HubSpot Reports Q2 2020 Results

CAMBRIDGE, Mass., Aug. 5, 2020 /PRNewswire/ -- HubSpot, Inc. HUBS, a leading growth platform, today announced financial results for the second quarter ended June 30, 2020.

Financial Highlights:

Revenue

  • Total revenue was $203.6 million, up 25% compared to Q2'19.
    • Subscription revenue was $196.4 million, up 26% compared to Q2'19.
    • Professional services and other revenue was $7.2 million, down 3% compared to Q2'19.

Operating Income (Loss)

  • GAAP operating margin was (6.7%), compared to (9.6%) in Q2'19.
  • Non-GAAP operating margin was 9.4%, compared to 8.4% in Q2'19.
  • GAAP operating loss was ($13.6) million, compared to ($15.7) million in Q2'19.
  • Non-GAAP operating income was $19.2 million, compared to $13.8 million in Q2'19.

Net Income (Loss)

  • GAAP net loss was ($29.4) million, or ($0.67) per basic and diluted share, compared to ($17.4) million, or ($0.41) per basic and diluted share in Q2'19.
  • Non-GAAP net income was $16.7 million, or $0.38 per basic and $0.34 per diluted share, compared to $14.6 million, or $0.35 per basic and $0.31 per diluted share in Q2'19. 
  • Weighted average basic and diluted shares outstanding for GAAP net loss per share was 44.1 million, compared to 42.1 million basic and diluted shares in Q2'19.
  • Weighted average basic and diluted shares outstanding for non-GAAP net income per share was 44.1 million and 48.4 million respectively, compared to 42.1 million and 47.5 million, respectively in Q2'19.

Balance Sheet and Cash Flow

  • At the beginning of June, the company successfully executed a $460 million convertible bond offering with the concurrent repurchase of roughly 70% of the company's existing convertible bond due in 2022.
  • The company's cash, cash equivalents and investments balance was $1,197 million as of June 30, 2020.
  • During the second quarter, the company generated $15.0 million of operating cash flow, excluding the $48.7 million used for the repayment of our convertible notes, compared to $13.7 million generated during Q2'19.
  • During the second quarter, the company generated $0.8 million of free cash flow, compared to $3.4 million during Q2'19.

Additional Recent Business Highlights

  • Grew total customers to 86,672 at June 30, 2020 up 34% compared to June 30, 2019.
  • Total average subscription revenue per customer was $9,466 during the second quarter of 2020, down 5% compared to Q2'19.

"The world is evolving this year -- from offline to online, from old to new -- at a far greater pace than anyone could have expected. At HubSpot, we feel well positioned to help companies navigate that change and come out stronger on the other side," said Brian Halligan, Chief Executive Officer. "The onslaught of the pandemic was certainly felt throughout our company, customers and partners this year, but I'm encouraged by the traction HubSpot made in the second quarter and the opportunity we see ahead. The situation, of course, is still quite fluid so we'll be watching things closely and adapting along with it."

Business Outlook

Based on information available as of August 5, 2020, HubSpot is issuing guidance for the third quarter of 2020 and full year 2020 as indicated below.

Third Quarter 2020:

  • Total revenue is expected to be in the range of $210.0 million to $211.0 million.
  • Non-GAAP operating income is expected to be in the range of $7.5 million to $8.5 million.
  • Non-GAAP net income per common share is expected to be in the range of $0.11 to $0.13. This assumes approximately 48.8 million weighted average diluted shares outstanding.

Full Year 2020:

  • Total revenue is expected to be in the range of $828.0 million to $832.0 million.
  • Non-GAAP operating income is expected to be in the range of $52.0 million to $54.0 million.
  • Non-GAAP net income per common share is expected to be in the range of $0.92 to $0.96. This assumes approximately 48.5 million weighted average diluted shares outstanding.

