Alarm.com Reports Third Quarter 2020 Results
Alarm.com Holdings, Inc. (Nasdaq: ALRM) reported strong Q3 2020 results, with total revenue rising 24.2% to $158.9 million and SaaS revenue increasing 17.9% to $100.1 million year-over-year. GAAP net income surged to $36.1 million ($0.71 per share), compared to $17.7 million ($0.35 per share) in Q3 2019. Cash flow from operations reached $18.6 million, significantly up from $1.0 million a year prior. The company has raised its revenue outlook for Q4 2020 and full-year 2020, forecasting SaaS revenue between $389.0 million and $389.2 million. Alarm.com also launched innovative products and expanded partnerships in energy management.
- Total revenue increased 24.2% to $158.9 million.
- SaaS and license revenue rose 17.9% to $100.1 million.
- GAAP net income more than doubled to $36.1 million ($0.71/share).
- Increased guidance for Q4 and full-year 2020 revenues.
- Cash and equivalents reached $247.2 million, up from $119.6 million.
- None.
TYSONS, Va.--(BUSINESS WIRE)--Alarm.com Holdings, Inc. (Nasdaq: ALRM), the leading platform for the intelligently connected property, today reported financial results for its third quarter ended September 30, 2020. Alarm.com also provided its financial outlook for SaaS and license revenue for the fourth quarter of 2020 and increased its guidance for the full year of 2020.
“We are pleased to report strong results this quarter,” said Steve Trundle, President and CEO of Alarm.com. “Our more than 9,000 service provider partners have been able to operate very effectively around the challenges posed by the pandemic and have been successfully activating new subscribers with an increasing range of connected property services. Our team also delivered innovative new products that will enhance our service providers’ competitive position. While there continue to be challenges, we feel we are well positioned to manage through the uncertainty caused by the pandemic.”
Third Quarter 2020 Financial Results as Compared to Third Quarter 2019
-
SaaS and license revenue increased
17.9% to$100.1 million , compared to$84.9 million . -
Total revenue increased
24.2% to$158.9 million , compared to$127.9 million . -
GAAP net income attributable to common stockholders was
$36.1 million , or$0.71 per diluted share, compared to$17.7 million , or$0.35 per diluted share. -
Non-GAAP adjusted EBITDA increased to
$34.5 million , compared to$26.3 million . -
Non-GAAP adjusted net income attributable to common stockholders increased to
$24.8 million , or$0.49 per diluted share, compared to$18.6 million or$0.37 per diluted share.
Balance Sheet and Cash Flow
-
Total cash and cash equivalents increased to
$247.2 million as of September 30, 2020, compared to$119.6 million as of December 31, 2019. -
For the quarter ended September 30, 2020, cash flows from operations was
$18.6 million and free cash flow was$15.1 million , compared to cash flows from operations of$1.0 million and negative free cash flow of$4.0 million for the quarter ended September 30, 2019.
Recent Business Highlights
- Launched Flex I/O: Flex I/O is a versatile, completely wireless device that extends security and awareness across a property and to assets in any location. The battery-powered device leverages LTE CAT-M capabilities to create new security applications that existing hub-connected sensors cannot address. It’s easily installed on a backyard gate, detached garage, remote storage unit, or tethered to other assets like a boat, tractor or lawn mower. The Flex I/O sensor seamlessly integrates with Alarm.com powered systems, acting as just another sensor in the system even though it may be physically located many miles away, and it triggers notifications to subscribers as well as video recordings when activity is detected, or an asset is moved.
-
EnergyHub Expands Customer Base: In an expanded partnership, National Grid will now manage commercial and industrial demand response programs through EnergyHub’s Mercury DERMS platform. With a single platform, NationalGrid can manage an expanding ecosystem of energy resources for both commercial and industrial and residential assets that includes in-home batteries and electric vehicles.
EnergyHub also announced a new partnership with the Los Angeles Department of Water and Power, or LADWP, the largest municipal utility in the country, to manage their thermostat-based demand response program. The EnergyHub platform will allow LADWP to flexibly manage peak demand and contribute to addressing regional distribution constraints and climate goals.
- Launched Smart Water Valve + Meter to Security Channel Service Providers: Smart Water Valve + Meter is part of a comprehensive water management solution that monitors usage and responds to a range of sensors to quickly protect properties from damage caused by water leaks and floods. The innovative new device enables an additional service plan. Developed by Building36 for its plumbing and HVAC service provider partners, Smart Water Valve + Meter is now also available for Alarm.com’s service providers.
