[February 26, 2018] |
|
Fitbit Reports $571M Q4'17 and $1.616B FY'17 Revenue
Fitbit, Inc. (NYSE:FIT), the leading global wearables brand, today
reported revenue of $571 million, GAAP net loss per share of $(0.19),
non-GAAP net loss per share of $(0.02), GAAP net loss of $(46) million,
non-GAAP net loss of $(5) million, cash flow from operations of $52
million and free cash flow of $25 million, for its fourth quarter of
2017.
For the full-year 2017, Fitbit reported revenue of $1.6 billion, GAAP
net loss per share of $(1.19), non-GAAP net loss per share of $(0.26),
GAAP net loss of $(277) million, non-GAAP net loss of $(61) million,
cash flow from operations of $61 million and free cash flow of $(25)
million.
"We made important progress in 2017 under rapidly changing market
conditions. We delivered on our full year guidance and drove down
operating expenses while continuing to invest in innovation. We
delivered important foundational assets with the launch of the Fitbit
operating system and SDK, allowing us to scale future smartwatches
quickly and deliver dynamic experiences for users. We also made progress
in integrating into the healthcare system, with strategic collaborations
with United Healthcare and Dexcom, and acceptance into the FDA's digital
health pre-certification program," said James Park, co-founder and CEO.
"In 2018 we'll focus on managing down expenses, continuing to expand in
the smartwatch category and supporting our engaged global community on
their health and fitness journeys."
Fourth Quarter and Full Year 2017 Financial Summary
|
|
|
As of or For the Three Months Ended
|
|
|
As of or For the Year Ended
|
In millions, except percentages and per share amounts
|
|
|
December 31,
2017
|
|
December 31,
2016
|
|
|
December 31,
2017
|
|
December 31,
2016
|
GAAP Results
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
$
|
570.8
|
|
|
$
|
573.8
|
|
|
|
$
|
1,615.5
|
|
|
$
|
2,169.5
|
|
Gross Margin
|
|
|
43.6
|
%
|
|
22.1
|
%
|
|
|
42.8
|
%
|
|
39.0
|
%
|
Net Loss
|
|
|
$
|
(45.5
|
)
|
|
$
|
(146.3
|
)
|
|
|
$
|
(277.2
|
)
|
|
$
|
(102.8
|
)
|
Net Loss Per Share
|
|
|
$
|
(0.19
|
)
|
|
$
|
(0.65
|
)
|
|
|
$
|
(1.19
|
)
|
|
$
|
(0.47
|
)
|
Non-GAAP Results
|
|
|
|
|
|
|
|
|
|
|
Gross Margin
|
|
|
44.2
|
%
|
|
22.4
|
%
|
|
|
43.4
|
%
|
|
39.3
|
%
|
Net Loss
|
|
|
$
|
(4.7
|
)
|
|
$
|
(125.7
|
)
|
|
|
$
|
(61.1
|
)
|
|
$
|
(25.9
|
)
|
Net Loss Per Share
|
|
|
$
|
(0.02
|
)
|
|
$
|
(0.56
|
)
|
|
|
$
|
(0.26
|
)
|
|
$
|
(0.12
|
)
|
Adjusted EBITDA
|
|
|
$
|
22.5
|
|
|
$
|
(144.2
|
)
|
|
|
$
|
(52.2
|
)
|
|
$
|
30.0
|
|
Devices Sold
|
|
|
5.4
|
|
|
6.5
|
|
|
|
15.3
|
|
|
22.3
|
|
Active Users
|
|
|
|
|
|
|
|
25.4
|
|
|
23.2
|
|
For additional information regarding the non-GAAP financial measures,
see "Non-GAAP Financial Measures" and "Reconciliation of GAAP to
Non-GAAP Financial Measures" below.
Fourth Quarter 2017 Financial Highlights
-
Sold 5.4 million wearable devices. Average selling price increased 20%
to $102 per device driven by adding Fitbit IonicTM, our
smartwatch, to device mix.
-
APAC grew 56% to $39 million, Other America's revenue grew 40% to $47
million, EMEA revenue grew 16% to $155 million, and U.S. revenue
decreased 13% to $330 million. International revenue was $241 million,
representing 42% of revenue.
-
New devices Fitbit IonicTM, Alta HRTM and Fitbit
Aria 2TM and accessory Fitbit Flyer, represented 36% of
revenue.
-
GAAP gross margin was 43.6%, and non-GAAP gross margin was 44.2%.
-
GAAP operating expenses represented 46.8% of revenue, and non-GAAP
operating expenses represented 42.8% of revenue.
Full-Year 2017 Financial Highlights
-
Sold 15.3 million wearable devices. Average selling price increased 8%
to $101 per device driven by device mix.
-
37% of all activations came from repeat customers; of the repeat
customers, 41% came from customers who were inactive during a prior
period.
-
EMEA revenue grew 13% to $440 million, Other Americas revenue grew 6%
to $116 million, APAC revenue decreased 12% to $115 million, and U.S.
revenue decreased 39% to $944 million.
-
U.S. comprised 59% of revenue; EMEA 27%, APAC 7%, and Other Americas
7%. International revenue was $671 million, or 42% of total revenue,
up 7%.
