UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 


 

FORM 8-K

 

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): May 2, 2019

 

PAYLOCITY HOLDING CORPORATION

(Exact name of registrant as specified in charter)

 

Delaware

 

001-36348

 

46-4066644

(State or Other Jurisdiction of
Incorporation)

 

(Commission File Number)

 

(I.R.S. Employer Identification
Number)

 

1400 American Lane

Schaumburg, Illinois, 60173

(Address of principal executive offices, including zip code)

 

(847) 463-3200

(Registrant’s telephone number, including area code)

 

Not Applicable

(Former name or former address, if changed since last report)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading Symbol(s)

 

Name of each exchange on which registered

Common Stock, par value $0.001 per share

 

PCTY

 

The NASDAQ Global Select Market LLC

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o                 Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o                 Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o                 Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o                 Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

o Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

 

 

 


 

Item 2.02 Results of Operations and Financial Condition.

 

On May 2, 2019, Paylocity Holding Corporation (the “Company”) issued a press release announcing financial results for the three month period ended March 31, 2019.  The press release contains forward-looking statements regarding the Company, and includes cautionary statements identifying important factors that could cause actual results to differ materially from those anticipated.

 

The press release issued May 2, 2019 is furnished herewith as Exhibit 99.1. The information in this Item 2.02, including Exhibit 99.1, is being furnished and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liability of that Section, nor shall such information be deemed to be incorporated by reference in any registration statement or other document filed under the Securities Act of 1933 or the Securities Exchange Act of 1934, except as otherwise stated in such filing.

 

Item 9.01 Financial Statements and Exhibits.

 

(d) Exhibits.

 

Exhibit No.

 

Description

99.1

 

Press Release issued by Paylocity Holding Corporation dated May 2, 2019.

 

2


 

EXHIBIT INDEX

 

Exhibit No.

 

Description

99.1

 

Press Release issued by Paylocity Holding Corporation dated May 2, 2019.

 

3


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

PAYLOCITY HOLDING CORPORATION

 

 

 

Date: May 2, 2019

By:

/s/ Toby J. Williams

 

 

Toby J. Williams

 

 

Chief Financial Officer

 

4


Exhibit 99.1

 

 

Paylocity Announces Third Quarter Fiscal Year 2019 Financial Results

 

·                  Q3 2019 Total Revenue of $139.6 million, up 25% year-over-year

·                  Q3 2019 Recurring Revenue of $136.2 million, up 25% year-over-year

 

SCHAUMBURG, IL. — May 2, 2019 — Paylocity Holding Corporation (Nasdaq: PCTY), a leading provider of cloud-based payroll and human capital management software solutions, today announced financial results for the third quarter of fiscal year 2019, which ended March 31, 2019.

 

“We were pleased with our performance during the third quarter of fiscal 2019, with $139.6 million in total revenue and 25% growth over the third quarter of last fiscal year, which included on boarding a record number of new clients,” said Steve Beauchamp, Chief Executive Officer of Paylocity. “The third quarter is always the busiest time of the year for our operations teams, and I was very pleased with our ability to proactively partner with our clients to manage the wide variety of year end requests.”

 


 

Third Quarter Fiscal 2019 Financial Highlights

 

Revenue:

 

·                  Total revenue was $139.6 million, an increase of 25% from third quarter fiscal year 2018 revenue, as adjusted and as presented on a non-GAAP basis in the table below.

 

·                  Total recurring revenue was $136.2 million, representing 98% of total revenue and an increase of 25% from third quarter fiscal year 2018 total recurring revenue, as adjusted and as presented on a non-GAAP basis in the table below.

 

Operating Income:

 

·                  GAAP operating income was $36.2 million and non-GAAP operating income was $46.4 million in the third quarter of fiscal year 2019.

 

Net Income:

 

·                  GAAP net income was $28.0 million or $0.51 per share for the third quarter of fiscal year 2019 based on 55.5 million diluted weighted average common shares outstanding.

