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): August 10, 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 August 10, 2017, Paylocity Holding Corporation (the “Company”) issued a press release announcing financial results for the fourth quarter and the full fiscal year 2017, which ended June 30, 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 August 10, 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 5.02 Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers; Compensatory Arrangement of Certain Officers.

 

On August 10, 2017 the Company announced that its Board of Directors appointed Ian J. Rogers, Corporate Controller, to serve as principal accounting officer. The Company appointed Mr. Rogers on August 2, 2017, but delayed the filing of this Form 8-K until the public announcement of such appointment pursuant to the instruction to Item 5.02(c) of Form 8-K.

 

Mr. Rogers, 46, has served as the Company’s Corporate Controller since May 2012. Prior to joining the Company, Mr. Rogers served in various positions and roles within Kraft Foods, Inc., a food and beverage company, from 1996, including as Senior Manager of Operations Finance and Senior Manager of Corporate Accounting. Mr. Rogers also previously served as a Senior Auditor at Ernst & Young LLP, a public accounting and consulting firm prior to 1996. Mr. Rogers earned a B.S. from the University of Illinois at Chicago and an M.B.A. degree from Northwestern University - Kellogg School of Management. He is also a Certified Public Accountant. There are no agreements, arrangements, relationships or transactions between the Company and Mr. Rogers required to be disclosed under Items 401 or 404(a) of Regulation S-K.

 

Item 9.01 Financial Statements and Exhibits.

 

(d) Exhibits.

 

Exhibit No.

 

Description

99.1

 

Press Release issued by Paylocity Holding Corporation dated August 10, 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: August 10, 2017

By:

/s/ Steven R. Beauchamp

 

 

Steven R. Beauchamp

 

 

President and Chief Executive Officer; Acting Chief Financial Officer

 

3



 

EXHIBIT INDEX

 

Exhibit No.

 

Description

99.1

 

Press Release issued by Paylocity Holding Corporation dated August 10, 2017.

 

4


Exhibit 99.1

 

Paylocity Announces Fourth Quarter and Fiscal Year 2017 Financial Results

 

·                  Q4 2017 Total Revenue of $76.1 million, up 27% year-over-year

·                  FY 2017 Total Revenue of $300.0 million, up 30% year-over-year

 

Arlington Heights, IL. — August 10, 2017 — Paylocity Holding Corporation (Nasdaq: PCTY), a cloud-based provider of payroll and human capital management software solutions, today announced financial results for the fourth quarter and full fiscal year 2017, which ended June 30, 2017.

 

“We ended with a strong fourth quarter, allowing us to finish the fiscal year with 30% revenue growth while driving leverage across all of our key financial metrics,” said Steve Beauchamp, President and Chief Executive Officer of Paylocity. “We also continue to realize the benefits of our sustained R&D investment, having announced several additions to our HCM product suite in fiscal 2017, including Expense, Recruiting and the newly released HR Compliance Dashboard.”

 



 

Fourth Quarter 2017 Financial Highlights

 

Revenue:

 

·                  Total revenue was $76.1 million, an increase of 27% from the fourth quarter of fiscal year 2016.

 

·                  Total recurring revenue was $73.4 million, representing 96% of total revenue and an increase of 27% from the fourth quarter of fiscal year 2016.

 

Operating Income (Loss):

 

·                  GAAP operating loss was ($3.4) million, compared to an operating loss of ($5.0) million in the fourth quarter of fiscal year 2016.

 

·                  Non-GAAP operating income was $5.5 million, compared to a non-GAAP operating loss of ($0.0) million in the fourth quarter of fiscal year 2016.

 

Net Income (Loss):

 

·                  GAAP net loss was ($3.8) million. This compares to a net loss of ($5.4) million for the fourth quarter of fiscal year 2016. Net loss per share was ($0.07) for the three months ended June 30, 2017 based on 51.6 million basic and diluted weighted average common shares outstanding. Net loss per share was ($0.11) for the three months ended June 30, 2016, based on 51.1 million basic and diluted weighted average common shares outstanding.

 

·                  Non-GAAP net income was $5.1 million. This compares to non-GAAP net loss of ($0.4) million for the fourth quarter of fiscal year 2016. Non-GAAP net income per share was $0.09 for the three months ended June 30, 2017, based on 54.5 million pro forma diluted weighted average common shares outstanding. Non-GAAP net loss per share was ($0.01) for the three months ended June 30, 2016, based on 51.1 million basic and diluted weighted average common shares outstanding.