-
Revenue from Fitbit.com grew 11% to $168 million, representing 10% of
revenue.
-
New devices Fitbit IonicTM, Alta HRTM and Fitbit
Aria 2TM and accessory Fitbit Flyer, represented 31% of
revenue.
-
GAAP gross margin was 42.8% and non-GAAP gross margin was 43.4%.
Non-GAAP gross margin improved 410 basis points year over year. GAAP
and non-GAAP operating expense both declined 7%.
-
Cash, cash equivalents, and marketable securities totaled $679 million
as compared with $706 million as of December 31, 2016.
Full-Year 2017 Operational Highlights
-
Active users grew 9% to 25.4 million from 23.2 million as of December
31, 2016; one of the largest social fitness network as of December 31,
2017.
-
Charge 2 was the #1 selling connected health & fitness tracker in the
U.S. as of the end of Q4 2017, based on units, according to NPD and
each of the products launched in 2017 have a 4-star rating on Amazon.
-
Headcount totaled 1,749 employees as of December 31, 2017, with 58% of
employees in research and development. 400 employees were located
outside of the United States.
-
In Fitbit Health Solutions, added key partnerships: selected as the
first wearable device to be used in the National Institute of Health
"All of US" precision medicine research program; selected by United
Healthcare and Dexcom as the wearable device provider for their Type 2
diabetes pilot program; chosen to participate in the FDA's new digital
health software precertification pilot program; selected by BlueCross
BlueShield of South Carolina's Medicare Advantage plan; chosen by
United Healthcare's Motion program.
First Quarter 2018 Guidance
-
We expect limited revenue from new product introduction. With consumer
demand shifting towards smartwatches, we expect revenue to decline
approximately (20%) to (15%) year over year and to be in a range of
$240 million to $255 million.
-
Non-GAAP basic net loss per share in the range of ($0.21) to ($0.18).
-
Capital expenditures as a percentage of revenue of approximately 8%.
-
We expect free cash flow to decline less than revenue, as receivables
turn into cash receipts and less overhead is required to support the
growth in inventory, and anticipate free cash flow of approximately
$(25) million.
-
Effective non-GAAP tax rate of approximately 40%.
-
Stock-based compensation expense of approximately $26 million and
basic share count of approximately 240 million.
Full Year 2018 Guidance
-
We expect our device mix to continue to shift towards smartwatches
over the course of the year. We expect to grow Fitbit Health Solutions
and increase premium subscribers, but this growth will be relatively
immaterial to wearable device revenue. We extrapolated the demand
trend forecasted in the first quarter 2018 for the full year and
expect revenue to be approximately $1.5 billion.
-
We expect device mix shift and fixed cost deleveraging to negatively
impact gross margins, partially offset by operating efficiencies.
-
We expect to drive operating expenses 7% lower, to a target of $740
million.
-
Capital expenditures as a percentage of revenue of approximately 3.5%.
-
We expect free cash flow to decline less than revenue and expect to
breakeven for 2018. Guidance excludes the benefit of an expected $80
million tax refund payment.
-
We expect effective non-GAAP tax rate to be volatile driven by
geographic mix of revenue, tax credits, and shift to profitability.
-
Stock-based compensation expense of approximately $110 million and
basic/diluted share count of approximately 248/267 million.
For additional information regarding the non-GAAP financial measures
presented above, see "Non-GAAP Financial Measures" below.
Webcast and Conference Call Information
Fitbit will host a conference call today at 5:00 p.m. Eastern Time, 2:00
p.m. Pacific Time, to discuss its results. Investors may access a live
webcast of the call through the Investor section of Fitbit's website at investor.fitbit.com.
The call can also be accessed by dialing (888) 417-2254 or (719)
325-2484, access code 1272921. A replay of the call will be archived on
Fitbit's website for the following six months.
Forward Looking Statements
This press release contains forward-looking statements that involve
risks and uncertainties, including statements regarding our outlook for
the first quarter 2018 and full year 2018; our ability to leverage our
operating system and SDK for future product launches, our user
experience; our expected revenue from new product introductions and
expected trends in average selling price, operating expenses, device
mix, capital expenditures, free cash flow, and effective non-GAAP tax
rate; our expected growth of Fitbit Health Solutions; and consumer
demand for smartwatches and connected health and fitness trackers. These
forward-looking statements are only predictions and may differ
materially from actual results due to a variety of factors, including:
the effects of the highly competitive market in which we operate,
including competition from much larger technology companies; our ability
to anticipate and satisfy consumer preferences in a timely manner; our
ability to successfully develop and timely introduce new products and
services or enhance existing products and services; retail and customer
acceptance of existing and new products; any inability to accurately
forecast consumer demand and adequately manage our inventory; our
ability to ship products on the timelines we anticipate and unexpected
delays; our ability to detect, prevent or fix quality issues in our
products or services; uncertain ability to retain employees; our
reliance on third-party suppliers, contract manufacturers, and logistics
providers, and our limited control over such parties; delays in
procuring components and product from these third parties or their
suppliers; the ability of third parties to successfully manufacture and
ship in a timely manner quality products; seasonality; product liability
issues, security breaches or other defects, which may adversely affect
product performance, our reputation and brand awareness and overall
market acceptance of our products and services; ability to integrate
acquired technologies and employees into our operations, particularly in
new geographies; warranty claims; the fact that the market for connected
health and fitness devices is relatively new and unproven; the ability
of our channel partners to sell our products; litigation and related
costs; privacy; and other general market, political, economic and
business conditions.
