Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and related notes appearing elsewhere in this
Annual
Report on Form 10-K. The following discussion and analysis contains forward-looking statements that involve risks and uncertainties, as well as assumptions that, if they never materialize or prove incorrect, could cause our results to differ materially from those expressed or implied by such forward-looking statements. Statements that are not purely historical are forward-looking statements within the meaning of Section 27A of the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are often identified by the use of words such as, but not limited to, “anticipate,” “believe,” “can,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “project,” “seek,” “should,” “target,” “will,” “would” and similar expressions or variations intended to identify forward-looking statements. Such statements include, but are not limited to, statements concerning market opportunity, our future financial and operating results, investment strategy, sales and marketing strategy, management’s plans, beliefs and objectives for future operations,
technology
and development, economic and industry trends or trend analysis, expectations about seasonality,
opportunity for portfolio purchases,
use of non-GAAP financial measures, operating expenses, anticipated income tax rates, capital expenditures, cash flows and liquidity. These statements are based on the beliefs and assumptions of our management based on information currently available to us. Such forward-looking statements are subject to risks, uncertainties and other important factors that could cause actual results and the timing of certain events to differ materially from future results expressed or implied by such forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those identified below, and those discussed in the section titled “Risk Factors” included under Part I, Item 1A
above. Furthermore, such forward-looking statements speak only as of the date of this report. Except as required by law, we undertake no obligation to update any forward-looking statements to
reflect events or circumstances after the date of such events.
Overview
Our Business
We are a leader in administering CDBs which empower employees to save money on taxes while also providing corporate tax advantages for employers. We are solely dedicated to administering CDBs, including pre-tax spending accounts such as HSAs, health and dependent care FSAs, HRAs, as well as commuter benefit services, including transit and parking programs, wellness programs, COBRA and other employee benefits in the United States.
In September 2015, we entered into our second partner arrangement with Ceridian to transition their COBRA and direct bill portfolio to WageWorks. This relationship also allows Ceridian to resell the Company’s COBRA and direct bill services to their new and existing clients, in addition to the full suite of healthcare and commuter products they have been selling. Pursuant to the arrangement, transition of the portfolio was completed by the second quarter of 2016.
In March, 2016, we were selected by the OPM to administer its FSAFEDS. This relationship provides eligible federal employees access to our advanced technology platform and premium service capabilities.
On November 28, 2016, we completed the transaction with ADP, a leading global provider of Human Capital Management solutions, to acquire the "the ADP CHSA/COBRA Business" for approximately $235.0 million in cash.
Restatement
Management’s Discussion and Analysis of Financial Condition and Results of Operations have been updated to reflect the effects of the restatement described in Note 2, Restatement to our Consolidated Financial Statements, of this Annual Report on Form 10-K.
Critical Accounting Policies and Significant Management Estimates
Our consolidated financial statements are prepared in accordance with U.S. GAAP. The preparation of these consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, costs and expenses and related disclosures. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances. In many instances, we could have reasonably used different accounting estimates, and in other instances, changes in the accounting estimates are reasonably likely to occur from period-to-period. Accordingly, actual results could differ significantly from the estimates made by our management. To the extent that there are material differences between these estimates and actual results, our future financial statement presentation, financial condition, results of operations and cash flows will be affected.
In many cases, the accounting treatment of a particular transaction is specifically dictated by GAAP and does not require management’s judgment in its application, while in other cases, management’s judgment is required in selecting among available alternative accounting standards that allow different accounting treatment for similar transactions. We believe that there are several accounting policies that are critical to understanding our business and prospects for future performance, as these policies affect the reported amounts of revenues and other significant areas that involve management’s judgment and estimates. These significant policies and our procedures related to these policies are described in detail below. In addition, please refer to Note 1. Summary of Business and Significant Accounting Policies, in the Notes to Consolidated Financial Statements of this Annual Report Form 10-K for further discussion of our accounting policies.
Revenue Recognition
We report revenue based on the following product lines: Healthcare, Commuter, COBRA and Other revenue. Healthcare and Commuter include revenues generated from benefit service fees based on employee participant levels and interchange and other commission revenues. Interchange and other commission revenues are subject to revenue share arrangements and are based on a percentage of total healthcare and commuter dollars transacted using cards distributed by the us pursuant to written purchase agreements with certain vendors and banks. COBRA revenue is generated from the administration of continuation of coverage services for participants who are no longer eligible for their employer’s health benefits, such as medical, dental, vision and for the continued administration of employee participants’ HRAs, and certain healthcare FSAs. Other revenue includes services related to enrollment and eligibility, non-healthcare, and employee account administration (i.e., tuition and health club reimbursements) and project-related professional services.
We recognize revenue when collectability is reasonably assured, service has been performed, persuasive evidence of an arrangement exists, and there is a fixed or determinable fee.
Benefit service fees are recognized on a monthly basis as services are rendered and earned under service arrangements where fees and commissions are fixed or determinable and collectability is reasonably assured. Benefit service fees are based on a fee for service model (e.g., monthly fee per participant) in which revenue is recognized on a monthly basis as services are rendered under price quotations or service agreements having stipulated terms and conditions, which do not require management to make any significant judgments or assumptions regarding any potential uncertainties. Fees received for initial setup of clients and renewal fees are deferred and recognized on a monthly basis as services are rendered over the agreed benefit period. Contracts with initial setup fees generally have an initial term of one year. The agreed benefit period means the length of the benefit plan year, which is one year. The initial setup fees and annual renewal fees are not considered separable from the ongoing services provided for which benefit service fees are earned.
Vendor and bank interchange revenues are attributed to revenue sharing arrangements we enter into with certain banks and card associations, whereby we share a portion of the transaction fees earned by these financial institutions on debit cards we issue to employee participants based on a percentage of total dollars transacted as reported on third-party reports.
Other commission revenue entails our purchasing passes on behalf of employee participants from various transit agencies and due to the significant volume of purchases, we receive commissions on these passes which we record on a net basis. Commission revenue is recognized on a monthly basis as transactions are placed under written purchase agreements having stipulated terms and conditions, which do not require management to make any significant judgments or assumptions regarding any potential uncertainties.
Professional service fees are related to services provided to our employer clients to accommodate their reporting or administrative requirements. These projects are discrete contracts and are not entered into contemporaneously with any other services we provide. The professional services revenues are recognized upon completion of services or projects in accordance
with agreed upon terms and conditions, which do not require management to make any significant judgments or assumptions regarding any potential uncertainties and where fees are fixed or determinable and collectability is reasonably assured.
Stock-based Compensation
Stock-based compensation expense is estimated at the grant date based on the award’s fair value as calculated by the Black-Scholes or Monte Carlo option pricing model or the market value of our stock on the grant date and is recognized as an expense over the requisite service period, which is generally the vesting period. The determination of the fair value of stock-based awards on the date of grant using an option pricing model is affected by our stock price as well as assumptions regarding a number of complex and subjective variables. These variables include the estimated volatility over the expected term of the awards, actual and projected employee stock option exercise behaviors, risk-free interest rates, estimated forfeitures and expected dividends.
RSUs and Performance-contingent Stock Units ("PSUs") are measured based on the fair market values of the underlying stock on the dates of grant. The vesting of PSUs awarded is conditioned upon the attainment of performance objectives over a specified period and upon continued employment through the applicable vesting date. At the end of the performance period, shares of stock subject to PSUs vest based upon both the level of achievement of performance objectives within the performance period and continued employment through the applicable vesting date.
Stock-based compensation expense is calculated based on awards ultimately expected to vest and is reduced for estimated forfeitures at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. The estimated annual forfeiture rates for stock options, RSUs, and PSUs are based on historical forfeiture experience.
The estimated fair value of stock options and RSUs are expensed on a straight-line basis over the vesting term of the grant and the estimated fair value of PSUs are expensed using an accelerated method over the term of the award once management has determined that it is probable that the performance objective will be achieved. Compensation expense is recorded over the requisite service period based on management's best estimate as to whether it is probable that the shares awarded are expected to vest. Management assesses the probability of the performance milestones being met on a continuous basis.
We estimate expected volatility based on the historical volatility of comparable companies from a representative peer-group as well as our own historical volatility. We estimate expected term based on historical experience, giving consideration to the contractual terms of the stock-based awards, vesting schedules and expectations of future employee behavior such as exercises and forfeitures. We based the risk-free interest rate on zero-coupon yields implied from U.S. Treasury issues with remaining terms similar to the expected term on the options. We do not anticipate paying any cash dividends in the foreseeable future, and therefore, used an expected dividend yield of zero in the option pricing model. We estimate forfeitures at the time of grant and revise those estimates in subsequent periods if actual forfeitures differ from those estimates. The estimated attainment of performance-based awards and related expense is based on the expectations of revenue and earnings before interest, tax and depreciation and amortization ("EBITDA") target achievement over a specified three year performance period. If we use different assumptions for estimating stock-based compensation expense in future periods, or if actual forfeitures differ materially from our estimated forfeitures, future stock-based compensation expense may differ significantly from what we have recorded in the current period and could materially affect our income from operations, net income and net income per share.
Cash, Cash Equivalents, and Restricted Cash
The Company considers all highly liquid investments with an original maturity of 90 days or less to be cash equivalents. Cash and cash equivalents, consist of cash on deposit with banks and money market funds, stated at cost, as well as commercial paper with an original maturity of less than 90 days as further described under
Marketable Securities
below. To the extent the Company’s contracts do not provide for any restrictions on the Company’s use of cash that it receives from clients, the cash is recorded as cash and cash equivalents.
The majority of the Company’s cash represents funding and pre-funding balances received from customers for which the Company has a corresponding current obligation. In all cases where we have collected cash from a customer but not fulfilled services (the payment of participant healthcare claims or commuter benefits), the Company recognizes a related liability to its customers, classified as customer obligations in the accompanying consolidated balance sheets.
Restricted cash represents cash used to collateralize standby letters of credit.
Marketable Securities
The Company determines the classification of its investments in marketable securities at the time of purchase and accounts for them as available-for-sale. Marketable securities of highly liquid investments with stated maturities of three months or less when purchased are classified as cash equivalents and those with stated maturities of between three months and one year as short-term investments. Marketable securities with maturities beyond twelve months are also included in short-term investments within current assets as the Company intends for its investments to support current operations and other strategic initiatives. These securities are reported at fair value, which includes the accrued interest of interest-bearing securities. Unrealized gains and losses, net of taxes, are included in accumulated other comprehensive loss as a component of stockholders’ equity, except for unrealized losses determined to be other-than-temporary which will be recorded within other income (expense). Realized gains and losses on the sale of marketable securities are recorded in other income (expense).
Accounts Receivable
Accounts receivable represent both amounts receivable from customers in relation to fees for the Company’s services and unpaid amounts for benefit services provided by third-party vendors, such as transit agencies and healthcare providers for which the Company records a receivable for funding and a corresponding customer obligations liability until the Company disburses the balances to the vendors. The Company provides for an allowance for doubtful accounts by specifically identifying accounts with a risk of collectability and providing an estimate of the loss exposure. The Company reviews its allowance for doubtful accounts on a quarterly basis. Account balances are written off against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote.
Impairment of Long-lived Assets
The Company reviews long-lived assets for indicators of impairment whenever events or changes in circumstances indicate that the carrying amounts of such assets may not be recoverable. An impairment of long-lived assets exists when the carrying amount of a long-lived asset group, exceeds its fair value. Impairment losses are recorded when the carrying amount of the impaired asset group is not recoverable. Recoverability is determined by comparing the carrying amount of the asset or asset group to the undiscounted cash flows which are expected to be generated from its use. If the carrying amount of the asset group exceeds its estimated future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset or asset group exceeds its fair value.
Acquisitions, Goodwill and Definite lived Intangible Assets
The cost of an acquisition is allocated to the tangible assets and definite lived intangible assets acquired and liabilities assumed based on their fair value at the date of acquisition. Goodwill represents the excess cost over the fair value of net assets acquired in the acquisition and is not amortized, but rather is tested for impairment.
