CAMBRIDGE, Mass., May 5, 2022 /PRNewswire/ -- HubSpot, Inc. (NYSE: HUBS), the customer relationship management (CRM) platform for scaling companies, today announced financial results for the first quarter ended March 31, 2022.
Financial Highlights:
Operating Income (Loss)
Net Income (Loss)
Balance Sheet and Cash Flow
Additional Recent Business Highlights
"In the first quarter, we continued to make meaningful progress toward our goal of becoming the #1 CRM platform for scaling companies," said Yamini Rangan, Chief Executive Officer at HubSpot. "Despite uncertainty in the world, we remained resilient and committed to empowering our customers to grow their businesses. I'm particularly excited about the Service Hub relaunch and the robust new features we introduced to help customers deliver even more exceptional service. Looking ahead, 2022 is a year of focus and consistency. We will continue to execute on our key strategy priorities and solve for our customers."
Business OutlookBased on information available as of May 5, 2022, HubSpot is issuing guidance for the second quarter of 2022 and full year 2022 as indicated below.
Second Quarter 2022:
Full Year 2022:
Use of Non-GAAP Financial MeasuresIn our earnings press releases, conference calls, slide presentations, and webcasts, we may use or discuss non-GAAP financial measures, as defined by Regulation G. The GAAP financial measure most directly comparable to each non-GAAP financial measure used or discussed, and a reconciliation of the differences between each non-GAAP financial measure and the comparable GAAP financial measure, are included in this press release after the consolidated financial statements. Our earnings press releases containing such non-GAAP reconciliations can be found in the Investors section of our website ir.hubspot.com.
Conference Call InformationHubSpot will host a conference call on Thursday, May 5, 2022 at 4:30 p.m. Eastern Time (ET) to discuss the company's first quarter 2022 financial results and its business outlook. To register for this conference call, please use this dial in registration link or visit HubSpot's Investor Relations website at ir.hubspot.com. After registering, a confirmation email will be sent, including dial-in details and a unique code for entry. Participants who wish to register for the conference call webcast please use this link.
Following the conference call, a replay will be available at (866) 813-9403 (domestic) or +44 (204) 525-0658 (international). The replay passcode is 734602. An archived webcast of this conference call will also be available on HubSpot's Investor Relations website at ir.hubspot.com.
The company has used, and intends to continue to use, the investor relations portion of its website as a means of disclosing material non-public information and for complying with disclosure obligations under Regulation FD.
About HubSpotHubSpot is a leading CRM platform that provides software and support to help companies grow better. The platform includes marketing, sales, service, operations, and website management products that start free and scale to meet our customers' needs at any stage of growth. Today, over 143,000 customers across more than 120 countries use HubSpot's powerful and easy-to-use tools and integrations to attract, engage, and delight customers. Learn more at www.hubspot.com.
Cautionary Language Concerning Forward-Looking StatementsThis press release includes certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding management's expectations of future financial and operational performance and operational expenditures, expected growth, and business outlook, including our financial guidance for the second fiscal quarter of and full year 2022; and statements regarding our positioning for future growth and market leadership; statements regarding expected market trends, future priorities and related investments, and opportunities. These forward-looking statements include, but are not limited to, plans, objectives, expectations and intentions and other statements contained in this press release that are not historical facts and statements identified by words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates" or words of similar meaning. These forward-looking statements reflect our current views about our plans, intentions, expectations, strategies and prospects, which are based on the information currently available to us and on assumptions we have made. Although we believe that our plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, we can give no assurance that the plans, intentions, expectations or strategies will be attained or achieved. Furthermore, actual results may differ materially from those described in the forward-looking statements and will be affected by a variety of risks and factors that are beyond our control including, without limitation, risks associated with our history of losses; our ability to retain existing customers and add new customers; the continued growth of the market for a CRM platform; our ability to differentiate our platform from competing products and technologies; our ability to manage our growth effectively to maintain our high level of service; our ability to maintain and expand relationships with our solutions partners; our ability to successfully recruit and retain highly-qualified personnel; the price volatility of our common stock; the impact of geo-political conflicts, inflation, macroeconomic instability, and the COVID-19 pandemic on our business, the broader economy, our workforce and operations, and our ability to forecast our future financial performance; and other risks set forth under the caption "Risk Factors" in our SEC filings. We assume no obligation to update any forward-looking statements contained in this document as a result of new information, future events or otherwise.
Consolidated Balance Sheets (in thousands) |
||||||||
March 31, |
December 31, |
|||||||
2022 |
2021 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
408,433 |
$ |
377,013 |
||||
Short-term investments |
826,449 |
820,962 |
||||||
Accounts receivable |
152,729 |
157,362 |
||||||
Deferred commission expense |
63,210 |
59,849 |
||||||
Prepaid expenses and other current assets |
40,260 |
38,388 |
||||||
Total current assets |
1,491,081 |
1,453,574 |
||||||
Long-term investments |
195,045 |
174,895 |
||||||
Property and equipment, net |
102,751 |
96,134 |
||||||
Capitalized software development costs, net |
44,020 |
39,858 |
||||||
Right-of-use assets |
276,548 |
280,828 |
||||||
