Quarterly revenue of $148.9 million, up 36% year-over-year
Quarterly IFRS operating loss of $2.6 million and non-IFRS operating income of $27.6 million
Quarterly free cash flow of $44.5 million
SAN FRANCISCO, Jan. 19, 2017 (GLOBE NEWSWIRE) -- Atlassian Corporation Plc (NASDAQ:TEAM), a leading provider of team collaboration and productivity software, today announced financial results for the second quarter of fiscal 2017 ended December 31, 2016, and released a shareholder letter on the Investor Relations section of its website at https://investors.atlassian.com.
“We delivered great results this quarter, as we saw strong performance across our cloud, server and data center products," said Scott Farquhar, Atlassian co-CEO and co founder. "Additionally, we announced plans to acquire Trello, a breakout collaboration service that has amassed more than 19 million registered users and is especially popular with business teams. The acquisition will extend Atlassian's leadership in powering all work for all teams.”
Second Quarter Fiscal Year 2017 Financial Highlights:
On an IFRS basis, Atlassian reported:
- Revenue: Total revenue was $148.9 million for the second quarter of fiscal 2017, up 36% from $109.7 million for the second quarter of fiscal 2016.
- Operating Loss: Operating loss was $2.6 million for the second quarter of fiscal 2017, compared with operating income of $3.4 million for the second quarter of fiscal 2016.
- Net Loss and Net Loss Per Diluted Share: Net loss was $1.7 million for the second quarter of fiscal 2017, compared with net income of $5.1 million for the second quarter of fiscal 2016. Net loss per diluted share was $0.01 for the second quarter of fiscal 2017, compared with net income per diluted share of $0.03 for the second quarter of fiscal 2016.
- Balance Sheet: Cash and cash equivalents and short-term investments at the end of the second quarter of fiscal 2017 totaled $795.3 million.
On a non-IFRS basis, Atlassian reported:
- Operating Income: Operating income was $27.6 million for the second quarter of fiscal 2017, compared with $20.3 million for the second quarter of fiscal 2016.
- Net Income and Net Income Per Diluted Share: Net income was $21.7 million for the second quarter of fiscal 2017, compared with $19.1 million for the second quarter of fiscal 2016. Net income per diluted share was $0.09 for the second quarter of fiscal 2017, compared with $0.11 per diluted share for the second quarter of fiscal 2016.
- Free Cash Flow: Cash flow from operations for the second quarter of fiscal 2017 was $47.4 million, while capital expenditures totaled $2.9 million, leading to free cash flow of $44.5 million, an increase of 55% year-over-year.
A reconciliation of IFRS to non-IFRS financial measures has been provided in the financial statement tables included in this press release. An explanation of these measures is also included below, under the heading “About Non-IFRS Financial Measures.”
Recent Business Highlights:
- Customer growth: Atlassian ended the second quarter of fiscal 2017 with a total customer count on an active subscription or maintenance agreement basis of 68,837, a 27% increase over December 31, 2015. Atlassian added 3,164 net new customers during the quarter.
- Trello acquisition: On January 9, 2017, Atlassian announced that it entered into a definitive agreement to acquire Trello, one of the fastest growing cloud collaboration services. The acquisition is valued at approximately $425 million and is expected to close in the third quarter of fiscal 2017 ending March 31, 2017, subject to certain closing conditions and regulatory clearance.
- New Chief People Officer: Atlassian welcomed Helen Russell as its new Chief People Officer in October 2016. Helen joined Atlassian from Sonos, where she was Chief Human Resources Officer, and before that ran global HR for Kantar, EMEA HR for Yahoo, and EMEA HR for Siebel Systems. Helen has a truly global background, having worked in the United Kingdom and Switzerland, as well as the United States.
Financial Targets:
Atlassian is providing its financial targets for the third quarter and full fiscal year 2017. The company’s financial targets are as follows:
- Third Quarter Fiscal Year 2017:
- Total revenue is expected to be in the range of $155 million to $157 million.*
- Gross margin is expected to be approximately 80% on an IFRS basis and approximately 84% on a non-IFRS basis.
- Operating margin is expected to be approximately (24%) on an IFRS basis and approximately 12% on a non-IFRS basis.