 

Adjusted EBITDA:

 

·                  Adjusted EBITDA, a non-GAAP measure, was $11.5 million compared to Adjusted EBITDA of $3.3 million in the fourth quarter of fiscal year 2016.

 



 

Fiscal Year 2017 Financial Highlights

 

Revenue:

 

·                  Total revenue was $300.0 million, an increase of 30% from fiscal year 2016.

 

·                  Total recurring revenue was $288.4 million, representing 96% of total revenue and an increase of 31% from fiscal year 2016.

 

Operating Income (Loss):

 

·                  GAAP operating income was $7.3 million, compared to an operating loss of ($3.6) million in fiscal year 2016.

 

·                  Non-GAAP operating income was $36.6 million, compared to non-GAAP operating income of $16.2 million in fiscal year 2016.

 

Net Income (Loss):

 

·                  GAAP net income was $6.7 million for fiscal year 2017. This compares to a net loss of ($3.9) million for fiscal year 2016. Net income per share was $0.12 for fiscal year 2017, based on 54.1 million diluted weighted average common shares outstanding. For fiscal year 2016 net loss was ($0.08) per share based on 50.9 million basic and diluted weighted average common shares outstanding.

 

·                  Non-GAAP net income was $36.0 million. This compares to non-GAAP net income of $15.9 million in fiscal year 2016. Non-GAAP net income per share was $0.67 for fiscal year 2017 based on 54.1 million diluted weighted-average common shares outstanding. Non-GAAP net income per share was $0.30 for fiscal year 2016, based on 53.5 million pro forma diluted weighted-average common shares outstanding.

 

Adjusted EBITDA:

 

·                  Adjusted EBITDA, a non-GAAP measure, was $56.2 million for fiscal year 2017 compared to Adjusted EBITDA of $28.4 million for fiscal year 2016.

 

Balance Sheet and Cash Flow:

 

·                  Cash and cash equivalents totaled $103.5 million at the end of the year.

 

·                  Cash flow from operations for fiscal year 2017 was $62.0 million compared to $33.0 million for 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 August 10, 2017, Paylocity is issuing guidance for the first quarter and full fiscal year 2018 as indicated below.

 

First Quarter 2018:

 

·                  Total revenue is expected to be in the range of $80.3 million to $81.3 million.

·                  Adjusted EBITDA is expected to be in the range of $12.0 million to $13.0 million.

·                  Non-GAAP net income is expected to be in the range of $5.5 million to $6.5 million, or $0.10 to $0.12 per share, based on approximately 55 million diluted weighted average common shares outstanding.

 

Fiscal Year 2018:

 

·                  Total revenue is expected to be in the range of $368.0 million to $370.0 million.

·                  Adjusted EBITDA is expected to be in the range of $71.0 million to $72.0 million.

·                  Non-GAAP net income is expected to be in the range of $43.0 million to $44.0 million, or $0.78 to $0.80 per share, based on approximately 55 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 fourth quarter and 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 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 46527251. 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. 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 Compliance, 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

Consolidated Balance Sheets

(in thousands, except per share data)

 

 

 

As of June 30,

 

 

 

2016

 

2017

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

86,496

 

$

103,468

 

Accounts receivable, net

 

1,681

 

2,040

 

Prepaid expenses and other

 

7,409

 

14,879

 

 

 

 

 

 

 

Total current assets before funds held for clients

 

95,586

 

120,387

 

Funds held for clients

 

1,239,622

 

942,459

 

 

 

 

 

 

 

Total current assets

 

1,335,208

 

1,062,846

 

Long-term prepaid expenses

 

845

 

1,535

 

Capitalized internal-use software, net

 

11,427

 

17,394

 

Property and equipment, net

 

26,787

 

40,756

 

Intangible assets, net

 

10,419

 

8,907

 

Goodwill

 

6,003

 

6,003

 

 

 

 

 

 

 

Total assets

 

$

1,390,689

 

$

1,137,441

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

1,621

 

$

2,046

 

Accrued expenses

 

24,979

 

30,301

 

 

 

 

 

 

 

Total current liabilities before client fund obligations

 

26,600

 

32,347

 

Client fund obligations

 

