Lyft Results Presentation Deck
GAAP to Non-GAAP Reconciliations (cont'd)
($ in Millions, except per share)
GAAP Total Costs and Expenses
Amortization of intangible assets
Stock-based compensation expense.
Payroll tax expense related to stock-based compensation
Changes to the liabilities for insurance required by regulatory agencies attributable to historical periods
Costs related to acquisitions.
Transfer of certain legacy auto insurance liabilities
Non-GAAP Total Costs and Expenses
GAAP Loss from Operations
Amortization of intangible assets
Stock-based compensation expense
Payroll tax expense related to stock-based compensation
Changes to the liabilities for insurance required by regulatory agencies attributable to historical periods
Costs related to acquisitions
Transfer of certain legacy auto insurance liabilities
Non-GAAP Loss from Operations
GAAP Not Loss
Amortization of intangible assets
Stock-based compensation expense.
Payroll tax expense related to stock-based compensation
Changes to the liabilities for insurance required by regulatory agencies attributable to historical periods
Costs related to acquisitions
Transfer of certain legacy auto insurance liabilities
Adjusted Net Loss
Adjusted net loss per share, basic and diluted
Weighted-average shares used to compute adjusted net loss per share, basic and diluted
Reconciliation of Net Loss to Non-GAAP Adjusted EBITDA
GAAP Net Loss
Adjusted to exclude the following
Interest income
Other income (expense), net
Provision for income taxes
Depreciation and amortization
Stock-based compensation expense
Payroll tax expense related to stock-based compensation
Changes to the liabilities for insurance required by regulatory agencies attributable to historical periods
Costs related to acquisitions
Transfer of certain legacy auto insurance liabilities
Adjusted EBITDA
Adjusted EBITDA Margin
$
$
$
$
$
$
$
$
Q1
(642.5) $
0.5
2.0
3.4
(636.6) $
(245.3) $
0.5
2.0
3.4
(239.4) $
(234.3) $
0.5
2.0
3.4
(228.4) $
(11.40) S
20.0
(234.3) $
(11.5)
0.1
0.4
1.2
2.0
3.4
(238.7) $
(60.1%)
Q2
(698.6) $
0.9
1.5
(696.2) $
(193.7) $
0.9
1.5
(191.3) S
(178.9) $
0.9
1.5
(176.5) $
(8.37) S
21.1
(178.9) $
(15.3)
0.3
0.2
1.7
1.5
(190.5) $
(37.7%)
Fiscal 2018
Q3
(853.7) $
1.0
2.9
(849.8) $
(268.7) $
1.0
2.9
(264.8) $
(249.2) $
1.0
2.9
(245.3) $
(11.41) S
21.5
(249.2) $
(19.6)
(0.4)
0.5
2.6
2.9
(263.2) $
(45.0%)
Q4
(939.6) $
4.7
2.2
3.5
(929.2) $
(270.1) S
4.7
2.2
3.5
-
(259.7) $
(248.9) $
4.7
3.5
(238.5) $
(10.82) $
22.0
(248.9) $
(20.1)
(0.7)
(0.4)
13.3
2.2
-
3.5
(251.1) $
(37.5%)
Total
(3,134.4) $
7.1
8.6
3.4
3.5
(3,111.8) $
(977.8) $
7.1
8.6
3.4
3.5
-
(955.2) $
(911.3) $
7.1
8.6
3.4
3.5
-
(888.7) $
(41.97) S
21.2
(911.3) S
(66.5)
(0.7)
0.7
18.8
8.6
3.4
3.5
(943.5) $
(43.7%)
Q1
(1,932.9) $
9.2
859.5
34.5
23.8
(1,005.9) $
(1,156.9) $
9.2
859.5
34.5
23.8
-
(229.9) $
(1,138.5) $
9.2
859.5
34.5
23.8
(211.5) $
(9.02) S
23.5
(1,138.5) $
(19.7)
(0.1)
1.4
23.1
859.5
34.5
23.8
(216.0) $
(27.8%)
Q2
(1,540.2) $
9.2
293.2
3.4
141.1
(1,093.3) $
(672.9) $
9.2
293.2
3.4
141.1
(226.0) $
(644.2) $
9.2
293.2
3.4
141.1
-
(197.3) $
(0.68) $
288.4
(644.2) $
(30.0)
0.3
1.0
31.1
293.2
3.4
141.1
(204.1) S
(23.5%)
Fiscal 2019
Q3
(1,446.5) $
9.2
242.2
3.9
86.6
(1,104.6) $
(490.9) $
9.2
242.2
3.9
86.6
(149.0) $
(463.5) $
9.2
242.2
3.9
86.6
(121.6) $
(0.41) S
294.8
(463.5) $
(28.7)
(0.6)
1.9
30.1
242.2
3.9
86.6
-
(128.1) S
(13.4%)
Q4
(1,398.9) $
7.5
204.4
2.9
18.8
1.0
(1,164.3) $
(381.8) $
7.5
204.4
2.9
18.8
1.0
(147.2) S
(356.0) $
7.5
204.4
2.9
18.8
1.0
(121.4) $
(0.41) $
299.6
(356.0) $
(24.1)
0.3
(2.0)
24.0
204.4
2.9
18.8
1.0
(130.7) S
(12.9%)
Total
(6,318.5) $
35.1
1,599.3
44.7
270.3
1.0
(4,368.1) $
(2,702.5) $
35.1
1,599.3
44.7
270.3
1.0
-
(752.1) $
(2,602.2) $
35.1
1,599.3
44.7
270.3
1.0
-
(651.8) $
(2.87) $
227.5
(2,602.2) $
(102.5)
(0.1)
2.3
108.3
1,599.3
44.7
270.3
1.0
(678.9) $
(18.8%)
Fiscal 2020
Q1
(1,369.8)
7.3
160.0
9.9
58.4
0.4
64.7
(1,069.1)
(414.1)
7.3
160.0
9.9
58.4
0.4
64.7
(113.4)
(398.1)
7.3
160.0
9.9
58.4
0.4
64.7
(97.4)
(0.32)
304.5
(398.1)
(21.3)
3.7
1.6
35.5
160.0
9.9
58.4
0.4
64,7
(85.2)
(8.9%)
20View entire presentation