Additional risks and uncertainties that could affect our financial
results are included under the caption "Risk Factors" in our Annual
Report on Form 10-K for the full year ended December 31, 2016, and our
most recently filed Quarterly Report on Form 10-Q which are available on
our Investor Relations website at investor.fitbit.com and on the SEC
website at www.sec.gov.
Additional information will also be set forth in our Annual Report on
Form 10-K for the full year ended December 31, 2017. All forward-looking
statements contained herein are based on information available to us as
of the date hereof and we do not assume any obligation to update these
statements as a result of new information or future events.
Disclosure of Material Information
Fitbit announces material information to its investors using SEC
filings, press releases, public conference calls and on its Investor
Relations page on the company's website at http://investor.fitbit.com.
Non-GAAP Financial Measures
To supplement our consolidated financial statements, which are prepared
and presented in accordance with GAAP, we use the following non-GAAP
financial measures in this press release: non-GAAP gross profit,
non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating
income (loss), non-GAAP net income (loss), non-GAAP diluted net income
(loss) per share, adjusted EBITDA, non-GAAP free cash flow and non-GAAP
income (loss) before income taxes. The presentation of these financial
measures is not intended to be considered in isolation or as a
substitute for, or superior to, financial information prepared and
presented in accordance with GAAP.
We use non-GAAP measures to internally evaluate and analyze financial
results. We believe these non-GAAP financial measures provide investors
with useful supplemental information about the financial performance of
our business, enable comparison of financial results between periods
where certain items may vary independent of business performance, and
enable comparison of our financial results with other public companies,
many of which present similar non-GAAP financial measures.
There are limitations associated with the use of non-GAAP financial
measures as an analytical tool. In particular, many of the adjustments
to our GAAP financial measures reflect the exclusion of certain items,
specifically stock-based compensation expense, depreciation,
amortization of intangible assets, interest income (expense), net and
the related income tax effects of the aforementioned exclusions, that
are recurring and will be reflected in our financial results for the
foreseeable future. In addition, these measures may be different from
non-GAAP financial measures used by other companies, limiting their
usefulness for comparison purposes. A reconciliation of our non-GAAP
financial measures to their most directly comparable GAAP measures has
been provided in the financial statement tables included in this press
release, and investors are encouraged to review the reconciliation.
Guidance for non-GAAP financial measures excludes Jawbone litigation
costs, stock-based compensation, impact of restructuring, amortization
of acquired intangible assets, and tax effects associated with these
items. We have not reconciled guidance for non-GAAP financial measures
to their most directly comparable GAAP measures because certain items
that impact these measures are uncertain, out of our control and/or
cannot be reasonably predicted. Accordingly, a reconciliation of the
non-GAAP financial measure guidance to the corresponding GAAP measures
is not available without unreasonable effort.
The following are explanations of the adjustments that are reflected in
one or more of our non-GAAP financial measures:
-
Stock-based compensation expense relates to equity awards granted
primarily to our employees. We exclude stock-based compensation
expense because we believe that the non-GAAP financial measures
excluding this item provide meaningful supplemental information
regarding operational performance. In particular, companies calculate
stock-based compensation expense using a variety of valuation
methodologies and subjective assumptions.
-
In January 2017, the Company conducted a reorganization of its
business, including a reduction in workforce. The restructuring costs
impacted our results for the first quarter of 2017. Restructuring
costs primarily included severance-related costs. We believe that
excluding this expense provides greater visibility to the underlying
performance of our business operations, facilitates comparison of our
results with other periods, and may also facilitate comparison with
the results of other companies in our industry.
-
Litigation expense relates to legal costs incurred due to litigation
with Aliphcom, Inc. d/b/a Jawbone. We exclude these expenses because
we do not believe these expenses have a direct correlation to the
operations of our business and because of the singular nature of the
claims underlying the Jawbone litigation matters. We began excluding
Jawbone litigation costs in the second quarter of 2016 as these costs
significantly increased in 2016, and may continue to be material for
the remainder of 2017. Although not excluded in reporting for the
first quarter of 2016, these litigation expenses were $9.1 million in
that quarter.
-
In March 2014, we recalled the Fitbit Force after some of our users
experienced allergic reactions to adhesives in the wristband. This
recall primarily impacted our results for the fourth quarter of 2013,
the first quarter of 2014 and the fourth quarter of 2015.
-
Amortization of intangible assets relates to our acquisition of
FitStar, Pebble and Vector. We exclude these amortization expenses
because we do not believe these expenses have a direct correlation to
the operation of our business.
