which the economic benefit is consumed. Management is limited in its ability to change or influence these charges after the asset has been acquired and placed in service. We do not believe that depreciation expense accurately reflects the performance of our ongoing operations for the period in which the charges are incurred, and is therefore not considered by management in making operating decisions.

 

   

Amortization of product technologies and intangible assets – Intangible assets are amortized over their estimated useful lives and generally cannot be changed or influenced by the company after initial capitalization. Accordingly, this item is not considered by the company in making operating decisions. The company does not believe such charges accurately reflect the performance of its ongoing operations for the period in which such charges are incurred.

 

   

Change in fair value of equity investment – This item represents changes in fair value of our equity investment based on observable price changes in orderly transactions for an identical or similar investment of the same issuer. We believe exclusion of this item facilitates a more accurate comparison of our results of operations between periods as this item is not reflective of our ongoing operations.

 

8


   

Acquisition-related expense – This item consists of direct costs incurred in our business acquisition transactions and expenses related to integration activities, costs associated with our pending acquisition by Thoma Bravo, and the impact of changes in the fair value of acquisition-related contingent consideration obligations. Examples of these direct costs include transaction fees, due diligence costs, acquisition retention bonuses and severance, and third-party consultants to assist with integration. We believe exclusion of this item facilitates a more accurate comparison of the results of the company’s ongoing operations across periods and eliminates volatility related to changes in the fair value of acquisition-related contingent consideration obligations.

 

   

Organizational realignment – This item consists of direct costs associated with the alignment of our business strategies. In connection with these actions, we recognize costs related to termination benefits, exit costs associated with closure of facilities, certain asset impairments, cancellation of certain contracts, and other professional and consulting fees associated with these initiatives. We believe exclusion of this item facilitates a more accurate comparison of our ongoing results of operations between periods.

 

   

Regulatory and legal matters – This item is comprised of certain regulatory and similar costs and certain legal settlement costs, such as costs related to the company’s Hart-Scott-Rodino Antitrust Improvements Act review process incurred in connection with our acquisitions or the settlement of certain legal matters. These costs are excluded as they are irregular in timing and scope, and may not be indicative of our past and future performance. We believe exclusion of this item facilitates a more accurate comparison of the company’s results of operations between periods.

 

   

Amortization of convertible notes’ discount – This item consists of non-cash interest expense related to the amortization of the discount recognized on the convertible notes issued in May 2017 and May 2020. Management excludes this item, as it is not indicative of the company’s ongoing operating performance.

 

   

Stock-based expense – This item is excluded because these are non-cash expenditures that the company does not consider part of ongoing operating results when assessing the performance of our business, and also because the total amount of the expenditure is partially outside of its control because it is based on factors such as stock price, volatility, and interest rates, which may be unrelated to the company’s performance during the period in which the expenses are incurred.

 

9


Consolidated Balance Sheets

(in thousands, except per share and share amounts)

(unaudited)

 

     December 31,
2020
    December 31,
2019
 

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 594,734     $ 197,154  

Restricted cash

     227,522       243,323  

Accounts receivable, less allowances of $14,272 and $10,271 at December 31, 2020 and 2019, respectively

     145,681       143,127  

Prepaid expenses

     29,576       24,539  

Other current assets

     29,559       27,387  
  

 

 

   

 

 

 

Total current assets

     1,027,072       635,530  

Property, equipment, and software, net

     181,211       163,282  

Right-of-use assets

     110,637       121,941  

Goodwill

     1,771,035       1,611,749  

Intangible assets, net

     344,879       372,996  

Deferred tax assets, net

     23,471       33,812  

Other assets

     29,710       30,507  
  

 

 

   

 

 

 

Total assets

   $  3,488,015     $  2,969,817  
  

 

 

   

 

 

 

Liabilities and stockholders’ equity

    

Current liabilities:

    

Accounts payable

   $ 44,034     $ 40,092  

Accrued expenses and other current liabilities

     116,530       89,038  

Current portion of deferred revenue

     143,956       134,148  

Current portion of term loans

     30,000       18,750  

Convertible notes, net

     318,281       —    

Customer deposits held in restricted accounts

     227,373       243,316  
  

 

 

   

 

 

 

Total current liabilities

     880,174       525,344  

Deferred revenue

     4,227       4,793  

Revolving facility

     —         230,000  

Term loans, net

     545,830       575,313  

Convertible notes, net

     288,283       305,188  

Lease liabilities, net of current portion

     121,127       133,313  

Other long-term liabilities

     33,031       22,940  
  

 

 

   

 

 

 

Total liabilities

     1,872,672       1,796,891  

Stockholders’ equity:

    

Common stock, $0.001 par value: 250,000,000 shares authorized, 102,694,840 and 96,100,296 shares issued and 102,134,949 and 94,744,157 shares outstanding at December 31, 2020 and 2019, respectively

     103       96  

Additional paid-in capital

     1,603,610       1,222,356  

Treasury stock, at cost: 559,891 and 1,356,139 shares at December 31, 2020 and 2019, respectively

     (22,070     (39,483

Retained earnings (deficit)