1,239,622

 

942,459

 

 

 

 

 

 

 

Total current liabilities

 

1,266,222

 

974,806

 

Deferred rent

 

4,646

 

14,621

 

Deferred income tax liabilities, net

 

249

 

401

 

 

 

 

 

 

 

Total liabilities

 

$

1,271,117

 

$

989,828

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

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

 

$

 

$

 

Common stock, $0.001 par value, 155,000 shares authorized at June 30, 2016 and 2017; 51,132 shares issued and outstanding at June 30, 2016 and 51,738 shares issued and outstanding at June 30, 2017

 

51

 

52

 

Additional paid-in capital

 

171,515

 

192,837

 

Accumulated deficit

 

(51,994

)

(45,276

)

Total stockholders’ equity

 

$

119,572

 

$

147,613

 

Total liabilities and stockholders’ equity

 

$

1,390,689

 

$

1,137,441

 

 



 

PAYLOCITY HOLDING CORPORATION

Consolidated Statements of Operations

(in thousands, except per share data)

 

 

 

For the Three
Months Ended
June 30,

 

For the Years Ended 
June 30,

 

 

 

2016

 

2017

 

2016

 

2017

 

Revenues:

 

 

 

 

 

 

 

 

 

Recurring fees

 

$

57,042

 

$

72,236

 

$

217,416

 

$

284,817

 

Interest income on funds held for clients

 

742

 

1,142

 

2,688

 

3,631

 

Total recurring revenues

 

57,784

 

73,378

 

220,104

 

288,448

 

Implementation services and other

 

2,055

 

2,683

 

10,597

 

11,562

 

Total revenues

 

59,839

 

76,061

 

230,701

 

300,010

 

Cost of revenues:

 

 

 

 

 

 

 

 

 

Recurring revenues

 

18,273

 

23,144

 

66,131

 

85,399

 

Implementation services and other

 

8,308

 

10,019

 

31,954

 

38,588

 

Total cost of revenues

 

26,581

 

33,163

 

98,085

 

123,987

 

Gross profit

 

33,258

 

42,898

 

132,616

 

176,023

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Sales and marketing

 

17,361

 

20,518

 

61,832

 

77,506

 

Research and development

 

7,749

 

7,606

 

26,736

 

29,098

 

General and administrative

 

13,188

 

18,208

 

47,598

 

62,123

 

Total operating expenses

 

38,298

 

46,332

 

136,166

 

168,727

 

Operating income (loss)

 

(5,040

)

(3,434

)

(3,550

)

7,296

 

Other income (expense)

 

(338

)

77

 

(124

)

73

 

Income (loss) before income taxes

 

(5,378

)

(3,357

)

(3,674

)

7,369

 

Income tax expense

 

34

 

487

 

177

 

651

 

Net income (loss)

 

$

(5,412

)

$

(3,844

)

$

(3,851

)

$

6,718

 

Net income (loss) per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.11

)

$

(0.07

)

$

(0.08

)

$

0.13

 

Diluted

 

$

(0.11

)

$

(0.07

)

$

(0.08

)

$

0.12

 

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

 

 

 

 

 

 

 

 

 

Basic

 

51,058

 

51,602

 

50,913

 

51,415

 

Diluted

 

51,058

 

51,602

 

50,913

 

54,057

 

 

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

 

 

 

For the Three
Months Ended
June 30,

 

For the Years Ended 
June 30,

 

 

 

2016

 

2017

 

2016

 

2017

 

Cost of revenue — recurring

 

$

448

 

$

610

 

$

1,765

 

$

2,329

 

Cost of revenue — implementation services and other

 

297

 

379

 

1,202

 

1,473

 

Sales and marketing

 

1,207

 

1,514

 

4,567

 

6,558

 

Research and development

 

714

 

740

 

2,942

 

3,348

 

General and administrative

 

1,973

 

5,288

 

7,723

 

14,086

 

Total

 

$

4,639

 

$

8,531

 

$

18,199

 

$

27,794

 

 



 

PAYLOCITY HOLDING CORPORATION

Consolidated Statements of Cash Flows

(in thousands)

 

 

 

For the Years Ended June 30,

 

 

 

2016

 

2017

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(3,851

)

$

6,718

 

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

Stock-based compensation expense

 

17,563

 

26,734

 

Depreciation and amortization expense

 

