EX-99.1 2 apti-ex991_6.htm EX-99.1 apti-ex991_6.htm

EXHIBIT 99.1

 

Apptio Announces Results for the Second Quarter 2018

Reported Q2 revenue of $59 million, 31% growth year over year

Bellevue, WA (August 1, 2018) - Apptio, Inc. (NASDAQ:APTI), the business management system of record for hybrid IT, today announced results for the fiscal second quarter ended June 30, 2018.

"Our second quarter subscription revenue growth accelerated to 32% year over year and we generated positive non-GAAP operating income," said Sunny Gupta, co-founder and CEO, Apptio. "The quarter was driven by momentum with our IT Financial Management Foundation application, solid renewals and upsells, and strength in the public sector.  The growth of cloud spending, the complexity of hybrid IT, and the shift toward digital and agile are all serving as market tailwinds for Apptio."

Second Quarter Financial Summary

 

Subscription revenue was $49.2 million, an increase of 32% from the second quarter of 2017, and comprised 83% of total revenue. Services revenue was $9.8 million, an increase of 23% from the second quarter of 2017. Total revenue was $59.0 million, an increase of 31% from the second quarter of 2017.

 

GAAP gross margin was 67.5%, in line with the second quarter of 2017 GAAP gross margin of 67.9%.  Non-GAAP gross margin of 70.3% improved from non-GAAP gross margin of 68.9% in the second quarter of 2017.

 

GAAP operating margin was negative 6.6%, improving from GAAP operating margin of negative 15.9% in the second quarter of 2017. Non-GAAP operating margin improved to 3.4%, as compared to non-GAAP operating margin of negative 7.7% in the second quarter of 2017. 

 

GAAP net loss per basic and diluted share was $0.12 based on 43.9 million weighted average shares outstanding, compared to GAAP net loss per basic and diluted share of $0.18 based on 39.2 million weighted average shares outstanding in the second quarter of 2017.

 

Non-GAAP net income per diluted share was $0.01 based on 48.6 million weighted average shares outstanding, compared to non-GAAP net loss per basic and diluted share of $0.08 based on 39.2 million weighted average shares outstanding in the second quarter of 2017.

 

Cash, cash equivalents and marketable securities were approximately $254.9 million as of June 30, 2018.

Business Highlights

 

First Public Sector Summit in Washington, DC, involving close to 400 federal IT leaders

 

Launched early adopter program for federal agencies looking to leverage machine learning in Apptio deployments

 

Announced a new application, Apptio for Hybrid IT

 

Completed the fifth TBM European Summit in London, involving more than 400 customers and prospects across Europe


 

Welcomed Rebecca Jacoby to the Apptio Board of Directors

Financial Outlook

Apptio provides guidance based on current market conditions and expectations and actual results may differ materially. Please refer to the company’s comments below regarding Forward Looking Statements. Apptio is providing guidance for the third quarter ending September 30, 2018 and for the full year 2018 as follows:

Third quarter of 2018:

 

Total revenue is expected to be in the range of $57.5 to $58.5 million

 

Non-GAAP operating income between $1.0 and $2.0 million

Full year 2018:

 

Total revenue is expected to be in the range of $230 and $233 million

 

Non-GAAP operating income between $3.0 and $5.0 million

All forward-looking non-GAAP financial measures contained in this section titled "Financial Outlook" exclude the effects of stock-based compensation expense, acquisition-related expenses, and amortization of acquisition related intangible assets. Guidance reflects the February 2, 2018 contribution from Digital Fuel and the impact of the full retrospective adoption of Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers (Topic 606) on January 1, 2018.

 

Conference Call Information

Apptio plans to host a conference call today to discuss the results. The call is scheduled to begin at 2:00 p.m. PT/ 5:00 p.m. ET and can be accessed by dialing 844-233-0116 (passcode: 8357219), or if outside North America, by dialing 574-990-1011 (passcode: 8357219). Individuals may also access the live teleconference from the investor relations section of the Apptio website at investors.apptio.com. A replay will be available following completion of the live broadcast.

About Apptio
Apptio (NASDAQ: APTI) is the business management system of record for hybrid IT. We transform the way IT runs its business and makes decisions. With our cloud-based applications, IT leaders manage, plan and optimize their technology investments across on-premises and cloud. With Apptio, IT leaders become strategic partners to the business by demonstrating the value of IT investments, accelerate innovation and shift their technology investments from running the business to digital innovation. Hundreds of customers choose Apptio as their business system of record for hybrid IT. For more information, please visit www.Apptio.com.

