Zoom Communications, Inc. (NASDAQ: ZM) today announced financial
results for the third fiscal quarter ended October 31, 2024.
On November 25, 2024, the company changed its corporate name from
Zoom Video Communications, Inc. to Zoom Communications, Inc.
“At Zoomtopia we announced major milestones such as AI Companion
2.0 and paid add-ons for AI Companion and industry-specific AI
customization, further cementing our vision to deliver a
differentiated AI-first work platform that empowers customers to
achieve more than ever,” said Eric S. Yuan, Zoom founder and CEO.
“In Q3, we were pleased to see revenue and enterprise revenue
growth improve to approximately 4% and 6% year over year,
respectively, and Online monthly average churn reach an all-time
low of 2.7%. Additionally, Zoom Contact Center set a record with an
over 20,000-seat deal in EMEA, and Workvivo secured its largest
deal ever with a Fortune 10 company, showing our success in landing
and expanding with global enterprises that recognize the promise of
our integrated Workplace and Business Services platform.”
Third Quarter Fiscal Year
2025 Financial Highlights:
- Revenue: Total
revenue for the third quarter was $1,177.5 million, up 3.6% year
over year. Adjusting for foreign currency impact, revenue in
constant currency was $1,177.3 million, up 3.6% year over year.
Enterprise revenue was $698.9 million, up 5.8% year over year, and
Online revenue was $478.7 million, flat year over year.
- Income from Operations and
Operating Margin: GAAP income from operations for the
third quarter was $182.8 million, compared to GAAP income from
operations of $169.4 million in the third quarter of fiscal year
2024. Non-GAAP income from operations, which adjusts for
stock-based compensation expense and related payroll taxes,
acquisition-related expenses, and litigation settlements, net, was
$457.8 million for the third quarter, compared to non-GAAP income
from operations of $447.1 million in the third quarter of fiscal
year 2024. For the third quarter, GAAP operating margin was 15.5%
and non-GAAP operating margin was 38.9%.
- Net Income and Diluted Net
Income Per Share: GAAP net income for the third quarter
was $207.1 million, or $0.66 per share, compared to GAAP net income
of $141.2 million, or $0.45 per share, in the third quarter of
fiscal year 2024. Non-GAAP net income, which adjusts for
stock-based compensation expense and related payroll taxes, gains
on strategic investments, net, acquisition-related expenses,
litigation settlements, net, and the tax effects on non-GAAP
adjustments, was $435.1 million for the third quarter. Non-GAAP net
income per share was $1.38. In the third quarter of fiscal year
2024, non-GAAP net income was $401.2 million, or $1.29 per
share.
- Cash and Marketable
Securities: Total cash, cash equivalents, and marketable
securities, excluding restricted cash, as of October 31, 2024
was $7.7 billion.
- Cash Flow: Net cash
provided by operating activities was $483.2 million for the third
quarter, compared to $493.2 million in the third quarter of
fiscal year 2024, down 2.0% year over year. Free cash flow, which
is net cash provided by operating activities less purchases of
property and equipment, was $457.7 million, compared to
$453.2 million in the third quarter of fiscal year 2024, up
1.0% year over year.
Customer Metrics: Drivers of total revenue
included acquiring new customers. At the end of the third quarter
of fiscal year 2025, Zoom had:
- 3,995 customers contributing more than
$100,000 in trailing 12 months revenue, up 7.1% from the same
quarter last fiscal year.
- Approximately 192,400 Enterprise
customers.
- A trailing 12-month net dollar
expansion rate for Enterprise customers of 98%.
- Online average monthly churn of 2.7%
for the third quarter, down 30 bps from the same quarter last
fiscal year.
- The percentage of total Online MRR from
Online customers with a continual term of service of at least 16
months was 74.1%, up 90 bps year over year.
Financial Outlook: Zoom is providing the
following guidance for its fourth quarter of fiscal year 2025 and
its full fiscal year 2025.
- Fourth Quarter Fiscal Year 2025: Total
revenue is expected to be between $1.175 billion and $1.180 billion
and revenue in constant currency is expected to be between $1.174
billion and $1.179 billion. Non-GAAP income from operations is
expected to be between $443.0 million and $448.0 million. Non-GAAP
diluted EPS is expected to be between $1.29 and $1.30 with
approximately 315 million weighted average shares outstanding.