-
Award Winning Technology: Alarm.com’s Smart Gateway won the IoT Evolution Product of the Year. Smart Gateway is a cloud-managed access point that provides a dedicated Wi-Fi network for Alarm.com video cameras, and is designed to significantly reduce support intensity for service providers.
Highlights, an animated summary of important activity in a subscribers’ home, won an ESX Innovation Award in the category of consumer mobile apps. Highlights complements Alarm.com’s video analytics service and enhances the overall user experience while increasing routine engagement with the Alarm.com mobile app.
Wellcam™, the first smart home video solution designed to connect families and empower healthy, independent living, won New Product of the Year from Security Today. Wellcam helps families, medical professionals and others monitor the activity and well-being of loved ones or patients in both at-home or healthcare settings.
Financial Outlook
At this time, the general economic situation remains fluid and it remains challenging to predict the full scope and duration of the impacts of the COVID-19 pandemic. Alarm.com is providing guidance for the fourth quarter of 2020 and increasing its guidance for the full year of 2020 based upon what it currently sees in its markets.
For the fourth quarter of 2020:
-
SaaS and license revenue is expected to be in the range of
$101.2 million to$101.4 million .
For the full year of 2020:
-
SaaS and license revenue is expected to be in the range of
$389.0 million to$389.2 million . -
Total revenue is expected to be in the range of
$594.0 million to$604.2 million , which includes anticipated hardware and other revenue in the range of$205.0 million to$215.0 million . -
Non-GAAP adjusted EBITDA is expected to be in the range of
$113.0 million to$115.0 million . -
Non-GAAP adjusted net income attributable to common stockholders is expected to be in the range of
$80.0 million to$81.5 million , based on an estimated tax rate of21.0% . -
Based on an expected 51.0 million weighted average diluted shares outstanding, non-GAAP adjusted net income attributable to common stockholders is expected to be
$1.57 t o$1.60 per diluted share.
The guidance provided above is forward-looking in nature. Actual results may differ materially. See the cautionary note regarding “Forward-Looking Statements” below. The guidance provided above is based on expectations as of the date of this press release and Alarm.com undertakes no obligation to update guidance after such date.
Conference Call and Webcast Information
Alarm.com will host a conference call to discuss its third quarter 2020 financial results and its outlook for the fourth quarter and full year of 2020. A live audio webcast is scheduled to begin at 4:30 p.m. ET on November 5, 2020. To participate on the live call, analysts and investors should dial 866.588.3290 (U.S./Canada) or 262.558.6169 (International) at least ten minutes prior to the start time of the call. A telephonic replay of the call will be available through November 13, 2020 by dialing 855.859.2056 (U.S./Canada) or 404.537.3406 (International) and providing Conference ID: 6882929. Alarm.com will also offer a live and archived webcast of the conference call accessible on Alarm.com’s Investor Relations website at http://investors.alarm.com.
About Alarm.com Holdings, Inc.
Alarm.com is the leading platform for the intelligently connected property. Millions of consumers and businesses depend on Alarm.com's technology to manage and control their property from anywhere. Our platform integrates with a growing variety of Internet of Things (IoT) devices through our apps and interfaces. Our security, video, access control, intelligent automation, energy management, and wellness solutions are available through our network of thousands of professional service providers in North America and around the globe. Alarm.com's common stock is traded on Nasdaq under the ticker symbol ALRM. For more information, please visit www.alarm.com.
Non-GAAP Financial Measures
To supplement our consolidated selected financial data presented on a basis consistent with GAAP, this press release contains certain non-GAAP financial measures, including adjusted EBITDA, non-GAAP adjusted income before income taxes, non-GAAP adjusted net income, non-GAAP adjusted income attributable to common stockholders before income taxes, non-GAAP adjusted net income attributable to common stockholders, non-GAAP adjusted net income attributable to common stockholders per share and free cash flow. We have included non-GAAP measures in this press release because they are financial, operating or liquidity measures used by our management to (i) understand and evaluate our core operating performance and trends and generate future operating plans, (ii) make strategic decisions regarding the allocation of capital and investments in initiatives that are focused on cultivating new markets for our solutions and (iii) provide useful information to management about the amount of cash generated by the business after necessary capital expenditures. We also use certain non-GAAP financial measures, including adjusted EBITDA, as performance measures under our executive bonus plan. Further, we believe that these non-GAAP measures of our financial results provide useful information to investors and others in understanding and evaluating our results of operations, business trends and financial condition. While we believe the use of these non-GAAP measures provides useful information to investors and management in analyzing our financial performance, non-GAAP measures have inherent limitations in that they do not reflect all of the amounts and transactions that are included in our financial statements prepared in accordance with GAAP. Non-GAAP measures do not serve as an alternative to GAAP nor do we consider our non-GAAP measures in isolation, accordingly we present non-GAAP financial measures only in connection with GAAP results. We urge investors to consider non-GAAP measures only in conjunction with our GAAP financials and to review the reconciliation of our non-GAAP financial measures to the comparable GAAP financial measures, which are included in this press release.