Forward-Looking Statements
This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements regarding our strategy, prospects, customer demand, application adoption and our financial outlook for the third quarter of, and full year, 2018. Forward-looking statements are subject to risks and uncertainties and are based on potentially inaccurate assumptions that could cause actual results to differ materially from those expected or implied by the forward-looking statements. Actual results may differ materially from the results predicted, and reported results should not be considered as an indication of future performance. The potential risks and uncertainties that could cause actual results to differ from the results predicted include, among others, those risks and uncertainties included under the caption "Risk Factors" and elsewhere in our filings with the U.S. Securities and Exchange Commission, including, without limitation, the Form 10-Q filed with the SEC on May 7, 2018.  All information provided in this release and in the attachments is as of the date hereof, and we undertake no duty to update this information unless required by law.

Non-GAAP Financial Measures 
To supplement our condensed consolidated financial statements, which are prepared and presented in

 


accordance with Generally Accepted Accounting Principles in the United States of America (GAAP), we use the following non-GAAP financial measures: non-GAAP gross margin, non-GAAP operating loss, non-GAAP net loss per basic and diluted share, and free cash flow. In computing these measures, with the exception of free cash flow, we exclude the effects of stock-based compensation expense, acquisition-related expenses, and amortization of acquisition-related intangible assets. We define free cash flow as net cash used in operating activities, less the purchases of property and equipment. The presentation of this non-GAAP financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP, and our non-GAAP measures may be different from non-GAAP measures used by other companies.

We use these non-GAAP financial measures for financial and operational decision-making and as a means to evaluate period-to-period comparisons. Our management believes that these non-GAAP financial measures provide meaningful supplemental information regarding our performance and liquidity by excluding certain expenses and expenditures that may not be indicative of our ongoing core business operating results. We believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when analyzing historical performance and liquidity and planning, forecasting, and analyzing future periods.

For a reconciliation of these non-GAAP financial measures to GAAP measures, please see the tables captioned "Results of Operations GAAP to Non-GAAP Reconciliation" included at the end of this release. We have not reconciled guidance for non-GAAP metrics to their most directly comparable GAAP measures because such items that impact these measures are not within our control or cannot be reasonably predicted.


 


Apptio, Inc.

Condensed Consolidated Statements of Operations

(In thousands, except per share amounts)

(Unaudited)

 

  

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

*As Adjusted

 

 

 

 

 

 

*As Adjusted

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription

 

$

49,206

 

 

$

37,247

 

 

$

94,677

 

 

$

73,434

 

Professional services

 

 

9,839

 

 

 

7,978

 

 

 

18,438

 

 

 

15,722

 

Total revenue

 

 

59,045

 

 

 

45,225

 

 

 

113,115

 

 

 

89,156

 

Cost of revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription

 

 

9,671

 

 

 

7,252

 

 

 

18,620

 

 

 

15,102

 

Professional services

 

 

9,544

 

 

 

7,267

 

 

 

18,009

 

 

 

14,836

 

Total cost of revenue

 

 

19,215

 

 

 

14,519

 

 

 

36,629

 

 

 

29,938

 

Gross profit

 

 

39,830

 

 

 

30,706

 

 

 

76,486

 

 

 

59,218

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

12,177

 

 

 

10,263

 

 

 

24,074

 

 

 

19,921

 

Sales and marketing

 

 

24,024

 

 

 

20,992

 

 

 

46,702

 

 

 

40,609

 

General and administrative

 

 

7,499

 

 

 

6,620

 

 

 

17,653

 

 

 

13,154

 

Total operating expenses

 

 

43,700

 

 

 

37,875

 

 

 

88,429

 

 

 

73,684

 

Loss from operations

 

 

(3,870

)

 

 

(7,169

)

 

 

(11,943

)

 

 

(14,466

)

Other (expense) income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(1,912

)

 

 

(10

)

 

 

(2,124

)

 

 

(20

)

Interest income

 

 

871

 

 

 

275

 

 

 

1,249

 

 

 

533

 

Other income (expense), net

 

 

10

 

 

 

(1

)

 

 

(28

)

 

 

(13

)

Foreign exchange (loss) gain

 

 

(576

)

 

 

119

 

 

 

(462

)

 

 

66

 

Loss before income taxes

 

 

(5,477

)

 

 

(6,786

)

 

 

(13,308

)