- Full Fiscal Year 2025: Total revenue is
expected to be between $4.656 billion and $4.661 billion and
revenue in constant currency is expected to be between $4.661
billion and $4.666 billion. Full fiscal year non-GAAP income from
operations is expected to be between $1.813 billion and $1.818
billion. Full fiscal year non-GAAP diluted EPS is expected to be
between $5.41 and $5.43 with approximately 315 million weighted
average shares outstanding. Full fiscal year free cash flow is
expected to be between $1.580 billion and $1.620 billion.
The EPS and share count figures do not include the impact from
the share repurchase authorization discussed below.
Additional information on Zoom’s reported results, including a
reconciliation of the non-GAAP results to their most comparable
GAAP measures, is included in the financial tables below. A
reconciliation of non-GAAP guidance measures to corresponding GAAP
measures is not available on a forward-looking basis without
unreasonable effort due to the uncertainty of expenses that may be
incurred in the future, although it is important to note that these
factors could be material to Zoom’s results computed in accordance
with GAAP.
A supplemental financial presentation and other information can
be accessed through Zoom’s investor relations website at
investors.zoom.us.
Stock Repurchase Authorization: In November
2024, Zoom’s Board of Directors authorized the repurchase of an
additional $1.2 billion of Zoom’s outstanding Class A common stock.
This authorization is in addition to the amount remaining under the
prior authorization for the share repurchase program, for a total
of approximately $2.0 billion remaining to be repurchased.
Repurchases of Zoom’s Class A common stock may be effected, from
time to time, either on the open market (including pre-set trading
plans), in privately negotiated transactions, and other
transactions in accordance with applicable securities laws.
The timing and the amount of any repurchased Class A common
stock will be determined by Zoom’s management based on its
evaluation of market conditions and other factors. The repurchase
program will be funded using Zoom’s working capital. Any
repurchased shares of Class A common stock will be retired. The
repurchase program does not obligate Zoom to acquire any particular
amount of Class A common stock, and the repurchase program may be
suspended or discontinued at any time at Zoom’s discretion.
Zoom Video Earnings
Call
Zoom will host a Zoom Video Webinar for investors on
November 25, 2024 at 2:00 p.m. Pacific Time / 5:00 p.m.
Eastern Time to discuss the company’s financial results, business
highlights and financial outlook. Investors are invited to join the
Zoom Video Webinar by visiting: https://investors.zoom.us/
About Zoom
Zoom’s mission is to provide one platform that delivers
limitless human connection. Reimagine teamwork with Zoom Workplace
— Zoom’s open collaboration platform with AI Companion empowers
teams to be more productive. Together with Zoom Workplace, Zoom’s
Business Services for sales, marketing, and customer care teams,
including Zoom Contact Center, strengthen customer relationships
throughout the customer lifecycle. Founded in 2011, Zoom is
publicly traded (NASDAQ: ZM) and headquartered in San Jose,
California. Get more information at zoom.com.
Forward-Looking Statements
This press release contains express and implied “forward-looking
statements” within the meaning of the Private Securities Litigation
Reform Act of 1995, including statements regarding Zoom’s financial
outlook for the fourth quarter of fiscal year 2025 and full fiscal
year 2025, Zoom’s market position, opportunities, and growth
strategy, product initiatives, including future product and feature
releases, go-to-market motions and the expected benefits resulting
from the same, market trends, and Zoom’s stock repurchase program.
