Try our mobile app

Published: 2021-08-05 00:00:00 ET
<<<  go to PCTY company page
HTTP/1.1 200 OK HTTP/1.1 200 OK X-Crawlera-Slave: 154.53.74.161:8800 X-Crawlera-Version: 1.60.1 accept-ranges: bytes content-type: text/html last-modified: Thu, 05 Aug 2021 20:23:09 GMT server: AmazonS3 x-amz-id-2: Z4+E0a8l0CUP2O4n+/LcIV59NrajLpArkfvNsvd2rD+ZXOowZRz0s/EoqUECsLsrWP815hehy1c= x-amz-meta-mode: 33188 x-amz-meta-s3cmd-attrs: uid:504/gname:fitrprnt/uname:fitrprnt/gid:504/mode:33184/mtime:1628194985/atime:1628194985/md5:edc11e8128139116951bc1fca50b7fc8/ctime:1628194986 x-amz-replication-status: COMPLETED x-amz-request-id: 0720ZMEYPSZA6BAQ x-amz-version-id: mkBhCuWcOf_TnVhID6HhfaP0sdlVyxp8 x-content-type-options: nosniff x-frame-options: SAMEORIGIN x-xss-protection: 1; mode=block x-akamai-transformed: 9 16985 0 pmb=mTOE,2 expires: Fri, 07 Apr 2023 07:41:02 GMT cache-control: max-age=0, no-cache, no-store pragma: no-cache date: Fri, 07 Apr 2023 07:41:02 GMT vary: Accept-Encoding akamai-x-true-ttl: -1 strict-transport-security: max-age=31536000 ; includeSubDomains ; preload set-cookie: ak_bmsc=8CAA12937781FEFBE0476759B993E38A~000000000000000000000000000000~YAAQE1LIF5pnrFmHAQAAZ2CpWhPssoO+rW1riSSUjTn21KRS3Zm/CHjY9a/RYV32lpovP1ryWDFFYIrIjtBGNnC/qX+HvC4VvLsW6PsRIJ7tIeGODOhJI9HGIfDrcswoLbDyaDKh/Mjkwa0IwWQxQDO3US+F0adDBH4a2Zh24i5PHqNTIIswyIe+o8QYEpxZzMvnKUwiy8MUG8l9DWXB7RxgB5Y30Rtn2l6ZTAPrjT1SYcEXE63E9h8btqfLrhydbYxIGVsRtiFTYLfMq06iRSQXAFasbSuNV65eXQjlmigRR0+NG815woxLU1IyHRe36+xEcqP9xeeN3lCKsfBUGTIlfu6L1ciHf+iNjLOhX8SB0oz63DINtiz6/Q4kFpNh3maKX9zgKg==; Domain=.sec.gov; Path=/; Expires=Fri, 07 Apr 2023 09:41:02 GMT; Max-Age=7200; HttpOnly set-cookie: bm_mi=B46A601104273803BE629042CA73FE81~YAAQE1LIF5tnrFmHAQAAZ2CpWhPjK1UBoL1+/Vi3t49pZxpDDronH44p28Q2DpjzdYcCQWHES8mwAiiuQNhFzVMZSsYTjswKx5IE+dhZJFm+OI1/qeRUHCGkiNczvBnOUYEZPOFxDNhmZ4k5r2KRi0EES4e8a2iXbxUboY+a7ACBS/uB1+97SEpenkb3eq7QYbRLzmgeAN4AuZ6D3fWnsw72jeanoGR4SvuWfMtvTBS/5l7pAwlJAPF3ZIw0Da5AHH9koJKZUAR2Q/dgfbsmq5Sh/AT40ry9p/i5hg2jJ1xsa9O/fKPd2PVEfmnh6zp43CF9RabY3RnMJMwSTiN0c+NQg8uPtlPAyfa1+6ZTwZWLSbN40iyO5sqUYT/Q+F3lQ8DOYJQIPOfjCi45uhaWvA==~1; Domain=.sec.gov; Path=/; Expires=Fri, 07 Apr 2023 07:41:02 GMT; Max-Age=0; Secure Transfer-Encoding: chunked Proxy-Connection: close Connection: close EX-99.1 2 tm2123900d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

