Attached files

file filename
8-K - 8-K - TRINET GROUP, INC.tnet-8k_20140804.htm

 

Exhibit 99.1

 

TriNet Announces Second Quarter Fiscal 2014 Results

 

44% Growth in Total Revenues and 32% Growth in Net Service Revenues

31% Increase in Worksite Employees (WSEs), to 259,000

 

SAN LEANDRO, Calif. August 4, 2014 TriNet Group, Inc. (NYSE: TNET), a leading provider of a comprehensive human resources solution for small to medium-sized businesses, today announced financial results for the second quarter of 2014. Highlights include:

·

Total revenues for the second quarter increased 44% to $525.0 million and Net Service Revenues increased 32% to $124.8 million from the same period last year.  

·

Total Worksite Employees (WSEs) at June 30, 2014 increased 31% from June 30, 2013, to approximately 259,000, including approximately 13,000 acquired from Ambrose.  Organic growth was 23%.

·

Net income for the second quarter was $6.2 million, or $0.09 per diluted share, compared to net income of $4.3 million, or $0.08 per diluted share, in the same period last year.

·

Adjusted Net Income for the second quarter was $17.4 million, or $0.24 per diluted share on a pro forma basis, compared to Adjusted Net Income of $12.1 million, or $0.18 per diluted share, in the same period last year.

·

Adjusted EBITDA for the second quarter was $39.4 million, a 38% increase the same period last year.

“We generated robust growth during the second quarter, highlighting the strength of our bundled product offering and vertical go-to-market strategy,” said Burton M. Goldfield, TriNet’s President and CEO.  “Our total worksite employees served crossed the quarter-million threshold during the quarter and grew 31 percent year-over-year, which was a tremendous milestone for the company.  We have also executed well in building our salesforce, now up to 388 professionals, which we believe puts us in a solid position for the year ahead.  Overall, our business outlook remains strong, and we have a significant opportunity in front of us as we seek to address the increasingly complex human resources needs of small and medium-sized businesses with our comprehensive bundled HR solution.”

 

Results for the second quarter of 2014 reflect the 31% growth in WSEs as TriNet continued to leverage its growing salesforce to increase penetration of targeted customer verticals.  TriNet’s total revenues increased 44% to $525.0 million, while Net Service Revenues increased 32% to $124.8 million in the second quarter of 2014.  Net Service Revenues consisted of professional services revenues of $82.3 million and Net Insurance Service Revenues of $42.5 million.  Net Insurance Service Revenues consisted of insurance service revenues of $442.7 million, less insurance costs of $400.2 million.  Professional service revenues increased 35% and Net Insurance Service Revenues increased 28% over the second quarter of 2013. TriNet ended the second quarter of 2014 with 388 Total Sales Representatives, up from 298 at the end of the second quarter of 2013.

 

At June 30, 2014, TriNet had cash and equivalents of $100.3 million and total debt of $575.7 million.

 

Earnings Conference Call and Audio Webcast

TriNet will host a conference call at 2:00 p.m. PT (5:00 p.m. ET) today to discuss its quarterly results and the outlook for the full 2014 fiscal year. TriNet encourages participants to pre-register for the conference call. Callers who pre-register will be given a unique PIN to gain immediate access to the call and bypass the live operator. To pre-register, go to: http://dpregister.com/10049442. For those who would like to join the call but have not pre-registered, they can do so by dialing +1 (412) 902-6510 and requesting the “TriNet Conference Call.”  The live webcast of the conference call can be accessed on the Investor Relations section of TriNet’s website at http://investor.trinet.com. A replay of the webcast will be available on this site for approximately one year. A telephonic replay will be available for one week following the conference call at +1 (412) 317-0088 conference ID: 10049442.

