0001303652-19-000004.txt : 20190205 0001303652-19-000004.hdr.sgml : 20190205 20190205162246 ACCESSION NUMBER: 0001303652-19-000004 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20190205 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20190205 DATE AS OF CHANGE: 20190205 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Tableau Software Inc CENTRAL INDEX KEY: 0001303652 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-PREPACKAGED SOFTWARE [7372] IRS NUMBER: 470945740 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35925 FILM NUMBER: 19568220 BUSINESS ADDRESS: STREET 1: 1621 N 34TH ST CITY: SEATTLE STATE: WA ZIP: 98103 BUSINESS PHONE: 206-633-3400 MAIL ADDRESS: STREET 1: 1621 N 34TH ST CITY: SEATTLE STATE: WA ZIP: 98103 8-K 1 q42018earningsrelease.htm 8-K Document


    
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 5, 2019

Tableau Software, Inc.
(Exact name of registrant as specified in its charter)
 
 
 
Delaware
001-35925
47-0945740
(State or other jurisdiction
(Commission File Number)
(IRS Employer Identification No.)
of incorporation)
 
 
 
 
 
1621 North 34th Street
Seattle, Washington
98103
(Address of principal executive offices)
(Zip Code)
 
Registrant's telephone number, including area code: (206) 633-3400
 
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:
 
o 
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

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

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

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
o    
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. o    





Section 2 - Financial Information
Item 2.02 Results of Operations and Financial Condition
On February 5, 2019, Tableau Software, Inc. ("Tableau") issued a press release announcing its financial results for the quarter and year ended December 31, 2018. A copy of the press release, entitled "Tableau Reports Q4 and Full Year 2018 Financial Results" is attached as Exhibit 99.1 to this current report on Form 8-K and is incorporated by reference herein.
The information in this current report on Form 8-K and the exhibit attached hereto shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act") or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in such filing.
Section 9 - Financial Statements and Exhibits
Item 9.01 Financial Statements and Exhibits
(d) Exhibits






Signature

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

Dated: February 5, 2019

 
Tableau Software, Inc.
 
 
 
/s/ Keenan M. Conder
 
Keenan M. Conder
 
Executive Vice President, General Counsel and Corporate Secretary



EX-99.1 2 a991-01q42018.htm EXHIBIT 99.1 Exhibit
tableauheader05.jpg

Tableau Reports Q4 and Full Year 2018 Financial Results
Tableau's ASC 606 Total Revenue in 2018 Surpasses $1 Billion

SEATTLE, Wash. – February 5, 2019 - Tableau Software, Inc. (NYSE: DATA) today reported results for its fourth quarter and full year ended December 31, 2018.
"Analytics is becoming more ubiquitous as organizations embrace and reap the benefits from data-driven insights," said Adam Selipsky, President and Chief Executive Officer of Tableau. "Our fourth quarter capped a strong year of subscription transition and innovation that helped more and more customers scale Tableau to thousands and tens of thousands of users."
Fourth Quarter 2018
Financial Summary - ASC 606 (1) 
ASC 606 total revenue was $336.3 million.
Total annual recurring revenue was $840.9 million as of December 31, 2018, up 41% year over year.
Subscription annual recurring revenue was $443.2 million as of December 31, 2018, up 127% year over year.
ASC 606 diluted GAAP net income per share was $0.03.
ASC 606 diluted non-GAAP net income per share was $0.59.
Financial Summary - ASC 605 (1) 
ASC 605 total revenue was $275.7 million, compared to a guided range of $266.0 million to $276.0 million as provided during the Company's earnings call on November 6, 2018.
ASC 605 diluted GAAP net loss per share was $0.80.
ASC 605 diluted non-GAAP net loss per share was $0.03, compared to a guided range of $0.08 to $0.10 diluted non-GAAP net loss per share as provided during the Company's earnings call on November 6, 2018.
Full Year 2018
Financial Summary - ASC 606 (1) 
ASC 606 total revenue was $1.16 billion.
ASC 606 diluted GAAP net loss per share was $0.93.
ASC 606 diluted non-GAAP net income per share was $1.56.
Financial Summary - ASC 605 (1) 
ASC 605 total revenue was $982.9 million, up 12% year over year.
ASC 605 diluted GAAP net loss per share was $3.36.
ASC 605 diluted non-GAAP net loss per share was $0.30.

(1) Tableau adopted the new revenue recognition accounting standard Accounting Standards Codification ("ASC") 606 effective January 1, 2018 on a modified retrospective basis. Financial results for reporting periods during 2018 are presented in compliance with the new revenue recognition standard. Historical financial results for reporting periods prior to 2018 are presented in conformity with amounts previously disclosed under the prior revenue recognition standard ASC 605. This press release includes additional information to reconcile the impacts of the adoption of the new revenue recognition standard on the Company's financial results for the three months and full year ended December 31, 2018. This includes the presentation of financial results during 2018 under ASC 605 for comparison to the prior year.