 

 

(13,900

)

Benefit from (provision for) income taxes

 

 

180

 

 

 

(126

)

 

 

(88

)

 

 

(151

)

Net loss

 

$

(5,297

)

 

$

(6,912

)

 

$

(13,396

)

 

$

(14,051

)

Net loss per share attributable to common stockholders, basic and diluted

 

$

(0.12

)

 

$

(0.18

)

 

$

(0.31

)

 

$

(0.36

)

Weighted-average shares used to compute net loss per share attributable to common stockholders, basic and diluted

 

 

43,921

 

 

 

39,175

 

 

 

43,345

 

 

 

38,793

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*As adjusted for the three and six months ended June 30, 2017 to reflect the adoption of Accounting Standards Update, ASU, No. 2014-09, Revenue from Contracts with Customers (Topic 606).

 

 

 

 

 

 

 

 

 

 


 


Apptio, Inc.

Condensed Consolidated Balance Sheets

(In thousands)

(Unaudited)

 

 

 

June 30,

 

 

December 31,

 

 

 

2018

 

 

2017

 

 

 

 

 

 

 

*As Adjusted

 

Assets

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

174,994

 

 

$

55,069

 

Short-term investments

 

 

74,390

 

 

 

93,901

 

Accounts receivable, net of allowance for doubtful accounts

 

 

 

 

 

 

 

 

of $444 and $413

 

 

59,136

 

 

 

68,782

 

Deferred costs

 

 

13,705

 

 

 

11,898

 

Prepaid expenses and other current assets

 

 

4,824

 

 

 

5,079

 

Total current assets

 

 

327,049

 

 

 

234,729

 

Long-term assets

 

 

 

 

 

 

 

 

Property and equipment, net of accumulated depreciation

 

 

 

 

 

 

 

 

of $24,257 and $21,924

 

 

9,352

 

 

 

10,437

 

Long-term investments

 

 

5,493

 

 

 

--

 

Deferred costs, net of current portion

 

 

18,155

 

 

 

17,182

 

Acquisition-related intangible assets, net

 

 

19,008

 

 

 

--

 

Goodwill

 

 

31,004

 

 

 

--

 

Other long-term assets

 

 

989

 

 

 

983

 

Total assets

 

$

411,050

 

 

$

263,331

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable

 

$

6,753

 

 

$

5,598

 

Accrued payroll and other expenses

 

 

16,484

 

 

 

16,481

 

Deferred revenue

 

 

118,346

 

 

 

116,831

 

Deferred rent

 

 

940

 

 

 

892

 

Capital leases

 

 

25

 

 

 

21

 

Total current liabilities

 

 

142,548

 

 

 

139,823

 

Long-term liabilities

 

 

 

 

 

 

 

 

Convertible senior notes, net

 

 

108,153

 

 

 

--

 

Deferred revenue, net of current portion

 

 

6,022

 

 

 

2,470

 

Deferred rent, net of current portion

 

 

2,987

 

 

 

3,483

 

Capital leases, net of current portion

 

 

110

 

 

 

26

 

Asset retirement obligation

 

 

198

 

 

 

199

 

Total liabilities

 

 

260,018

 

 

 

146,001

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

 

 

Class A and Class B Common stock

 

 

5

 

 

 

4

 

Additional paid-in capital

 

 

361,277

 

 

 

314,301

 

Accumulated other comprehensive income (loss)

 

 

11

 

 

 

(110

)

Accumulated deficit

 

 

(210,261

)

 

 

(196,865

)

Total stockholders’ equity

 

 

151,032

 

 

 

117,330

 

Total liabilities and stockholders' equity

 

$

411,050

 

 

$

263,331

 

 

 

 

 

 

 

 

 

 

*As adjusted for the year ended December 31, 2017 to reflect the adoption of Accounting Standards Update, ASU, No. 2014-09, Revenue from Contracts with Customers (Topic 606).

 

 

 

 

 


Apptio, Inc.