     38,103       (7,695

Accumulated other comprehensive loss

     (4,403     (2,348
  

 

 

   

 

 

 

Total stockholders’ equity

     1,615,343       1,172,926  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 3,488,015     $ 2,969,817  
  

 

 

   

 

 

 

 

10


Consolidated Statements of Operations

(in thousands, except per share amounts)

(unaudited)

 

     Three Months Ended
December 31,
    Twelve Months Ended
December 31,
 
     2020     2019     2020     2019  

Revenue:

        

On demand

   $ 288,569     $ 246,235     $ 1,125,838     $ 953,576  

Professional and other

     9,486       8,532       32,646       34,560  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     298,055       254,767       1,158,484       988,136  

Cost of revenue(1)

     111,845       101,027       442,965       385,712  

Amortization of product technologies

     15,774       10,732       58,313       40,461  
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     170,436       143,008       657,206       561,963  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

Product development(1)

     36,614       26,308       133,661       112,222  

Sales and marketing(1)

     58,837       48,113       218,481       193,962  

General and administrative(1)

     36,772       35,354       157,608       123,056  

Amortization of intangible assets

     10,817       9,621       44,689       40,303  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     143,040       119,396       554,439       469,543  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     27,396       23,612       102,767       92,420  

Interest expense and other, net

     (12,728     (9,089     (51,460     (31,862
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     14,668       14,523       51,307       60,558  

Income tax expense (benefit)

     1,601       (5,646     4,993       2,350  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 13,067     $ 20,169     $ 46,314     $ 58,208  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share attributable to common stockholders:

        

Basic

   $ 0.13     $ 0.22     $ 0.48     $ 0.63  

Diluted

   $ 0.12     $ 0.21     $ 0.46     $ 0.60  

Weighted average common shares outstanding:

        

Basic

     99,566       92,412       96,841       92,017  

Diluted

     104,780       95,824       101,365       96,282  

 

(1) 

Includes stock-based expense as follows:

 

     Three Months Ended
December 31,
     Twelve Months
Ended December 31,
 
     2020      2019      2020      2019  

Cost of revenue

   $ 1,916      $ 1,401      $ 7,937      $ 5,604  

Product development

     2,757        1,715        9,216        8,159  

Sales and marketing

     7,066        5,887        20,908        23,978  

General and administrative

     3,186        6,284        21,213        24,822  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 14,925      $ 15,287      $ 59,274      $ 62,563  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

11


Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

     Three Months Ended
December 31,
    Twelve Months Ended
December 31,
 
     2020     2019     2020     2019  

Cash flows from operating activities:

        

Net income

   $ 13,067     $ 20,169     $ 46,314     $ 58,208  

Adjustments to reconcile net income to net cash provided by operating activities:

        

Depreciation and amortization

     36,226       28,846       138,779       114,952  

Amortization of debt discount and issuance costs

     6,440       3,511       20,760       13,700  

Amortization of right-of-use assets

     3,303       2,749       13,572       11,433  

Deferred taxes

     531       (5,755     3,446       2,276  

Stock-based expense

     14,925       15,287       59,274       62,563  

Asset impairment and loss on disposal of assets

     1,028       2,277       1,040       2,536  

Change in fair value of equity investment

     —         —         —         (2,600

Acquisition-related consideration

     (5,103     (87     (5,889     1,006  

Change in customer deposits

     (5,182     83,665       (19,393     82,631  

Other changes in assets and liabilities, net of assets acquired and liabilities assumed in business combinations

     3,207       (19,834     18,600       (29,732
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     68,442       130,828       276,503       316,973  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

        

Purchases of property, equipment, and software

     (15,274     (12,989     (63,585     (51,500

Acquisition of businesses, net of cash and restricted cash acquired

     (58,895     (615,785     (188,591     (665,844

Purchase of other investments

     —         —         —         (1,750
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (74,169     (628,774     (252,176     (719,094
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

        

Payments on and proceeds from debt, net

     (7,550     525,930       88,715       517,628  

Purchase of capped call instruments

     —         —         (39,365     —    

Payments on finance lease obligations

     (861     (772     (3,325     (3,651

Payments of acquisition-related consideration

     (5,084     (4,098     (17,344     (30,441

Proceeds from public offering, net of underwriters’ discount and offering costs

     —         —         334,126       —    

Proceeds from exercise of stock options

     6,552       1,379       14,575       5,833  

Purchase of treasury stock related to stock-based compensation

     (8,328     (4,096     (18,844     (20,867

Purchase of treasury stock under share repurchase program

     —         (8,491     —         (8,491

Other financing activities, net

     (446     —         (1,261     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     (15,717     509,852       357,277       460,011  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (decrease) increase in cash and cash equivalents

     (21,444     11,906       381,604       57,890  

Effect of exchange rate on cash

     231       (448     175       (171

Cash, cash equivalents and restricted cash:

        

Beginning of period

     843,469       429,019       440,477       382,758  
  

 

 

   

 

 

   

 

 

   

 

 

 

End of period

   $  822,256     $ 440,477     $ 822,256     $ 440,477  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

12


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO

COMPARABLE GAAP MEASURES

(unaudited, in thousands, except per share amounts)

The following is a reconciliation of the non-GAAP financial measures used by RealPage to describe its financial results determined in accordance with accounting principles generally accepted in the United States of America (“GAAP”). An explanation of these measures is also included under the heading “Explanation of Non-GAAP Financial Measures.”

