bnft-8k_20190226.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 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) February 26, 2019

 

BENEFITFOCUS, INC.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware

(State or other jurisdiction of incorporation)

 

 

 

 

001-36061

 

46-2346314

(Commission File Number)

 

(IRS Employer Identification No.)

100 Benefitfocus Way, Charleston, South Carolina 29492

(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code (843) 849-7476

 

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:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

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).

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. 

 



Item 2.02.   Results of Operations and Financial Condition.

On February 26, 2019, Benefitfocus, Inc. issued a press release announcing its operating results for the quarter ended December 31, 2018.  A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein in its entirety by reference.

The information in this Item 2.02 (including Exhibit 99.1) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such a filing.

Item 9.01.   Financial Statements and Exhibits.

(d)   Exhibits

Exhibit No.     Description

99.1                Press release dated February 26, 2019


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

BENEFITFOCUS, INC.

 

 

 

Date: February 26, 2019

 

/s/ Jonathon E. Dussault

 

 

Jonathon E. Dussault

 

 

Chief Financial Officer

 

bnft-ex991_7.htm

 

Exhibit 99.1

Benefitfocus, Inc.

843-284-1052 ext. 3527

pr@benefitfocus.com

 

Investor Relations:

Michael Bauer

843-284-1052 ext. 6654

michael.bauer@benefitfocus.com  

 

 

Benefitfocus Announces Fourth Quarter and Full Year 2018 Financial Results

Total revenue in the quarter grew 10% year-over-year to $74.8 million

 

Charleston, S.C. – February 26, 2019– Benefitfocus, Inc. (NASDAQ: BNFT), a leading cloud-based benefits management platform and services provider, today announced its fourth quarter and full year 2018 financial results. The company’s fundamentals continued to strengthen in the quarter with total revenue growing 10% compared to the prior year period. Recent business highlights include:  

 

Net benefit eligible lives were 13.3 million at year-end, up from 11.2 million at the end of the prior year period and 10.2 million at the end of the fourth quarter 2016.

 

BenefitsPlace offerings increased in the fourth quarter with the addition of Securian Financial Group, which is a leading writer of group life insurance in the United States, and five specialty product suppliers.

 

Existing BenefitsPlace carriers, Allstate Corporation and The Hartford Financial Services Group, increased their BenefitsPlace offerings in the quarter.

 

Fourth quarter operating cash flow was $13.0 million, up from $9.1 million in the prior year period.  

 

Large employer customers increased to 1,024 large employer customers, up from 920 at the end of the prior year period.

 

Sold convertible senior notes due 2023 that netted Benefitfocus approximately $201.0 million after deducting offering expenses and the cost of the capped call transactions.

 

On February 25, 2019, acquired certain complementary assets of Connecture, which is expected to expand our market opportunity into the individual, small and mid-market carrier segments.

“Our fourth quarter results capped a milestone year of strategic and financial accomplishments,” said Ray August, President and Chief Executive Officer of Benefitfocus.  “In 2018 we improved several key aspects of our business and drove meaningful shareholder value.  We are entering 2019 with significant momentum and believe we are well-positioned to build upon our strong fundamentals.”

 

August added, “Underlying our strong performance is our consumer focus and diversified growth strategy of adding lives and increasing average revenue per user. With our existing base of over 23 million Americans, which includes over 13 million net benefit eligible lives on our platform, our company has a tremendous opportunity to simplify the complex benefits landscape and drive value for all members of our platform ecosystem.”  

 

 

Fourth Quarter 2018 Financial Highlights

Revenue

 

Total revenue was $74.8 million, an increase of 10% compared to the fourth quarter of 2017.

 

Software services revenue was $59.0 million, an increase of 10% compared to the fourth quarter of 2017.

 

Professional services revenue was $15.7 million, an increase of 10% compared to the fourth quarter of 2017.

Net Loss

 

GAAP net loss was ($13.0) million, compared to ($6.9) million in the fourth quarter of 2017. GAAP net loss per share was ($0.41), based on 32.0 million basic and diluted weighted average common shares outstanding, compared to


 

 

($0.22) for the fourth quarter of 2017, based on 31.3 million basic and diluted weighted average common shares outstanding.