 

About TriNet

TriNet is a leading provider of a comprehensive human resources solution for small to medium-sized businesses, or SMBs. We enhance business productivity by enabling our clients to outsource their human resources, or HR, function to one strategic partner and allowing them to focus on operating and growing their core businesses. Our HR solution includes services such as payroll processing, human capital consulting, employment law compliance and employee benefits, including health insurance, retirement plans and workers compensation insurance. Our services are delivered by our expert team of HR professionals and enabled by our proprietary, cloud-based technology platform, which allows our clients and their employees to efficiently conduct their HR transactions anytime and anywhere.

 


1

 


 

 

Use of Non-GAAP Financial Measures

Reconciliations of non-GAAP financial measures to TriNet’s financial results as determined in accordance with GAAP are included at the end of this press release following the accompanying financial data. For a description of these non-GAAP financial measures, including the reasons management uses each measure, please see the section of the tables titled “Non-GAAP Financial Results.”

 

Forward-Looking Statements

This press release contains, and statements made during the above referenced conference call will contain, forward-looking statements including, among other things, TriNet’s expectations regarding its ability to grow its salesforce and its customer base; and future total revenues, Net Service Revenues, professional service revenues, insurance service revenues, Net Insurance Service Revenues, expenses, net income, Adjusted Net Income and Adjusted EBITDA. These statements are not guarantees of future performance, but are based on management’s expectations as of the date hereof and assumptions that are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict. Forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause actual results, performance or achievements to be materially different from any future results, performance or achievements. Important factors that could cause actual results to differ materially from those expressed or implied by these forward-looking statements include: risks associated with the market acceptance of outsourcing the HR function, and the anticipated benefits associated with the use of a bundled HR solution; our ability to continue to expand our direct sales force and the efficacy of our sales and marketing efforts; our ability to gain new clients, and our clients’ ability to grow and gain more employees; our ability to effectively acquire and integrate new businesses; the effects of seasonal trends on our results of operations; changes to and our ability to comply with laws and regulations, including both those applicable to the co-employment relationship as well as those applicable to our clients’ businesses and their employees; the implementation of the Patient Protection and Affordable Care Act, as modified by the Health Care and Education Reconciliation Act, and its application to the co-employer relationship; our ability to effectively manage our growth; the effects of increased competition and our ability to compete effectively; and our ability to comply with the restrictions of our credit facility and meet our debt obligations.

 

Further information on risks that could affect TriNet’s results is included in our filings with the Securities and Exchange Commission, including our Quarterly Report on Form 10-Q filed with the Commission on May 8, 2014, which could cause actual results to vary from expectations. Except as required by law, neither we nor any other person assumes responsibility for the accuracy and completeness of the forward-looking statements.

 

Contacts:

 

Investors:

Media:

Jimmy Franzone

Jock Breitwieser

TriNet

TriNet

Investorrelations@TriNet.com

Jock.Breitwieser@TriNet.com

(510) 875-7201

(510) 875-7250

 

TriNet, Ambitions Realized and the TriNet logo are registered trademarks of TriNet. All other trademarks, service marks, registered trademarks, or registered service marks are the property of their respective owners.

 

 

2

 


 

TriNet Group, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share and per share data)

(Unaudited)

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

 

2014

 

 

 

2013

 

 

 

2014

 

 

 

2013

 

Professional service revenues

 

$

82,260

 

 

$

61,080

 

 

$

165,135

 

 

$

120,311

 

Insurance service revenues

 

 

442,746

 

 

 

302,352

 

 

 

868,783

 

 

 

594,191

 

Total revenues

 

 

525,006

 

 

 

363,432

 

 

 

1,033,918

 

 

 

714,502

 

Costs and operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Insurance costs

 

 

400,195

 

 

 

269,217

 

 

 

781,352

 

 

 

523,129

 

Cost of providing services (exclusive of depreciation and

   amortization of intangible assets)

 

 

34,034

 

 

 

23,671

 

 

 

67,677

 

 

 

46,486

 

Sales and marketing

 

 

34,992

 

 

 

25,389

 

 

 

66,829

 

 

 

48,020

 

General and administrative

 

 

12,682

 

 

 

12,741

 

 

 

27,019

 

 

 