While the company believes that these non-GAAP financial measures provide useful supplemental information to investors regarding the underlying performance of our business operations, investors are reminded to consider these non-GAAP measures in addition to, and not as a substitute for, financial performance measures prepared in accordance with GAAP. In addition, it should be noted that these non-GAAP financial measures may be different from non-GAAP measures used by other companies, and the company may utilize other measures to illustrate performance in the future. Non-GAAP measures have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP.

Non-GAAP Total Revenue

Set forth below is a presentation of the company’s “Non-GAAP Total Revenue.” Please reference the “Explanation of Non-GAAP Financial Measures” section.

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
     2020      2019      2020      2019  

Revenue (GAAP)

   $  298,055      $ 254,767      $  1,158,484      $ 988,136  

Acquisition-related deferred revenue

     289        449        1,502        868  
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP Total Revenue

   $ 298,344      $ 255,216      $ 1,159,986      $ 989,004  
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted Gross Profit

Set forth below is a presentation of the company’s “Adjusted Gross Profit.” Please reference the “Explanation of Non-GAAP Financial Measures” section.

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
     2020      2019      2020      2019  

Gross profit (GAAP)

     170,436        143,008        657,206        561,963  

Acquisition-related deferred revenue

     289        449        1,502        868  

Depreciation

     4,155        3,970        15,768        15,665  

Amortization of product technologies

     15,774        10,732        58,313        40,461  

Impairment of product technologies

     —          1,618        —          1,618  

Organizational realignment

     —          16        453        141  

Stock-based expense

     1,916        1,401        7,937        5,604  
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted Gross Profit

     192,570        161,194        741,179        626,320  
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

Set forth below is a presentation of the company’s “Adjusted EBITDA.” Please reference the “Explanation of Non-GAAP Financial Measures” section.

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
     2020      2019      2020      2019  

Net income (GAAP)

   $ 13,067      $ 20,169      $ 46,314      $ 58,208  

Acquisition-related deferred revenue

     289        449        1,502        868  

Depreciation, asset impairment, and loss on disposal of assets

     10,663        10,769        36,817        36,724  

Amortization of product technologies and intangible assets

     26,591        20,353        103,002        80,764  

Change in fair value of equity investment

     —          —          —          (2,600

Acquisition-related expense

     1,185        3,594        9,728        4,754  

Organizational realignment

     —          849        2,431        1,533  

Regulatory and legal matters

     3,460        898        5,969        1,465  

Stock-based expense

     14,925        15,287        59,274        62,563  

Interest expense, net

     13,145        9,443        52,446        35,056  

Income tax expense (benefit)

     1,601        (5,646      4,993        2,350  
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

   $  84,926      $ 76,165      $ 322,476      $ 281,685  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

13


Non-GAAP Product Development Expense

Set forth below is a presentation of the company’s “Non-GAAP Product Development Expense.” Please reference the “Explanation of Non-GAAP Financial Measures” section.

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
     2020      2019      2020      2019  

Product development expense (GAAP)

   $ 36,614      $ 26,308      $ 133,661      $ 112,222  

Less: Organizational realignment

     —          84        698        400  

Stock-based expense

     2,757        1,715        9,216        8,159  
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP Product Development Expense

   $ 33,857      $ 24,509      $ 123,747      $ 103,663  
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP Sales and Marketing Expense

Set forth below is a presentation of the company’s “Non-GAAP Sales and Marketing Expense.” Please reference the “Explanation of Non-GAAP Financial Measures” section.

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
     2020      2019      2020      2019  

Sales and marketing expense (GAAP)

   $ 58,837      $ 48,113      $ 218,481      $ 193,962  

Less: Asset impairment

     1,028        363        1,028        363  

Organizational realignment

     —          62        889        170  

Stock-based expense

     7,066        5,887        20,908        23,978  
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP Sales and Marketing Expense

   $ 50,743      $ 41,801      $ 195,656      $ 169,451  
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP General and Administrative Expense

Set forth below is a presentation of the company’s “Non-GAAP General and Administrative Expense.” Please reference the “Explanation of Non-GAAP Financial Measures” section.

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
     2020      2019      2020      2019  

General and administrative (GAAP)

   $ 36,772      $ 35,354      $ 157,608      $ 123,056  

Less: Asset impairment and loss on disposal of assets

     —          296        12        555  

Acquisition-related expense

     1,185        3,594        9,728        4,754  

Organizational realignment

     —          687        391        822  

Regulatory and legal matters

     3,460        898        5,969        1,465  

Stock-based expense

     3,186        6,284        21,213        24,822  
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP General and Administrative Expense

   $ 28,941      $ 23,595      $ 120,295      $ 90,638  
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP Operating Expense

Set forth below is a presentation of the company’s “Non-GAAP Operating Expense.” Please reference the “Explanation of Non-GAAP Financial Measures” section.

