SEC Info  
    Home      Search      My Interests      Help      Sign In      Please Sign In

New Relic, Inc. – ‘8-K’ for 8/6/19 – ‘EX-99.1’

On:  Tuesday, 8/6/19, at 4:08pm ET   ·   For:  8/6/19   ·   Accession #:  1448056-19-35   ·   File #:  1-36766

Previous ‘8-K’:  ‘8-K’ on 7/2/19 for 6/26/19   ·   Next:  ‘8-K’ on 8/23/19 for 8/22/19   ·   Latest:  ‘8-K’ on / for 11/8/23

Find Words in Filings emoji
 
  in    Show  and   Hints

  As Of               Filer                 Filing    For·On·As Docs:Size

 8/06/19  New Relic, Inc.                   8-K:2,9     8/06/19    2:317K

Current Report   —   Form 8-K   —   Sect. 13 / 15(d) – SEA’34
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 8-K         Current Report                                      HTML     19K 
 2: EX-99.1     Miscellaneous Exhibit                               HTML    121K 


‘EX-99.1’   —   Miscellaneous Exhibit


This Exhibit is an HTML Document rendered as filed.  [ Alternative Formats ]



 <!   C:   C: 
  Exhibit  
Exhibit 99.1


newrlogoa01.jpg

New Relic Announces First Quarter Fiscal Year 2020 Results
First quarter revenue increased 30% year-over-year to $141.0 million
Quarterly GAAP operating loss of $(16.9) million; Non-GAAP operating income of $7.4 million

San Francisco – August 6, 2019 – New Relic, Inc. (NYSE: NEWR), the industry’s largest and most comprehensive cloud-based instrumentation platform built to help customers create more perfect software, today announced financial results for the first quarter of fiscal year 2020 ended June 30, 2019.

“We launched New Relic One, released monitoring for AWS Lambda, and finalized operating model enhancements to product and sales organizations during the first quarter,” said Lew Cirne, CEO and founder of New Relic, Inc. “Navigating these changes proved challenging and impacted our Q1 results. However, we believe that these strategic initiatives will enable us to drive sustainable growth by delivering incredible products that delight our customers.”
First Quarter Fiscal Year 2020 Financial Highlights:
 
Revenue of $141.0 million, compared to $108.2 million for the first quarter of fiscal 2019.
GAAP loss from operations was $(16.9) million, compared to $(3.6) million for the first quarter of fiscal 2019.
Non-GAAP income from operations was $7.4 million, compared to $8.7 million for the first quarter of fiscal 2019.
GAAP net loss attributable to New Relic per basic share was $(0.26), compared to a loss of $(0.10) per basic share for the first quarter of fiscal 2019.
Non-GAAP net income attributable to New Relic per diluted share was $0.19, compared to $0.15 per diluted share for the first quarter of fiscal 2019.
Cash, cash equivalents and short-term investments were $768.9 million at the end of the first quarter of fiscal 2020, compared with $744.7 million at the end of the fourth quarter of fiscal 2019.
First Quarter & Recent Business Highlights:
 
$100K+ Paid Business Accounts as of June 30, 2019 of 881, compared to 748 as of June 30, 2018.
62% of ARR from Enterprise Paid Business Accounts as of June 30, 2019, compared to 55% as of June 30, 2018.
Dollar-Based Net Expansion Rate for the first quarter of fiscal 2020 of 109%, compared to 118% as of the first quarter of fiscal 2019. 
Outlook:

New Relic has not reconciled its expectations as to non-GAAP income from operations or non-GAAP net income per diluted share to their most directly comparable GAAP measures as a result of uncertainty regarding, and the potential variability of, reconciling items such as stock-based compensation expense, lawsuit litigation cost and other expense, employer payroll taxes on equity incentive plans and gain or loss from lease modification. Accordingly, reconciliation is not available without unreasonable effort, although it is important to note that these factors could be material to New Relic’s results computed in accordance with GAAP.



