Form 8-K |
HEALTHEQUITY, INC. | ||
Delaware | 7389 | 52-2383166 | ||
(State or other jurisdiction of incorporation or organization) | (Primary Standard Industrial Classification Code Number) | (I.R.S. Employer Identification Number) |
HEALTHEQUITY, INC. | |||
Date: September 4, 2018 | By: | /s/ Darcy Mott | |
Name: | Darcy Mott | ||
Title: | Executive Vice President and Chief Financial Officer |
• | Revenue of $71.1 million, an increase of 25% compared to Q2 FY18. |
• | Net income of $22.5 million, an increase of 33% compared to Q2 FY18. |
• | Net income per diluted share of $0.36 compared to $0.27 in Q2 FY18. |
• | Non-GAAP net income per diluted share of $0.34 compared to $0.21 in Q2 FY18. |
• | Adjusted EBITDA of $31.8 million, an increase of 33% compared to Q2 FY18. |
• | HSA Members of 3.6 million, an increase of 23% compared to Q2 FY18. |
• | Total Custodial Assets of $7.0 billion, an increase of 31% compared to Q2 FY18. |
• | Service revenue of $24.9 million, an increase of 9% compared to Q2 FY18. |
• | Custodial revenue of $30.7 million, an increase of 44% compared to Q2 FY18. |
• | Interchange revenue of $15.4 million, an increase of 21% compared to Q2 FY18. |
• | Custodial Cash Assets of $5.5 billion, an increase of 23% compared to July 31, 2017; and |
• | Custodial Investment Assets of $1.5 billion, an increase of 72% compared to July 31, 2017. |
• | our ability to compete effectively in a rapidly evolving healthcare industry; |
• | our dependence on the continued availability and benefits of tax-advantaged health savings accounts; |
• | the significant competition we face and may face in the future, including from those with greater resources than us; |
• | cybersecurity breaches of our platform and other data interruptions, including resulting costs and liabilities, reputational damage and loss of business; |
• | the current uncertain healthcare environment, including changes in healthcare programs and expenditures and related regulations; |
• | our ability to comply with current and future privacy, healthcare, tax, investment advisor and other laws applicable to our business; |
• | our reliance on partners and third party vendors for distribution and important services; |
• | our ability to successfully identify, acquire and integrate additional portfolio purchases or acquisition targets; |
• | our ability to develop and implement updated features for our platform and successfully manage our growth; |
• | our ability to protect our brand and other intellectual property rights; and |
• | our reliance on our management team and key team members. |
(in thousands, except par value) | July 31, 2018 | January 31, 2018 | |||||
Assets | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 261,808 | $ | 199,472 | |||
Marketable securities, at fair value | 41,109 | 40,797 | |||||
Total cash, cash equivalents and marketable securities | 302,917 | 240,269 | |||||
Accounts receivable, net of allowance for doubtful accounts as of July 31, 2018 and January 31, 2018 of $288 and $208, respectively | 24,906 | 21,602 | |||||
Inventories | 163 | 215 | |||||
Other current assets | 11,727 | 3,310 | |||||
Total current assets | 339,713 | 265,396 | |||||
Property and equipment, net | 8,869 | 7,836 | |||||
Intangible assets, net | 82,277 | 83,635 | |||||
Goodwill | 4,651 | 4,651 | |||||
Deferred tax asset | 1,038 | 5,461 | |||||
Other assets | 18,054 | 2,180 | |||||
Total assets | $ | 454,602 | $ | 369,159 | |||
Liabilities and stockholders’ equity | |||||||
Current liabilities | |||||||
Accounts payable | $ | 1,769 | $ | 2,420 | |||
Accrued compensation | 9,723 | 12,549 | |||||