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
     2020      2019      2020      2019  

Operating expense (GAAP)

   $ 143,040      $ 119,396      $ 554,439      $ 469,543  

Less: Asset impairment and loss on disposal of assets

     1,028        659        1,040        918  

Amortization of intangible assets

     10,817        9,621        44,689        40,303  

Acquisition-related expense

     1,185        3,594        9,728        4,754  

Organizational realignment

     —          833        1,978        1,392  

Regulatory and legal matters

     3,460        898        5,969        1,465  

Stock-based expense

     13,009        13,886        51,337        56,959  
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP Operating Expense

   $ 113,541      $ 89,905      $ 439,698      $ 363,752  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

14


Non-GAAP Operating Income

Set forth below is a presentation of the company’s “Non-GAAP Operating Income.” Please reference the “Explanation of Non-GAAP Financial Measures” section.

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
     2020      2019      2020      2019  

Operating income (GAAP)

   $ 27,396      $ 23,612      $ 102,767      $ 92,420  

Acquisition-related deferred revenue

     289        449        1,502        868  

Asset impairment and loss on disposal of assets

     1,028        2,277        1,040        2,536  

Amortization of product technologies and intangible assets

     26,591        20,353        103,002        80,764  

Acquisition-related expense

     1,185        3,594        9,728        4,754  

Organizational realignment

     —          849        2,431        1,533  

Regulatory and legal matters

     3,460        898        5,969        1,465  

Stock-based expense

     14,925        15,287        59,274        62,563  
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP Operating Income

   $ 74,874      $ 67,319      $ 285,713      $ 246,903  
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP Net Income

Set forth below is a presentation of the company’s “Non-GAAP Net Income” and “Non-GAAP Net Income per Diluted Share.” Please reference the “Explanation of Non-GAAP Financial Measures” section.

 

     Three Months Ended
December 31,
    Twelve Months Ended
December 31,
 
     2020     2019     2020     2019  

Net income (GAAP)

   $ 13,067     $ 20,169     $ 46,314     $ 58,208  

Income tax expense (benefit)

     1,601       (5,646     4,993       2,350  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     14,668       14,523       51,307       60,558  

Acquisition-related deferred revenue

     289       449       1,502       868  

Asset impairment and loss on disposal of assets

     1,028       2,277       1,040       2,536  

Amortization of product technologies and intangible assets

     26,591       20,353       103,002       80,764  

Change in fair value of equity investment

     —         —         —         (2,600

Acquisition-related expense

     1,185       3,594       9,728       4,754  

Organizational realignment

     —         849       2,431       1,533  

Regulatory and legal matters

     3,460       898       5,969       1,465  

Amortization of convertible notes’ discount

     5,507       2,797       17,497       10,946  

Stock-based expense

     14,925       15,287       59,274       62,563  
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP income before income taxes

     67,653       61,027       251,750       223,387  

Assumed rate for income tax expense (1)

     24.0     26.0     24.0     26.0

Assumed provision for non-GAAP income tax expense

     16,236       15,867       60,420       58,080  
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Net Income

   $ 51,417     $ 45,160     $ 191,330     $ 165,307  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per diluted share

   $ 0.12     $ 0.21     $ 0.46     $ 0.60  

Non-GAAP Net Income per Diluted Share

   $ 0.50     $ 0.48     $ 1.94     $ 1.76  

Weighted average outstanding shares—basic

     99,566       92,412       96,841       92,017  

Non-GAAP adjusted diluted weighted average shares outstanding:

        

Weighted average outstanding shares—diluted

     104,780       95,824       101,365       96,282  

Dilution offset from convertible note hedge transactions

     (2,962     (2,172     (2,633     (2,406
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Diluted Weighted Average Shares Outstanding (2)

     101,818       93,652       98,732       93,876  
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP On Demand Revenue

Set forth below is a presentation of the company’s “Non-GAAP On Demand Revenue.” Please reference the “Explanation of Non-GAAP Financial Measures” section.

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
     2020      2019      2020      2019  

On demand revenue (GAAP)

   $ 288,569      $ 246,235      $ 1,125,838      $ 953,576  

Acquisition-related deferred revenue

     289        449        1,502        868  
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP On Demand Revenue

   $ 288,858      $ 246,684      $ 1,127,340      $ 954,444  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

15


Ending On Demand Units, Average On Demand Units, ACV, and RPU

Set forth below is a presentation of the company’s “Ending On Demand Units,” “Average On Demand Units,” “ACV,” and “RPU.” Please reference the “Explanation of Non-GAAP Financial Measures” section.

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
     2020      2019      2020      2019  

Ending On Demand Units

     19,709        18,475        19,709        18,475  

Average On Demand Units

     19,605        17,627        19,070        16,758  

ACV

   $ 1,161,648      $ 1,039,588        

RPU

   $ 58.94      $ 56.27        

 

(1)

For 2020 purposes, the company uses a 24.0% tax rate to approximate the company’s long-term effective corporate tax rate. Please reference the “Explanation of Non-GAAP Financial Measures” section.

