DocuSign Announces Fourth Quarter and Fiscal Year 2021 Financial Results
San Francisco – March 11, 2021 – DocuSign, Inc. (NASDAQ: DOCU), which offers the world’s #1 eSignature solution as part of the DocuSign Agreement Cloud, today announced results for its fourth quarter and fiscal year ended January 31, 2021.
“Fiscal 2021 was a milestone year for DocuSign. We became a pillar of the ‘anywhere economy’ that lets people increasingly do anything in life and work from anywhere," said Dan Springer, CEO of DocuSign. "In the process, we grew our business nearly 50%, reached almost $1.5 billion in revenues, and achieved a record net retention rate of 123%. We believe this performance represents an acceleration of the ongoing trend towards the digital transformation of agreements.”
Fourth Quarter Financial Highlights
▪Total revenue was $430.9 million, an increase of 57% year-over-year. Subscription revenue was $410.2 million, an increase of 59% year-over-year. Professional services and other revenue was $20.7 million, an increase of 23% year-over-year.
▪Billings were $534.9 million, an increase of 46% year-over-year.
▪GAAP gross margin was 76%, compared to 75% in the same period last year. Non-GAAP gross margin was 80% compared to 79% in the same period last year.
▪GAAP net loss per share was $0.38 on 189 million shares outstanding compared to $0.26 on 181 million shares outstanding in the same period last year.
▪Non-GAAP net income per diluted share was $0.37 on 209 million shares outstanding compared to $0.12 on 194 million shares outstanding in the same period last year.
▪Net cash provided by operating activities was $62.2 million compared to $45.5 million in the same period last year.
▪Free cash flow was $44.0 million compared to $15.5 million in the same period last year. Free cash flow includes a portion of the Q4'21 repayment of convertible senior notes of $75.2 million.
▪Cash, cash equivalents, restricted cash and investments were $866.5 million at the end of the quarter.
Fiscal 2021 Financial Highlights
▪Total revenue was $1.5 billion, an increase of 49% year-over-year. Subscription revenue was $1.4 billion, an increase of 50% year-over-year. Professional services and other revenue was $71.7 million, an increase of 29% year-over-year.
▪Billings were $1.7 billion, an increase of 56% year-over-year.
▪GAAP gross margin was 75% in both periods. Non-GAAP gross margin was 79% in both periods.
▪GAAP net loss per share was $1.31 on 186 million shares outstanding compared to $1.18 on 177 million shares outstanding in fiscal 2020.
▪Non-GAAP net income per diluted share was $0.90 on 204 million shares outstanding compared to $0.31 on 191 million shares outstanding in fiscal 2020.
A reconciliation of GAAP to non-GAAP financial measures has been provided in the tables included in this press release. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures and Other Key Metrics.”
Operational and Other Financial Highlights
•Convertible Senior Notes: On January 15, 2021, the company issued $690 million of 0% convertible senior notes due in 2024. The company used a significant portion of the net proceeds, together with shares of DocuSign common stock, to repurchase a majority of its existing convertible senior notes due in 2023 and intends to use the remainder of the proceeds for working capital and other general corporate purposes.
| 1 |
DOCUSIGN, INC.
•Credit Facility: On January 11, 2021, the company closed a new $500 million, 5-year senior secured revolving credit facility, with an accordion feature allowing for an additional $250 million capacity. The facility will help to further optimize the company's financial position and provide it with greater balance sheet flexibility to deliver on its growth agenda.
Outlook
The company currently expects the following guidance:
▪Quarter ending April 30, 2021 (in millions, except percentages):
The company has not reconciled its expectations of non-GAAP financial measures to the corresponding GAAP measures because stock-based compensation expense cannot be reasonably calculated or predicted at this time. Accordingly, a reconciliation is not available without unreasonable effort.
| 2 |
DOCUSIGN, INC.