Non-GAAP Net Income and Adjusted EBITDA

 

Non-GAAP net income was $4.7 million, compared to net loss of ($1.7) million in the fourth quarter of 2017. Non-GAAP net income per share was $0.14, based on 33.0 million diluted weighted average common shares outstanding, compared to a net loss of ($0.06) for the fourth quarter of 2017, based on 31.3 million basic and diluted weighted average common shares outstanding.

 

Adjusted EBITDA was $12.0 million, compared to $5.5 million in the fourth quarter of 2017.

See important disclosures about non-GAAP measures, and a reconciliation of them to GAAP, below.

Full Year 2018 Financial Highlights

Revenue

 

Total revenue was $258.7 million, an increase of 9% compared to the full year 2017.

 

Software services revenue was $202.3 million, an increase of 9% compared to the full year 2017.

 

Professional services revenue was $56.4 million, an increase of 9% compared to the full year 2017.

 

Employer revenue was $169.8 million, an increase of 11% compared to the full year 2017.

 

Insurance carrier revenue was $88.9 million, an increase of 7% compared to the full year 2017.

Net Loss

 

GAAP net loss was ($52.6) million, compared to ($50.3) million in 2017. GAAP net loss per share was ($1.66), based on 31.8 million basic and diluted weighted average common shares outstanding, compared to ($1.62) in 2017, based on 31.1 million basic and diluted weighted average common shares outstanding.

Non-GAAP Net Loss and Adjusted EBITDA

 

Non-GAAP net loss was ($18.3) million, compared to ($32.8) million in 2017. Non-GAAP net loss per share was ($0.57), based on 31.8 million basic and diluted weighted average common shares outstanding, compared to ($1.06) in 2017, based on 31.1 million basic and diluted weighted average common shares outstanding.

 

Adjusted EBITDA was $10.3 million, compared to ($5.0) million in 2017.

See important disclosures about non-GAAP measures, and a reconciliation of them to GAAP, below.

Balance Sheet

 

Cash and cash equivalents at December 31, 2018 totaled $190.9 million, compared to $51.1 million at the end of the third quarter of 2018.  The cash balance reflects net proceeds of approximately $201.0 million from the sale of convertible senior notes and the $39.2 million repayment of its senior secured credit facility.

Business Outlook

Based on information available as of February 26, 2019, Benefitfocus is providing guidance for the first quarter and full year 2019 as indicated below.

First Quarter 2019:

 

Total revenue is expected to be in the range of $66.5 million to $68.5 million.

 

Adjusted EBITDA is expected to be in the range of ($0.5) million to $1.5 million.

Full Year 2019:

 

Total revenue is expected to be in the range of $301.0 million to $309.0 million.


 

 

Adjusted EBITDA is expected to be in the range of $15.0 million to $20.0 million.

Management has not reconciled forward-looking Adjusted EBITDA to its most directly comparable GAAP measure of GAAP net loss.  Management is unable to predict with reasonable certainty the ultimate outcome of the various necessary GAAP components of such reconciliations, including, for example, those related to compensation, acquisition transactions and integration, or others that may arise during the year, without unreasonable effort. These components and other factors could materially impact the amount of the future directly comparable GAAP measures, which may differ significantly from their non-GAAP counterparts. See below for additional important disclosures regarding our non-GAAP financial measures.

Conference Call Details

In conjunction with this announcement, Benefitfocus will host a conference call to discuss the company’s financial results and business outlook on Tuesday, February 26, 2019, at 5:00 p.m. ET. To access this call, dial (877) 407-9208 (domestic) or (201) 493-6784 (international). A live webcast of the conference call will be available on the Investor Relations page of the company’s website at http://investor.benefitfocus.com/. After the conference call, a replay will be available until March 5, 2019, and can be accessed by dialing (844) 512-2921 (domestic) or (412) 317-6671 (international) with passcode 13686673.

About Benefitfocus

Benefitfocus (NASDAQ: BNFT) unifies the entire U.S. benefits industry on a single technology platform to protect consumers' health, wealth and lifestyle. Our powerful cloud-based software, data-driven insights and thoughtfully-designed services, enable employers, insurance brokers, carriers and suppliers to simplify the complexity of benefits administration and deliver a world-class benefits experience. Learn more at www.benefitfocus.com, LinkedIn and Twitter.