We consider free cash flow to be a liquidity measure, which we define as cash flows from operating activities less purchases of property and equipment.
With respect to our expectations under “Financial Outlook” above, reconciliation of adjusted EBITDA and adjusted net income guidance to the closest corresponding GAAP measure is not available without unreasonable efforts on a forward-looking basis due to the high variability, complexity and low visibility with respect to the charges excluded from these non-GAAP measures, in particular, non-ordinary course litigation expense, acquisition-related (benefit) / expense and tax windfall adjustments can have unpredictable fluctuations based on unforeseen activity that is out of our control and/or cannot reasonably be predicted. We expect the above charges to have a significant and potentially highly variable impact on our future GAAP financial results.
We exclude one or more of the following items from non-GAAP financial and operating measures:
Stock-based compensation expense: We exclude stock-based compensation expense, which relates to stock options and other forms of equity incentives primarily awarded to employees of Alarm.com, because they are non-cash charges that we do not consider when assessing the operating performance of our business. Additionally, the determination of stock-based compensation expense can be calculated using various methodologies and is dependent upon subjective assumptions and other factors that vary on a company-by-company basis. Therefore, we believe that excluding stock-based compensation expense from our non-GAAP financial measures improves the comparability of our results to the results of other companies in our industry.
Secondary offering expense: We exclude secondary offering expense because we do not consider costs associated with the secondary offering to be indicative of our core operating performance and we believe that the exclusion of this expense allows us to better provide meaningful information about our operating performance, facilitates comparisons to our historical operating results and improves the comparability of our results to the results of other companies in our industry.
Litigation expense: We exclude non-ordinary course litigation expense because we do not consider legal costs and settlement fees incurred in litigation and litigation-related matters of non-ordinary course lawsuits and other disputes, particularly costs incurred in ongoing intellectual property litigation, to be indicative of our core operating performance. We do not adjust for ordinary course legal expenses, including those expenses resulting from maintaining and enforcing our intellectual property portfolio and license agreements.
Acquisition-related (benefit) / expense: Included in operating expenses are incremental costs directly related to business and asset acquisitions as well as changes in the fair value of contingent consideration liabilities, when applicable. We exclude acquisition-related (benefit) / expense from our non-GAAP financial measures because we believe that the exclusion of this expense allows us to better provide meaningful information about our operating performance, facilitates comparisons to our historical operating results, improves the comparability of our results to the results of other companies in our industry, and ultimately, we believe helps investors better understand the acquisition-related (benefit) / expense and the effects of the transaction on our results of operations.
Depreciation expense: We record depreciation primarily for investments in property and equipment. We exclude depreciation in calculating adjusted EBITDA because we do not consider depreciation when we evaluate our ongoing business operations. For non-GAAP adjusted net income, non-GAAP adjusted net income attributable to common stockholders and non-GAAP adjusted net income attributable to common stockholders per share, basic and diluted, we do not exclude depreciation.
Amortization expense: GAAP requires that operating expenses include the amortization of acquired intangible assets, which principally include acquired customer relationships, developed technology and trade names. We exclude amortization of intangibles from our non-GAAP financial measures because we do not consider amortization expense when we evaluate our ongoing business operations, nor do we factor amortization expense into our evaluation of potential acquisitions, or our measurement of the performance of those acquisitions. We believe that the exclusion of amortization expense enables the comparison of our performance to other companies in our industry as other companies may be more or less acquisitive than us and therefore, amortization expense may vary significantly by company based on their acquisition history.
Interest expense: We record interest expense primarily related to our debt facility. We exclude interest expense in calculating our adjusted EBITDA calculation. For non-GAAP adjusted net income, non-GAAP adjusted net income attributable to common stockholders and non-GAAP adjusted net income attributable to common stockholders per share, basic and diluted, we do not exclude interest expense.
