Press Release Details

LiveRamp Announces Fourth Quarter and Fiscal Year Results

May 28, 2019

Q4 Revenue Increased by 30%

Q4 Subscription Revenue Grew 40%

Extends Lead in Omnichannel Identity and Data Connectivity with IdentityLink for Real-Time Bidding and Faktor Acquisition

SAN FRANCISCO--(BUSINESS WIRE)-- LiveRamp (NYSE: RAMP), the identity platform powering exceptional experiences, today announced its financial results for the fourth quarter and fiscal year ended March 31, 2019.

This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20190528005741/en/

Fourth Quarter Financial Highlights

  • Total revenue was $78 million, up 30% compared to the prior year period. Excluding the impact of Facebook, total revenue increased 40%.
  • Subscription revenue was $66 million, up 40% and contributed 84% of total revenue.
  • Marketplace & Other revenue of $13 million declined 4% on a reported basis. Excluding the impact of Facebook, Marketplace & Other revenue increased 43%.
  • GAAP loss per share from continuing operations was $0.73, and non-GAAP loss per share from continuing operations was $0.13.
  • Cash flow from operating activities improved to $38 million, compared to net cash used in operating activities of $9 million during the fourth quarter of fiscal 2018. Fourth quarter cash flow included a tax benefit of approximately $60 million.
  • During the quarter, LiveRamp repurchased 175 thousand shares for $10 million under its $1 billion stock repurchase program. Since inception of the share repurchase program in 2011, the Company has repurchased 22.6 million shares for $449 million, leaving remaining capacity of $551 million.

Fiscal Year Financial Highlights

  • Total revenue was $286 million, up 30% compared to the prior year period. Excluding the impact of Facebook, revenue increased 41%.
  • Subscription revenue was $237 million, up 38% and contributed 83% of total revenue.
  • Marketplace & Other revenue of $49 million grew 2%. Excluding the impact of Facebook, Marketplace & Other revenue increased 60%.
  • GAAP loss per share from continuing operations was $1.79, and non-GAAP loss per share from continuing operations was $0.29.
  • Cash flows used in operating activities was $2 million compared to $14 million during fiscal 2018.
  • Cash and cash equivalents totaled $1.1 billion with no debt at fiscal year end.

“The fourth quarter represented a strong finish to an incredible year,” said LiveRamp CEO Scott Howe. “I’m extremely proud of the team’s performance and our momentum entering FY20. LiveRamp has solidified its position as the leading provider of people-based identity and data connectivity for the open ecosystem. In the coming year, we plan to double down on key growth areas like Advanced TV, enterprise data networks and global expansion.”

“Each of our growth initiatives continues to build momentum,” said LiveRamp CFO Warren Jenson. “As enterprises look for new ways to better leverage data to power the customer experience, they are increasingly turning to LiveRamp as the trusted and open choice.”

GAAP and Non-GAAP Results

The following table summarizes the Company’s financial results for its fourth quarter and fiscal year ($ in millions):

     
Q4 Fiscal 2019 Full Year Fiscal 2019
Results Results
 

GAAP

  Non-GAAP GAAP   Non-GAAP
Subscription revenue $66 -- $237 --
YoY change % 40% 38%
Marketplace & other revenue $13

--

$49 --

YoY change %

(4%)

 

 

2%

 

 

Total revenue $78 -- $286 --
YoY change % 30% 30%
 
Gross profit $41 $47 $165 $188
% Gross margin 52% 60% 58% 66%
YoY change pts (9 pts) (12 pts) 2 pts (2 pts)
 
Operating loss ($82) ($22) ($198) ($54)
% Operating margin (105%) (29%) (69%) (19%)
YoY change pts (59 pts) (17 pts) (9 pts) (2 pts)
 
Net loss1 ($50) ($9) ($134) ($22)
 
Earnings (loss) per share1 ($0.73) ($0.13) ($1.79) ($0.29)
YoY change % nm nm nm nm
Net operating cash flow $38 -- ($2) --
YoY change % nm -- nm --
Free cash flow to equity -- $35 -- ($14)
YoY change % -- nm -- nm

1

From continuing operations, does not include AMS results.
Totals may not sum due to rounding.
 

A detailed discussion of our non-GAAP financial measures and a reconciliation between GAAP and non-GAAP results is provided in the schedules to this press release.

Additional Metrics & Highlights

  • LiveRamp added 25 new direct subscription customers during the quarter, bringing its total direct customer count to 665, an increase of 21% year-over-year. We now serve 20% of the Fortune 500 compared to 16% in the prior year period.
  • LiveRamp has 46 clients whose subscription contracts exceed $1 million in annual revenue, up from 34 in the prior year period.
  • Dollar-based net retention was approximately 114% in the quarter.
  • LiveRamp announced the availability of IdentityLink for Real-Time Bidding (RTB) – providing demand-side platforms free perpetual access to its scaled, people-based identifier. This offering compliments the free access to IdentityLink that supply-side platforms get through the Advertising ID Consortium.
  • In April 2019, LiveRamp acquired consent management platform Faktor to enable streamlined consent management across the open web. LiveRamp remains committed to helping its clients manage consent and maintain transparency in order to comply with the California Consumer Privacy Act (CCPA).

Financial Outlook

LiveRamp’s non-GAAP guidance excludes the impact of non-cash stock compensation, purchased intangible asset amortization, and restructuring charges.

For fiscal 2020, LiveRamp expects to report:

  • Revenue of $358 million to $372 million, an increase of between 25% and 30% year-over-year.
  • GAAP operating loss from continuing operations of between $165.5 million and $145.5 million.
  • Non-GAAP operating loss of between $70 million to $50 million.