Deferred commission expense, net of current portion |
47,181 |
42,681 |
||||||
Other assets |
39,918 |
29,244 |
||||||
Intangible assets, net |
9,988 |
10,565 |
||||||
Goodwill |
46,770 |
47,075 |
||||||
Total assets |
$ |
2,253,302 |
$ |
2,174,854 |
||||
Liabilities and stockholders' equity |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ |
8,321 |
$ |
2,773 |
||||
Accrued compensation costs |
60,595 |
63,836 |
||||||
Accrued expenses and other current liabilities |
84,825 |
74,457 |
||||||
Convertible senior notes |
19,367 |
19,630 |
||||||
Operating lease liabilities |
30,947 |
26,364 |
||||||
Deferred revenue |
457,916 |
430,414 |
||||||
Total current liabilities |
661,971 |
617,474 |
||||||
Operating lease liabilities, net of current portion |
278,056 |
283,873 |
||||||
Deferred revenue, net of current portion |
4,700 |
4,473 |
||||||
Other long-term liabilities |
21,992 |
12,134 |
||||||
Convertible senior notes, net of current portion |
452,747 |
383,101 |
||||||
Total liabilities |
1,419,466 |
1,301,055 |
||||||
Stockholders' equity: |
||||||||
Common stock |
48 |
47 |
||||||
Additional paid-in capital |
1,378,457 |
1,436,089 |
||||||
Accumulated other comprehensive (loss) income |
(5,696) |
(1,339) |
||||||
Accumulated deficit |
(538,973) |
(560,998) |
||||||
Total stockholders' equity |
833,836 |
873,799 |
||||||
Total liabilities and stockholders' equity |
$ |
2,253,302 |
$ |
2,174,854 |
Consolidated Statements of Operations (in thousands, except per share data) |
|||||||
For the Three Months Ended March 31, |
|||||||
2022 |
2021 |
||||||
Revenues: |
|||||||
Subscription |
$ |
384,956 |
$ |
270,263 |
|||
Professional services and other |
10,643 |
11,102 |
|||||
Total revenue |
395,599 |
281,365 |
|||||
Cost of revenues: |
|||||||
Subscription |
59,384 |
43,853 |
|||||
Professional services and other |
13,552 |
10,881 |
|||||
Total cost of revenues |
72,936 |
54,734 |
|||||
Gross profit |
322,663 |
226,631 |
|||||
Operating expenses: |
|||||||
Research and development |
92,736 |
68,396 |
|||||
Sales and marketing |
197,134 |
141,017 |
|||||
General and administrative |
43,947 |
32,250 |
|||||
Total operating expenses |
333,817 |
241,663 |
|||||
Loss from operations |
(11,154) |
(15,032) |
|||||
Other expense: |
|||||||
Interest income |
515 |
475 |
|||||
Interest expense |
(950) |
(9,399) |
|||||
Other income |
3,692 |
660 |
|||||
Total other expense |
3,257 |
(8,264) |
|||||
Loss before income tax expense |
(7,897) |
(23,296) |
|||||
Income tax (expense) benefit |
(1,444) |
137 |
|||||
Net loss |
$ |
(9,341) |
$ |
(23,159) |
|||
Net loss per share, basic and diluted |
$ |
(0.20) |
$ |
(0.50) |
|||
Weighted average common shares used in |
47,577 |
46,428 |
Consolidated Statements of Cash Flows (in thousands) |
||||||||
For the Three Months Ended March 31, |
||||||||
2022 |
2021 |
|||||||
Operating Activities: |
||||||||
Net loss |
(9,341) |
$ |
(23,159) |
|||||
Adjustments to reconcile net loss to net cash and cash equivalents provided |
||||||||
Depreciation and amortization |
12,798 |
11,208 |
||||||
Stock-based compensation |
45,704 |
32,423 |
||||||
Loss on early extinguishment of 2022 Convertible Notes |
— |
2,406 |
||||||
Repayment of 2022 Convertible Notes attributable to the debt discount |
— |
(9,805) |
||||||
Gain on strategic investments |
(4,221) |
— |
||||||
Benefit from deferred income taxes |
(246) |
(1,006) |
||||||
Amortization of debt discount and issuance costs |
507 |
6,493 |
||||||
Amortization of bond discount |
585 |
515 |
||||||
Unrealized currency translation |
703 |
(49) |
||||||
Changes in assets and liabilities |
||||||||
Accounts receivable |
3,552 |
16,475 |
||||||
Prepaid expenses and other assets |
(3,927) |
2,715 |
||||||
Deferred commission expense |
(8,354) |
(6,305) |
||||||
Right-of-use assets |
6,528 |
10,354 |
||||||
Accounts payable |
3,625 |
4,598 |
||||||
Accrued expenses and other liabilities |
7,135 |
(2,429) |
||||||
Operating lease liabilities |
(2,318) |
(9,272) |
||||||
Deferred revenue |
29,496 |
27,538 |
||||||
Net cash and cash equivalents provided by operating activities |
82,226 |
62,700 |
||||||
Investing Activities: |
||||||||
Purchases of investments |
(435,547) |
(362,288) |
||||||
Maturities of investments |
405,219 |
376,918 |
||||||
Purchases of property and equipment |
(9,940) |
(3,967) |
||||||
Acquisition of a business, net of cash acquired |
— |
(16,810) |
||||||
Purchases of strategic investments |
(5,046) |
(1,850) |
||||||
Equity method investment |
— |
(2,308) |
||||||
Capitalization of software development costs |
(9,722) |
(7,341) |
||||||
Net cash and cash equivalents used in investing activities |
(55,036) |
(17,646) |
||||||
Financing Activities: |
||||||||
Proceeds from settlement of Convertible Note Hedges related to the 2022 |
— |
723 |
||||||
Repayment of 2022 Convertible Notes attributable to the principal |
— |
(35,900) |
||||||
Repayment of 2025 Convertible Notes attributable to the principal |
(1,619) |
— |
||||||
Employee taxes paid related to the net share settlement of stock-based awards |
(4,354) |
(2,964) |
||||||
Proceeds related to the issuance of common stock under stock plans |
11,852 |
16,339 |
||||||
Net cash and cash equivalents provided by (used in) financing |
5,879 |
(21,802) |
||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
(1,649) |
(3,877) |
||||||
Net increase in cash, cash equivalents and restricted cash |
31,420 |
19,375 |
||||||
Cash, cash equivalents and restricted cash, beginning of period |
380,042 |
381,152 |
||||||
Cash, cash equivalents and restricted cash, end of period |
$ |
411,462 |
$ |
400,527 |
Reconciliation of non-GAAP operating income and operating margin (in thousands, except percentages) |
||||||
Three Months Ended March 31, |
||||||
2022 |
2021 |
|||||
GAAP operating loss |
$ |
(11,154) |
$ |
(15,032) |
||
Stock-based compensation |
45,704 |
32,423 |
||||
Amortization of acquired intangible assets |
410 |
345 |
||||
Acquisition related expenses |
— |
1,195 |
||||
Non-GAAP operating income |
$ |
34,960 |
$ |
18,931 |
||
GAAP operating margin |
(2.8) |
% |
(5.3) |
% |
||
Non-GAAP operating margin |
8.8 |
% |
6.7 |
% |
||
Reconciliation of non-GAAP net income (in thousands, except per share amounts) |
||||||
Three Months Ended March 31, |
||||||
2022 |
2021 |
|||||
GAAP net loss |
$ |
(9,341) |
(23,159) |
|||
Stock-based compensation |
45,704 |
32,423 |
||||
Amortization of acquired intangibles assets |
410 |
345 |
||||
Acquisition related expenses |
— |
1,195 |
||||
Non-cash interest expense for amortization of debt discount and debt issuance costs |