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

*As Adjusted

 

 

 

 

 

 

*As Adjusted

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(5,297

)

 

$

(6,912

)

 

$

(13,396

)

 

$

(14,051

)

Adjustments to reconcile net loss to net cash provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

1,308

 

 

 

1,552

 

 

 

2,684

 

 

 

3,082

 

(Accretion of discounts)/amortization of premiums on investments

 

 

(195

)

 

 

31

 

 

 

(237

)

 

 

54

 

Amortization of acquisition-related intangible assets

 

 

909

 

 

 

--

 

 

 

1,492

 

 

 

--

 

Amortization of deferred costs

 

 

4,014

 

 

 

3,348

 

 

 

7,950

 

 

 

6,616

 

Amortization of debt discount and issuance costs

 

 

1,598

 

 

 

9

 

 

 

1,774

 

 

 

18

 

Loss (gain) on disposal of property and equipment

 

 

--

 

 

 

3

 

 

 

47

 

 

 

(4

)

Stock-based compensation

 

 

5,579

 

 

 

3,685

 

 

 

10,531

 

 

 

7,310

 

Other

 

 

(573

)

 

 

--

 

 

 

--

 

 

 

--

 

Foreign exchange loss (gain)

 

 

576

 

 

 

108

 

 

 

462

 

 

 

(66

)

Change in operating assets and liabilities, net of impact of business combination

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(3,507

)

 

 

(12,768

)

 

 

15,508

 

 

 

7,330

 

Prepaid expenses and other assets

 

 

(1,658

)

 

 

1,191

 

 

 

89

 

 

 

1,481

 

Deferred costs

 

 

(5,255

)

 

 

(3,447

)

 

 

(8,163

)

 

 

(6,119

)

Accounts payable

 

 

(1,424

)

 

 

(758

)

 

 

839

 

 

 

1,037

 

Accrued expenses

 

 

1,464

 

 

 

(769

)

 

 

(1,328

)

 

 

(1,727

)

Deferred revenue

 

 

1,039

 

 

 

4,750

 

 

 

(9,674

)

 

 

(2,820

)

Deferred rent

 

 

(222

)

 

 

(198

)

 

 

(446

)

 

 

(398

)

Net cash (used in) provided by operating activities

 

 

(1,644

)

 

 

(10,175

)

 

 

8,132

 

 

 

1,743

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Business combination, net of cash acquired

 

 

(4,472

)

 

 

--

 

 

 

(39,041

)

 

 

--

 

Purchases of property and equipment

 

 

(716

)

 

 

(691

)

 

 

(1,396

)

 

 

(2,236

)

Proceeds from sale of equipment

 

 

--

 

 

 

--

 

 

 

--

 

 

 

9

 

Proceeds from maturities of investments

 

 

32,150

 

 

 

12,900

 

 

 

81,550

 

 

 

19,700

 

Purchases of investments

 

 

(48,425

)

 

 

(7,453

)

 

 

(67,218

)

 

 

(28,898

)

Return of (payments for) security deposits

 

 

81

 

 

 

(20

)

 

 

50

 

 

 

(29

)

Net cash (used in) provided by investing activities

 

 

(21,382

)

 

 

4,736

 

 

 

(26,055

)

 

 

(11,454

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from borrowings on convertible notes, net of discounts and issuance costs

 

 

--

 

 

 

--

 

 

 

139,438

 

 

 

--

 

Purchase of capped calls

 

 

--

 

 

 

--

 

 

 

(17,092

)

 

 

--

 

Proceeds from exercises of common stock options

 

 

6,427

 

 

 

4,937

 

 

 

13,942

 

 

 

5,495

 

Payment of debt issuance fees

 

 

(465

)

 

 

--

 

 

 

(465

)

 

 

--

 

Proceeds from purchases of stock under employee stock purchase plan

 

 

2,391

 

 

 

2,251

 

 

 

2,391

 

 

 

2,251

 

Payment of initial public offering costs

 

 

--

 

 

 

--

 

 

 

--

 

 

 

(243

)

Principal payments on capital lease obligations

 

 

(7

)

 

 

(10

)

 

 

(13

)

 

 

(21

)

Net cash provided by financing activities

 

 

8,346

 

 

 

7,178

 

 

 

138,201

 

 

 

7,482

 

Foreign currency effect on cash, cash equivalents and restricted cash

 

 

(392

)

 

 

191

 

 

 

(353

)

 

 

56

 

Net (decrease) increase in cash, cash equivalents and restricted cash

 

 

(15,072

)

 

 

1,930

 

 

 

119,925

 

 

 

(2,173

)

Cash, cash equivalents and restricted cash

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

 

190,066

 

 

 

37,904

 

 

 

55,069

 

 

 

42,007

 

End of period

 

$

174,994

 

 

$

39,834

 

 

$

174,994

 

 

$

39,834

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*As adjusted for the three and six months ended June 30, 2017 to reflect the adoption of Accounting Standards Update, ASU, No. 2014-09, Revenue from Contracts with Customers (Topic 606).