Interest income and other income, net: We exclude interest income and other income, net from our non-GAAP financial measures because we do not consider it part of our ongoing results of operations.
Income taxes: We exclude the impact related to our provision for income taxes from our adjusted EBITDA calculation. We do not consider this tax adjustment to be part of our ongoing results of operations.
Forward-Looking Statements
This press release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements may be identified by their use of terms and phrases such as “anticipate,” “believe,” “continue,” “designed,” “enable,” “ensure,” “expect,” “intend,” “will,” and other similar terms and phrases, and such forward-looking statements include, but are not limited to, the statements regarding the Company’s positioning, the benefits of recently launched offerings, and the Company’s guidance for the fourth quarter and full year of 2020 described under “Financial Outlook” above and key assumptions related thereto. The events described in these forward-looking statements involve known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from the results anticipated by these forward-looking statements, including, but not limited to: the Company's results and business operations may be negatively impacted by the COVID-19 pandemic, the Company’s actual operating results may differ significantly from any guidance provided, certain precautions the Company is taking due to the COVID-19 pandemic could harm its business, the Company’s quarterly results may fluctuate, downturns in general economic and market conditions, including due to the COVID-19 pandemic, may reduce demand, the reliability of the Company’s network operations centers, the Company’s ability to retain service provider partners and residential and commercial subscribers and sustain its growth rate, the Company’s ability to manage growth and execute on its business strategies, the effects of increased competition and evolving technologies, the Company’s ability to integrate acquired assets and businesses and to manage service provider partners, customers and employees, consumer demand for interactive security, video monitoring, intelligent automation, energy management and wellness solutions, the Company’s reliance on its service provider network to attract new customers and retain existing customers, the Company's dependence on its suppliers, the reliability of the Company’s hardware and wireless network suppliers and enhanced United States tax, tariff, import/export restrictions, or other trade barriers, particularly tariffs from China as well as other risks and uncertainties discussed in the “Risk Factors” section of the Company’s Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on August 5, 2020 and other subsequent filings the Company makes with the Securities and Exchange Commission from time to time, including its Form 10-Q for the quarter ended September 30, 2020. In addition, the forward-looking statements included in this press release represent the Company’s views and expectations as of the date hereof and are based on information currently available to the Company. The Company anticipates that subsequent events and developments may cause the Company’s views to change. However, while the Company may elect to update these forward-looking statements at some point in the future, the Company specifically disclaims any obligation to do so except as required by law. These forward-looking statements should not be relied upon as representing the Company’s views as of any date subsequent to the date hereof.