507 |
6,493 |
||||
Gain on strategic investments |
(4,221) |
— |
||||
Loss on early extinguishment of 2022 Convertible Notes |
— |
2,406 |
||||
Gain on equity method investment |
(105) |
— |
||||
Income tax effects of non-GAAP items |
(5,436) |
(4,050) |
||||
Non-GAAP net income |
$ |
27,518 |
15,653 |
|||
Non-GAAP net income per share: |
||||||
Basic |
$ |
0.58 |
$ |
0.34 |
||
Diluted |
$ |
0.54 |
$ |
0.31 |
||
Shares used in non-GAAP per share calculations |
||||||
Basic |
47,577 |
46,428 |
||||
Diluted |
51,201 |
50,436 |
Reconciliation of non-GAAP expense and expense as a percentage of revenue (in thousands, except percentages) |
|||||||||||||||||||||||||||||||
Three Months Ended March 31, |
|||||||||||||||||||||||||||||||
2022 |
2021 |
||||||||||||||||||||||||||||||
COS, |
COS, |
R&D |
S&M |
G&A |
COS, |
COS, |
R&D |
S&M |
G&A |
||||||||||||||||||||||
GAAP expense |
$ |
59,384 |
$ |
13,552 |
$ |
92,736 |
$ |
197,134 |
$ |
43,947 |
$ |
43,853 |
$ |
10,881 |
$ |
68,396 |
$ |
141,017 |
$ |
32,250 |
|||||||||||
Stock -based compensation |
(1,823) |
(835) |
(16,986) |
(16,869) |
(9,191) |
(1,310) |
(697) |
(11,484) |
(13,629) |
(5,303) |
|||||||||||||||||||||
Amortization of acquired |
(321) |
— |
— |
(89) |
— |
(239) |
— |
— |
(106) |
— |
|||||||||||||||||||||
Acquisition related expenses |
— |
— |
— |
— |
— |
— |
— |
(344) |
(367) |
(484) |
|||||||||||||||||||||
Non-GAAP expense |
$ |
57,240 |
$ |
12,717 |
$ |
75,750 |
$ |
180,176 |
$ |
34,756 |
$ |
42,304 |
$ |
10,184 |
$ |
56,568 |
$ |
126,915 |
$ |
26,463 |
|||||||||||
GAAP expense as a |
15.0 |
% |
3.4 |
% |
23.4 |
% |
49.8 |
% |
11.1 |
% |
15.6 |
% |
3.9 |
% |
24.3 |
% |
50.1 |
% |
11.5 |
% |
|||||||||||
Non-GAAP expense as a |
14.5 |
% |
3.2 |
% |
19.1 |
% |
45.5 |
% |
8.8 |
% |
15.0 |
% |
3.6 |
% |
20.1 |
% |
45.1 |
% |
9.4 |
% |
Reconciliation of non-GAAP subscription margin (in thousands, except percentages) |
|||||||
Three Months Ended March 31, |
|||||||
2022 |
2021 |
||||||
GAAP subscription margin |
$ |
325,572 |
$ |
226,410 |
|||
Stock -based compensation |
1,823 |
1,310 |
|||||
Amortization of acquired intangible assets |
321 |
239 |
|||||
Non-GAAP subscription margin |
$ |
327,716 |
$ |
227,959 |
|||
GAAP subscription margin percentage |
84.6 |
% |
83.8 |
% |
|||
Non-GAAP subscription margin percentage |
85.1 |
% |
84.3 |
% |
|||
Reconciliation of free cash flow |
|||||||
(in thousands) |
|||||||
Three Months Ended March 31, |
|||||||
2022 |
2021 |
||||||
GAAP net cash and cash equivalents provided by operating activities |
$ |
82,226 |
$ |
62,700 |
|||
Purchases of property and equipment |
(9,940) |
(3,967) |
|||||
Capitalization of software development costs |
(9,722) |
(7,341) |
|||||
Repayment of 2022 Convertible Notes attributable to the debt discount |
— |
9,805 |
|||||
Free cash flow |
$ |
62,564 |
$ |
61,197 |
|||
Reconciliation of operating cash flow (in thousands) |
|||||||
Three Months Ended March 31, |
|||||||
2022 |
2021 |
||||||
GAAP net cash and cash equivalents provided by operating activities |
$ |
82,226 |
$ |
62,700 |
|||
Repayment of 2022 Convertible Notes attributable to the debt discount |
— |
9,805 |
|||||
Operating cash flow, excluding repayment of convertible debt |
$ |
82,226 |
$ |
72,505 |
|||
Reconciliation of forecasted non-GAAP operating income |
|||||||
Three Months Ended |
Year Ended |
||||||
GAAP operating income range |
($56,323)-($55,323) |
($144,786)-($142,786) |
|||||
Stock-based compensation |
82,920 |
295,167 |
|||||
Amortization of acquired intangible assets |
403 |
1,619 |
|||||
Non-GAAP operating income range |
$27,000-$28,000 |
$152,000-$154,000 |
Reconciliation of forecasted non-GAAP net income and non-GAAP net income per share |
|||||||
Three Months Ended |
Year Ended |
||||||
GAAP net loss range |
($58,881)-($57,631) |
($147,325)-($146,075) |
|||||
Stock-based compensation |
82,920 |
295,167 |
|||||
Amortization of acquired intangible assets |
403 |
1,619 |
|||||
Non-cash interest expense for amortization of debt issuance costs |
510 |
2,013 |
|||||
Gain on strategic investments |
— |
(4,221) |
|||||
Gain on equity method investment |
— |
(105) |
|||||
Income tax effects of non-GAAP items |
($3,452)-($3,702) |
($23,648)-($23,898) |
|||||
Non-GAAP net income range |
$21,500-$22,500 |
$123,500-$124,500 |
|||||
GAAP net income per basic and diluted share |
($1.23)-($1.20) |
($3.05)-($3.02) |
|||||
Non-GAAP net income per diluted share |
$0.42-$0.44 |
$2.40-$2.42 |
|||||
Weighted average common shares used in computing GAAP basic and diluted net loss per share: |
47,837 |
48,334 |
|||||
Weighted average common shares used in computing non-GAAP diluted net loss per share: |
51,200 |
51,466 |
HubSpot's estimates of stock-based compensation, amortization of acquired intangible assets, non-cash interest expense for amortization of debt issuance costs, and income tax effects of non-GAAP items assume, among other things, the occurrence of no additional acquisitions, and no further revisions to stock-based compensation and related expenses.
Non-GAAP Financial Measures We report our financial results in accordance with accounting principles generally accepted in the United States of America, or GAAP. However, management believes that, in order to properly understand our short-term and long-term financial and operational trends, investors may wish to consider the impact of 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 frequency and impact on continuing operations. In this release, HubSpot's non-GAAP operating income, operating margin, subscription margin, expense, expense as a percentage of revenue, net income, operating and free cash flow are not presented in accordance with GAAP and are not intended to be used in lieu of GAAP presentations of results of operations. Free cash flow is defined as cash and cash equivalents provided by or used in operating activities less purchases of property and equipment and capitalization of software development costs, plus repayments of convertible notes attributable to debt discount. We believe information regarding free cash flow provides useful information to investors in understanding and evaluating the strength of liquidity and available cash provides a comparable framework for assessing how our business performed when compared to prior periods which excluded repayments of our convertible notes attributable to debt discount from operating cash flow. We no longer exclude such repayments as a result of the adoption on January 1, 2022 of Accounting Standards Update ("ASU") 2020-06.