- Weighted-average share count is expected to be in the range of 235 million to 237 million shares on a fully diluted basis.
- Net loss per diluted share is expected to be approximately ($0.15) on an IFRS basis, and net income per diluted share is expected to be approximately $0.06 on a non-IFRS basis.
- Fiscal Year 2017:
- Total revenue is expected to be in the range of $611 million to $615 million.**
- Gross margin is expected to be in the range of 81% to 82% on an IFRS basis and in the range of 84% to 85% on a non-IFRS basis.
- Operating margin is expected to be approximately (16%) on an IFRS basis and approximately 15% on a non-IFRS basis.
- Weighted-average share count is expected to be in the range of 234 million to 236 million shares on a fully diluted basis.
- Net loss per diluted share is expected to be in the range of ($0.30) to ($0.29) on an IFRS basis, and net income per diluted share is expected to be in the range of $0.32 to $0.33 on a non-IFRS basis.
- Free cash flow is expected to be in the range of $160 million to $165 million, which factors in capital expenditures that are expected to be approximately $15 million in fiscal 2017.
*Our third quarter fiscal 2017 revenue target includes a revenue contribution from Trello of approximately $1 million.
**Our full year fiscal 2017 revenue target includes a revenue contribution from Trello of approximately $4 million.
For fiscal year 2018, Trello is expected to be dilutive to IFRS earnings per share, and neutral to slightly accretive to non-IFRS earnings per share.
The above estimates relating to expected contributions from Trello include fair value write-down adjustments to acquired deferred revenue as part of purchase accounting for the acquisition.
With respect to Atlassian’s expectations under “Financial Targets” above, a reconciliation of IFRS to non-IFRS gross margin, operating margin, net income per diluted share, and free cash flow have been provided in the financial statement tables included in this press release.
Shareholder Letter and Webcast/Conference Call Details
A detailed shareholder letter is available on the Investor Relations section of Atlassian’s website at: https://investors.atlassian.com. Atlassian will host a webcast and conference call to answer questions today:
- When: Thursday, January 19, 2017 at 2:00 P.M. Pacific Time (5:00 P.M. Eastern Time).
- Webcast: A live webcast of the call can be accessed from the Investor Relations section of Atlassian’s website at: https://investors.atlassian.com. Following the call, a replay will be available on the same website.
- Dial in: To access the call via telephone in North America, please dial 1-888-346-0688. For international callers, please dial 1-412-902-4250. Participants should request the “Atlassian call” after dialing in.
- Audio replay: An audio replay of the call will be available via telephone for seven days, beginning two hours after the call. To listen to the replay in North America, please dial 1-877-344-7529 (access code 10097585). International callers, please dial 1-412-317-0088 (access code 10097585).
Atlassian has used, and will continue to use, its Investor Relations website at https://investors.atlassian.com as a means of disclosing material non-public information and for complying with its disclosure obligations.
About Atlassian
Atlassian unleashes the potential in every team. Our collaboration software helps teams organize, discuss and complete shared work. Teams at more than 68,000 large and small organizations - including Citigroup, eBay, Coca-Cola, Visa, BMW and NASA - use Atlassian's project tracking, content creation and sharing, real-time communication and service management products to work better together and deliver quality results on time. Learn about products including JIRA Software, Confluence, HipChat, Bitbucket and JIRA Service Desk at https://atlassian.com.
Forward-Looking Statements
This press release contains forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995, which statements involve substantial risks and uncertainties. All statements other than statements of historical fact could be deemed forward looking, including risks and uncertainties related to the anticipated benefits of the Trello acquisition, the ability of Atlassian to extend its leadership in powering all types of teamwork, the ability of Atlassian and Trello to close the announced acquisition and the timing of the closing of the acquisition, statements about Atlassian’s products, technology and other key strategic areas, and Atlassian’s financial targets such as revenue, share count and IFRS and non-IFRS financial measures including gross margin, operating margin, net income per diluted share and free cash flow.
Atlassian undertakes no obligation to update any forward-looking statements made in this press release to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law.