The Company’s GAAP and non-GAAP operating loss guidance includes up to $15 million of transition-related spend associated with establishing standalone operations at LiveRamp following the AMS sale. Transition-related spending is expected to be complete by the end of the second fiscal quarter.

LiveRamp continues to expect full year non-GAAP operating profitability in fiscal 2021.

Conference Call

LiveRamp will hold a conference call at 1:30 p.m. PT today to further discuss this information. Interested parties are invited to listen to the call which will be broadcast via the Internet and can be found on LiveRamp’s investor site. A slide presentation will be referenced during the call and can be accessed here.

About LiveRamp

LiveRamp provides the identity platform leveraged by brands and their partners to deliver innovative products and exceptional experiences. LiveRamp IdentityLink connects people, data, and devices across the digital and physical world, powering the people-based marketing revolution and allowing consumers to safely connect with the brands and products they love. For more information, visit www.LiveRamp.com.

Forward-Looking Statements

This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, as amended (the “PSLRA”). These statements, which are not statements of historical fact, may contain estimates, assumptions, projections and/or expectations regarding the Company’s financial position, results of operations, market position, product development, growth opportunities, economic conditions, and other similar forecasts and statements of expectation. Forward-looking statements are often identified by words or phrases such as “anticipate,” “estimate,” “plan,” “expect,” “believe,” “intend,” “foresee,” or the negative of these terms or other similar variations thereof.

These forward-looking statements are not guarantees of future performance and are subject to a number of factors and uncertainties that could cause the Company’s actual results and experiences to differ materially from the anticipated results and expectations expressed in the forward-looking statements.

Among the factors that may cause actual results and expectations to differ from anticipated results and expectations expressed in forward-looking statements relate to the Company’s dependence upon customer renewals, new customer additions and upsell within our subscription business, the reliance upon partners including data suppliers, competition, attracting and retaining talent. Additional risks relate to maintaining our culture, our ability to innovate and evolve within rapidly changing industry including digital advertising, while also avoiding disruption from acquisition and divestiture activities. Our international operations are subject to risks that may harm the Company’s business. The risk of a significant breach of the confidentiality of the information or the security of our or our customers’, suppliers’, or other partners’ computer systems could be detrimental to our business, reputation and results of operations. Other business risks include unfavorable publicity and negative public perception about our industry, interruptions or delays in service from data center hosting vendors we rely upon, our dependence on the continued availability of third-party data hosting and transmission services, our client’s ability to use data on our platform could be restricted if the industry’s use of third party cookies and tracking technology declines due to technology platform changes, regulation or increased user controls. Changes in regulations relating to information collection represents a risk as well as changes in tax laws and regulations that are applied to our customers which could cause enterprise software budget tightening. Finally, third parties may claim that we are infringing their intellectual property or may infringe our intellectual property which could result in competitive injury and / or the incurrence of significant costs and draining of our resources.

For a discussion of these and other risks and uncertainties, please refer to LiveRamp’s Annual Report on Form 10-K for our fiscal year 2018 ended March 31, 2018, and LiveRamp's Quarterly Reports on Form 10-Q issued in fiscal year 2019.

The financial information set forth in this press release reflects estimates based on information available at this time. These amounts could differ from actual reported amounts stated in LiveRamp’s Annual Report on Form 10-K for our fiscal year ended March 31, 2019, which LiveRamp expects to file on May 28, 2019.

LiveRamp assumes no obligation to, and does not currently intend to, update these forward-looking statements.

To automatically receive LiveRamp financial news by email, please visit www.LiveRamp.com and subscribe to email alerts.

LiveRamp, IdentityLinkTM, AbilitecTM and all other LiveRamp marks contained herein are trademarks or service marks of LiveRamp, Inc. All other marks are the property of their respective owners.

       
LIVERAMP HOLDINGS, INC. AND SUBDISIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in thousands, except per share amounts)
 
 
For the Three Months Ended
March 31,
$ %
2019 2018   Variance Variance
 
Revenues 78,316 60,210 18,106 30.1 %
 
Cost of revenue 37,760   23,800   13,960 58.7 %
Gross profit 40,556 36,410 4,146 11.4 %
% Gross margin 51.8 % 60.5 %
 
Operating expenses:
Research and development 31,318 15,963 15,355 96.2 %
Sales and marketing 49,223 30,735 18,488 60.2 %
General and administrative 27,749 16,914 10,835 64.1 %
Gains, losses and other items, net 14,400   681   13,719 2014.5 %
Total operating expenses 122,690   64,293   58,397 90.8 %
 
Loss from operations (82,134 ) (27,883 ) (54,251 ) (194.6 %)
% Margin -104.9 % -46.3 %
 
Total other income 8,311   387   7,924 2047.5 %
 
Loss from continuing operations before income taxes (73,823 ) (27,496 ) (46,327 ) (168.5 %)
 
Income taxes (benefit) (24,135 ) (8,486 ) (15,649 ) (184.4 %)
 
Net loss from continuing operations (49,688 ) (19,010 ) (30,678 ) (161.4 %)
 
Earnings from discontinued operations, net of tax 4,227   24,185   (19,958 ) (82.5 %)
 
Net earnings (loss) (45,461 ) 5,175   (50,636 ) (978.5 %)
 
Basic earnings (loss) per share:
Continuing operations (0.73 ) (0.24 ) (0.49 ) (200.9 %)
Discontinued operations 0.06   0.31   (0.25 ) (79.9 %)
Net earnings (loss) (0.67 ) 0.07   (0.73 ) (1111.1 %)
 