tableauheader05.jpg

Fourth Quarter 2018
Financial Results - ASC 606 (1) 
ASC 606 total revenue for the fourth quarter of 2018 was $336.3 million. Total annual recurring revenue increased 41% to $840.9 million as of December 31, 2018, up from $596.2 million as of December 31, 2017. Subscription annual recurring revenue increased 127% to $443.2 million as of December 31, 2018, up from $195.5 million as of December 31, 2017.
ASC 606 GAAP operating loss for the fourth quarter of 2018 was $3.2 million. ASC 606 GAAP net income for the fourth quarter of 2018 was $2.8 million, or $0.03 per diluted common share.
ASC 606 non-GAAP operating income, which excludes stock-based compensation expense and expense related to amortization of acquired intangible assets, was $60.0 million for the fourth quarter of 2018. ASC 606 non-GAAP net income, which excludes stock-based compensation expense, expense related to amortization of acquired intangible assets and non-GAAP income tax adjustments, was $52.2 million for the fourth quarter of 2018, or $0.59 per diluted common share.
During the fourth quarter ended December 31, 2018, Tableau repurchased 259,128 shares of its outstanding Class A common stock for a total of $30.0 million. As of December 31, 2018, Tableau was authorized to repurchase a remaining $280.0 million of its Class A common stock under the previously authorized repurchase program.
Financial Results - ASC 605 (1) 
ASC 605 total revenue for the fourth quarter of 2018 was $275.7 million, up 11% from $249.4 million in the fourth quarter of 2017. ASC 605 GAAP operating loss for the fourth quarter of 2018 was $71.5 million, compared to a GAAP operating loss of $43.5 million for the fourth quarter of 2017. ASC 605 GAAP net loss for the fourth quarter of 2018 was $67.3 million, or $0.80 per diluted common share, compared to a GAAP net loss of $41.8 million, or $0.52 per diluted common share, for the fourth quarter of 2017.
ASC 605 non-GAAP operating loss, which excludes stock-based compensation expense and expense related to amortization of acquired intangible assets, was $8.3 million for the fourth quarter of 2018, compared to a non-GAAP operating income of $11.5 million for the fourth quarter of 2017. ASC 605 non-GAAP net loss, which excludes stock-based compensation expense, expense related to amortization of acquired intangible assets and non-GAAP income tax adjustments, was $2.7 million for the fourth quarter of 2018, or $0.03 per diluted common share, compared to a non-GAAP net income of $10.4 million, or $0.12 per diluted common share, for the fourth quarter of 2017.
Full Year 2018
Financial Results - ASC 606 (1) 
ASC 606 total revenue for 2018 was $1.16 billion. ASC 606 GAAP operating loss for 2018 was $89.7 million. ASC 606 GAAP net loss for 2018 was $77.0 million, or $0.93 per diluted common share.
ASC 606 non-GAAP operating income, which excludes stock-based compensation expense and expense related to amortization of acquired intangible assets, was $150.8 million for 2018. ASC 606 non-GAAP net income, which excludes stock-based compensation expense, expense related to amortization of acquired intangible assets and non-GAAP income tax adjustments, was $134.9 million for 2018, or $1.56 per diluted common share.
Financial Results - ASC 605 (1) 
ASC 605 total revenue for 2018 was $982.9 million, up 12% from $877.1 million in 2017. ASC 605 GAAP operating loss for 2018 was $288.8 million, compared to a GAAP operating loss of $191.0 million for 2017. ASC 605 GAAP net loss for 2018 was $277.2 million, or $3.36 per diluted common share, compared to a GAAP net loss of $185.6 million, or $2.35 per diluted common share, for 2017.
ASC 605 non-GAAP operating loss, which excludes stock-based compensation expense and expense related to amortization of acquired intangible assets, was $48.3 million for 2018, compared to a non-GAAP operating income

2

tableauheader05.jpg

of $20.1 million for 2017. ASC 605 non-GAAP net loss, which excludes stock-based compensation expense, expense related to amortization of acquired intangible assets and non-GAAP income tax adjustments, was $24.4 million for 2018, or $0.30 per diluted common share, compared to a non-GAAP net income of $22.7 million, or $0.27 per diluted common share, for 2017.
Recent Business Highlights
Released Tableau 2018.3, which includes heatmaps, new dashboarding capabilities and multiple table storage for extracts.
Announced a new Tableau embedded solution from Broadridge Financial Solutions, offering their investment management clients enhanced analytics capabilities.
During the last few months, we continued to grow our international footprint including expansion into Sweden, the Netherlands and Hong Kong.
Conference Call and Webcast Information
In conjunction with this announcement, Tableau will host a conference call at 1:30 p.m. PT (4:30 p.m. ET) today to discuss Tableau's fourth quarter and full year 2018 financial results, as well as its guidance for the first quarter of 2019 and outlook for full year 2019 under ASC 606. A live audio webcast and replay of the call, together with detailed financial information, will be available in the Investor Relations section of Tableau's website at http://investors.tableau.com. The live call can be accessed by dialing (833) 241-7252 (U.S.) or (647) 689-4216 (outside the U.S.) and referencing passcode: 1974056. A replay of the call can also be accessed by dialing (800) 585-8367 (U.S.) or (416) 621-4642 (outside the U.S.), and referencing passcode: 1974056.
About Tableau
Tableau (NYSE: DATA) helps people see and understand data. Tableau helps anyone quickly analyze, visualize and share information. More than 86,000 customer accounts get rapid results with Tableau in the office and on-the-go. Hundreds of thousands of people have used Tableau Public to share data in their blogs and websites. See how Tableau can help you by downloading the free trial at www.tableau.com/trial.
Tableau and Tableau Software are trademarks of Tableau Software, Inc. All other company and product names may be trademarks of the respective companies with which they are associated.
Forward-Looking Statements
This press release contains, and statements made during the above referenced conference call will contain, "forward-looking" statements, which are subject to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, including statements regarding customer demand and customers' continued scaling of Tableau within their organizations; the Company's progress and continued transition to subscription and term licensing and adoption rate by customers of role-based subscription offerings; new product offerings, features and capabilities to broaden and expand its analytics platform; continued product innovation and adoption, including strong subscription demand and annual recurring revenue growth; demand, adoption and deployment by enterprise customers, and the Company's ability to service, execute and grow that demand in the U.S. and globally; momentum with the Company's partners; customers' ability to easily scale the Company's products and broaden the deployment of analytics across their workforces with tailored solutions for employees; the Company's research and development investments, costs, continued innovation and ability to timely release future products and features; the Company's leadership position in the sector and ability to address market opportunities as an analytics platform; the Company's expectations, quarterly and annual outlook, and guidance regarding future operating results, including revenues, expenses and net income or loss, and future performance of key metrics; and the Company's stock repurchase authorization and timing and ability to repurchase shares of the Company's Class A common stock under its stock repurchase program. These statements are not guarantees of future performance, but are based on management's expectations as of the date of this press release and assumptions that are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict. Forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause actual results, performance or achievements to be materially different from any future results,