Webcast Conference Call Information
The company will host a conference call on March 11, 2021 at 1:30 p.m. PT (4:30 p.m. ET) to discuss its financial results. A live webcast of the event will be available on the DocuSign Investor Relations website at investor.docusign.com. A live dial-in will be available domestically at 877-407-0784 or internationally at 201-689-8560. A replay will be available domestically at 844-512-2921 or internationally at 412-317-6671 until midnight (ET) March 25, 2021, using the passcode 13716345.
About DocuSign
DocuSign helps organizations connect and automate how they prepare, sign, act on, and manage agreements. As part of the DocuSign Agreement Cloud, DocuSign offers eSignature, the world’s #1 way to sign electronically on practically any device, from almost anywhere, at any time. Today, more than 890,000 customers and hundreds of millions of users in over 180 countries use DocuSign to accelerate the process of doing business and to simplify people’s lives.
For more information, visit www.docusign.com, call +1-877-720-2040, or follow @DocuSign on Twitter, LinkedIn, Facebook and Instagram.
Copyright 2021. DocuSign, Inc. is the owner of DOCUSIGN® and all its other marks (www.docusign.com/IP).
Investor Relations:
Annie Leschin
VP Investor Relations
investors@docusign.com
Media Relations:
Adrian Wainwright
Head of Communications
media@docusign.com
Forward-Looking Statements
This press release contains forward-looking statements that are based on our management’s beliefs and assumptions and on information currently available to management. Forward-looking statements include all statements that are not historical facts and can be identified by terms such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “could,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential,” or “continue” or the negative of these words or other similar terms or expressions that concern our expectations, strategy, plans or intentions. Forward-looking statements in this press release include, among other things, statements under “Outlook” above and any other statements about expected financial metrics, such as revenue, billings, non-GAAP gross margin, non-GAAP diluted weighted-average shares outstanding, and non-financial metrics, such as customer growth, as well as statements related to our expectations regarding the benefits of the DocuSign Agreement Cloud and enhancements to it, additions to the DocuSign Agreement Cloud software suite of products, including as a result of acquisitions, and the anticipated benefits of our issuances of convertible notes and the establishment of our credit facility. They also include statements about our future operating results and financial position, our business strategy and plans, market growth and trends, and our objectives for future operations. These statements are subject to substantial risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statements.
These risks and uncertainties include, among other things, risks related to our ability to estimate the size of our total addressable market; our expectations regarding the impact of the ongoing COVID-19 pandemic on our business, the results of our operations and our financial condition, as well as our future profitability and growth once the pandemic has abated; our expectations regarding the impact of the ongoing COVID-19 pandemic on the businesses of our customers, partners and suppliers, and the economy; our ability to effectively sustain and manage our growth and future expenses, achieve and maintain future profitability, attract new customers and maintain and expand our existing customer base; our ability to scale and update our platform to respond to customers' needs and rapid technological change; the effects of increased competition in our market and our ability to compete effectively; our ability to expand use cases within existing customers and vertical solutions; our ability to expand our operations and increase adoption of our platform internationally; our ability to strengthen and foster our relationship with developers; our ability to expand our direct sales force, customer success team and strategic partnerships around the world; our ability to identify targets for and execute potential acquisitions; our ability to successfully integrate the operations of businesses we may acquire, or to realize the anticipated benefits of such acquisitions; our ability to maintain, protect and enhance our brand; the sufficiency of our cash and cash equivalents to satisfy our liquidity needs; limitations on us due to obligations we have under our credit facility or other indebtedness; our failure or the failure of our software suite of services to comply with applicable industry
| 3 |
DOCUSIGN, INC.
standards, laws and regulations; our ability to maintain, protect and enhance our intellectual property; our ability to successfully defend litigation against us; our ability to attract large organizations as users; our ability to maintain our corporate culture; our ability to offer high-quality customer support; our ability to hire, retain and motivate qualified personnel; our ability to estimate the size and potential growth of our target market; our ability to maintain proper and effective internal controls. Additional risks and uncertainties that could affect our financial results are included in the sections titled "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our quarterly report on Form 10-Q for the quarter ended October 31, 2020 filed on December 4, 2020 with the Securities and Exchange Commission (the “SEC”), and other filings that we make from time to time with the SEC. In addition, any forward-looking statements contained in this press release are based on assumptions that we believe to be reasonable as of this date. Except as required by law, we assume no obligation to update these forward-looking statements, or to update the reasons if actual results differ materially from those anticipated in the forward-looking statements.