(2)

It is the current intent of the company to settle conversions of the convertible notes through combination settlement, which involves repayment of the principal portion in cash and any excess of the conversion value over the principal amount in shares of our common stock. We exclude these shares that are issuable upon conversions of our convertible notes because we expect that the dilution from such shares will be offset by the convertible note hedge transactions and capped call transactions entered into in May 2017 and May 2020, respectively, in connection with the issuance of the convertible notes .

Contact

RealPage Investor Relations

Steve Calk

972-810-8138

IR@realpage.com

 

 

16


Exhibit 99.2

RealPage, Inc.

IR Fact Sheet (as of February 10, 2021)

Please read in conjunction with the Company’s filings with the Securities and Exchange Commission, as well as the “Explanation of Non-GAAP Financial Measures.”

 

    Q1 2018     Q2 2018     Q3 2018     Q4 2018     FY 2018     Q1 2019     Q2 2019     Q3 2019     Q4 2019     FY 2019     Q1 2020     Q2 2020     Q3 2020     Q4 2020     FY 2020  

Revenue ($000s)

                             

Total GAAP Revenue

  $ 201,301     $ 216,252     $ 224,953     $ 226,974     $ 869,480     $ 234,306     $ 243,861     $ 255,202     $ 254,767     $ 988,136     $ 276,673     $ 285,607     $ 298,149     $ 298,055     $ 1,158,484  

Growth %

    32     34     33     21     30     16     13     13     12     14     18     17     17     17     17

Acquisition-related deferred revenue

    313       103       418       1,056       1,890       224       157       38       449       868       400       425       388       289       1,502  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Non-GAAP Revenue

  $ 201,614     $ 216,355     $ 225,371     $ 228,030     $ 871,370     $ 234,530     $ 244,018     $ 255,240     $ 255,216     $ 989,004     $ 277,073     $ 286,032     $ 298,537     $ 298,344     $ 1,159,986  

Growth %

    31     33     33     21     29     16     13     13     12     13     18     17     17     17     17

GAAP On Demand Revenue

  $ 193,300     $ 206,945     $ 215,413     $ 218,051     $ 833,709     $ 226,519     $ 235,185     $ 245,637     $ 246,235     $ 953,576     $ 268,471     $ 278,559     $ 290,239     $ 288,569     $ 1,125,838  

Growth %

    32     34     33     21     30     17     14     14     13     14     19     18     18     17     18

Acquisition-related deferred revenue

    313       103       418       1,056       1,890       224       157       38       449       868       400       425       388       289       1,502  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP On Demand Revenue

  $ 193,613     $ 207,048     $ 215,831     $ 219,107     $ 835,599     $ 226,743     $ 235,342     $ 245,675     $ 246,684     $ 954,444     $ 268,871     $ 278,984     $ 290,627     $ 288,858     $ 1,127,340  

Growth %

    32     33     33     21     29     17     14     14     13     14     19     19     18     17     18

Professional and Other

  $ 8,001     $ 9,307     $ 9,540     $ 8,923     $ 35,771     $ 7,787     $ 8,676     $ 9,565     $ 8,532     $ 34,560     $ 8,202     $ 7,048     $ 7,910     $ 9,486     $ 32,646  

Expenses ($000s)

                             

Cost of Revenue

                             

GAAP View

  $ 72,837     $ 81,942     $ 85,540     $ 88,063     $ 328,382     $ 90,194     $ 95,708     $ 98,783     $ 101,027     $ 385,712     $ 108,910     $ 110,713     $ 111,497     $ 111,845     $ 442,965  

Stock-based expense

  $ (835     (1,168     (1,146     (1,254     (4,403     (1,331     (1,447     (1,425     (1,401     (5,604     (2,010     (2,257     (1,754     (1,916     (7,937

Organizational realignment

    —         —         —         —         —         —         —         (125     (16     (141     (198     (255     —         —         (453

Asset impairment

    —         —         —         —         —         —         —         —         (1,618     (1,618     —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP View

  $ 72,002     $ 80,774     $ 84,394     $ 86,809     $ 323,979     $ 88,863     $ 94,261     $ 97,233     $ 97,992     $ 378,349     $ 106,702     $ 108,201     $ 109,743     $ 109,929     $ 434,575  

Depreciation

    (2,934     (3,099     (2,991     (3,048     (12,072     (3,671     (4,017     (4,007     (3,970     (15,665     (3,780     (3,830     (4,003     (4,155     (15,768
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA View

  $ 69,068     $ 77,675     $ 81,403     $ 83,761     $ 311,907     $ 85,192     $ 90,244     $ 93,226     $ 94,022     $ 362,684     $ 102,922     $ 104,371     $ 105,740     $ 105,774     $ 418,807  

Product Development

                             

GAAP View

  $ 29,040     $ 30,771     $ 28,942     $ 29,772     $ 118,525     $ 29,897     $ 28,151     $ 27,866     $ 26,308     $ 112,222     $ 31,548     $ 31,433     $ 34,066     $ 36,614     $ 133,661  

Stock-based expense

    (2,163     (2,645     (2,520     (2,595     (9,923     (2,480     (2,016     (1,948     (1,715     (8,159     (1,937     (1,629     (2,893     (2,757     (9,216