While we continue to believe we are in a strong financial position to weather the impact to our business from COVID-19, many of our customers and prospects are still operating under very challenging circumstances and may re-evaluate their spend. As such, our third quarter 2020 guidance and updated full year 2020 guidance factor in the heightened uncertainty caused by the COVID-19 pandemic based on the information available to us as of August 5, 2020, and we undertake no obligation to update after such date. These statements are forward-looking, and actual results may differ materially, as further discussed below under the heading "Cautionary Language Concerning Forward-Looking Statements".

Use of Non-GAAP Financial Measures

In our earnings press releases, conference calls, slide presentations, and webcasts, we may use or discuss non-GAAP financial measures, as defined by Regulation G. The GAAP financial measure most directly comparable to each non-GAAP financial measure used or discussed, and a reconciliation of the differences between each non-GAAP financial measure and the comparable GAAP financial measure, are included in this press release after the consolidated financial statements. Our earnings press releases containing such non-GAAP reconciliations can be found in the Investors section of our website at ir.hubspot.com. 

Conference Call Information

HubSpot will host a conference call on Wednesday, August 5, 2020, at 4:30 p.m. Eastern Time (ET) to discuss the company's second quarter financial results and its business outlook. To register for this conference call, please use this link or visit HubSpot's Investor Relations website at ir.hubspot.com. After registering, a confirmation email will be sent, including dial in details and a unique code for entry.  

Following the conference call, a replay will be available at (800) 585-8367 (domestic) or (416) 621-4642 (international). The replay passcode is 3285702. An archived webcast of this conference call will also be available on HubSpot's Investor Relations website at ir.hubspot.com. 

The company has used, and intends to continue to use, the investor relations portion of its website as a means of disclosing material non-public information and for complying with disclosure obligations under Regulation FD.

About HubSpot

HubSpot is a leading growth platform. Over 86,000 total customers in over 120 countries use HubSpot's award-winning software, services, and support to transform the way they attract, engage, and delight customers. Learn more at www.hubspot.com.

Cautionary Language Concerning Forward-Looking Statements

This press release includes certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding management's expectations of future financial and operational performance and operational expenditures, expected growth, and business outlook, including our financial guidance for the third fiscal quarter and full year 2020; statements regarding the impact of the COVID-19 pandemic and related economic conditions on our business and results of operations; and statements regarding our positioning for future growth and market leadership. These forward-looking statements include, but are not limited to, plans, objectives, expectations and intentions and other statements contained in this press release that are not historical facts and statements identified by words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates" or words of similar meaning. These forward-looking statements reflect our current views about our plans, intentions, expectations, strategies and prospects, which are based on the information currently available to us and on assumptions we have made. Although we believe that our plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, we can give no assurance that the plans, intentions, expectations or strategies will be attained or achieved. Furthermore, actual results may differ materially from those described in the forward-looking statements and will be affected by a variety of risks and factors that are beyond our control including, without limitation, risks associated with the impact of COVID-19 on our business, the broader economy, and our ability to forecast our future financial performance as a result of COVID-19; our history of losses; our ability to retain existing customers and add new customers; the continued growth of the market for an inbound platform; our ability to differentiate our platform from competing products and technologies; our ability to manage our growth effectively to maintain our high level of service; our ability to maintain and expand relationships with our solutions partners; our ability to successfully recruit and retain highly-qualified personnel; the price volatility of our common stock; and other risks set forth under the caption "Risk Factors" in our SEC filings. We assume no obligation to update any forward-looking statements contained in this document as a result of new information, future events or otherwise.