Management believes that these non-GAAP financial measures provide additional means of evaluating period-over-period operating performance. Specifically, these non-GAAP financial measures provide management with additional means to understand and evaluate the operating results and trends in our ongoing business by eliminating certain non-cash expenses and other items that management believes might otherwise make comparisons of our ongoing business with prior periods more difficult, obscure trends in ongoing operations, or reduce management's ability to make useful forecasts. In addition, management understands that some investors and financial analysts find this information helpful in analyzing our financial and operational performance and comparing this performance to our peers and competitors. However, these non-GAAP financial measures have limitations as an analytical tool and are not intended to be an alternative to financial 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. We intend to provide these non-GAAP financial measures as part of our future earnings discussions and, therefore, the inclusion of these non-GAAP financial measures will provide consistency in our financial reporting. Management may, however, utilize other measures to illustrate performance in the future. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures. A reconciliation of our non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included above in this press release.
These non-GAAP measures exclude stock-based compensation, amortization of acquired intangible assets, acquisition related expenses, non-cash interest expense for the amortization of debt issuance costs, loss on early extinguishment of 2022 Convertible Notes, gain or loss on strategic investments, gain or loss on equity method investment, and account for the income tax effects of the exclusion of these non-GAAP items. We believe investors may want to incorporate the effects of these items in order to compare our financial performance with that of other companies and between time periods:
A. |
Stock-based compensation is a non-cash expense accounted for in accordance with FASB ASC Topic 718. We believe that the exclusion of stock-based compensation expense allows for financial results that are more indicative of our operational performance and provide for a useful comparison of our operating results to prior periods and to our peer companies because stock-based compensation expense varies from period to period and company to company due to such things as differing valuation methodologies and changes in stock price. |
B. |
Expense for the amortization of acquired intangible assets, excluding backlog acquired intangible assets amortized as contra revenue, is excluded from non-GAAP expense and income measures as HubSpot views amortization of these assets as arising from pre-acquisition activities determined at the time of an acquisition. While these intangible assets are evaluated for impairment regularly, amortization of the cost of purchased intangibles is a non-cash expense that is not typically affected by operations during any particular period. Valuation and subsequent amortization of intangible assets can also be inconsistent in amount and frequency because they can significantly vary based on the timing and size of acquisitions and the inherently subjective nature of the degree to which a purchase price is allocated to intangible assets. We believe that the exclusion of this amortization expense provides for a useful comparison of our operating results to prior periods, for which we have historically excluded amortization expense, and to our peer companies, which commonly exclude acquired intangible asset amortization. It is important to note that although we exclude amortization of acquired intangible assets from our non-GAAP expense and income measures, revenue generated from such intangibles is included within our non-GAAP income measures. The use of these intangible assets contributed to our revenues earned during the periods presented and will contribute to future periods as well. |
C. |
Acquisition related expenses, such as transaction costs and retention payments, are expenses that are not necessarily reflective of operational performance during a period. We believe that the exclusion of these expenses provides for a useful comparison of our operating results to prior periods and to our peer companies, which commonly exclude these expenses. |
D. |
In May 2017, the Company issued $400 million of convertible notes due in 2022 with a coupon interest rate of 0.25%. In June 2020, the Company issued $460 million of convertible notes due in 2025 with a coupon interest rate of 0.375%. In August 2020, the FASB published ASU 2020-06, which was adopted on January 1, 2022. ASU 2020-06 simplifies the accounting for convertible debt and other equity-linked instruments and eliminates requirements to separately account for liability and equity components of such convertible debt instruments. Consequently, our convertible notes are accounted for as a single liability and the discount created by the recognition of a component of the convertible debt in equity is eliminated. The issuance cost of the debt is amortized as interest expense over the remaining term of the debt. We believe the exclusion of this non-cash interest expense provides for a useful comparison of our operating results to prior periods and to our peer companies. |
Prior to January 1, 2022, the difference between the fair value and carrying value of debt conversion settlements was recorded as a loss on early extinguishment of debt within interest expense. Upon the adoption of ASU 2020-06, no loss is recognized. |
|
E. |
Strategic investments consist of non-controlling equity investments in privately held companies. The recognition of gains or losses can vary significantly across periods and we do not view them to be indicative of our fundamental operating activities and believe the exclusion of gains or losses provides for a useful comparison of our operating results to prior periods and to our peer companies. |
F. |
We made a contribution to the Black Economic Development Fund (the "investee") managed by the Local Initiatives Support Corporation and have committed to make additional capital contributions. We account for this investment under the equity method of accounting. The proportionate share of our equity method investee's net earnings have been excluded in order to provide a comparable view of our operating results to prior periods and to our peer companies. We believe this activity is not reflective of our recurring core business operating results. |
G. |
The effects of income taxes on non-GAAP items reflect a fixed long-term projected tax rate of 20% to provide better consistency across reporting periods. To determine this long-term non-GAAP tax rate, we exclude the impact of other non-GAAP adjustments and take into account other factors such as our current operating structure and existing tax positions in various jurisdictions. We will periodically reevaluate this tax rate, as necessary, for significant events such as relevant tax law changes and material changes in our forecasted geographic earnings mix. |
КЕМБРИДЖ, Массачусетс, 5 мая 2022 г. /PRNewswire/ -- HubSpot, Inc. (NYSE: HUBS), платформа управления взаимоотношениями с клиентами (CRM) для масштабирования компаний, сегодня объявила финансовые результаты за первый квартал, закончившийся 31 марта 2022 года.
Основные финансовые показатели:
Операционный доход (Убыток)
Чистая Прибыль (Убыток)
Баланс и движение денежных средств
Дополнительные Последние События в Бизнесе
"В первом квартале мы продолжали добиваться значительного прогресса в достижении нашей цели - стать CRM-платформой № 1 для масштабирования компаний", - сказала Ямини Ранган, главный исполнительный директор HubSpot. "Несмотря на неопределенность в мире, мы оставались устойчивыми и приверженными расширению возможностей наших клиентов для развития их бизнеса. Я особенно рад перезапуску Service Hub и новым надежным функциям, которые мы внедрили, чтобы помочь клиентам предоставлять еще более исключительный сервис. Заглядывая вперед, можно сказать, что 2022 год - это год целенаправленности и последовательности. Мы будем продолжать выполнять наши ключевые стратегические приоритеты и решать проблемы для наших клиентов".
Бизнес-прогноз На основе информации, доступной по состоянию на 5 мая 2022 года, HubSpot публикует рекомендации на второй квартал 2022 года и весь 2022 год, как указано ниже.
Второй квартал 2022 года:
Полный 2022 год:
Использование финансовых показателей, не относящихся к GAAP, В наших пресс-релизах о доходах, телефонных конференциях, слайд-презентациях и веб-трансляциях мы можем использовать или обсуждать финансовые показатели, не относящиеся к GAAP, как определено Положением G. Финансовый показатель GAAP, наиболее непосредственно сопоставимый с каждым используемым или обсуждаемым финансовым показателем, не относящимся к GAAP, и сверка различий между каждым финансовым показателем, не относящимся к GAAP, и сопоставимым финансовым показателем GAAP, включены в настоящий пресс-релиз после консолидированной финансовой отчетности. Наши пресс-релизы о доходах, содержащие такие выверки, не относящиеся к GAAP, можно найти в разделе "Инвесторы" нашего веб-сайта ir.HubSpot.com .