13,873

 

21,027

 

Deferred income tax expense

 

150

 

152

 

Provision for doubtful accounts

 

159

 

113

 

Loss on disposal of equipment

 

712

 

253

 

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(725

)

(472

)

Prepaid expenses and other

 

(3,270

)

(2,074

)

Accounts payable

 

72

 

219

 

Accrued expenses

 

8,310

 

6,465

 

Tenant improvement allowance

 

 

2,845

 

Net cash provided by operating activities

 

32,993

 

61,980

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Capitalized internal-use software costs

 

(8,391

)

(13,641

)

Purchases of property and equipment

 

(16,083

)

(21,338

)

Lease allowances used for tenant improvements

 

 

(2,845

)

Payments for acquisitions

 

(483

)

 

Net change in funds held for clients

 

(648,403

)

297,163

 

Net cash provided by (used in) investing activities

 

(673,360

)

259,339

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Net change in client funds obligation

 

648,403

 

(297,163

)

Proceeds from exercise of stock options

 

137

 

34

 

Proceeds from employee stock purchase plan

 

2,991

 

3,677

 

Taxes paid related to net share settlement of equity awards

 

(5,926

)

(11,342

)

Excess tax benefits from stock-based compensation

 

 

447

 

Net cash provided by (used in) financing activities

 

645,605

 

(304,347

)

Net Change in Cash and Cash Equivalents

 

5,238

 

16,972

 

Cash and Cash Equivalents—Beginning of Year

 

81,258

 

86,496

 

Cash and Cash Equivalents—End of Year

 

$

86,496

 

$

103,468

 

Supplemental Disclosure of Non-Cash Investing and Financing Activities

 

 

 

 

 

Build-out allowances received from landlords

 

$

1,888

 

$

 

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

 

$

607

 

$

667

 

Supplemental Disclosure of Cash Flow Information

 

 

 

 

 

Cash paid for income taxes, net of refunds

 

$

3

 

$

28

 

 



 

Paylocity Holding Corporation

Reconciliation of GAAP to non-GAAP Financial Measures

(In thousands except per share data)

 

 

 

Three months
Ended
June 30,

 

For the year
Ended
June 30,

 

 

 

2016

 

2017

 

2016

 

2017

 

Reconciliation from gross profit to adjusted gross profit:

 

 

 

 

 

 

 

 

 

Gross profit

 

$

33,258

 

$

42,898

 

$

132,616

 

$

176,023

 

Amortization of capitalized internal-use software costs

 

1,577

 

3,240

 

5,446

 

9,447

 

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

 

745

 

989

 

2,967

 

3,802

 

Adjusted gross profit

 

$

35,580

 

$

47,127

 

$

141,029

 

$

189,272

 

 

 

 

Three months
Ended
June 30,

 

For the year
Ended
June 30,

 

 

 

2016

 

2017

 

2016

 

2017

 

Reconciliation from total recurring revenues to adjusted recurring gross profit:

 

 

 

 

 

 

 

 

 

Total recurring revenues

 

$

57,784

 

$

73,378

 

$

220,104

 

$

288,448

 

Cost of recurring revenues

 

18,273

 

23,144

 

66,131

 

85,399

 

Recurring gross profit

 

39,511

 

50,234

 

153,973

 

203,049

 

Amortization of capitalized internal-use software costs

 

1,577

 

3,240

 

5,446

 

9,447

 

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

 

448

 

610

 

1,765

 

2,329

 

Adjusted recurring gross profit

 

$

41,536

 

$

54,084

 

$

161,184

 

$

214,825

 

 

 

 

Three months
Ended
June 30,

 

For the year
Ended
June 30,

 

 

 

2016

 

2017

 

2016

 

2017

 

Reconciliation from operating income (loss) to non-GAAP operating income (loss):

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

$

(5,040

)

$

(3,434

)

$

(3,550

)

$

7,296

 

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

 

4,639

 

8,531

 

18,199

 

27,794

 

Amortization of acquired intangibles

 

380

 

370

 

1,522

 

1,512

 

Non-GAAP operating income (loss)

 

$

(21

)

$

5,467

 

$

16,171

 

$

36,602

 

 

 

 

Three months
Ended
June 30,

 

For the year
Ended
June 30,

 

 

 

2016

 

2017

 

2016

 

2017

 