 

Adjusted EBITDA:

 

·                  Adjusted EBITDA, a non-GAAP measure, was $54.8 million in the third quarter of fiscal year 2019.

 

Balance Sheet and Cash Flow:

 

·                  Cash, cash equivalents and invested corporate cash totaled $140.0 million as of the end of the quarter.

 

·                  Cash flow from operations for the third quarter of fiscal year 2019 was $44.9 million compared to $35.2 million for the third quarter of fiscal year 2018.

 

Accounting Update:

 

We adopted ASC 606 using the modified retrospective method in fiscal 2019, which began on July 1, 2018. Under ASC 606 we will amortize certain sales and implementation expenses over a period of 7 years.

 

Also as of July 1, 2018 we began recognizing implementation revenue ratably over a period of generally up to 24 months.

 

In the interest of comparability during this transition year, in the reconciliation table below we are providing revenue for each quarter of fiscal 2018 on a GAAP and non-GAAP, pro-

 


 

forma basis giving effect to the change in recognition of implementation revenue for fiscal 2018.

 

Paylocity Holding Corporation

Reconciliation of GAAP to non-GAAP Revenue

(In thousands)

 

 

 

Three Months Ended September 30, 2017

 

Three Months Ended December 31, 2017

 

Three Months Ended March 31, 2018

 

 

 

As Reported

 

Non-GAAP
Adjustments (1)

 

As Adjusted

 

As Reported

 

Non-GAAP
Adjustments (1)

 

As Adjusted

 

As Reported

 

Non-GAAP
Adjustments (1)

 

As Adjusted

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring fees

 

$

77,294

 

$

 

$

77,294

 

$

81,292

 

$

 

$

81,292

 

$

105,857

 

$

 

$

105,857

 

Interest income on funds held for clients

 

1,617

 

 

1,617

 

1,783

 

 

1,783

 

2,719

 

 

2,719

 

Total recurring revenues

 

78,911

 

 

78,911

 

83,075

 

 

83,075

 

108,576

 

 

108,576

 

Implementation services and other

 

2,589

 

(1,789

)

800

 

2,929

 

(1,011

)

1,918

 

4,831

 

(2,076

)

2,755

 

Total Revenue

 

$

81,500

 

$

(1,789

)

$

79,711

 

$

86,004

 

$

(1,011

)

$

84,993

 

$

113,407

 

$

(2,076

)

$

111,331

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2018

 

Twelve Months Ended June 30, 2018

 

 

 

 

 

As Reported

 

Non-GAAP
Adjustments (1)

 

As Adjusted

 

As Reported

 

Non-GAAP
Adjustments (1)

 

As Adjusted

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring fees

 

$

89,989

 

$

 

$

89,989

 

$

354,432

 

$

 

$

354,432

 

 

 

 

 

 

 

Interest income on funds held for clients

 

2,974

 

 

2,974

 

9,093

 

 

9,093

 

 

 

 

 

 

 

Total recurring revenues

 

92,963

 

 

92,963

 

363,525

 

 

363,525

 

 

 

 

 

 

 

Implementation services and other

 

3,653

 

(600

)

3,053

 

14,002

 

(5,476

)

8,526

 

 

 

 

 

 

 

Total Revenue

 

$

96,616

 

$

(600

)

$

96,016

 

$

377,527

 

$

(5,476

)

$

372,051

 

 

 

 

 

 

 

 


(1)  As adjusted implementation revenue as if we recognized implementation revenue ratably over a period of up to 24 months for each quarter of fiscal 2018.

 

A reconciliation of GAAP to non-GAAP financial measures has been provided in this press release, including the accompanying tables.  An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures.”

 

Business Outlook

 

Based on information available as of May 2, 2019, Paylocity is issuing guidance for the fourth quarter and full fiscal year 2019 as indicated below.

 

Fourth Quarter 2019:

 

·                  Total revenue is expected to be in the range of $116.7 million to $117.7 million, which represents approximately 22% growth over fiscal 2018 fourth quarter revenue, as adjusted and as presented on a non-GAAP basis in the table above.