 

press release

 

Paylocity Announces Fourth Quarter and Full Fiscal Year 2021 Financial Results

 

Q4 2021 Recurring & Other Revenue of $166.5 million, up 29% year-over-year
Q4 2021 Total Revenue of $167.5 million, up 28% year-over-year
FY 2021 Recurring & Other Revenue of $631.7 million, up 16% year-over-year
FY 2021 Total Revenue of $635.6 million, up 13% year-over-year

 

SCHAUMBURG, IL. – August 5, 2021 – Paylocity Holding Corporation (Nasdaq: PCTY), a leading provider of cloud-based HR and payroll software solutions, today announced financial results for the fourth quarter and full fiscal year 2021, which ended June 30, 2021.

 

“Against the backdrop of the COVID-19 pandemic, we had a solid fiscal 21, which included 16% recurring and other revenue growth and strong momentum across the business as we head into fiscal 22,” said Steve Beauchamp, Chief Executive Officer of Paylocity. “Our products focused on the Modern Workforce, including Community, Surveys, Premium Video and Learning Management, have all seen significant increases in utilization during fiscal 21 as our value proposition of providing the most modern and comprehensive product suite in the industry continues to resonate in the marketplace. I’m also very pleased with the momentum and overall execution of our sales team across all market segments, which is helping to drive Q1 and full fiscal 22 revenue guidance to growth levels that we haven’t seen in a number of years.” 

 

 

 

 

Key Recent Achievements

 

·FY 2021 Recurring & Other Revenue of $631.7 million, up 16% year-over-year

 

·FY 2021 Total Revenue of $635.6 million, up 13% year-over-year

 

·FY 2021 GAAP net income of $70.8 million and $1.26 per diluted share
   
·FY 2021 Adjusted EBITDA, a non-GAAP measure, of $170.0 million or 26.7% of revenue
   
·Ending FY 2021 cash, cash equivalents and invested corporate cash balance of $206.7 million
   
·Acquisition of Samepage, an all-in-one team collaboration solution that includes task management, file sharing, and real-time document collaboration, completed in November 2020
   
·Launch of the Paylocity Corporate Social Responsibility webpage to provide greater visibility into our Environmental, Social and Governance (ESG) efforts and the corresponding impact on our employees, clients and local communities

 

Fourth Quarter Fiscal 2021 Financial Highlights

 

Revenue:

 

·Total revenue was $167.5 million, an increase of 28% from the fourth quarter of fiscal year 2020.
   
·Recurring & other revenue was $166.5 million, representing 99% of total revenue and an increase of 29% from the fourth quarter of fiscal year 2020.

 

Operating Income:

 

·GAAP operating income was $9.1 million and Non-GAAP operating income was $27.4 million in the fourth quarter of fiscal year 2021.

 

Net Income:

 

·GAAP net income was $11.9 million or $0.21 per share for the three months ended June 30, 2021 based on 56.4 million diluted weighted average common shares outstanding.

 

Adjusted EBITDA:

 

·Adjusted EBITDA, a non-GAAP measure, was $37.3 million in the fourth quarter of fiscal year 2021.

 

 

 

 

Fiscal Year 2021 Financial Highlights

 

Revenue:

 

·Total revenue was $635.6 million, an increase of 13% from fiscal year 2020.
   
·Recurring & other revenue was $631.7 million, representing 99% of total revenue and an increase of 16% from fiscal year 2020 recurring & other revenue.

 

Operating Income:

 

·GAAP operating income was $58.0 million and non-GAAP operating income was $130.8 million in fiscal year 2021.

 

Net Income:

 

·GAAP net income was $70.8 million or $1.26 per share for fiscal year 2021, based on 56.3 million diluted weighted average common shares outstanding.