Exhibit 99.1


Second Quarter Fiscal 2020 Outlook:
Revenue between $143.0 million and $145.0 million, representing year-over-year growth of between 25% and 26%, respectively.
Non-GAAP income from operations of between $5.0 million and $6.0 million.
Non-GAAP net income attributable to New Relic per diluted share between $0.14 and $0.16.
Full Year Fiscal 2020 Outlook:
Revenue between $600.0 million and $607.0 million, representing year-over-year growth of between 25% and 27%, and unchanged from prior guidance that was issued on May 14, 2019.
Non-GAAP income from operations of between $20.0 million and $25.0 million, unchanged from prior guidance that was issued on May 14, 2019.
Non-GAAP net income attributable to New Relic per diluted share between $0.55 and $0.63.
Conference Call Details:
What: New Relic financial results for the first quarter of fiscal year 2020 and outlook for the second quarter and the full year of fiscal 2020.
When: August 6, 2019 at 2:00 P.M. Pacific Time (5:00 P.M. Eastern Time)
Dial in: To access the call in the U.S., please dial (833) 241-7256, and for international callers, please dial (647) 689-4220. Callers may provide confirmation number 7637649 to access the call more quickly, and are encouraged to dial into the call 10 to 15 minutes prior to the start to prevent any delay in joining.
Webcast: http://ir.newrelic.com (live and replay)
Replay: Following the completion of the call through 11:59 p.m. Eastern Time on August 13, 2019, a telephone replay will be available by dialing (800) 585-8367 from the United States or (416) 621-4642 internationally with conference ID 7637649.
About New Relic

New Relic is the industry’s largest and most comprehensive cloud-based instrumentation platform built to help customers create more perfect software. The world’s best software and DevOps teams rely on New Relic to move faster, make better decisions and create best-in-class digital experiences. If you run software, you need to run New Relic. Learn why more than 50% of the Fortune 100 trust New Relic to make the world’s software run at newrelic.com.
Forward-Looking Statements

This press release and the earnings call referencing this press release contain “forward-looking” statements, as that term is defined under the federal securities laws, including but not limited to statements regarding New Relic’s future financial performance, including its outlook on financial results for the second quarter and for the full year of fiscal 2020, such as revenue, non-GAAP income from operations, non-GAAP net income attributable to New Relic per diluted share, cash from operations, free cash flow, gross margins, operating margins, deferred revenue, capital expenditures and capitalized software; and market trends and opportunity, including New Relic’s market position and competitive advantage, expectations of long-term benefits from early investments and operational initiatives, New Relic’s future innovation and growth as a result of New Relic One, New Relic’s ability to increase innovation velocity to address the growing market, the anticipated growth in international markets and ability to realize improvements from current initiatives, the value proposition of New Relic’s products and features to customers, benefits from and investments in New Relic One, including future product features and their contributions to New Relic’s overall business growth, and anticipated headcount. These forward-looking statements are based on New Relic’s current assumptions, expectations and beliefs and are subject to substantial risks, uncertainties, assumptions and changes in circumstances that may cause New Relic’s actual results, performance or achievements to differ materially from those expressed or implied in any forward-looking statement.

The risks and uncertainties referred to above include, but are not limited to, New Relic’s ability to generate sufficient revenue to achieve and sustain profitability, particularly in light of its significant ongoing expenses; New Relic’s short operating history in an evolving industry; New Relic’s ability to manage its significant recent growth; the



Exhibit 99.1


development of the overall market for SaaS business software; the dependence of New Relic’s business on its customers purchasing additional subscriptions and products from it and renewing their subscriptions; New Relic’s ability to develop enhancements to its products, increase adoption and usage of its products and introduce new products that achieve market acceptance; the dependence on customers expanding their use of New Relic’s products beyond the current predominant use cases; New Relic’s ability to determine optimal prices for its products; New Relic’s ability to expand its marketing and sales capabilities and increase sales of its solutions to large enterprises while mitigating the risks associated with serving such customers; privacy concerns, including changes in privacy laws and regulations, which could result in additional cost and liability to New Relic or inhibit sales; New Relic’s ability to effectively compete in the intensely competitive market for application performance monitoring solutions and respond effectively to rapidly changing technology, evolving industry standards and changing customer needs, requirements or preferences; fluctuation of New Relic’s quarterly results; New Relic’s dependence on lead generation strategies to drive sales and revenue; interruptions or performance problems associated with New Relic’s technology and infrastructure; New Relic’s dependence on SaaS technologies and related services from third parties; defects or disruptions in New Relic’s products; the expense and complexity of New Relic’s ongoing and planned investments in data center hosting facilities; risks associated with international operations; New Relic’s ability to protect its intellectual property rights; risks related to the acquisition and integration of businesses or technologies; certain risks associated with incurring indebtedness, including risks related to servicing New Relic’s convertible senior notes and related capped call transactions; and other “Risk Factors” set forth in New Relic’s most recent filings with the Securities and Exchange Commission (the “SEC”).