·                  Adjusted EBITDA, a non-GAAP measure, is expected to be in the range of $27.3 million to $28.3 million.

 

Fiscal Year 2019:

 

·                  Total revenue is expected to be in the range of $464.0 million to $465.0 million, which represents approximately 25% growth over fiscal 2018 total revenue, as adjusted and as presented on a non-GAAP basis in the table above.

·                  Adjusted EBITDA, a non-GAAP measure, is expected to be in the range of $131.5 million to $132.5 million.

 


 

We are unable to reconcile these forward-looking non-GAAP financial measures to their directly comparable GAAP financial measures because the information which is needed to complete a reconciliation is unavailable at this time without unreasonable effort.

 

Conference Call Details

 

Paylocity will host a conference call to discuss its third quarter fiscal year 2019 results at 4:00 p.m. Central Time today (5:00 Eastern Time). A live audio webcast of the conference call, together with detailed financial information, can be accessed through the company’s Investor Relations Web site at http://www.paylocity.com. Participants who choose to call in to the conference call can do so by dialing (855) 226-3021 or (315) 625-6892, passcode 1966277. A replay of the call will be available and archived via webcast at www.paylocity.com.

 

About Paylocity

 

Paylocity (NASDAQ: PCTY) is a leading provider of cloud-based payroll and human capital management (HCM) software solutions. Paylocity’s comprehensive product suite delivers a unified platform for professionals to make strategic decisions in the areas of benefits, core HR, payroll, talent, and workforce management, while cultivating a modern workplace and improving employee engagement. Founded in 1997 and headquartered in Schaumburg, Ill., Paylocity has consistently been recognized nationally for its innovation, culture, and growth. Most recently, Paylocity was honored as #20 on Glassdoor’s Best Places to Work Employees’ Choice list; recognized on several G2 Crowd Grid® Reports, including ranking #1 in Satisfaction on 13 HCM software-focused reports; named one of the 101 Best & Brightest Companies to Work For; and ranked #30 on Crain’s Chicago’s Fast Fifty list of fastest-growing companies, among receiving a number of other national and local awards. For more information about Paylocity, visit www.paylocity.com.

 

Non-GAAP Financial Measures

 

The company uses certain non-GAAP financial measures in this release, including Adjusted EBITDA, adjusted gross profit, adjusted recurring gross profit, non-GAAP operating income, non-GAAP net income, non-GAAP net income per share, non-GAAP sales and marketing, non-GAAP total research and development and non-GAAP general and administrative and free cash flow. Generally, a non-GAAP financial measure is a numerical measure of a company’s performance, financial position or cash flow that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP. We define Adjusted EBITDA as net income (loss) before interest expense, income tax expense (benefit), and depreciation and amortization expense, adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises, acquisition-related costs and lease exit costs. Adjusted gross profit and adjusted recurring gross profit are adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises and amortization of capitalized

 


 

internal-use software costs. Non-GAAP operating income is adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises, the amortization of acquired intangibles, lease exit costs and accelerated depreciation expense and acquisition-related costs. Non-GAAP sales and marketing expense is adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises. Non-GAAP general and administrative expense is adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises, the amortization of acquired intangibles, acquisition-related costs and lease exit costs and accelerated depreciation expense. Non-GAAP net income and non-GAAP net income per share are adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises, the amortization of acquired intangibles, acquisition-related costs, lease exit costs and accelerated depreciation expense and the income tax effect on these items, the valuation allowance release, excess tax benefit related to employee stock-based compensation payments and the impact of tax reform. Pro forma diluted weighted average number of common shares are adjusted for the weighted average effect of potentially diluted shares. Non-GAAP total research and development is adjusted for capitalized internal-use software costs and to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises. Free cash flow is defined as net cash provided by operating activities less capitalized internal-use software costs, purchase of property and equipment and lease allowances used for tenant improvements. Please note that other companies may define their non-GAAP financial measures differently than we do. Management presents certain non-GAAP financial measures in this release because it considers them to be important supplemental measures of performance. Management uses these non-GAAP financial measures for planning purposes, including analysis of the company’s performance against prior periods, the preparation of operating budgets and to determine appropriate levels of operating and capital investments. Management believes that these non-GAAP financial measures provide additional insight for analysts and investors in evaluating the company’s financial and operational performance. Management also intends to provide these non-GAAP financial measures as part of the company’s future earnings discussions and, therefore, the inclusion of the non-GAAP financial measures should provide consistency in the company’s financial reporting. Non-GAAP financial measures have limitations as an analytical tool. Investors are encouraged to review the reconciliation of the non-GAAP measures to their most directly comparable GAAP measures provided in this release.