The achievement or success of the matters covered by such forward-looking statements involves known and unknown risks, uncertainties and assumptions. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, our results could differ materially from the results expressed or implied by the forward-looking statements we make. You should not rely upon forward-looking statements as predictions of future events. Forward-looking statements represent our management’s beliefs and assumptions only as of the date such statements are made.
Further information on these and other factors that could affect our financial results is included in filings we make with the Securities and Exchange Commission from time to time, including the section titled “Risk Factors” in our most recent Forms 20-F and 6-K. These documents are available on the SEC Filings section of the Investor Relations section of our website at: https://investors.atlassian.com.
About Non-IFRS Financial Measures
Our reported results and financial targets include certain non-IFRS financial measures, including non-IFRS gross profit, non-IFRS operating income, non-IFRS net income, non-IFRS net income per diluted share, and free cash flow. Management believes that the use of non-IFRS financial measures provides consistency and comparability with our past financial performance, facilitates period-to-period comparisons of our results of operations, and also facilitates comparisons with peer companies, many of which use similar non-IFRS or non-GAAP financial measures to supplement their IFRS or GAAP results. Non-IFRS results are presented for supplemental informational purposes only to aid in understanding our operating results. The non-IFRS results should not be considered a substitute for financial information presented in accordance with IFRS, and may be different from non-IFRS or non-GAAP measures used by other companies.
Our non-IFRS financial measures reflect adjustments based on the items below:
- Non-IFRS gross profit. Excludes expenses related to share-based compensation and amortization of acquired intangible assets.
- Non-IFRS operating income. Excludes expenses related to share-based compensation and amortization of acquired intangible assets.
- Non-IFRS net income and non-IFRS net income per diluted share. Excludes expenses related to share- based compensation, amortization of acquired intangible assets and related income tax effects on these items.
- Free cash flow. Free cash flow is defined as net cash provided by operating activities less capital expenditures, which consists primarily of purchases of property and equipment.
We exclude expenses related to share-based compensation, amortization of acquired intangible assets and income tax effect on these items from certain of our non-IFRS financial measures as we believe this helps investors understand our operational performance. In addition, share-based compensation expense can be difficult to predict and varies from period to period and company to company due to differing valuation methodologies, subjective assumptions and the variety of equity instruments, as well as changes in stock price. Management believes that providing non-IFRS financial measures that exclude share-based compensation expense, amortization of acquired intangible assets and the tax effects on these items allow for more meaningful comparisons between our operating results from period to period.
We include the effect of our outstanding share options and restricted share units (“RSUs”) in weighted-average shares used in computing non-IFRS net income per diluted share. IFRS excludes the impact of the full weighting of these outstanding equity awards until the effectiveness of our initial public offering (“IPO”). We have presented the full weighting impact of these additional shares from previously granted share options and RSUs, as if they were outstanding from the date of grant, in order to provide investors with insight into the full impact of all potentially dilutive awards outstanding and to provide comparability across periods.
Management considers free cash flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by our business that can be used for strategic opportunities, including investing in our business, making strategic acquisitions and strengthening our statement of financial position.
Management uses non-IFRS gross profit, non-IFRS operating income, non-IFRS net income, non-IFRS net income per diluted share and free cash flow:
- As measures of operating performance, because these financial measures do not include the impact of items not directly resulting from our core operations;
- For planning purposes, including the preparation of our annual operating budget;
- To allocate resources to enhance the financial performance of our business;
- To evaluate the effectiveness of our business strategies; and
- In communications with our board of directors concerning our financial performance.
The tables in this press release titled “Reconciliation of IFRS to Non-IFRS Results” and “Reconciliation of IFRS to Non-IFRS Financial Targets” provide reconciliations of non-IFRS financial measures to the most recent directly comparable financial measures calculated and presented in accordance with IFRS.