Further information on these and other factors that could affect New Relic’s financial results and the forward-looking statements in this press release and in the earnings call referencing this press release is included in the filings New Relic makes with the SEC from time to time, particularly under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” including our Annual Report on Form 10-K and subsequent Quarterly Reports on Form 10-Q and subsequent filings. Copies of these documents may be obtained by visiting New Relic’s Investor Relations website at http://ir.newrelic.com or the SEC’s website at www.sec.gov.

All information provided in this press release and in the earnings call is as of the date hereof and New Relic assumes no obligation and does not intend to update these forward-looking statements, except as required by law.
Non-GAAP Financial Measures

New Relic discloses the following non-GAAP financial measures in this press release and the earnings call referencing this press release: non-GAAP income from operations, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses (sales and marketing, research and development, general and administrative), non-GAAP operating margin, non-GAAP net income attributable to New Relic, non-GAAP net income attributable to New Relic per diluted share, non-GAAP net income attributable to New Relic per basic share and free cash flow. New Relic uses each of these non-GAAP financial measures internally to understand and compare operating results across accounting periods, for internal budgeting and forecasting purposes, for short- and long-term operating plans, and to evaluate New Relic’s financial performance. In addition, New Relic’s bonus plan for eligible employees and executives is based in part on non-GAAP income from operations. New Relic believes these non-GAAP financial measures are useful to investors, as a supplement to GAAP measures, in evaluating its operational performance, as further discussed below. New Relic’s non-GAAP financial measures may not provide information that is directly comparable to that provided by other companies in its industry, as other companies in its industry may calculate non-GAAP financial results differently, particularly related to non-recurring and unusual items. In addition, there are limitations in using non-GAAP financial measures because the non-GAAP financial measures are not prepared in accordance with GAAP and may be different from non-GAAP financial measures used by other companies and exclude expenses that may have a material impact on New Relic’s reported financial results.

Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. A reconciliation of the historical non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included below in this press release.



Exhibit 99.1



New Relic defines non-GAAP income from operations, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses (sales and marketing, research and development, general and administrative), non-GAAP operating margin, non-GAAP net income attributable to New Relic, non-GAAP net income attributable to New Relic per diluted share and non-GAAP net income attributable to New Relic per basic share as the respective GAAP balances, adjusted for, as applicable: (1) stock-based compensation expense, (2) amortization of stock-based compensation capitalized in software development costs, (3) the amortization of purchased intangibles, (4) employer payroll tax expense on equity incentive plans and (5) amortization of debt discount and issuance costs, and in certain periods (6) the transaction costs related to acquisitions (7) lawsuit litigation cost and other expense and (8) gain or loss from lease modification. Non-GAAP net income per basic and diluted share is calculated as non-GAAP net income attributable to New Relic divided by weighted-average shares used to compute net income attributable to New Relic per share, basic and diluted, with the number of weighted-average shares decreased to reflect the anti-dilutive impact of the capped call transactions entered into in connection with the 0.50% Convertible Senior Notes due 2023 issued in May 2018. New Relic defines free cash flow as GAAP cash from operations, minus capital expenditures and minus capitalized software. Investors are encouraged to review the reconciliation of these historical non-GAAP financial measures to their most directly comparable GAAP financial measures.

Management believes these non-GAAP financial measures are useful to investors and others in assessing New Relic’s operating performance due to the following factors:
Stock-based compensation expense and amortization of stock-based compensation capitalized in software development costs. New Relic utilizes share-based compensation to attract and retain employees. It is principally aimed at aligning their interests with those of its stockholders and at long-term retention, rather than to address operational performance for any particular period. As a result, share-based compensation expenses vary for reasons that are generally unrelated to financial and operational performance in any particular period.
Amortization of purchased intangibles and transaction costs related to acquisitions. New Relic views amortization of purchased intangible assets as items 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 an expense that is not typically affected by operations during any particular period. Similarly, New Relic views acquisition-related expenses as events that are not necessarily reflective of operational performance during a period.
Lawsuit litigation cost and other expense. New Relic may from time to time incur charges or benefits related to litigation that are outside of the ordinary course of New Relic’s business. New Relic believes it is useful to exclude such charges or benefits because it does not consider such amounts to be part of the ongoing operation of New Relic’s business and because of the singular nature of the claims underlying the matter.
Employer payroll tax expense on equity incentive plans. New Relic excludes employer payroll tax expense on equity incentive plans as these expenses are tied to the exercise or vesting of underlying equity awards and the price of New Relic’s common stock at the time of vesting or exercise. As a result, these taxes may vary in any particular period independent of the financial and operating performance of New Relic’s business.
Amortization of debt discount and issuance costs. In May 2018, New Relic issued $500.25 million of convertible senior notes due in 2023, which bear interest at an annual fixed rate of 0.50%. The effective interest rate of the convertible senior notes was approximately 5.74%. This is a result of the debt discount recorded for the conversion feature that is required to be separately accounted for as equity, and debt issuance costs, which reduce the carrying value of the convertible debt instrument. The debt discount is amortized as interest expense together with the issuance costs of the debt. The expense for the amortization of debt discount and debt issuance costs is a non-cash item, and we believe the exclusion of this interest expense will provide for a more useful comparison of our operational performance in different periods.
Gain or loss from lease modification. New Relic may incur a gain or loss from modification related to lease agreements. New Relic believes it is useful to exclude such charges or benefits because it does not consider such



