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 4, 2017

 

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)

 

3850 N. Wilke Road

Arlington Heights, Illinois 60004

(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)

 

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 4, 2017, Paylocity Holding Corporation (the “Company”) issued a press release announcing financial results for the three month period ended March 31, 2017.  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 4, 2017 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 4, 2017.

 

2



 

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 4, 2017

By:

/s/ Peter J. McGrail

 

 

Peter J. McGrail

 

 

Chief Financial Officer

 

3



 

EXHIBIT INDEX

 

Exhibit No.

 

Description

99.1

 

Press Release issued by Paylocity Holding Corporation dated May 4, 2017.

 

4


Exhibit 99.1

 

 

Paylocity Announces Third Quarter Fiscal Year 2017 Financial Results

 

·                  Q3 2017 Total Revenue of $90.3 million, up 28% year-over-year

·                  Q3 2017 Recurring Revenue of $86.4 million, up 29% year-over-year

 

Arlington Heights, IL. — May 4, 2017 — Paylocity Holding Corporation (Nasdaq: PCTY), a cloud-based provider of payroll and human capital management software solutions, today announced financial results for the third quarter of fiscal year 2017, which ended March 31, 2017.

 

“We had a very good third quarter with total revenue growth of 28% while at the same time driving improved leverage across all of our key financial metrics, as we remain committed to scaling the business,” said Steve Beauchamp, President and Chief Executive Officer of Paylocity. “I was very pleased with the level of service provided to our clients during the busiest time of the year, as all of our operational teams worked proactively with our clients to ensure year-end tasks were completed timely and accurately.”

 



 

Third Quarter Fiscal 2017 Financial Highlights

 

Revenue:

 

·                  Total revenue was $90.3 million, an increase of 28% from the third quarter of fiscal year 2016.

 

·                  Total recurring revenue was $86.4 million, representing 96% of total revenue and an increase of 29% from the third quarter of fiscal year 2016.

 

Operating Income:

 

·                  GAAP operating income was $14.9 million, compared to an operating income of $6.2 million in the third quarter of fiscal year 2016.

 

·                  Non-GAAP operating income was $21.7 million, compared to non-GAAP operating income of $11.4 million in the third quarter of fiscal year 2016.

 

Net Income:

 

·                  GAAP net income was $14.8 million. This compares to a net income of $6.2 million for the third quarter of fiscal year 2016. Net income per share was $0.27 for the third quarter of fiscal year 2017 based on 54.0 million diluted weighted average common shares outstanding. Net income per share was $0.12 for the third quarter of fiscal year 2016, based on 53.4 million diluted weighted average common shares outstanding.

 

·                  Non-GAAP net income was $21.6 million. This compares to non-GAAP net income of $11.3 million for the third quarter of fiscal year 2016. Non-GAAP net income per share was $0.40 for the third quarter of fiscal year 2017, based on 54.0 million diluted weighted average common shares outstanding. Non-GAAP net income per share was $0.21 for the third quarter of fiscal year 2016, based on 53.4 million diluted weighted average common shares outstanding.

 

Adjusted EBITDA:

 

·                  Adjusted EBITDA, a non-GAAP measure, was $26.8 million compared to Adjusted EBITDA of $14.6 million in the third quarter of fiscal year 2016.

 



 

Balance Sheet and Cash Flow:

 

·                  Cash and cash equivalents totaled $101.5 million at the end of the quarter.

 

·                  Cash flow from operations for the third quarter of fiscal year 2017 was $27.9 million compared to $18.3 million for the third quarter of fiscal year 2016.

 

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 4, 2017, Paylocity is issuing guidance for the fourth quarter and full fiscal year 2017 as indicated below.

 

Fourth Quarter 2017:

 

·                  Total revenue is expected to be in the range of $73.1 million to $74.1 million.

 

·                  Adjusted EBITDA is expected to be in the range of $5.3 million to $6.3 million.

 

·                  Non-GAAP net income is expected to be in the range of $0.0 million to $1.0 million, or $0.00 to $0.02 per share, based on approximately 54.5 million diluted weighted average common shares outstanding.

 

Fiscal Year 2017:

 

·                  Total revenue is expected to be in the range of $297.0 million to $298.0 million.

 

·                  Adjusted EBITDA is expected to be in the range of $50.0 million to $51.0 million.

 

·                  Non-GAAP net income is expected to be in the range of $31.0 million to $32.0 million, or $0.57 to $0.59 per share, based on approximately 54.5 million diluted weighted average common shares outstanding.

 

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 2017 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 85103183. A replay of the call will be available and archived via webcast at www.paylocity.com.