Non-GAAP Financial Measures and Other Key Metrics
To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we use certain non-GAAP financial measures, as described below, to understand and evaluate our core operating performance. These non-GAAP financial measures, which may be different than similarly-titled measures used by other companies, are presented to enhance investors’ overall understanding of our financial performance and should not be considered a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.
We believe that these non-GAAP financial measures provide useful information about our financial performance, enhance the overall understanding of our past performance and future prospects, and allow for greater transparency with respect to important metrics used by our management for financial and operational decision-making. We are presenting these non-GAAP measures to assist investors in seeing our financial performance using a management view, and because we believe that these measures provide an additional tool for investors to use in comparing our core financial performance over multiple periods with other companies in our industry.
Non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP income from operations, non-GAAP operating margin, non-GAAP net income and non-GAAP net income per share: We define these non-GAAP financial measures as the respective GAAP measures, excluding expenses related to stock-based compensation, employer payroll tax on employee stock transactions, amortization of acquisition-related intangibles, amortization of debt discount and issuance costs, acquisition-related expenses, loss on extinguishment of debt, tax impact related to an intercompany IP transfer and, as applicable, other special items. The amount of employer payroll tax-related items on employee stock transactions is dependent on our stock price and other factors that are beyond our control and do not correlate to the operation of the business. When evaluating the performance of our business and making operating plans, we do not consider these items (for example, when considering the impact of equity award grants, we place a greater emphasis on overall stockholder dilution rather than the accounting charges associated with such grants). We believe it is useful to exclude these expenses in order to better understand the long-term performance of our core business and to facilitate comparison of our results to those of peer companies and over multiple periods.
Free cash flow: We define free cash flow as net cash provided by (used in) operating activities less purchases of property and equipment. We believe free cash flow is an important liquidity measure of the cash (if any) that is available, after purchases of property and equipment, for operational expenses, investment in our business, and to make acquisitions. Free cash flow is useful to investors as a liquidity measure because it measures our ability to generate or use cash in excess of our capital investments in property and equipment. Once our business needs and obligations are met, cash can be used to maintain a strong balance sheet and invest in future growth.
Billings: We define billings as total revenues plus the change in our contract liabilities and refund liability less contract assets and unbilled accounts receivable in a given period. Billings reflects sales to new customers plus subscription renewals and additional sales to existing customers. Only amounts invoiced to a customer in a given period are included in billings. We believe billings is a key metric to measure our periodic performance. Given that most of our customers pay in annual installments one year in advance, but we typically recognize a majority of the related revenue ratably over time, we use billings to measure and monitor our ability to provide our business with the working capital generated by upfront payments from our customers.
For a reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measure, please see “Reconciliation of GAAP to Non-GAAP Financial Measures” below.