We understand that although non-IFRS gross profit, non-IFRS operating income, non-IFRS net income, non-IFRS net income per diluted share and free cash flow are frequently used by investors and securities analysts in their evaluation of companies, these measures have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results of operations as reported under IFRS.
| Atlassian Corporation Plc | |||||||||||||||
| Consolidated Statements of Operations | |||||||||||||||
| (U.S. $ and shares in thousands, except per share data) | |||||||||||||||
| (unaudited) | |||||||||||||||
| Three Months Ended December 31, | Six Months Ended December 31, | ||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||
| Revenues: | |||||||||||||||
| Subscription | $ | 56,326 | $ | 33,911 | $ | 106,257 | $ | 64,378 | |||||||
| Maintenance | 65,060 | 53,508 | 126,801 | 103,862 | |||||||||||
| Perpetual license | 18,210 | 15,645 | 35,711 | 31,146 | |||||||||||
| Other | 9,313 | 6,642 | 16,927 | 12,142 | |||||||||||
| Total revenues | 148,909 | 109,706 | 285,696 | 211,528 | |||||||||||
| Cost of revenues (1) (2) | 26,899 | 18,473 | 49,461 | 34,893 | |||||||||||
| Gross profit | 122,010 | 91,233 | 236,235 | 176,635 | |||||||||||
| Operating expenses: | |||||||||||||||
| Research and development (1) | 69,758 | 47,846 | 137,215 | 93,306 | |||||||||||
| Marketing and sales (1) (2) | 27,416 | 21,713 | 52,396 | 37,975 | |||||||||||
| General and administrative (1) | 27,475 | 18,307 | 54,391 | 34,909 | |||||||||||
| Total operating expenses | 124,649 | 87,866 | 244,002 | 166,190 | |||||||||||
| Operating income (loss) | (2,639 | ) | 3,367 | (7,767 | ) | 10,445 | |||||||||
| Other non-operating income (expense), net | (251 | ) | (181 | ) | (314 | ) | (784 | ) | |||||||
| Finance income | 1,441 | 123 | 2,763 | 169 | |||||||||||
| Finance costs | (38 | ) | (49 | ) | (45 | ) | (57 | ) | |||||||
| Income (loss) before income tax benefit (expense) | (1,487 | ) | 3,260 | (5,363 | ) | 9,773 | |||||||||
| Income tax benefit (expense) | (211 | ) | 1,805 | 1,028 | 374 | ||||||||||
| Net income (loss) | $ | (1,698 | ) | $ | 5,065 | $ | (4,335 | ) | $ | 10,147 | |||||
| Net income (loss) per share attributable to ordinary shareholders: | |||||||||||||||
| Basic | $ | (0.01 | ) | $ | 0.03 | $ | (0.02 | ) | $ | 0.06 | |||||
| Diluted | $ | (0.01 | ) | $ | 0.03 | $ | (0.02 | ) | $ | 0.06 | |||||
| Weighted-average shares outstanding used to compute net income (loss) per share attributable to ordinary shareholders: | |||||||||||||||
| Basic | 221,316 | 160,328 | 219,910 | 152,168 | |||||||||||
| Diluted | 221,316 | 165,730 | 219,910 | 155,576 | |||||||||||
_______________
(1) Amounts include share-based payment expense, as follows:
| Three Months Ended December 31, | Six Months Ended December 31, | ||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||
| Cost of revenues | $ | 1,505 | $ | 1,301 | $ | 2,844 | $ | 2,507 | |||||||
| Research and development | 16,159 | 7,777 | 33,158 | 13,698 | |||||||||||
| Marketing and sales | 3,089 | 3,064 | 6,604 | 5,806 | |||||||||||
| General and administrative | 7,053 | 2,910 | 15,723 | 7,137 | |||||||||||
(2) Amounts include amortization of acquired intangible assets, as follows:
| Three Months Ended December 31, | Six Months Ended December 31, | ||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||
| Cost of revenues | $ | 2,198 | $ | 1,830 | $ | 4,400 | $ | 3,575 | |||||||
| Marketing and sales | 219 | 22 | 415 | 43 | |||||||||||
| Atlassian Corporation Plc | |||||||