Non-GAAP Financial Measures

The company uses certain non-GAAP financial measures in this release, including non-GAAP gross profit, operating income (loss), net income (loss), net income (loss) per common share, and adjusted EBITDA. Generally, a non-GAAP financial measure is a numerical measure of a company’s performance or financial position 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. 

Non-GAAP gross profit, operating income (loss), net income (loss) and net income (loss) per share exclude stock-based compensation expenses, amortization of acquisition-related intangible assets, transaction and acquisition-related costs expensed, if any, and costs not core to our business, if any.  We define adjusted EBITDA as net loss before net interest, taxes, and depreciation and amortization expense, adjusted to eliminate stock-based compensation expense, expense related to the impairment of goodwill and intangible assets, transaction and acquisition-related costs expensed and costs not core to our business.  Beginning in the fourth quarter of 2018, we revised our definition of adjusted EBITDA to also exclude acquisition-related costs expensed.  The revision to the definition of adjusted EBITDA had no material impact on our reported adjusted EBITDA for the three months and year ended December 31, 2018 or prior periods. Please note that other companies might define their non-GAAP financial measures differently than we do.

Management presents these 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, their inclusion 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, including where applicable in the accompanying tables.

Safe Harbor Statement

Except for historical information, all of the statements, expectations, and assumptions contained in this press release are forward-looking statements. Actual results might differ materially from those explicit or implicit in the forward-looking statements. Important factors that could cause actual results to differ materially include: our continuing losses and need to achieve GAAP profitability; fluctuations in our financial results; the immature and volatile market for our products and services;


 

risks related to changing healthcare and other applicable regulations; risks associated with acquisitions; our ability to maintain our culture, recruit and retain qualified personnel and effectively expand our sales force; cyber-security risks;  the need to innovate and provide useful products and services; our ability to compete effectively; privacy, security and other risks associated with our business; and the other risk factors set forth from time to time in our SEC filings,  copies of which are available free of charge within the Investor Relations section of the Benefitfocus website at http://investor.benefitfocus.com/sec-filings or upon request from our Investor Relations Department. Benefitfocus assumes no obligation and does not intend to update these forward-looking statements, except as required by law.

 

Source: Benefitfocus, Inc.

 

 



 

 

Benefitfocus, Inc.

 

Consolidated Statements of Operations and Comprehensive Loss

 

(in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

 

2018

 

 

 

2017

 

 

 

2018

 

 

 

2017

 

Revenue

 

$

74,771

 

 

$

67,879

 

 

$

258,721

 

 

$

236,842

 

Cost of revenue (1)(2)

 

 

35,413

 

 

 

34,174

 

 

 

129,277

 

 

 

127,382

 

Gross profit

 

 

39,358

 

 

 

33,705

 

 

 

129,444

 

 

 

109,460

 

Operating expenses:(1)(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

22,201

 

 

 

18,230

 

 

 

78,179

 

 

 

70,583

 

Research and development

 

 

13,075

 

 

 

12,327

 

 

 

47,902

 

 

 

49,549

 

General and administrative

 

 

13,719

 

 

 

6,781

 

 

 

43,062

 

 

 

27,268

 

Total operating expenses

 

 

48,995

 

 

 

37,338

 

 

 

169,143

 

 

 

147,400

 

Loss from operations

 

 

(9,637

)

 

 

(3,633

)

 

 

(39,699

)

 

 

(37,940

)

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

51

 

 

 

53

 

 

 

250

 

 

 

182

 

Interest expense on building lease financing obligations

 

 

(1,870

)

 

 

(1,865

)

 

 

(7,471

)

 

 

(7,450

)

Interest expense on other borrowings

 

 

(1,495

)

 

 

(1,405

)

 

 

(5,685

)

 

 

(4,931

)

Other expense

 

 

(9

)

 

 

 

 

 

6

 

 

 

(140

)

Total other expense, net

 

 

(3,323

)

 

 

(3,217

)

 

 

(12,900

)

 

 

(12,339

)

Loss before income taxes

 

 

(12,960

)

 

 

(6,850

)

 

 

(52,599

)

 

 

(50,279

)

Income tax expense

 

 

6

 

 

 

5

 

 

 

28

 

 

 

15

 

Net loss

 

$

(12,966

)

 

$

(6,855

)

 

$

(52,627

)

 

$

(50,294

)

Comprehensive loss

 

