Press release

Okta Announces Strong First Quarter Results

0
Sponsored by Businesswire

Okta, Inc. (Nasdaq: OKTA), the leading independent identity provider, today announced financial results for its first quarter ended April 30, 2021.

“Broad-based demand for both our customer and workforce identity solutions led to another quarter of strong financial results and an excellent start to the fiscal year,” said Todd McKinnon, Chief Executive Officer and co-founder of Okta. “Organizations around the world are turning to Okta to improve the digital customer experience and to improve how their employees safely connect to their applications from anywhere. With the closing of the Auth0 acquisition earlier this month, we are further enhancing Okta’s market-leading identity platform, enabling us to provide even more choice and unprecedented innovation to customers and developers. Together, we’ll capture more of the massive $80 billion identity market opportunity even faster.”

First Quarter Fiscal 2022 Financial Highlights:

  • Revenue: Total revenue was $251 million, an increase of 37% year-over-year. Subscription revenue was $240 million, an increase of 38% year-over-year.
  • Remaining Performance Obligations (RPO): RPO, or subscription backlog, was $1.89 billion, an increase of 52% year-over-year. Current RPO, which is contracted subscription revenue expected to be recognized over the next 12 months, was $899 million, up 45% compared to the first quarter of fiscal 2021.
  • Calculated Billings: Total calculated billings were $364 million, an increase of 74% year-over-year. Calculated billings includes the effect of billings process improvements that were enacted at the end of the first quarter of fiscal year 2022. Excluding these changes, calculated billings would have been $293 million, an increase of 40% year-over-year.
  • GAAP Operating Loss: GAAP operating loss was $91 million, or 36% of total revenue, compared to a GAAP operating loss of $52 million, or 29% of total revenue, in the first quarter of fiscal 2021.
  • Non-GAAP Operating Loss: Non-GAAP operating loss was $16 million, or 6% of total revenue, compared to a non-GAAP operating loss of $12 million, or 7% of total revenue, in the first quarter of fiscal 2021.
  • GAAP Net Loss: GAAP net loss was $109 million, compared to a GAAP net loss of $58 million in the first quarter of fiscal 2021. GAAP net loss per share was $0.83, compared to a GAAP net loss per share of $0.47 in the first quarter of fiscal 2021.
  • Non-GAAP Net Loss: Non-GAAP net loss was $13 million, compared to a non-GAAP net loss of $7 million in the first quarter of fiscal 2021. Non-GAAP basic and diluted net loss per share was $0.10, compared to a non-GAAP basic and diluted net loss per share of $0.06 in the first quarter of fiscal 2021.
  • Cash Flow: Net cash provided by operations was $56 million, or 22% of total revenue, compared to net cash provided by operations of $39 million, or 21% of total revenue, in the first quarter of fiscal 2021. Free cash flow was $53 million, or 21% of total revenue, compared to $30 million, or 16% of total revenue, in the first quarter of fiscal 2021.
  • Cash, cash equivalents, and short-term investments were $2.69 billion at April 30, 2021.

The section titled “Non-GAAP Financial Measures” below contains a description of the non-GAAP financial measures, and reconciliations between GAAP and non-GAAP information are contained in the tables below.

Financial Outlook:

Okta’s financial outlook for the second quarter and full year fiscal 2022 includes the expected contribution from the acquisition of Auth0, net of purchase accounting adjustments. The acquisition closed on May 3, 2021.

For the second quarter of fiscal 2022, the Company expects:

  • Total revenue of $295 million to $297 million, representing a growth rate of 47% to 48% year-over-year;
  • Non-GAAP operating loss of $55 million to $53 million; and
  • Non-GAAP net loss per share of $0.36 to $0.35, assuming weighted-average shares outstanding of approximately 154 million.

For the full year fiscal 2022, the Company now expects:

  • Total revenue of $1.215 billion to $1.225 billion, representing a growth rate of 45% to 47% year-over-year;
  • Non-GAAP operating loss of $172 million to $167 million; and
  • Non-GAAP net loss per share of $1.16 to $1.13, assuming weighted-average shares outstanding of approximately 150 million.

These statements are forward-looking and actual results may differ materially. Refer to the Forward-Looking Statements safe harbor below for information on the factors that could cause our actual results to differ materially from these forward-looking statements.