Definite lived intangible assets, consisting of client/broker contracts and relationships, trade names, technology, noncompete agreements and favorable lease arrangements, are stated at cost less accumulated amortization. All definite lived intangible assets are amortized on a straight-line basis over their estimated remaining economic lives, generally ranging from one to ten years. Amortization expense related to these intangible assets is included in amortization expense on the consolidated statements of income.
The Company performs a goodwill impairment test annually on December 31st and more frequently if events and circumstances indicate that the asset might be impaired. The following are examples of triggering that could indicate that the fair value of a reporting unit has fallen below the unit’s carrying amount:
|
|
•
|
A significant adverse change in legal factors or in the business climate
|
|
|
•
|
An adverse action or assessment by a regulator
|
|
|
•
|
Unanticipated competition
|
|
|
•
|
A loss of key personnel
|
|
|
•
|
A more-likely than-not expectation that a reporting unit or a significant portion of a reporting unit will be sold or otherwise disposed of
|
An impairment loss is recognized to the extent that the carrying amount exceeds the reporting unit’s fair value. When reviewing goodwill for impairment, the Company assesses whether goodwill should be allocated to operating levels lower than the Company’s single operating segment for which discrete financial information is available and reviewed for decision-making purposes. These lower levels are referred to as reporting units. The Company’s chief operating decision maker, the Chief
Executive Officer, does not allocate resources or assess performance at the individual healthcare, commuter, COBRA or other revenue stream level, but rather at the operating segment level. Discrete financial information is therefore not maintained at the revenue stream level. The Company’s one reporting unit was determined to be the Company’s one operating segment.
The goodwill impairment analysis is a two-step process: first, the reporting unit’s estimated fair value is compared to its carrying value, including goodwill. If the Company determines that the estimated fair value of the reporting unit is less than its carrying value, the Company moves to the second step to determine the implied fair value of the reporting unit’s goodwill. If the carrying amount of the reporting unit’s goodwill exceeds its implied fair value, an impairment loss is recognized for any excess of the carrying amount of the reporting unit’s goodwill over the implied fair value of the reporting unit in a manner similar to a purchase price allocation.
Whenever events or circumstances change, entities have the option to first make a qualitative evaluation about the likelihood of goodwill impairment. If impairment is deemed more likely than not, management would perform the two-step goodwill impairment test. Otherwise, the two-step goodwill impairment test is not required. In assessing the qualitative factors, the Company assesses relevant events and circumstances that may impact the fair value and the carrying amount of the reporting unit. The identification of relevant events and circumstances and how these may impact a reporting unit’s fair value or carrying amount involve significant judgments and assumptions. The judgment and assumptions include the identification of macroeconomic conditions, industry and market considerations, overall financial performance, Company specific events and share price trends and making the assessment on whether each relevant factor will impact the impairment test positively or negatively and the magnitude of any such impact.
Customer Obligations Liability
Many of our customer agreements include provisions whereby our customer remit funds to us which represent prefunds of employer / client and employee participant contributions related to FSA, HRA and commuter programs. The agreements do not represent restricted cash and accordingly the amounts received are included in cash and cash equivalents on our consolidated balance sheets with a corresponding liability recorded as customer obligations. Our customers generally provide us with prefunds for their FSA and HRA programs based on a percentage of projected spending by the employee participants for the plan year and other factors. In the case of our commuter program, at the beginning of each month we receive prefunds based on the employee participants’ monthly elections. These prefunds are typically replenished throughout the year by our FSA, HRA and commuter clients as customers are provided benefits under these programs.
The Company offsets on a customer by customer basis unpaid amounts for benefit services and customer obligation balances for financial reporting presentation. Additionally, the Company offsets outstanding trade and non-trade receivables, including any debit or credit memos, against any prefund balances after plan year close or upon termination of services both based on the completion of a full reconciliation with the customer.
Business Combination
We record acquisitions using the acquisition method of accounting. All of the assets acquired and liabilities assumed, are recognized at their fair value as of the acquisition date. The excess of the purchase price over the estimated fair values of the net tangible and net intangible assets acquired is recorded as goodwill. The application of the acquisition method of accounting for business combinations requires management to make significant judgments, estimates and assumptions in the determination of the fair value of assets acquired and liabilities assumed in order to allocate purchase price consideration. Our estimates are based on historical experience, information obtained from the management of the acquired companies and, assistance from independent third-party appraisal firms. Our significant assumptions and estimates include, but are not limited to, the cash flows for customer relationships, developed technology, the estimated cost of capital, and the cost savings expected to be derived from acquiring an asset. These estimates are inherently uncertain and unpredictable. In addition, unanticipated events and circumstances may occur which may affect the accuracy or validity of such estimates. See Note 4, Acquisitions and Channel Partner Arrangements in the Notes to our Consolidated Financial Statements included in this Annual Report on Form 10-K.
Recent Accounting Pronouncements
See Note 1, Summary of Business and Significant Accounting Policies in the Notes to Consolidated Financial Statements included in this Annual Report on Form 10-K for the impact of certain recent accounting pronouncements on our consolidated financial statements.
Results of Operations
References to Note 2 in the tables below refer to Note 2, Restatement to our Consolidated Financial Statements, of this Annual Report on Form 10-K.
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Change from prior year
|
|
2017
|
|
% of Revenue
|
|
2016
As Restated Note 2
|
|
% of Revenue
|
|
2015
|
|
% of Revenue
|
|
2017
|
|
2016
As Restated Note 2
|
Revenues:
|
(in thousands)
|
|
|
|
|
Healthcare
|
$
|
274,815
|
|
|
58
|
%
|
|
$
|
195,108
|
|
|
55
|
%
|
|
$
|
176,573
|
|
|
53
|
%
|
|
$
|
79,707
|
|
|
$
|
18,535
|
|
COBRA
|
111,607
|
|
|
23
|
%
|
|
73,765
|
|
|
21
|
%
|
|
51,299
|
|
|
15
|
%
|
|
37,842
|
|
|
22,466
|
|
Commuter
|
72,874
|
|
|
15
|
%
|
|
70,215
|
|
|
20
|
%
|
|
63,895
|
|
|
19
|
%
|
|
2,659
|
|
|
6,320
|
|
Other
|
16,799
|
|
|
4
|
%
|
|
16,473
|
|
|
4
|
%
|
|
42,549
|
|
|
13
|
%
|
|
326
|
|
|
(26,076
|
)
|
Total revenues
|
$
|
476,095
|
|
|
100
|
%
|
|
$
|
355,561
|
|
|
100
|
%
|
|
$
|
334,316
|
|
|
100
|
%
|
|
$
|
120,534
|
|
|
$
|
21,245
|
|
Healthcare Revenue
We derive our healthcare revenue primarily from the service fees paid by our employer clients for the administration services we provide in connection with their employee participants’ FSAs, HRAs and HSAs. We also earn interchange revenue paid by financial institutions related to transaction fees on debit cards used by employee participants in connection with all of our healthcare programs and through our wholesale card program, and revenue from self-service plan kits called Premium Only Plan kits.
The
$79.7 million
, or
41%
increase in healthcare revenue from
2016
to
2017
was driven by an increase in FSA and HSA revenue due to the addition of new clients, including FSAFEDS, and growth in employee participation in the programs. The increase in healthcare revenue was also driven by the ADP CHSA Business acquired in November 2016 which includes interchange services. We expect our healthcare revenue growth will continue from our existing client base and client additions but not consistent with the growth rate from 2016 to 2017 given the significance of the revenue attributable from the acquisition of the ADP CHSA Business. The acquired ADP business contributed revenue of approximately $55.8 million of additional revenue during the year ended December 31, 2017.
The
$18.5 million
, or
10%
increase in healthcare revenue from 2015 to 2016 was primarily driven by an increase in FSA, HSA, and HRA revenue due to the addition of clients, including FSAFEDS, and growth in new employee participation in the programs. The increase in healthcare revenue was further driven by the acquisition of the CHSA business from ADP in November of 2016 and the related interchange fee revenue.
COBRA Revenue
COBRA revenue is derived from administration services we provide to employer clients for continuation of coverage for participants who are no longer eligible for the employer’s health benefits, such as medical, dental and vision, and for the continued administration of the employee participants’ HRAs and certain healthcare FSAs.
The
$37.8 million
, or
51%
increase in COBRA revenue from 2016 to 2017 was driven primarily by the ADP COBRA Business acquired in November 2016. Additionally, COBRA revenue increased as a result of revenue generated from our Ceridian business with customers joining throughout the first half of 2016. We expect to experience growth in COBRA revenue as a result of revenues generated from ADP COBRA Business as well as the addition of clients, and growth in employee participation in the COBRA program but not consistent with the growth rate from 2016 to 2017 given the significance of the revenue attributable from the acquisition of the ADP COBRA Business. The acquired ADP business contributed revenue of approximately $33.4 million of additional revenue during the year ended December 31, 2017.
The
$22.5 million
, or
44%
increase in COBRA revenue from 2015 to 2016 was primarily driven by the transition of Ceridian's COBRA portfolio to the Company and the acquisition of the COBRA and direct bill businesses from ADP in November 2016. The remainder of the COBRA revenue growth was primarily driven by increased participation by employer clients in our COBRA administration services.
Commuter Revenue
We derive our commuter revenue from monthly service fees paid by our employer clients, interchange revenue paid by financial institutions related to transaction fees on debit cards used by employee participants in connection with our commuter solutions and commissions from the sale of transit passes used in our commuter solutions which we purchase from various transit agencies on behalf of employee participants.
The
$2.7 million
, or
4%
increase in commuter revenue from 2016 to 2017 was primarily due to the addition of clients, growth in the number of employee participants and an increase in interchange fee revenue.
The
$6.3 million
, or
10%
increase in commuter revenue from 2015 to 2016 was primarily due to addition of new clients and growth in the number of employee participants resulting from the maximum pre-tax monthly benefit for transit and vanpooling increasing from $130 in 2015 to $255 in 2016. Commuter revenue was further increased by an increase in interchange fee revenue and vendor commission revenue from growth in our commuter programs.
Other Revenue
Other revenue includes enrollment and eligibility services, employee account administration (i.e., tuition and health club reimbursements) and project-related professional fees.
The
$0.3 million
, or
2%
increase in other revenue from 2016 to 2017 is not significant.
The
$26.1 million
, or
61%
decrease in other revenue from 2015 to 2016 was primarily driven by the termination of the relationship with a significant customer in the health insurance exchange business. We provided this customer with administrative services including enrollment, billing, customer service and payment processing services. In September 2015, we mutually agreed to terminate the relationship with the customer. This revenue decrease was partially offset by other increases in administration of direct bill services to employee participants.
Cost of Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Change from prior year
|
|
2017
|
|
2016
As Restated Note 2
|
|
2015
|
|
2017
|
|
2016
As Restated Note 2
|
|
(in thousands)
|
|
|
|
|
Cost of revenues (excluding amortization of internal use software)
|
$
|
173,661
|
|
|
$
|
129,046
|
|
|
$
|
117,170
|
|
|
$
|
44,615
|
|
|
$
|
11,876
|
|
Percent of revenue
|
36
|
%
|
|
36
|
%
|
|
35
|
%
|
|
|
|
|
Cost of revenues consist of direct expenses for claims processing, product support and customer service personnel, outsourced and temporary labor, check/ACH payment processing services, debit card processing services, shipping and handling, passes and employee participant communications.
The
$44.6 million
, or
35%
increase in cost of revenues from 2016 to 2017 was primarily due to increases in outsourced services and compensation costs for headcount to support the ADP CHSA/COBRA Business acquired in November 2016. We also incurred additional compensation costs to administer FSAFEDS.