Конференц-связь InformationHubSpot проведет конференц-связь в четверг, 5 мая 2022 года, в 4:30 вечера по восточному времени (ET), чтобы обсудить финансовые результаты компании за первый квартал 2022 года и перспективы ее бизнеса. Чтобы зарегистрироваться на эту конференцию, пожалуйста, воспользуйтесь этой регистрационной ссылкой для набора номера или посетите веб-сайт HubSpot по связям с инвесторами по адресу ir.HubSpot.com . После регистрации будет отправлено электронное письмо с подтверждением, включая данные для набора номера и уникальный код для входа. Участники, желающие зарегистрироваться для участия в веб-трансляции телефонной конференции, пожалуйста, воспользуйтесь этой ссылкой.
После телефонной конференции повтор будет доступен по телефону (866) 813-9403 (внутренний) или +44 (204) 525-0658 (международный). Пароль для воспроизведения - 734602. Архивная веб-трансляция этой телефонной конференции также будет доступна на веб-сайте HubSpot по связям с инвесторами по адресу ir.HubSpot.com .
Компания использовала и намерена продолжать использовать раздел своего веб-сайта, посвященный связям с инвесторами, в качестве средства раскрытия существенной непубличной информации и для выполнения обязательств по раскрытию информации в соответствии с Положением FD.
О компании HubSpotHubSpot - ведущая CRM-платформа, предоставляющая программное обеспечение и поддержку, помогающие компаниям расти лучше. Платформа включает в себя продукты для маркетинга, продаж, обслуживания, операций и управления веб-сайтами, которые запускаются бесплатно и масштабируются для удовлетворения потребностей наших клиентов на любой стадии роста. Сегодня более 143 000 клиентов в более чем 120 странах используют мощные и простые в использовании инструменты и интеграции HubSpot, чтобы привлекать, привлекать и радовать клиентов. Узнайте больше на сайте www.HubSpot.com .
Предостерегающие формулировки В отношении прогнозных заявленийэтот пресс-релиз содержит определенные "прогнозные заявления" по смыслу Закона о реформе судебных разбирательств по частным ценным бумагам 1995 года, включая заявления относительно ожиданий руководства относительно будущих финансовых и операционных показателей и операционных расходов, ожидаемого роста и перспектив бизнеса, включая наши финансовые рекомендации на второй финансовый квартал и весь 2022 год; и заявления относительно нашего позиционирования для будущего роста и лидерства на рынке; заявления относительно ожидаемых тенденций рынка, будущих приоритетов и связанных с ними инвестиций и возможностей. Эти прогнозные заявления включают, но не ограничиваются ими, планы, цели, ожидания и намерения, а также другие заявления, содержащиеся в настоящем пресс-релизе, которые не являются историческими фактами и заявлениями, обозначаемыми такими словами, как "ожидает", "ожидает", "намеревается", "планирует", "полагает", "ищет", "оценивает" или слова с аналогичным значением. Эти прогнозные заявления отражают наши текущие взгляды на наши планы, намерения, ожидания, стратегии и перспективы, которые основаны на имеющейся у нас в настоящее время информации и сделанных нами предположениях. Хотя мы считаем, что наши планы, намерения, ожидания, стратегии и перспективы, отраженные в этих прогнозных заявлениях или предлагаемые ими, являются разумными, мы не можем дать никаких гарантий в том, что планы, намерения, ожидания или стратегии будут реализованы или реализованы. Кроме того, фактические результаты могут существенно отличаться от результатов, описанных в прогнозных заявлениях, и на них будут влиять различные риски и факторы, которые находятся вне нашего контроля, включая, помимо прочего, риски, связанные с нашей историей потерь; наша способность удерживать существующих клиентов и добавлять новых клиентов; продолжающийся рост рынок CRM-платформы; наша способность отличать нашу платформу от конкурирующих продуктов и технологий; наша способность эффективно управлять нашим ростом для поддержания высокого уровня обслуживания; наша способность поддерживать и расширять отношения с нашими партнерами по решениям; наша способность успешно набирать и удерживать высококвалифицированный персонал; цена волатильность наших обыкновенных акций; влияние геополитических конфликтов, инфляции, макроэкономической нестабильности и пандемии COVID-19 на наш бизнес, экономику в целом, нашу рабочую силу и операции, а также нашу способность прогнозировать наши будущие финансовые показатели; и другие риски, указанные в разделе "Факторы риска". в наших заявках SEC. Мы не берем на себя никаких обязательств по обновлению каких-либо прогнозных заявлений, содержащихся в этом документе, в результате новой информации, будущих событий или иным образом.
Consolidated Balance Sheets (in thousands) |
||||||||
March 31, |
December 31, |
|||||||
2022 |
2021 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
408,433 |
$ |
377,013 |
||||
Short-term investments |
826,449 |
820,962 |
||||||
Accounts receivable |
152,729 |
157,362 |
||||||
Deferred commission expense |
63,210 |
59,849 |
||||||
Prepaid expenses and other current assets |
40,260 |
38,388 |
||||||
Total current assets |
1,491,081 |
1,453,574 |
||||||
Long-term investments |
195,045 |
174,895 |
||||||
Property and equipment, net |
102,751 |
96,134 |
||||||
Capitalized software development costs, net |
44,020 |
39,858 |
||||||
Right-of-use assets |
276,548 |
280,828 |
||||||
Deferred commission expense, net of current portion |
47,181 |
42,681 |
||||||
Other assets |
39,918 |
29,244 |
||||||
Intangible assets, net |
9,988 |
10,565 |
||||||
Goodwill |
46,770 |
47,075 |
||||||
Total assets |
$ |
2,253,302 |
$ |
2,174,854 |
||||
Liabilities and stockholders' equity |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ |
8,321 |
$ |
2,773 |
||||
Accrued compensation costs |
60,595 |
63,836 |
||||||
Accrued expenses and other current liabilities |
84,825 |
74,457 |
||||||
Convertible senior notes |
19,367 |
19,630 |
||||||
Operating lease liabilities |
30,947 |
26,364 |
||||||
Deferred revenue |
457,916 |
430,414 |
||||||
Total current liabilities |
661,971 |
617,474 |
||||||
Operating lease liabilities, net of current portion |
278,056 |
283,873 |
||||||
Deferred revenue, net of current portion |
4,700 |
4,473 |
||||||
Other long-term liabilities |
21,992 |
12,134 |
||||||
