Upgrade to SI Premium - Free Trial

Tableau Reports Q4 and Full Year 2018 Financial Results

February 5, 2019 4:05 PM

SEATTLE, Feb. 5, 2019 /PRNewswire/ -- Tableau Software, Inc. (NYSE: DATA) today reported results for its fourth quarter and full year ended December 31, 2018.

Tableau Software logo www.tableausoftware.com. (PRNewsFoto/Tableau Software) (PRNewsfoto/Tableau Software)

"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.

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.

(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.

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 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, 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 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.

Tableau Software, Inc.

Condensed Consolidated Statements of Operations

(In thousands, except per share data)

(Unaudited)

Three Months Ended December 31,

Year EndedDecember 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 EndedDecember 31,

Year EndedDecember 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

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

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

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 fromAdoption

WithoutAdoption(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

Year Ended December 31,

2018

2017

As Reported

(ASC 606)

Impacts fromAdoption

WithoutAdoption

(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

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 fromAdoption

WithoutAdoption(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

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 fromAdoption

WithoutAdoption(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

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 fromAdoption

WithoutAdoption(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

%

Three Months Ended December 31,

2018

2017

As Reported(ASC 606)

Impacts fromAdoption

WithoutAdoption(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

Year Ended December 31,

2018

2017

As Reported(ASC 606)

Impacts fromAdoption

WithoutAdoption(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

%

Year Ended December 31,

2018

2017

As Reported(ASC 606)

Impacts fromAdoption

WithoutAdoption(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 fromAdoption

WithoutAdoption(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)

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

(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.

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/tableau-reports-q4-and-full-year-2018-financial-results-300790233.html

SOURCE Tableau Software

Categories

Press Releases

Next Articles