The
$11.9 million
or
10%
increase in cost of revenues from 2015 to 2016 was primarily due to an increase of $11.2 million in compensation related and benefit costs to administer FSAFEDS and to service new clients transitioned under the channel partner arrangement with Ceridian. The increase was further driven by a $2.4 million increase in stock-based compensation expense as a result of new grants of RSUs, performance-based RSUs, and stock options. The increases were partially offset by a decrease in printing and postage related to customer support, as a result of termination of the relationship with a significant customer in the health insurance exchange business.
As we continue to scale our operations, we expect our cost of revenues to increase in dollar amount to support increased employer client and employee participant levels. Cost of revenues will continue to be affected by our portfolio purchases, acquisitions and channel partner arrangements. Prior to migrating to our proprietary technology platforms, these new portfolios often operate with higher service delivery costs that result in increased cost of revenues until we are able to complete the
migration process, which typically occurs over the 12 to 24 month period following closing of the portfolio purchase or acquisition.
Technology and Development
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Change from prior year
|
|
2017
|
|
2016
As Restated Note 2
|
|
2015
|
|
2017
|
|
2016
As Restated Note 2
|
|
(in thousands)
|
|
|
|
|
Technology and development
|
$
|
56,362
|
|
|
$
|
44,719
|
|
|
$
|
43,041
|
|
|
$
|
11,643
|
|
|
$
|
1,678
|
|
Percent of revenue
|
12
|
%
|
|
13
|
%
|
|
13
|
%
|
|
|
|
|
Technology and development expenses consist of personnel and related expenses, outsourced programming services, on-demand technology infrastructure, and expenses associated with equipment and software development.
The
$11.6 million
, or
26%
increase in technology and development expenses from 2016 to 2017 was primarily due to an increase in compensation costs to support the ADP CHSA/COBRA Business and to administer FSAFEDS. We also incurred additional compensation costs to service clients acquired from Ceridian. Additionally, our outsourced service costs also increased to support the ADP CHSA Business acquired in November 2016.
The
$1.7 million
, or
4%
increase in technology and development expenses from 2015 to 2016 was primarily due to an increase in compensation and outsourced service costs to transition FSA clients, and services and hardware related expense to administer FSAFEDS and to support clients transitioned under the channel partner agreement with Ceridian. The change was further driven by an increase in stock-based compensation expense as a result of new grants of service-based RSUs and stock options. These increases were offset by a decrease in temporary help, consulting and outsourced services expenses as a result of the termination of a significant customer relationship in the health insurance exchange business in the third quarter of 2015.
We intend to continue enhancing the functionality of our software platform and increase investment in research and development as part of our continuous effort to improve our employer client and employee participant experience and to maintain and enhance our control and compliance environment. The timing of development and enhancement projects, including the nature of expenditures as well as the phase of the project that could require capitalization or expense treatment, will significantly affect our technology and development expense both in dollar amount and as a percentage of revenues.
Sales and Marketing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Change from prior year
|
|
2017
|
|
2016
As Restated Note 2
|
|
2015
|
|
2017
|
|
2016
As Restated Note 2
|
|
(in thousands)
|
|
|
|
|
Sales and marketing
|
$
|
64,111
|
|
|
$
|
57,083
|
|
|
$
|
50,540
|
|
|
$
|
7,028
|
|
|
$
|
6,543
|
|
Percent of revenue
|
13
|
%
|
|
16
|
%
|
|
15
|
%
|
|
|
|
|
Sales and marketing expenses consist primarily of compensation and related benefit costs for our sales, client services and marketing staff, including sales commissions for our direct sales force and external agents and brokers, as well as communication, promotional, public relations and other marketing expenses.
The
$7.0 million
or
12%
increase in sales and marketing expense from 2016 to 2017 was primarily due to an increase in compensation and related benefit costs to support client relationships, attributed primarily to increased costs after the ADP acquisition.
The
$6.5 million
or
13%
increase in sales and marketing expense from 2015 to 2016 was primarily due to an increase in compensation and related benefit costs to develop client relationships.
We continue to invest in sales, client services and marketing by hiring additional personnel and continuing to build our broker and channel relationships. We also promote our brand through a variety of marketing and public relations activities. As a result, we expect our sales and marketing expenses to increase in dollar amounts in future periods.
General and Administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Change from prior year
|
|
2017
|
|
2016
As Restated Note 2
|
|
2015
|
|
2017
|
|
2016
As Restated Note 2
|
|
(in thousands)
|
|
|
|
|
General and administrative
|
$
|
72,150
|
|
|
$
|
60,324
|
|
|
$
|
54,093
|
|
|
$
|
11,826
|
|
|
$
|
6,231
|
|
Percent of revenue
|
15
|
%
|
|
17
|
%
|
|
16
|
%
|
|
|
|
|
|
|
General and administrative expenses include personnel and related expenses and professional fees incurred by our executive, finance, legal, human resources and facilities departments.
The
$11.8 million
, or
20%
increase in general and administrative expenses from 2016 to 2017 was primarily due to an increase in headcount and related benefit costs including stock-based compensation expense. As a result of our growth, we increased headcount, incurred additional client costs and increased various outsourced administrative services. Additionally, our facility costs increased as we expanded our operations.
The
$6.2 million
, or
12%
increase in general and administrative expenses from 2015 to 2016 was primarily due to an increase in stock-based compensation expense for performance-based RSUs based on updated forecasts of revenue growth, given the addition of the newly acquired ADP CHSA/COBRA Business, channel partners, FSAFEDS, and significant customer wins, and new grants of time-based RSUs and stock options. The expense was further increased by increased headcount and outsourced services, and professional fees to support the increase in customer base and the preparation of a new Enterprise Resource Planning system implementation.
As we continue to grow, we expect our general and administrative expenses to increase in absolute dollars as we expand general and administrative headcount to support our continued growth. In addition, we expect the expenses to continue to increase in the future as a result of increase in professional fees in connection with our restatement activities.
Amortization, Impairment and Change in Contingent Consideration
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Change from prior year
|
|
2017
|
|
2016
As Restated Note 2
|
|
2015
|
|
2017
|
|
2016
As Restated Note 2
|
|
(in thousands)
|
|
|
|
|
Amortization, impairment and change in contingent consideration
|
$
|
37,890
|
|
|
$
|
37,175
|
|
|
$
|
27,618
|
|
|
$
|
715
|
|
|
$
|
9,557
|
|
Percent of revenue
|
8
|
%
|
|
10
|
%
|
|
8
|
%
|
|
|
|
|
Our amortization consists of two components: amortization of internal use software and amortization of acquired intangible assets. We capitalize our software development costs related to the development and enhancement of our business solution. When the technology is available for its intended use, the capitalized costs are amortized over the technology’s estimated useful life, which is generally four years. Acquisition-related intangible assets are also amortized over their estimated useful lives.
The
$0.7 million
or
2%
increase in amortization from 2016 to 2017 was driven primarily by the amortization of intangible assets acquired in November 2016 in connection with the ADP CHSA/COBRA Business combination, partially offset by a decrease in amortization expense related to two one-time impairment events that occurred in 2016. In 2016, we terminated a significant customer relationship in our health insurance exchange business resulting in a $3.8 million acceleration of amortization expense. Additionally, in 2016, we recorded a $3.7 million impairment charge for KP Connector, as mentioned above.
The
$9.6 million
or
35%
increase in amortization from 2015 to 2016 was driven primarily by a $3.8 million acceleration of amortization of intangible assets resulting from the termination of part of a significant customer relationship in the health insurance exchange business. Additionally, in 2016, we recorded a $3.7 million impairment charge for KP Connector. These changes were further driven by an increase in amortization from additions to acquired intangible assets from the partner arrangement with Ceridian and acquired ADP CHSA/COBRA Business, offset by a decrease in expense for fully amortized intangibles.
Employee Termination and Other Charges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Change from prior year
|
|
2017
|
|
2016
As Restated Note 2
|
|
2015
|
|
2017
|
|
2016
As Restated Note 2
|
|
(in thousands)
|
|
|
|
|
Employee termination and other charges
|
$
|
1,489
|
|
|
$
|
1,147
|
|
|
$
|
1,913
|
|
|
$
|
342
|
|
|
$
|
(766
|
)
|
The
$0.3 million
or
30%
increase from 2016 to 2017 is not significant.
The
$0.8 million
or
40%
decrease from 2015 to 2016 is primarily attributable to severance related costs incurred in 2015 when we executed an organizational efficiency plan which reduced our headcount. These costs were offset by an increase in transaction costs related to the acquisition of the ADP CHSA/COBRA Business.
Other Income (Expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Change from prior year
|
|
2017
|
|
2016
As Restated Note 2
|
|
2015
|
|
2017
|
|
2016
As Restated Note 2
|
|
(in thousands)
|
|
|
|
|
Interest income
|
$
|
1,147
|
|
|
$
|
406
|
|
|
$
|
153
|
|
|
$
|
741
|
|
|
$
|
253
|
|
Interest expense
|
(7,293
|
)
|
|
(2,717
|
)
|
|
(1,925
|
)
|
|
(4,576
|
)
|
|
(792
|
)
|
Other income (expense)
|
(316
|
)
|
|
1,075
|
|
|
(182
|
)
|
|
(1,391
|
)
|
|
1,257
|
|
The
$4.6 million
or
168%
increase in interest expense was due to a significant increase in our debt at the end of 2016 that remained outstanding throughout 2017. In November 2016, we borrowed approximately $169.9 million to acquire the ADP CHSA/COBRA Business. This debt remained outstanding in 2017 resulting in an increase in interest expense.
The
$0.8 million
or
41%
increase in interest expense was due to the first amendment to the Amended and Restated Credit Agreement entered into in August 2016 resulting in a higher credit limit with a subsequent borrowing under the revolving credit facility related to acquisition of ADP CHSA/COBRA Business. The change in other income (expense) from 2015 to 2016 was due primarily to the insurance settlement proceeds related to an insurance claim in 2015.
Income Taxes
We are subject to income taxes in the United States. Significant judgments are required in evaluating our uncertain tax positions and determining our provision for income taxes.
We use the asset and liability method to account for income taxes. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and net operating loss carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to an amount whose realization is more likely than not.
During the ordinary course of business, there are many transactions and calculations for which the ultimate tax determination is uncertain. As a result, we recognize tax liabilities based on estimates of whether additional taxes and interest will be due. These tax liabilities are recognized when, despite the belief that our tax return positions are supportable, we believe that certain positions may not be more likely than not of being sustained upon review by tax authorities. As of December 31, 2017, our unrecognized tax benefits approximated
$5.1 million
and we have no uncertain tax positions that would be reduced as a result of a lapse of the applicable statute of limitations. We believe that our accruals for tax liabilities are adequate for all open audit years based on our assessment of many factors, including past experience and interpretations of tax law. This assessment relies on estimates and assumptions and may involve a series of complex judgments about future events. We do not anticipate any adjustments would result in a material change to our financial position. To the extent that the final tax outcome
of these matters is different than the amounts recorded, such differences will impact income tax expense in the period in which such determination is made. We recognize accrued interest and penalties related to unrecognized tax benefits as a component of income tax expense.
Management periodically evaluates if it is more likely than not that some or all of the deferred tax assets will be realized. In making such determination, we consider all available positive and negative evidence, including scheduled reversals of deferred tax liabilities, projected future taxable income, tax planning strategies and recent financial performance. In order to support a conclusion that a valuation allowance is not needed, positive evidence of sufficient quantity and quality (objective compared to subjective) is necessary to overcome negative evidence.