25,228

 

Systems development and programming costs

 

 

6,565

 

 

 

5,578

 

 

 

12,459

 

 

 

10,088

 

Amortization of intangible assets

 

 

13,267

 

 

 

10,178

 

 

 

26,816

 

 

 

20,484

 

Depreciation

 

 

3,242

 

 

 

2,726

 

 

 

6,460

 

 

 

5,552

 

Total costs and operating expenses

 

 

504,977

 

 

 

349,500

 

 

 

988,612

 

 

 

678,987

 

Operating income

 

 

20,029

 

 

 

13,932

 

 

 

45,306

 

 

 

35,515

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense and bank fees

 

 

(8,860

)

 

 

(7,037

)

 

 

(30,712

)

 

 

(12,189

)

Other, net

 

 

(25

)

 

 

161

 

 

 

78

 

 

 

234

 

Income before provision for income taxes

 

 

11,144

 

 

 

7,056

 

 

 

14,672

 

 

 

23,560

 

Provision for income taxes

 

 

4,923

 

 

 

2,713

 

 

 

6,911

 

 

 

8,680

 

Net income

 

$

6,221

 

 

$

4,343

 

 

$

7,761

 

 

$

14,880

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.09

 

 

$

0.09

 

 

$

0.13

 

 

$

0.30

 

Diluted

 

$

0.09

 

 

$

0.08

 

 

$

0.12

 

 

$

0.28

 

Weighted average shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

69,053,403

 

 

 

10,898,957

 

 

 

42,914,458

 

 

 

10,834,724

 

Diluted

 

 

72,658,822

 

 

 

15,303,439

 

 

 

46,028,300

 

 

 

14,874,720

 

 


3

 


 

TriNet Group, Inc. and Subsidiaries

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

 

June 30,

 

 

December 31,

 

 

2014

 

 

2013

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

100,288

 

 

$

94,356

 

Restricted cash

 

15,050

 

 

 

15,267

 

Prepaid income taxes

 

12,821

 

 

 

3,331

 

Deferred income taxes

 

68

 

 

 

68

 

Prepaid expenses

 

9,094

 

 

 

7,849

 

Deferred loan costs and other current assets

 

4,418

 

 

 

5,238

 

Worksite employee related assets

 

664,279

 

 

 

772,437

 

Total current assets

 

806,018

 

 

 

898,546

 

Workers compensation receivable

 

40,826

 

 

 

25,381

 

Restricted cash and investments

 

43,454

 

 

 

36,968

 

Property and equipment, net

 

30,389

 

 

 

25,690

 

Goodwill

 

288,857

 

 

 

288,857

 

Other intangible assets, net

 

107,204

 

 

 

134,020

 

Deferred income taxes

 

1,000

 

 

 

1,000

 

Deferred loan costs and other assets

 

15,300

 

 

 

24,276

 

Total assets

$

1,333,048

 

 

$

1,434,738

 

Liabilities and stockholders’ deficit

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

$

13,145

 

 

$

7,315

 

Accrued corporate wages

 

23,095

 

 

 

26,264

 

Deferred income taxes

 

25,406

 

 

 

16,535

 

Current portion of notes payable and borrowings under capital leases

 

6,061

 

 

 

6,669

 

Other current liabilities

 

9,943

 

 

 

9,078

 

Worksite employee related liabilities

 

658,040

 

 

 

767,624

 

Total current liabilities

 

735,690

 

 

 

833,485

 

Notes payable and borrowings under capital leases, less current portion

 

569,650

 

 

 

812,208

 

Workers compensation liabilities

 

56,253

 

 

 

45,309

 

Deferred income taxes

 

2,292

 

 

 

8,888

 

Other liabilities

 

5,822

 

 

 

5,210

 

Total liabilities

 

1,369,707

 

 

 

1,705,100

 

Commitments and contingencies

 

 

 

 

 

 

 