Accrued liabilities | 5,577 | 5,521 | |||||
Total current liabilities | 17,069 | 20,490 | |||||
Long-term liabilities | |||||||
Other long-term liabilities | 2,693 | 2,395 | |||||
Deferred tax liability | 2,221 | — | |||||
Total long-term liabilities | 4,914 | 2,395 | |||||
Total liabilities | 21,983 | 22,885 | |||||
Commitments and contingencies | |||||||
Stockholders’ equity | |||||||
Preferred stock, $0.0001 par value, 100,000 shares authorized, no shares issued and outstanding as of July 31, 2018 and January 31, 2018, respectively | — | — | |||||
Common stock, $0.0001 par value, 900,000 shares authorized, 62,251 and 60,825 shares issued and outstanding as of July 31, 2018 and January 31, 2018, respectively | 6 | 6 | |||||
Additional paid-in capital | 289,568 | 261,237 | |||||
Accumulated other comprehensive loss | — | (269 | ) | ||||
Accumulated earnings | 143,045 | 85,300 | |||||
Total stockholders’ equity | 432,619 | 346,274 | |||||
Total liabilities and stockholders’ equity | $ | 454,602 | $ | 369,159 |
(in thousands, except per share data) | Three months ended July 31, | Six months ended July 31, | |||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Revenue: | |||||||||||||||
Service revenue | $ | 24,935 | $ | 22,809 | $ | 49,756 | $ | 45,296 | |||||||
Custodial revenue | 30,715 | 21,285 | 59,149 | 40,604 | |||||||||||
Interchange revenue | 15,417 | 12,785 | 32,066 | 26,400 | |||||||||||
Total revenue | 71,067 | 56,879 | 140,971 | 112,300 | |||||||||||
Cost of revenue: | |||||||||||||||
Service costs | 17,199 | 14,998 | 35,246 | 30,573 | |||||||||||
Custodial costs | 3,502 | 2,785 | 6,941 | 5,586 | |||||||||||
Interchange costs | 3,791 | 3,294 | 7,853 | 6,598 | |||||||||||
Total cost of revenue | 24,492 | 21,077 | 50,040 | 42,757 | |||||||||||
Gross profit | 46,575 | 35,802 | 90,931 | 69,543 | |||||||||||
Operating expenses: | |||||||||||||||
Sales and marketing | 7,243 | 5,194 | 14,103 | 9,815 | |||||||||||
Technology and development | 8,398 | 6,797 | 16,377 | 13,039 | |||||||||||
General and administrative | 7,893 | 6,234 | 15,400 | 12,102 | |||||||||||
Amortization of acquired intangible assets | 1,478 | 1,082 | 2,948 | 2,165 | |||||||||||
Total operating expenses | 25,012 | 19,307 | 48,828 | 37,121 | |||||||||||
Income from operations | 21,563 | 16,495 | 42,103 | 32,422 | |||||||||||
Other expense: | |||||||||||||||
Other expense, net | (75 | ) | (38 | ) | (76 | ) | (128 | ) | |||||||
Total other expense | (75 | ) | (38 | ) | (76 | ) | (128 | ) | |||||||
Income before income taxes | 21,488 | 16,457 | 42,027 | 32,294 | |||||||||||
Income tax provision (benefit) | (1,029 | ) | (489 | ) | (3,067 | ) | 1,319 | ||||||||
Net income | $ | 22,517 | $ | 16,946 | $ | 45,094 | $ | 30,975 | |||||||
Net income per share: | |||||||||||||||
Basic | $ | 0.36 | $ | 0.28 | $ | 0.73 | $ | 0.52 | |||||||
Diluted | $ | 0.36 | $ | 0.27 | $ | 0.72 | $ | 0.50 | |||||||
Weighted-average number of shares used in computing net income per share: | |||||||||||||||
Basic | 61,880 | 60,173 | 61,531 | 59,955 | |||||||||||
Diluted | 63,397 | 61,765 | 63,060 | 61,604 | |||||||||||
Comprehensive income: | |||||||||||||||
Net income | $ | 22,517 | $ | 16,946 | $ | 45,094 | $ | 30,975 | |||||||
Other comprehensive loss: | |||||||||||||||
Unrealized loss on available-for-sale marketable securities, net of tax | — | (4 | ) | — | (30 | ) | |||||||||
Comprehensive income | $ | 22,517 | $ | 16,942 | $ | 45,094 | $ | 30,945 |
Six months ended July 31, | |||||||
(in thousands) | 2018 | 2017 | |||||
Cash flows from operating activities: | |||||||
Net income | $ | 45,094 | $ | 30,975 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 8,916 | 7,136 | |||||