Convertible senior notes, net of current portion |
452,747 |
383,101 |
||||||
Total liabilities |
1,419,466 |
1,301,055 |
||||||
Stockholders' equity: |
||||||||
Common stock |
48 |
47 |
||||||
Additional paid-in capital |
1,378,457 |
1,436,089 |
||||||
Accumulated other comprehensive (loss) income |
(5,696) |
(1,339) |
||||||
Accumulated deficit |
(538,973) |
(560,998) |
||||||
Total stockholders' equity |
833,836 |
873,799 |
||||||
Total liabilities and stockholders' equity |
$ |
2,253,302 |
$ |
2,174,854 |
Consolidated Statements of Operations (in thousands, except per share data) |
|||||||
For the Three Months Ended March 31, |
|||||||
2022 |
2021 |
||||||
Revenues: |
|||||||
Subscription |
$ |
384,956 |
$ |
270,263 |
|||
Professional services and other |
10,643 |
11,102 |
|||||
Total revenue |
395,599 |
281,365 |
|||||
Cost of revenues: |
|||||||
Subscription |
59,384 |
43,853 |
|||||
Professional services and other |
13,552 |
10,881 |
|||||
Total cost of revenues |
72,936 |
54,734 |
|||||
Gross profit |
322,663 |
226,631 |
|||||
Operating expenses: |
|||||||
Research and development |
92,736 |
68,396 |
|||||
Sales and marketing |
197,134 |
141,017 |
|||||
General and administrative |
43,947 |
32,250 |
|||||
Total operating expenses |
333,817 |
241,663 |
|||||
Loss from operations |
(11,154) |
(15,032) |
|||||
Other expense: |
|||||||
Interest income |
515 |
475 |
|||||
Interest expense |
(950) |
(9,399) |
|||||
Other income |
3,692 |
660 |
|||||
Total other expense |
3,257 |
(8,264) |
|||||
Loss before income tax expense |
(7,897) |
(23,296) |
|||||
Income tax (expense) benefit |
(1,444) |
137 |
|||||
Net loss |
$ |
(9,341) |
$ |
(23,159) |
|||
Net loss per share, basic and diluted |
$ |
(0.20) |
$ |
(0.50) |
|||
Weighted average common shares used in |
47,577 |
46,428 |
Consolidated Statements of Cash Flows (in thousands) |
||||||||
For the Three Months Ended March 31, |
||||||||
2022 |
2021 |
|||||||
Operating Activities: |
||||||||
Net loss |
(9,341) |
$ |
(23,159) |
|||||
Adjustments to reconcile net loss to net cash and cash equivalents provided |
||||||||
Depreciation and amortization |
12,798 |
11,208 |
||||||
Stock-based compensation |
45,704 |
32,423 |
||||||
Loss on early extinguishment of 2022 Convertible Notes |
— |
2,406 |
||||||
Repayment of 2022 Convertible Notes attributable to the debt discount |
— |
(9,805) |
||||||
Gain on strategic investments |
(4,221) |
— |
||||||
Benefit from deferred income taxes |
(246) |
(1,006) |
||||||
Amortization of debt discount and issuance costs |
507 |
6,493 |
||||||
Amortization of bond discount |
585 |
515 |
||||||
Unrealized currency translation |
703 |
(49) |
||||||
Changes in assets and liabilities |
||||||||
Accounts receivable |
3,552 |
16,475 |
||||||
Prepaid expenses and other assets |
(3,927) |
2,715 |
||||||
Deferred commission expense |
(8,354) |
(6,305) |
||||||
Right-of-use assets |
6,528 |
10,354 |
||||||
Accounts payable |
3,625 |
4,598 |
||||||
Accrued expenses and other liabilities |
7,135 |
(2,429) |
||||||
Operating lease liabilities |
(2,318) |
(9,272) |
||||||
Deferred revenue |
29,496 |
27,538 |
||||||
Net cash and cash equivalents provided by operating activities |
82,226 |
62,700 |
||||||
Investing Activities: |
||||||||
Purchases of investments |
(435,547) |
(362,288) |
||||||
Maturities of investments |
405,219 |
376,918 |
||||||
Purchases of property and equipment |
(9,940) |
(3,967) |
||||||
Acquisition of a business, net of cash acquired |
— |
(16,810) |
||||||
Purchases of strategic investments |
(5,046) |
(1,850) |
||||||
Equity method investment |
— |
(2,308) |
||||||
Capitalization of software development costs |
(9,722) |
(7,341) |
||||||
Net cash and cash equivalents used in investing activities |
(55,036) |
(17,646) |
||||||
Financing Activities: |
||||||||
Proceeds from settlement of Convertible Note Hedges related to the 2022 |
— |
723 |
||||||
Repayment of 2022 Convertible Notes attributable to the principal |
— |
(35,900) |
||||||
Repayment of 2025 Convertible Notes attributable to the principal |
(1,619) |
— |
||||||
Employee taxes paid related to the net share settlement of stock-based awards |
(4,354) |
(2,964) |
||||||
Proceeds related to the issuance of common stock under stock plans |
11,852 |
16,339 |
||||||
Net cash and cash equivalents provided by (used in) financing |
5,879 |
(21,802) |
||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
(1,649) |
(3,877) |
||||||
Net increase in cash, cash equivalents and restricted cash |
31,420 |
19,375 |
||||||
Cash, cash equivalents and restricted cash, beginning of period |
380,042 |
381,152 |
||||||
Cash, cash equivalents and restricted cash, end of period |
$ |
411,462 |
$ |
400,527 |
Reconciliation of non-GAAP operating income and operating margin (in thousands, except percentages) |
||||||
Three Months Ended March 31, |
||||||
2022 |
2021 |
|||||
GAAP operating loss |
$ |
(11,154) |
$ |
(15,032) |
||
Stock-based compensation |
45,704 |
32,423 |
||||
Amortization of acquired intangible assets |
410 |
345 |
||||
Acquisition related expenses |
— |
1,195 |
||||
Non-GAAP operating income |
$ |
34,960 |
$ |
18,931 |
||
GAAP operating margin |
(2.8) |
% |
(5.3) |
% |
||
Non-GAAP operating margin |
8.8 |
% |
6.7 |
% |
||
Reconciliation of non-GAAP net income (in thousands, except per share amounts) |
||||||
Three Months Ended March 31, |
||||||
2022 |
2021 |
|||||
GAAP net loss |
$ |
(9,341) |
(23,159) |
|||
Stock-based compensation |
45,704 |
32,423 |
||||
Amortization of acquired intangibles assets |
410 |
345 |
||||
Acquisition related expenses |
— |
1,195 |
||||
Non-cash interest expense for amortization of debt discount and debt issuance costs |
507 |
6,493 |
||||
Gain on strategic investments |
(4,221) |
— |
||||
Loss on early extinguishment of 2022 Convertible Notes |
— |
2,406 |
||||
Gain on equity method investment |
(105) |
— |
||||
Income tax effects of non-GAAP items |
(5,436) |
(4,050) |
||||
Non-GAAP net income |
$ |
27,518 |
15,653 |
|||
Non-GAAP net income per share: |
||||||
Basic |
$ |
0.58 |
$ |
0.34 |
||
Diluted |
$ |
0.54 |
$ |
0.31 |
||
Shares used in non-GAAP per share calculations |
||||||
Basic |
47,577 |
46,428 |
||||
Diluted |
51,201 |
50,436 |
Reconciliation of non-GAAP expense and expense as a percentage of revenue (in thousands, except percentages) |