Diluted earnings (loss) per share:
Continuing operations (0.73 ) (0.24 ) (0.49 ) (200.9 %)
Discontinued operations 0.06   0.31   (0.25 ) (79.9 %)
Net earnings (loss) (0.67 ) 0.07   (0.73 ) (1111.1 %)
 
Basic weighted average shares 68,299 78,614
Diluted weighted average shares 68,299 78,614
 
       
LIVERAMP HOLDINGS, INC. AND SUBDISIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in thousands, except per share amounts)
 
 
For the Twelve Months Ended
March 31,
$ %
2019 2018 Variance Variance
 
Revenues 285,620 220,101 65,519 29.8 %
 
Cost of revenue 120,718   96,396   24,322 25.2 %
Gross profit 164,902 123,705 41,197 33.3 %
% Gross margin 57.7 % 56.2 %
 
Operating expenses:
Research and development 85,697 60,713 24,984 41.2 %
Sales and marketing 158,540 108,639 49,901 45.9 %
General and administrative 98,878 85,154 13,724 16.1 %
Gains, losses and other items, net 19,933   2,723   17,210 632.0 %
Total operating expenses 363,048   257,229   105,819 41.1 %
 
Loss from operations (198,146 ) (133,524 ) (64,622 ) (48.4 %)
% Margin -69.4 % -60.7 %
 
Total other income 18,790   502   18,288 3643.0 %
 
Loss from continuing operations before income taxes (179,356 ) (133,022 ) (46,334 ) (34.8 %)
 
Income taxes (benefit) (45,409 ) (65,723 ) 20,314 30.9 %
 
Net loss from continuing operations (133,947 ) (67,299 ) (66,648 ) (99.0 %)
 
Earnings from discontinued operations, net of tax 1,162,494   90,779   1,071,715 1180.6 %
 
Net earnings 1,028,547   23,480   1,005,067 4280.5 %
 
Basic earnings (loss) per share:
Continuing operations (1.79 ) (0.85 ) (0.93 ) (109.3 %)
Discontinued operations 15.50   1.15   14.35 1246.7 %
Net earnings 13.71   0.30   13.41 4506.6 %
 
Diluted earnings (loss) per share:
Continuing operations (1.79 ) (0.85 ) (0.93 ) (109.3 %)
Discontinued operations 15.50   1.15   14.35 1246.7 %
Net earnings 13.71   0.30   13.41 4506.6 %
 
Basic weighted average shares 75,020 78,891
Diluted weighted average shares 75,020 78,891
 
       
LIVERAMP HOLDINGS, INC. AND SUBDISIARIES

RECONCILIATION OF GAAP TO NON-GAAP EPS (1)

(Unaudited)
(Dollars in thousands, except per share amounts)
 
For the Three Months Ended For the Twelve Months Ended
March 31, March 31,
2019 2018 2019 2018
 
 
Loss from continuing operations before income taxes (73,823 ) (27,496 ) (179,356 ) (133,022 )
Income taxes (benefit) (24,135 ) (8,486 ) (45,409 ) (65,723 )
Net earnings (loss) from continuing operations (49,688 ) (19,010 ) (133,947 ) (67,299 )
Earnings from discontinued operations, net of tax 4,227   24,185   1,162,494   90,779  
Net earnings (loss) (45,461 ) 5,175   1,028,547   23,480  
 
Earnings per share:
Basic (0.67 ) 0.07   13.71   0.30  
Diluted (0.67 ) 0.07   13.71   0.30  
 
Excluded items:
Purchased intangible asset amortization (cost of revenue) 2,981 5,956 15,858 23,895
Non-cash stock compensation (cost of revenue and operating expenses) 41,175 14,023 102,722 52,867
Accelerated depreciation (cost of revenue and operating expenses) 1,853 - 3,812 -
Restructuring and merger charges (gains, losses, and other) 14,400 681 19,933 2,723
Separation and transformation costs (general and administrative) (705 ) -   2,117   17,786  
Total excluded items, continuing operations 59,704   20,660   144,442   97,271  
 

Loss from continuing operations before income taxes and excluding items

(14,119 ) (6,836 ) (34,914 ) (35,751 )
Income taxes (benefit) (2) (5,155 ) (2,352 ) (12,964 ) (12,586 )
Non-GAAP net loss from continuing operations (8,964 ) (4,484 ) (21,950 ) (23,165 )
 
Non-GAAP loss per share from continuing operations:
 
Basic (0.13 ) (0.06 ) (0.29 ) (0.29 )
Diluted (0.13 ) (0.06 ) (0.29 ) (0.29 )
 
Basic weighted average shares 68,299   78,614   75,020   78,891  
Diluted weighted average shares 68,299   78,614   75,020   78,891  
 

(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our condensed consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures and the material limitations on the usefulness of these measures, please see Appendix A.

(2) Income taxes were calculated using an effective non-GAAP tax rate of 36.5% and 34.4% in the fourth quarter of fiscal 2019 and 2018, respectively, and 37.1% and 35.2% for the twelve months ended March 31, 2019 and 2018, respectively. The difference between our GAAP and non-GAAP tax rates were primarily due to the net tax effects of the excluded items.

       
LIVERAMP HOLDINGS, INC. AND SUBDISIARIES

RECONCILIATION OF GAAP TO NON-GAAP LOSS FROM OPERATIONS (1)

(Unaudited)
(Dollars in thousands)
 
For the Three Months Ended For the Twelve Months Ended

March 31,

March 31,

2019 2018 2019 2018
 
 
Loss from continuing operations (82,134 ) (27,883 ) (198,146 ) (133,524 )
 
Excluded items:
Purchased intangible asset amortization (cost of revenue) 2,981 5,956 15,858 23,895
Non-cash stock compensation (cost of revenue and operating expenses) 41,175 14,023 102,722 52,867
Accelerated depreciation (cost of revenue and operating expenses) 1,853 - 3,812 -
Restructuring and merger charges (gains, losses, and other) 14,400 681 19,933 2,723
Separation and transformation costs (general and administrative) (705 ) -   2,117   17,786  
Total excluded items 59,704   20,660   144,442   97,271  
 
Loss from continuing operations before excluded items (22,430 ) (7,223 ) (53,704 ) (36,253 )
 

(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our condensed consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures and the material limitations on the usefulness of these measures, please see Appendix A.