-
Income tax effect of non-GAAP adjustments relates to the tax effect of
the adjustments that we incorporate into non-GAAP financial measures
such as stock-based compensation, amortization of intangibles,
restructuring and valuation allowance in order to provide a more
meaningful measure of non-GAAP net income (loss).
About Fitbit, Inc. (NYSE: FIT)
Fitbit helps people lead healthier, more active lives by empowering them
with data, inspiration and guidance to reach their goals. As the leading
global wearables brand, Fitbit designs products and experiences that
track and provide motivation for everyday health and fitness. Fitbit's
diverse line of innovative and popular products
include Fitbit Surge®, Fitbit Blaze®, Fitbit Charge2™, AltaHR™, Alta®,
Fitbit Flex2™, Fitbit One® and Fitbit Zip® activity trackers, as well as
the Fitbit Ionic™ smartwatch, Fitbit Flyer™ wireless headphones and
Fitbit Aria 2™ Wi-Fi Smart Scales. Fitbit products are carried in over
45,000 retail stores and in 86 countries around the globe. Powered by
one of the world's largest social fitness networks and databases of
health and fitness data, the Fitbit platform delivers personalized
experiences, insights and guidance through leading software and
interactive tools, including the Fitbit and Fitbit Coach apps, Guided
Health Programs, and the Fitbit OS for smartwatches. Fitbit Health
Solutions develops health and wellness solutions designed to help
increase engagement, improve health outcomes, and drive a positive
return for employers, health plans and health systems.
Fitbit and the Fitbit logo are trademarks or registered trademarks
of Fitbit, Inc. in the U.S. and other countries. Additional Fitbit
trademarks can be found at www.fitbit.com/legal/trademark-list.
Third-party trademarks are the property of their respective owners.
Connect with us on Facebook, Instagram or Twitter and share
your Fitbit experience.
FITBIT, INC.
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
(In thousands, except for per share amounts)
|
(unaudited)
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2017
|
|
December 31, 2016
|
Revenue
|
|
|
$
|
570,756
|
|
|
$
|
573,775
|
|
|
$
|
1,615,519
|
|
|
$
|
2,169,461
|
|
Cost of revenue
|
|
|
322,159
|
|
|
447,273
|
|
|
924,618
|
|
|
1,323,577
|
|
Gross profit
|
|
|
248,597
|
|
|
126,502
|
|
|
690,901
|
|
|
845,884
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
90,541
|
|
|
85,062
|
|
|
343,012
|
|
|
320,191
|
|
Sales and marketing
|
|
|
145,600
|
|
|
186,194
|
|
|
415,042
|
|
|
491,255
|
|
General and administrative
|
|
|
31,119
|
|
|
40,606
|
|
|
133,934
|
|
|
146,903
|
|
Total operating expenses
|
|
|
267,260
|
|
|
311,862
|
|
|
891,988
|
|
|
958,349
|
|
Operating loss
|
|
|
(18,663
|
)
|
|
(185,360
|
)
|
|
(201,087
|
)
|
|
(112,465
|
)
|
Interest income, net
|
|
|
1,197
|
|
|
765
|
|
|
3,647
|
|
|
3,156
|
|
Other income (expense), net
|
|
|
2,661
|
|
|
(54
|
)
|
|
2,796
|
|
|
14
|
|
Loss before income taxes
|
|
|
(14,805
|
)
|
|
(184,649
|
)
|
|
(194,644
|
)
|
|
(109,295
|
)
|
Income tax expense (benefit)
|
|
|
30,665
|
|
|
(38,376
|
)
|
|
82,548
|
|
|
(6,518
|
)
|
Net loss
|
|
|
$
|
(45,470
|
)
|
|
$
|
(146,273
|
)
|
|
$
|
(277,192
|
)
|
|
$
|
(102,777
|
)
|
|
|
|
|
|
|
|
|
|
|
Net loss per shares:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
(0.19
|
)
|
|
$
|
(0.65
|
)
|
|
$
|
(1.19
|
)
|
|
$
|
(0.47
|
)
|
Diluted
|
|
|
$
|
(0.19
|
)
|
|
$
|
(0.65
|
)
|
|
$
|
(1.19
|
)
|
|
$
|
(0.47
|
)
|
Weighted average shares used to compute net loss per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
237,421
|
|
|
224,412
|
|
|
232,032
|
|
|
220,405
|
|
Diluted
|
|
|
237,421
|
|
|
224,412
|
|
|
232,032
|
|
|
220,405
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FITBIT, INC.