Series G convertible preferred stock, $.0001 per share stated value

   (aggregate liquidation preference of $59,306); no shares authorized, issued and outstanding

   at June 30, 2014; 5,391,441 shares authorized, issued and outstanding at December 31, 2013

 

 

 

 

59,059

 

Series H convertible preferred stock, $.0001 per share stated value

   (aggregate liquidation preference of $60,000); no shares authorized, issued and outstanding

   at June 30, 2014; 4,124,986 shares authorized, issued and outstanding at December 31, 2013

 

 

 

 

63,819

 

Stockholders’ deficit:

 

 

 

 

 

 

 

Preferred stock, $.000025 per share stated value; 20,000,000 shares authorized;

   no shares issued and outstanding at June 30, 2014 and December 31, 2013

 

 

 

 

 

Common stock, $.000025 per share stated value; 750,000,000 shares authorized;

   69,103,537 and 15,259,540 shares issued and outstanding at June 30, 2014

   and December 31, 2013

 

424,222

 

 

 

74,160

 

Accumulated deficit

 

(460,711

)

 

 

(467,209

)

Accumulated other comprehensive loss

 

(170

)

 

 

(191

)

Total stockholders’ deficit

 

(36,659

)

 

 

(393,240

)

Total liabilities and stockholders’ deficit

$

1,333,048

 

 

$

1,434,738

 

4

 


 

 

TriNet Group, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

 

 

 

Six Months Ended June 30,

 

 

 

 

2014

 

 

 

2013

 

Operating activities

 

 

 

 

 

 

 

 

Net income

 

$

7,761

 

 

$

14,880

 

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

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

39,070

 

 

 

26,143

 

Deferred income taxes

 

 

2,276

 

 

 

5,933

 

Stock-based compensation

 

 

5,070

 

 

 

2,865

 

Excess tax benefit from equity incentive plan activity

 

 

(3,029

)

 

 

(1,876

)

Accretion of workers compensation and leases fair value adjustment

 

 

(695

)

 

 

(768

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Restricted cash

 

 

10,520

 

 

 

(979

)

Prepaid expenses and other current assets

 

 

(3,960

)

 

 

(1,571

)

Workers compensation receivables

 

 

(14,737

)

 

 

(414

)

Other assets

 

 

4,871

 

 

 

1,874

 

Accounts payable

 

 

3,405

 

 

 

(157

)

Income tax payable/receivable

 

 

(6,461

)

 

 

3,062

 

Other current liabilities

 

 

(753

)

 

 

2,792

 

Other liabilities

 

 

11,745

 

 

 

1,659

 

Worksite employee related assets

 

 

108,158

 

 

 

(37,161

)

Worksite employee related liabilities

 

 

(109,584

)

 

 

44,272

 

Net cash provided by operating activities

 

 

53,657

 

 

 

60,554

 

Investing activities

 

 

 

 

 

 

 

 

Proceeds from sale and maturity of debt securities

 

 

 

 

 

500

 

Purchase of debt securities

 

 

(16,789

)

 

 

(6,752

)

Purchase of property and equipment

 

 

(8,709

)

 

 

(4,653

)

Net cash used in investing activities

 

 

(25,498

)

 

 

(10,905

)

Financing activities

 

 

 

 

 

 

 

 

Proceeds from issuance of common stock

 

 

218,613

 

 

 

 

Proceeds from issuance of common stock on exercised options

 

 

631

 

 

 

1,296

 

Excess tax benefit from equity incentive plan activity

 

 

3,029

 

 

 

1,876

 

Borrowings under notes payable

 

 

 

 

 

150,000

 

Repayment of notes payable

 

 

(243,025

)

 

 

(4,854

)

Payment of debt issuance costs

 

 

 

 

 

(2,639

)

Payments of special dividend

 

 

 

 

 

(52

)

Repayments under capital leases

 

 

(188

)

 

 

(458

)

Repurchase of common stock

 

 

(1,288

)

 

 

(6,063

)

Net cash provided by (used in) financing activities

 

 

(22,228

)

 

 

139,106

 