 

Consolidated Balance Sheets

(in thousands)







June 30,





December 31,







2020





2019



Assets

















Current assets:

















Cash and cash equivalents



$

201,086





$

269,670



Short-term investments





934,992







691,834



Accounts receivable





86,184







92,517



Deferred commission expense





36,121







32,078



Prepaid expenses and other current assets





37,936







23,625



Total current assets





1,296,319







1,109,724



Long-term investments





61,095







53,776



Property and equipment, net





89,993







83,649



Capitalized software development costs, net





21,391







16,793



Right-of-use assets





270,462







234,390



Deferred commission expense, net of current portion





20,831







19,110



Other assets





10,875







9,824



Intangible assets, net





10,075







11,752



Goodwill





29,935







30,250



Total assets



$

1,810,976





$

1,569,268



Liabilities and stockholders' equity

















Current liabilities:

















Accounts payable



$

10,814





$

12,842



Accrued compensation costs





26,513







26,318



Accrued expenses and other current liabilities





28,211







28,686



Operating lease liabilities





29,807







23,613



Deferred revenue





238,101







231,030



Total current liabilities





333,446







322,489



Operating lease liabilities, net of current portion





275,210







244,216



Deferred revenue, net of current portion





2,914







3,058



Other long-term liabilities





8,832







8,983



Convertible senior notes





467,523







340,564



Total liabilities





1,087,925







919,310



Stockholders' equity:

















Common stock





46







44



Additional paid-in capital





1,167,791







1,048,380



Accumulated other comprehensive loss





461







(336)



Accumulated deficit





(445,247)







(398,130)



Total stockholders' equity





723,051







649,958



Total liabilities and stockholders' equity



$

1,810,976





$

1,569,268



 

Consolidated Statements of Operations

(in thousands, except per share data)





For the Three Months Ended June 30,





For the Six Months Ended June 30,





2020





2019





2020





2019



Revenues:































Subscription

$

196,415





$

155,876





$

387,643





$

300,102



Professional services and other



7,193







7,379







14,932







14,951



Total revenue



203,608







163,255







402,575







315,053



Cost of revenues:































Subscription



30,400







23,578







60,135







44,879



Professional services and other



8,377







7,564







16,926







15,841



Total cost of revenues



38,777







31,142







77,061







60,720



Gross profit



164,831







132,113







325,514







254,333



Operating expenses:































Research and development



49,372







40,456







95,573







75,633



Sales and marketing



102,600







84,079







204,928







158,984



General and administrative



26,484







23,303







52,741







44,477



Total operating expenses



178,456







147,838







353,242







279,094



Loss from operations



(13,625)







(15,725)







(27,728)







(24,761)



Other expense:































Interest income



2,135







5,424







6,192







9,598



Interest expense



(16,809)







(5,673)







(22,761)







(11,186)



Other expense



(91)







(672)







(1,143)







(684)



Total other expense



(14,765)







(921)







(17,712)







(2,272)



Loss before income tax expense



(28,390)







(16,646)







(45,440)







(27,033)



Income tax expense



(1,011)







(711)







(1,677)







(1,424)



Net loss

$

(29,401)





$

(17,357)





$

(47,117)





$

(28,457)



Net loss per share, basic and diluted

$

(0.67)





$

(0.41)





$

(1.08)





$

(0.69)



Weighted average common shares used in computing

basic and diluted net loss per share:



44,130







42,127







43,703







41,352



 

Consolidated Statements of Cash Flows

(in thousands)





For the Three Months

Ended June 30,





For the Six Months

Ended June 30,





2020





2019





2020





2019



Operating Activities:































Net loss

$

(29,401)





$

(17,357)





$

(47,117)





$

(28,457)



Adjustments to reconcile net loss to net cash and cash equivalents provided

  by operating activities































Depreciation and amortization



8,972







7,063







17,683







14,035



Stock-based compensation



31,374







28,663







58,837







49,869



Loss on early extinguishment of 2022 Convertible Notes



10,493











10,493







Repayment of 2022 Convertible Notes attributable to the debt discount



(48,675)











(48,675)







Benefit for deferred income taxes



(165)







(107)







(422)







(135)



Amortization of debt discount and issuance costs



5,959







5,415







11,662







10,675



Accretion of bond discount



(1,336)







(4,070)







(3,490)







(6,821)



Unrealized currency translation



(597)







263







184







(18)



Changes in assets and liabilities































Accounts receivable



(3,850)