| 4 |
DOCUSIGN, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
Three Months Ended January 31,
Year Ended January 31,
(in thousands, except per share data)
2021
2020
2021
2020
Revenue:
Subscription
$
410,215
$
258,122
$
1,381,397
$
918,463
Professional services and other
20,683
16,773
71,650
55,508
Total revenue
430,898
274,895
1,453,047
973,971
Cost of revenue:
Subscription
73,347
48,162
259,992
163,931
Professional services and other
28,233
19,913
104,066
79,303
Total cost of revenue
101,580
68,075
364,058
243,234
Gross profit
329,318
206,820
1,088,989
730,737
Operating expenses:
Sales and marketing
221,896
161,326
798,625
591,379
Research and development
80,135
52,094
271,522
185,552
General and administrative
52,184
35,753
192,697
147,315
Total operating expenses
354,215
249,173
1,262,844
924,246
Loss from operations
(24,897)
(42,353)
(173,855)
(193,509)
Interest expense
(7,786)
(7,461)
(30,799)
(29,254)
Loss on extinguishment of debt
(33,752)
—
(33,752)
—
Interest income and other income, net
2,882
3,658
8,914
19,207
Loss before provision for income taxes
(63,553)
(46,156)
(229,492)
(203,556)
Provision for income taxes
8,859
1,251
13,775
4,803
Net loss
$
(72,412)
$
(47,407)
$
(243,267)
$
(208,359)
Net loss per share attributable to common stockholders, basic and diluted
$
(0.38)
$
(0.26)
$
(1.31)
$
(1.18)
Weighted-average number of shares used in computing net loss per share attributable to common stockholders, basic and diluted
188,717
180,859
185,760
176,704
Stock-based compensation expense included in costs and expenses:
Cost of revenue—subscription
$
6,138
$
3,951
$
20,793
$
12,882
Cost of revenue—professional services and other
6,510
3,826
21,865
15,703
Sales and marketing
37,190
26,170
131,041
94,863
Research and development
20,328
12,252
65,890
43,211
General and administrative
13,473
9,406
47,288
39,745
| 5 |
DOCUSIGN, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(in thousands, except share and per share data)
January 31, 2021
January 31, 2020
Assets
Current assets
Cash and cash equivalents
$
566,055
$
241,203
Investments—current
207,450
414,939
Accounts receivable, net
323,570
237,841
Contract assets—current
16,883
12,502
Prepaid expenses and other current assets
48,390
37,405
Total current assets
1,162,348
943,890
Investments—noncurrent
92,717
239,729
Property and equipment, net
165,039
128,293
Operating lease right-of-use assets
159,352
149,833
Goodwill
350,151
194,882
Intangible assets, net
121,828
56,500
Deferred contract acquisition costs—noncurrent
260,130
153,333
Other assets—noncurrent
24,942
24,678
Total assets
$
2,336,507
$
1,891,138
Liabilities and Equity
Current liabilities
Accounts payable
$
37,367
$
28,144
Accrued expenses and other current liabilities
66,566
54,344
Accrued compensation
156,158
83,189
Convertible senior notes—current
20,469
—
Contract liabilities—current
779,642
507,560
Operating lease liabilities—current
32,971
20,728
Total current liabilities
1,093,173
693,965
Convertible senior notes, net—noncurrent
693,219
465,321
Operating lease liabilities—noncurrent
165,704
162,432
Contract liabilities—noncurrent
16,492
11,478
Deferred tax liability—noncurrent
6,464
4,920
Other liabilities—noncurrent
32,328
6,695
Total liabilities
2,007,380
1,344,811
Convertible senior notes
3,390
—
Stockholders’ equity
Common stock
19
18
Treasury stock
(1,048)
—
Additional paid-in capital
1,702,254
1,685,167
Accumulated other comprehensive gains (loss)
4,964
(1,673)
Accumulated deficit
(1,380,452)
(1,137,185)