       
LIVERAMP HOLDINGS, INC. AND SUBDISIARIES
RECONCILIATION OF ADJUSTED EBITDA (1)
(Unaudited)
(Dollars in thousands)
 
For the Three Months Ended For the Twelve Months Ended

March 31,

March 31,

2019 2018 2019 2018
 
 
Net loss from continuing operations (49,688 ) (19,010 ) (133,947 ) (67,299 )
 
Income taxes (benefit) (24,135 ) (8,486 ) (45,409 ) (65,723 )
 
Other income (8,311 ) (387 ) (18,790 ) (502 )
 
Loss from operations (82,134 ) (27,883 ) (198,146 ) (133,524 )
 
Depreciation and amortization 8,508   9,392   33,782   37,647  
 
EBITDA (73,626 ) (18,491 ) (164,364 ) (95,877 )
 
Other adjustments:
Non-cash stock compensation (cost of revenue and operating expenses) 41,175 14,023 102,722 52,867
Restructuring and merger charges (gains, losses, and other) 14,400 681 19,933 2,723
Separation and transformation costs (general and administrative) (705 ) -   2,117   17,786  
 
Other adjustments 54,870   14,704   124,772   73,376  
 
Adjusted EBITDA (18,756 ) (3,787 ) (39,592 ) (22,501 )

(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures, the usefulness of these measures and the material limitations on the usefulness of these measures, please see Appendix A.

       
LIVERAMP HOLDINGS, INC. AND SUBDISIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
 
March 31, March 31, $ %
2019 2018 Variance Variance
 

Assets

Current assets:
Cash and cash equivalents 1,061,473 140,018 921,455 658.1 %
Trade accounts receivable, net 78,563 52,047 26,516 50.9 %
Refundable income taxes 7,890 9,977 (2,087 ) (20.9 %)
Other current assets 44,150 20,173 23,977 118.9 %
Assets held for sale -   138,374   (138,374 ) (100.0 %)
 
Total current assets 1,192,076   360,589   831,487 230.6 %
 
Property and equipment 64,852 62,353 2,499 4.0 %
Less - accumulated depreciation and amortization 38,809   30,013   8,796 29.3 %
Property and equipment, net 26,043   32,340   (6,297 ) (19.5 %)
 
Software, net of accumulated amortization 6,861 13,970 (7,109 ) (50.9 %)
Goodwill 204,656 203,639 1,017 0.5 %
Deferred income taxes 35 10,703 (10,668 ) (99.7 %)
Deferred commissions, net 10,741 - 10,741 -
Other assets, net 32,499 37,854 (5,355 ) (14.1 %)
Assets held for sale -   550,402   (550,402 ) (100.0 %)
1,472,911   1,209,497   263,414 21.8 %
 

Liabilities and Stockholders' Equity

Current liabilities:
Current installments of long-term debt - 1,583 (1,583 ) (100.0 %)
Trade accounts payable 31,203 18,759 12,444 66.3 %
Accrued payroll and related expenses 18,715 13,774 4,941 35.9 %
Other accrued expenses 40,916 39,624 1,292 3.3 %
Deferred revenue 4,284 4,506 (222 ) (4.9 %)
Liabilities held for sale -   100,353   (100,353 ) (100.0 %)
Total current liabilities 95,118   178,599   (83,481 ) (46.7 %)
 
Long-term debt - 227,837 (227,837 ) (100.0 %)
Deferred income taxes 39 40,243 (40,204 ) (99.9 %)
Other liabilities 46,922 10,016 36,906 368.5 %
Other liabilities held for sale - 3,707 - (100.0 %)
 
Stockholders' equity:
Common stock 14,187 13,609 578 4.2 %
Additional paid-in capital 1,406,813 1,235,679 171,134 13.8 %
Retained earnings 1,669,605 628,331 1,041,274 165.7 %
Accumulated other comprehensive income 7,801 10,767 (2,966 ) (27.5 %)
Treasury stock, at cost (1,767,574 ) (1,139,291 ) (628,283 ) (55.1 %)
Total stockholders' equity 1,330,832   749,095   581,737 77.7 %
1,472,911   1,209,497   263,414 21.8 %
 
   
LIVERAMP HOLDINGS, INC. AND SUBDISIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands)
 