3

tableauheader05.jpg

performance or achievements. Important factors that could cause actual results to differ materially from those expressed or implied by these forward-looking statements include the following: customer demand for Tableau's products and services and customer response to its subscription offerings; risks associated with anticipated growth in Tableau's business and addressable market; competitive factors, including new market entrants and changes in the competitive environment, pricing changes, sales cycle time and increased competition; Tableau's enterprise sales execution and expansion and further transition to subscription and term licensing; Tableau's ability to attract, integrate and retain qualified personnel; general economic and industry conditions, including expenditure trends for business analytics and productivity tools; new product introductions and Tableau's ability to develop and deliver innovative, secure and high-quality products to customers' on-premise, public, private or hybrid cloud environments; Tableau's ability to provide high-quality customer service and support offerings to expand its business and drive customer renewals; risks associated with international expansion and operations; macroeconomic conditions; market conditions; and the possibility that the stock repurchase program may be suspended or discontinued. These and other important risk factors are described more fully in additional documents filed with the Securities and Exchange Commission, including Tableau's most recently filed Quarterly Report on Form 10-Q, Annual Report on Form 10-K and other reports and filings with the Securities and Exchange Commission, and could cause actual results to vary from expectations. All information provided in this release and in the conference call is as of the date hereof and Tableau undertakes no duty to update this information except as required by law.
Non-GAAP Financial Measures
Tableau believes that the use of non-GAAP gross profit and gross margin, non-GAAP operating income (loss) and operating margin, non-GAAP net income (loss), non-GAAP net income (loss) per basic and diluted common share and free cash flow is helpful to its investors. These measures, which are referred to as non-GAAP financial measures, are not prepared in accordance with generally accepted accounting principles in the United States, or GAAP. Non-GAAP gross profit is calculated by excluding stock-based compensation expense and expense related to amortization of acquired intangible assets, each to the extent attributable to the cost of revenues, from gross profit. Non-GAAP gross margin is the ratio calculated by dividing non-GAAP gross profit by total revenues. Non-GAAP operating income (loss) is calculated by excluding stock-based compensation expense and expense related to amortization of acquired intangible assets from operating income (loss). Non-GAAP operating margin is the ratio calculated by dividing non-GAAP operating income (loss) by total revenues. Non-GAAP net income (loss) is calculated by excluding stock-based compensation expense, expense related to amortization of acquired intangible assets and non-GAAP income tax adjustments from net income (loss). Non-GAAP net income (loss) per basic and diluted common share is calculated by dividing non-GAAP net income (loss) by the basic and diluted weighted average shares outstanding. Non-GAAP diluted weighted average shares outstanding includes the effect of dilutive shares in periods of non-GAAP net income.
Non-GAAP financial information is adjusted for a tax rate equal to Tableau's estimated tax rate on non-GAAP income over a three-year financial projection. This long-term rate is based on Tableau's estimated annual GAAP income tax rate forecast, adjusted to account for items excluded from GAAP income in calculating the non-GAAP financial measures. To determine this long-term non-GAAP tax rate, Tableau evaluates a three-year financial projection that excludes the impact of non-cash stock-based compensation expense and expense related to amortization of acquired intangible assets. The long-term non-GAAP tax rate takes into account other factors including Tableau's current operating structure, its existing tax positions in various jurisdictions and key legislation in major jurisdictions where Tableau operates. The long-term non-GAAP tax rate applied to the year ended December 31, 2018 was 20%. The long-term non-GAAP tax rate applied to the year ended December 31, 2017 was 30%. Tableau applied these same non-GAAP tax rates to its financial results presented in accordance with ASC 606 and ASC 605. The long-term non-GAAP tax rates assume the Company's deferred income tax assets will be realized based upon projected future taxable income excluding stock-based compensation expense. The Company anticipates using the long-term non-GAAP tax rate of 20%, applied to the year ended December 31, 2018, in future periods and may provide updates to this rate on an annual basis, or more frequently if material changes occur.
Because of varying available valuation methodologies, subjective assumptions and the variety of equity instruments that can impact a company's non-cash expenses, Tableau believes that providing non-GAAP financial measures that exclude stock-based compensation expense allow for meaningful comparisons between its operating results from period to period. The expense related to amortization of acquired intangible assets is dependent upon estimates and

4

tableauheader05.jpg

assumptions, which can vary significantly and are unique to each asset acquired; therefore, Tableau believes non-GAAP measures that adjust for the amortization of acquired intangible assets provides investors a consistent basis for comparison across accounting periods. All of these non-GAAP financial measures are important tools for financial and operational decision-making and for evaluating Tableau's own operating results over different periods of time.
Tableau calculates free cash flow as net cash provided by operating activities less net cash used in investing activities for purchases of property and equipment. Tableau considers free cash flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by Tableau's business that can be used for strategic opportunities, including investing in Tableau's business, making strategic acquisitions, repurchasing Tableau's common stock and strengthening Tableau's balance sheet. All of Tableau's non-GAAP financial measures are important tools for financial and operational decision-making and for evaluating Tableau's operating results over different periods of time.
Non-GAAP financial measures may not provide information that is directly comparable to information provided by other companies in Tableau's industry, as other companies in the industry may calculate non-GAAP financial measures differently. In addition, there are limitations in using non-GAAP financial measures because non-GAAP financial measures are not prepared in accordance with GAAP, may be different from non-GAAP financial measures used by other companies and exclude expenses that may have a material impact on Tableau's reported financial results. Further, stock-based compensation expense has been and will continue to be for the foreseeable future a significant recurring expense in Tableau's business and an important part of the compensation provided to its employees. Because of the significant impact of the adoption of ASC 606 on the Company's results of operations, non-GAAP financial measures for the year ended December 31, 2018 (computed in accordance with ASC 606) are not as comparable to non-GAAP financial measures for the year ended December 31, 2017 (computed in accordance with ASC 605). The presentation of non-GAAP financial information is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with GAAP. Investors should review the reconciliation of non-GAAP financial measures to the comparable GAAP financial measures included below, and not rely on any single financial measure to evaluate Tableau's business.

Investor Contact
ir@tableau.com
Press Contact
pr@tableau.com

5

tableauheader05.jpg

Tableau Software, Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
 
Three Months Ended December 31,
 
Year Ended December 31,
 
2018
 
2017
 
2018
 
2017
Revenues
 
 
 
 
 
 
 
License
$
170,813

 
$
129,240

 
$
555,581

 
$
429,204

Maintenance and services
165,463

 
120,116

 
599,771

 
447,855

Total revenues
336,276

 
249,356

 
1,155,352

 
877,059

Cost of revenues
 
 

 
 
 

License
7,597

 
4,060

 
21,407

 
13,534

Maintenance and services
32,598

 
26,250

 
121,217

 
100,025

Total cost of revenues (1)
40,195

 
30,310

 
142,624

 
113,559

Gross profit
296,081

 
219,046

 
1,012,728

 
763,500

Operating expenses
 
 

 
 
 

Sales and marketing (1)
169,101

 
151,426

 
593,786

 
517,446

Research and development (1)
97,409

 
84,285

 
382,886

 
334,148

General and administrative (1)
32,750

 
26,854

 
125,805

 
102,871

Total operating expenses
299,260

 
262,565

 
1,102,477

 
954,465

Operating loss
(3,179
)
 
(43,519
)
 