 

Included in the press release, we also refer to non-GAAP revenue. Effective July 1, 2018, we began recognizing implementation revenue ratably over a period of generally up to 24 months. To allow investors comparability to prior year results, we have provided comparable information on fiscal 2018 as if we had recognized implementation revenue ratably over a period of up to 24 months during fiscal 2018. However, for periods beginning before adoption, those adjusted financial measures are considered not to be calculated in accordance with GAAP and are thus presented as non-GAAP financial metrics.

 

Safe Harbor/forward looking statements

 

This press release contains forward-looking statements that involve substantial risks and uncertainties. All statements, other than statements of historical facts, included herein regarding Paylocity’s future operations, ability to scale its business, future financial position and performance, future revenues, projected costs, prospects, plans and objectives of management are forward-looking statements. The words “anticipate,” “believe,” “estimate,”

 


 

“expect,” “intend,” “may,” “plan,” “will,” “would,” “seek” and similar expressions (or the negative of these terms) are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words. These forward-looking statements include, among other things, statements about management’s estimates regarding future revenues and financial performance and other statements about management’s beliefs, intentions or goals.  Paylocity may not actually achieve the expectations disclosed in the forward-looking statements, and you should not place undue reliance on Paylocity’s forward-looking statements. These forward-looking statements involve risks and uncertainties that could cause actual results or events to differ materially from the expectations disclosed in the forward-looking statements, including, but not limited to Paylocity’s ability to retain existing clients and to attract new clients to enter into subscriptions for its services; Paylocity’s ability to sell new products and retain subscriptions for its existing products to its new and existing clients; the challenges associated with a growing company’s ability to effectively service clients in a dynamic and competitive market; challenges associated with expanding and evolving a sales organization to effectively address new geographies and products and services; Paylocity’s reliance on and ability to expand its referral network of third parties; difficulties associated with accurately forecasting revenue and appropriately planning expenses; challenges with managing growth effectively; difficulties in forecasting Paylocity’s tax position; risks related to regulatory, legislative and judicial uncertainty in Paylocity’s markets, including the potential repeal or replacement of the Affordable Care Act; continued acceptance of SaaS as an effective method for delivery of payroll and HCM solutions; Paylocity’s ability to protect and defend its intellectual property; the risk that Paylocity’s security measures are compromised or the unauthorized access to customer data; unexpected events in the market for Paylocity’s solutions; changes in the competitive environment in Paylocity’s industry and the markets in which it operates; adverse changes in general economic or market conditions; changes in the employment rates of Paylocity’s clients and the resultant impact on revenue; and other risks and potential factors that could affect Paylocity’s business and financial results identified in Paylocity’s filings with the Securities and Exchange Commission (the “SEC”), including its 10-K filed with the SEC on August 10, 2018.  Additional information will also be set forth in Paylocity’s future quarterly reports on Form 10-Q, annual reports on Form 10-K and other filings that Paylocity makes with the SEC.  These forward-looking statements represent Paylocity’s expectations as of the date of this press release. Subsequent events may cause these expectations to change, and Paylocity disclaims any obligations to update or alter these forward-looking statements in the future, whether as a result of new information, future events or otherwise.