Exhibit 99.1


amounts to be part of the ongoing operation of New Relic’s business and because of the singular nature of benefit or charge from such events.
Anti-dilutive impact of capped call transactions. In connection with the issuance of its convertible senior notes due in 2023, New Relic entered into capped call transactions to offset potential dilution from the embedded conversion feature in the notes. Although New Relic cannot reflect the anti-dilutive impact of the capped call transactions under GAAP, New Relic does reflect the anti-dilutive impact of the capped call transactions in non-GAAP net income attributable to New Relic per share, basic and diluted, to provide investors with useful information in evaluating the financial performance of the company on a per share basis.
Additionally, New Relic’s management believes that the non-GAAP financial measure free cash flow is meaningful to investors because management reviews cash flows generated from operations after taking into consideration capital expenditures and the capitalization of software development costs due to the fact that these expenditures are considered to be a necessary component of ongoing operations.
Operating Metrics

New Relic defines the number of paid business accounts at the end of any particular period as the number of accounts at the end of the period as identified by a unique account identifier for which New Relic has recognized revenue on the last day of the period indicated. A single organization or customer may have multiple paid business accounts for separate divisions, segments, or subsidiaries. New Relic defines an enterprise paid business account as a paid business account that New Relic measures to have over 1,000 employees.
New Relic’s monthly recurring revenue represents the revenue that New Relic would contractually expect to receive from those customers over the following month, without any increase or reduction in any of their subscriptions. Similarly, annual recurring revenue represents the revenue that New Relic would contractually expect to receive from those customers over the following 12-month period, without any increase or reduction in any of their subscriptions.

New Relic’s dollar-based net expansion rate compares its recurring subscription revenue from customers from one period to the next. It is increased when customers increase their use of New Relic’s products, use additional products, or upgrade to a higher subscription tier. New Relic’s dollar-based net expansion rate is reduced when customers decrease their use of New Relic’s products, use fewer products, or downgrade to a lower subscription tier.
New Relic is a registered trademark of New Relic, Inc.
All product and company names herein may be trademarks of their registered owners.


Investor Contact
Tony Righetti
New Relic, Inc.
503-336-9280
IR@newrelic.com
Media Contact
Andrew Schmitt
New Relic, Inc.
415-869-7109
pr@newrelic.com



Exhibit 99.1


Condensed Consolidated Statements of Operations
(In thousands, except per share data; unaudited)
 
Three Months Ended June 30,
 
2019
 
2018
Revenue
$
141,010

 
$
108,221

Cost of revenue
23,613

 
17,050

Gross profit
117,397

 
91,171

Operating expenses:
 
 
 
Research and development
34,339

 
22,603

Sales and marketing
76,850

 
57,488

General and administrative
23,100

 
14,711

Total operating expenses
134,289

 
94,802

Loss from operations
(16,892
)
 
(3,631
)
Other income (expense):
 
 
 
Interest income
4,140

 
1,845

Interest expense
(5,819
)
 
(2,666
)
Other income (expense), net
2,978

 
(842
)
Loss before income taxes
(15,593
)
 
(5,294
)
Income tax provision (benefit)
(36
)
 
321

Net loss
$
(15,557
)
 
$
(5,615
)
Net loss attributable to redeemable non-controlling interest
388

 

Net loss attributable to New Relic
$
(15,169
)
 
$
(5,615
)
Net loss attributable to New Relic per share, basic and diluted
$
(0.26
)
 
$
(0.10
)
Weighted-average shares used to compute net loss per share, basic and diluted
57,944