|||||||||||||||||||||||||||||||
Three Months Ended March 31, |
|||||||||||||||||||||||||||||||
2022 |
2021 |
||||||||||||||||||||||||||||||
COS, |
COS, |
R&D |
S&M |
G&A |
COS, |
COS, |
R&D |
S&M |
G&A |
||||||||||||||||||||||
GAAP expense |
$ |
59,384 |
$ |
13,552 |
$ |
92,736 |
$ |
197,134 |
$ |
43,947 |
$ |
43,853 |
$ |
10,881 |
$ |
68,396 |
$ |
141,017 |
$ |
32,250 |
|||||||||||
Stock -based compensation |
(1,823) |
(835) |
(16,986) |
(16,869) |
(9,191) |
(1,310) |
(697) |
(11,484) |
(13,629) |
(5,303) |
|||||||||||||||||||||
Amortization of acquired |
(321) |
— |
— |
(89) |
— |
(239) |
— |
— |
(106) |
— |
|||||||||||||||||||||
Acquisition related expenses |
— |
— |
— |
— |
— |
— |
— |
(344) |
(367) |
(484) |
|||||||||||||||||||||
Non-GAAP expense |
$ |
57,240 |
$ |
12,717 |
$ |
75,750 |
$ |
180,176 |
$ |
34,756 |
$ |
42,304 |
$ |
10,184 |
$ |
56,568 |
$ |
126,915 |
$ |
26,463 |
|||||||||||
GAAP expense as a |
15.0 |
% |
3.4 |
% |
23.4 |
% |
49.8 |
% |
11.1 |
% |
15.6 |
% |
3.9 |
% |
24.3 |
% |
50.1 |
% |
11.5 |
% |
|||||||||||
Non-GAAP expense as a |
14.5 |
% |
3.2 |
% |
19.1 |
% |
45.5 |
% |
8.8 |
% |
15.0 |
% |
3.6 |
% |
20.1 |
% |
45.1 |
% |
9.4 |
% |
Reconciliation of non-GAAP subscription margin (in thousands, except percentages) |
|||||||
Three Months Ended March 31, |
|||||||
2022 |
2021 |
||||||
GAAP subscription margin |
$ |
325,572 |
$ |
226,410 |
|||
Stock -based compensation |
1,823 |
1,310 |
|||||
Amortization of acquired intangible assets |
321 |
239 |
|||||
Non-GAAP subscription margin |
$ |
327,716 |
$ |
227,959 |
|||
GAAP subscription margin percentage |
84.6 |
% |
83.8 |
% |
|||
Non-GAAP subscription margin percentage |
85.1 |
% |
84.3 |
% |
|||
Reconciliation of free cash flow |
|||||||
(in thousands) |
|||||||
Three Months Ended March 31, |
|||||||
2022 |
2021 |
||||||
GAAP net cash and cash equivalents provided by operating activities |
$ |
82,226 |
$ |
62,700 |
|||
Purchases of property and equipment |
(9,940) |
(3,967) |
|||||
Capitalization of software development costs |
(9,722) |
(7,341) |
|||||
Repayment of 2022 Convertible Notes attributable to the debt discount |
— |
9,805 |
|||||
Free cash flow |
$ |
62,564 |
$ |
61,197 |
|||
Reconciliation of operating cash flow (in thousands) |
|||||||
Three Months Ended March 31, |
|||||||
2022 |
2021 |
||||||
GAAP net cash and cash equivalents provided by operating activities |
$ |
82,226 |
$ |
62,700 |
|||
Repayment of 2022 Convertible Notes attributable to the debt discount |
— |
9,805 |
|||||
Operating cash flow, excluding repayment of convertible debt |
$ |
82,226 |
$ |
72,505 |
|||
Reconciliation of forecasted non-GAAP operating income |
|||||||
Three Months Ended |
Year Ended |
||||||
GAAP operating income range |
($56,323)-($55,323) |
($144,786)-($142,786) |
|||||
Stock-based compensation |
82,920 |
295,167 |
|||||
Amortization of acquired intangible assets |
403 |
1,619 |
|||||
Non-GAAP operating income range |
$27,000-$28,000 |
$152,000-$154,000 |
Reconciliation of forecasted non-GAAP net income and non-GAAP net income per share |
|||||||
Three Months Ended |
Year Ended |
||||||
GAAP net loss range |
($58,881)-($57,631) |
($147,325)-($146,075) |
|||||
Stock-based compensation |
82,920 |
295,167 |
|||||
Amortization of acquired intangible assets |
403 |
1,619 |
|||||
Non-cash interest expense for amortization of debt issuance costs |
510 |
2,013 |
|||||
Gain on strategic investments |
— |
(4,221) |
|||||
Gain on equity method investment |
— |
(105) |
|||||
Income tax effects of non-GAAP items |
($3,452)-($3,702) |
($23,648)-($23,898) |
|||||
Non-GAAP net income range |
$21,500-$22,500 |
$123,500-$124,500 |
|||||
GAAP net income per basic and diluted share |
($1.23)-($1.20) |
($3.05)-($3.02) |
|||||
Non-GAAP net income per diluted share |
$0.42-$0.44 |
$2.40-$2.42 |
|||||
Weighted average common shares used in computing GAAP basic and diluted net loss per share: |
47,837 |
48,334 |
|||||
Weighted average common shares used in computing non-GAAP diluted net loss per share: |
51,200 |
51,466 |
Оценки HubSpot компенсации, основанной на акциях, амортизации приобретенных нематериальных активов, неденежных процентных расходов на амортизацию затрат на выпуск долговых обязательств и налоговых последствий статей, не относящихся к GAAP, предполагают, среди прочего, отсутствие дополнительных приобретений и никаких дальнейших изменений в компенсации, основанной на акциях, и связанных с ними расходы.
Финансовые показатели, Не относящиеся к ОПБУ Мы сообщаем о наших финансовых результатах в соответствии с принципами бухгалтерского учета, общепринятыми в Соединенных Штатах Америки, или GAAP. Однако руководство считает, что для правильного понимания наших краткосрочных и долгосрочных финансовых и операционных тенденций инвесторы могут пожелать рассмотреть влияние определенных неденежных или единовременных статей при использовании в качестве дополнения к показателям финансовой деятельности в соответствии с GAAP. Эти статьи являются результатом фактов и обстоятельств, которые различаются по частоте и влиянию на продолжающуюся деятельность. В этом выпуске операционные доходы HubSpot, не относящиеся к GAAP, операционная маржа, маржа подписки, расходы, расходы в процентах от выручки, чистая прибыль, операционный и свободный денежный поток не представлены в соответствии с GAAP и не предназначены для использования вместо представления результатов операций по GAAP. Свободный денежный поток определяется как денежные средства и их эквиваленты, предоставленные или использованные в операционной деятельности, за вычетом приобретения основных средств и капитализации затрат на разработку программного обеспечения, плюс выплаты конвертируемых облигаций, относящиеся к дисконту по долгу. Мы считаем, что информация о свободном денежном потоке предоставляет инвесторам полезную информацию для понимания и оценки уровня ликвидности, а доступные денежные средства обеспечивают сопоставимую основу для оценки эффективности нашего бизнеса по сравнению с предыдущими периодами, которые исключали выплаты по нашим конвертируемым облигациям, связанные с дисконтом долга, из операционного денежного потока. Мы больше не исключаем такие выплаты в результате принятия 1 января 2022 года Обновления Стандартов бухгалтерского учета ("ASU") 2020-06.