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
(In thousands)
|
(unaudited)
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
341,966
|
|
|
$
|
301,320
|
|
Marketable securities
|
|
|
337,334
|
|
|
404,693
|
|
Accounts receivable, net
|
|
|
406,019
|
|
|
477,825
|
|
Inventories
|
|
|
123,895
|
|
|
230,387
|
|
Prepaid expenses and other current assets
|
|
|
175,151
|
|
|
66,346
|
|
Total current assets
|
|
|
1,384,365
|
|
|
1,480,571
|
|
Property and equipment, net
|
|
|
104,908
|
|
|
76,553
|
|
Goodwill
|
|
|
51,036
|
|
|
51,036
|
|
Intangible assets, net
|
|
|
22,356
|
|
|
27,521
|
|
Deferred tax assets
|
|
|
3,990
|
|
|
175,797
|
|
Other assets
|
|
|
15,420
|
|
|
10,448
|
|
Total assets
|
|
|
$
|
1,582,075
|
|
|
$
|
1,821,926
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
212,731
|
|
|
$
|
313,773
|
|
Accrued liabilities
|
|
|
452,137
|
|
|
390,561
|
|
Deferred revenue
|
|
|
35,504
|
|
|
42,612
|
|
Income taxes payable
|
|
|
928
|
|
|
9,394
|
|
Total current liabilities
|
|
|
701,300
|
|
|
756,340
|
|
Long-term deferred revenue
|
|
|
6,928
|
|
|
7,292
|
|
Other liabilities
|
|
|
49,884
|
|
|
59,762
|
|
Total liabilities
|
|
|
758,112
|
|
|
823,394
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
Common stock
|
|
|
24
|
|
|
23
|
|
Additional paid-in capital
|
|
|
956,060
|
|
|
859,345
|
|
Accumulated other comprehensive loss
|
|
|
(189
|
)
|
|
(978
|
)
|
Retained earnings (deficit)
|
|
|
(131,932
|
)
|
|
140,142
|
|
Total stockholders' equity
|
|
|
823,963
|
|
|
998,532
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
1,582,075
|
|
|
$
|
1,821,926
|
|
|
|
|
|
|
|
|
|
|
|
FITBIT, INC.
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
|
(In thousands)
|
(unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2017
|
|
December 31, 2016
|
Cash Flows from Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
$
|
(45,470
|
)
|
|
$
|
(146,273
|
)
|
|
$
|
(277,192
|
)
|
|
$
|
(102,777
|
)
|
Adjustments to reconcile net loss to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
Provision for doubtful accounts
|
|
|
|
|
88
|
|
|
198
|
|
|
7,893
|
|
|
339
|
|
Provision for excess and obsolete inventory
|
|
|
|
|
1,438
|
|
|
3,979
|
|
|
14,833
|
|
|
4,993
|
|
Depreciation
|
|
|
|
|
11,633
|
|
|
12,163
|
|
|
39,971
|
|
|
36,046
|
|
Amortization of intangible assets
|
|
|
|
|
1,588
|
|
|
509
|
|
|
5,722
|
|
|
2,087
|
|
Accelerated depreciation of property and equipment
|
|
|
|
|
-
|
|
|
19,043
|
|
|
5,250
|
|
|
19,805
|
|
Amortization of issuance costs and discount on debt
|
|
|
|
|
74
|
|
|
117
|
|
|
951
|
|
|
466
|
|
Stock-based compensation
|
|
|
|
|
24,325
|
|
|
21,257
|
|
|
91,581
|
|
|
79,432
|
|
Deferred income taxes
|
|
|
|
|
43,930
|
|
|
(72,640
|
)
|
|
176,745
|
|
|
(100,434
|
)
|
Other
|
|
|
|
|
(132
|
)
|
|
390
|
|
|
292
|
|
|
(423
|
)
|
Changes in operating assets and liabilities, net of acquisitions:
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
|
(145,115
|
)
|
|
(16,457
|
)
|
|
63,784
|
|
|
(8,701
|
)
|
Inventories
|
|
|
|
|
12,681
|
|
|
(11,092
|
)
|
|
92,129
|
|
|
(61,975
|
)
|
Prepaid expenses and other assets
|
|
|
|
|
12,393
|
|
|
912
|
|
|
(113,111
|
)
|
|
(37,876
|
)
|
Fitbit Force recall reserve
|
|
|
|
|
(121
|
)
|
|
(241
|
)
|
|
(789
|
)
|
|
(3,869
|
)
|
Accounts payable
|
|
|
|
|
33,009
|
|
|
58,779
|
|
|
(89,151
|
)
|
|
45,654
|
|
Accrued liabilities and other liabilities
|
|
|
|
|
101,458
|
|
|
170,076
|
|
|
53,257
|
|
|
213,361
|
|
Deferred revenue
|
|
|
|
|
2,374
|
|
|
4,902
|
|
|
(7,472
|
)
|
|
5,456
|
|
Income taxes payable
|
|
|
|
|
(1,666
|
)
|
|
27,380
|
|
|
(3,488
|
)
|
|
47,136
|
|
Net cash provided by operating activities
|
|
|
|
|
52,487
|
|
|
73,002
|
|
|
61,205
|
|
|
138,720
|
|