Effect of exchange rate changes on cash and cash equivalents

 

 

1

 

 

 

(39

)

Net increase in cash and cash equivalents

 

 

5,932

 

 

 

188,716

 

Cash and cash equivalents at beginning of period

 

 

94,356

 

 

 

63,749

 

Cash and cash equivalents at end of period

 

$

100,288

 

 

$

252,465

 


5

 


 

Key Operating Metrics

We regularly review certain key operating metrics to evaluate growth trends, measure our performance and make strategic decisions. Our key operating metrics were as follows:

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

Net Insurance Service Revenues (in thousands)

 

$

42,551

 

 

$

33,135

 

 

$

87,431

 

 

$

71,062

 

Net Service Revenues (in thousands)

 

$

124,811

 

 

$

94,215

 

 

$

252,566

 

 

$

191,373

 

Total WSEs

 

 

258,985

 

 

 

197,458

 

 

 

 

 

 

 

 

 

Total Sales Representatives

 

 

388

 

 

 

298

 

 

 

 

 

 

 

 

 

 

Non-GAAP Financial Results

 

We use Net Insurance Service Revenues, Net Service Revenues, Adjusted EBITDA, Adjusted Net Income and, in 2014, Pro forma Adjusted Net Income per share – diluted to provide an additional view of our operational performance. Net Insurance Service Revenues, Net Service Revenues, Adjusted EBITDA, Adjusted Net Income and Pro forma Adjusted Net Income per share – diluted are financial measures that are not prepared in accordance with GAAP. We define Net Insurance Service Revenues as insurance service revenues less insurance costs, which include the premiums we pay to insurance carriers for the health and workers compensation insurance coverage provided to our clients and WSEs and the reimbursements we pay to the insurance carriers for claim payments within our insurance deductible layer. We define Net Service Revenues as the sum of professional service revenues and Net Insurance Service Revenues. We define Adjusted EBITDA as net income (loss), excluding the effects of our income tax provision (benefit), interest expense, depreciation, amortization of intangible assets and stock-based compensation expense. We define Adjusted Net Income as net income (loss), excluding the effects of stock-based compensation, amortization of intangible assets, non-cash interest expense, in 2014, a debt prepayment premium paid in connection with the repayment of our second lien debt facility using proceeds from our initial public offering and the income tax effect of these pre-tax adjustments at our effective tax rate. In 2014, the effective tax rate is adjusted to 39.5% to exclude income tax on non-deductible stock-based compensation and discrete items including the cumulative effect of state law changes. Non-cash interest expense represents amortization and write-off of our debt issuance costs and, in 2014, a debt prepayment premium. We define Pro Forma Adjusted Net Income per share – diluted as Adjusted Net Income per basic share adjusted to reflect the equity structure as if our initial public offering and associated conversion of preferred stock had occurred at the beginning of the period and all option exercises that occurred during the period occurred at the beginning of the period, and then giving effect to all remaining potential shares of common stock issuable upon exercise of options or settlement of restricted stock units, to the extent dilutive.

We believe that the use of Net Insurance Service Revenues provides useful information as it presents a measure of revenues from our provision of insurance services to our clients that eliminates the cost of insurance. We believe that Net Service Revenues provides a useful measure of total revenues for the two main components of our revenues calculated on a consistent basis. We believe that the use of Adjusted EBITDA, Adjusted Net Income and Pro Forma Adjusted Net Income per share – diluted provides additional period-to-period comparisons and analysis of trends in our business, as they exclude certain one-time and non-cash expenses. We believe that Net Insurance Service Revenues, Net Service Revenues, Adjusted EBITDA, Adjusted Net Income, and Pro Forma Adjusted Net Income per share – diluted are useful for our stockholders and board of directors by helping them to identify trends in our business and understand how our management evaluates our business. We use Net Insurance Service Revenues, Net Service Revenues, Adjusted EBITDA, Adjusted Net Income and Pro Forma Adjusted Net Income per share – diluted to monitor and evaluate our operating results and trends on an ongoing basis and internally for operating, budgeting and financial planning purposes, in addition to allocating our resources to enhance the financial performance of our business and evaluating the effectiveness of our business strategies. We also use Net Service Revenues and Adjusted EBITDA in determining the incentive compensation for management.