 

Adjusted EBITDA:

 

·Adjusted EBITDA, a non-GAAP measure, was $170.0 million for fiscal year 2021.

 

Balance Sheet and Cash Flow:

 

·Cash, cash equivalents and invested corporate cash totaled $206.7 million at the end of the year.
   
·Cash flow from operations for fiscal year 2021 was $124.9 million compared to $112.7 million for fiscal year 2020.
   
·Free cash flow, a non-GAAP measure, was $86.8 million or 13.7% of revenue for fiscal year 2021.

 

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 5, 2021, Paylocity is issuing guidance for the first quarter and full fiscal year 2022 as indicated below.

 

First Quarter 2022:

 

·Total revenue is expected to be in the range of $171.5 million to $175.5 million, which represents approximately 26% – 29% growth over fiscal 2021 first quarter revenue.
   
·Adjusted EBITDA, a non-GAAP measure, is expected to be in the range of $37.8 million to $40.8 million.

 

Fiscal Year 2022:

 

·Total revenue is expected to be in the range of $790.0 million to $795.0 million, which represents approximately 25% growth over fiscal year 2021 revenue.
   
·Adjusted EBITDA, a non-GAAP measure, is expected to be in the range of $209.5 million to $213.5 million.

 

We are unable to reconcile forward-looking non-GAAP Adjusted EBITDA to its directly comparable GAAP financial measure 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 full fiscal year 2021 results at 4:30 p.m. Central Time today (5:30 p.m. 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 1946417. A replay of the call will be available and archived via webcast at www.paylocity.com.

 

 

 

 

About Paylocity

 

Paylocity is a leading provider of cloud-based HR and payroll software solutions headquartered in Schaumburg, IL. Founded in 1997 and publicly traded since 2014, Paylocity offers an intuitive, easy-to-use product suite that helps businesses tackle today’s challenges while moving them toward the promise of tomorrow. Known for its unique culture and consistently recognized as one of the best places to work, Paylocity accompanies its clients on the journey to create great workplaces and help people achieve their best through automation, data-driven insights, and engagement. For more information, 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, 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 and other items as described later in this release. Adjusted gross profit is 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 and other items as described later in this release. 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 and other items as described later in this release. 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 and other items as described later in this release, including 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. 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 and acquisition-related costs. 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.

 

 

 

 

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 the ongoing impact of the novel coronavirus disease (“COVID-19”) on the U.S. economy, including reductions in interest rates, business disruptions, reductions in employment and an increase in business failures that have occurred or may occur in the future; the continuing impact of COVID-19 on Paylocity’s employees and clients and Paylocity’s ability to provide services to its clients and respond to their needs; 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 7, 2020. 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, including events relating to the COVID-19 pandemic and its severity, duration and ultimate impact, 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, 
   2020   2021 
Assets        
Current assets:          
Cash and cash equivalents  $250,851   $202,287 
Corporate investments   34,556    4,456 
Accounts receivable, net   4,923    6,267 
Deferred contract costs   32,332    44,230 
Prepaid expenses and other   13,188    15,966 
Total current assets before funds held for clients   335,850    273,206 
Funds held for clients   1,327,304    1,759,677 
Total current assets   1,663,154    2,032,883 
Capitalized internal-use software, net   36,501    45,018 
Property and equipment, net   66,737    59,835 
Operating lease right-of-use assets   48,658    43,984 
Intangible assets, net   13,360    13,027 
Goodwill   21,655    33,650 
Long-term deferred contract costs   125,711    170,663 
Long-term prepaid expenses and other   4,917    4,223 
Deferred income tax assets   4,955    11,602 
Total assets  $1,985,648   $2,414,885 
Liabilities and Stockholders’ Equity          
Current liabilities:          
Accounts payable  $1,755   $4,230 
Accrued expenses   79,881    103,109 
Total current liabilities before client fund obligations   81,636    107,339 
Client fund obligations   1,327,304    1,759,677 
Total current liabilities   1,408,940    1,867,016 
Long-term debt   100,000     
Long-term operating lease liabilities   73,299    67,201 
Other long-term liabilities   1,747    1,958 
Deferred income tax liabilities   8,754    1,780 
Total liabilities  $1,592,740   $1,937,955 
Stockholders’ equity:          
Preferred stock, $0.001 par value, 5,000 authorized, no shares issued and outstanding at June 30, 2020 and June 30, 2021  $   $ 
Common stock, $0.001 par value, 155,000 shares authorized at June 30, 2020 and June 30, 2021; 53,792 shares issued and outstanding at June 30, 2020 and 54,594 shares issued and outstanding at June 30, 2021   54    55 
Additional paid-in capital   227,907    241,718 
Retained earnings   164,272    235,091 
Accumulated other comprehensive income   675    66 
Total stockholders' equity  $392,908   $476,930 
Total liabilities and stockholders’ equity  $1,985,648   $2,414,885 