In the future, if there is a significant negative change in our operating results or the other factors that were considered in making this determination, we could be required to record a valuation allowance against our deferred tax assets. Any subsequent increases in the valuation allowance will be recognized as an increase in deferred tax expense. Any decreases in the valuation allowance will be recorded as a reduction of the income tax provision.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Change from prior year
|
|
2017
|
|
2016
As Restated Note 2
|
|
2015
|
|
2017
|
|
2016
As Restated Note 2
|
|
(in thousands)
|
|
|
|
|
Income before income taxes
|
$
|
63,970
|
|
|
$
|
24,831
|
|
|
$
|
37,987
|
|
|
|
|
|
Income taxes provision
|
(9,583
|
)
|
|
(8,929
|
)
|
|
(15,037
|
)
|
|
$
|
(654
|
)
|
|
$
|
6,108
|
|
Effective tax rate
|
14.98
|
%
|
|
35.96
|
%
|
|
39.58
|
%
|
|
|
|
|
The Company's 2016 restated tax provision was reduced by $3 million for the tax-effects of pre-tax restatement adjustments (see Note 2 for additional discussion). The restated deferred tax asset balance was reduced by $0.6 million and the restated additional paid in capital was reduced by $3.6 million due to additional net operating losses related to stock based compensation.
On December 22, 2017, the U.S. government enacted the Tax Act. The Tax Act introduces tax reform that reduces the current corporate federal income tax rate from 35% to 21%, among other changes. The rate reduction is effective January 1, 2018. We have determined that the Tax Act requires a revaluation of our net deferred tax asset upon its enactment during the quarter ended December 31, 2017 and recorded a charge to income tax expense of
$0.3 million
.
The
$0.7 million
or
7%
increase in the provision for income taxes from 2016 to 2017 was primarily due to the recognition of excess tax benefits on stock-based compensation pursuant to the adoption of ASU 2016-09 offset by the increase in provisional income tax expense related to the revaluation of net deferred tax assets as a result of the Tax Act and increase in income before taxes.
The
$6.1 million
or
41%
decrease in the provision for income taxes from 2015 to 2016 was primarily due to a decrease in income before income taxes in 2016 as compared with 2015.
Liquidity and Capital Resources
At
December 31, 2017
, our principal sources of liquidity were cash and cash equivalents totaling
$779.3 million
and short-term investments totaling
$195.5 million
comprised primarily of funding by clients of amounts to be paid on behalf of employee participants as well as other cash flows from operating activities. For the year ended
December 31, 2017
, our cash flow from operating activities provided
$217.8 million
.
We believe that our existing cash and cash equivalents, short-term investments, available credit from our revolving credit facility and expected cash flow from operations will be sufficient to meet our working capital, debt, capital expenditures and stock repurchase needs, as well as anticipated cash requirements for potential future portfolio purchases, over at least the next 12 months. We have historically been able to fulfill our obligations as incurred and expect to continue to fulfill our obligations in the future. Our expectation is based on our current and anticipated client retention rates and our continuing funding model in which the vast majority of our enterprise clients provide us with prefunds as more fully described below under “
—Prefunds
.” To the extent these current and anticipated future sources of liquidity are insufficient to fund our future business activities and requirements, including any potential portfolio purchases, we may need to raise additional funds through public or private equity or debt financing. We cannot provide assurance that we will be able to raise additional funds on favorable terms, if at all.
Prefunds
Under our contracts with the vast majority of our employer clients, we receive prefunds that have been and are expected to continue to be a significant source of cash flows from operating activities. Our client contracts do not contain restrictions on our use of client prefunds and, as a result, each prefund is reflected in cash and cash equivalents on our consolidated balance sheets with an equivalent customer obligation recorded as a liability as the prefund is received. Changes in these prefunds and the corresponding customer obligations are reflected in our cash flows from operating activities. The timing of when employer clients make their prefunds as well as the timing of when we make payments on behalf of employee participants can significantly affect our cash flows.
The operation of these prefunds for our employer clients throughout the year typically is as follows: at the beginning of a plan year, these employer clients provide us with prefunds for their FSA and HRA programs based on a percentage of projected spending by the employee participants for the plan year and other factors. In the case of our commuter program, at the beginning of each month we receive prefunds based on the employee participants’ monthly elections. These prefunds are typically replenished on a weekly basis by our FSA and HRA employer clients and on a monthly basis by our commuter employer clients, in each case, after we have advanced the funds necessary to process employee participants’ FSA and HRA claims as they are submitted to us and to pay vendors relating to our commuter programs. As a result, our cash balances can vary significantly depending upon the timing of invoicing, the date payment is received from our employer clients of reimbursement for payments we have made on behalf of employee participants. This prefunding activity covers our estimate of approximately one week of spending on behalf of the employer client’s employee participants. We do not require a prefund to administer any of our HSA programs because employee participants in these programs only have access to funds they have previously contributed.
Revolving
Credit Facility (Credit Agreement)
On August 1, 2016, we entered into a First Amended and Restated Credit Agreement (the "Amended Credit Agreement") with MUFG Union Bank, N.A., as administrative agent (“Agent”) to increase the revolving credit facility credit limit from $150.0 million to $250.0 million. The Amended Credit Agreement did not change our $15.0 million subfacility limit or our option to increase our commitments up to $100.0 million. The credit facility's maturity date, June 5, 2020, and interest rate, London Interbank Offered Rate ("LIBOR") plus a margin ranging from 1.25% to 1.75%, also remained unchanged. Subsequent to entering the Amended Credit Agreement, we borrowed additional funds in the amount of
$169.9 million
from the revolving credit facility in connection with the acquisition of the ADP CHSA/COBRA Business. In connection with the Amended Credit Agreement, we incurred fees of approximately
$0.2 million
, which are being amortized over the term of the amendment.
On April 4, 2017, we entered into a Second Amended and Restated Credit Agreement (the “Second Amended Credit Agreement”) with the Agent. The Second Amended Credit Agreement amended and restated our existing Amended Credit Agreement, and increased our borrowing capacity under the revolving credit facility to
$400.0 million
, with a
$15.0 million
letter of credit subfacility. The Second Amended Credit Agreement contains an increase option permitting us, subject to certain conditions and requirements, to arrange with existing lenders and/or new lenders to provide up to an aggregate of
$100.0 million
in additional commitments. Loan proceeds may be used for general corporate purposes, including acquisitions permitted under the Second Amended Credit Agreement. We may prepay loans under the Second Amended Credit Agreement in whole or in part at any time without premium or penalty. In connection with this Second Amended Credit Agreement, we incurred fees of approximately
$1.9 million
, which are being amortized over the term of the Second Amended Credit Agreement. The fees incurred are presented as a direct deduction from long-term debt in the consolidated balance sheets.
The loans bear interest, at our option, at either (i) LIBOR determined in accordance with the Second Amended Credit Agreement, plus a margin ranging from
1.25%
to
2.25%
, or (ii) a base rate determined in accordance with the Second Amended Credit Agreement, plus a margin ranging from
0.25%
to
1.25%
, in either case with such margin determined based on our consolidated leverage ratio for the preceding fourth fiscal quarter period. Interest is due and payable in arrears quarterly for base rate loans and at the end of an interest period for LIBOR rate loans. Principal, together with all accrued and unpaid interest, is due and payable on April 4, 2022. Our obligations under the Second Amended Credit Agreement are secured by substantially all of our assets, and our existing and future material subsidiaries are also required to guarantee our obligations under the Second Amended Credit Agreement. We elected option (i) and, as of
December 31, 2017
, the interest rate applicable to the revolving credit facility was
2.93%
. As of
December 31, 2017
, we had
$247.0 million
outstanding under the revolving credit facility and
$150.2 million
unused revolving credit facility still available to borrow under the Second Amended Credit Agreement. We are currently in compliance with all financial and non-financial covenants under the credit facility after considering the reporting extension agreement described below.
Reporting Extension Agreements
On April 5, 2018, our Board concluded the previously issued financial statements for (i) the quarterly periods ended September 30, June 30 and March 31, 2017, (ii) the annual period ended December 31, 2016 and (iii) the quarterly periods ended September 30 and June 30, 2016 should be restated and should no longer be relied upon. Consequently, we did not meet our obligation to provide our financial statements to the Agent by the contractual delivery date. In March 2018, we entered into a Reporting Extension Agreement (the “Extension Agreement”), by and among the Company, the lenders party thereto and MUFG Union Bank, N.A., as administrative agent to extend the time period for delivery to Agent and the lenders our delinquent financial statements to June 30, 2018. In June 2018, we entered into a Second Reporting Extension Agreement and paid the Agent $0.8 million to extend the delivery date of our delinquent financial statements to March 16, 2019. In March 2019, the Company entered into a Third Reporting Extension Agreement and paid the Agent $0.1 million to extend the delivery date of any remaining delinquent financial statements to May 10, 2019.
Public Stock Offering
On June 20, 2017, we closed a public stock offering and sold
1,954,852
shares of our common stock at
$69.25
per share, for proceeds of approximately
$130.8 million
, net of underwriting discounts and commissions and other offering costs. Certain selling stockholders sold
545,148
shares of common stock in the offering for which we did not receive any proceeds. Selling stockholders received proceeds net of their proportionate share of the total underwriting discounts and commissions. We also granted the underwriters a 30-day overallotment option to purchase up to an additional
375,000
shares of our common stock at
$69.25
per share prior to the underwriting discount. The overallotment option expired unexercised.
Share Repurchase Program
On August 6, 2015, our Board authorized a
$100.0 million
stock repurchase program for 3 years which commenced on November 5, 2015 and expires on November 4, 2018. Repurchases made under this program may be made in the open market as we deem appropriate and market conditions allow. In
2017
, we repurchased
134,900
shares of our common stock for a total cost of
$7.9 million
, or an average price of
$58.82
per share. In
2016
, we repurchased
226,170
shares of our common stock for a total cost of
$9.4 million
, or an average price of
$41.43
per share. As of
December 31, 2017
, we had
$77.7 million
available for future purchases under the stock repurchase program.
Cash Flows
The following table presents information regarding our cash flows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2017
|
|
2016
As Restated Note 2
|
|
2015
|
|
(in thousands)
|
Net cash provided by operating activities
|
$
|
217,809
|
|
|
$
|
268,942
|
|
|
$
|
115,209
|
|
Net cash used in investing activities
|
(237,203
|
)
|
|
(283,404
|
)
|
|
(37,968
|
)
|
Net cash provided by financing activities
|
126,130
|
|
|
186,153
|
|
|
10,376
|
|
Net increase in cash and cash equivalents
|
$
|
106,736
|
|
|
$
|
171,691
|
|
|
$
|
87,617
|
|
Cash Flows from Operating Activities
Net cash provided by operating activities decreased in 2017 as compared to 2016 by
$51.1 million
. Cash provided by operating activities in 2017 is comprised of net income of
$54.4 million
, adjusted upward for non-cash items related to depreciation, amortization, impairment, and change in contingent consideration of
$49.7 million
, stock-based compensation expense of
$25.6 million
, deferred taxes of
$9.3 million
, and other non-cash items of
$0.4 million
in aggregate, and changes in operating assets and liabilities providing a net increase of
$78.3 million
.
Net cash provided by operating activities increased in 2016 as compared to 2015 by
$153.7 million
. Cash provided by operating activities in 2016 was composed of net income of
$15.9 million
, adjusted upward for non-cash items related to depreciation, amortization, impairment, and contingent consideration of
$46.0 million
, stock-based compensation of
$27.2 million
, provision for doubtful accounts of
$0.9 million
, and other non-cash upward adjustments of
$0.3 million
in aggregate, offset by downward adjustments for non-cash items related to deferred taxes and excess tax benefits related to stock-based compensation of
$20.7 million
, and changes in operating assets and liabilities providing a net increase of
$199.3 million
.
Cash Flows from Investing Activities
Net cash used in investing activities decreased by
$46.2 million
from 2016 to 2017. Cash used in investing activities in 2017 was composed of net purchases of investments of $195.8 million, capital expenditures of $36.8 million, and purchases of intangible assets of $4.7 million.
Net cash used in investing activities increased by $245.4 million from 2015 to 2016. Cash used in investing activities in 2016 was composed of cash consideration for the ADP CHSA/COBRA business, net of cash received, of $234.0 million, capital expenditures of $28.3 million, and purchases of intangible assets of $21.1 million.