In some cases, you can identify forward-looking statements by terms
such as “anticipate,” “believe,” “estimate,” “expect,” “intend,”
“may,” “might,” “plan,” “project,” “will,” “would,” “should,”
“could,” “can,” “predict,” “potential,” “target,” “explore,”
“continue,” or the negative of these terms, and similar expressions
intended to identify forward-looking statements. By their nature,
these statements are subject to numerous uncertainties and risks,
including factors beyond our control, that could cause actual
results, performance or achievement to differ materially and
adversely from those anticipated or implied in the statements,
including: declines in new customers, renewals or upgrades, or
decline in demand for our platform, difficulties in evaluating our
prospects and future results of operations given our limited
operating history, competition from other providers of
communications platforms, the effect of macroeconomic conditions on
our business, including inflation and market volatility, lengthened
sales cycles with large organizations, delays or outages in
services from our co-located data centers, failures in internet
infrastructure or interference with broadband access, compromised
security measures, including ours and those of the third parties
upon which we rely, and global security concerns and their
potential impact on regional and global economies and supply
chains. Additional risks and uncertainties that could cause actual
outcomes and results to differ materially from those contemplated
by the forward-looking statements are included under the caption
“Risk Factors” and elsewhere in our most recent filings with the
Securities and Exchange Commission (the “SEC”), including our
quarterly report on Form 10-Q for the fiscal quarter ended July 31,
2024. Forward-looking statements speak only as of the date the
statements are made and are based on information available to Zoom
at the time those statements are made and/or management’s good
faith belief as of that time with respect to future events. Zoom
assumes no obligation to update forward-looking statements to
reflect events or circumstances after the date they were made,
except as required by law.
Non-GAAP Financial Measures
Zoom has provided in this press release financial information
that has not been prepared in accordance with generally accepted
accounting principles in the United States (“GAAP”). Zoom uses
these non-GAAP financial measures internally in analyzing its
financial results and believes that use of these non-GAAP financial
measures is useful to investors as an additional tool to evaluate
ongoing operating results and trends and in comparing Zoom’s
financial results with other companies in its industry, many of
which present similar non-GAAP financial measures.
Non-GAAP financial measures are not meant to be considered in
isolation or as a substitute for comparable GAAP financial measures
and should be read only in conjunction with Zoom’s condensed
consolidated financial statements prepared in accordance with GAAP.
A reconciliation of Zoom’s historical non-GAAP financial measures
to the 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.
Non-GAAP Income from Operations and Non-GAAP Operating Margin.
Zoom defines non-GAAP income from operations as income from
operations excluding stock-based compensation expense and related
payroll taxes, acquisition-related expenses, restructuring
expenses, and litigation settlements, net. Zoom excludes
stock-based compensation expense because it is non-cash in nature
and excluding this expense provides meaningful supplemental
information regarding Zoom’s operational performance and allows
investors the ability to make more meaningful comparisons between
Zoom’s operating results and those of other companies. Zoom
excludes the amount of employer payroll taxes related to employee
stock plans, which is a cash expense, in order for investors to see
the full effect that excluding stock-based compensation expense had
on Zoom’s operating results. In particular, this expense is
dependent on the price of our common stock and other factors that
are beyond our control and do not correlate to the operation of the
business. Zoom views acquisition-related expenses when applicable,
such as amortization of acquired intangible assets, transaction
costs, and acquisition-related retention payments that are directly
related to business combinations as events that are not necessarily
reflective of operational performance during a period.
Restructuring expenses are expenses associated with a formal
restructuring plan and may include employee notice period costs,
severance payments, and other related expenses. Zoom excludes these
restructuring expenses because they are distinct from ongoing
operational costs and Zoom does not believe they are reflective of
current and expected future business performance and operating
results. Zoom excludes significant litigation settlements, net of
amounts covered by insurance, that we deem not to be in the
ordinary course of our business. In fact, Zoom believes the
consideration of measures that exclude such expenses can assist in
the comparison of operational performance in different periods that
may or may not include such expenses and assist in the comparison
with the results of other companies in the industry. Zoom defines
non-GAAP operating margin as non-GAAP income from operations
divided by GAAP revenue.
Non-GAAP Net Income and Non-GAAP Net Income Per Share, Basic and
Diluted. Zoom defines non-GAAP net income as GAAP net income
adjusted to exclude stock-based compensation expense and related
payroll taxes, acquisition-related expenses, restructuring
expenses, gains/losses on strategic investments, net, litigation
settlements, net, and the tax effects of all non-GAAP adjustments.
Zoom excludes these items because they are considered by management
to be outside of Zoom’s core operating results. These adjustments
are intended to provide investors and management with greater
visibility to the underlying performance of Zoom’s business
operations, facilitate comparison of its results with other
periods, and may also facilitate comparison with the results of
other companies in the industry. Zoom defines non-GAAP net income
per share, basic and diluted, as non-GAAP net income divided by the
number of shares outstanding, basic and diluted, calculated in
accordance with GAAP.