 


 

PAYLOCITY HOLDING CORPORATION

Unaudited Consolidated Balance Sheets

(in thousands, except per share data)

 

 

 

June 30, 

 

March 31,

 

 

 

2018

 

2019

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

137,193

 

$

90,856

 

Corporate investments

 

732

 

48,159

 

Accounts receivable, net

 

3,453

 

5,137

 

Deferred contract costs

 

 

19,765

 

Prepaid expenses and other

 

11,248

 

21,922

 

 

 

 

 

 

 

Total current assets before funds held for clients

 

152,626

 

185,839

 

Funds held for clients

 

1,225,614

 

1,722,309

 

 

 

 

 

 

 

Total current assets

 

1,378,240

 

1,908,148

 

Capitalized internal-use software, net

 

21,094

 

24,584

 

Property and equipment, net

 

62,029

 

64,893

 

Intangible assets, net

 

13,002

 

11,314

 

Goodwill

 

9,590

 

9,590

 

Long-term deferred contract costs

 

 

73,701

 

Long-term prepaid expenses and other

 

1,504

 

2,766

 

Deferred income tax assets, net

 

22,140

 

 

 

 

 

 

 

 

Total assets

 

$

1,507,599

 

$

2,094,996

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

2,990

 

$

5,344

 

Accrued expenses

 

42,241

 

48,396

 

 

 

 

 

 

 

Total current liabilities before client fund obligations

 

45,231

 

53,740

 

Client fund obligations

 

1,225,614

 

1,722,309

 

 

 

 

 

 

 

Total current liabilities

 

1,270,845

 

1,776,049

 

Deferred rent

 

22,812

 

29,907

 

Other long-term liabilities

 

1,118

 

1,925

 

Deferred income tax liabilities, net

 

 

890

 

 

 

 

 

 

 

Total liabilities

 

$

1,294,775

 

$

1,808,771

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, $0.001 par value, 5,000 authorized, no shares issued and outstanding at June 30, 2018 and March 31, 2019

 

$

 

$

 

Common stock, $0.001 par value, 155,000 shares authorized at June 30, 2018 and March 31, 2019; 52,758 shares issued and outstanding at June 30, 2018 and 52,964 shares issued and outstanding at March 31, 2019

 

53

 

53

 

Additional paid-in capital

 

219,588

 

196,574

 

Retained earnings (accumulated deficit)

 

(6,678

)

89,576

 

Accumulated other comprehensive income (loss)

 

(139

)

22

 

Total stockholders’ equity

 

$

212,824

 

$

286,225

 

Total liabilities and stockholders’ equity

 

$

1,507,599

 

$

2,094,996

 

 


 

PAYLOCITY HOLDING CORPORATION

Unaudited Consolidated Statements of Operations and Comprehensive Income

(in thousands, except per share data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

March 31, 

 

March 31, 

 

 

 

2018

 

2019

 

2018

 

2019

 

Revenues:

 

 

 

 

 

 

 

 

 

Recurring fees

 

$

105,857

 

$

129,976

 

$

264,443

 

$

326,012

 

Interest income on funds held for clients

 

2,719

 

6,197

 

6,119

 

14,164

 

Total recurring revenues

 

108,576

 

136,173

 

270,562

 

340,176

 

Implementation services and other

 

4,831

 

3,379

 

10,349

 

7,084

 

Total revenues

 

113,407

 

139,552

 

280,911

 

347,260

 

Cost of revenues:

 

 

 

 

 

 

 

 

 

Recurring revenues

 

26,982

 

32,365

 

76,711

 

92,802

 

Implementation services and other

 

11,670

 

7,380

 

33,740

 

20,955

 

Total cost of revenues

 

38,652

 

39,745

 

110,451

 

113,757

 

Gross profit

 

74,755

 

99,807

 

170,460

 

233,503

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Sales and marketing

 

26,004

 

27,699

 

68,782

 

80,687

 

Research and development

 

9,058

 

12,688

 

27,227

 

36,886

 

General and administrative

 

19,228

 

23,208

 

53,338

 

68,915

 

Total operating expenses

 