$

(12,966

)

 

$

(6,855

)

 

$

(52,627

)

 

$

(50,294

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(0.41

)

 

$

(0.22

)

 

$

(1.66

)

 

$

(1.62

)

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

 

31,988,033

 

 

 

31,285,263

 

 

 

31,756,415

 

 

 

31,052,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Stock-based compensation included in above line items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

$

3,011

 

 

$

705

 

 

$

5,164

 

 

$

2,508

 

Sales and marketing

 

 

3,794

 

 

 

1,378

 

 

 

6,764

 

 

 

4,953

 

Research and development

 

 

3,407

 

 

 

790

 

 

 

5,510

 

 

 

2,990

 

General and administrative

 

 

6,310

 

 

 

1,618

 

 

 

11,430

 

 

 

5,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) Amortization of acquired intangible assets included in

       above line items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

$

 

 

$

36

 

 

$

81

 

 

$

141

 

Sales and marketing

 

 

 

 

 

14

 

 

 

31

 

 

 

52

 

Research and development

 

 

 

 

 

12

 

 

 

27

 

 

 

50

 

General and administrative

 

 

 

 

 

2

 

 

 

11

 

 

 

15

 



 

Benefitfocus, Inc.

Consolidated Balance Sheets

(in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31,

 

 

 

 

2018

 

 

2017

 

 

Assets

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

190,928

 

 

$

55,335

 

 

Accounts receivable, net

 

 

21,077

 

 

 

30,091

 

 

Contract, prepaid and other current assets

 

 

16,667

 

 

 

15,859

 

 

Total current assets

 

 

228,672

 

 

 

101,285

 

 

Property and equipment, net

 

 

69,965

 

 

 

72,681

 

 

Intangible assets, net

 

 

 

 

 

150

 

 

Goodwill

 

 

1,634

 

 

 

1,634

 

 

Deferred contract costs and other non-current assets

 

 

13,668

 

 

 

16,253

 

 

Total assets

 

$

313,939

 

 

$

192,003

 

 

Liabilities and stockholders' deficit

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

8,687

 

 

$

4,260

 

 

Accrued expenses

 

 

11,461

 

 

 

9,110

 

 

Accrued compensation and benefits

 

 

17,269

 

 

 

14,250

 

 

Deferred revenue, current portion

 

 

36,540

 

 

 

43,804

 

 

Revolving line of credit, current portion

 

 

 

 

 

24,000

 

 

Financing and capital lease obligations, current portion

 

 

4,486

 

 

 

3,423

 

 

Total current liabilities

 

 

78,443

 

 

 

98,847

 

 

Deferred revenue, net of current portion

 

 

9,323

 

 

 

11,223

 

 

Convertible senior notes

 

 

176,692

 

 

 

 

 

Revolving line of credit, net of current portion

 

 

 

 

 

32,246

 

 

Financing and capital lease obligations, net of current portion

 

 

57,116

 

 

 

55,597

 

 

Other non-current liabilities

 

 

2,575

 

 

 

2,809

 

 

Total liabilities

 

 

324,149

 

 

 

200,722

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

Stockholders' deficit:

 

 

 

 

 

 

 

 

 

Preferred stock, par value $0.001, 5,000,000 shares authorized,

   no shares issued and outstanding at December 31, 2018

   and December 31, 2017

 

 

-

 

 

 

-

 

 

Common stock, par value $0.001, 50,000,000 shares authorized,

   32,017,773 and 31,307,989 shares issued and outstanding

   at December 31, 2018 and December 31, 2017, respectively

 

 

32

 

 

 

31

 

 

Additional paid-in capital

 

 

403,631

 

 

 

352,496

 

 

Accumulated deficit

 

 

(413,873

)

 

 

(361,246

)

 

Total stockholders' deficit

 

 

(10,210

)

 

 

(8,719

)

 

Total liabilities and stockholders' deficit

 

$

313,939

 

 

$

192,003

 

 

 

 



 

 

 

Benefitfocus, Inc.