 

About Paylocity

 

Paylocity is a provider of cloud-based payroll and human capital management, or HCM, software solutions for medium-sized organizations. Paylocity’s comprehensive and easy-to-use solutions enable its clients to manage their workforces more effectively.  Paylocity’s solutions help drive strategic human capital decision-making and improve employee engagement by enhancing the human resource, payroll and finance capabilities of its clients. For more information, visit www.paylocity.com.

 

Source: Paylocity

 

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 (loss), non-GAAP net income (loss), non-GAAP net income (loss) per share, non-GAAP sales and marketing, non-GAAP total research and development and non-GAAP general and administrative. 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, and depreciation and amortization expense, adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises. 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 (loss) is adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises and the amortization of acquired intangibles. 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 and the amortization of acquired intangibles. Non-GAAP net income (loss) and non-GAAP net income (loss) per share are adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises and the amortization of acquired intangibles. 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. 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.

 

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, 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, risks related to regulatory, legislative and judicial uncertainty in Paylocity’s markets, including the potential repeal or replacement of the Affordable Care Act; 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, such as ACA Enhanced, 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, including but not limited to the assessment of the need for a valuation allowance against its deferred tax position; 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 12, 2016.  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,

 

 

 

2016

 

2017

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

86,496

 

$

101,450

 

Accounts receivable, net

 

1,681

 

2,177

 

Prepaid expenses and other

 

7,409

 

13,094

 

 

 

 

 

 

 

Total current assets before funds held for clients

 

95,586

 

116,721

 

Funds held for clients

 

1,239,622

 

1,170,341

 

 

 

 

 

 

 

Total current assets

 

1,335,208

 

1,287,062

 

Long-term prepaid expenses

 

845

 

1,592

 

Capitalized internal-use software, net

 

11,427

 

16,705

 

Property and equipment, net

 

26,787

 

34,297

 

Intangible assets, net

 

10,419

 

9,277

 

Goodwill

 

6,003

 

6,003

 

 

 

 

 

 

 

Total assets

 

$

1,390,689

 

$

1,354,936

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

1,621

 

$

1,633

 

Accrued expenses

 

24,979

 

27,136

 

 

 

 

 

 

 

Total current liabilities before client fund obligations

 

26,600

 

28,769

 

Client fund obligations

 

1,239,622

 

1,170,341

 

 

 

 

 

 

 

Total current liabilities

 

1,266,222

 

1,199,110

 

Deferred rent

 

4,646

 

9,601

 

Deferred income tax liabilities, net

 

249

 

376

 

 

 

 

 

 

 

Total liabilities

 

$

1,271,117

 

$

1,209,087

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, $0.001 par value, 5,000 authorized, no shares issued and outstanding at June 30, 2016 and March 31, 2017

 

$

 

$

 

Common stock, $0.001 par value, 155,000 shares authorized at June 30, 2016 and March 31, 2017; 51,132 shares issued and outstanding at June 30, 2016 and 51,489 shares issued and outstanding at March 31, 2017

 

51

 

51

 

Additional paid-in capital

 

171,515

 

187,230

 

Accumulated deficit

 

(51,994

)

(41,432

)

Total stockholders’ equity

 

$

119,572

 

$

145,849

 

Total liabilities and stockholders’ equity

 

$

1,390,689

 

$

1,354,936

 

 



 

PAYLOCITY HOLDING CORPORATION

Unaudited Consolidated Statements of Operations

(in thousands, except per share data)

 

 

 

Three months ended
March 31,

 

Nine months ended
March 31,

 

 

 

2016

 

2017

 

2016

 

2017

 

Revenues:

 

 

 

 

 

 

 

 

 

Recurring fees

 

$

66,279

 

$

85,314

 

$

160,374

 

$

212,581

 

Interest income on funds held for clients

 

803

 

1,041

 

1,946

 

2,489

 

Total recurring revenues

 

67,082

 

86,355

 

162,320

 

215,070

 

Implementation services and other

 

3,488

 

3,918

 

8,542

 

8,879

 

Total revenues

 

70,570

 

90,273

 

170,862

 

223,949

 

Cost of revenues:

 

 

 

 

 

 

 

 

 

Recurring revenues

 

18,576

 

22,436

 

47,858

 

62,255

 

Implementation services and other

 

8,633

 

9,646

 

23,646

 

28,569

 

Total cost of revenues

 

27,209

 

32,082

 

71,504

 

90,824

 

Gross profit

 

43,361

 

58,191

 

99,358

 

133,125

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Sales and marketing

 

17,681

 

21,242

 

44,471

 

56,988

 

Research and development

 

6,759

 

6,969

 

18,987

 

21,492

 

General and administrative

 

12,720

 

15,100

 

34,410

 

43,915

 

Total operating expenses

 

37,160

 

43,311

 