 
56,183

    



Exhibit 99.1


Condensed Consolidated Balance Sheets
(In thousands, except par value; unaudited)
 
 
Assets
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
228,140

 
$
234,356

Short-term investments
540,795

 
510,372

Accounts receivable, net of allowance for doubtful accounts of $2,258 and $2,457, respectively
84,173

 
120,605

Prepaid expenses and other current assets
18,878

 
21,838

Deferred contract acquisition costs
28,572

 
27,161

Total current assets
900,558

 
914,332

Property and equipment, net
92,336

 
80,742

Restricted cash
8,419

 
8,805

Goodwill
41,512

 
41,512

Intangible assets, net
13,415

 
13,855

Deferred contract acquisition costs, non-current
27,018

 
26,218

Lease right-of-use assets
64,177

 

Other assets, non-current
5,731

 
4,763

Total assets
$
1,153,166

 
$
1,090,227

Liabilities, redeemable non-controlling interest and stockholders’ equity
 
 
 
Current liabilities:
 
 
 
Accounts payable
$
14,513

 
$
10,249

Accrued compensation and benefits
23,831

 
23,537

Other current liabilities
13,652

 
14,572

Deferred revenue
253,200

 
267,000

Lease liabilities
7,361

 

Total current liabilities
312,557

 
315,358

Convertible senior notes, net
411,102

 
405,937

Lease liabilities, non-current
64,283

 

Deferred rent, non-current

 
11,025

Deferred revenue, non-current
2,186

 
4,597

Other liabilities, non-current
962

 
947

Total liabilities
791,090

 
737,864

Redeemable non-controlling interest
2,345

 
2,733

Stockholders’ equity:
 
 
 
Common stock, $0.001 par value
58

 
58

Treasury stock - at cost (260 shares)
(263
)
 
(263
)
Additional paid-in capital
678,533

 
654,759

Accumulated other comprehensive income
2,141

 
645

Accumulated deficit
(320,738
)
 
(305,569
)
Total stockholders’ equity
359,731

 
349,630

Total liabilities, redeemable non-controlling interest, and stockholders’ equity
$
1,153,166

 
$
1,090,227





Exhibit 99.1


Condensed Consolidated Statements of Cash Flows
(In thousands; unaudited)
 
Three Months Ended June 30,
 
2019
 
2018
Cash flows from operating activities:
 
 
 
Net loss attributable to New Relic
$
(15,169
)
 
$
(5,615
)
Net loss attributable to redeemable non-controlling interest
$
(388
)
 
$

Net loss:
$
(15,557
)
 
$
(5,615
)
Adjustments to reconcile net loss to net cash provided by operating activities:
 
 
 
Depreciation and amortization
16,170

 
12,201

Stock-based compensation expense
21,188

 
11,027

Amortization of debt discount and issuance costs
5,165

 
2,340

Gain on lease modification
(3,006
)
 

Other
(2,477
)
 
842

Changes in operating assets and liabilities:
 
 
 
Accounts receivable, net
36,432

 
40,123

Prepaid expenses and other assets
459

 
933

Deferred contract acquisition costs
(9,819
)
 
(7,444
)
Lease right-of-use assets
14,923

 

Accounts payable
2,532

 
1,116

Accrued compensation and benefits and other liabilities
523

 
1,506

Lease liabilities
(13,806
)
 

Deferred revenue
(16,211
)
 
(7,157
)
Deferred rent

 
512

Net cash provided by operating activities
36,516

 
50,384

Cash flows from investing activities:
 
 
 
Purchases of property and equipment
(16,234
)
 
(7,040
)
Purchases of short-term investments
(149,102
)
 
(76,179
)
Proceeds from sale and maturity of short-term investments
121,330

 
25,800

Capitalized software development costs
(1,383
)
 
(1,850
)
Net cash used in investing activities
(45,389
)
 
(59,269
)
Cash flows from financing activities:
 
 
 
Proceeds from issuance of convertible senior notes, net of issuance costs

 
488,669

Purchase of capped call related to convertible senior notes

 
(63,182
)
Proceeds from exercise of employee stock options
2,271

 
5,794

Net cash provided by financing activities
2,271

 
431,281

Net increase (decrease) in cash, cash equivalents and restricted cash
(6,602
)
 
422,396

Cash, cash equivalents and restricted cash at beginning of period
243,161

 
140,681

Cash, cash equivalents and restricted cash at end of period
$
236,559

 
$
563,077





Exhibit 99.1


Reconciliation from GAAP to Non-GAAP Results
(In thousands, except per share data; unaudited)
 