(89,749
)
 
(190,965
)
Other income, net
5,163

 
3,335

 
17,872

 
12,266

Income (loss) before income tax expense (benefit)
1,984

 
(40,184
)
 
(71,877
)
 
(178,699
)
Income tax expense (benefit)
(849
)
 
1,654

 
5,165

 
6,861

Net income (loss)
$
2,833

 
$
(41,838
)
 
$
(77,042
)
 
$
(185,560
)
 
 
 
 
 
 
 
 
Net income (loss) per share:
 
 
 
 
 
 
 
Basic
$
0.03

 
$
(0.52
)
 
$
(0.93
)
 
$
(2.35
)
Diluted
$
0.03

 
$
(0.52
)
 
$
(0.93
)
 
$
(2.35
)
 
 
 
 
 
 
 
 
Weighted average shares used to compute net income (loss) per share:
 
 
 
 
 
 
 
Basic
83,941

 
80,074

 
82,632

 
78,869

Diluted
88,051

 
80,074

 
82,632

 
78,869


(1) Includes stock-based compensation expense as follows:
 
Three Months Ended December 31,
 
Year Ended December 31,
 
2018
 
2017
 
2018
 
2017
Cost of revenues
$
3,618

 
$
2,777

 
$
13,392

 
$
11,029

Sales and marketing
22,583

 
18,844

 
87,105

 
74,065

Research and development
30,045

 
27,780

 
111,965

 
104,280

General and administrative
6,464

 
5,259

 
26,269

 
20,909



6

tableauheader05.jpg

Tableau Software, Inc.
Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)
 
December 31, 2018
 
December 31, 2017
Assets
 
 
 
Current assets
 
 
 
Cash and cash equivalents
$
653,022

 
$
627,878

Short-term investments
369,355

 
226,787

Accounts receivable, net
236,063

 
203,366

Prepaid expenses and other current assets
155,012

 
30,514

Income taxes receivable
2,268

 
673

Total current assets
1,415,720

 
1,089,218

Long-term investments
26,278

 
148,364

Property and equipment, net
94,537

 
106,753

Goodwill
42,530

 
35,083

Deferred income taxes
4,733

 
5,287

Other long-term assets
50,927

 
14,090

Total assets
$
1,634,725

 
$
1,398,795

Liabilities and stockholders' equity

 

Current liabilities

 

Accounts payable
$
6,652

 
$
4,448

Accrued compensation and employee-related benefits
105,155

 
96,390

Other accrued liabilities
55,896

 
37,722

Income taxes payable
2,982

 
4,743

Deferred revenue
377,892

 
419,426

Total current liabilities
548,577

 
562,729

Deferred revenue
16,306

 
28,058

Other long-term liabilities
56,257

 
54,385

Total liabilities
621,140

 
645,172

Stockholders' equity

 

Common stock
8

 
8

Additional paid-in capital
1,340,628

 
1,168,563

Accumulated other comprehensive loss
(11,458
)
 
(11,991
)
Accumulated deficit
(315,593
)
 
(402,957
)
Total stockholders' equity
1,013,585

 
753,623

Total liabilities and stockholders' equity
$
1,634,725

 
$
1,398,795



7

tableauheader05.jpg

Tableau Software, Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
 
Year Ended December 31,
 
2018
 
2017
Operating activities
 
 
 
Net loss
$
(77,042
)
 
$
(185,560
)
Adjustments to reconcile net loss to net cash provided by operating activities

 
 
Depreciation and amortization expense
35,787

 
44,746

Amortization (accretion) on investments, net
(424
)
 
359

Stock-based compensation expense
238,731

 
210,283

Deferred income taxes
(2,180
)
 
(2,988
)
Changes in operating assets and liabilities

 

Accounts receivable, net
(36,519
)
 
12,493

Prepaid expenses and other assets
(95,347
)
 
8,054

Income taxes receivable
(1,675
)
 
(515
)
Deferred revenue
56,555

 
123,938

Accounts payable and accrued liabilities
38,396

 
13,529

Income taxes payable
(1,586
)
 
2,528

Net cash provided by operating activities
154,696

 
226,867

Investing activities

 
 
Purchases of property and equipment
(20,446
)
 
(61,823
)
Business combination, net of cash acquired
(10,947
)
 
(23,966
)
Purchases of investments
(285,277
)
 
(421,719
)
Maturities of investments
262,835

 
30,630

Sales of investments
2,171

 
14,916

Net cash used in investing activities
(51,664
)
 
(461,962
)
Financing activities

 
 
Proceeds from issuance of common stock
44,710

 
38,856

Repurchases of common stock
(120,024
)
 
(79,991
)
Net cash used in financing activities
(75,314
)
 
(41,135
)
Effect of exchange rate changes on cash and cash equivalents
(2,574
)
 
(4,609
)
Net increase (decrease) in cash and cash equivalents
25,144

 
(280,839
)
Cash and cash equivalents

 
 
Beginning of year
627,878

 
908,717

End of year
$
653,022

 
$
627,878




8

tableauheader05.jpg

Supplemental Information Regarding Adoption of ASC 606

Tableau Software, Inc.
Condensed Consolidated Statements of Operations
Reconciliation of the Impacts from the Adoption of the New Revenue Recognition Standard
(In thousands, except per share data)
(Unaudited)
 
Three Months Ended December 31,
 
2018
 
2017
 
As Reported
(ASC 606)
 
Impacts from Adoption
 
Without Adoption
(ASC 605)
 
As Reported
(ASC 605)
Revenues
 
 
 
 
 
 
 
License
$
170,813

 
$
(19,042
)
 
$
151,771

 
$
129,240

Maintenance and services
165,463

 
(41,486
)
 
123,977

 
120,116

Total revenues
336,276

 
(60,528
)
 
275,748

 
249,356

Cost of revenues
 
 
 
 
 
 
 
License
7,597

 
(220
)
 
7,377

 
4,060

Maintenance and services
32,598

 
199

 
32,797

 
26,250

Total cost of revenues
40,195

 
(21
)
 
40,174

 
30,310

Gross profit
296,081

 
(60,507
)
 
235,574

 
219,046

Operating expenses
 
 
 
 
 
 
 
Sales and marketing
169,101

 
7,981

 
177,082

 
151,426

Research and development
97,409

 

 
97,409

 
84,285

General and administrative
32,750

 
(119
)
 
32,631

 
26,854

Total operating expenses
299,260

 
7,862

 
307,122

 
262,565

Operating loss
(3,179
)
 