Organizational realignment

    —         —         —         —         —         —         —         (316     (84     (400     (233     (465     —         —         (698
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP View

  $ 26,877     $ 28,126     $ 26,422     $ 27,177     $ 108,602     $ 27,417     $ 26,135     $ 25,602     $ 24,509     $ 103,663     $ 29,378     $ 29,339     $ 31,173     $ 33,857     $ 123,747  

Depreciation

    (1,338     (1,557     (1,381     (1,391     (5,667     (1,651     (1,632     (1,540     (1,527     (6,350     (1,512     (1,566     (1,731     (1,836     (6,645
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA View

  $ 25,539     $ 26,569     $ 25,041     $ 25,786     $ 102,935     $ 25,766     $ 24,503     $ 24,062     $ 22,982     $ 97,313     $ 27,866     $ 27,773     $ 29,442     $ 32,021     $ 117,102  

Sales & Marketing

                             

GAAP View

  $ 37,680     $ 40,664     $ 43,179     $ 45,084     $ 166,607     $ 44,823     $ 49,120     $ 51,906     $ 48,113     $ 193,962     $ 54,657     $ 49,424     $ 55,563     $ 58,837     $ 218,481  

Stock-based expense

    (3,541     (4,470     (4,242     (4,320     (16,573     (5,350     (6,383     (6,358     (5,887     (23,978     (5,888     (2,296     (5,658     (7,066     (20,908

Organizational realignment

    —         —         —         —         —         —         —         (108     (62     (170     (611     (278     —         —         (889

Asset impairment

    —         —         —         (2,720     (2,720     —         —         —         (363     (363     —         —         —         (1,028     (1,028
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP View

  $ 34,139     $ 36,194     $ 38,937     $ 38,044     $ 147,314     $ 39,473     $ 42,737     $ 45,440     $ 41,801     $ 169,451     $ 48,158     $ 46,850     $ 49,905     $ 50,743     $ 195,656  

Depreciation

    (1,228     (1,366     (1,069     (1,289     (4,952     (1,506     (1,566     (1,573     (1,572     (6,217     (1,619     (1,670     (1,869     (2,001     (7,159
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA View

  $ 32,911     $ 34,828     $ 37,868     $ 36,755     $ 142,362     $ 37,967     $ 41,171     $ 43,867     $ 40,229     $ 163,234     $ 46,539     $ 45,180     $ 48,036     $ 48,742     $ 188,497  

General & Administrative

                             

GAAP View

  $ 27,090     $ 28,444     $ 30,036     $ 32,638     $ 118,208     $ 28,143     $ 28,310     $ 31,249     $ 35,354     $ 123,056     $ 40,528     $ 42,399     $ 37,909     $ 36,772     $ 157,608  

Stock-based expense

    (3,779     (5,412     (5,571     (4,980     (19,742     (5,752     (6,019     (6,767     (6,284     (24,822     (6,366     (6,149     (5,512     (3,186     (21,213

Asset impairment and gain (loss) on disposal of assets

    (942     (156     (341     (574     (2,013     (286     17       10       (296     (555     (12     —         —         —         (12

Loss due to cyber incident, net of recoveries

    —         —         —         (4,952     (4,952     —         —         —         —         —         —         —         —         —         —    

Acquisition-related income (expense)

    (1,007     (1,168     (519     257       (2,437     (29     (376     (755     (3,594     (4,754     (3,724     (3,137     (1,682     (1,185     (9,728

Organizational realignment

    —         —         —         —         —         —         —         (135     (687     (822     (169     (222     —         —         (391

Regulatory and legal matters

    —         —         (78     —         (78     —         (352     (215     (898     (1,465     (359     (2,150     —         (3,460     (5,969
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP View

  $ 21,362     $ 21,708     $ 23,527     $ 22,389     $ 88,986     $ 22,076     $ 21,580     $ 23,387     $ 23,595     $ 90,638     $ 29,898     $ 30,741     $ 30,715     $ 28,941     $ 120,295  

Depreciation

    (1,376     (1,484     (1,504     (1,423     (5,787     (1,646     (1,499     (1,388     (1,424     (5,957     (1,460     (1,500     (1,602     (1,643     (6,205

Other (income) expense

    (51     (66     (58     (34     (209     (1     (212     (27     (354     (594     (170     (437     38       (417     (986
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA View

  $ 19,935     $ 20,158     $ 21,965     $ 20,932     $ 82,990     $ 20,429     $ 19,869     $ 21,972     $ 21,817     $ 84,087     $ 28,268     $ 28,804     $ 29,151     $ 26,881     $ 113,104  

 

Page 1 of 3


RealPage, Inc.

IR Fact Sheet (as of February 10, 2021)

Please read in conjunction with the Company’s filings with the Securities and Exchange Commission, as well as the “Explanation of Non-GAAP Financial Measures.”