(3,851)







5,930







3,907



Prepaid expenses and other assets



(5,313)







(7,216)







(20,420)







(6,330)



Deferred commission expense



(4,314)







(2,205)







(5,837)







(5,539)



Right-of-use assets



7,675







3,757







13,398







9,262



Accounts payable



342







81







1,837







4,992



Accrued expenses and other liabilities



5,883







5,359







444







3,288



Operating lease liabilities



(7,033)







(6,052)







(12,314)







(10,162)



Deferred revenue



(3,704)







3,954







7,128







12,847



Net cash and cash equivalents (used in) provided by operating

activities



(33,690)







13,697







(10,679)







51,413



Investing Activities:































Purchases of investments



(527,139)







(211,301)







(967,028)







(597,802)



Maturities of investments



327,127







158,925







710,002







342,385



Sale of investments



10,932











10,932







Purchases of property and equipment



(8,799)







(7,791)







(19,897)







(12,056)



Capitalization of software development costs



(5,394)







(2,507)







(10,163)







(5,328)



Purchases of strategic investments



(1,000)







(352)







(1,000)







(352)



Net cash and cash equivalents used in investing activities



(204,273)







(63,026)







(277,154)







(273,153)



Financing Activities:































Proceeds from issuance of 2025 Convertible Notes, net of issuance costs

paid of $9.4 million



450,614











450,614







Proceeds from settlement of Convertible Note Hedges related to the 2022

Convertible Notes



362,492











362,492







Payments for settlement of Warrants related to the 2022 Convertible Notes



(327,543)











(327,543)







Repayment of 2022 Convertible Notes attributable to the principal



(234,366)











(234,366)







Payments for Capped Call Options related to the 2025 Convertible Notes



(50,600)











(50,600)







Proceeds from common stock offering, net of offering costs paid of $365















342,628



Payments for common stock offering costs







(111)











Employee taxes paid related to the net share settlement of stock-based

awards



(1,259)







(1,651)







(2,200)







(2,735)



Proceeds related to the issuance of common stock under stock plans



8,354







5,048







15,208







10,738



Repayments of finance lease obligations



2







(87)







(28)







(205)



Net cash and cash equivalents provided by financing activities



207,694







3,199







213,577







350,426



Effect of exchange rate changes on cash, cash equivalents and restricted cash



1,670







586







(144)







(198)



Net increase in cash, cash equivalents and restricted cash



(28,599)







(45,544)







(74,400)







128,488



Cash, cash equivalents and restricted cash, beginning of period



232,714







291,146







278,515







117,114



Cash, cash equivalents and restricted cash, end of period

$

204,115





$

245,602





$

204,115





$

245,602



 

Reconciliation of non-GAAP operating income and operating margin

(in thousands, except percentages)



Three Months Ended June 30,





Six Months Ended June 30,





2020



2019





2020



2019



GAAP operating loss

$

(13,625)



$

(15,725)





$

(27,728)



$

(24,761)



Stock-based compensation



31,374





28,663







58,837





49,869



Amortization of acquired intangible assets



899





800







1,798





1,600



Acquisition related expenses



518





32







851





65



Non-GAAP operating income



19,166



$

13,770





$

33,758



$

26,773































GAAP operating margin



(6.7)

%



(9.6)

%





(6.9)

%



(7.9)

%

Non-GAAP operating margin



9.4

%



8.4

%





8.4

%



8.5

%

 

Reconciliation of non-GAAP net income

(in thousands, except per share amounts)

Three Months Ended June 30,





Six Months Ended June 30,





2020



2019





2020



2019



GAAP net loss

$

(29,401)



$

(17,357)





$

(47,117)



$

(28,457)



Stock-based compensation



31,374





28,663







58,837





49,869



Amortization of acquired intangibles assets



899





800







1,798





1,600



Acquisition related expenses



518





32







851





65



Non-cash interest expense for amortization of debt discount and debt

issuance costs



5,959





5,415







11,662





10,675



Loss on early extinguishment of 2022 Convertible Notes



10,493











10,493







Impairment of strategic investment













250







Income tax effects of non-GAAP items



(3,160)