 

 

 

 

PAYLOCITY HOLDING CORPORATION

Consolidated Statements of Operations and Comprehensive Income

(in thousands, except per share data)

 

   Three Months Ended   For the Years Ended 
   June 30,   June 30, 
   2020   2021   2020   2021 
Revenues:                
Recurring and other revenue  $129,264   $166,530   $546,212   $631,725 
Interest income on funds held for clients   1,325    921    15,117    3,902 
Total revenues   130,589    167,451    561,329    635,627 
Cost of revenues   45,875    59,050    182,010    219,298 
Gross profit   84,714    108,401    379,319    416,329 
Operating expenses:                    
Sales and marketing   33,083    46,304    145,134    161,808 
Research and development   17,350    20,264    62,766    76,707 
General and administrative   27,965    32,733    105,248    119,771 
Total operating expenses   78,398    99,301    313,148    358,286 
Operating income   6,316    9,100    66,171    58,043 
Other income (expense)   (247)   (96)   947    (939)
Income before income taxes   6,069    9,004    67,118    57,104 
Income tax expense (benefit)   1,119    (2,879)   2,663    (13,715)
Net income  $4,950   $11,883   $64,455   $70,819 
Other comprehensive income (loss), net of tax   777    (73)   563    (609)
Comprehensive income  $5,727   $11,810   $65,018   $70,210 
Net income per share:                    
Basic  $0.09   $0.22   $1.20   $1.30 
Diluted  $0.09   $0.21   $1.15   $1.26 
Weighted-average shares used in computing net income per share:                    
Basic   53,731    54,533    53,547    54,318 
Diluted   55,970    56,351    55,807    56,305 

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises for each of the three and twelve months ended June 30 are included in the above line items:

 

   Three Months Ended June 30,  For the Years Ended June 30, 
   2020   2021  2020   2021 
Cost of revenues  $1,605   $1,947  $6,217   $8,348 
Sales and marketing   3,215    4,057   14,494    16,425 
Research and development   2,299    2,745   7,855    11,022 
General and administrative   6,374    7,977   21,798    31,264 
Total stock-based compensation expense  $13,493   $16,726  $50,364   $67,059 

 

 

 

 

 

PAYLOCITY HOLDING CORPORATION

Consolidated Statements of Cash Flows

(in thousands)

 