Free Cash Flow and Free Cash Flow Margin. Zoom defines free cash
flow as GAAP net cash provided by operating activities less
purchases of property and equipment. Zoom considers free cash flow
to be a liquidity measure that provides useful information to
management and investors regarding net cash provided by operating
activities and cash used for investments in property and equipment
required to maintain and grow the business. Zoom defines free cash
flow margin as free cash flow divided by GAAP revenue.
Revenue in Constant Currency. Zoom defines revenue in constant
currency as GAAP revenue adjusted for revenue reported in
currencies other than United States dollars as if they were
converted into United States dollars using the average exchange
rates from the comparative period rather than the actual exchange
rates in effect during the respective periods. Zoom provides
revenue in constant currency information as a framework for
assessing how Zoom’s underlying businesses performed period to
period, excluding the effects of foreign currency fluctuations.
Customer Metrics
Zoom defines a customer as a separate and distinct buying
entity, which can be a single paid user or an organization of any
size (including a distinct unit of an organization) that has
multiple users. Zoom defines Enterprise customers as distinct
business units that have been engaged by either our direct sales
team, resellers, or strategic partners. All other customers that
subscribe to our services directly through our website are referred
to as Online customers.
Zoom calculates net dollar expansion rate as of a period end by
starting with the annual recurring revenue (“ARR”) from Enterprise
customers as of 12 months prior (“Prior Period ARR”). Zoom defines
ARR as the annualized revenue run rate of subscription agreements
from all customers at a point in time. Zoom calculates ARR by
taking the monthly recurring revenue (“MRR”) and multiplying it by
12. MRR is defined as the recurring revenue run-rate of
subscription agreements from all Enterprise customers for the last
month of the period, including revenue from monthly subscribers who
have not provided any indication that they intend to cancel their
subscriptions. Zoom then calculates the ARR from these Enterprise
customers as of the current period end (“Current Period ARR”),
which includes any upsells, contraction, and attrition. Zoom
divides the Current Period ARR by the Prior Period ARR to arrive at
the net dollar expansion rate. For the trailing 12 months
calculation, Zoom takes an average of the net dollar expansion rate
over the trailing 12 months.
Zoom calculates online average monthly churn by starting with
the Online customer MRR as of the beginning of the applicable
quarter (“Entry MRR”). Zoom defines Entry MRR as the recurring
revenue run-rate of subscription agreements from all Online
customers except for subscriptions that Zoom recorded as churn in a
previous quarter based on the customers’ earlier indication to us
of their intention to cancel that subscription. Zoom then
determines the MRR related to customers who canceled or downgraded
their subscription or notified us of that intention during the