(2,942)







(6,013)





(5,611)



Non-GAAP net income

$

16,682



$

14,611





$

30,761



$

28,141































Non-GAAP net income per share:



























Basic

$

0.38



$

0.35





$

0.70



$

0.68



Diluted

$

0.34



$

0.31





$

0.64



$

0.61



Shares used in non-GAAP per share calculations



























Basic



44,130





42,127







43,703





41,352



Diluted



48,367





47,532







47,988





46,394



 

Reconciliation of non-GAAP expense and expense as a percentage of revenue





















(in thousands, except percentages)





























Three Months Ended June 30,





2020





2019





COS,

Subscription



COS,

Prof.

services

& other



R&D



S&M



G&A





COS,

Subscription



COS,

Prof.

services &

other



R&D



S&M



G&A



GAAP expense

$

30,400



$

8,377



$

49,372



$

102,600



$

26,484





$

23,578



$

7,564



$

40,456



$

84,079



$

23,303



Stock -based compensation



(1,075)





(628)





(10,111)





(12,868)





(6,692)







(822)





(666)





(10,553)





(10,523)





(6,099)



Amortization of acquired intangible assets



(879)













(20)











(800)



















Acquisition related expenses











(327)









(191)















(32)











Non-GAAP expense

$

28,446



$

7,749



$

38,934



$

89,712



$

19,601





$

21,956



$

6,898



$

29,871



$

73,556



$

17,204



































































GAAP expense as a percentage of revenue



14.9

%



4.1

%



24.2

%



50.4

%



13.0

%





14.4

%



4.6

%



24.8

%



51.5

%



14.3

%

Non-GAAP expense as a percentage of revenue



14.0

%



3.8

%



19.1

%



44.1

%



9.6

%





13.4

%



4.2

%



18.3

%



45.1

%



10.5

%

 



Six Months Ended June 30,





2020





2019





COS,

Subscription



COS,

Prof.

services

& other



R&D



S&M



G&A





COS,

Subscription



COS,

Prof.

services &

other



R&D



S&M



G&A



GAAP expense

$

60,135



$

16,926



$

95,573



$

204,928



$

52,741





$

44,879



$

15,841



$

75,633



$

158,984



$

44,477



Stock -based compensation



(1,974)





(1,234)





(18,819)





(23,684)





(13,126)







(1,437)





(1,685)





(17,644)





(18,327)





(10,776)



Amortization of acquired intangible assets



(1,759)













(39)











(1,600)



















Acquisition related expenses











(657)









(194)















(65)











Non-GAAP expense

$

56,402



$

15,692



$

76,097



$

181,205



$

39,421





$

41,842



$

14,156



$

57,924



$

140,657



$

33,701



































































GAAP expense as a percentage of revenue



14.9

%



4.2

%



23.7

%



50.9

%



13.1

%





14.2

%



5.0

%



24.0

%



50.5

%



14.1

%

Non-GAAP expense as a percentage of revenue



14.0

%



3.9

%



18.9

%



45.0

%



9.8

%





13.3

%



4.5

%



18.4

%



44.6

%



10.7

%

 

Reconciliation of non-GAAP subscription margin

(in thousands, except percentages)





Three Months Ended June 30,





Six Months Ended June 30,







2020



2019





2020



2019



GAAP subscription margin



$

166,015



$

132,298





$

327,508



$

255,223



Stock -based compensation





1,075





822







1,974





1,437



Amortization of acquired intangible assets





879





800







1,759





1,600



Non-GAAP subscription margin



$

167,969



$

133,920





$

331,241



$

258,260

































GAAP subscription margin percentage





84.5

%



84.9

%





84.5

%



85.0

%

Non-GAAP subscription margin percentage





85.5

%



85.9

%





85.5

%



86.1

%































 