Cash Flows from Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
|
|
(27,925
|
)
|
|
(11,842
|
)
|
|
(86,124
|
)
|
|
(78,640
|
)
|
Purchase of marketable securities
|
|
|
|
|
(103,393
|
)
|
|
(85,303
|
)
|
|
(597,933
|
)
|
|
(638,055
|
)
|
Sales of marketable securities
|
|
|
|
|
22,600
|
|
|
1,500
|
|
|
42,406
|
|
|
46,511
|
|
Maturities of marketable securities
|
|
|
|
|
121,949
|
|
|
66,505
|
|
|
622,525
|
|
|
315,774
|
|
Acquisitions, net of cash acquired
|
|
|
|
|
-
|
|
|
(32,656
|
)
|
|
(556
|
)
|
|
(38,256
|
)
|
Equity investment
|
|
|
|
|
(6,000
|
)
|
|
-
|
|
|
(6,000
|
)
|
|
-
|
|
Net cash provided by (used in) investing activities
|
|
|
|
|
7,231
|
|
|
(61,796
|
)
|
|
(25,682
|
)
|
|
(392,666
|
)
|
Cash Flows from Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
Payment of offering costs
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(1,236
|
)
|
Proceeds from issuance of common stock
|
|
|
|
|
5,118
|
|
|
7,653
|
|
|
19,011
|
|
|
25,969
|
|
Taxes paid related to net share settlement of restricted stock units
|
|
|
|
|
(3,572
|
)
|
|
(1,711
|
)
|
|
(14,376
|
)
|
|
(4,939
|
)
|
Net cash provided by financing activities
|
|
|
|
|
1,546
|
|
|
5,942
|
|
|
4,635
|
|
|
19,794
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
|
|
61,264
|
|
|
17,148
|
|
|
40,158
|
|
|
(234,152
|
)
|
Effect of exchange rate on cash and cash equivalents
|
|
|
|
|
21
|
|
|
(48
|
)
|
|
488
|
|
|
(374
|
)
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
280,681
|
|
|
284,220
|
|
|
301,320
|
|
|
535,846
|
|
Cash and cash equivalents at end of period
|
|
|
|
|
$
|
341,966
|
|
|
$
|
301,320
|
|
|
$
|
341,966
|
|
|
$
|
301,320
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FITBIT, INC.
|
Reconciliation of GAAP to Non-GAAP Financial Measures
|
(In thousands, except percentages and per share amounts)
|
(unaudited)
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2017
|
|
December 31, 2016
|
Non-GAAP gross profit:
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
|
$
|
248,597
|
|
|
$
|
126,502
|
|
|
$
|
690,901
|
|
|
$
|
845,884
|
|
Stock-based compensation expense
|
|
|
2,423
|
|
|
1,390
|
|
|
5,312
|
|
|
4,797
|
|
Impact of restructuring
|
|
|
-
|
|
|
-
|
|
|
37
|
|
|
-
|
|
Intangible assets amortization
|
|
|
1,516
|
|
|
453
|
|
|
5,473
|
|
|
1,806
|
|
Non-GAAP gross profit
|
|
|
$
|
252,536
|
|
|
$
|
128,345
|
|
|
$
|
701,723
|
|
|
$
|
852,487
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross margin (as a percentage of revenue):
|
|
|
|
|
|
|
|
|
|
GAAP gross margin
|
|
|
43.6
|
%
|
|
22.1
|
%
|
|
42.8
|
%
|
|
39.0
|
%
|
Stock-based compensation expense
|
|
|
0.4
|
|
|
0.2
|
|
|
0.3
|
|
|
0.2
|
|
Impact of restructuring
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Intangible assets amortization
|
|
|
0.3
|
|
|
0.1
|
|
|
0.3
|
|
|
0.1
|
|
Non-GAAP gross margin
|
|
|
44.2
|
%
|
|
22.4
|
%
|
|
43.4
|
%
|
|
39.3
|
%
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP research and development:
|
|
|
|
|
|
|
|
|
|
GAAP research and development
|
|
|
$
|
90,541
|
|
|
$
|
85,062
|
|
|
$
|
343,012
|
|
|
$
|
320,191
|
|
Stock-based compensation expense
|
|
|
(13,842
|
)
|
|
(12,775
|
)
|
|
(53,781
|
)
|
|
(47,207
|
)
|
Impact of restructuring
|
|
|
-
|
|
|
-
|
|
|
(2,744
|
)
|
|
-
|
|
Non-GAAP research and development
|
|
|
$
|
76,699
|
|
|
$
|
72,287
|
|
|
$
|
286,487
|
|
|
$
|
272,984
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP sales and marketing:
|
|
|
|
|
|
|
|
|
|
GAAP sales and marketing
|
|
|
$
|
145,600
|
|
|
$
|
186,194
|
|
|
$
|
415,042
|
|
|
$
|
491,255
|
|
Stock-based compensation expense
|
|
|
(3,658
|
)
|
|
(3,083
|
)
|
|
(14,572
|
)
|
|
(11,575
|
)
|
Impact of restructuring
|
|
|
-
|
|
|
-
|
|
|
(2,000
|
)
|
|
-
|
|