Okta has not reconciled its expectations as to non-GAAP operating loss and non-GAAP net loss per share to their most directly comparable GAAP measures because certain items are out of Okta’s control or cannot be reasonably predicted. Accordingly, reconciliations for forward-looking non-GAAP operating loss and non-GAAP net loss per share are not available without unreasonable effort.

Chief Financial Officer Transition:

Okta also announced today that Mike Kourey is stepping down from his position as Chief Financial Officer, effective June 1, 2021. Kourey will sign the quarterly report on Form 10-Q, which will be filed later today, and he will remain at Okta in an advisory role to help ensure a smooth transition. Brett Tighe, Okta’s Senior Vice President of Finance and Treasurer, has been appointed as interim Chief Financial Officer while the Company conducts a search for a permanent replacement. Tighe has been with Okta for the past six years, most recently leading the FP&A and Treasury functions. Prior to joining Okta, Tighe spent nearly 11 years at Salesforce in various leadership roles within its finance organization.

“I want to thank Mike for his significant contributions to Okta over the five plus years he was the chair of our audit committee and for his leadership as CFO. Mike will always be a friend and considered a member of the Okta family, and we wish him all the best in his future endeavors,” said McKinnon.

Conference Call Information:

Okta will host a live video webcast at 2:00 p.m. Pacific Time on May 26, 2021 to discuss the results and outlook. The news release with the financial results will be accessible from the Company’s website at investor.okta.com prior to the conference call. The live video webcast of the conference call will be accessible from the Okta investor relations website at investor.okta.com.

Supplemental Financial and Other Information:

Supplemental financial and other information can be accessed through the Company’s investor relations website at investor.okta.com.

Non-GAAP Financial Measures:

This press release and the accompanying tables contain the following non-GAAP financial measures: non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating loss, non-GAAP operating margin, non-GAAP net loss, non-GAAP net margin, non-GAAP net loss per share, basic and diluted, free cash flow, free cash flow margin, current calculated billings and calculated billings. Certain of these non-GAAP financial measures exclude stock-based compensation, non-cash charitable contributions, amortization of acquired intangibles, acquisition-related expenses, amortization of debt discount and debt issuance costs and loss on conversion of debt.

Okta believes that non-GAAP financial information, when taken collectively with GAAP financial measures, may be helpful to investors because it provides consistency and comparability with past financial performance and assists in comparisons with other companies, some of which use similar non-GAAP financial information to supplement their GAAP results. The non-GAAP financial information is presented for supplemental informational purposes only, and should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from similarly-titled non-GAAP measures used by other companies.

The principal limitation of these non-GAAP financial measures is that they exclude significant expenses that are required by GAAP to be recorded in the Company’s financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgment by the Company’s management about which expenses are excluded or included in determining these non-GAAP financial measures. A reconciliation is provided below for each non-GAAP financial measure to the most directly comparable financial measure stated in accordance with GAAP.

Okta encourages investors to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures, which it includes in press releases announcing quarterly financial results, including this press release, and not to rely on any single financial measure to evaluate the Company’s business.

Forward-Looking Statements: This press release contains “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, including but not limited to, statements regarding our financial outlook, business strategy and plans, market trends and market size, opportunities and positioning and expected benefits that will be derived from the Auth0 transaction. These forward-looking statements are based on current expectations, estimates, forecasts and projections. Words such as “expect,” “anticipate,” “should,” “believe,” “hope,” “target,” “project,” “goals,” “estimate,” “potential,” “predict,” “may,” “will,” “might,” “could,” “intend,” “shall” and variations of these terms and similar expressions are intended to identify these forward-looking statements, although not all forward-looking statements contain these identifying words. Forward-looking statements are subject to a number of risks and uncertainties, many of which involve factors or circumstances that are beyond our control. For example, the market for our products may develop more slowly than expected or than it has in the past; our results of operations may fluctuate more than expected; there may be significant fluctuations in our results of operations and cash flows related to our revenue recognition or otherwise; the impact of COVID-19, related public health measures and any associated economic downturn on our business and results of operations may be more than we expect; a network or data security incident that allows unauthorized access to our network or data or our customers’ data could damage our reputation; we could experience interruptions or performance problems associated with our technology, including a service outage; we may not be able to pay off our convertible senior notes when due; global economic conditions could deteriorate; we may not achieve expected synergies and efficiencies of operations between Okta and Auth0, and we may not be able to successfully integrate the companies. Further information on potential factors that could affect our financial results is included in our most recent Annual Report on Form 10-K and our other filings with the Securities and Exchange Commission. The forward-looking statements included in this press release represent our views only as of the date of this press release and we assume no obligation and do not intend to update these forward-looking statements.