ALARM.COM HOLDINGS, INC. Consolidated Statements of Operations (in thousands, except share and per share data) (unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
Revenue: |
|
|
|
|
|
|
|
||||||||
SaaS and license revenue |
$ |
100,126 |
|
|
$ |
84,924 |
|
|
$ |
287,780 |
|
|
$ |
247,313 |
|
Hardware and other revenue |
58,725 |
|
|
42,956 |
|
|
164,647 |
|
|
114,562 |
|
||||
Total revenue |
158,851 |
|
|
127,880 |
|
|
452,427 |
|
|
361,875 |
|
||||
Cost of revenue: |
|
|
|
|
|
|
|
||||||||
Cost of SaaS and license revenue |
14,344 |
|
|
12,438 |
|
|
39,673 |
|
|
37,428 |
|
||||
Cost of hardware and other revenue |
46,839 |
|
|
35,085 |
|
|
128,495 |
|
|
93,601 |
|
||||
Total cost of revenue |
61,183 |
|
|
47,523 |
|
|
168,168 |
|
|
131,029 |
|
||||
Operating expenses: |
|
|
|
|
|
|
|
||||||||
Sales and marketing |
18,410 |
|
|
14,533 |
|
|
52,405 |
|
|
43,392 |
|
||||
General and administrative |
17,410 |
|
|
18,701 |
|
|
55,634 |
|
|
51,785 |
|
||||
Research and development |
36,914 |
|
|
29,461 |
|
|
113,280 |
|
|
84,375 |
|
||||
Amortization and depreciation |
6,878 |
|
|
5,467 |
|
|
20,023 |
|
|
15,833 |
|
||||
Total operating expenses |
79,612 |
|
|
68,162 |
|
|
241,342 |
|
|
195,385 |
|
||||
Operating income |
18,056 |
|
|
12,195 |
|
|
42,917 |
|
|
35,461 |
|
||||
Interest expense |
(556) |
|
|
(715) |
|
|
(2,069) |
|
|
(2,322) |
|
||||
Interest income |
118 |
|
|
2,703 |
|
|
734 |
|
|
4,317 |
|
||||
Other income, net |
24,753 |
|
|
6,380 |
|
|
24,910 |
|
|
6,468 |
|
||||
Income before income taxes |
42,371 |
|
|
20,563 |
|
|
66,492 |
|
|
43,924 |
|
||||
Provision for income taxes |
6,546 |
|
|
2,873 |
|
|
5,471 |
|
|
3,428 |
|
||||
Net income |
35,825 |
|
|
17,690 |
|
|
61,021 |
|
|
40,496 |
|
||||
Net loss attributable to redeemable noncontrolling interest |
259 |
|
|
— |
|
|
865 |
|
|
— |
|
||||
Net income attributable to common stockholders |
$ |
36,084 |
|
|
$ |
17,690 |
|
|
$ |
61,886 |
|
|
$ |
40,496 |
|
|
|
|
|
|
|
|
|
||||||||
Per share information attributable to common stockholders: |
|
|
|
|
|
|
|
||||||||
Net income per share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.74 |
|
|
$ |
0.36 |
|
|
$ |
1.27 |
|
|
$ |
0.84 |
|
Diluted |
$ |
0.71 |
|
|
$ |
0.35 |
|
|
$ |
1.22 |
|
|
$ |
0.81 |
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
||||||||
Basic |
49,007,343 |
|
|
48,518,041 |
|
|
48,842,333 |
|
|
48,360,927 |
|
||||
Diluted |
50,979,679 |
|
|
50,152,807 |
|
|
50,673,752 |
|
|
50,238,409 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Stock-based compensation expense included in operating expenses: |
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
Sales and marketing |
$ |
734 |
|
|
$ |
534 |
|
|
$ |
2,263 |
|
|
$ |
1,385 |
|
General and administrative |
2,154 |
|
|
1,714 |
|
|
6,033 |
|
|
4,762 |
|
||||
Research and development |
4,560 |
|
|
2,787 |
|
|
12,605 |
|
|
8,574 |
|
||||
Total stock-based compensation expense |
$ |
7,448 |
|
|
$ |
5,035 |
|
|
$ |
20,901 |
|
|
$ |
14,721 |
|
ALARM.COM HOLDINGS, INC. Consolidated Balance Sheets (in thousands, except share and per share data) (unaudited) |
|||||||
|
September 30,
|
|
December 31,
|
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
247,176 |
|
|
$ |
119,629 |
|
Accounts receivable, net of allowance for credit losses of |
81,883 |
|
|
76,373 |
|
||
Inventory, net |
40,199 |
|
|
34,168 |
|
||
Other current assets, net of allowance for credit losses of |
17,854 |
|
|
13,504 |
|
||
Total current assets |
387,112 |
|
|
243,674 |
|
||