| Consolidated Statements of Financial Position | |||||||
| (U.S. $ in thousands) | |||||||
| December 31, 2016 | June 30, 2016 | ||||||
| (unaudited) | |||||||
| Assets | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 336,162 | $ | 259,709 | |||
| Short-term investments | 459,112 | 483,405 | |||||
| Trade receivables | 27,608 | 15,233 | |||||
| Current tax receivables | 6,301 | 6,013 | |||||
| Prepaid expenses and other current assets | 17,053 | 14,178 | |||||
| Total current assets | 846,236 | 778,538 | |||||
| Non-current assets: | |||||||
| Property and equipment, net | 49,687 | 58,762 | |||||
| Deferred tax assets | 138,864 | 127,411 | |||||
| Goodwill | 22,584 | 7,138 | |||||
| Intangible assets, net | 17,332 | 13,577 | |||||
| Other non-current assets | 8,404 | 5,547 | |||||
| Total non-current assets | 236,871 | 212,435 | |||||
| Total assets | $ | 1,083,107 | $ | 990,973 | |||
| Liabilities | |||||||
| Current liabilities: | |||||||
| Trade and other payables | $ | 56,245 | $ | 57,886 | |||
| Current tax liabilities | 2,457 | 286 | |||||
| Provisions | 4,852 | 4,716 | |||||
| Deferred revenue | 195,556 | 173,612 | |||||
| Total current liabilities | 259,110 | 236,500 | |||||
| Non-current liabilities: | |||||||
| Deferred tax liabilities | 9,683 | 6,639 | |||||
| Provisions | 2,169 | 2,170 | |||||
| Deferred revenue | 9,988 | 7,456 | |||||
| Other non-current liabilities | 9,955 | 6,545 | |||||
| Total non-current liabilities | 31,795 | 22,810 | |||||
| Total liabilities | $ | 290,905 | $ | 259,310 | |||
| Equity | |||||||
| Share capital | $ | 22,240 | $ | 21,620 | |||
| Share premium | 447,468 | 441,734 | |||||
| Other capital reserves | 306,507 | 244,335 | |||||
| Other components of equity | 1,047 | 4,699 | |||||
| Retained earnings | 14,940 | 19,275 | |||||
| Total equity | $ | 792,202 | $ | 731,663 | |||
| Total liabilities and equity | $ | 1,083,107 | $ | 990,973 | |||
| Atlassian Corporation Plc | |||||||||||||||
| Consolidated Statements of Cash Flows | |||||||||||||||
| (U.S. $ in thousands) | |||||||||||||||
| (unaudited) | |||||||||||||||
| Three Months Ended December 31, | Six Months Ended December 31, | ||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||
| Operating activities | |||||||||||||||
| Income (loss) before income tax | $ | (1,487 | ) | $ | 3,260 | $ | (5,363 | ) | $ | 9,773 | |||||
| Adjustments to reconcile income (loss) before income tax to net cash provided by operating activities: | |||||||||||||||
| Depreciation and amortization | 11,253 | 5,372 | 19,295 | 9,906 | |||||||||||
| Loss (gain) on sale of investments and other assets | (65 | ) | 137 | (407 | ) | 137 | |||||||||
| Net unrealized foreign currency loss (gain) | (115 | ) | (130 | ) | (208 | ) | 434 | ||||||||
| Share-based payment expense | 27,806 | 15,052 | 58,329 | 29,148 | |||||||||||
| Interest income | (1,441 | ) | (123 | ) | (2,763 | ) | (169 | ) | |||||||
| Changes in assets and liabilities: | |||||||||||||||
| Trade receivables | (12,695 | ) | (2,866 | ) | (12,068 | ) | (1,588 | ) | |||||||
| Prepaid expenses and other assets | 2,416 | 164 | (2,770 | ) | (2,754 | ) | |||||||||
| Trade and other payables, provisions and other non-current liabilities | 5,135 | 5,962 | (3,399 | ) | (4,742 | ) | |||||||||
| Deferred revenue | 16,629 | 7,551 | 24,317 | 14,252 | |||||||||||
| Interest received | 1,381 | 23 | 3,677 | 106 | |||||||||||
| Income tax paid, net of refunds | (1,418 | ) | (2,503 | ) | (2,779 | ) | (8,200 | ) | |||||||