For the Three Months Ended
March 31,
2019 2018
 
Cash flows from operating activities:
Net earnings (loss) (45,461 ) 5,175
Earnings from discontinued operations, net of tax (4,227 ) (24,185 )
Non-cash operating activities:
Depreciation and amortization 8,508 9,392
Loss on disposal or impairment of assets 115 588
Provision for doubtful accounts 1,810 892
Deferred income taxes (18,639 ) 3,591
Non-cash stock compensation expense 41,175 14,023
Changes in operating assets and liabilities:
Accounts receivable (9,400 ) (3,885 )
Deferred commissions (1,263 ) -
Other assets 1,781 (1,070 )
Accounts payable and other liabilities 6,804 (6,093 )
Income taxes 55,134 (7,042 )
Deferred revenue 2,017   (721 )
Net cash provided by (used in) operating activities 38,354   (9,335 )
Cash flows from investing activities:
Capitalized software - (1,546 )
Capital expenditures (3,347 ) (4,126 )
Net cash paid in acquisitions -   (4,478 )
Net cash used in investing activities (3,347 ) (10,150 )
Cash flows from financing activities:
Payments of debt - (588 )
Proceeds related to the issuance of common stock under stock and employee benefit plans 3,064 4,418
Shares repurchased for tax withholdings upon vesting of stock-based awards (13,614 ) (860 )
Acquisition of treasury stock (10,314 ) (49,443 )
Net cash used in financing activities (20,864 ) (46,473 )
Cash flows from discontinued operations:
From operating activities (499,505 ) 44,276
From investing activities - (15,268 )
Effect of exchange rate changes on cash -   31  
Net cash provided by (used in) discontinued operations (499,505 ) 29,039  
Effect of exchange rate changes on cash 61   570  
 
Net change in cash and cash equivalents (485,301 ) (36,349 )
Cash and cash equivalents at beginning of period 1,546,774   176,367  
Cash and cash equivalents at end of period 1,061,473   140,018  
 
Supplemental cash flow information:
Cash paid during the period for:
Income taxes (438,875 ) (84 )
 
   
LIVERAMP HOLDINGS, INC. AND SUBDISIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands)
 
For the Twelve Months Ended
March 31,
2019 2018
 
Cash flows from operating activities:
Net earnings 1,028,547 23,480
Earnings from discontinued operations (1,162,494 ) (90,779 )
Non-cash operating activities:
Depreciation and amortization 33,782 37,647
Loss on disposal or impairment of assets 3,460 2,891
Provision for doubtful accounts 3,069 1,214
Accelerated deferred debt costs - 720
Deferred income taxes 9,894 (27,798 )
Non-cash stock compensation expense 102,722 52,867
Changes in operating assets and liabilities:
Accounts receivable (44,411 ) (13,703 )
Deferred commissions (4,298 ) -
Other assets (3,106 ) 562
Accounts payable and other liabilities 25,308 (3,219 )
Income taxes 5,087 2,310
Deferred revenue 462   (282 )
Net cash used in operating activities (1,978 ) (14,090 )
Cash flows from investing activities:
Capitalized software (1,322 ) (3,266 )
Capital expenditures (7,320 ) (9,375 )
Net cash received in disposition - 4,000
Net cash paid in acquisition - (4,478 )
Payments for investments (2,500 ) (1,000 )
Net cash used in investing activities (11,142 ) (14,119 )
Cash flows from financing activities:
Proceeds from debt - 230,000
Payments of debt (233,293 ) (227,320 )
Fees from debt refinancing (300 ) (4,001 )
Proceeds related to the issuance of common stock under stock and employee benefit plans 20,419 19,727
Shares repurchased for tax withholdings upon vesting of stock-based awards (50,520 ) (11,062 )
Acquisition of treasury stock (74,421 ) (88,884 )
Acquisition of treasury stock from tender offer (503,393 ) -  
Net cash used in financing activities (841,508 ) (81,540 )
Cash flows from discontinued operations:
From operating activities (458,525 ) 125,645
From investing activities 2,236,530 (46,202 )
From investing activities - proceeds from sale of AMS - -
Effect of exchange rate changes on cash (172 ) 206  
Net cash provided by discontinued operations 1,777,833   79,649  
Effect of exchange rate changes on cash (1,750 ) 1,438  
 
Net change in cash and cash equivalents 921,455 (28,662 )
Cash and cash equivalents at beginning of period 140,018   168,680  
Cash and cash equivalents at end of period 1,061,473   140,018  
 
Supplemental cash flow information:
Cash paid during the period for:
Income taxes (439,542 ) (1,236 )
 
Non-cash investing and financing activities:
Leasehold improvements paid directly by lessor - 505
 
                   
LIVERAMP HOLDINGS, INC. AND SUBDISIARIES
CALCULATION OF FREE CASH FLOW TO EQUITY (1)
(Unaudited)
(Dollars in thousands)
 
                                   
06/30/17   09/30/17   12/31/17   03/31/18   FY2018 06/30/18   09/30/18   12/31/18   03/31/19   FY2019
 
Net Cash Provided by (Used in) Operating Activities-Continuing Operations (10,822 ) (8,029 ) 14,096 (9,335 ) (14,090 ) (2,280 ) (27,130 ) (10,922 ) 38,354 (1,978 )
 
Less (plus):
Capitalized software (575 ) (638 ) (507 ) (1,546 ) (3,266 ) (899 ) (423 ) - - (1,322 )
Capital expenditures (2,357 ) (330 ) (2,562 ) (4,126 ) (9,375 ) (712 ) (1,323 ) (1,938 ) (3,347 ) (7,320 )
Required debt payments (572 ) (578 ) (582 ) (588 ) (2,320 ) (592 ) (2,701 ) - - (3,293 )
Net cash received in disposition -     4,000     -     -     4,000   -     -     -     -     -  
 
Free Cash Flow to Equity (14,326 )   (5,575 )   10,445     (15,595 )   (25,051 ) (4,483 )   (31,577 )   (12,860 )   35,007     (13,913 )

(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our condensed consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures, the usefulness of these measures and the material limitations on the usefulness of these measures, please see Appendix A.