Reconciliation of operating cash flow

(in thousands)































































Three Months Ended June 30,





Six Months Ended June 30,







2020



2019





2020



2019



GAAP net cash and cash equivalents provided by

      operating activities



$

(33,690)



$

13,697





$

(10,679)



$

51,413



Repayment of 2022 Convertible Notes attributable to 

      the debt discount





48,675











48,675







Operating cash flow, excluding repayment of    

      convertible debt



$

14,985



$

13,697





$

37,996



$

51,413



 

Reconciliation of free cash flow

(in thousands)































































Three Months Ended June 30,





Six Months Ended June 30,







2020



2019





2020



2019



GAAP net cash and cash equivalents provided by operating 

     activities



$

(33,690)



$

13,697





$

(10,679)



$

51,413



Purchases of property and equipment





(8,799)





(7,791)







(19,897)





(12,056)



Capitalization of software development costs





(5,394)





(2,507)







(10,163)





(5,328)



Repayment of 2022 Convertible Notes attributable to the debt 

     discount





48,675











48,675







Free cash flow



$

792



$

3,399





$

7,936



$

34,029



 

Reconciliation of forecasted non-GAAP operating income

(in thousands, except percentages)



Three Months Ended

September 30, 2020









Year Ended

December 31, 2020



GAAP operating income range

($22,680)-($21,680)









($70,825)-($68,825)



Stock-based compensation



29,400











119,100



Amortization of acquired intangible assets



450











2,405



Acquisition related expenses



330











1,320



Non-GAAP operating income range

$7,500 -$8,500









$52,000-$54,000



 

Reconciliation of forecasted non-GAAP net income and non-GAAP net income per share

(in thousands, except per share amounts)





















Three Months Ended

September 30, 2020





Year Ended

December 31, 2020



GAAP net loss range

($30,884)-($29,634)





($106,542)-($104,042)



Stock-based compensation



29,400







119,100



Amortization of acquired intangible assets



450







2,405



Acquisition related expenses



330







1,320



Non-cash interest expense for amortization of debt discount and debt issuance

costs



6,526







24,874



Loss on early extinguishment of 2022 Convertible Notes









10,493



Impairment of strategic investment









250



Income tax effects of  non-GAAP items

(322)-(572)





(7,300)-(7,800)



Non-GAAP net income range

$5,500-$6,500





$44,600-$46,600



















GAAP net income per basic and diluted share

($0.68)-($0.65)





($2.38)-($2.32)



Non-GAAP net income per diluted share

$0.11-$0.13





$0.92-$0.96



































Weighted average common shares used in computing GAAP basic and diluted

net loss per share:



45,630







44,750



















Weighted average common shares used in computing non-GAAP diluted net loss

per share:



48,770







48,460



HubSpot's estimates of stock-based compensation, amortization of acquired intangible assets, acquisition-related expenses, non-cash interest expense for amortization of debt discount and debt issuance costs, loss on early extinguishment of 2022 Convertible Notes, impairment of strategic investment, and income tax effects of non-GAAP items assume, among other things, the occurrence of no additional acquisitions, investments or restructurings, and no further revisions to stock-based compensation and related expenses.

Non-GAAP Financial Measures 

We report our financial results in accordance with accounting principles generally accepted in the United States of America, or GAAP. However, management believes that, in order to properly understand our short-term and long-term financial and operational trends, investors may wish to consider the impact of certain non-cash or non-recurring items when used as a supplement to financial performance measures in accordance with GAAP. These items result from facts and circumstances that vary in frequency and impact on continuing operations. In this release, HubSpot's non-GAAP operating income, operating margin, subscription margin, expense, expense as a percentage of revenue, net income, and free cash flow are not presented in accordance with GAAP and are not intended to be used in lieu of GAAP presentations of results of operations. Free cash flow is defined as cash and cash equivalents provided by or used in operating activities less purchases of property and equipment and capitalization of software development costs, plus repayments of convertible notes attributable to debt discount. We believe information regarding free cash flow provides useful information to investors in understanding and evaluating the strength of liquidity and available cash and the exclusion of repayments of convertible notes attributable to debt discount provides a comparable framework for assessing how our business performed when compared to prior periods and also aligns the non-GAAP treatment of our debt discount that is amortized as non-cash interest expense. 