| Net cash provided by operating activities | 47,399 | 31,899 | 75,861 | 46,303 | |||||||||||
| Investing activities | |||||||||||||||
| Business combinations, net of cash acquired | — | — | (18,295 | ) | — | ||||||||||
| Purchases of property and equipment | (2,907 | ) | (3,133 | ) | (5,298 | ) | (9,288 | ) | |||||||
| Proceeds from sale of other assets | — | — | 342 | — | |||||||||||
| Purchases of investments | (81,628 | ) | (112,243 | ) | (233,364 | ) | (116,643 | ) | |||||||
| Proceeds from maturities of investments | 22,250 | 15,040 | 57,100 | 34,622 | |||||||||||
| Proceeds from sales of investments | 86,706 | — | 198,588 | — | |||||||||||
| Increase in restricted cash | (3,369 | ) | — | (3,369 | ) | — | |||||||||
| Payment of deferred consideration | (750 | ) | — | (935 | ) | (1,025 | ) | ||||||||
| Net cash provided by (used in) investing activities | 20,302 | (100,336 | ) | (5,231 | ) | (92,334 | ) | ||||||||
| Financing activities | |||||||||||||||
| Proceeds from issuance of ordinary shares upon initial public offering, net of offering costs | — | 433,192 | — | 431,447 | |||||||||||
| Proceeds from exercise of share options | 2,151 | 2,291 | 5,868 | 3,502 | |||||||||||
| Employee payroll taxes paid related to net share settlement of equity awards | — | (5,395 | ) | — | (5,395 | ) | |||||||||
| Net cash provided by financing activities | 2,151 | 430,088 | 5,868 | 429,554 | |||||||||||
| Effect of exchange rate changes on cash and cash equivalents | (435 | ) | 285 | (45 | ) | (349 | ) | ||||||||
| Net increase in cash and cash equivalents | 69,417 | 361,936 | 76,453 | 383,174 | |||||||||||
| Cash and cash equivalents at beginning of period | 266,745 | 208,332 | 259,709 | 187,094 | |||||||||||
| Cash and cash equivalents at end of period | $ | 336,162 | $ | 570,268 | $ | 336,162 | $ | 570,268 | |||||||
| Atlassian Corporation Plc | |||||||||||||||
| Reconciliation of IFRS to Non-IFRS Results | |||||||||||||||
| (U.S. $ and shares in thousands, except per share data) | |||||||||||||||
| (unaudited) | |||||||||||||||
| Three Months Ended December 31, | Six Months Ended December 31, | ||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||
| Gross profit | |||||||||||||||
| IFRS gross profit | $ | 122,010 | $ | 91,233 | $ | 236,235 | $ | 176,635 | |||||||
| Plus: Share-based payment expense | 1,505 | 1,301 | 2,844 | 2,507 | |||||||||||
| Plus: Amortization of acquired intangible assets | 2,198 | 1,830 | 4,400 | 3,575 | |||||||||||
| Non-IFRS gross profit | $ | 125,713 | $ | 94,364 | $ | 243,479 | $ | 182,717 | |||||||
| Operating income | |||||||||||||||
| IFRS operating income (loss) | $ | (2,639 | ) | $ | 3,367 | $ | (7,767 | ) | $ | 10,445 | |||||
| Plus: Share-based payment expense | 27,806 | 15,052 | 58,329 | 29,148 | |||||||||||
| Plus: Amortization of acquired intangible assets | 2,417 | 1,852 | 4,815 | 3,618 | |||||||||||
| Non-IFRS operating income | $ | 27,584 | $ | 20,271 | $ | 55,377 | $ | 43,211 | |||||||
| Net income | |||||||||||||||
| IFRS net income (loss) | $ | (1,698 | ) | $ | 5,065 | $ | (4,335 | ) | $ | 10,147 | |||||
| Plus: Share-based payment expense | 27,806 | 15,052 | 58,329 | 29,148 | |||||||||||
| Plus: Amortization of acquired intangible assets | 2,417 | 1,852 | 4,815 | 3,618 | |||||||||||
| Less: Income tax effects and adjustments | (6,861 | ) | (2,859 | ) | (14,425 | ) | (5,424 | ) | |||||||
| Non-IFRS net income | $ | 21,664 | $ | 19,110 | $ | 44,384 | $ | 37,489 | |||||||
| Net income per share | |||||||||||||||