97,868

 

122,395

 

Operating income

 

6,201

 

14,880

 

1,490

 

10,730

 

Other income (expense)

 

(83

)

(47

)

214

 

(4

)

Income before income taxes

 

6,118

 

14,833

 

1,704

 

10,726

 

Income tax expense (benefit)

 

(43

)

32

 

143

 

164

 

Net income

 

$

6,161

 

$

14,801

 

$

1,561

 

$

10,562

 

Net income per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.12

 

$

0.29

 

$

0.03

 

$

0.21

 

Diluted

 

$

0.12

 

$

0.27

 

$

0.03

 

$

0.20

 

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

 

 

 

 

 

 

 

 

 

Basic

 

50,962

 

51,447

 

50,865

 

51,353

 

Diluted

 

53,424

 

54,002

 

53,431

 

53,987

 

 

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,

 

 

 

2016

 

2017

 

2016

 

2017

 

Cost of revenue - recurring

 

$

459

 

$

514

 

$

1,317

 

$

1,719

 

Cost of revenue - implementation services and other

 

303

 

373

 

905

 

1,094

 

Sales and marketing

 

1,205

 

1,750

 

3,360

 

5,044

 

Research and development

 

778

 

831

 

2,228

 

2,608

 

General and administrative

 

2,029

 

2,950

 

5,750

 

8,798

 

Total

 

$

4,774

 

$

6,418

 

$

13,560

 

$

19,263

 

 

 



 

PAYLOCITY HOLDING CORPORATION

Unaudited Consolidated Statements of Cash Flows

(in thousands)

 

 

 

Nine Months Ended
March 31,

 

 

 

2016

 

2017

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,561

 

$

10,562

 

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

 

 

 

 

 

Stock-based compensation expense

 

13,212

 

18,695

 

Depreciation and amortization expense

 

9,875

 

14,685

 

Deferred income tax expense

 

113

 

127

 

Provision for doubtful accounts

 

90

 

47

 

Loss on disposal of equipment

 

301

 

225

 

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(700

)

(543

)

Prepaid expenses and other

 

(3,069

)

(1,802

)

Accounts payable

 

(606

)

(145

)

Accrued expenses

 

8,290

 

1,484

 

Net cash provided by operating activities

 

29,067

 

43,335

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Capitalized internal-use software costs

 

(5,807

)

(10,073

)

Purchases of property and equipment

 

(11,746

)

(13,916

)

Payments for acquisitions

 

(483

)

 

Net change in funds held for clients

 

(831,757

)

69,281

 

Net cash provided by (used in) investing activities

 

(849,793

)

45,292

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Net change in client fund obligations

 

831,757

 

(69,281

)

Proceeds from exercise of stock options

 

137

 

 

Proceeds from employee stock purchase plan

 

1,403

 

1,823

 

Taxes paid related to net share settlement of equity awards

 

(4,122

)

(6,215

)

Net cash provided by (used in) financing activities

 

829,175

 

(73,673

)

Net Change in Cash and Cash Equivalents

 

8,449

 

14,954

 

Cash and Cash Equivalents—Beginning of Period

 

81,258

 

86,496

 

Cash and Cash Equivalents—End of Period

 

$

89,707

 

$

101,450

 

Supplemental Disclosure of Non-Cash Investing and Financing Activities

 

 

 

 

 

Build-out allowances received from landlords

 

$

1,888

 

$

 

Purchase of property and equipment, accrued but not paid

 

$

683

 

$

1,714

 

Supplemental Disclosure of Cash Flow Information

 

 

 

 

 

Cash paid for income taxes, net of refunds

 

$

20

 

$

41

 

 



 

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,

 

 

 

2016

 

2017

 

2016

 

2017

 

Reconciliation from gross profit to adjusted gross profit:

 

 

 

 

 

 

 

 

 

Gross profit

 

$

43,361

 

$

58,191

 

$

99,358

 

$

133,125

 

Amortization of capitalized internal-use software costs

 

1,504

 

2,573

 

3,869

 

6,207

 

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

 

762

 

887

 

2,222

 

2,813

 

Adjusted gross profit

 

$

45,627

 

$

61,651

 

$

105,449

 

$

142,145

 

 

 

 

Three months
Ended
March 31,

 

Nine months
Ended
March 31,

 

 

 

2016

 

2017

 

2016

 

2017

 

Reconciliation from total recurring revenues to adjusted recurring gross profit:

 

 

 

 

 

 

 

 

 

Total recurring revenues

 

$

67,082

 

$

86,355

 

$

162,320

 

$

215,070

 

Cost of recurring revenues

 

18,576

 

22,436

 

47,858

 

62,255

 

Recurring gross profit

 

48,506

 

63,919

 