Reconciliation from net income (loss) to non-GAAP net income (loss):

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(5,412

)

$

(3,844

)

$

(3,851

)

$

6,718

 

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

 

4,639

 

8,531

 

18,199

 

27,794

 

Amortization of acquired intangibles

 

380

 

370

 

1,522

 

1,512

 

Non-GAAP net income (loss)

 

$

(393

)

$

5,057

 

$

15,870

 

$

36,024

 

 

 

 

Three months
Ended
June 30,

 

For the year
Ended
June 30,

 

 

 

2016

 

2017

 

2016

 

2017

 

Calculation of non-GAAP net income (loss) per share:

 

 

 

 

 

 

 

 

 

Non-GAAP net income (loss)

 

$

(393

)

$

5,057

 

$

15,870

 

$

36,024

 

Diluted weighted-average number of common shares (pro forma for the year ended June 30, 2016 and three months ended June 30, 2017)

 

51,058

 

54,537

 

53,522

 

54,057

 

Non-GAAP net income (loss) per share

 

$

(0.01

)

$

0.09

 

$

0.30

 

$

0.67

 

 

 

 

 

 

 

 

 

Three months
Ended
June 30,

 

For the year
Ended
June 30,

 

 

 

2016

 

2017

 

2016

 

2017

 

Reconciliation from diluted weighted-average number of common shares as reported to pro forma diluted weighted average number of common shares

 

 

 

 

 

 

 

 

 

Diluted weighted-average number of common shares, as reported

 

51,058

 

51,602

 

50,913

 

54,057

 

Weighted-average effect of potentially dilutive shares

 

 

2,935

 

2,609

 

 

Pro forma diluted weighted-average number of common shares

 

51,058

 

54,537

 

53,522

 

54,057

 

 

 

 

Three months
Ended
June 30,

 

For the year
Ended
June 30,

 

 

 

2016

 

2017

 

2016

 

2017

 

Reconciliation from net income (loss) to Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(5,412

)

$

(3,844

)

$

(3,851

)

$

6,718

 

Interest expense

 

 

 

 

 

Income tax expense

 

34

 

487

 

177

 

651

 

Depreciation and amortization expense

 

3,998

 

6,342

 

13,873

 

21,027

 

EBITDA

 

(1,380

)

2,985

 

10,199

 

28,396

 

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

 

4,639

 

8,531

 

18,199

 

27,794

 

Adjusted EBITDA

 

$

3,259

 

$

11,516

 

$

28,398

 

$

56,190

 

 



 

 

 

Three months
Ended
June 30,

 

For the year
Ended
June 30,

 

 

 

2016

 

2017

 

2016

 

2017

 

Reconciliation of non-GAAP Sales and Marketing:

 

 

 

 

 

 

 

 

 

Sales and Marketing

 

$

17,361

 

$

20,518

 

$

61,832

 

$

77,506

 

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

 

1,207

 

1,514

 

4,567

 

6,558

 

Non-GAAP Sales and Marketing

 

$

16,154

 

$

19,004

 

$

57,265

 

$

70,948

 

 

 

 

Three months
Ended
June 30,

 

For the year
Ended
June 30,

 

 

 

2016

 

2017

 

2016

 

2017

 

Reconciliation of non-GAAP Total Research and Development:

 

 

 

 

 

 

 

 

 

Research and Development

 

$

7,749

 

$

7,606

 

$

26,736

 

$

29,098

 

Capitalized internal-use software costs

 

2,584

 

3,568

 

8,391

 

13,641

 

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

 

714

 

740

 

2,942

 

3,348

 

Non-GAAP Total Research and Development

 

$

9,619

 

$

10,434

 

$

32,185

 

$

39,391

 

 

 

 

Three months
Ended
June 30,

 

For the year
Ended
June 30,

 

 

 

2016

 

2017

 

2016

 

2017

 

Reconciliation of non-GAAP General and Administrative:

 

 

 

 

 

 

 

 

 

General and Administrative

 

$

13,188

 

$

18,208

 

$

47,598

 

$

62,123

 

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

 

1,973

 

5,288

 

7,723

 

14,086

 

Amortization of acquired intangibles

 

380

 

370

 

1,522

 

1,512

 

Non-GAAP General and Administrative

 

$

10,835

 

$

12,550

 

$

38,353

 

$

46,525