 

Consolidated Statements of Cash Flows

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

 

2018

 

 

 

2017

 

 

 

2016

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(52,627

)

 

$

(50,294

)

 

$

(40,346

)

Adjustments to reconcile net loss to net cash and cash equivalents

   used in operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

15,815

 

 

 

15,906

 

 

 

13,073

 

Stock-based compensation expense

 

 

28,868

 

 

 

16,137

 

 

 

18,088

 

Interest accrual on financing obligations

 

 

7,521

 

 

 

7,500

 

 

 

6,827

 

Loss on disposal or impairment of property and equipment

 

 

7

 

 

 

157

 

 

 

141

 

Provision for doubtful accounts

 

 

364

 

 

 

75

 

 

 

667

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

8,650

 

 

 

2,800

 

 

 

(3,936

)

Accrued interest on short-term investments

 

 

 

 

 

7

 

 

 

220

 

Contract, prepaid and other current assets

 

 

(570

)

 

 

4,519

 

 

 

(6,716

)

Deferred costs and other non-current assets

 

 

3,137

 

 

 

5,538

 

 

 

3,816

 

Accounts payable and accrued expenses

 

 

6,566

 

 

 

(3,015

)

 

 

(859

)

Accrued compensation and benefits

 

 

649

 

 

 

(3,097

)

 

 

(3,337

)

Deferred revenue

 

 

(9,165

)

 

 

(1,922

)

 

 

(12,537

)

Other non-current liabilities

 

 

(234

)

 

 

(248

)

 

 

2,073

 

Net cash and cash equivalents provided by (used in) operating activities

 

 

8,981

 

 

 

(5,937

)

 

 

(22,826

)

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of short-term investments held to maturity

 

 

 

 

 

 

 

 

(2,004

)

Proceeds from short-term investments held to maturity

 

 

 

 

 

2,000

 

 

 

40,225

 

Purchases of property and equipment

 

 

(8,290

)

 

 

(8,279

)

 

 

(12,705

)

Net cash and cash equivalents (used in) provided by investing activities

 

 

(8,290

)

 

 

(6,279

)

 

 

25,516

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

Draws on revolving line of credit

 

 

115,000

 

 

 

105,000

 

 

 

84,000

 

Payments on revolving line of credit

 

 

(171,246

)

 

 

(89,000

)

 

 

(74,000

)

Proceeds from issuance of convertible notes

 

 

240,000

 

 

 

 

 

 

 

Payments of debt issuance costs and deferred financing costs

 

 

(6,000

)

 

 

 

 

 

(379

)

Purchase of convertible note capped call hedge

 

 

(33,024

)

 

 

 

 

 

 

Proceeds from exercises of stock options and ESPP

 

 

712

 

 

 

3,715

 

 

 

6,870

 

Remittance of taxes upon vesting of restricted stock units

 

 

 

 

 

 

 

 

(202

)

Payments on financing and capital lease obligations

 

 

(10,540

)

 

 

(9,017

)

 

 

(10,200

)

Net cash and cash equivalents provided by financing activities

 

 

134,902

 

 

 

10,698

 

 

 

6,089

 

Net increase (decrease) in cash and cash equivalents

 

 

135,593

 

 

 

(1,518

)

 

 

8,779

 

Cash and cash equivalents, beginning of year

 

 

55,335

 

 

 

56,853

 

 

 

48,074

 

Cash and cash equivalents, end of year

 

$

190,928

 

 

$

55,335

 

 

$

56,853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of non-cash investing and financing activities

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment purchases in accounts

   payable and accrued expenses

 

$

244

 

 

$

389

 

 

$

699

 

Property and equipment purchased with financing

   and capital lease obligations

 

$

4,810

 

 

$

-

 

 

$

28,032

 

Post contract support purchased with financing obligations

 

$

790

 

 

$

-

 

 

$

1,048

 

Debt issuance costs included in accounts payable and accrued expenses

 

$

358

 

 

$

-

 

 

$

-

 

Supplemental disclosure of cash flow information

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes paid

 

$

28

 

 

$

14

 

 

$

7

 

Interest paid

 

$

11,884

 

 

$

10,911

 

 

$

6,655

 

 

 


 

Benefitfocus, Inc.