applicable quarter (“Applicable Quarter MRR Churn”) and divides the
Applicable Quarter MRR Churn by the applicable quarter Entry MRR to
arrive at the MRR churn rate for Online Customers for the
applicable quarter. Zoom then divides that amount by three to
calculate the online average monthly churn.
Public Relations
Colleen RodriguezHead of Global Public
Relationspress@zoom.us
Investor Relations
Charles EveslageHead of Investor Relationsinvestors@zoom.us
Zoom
Communications, Inc.Condensed Consolidated Balance
Sheets(In thousands) |
|
|
As of |
|
October 31,2024 |
|
January 31,2024 |
Assets |
(unaudited) |
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
1,273,823 |
|
$ |
1,558,252 |
Marketable securities |
|
6,428,214 |
|
|
5,404,233 |
Accounts receivable, net |
|
458,007 |
|
|
536,078 |
Deferred contract acquisition costs, current |
|
189,874 |
|
|
208,474 |
Prepaid expenses and other current assets |
|
182,497 |
|
|
219,182 |
Total current assets |
|
8,532,415 |
|
|
7,926,219 |
Deferred contract acquisition
costs, noncurrent |
|
113,079 |
|
|
138,724 |
Property and equipment,
net |
|
340,750 |
|
|
293,704 |
Operating lease right-of-use
assets |
|
56,878 |
|
|
58,975 |
Strategic investments |
|
444,653 |
|
|
409,222 |
Goodwill |
|
307,295 |
|
|
307,295 |
Deferred tax assets |
|
730,601 |
|
|
662,177 |
Other assets, noncurrent |
|
154,198 |
|
|
133,477 |
Total assets |
$ |
10,679,869 |
|
$ |
9,929,793 |
Liabilities and
stockholders’ equity |
|
|
|
Current liabilities: |
|
|
|
Accounts payable |
$ |
8,542 |
|
$ |
10,175 |
Accrued expenses and other current liabilities |
|
481,492 |
|
|
500,164 |
Deferred revenue, current |
|
1,363,392 |
|
|
1,251,848 |
Total current liabilities |
|
1,853,426 |
|
|
1,762,187 |
Deferred revenue,
noncurrent |
|
15,559 |
|
|
18,514 |
Operating lease liabilities,
noncurrent |
|
37,590 |
|
|
48,308 |
Other liabilities,
noncurrent |
|
93,460 |
|
|
81,378 |
Total liabilities |
|
2,000,035 |
|
|
1,910,387 |
|
|
|
|
Stockholders’ equity: |
|
|
|
Common stock |
|
306 |
|
|
307 |
Additional paid-in capital |
|
5,241,088 |
|
|
5,228,756 |
Accumulated other comprehensive (loss) income |
|
6,787 |
|
|
1,063 |
Retained earnings |
|
3,431,653 |
|
|
2,789,280 |
Total stockholders’
equity |
|
8,679,834 |
|
|
8,019,406 |
Total liabilities and
stockholders’ equity |
$ |
10,679,869 |
|
$ |
9,929,793 |
|
Note: The amount of unbilled accounts receivable included within
accounts receivable, net on the condensed consolidated balance
sheets was $122.6 million and $124.8 million as of October 31,
2024 and January 31, 2024, respectively.
Zoom Communications, Inc.Condensed
Consolidated Statements of Operations(Unaudited,
in thousands, except share and per share amounts) |
|
|
Three Months Ended October 31, |
|
Nine Months Ended October 31, |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
Revenue |
$ |
1,177,541 |
|
$ |
1,136,727 |
|
|
$ |
3,481,295 |
|
$ |
3,380,767 |
Cost of revenue |
|
283,881 |
|
|
270,988 |
|
|
|
842,272 |
|
|
801,494 |
Gross profit |
|
893,660 |
|
|
865,739 |
|
|
|
2,639,023 |
|
|
2,579,273 |
Operating expenses: |
|
|
|
|
|
|
|
Research and development |
|
222,980 |
|
|
196,832 |
|
|
|
635,294 |
|
|
597,905 |
Sales and marketing |
|