Management believes that these non-GAAP financial measures provide additional means of evaluating period-over-period operating performance. Specifically, these non-GAAP financial measures provide management with additional means to understand and evaluate the operating results and trends in our ongoing business by eliminating certain non-cash expenses and other items that management believes might otherwise make comparisons of our ongoing business with prior periods more difficult, obscure trends in ongoing operations, or reduce management's ability to make useful forecasts. In addition, management understands that some investors and financial analysts find this information helpful in analyzing our financial and operational performance and comparing this performance to our peers and competitors. However, these non-GAAP financial measures have limitations as an analytical tool and are not intended to be an alternative to financial measures prepared in accordance with GAAP. In addition, it should be noted that these non-GAAP financial measures may be different from non-GAAP measures used by other companies. We intend to provide these non-GAAP financial measures as part of our future earnings discussions and, therefore, the inclusion of these non-GAAP financial measures will provide consistency in our financial reporting. Management may, however, utilize other measures to illustrate performance in the future. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures. A reconciliation of our non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included above in this press release.

These non-GAAP measures exclude stock-based compensation, amortization of acquired intangible assets, acquisition related expenses, non-cash interest expense for the amortization of debt discount debt issuance costs, loss on early extinguishment of 2022 Convertible Notes, impairment of strategic investment, and account for the income tax effects of the exclusion of these non-GAAP items. We believe investors may want to incorporate the effects of these items in order to compare our financial performance with that of other companies and between time periods:

    1. Stock-based compensation is a non-cash expense accounted for in accordance with FASB ASC Topic 718. We believe that the exclusion of stock-based compensation expense allows for financial results that are more indicative of our operational performance and provide for a useful comparison of our operating results to prior periods and to our peer companies because stock-based compensation expense varies from period to period and company to company due to such things as differing valuation methodologies and changes in stock price.



    2. Expense for the amortization of acquired intangible assets is a non-cash item, and we believe that the exclusion of this amortization expense provides for a useful comparison of our operating results to prior periods and to our peer companies.



    3. Acquisition related expenses, such as transaction costs and retention payments, are expenses that are not necessarily reflective of operational performance during a period. We believe that the exclusion of these expenses provides for a useful comparison of our operating results to prior periods and to our peer companies.



    4. In May 2017, the Company issued $400 million of convertible notes due in 2022 with a coupon interest rate of 0.25%.  In June 2020, the Company issued $460 million of convertible notes due in 2025 with a coupon interest rate of 0.375%. The imputed interest rates of the convertible senior notes were approximately 6.87% and 5.71%, respectively. 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 provides for a useful comparison of our operating results to prior periods and to our peer companies





      In June 2020, the Company used a portion of the proceeds from the issuance of the convertible notes due in 2025 to repay approximately $272.1 million of its convertible notes that were due in 2022.  In connection with the repayment of these notes, the Company recorded a $10.5 million loss on early extinguishment of debt, which represents the difference between the fair value and carrying value of the debt extinguished. The amount of this charge may be inconsistent in size and varies depending on the timing of the repurchase of debt. In connection with the debt extinguishment, approximately $48.7 million of the repayment of convertible notes that is attributable to debt discount was classified as operating cash flow. These activities are not considered reflective of our recurring core business operating results. As such, we believe the exclusion of these expenses and payments provides for a useful comparison of our operating results to prior periods and to our peer companies.



    5. Strategic investments consist of non-controlling equity investments in privately held companies. The recognition of gains or losses can vary significantly across periods and we do not view them to be indicative of our fundamental operating activities and believe the exclusion of gains or losses provides for a useful comparison of our operating results to prior periods and to our peer companies.