Руководство считает, что эти финансовые показатели, не относящиеся к GAAP, предоставляют дополнительные средства для оценки операционных показателей за период. В частности, эти финансовые показатели, не относящиеся к GAAP, предоставляют руководству дополнительные средства для понимания и оценки операционных результатов и тенденций в нашей текущей деятельности путем исключения определенных неденежных расходов и других статей, которые, по мнению руководства, в противном случае могли бы затруднить сравнение нашей текущей деятельности с предыдущими периодами, скрыть тенденции в текущей деятельности или уменьшите способность руководства делать полезные прогнозы. Кроме того, руководство понимает, что некоторые инвесторы и финансовые аналитики считают эту информацию полезной для анализа наших финансовых и операционных показателей и сравнения этих показателей с нашими аналогами и конкурентами. Однако эти финансовые показатели, не относящиеся к ОПБУ, имеют ограничения в качестве аналитического инструмента и не предназначены в качестве альтернативы финансовым показателям, подготовленным в соответствии с ОПБУ. Кроме того, следует отметить, что эти финансовые показатели, не относящиеся к GAAP, могут отличаться от показателей, не относящихся к GAAP, используемых другими компаниями. Мы намерены представить эти финансовые показатели, не относящиеся к GAAP, в рамках наших будущих обсуждений доходов, и, следовательно, включение этих финансовых показателей, не относящихся к GAAP, обеспечит последовательность в нашей финансовой отчетности. Однако руководство может использовать другие показатели для иллюстрации результатов деятельности в будущем. Инвесторам рекомендуется пересмотреть сверку этих показателей, не относящихся к GAAP, с их наиболее непосредственно сопоставимыми финансовыми показателями GAAP. Сверка наших финансовых показателей, не относящихся к GAAP, с их наиболее непосредственно сопоставимыми показателями GAAP была представлена в таблицах финансовой отчетности, приведенных выше в этом пресс-релизе.
Эти показатели, не относящиеся к GAAP, исключают компенсацию на основе акций, амортизацию приобретенных нематериальных активов, расходы, связанные с приобретением, неденежные процентные расходы на амортизацию затрат на выпуск долговых обязательств, убыток от досрочного погашения конвертируемых облигаций 2022 года, прибыль или убыток от стратегических инвестиций, прибыль или убыток от инвестиций по методу долевого участия и счета для учета последствий исключения этих статей, не относящихся к GAAP, для подоходного налога. Мы полагаем, что инвесторы могут захотеть учесть влияние этих статей, чтобы сравнить наши финансовые показатели с показателями других компаний и между периодами времени:
A. |
Stock-based compensation is a non-cash expense accounted for in accordance with FASB ASC Topic 718. We believe that the exclusion of stock-based compensation expense allows for financial results that are more indicative of our operational performance and provide for a useful comparison of our operating results to prior periods and to our peer companies because stock-based compensation expense varies from period to period and company to company due to such things as differing valuation methodologies and changes in stock price. |
B. |
Expense for the amortization of acquired intangible assets, excluding backlog acquired intangible assets amortized as contra revenue, is excluded from non-GAAP expense and income measures as HubSpot views amortization of these assets as arising from pre-acquisition activities determined at the time of an acquisition. While these intangible assets are evaluated for impairment regularly, amortization of the cost of purchased intangibles is a non-cash expense that is not typically affected by operations during any particular period. Valuation and subsequent amortization of intangible assets can also be inconsistent in amount and frequency because they can significantly vary based on the timing and size of acquisitions and the inherently subjective nature of the degree to which a purchase price is allocated to intangible assets. We believe that the exclusion of this amortization expense provides for a useful comparison of our operating results to prior periods, for which we have historically excluded amortization expense, and to our peer companies, which commonly exclude acquired intangible asset amortization. It is important to note that although we exclude amortization of acquired intangible assets from our non-GAAP expense and income measures, revenue generated from such intangibles is included within our non-GAAP income measures. The use of these intangible assets contributed to our revenues earned during the periods presented and will contribute to future periods as well. |
C. |
Acquisition related expenses, such as transaction costs and retention payments, are expenses that are not necessarily reflective of operational performance during a period. We believe that the exclusion of these expenses provides for a useful comparison of our operating results to prior periods and to our peer companies, which commonly exclude these expenses. |
D. |
In May 2017, the Company issued $400 million of convertible notes due in 2022 with a coupon interest rate of 0.25%. In June 2020, the Company issued $460 million of convertible notes due in 2025 with a coupon interest rate of 0.375%. In August 2020, the FASB published ASU 2020-06, which was adopted on January 1, 2022. ASU 2020-06 simplifies the accounting for convertible debt and other equity-linked instruments and eliminates requirements to separately account for liability and equity components of such convertible debt instruments. Consequently, our convertible notes are accounted for as a single liability and the discount created by the recognition of a component of the convertible debt in equity is eliminated. The issuance cost of the debt is amortized as interest expense over the remaining term of the debt. We believe the exclusion of this non-cash interest expense provides for a useful comparison of our operating results to prior periods and to our peer companies. |
Prior to January 1, 2022, the difference between the fair value and carrying value of debt conversion settlements was recorded as a loss on early extinguishment of debt within interest expense. Upon the adoption of ASU 2020-06, no loss is recognized. |
|
E. |
Strategic investments consist of non-controlling equity investments in privately held companies. The recognition of gains or losses can vary significantly across periods and we do not view them to be indicative of our fundamental operating activities and believe the exclusion of gains or losses provides for a useful comparison of our operating results to prior periods and to our peer companies. |
F. |
We made a contribution to the Black Economic Development Fund (the "investee") managed by the Local Initiatives Support Corporation and have committed to make additional capital contributions. We account for this investment under the equity method of accounting. The proportionate share of our equity method investee's net earnings have been excluded in order to provide a comparable view of our operating results to prior periods and to our peer companies. We believe this activity is not reflective of our recurring core business operating results. |
G. |
The effects of income taxes on non-GAAP items reflect a fixed long-term projected tax rate of 20% to provide better consistency across reporting periods. To determine this long-term non-GAAP tax rate, we exclude the impact of other non-GAAP adjustments and take into account other factors such as our current operating structure and existing tax positions in various jurisdictions. We will periodically reevaluate this tax rate, as necessary, for significant events such as relevant tax law changes and material changes in our forecasted geographic earnings mix. |