361,703 |
|
|
374,378 |
|
|
|
1,068,481 |
|
|
1,170,255 |
General and administrative |
|
126,137 |
|
|
125,140 |
|
|
|
347,016 |
|
|
454,364 |
Total operating expenses |
|
710,820 |
|
|
696,350 |
|
|
|
2,050,791 |
|
|
2,222,524 |
Income from operations |
|
182,840 |
|
|
169,389 |
|
|
|
588,232 |
|
|
356,749 |
Gains on strategic
investments, net |
|
6,324 |
|
|
(25,471 |
) |
|
|
26,785 |
|
|
8,474 |
Other income, net |
|
91,248 |
|
|
41,908 |
|
|
|
250,248 |
|
|
114,206 |
Income before provision for
income taxes |
|
280,412 |
|
|
185,826 |
|
|
|
865,265 |
|
|
479,429 |
Provision for income
taxes |
|
73,362 |
|
|
44,614 |
|
|
|
222,892 |
|
|
140,799 |
Net income |
|
207,050 |
|
|
141,212 |
|
|
|
642,373 |
|
|
338,630 |
|
|
|
|
|
|
|
|
Net income per share: |
|
|
|
|
|
|
|
Basic |
$ |
0.67 |
|
$ |
0.47 |
|
|
$ |
2.08 |
|
$ |
1.13 |
Diluted |
$ |
0.66 |
|
$ |
0.45 |
|
|
$ |
2.04 |
|
$ |
1.10 |
Weighted-average shares used
in computing net income per share: |
|
|
|
|
|
|
|
Basic |
|
307,529,696 |
|
|
302,493,182 |
|
|
|
308,443,893 |
|
|
299,037,999 |
Diluted |
|
314,191,269 |
|
|
310,389,905 |
|
|
|
314,514,244 |
|
|
306,852,190 |
|
Zoom Communications, Inc.Condensed
Consolidated Statements of Cash Flows(Unaudited,
in thousands) |
|
|
Three Months Ended October 31, |
|
Nine Months Ended October 31, |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
Cash flows from
operating activities: |
|
|
|
|
|
|
|
Net income |
$ |
207,050 |
|
|
$ |
141,212 |
|
|
$ |
642,373 |
|
|
$ |
338,630 |
|
Adjustments to reconcile net
income to net cash provided by operating activities: |
|
|
|
|
|
|
|
Stock-based compensation expense |
|
240,995 |
|
|
|
258,934 |
|
|
|
708,370 |
|
|
|
802,788 |
|
Amortization of deferred contract acquisition costs |
|
71,227 |
|
|
|
65,164 |
|
|
|
211,040 |
|
|
|
203,908 |
|
Depreciation and amortization |
|
32,290 |
|
|
|
26,977 |
|
|
|
88,041 |
|
|
|
77,179 |
|
Deferred income taxes |
|
(14,269 |
) |
|
|
6,081 |
|
|
|
(72,135 |
) |
|
|
20,056 |
|
(Gains) losses on strategic investments, net |
|
(6,324 |
) |
|
|
25,471 |
|
|
|
(26,785 |
) |
|
|
(8,474 |
) |
Provision for accounts receivable allowances |
|
4,521 |
|
|
|
6,858 |
|
|
|
17,039 |
|
|
|
29,062 |
|
Unrealized foreign exchange (gains) losses |
|
(2,428 |
) |
|
|
18,598 |
|
|
|
4,801 |
|
|
|
23,281 |
|
Non-cash operating lease cost |
|
5,904 |
|
|
|
5,184 |
|
|
|
17,861 |
|
|
|
15,841 |
|
Amortization of discount/premium on marketable securities |
|
(18,925 |
) |
|
|
(15,293 |
) |
|
|
(54,765 |
) |
|
|
(33,307 |
) |
Other |
|
4,643 |
|
|
|
(1,836 |
) |
|
|
3,418 |
|
|
|
(5,251 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
Accounts receivable |
|
66,635 |
|
|
|
58,362 |
|
|
|
74,272 |
|
|
|
71,993 |
|
Prepaid expenses and other assets |
|
(66,789 |
) |
|
|
(40,567 |
) |
|
|
(5,754 |
) |
|
|
(124,455 |
) |
Deferred contract acquisition costs |
|
(56,076 |
) |
|
|
(53,427 |
) |
|
|
(166,795 |
) |
|
|
(146,354 |
) |
Accounts payable |
|
(1,714 |
) |
|
|
(7,257 |
) |
|
|
(1,447 |
) |
|
|
(2,258 |
) |
Accrued expenses and other liabilities |
|
50,999 |
|
|
|
58,936 |
|
|
|
(2,968 |
) |
|
|
(15 |
) |
Deferred revenue |
|
(27,381 |
) |
|
|
(54,414 |
) |
|
|
106,248 |
|
|
|
1,918 |
|