Total stockholders’ equity
325,737
546,327
Total liabilities and equity
$
2,336,507
$
1,891,138
| 6 |
DOCUSIGN, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Three Months Ended January 31,
Year Ended January 31,
(in thousands)
2021
2020
2021
2020
Cash flows from operating activities:
Net loss
$
(72,412)
$
(47,407)
$
(243,267)
$
(208,359)
Adjustments to reconcile net loss to net cash provided by operating activities
Depreciation and amortization
19,635
13,266
71,090
50,182
Amortization of deferred contract acquisition and fulfillment costs
28,597
20,387
99,384
69,747
Amortization of debt discount and transaction costs
7,173
6,742
28,001
26,389
Loss on extinguishment of debt
33,752
—
33,752
—
Operating cash flow related to repayments of convertible senior notes
(75,165)
—
(75,165)
—
Non-cash operating lease costs
6,646
5,592
26,728
19,435
Stock-based compensation expense
83,639
55,605
286,877
206,404
Deferred income taxes
(1,360)
1,245
(2,410)
1,287
Other
(1,416)
401
(210)
(1,741)
Changes in operating assets and liabilities
Accounts receivable
(62,484)
(78,377)
(73,913)
(63,293)
Contract assets
5,802
5,715
1,912
(1,508)
Prepaid expenses and other current assets
680
(1,106)
(1,155)
(3,142)
Deferred contract acquisition and fulfillment costs
(63,871)
(37,923)
(208,510)
(115,723)
Other assets
457
612
(6,006)
1,538
Accounts payable
8,473
1,543
12,128
3,849
Accrued expenses and other liabilities
15,203
4,662
37,155
9,353
Accrued compensation
41,033
12,329
64,586
5,636
Contract liabilities
95,230
85,957
267,750
130,266
Operating lease liabilities
(7,379)
(3,738)
(21,773)
(14,624)
Net cash provided by operating activities
62,233
45,505
296,954
115,696
Cash flows from investing activities:
Cash paid for acquisition, net of acquired cash
—
—
(180,370)
—
Purchases of marketable securities
(84,340)
(107,318)
(164,989)
(861,252)
Sales of marketable securities
—
—
28,986
—
Maturities of marketable securities
83,756
166,599
488,538
627,309
Purchases of strategic investments
—
—
(5,300)
(15,500)
Purchases of other investments
—
—
(3,241)
—
Purchases of property and equipment
(18,251)
(29,975)
(82,395)
(72,046)
Net cash (used in) provided by investing activities
(18,835)
29,306
81,229
(321,489)
Cash flows from financing activities:
Proceeds from issuance of convertible senior notes, net of initial purchasers' discounts and transaction costs
677,370
—
677,370
—
Purchase of capped calls related to issuance of convertible senior notes
(31,395)
—
(31,395)
—
Repayments of convertible senior notes
(384,199)
—
(384,199)
—
Payment of revolving credit facility costs
(2,453)
—
(2,453)
—
Payment of tax withholding obligation on RSU settlement and ESPP purchase
(125,186)
(41,216)
(372,463)
(166,504)
Proceeds from exercise of stock options
9,322
9,914
24,305
72,177
Proceeds from employee stock purchase plan
—
—
29,859
23,872
Net cash (used in) provided by financing activities
143,459
(31,302)
(58,976)
(70,455)
Effect of foreign exchange on cash, cash equivalents and restricted cash
4,214
(137)
5,646
(447)
Net increase (decrease) in cash, cash equivalents and restricted cash
191,071
43,372
324,853
(276,695)
Cash, cash equivalents and restricted cash at beginning of period (1)
375,265
198,111
241,483
518,178
Cash, cash equivalents and restricted cash at end of period (1)
$
566,336
$
241,483
$
566,336
$
241,483
(1) $0.3 million of restricted cash was included in Other assets—noncurrent at January 31, 2021 and Prepaid expenses and other current assets at January 31, 2020.
| 7 |
DOCUSIGN, INC.