Unrealized losses on marketable securities and other | 86 | 27 | |||||
Deferred taxes | 2,351 | 4,699 | |||||
Stock-based compensation | 9,727 | 6,803 | |||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | (3,304 | ) | (3,873 | ) | |||
Inventories | 52 | 253 | |||||
Other assets | (6,973 | ) | (4,073 | ) | |||
Accounts payable | (837 | ) | (1,495 | ) | |||
Accrued compensation | (2,826 | ) | (2,202 | ) | |||
Accrued liabilities | 56 | 900 | |||||
Other long-term liabilities | 298 | 611 | |||||
Net cash provided by operating activities | 52,640 | 39,761 | |||||
Cash flows from investing activities: | |||||||
Purchases of intangible member assets | (1,014 | ) | (6,515 | ) | |||
Acquisition of a business | — | (3,000 | ) | ||||
Purchases of marketable securities | (368 | ) | (224 | ) | |||
Purchases of property and equipment | (2,690 | ) | (2,161 | ) | |||
Purchases of software and capitalized software development costs | (4,701 | ) | (5,166 | ) | |||
Net cash used in investing activities | (8,773 | ) | (17,066 | ) | |||
Cash flows from financing activities: | |||||||
Proceeds from exercise of common stock options | 18,469 | 7,072 | |||||
Net cash provided by financing activities | 18,469 | 7,072 | |||||
Increase in cash and cash equivalents | 62,336 | 29,767 | |||||
Beginning cash and cash equivalents | 199,472 | 139,954 | |||||
Ending cash and cash equivalents | $ | 261,808 | $ | 169,721 | |||
Supplemental disclosures of non-cash investing and financing activities: | |||||||
Purchases of property and equipment included in accounts payable or accrued liabilities at period end | $ | 14 | $ | 53 | |||
Purchases of software and capitalized software development costs included in accounts payable or accrued liabilities at period end | 175 | 69 | |||||
Purchases of intangible member assets accrued during the period | 181 | 270 | |||||
Exercise of common stock options receivable | 135 | 1,017 |
Three months ended July 31, | Six months ended July 31, | |||||||||||||||
(in thousands) | 2018 | 2017 | 2018 | 2017 | ||||||||||||
Cost of revenue | $ | 807 | $ | 692 | $ | 1,220 | $ | 1,183 | ||||||||
Sales and marketing | 891 | 526 | 1,596 | 842 | ||||||||||||
Technology and development | 1,300 | 862 | 2,291 | 1,534 | ||||||||||||
General and administrative | 2,490 | 1,714 | 4,620 | 3,244 | ||||||||||||
Total stock-based compensation expense | $ | 5,488 | $ | 3,794 | $ | 9,727 | $ | 6,803 |
(in thousands, except percentages) | July 31, 2018 | July 31, 2017 | % Change | January 31, 2018 | ||||||||
HSA Members | 3,574 | 2,900 | 23 | % | 3,403 | |||||||
Average HSA Members - Year-to-date | 3,488 | 2,820 | 24 | % | 2,952 | |||||||
Average HSA Members - Quarter-to-date | 3,533 | 2,858 | 24 | % | 3,189 | |||||||
New HSA Members - Year-to-date | 219 | 196 | 12 | % | 723 | |||||||
New HSA Members - Quarter-to-date | 121 | 119 | 2 | % | 404 | |||||||
Active HSA Members | 2,933 | 2,461 | 19 | % | 2,863 | |||||||
HSA Members with investments | 143 | 87 | 64 | % | 122 |
(in millions, except percentages) | July 31, 2018 | July 31, 2017 | % Change | January 31, 2018 | |||||||||||
Custodial cash | $ | 5,537 | $ | 4,503 | 23 | % | $ | 5,489 | |||||||
Custodial investments | 1,494 | 871 | 72 | % | 1,289 | ||||||||||
Total custodial assets | $ | 7,031 | $ | 5,374 | 31 | % | $ | 6,778 | |||||||
Average daily custodial cash - Year-to-date | $ | 5,478 | $ | 4,429 | 24 | % | $ | 4,571 | |||||||
Average daily custodial cash - Quarter-to-date | $ | 5,489 | $ | 4,448 | 23 | % | $ | 4,876 |
Three months ended July 31, | Six months ended July 31, | |||||||||||||||
(in thousands) | 2018 | 2017 | 2018 | 2017 | ||||||||||||