Three Months Ended June 30,
 
2019
 
2018
Reconciliation of gross profit and gross margin:
 
 
 
GAAP gross profit
$
117,397

 
$
91,171

Plus: Stock-based compensation expense
1,222

 
693

Plus: Amortization of purchased intangibles
440

 
197

Plus: Amortization of stock-based compensation capitalized in software development costs
207

 
189

Plus: Employer payroll tax on employee equity incentive plans
104

 
97

Non-GAAP gross profit
$
119,370

 
$
92,347

GAAP gross margin
83
 %
 
84
 %
Non-GAAP adjustments
2
 %
 
1
 %
Non-GAAP gross margin
85
 %
 
85
 %
Reconciliation of operating expenses:
 
 
 
GAAP research and development
$
34,339

 
$
22,603

Less: Stock-based compensation expense
(7,028
)
 
(3,263
)
Less: Employer payroll tax on employee equity incentive plans
(368
)
 
(348
)
Non-GAAP research and development
$
26,943

 
$
18,992

GAAP sales and marketing
$
76,850

 
$
57,488

Less: Stock-based compensation expense
(9,059
)
 
(4,790
)
Less: Employer payroll tax on employee equity incentive plans
(315
)
 
(352
)
Non-GAAP sales and marketing
$
67,476

 
$
52,346

GAAP general and administrative
$
23,100

 
$
14,711

Less: Stock-based compensation expense
(3,879
)
 
(2,281
)
Less: Lawsuit litigation cost and other expense
(1,521
)
 

Less: Employer payroll tax on employee equity incentive plans
(131
)
 
(138
)
Non-GAAP general and administrative
$
17,569

 
$
12,292

Reconciliation of income (loss) from operations and operating margin:
 
 
 
GAAP loss from operations
$
(16,892
)
 
$
(3,631
)
Plus: Stock-based compensation expense
21,188

 
11,027

Plus: Amortization of purchased intangibles
440

 
197

Plus: Amortization of stock-based compensation capitalized in software development costs
207

 
189

Plus: Lawsuit litigation cost and other expense
1,521

 

Plus: Employer payroll tax on employee equity incentive plans
918

 
935

Non-GAAP income from operations
$
7,382

 
$
8,717

GAAP operating margin
(12
%)
 
(3
%)
Non-GAAP adjustments
17
%
 
11
%
Non-GAAP operating margin
5
%
 
8
%
Reconciliation of net income (loss):
 
 
 
GAAP net loss attributable to New Relic
$
(15,169
)
 
$
(5,615
)
Plus: Stock-based compensation expense
21,188

 
11,027

Plus: Amortization of purchased intangibles
440

 
197

Plus: Amortization of stock-based compensation capitalized in software development costs
207

 
189

Plus: Lawsuit litigation cost and other expense
1,521

 

Plus: Employer payroll tax on employee equity incentive plans
918

 
935

Plus: Amortization of debt discount and issuance costs
5,165

 
2,340

Less: Gain on lease modification
(3,006
)
 

Non-GAAP net income attributable to New Relic
$
11,264

 
$
9,073

Non-GAAP net income attributable to New Relic per share:
 
 
 
Basic
$
0.19

 
$
0.16

Diluted
$
0.19

 
$
0.15

Shares used in non-GAAP per share calculations:
 
 
 
Basic
57,944

 
56,183

Diluted
60,294

 
59,448




Exhibit 99.1


Reconciliation of GAAP Cash Flows from Operating Activities to Free Cash Flows
(In thousands; unaudited)
 
Three Months Ended June 30,
 
2019
 
2018
Net cash provided by operating activities
$
36,516

 
$
50,384

Capital expenditures
(16,234
)
 
(7,040
)
Capitalized software development costs
(1,383
)
 
(1,850
)
Free cash flows (Non-GAAP)
$
18,899

 
$
41,494

Net cash used in investing activities
$
(45,389
)
 
$
(59,269
)
Net cash provided by financing activities
$
2,271

 
$
431,281





Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘8-K’ Filing    Date    Other Filings
8/13/19
Filed on / For Period end:8/6/19
6/30/19
5/14/1910-K,  4,  8-K,  S-8
3/31/1910-K
6/30/1810-Q
 List all Filings 
Top
Filing Submission 0001448056-19-000035   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
AboutPrivacyRedactionsHelp — Thu., Apr. 18, 9:16:57.1pm ET