| IFRS net income (loss) per share - basic | $ | (0.01 | ) | $ | 0.03 | $ | (0.02 | ) | $ | 0.06 | |||||
| Plus: Share-based payment expense | 0.13 | 0.10 | 0.27 | 0.20 | |||||||||||
| Plus: Amortization of acquired intangible assets | 0.01 | 0.01 | 0.02 | 0.02 | |||||||||||
| Less: Income tax effects and adjustments | (0.03 | ) | (0.02 | ) | (0.07 | ) | (0.03 | ) | |||||||
| Non-IFRS net income per share - basic | $ | 0.10 | $ | 0.12 | $ | 0.20 | $ | 0.25 | |||||||
| IFRS net income (loss) per share - diluted | $ | (0.01 | ) | $ | 0.03 | $ | (0.02 | ) | $ | 0.06 | |||||
| Plus: Share-based payment expense | 0.12 | 0.09 | 0.25 | 0.17 | |||||||||||
| Plus: Amortization of acquired intangible assets | 0.01 | 0.01 | 0.02 | 0.02 | |||||||||||
| Less: Income tax effects and adjustments | (0.03 | ) | (0.02 | ) | (0.06 | ) | (0.03 | ) | |||||||
| Non-IFRS net income per share - diluted | $ | 0.09 | $ | 0.11 | $ | 0.19 | $ | 0.22 | |||||||
| Weighted-average diluted shares outstanding | |||||||||||||||
| Weighted-average shares used in computing diluted IFRS net income (loss) per share | 221,316 | 165,730 | 219,910 | 155,576 | |||||||||||
| Plus: Dilution from share options and RSUs (1) | 13,288 | — | 14,487 | — | |||||||||||
| Plus: Dilution from share options and RSUs granted in periods prior to IPO (2) | — | 14,046 | — | 16,571 | |||||||||||
| Weighted-average shares used in computing diluted non-IFRS net income per share | 234,604 | 179,776 | 234,397 | 172,147 | |||||||||||
| Free cash flow | |||||||||||||||
| IFRS net cash provided by operating activities | $ | 47,399 | $ | 31,899 | $ | 75,861 | $ | 46,303 | |||||||
| Less: Capital expenditures | (2,907 | ) | (3,133 | ) | (5,298 | ) | (9,288 | ) | |||||||
| Free cash flow | $ | 44,492 | $ | 28,766 | $ | 70,563 | $ | 37,015 | |||||||
(1) The effects of these dilutive securities were not included in the IFRS calculation of diluted net loss per share for the three and six months ended December 31, 2016 because the effect would have been anti-dilutive.
(2) Gives effect to share options and RSUs in periods prior to our IPO for comparability.
| Atlassian Corporation Plc | |||||||
| Reconciliation of IFRS to Non-IFRS Financial Targets | |||||||
| (U.S. $) | |||||||
| Three Months Ending March 31, 2017 | Fiscal Year Ending June 30, 2017 | ||||||
| Revenue | $155 million to $157 million | $611 million to $615 million | |||||
| IFRS gross margin | 80 | % | 81% to 82 | % | |||
| Plus: Share-based payment expense | 2 | 1 | |||||
| Plus: Amortization of acquired intangible assets | 2 | 2 | |||||
| Non-IFRS gross margin | 84 | % | 84% to 85 | % | |||
| IFRS operating margin | (24 | %) | (16 | %) | |||
| Plus: Share-based payment expense | 33 | 29 | |||||
| Plus: Amortization of acquired intangible assets | 3 | 2 | |||||
| Non-IFRS operating margin | 12 | % | 15 | % | |||
| IFRS net loss per share - diluted | $ | (0.15 | ) | $ | (0.30) to (0.29 | ) | |
| Plus: Share-based payment expense | 0.22 | 0.75 | |||||
| Plus: Amortization of acquired intangible assets | 0.02 | 0.07 | |||||
| Less: Income tax effects and adjustments | (0.03 | ) | (0.20 | ) | |||
| Non-IFRS net income per share - diluted | $ | 0.06 | $ | 0.32 to 0.33 | |||
| Weighted-average shares used in computing diluted non-IFRS net income per share | 235 million to 237 million | 234 million to 236 million | |||||
| IFRS net cash provided by operations | $175 million to $180 million | ||||||
| Less: Capital expenditures | (15 million | ) | |||||
| Free cash flow | $160 million to $165 million | ||||||