About Okta

Okta is the leading independent identity provider. The Okta Identity Cloud enables organizations to securely connect the right people to the right technologies at the right time. With more than 7,000 pre-built integrations to applications and infrastructure providers, Okta provides simple and secure access to people and organizations everywhere, giving them the confidence to reach their full potential. More than 10,650 organizations, including JetBlue, Nordstrom, Siemens, Slack, T-Mobile, Takeda, Teach for America, and Twilio, trust Okta to help protect the identities of their workforces and customers.

Okta uses its investor.okta.com website as a means of disclosing material non-public information, announcing upcoming investor conferences and for complying with its disclosure obligations under Regulation FD. Accordingly, you should monitor our investor relations website in addition to following our press releases, SEC filings and public conference calls and webcasts.

OKTA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(unaudited)

 

 

Three Months Ended

April 30,

 

2021

 

2020

Revenue:

 

 

 

Subscription

$

240,058

 

 

$

173,781

 

Professional services and other

 

10,948

 

 

 

9,078

 

Total revenue

 

251,006

 

 

 

182,859

 

Cost of revenue:

 

 

 

Subscription(1)

 

52,398

 

 

 

37,157

 

Professional services and other(1)

 

13,725

 

 

 

11,329

 

Total cost of revenue

 

66,123

 

 

 

48,486

 

Gross profit

 

184,883

 

 

 

134,373

 

Operating expenses:

 

 

 

Research and development(1)

 

68,863

 

 

 

48,494

 

Sales and marketing(1)

 

146,521

 

 

 

104,043

 

General and administrative(1)

 

60,180

 

 

 

34,035

 

Total operating expenses

 

275,564

 

 

 

186,572

 

Operating loss

 

(90,681

)

 

 

(52,199

)

Interest expense

 

(22,760

)

 

 

(10,764

)

Interest income and other, net

 

4,355

 

 

 

4,899

 

Loss on conversion of debt

 

(136

)

 

 

 

Interest and other, net

 

(18,541

)

 

 

(5,865

)

Loss before provision for (benefit from) income taxes

 

(109,222

)

 

 

(58,064

)

Provision for (benefit from) income taxes

 

10

 

 

 

(402

)

Net loss

$

(109,232

)

 

$

(57,662

)

 

 

 

 

Net loss per share, basic and diluted

$

(0.83

)

 

$

(0.47

)

 

 

 

 

Weighted-average shares used to compute net loss per share, basic and diluted

 

131,777

 

 

 

123,494

 

(1) Amounts include stock-based compensation expense as follows (in thousands):

 

Three Months Ended

April 30,

 

2021

 

2020

Cost of subscription revenue

$

7,250

 

 

$

3,975

 

Cost of professional services and other

2,342

 

 

1,811

 

Research and development

20,093

 

 

11,935

 

Sales and marketing

21,066

 

 

11,160

 

General and administrative

13,361

 

 

8,847

 

Total stock-based compensation expense

$

64,112

 

 

$

37,728

 

OKTA, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(unaudited)

 

 

 

April 30,

 

January 31,

 

 

2021

 

2021

Assets

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

659,886

 

 

$

434,607

 

Short-term investments

 

 

2,030,180

 

 

 

2,121,584

 

Accounts receivable, net of allowances

 

 

218,474

 

 

 

194,818

 

Deferred commissions

 

 

47,822

 

 

 

45,949

 

Prepaid expenses and other current assets

 

 

55,777

 

 

 

81,609

 

Total current assets

 

 

3,012,139

 

 

 

2,878,567

 

Property and equipment, net

 

 

62,515

 

 

 

62,783

 

Operating lease right-of-use assets

 

 