 

    Q1 2018     Q2 2018     Q3 2018     Q4 2018     FY 2018     Q1 2019     Q2 2019     Q3 2019     Q4 2019     FY 2019     Q1 2020     Q2 2020     Q3 2020     Q4 2020     FY 2020  

Profitability ($000s)

                             

GAAP Net Income (Loss)

  $ 10,901     $ 8,479     $ 9,073     $ 6,272     $ 34,725     $ 11,272     $ 15,063     $ 11,704     $ 20,169     $ 58,208     $ 5,605     $ 11,301     $ 16,341     $ 13,067     $ 46,314  

Acquisition-related deferred revenue

    313       103       418       1,056       1,890       224       157       38       449       868       400       425       388       289       1,502  

Depreciation, asset impairment, and loss on disposal of assets

    7,818       7,662       9,286       10,445       35,211       8,760       8,697       8,498       10,769       36,724       8,383       8,566       9,205       10,663       36,817  

Amortization of product technologies and intangible assets

    16,384       17,623       18,684       19,017       71,708       19,350       20,302       20,759       20,353       80,764       25,191       25,778       25,442       26,591       103,002  

Loss due to cyber incident, net of recoveries

    —         —         —         4,952       4,952       —         —         —         —         —         —         —         —         —         —    

Gain on change in fair value of equity investment

    —         —         —         —         —         (2,600     —         —         —         (2,600     —         —         —         —         —    

Acquisition-related expense (income)

    1,007       1,168       519       (257     2,437       29       376       755       3,594       4,754       3,724       3,137       1,682       1,185       9,728  

Regulatory and legal matters

    —         —         78       —         78       —         352       215       898       1,465       359       2,150       —         3,460       5,969  

Interest expense, net

    7,721       8,584       6,874       6,780       29,959       8,581       8,241       8,791       9,443       35,056       12,905       13,129       13,267       13,145       52,446  

Income tax (benefit) expense

    (301     (189     683       (618     (425     4,647       (822     4,171       (5,646     2,350       (2,501     1,867       4,026       1,601       4,993  

Organizational realignment

    —         —         —         —         —         —         —         684       849       1,533       1,211       1,220       —         —         2,431  

Stock-based expense

    10,318       13,695       13,479       13,149       50,641       14,913       15,865       16,498       15,287       62,563       16,201       12,331       15,817       14,925       59,274  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

  $ 54,161     $ 57,125     $ 59,094     $ 60,796     $ 231,176     $ 65,176     $ 68,231     $ 72,113     $ 76,165     $  281,685     $ 71,478     $ 79,904     $ 86,168     $ 84,926     $ 322,476  

Non-GAAP On Demand Revenue Detail ($000s)

                             

Property Management

  $ 45,319     $ 46,522     $ 47,307     $ 47,826     $  186,974     $ 49,914     $ 51,006     $ 52,591     $ 52,633     $ 206,144     $ 62,433     $ 60,245     $ 63,602     $ 64,116     $ 250,396  

% of Total

    24     22     22     22     22     22     22     21     21     22     23     22     22     22     22

Growth %

    12     12     12     11     12     10     10     11     10     10     25     18     21     22     21

Resident Services

  $ 77,175     $ 85,329     $ 94,084     $ 93,865     $ 350,453     $ 96,804     $  101,209     $  110,315     $  112,747     $ 421,075     $  119,086     $  129,167     $  135,694     $  136,800     $ 520,747  

% of Total

    40     41     44     43     42     43     43     45     46     44     44     46     47     47     46

Growth %

    27     32     33     24     29     25     19     17     20     20     23     28     23     21     24

Leasing and Marketing

  $ 39,434     $ 42,845     $ 42,198     $ 42,882     $ 167,359     $ 44,401     $ 46,899     $ 45,761     $ 42,792     $ 179,853     $ 46,790     $ 47,846     $ 49,945     $ 46,114     $ 190,695  

% of Total

    20     21     19     19     20     19     20     19     17     19     18     17     17     16     17

Growth %

    42     46     44     14     35     13     9     8     0     7     5     2     9     8     6

Asset Optimization

  $ 31,685     $ 32,352     $ 32,242     $ 34,534     $ 130,813     $ 35,624     $ 36,228     $ 37,008     $ 38,512     $ 147,372     $ 40,562     $ 41,726     $ 41,386     $ 41,828     $ 165,502  

% of Total

    16     16     15     16     16     16     15     15     16     15     15     15     14     14     15

Growth %

    78     61     59     42     59     12     12     15     12     13     14     15     12     9     12

Non-GAAP On Demand Revenue Detail ($000s)

                             

Subscription

  $  169,687     $  179,082     $  189,458     $  196,799     $ 735,026     $  201,943     $ 207,209     $ 218,536     $ 222,988     $ 850,676     $ 240,589     $ 249,444     $ 258,507     $ 258,604     $  1,007,144  

% of Total

    88     86     88     90     88     89     88     89     90     89     89     89     89     90     89

Growth %

    26     27     24     24     25     19     16     15     13     16     19     20     18     16     18

Transactional

  $ 23,926     $ 27,966     $ 26,373     $ 22,308     $ 100,573     $ 24,800     $ 28,133     $ 27,139     $ 23,696     $ 103,768     $ 28,282     $ 29,540     $ 32,120     $ 30,254     $ 120,196  

% of Total

    12     14     12     10     12     11     12     11     10     11     11     11     11     10     11

Growth %

    90     97     172     2     72     4     1     3     6     3     14     5     18     28     16

 

Page 2 of 3


RealPage, Inc.