Property and equipment, net |
42,639 |
|
|
38,548 |
|
||
Intangible assets, net |
91,384 |
|
|
103,438 |
|
||
Goodwill |
105,662 |
|
|
104,963 |
|
||
Deferred tax assets |
20,749 |
|
|
19,137 |
|
||
Operating lease right-of-use assets |
33,899 |
|
|
30,523 |
|
||
Other assets, net of allowance for credit losses of |
16,600 |
|
|
17,516 |
|
||
Total assets |
$ |
698,045 |
|
|
$ |
557,799 |
|
Liabilities, redeemable noncontrolling interest and stockholders’ equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable, accrued expenses and other current liabilities |
$ |
50,029 |
|
|
$ |
48,727 |
|
Accrued compensation |
18,918 |
|
|
16,342 |
|
||
Deferred revenue |
4,411 |
|
|
3,043 |
|
||
Operating lease liabilities |
9,470 |
|
|
7,683 |
|
||
Total current liabilities |
82,828 |
|
|
75,795 |
|
||
Deferred revenue |
8,461 |
|
|
7,455 |
|
||
Long-term debt |
111,000 |
|
|
63,000 |
|
||
Operating lease liabilities |
38,605 |
|
|
37,199 |
|
||
Other liabilities |
7,724 |
|
|
7,489 |
|
||
Total liabilities |
248,618 |
|
|
190,938 |
|
||
Redeemable noncontrolling interest |
10,711 |
|
|
11,210 |
|
||
Stockholders’ equity |
|
|
|
||||
Preferred stock, |
— |
|
|
— |
|
||
Common stock, |
493 |
|
|
487 |
|
||
Additional paid-in capital |
392,765 |
|
|
365,627 |
|
||
Treasury stock, at cost; 147,153 and 0 shares as of September 30, 2020 and December 31, 2019, respectively |
(5,149) |
|
|
— |
|
||
Retained earnings / (accumulated deficit) |
50,607 |
|
|
(10,463) |
|
||
Total stockholders’ equity |
438,716 |
|
|
355,651 |
|
||
Total liabilities, redeemable noncontrolling interest and stockholders’ equity |
$ |
698,045 |
|
|
$ |
557,799 |
|
ALARM.COM HOLDINGS, INC. Consolidated Statements of Cash Flows (in thousands) (unaudited) |
|||||||
|
Nine Months Ended
|
||||||
Cash flows from operating activities: |
2020 |
|
2019 |
||||
Net income |
$ |
61,021 |
|
|
$ |
40,496 |
|
Adjustments to reconcile net income to net cash from operating activities: |
|
|
|
||||
Provision for / (recovery of) credit losses on accounts receivable |
(237) |
|
|
722 |
|
||
Reserve for product returns |
1,491 |
|
|
(105) |
|
||
Recovery of credit losses on notes receivable |
(368) |
|
|
(3,319) |
|
||
Provision for excess and obsolete inventory |
1,178 |
|
|
15 |
|
||
Amortization on patents and tooling |
604 |
|
|
506 |
|
||
Amortization and depreciation |
20,023 |
|
|
15,833 |
|
||
Amortization of debt issuance costs |
81 |
|
|
81 |
|
||
Amortization of operating leases |
6,562 |
|
|
5,570 |
|
||
Deferred income taxes |
(1,480) |
|
|
1,502 |
|
||
Change in fair value of contingent liability |
(2,593) |
|
|
— |
|
||
Stock-based compensation |
20,901 |
|
|
14,721 |
|
||
Gain on notes receivable |
— |
|
|
(6,931) |
|
||
Acquired in-process research and development |
3,297 |
|
|
850 |
|
||
Gain on sale of investment |
(24,737) |
|
|
— |
|
||
Impairment of investment |
— |
|
|
605 |
|
||
Changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable |
(7,131) |
|
|
(16,004) |
|
||
Inventory |
(7,209) |
|
|
1,997 |
|
||
Other current and non-current assets |
(5,549) |
|
|
(3,131) |
|
||
Accounts payable, accrued expenses and other current liabilities |
5,897 |
|
|
(22,457) |
|
||
Deferred revenue |
2,374 |
|
|
(1,153) |
|
||
Operating lease liabilities |
(7,427) |
|
|
(6,139) |
|
||
Other liabilities |
(28) |
|
|
188 |
|
||
Cash flows from operating activities |
66,670 |
|
|
23,847 |
|
||
Cash flows from / (used in) investing activities: |
|
|
|
||||
Additions to property and equipment |
(10,677) |
|
|
(10,660) |
|
||