Cash Flows from Financing Activities
Net cash provided by financing activities decreased by
$60.0 million
from 2016 to 2017 as we received $130.8 million in proceeds from our public stock offering in 2017 as compared to 2016 when we received $169.7 million in net proceeds from our debt issuance. Additionally, in 2017, we reclassified $14.8 million in excess tax benefits from financing activity to operating activity pursuant to the retroactive application of ASU 2016-09. We also paid $4.4 million for a debt principal repayment including debt issuance costs incurred in connection with our Second Amended Credit Agreement in 2017.
Net cash provided by financing activities increased by $175.8 million from 2015 to 2016 primarily due to an increase in proceeds from long-term debt of $169.7 million, net of debt issuance costs, from our revolving credit facility to finance the acquisition of ADP CHSA/COBRA Business in 2016. It was further increased by proceeds from exercise of stock options, an increase in the excess tax benefit related to stock-based compensation arrangements, offset by a decrease in payments related to contingent consideration and share repurchase activities in 2016.
Contractual Obligations
The following table describes our contractual obligations as of
December 31, 2017
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
Less than
1 year
|
|
1-3
years
|
|
3-5
years
|
|
More than
5 years
|
|
(in thousands)
|
Long-term debt obligations (1)
|
$
|
247,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
247,000
|
|
|
$
|
—
|
|
Interest on long-term debt obligations (2)
|
31,260
|
|
|
7,242
|
|
|
14,483
|
|
|
9,535
|
|
|
—
|
|
Operating lease obligations (3)
|
52,577
|
|
|
9,139
|
|
|
19,242
|
|
|
16,225
|
|
|
7,971
|
|
Other contractual obligations (4)
|
19,366
|
|
|
19,191
|
|
|
175
|
|
|
—
|
|
|
—
|
|
Total
|
$
|
350,203
|
|
|
$
|
35,572
|
|
|
$
|
33,900
|
|
|
$
|
272,760
|
|
|
$
|
7,971
|
|
|
|
(1)
|
As of
December 31, 2017
, maximum total borrowings under the revolving credit facility is
$400.0 million
with a base interest rate determined in accordance with the Second Amended Credit Agreement terms: LIBOR plus a spread of
1.25%
to
2.25%
per annum. The debt maturity date is April 4, 2022. As of
December 31, 2017
, our outstanding principal of
$247.0 million
is presented net of debt issuance costs on our consolidated balance sheets. The debt issuance costs are not included in the table above.
|
|
|
(2)
|
Estimated interest payments assume the interest rate applicable as of
December 31, 2017
of
2.93%
per annum on a
$247.0 million
outstanding principal amount.
|
|
|
(3)
|
We lease facilities under non-cancelable operating leases expiring at various dates through 2028.
|
|
|
(4)
|
Other contractual obligations include vendor obligations including those related to our data centers.
|
Future minimum lease payments under capital lease obligations are not included in the table above. As of December 31, 2017, there were $0.6 million of future capital lease obligation payments. The Company has no future minimum lease payments under capital leases obligations extending beyond 2020.
Off-Balance Sheet Arrangements
Other than outstanding letters of credit issued under our revolving credit facility, we do not have any off-balance sheet arrangements. The majority of the standby letters of credit mature in one year. However, in the ordinary course of business, we will continue to renew or modify the terms of the letters of credit to support business requirements. The letters of credit are contingent liabilities, supported by our revolving credit facility, and are not reflected on our consolidated balance sheets.
Item 8. Financial Statements and Supplementary Data
WageWorks, Inc. and Subsidiaries
Index to Consolidated Financial Statements
|
|
|
|
Page
|
Reports of Independent Registered Public Accounting Firms
|
|
Consolidated Balance Sheets
|
|
Consolidated Statements of Income
|
|
Consolidated Statements of Comprehensive Income
|
|
Consolidated Statements of Stockholders’ Equity
|
|
Consolidated Statements of Cash Flows
|
|
Notes to Consolidated Financial Statements
|
|
Report of Independent Registered Public Accounting Firm
Shareholders and Board of Directors
WageWorks, Inc.
San Mateo, California
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheet of WageWorks, Inc. (the “Company”) and subsidiaries as of December 31, 2017, the related consolidated statements of income, comprehensive income, stockholders’ equity, and cash flows for the year ended December 31, 2017, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company and subsidiaries at December 31, 2017, and the results of their operations and their cash flows for the year ended December 31, 2017
,
in conformity with accounting principles generally accepted in the United States of America.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the Company's internal control over financial reporting as of December 31, 2017, based on criteria established in
Internal Control - Integrated Framework (2013)
issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”) and our report dated March 18, 2019 expressed an adverse opinion thereon.
Change in Accounting Principle
As discussed in Notes 1 and 12 to the consolidated financial statements, the Company has changed its accounting method for recording excess tax benefits from employee share-based payments in fiscal year 2017 due to the adoption of ASU 2016-09, Improvements to Employee Share-Based Payment Accounting.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.
Our audit included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audit provides a reasonable basis for our opinion.
/s/ BDO USA, LLP
We have served as the Company's auditor since 2018.
San Jose, California
March 18, 2019
Report of Independent Registered Public Accounting Firm
Shareholders and Board of Directors
WageWorks, Inc.
San Mateo, California
Opinion on Internal Control over Financial Reporting
We have audited WageWorks, Inc. (the “Company’s”) internal control over financial reporting as of December 31, 2017, based on criteria established in
Internal Control - Integrated Framework
(2013)
issued by the Committee of Sponsoring Organizations of the Treadway Commission (the “COSO criteria”). In our opinion, the Company did not maintain, in all material respects, effective internal control over financial reporting as of December 31, 2017, based on the COSO criteria.
We do not express an opinion or any other form of assurance on management’s statements referring to any corrective actions taken by the Company after the date of management’s assessment.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the consolidated balance sheet of the Company and subsidiaries as of December 31, 2017, the related consolidated statements of income, comprehensive income, stockholders’ equity, and cash flows for the year ended December 31, 2017, and the related notes (collectively referred to as the “consolidated financial statements”) and our report dated March 18, 2019 expressed an unqualified opinion thereon.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying “Item 9A, Management’s Report on Internal Control over Financial Reporting”. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit of internal control over financial reporting in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the company’s annual or interim financial statements will not be prevented or detected on a timely basis. Several material weaknesses regarding management’s failure to design and maintain controls have been identified and described in management’s assessment. The material weaknesses related to 1) the control environment, due to material weaknesses related to a) an inconsistent and sometimes inappropriate tone at the top was present under the then existing senior management, b) an insufficient complement of qualified resources with an appropriate level of knowledge, experience and training important to the Company’s financial reporting requirements, c) inadequate mechanisms and oversight to ensure accountability for the performance of controls; 2) risk assessment, as the Company did not have an adequate assessment of changes in risks by management that could significantly impact internal control over financial reporting and did not effectively design controls in response to the risks of material misstatement; 3) control activities and information and communication, specifically between the accounting department and other operating departments necessary to support the proper functioning of internal controls; and 4) monitoring controls, as the Company did not maintain an internal audit function sufficient to monitor control activities. The control environment material weaknesses contributed to additional material weaknesses in the control activities of the Company as the Company did not design and maintain effective controls over a) accounting close and financial reporting; b) contract to cash process, c) risk assessment and management of change, as well as the review, approval, and documentation related to the application of generally accepted accounting principles, d) review of new, unusual or significant transactions and contracts, and e) manual reconciliations of high-volume standard transactions. The risk assessment material weakness contributed to an additional material weakness as the Company did not design effective controls over certain business processes, including controls over the
preparation, analysis, and review of closing adjustments required to assess the appropriateness of certain account balances at period end.
These material weaknesses were considered in determining the nature, timing, and extent of audit tests applied in our audit of the 2017 consolidated financial statements, and this report does not affect our report dated March 18, 2019 on those consolidated financial statements.
Definition and Limitations of Internal Control over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of consolidated financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of consolidated financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the consolidated financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ BDO USA, LLP
San Jose, California
March 18, 2019
Report of Independent Registered Public Accounting Firm
To The Board of Directors and Stockholders
WageWorks, Inc.
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheet of WageWorks, Inc. (the “Company”) and subsidiaries as of December 31, 2016, the related consolidated statements of income, comprehensive income, stockholders’ equity, and cash flows for the year ended December 31, 2016, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company and subsidiaries at December 31, 2016, and the results of their operations and their cash flows for the year ended December 31, 2016
,
in conformity with accounting principles generally accepted in the United States of America.
Restatement
As discussed in Note 2, the Company has restated its 2016 consolidated financial statements to correct for misstatements.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. We were not engaged to perform an audit of the Company’s internal control over financial reporting. As part of our audit, we were required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audit included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audit provides a reasonable basis for our opinion.
/s/
Macias, Gini & O’Connell, LLP
We have served as the Company's auditor since 2018.
March 18, 2019
Newport Beach, California
Report of Independent Registered Public Accounting Firm
The Board of Directors and Stockholders
WageWorks, Inc.:
We have audited the accompanying consolidated statements of income, comprehensive income, stockholders’ equity, and cash flows of WageWorks, Inc. and subsidiaries for the year ended December 31, 2015. These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the results of operations and the cash flows of WageWorks, Inc. and subsidiaries for the year ended December 31, 2015, in conformity with U.S. generally accepted accounting principles.
/s/ KPMG LLP
San Francisco, California
February 25, 2016
WAGEWORKS, INC.
Consolidated Balance Sheets
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
December 31, 2017
|
|
December 31, 2016
As Restated
Note (2)
|
Assets
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
779,345
|
|
|
$
|
672,609
|
|
Restricted cash
|
332
|
|
|
332
|
|
Short-term investments
|
195,534
|
|
|
—
|
|
Accounts receivable, net
|
107,547
|
|
|
93,413
|
|
Prepaid expenses and other current assets
|
29,271
|
|
|
20,258
|
|
Total current assets
|
1,112,029
|
|
|
786,612
|
|
Property and equipment, net
|
68,742
|
|
|
54,435
|
|
Goodwill
|
297,409
|
|
|
297,409
|
|
Acquired intangible assets, net
|
155,369
|
|
|
176,489
|
|
Deferred tax assets, net
|
10,143
|
|
|
15,690
|
|
Other assets
|
8,291
|
|
|
5,146
|
|
Total assets
|
$
|
1,651,983
|
|
|
$
|
1,335,781
|
|
Liabilities and Stockholders' Equity
|
|
|
|
Current liabilities:
|
|
|
|
Accounts payable and accrued expenses
|
$
|
89,977
|
|
|
$
|
72,677
|
|
Customer obligations
|
695,368
|
|
|
608,380
|
|
Other current liabilities
|
628
|
|
|
729
|
|
Total current liabilities
|
785,973
|
|
|
681,786
|
|
Long-term debt, net of financing costs
|
244,915
|
|
|
248,848
|
|
Other non-current liabilities
|
8,845
|
|
|
7,505
|
|
Total liabilities
|
1,039,733
|
|
|
938,139
|
|
Commitments and contingencies (Note 15)
|
|
|
|
Stockholders' Equity:
|
|
|
|
Common stock, $0.001 par value (authorized 1,000,000 shares; 40,251 shares
issued and 39,771 shares outstanding at December 31, 2017; 37,247 shares issued and 36,902 shares outstanding at December 31, 2016)
|
41
|
|
|
37
|
|
Additional paid-in capital
|
562,131
|
|
|
397,307
|
|
Treasury stock at cost (480 shares at December 31, 2017 and 345 shares at December 31, 2016)
|
(22,309
|
)
|
|
(14,374
|
)
|
Accumulated other comprehensive loss
|
(354
|
)
|
|
—
|
|
Retained earnings
|
72,741
|
|
|
14,672
|
|
Total stockholders' equity
|
612,250
|
|
|
397,642
|
|
Total liabilities and stockholders' equity
|
$
|
1,651,983
|
|
|
$
|
1,335,781
|
|
See accompanying Notes to the Consolidated Financial Statements.
WAGEWORKS, INC.