   For the Years Ended June 30, 
   2019   2020   2021 
Cash flows from operating activities:               
Net income  $53,823   $64,455   $70,819 
Adjustments to reconcile net income to net cash provided by operating activities:               
Stock-based compensation expense   38,765    47,493    63,052 
Depreciation and amortization expense   34,564    37,913    42,972 
Deferred income tax expense (benefit)   4,134    2,754    (13,642)
Provision for credit losses   283    309    316 
Net accretion of discounts and amortization of premiums on available-for-sale securities   (2,230)   (1,836)   347 
Amortization of debt issuance costs       154    171 
Other   454    395    632 
Changes in operating assets and liabilities:               
Accounts receivable   (1,188)   (732)   (1,654)
Deferred contract costs   (34,992)   (54,944)   (56,850)
Prepaid expenses and other   389    (196)   (4,004)
Accounts payable   (75)   (806)   2,394 
Accrued expenses and other   13,625    17,696    20,297 
Tenant improvement allowance   7,480         
Net cash provided by operating activities   115,032    112,655    124,850 
Cash flows from investing activities:               
Purchases of available-for-sale securities and other   (250,685)   (400,343)    
Proceeds from sales and maturities of available-for-sale securities   246,243    410,593    101,467 
Capitalized internal-use software costs   (20,142)   (25,715)   (28,594)
Purchases of property and equipment   (11,280)   (16,578)   (9,461)
Lease allowances used for tenant improvements   (7,480)        
Acquisition of business, net of cash acquired       (16,714)   (14,992)
Net cash provided by (used in) investing activities   (43,344)   (48,757)   48,420 
Cash flows from financing activities:               
Net change in client fund obligations   168,855    (67,165)   432,373 
Borrowings under credit facility       100,000     
Repayment of credit facility           (100,000)
Payment of contingent consideration   (1,000)        
Repurchases of common shares   (34,991)        
Proceeds from exercise of stock options   85        146 
Proceeds from employee stock purchase plan   5,982    8,901    12,214 
Taxes paid related to net share settlement of equity awards   (24,207)   (38,943)   (64,191)
Payment of debt issuance costs       (701)   (64)
Net cash provided by financing activities   114,724    2,092    280,478 
Net change in cash, cash equivalents and funds held for clients' cash and cash equivalents   186,412    65,990    453,748 
Cash, cash equivalents and funds held for clients' cash and cash equivalents—beginning of year   1,239,731    1,426,143    1,492,133 
Cash, cash equivalents and funds held for clients' cash and cash equivalents—end of year  $1,426,143   $1,492,133   $1,945,881 
Supplemental Disclosure of Non-Cash Investing and Financing Activities               
Build-out allowances received from landlords  $1,264   $   $ 
Purchases of property and equipment and internal-use software, accrued but not paid  $4,260   $164   $581 
Liabilities assumed for acquisition  $   $674   $281 
Supplemental Disclosure of Cash Flow Information               
Cash paid for interest  $   $438   $870 
Cash paid (refunds received) for income taxes  $412   $84   $(136)
Reconciliation of cash, cash equivalents and funds held for clients' cash and cash equivalents to the Consolidated Balance Sheets               
Cash and cash equivalents  $132,476   $250,851   $202,287 
Funds held for clients' cash and cash equivalents   1,293,667    1,241,282    1,743,594 
Total cash, cash equivalents and funds held for clients' cash and cash equivalents  $1,426,143   $1,492,133   $1,945,881 

 

 

 

 

Paylocity Holding Corporation

Reconciliation of GAAP to non-GAAP Financial Measures

(In thousands except per share data)

 

   Three Months   For the Year 
   Ended   Ended 
   June 30,   June 30, 
   2020   2021   2020   2021 
Reconciliation from Gross profit to Adjusted gross profit:                    
Gross profit  $84,714   $108,401   $379,319   $416,329 
Amortization of capitalized internal-use software costs   5,188    5,954    19,261    23,227 
Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises   1,605    1,947    6,217    8,348 
Adjusted gross profit  $91,507   $116,302   $404,797   $447,904 

 

   Three Months   For the Year 
   Ended   Ended 
   June 30,   June 30, 
   2020   2021   2020   2021 
Reconciliation from Operating income to Non-GAAP operating income:                    
Operating income  $6,316   $9,100   $66,171   $58,043 
Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises   13,493    16,726    50,364    67,059 
Amortization of acquired intangibles   835    1,028    2,523    3,840 
Other items (1)   738    514    3,685    1,891 
Non-GAAP operating income  $21,382   $27,368   $122,743   $130,833 

 