                           
LIVERAMP HOLDINGS, INC. AND SUBDISIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in thousands, except per share amounts)
 
                                    Q4 FY19 to Q4 FY18
06/30/17   09/30/17   12/31/17   03/31/18   FY2018 06/30/18   09/30/18   12/31/18   03/31/19   FY2019 %   $
Revenues 46,757 54,013 59,121 60,210 220,101 62,471 64,812 80,021 78,316 285,620 30.1 % 18,106
Cost of revenue 24,061     24,009     24,526     23,800     96,396   23,654     24,466     34,838     37,760     120,718   58.7 % 13,960
Gross profit 22,696 30,004 34,595 36,410 123,705 38,817 40,346 45,183 40,556 164,902 11.4 % 4,146
% Gross margin 48.5 % 55.5 % 58.5 % 60.5 % 56.2 % 62.1 % 62.3 % 56.5 % 51.8 % 57.7 %
 
Operating expenses
Research and development 14,840 15,599 14,311 15,963 60,713 16,970 16,940 20,469 31,318 85,697 96.2 % 15,355
Sales and marketing 24,091 25,981 27,832 30,735 108,639 33,323 35,940 40,054 49,223 158,540 60.2 % 18,488
General and administrative 23,587 23,724 20,929 16,914 85,154 18,125 25,176 27,828 27,749 98,878 64.1 % 10,835
Gains, losses and other items, net (3 )   2,833     (788 )   681     2,723   1     489     5,043     14,400     19,933   2014.5 % 13,719
Total operating expenses 62,515 68,137 62,284 64,293 257,229 68,419 78,545 93,394 122,690 363,048 90.8 % 58,397
 
Loss from operations (39,819 ) (38,133 ) (27,689 ) (27,883 ) (133,524 ) (29,602 ) (38,199 ) (48,211 ) (82,134 ) (198,146 ) (194.6 %) (54,251 )
% Margin -85.2 % -70.6 % -46.8 % -46.3 % -60.7 % -47.4 % -58.9 % -60.2 % -104.9 % -69.4 %
 
Total other income (expense) (580 )   263     432     387     502   356     (281 )   10,404     8,311     18,790   2047.5 % 7,924
 
Loss from continuing operations before income taxes (40,399 ) (37,870 ) (27,257 ) (27,496 ) (133,022 ) (29,246 ) (38,480 ) (37,807 ) (73,823 ) (179,356 ) (168.5 %) (46,327 )
Income taxes (benefit) (14,184 )   (12,679 )   (30,374 )   (8,486 )   (65,723 ) (1,428 )   2,700     (22,546 )   (24,135 )   (45,409 ) (184.4 %) (15,649 )
Net earnings (loss) from continuing operations (26,215 ) (25,191 ) 3,117 (19,010 ) (67,299 ) (27,818 ) (41,180 ) (15,261 ) (49,688 ) (133,947 ) (161.4 %) (30,678 )
 
Earnings from discontinued operations, net of tax 24,915     21,855     19,824     24,185     90,779   24,803     61,803     1,071,661     4,227     1,162,494   (82.5 %) (19,958 )
 
Net earnings (loss) (1,300 ) (3,336 ) 22,941 5,175 23,480 (3,015 ) 20,623 1,056,400 (45,461 ) 1,028,547 (978.5 %) (50,636 )
 
Diluted earnings (loss) per share (0.02 )   (0.04 )   0.28     0.07     0.30   (0.04 )   0.27     13.65     (0.67 )   13.71   (1111.1 %) (1 )
Diluted earnings (loss) per share continuing operations (0.33 )   (0.32 )   0.04     (0.24 )   (0.85 ) (0.36 )   (0.53 )   (0.20 )   (0.73 )   (1.79 ) (200.9 %) (0 )
 
Some earnings (loss) per share amounts may not add due to rounding.
 
                     
LIVERAMP HOLDINGS, INC. AND SUBDISIARIES
RECONCILIATION OF GAAP TO NON-GAAP EPS (1)
(Unaudited)
(Dollars in thousands, except per share amounts)
 
 
                                   
06/30/17   09/30/17   12/31/17   03/31/18   FY2018 06/30/18   09/30/18   12/31/18   03/31/19   FY2019
 
 
Loss from continuing operations before income taxes (40,399 ) (37,870 ) (27,257 ) (27,496 ) (133,022 ) (29,246 ) (38,480 ) (37,807 ) (73,823 ) (179,356 )
Income taxes (benefit) (14,184 )   (12,679 )   (30,374 )   (8,486 )   (65,723 ) (1,428 )   2,700     (22,546 )   (24,135 )   (45,409 )
Net earnings (loss) from continuing operations (26,215 ) (25,191 ) 3,117 (19,010 ) (67,299 ) (27,818 ) (41,180 ) (15,261 ) (49,688 ) (133,947 )
 
Earnings from discontinued operations, net of tax 24,915 21,855 19,824 24,185 90,779 24,803 61,803 1,071,661 4,227 1,162,494
                                   
Net earnings (loss) (1,300 )   (3,336 )   22,941     5,175     23,480   (3,015 )   20,623     1,056,400     (45,461 )   1,028,547  
 
Earnings (loss) per share:
Basic (0.02 )   (0.04 )   0.29     0.07     0.30   (0.04 )   0.27     13.65     (0.67 )   13.71  
Diluted (0.02 )   (0.04 )   0.28     0.07     0.30   (0.04 )   0.27     13.09     (0.67 )   13.71  
 
Excluded items:
Purchased intangible asset amortization (cost of revenue) 5,959 6,015 5,965 5,956 23,895 5,970 3,548 3,359 2,981 15,858
Non-cash stock compensation (cost of revenue and operating expenses) 12,400 13,154 13,290 14,023 52,867 17,798 17,667 26,082 41,175 102,722
Accelerated depreciation (cost of revenue and operating expenses) - - - - - - - 1,959 1,853 3,812
Restructuring and merger charges (gains, losses, and other) (3 ) 2,833 (788 ) 681 2,723 1 489 5,043 14,400 19,933
Separation and transformation costs (general and administrative) 7,119     5,453     5,214     -     17,786   -     2,122     700     (705 )   2,117  
Total excluded items, continuing operations 25,475     27,455     23,681     20,660     97,271   23,769     23,826     37,143     59,704     144,442  
 