Consolidated Statements of Income
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2017
|
|
2016
As Restated
Note 2
|
|
2015
|
Revenues:
|
|
|
|
|
|
Healthcare
|
$
|
274,815
|
|
|
$
|
195,108
|
|
|
$
|
176,573
|
|
COBRA
|
111,607
|
|
|
73,765
|
|
|
51,299
|
|
Commuter
|
72,874
|
|
|
70,215
|
|
|
63,895
|
|
Other
|
16,799
|
|
|
16,473
|
|
|
42,549
|
|
Total revenues
|
476,095
|
|
|
355,561
|
|
|
334,316
|
|
Operating expenses:
|
|
|
|
|
|
Cost of revenues (excluding amortization of internal use software)
|
173,661
|
|
|
129,046
|
|
|
117,170
|
|
Technology and development
|
56,362
|
|
|
44,719
|
|
|
43,041
|
|
Sales and marketing
|
64,111
|
|
|
57,083
|
|
|
50,540
|
|
General and administrative
|
72,150
|
|
|
60,324
|
|
|
54,093
|
|
Amortization, impairment and change in contingent consideration
|
37,890
|
|
|
37,175
|
|
|
27,618
|
|
Employee termination and other charges
|
1,489
|
|
|
1,147
|
|
|
1,913
|
|
Total operating expenses
|
405,663
|
|
|
329,494
|
|
|
294,375
|
|
Income from operations
|
70,432
|
|
|
26,067
|
|
|
39,941
|
|
Other income (expense):
|
|
|
|
|
|
Interest income
|
1,147
|
|
|
406
|
|
|
153
|
|
Interest expense
|
(7,293
|
)
|
|
(2,717
|
)
|
|
(1,925
|
)
|
Other income (expense), net
|
(316
|
)
|
|
1,075
|
|
|
(182
|
)
|
Income before income taxes
|
63,970
|
|
|
24,831
|
|
|
37,987
|
|
Income tax provision
|
(9,583
|
)
|
|
(8,929
|
)
|
|
(15,037
|
)
|
Net income
|
$
|
54,387
|
|
|
$
|
15,902
|
|
|
$
|
22,950
|
|
Net income per share:
|
|
|
|
|
|
Basic
|
$
|
1.41
|
|
|
$
|
0.44
|
|
|
$
|
0.64
|
|
Diluted
|
$
|
1.38
|
|
|
$
|
0.43
|
|
|
$
|
0.63
|
|
Shares used in computing net income per share:
|
|
|
|
|
|
Basic
|
38,447
|
|
|
36,404
|
|
|
35,784
|
|
Diluted
|
39,415
|
|
|
37,210
|
|
|
36,595
|
|
See accompanying Notes to the Consolidated Financial Statements.
WAGEWORKS, INC.
Consolidated Statements of Comprehensive Income
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2017
|
|
2016
As Restated
Note 2
|
|
2015
|
Net income
|
$
|
54,387
|
|
|
$
|
15,902
|
|
|
$
|
22,950
|
|
Other comprehensive loss, net of tax
|
|
|
|
|
|
Net unrealized loss on investments
|
(354
|
)
|
|
—
|
|
|
—
|
|
Other comprehensive loss, net of tax
|
(354
|
)
|
|
—
|
|
|
—
|
|
Total comprehensive income
|
$
|
54,033
|
|
|
$
|
15,902
|
|
|
$
|
22,950
|
|
See accompanying Notes to the Consolidated Financial Statements.
WAGEWORKS, INC.
Consolidated Statements of Stockholders’ Equity
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
Additional paid-in capital
|
|
Treasury stock at cost
|
|
Accumulated other comprehensive loss
|
|
Retained earnings (accumulated deficit)
|
|
Total
stockholders’ equity
|
|
Shares
|
|
Amount
|
|
|
|
|
|
Balance at December 31, 2014
|
35,479
|
|
|
$
|
36
|
|
|
$
|
303,568
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(24,180
|
)
|
|
$
|
279,424
|
|
Exercise of stock options
|
465
|
|
|
—
|
|
|
6,598
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,598
|
|
Issuance of common stock under Employee Stock Purchase Plan
|
54
|
|
|
—
|
|
|
2,145
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,145
|
|
Issuance of restricted stock units, net of shares withheld for employee taxes
|
57
|
|
|
—
|
|
|
(949
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(949
|
)
|
Tax benefit from the exercise of stock options
|
—
|
|
|
—
|
|
|
11,198
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,198
|
|
Treasury stock acquired
|
(119
|
)
|
|
—
|
|
|
—
|
|
|
(5,003
|
)
|
|
—
|
|
|
—
|
|
|
(5,003
|
)
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
20,606
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20,606
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22,950
|
|
|
22,950
|
|
Balance at December 31, 2015
|
35,936
|
|
|
$
|
36
|
|
|
$
|
343,166
|
|
|
$
|
(5,003
|
)
|
|
$
|
—
|
|
|
$
|
(1,230
|
)
|
|
$
|
336,969
|
|
Exercise of stock options
|
926
|
|
|
1
|
|
|
16,069
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,070
|
|
Issuance of common stock under Employee Stock Purchase Plan
|
53
|
|
|
—
|
|
|
2,194
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,194
|
|
Issuance of restricted stock units, net of shares withheld for employee taxes
|
213
|
|
|
—
|
|
|
(6,108
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,108
|
)
|
Tax benefit from the exercise of stock options
|
—
|
|
|
—
|
|
|
14,806
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,806
|
|
Treasury stock acquired
|
(226
|
)
|
|
—
|
|
|
—
|
|
|
(9,371
|
)
|
|
—
|
|
|
—
|
|
|
(9,371
|
)
|
Stock-based compensation (As Restated)
|
—
|
|
|
—
|
|
|
27,180
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
27,180
|
|
Net income (As Restated)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,902
|
|
|
15,902
|
|
Balance at December 31, 2016 (As Restated) Note 2
|
36,902
|
|
|
$
|
37
|
|
|
$
|
397,307
|
|
|
$
|
(14,374
|
)
|
|
$
|
—
|
|
|
$
|
14,672
|
|
|
$
|
397,642
|
|
Exercise of stock options
|
810
|
|
|
2
|
|
|
14,267
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,269
|
|
Public stock offering, net of issuance costs of $4.6 million
|
1,955
|
|
|
2
|
|
|
130,787
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
130,789
|
|
Issuance of common stock under Employee Stock Purchase Plan
|
48
|
|
|
—
|
|
|
2,681
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,681
|
|
Issuance of restricted stock units, net of shares withheld for employee taxes
|
191
|
|
|
—
|
|
|
(9,019
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,019
|
)
|
Treasury stock acquired
|
(135
|
)
|
|
|
|
|
—
|
|
|
(7,935
|
)
|
|
—
|
|
|
—
|
|
|
(7,935
|
)
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
25,649
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25,649
|
|
Capitalized stock-based compensation
|
—
|
|
|
—
|
|
|
459
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
459
|
|
Other comprehensive loss, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(354
|
)
|
|
—
|
|
|
(354
|
)
|
Tax cumulative-effect adjustment - adoption ASU 2016-09 Note 1
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,682
|
|
|
3,682
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
54,387
|
|
|
54,387
|
|
Balance at December 31, 2017
|
39,771
|
|
|
$
|
41
|
|
|
$
|
562,131
|
|
|
$
|
(22,309
|
)
|
|
$
|
(354
|
)
|
|
$
|
72,741
|
|
|
$
|
612,250
|
|
See accompanying Notes to the Consolidated Financial Statements.
WAGEWORKS, INC.
Consolidated Statements of Cash Flows
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2017
|
|
2016
As Restated
Note 2
|
|
2015
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
$
|
54,387
|
|
|
$
|
15,902
|
|
|
$
|
22,950
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
Depreciation
|
11,384
|
|
|
8,696
|
|
|
6,671
|
|
Amortization, impairment and change in contingent consideration
|
37,889
|
|
|
37,175
|
|
|
27,618
|
|
Amortization of debt issuance costs
|
418
|
|
|
159
|
|
|
—
|
|
Stock-based compensation expense
|
25,649
|
|
|
27,180
|
|
|
20,606
|
|
Loss on disposal of fixed assets
|
123
|
|
|
273
|
|
|
1,096
|
|
Provision for doubtful accounts
|
558
|
|
|
947
|
|
|
396
|
|
Deferred taxes
|
9,336
|
|
|
(5,853
|
)
|
|
13,066
|
|
Other
|
(237
|
)
|
|
—
|
|
|
—
|
|
Excess tax benefit related to stock-based compensation arrangements
|
—
|
|
|
(14,806
|
)
|
|
(11,198
|
)
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
Accounts receivable
|
(14,692
|
)
|
|
(22,088
|
)
|
|
(18,214
|
)
|
Prepaid expenses and other current assets
|
(9,514
|
)
|
|
7,901
|
|
|
961
|
|
Other assets
|
(3,145
|
)
|
|
(699
|
)
|
|
2,084
|
|
Accounts payable and accrued expenses
|
17,387
|
|
|
9,488
|
|
|
6,011
|
|
Customer obligations
|
86,988
|
|
|
207,559
|
|
|
38,370
|
|
Other liabilities
|
1,278
|
|
|
(2,892
|
)
|
|
4,792
|
|
Net cash provided by operating activities
|
217,809
|
|
|
268,942
|
|
|
115,209
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Purchases of property and equipment
|
(36,787
|
)
|
|
(28,319
|
)
|
|
(28,141
|
)
|
Purchases of short-term investments
|
(208,656
|
)
|
|
—
|
|
|
—
|
|
Proceeds from sales of short-term investments
|
5,398
|
|
|
—
|
|
|
—
|
|
Proceeds from maturities of short-term investments
|
7,500
|
|
|
—
|
|
|
—
|
|
Cash consideration for business acquisitions, net of cash acquired
|
—
|
|
|
(233,965
|
)
|
|
(9,445
|
)
|
Purchases of intangible assets
|
(4,658
|
)
|
|
(21,120
|
)
|
|
(382
|
)
|
Net cash used in investing activities
|
(237,203
|
)
|
|
(283,404
|
)
|
|
(37,968
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
Proceeds from long-term debt
|
—
|
|
|
169,900
|
|
|
—
|
|
Proceeds from public stock offering
|
135,387
|
|
|
—
|
|
|
—
|
|
Payment of underwriting discounts, commissions and other costs associate with the public offering
|
(4,598
|
)
|
|
—
|
|
|
—
|
|
Proceeds from exercise of common stock options
|
14,267
|
|
|
16,070
|
|
|
6,598
|
|
Proceeds from issuance of common stock under Employee Stock Purchase Plan
|
2,681
|
|
|
2,194
|
|
|
2,145
|
|
Payments of debt issuance costs
|
(1,851
|
)
|
|
(207
|
)
|
|
(366
|
)
|
Payments of debt principal
|
(2,500
|
)
|
|
—
|
|
|
—
|
|
Payment of contingent consideration
|
—
|
|
|
(750
|
)
|
|
(3,247
|
)
|
Payment for treasury stock acquired
|
(7,935
|
)
|
|
(9,371
|
)
|
|
(5,003
|
)
|
Payment of capital lease obligations
|
(302
|
)
|
|
(381
|
)
|
|
|
|
Taxes paid related to net share settlement of stock-based compensation arrangements
|
(9,019
|
)
|
|
(6,108
|
)
|
|
(949
|
)
|
Excess tax benefit related to stock-based compensation arrangements
|
—
|
|
|
14,806
|
|
|
11,198
|
|
Net cash provided by financing activities
|
126,130
|
|
|
186,153
|
|
|
10,376
|
|
Net increase in cash and cash equivalents
|
106,736
|
|
|
171,691
|
|
|
87,617
|
|
Cash and cash equivalents at beginning of the year
|
672,609
|
|
|
500,918
|
|
|
413,301
|
|
Cash and cash equivalents at end of the year
|
$
|
779,345
|
|
|
$
|
672,609
|
|
|
$
|
500,918
|
|
Supplemental cash flow disclosure:
|
|
|
|
|
|
Cash paid during the year for:
|
|
|
|
|
|
Interest
|
$
|
6,462
|
|
|
$
|
1,825
|
|
|
$
|
2,542
|
|
Taxes
|
$
|
2,958
|
|
|
$
|
5,534
|
|
|
$
|
455
|
|
Noncash financing and investing activities:
|
|
|
|
|
|
Property and equipment, accrued but not paid
|
$
|
2,325
|
|
|
$
|
2,412
|
|
|
$
|
800
|
|
Property and equipment purchased under capital lease obligations
|
$
|
263
|
|
|
$
|
835
|
|
|
$
|
—
|
|
Capitalized stock-based compensation
|
$
|
458
|
|
|
$
|
—
|
|
|
$
|
—
|
|
See accompanying Notes to the Consolidated Financial Statements.