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(Unaudited)
Reconciliation of gross profit and gross margin:
Three Months Ended January 31,
Year Ended January 31,
(in thousands)
2021
2020
2021
2020
GAAP gross profit
$
329,318
$
206,820
$
1,088,989
$
730,737
Add: Stock-based compensation
12,648
7,777
42,658
28,585
Add: Amortization of acquisition-related intangibles
3,196
1,348
11,052
5,704
Add: Employer payroll tax on employee stock transactions
1,454
668
5,904
2,577
Non-GAAP gross profit
$
346,616
$
216,613
$
1,148,603
$
767,603
GAAP gross margin
76
%
75
%
75
%
75
%
Non-GAAP adjustments
4
%
4
%
4
%
4
%
Non-GAAP gross margin
80
%
79
%
79
%
79
%
GAAP subscription gross profit
$
336,868
$
209,960
$
1,121,405
$
754,532
Add: Stock-based compensation
6,138
3,951
20,793
12,882
Add: Amortization of acquisition-related intangibles
3,196
1,348
11,052
5,704
Add: Employer payroll tax on employee stock transactions
679
285
2,862
1,054
Non-GAAP subscription gross profit
$
346,881
$
215,544
$
1,156,112
$
774,172
GAAP subscription gross margin
82
%
81
%
81
%
82
%
Non-GAAP adjustments
3
%
3
%
3
%
2
%
Non-GAAP subscription gross margin
85
%
84
%
84
%
84
%
GAAP professional services and other gross loss
$
(7,550)
$
(3,140)
$
(32,416)
$
(23,795)
Add: Stock-based compensation
6,510
3,826
21,865
15,703
Add: Employer payroll tax on employee stock transactions
775
383
3,042
1,523
Non-GAAP professional services and other gross profit (loss)
$
(265)
$
1,069
$
(7,509)
$
(6,569)
GAAP professional services and other gross margin
(37)
%
(19)
%
(45)
%
(43)
%
Non-GAAP adjustments
36
%
25
%
35
%
31
%
Non-GAAP professional services and other gross margin
(1)
%
6
%
(10)
%
(12)
%
| 8 |
DOCUSIGN, INC.
Reconciliation of operating expenses:
Three Months Ended January 31,
Year Ended January 31,
(in thousands)
2021
2020
2021
2020
GAAP sales and marketing
$
221,896
$
161,326
$
798,625
$
591,379
Less: Stock-based compensation
(37,190)
(26,170)
(131,041)
(94,863)
Less: Amortization of acquisition-related intangibles
(3,390)
(2,911)
(14,566)
(12,013)
Less: Employer payroll tax on employee stock transactions
(3,198)
(1,413)
(14,190)
(7,023)
Less: Acquisition-related expenses
—
—
(186)
—
Non-GAAP sales and marketing
$
178,118
$
130,832
$
638,642
$
477,480
GAAP sales and marketing as a percentage of revenue
51
%
59
%
55
%
61
%
Non-GAAP sales and marketing as a percentage of revenue
41
%
48
%
44
%
49
%
GAAP research and development
$
80,135
$
52,094
$
271,522
$
185,552
Less: Stock-based compensation
(20,328)
(12,252)
(65,890)
(43,211)
Less: Employer payroll tax on employee stock transactions
(2,012)
(636)
(7,329)
(3,524)
Non-GAAP research and development
$
57,795
$
39,206
$
198,303
$
138,817
GAAP research and development as a percentage of revenue
19
%
19
%
19
%
19
%
Non-GAAP research and development as a percentage of revenue
13
%
14
%
14
%
14
%
GAAP general and administrative
$
52,184
$
35,753
$
192,697
$
147,315
Less: Stock-based compensation
(13,473)
(9,406)
(47,288)
(39,745)
Less: Employer payroll tax on employee stock transactions
(2,612)
(540)
(6,619)
(3,596)
Less: Acquisition-related expenses
—
—
(7,776)
—
Non-GAAP general and administrative
$
36,099
$
25,807
$
131,014
$
103,974
GAAP general and administrative as a percentage of revenue
12
%
12
%
13
%
15
%
Non-GAAP general and administrative as a percentage of revenue
9
%
9
%
9
%
11
%
Reconciliation of income (loss) from operations and operating margin:
Three Months Ended January 31,
Year Ended January 31,
(in thousands)
2021
2020
2021
2020
GAAP loss from operations
$
(24,897)
$
(42,353)
$
(173,855)
$
(193,509)
Add: Stock-based compensation
83,639
55,605
286,877
206,404
Add: Amortization of acquisition-related intangibles
6,586
4,259
25,618
17,717
Add: Employer payroll tax on employee stock transactions
9,276
3,257
34,042
16,720
Add: Acquisition-related expenses
—
—
7,962
—
Non-GAAP income from operations
$
74,604
$
20,768
$
180,644
$
47,332
GAAP operating margin
(6)
%
(15)
%
(12)
%
(20)
%
Non-GAAP adjustments
23
%
23
%
24
%
25
%
Non-GAAP operating margin
17
%
8
%
12
%
5
%
| 9 |
DOCUSIGN, INC.