(68,369
)
 
(71,548
)
 
(43,519
)
Other income, net
5,163

 
(158
)
 
5,005

 
3,335

Income (loss) before income tax expense (benefit)
1,984

 
(68,527
)
 
(66,543
)
 
(40,184
)
Income tax expense (benefit)
(849
)
 
1,654

 
805

 
1,654

Net income (loss)
$
2,833

 
$
(70,181
)
 
$
(67,348
)
 
$
(41,838
)
 
 
 
 
 
 
 
 
Net income (loss) per share:
 
 
 
 
 
 
 
Basic
$
0.03

 
 
 
$
(0.80
)
 
$
(0.52
)
Diluted
$
0.03

 
 
 
$
(0.80
)
 
$
(0.52
)
 
 
 
 
 
 
 
 
Weighted average shares used to compute net income (loss) per share:
 
 
 
 
 
 
 
Basic
83,941

 
 
 
83,941

 
80,074

Diluted
88,051

 
 
 
83,941

 
80,074




9

tableauheader05.jpg

 
Year Ended December 31,
 
2018
 
2017
 
As Reported
(ASC 606)
 
Impacts from Adoption
 
Without Adoption
(ASC 605)
 
As Reported
(ASC 605)
Revenues
 
 
 
 
 
 
 
License
$
555,581

 
$
(57,531
)
 
$
498,050

 
$
429,204

Maintenance and services
599,771

 
(114,872
)
 
484,899

 
447,855

Total revenues
1,155,352

 
(172,403
)
 
982,949

 
877,059

Cost of revenues
 
 
 
 
 
 
 
License
21,407

 
(484
)
 
20,923

 
13,534

Maintenance and services
121,217

 
514

 
121,731

 
100,025

Total cost of revenues
142,624

 
30

 
142,654

 
113,559

Gross profit
1,012,728

 
(172,433
)
 
840,295

 
763,500

Operating expenses
 
 
 
 
 
 
 
Sales and marketing
593,786

 
26,768

 
620,554

 
517,446

Research and development
382,886

 

 
382,886

 
334,148

General and administrative
125,805

 
(119
)
 
125,686

 
102,871

Total operating expenses
1,102,477

 
26,649

 
1,129,126

 
954,465

Operating loss
(89,749
)
 
(199,082
)
 
(288,831
)
 
(190,965
)
Other income, net
17,872

 
(46
)
 
17,826

 
12,266

Loss before income tax expense
(71,877
)
 
(199,128
)
 
(271,005
)
 
(178,699
)
Income tax expense
5,165

 
1,068

 
6,233

 
6,861

Net loss
$
(77,042
)
 
$
(200,196
)
 
$
(277,238
)
 
$
(185,560
)
 
 
 
 
 
 
 
 
Net loss per share:
 
 
 
 
 
 
 
Basic
$
(0.93
)
 
 
 
$
(3.36
)
 
$
(2.35
)
Diluted
$
(0.93
)
 
 
 
$
(3.36
)
 
$
(2.35
)
 
 
 
 
 
 
 
 
Weighted average shares used to compute net loss per share:
 
 
 
 
 
 
 
Basic
82,632

 
 
 
82,632

 
78,869

Diluted
82,632

 
 
 
82,632

 
78,869









10

tableauheader05.jpg

Supplemental Information Regarding Adoption of ASC 606

Tableau Software, Inc.
Condensed Consolidated Balance Sheets
Reconciliation of the Impacts from the Adoption of the New Revenue Recognition Standard
(In thousands)
(Unaudited)
 
December 31, 2018
 
December 31, 2017
 
As Reported
(ASC 606)
 
Impacts from Adoption
 
Without Adoption
(ASC 605)
 
As Reported
(ASC 605)
Assets
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
Cash and cash equivalents
$
653,022

 
$

 
$
653,022

 
$
627,878

Short-term investments
369,355

 

 
369,355

 
226,787

Accounts receivable, net
236,063

 

 
236,063

 
203,366

Prepaid expenses and other current assets
155,012

 
(121,418
)
 
33,594

 
30,514

Income taxes receivable
2,268

 
97

 
2,365

 
673

Total current assets
1,415,720

 
(121,321
)
 
1,294,399

 
1,089,218

Long-term investments
26,278

 

 
26,278

 
148,364

Property and equipment, net
94,537

 

 
94,537

 
106,753

Goodwill
42,530

 

 
42,530

 
35,083

Deferred income taxes
4,733

 
3,170

 
7,903

 
5,287

Other long-term assets
50,927

 
(34,871
)
 
16,056

 
14,090

Total assets
$
1,634,725

 
$
(153,022
)
 
$
1,481,703

 
$
1,398,795

Liabilities and stockholders' equity
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
Accounts payable
$
6,652

 
$

 
$
6,652

 
$
4,448

Accrued compensation and employee-related benefits
105,155

 

 
105,155

 
96,390

Other accrued liabilities
55,896

 

 
55,896

 
37,722

Income taxes payable
2,982

 
(46
)
 
2,936

 
4,743

Deferred revenue
377,892

 
199,210

 
577,102

 
419,426

Total current liabilities
548,577

 
199,164

 
747,741

 
562,729

Deferred revenue
16,306

 
12,232

 
28,538

 
28,058

Other long-term liabilities
56,257

 
(1,718
)
 
54,539

 
54,385

Total liabilities
621,140

 
209,678

 
830,818

 
645,172

Stockholders' equity
 
 
 
 
 
 
 
Common stock
8

 

 
8

 
8

Additional paid-in capital
1,340,628

 

 
1,340,628

 
1,168,563

Accumulated other comprehensive loss
(11,458
)
 
1,902

 
(9,556
)
 
(11,991
)
Accumulated deficit
(315,593
)
 
(364,602
)
 
(680,195
)
 
(402,957
)
Total stockholders' equity
1,013,585

 
(362,700
)
 
650,885

 
753,623

Total liabilities and stockholders' equity
$
1,634,725

 
$
(153,022
)
 
$
1,481,703

 
$
1,398,795






11

tableauheader05.jpg

Supplemental Information Regarding Adoption of ASC 606

Tableau Software, Inc.
Condensed Consolidated Statements of Cash Flows
Reconciliation of the Impacts from the Adoption of the New Revenue Recognition Standard
(In thousands)
(Unaudited)
 
Year Ended December 31,
 
2018
 
2017
 
As Reported
(ASC 606)
 