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
Note 1. Summary of Business and Significant Accounting Policies
Business
WageWorks, Inc., (together with its subsidiaries, “WageWorks” or the “Company”) was incorporated in the state of Delaware in 2000. The Company is a leader in administering Consumer-Directed Benefits (“CDBs”), which empower employees to save money on taxes while also providing corporate tax advantages for employers.
The Company operates as a single reportable segment on an entity level basis, and considers itself to operate under one operating and reporting segment with healthcare, transit and other employer sponsored programs representing a group of similar products lines. The Company believes that it engages in a single business activity and operates in a single economic environment.
Principles of Consolidation
The consolidated financial statements include the accounts of WageWorks, Inc., and its subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation.
Use of Estimates
In preparing the Consolidated Financial Statements and related disclosure in conformity with United States (“U.S.”) generally accepted accounting principles (“GAAP”), including all adjustments as a result of the Company's restatement, and pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"), the Company must make estimates and judgments that affect the amounts reported in the Consolidated Financial Statements and accompanying notes. Estimates are used for, but not limited to allocation of purchase consideration to acquired assets and liabilities from business combinations, allowances for doubtful accounts, useful lives for depreciation and amortization, loss contingencies, income taxes, the assumptions used for stock-based compensation including attainment of performance-based awards, the assumptions used for software and web site development cost classification, and recoverability and impairments of goodwill and long-lived assets. Actual results may be materially different from those estimates. In making its estimates, the Company considers the current economic and legislative environment.
Cash, Cash Equivalents, and Restricted Cash
The Company considers all highly liquid investments with an original maturity of 90 days or less to be cash equivalents. Cash and cash equivalents consist of cash on deposit with banks and money market funds, stated at cost, as well as commercial paper with an original maturity of less than 90 days as further described under Marketable Securities below. To the extent the Company’s contracts do not provide for any restrictions on the Company’s use of cash that it receives from clients, the cash is recorded as cash and cash equivalents.
The majority of the Company’s cash and cash equivalents represent funding and pre-funding balances received from customers for which the Company has a corresponding current obligation. In all cases where we have collected cash from a customer but not fulfilled services (the payment of participant healthcare claims and commuter benefits), the Company recognizes a related liability to its customers, classified as customer obligations in the accompanying consolidated balance sheets.
Restricted cash represents cash used to collateralize standby letters of credit which were issued to the benefit of a third party to secure a contract with the Company.
Marketable Securities
The Company determines the classification of its investments in marketable securities at the time of purchase and accounts for them as available-for-sale. Marketable securities of highly liquid investments with stated maturities of three months or less when purchased are classified as cash equivalents and those with stated maturities of between three months and one year as short-term investments. Marketable securities with maturities beyond twelve months are also included in short-term investments within current assets as the Company intends for its investments to support current operations and other strategic initiatives. These securities are reported at fair value, which includes the accrued interest of interest-bearing securities. Unrealized gains and losses,
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
net of taxes, are included in accumulated other comprehensive loss as a component of stockholders' equity, except for unrealized losses determined to be other-than-temporary which will be recorded within other income (expense). Realized gains and losses on the sale of marketable securities are recorded in other income (expense).
Fair Value of Financial Instruments
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. In determining fair value, we utilize valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible and we consider counterparty credit risk in our assessment of fair value. Carrying amounts of financial instruments, including cash equivalents, accounts receivable, accounts payable, and accrued liabilities, approximate their fair values as of the balance sheet dates because of their short maturities. The carrying value of the Company’s debt under the credit facility is estimated to approximate fair value as the interest rate approximates the market rate for debt securities with similar terms and risk characteristics. The determination of the fair value of the Company’s marketable securities is further explained in Note 5 - Investments and Fair Value Measurements.
The Company utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible. The Company determines fair value based on assumptions that market participants would use in pricing an asset or liability in the principal or most advantageous market. When considering market participant assumptions in fair value measurements, the following fair value hierarchy distinguishes between observable and unobservable inputs, which are categorized in one of the following levels:
|
|
•
|
Level 1 Inputs: Unadjusted quoted prices in active markets for identical assets or liabilities accessible to the reporting entity at the measurement date.
|
|
|
•
|
Level 2 Inputs: Other than quoted prices included in Level 1 inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the asset or liability.
|
|
|
•
|
Level 3 Inputs: Unobservable inputs for the asset or liability used to measure fair value to the extent that observable inputs are not available, thereby allowing for situations in which there is little, if any, market activity for the asset or liability at measurement date.
|
The Company measures outstanding contingent consideration elements each reporting period at fair value and recognizes changes in fair value in earnings each period as an operating expense on the consolidated statements of income, until the contingency is resolved. Losses on revaluation of contingent consideration result from accretion charges due to the passage of time and fair value adjustments due to changes in forecasted revenue levels.
Prior to December 31, 2014, the Company acquired Benefit Concepts, Inc. (“BCI”) and Crosby Benefit Systems, Inc. (“CBS”). In connection with these acquisitions, the Company recorded a contingent consideration liability to recognize its estimate of the obligation to make future payments to the former owners. On the acquisition date, the contingent consideration was recorded at fair value then revalued quarterly based on changes in the expected future payment amount. Fair value was determined based on significant unobservable inputs, so the contingent consideration liability was categorized as Level 3. In 2015, the Company paid
$1.2 million
to settle the contingent consideration due to the former owners of CBS. In 2015 and 2016, the Company paid
$2.1 million
and
$0.8 million
, respectively, to settle the contingent consideration due the former owners of BCI. In 2016 and 2015, changes in the contingent consideration fair value resulted in a negligible expense for the Company. See Note 4 Acquisitions and Channel Partner Arrangements.
Accounts Receivable
Accounts receivable represent both amounts receivable from customers in relation to fees for the Company’s services and unpaid amounts for benefit services provided by third-party vendors, such as transit agencies and healthcare providers for which the Company records a receivable for funding and a corresponding customer obligations liability until the Company disburses the balances to the vendors. The Company provides for an allowance for doubtful accounts by specifically identifying accounts with a risk of collectability and providing an estimate of the loss exposure. The Company reviews its allowance for doubtful accounts on a quarterly basis. Account balances are written off against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote. Write-offs for
2017
,
2016
and
2015
were not significant.
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
The Company offsets on a customer by customer basis unpaid amounts for benefit services and customer obligation balances for financial reporting presentation. Additionally, the Company offsets outstanding trade and non-trade receivables, including any debit or credit memos, against any prefund balances after plan year close or upon termination of services both based on the completion of a full reconciliation with the customer.
Property and Equipment
Property and equipment are stated at cost less accumulated depreciation and amortization. Depreciation on computer and equipment and furniture and fixtures is calculated on a straight-line basis over the estimated useful lives of those assets, ranging from
three
to
five years
. Leasehold improvements are amortized on a straight-line basis over the shorter of their estimated useful life or the lease term. When events or circumstances suggest an asset’s life is different than initially estimated, management reassesses the useful life of the asset and recognizes future depreciation prospectively over the revised life.
When assets are retired or otherwise disposed of, the cost and related accumulated depreciation / amortization are removed from their respective accounts, and any gain or loss on such sale or disposal is reflected in operating expenses.
Maintenance and repairs are expensed as incurred. Expenditures that substantially increase an asset’s useful life are capitalized.
Software and Web Site Development Costs
Costs incurred to develop software for internal use are capitalized and amortized over the technology’s estimated useful life, generally
four years
. When events or circumstances suggest an asset’s life is different than initially estimated, management reassesses the useful life of the asset and recognizes future amortization prospectively over the revised life. Costs incurred related to the planning and post implementation phases of development are expensed as incurred. Costs associated with the platform content or the repair or maintenance, including transfer of data between existing platforms are expensed as incurred.
Impairment of Long-lived Assets
The Company reviews long-lived assets for indicators of impairment whenever events or changes in circumstances indicate that the carrying amounts of such assets may not be recoverable. An impairment of long-lived assets exists when the carrying amount of a long-lived asset group, exceeds its fair value. Such impairment arises in circumstances when such assets are assessed and determined to have no continuing or future benefit. Impairment losses are recorded when the carrying amount of the impaired asset group is not recoverable. Recoverability is determined by comparing the carrying amount of the asset or asset group to the undiscounted cash flows which are expected to be generated from its use. If the carrying amount of the asset group exceeds its estimated future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset or asset group exceeds its fair value. The Company did not record impairment losses related to long-lived assets in the years ended
December 31,
2017
and
2015
.
In 2016, the Company re-assessed the fair value of KP Connector which is an internal use software developed by the Company based on the specifications outlined in a client agreement. In the second quarter of 2016, the client notified the Company that it no longer required the services provided by the Company. Accordingly, the Company determined that KP Connector's carrying value was considered unrecoverable as of June 30, 2016, and recorded a
$3.7 million
impairment charge to amortization, impairment and change in contingent consideration expense in the consolidated statements of income and a corresponding reduction of property and equipment, net, in the consolidated balance sheets. The Company also reversed previously recorded amortization expenses in each of the third and fourth quarters of 2016. In addition, the Company accelerated amortization of intangible assets for client contracts and broker relationships of
$3.8 million
, triggered in the second quarter of 2016, related to the termination of a significant customer relationship in the health insurance exchange business.
Acquisitions, Goodwill and Definite lived Intangible Assets
The cost of an acquisition is allocated to the tangible assets and definite lived intangible assets acquired and liabilities assumed based on their fair value at the date of acquisition. Goodwill represents the excess cost over the fair value of net assets acquired in the acquisition and is not amortized, but rather is tested for impairment.
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
Definite lived intangible assets, consisting of client/broker contracts and relationships, trade names, technology, noncompete agreements and favorable lease arrangements, are stated at cost less accumulated amortization. All definite lived intangible assets are amortized on a straight-line basis over their estimated remaining economic lives, ranging generally from
one
to
eight
years. Amortization expense related to these intangible assets is included in amortization, impairment and change in contingent consideration expense on the consolidated statements of income.
The Company performs a goodwill impairment test annually on December 31
st
and more frequently if events and circumstances indicate that the asset might be impaired. The following are examples of triggering events that could indicate that the fair value of a reporting unit has fallen below the unit’s carrying amount:
|
|
•
|
A significant adverse change in legal factors or in the business climate
|
|
|
•
|
An adverse action or assessment by a regulator
|
|
|
•
|
Unanticipated competition
|
|
|
•
|
A loss of key personnel
|
|
|
•
|
A more likely than-not expectation that a reporting unit or a significant portion of a reporting unit will be sold or otherwise disposed of
|
An impairment loss is recognized to the extent that the carrying amount exceeds the reporting unit’s fair value. When reviewing goodwill for impairment, the Company assesses whether goodwill should be allocated to operating levels lower than the Company’s single operating segment for which discrete financial information is available and reviewed for decision-making purposes. These lower levels are referred to as reporting units. The Company’s chief operating decision maker, the Chief Executive Officer, does not allocate resources or assess performance at the individual healthcare, commuter, COBRA or other revenue stream level, but rather at the operating segment level. Discrete financial information is therefore not maintained at the revenue stream level. The Company’s
one
reporting unit was determined to be the Company’s
one
operating segment.