Net Insurance Service Revenues, Net Service Revenues, Adjusted EBITDA, Adjusted Net Income and Pro Forma Adjusted Net Income per share – diluted are not prepared in accordance with, and should not be considered in isolation of, or as an alternative to, measurements required by GAAP. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. As non-GAAP measures, Net Insurance Service Revenues, Net Service Revenues, Adjusted EBITDA, Adjusted Net Income and Pro Forma Adjusted Net Income per share – diluted have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP. In particular:

• Net Insurance Service Revenues and Net Service Revenues are reduced by the insurance costs that we pay to the insurance carriers;

6

 


 

• Adjusted EBITDA does not reflect interest expense, or the cash requirements necessary to service interest or principal payments on our debt;

• Adjusted EBITDA does not reflect the amounts we paid in taxes or other components of our tax provision;

• Adjusted EBITDA does not reflect our cash expenditures or future requirements for capital expenditures or contractual commitments;

• Adjusted EBITDA and Adjusted Net Income do not reflect changes in, or cash requirements for, our working capital needs;

• Adjusted EBITDA, Adjusted Net Income and Pro Forma Adjusted Net Income per share – diluted do not reflect the non-cash component of employee compensation;

• Although depreciation and amortization of intangible assets are non-cash charges, the assets being depreciated and amortized often will have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such replacements; and

 

• Other companies in our industry may calculate these measures or similar measures differently than we do, limiting their usefulness as a comparative measure.

 

Because of these limitations, you should consider Net Insurance Service Revenues, Net Service Revenues, Adjusted EBITDA, Adjusted Net Income and Pro Forma Adjusted Net Income per share – diluted alongside other financial performance measures, including total revenues, net income (loss) and our financial results presented in accordance with GAAP.

 

The table below sets forth a reconciliation of GAAP insurance service revenues to Net Insurance Service Revenues:

 

 

Three months ended

 

 

Change

 

 

Six months ended

 

 

Change

 

 

June 30,

 

 

2014 vs. 2013

 

 

June 30,

 

 

2014 vs. 2013

 

 

2014

 

 

2013

 

 

$

 

 

%

 

 

2014

 

 

2013

 

 

$

 

 

%

 

 

(in thousands, except percentages)

 

Insurance service revenues

$

442,746

 

 

$

302,352

 

 

$

140,394

 

 

 

46%

 

 

$

868,783

 

 

$

594,191

 

 

$

274,592

 

 

 

46%

 

Less:  Insurance costs

 

400,195

 

 

 

269,217

 

 

 

130,978

 

 

 

49%

 

 

 

781,352

 

 

 

523,129

 

 

 

258,223

 

 

 

49%

 

Net Insurance Service Revenues

$

42,551

 

 

$

33,135

 

 

$

9,416

 

 

 

28%

 

 

$

87,431

 

 

$

71,062

 

 

$

16,369

 

 

 

23%

 

 

The table below sets forth a reconciliation of GAAP total revenues to Net Service Revenues:

 

 

Three months ended

 

 

Change

 

 

Six months ended

 

 

Change

 

 

June 30,

 

 

2014 vs. 2013

 

 

June 30,

 

 

2014 vs. 2013

 

 

2014

 

 

2013

 

 

$

 

 

%

 

 

2014

 

 

2013

 

 

$

 

 

%

 

 

(in thousands, except percentages)

 

Total revenues

$

525,006

 

 

$

363,432

 

 

$

161,574

 

 

 

44%

 

 

$

1,033,918

 

 

$

714,502

 

 

$

319,416

 

 

 

45%

 

Less:  Insurance costs

 

400,195

 

 

 

269,217

 

 

 

130,978

 

 

 

49%

 

 

 