145,462

 

 

 

149,604

 

Deferred commissions, noncurrent

 

 

110,098

 

 

 

108,555

 

Intangible assets, net

 

 

24,190

 

 

 

27,009

 

Goodwill

 

 

48,023

 

 

 

48,023

 

Other assets

 

 

28,020

 

 

 

24,256

 

Total assets

 

$

3,430,447

 

 

$

3,298,797

 

Liabilities and stockholders’ equity

 

 

 

 

Current liabilities:

 

 

 

 

Accounts payable

 

$

9,542

 

 

$

8,557

 

Accrued expenses and other current liabilities

 

 

108,727

 

 

 

53,729

 

Accrued compensation

 

 

48,244

 

 

 

71,906

 

Convertible senior notes, net

 

 

20,781

 

 

 

908,684

 

Deferred revenue

 

 

613,167

 

 

 

502,738

 

Total current liabilities

 

 

800,461

 

 

 

1,545,614

 

Convertible senior notes, net, noncurrent

 

 

1,751,326

 

 

 

857,387

 

Operating lease liabilities, noncurrent

 

 

173,467

 

 

 

179,518

 

Deferred revenue, noncurrent

 

 

11,745

 

 

 

10,860

 

Other liabilities, noncurrent

 

 

10,670

 

 

 

11,375

 

Total liabilities

 

 

2,747,669

 

 

 

2,604,754

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

Preferred stock

 

 

 

 

 

 

Class A common stock

 

 

13

 

 

 

12

 

Class B common stock

 

 

1

 

 

 

1

 

Additional paid-in capital

 

 

1,753,842

 

 

 

1,656,096

 

Accumulated other comprehensive income

 

 

5,610

 

 

 

5,390

 

Accumulated deficit

 

 

(1,076,688

)

 

 

(967,456

)

Total stockholders’ equity

 

 

682,778

 

 

 

694,043

 

Total liabilities and stockholders’ equity

 

$

3,430,447

 

 

$

3,298,797

 

OKTA, INC.

SUMMARY OF CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(unaudited)

 

 

Three Months Ended

April 30,

 

2021

 

2020

Cash flows from operating activities:

 

 

 

Net loss

$

(109,232

)

 

$

(57,662

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

Stock-based compensation

 

64,112

 

 

 

37,728

 

Depreciation, amortization and accretion

 

13,134

 

 

 

5,466

 

Amortization of debt discount and issuance costs

 

21,331

 

 

 

10,357

 

Amortization of deferred commissions

 

11,816

 

 

 

8,680

 

Deferred income taxes

 

(829

)

 

 

(905

)

Non-cash charitable contributions

 

2,024

 

 

 

536

 

Loss on conversion of debt

 

136

 

 

 

 

Other, net

 

(3,804

)

 

 

915

 

Changes in operating assets and liabilities:

 

 

 

Accounts receivable

 

(22,747

)

 

 

18,250

 

Deferred commissions

 

(14,861

)

 

 

(11,865

)

Prepaid expenses and other assets

 

(3,861

)

 

 

(3,493

)

Operating lease right-of-use assets

 

5,072

 

 

 

4,055

 

Accounts payable

 

1,627

 

 

 

3,943

 

Accrued compensation

 

(23,837

)

 

 

2,995

 

Accrued expenses and other liabilities

 

10,965

 

 

 

(2,773

)

Operating lease liabilities

 

(6,285

)

 

 

(4,270

)

Deferred revenue

 

111,314

 

 

 

26,740

 

Net cash provided by operating activities

 

56,075

 

 

 

38,697

 

Cash flows from investing activities:

 

 

 

Capitalization of internal-use software costs

 

(10

)

 

 

(1,000

)

Purchases of property and equipment

 

(3,259

)

 

 

(7,930

)

Purchases of securities available for sale and other

 

(189,533

)

 

 

(129,079

)

Proceeds from maturities and redemption of securities available for sale

 

344,820

 

 

 

102,293

 

Proceeds from sales of securities available for sale and other

 

 

 

 

86,320

 

Purchases of intangible assets

 

(113

)

 

 

 

Net cash provided by investing activities

 

151,905

 

 

 

50,604

 

Cash flows from financing activities:

 

 

 