Impacts from Adoption
 
Without Adoption
(ASC 605)
 
As Reported
(ASC 605)
Operating activities
 
 
 
 
 
 
 
Net loss
$
(77,042
)
 
$
(200,196
)
 
$
(277,238
)
 
$
(185,560
)
Adjustments to reconcile net loss to net cash provided by operating activities
 
 
 
 
 
 
 
Depreciation and amortization expense
35,787

 

 
35,787

 
44,746

Amortization (accretion) on investments, net
(424
)
 

 
(424
)
 
359

Stock-based compensation expense
238,731

 

 
238,731

 
210,283

Deferred income taxes
(2,180
)
 
942

 
(1,238
)
 
(2,988
)
Changes in operating assets and liabilities
 
 
 
 
 
 
 
Accounts receivable, net
(36,519
)
 

 
(36,519
)
 
12,493

Prepaid expenses and other assets
(95,347
)
 
91,351

 
(3,996
)
 
8,054

Income taxes receivable
(1,675
)
 
(99
)
 
(1,774
)
 
(515
)
Deferred revenue
56,555

 
108,141

 
164,696

 
123,938

Accounts payable and accrued liabilities
38,396

 

 
38,396

 
13,529

Income taxes payable
(1,586
)
 
(49
)
 
(1,635
)
 
2,528

Net cash provided by operating activities
154,696

 
90

 
154,786

 
226,867

Investing activities
 
 

 
 
 
 
Purchases of property and equipment
(20,446
)
 

 
(20,446
)
 
(61,823
)
Business combination, net of cash acquired
(10,947
)
 

 
(10,947
)
 
(23,966
)
Purchases of investments
(285,277
)
 

 
(285,277
)
 
(421,719
)
Maturities of investments
262,835

 

 
262,835

 
30,630

Sales of investments
2,171

 

 
2,171

 
14,916

Net cash used in investing activities
(51,664
)
 

 
(51,664
)
 
(461,962
)
Financing activities
 
 

 
 
 
 
Proceeds from issuance of common stock
44,710

 

 
44,710

 
38,856

Repurchases of common stock
(120,024
)
 

 
(120,024
)
 
(79,991
)
Net cash used in financing activities
(75,314
)
 

 
(75,314
)
 
(41,135
)
Effect of exchange rate changes on cash and cash equivalents
(2,574
)
 
(90
)
 
(2,664
)
 
(4,609
)
Net increase (decrease) in cash and cash equivalents
25,144

 

 
25,144

 
(280,839
)
Cash and cash equivalents
 
 

 
 
 
 
Beginning of year
627,878

 

 
627,878

 
908,717

End of year
$
653,022

 
$

 
$
653,022

 
$
627,878




12

tableauheader05.jpg

Non-GAAP Reconciliation Tables

Tableau Software, Inc.
Reconciliation of GAAP to Non-GAAP Financial Measures and
Reconciliation of the Impacts from the Adoption of the New Revenue Recognition Standard
(In thousands, except per share data)
(Unaudited)
 
Three Months Ended December 31,
 
2018
 
2017
 
As Reported
(ASC 606)
 
Impacts from Adoption
 
Without Adoption
(ASC 605)
 
As Reported
(ASC 605)
Reconciliation of gross profit to non-GAAP gross profit:
 
 
 
 
 
 
 
Gross profit
$
296,081

 
$
(60,507
)
 
$
235,574

 
$
219,046

Excluding: Stock-based compensation expense attributable to cost of revenues
3,618

 

 
3,618

 
2,777

Excluding: Amortization of acquired intangible assets
513

 

 
513

 
346

Non-GAAP gross profit
$
300,212

 
$
(60,507
)
 
$
239,705

 
$
222,169

 
 
 
 
 
 
 
 
Reconciliation of gross margin to non-GAAP gross margin:
 
 
 
 
 
 
 
Gross margin
88.0
 %
 
 
 
85.4
 %
 
87.8
 %
Excluding: Stock-based compensation expense attributable to cost of revenues
1.1
 %
 
 
 
1.3
 %
 
1.1
 %
Excluding: Amortization of acquired intangible assets
0.2
 %
 
 
 
0.2
 %
 
0.1
 %
Non-GAAP gross margin
89.3
 %
 
 
 
86.9
 %
 
89.1
 %
 
 
 
 
 
 
 
 
Reconciliation of operating loss to non-GAAP operating income (loss):
 
 
 
 
 
 
 
Operating loss
$
(3,179
)
 
$
(68,369
)
 
$
(71,548
)
 
$
(43,519
)
Excluding: Stock-based compensation expense
62,710

 

 
62,710

 
54,660

Excluding: Amortization of acquired intangible assets
513

 

 
513

 
346

Non-GAAP operating income (loss)
$
60,044

 
$
(68,369
)
 
$
(8,325
)
 
$
11,487

 
 
 
 
 
 
 
 
Reconciliation of operating margin to non-GAAP operating margin:
 
 
 
 
 
 
 
Operating margin
(0.9
)%
 
 
 
(25.9
)%
 
(17.5
)%
Excluding: Stock-based compensation expense
18.6
 %
 
 
 
22.7
 %
 
21.9
 %
Excluding: Amortization of acquired intangible assets
0.2
 %
 
 
 
0.2
 %
 
0.1
 %
Non-GAAP operating margin
17.9
 %
 
 
 
(3.0
)%
 
4.6
 %

13

tableauheader05.jpg

 
Three Months Ended December 31,
 
2018
 
2017
 
As Reported
(ASC 606)
 
Impacts from Adoption
 
Without Adoption
(ASC 605)
 
As Reported
(ASC 605)
Reconciliation of net income (loss) to non-GAAP net income (loss):
 
 
 
 
 
 
 
Net income (loss)
$
2,833

 
$
(70,181
)
 
$
(67,348
)
 
$
(41,838
)
Excluding: Stock-based compensation expense
62,710

 

 
62,710

 
54,660

Excluding: Amortization of acquired intangible assets
513

 

 
513

 
346

Income tax adjustments
(13,890
)
 
15,359

 
1,469

 
(2,792
)
Non-GAAP net income (loss)
$
52,166

 
$
(54,822
)
 
$
(2,656
)
 
$
10,376

 
 
 
 
 
 
 
 
Weighted average shares used to compute non-GAAP basic net income (loss) per share
83,941

 
 
 
83,941

 
80,074

Effect of potentially dilutive shares: stock awards
4,110

 
 