 

Reconciliation of GAAP to Non-GAAP Measures

 

(unaudited, dollars in thousands except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

December 31,

 

 

Year Ended

December 31,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Reconciliation from Gross Profit to Non-GAAP Gross Profit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

$

39,358

 

 

$

33,705

 

 

$

129,444

 

 

$

109,460

 

Amortization of acquired intangible assets

 

 

 

 

 

36

 

 

 

81

 

 

 

141

 

Stock-based compensation expense

 

 

3,011

 

 

 

705

 

 

 

5,164

 

 

 

2,508

 

Total net adjustments

 

 

3,011

 

 

 

741

 

 

 

5,245

 

 

 

2,649

 

Non-GAAP gross profit

 

$

42,369

 

 

$

34,446

 

 

$

134,689

 

 

$

112,109

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Operating Loss to Non-GAAP Operating Income (Loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

$

(9,637

)

 

$

(3,633

)

 

$

(39,699

)

 

$

(37,940

)

Amortization of acquired intangible assets

 

 

 

 

 

64

 

 

 

150

 

 

 

258

 

Stock-based compensation expense

 

 

16,522

 

 

 

4,491

 

 

 

28,868

 

 

 

16,137

 

Transaction costs expensed

 

 

250

 

 

 

 

 

 

507

 

 

 

 

Costs not core to our business

 

 

921

 

 

 

578

 

 

 

4,843

 

 

 

1,058

 

Total net adjustments

 

 

17,693

 

 

 

5,133

 

 

 

34,368

 

 

 

17,453

 

Non-GAAP operating income (loss)

 

$

8,056

 

 

$

1,500

 

 

$

(5,331

)

 

$

(20,487

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Net Loss to Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(12,966

)

 

$

(6,855

)

 

$

(52,627

)

 

$

(50,294

)

Depreciation

 

 

2,857

 

 

 

3,146

 

 

 

11,721

 

 

 

12,391

 

Amortization of software development costs

 

 

1,046

 

 

 

848

 

 

 

3,944

 

 

 

3,257

 

Amortization of acquired intangible assets

 

 

 

 

 

64

 

 

 

150

 

 

 

258

 

Interest income

 

 

(51

)

 

 

(53

)

 

 

(250

)

 

 

(182

)

Interest expense on building lease financing obligations

 

 

1,870

 

 

 

1,865

 

 

 

7,471

 

 

 

7,450

 

Interest expense on other borrowings

 

 

1,495

 

 

 

1,405

 

 

 

5,685

 

 

 

4,931

 

Income tax expense

 

 

6

 

 

 

5

 

 

 

28

 

 

 

15

 

Stock-based compensation expense

 

 

16,522

 

 

 

4,491

 

 

 

28,868

 

 

 

16,137

 

Transaction costs expensed

 

 

250

 

 

 

 

 

 

507

 

 

 

 

Costs not core to our business

 

 

921

 

 

 

578

 

 

 

4,843

 

 

 

1,058

 

Total net adjustments

 

 

24,916

 

 

 

12,349

 

 

 

62,967

 

 

 

45,315

 

Adjusted EBITDA

 

$

11,950

 

 

$

5,494

 

 

$

10,340

 

 

$

(4,979

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Net Loss to Non-GAAP Net Income (Loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(12,966

)

 

$

(6,855

)

 

$

(52,627

)

 

$

(50,294

)

Amortization of acquired intangible assets

 

 

 

 

 

64

 

 

 

150

 

 

 

258

 

Stock-based compensation expense

 

 

16,522

 

 

 

4,491

 

 

 

28,868

 

 

 

16,137

 

Transaction costs expensed

 

 

250

 

 

 

 

 

 

507

 

 

 

 

Costs not core to our business

 

 

921

 

 

 

578

 

 

 

4,843

 

 

 

1,058

 

Total net adjustments

 

 

17,693

 

 

 

5,133

 

 

 

34,368

 

 

 

17,453

 

Non-GAAP net income (loss)

 

$

4,727

 

 

$

(1,722

)

 

$

(18,259

)

 

$

(32,841

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of Non-GAAP Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income (loss)

 

$

4,727

 

 

$

(1,722

)

 

$

(18,259

)

 

$

(32,841

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - basic and diluted

 

 

31,988,033

 

 

 

31,285,263

 

 

 

31,756,415

 

 

 

31,052,378

 

Shares used in computing non-GAAP

    net income (loss) per share - basic

 

 

31,988,033

 

 

 

31,285,263

 

 

 

31,756,415

 

 

 

31,052,378

 

Shares used in computing non-GAAP

    net income (loss) per share - diluted

 

 

33,002,298