Payments for conversions of convertible senior notes

 

(12

)

 

 

 

Proceeds from hedges related to convertible senior notes

 

1

 

 

 

 

Proceeds from stock option exercises

 

16,190

 

 

 

14,172

 

Other, net

 

 

 

 

(5

)

Net cash provided by financing activities

 

16,179

 

 

 

14,167

 

Effects of changes in foreign currency exchange rates on cash, cash equivalents and restricted cash

 

647

 

 

 

(1,128

)

Net increase in cash, cash equivalents and restricted cash

 

224,806

 

 

 

102,340

 

Cash, cash equivalents and restricted cash at beginning of period

 

448,630

 

 

 

531,953

 

Cash, cash equivalents and restricted cash at end of period

$

673,436

 

 

$

634,293

 

OKTA, INC.

Reconciliation of GAAP to Non-GAAP Data

(In thousands, except percentages and per share data)

(unaudited)

Non-GAAP Gross Profit and Non-GAAP Gross Margin

We define non-GAAP gross profit and non-GAAP gross margin as GAAP gross profit and GAAP gross margin, adjusted for stock-based compensation expense included in cost of revenue and amortization of acquired intangibles.

 

Three Months Ended

April 30,

 

2021

 

2020

Gross profit

$

184,883

 

 

$

134,373

 

Add:

 

 

 

Stock-based compensation expense included in cost of revenue(1)

 

9,592

 

 

 

5,786

 

Amortization of acquired intangibles

 

1,593

 

 

 

1,593

 

Non-GAAP gross profit

$

196,068

 

 

$

141,752

 

Gross margin

 

74

%

 

 

73

%

Non-GAAP gross margin

 

78

%

 

 

78

%

(1)

 

See table in footnote (1) to the condensed consolidated statements of operations above for breakdown of stock-based compensation expense by line item.

Non-GAAP Operating Loss and Non-GAAP Operating Margin

We define non-GAAP operating loss and non-GAAP operating margin as GAAP operating loss and GAAP operating margin, adjusted for stock-based compensation expense, non-cash charitable contributions, amortization of acquired intangibles and acquisition-related expenses.

 

Three Months Ended

April 30,

 

2021

 

2020

Operating loss

$

(90,681

)

 

$

(52,199

)

Add:

 

 

 

Stock-based compensation expense(1)

 

64,112

 

 

 

37,728

 

Non-cash charitable contributions

 

2,024

 

 

 

536

 

Amortization of acquired intangibles

 

1,593

 

 

 

1,593

 

Acquisition-related expenses(2)

 

7,054

 

 

 

 

Non-GAAP operating loss

$

(15,898

)

 

$

(12,342

)

Operating margin

 

(36

)%

 

 

(29

)%

Non-GAAP operating margin

 

(6

)%

 

 

(7

)%

(1)

See table in footnote (1) to the condensed consolidated statements of operations above for breakdown of stock-based compensation expense by line item.

(2)

Acquisition-related expenses include transaction costs and other non-recurring incremental costs incurred through the one-year anniversary of transaction close.

Non-GAAP Net Loss, Non-GAAP Net Margin and Non-GAAP Net Loss Per Share, Basic and Diluted

We define non-GAAP net loss and non-GAAP net margin as GAAP net loss and GAAP net margin, adjusted for stock-based compensation expense, non-cash charitable contributions, amortization of acquired intangibles, acquisition-related expenses, amortization of debt discount and debt issuance costs and loss on conversion of debt.

We define non-GAAP net loss per share, basic, as non-GAAP net loss divided by GAAP weighted-average shares used to compute net loss per share, basic and diluted.

We define non-GAAP net loss per share, diluted, as non-GAAP net loss divided by GAAP weighted-average shares used to compute net loss per share, basic and diluted adjusted for the potentially dilutive effect of (i) employee equity incentive plans, excluding the impact of unrecognized stock-based compensation expense, and (ii) convertible senior notes outstanding and related warrants. In addition, non-GAAP net loss per share, diluted, includes the anti-dilutive impact of the Company’s note hedge and capped call agreements on convertible senior notes outstanding. Accordingly, the Company did not record any adjustments to non-GAAP net loss for the potential impact of the convertible senior notes outstanding under the if-converted method.