    6. The effects of income taxes on non-GAAP items reflect a fixed long-term projected tax rate of 20% to provide better consistency across reporting periods. To determine this long-term non-GAAP tax rate, we exclude the impact of other non-GAAP adjustments and take into account other factors such as our current operating structure and existing tax positions in various jurisdictions. We will periodically reevaluate this tax rate, as necessary, for significant events such as relevant tax law changes and material changes in our forecasted geographic earnings mix.

Updated Non-GAAP Net Income Calculation

In our presentations of non-GAAP net income (which is a non-GAAP financial measure) in our earnings release for each of the quarters ending March 31, 2019, June 30, 2019, September 30, 2019, December 31, 2019, and March 31, 2020, and the year ended December 31, 2019, we did not include a hypothetical income tax effect due to a full valuation allowance on our U.S. deferred tax assets. We have elected to update our non-GAAP net income calculations (and our reconciliations to GAAP net loss) and non-GAAP net income per share for each of these quarters and the year ended December 31, 2019, and the updated information is provided below. No updates have been made to any other adjustments in the calculation of each of non-GAAP net income or non-GAAP net income per share for such periods, and our consolidated financial results as calculated under GAAP are not affected. Had we not updated our presentation of non-GAAP net income to reflect a hypothetical income tax effect in Q2'20, our Q2'20 non-GAAP net income would have been $19.9 million, our Q2'20 non-GAAP basic net income per share would have been $0.45, and our Q2'20 non-GAAP diluted net income per share would have been $0.41.

Reconciliation of non-GAAP net income

(in thousands, except per share amounts)



Three months ended









Year ended





March 31,

2019





June 30,

2019





September 30,

2019





December 31,

2019





March 31,

2020





December 31,

2019



GAAP net loss

$

(11,100)





$

(17,357)





$

(14,987)





$

(10,302)





$

(17,716)





$

(53,746)



Stock-based compensation



21,205







28,663







23,791







24,095







27,463







97,754



Amortization of acquired intangibles assets



800







800







762







839







900







3,201



Acquisition related expenses



32







32







30







876







333







971



Non-cash interest expense for amortization of debt

discount and debt issuance costs



5,260







5,415







5,509







5,606







5,703







21,790



Impairment of strategic investment



























250









Income tax effects of non-GAAP items



(2,669)







(2,942)







(2,820)







(3,184)







(2,854)







(11,616)



Non-GAAP net income (1)

$

13,528





$

14,611





$

12,285





$

17,930





$

14,079





$

58,354



















































Non-GAAP net income per share:















































Basic (2)

$

0.33





$

0.35





$

0.29





$

0.42





$

0.33





$

1.39



Diluted (3)

$

0.30





$

0.31





$

0.26





$

0.38





$

0.30





$

1.26







(1)

We previously reported non-GAAP net income of $16.2 million, $17.6 million, $15.1 million, $20.9 million, and $16.7 million for the three months ended March

31, 2019, June 30, 2019, September 30, 2019, December 31, 2019, and March 31, 2020, respectively, and $69.8 million for the year ended December 31, 2019.

(2)

We previously reported non-GAAP basic net income per share of $0.40, $0.42, $0.36, $0.49, and $0.39 for the three months ended March 31, 2019, June 30,

2019, September 30, 2019, December 31, 2019, and March 31, 2020, respectively, and $1.66 for the year ended December 31, 2019.

(3)

We previously reported non-GAAP diluted net income per share of $0.36, $0.37, $0.32, $0.45, and $0.35 for the three months ended March 31, 2019, June 30,

2019, September 30, 2019, December 31, 2019, and March 31, 2020, respectively, and $1.50 for the year ended December 31, 2019.           

 

 

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/hubspot-reports-q2-2020-results-301106888.html

SOURCE HubSpot

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In: EarningsPress ReleasesadvertisingConference Call AnnouncementsMultimedia/Online/Internet
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!