 

 
4,427

Weighted average shares used to compute non-GAAP diluted net income (loss) per share
88,051

 
 
 
83,941

 
84,501

 
 
 
 
 
 
 
 
Non-GAAP net income (loss) per share:
 
 
 
 
 
 
 
Basic
$
0.62

 
 
 
$
(0.03
)
 
$
0.13

Diluted
$
0.59

 
 
 
$
(0.03
)
 
$
0.12


14

tableauheader05.jpg

 
Year Ended December 31,
 
2018
 
2017
 
As Reported
(ASC 606)
 
Impacts from Adoption
 
Without Adoption
(ASC 605)
 
As Reported
(ASC 605)
Reconciliation of gross profit to non-GAAP gross profit:
 
 
 
 
 
 
 
Gross profit
$
1,012,728

 
$
(172,433
)
 
$
840,295

 
$
763,500

Excluding: Stock-based compensation expense attributable to cost of revenues
13,392

 

 
13,392

 
11,029

Excluding: Amortization of acquired intangible assets
1,782

 

 
1,782

 
800

Non-GAAP gross profit
$
1,027,902

 
$
(172,433
)
 
$
855,469

 
$
775,329

 
 
 
 
 
 
 
 
Reconciliation of gross margin to non-GAAP gross margin:
 
 
 
 
 
 
 
Gross margin
87.7
 %
 
 
 
85.5
 %
 
87.1
 %
Excluding: Stock-based compensation expense attributable to cost of revenues
1.2
 %
 
 
 
1.4
 %
 
1.3
 %
Excluding: Amortization of acquired intangible assets
0.2
 %
 
 
 
0.2
 %
 
0.1
 %
Non-GAAP gross margin
89.0
 %
 
 
 
87.0
 %
 
88.4
 %
 
 
 
 
 
 
 
 
Reconciliation of operating loss to non-GAAP operating income (loss):
 
 
 
 
 
 
 
Operating loss
$
(89,749
)
 
$
(199,082
)
 
$
(288,831
)
 
$
(190,965
)
Excluding: Stock-based compensation expense
238,731

 

 
238,731

 
210,283

Excluding: Amortization of acquired intangible assets
1,782

 

 
1,782

 
800

Non-GAAP operating income (loss)
$
150,764

 
$
(199,082
)
 
$
(48,318
)
 
$
20,118

 
 
 
 
 
 
 
 
Reconciliation of operating margin to non-GAAP operating margin:
 
 
 
 
 
 
 
Operating margin
(7.8
)%
 
 
 
(29.4
)%
 
(21.8
)%
Excluding: Stock-based compensation expense
20.7
 %
 
 
 
24.3
 %
 
24.0
 %
Excluding: Amortization of acquired intangible assets
0.2
 %
 
 
 
0.2
 %
 
0.1
 %
Non-GAAP operating margin
13.0
 %
 
 
 
(4.9
)%
 
2.3
 %


15

tableauheader05.jpg


 
Year Ended December 31,
 
2018
 
2017
 
As Reported
(ASC 606)
 
Impacts from Adoption
 
Without Adoption
(ASC 605)
 
As Reported
(ASC 605)
Reconciliation of net loss to non-GAAP net income (loss):
 
 
 
 
 
 
 
Net loss
$
(77,042
)
 
$
(200,196
)
 
$
(277,238
)
 
$
(185,560
)
Excluding: Stock-based compensation expense
238,731

 

 
238,731

 
210,283

Excluding: Amortization of acquired intangible assets
1,782

 

 
1,782

 
800

Income tax adjustments
(28,562
)
 
40,893

 
12,331

 
(2,854
)
Non-GAAP net income (loss)
$
134,909

 
$
(159,303
)
 
$
(24,394
)
 
$
22,669

 
 
 
 
 
 
 
 
Weighted average shares used to compute non-GAAP basic net income (loss) per share
82,632

 
 
 
82,632

 
78,869

Effect of potentially dilutive shares: stock awards
4,096

 
 
 

 
4,092

Weighted average shares used to compute non-GAAP diluted net income (loss) per share
86,728

 
 
 
82,632

 
82,961

 
 
 
 
 
 
 
 
Non-GAAP net income (loss) per share:
 
 
 
 
 
 
 
Basic
$
1.63

 
 
 
$
(0.30
)
 
$
0.29

Diluted
$
1.56

 
 
 
$
(0.30
)
 
$
0.27

 
Year Ended December 31,
 
2018
 
2017
 
As Reported
(ASC 606)
 
Impacts from Adoption
 
Without Adoption
(ASC 605)
 
As Reported
(ASC 605)
Reconciliation of net cash provided by operating activities to free cash flow:
 
 
 
 
 
 
 
Net cash provided by operating activities
$
154,696

 
$
90

 
$
154,786

 
$
226,867

Less: Purchases of property and equipment
(20,446
)
 

 
(20,446
)
 
(61,823
)
Free cash flow
$
134,250

 
$
90

 
$
134,340


$
165,044

Net cash used in investing activities
$
(51,664
)
 
$

 
$
(51,664
)
 
$
(461,962
)
Net cash used in financing activities
$
(75,314
)
 
$

 
$
(75,314
)
 
$
(41,135
)
Effect of exchange rate changes on cash and cash equivalents
$
(2,574
)
 
$
(90
)
 
$
(2,664
)
 
$
(4,609
)



16

tableauheader05.jpg

Tableau Software, Inc.
Trended Metrics
The following metrics are intended as a supplement to the financial statements found in this release and other information furnished or filed with the SEC. In the event of discrepancies between amounts in these tables and the Company's historical disclosures or financial statements, readers should rely on the Company's filings with the SEC and financial statements in the Company's most recent earnings release.
Tableau intends to periodically review and refine the definition, methodology and appropriateness of each of these supplemental metrics. As a result, metrics are subject to removal and/or change, and such changes could be material.
 