Non-GAAP sales and marketing
|
|
|
$
|
141,942
|
|
|
$
|
183,111
|
|
|
$
|
398,470
|
|
|
$
|
479,680
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP general and administrative:
|
|
|
|
|
|
|
|
|
|
GAAP general and administrative
|
|
|
$
|
31,119
|
|
|
$
|
40,606
|
|
|
$
|
133,934
|
|
|
$
|
146,903
|
|
Stock-based compensation expense
|
|
|
(4,402
|
)
|
|
(4,009
|
)
|
|
(17,188
|
)
|
|
(15,853
|
)
|
Litigation expense, net - Jawbone
|
|
|
(919
|
)
|
|
(7,225
|
)
|
|
(3,212
|
)
|
|
(24,845
|
)
|
Impact of restructuring
|
|
|
-
|
|
|
-
|
|
|
(1,594
|
)
|
|
-
|
|
Impact of Fitbit Force recall
|
|
|
-
|
|
|
(26
|
)
|
|
-
|
|
|
(26
|
)
|
Intangible assets amortization
|
|
|
(71
|
)
|
|
(56
|
)
|
|
(248
|
)
|
|
(281
|
)
|
Non-GAAP general and administrative
|
|
|
$
|
25,727
|
|
|
$
|
29,290
|
|
|
$
|
111,692
|
|
|
$
|
105,898
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating expenses:
|
|
|
|
|
|
|
|
|
|
GAAP operating expenses
|
|
|
$
|
267,260
|
|
|
$
|
311,862
|
|
|
$
|
891,988
|
|
|
$
|
958,349
|
|
Stock-based compensation expense
|
|
|
(21,902
|
)
|
|
(19,867
|
)
|
|
(85,541
|
)
|
|
(74,635
|
)
|
Litigation expense, net - Jawbone
|
|
|
(919
|
)
|
|
(7,225
|
)
|
|
(3,212
|
)
|
|
(24,845
|
)
|
Impact of restructuring
|
|
|
-
|
|
|
-
|
|
|
(6,338
|
)
|
|
-
|
|
Impact of Fitbit Force recall
|
|
|
-
|
|
|
(26
|
)
|
|
-
|
|
|
(26
|
)
|
Intangible assets amortization
|
|
|
(71
|
)
|
|
(56
|
)
|
|
(248
|
)
|
|
(281
|
)
|
Non-GAAP operating expenses
|
|
|
$
|
244,368
|
|
|
$
|
284,688
|
|
|
$
|
796,649
|
|
|
$
|
858,562
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FITBIT, INC.
|
Reconciliation of GAAP to Non-GAAP Financial Measures
|
(In thousands, except percentages and per share amounts)
|
(unaudited)
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2017
|
|
December 31, 2016
|
Non-GAAP operating income (loss) and income (loss) before income
taxes:
|
|
|
|
|
|
|
|
|
GAAP operating loss
|
|
$
|
(18,663
|
)
|
|
$
|
(185,360
|
)
|
|
$
|
(201,087
|
)
|
|
$
|
(112,465
|
)
|
Stock-based compensation expense
|
|
24,325
|
|
|
21,257
|
|
|
90,853
|
|
|
79,432
|
|
Litigation expense, net - Jawbone
|
|
919
|
|
|
7,225
|
|
|
3,212
|
|
|
24,845
|
|
Impact of restructuring
|
|
-
|
|
|
-
|
|
|
6,375
|
|
|
-
|
|
Impact of Fitbit Force recall
|
|
-
|
|
|
26
|
|
|
-
|
|
|
26
|
|
Intangible assets amortization
|
|
1,587
|
|
|
509
|
|
|
5,722
|
|
|
2,087
|
|
Non-GAAP operating income (loss)
|
|
8,168
|
|
|
(156,343
|
)
|
|
(94,925
|
)
|
|
(6,075
|
)
|
Interest income, net
|
|
1,197
|
|
|
765
|
|
|
3,647
|
|
|
3,156
|
|
Other income (expense), net
|
|
2,662
|
|
|
(0.054
|
)
|
|
2,796
|
|
|
0.014
|
|
Non-GAAP income (loss) before income taxes
|
|
$
|
12,027
|
|
|
$
|
(155,632
|
)
|
|
$
|
(88,482
|
)
|
|
$
|
(2,905
|
)
|
|
|
|
|
|
|
|
|
|
Non-GAAP net loss and net loss per share:
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(45,470
|
)
|
|
$
|
(146,273
|
)
|
|
$
|
(277,192
|
)
|
|
$
|
(102,777
|
)
|
Stock-based compensation expense
|
|
24,325
|
|
|
21,257
|
|
|
90,853
|
|
|
79,432
|
|
Litigation expense, net - Jawbone
|
|
919
|
|
|
7,225
|
|
|
3,212
|
|
|
24,845
|
|
Impact of restructuring
|
|
-
|
|
|
-
|
|
|
6,375
|
|
|
-
|
|
Impact of Fitbit force recall
|
|
-
|
|
|
26
|
|
|
-
|
|
|
26
|
|
Intangible assets amortization
|
|
1,587
|
|
|
509
|
|
|
5,722
|
|
|
2,087
|
|
Income tax effect of non-GAAP adjustments
|
|
13,979
|
|
|
(8,445
|
)
|
|
109,887
|
|
|
(29,526
|
)
|
Non-GAAP net loss
|
|
$
|
(4,660
|
)
|
|
$
|
(125,701
|
)
|
|
$
|
(61,143
|
)
|
|
$
|
(25,913
|
)
|
|
|
|
|
|
|
|
|
|
GAAP diluted shares
|
|
237,421
|
|
|
224,412
|
|
|
232,032
|
|
|
220,405
|
|
Other dilutive equity awards
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Non-GAAP diluted shares
|
|