   Three Months   For the Year 
   Ended   Ended 
   June 30,   June 30, 
   2020   2021   2020   2021 
Reconciliation from Net income to Non-GAAP net income:                    
Net income  $4,950   $11,883   $64,455   $70,819 
Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises   13,493    16,726    50,364    67,059 
Amortization of acquired intangibles   835    1,028    2,523    3,840 
Other items (1)   738    514    3,685    1,891 
Income tax effect on adjustments (2)   (2,223)   (4,212)   (16,389)   (24,814)
Non-GAAP net income  $17,793   $25,939   $104,638   $118,795 

 

   Three Months   For the Year 
   Ended   Ended 
   June 30,   June 30, 
   2020   2021   2020   2021 
Calculation of Non-GAAP net income per share:                    
Non-GAAP net income  $17,793   $25,939   $104,638   $118,795 
Diluted weighted-average number of common shares   55,970    56,351    55,807    56,305 
Non-GAAP net income per share  $0.32   $0.46   $1.87   $2.11 

 

 

 

 

 

   Three Months   For the Year 
   Ended   Ended 
   June 30,   June 30, 
   2020   2021   2020   2021 
Reconciliation from Net income to Adjusted EBITDA:                    
Net income  $4,950   $11,883   $64,455   $70,819 
Interest expense   405    107    695    1,002 
Income tax expense (benefit)   1,119    (2,879)   2,663    (13,715)
Depreciation and amortization expense   10,081    10,902    37,913    42,972 
EBITDA   16,555    20,013    105,726    101,078 
Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises   13,493    16,726    50,364    67,059 
Other items (1)   738    514    3,685    1,891 
Adjusted EBITDA  $30,786   $37,253   $159,775   $170,028 

 

   Three Months   For the Year 
   Ended   Ended 
   June 30,   June 30, 
   2020   2021   2020   2021 
Reconciliation of Non-GAAP Sales and Marketing:                    
Sales and marketing  $33,083   $46,304   $145,134   $161,808 
Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises   3,215    4,057    14,494    16,425 
Non-GAAP sales and marketing  $29,868   $42,247   $130,640   $145,383 

 

   Three Months   For the Year 
   Ended   Ended 
   June 30,   June 30, 
   2020   2021   2020   2021 
Reconciliation of Non-GAAP total Research and Development:                    
Research and development  $17,350   $20,264   $62,766   $76,707 
Capitalized internal-use software costs   6,502    6,930    25,715    28,594 
Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises   2,299    2,745    7,855    11,022 
Other items (3)   228    159    228    759 
Non-GAAP total research and development  $21,325   $24,290   $80,398   $93,520 

 

   Three Months   For the Year 
   Ended   Ended 
   June 30,   June 30, 
   2020   2021   2020   2021 
Reconciliation of Non-GAAP General and Administrative:                    
General and administrative  $27,965   $32,733   $105,248   $119,771 
Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises   6,374    7,977    21,798    31,264 
Amortization of acquired intangibles   835    1,028    2,523    3,840 
Other items (1)   510    355    3,457    1,132 
Non-GAAP general and administrative  $20,246   $23,373   $77,470   $83,535 
                     

 

 

   For the Year 
   Ended 
   June 30, 
   2020   2021 
Reconciliation of Free Cash Flow:          
Net cash provided by operating activities  $112,655   $124,850 
Capitalized internal-use software costs   (25,715)   (28,594)
Purchases of property and equipment   (16,578)   (9,461)
Free Cash Flow  $70,362   $86,795 

 

(1)  Represents nonrecurring costs including acquisition-related and lease exit costs. Also includes the settlement of a certain legal matter and related litigation costs during the year ended June 30, 2020. 

 

(2)  Includes the income tax effect on non-GAAP net income adjustments related to stock-based compensation expense and employer payroll taxes related to stock releases and option exercises, amortization of acquired intangibles and other items.

 

(3)  Represents certain nonrecurring acquisition-related costs.