Operating lease liabilities, net |
|
(7,141 |
) |
|
|
(5,830 |
) |
|
|
(22,072 |
) |
|
|
(16,931 |
) |
Net cash provided by operating activities |
|
483,217 |
|
|
|
493,153 |
|
|
|
1,520,742 |
|
|
|
1,247,611 |
|
Cash flows from
investing activities: |
|
|
|
|
|
|
|
Purchases of marketable securities |
|
(1,520,851 |
) |
|
|
(1,137,431 |
) |
|
|
(3,702,166 |
) |
|
|
(2,963,597 |
) |
Maturities of marketable securities |
|
1,046,249 |
|
|
|
814,958 |
|
|
|
2,690,418 |
|
|
|
2,358,078 |
|
Sales of marketable securities |
|
47,482 |
|
|
|
— |
|
|
|
47,482 |
|
|
|
— |
|
Purchases of property and equipment |
|
(25,484 |
) |
|
|
(39,987 |
) |
|
|
(128,226 |
) |
|
|
(108,413 |
) |
Purchases of strategic investments |
|
— |
|
|
|
(1,800 |
) |
|
|
(13,500 |
) |
|
|
(52,800 |
) |
Proceeds from strategic investments |
|
200 |
|
|
|
— |
|
|
|
4,854 |
|
|
|
107,244 |
|
Cash paid for acquisition, net of cash acquired |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(204,918 |
) |
Net cash used in investing activities |
|
(452,404 |
) |
|
|
(364,260 |
) |
|
|
(1,101,138 |
) |
|
|
(864,406 |
) |
Cash flows from
financing activities: |
|
|
|
|
|
|
|
Proceeds from exercise of stock options |
|
1,897 |
|
|
|
650 |
|
|
|
3,752 |
|
|
|
8,336 |
|
Proceeds from issuance of common stock for employee stock purchase
plan |
|
— |
|
|
|
— |
|
|
|
34,263 |
|
|
|
32,513 |
|
Proceeds from employee equity transactions (remitted) to be
remitted to employees and tax authorities, net |
|
(669 |
) |
|
|
(6,156 |
) |
|
|
2,190 |
|
|
|
(4,897 |
) |
Cash paid for repurchases of common stock |
|
(301,618 |
) |
|
|
— |
|
|
|
(739,311 |
) |
|
|
— |
|
Net cash (used in) provided by financing activities |
|
(300,390 |
) |
|
|
(5,506 |
) |
|
|
(699,106 |
) |
|
|
35,952 |
|
Effect of exchange rate
changes on cash, cash equivalents, and restricted cash |
|
3,126 |
|
|
|
(17,492 |
) |
|
|
(3,020 |
) |
|
|
(21,273 |
) |
Net (decrease) increase in
cash, cash equivalents, and restricted cash |
|
(266,451 |
) |
|
|
105,895 |
|
|
|
(282,522 |
) |
|
|
397,884 |
|
Cash, cash equivalents, and
restricted cash – beginning of period |
|
1,549,309 |
|
|
|
1,392,232 |
|
|
|
1,565,380 |
|
|
|
1,100,243 |
|
Cash, cash equivalents, and
restricted cash – end of period |
$ |
1,282,858 |
|
|
$ |
1,498,127 |
|
|
$ |
1,282,858 |
|
|
$ |
1,498,127 |
|
|
Zoom Communications, Inc.Reconciliation of
GAAP to Non-GAAP Measures(Unaudited, in thousands,
except share and per share amounts) |
|
|
Three Months Ended October 31, |
|
Nine Months Ended October 31, |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
GAAP income from operations |
$ |
182,840 |
|
|
$ |
169,389 |
|
|
$ |
588,232 |
|
|
$ |
356,749 |
|
Add: |
|
|
|
|
|
|
|
Stock-based compensation expense and related payroll taxes |
|
246,764 |
|
|
|
266,090 |
|
|
|
733,749 |
|
|
|
813,458 |
|
Litigation settlements, net |
|
18,000 |
|
|
|
— |
|
|
|
16,250 |
|
|
|
52,500 |
|
Acquisition-related expenses |
|
10,190 |
|
|
|
11,660 |
|
|
|
31,702 |
|
|
|
35,439 |
|
Restructuring expenses |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
72,993 |
|
Non-GAAP income from
operations |
$ |
457,794 |
|
|
$ |
447,139 |
|
|
$ |
1,369,933 |
|
|
$ |
1,331,139 |
|