IR Fact Sheet (as of February 10, 2021)

Please read in conjunction with the Company’s filings with the Securities and Exchange Commission, as well as the “Explanation of Non-GAAP Financial Measures.”

 

    Q1 2018     Q2 2018     Q3 2018     Q4 2018     FY 2018     Q1 2019     Q2 2019     Q3 2019     Q4 2019     FY 2019     Q1 2020     Q2 2020     Q3 2020     Q4 2020     FY 2020  

Annual Client Value ($000s) (1)

                             

Non-GAAP On Demand Annual Client Value

  $  779,446     $ 837,897     $ 886,747     $ 876,637       $ 912,060     $ 942,436     $ 990,800     $ 1,039,588       $ 1,085,034     $ 1,118,074     $ 1,176,751     $ 1,161,648    

Growth %

    31     29     25     17       17     12     12     19       19     19     19     12  

Enterprise

  $ 283,623     $ 289,188     $ 308,310     $ 297,786       $ 307,130     $ 312,650     $ 344,305     $ 348,477       $ 350,115     $ 352,109     $ 366,484     $ 373,294    

Growth %

    37     25     19     9       8     8     12     17       14     13     6     7  

Corporate

  $ 248,052     $ 267,557     $ 288,407     $ 300,322       $ 309,545     $ 315,602     $ 322,506     $ 328,197       $ 327,570     $ 342,107     $ 365,609     $ 348,556    

Growth %

    29     25     29     29       25     18     12     9       6     8     13     6  

SMB

  $ 247,771     $ 281,153     $ 290,030     $ 278,529       $ 295,386     $ 314,184     $ 323,989     $ 362,913       $ 407,349     $ 423,858     $ 444,657     $ 439,798    

Growth %

    26     38     29     14       19     12     12     30       38     35     37     21  

Unit Trend (000s)

                             

On Demand Units - Ending

    13,173       15,531       16,073       16,219         16,401       16,505       16,779       18,475         18,808       18,880       19,502       19,709    

Average Unit Renewal Rate

                             

Average Renewal Rate (trailing 8 quarters)

    96.2     96.4     96.6     96.9       97.1     97.3     97.3     97.1       96.9     96.7     96.6     96.5  

RPU

                             

Non-GAAP On Demand RPU (whole $)

  $ 59.17     $ 53.95     $ 55.17     $ 54.05       $ 55.61     $ 57.10     $ 59.05     $ 56.27       $ 57.69     $ 59.22     $ 60.34     $ 58.94    

Non-GAAP on Demand RPU excluding HOA (whole $)

  $ 59.17     $ 60.23     $ 61.83     $ 60.42       $ 62.00     $ 64.26     $ 66.12     $ 62.81       $ 64.42     $ 65.87     $ 67.15     $ 65.54    

Top ACV / RPU

                             

Top 100 ACV ($000s)

  $ 319,642     $ 336,943     $ 359,144     $ 366,111       $ 370,092     $ 378,566     $ 399,613     $ 405,617       $ 412,794     $ 415,474     $ 429,459     $ 452,129    

Top 100 ACV RPU

  $ 85.64     $ 69.48     $ 68.61     $ 68.24       $ 68.96     $ 70.71     $ 70.38     $ 71.85       $ 71.86     $ 73.88     $ 76.41     $ 79.80    

Top 50 RPU Clients RPU

  $ 201.45     $ 212.30     $ 222.23     $ 225.31       $ 230.29     $ 228.00     $ 247.16     $ 242.35       $ 243.78     $ 244.21     $ 248.00     $ 248.68    

Headcount

                             

Total Ending RP Headcount

    5,664       5,958       6,149       6,267         6,330       6,539       6,736       7,085         7,287       7,433       7,499       7,583    

Total International Headcount (included above)

    2,454       2,558       2,618       2,686         2,773       2,925       3,110       3,195         3,312       3,435       3,501       3,528    

% International Headcount

    43     43     43     43       44     45     46     45       45     46     47     47  

Industry Data (2)

                             

Occupancy

    95.0     95.4     95.8     95.4       95.2     95.9     96.3     95.8       95.6     95.3     95.7     95.6  

Resident Retention at Lease Expiration

    52.7     52.3     52.1     51.9       53.9     53.5     53.0     52.4       54.6     57.3     53.5     51.6  

Annual Change in Effective Rents

    2.6     2.5     3.0     3.3       3.3     3.1     3.0     2.9       2.9     -0.2     -1.3     -1.1  

Ongoing Construction (thousands of units)

    569       578       582       595         622       633       649       665         673       653       592       583    

Annual Completions (TTM) (thousands of units)

    310       307       298       290         278       275       275       282         294       302       324       344    

 

(1)

Enterprise segment includes those customers with greater than 20,000 units under management, Corporate includes those customers with between 5,000 and 20,000 units under management, and SMB those customers with less than 5,000 units under management and HOA

(2)

Based on RealPage data research. Numbers can fluctuate based on data revisions/reclassifications as well as shifts in construction start or finish dates.

 

Page 3 of 3