54,290

 

63,595

 

149,347

 

186,488

 

Operating income

 

20,465

 

36,212

 

21,113

 

47,015

 

Other income

 

215

 

540

 

465

 

1,155

 

Income before income taxes

 

20,680

 

36,752

 

21,578

 

48,170

 

Income tax expense (benefit)

 

(18,497

)

8,726

 

(18,573

)

4,588

 

Net income

 

$

39,177

 

$

28,026

 

$

40,151

 

$

43,582

 

Other comprehensive income (loss), net of tax

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) on securities, net of tax

 

(61

)

161

 

(171

)

161

 

Total other comprehensive income (loss), net of tax

 

(61

)

161

 

(171

)

161

 

Comprehensive income

 

$

39,116

 

$

28,187

 

$

39,980

 

$

43,743

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.74

 

$

0.53

 

$

0.77

 

$

0.82

 

Diluted

 

$

0.71

 

$

0.51

 

$

0.73

 

$

0.79

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing net income per share:

 

 

 

 

 

 

 

 

 

Basic

 

52,615

 

52,934

 

52,334

 

52,880

 

Diluted

 

55,030

 

55,465

 

54,717

 

55,280

 

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises are included in the above line items:

 

 

 

Three months ended
March 31,

 

Nine months ended
March 31,

 

 

 

2018

 

2019

 

2018

 

2019

 

Cost of revenue - recurring

 

$

763

 

$

812

 

$

2,253

 

$

2,781

 

Cost of revenue - implementation services and other

 

394

 

457

 

1,228

 

1,403

 

Sales and marketing

 

1,593

 

1,880

 

5,856

 

5,851

 

Research and development

 

983

 

1,349

 

3,036

 

4,480

 

General and administrative

 

3,959

 

5,154

 

10,820

 

16,281

 

Total

 

$

7,692

 

$

9,652

 

$

23,193

 

$

30,796

 

 


 

PAYLOCITY HOLDING CORPORATION

Unaudited Consolidated Statements of Cash Flows

(in thousands)

 

 

 

Nine Months Ended

 

 

 

March 31, 

 

 

 

2018 (1)

 

2019

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

40,151

 

$

43,582

 

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

 

 

 

 

 

Stock-based compensation expense

 

21,891

 

28,837

 

Depreciation and amortization expense

 

20,640

 

25,213

 

Deferred income tax expense (benefit)

 

(18,603

)

4,584

 

Provision for doubtful accounts

 

149

 

220

 

Net accretion of discounts and amortization of premiums on available-for-sale securities

 

(234

)

(1,607

)

Net realized losses on sales of available-for-sale securities

 

2

 

 

Loss on disposal of equipment

 

160

 

399

 

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(1,278

)

(1,904

)

Deferred contract costs

 

 

(25,359

)

Prepaid expenses and other

 

(1,678

)

(1,485

)

Accounts payable

 

429

 

596

 

Accrued expenses

 

1,762

 

5,299

 

Tenant improvement allowance

 

5,952

 

784

 

Net cash provided by operating activities

 

69,343

 

79,159

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Purchases of available-for-sale securities and other

 

(126,065

)

(210,374

)

Proceeds from sales and maturities of available-for-sale securities

 

51,292

 

161,306

 

Capitalized internal-use software costs

 

(11,442

)

(14,706

)

Purchases of property and equipment

 

(9,374

)

(9,621

)

Lease allowances used for tenant improvements

 

(7,086

)

(784

)

Acquisition of business, net of cash and funds held for clients’ cash and cash equivalents

 

(6,658

)

 

Net cash used in investing activities

 

(109,333

)

(74,179

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Net change in client fund obligations

 

403,375

 

496,695

 

Repurchases of common shares

 

 

(34,991

)

Proceeds from exercise of stock options

 

 

85

 

Proceeds from employee stock purchase plan

 

2,045

 

2,824

 

Taxes paid related to net share settlement of equity awards

 

(9,060

)

(21,749

)

Net cash provided by financing activities

 