 Q1`17
 Q2`17
 Q3`17
 Q4`17
FY 2017
 Q1`18
 Q2`18
Q3`18
Q4`18
FY 2018
 
(Dollars in thousands)
 
(Unaudited)
Customer metrics
 
 
 
 
 
 
 
 
 
 
Customer accounts (1)
57,000+

61,000+

65,000+

70,000+

70,000+

74,000+

78,000+

82,000+

86,000+

86,000+

Customer accounts added in period (1)
3,300+

4,000+

4,100+

4,700+

16,100+

3,900+

4,100+

3,800+

3,900+

15,700+

Deals greater than $100,000 (2)
294

372

337

590

1,593

301

436

378

634

1,749

Customer accounts that purchased greater than $1 million during the quarter (1,2)
10

15

13

27

 
13

22

23

36

 
 
 
 
 
 
 
 
 
 
 
 
Annual recurring revenue metrics
 
 
 
 
 
 
 
 
 
 
Total annual recurring revenue (3)
$
439,001

$
483,578

$
526,211

$
596,244

$
596,244

$
641,946

$
697,700

$
762,641

$
840,859

$
840,859

Subscription annual recurring revenue (4)
$
71,950

$
103,538

$
139,210

$
195,488

$
195,488

$
237,533

$
291,292

$
362,360

$
443,214

$
443,214

 
 
 
 
 
 
 
 
 
 
 
Geographic revenue metrics - ASC 606
 
 
 
 
 
 
 
 
 
 
United States and Canada





$
167,799

$
196,992

$
207,166

$
225,917

$
797,874

International





$
78,408

$
85,297

$
83,414

$
110,359

$
357,478

United States and Canada as % of total revenue





68
%
70
%
71
%
67
%
69
%
International as % of total revenue





32
%
30
%
29
%
33
%
31
%
 
 
 
 
 
 
 
 
 
 
 
Geographic revenue metrics - ASC 605
 
 
 
 
 
 
 
 
 
 
United States and Canada
$
141,496

$
146,102

$
150,059

$
168,116

$
605,773

$
154,443

$
169,234

$
169,552

$
189,844

$
683,073

International
$
58,410

$
66,778

$
64,858

$
81,240

$
271,286

$
69,601

$
74,332

$
70,039

$
85,904

$
299,876

United States and Canada as % of total revenue
71
%
69
%
70
%
67
%
69
%
69
%
69
%
71
%
69
%
69
%
International as % of total revenue
29
%
31
%
30
%
33
%
31
%
31
%
31
%
29
%
31
%
31
%
 
 
 
 
 
 
 
 
 
 
 
Additional revenue metrics - ASC 606
 
 
 
 
 
 
 
 
 
 
Contract assets (5)




$
40,854

$
60,666

$
72,559

$
89,843

$
105,593

$
105,593

Remaining performance obligations (6)




$
99,580

$
114,523

$
138,498

$
191,942

$
240,077

$
240,077

 
 
 
 
 
 
 
 
 
 
 
Additional revenue metrics - ASC 605
 
 
 
 
 
 
 
 
 
 
Ratable revenue as % of total revenue (7)
54
%
56
%
63
%
60
%
59
%
72
%
72
%
80
%
75
%
75
%
Ratable license revenue as % of total license revenue (8)
19
%
23
%
34
%
34
%
28
%
54
%
56
%
72
%
67
%
63
%
Services revenues as a % of maintenance and services revenue (9)
12
%
13
%
12
%
13
%
13
%
11
%
12
%
12
%
15
%
13
%
 
 
 
 
 
 
 
 
 
 
 
Bookings metrics - ASC 605
 
 
 
 
 
 
 
 
 
 
Ratable bookings as % of total bookings (2)
55
%
61
%
65
%
70
%
64
%
72
%
76
%
83
%
83
%
79
%
Ratable license bookings as % of total license bookings (2)
26
%
37
%
45
%
51
%
41
%
59
%
67
%
81
%
79
%
73
%
 
 
 
 
 
 
 
 
 
 
 
Other metrics
 
 
 
 
 
 
 
 
 
 
Worldwide employees
3,193

3,305

3,418

3,489

3,489

3,663

3,896

4,101

4,181

4,181


17

tableauheader05.jpg

(1) Tableau defines a customer account as a single purchaser of its products. Customer accounts are typically organizations. In some cases, organizations will have multiple groups purchasing Tableau software, which count as discrete customer accounts.
(2) These operating metrics are based on Tableau's definition of bookings, which is defined as the first year of contracted revenue only and does not include additional years beyond the first year unless a customer pays for those years up front. Bookings includes both new sales and renewals. Tableau's bookings may not be comparable to similarly named measures disclosed by other companies in the software industry. Bookings is not a measure of revenue or an indication of actual revenue results. Revenues ultimately recognized could be affected by a number of factors. License bookings include sales of software licenses and subscriptions to Tableau Online. Ratable bookings are sales transactions that result in revenues, which will be amortized over a period of time.
(3) Tableau defines total annual recurring revenue ("Total ARR") as the annualized recurring value of all active contracts at the end of a reporting period. Total ARR includes subscription annual recurring revenue ("Subscription ARR") and the annualized value of all maintenance contracts related to perpetual licenses active at the end of a reporting period.
(4) Tableau defines Subscription ARR as the annualized recurring value of all active subscription contracts at the end of a reporting period. Subscription ARR includes term licenses and renewals, subscription enterprise license agreements and Tableau Online subscriptions and renewals, and excludes distribution original equipment manufacturer ("OEM") license agreements and perpetual-style enterprise license agreements.
(5) Contract assets represent amounts related to performance obligations that are satisfied but not yet billed. These amounts are recorded as contract assets rather than receivables when receipt of the consideration is conditional on something other than the passage of time and are included in other current assets in the consolidated balance sheets. Contract assets presented under FY 2017 represents the balance as of January 1, 2018 upon adoption of ASC 606.
(6) Remaining performance obligations represent amounts from contracts with customers allocated to performance obligations that will be satisfied at a later date. These amounts include additional performance obligations that are not yet recorded in the consolidated balance sheets. Remaining performance obligations presented under FY 2017 represents the balance as of January 1, 2018 upon adoption of ASC 606. These amounts do not include deferred revenue, which is already included within the consolidated balance sheets.
(7) Ratable revenues were amortized during the respective periods. For example, sales of Tableau Online, as well as maintenance and support, are recognized ratably. Excluding the impacts of adopting the new revenue recognition standard, enterprise license agreements, on-premises term licenses and OEM license arrangements are also recognized ratably.
(8) Ratable license revenues were amortized during the respective periods. For example, sales of Tableau Online are recognized ratably. Excluding the impacts of adopting the new revenue recognition standard, enterprise license agreements, on-premises term licenses and OEM license arrangements are also recognized ratably.
(9) Services revenues were recognized upon delivery of professional services and training.



18
GRAPHIC 3 tableauheader05.jpg begin 644 tableauheader05.jpg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