Reconciliation of net income (loss) and net income (loss) per share, basic and diluted:
Three Months Ended January 31,
Year Ended January 31,
(in thousands, except per share data)
2021
2020
2021
2020
GAAP net loss
$
(72,412)
$
(47,407)
$
(243,267)
$
(208,359)
Add: Stock-based compensation
83,639
55,605
286,877
206,404
Add: Amortization of acquisition-related intangibles
6,586
4,259
25,618
17,717
Add: Employer payroll tax on employee stock transactions
9,276
3,257
34,042
16,720
Add: Acquisition-related expenses
—
—
7,962
—
Add: Amortization of debt discount and issuance costs
7,173
6,742
28,001
26,389
Add: Loss on extinguishment of debt
33,752
—
33,752
—
Add: Tax expense related to intercompany IP transfer(1)
9,294
—
9,294
—
Non-GAAP net income
$
77,308
$
22,456
$
182,279
$
58,871
Numerator:
Non-GAAP net income and non-GAAP net income attributable to common stockholders, basic
$
77,308
$
22,456
$
182,279
$
58,871
Add: Interest expense on convertible senior notes
617
—
617
—
Non-GAAP net income attributable to common stockholders, diluted
$
77,925
$
22,456
$
182,896
$
58,871
Denominator:
Weighted-average common shares outstanding, basic
188,717
180,859
185,760
176,704
Effect of dilutive securities
19,797
12,869
17,929
14,094
Non-GAAP weighted-average common shares outstanding, diluted
208,514
193,728
203,689
190,798
GAAP net loss per share, basic and diluted
$
(0.38)
$
(0.26)
$
(1.31)
$
(1.18)
Non-GAAP net income per share, basic
0.41
0.12
0.98
0.33
Non-GAAP net income per share, diluted
0.37
0.12
0.90
0.31
(1)Represents net change in tax liabilities related to an intercompany IP transfer
Computation of free cash flow:
Three Months Ended January 31,
Year Ended January 31,
(in thousands)
2021
2020
2021
2020
Net cash provided by operating activities
$
62,233
$
45,505
$
296,954
$
115,696
Less: Purchases of property and equipment
(18,251)
(29,975)
(82,395)
(72,046)
Non-GAAP free cash flow
43,982
15,530
214,559
43,650
Net cash (used in) provided by investing activities
(18,835)
29,306
81,229
(321,489)
Net cash (used in) provided by financing activities
$
143,459
$
(31,302)
$
(58,976)
$
(70,455)
| 10 |
DOCUSIGN, INC.
Computation of billings:
Three Months Ended January 31,
Year Ended January 31,
(in thousands)
2021
2020
2021
2020
Revenue
$
430,898
$
274,895
$
1,453,047
$
973,971
Add: Contract liabilities and refund liability, end of period
800,940
522,201
800,940
522,201
Less: Contract liabilities and refund liability, beginning of period
(702,691)
(435,898)
(522,201)
(390,887)
Add: Contract assets and unbilled accounts receivable, beginning of period
26,808
20,805
15,082
13,436
Less: Contract assets and unbilled accounts receivable, end of period
(21,021)
(15,082)
(21,021)
(15,082)
Add: Contract assets and unbilled accounts receivable contributed by acquisitions
—
—
6,589
—
Less: Contract liabilities and refund liability contributed by acquisitions