396,360

 

442,864

 

Net change in cash, cash equivalents and funds held for clients’ cash and cash equivalents

 

356,370

 

447,844

 

Cash, cash equivalents and funds held for clients’ cash and cash equivalents—beginning of period

 

1,045,927

 

1,239,731

 

Cash, cash equivalents and funds held for clients’ cash and cash equivalents—end of period

 

$

1,402,297

 

$

1,687,575

 

Supplemental Disclosure of Non-Cash Investing and Financing Activities

 

 

 

 

 

Purchase of property and equipment and internal-use software, accrued but not paid

 

$

2,832

 

$

3,529

 

Supplemental Disclosure of Cash Flow Information

 

 

 

 

 

Cash paid for income taxes, net of refunds

 

$

17

 

$

375

 

Reconciliation of cash, cash equivalents and funds held for clients’ cash and cash equivalents to the Consolidated Balance Sheets

 

 

 

 

 

Cash and cash equivalents

 

$

129,530

 

$

90,856

 

Funds held for clients’ cash and cash equivalents

 

1,272,767

 

1,596,719

 

Total cash, cash equivalents and funds held for client’s cash and cash and cash equivalents

 

$

1,402,297

 

$

1,687,575

 

 


(1)         Certain amounts have been reclassified to reflect the adoption of Accounting Standards Update (“ASU”) No. 2016-18, “Statement of Cash Flows (Topic 230): Restricted Cash (a consensus of the FASB Emerging Issues Task Force).”

 


 

Paylocity Holding Corporation

Reconciliation of GAAP to non-GAAP Financial Measures

(In thousands except per share data)

 

 

 

Three months
Ended
March 31,

 

Nine months
Ended
March 31,

 

 

 

2018

 

2019

 

2018

 

2019

 

Reconciliation from gross profit to adjusted gross profit:

 

 

 

 

 

 

 

 

 

Gross profit

 

$

74,755

 

$

99,807

 

$

170,460

 

$

233,503

 

Amortization of capitalized internal-use software costs

 

3,655

 

4,224

 

10,358

 

12,854

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

1,157

 

1,269

 

3,481

 

4,184

 

Adjusted gross profit

 

$

79,567

 

$

105,300

 

$

184,299

 

$

250,541

 

 

 

 

Three months
Ended
March 31,

 

Nine months
Ended
March 31,

 

 

 

2018

 

2019

 

2018

 

2019

 

Reconciliation from total recurring revenues to adjusted recurring gross profit:

 

 

 

 

 

 

 

 

 

Total recurring revenues

 

$

108,576

 

$

136,173

 

$

270,562

 

$

340,176

 

Cost of recurring revenues

 

26,982

 

32,365

 

76,711

 

92,802

 

Recurring gross profit

 

81,594

 

103,808

 

193,851

 

247,374

 

Amortization of capitalized internal-use software costs

 

3,655

 

4,224

 

10,358

 

12,854

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

763

 

812

 

2,253

 

2,781

 

Adjusted recurring gross profit

 

$

86,012

 

$

108,844

 

$

206,462

 

$

263,009

 

 

 

 

Three months
Ended
March 31,

 

Nine months
Ended
March 31,

 

 

 

2018

 

2019

 

2018

 

2019

 

Reconciliation from operating income to non-GAAP operating income:

 

 

 

 

 

 

 

 

 

Operating income

 

$

20,465

 

$

36,212

 

$

21,113

 

$

47,015

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

7,692

 

9,652

 

23,193

 

30,796

 

Amortization of acquired intangibles

 

358

 

562

 

1,076

 

1,688

 

Acquisition-related costs

 

191

 

 

191

 

 

Non-GAAP operating income

 

$

28,706

 

$

46,426

 

$

45,573

 

$

79,499

 

 

 

 

Three months
Ended
March 31,

 

Nine months
Ended
March 31,

 

 

 

2018

 

2019

 

2018

 

2019

 

Reconciliation from net income to non-GAAP net income:

 

 

 