Purchases of in-process research and development |
(3,297) |
|
|
(850) |
|
||
Issuances or purchases of notes receivable |
(600) |
|
|
(26,074) |
|
||
Receipt of payment on notes receivable |
2,023 |
|
|
31,695 |
|
||
Proceeds from sale of investment |
25,687 |
|
|
— |
|
||
Purchases of patents and patent licenses |
(900) |
|
|
— |
|
||
Cash flows from / (used in) investing activities |
12,236 |
|
|
(5,889) |
|
||
Cash flows from financing activities: |
|
|
|
||||
Proceeds from credit facility |
50,000 |
|
|
— |
|
||
Repayments of credit facility |
(2,000) |
|
|
(3,000) |
|
||
Payments of deferred consideration for business acquisitions |
(819) |
|
|
— |
|
||
Purchases of treasury stock |
(5,149) |
|
|
— |
|
||
Issuances of common stock from equity-based plans |
6,609 |
|
|
3,304 |
|
||
Cash flows from financing activities |
48,641 |
|
|
304 |
|
||
Net increase in cash and cash equivalents |
127,547 |
|
|
18,262 |
|
||
Cash and cash equivalents at beginning of the period |
119,629 |
|
|
146,061 |
|
||
Cash and cash equivalents at end of the period |
$ |
247,176 |
|
|
$ |
164,323 |
|
ALARM.COM HOLDINGS, INC. Reconciliation of Non-GAAP Measures (in thousands) (unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
Adjusted EBITDA: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
35,825 |
|
|
$ |
17,690 |
|
|
$ |
61,021 |
|
|
$ |
40,496 |
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
Interest expense, interest income and other income, net |
(24,315) |
|
|
(8,368) |
|
|
(23,575) |
|
|
(8,463) |
|
||||
Provision for income taxes |
6,546 |
|
|
2,873 |
|
|
5,471 |
|
|
3,428 |
|
||||
Amortization and depreciation expense |
6,878 |
|
|
5,467 |
|
|
20,023 |
|
|
15,833 |
|
||||
Stock-based compensation expense |
7,448 |
|
|
5,035 |
|
|
20,901 |
|
|
14,721 |
|
||||
Secondary offering expense |
— |
|
|
— |
|
|
543 |
|
|
— |
|
||||
Acquisition-related (benefit) / expense |
(304) |
|
|
1,590 |
|
|
2,044 |
|
|
1,590 |
|
||||
Litigation expense |
2,418 |
|
|
2,033 |
|
|
6,467 |
|
|
10,682 |
|
||||
Total adjustments |
(1,329) |
|
|
8,630 |
|
|
31,874 |
|
|
37,791 |
|
||||
Adjusted EBITDA |
$ |
34,496 |
|
|
$ |
26,320 |
|
|
$ |
92,895 |
|
|
$ |
78,287 |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted net income: |
|
|
|
|
|
|
|
||||||||
Net income, as reported |
$ |
35,825 |
|
|
$ |
17,690 |
|
|
$ |
61,021 |
|
|
$ |
40,496 |
|
Provision for income taxes |
6,546 |
|
|
2,873 |
|
|
5,471 |
|
|
3,428 |
|
||||
Income before income taxes |
42,371 |
|
|
20,563 |
|
|
66,492 |
|
|
43,924 |
|
||||
Adjustments: |
|
|
|
|
|
|
|
||||||||
Less: interest income and other income, net |
(24,871) |
|
|
(9,083) |
|
|
(25,644) |
|
|
(10,785) |
|
||||
Amortization expense |
4,084 |
|
|
3,404 |
|
|
12,209 |
|
|
10,338 |
|
||||
Stock-based compensation expense |
7,448 |
|
|
5,035 |
|
|
20,901 |
|
|
14,721 |
|
||||
Secondary offering expense |
— |
|
|
— |
|
|
543 |
|
|
— |
|
||||
Acquisition-related (benefit) / expense |
(304) |
|
|
1,590 |
|
|
2,044 |
|
|
1,590 |
|
||||
Litigation expense |
2,418 |
|
|
2,033 |
|
|
6,467 |
|
|
10,682 |
|
||||
Non-GAAP adjusted income before income taxes |
31,146 |
|
|
23,542 |
|
|
83,012 |
|
|
70,470 |
|
||||
Income taxes 1 |
(6,541) |
|
|
(4,944) |
|
|
(17,433) |
|
|
(14,799) |
|
||||
Non-GAAP adjusted net income |
$ |
24,605 |
|
|
$ |
18,598 |
|
|
$ |
65,579 |
|
|
$ |
55,671 |
|
1 Income taxes are calculated using a rate of |
|||||||||||||||
ALARM.COM HOLDINGS, INC. Reconciliation of Non-GAAP Measures - continued (in thousands, except share and per share data) (unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