237,421
|
|
|
224,412
|
|
|
232,032
|
|
|
220,405
|
|
Non-GAAP diluted net loss per share
|
|
$
|
(0.02
|
)
|
|
$
|
(0.56
|
)
|
|
$
|
(0.26
|
)
|
|
$
|
(0.12
|
)
|
|
|
|
|
|
|
|
|
|
Non-GAAP free cash flow: (1)
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
52,487
|
|
|
$
|
73,002
|
|
|
$
|
61,205
|
|
|
$
|
138,720
|
|
Purchases of property and equipment
|
|
(27,925
|
)
|
|
(11,842
|
)
|
|
(86,124
|
)
|
|
(78,640
|
)
|
Non-GAAP free cash flow
|
|
$
|
24,562
|
|
|
$
|
61,160
|
|
|
$
|
(24,919
|
)
|
|
$
|
60,080
|
|
Net cash provided by (used in) investing activities
|
|
$
|
7,231
|
|
|
$
|
(61,796
|
)
|
|
$
|
(25,682
|
)
|
|
$
|
(392,666
|
)
|
Net cash provided by financing activities
|
|
$
|
1,546
|
|
|
$
|
5,942
|
|
|
$
|
4,635
|
|
|
$
|
19,794
|
|
|
|
|
|
|
|
|
|
|
(1) - The Company's adoption of ASU 2016-09 on January 1,
2017 resulted in excess tax benefits for share-based payments
recorded as a reduction of income tax expense and reflected within
operating cash flows, rather than recorded within equity and
reflected within financing cash flows. The Company elected to adopt
this new standard retrospectively, which impacted the presentation
for all periods prior to the adoption date.
|
|
FITBIT, INC.
|
Reconciliation of GAAP to Non-GAAP Financial Measures
|
(In thousands, except percentages and per share amounts)
|
(unaudited)
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2017
|
|
December 31, 2016
|
Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
$
|
(45,470
|
)
|
|
$
|
(146,273
|
)
|
|
$
|
(277,192
|
)
|
|
$
|
(102,777
|
)
|
Stock-based compensation expense*
|
|
|
24,325
|
|
|
21,257
|
|
|
90,853
|
|
|
79,432
|
|
Litigation expense, net - Jawbone
|
|
|
919
|
|
|
7,225
|
|
|
3,212
|
|
|
24,845
|
|
Impact of restructuring
|
|
|
-
|
|
|
-
|
|
|
6,375
|
|
|
-
|
|
Impact of Fitbit Force recall
|
|
|
-
|
|
|
26
|
|
|
-
|
|
|
26
|
|
Depreciation and intangible assets amortization
|
|
|
13,221
|
|
|
12,672
|
|
|
45,693
|
|
|
38,133
|
|
Interest income, net
|
|
|
(1,197
|
)
|
|
(765
|
)
|
|
(3,647
|
)
|
|
(3,156
|
)
|
Income tax expense (benefit)
|
|
|
30,665
|
|
|
(38,376
|
)
|
|
82,548
|
|
|
(6,518
|
)
|
Adjusted EBITDA
|
|
|
$
|
22,463
|
|
|
$
|
(144,234
|
)
|
|
$
|
(52,158
|
)
|
|
$
|
29,985
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense:
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
$
|
2,423
|
|
|
$
|
1,390
|
|
|
$
|
5,312
|
|
|
$
|
4,797
|
|
Research and development
|
|
|
13,842
|
|
|
12,775
|
|
|
54,123
|
|
|
47,207
|
|
Sales and marketing
|
|
|
3,658
|
|
|
3,083
|
|
|
14,959
|
|
|
11,575
|
|
General and administrative
|
|
|
4,402
|
|
|
4,009
|
|
|
17,187
|
|
|
15,853
|
|
Total stock-based compensation expense*
|
|
|
$
|
24,325
|
|
|
$
|
21,257
|
|
|
$
|
91,581
|
|
|
$
|
79,432
|
|
* A portion of stock-based compensation expense for the year ended
December 31, 2017 was allocated to and included in "Impact of
restructuring," thus explaining the difference between the total by
function presented in this table compared to the amounts presented
in the above tables.
|
|
FITBIT, INC.
|
Revenue by Geographical Region
|
(In thousands)
|
(unaudited)
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2017
|
|
December 31, 2016
|
United States
|
|
$
|
330,227
|
|
|
$
|
381,484
|
|
|
$
|
944,052
|
|
|
$
|
1,539,600
|
Americas, excluding United States
|
|
46,674
|
|
|
33,403
|
|
|
116,330
|
|
|
110,111
|
Europe, Middle East, and Africa
|
|
155,090
|
|
|
134,027
|
|
|
440,135
|
|
|
389,154
|
APAC
|
|
38,765
|
|
|
24,861
|
|
|
115,002
|
|
|
130,596
|
Total
|
|
$
|
570,756
|
|
|
$
|
573,775
|
|
|
$
|
1,615,519
|
|
|
$
|
2,169,461
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20180226006448/en/
[ Back To TMCnet.com's Homepage ]
|