114,462

 

152,815

 

Amortization of capitalized internal-use software costs

 

1,504

 

2,573

 

3,869

 

6,207

 

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

 

459

 

514

 

1,317

 

1,719

 

Adjusted recurring gross profit

 

$

50,469

 

$

67,006

 

$

119,648

 

$

160,741

 

 

 

 

Three months
Ended
March 31,

 

Nine months
Ended
March 31,

 

 

 

2016

 

2017

 

2016

 

2017

 

Reconciliation from operating income to non-GAAP operating income:

 

 

 

 

 

 

 

 

 

Operating income

 

$

6,201

 

$

14,880

 

$

1,490

 

$

10,730

 

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

 

4,774

 

6,418

 

13,560

 

19,263

 

Amortization of acquired intangibles

 

381

 

380

 

1,142

 

1,142

 

Non-GAAP operating income

 

$

11,356

 

$

21,678

 

$

16,192

 

$

31,135

 

 

 

 

Three months
Ended
March 31,

 

Nine months
Ended
March 31,

 

 

 

2016

 

2017

 

2016

 

2017

 

Reconciliation from net income to non-GAAP net income:

 

 

 

 

 

 

 

 

 

Net income

 

$

6,161

 

$

14,801

 

$

1,561

 

$

10,562

 

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

 

4,774

 

6,418

 

13,560

 

19,263

 

Amortization of acquired intangibles

 

381

 

380

 

1,142

 

1,142

 

Non-GAAP net income

 

$

11,316

 

$

21,599

 

$

16,263

 

$

30,967

 

 

 

 

Three months
Ended
March 31,

 

Nine months
Ended
March 31,

 

 

 

2016

 

2017

 

2016

 

2017

 

Calculation of non-GAAP net income per share:

 

 

 

 

 

 

 

 

 

Non-GAAP net income

 

$

11,316

 

$

21,599

 

$

16,263

 

$

30,967

 

Diluted weighted-average number of common shares

 

53,424

 

54,002

 

53,431

 

53,987

 

Non-GAAP net income per share

 

$

0.21

 

$

0.40

 

$

0.30

 

$

0.57

 

 

 

 

Three months
Ended
March 31,

 

Nine months
Ended
March 31,

 

 

 

2016

 

2017

 

2016

 

2017

 

Reconciliation from net income to Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

Net income

 

$

6,161

 

$

14,801

 

$

1,561

 

$

10,562

 

Interest expense

 

 

 

 

 

Income tax expense (benefit)

 

(43

)

32

 

143

 

164

 

Depreciation and amortization

 

3,720

 

5,582

 

9,875

 

14,685

 

EBITDA

 

9,838

 

20,415

 

11,579

 

25,411

 

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

 

4,774

 

6,418

 

13,560

 

19,263

 

Adjusted EBITDA

 

$

14,612

 

$

26,833

 

$

25,139

 

$

44,674

 

 

 

 

Three months
Ended
March 31,

 

Nine months
Ended
March 31,

 

 

 

2016

 

2017

 

2016

 

2017

 

Reconciliation of non-GAAP Sales and Marketing:

 

 

 

 

 

 

 

 

 

Sales and Marketing

 

$

17,681

 

$

21,242

 

$

44,471

 

$

56,988

 

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

 

1,205

 

1,750

 

3,360

 

5,044

 

Non-GAAP Sales and Marketing

 

$

16,476

 

$

19,492

 

$

41,111

 

$

51,944

 

 

 

 

Three months
Ended
March 31,

 

Nine months
Ended
March 31,

 

 

 

2016

 

2017

 

2016

 

2017

 

Reconciliation of non-GAAP Total Research and Development:

 

 

 

 

 

 

 

 

 

Research and Development

 

$

6,759

 

$

6,969

 

$

18,987

 

$

21,492

 

Capitalized internal-use software costs

 

2,032

 

3,794

 

5,807

 

10,073

 

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

 

778

 

831

 

2,228

 

2,608

 

Non-GAAP Total Research and Development

 

$

8,013

 

$

9,932

 

$

22,566

 

$

28,957

 

 

 

 

Three months
Ended
March 31,

 

Nine months
Ended
March 31,

 

 

 

2016

 

2017

 

2016

 

2017

 

Reconciliation of non-GAAP General and Administrative:

 

 

 

 

 

 

 

 

 

General and Administrative

 

$

12,720

 

$

15,100

 

$

34,410

 

$

43,915

 

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

 

2,029

 

2,950

 

5,750

 

8,798

 

Amortization of acquired intangibles

 

381

 

380

 

1,142

 

1,142

 

Non-GAAP General and Administrative

 

$

10,310

 

$

11,770

 

$

27,518

 

$

33,975