Adjusted net income attributable to common stockholders: |
|
|
|
|
|
|
|
||||||||
Net income attributable to common stockholders, as reported |
$ |
36,084 |
|
|
$ |
17,690 |
|
|
$ |
61,886 |
|
|
$ |
40,496 |
|
Provision for income taxes |
6,546 |
|
|
2,873 |
|
|
5,471 |
|
|
3,428 |
|
||||
Income attributable to common stockholders before income taxes |
42,630 |
|
|
20,563 |
|
|
67,357 |
|
|
43,924 |
|
||||
Adjustments: |
|
|
|
|
|
|
|
||||||||
Less: interest income and other income, net |
(24,871) |
|
|
(9,083) |
|
|
(25,644) |
|
|
(10,785) |
|
||||
Amortization expense |
4,084 |
|
|
3,404 |
|
|
12,209 |
|
|
10,338 |
|
||||
Stock-based compensation expense |
7,448 |
|
|
5,035 |
|
|
20,901 |
|
|
14,721 |
|
||||
Secondary offering expense |
— |
|
|
— |
|
|
543 |
|
|
— |
|
||||
Acquisition-related (benefit) / expense |
(304) |
|
|
1,590 |
|
|
2,044 |
|
|
1,590 |
|
||||
Litigation expense |
2,418 |
|
|
2,033 |
|
|
6,467 |
|
|
10,682 |
|
||||
Non-GAAP adjusted income attributable to common stockholders before income taxes |
31,405 |
|
|
23,542 |
|
|
83,877 |
|
|
70,470 |
|
||||
Income taxes 1 |
(6,595) |
|
|
(4,944) |
|
|
(17,614) |
|
|
(14,799) |
|
||||
Non-GAAP adjusted net income attributable to common stockholders |
$ |
24,810 |
|
|
$ |
18,598 |
|
|
$ |
66,263 |
|
|
$ |
55,671 |
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
Adjusted net income attributable to common stockholders per share: |
|
|
|
|
|
|
|
||||||||
Net income attributable to common stockholders per share - basic, as reported |
$ |
0.74 |
|
|
$ |
0.36 |
|
|
$ |
1.27 |
|
|
$ |
0.84 |
|
Provision for income taxes |
0.13 |
|
|
0.06 |
|
|
0.11 |
|
|
0.08 |
|
||||
Income attributable to common stockholders before income taxes |
0.87 |
|
|
0.42 |
|
|
1.38 |
|
|
0.92 |
|
||||
Adjustments: |
|
|
|
|
|
|
|
||||||||
Less: interest income and other income, net |
(0.51) |
|
|
(0.18) |
|
|
(0.52) |
|
|
(0.22) |
|
||||
Amortization expense |
0.09 |
|
|
0.07 |
|
|
0.25 |
|
|
0.21 |
|
||||
Stock-based compensation expense |
0.15 |
|
|
0.10 |
|
|
0.43 |
|
|
0.30 |
|
||||
Secondary offering expense |
— |
|
|
— |
|
|
0.01 |
|
|
— |
|
||||
Acquisition-related (benefit) / expense |
(0.01) |
|
|
0.03 |
|
|
0.04 |
|
|
0.03 |
|
||||
Litigation expense |
0.05 |
|
|
0.04 |
|
|
0.13 |
|
|
0.22 |
|
||||
Non-GAAP adjusted income before income taxes |
0.64 |
|
|
0.48 |
|
|
1.72 |
|
|
1.46 |
|
||||
Income taxes 1 |
(0.13) |
|
|
(0.10) |
|
|
(0.36) |
|
|
(0.31) |
|
||||
Non-GAAP adjusted net income attributable to common stockholders per share - basic |
$ |
0.51 |
|
|
$ |
0.38 |
|
|
$ |
1.36 |
|
|
$ |
1.15 |
|
|
|
|
|
|
|
|
|
||||||||
Non-GAAP adjusted net income attributable to common stockholders per share - diluted |
$ |
0.49 |
|
|
$ |
0.37 |
|
|
$ |
1.31 |
|
|
$ |
1.11 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
||||||||
Basic, as reported |
49,007,343 |
|
|
48,518,041 |
|
|
48,842,333 |
|
|
48,360,927 |
|
||||
Diluted, as reported |
50,979,679 |
|
|
50,152,807 |
|
|
50,673,752 |
|
|
50,238,409 |
|
||||
1 Income taxes are calculated using a rate of |
|||||||||||||||
ALARM.COM HOLDINGS, INC. Reconciliation of Non-GAAP Measures - continued (in thousands) (unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
Free cash flow: |
|
|
|
|
|
|
|
||||||||
Cash flows from operating activities |
$ |
18,622 |
|
|
$ |
980 |
|
|
$ |
66,670 |
|
|
$ |
23,847 |
|
Additions to property and equipment |
(3,561) |
|
|
(4,952) |
|
|
(10,677) |
|
|
(10,660) |
|
||||
Non-GAAP free cash flow |
$ |
15,061 |
|
|
$ |
(3,972) |
|
|
$ |
55,993 |
|
|
$ |
13,187 |
|