 

 

 

 

 

 

 

 

 

 

 


Apptio, Inc.

Results of Operations GAAP to Non-GAAP Reconciliation

(In thousands, except per share data)

(Unaudited)

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

*As Adjusted

 

 

 

 

 

 

*As Adjusted

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription

$

49,206

 

 

$

37,247

 

 

$

94,677

 

 

$

73,434

 

Professional services

 

9,839

 

 

 

7,978

 

 

 

18,438

 

 

 

15,722

 

Total revenue

 

59,045

 

 

 

45,225

 

 

 

113,115

 

 

 

89,156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP subscription

 

9,671

 

 

 

7,252

 

 

 

18,620

 

 

 

15,102

 

Non-GAAP adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

(289

)

 

 

(240

)

 

 

(608

)

 

 

(597

)

Amortization of acquisition-related intangible assets

 

(909

)

 

 

--

 

 

 

(1,492

)

 

 

--

 

Non-GAAP subscription cost of revenue

 

8,473

 

 

 

7,012

 

 

 

16,520

 

 

 

14,505

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP professional services

 

9,544

 

 

 

7,267

 

 

 

18,009

 

 

 

14,836

 

Non-GAAP adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

(479

)

 

 

(230

)

 

 

(807

)

 

 

(548

)

Non-GAAP professional services cost of revenue

$

9,065

 

 

$

7,037

 

 

$

17,202

 

 

$

14,288

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit and gross margin reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP subscription gross profit

$

39,535

 

 

$

29,995

 

 

$

76,057

 

 

$

58,332

 

Non-GAAP adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

289

 

 

 

240

 

 

 

608

 

 

 

597

 

Amortization of acquisition-related intangible assets

 

909

 

 

 

--

 

 

 

1,492

 

 

 

--

 

Non-GAAP subscription gross profit

 

40,733

 

 

 

30,235

 

 

 

78,157

 

 

 

58,929

 

GAAP subscription gross margin

 

80.3

%

 

 

80.5

%

 

 

80.3

%

 

 

79.4

%

Non-GAAP subscription gross margin

 

82.8

%

 

 

81.2

%

 

 

82.6

%

 

 

80.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP professional services gross profit

 

295

 

 

 

711

 

 

 

429

 

 

 

886

 

Non-GAAP adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

479

 

 

 

230

 

 

 

807

 

 

 

548

 

Non-GAAP professional services gross profit

 

774

 

 

 

941

 

 

 

1,236

 

 

 

1,434

 

GAAP professional services gross margin

 

3.0

%

 

 

8.9

%

 

 

2.3

%

 

 

5.6

%

Non-GAAP professional services gross margin

 

7.9

%

 

 

11.8

%

 

 

6.7

%

 

 

9.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP gross profit

 

39,830

 

 

 

30,706

 

 

 

76,486

 

 

 

59,218

 

Non-GAAP adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

768

 

 

 

470

 

 

 

1,415

 

 

 

1,145

 

Amortization of acquisition-related intangible assets

 

909

 

 

 

--

 

 

 

1,492

 

 

 

--

 

Non-GAAP gross profit

$

41,507

 

 

$

31,176

 

 

$

79,393

 

 

$

60,363

 

GAAP gross margin

 

67.5

%

 

 

67.9

%

 

 

67.6

%

 

 

66.4

%

Non-GAAP gross margin

 

70.3

%

 

 

68.9

%

 

 

70.2

%

 

 

67.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP research and development

$

12,177

 

 

$

10,263

 

 

$

24,074

 

 

$

19,921

 

Non-GAAP adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

(1,399

)

 

 

(1,112

)

 

 

(2,792

)

 

 

(2,153

)

Non-GAAP research and development

 

10,778

 

 

 

9,151

 

 

 

21,282

 

 

 

17,768

 

As a % of total revenue, non-GAAP

 

18.3

%

 

 

20.2

%

 

 

18.8

%

 

 

19.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP sales and marketing

 

24,024

 

 

 

20,992

 

 

 

46,702

 

 

 

40,609

 

Non-GAAP adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

(1,706

)

 

 

(1,077

)

 

 

(3,136

)

 

 

(2,077

)

Non-GAAP sales and marketing

 

22,318

 

 

 

19,915

 

 

 

43,566

 

 

 

38,532

 

As a % of total revenue, non-GAAP

 