GAAP operating margin |
|
15.5 |
% |
|
|
14.9 |
% |
|
|
16.9 |
% |
|
|
10.6 |
% |
Non-GAAP operating margin |
|
38.9 |
% |
|
|
39.3 |
% |
|
|
39.4 |
% |
|
|
39.4 |
% |
|
|
|
|
|
|
|
|
GAAP net income |
$ |
207,050 |
|
|
$ |
141,212 |
|
|
$ |
642,373 |
|
|
$ |
338,630 |
|
Add: |
|
|
|
|
|
|
|
Stock-based compensation expense and related payroll taxes |
|
246,764 |
|
|
|
266,090 |
|
|
|
733,749 |
|
|
|
813,458 |
|
Litigation settlements, net |
|
18,000 |
|
|
|
— |
|
|
|
16,250 |
|
|
|
52,500 |
|
(Gains) losses on strategic investments, net |
|
(6,324 |
) |
|
|
25,471 |
|
|
|
(26,785 |
) |
|
|
(8,474 |
) |
Acquisition-related expenses |
|
10,190 |
|
|
|
11,660 |
|
|
|
31,702 |
|
|
|
35,439 |
|
Restructuring expenses |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
72,993 |
|
Tax effects on non-GAAP adjustments |
|
(40,614 |
) |
|
|
(43,197 |
) |
|
|
(99,484 |
) |
|
|
(140,494 |
) |
Non-GAAP net income |
$ |
435,066 |
|
|
$ |
401,236 |
|
|
$ |
1,297,805 |
|
|
$ |
1,164,052 |
|
|
|
|
|
|
|
|
|
Net income per share - basic
and diluted: |
|
|
|
|
|
|
|
GAAP net income per share - basic |
$ |
0.67 |
|
|
$ |
0.47 |
|
|
$ |
2.08 |
|
|
$ |
1.13 |
|
Non-GAAP net income per share - basic |
$ |
1.41 |
|
|
$ |
1.33 |
|
|
$ |
4.21 |
|
|
$ |
3.89 |
|
GAAP net income per share - diluted |
$ |
0.66 |
|
|
$ |
0.45 |
|
|
$ |
2.04 |
|
|
$ |
1.10 |
|
Non-GAAP net income per share - diluted |
$ |
1.38 |
|
|
$ |
1.29 |
|
|
$ |
4.13 |
|
|
$ |
3.79 |
|
|
|
|
|
|
|
|
|
GAAP and non-GAAP
weighted-average shares used to compute net income per share -
basic |
|
307,529,696 |
|
|
|
302,493,182 |
|
|
|
308,443,893 |
|
|
|
299,037,999 |
|
GAAP and non-GAAP
weighted-average shares used to compute net income per share -
diluted |
|
314,191,269 |
|
|
|
310,389,905 |
|
|
|
314,514,244 |
|
|
|
306,852,190 |
|
|
|
|
|
|
|
|
|
Net cash provided by operating
activities |
$ |
483,217 |
|
|
$ |
493,153 |
|
|
$ |
1,520,742 |
|
|
$ |
1,247,611 |
|
Less: Purchases of property and equipment |
|
(25,484 |
) |
|
|
(39,987 |
) |
|
|
(128,226 |
) |
|
|
(108,413 |
) |
Free cash flow (non-GAAP) |
$ |
457,733 |
|
|
$ |
453,166 |
|
|
$ |
1,392,516 |
|
|
$ |
1,139,198 |
|
Net cash used in investing
activities |
$ |
(452,404 |
) |
|
$ |
(364,260 |
) |
|
$ |
(1,101,138 |
) |
|
$ |
(864,406 |
) |
Net cash (used in) provided by
financing activities |
$ |
(300,390 |
) |
|
$ |
(5,506 |
) |
|
$ |
(699,106 |
) |
|
$ |
35,952 |
|
Operating cash flow margin
(GAAP) |
|
41.0 |
% |
|
|
43.4 |
% |
|
|
43.7 |
% |
|
|
36.9 |
% |
Free cash flow margin
(non-GAAP) |
|
38.9 |
% |
|
|
39.9 |
% |
|
|
40.0 |
% |
|
|
33.7 |
% |
|
|
|
|
|
|
|
|
|
Three Months Ended October 31, |
|
Nine Months Ended October 31, |
|
2024 |
|
2024 |
|
Revenue |
|
YoY Revenue Growth (%) |
|
Revenue |
|
YoY Revenue Growth (%) |
GAAP revenue |
$ |
1,177,541 |
|
|
|
3.6 |
% |
|
$ |
3,481,295 |
|
|
|
3.0 |
% |
Add: Constant currency impact |
|
(213 |
) |
|
|
— |
% |
|
|
5,710 |
|
|
|
0.1 |
% |
Revenue in constant currency
(non-GAAP) |
|
1,177,328 |
|
|
|
3.6 |
% |
|
|
3,487,005 |
|
|
|
3.1 |
% |
|
Zoom Video Communications (NASDAQ:ZM)
과거 데이터 주식 차트
부터 10월(10) 2024 으로 11월(11) 2024
Zoom Video Communications (NASDAQ:ZM)
과거 데이터 주식 차트
부터 11월(11) 2023 으로 11월(11) 2024