Loss from continuing operations before income taxes and excluding items

(14,924 ) (10,415 ) (3,576 ) (6,836 ) (35,751 ) (5,477 ) (14,654 ) (664 ) (14,119 ) (34,914 )
Income taxes (benefit) (4,556 )   (3,164 )   (2,514 )   (2,352 )   (12,586 ) (1,078 )   (3,790 )   (2,941 )   (5,155 )   (12,964 )
Non-GAAP net earnings (loss) from continuing operations (10,368 )   (7,251 )   (1,062 )   (4,484 )   (23,165 ) (4,399 )   (10,864 )   2,277     (8,964 )   (21,950 )
 
Non-GAAP earnings (loss) per share from continuing operations:
Basic (0.13 )   (0.09 )   (0.01 )   (0.06 )   (0.29 ) (0.06 )   (0.14 )   0.03     (0.13 )   (0.29 )
Diluted (0.13 )   (0.09 )   (0.01 )   (0.06 )   (0.29 ) (0.06 )   (0.14 )   0.03     (0.13 )   (0.29 )
 
Basic weighted average shares 78,672   79,235   79,043   78,614   78,891   76,935   77,448   77,398   68,299   75,020  
Diluted weighted average shares 78,672   79,235   79,043   78,614   78,891   76,935   77,448   80,674   68,299   75,020  
 
Some totals may not add due to rounding

(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our condensed consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures and the material limitations on the usefulness of these measures, please see Appendix A.

                     
LIVERAMP HOLDINGS, INC. AND SUBDISIARIES
RECONCILIATION OF GAAP TO NON-GAAP EXPENSES (1)
(Unaudited)
(Dollars in thousands)
 
                                   
06/30/17   09/30/17   12/31/17   03/31/18   FY2018 06/30/18   09/30/18   12/31/18   03/31/19   FY2019
 
Expenses, continuing operations:
Cost of revenue 24,061 24,009 24,526 23,800 96,396 23,654 24,466 34,838 37,760 120,718
Research and development 14,840 15,599 14,311 15,963 60,713 16,970 16,940 20,469 31,318 85,697
Sales and marketing 24,091 25,981 27,832 30,735 108,639 33,323 35,940 40,054 49,223 158,540
General and administrative 23,587 23,724 20,929 16,914 85,154 18,125 25,176 27,828 27,749 98,878
Gains, losses and other items, net (3 ) 2,833 (788 ) 681 2,723 1 489 5,043 14,400 19,933
 
Excluded items:
Purchased intangible asset amortization (cost of revenue) 5,959 6,015 5,965 5,956 23,895 5,970 3,548 3,359 2,981 15,858
Non-cash stock compensation (cost of revenue) 637 654 673 687 2,651 712 782 1,052 2,163 4,709
Non-cash stock compensation (research and development) 3,693 3,636 3,177 5,138 15,644 4,341 3,745 5,945 14,193 28,224
Non-cash stock compensation (sales and marketing) 5,454 5,730 6,251 5,946 23,381 9,920 9,854 9,460 14,736 43,970
Non-cash stock compensation (general and administrative) 2,616 3,134 3,190 2,252 11,192 2,824 3,286 9,625 10,083 25,818
Accelerated depreciation (cost of revenue) - - - - - - - 1,527 1,445 2,972
Accelerated depreciation (general and administrative) - - - - - - - 432 408 840
Restructuring and merger charges (gains, losses, and other) (3 ) 2,833 (788 ) 681 2,723 1 489 5,043 14,400 19,933
Separation and transformation costs (general and administrative) 7,119     5,453   5,214     -   17,786 -   2,122   700   (705 )   2,117
Total excluded items 25,475 27,455 23,682 20,660 97,272 23,769 23,826 37,143 59,704 144,442
 
Expenses, continued operations excluding items:
Cost of revenue 17,465 17,340 17,888 17,157 69,850 16,972 20,136 28,900 31,171 97,179
Research and development 11,147 11,963 11,134 10,825 45,069 12,629 13,195 14,524 17,125 57,473
Sales and marketing 18,637 20,251 21,581 24,789 85,258 23,403 26,086 30,594 34,487 114,570
General and administrative 13,852 15,137 12,525 14,662 56,176 15,301 19,768 17,071 17,963 70,103
Gains, losses and other items, net - - - - - - - - - -

(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our condensed consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures, the usefulness of these measures and the material limitations on the usefulness of these measures, please see Appendix A.

   
LIVERAMP HOLDINGS, INC. AND SUBDISIARIES

RECONCILIATION OF GAAP TO NON-GAAP OPERATING LOSS GUIDANCE (1)

(Unaudited)
(Dollars in thousands)
 
For the year ending
March 31, 2020
 
Low Range High Range
 
Revenues $ 358,000 $ 372,000
 
GAAP loss from operations   (165,500 )   (145,500 )
 
Excluded items:
Purchased intangible asset amortization 12,000 12,000
Accelerated depreciation 4,000 4,000
Non-cash stock compensation 77,000 77,000
Gains, losses and other items, net   2,500     2,500  
Total excluded items   95,500     95,500  
 
Non-GAAP loss from operations $ (70,000 ) $ (50,000 )
 

(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our condensed consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures, the usefulness of these measures and the material limitations on the usefulness of these measures, please see Appendix A.