 

Three Months Ended

April 30,

 

2021

 

2020(1)

Net loss

$

(109,232

)

 

$

(57,662

)

Add:

 

 

 

Stock-based compensation expense(2)

 

64,112

 

 

 

37,728

 

Non-cash charitable contributions

 

2,024

 

 

 

536

 

Amortization of acquired intangibles

 

1,593

 

 

 

1,593

 

Acquisition-related expenses(3)

 

7,054

 

 

 

 

Amortization of debt discount and debt issuance costs(4)

 

21,331

 

 

 

10,357

 

Loss on conversion of debt

 

136

 

 

 

 

Non-GAAP net loss

$

(12,982

)

 

$

(7,448

)

 

 

 

 

Net margin

 

(44

)%

 

 

(32

)%

Non-GAAP net margin

 

(5

)%

 

 

(4

)%

 

 

 

 

Weighted-average shares used to compute net loss per share, basic and diluted

 

131,777

 

 

 

123,494

 

Non-GAAP weighted-average effect of potentially dilutive securities

 

 

 

 

 

Non-GAAP weighted-average shares used to compute non-GAAP net loss per share, diluted

 

131,777

 

 

 

123,494

 

 

 

 

 

Net loss per share, basic and diluted

$

(0.83

)

 

$

(0.47

)

Non-GAAP net loss per share, basic and diluted(5)

$

(0.10

)

 

$

(0.06

)

(1)

Prior period has been adjusted to conform to the current presentation. See footnotes (4) and (5) for additional details.

(2)

See table in footnote (1) to the condensed consolidated statements of operations above for breakdown of stock-based compensation expense by line item.

(3)

Acquisition-related expenses include transaction costs and other non-recurring incremental costs incurred through the one-year anniversary of transaction close.

(4)

Amortization of debt issuance costs is an adjustment to non-GAAP net loss, effective July 31, 2020. Debt issuance costs included are $0.9 million for the three months ended April 30, 2021 and $0.6 million for the three months ended April 30, 2020.

(5)

The total impact of the adjustment noted in footnote (4) for the period noted in footnote (1) above on non-GAAP net loss per share, basic and diluted is $0.01 for the three months ended April 30, 2020.

OKTA, INC.

Reconciliation of GAAP to Non-GAAP Financial Measures

(In thousands, except percentages)

(unaudited)

Free Cash Flow and Free Cash Flow Margin

We define Free Cash Flow as net cash provided by operating activities, less cash used for purchases of property and equipment and capitalized internal-use software costs. Free cash flow margin is calculated as free cash flow divided by total revenue.

 

Three Months Ended

April 30,

 

2021

 

2020

Net cash provided by operating activities

$

56,075

 

 

$

38,697

 

Less:

 

 

 

Purchases of property and equipment

 

(3,259

)

 

 

(7,930

)

Capitalization of internal-use software costs

 

(10

)

 

 

(1,000

)

Free cash flow

$

52,806

 

 

$

29,767

 

Net cash used in investing activities

$

151,905

 

 

$

50,604

 

Net cash provided by financing activities

$

16,179

 

 

$

14,167

 

Free cash flow margin

 

21

%

 

 

16

%

Calculated Billings

We define Calculated Billings as total revenue plus the change in deferred revenue and less the change in unbilled receivables during the period.

 

Three Months Ended

April 30,

 

2021

 

2020

Total revenue

$

251,006

 

 

$

182,859

 

Add:

 

 

 

Unbilled receivables, current (beginning of period)

 

2,604

 

 

 

1,026

 

Deferred revenue, current (end of period)

 

613,167

 

 

 

392,121

 

Less:

 

 

 

Unbilled receivables, current (end of period)

 

(894

)

 

 

(1,121

)

Deferred revenue, current (beginning of period)

 

(502,738

)

 

 

(365,236

)

Current calculated billings

 

363,145

 

 

 

209,649

 

Add:

 

 

 

Deferred revenue, noncurrent (end of period)

 

11,745

 

 

 

6,070

 

Less:

 

 

 

Deferred revenue, noncurrent (beginning of period)

 

(10,860

)

 

 

(6,214

)

Calculated billings

$

364,030

 

 

$

209,505