37.8

%

 

 

44.0

%

 

 

38.5

%

 

 

43.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


GAAP General and administrative

 

7,499

 

 

 

6,620

 

 

 

17,653

 

 

 

13,154

 

Non-GAAP adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

(1,706

)

 

 

(1,026

)

 

 

(3,188

)

 

 

(1,935

)

Acquisition-related expenses and purchase accounting adjustment

 

590

 

 

 

--

 

 

 

(1,949

)

 

 

--

 

Non-GAAP general and administrative

 

6,383

 

 

 

5,594

 

 

 

12,516

 

 

 

11,219

 

As a % of total revenue, non-GAAP

 

10.8

%

 

 

12.4

%

 

 

11.1

%

 

 

12.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP loss from operations

 

(3,870

)

 

 

(7,169

)

 

 

(11,943

)

 

 

(14,466

)

Non-GAAP adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

5,579

 

 

 

3,685

 

 

 

10,531

 

 

 

7,310

 

Acquisition-related expenses and purchase accounting adjustment

 

(590

)

 

 

--

 

 

 

1,949

 

 

 

--

 

Amortization of acquisition-related intangible assets

 

909

 

 

 

--

 

 

 

1,492

 

 

 

--

 

Non-GAAP income (loss) from operations

$

2,028

 

 

$

(3,484

)

 

$

2,029

 

 

$

(7,156

)

Loss from operations as a percentage of revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP loss from operations

 

(6.6

%)

 

 

(15.9

%)

 

 

(10.6

%)

 

 

(16.2

%)

Non-GAAP income (loss) from operations

 

3.4

%

 

 

(7.7

%)

 

 

1.8

%

 

 

(8.0

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

$

(5,297

)

 

$

(6,912

)

 

$

(13,396

)

 

$

(14,051

)

Non-GAAP adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

5,579

 

 

 

3,685

 

 

 

10,531

 

 

 

7,310

 

Acquisition-related expenses and purchase accounting adjustment

 

(590

)

 

 

--

 

 

 

1,949

 

 

 

--

 

Amortization of acquisition-related intangible assets

 

909

 

 

 

--

 

 

 

1,492

 

 

 

--

 

Non-GAAP Net income (loss)

$

601

 

 

$

(3,227

)

 

$

576

 

 

$

(6,741

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in Non-GAAP basic net income (loss) per share

 

43,921

 

 

 

39,175

 

 

 

43,345

 

 

 

38,793

 

Effect of potentially dilutive shares

 

4,668

 

 

 

--

 

 

 

4,794

 

 

 

--

 

Weighted-average shares used in Non-GAAP diluted net income (loss) per share

 

48,589

 

 

 

39,175

 

 

 

48,139

 

 

 

38,793

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.01

 

 

$

(0.08

)

 

$

0.01

 

 

$

(0.17

)

Diluted

$

0.01

 

 

$

(0.08

)

 

$

0.01

 

 

$

(0.17

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*As adjusted for the three and six months ended June 30, 2017 to reflect the adoption of Accounting Standards Update, ASU, No. 2014-09, Revenue from Contracts with Customers (Topic 606).

 

 

 

 

 

 

 

 


 


 

Apptio, Inc.

Free Cash Flow Non-GAAP Reconciliation

(In thousands)

(Unaudited)

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

*As Adjusted

 

 

 

 

 

 

*As Adjusted

 

 

 

 

 

Net cash (used in) provided by operating activities

 

$

(1,644

)

 

$

(10,175

)

 

$

8,132

 

 

$

1,743

 

Less: purchases of property and equipment

 

 

(716

)

 

 

(691

)

 

 

(1,396

)

 

 

(2,236

)

Free cash flow

 

$

(2,360

)

 

$

(10,866

)

 

$

6,736

 

 

$

(493

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*As adjusted for the three and six months ended June 30, 2017 to reflect the adoption of Accounting Standards Update, ASU, No. 2014-09, Revenue from Contracts with Customers (Topic 606).

 

 

 

 

 

 

 

 

 

 

 

© 2018 Apptio, Inc. All rights reserved. Apptio and the Apptio logo are registered trademarks of Apptio, Inc. All other brand and product names are trademarks or registered trademarks of their respective holders.

 

Investor Contact:

Susanna Morgan

(425) 279-6101

ir@apptio.com

 

Media Contact:

Sarah Vreugdenhil

(425) 279-6097  

pr@apptio.com