APPENDIX A

LIVERAMP HOLDINGS, INC. AND SUBDISIARIES
Q4 FISCAL 2019 FINANCIAL RESULTS
EXPLANATION OF NON-GAAP MEASURES

To supplement our financial results, we use non-GAAP measures which exclude certain acquisition related expenses, non-cash stock compensation and restructuring charges. We believe these measures are helpful in understanding our past performance and our future results. Our non-GAAP financial measures and schedules are not meant to be considered in isolation or as a substitute for comparable GAAP measures and should be read only in conjunction with our consolidated GAAP financial statements. Our management regularly uses these non-GAAP financial measures internally to understand, manage and evaluate our business and to make operating decisions. These measures are among the primary factors management uses in planning for and forecasting future periods. Compensation of our executives is also based in part on the performance of our business based on these non-GAAP measures.

Our non-GAAP financial measures, including non-GAAP earnings per share, income from operations and adjusted EBITDA reflect adjustments based on the following items, as well as the related income tax effects when applicable:

Purchased intangible asset amortization: We incur amortization of purchased intangibles in connection with our acquisitions. Purchased intangibles include (i) developed technology, (ii) customer and publisher relationships, and (iii) trade names. We expect to amortize for accounting purposes the fair value of the purchased intangibles based on the pattern in which the economic benefits of the intangible assets will be consumed as revenue is generated. Although the intangible assets generate revenue for us, we exclude this item because this expense is non-cash in nature and because we believe the non-GAAP financial measures excluding this item provide meaningful supplemental information regarding our operational performance.

Non-cash stock compensation: Non-cash stock compensation consists of charges for associate restricted stock units, performance shares and stock options in accordance with current GAAP related to stock-based compensation including expense associated with stock-based compensation related to unvested options assumed in connection with our acquisitions. As we apply stock-based compensation standards, we believe that it is useful to investors to understand the impact of the application of these standards to our operational performance. Although stock-based compensation expense is calculated in accordance with current GAAP and constitutes an ongoing and recurring expense, such expense is excluded from non-GAAP results because it is not an expense that typically requires or will require cash settlement by us and because such expense is not used by us to assess the core profitability of our business operations.

Restructuring charges: During the past several years, we have initiated certain restructuring activities in order to align our costs in connection with both our operating plans and our business strategies based on then-current economic conditions. As a result, we recognized costs related to termination benefits for associates whose positions were eliminated, lease and other contract termination charges, and leasehold improvement write offs. These items, reported as gains, losses, and other items, net, are excluded from non-GAAP results because such amounts are not used by us to assess the core profitability of our business operations.

Separation and transformation costs: In previous years, we incurred significant expenses in connection with the separation of our IT Infrastructure Management ("ITO") business and the subsequent transformation of our remaining operating segments. This work enabled us to transform our external reporting and provide investors with enhanced transparency and more granular segment-level disclosures in addition to facilitating the ITO disposition. In the prior year, we also incurred expenses to further separate the financial statements of our three operating segments, with particular focus on segment-level balance sheets, and to evaluate portfolio priorities. Our criteria for excluding separation and transformation expenses from our non-GAAP measures is as follows: 1) projects are discrete in nature; 2) excluded expenses consist only of third-party consulting fees that we would not incur otherwise; and 3) we do not exclude employee related expenses or other costs associated with the ongoing operations of our business. We substantially completed those projects during the third quarter of fiscal year 2018. Beginning in the fourth quarter of fiscal 2018, we incurred transaction support expenses and system separation costs related to the Company's announced evaluation of strategic options for its Marketing Solutions (AMS) business. Our criteria for excluding these transaction and system separation related costs are the same. We believe excluding these items from our non-GAAP financial measures is useful for investors and provides meaningful supplemental information.

Accelerated depreciation: In the current year we are excluding depreciation costs associated with the reduced useful life of certain IT equipment in connection with the Company's migration to a cloud-based data center solution. This migration is part of our AMS separation strategy. These costs are excluded from our non-GAAP results because of the short-term nature of the incremental expenses and such amounts are not used by us to assess the core profitability of our business operations.

Our non-GAAP financial schedules are:

Non-GAAP EPS, Non-GAAP Income from Operations, and Non-GAAP expenses : Our Non-GAAP earnings per share, Non-GAAP income from operations, and Non-GAAP expenses reflect adjustments as described above, as well as the related tax effects where applicable.

Adjusted EBITDA: Adjusted EBITDA is defined as net income from continuing operations before income taxes, other expenses, depreciation and amortization, and including adjustments as described above. We use Adjusted EBITDA to measure our performance from period to period both at the consolidated level as well as within our operating segments and to compare our results to those of our competitors. We believe that the inclusion of Adjusted EBITDA provides useful supplementary information to and facilitates analysis by investors in evaluating the Company's performance and trends. The presentation of Adjusted EBITDA is not meant to be considered in isolation or as an alternative to net earnings as an indicator of our performance.

Free Cash Flow to Equity: To supplement our statement of cash flows, we use a non-GAAP measure of cash flow to analyze cash flows generated from operations. Free cash flow to equity is defined as operating cash flow less cash used by investing activities (excluding the impact of cash paid in acquisitions), less required payments of debt, and excluding the impact of discontinued operations. Management believes that this measure of cash flow is meaningful since it represents the amount of money available from continuing operations for the Company's discretionary spending after funding all required obligations including scheduled debt payments. The presentation of non-GAAP free cash flow to equity is not meant to be considered in isolation or as an alternative to cash flows from operating activities as a measure of liquidity.

LiveRamp Investor Relations
Lauren Dillard, (650) 372-2242
Investor.Relations@LiveRamp.com
ERAMP

Source: LiveRamp