781,352

 

 

 

523,129

 

 

 

258,223

 

 

 

49%

 

Net Service Revenues

$

124,811

 

 

$

94,215

 

 

$

30,596

 

 

 

32%

 

 

$

252,566

 

 

$

191,373

 

 

$

61,193

 

 

 

32%

 

 

The table below sets forth a reconciliation of GAAP net income to Adjusted EBITDA:

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

 

 

(in thousands)

 

Net income

 

$

6,221

 

 

$

4,343

 

 

$

7,761

 

 

$

14,880

 

Provision for income taxes

 

 

4,923

 

 

 

2,713

 

 

 

6,911

 

 

 

8,680

 

Stock-based compensation

 

 

2,923

 

 

 

1,505

 

 

 

5,070

 

 

 

2,865

 

Interest expense and bank fees

 

 

8,860

 

 

 

7,037

 

 

 

30,712

 

 

 

12,189

 

Depreciation

 

 

3,242

 

 

 

2,726

 

 

 

6,460

 

 

 

5,552

 

Amortization of intangible assets

 

 

13,267

 

 

 

10,178

 

 

 

26,816

 

 

 

20,484

 

Adjusted EBITDA

 

$

39,436

 

 

$

28,502

 

 

$

83,730

 

 

$

64,650

 


7

 


 

The table below sets forth a reconciliation of GAAP net income to Adjusted Net Income:

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

 

 

(in thousands)

 

Net income

 

$

6,221

 

 

$

4,343

 

 

$

7,761

 

 

$

14,880

 

Effective income tax rate adjustment

 

 

521

 

 

 

-

 

 

 

1,116

 

 

 

-

 

Stock-based compensation

 

 

2,923

 

 

 

1,505

 

 

 

5,070

 

 

 

2,865

 

Amortization of intangible assets

 

 

13,267

 

 

 

10,178

 

 

 

26,816

 

 

 

20,484

 

Non-cash interest expense

 

 

1,380

 

 

 

684

 

 

 

7,486

 

 

 

1,297

 

Debt prepayment premium

 

 

-

 

 

 

-

 

 

 

3,800

 

 

 

-

 

Income tax impact of pre-tax adjustments at 39.5%

 

 

(6,940

)

 

 

(4,658

)

 

 

(17,053

)

 

 

(9,282

)

Adjusted Net Income

 

$

17,372

 

 

$

12,052

 

 

$

34,996

 

 

$

30,244

 

 

The table below sets forth a reconciliation of GAAP weighted average shares of common stock – basic to pro forma weighted average shares of common stock - diluted and Adjusted Net Income per share – diluted (in thousands, except per share amount) as if the equity structure had been in place at the beginning of the periods presented:

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

GAAP Weighted average shares of common stock - basic

 

69,053

 

 

 

10,899

 

 

 

42,914

 

 

 

10,835

 

Effect of IPO, conversion of preferred stock and

  exercise of stock options during the period included above

 

(87

)

 

 

(46

)

 

 

(27,799

)

 

 

(126

)

Adjustments as if the equity structure had occurred at the beginning of the periods:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of preferred stock

 

 

 

 

38,066

 

 

 

38,066

 

 

 

38,066

 

Common stock issued in connection with IPO

 

 

 

 

15,000

 

 

 

15,000

 

 

 

15,000

 

Common stock issued in connection with stock option exercises

 

137

 

 

 

189

 

 

 

778

 

 

 

426

 

Dilutive effect of outstanding stock options and restricted stock units

 

3,470

 

 

 

3,902

 

 

 

2,567

 

 

 

3,571

 

Pro forma weighted average shares of common stock - diluted

 

72,574

 

 

 

68,010

 

 

 

71,527

 

 

 

67,772

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income

$

17,372

 

 

$

12,052

 

 

$

34,996

 

 

$

30,244

 

Pro forma adjusted net income per share - diluted

$

0.24

 

 

$

0.18

 

 

$

0.49

 

 

$

0.45

 

 

8