 

 

 

 

 

 

Net income

 

$

39,177

 

$

28,026

 

$

40,151

 

$

43,582

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises, net of tax

 

2,126

 

6,963

 

17,627

 

21,865

 

Amortization of acquired intangibles, net of tax

 

100

 

404

 

818

 

1,198

 

Impact of one-time reversal of valuation allowance

 

(22,585

)

 

(22,585

)

 

Acquisition-related costs, net of tax

 

145

 

 

145

 

 

Excess tax benefit related to employee stock-based compensation payments

 

(10,973

)

(1,887

)

(10,973

)

(9,352

)

Non-GAAP net income

 

$

7,990

 

$

33,506

 

$

25,183

 

$

57,293

 

 

 

 

Three months
Ended
March 31,

 

Nine months
Ended
March 31,

 

 

 

2018

 

2019

 

2018

 

2019

 

Calculation of non-GAAP net income per share:

 

 

 

 

 

 

 

 

 

Non-GAAP net income

 

$

7,990

 

$

33,506

 

$

25,183

 

$

57,293

 

Diluted weighted-average number of common shares

 

55,030

 

55,465

 

54,717

 

55,280

 

Non-GAAP net income per share

 

$

0.15

 

$

0.60

 

$

0.46

 

$

1.04

 

 


 

 

 

Three months
Ended
March 31,

 

Nine months
Ended
March 31,

 

 

 

2018

 

2019

 

2018

 

2019

 

Reconciliation from net income to Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

Net income

 

$

39,177

 

$

28,026

 

$

40,151

 

$

43,582

 

Interest expense

 

 

 

 

 

Income tax expense (benefit)

 

(18,497

)

8,726

 

(18,573

)

4,588

 

Depreciation and amortization expense

 

7,202

 

8,412

 

20,640

 

25,213

 

EBITDA

 

27,882

 

45,164

 

42,218

 

73,383

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

7,692

 

9,652

 

23,193

 

30,796

 

Acquisition-related costs

 

191

 

 

191

 

 

Adjusted EBITDA

 

$

35,765

 

$

54,816

 

$

65,602

 

$

104,179

 

 

 

 

Three months
Ended
March 31,

 

Nine months
Ended
March 31,

 

 

 

2018

 

2019

 

2018

 

2019

 

Reconciliation of non-GAAP Sales and Marketing:

 

 

 

 

 

 

 

 

 

Sales and Marketing

 

$

26,004

 

$

27,699

 

$

68,782

 

$

80,687

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

1,593

 

1,880

 

5,856

 

5,851

 

Non-GAAP Sales and Marketing

 

$

24,411

 

$

25,819

 

$

62,926

 

$

74,836

 

 

 

 

Three months
Ended
March 31,

 

Nine months
Ended
March 31,

 

 

 

2018

 

2019

 

2018

 

2019

 

Reconciliation of non-GAAP Total Research and Development:

 

 

 

 

 

 

 

 

 

Research and Development

 

$

9,058

 

$

12,688

 

$

27,227

 

$

36,886

 

Capitalized internal-use software costs

 

4,296

 

5,281

 

11,442

 

14,706

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

983

 

1,349

 

3,036

 

4,480

 

Non-GAAP Total Research and Development

 

$

12,371

 

$

16,620

 

$

35,633

 

$

47,112

 

 

 

 

Three months
Ended
March 31,

 

Nine months
Ended
March 31,

 

 

 

2018

 

2019

 

2018

 

2019

 

Reconciliation of non-GAAP General and Administrative:

 

 

 

 

 

 

 

 

 

General and Administrative

 

$

19,228

 

$

23,208

 

$

53,338

 

$

68,915

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

3,959

 

5,154

 

10,820

 

16,281

 

Amortization of acquired intangibles

 

358

 

562

 

1,076

 

1,688

 

Acquisition-related costs

 

191

 

 

191

 

 

Non-GAAP General and Administrative

 

$

14,720

 

$

17,492

 

$

41,251

 

$

50,946