Net income | $ | 22,517 | $ | 16,946 | $ | 45,094 | $ | 30,975 | ||||||||
Interest income | (303 | ) | (179 | ) | (561 | ) | (336 | ) | ||||||||
Interest expense | 69 | 69 | 136 | 136 | ||||||||||||
Income tax provision (benefit) | (1,029 | ) | (489 | ) | (3,067 | ) | 1,319 | |||||||||
Depreciation and amortization | 2,918 | 2,573 | 5,968 | 4,971 | ||||||||||||
Amortization of acquired intangible assets | 1,478 | 1,082 | 2,948 | 2,165 | ||||||||||||
Stock-based compensation expense | 5,488 | 3,793 | 9,727 | 6,803 | ||||||||||||
Other (1) | 663 | 148 | 1,183 | 328 | ||||||||||||
Adjusted EBITDA | $ | 31,801 | $ | 23,943 | $ | 61,428 | $ | 46,361 |
(1) | For the three months ended July 31, 2018 and 2017, Other consisted of non-income-based taxes of $116 and $102, other costs of $(32) and $0, acquisition-related costs of $224 and $46, and amortization of incremental costs to obtain a contract of $355 and $0, respectively. For the six months ended July 31, 2018 and 2017, Other consisted of non-income-based taxes of $220 and $190, other costs of $56 and $54, acquisition-related costs of $225 and $84, and amortization of incremental costs to obtain a contract of $682 and $0, respectively. |
Outlook for the year ending | |
(in millions) | January 31, 2019 |
Net income | $63 - $67 |
Income tax provision | ~ 3 |
Depreciation and amortization | ~ 13 |
Amortization of acquired intangible assets | ~ 6 |
Stock-based compensation expense | ~ 21 |
Other | ~ 2 |
Adjusted EBITDA | $108 - $112 |
Three months ended | Six months ended | Outlook for the year ending | ||||||||
(in millions, except per share data) | July 31, 2018 | July 31, 2017 | July 31, 2018 | July 31, 2017 | January 31, 2019 | |||||
Net income | $22 | $17 | $45 | $31 | $63 - $67 | |||||
Stock compensation, net of tax (1) | 4 | 2 | 7 | 4 | ~ 16 | |||||
Excess tax benefit due to adoption of ASU 2016-09 | (5 | ) | (6 | ) | (12 | ) | (10 | ) | ~ (12) | |
Non-GAAP net income | $21 | $13 | $40 | $25 | $67 - $71 | |||||
Diluted weighted-average shares used in computing GAAP and Non-GAAP per share amounts | 63 | 62 | 63 | 62 | 64 | |||||
Non-GAAP net income per diluted share (2) | $0.34 | $0.21 | $0.64 | $0.40 | $1.05 - $1.11 |
Term | Definition |
HSA | A financial account through which consumers spend and save long-term for healthcare on a tax-advantaged basis. |
HSA Member | An HSA for which we serve as custodian. |
Active HSA Member | An HSA Member that (i) is associated with a Health Plan and Administrator Partner or an Employer Partner, in each case as of the end of the applicable period; or (ii) has held a custodial balance at any point during the previous twelve month period. |
Custodial cash assets | Deposits with our federally-insured custodial depository partners and custodial cash deposits invested in an annuity contract with our insurance company partner. |
Custodial investments | HSA Members' investments in mutual funds through our custodial investment fund partner. |
Employer Partner | Our employer clients. |
Health Plan and Administrator Partner | Our Health Plan and Administrator clients. |
Adjusted EBITDA | Adjusted earnings before interest, taxes, depreciation and amortization, stock-based compensation expense, and other certain non-operating items. |
Non-GAAP net income | Calculated by adding back to net income all non-cash stock-based compensation expense, net of an estimated statutory tax rate, and the impact of excess tax benefits due to the adoption of ASU 2016-09. |
Non-GAAP net income per diluted share | Calculated by dividing non-GAAP net income by diluted weighted-average shares outstanding. |