Whenever events or circumstances change, entities have the option to first make a qualitative evaluation about the likelihood of goodwill impairment. In assessing the qualitative factors, the Company assesses relevant events and circumstances that may impact the fair value and the carrying amount of the reporting unit. The identification of relevant events and circumstances and how these may impact a reporting unit’s fair value or carrying amount involve significant judgments and assumptions. The judgment and assumptions include the identification of macroeconomic conditions, industry and market considerations, overall financial performance, Company specific events and share price trends and making the assessment on whether each relevant factor will impact the impairment test positively or negatively and the magnitude of any such impact.
The goodwill impairment analysis is a two-step process: first, the reporting unit’s estimated fair value is compared to its carrying value, including goodwill. If the Company determines that the estimated fair value of the reporting unit is less than its carrying value, the Company moves to the second step to determine the implied fair value of the reporting unit’s goodwill. If the carrying amount of the reporting unit’s goodwill exceeds its implied fair value, an impairment loss is recognized for any excess of the carrying amount of the reporting unit’s goodwill over the implied fair value of the reporting unit.
If impairment is deemed more likely than not, management would perform the two-step goodwill impairment test. Otherwise, the two-step goodwill impairment test is not required. At
December 31, 2017
, 2016 and 2015 the Company completed its annual goodwill impairment assessments and management concluded that goodwill is
no
t impaired.
Income Taxes
The Company reports income taxes using an asset and liability approach. Deferred tax assets and liabilities arise from the differences between the tax basis of an asset or liability and its reported amount in the consolidated financial statements, as well as from net operating loss and tax credit carryforwards. Deferred tax amounts are determined by using the tax rates expected to be in effect when the taxes will actually be paid or refunds received, as provided under current enacted tax law. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance reduces the deferred tax assets to the amount that is more likely than not to be realized.
The Company records a valuation allowance to reduce the deferred tax assets to the amount that the Company believes is more likely than not to be realized based on its judgment of all available positive and negative evidence. The weight given to
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
the potential effect of negative and positive evidence is commensurate with the extent to which the strength of the evidence can be objectively verified. This assessment, which is completed on a taxing jurisdiction basis, takes into account a number of types of evidence, including the following:
|
|
•
|
The nature and history of current or cumulative financial reporting income or losses;
|
|
|
•
|
Sources of future taxable income;
|
|
|
•
|
The anticipated reversal or expiration dates of the deferred tax assets; and
|
|
|
•
|
Tax planning strategies.
|
The Company takes a two-step approach to recognizing and measuring the financial statement benefit of uncertain tax positions. The first step is to evaluate the tax position for recognition by determining whether the weight of available evidence indicates that it is more likely than not that the tax position will be sustained on audit, including resolution of any related appeals or litigation processes. The second step is to measure the tax benefit as the largest amount that is more than 50% likely of being realized upon settlement of the audit. The Company classifies interest and penalties on unrecognized tax benefits as income tax expense or benefit.
Customer Obligations Liability
Many of our customer agreements include provisions whereby our customer remit funds to us which represent prefunds of employer / client and employee participant contributions related to FSA, HRA and commuter programs. The agreements do not represent restricted cash and accordingly the amounts received are included in cash and cash equivalents on our consolidated balance sheets with a corresponding liability recorded as customer obligations. Our customers generally provide us with prefunds for their FSA and HRA programs based on a percentage of projected spending by the employee participants for the plan year and other factors. In the case of our commuter program, at the beginning of each month we receive prefunds based on the employee participants’ monthly elections. These prefunds are typically replenished throughout the year by our FSA, HRA and commuter clients as benefits are provided under these programs.
The Company offsets on a customer by customer basis non-trade accounts receivable and customer obligation balances for financial reporting presentation. Additionally, the Company offsets outstanding trade and non-trade receivables, including any debit or credit memos, against any prefund balances after plan year close or upon termination of services both based on the completion of a full reconciliation with the customer.
Revenue Recognition
The Company reports revenue based on the following product lines: Healthcare, Commuter, COBRA and Other revenue. Healthcare and Commuter include revenues generated from benefit service fees based on employee / participant levels and interchange and other commission revenues. Interchange and other commission revenues are subject to revenue share arrangements and are based on a percentage of total healthcare and commuter dollars transacted using cards distributed by the Company pursuant to written purchase agreements with certain vendors and banks. COBRA revenue is generated from the administration of continuation of coverage services for participants who are no longer eligible for their employer’s health benefits, such as medical, dental, vision and for the continued administration of employee participants’ HRAs, and certain healthcare Flexible Spending Accounts (“FSAs”). Other revenue includes services related to enrollment and eligibility, non-healthcare, and employee account administration (i.e., tuition and health club reimbursements) and project-related professional services.
The Company recognizes revenue when collectability is reasonably assured, service has been performed, persuasive evidence of an arrangement exists, and there is a fixed or determinable fee.
Benefit service fees are recognized on a monthly basis as services are rendered and earned under service arrangements where fees and commissions are fixed or determinable and collectability is reasonably assured. Benefit service fees are based on a fee for service model (e.g., monthly fee per participant) in which revenue is recognized on a monthly basis as services are rendered under price quotations or service agreements having stipulated terms and conditions, which do not require management to make any significant judgments or assumptions regarding any potential uncertainties. Fees received for initial setup of clients and renewal fees are deferred and recognized on a monthly basis as services are rendered over the agreed
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
benefit period. Contracts with initial setup fees generally have an initial term of
one year
. The agreed benefit period means the length of the benefit plan year, which is one year. The initial setup fees and annual renewal fees are not considered separable from the ongoing services provided for which benefit service fees are earned.
Vendor and bank interchange revenues are attributed to revenue sharing arrangements the Company enters into with certain banks and card associations, whereby the Company shares a portion of the transaction fees earned by these financial institutions on debit cards the Company issues to its employee participants based on a percentage of total dollars transacted as reported on third-party reports.
Other commission revenue entails the Company purchasing passes on behalf of its employee participants from various transit agencies and due to the significant volume of purchases, the Company receives commissions on these passes which the Company records on a net basis. Commission revenue is recognized on a monthly basis as transactions are placed under written purchase agreements having stipulated terms and conditions, which do not require management to make any significant judgments or assumptions regarding any potential uncertainties.
Professional service fees are related to services provided to the Company’s employer clients to accommodate their reporting or administrative requirements. These projects are discrete contracts and are not entered into contemporaneously with any other services the Company provides. The professional services revenues are recognized upon completion of services or projects in accordance with agreed upon terms and conditions, which do not require management to make any significant judgments or assumptions regarding any potential uncertainties and where fees are fixed or determinable and collectability is reasonably assured. Cost of revenue is presented on an aggregate basis because the Company provides for services at the client level and not by product.
Stock-based Compensation
Stock-based compensation expense is estimated at the grant date based on the award’s fair value as calculated by the Black-Scholes or Monte Carlo option pricing model or the market value of the Company's stock on the grant date and is recognized as an expense over the requisite service period, which is generally the vesting period. The determination of the fair value of stock-based awards on the date of grant using an option pricing model is affected by our stock price as well as assumptions regarding a number of complex and subjective variables. These variables include the estimated volatility over the expected term of the awards, actual and projected employee stock option exercise behaviors, risk-free interest rates, estimated forfeitures, and expected dividends.
Restricted Stock Units ("RSUs"), Market-based performance RSUs, and Performance-based Stock Units ("PSUs") are measured based on the fair market values of the underlying stock on the dates of grant. The vesting of PSUs awarded is conditioned upon the attainment of performance objectives over a specified period and upon continued employment through the applicable vesting date. At the end of the performance period, shares of stock subject to PSUs vest based upon both the level of achievement of performance objectives within the performance period and continued employment through the applicable vesting date.
Stock-based compensation expense is calculated based on awards ultimately expected to vest and is reduced for estimated forfeitures at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. The estimated annual forfeiture rates for stock options, RSUs, and PSUs are based on historical forfeiture experience.
The estimated fair value of stock options and RSUs are expensed on a straight-line basis over the vesting term of the grant and the estimated fair value of PSUs are expensed using an accelerated method over the term of the award once management has determined that it is probable that the performance objective will be achieved. Compensation expense is recorded over the requisite service period based on management's best estimate as to whether it is probable that the shares awarded are expected to vest. Management assesses the probability of the performance milestones being met on a continuous basis.
We estimate expected volatility based on the historical volatility of comparable companies from a representative peer-group as well as our own historical volatility. We estimate expected term based on historical experience, giving consideration to the contractual terms of the stock-based awards, vesting schedules and expectations of future employee behavior such as exercises and forfeitures. We based the risk-free interest rate on zero-coupon yields implied from U.S. Treasury issues with remaining terms similar to the expected term on the options. We do not anticipate paying any cash dividends in the foreseeable
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
future, and therefore, used an expected dividend yield of zero in the option pricing model. We estimate forfeitures at the time of grant and revise those estimates in subsequent periods if actual forfeitures differ from those estimates. The estimated attainment of performance-based awards and related expense is based on the expectations of revenue and earnings before interest, tax and depreciation and amortization ("EBITDA") target achievement over a specified three year performance period. If we use different assumptions for estimating stock-based compensation expense in future periods, or if actual forfeitures differ materially from our estimated forfeitures, future stock-based compensation expense may differ significantly from what we have recorded in the current period and could materially affect our income from operations, net income and net income per share.
Other Comprehensive Loss
Other comprehensive loss includes certain changes in equity that are excluded from net income. As of December 31, 2017, accumulated other comprehensive loss includes a
$0.4 million
unrealized loss, net of
$0.1 million
of income taxes, related to unrealized gains/losses on marketable securities.
Recent Accounting Pronouncements
Recently Adopted Accounting Guidance
In January 2017, the FASB issued Accounting Standard Update ("ASU") ASU 2017-01,
Business Combinations (Topic 805): Clarifying the Definition of a Business
. The new accounting guidance clarifies the definition of a business and provides additional guidance to assist entities with evaluating whether transactions should be accounted for as asset acquisitions (or asset disposals) or business combinations (or disposals of a business). Under this new guidance, an entity first determines whether substantially all of the fair value of the assets acquired is concentrated in a single identifiable asset or a group of similar identifiable assets. If this criterion is met, the transaction should be accounted for as an asset acquisition as opposed to a business combination. This distinction is important because the accounting for an asset acquisition significantly differs from the accounting for a business combination. This new guidance eliminates the requirement to evaluate whether a market participant could replace missing elements (e.g. inputs or processes), narrows the definition of outputs and requires that a business include, at a minimum, an input and a substantive process that together significantly contribute to the ability to create outputs. The new guidance is effective for fiscal years and interim periods within those years beginning after December 15, 2017, with early adoption permitted. During the third quarter of 2017, the Company elected to early adopt this standard in connection with the Tango HSA client acquisition as described in Note 8. Goodwill and Intangible Assets.
In March 2016, the FASB Issued ASU 2016-09,
Improvements to Employee Share-Based Payment Accounting.
The new guidance requires excess tax benefits and tax deficiencies to be recorded in the income statement when an award vests or are settled. In addition, cash flows related to excess tax benefits will no longer be separately classified as financing activity but should be classified as operating activities. The standard also increases the amount of shares an employer can withhold for tax purposes without triggering liability accounting, clarifies that all cash payments made on employee's behalf for withheld shares should be presented as a financing activity in the statements of cash flows, and provides an entity-wide accounting policy election to account for forfeitures as they occur.
The Company adopted this standard during the first quarter of 2017. As required by the standard, excess tax benefits recognized on stock-based compensation expense were reflected in our consolidated statements of income as a component of the provision for income taxes rather than additional paid-in capital on a prospective basis. The cumulative effect of this accounting change resulted in an increase of
$3.7 million
to deferred tax assets and an increase to the opening retained earnings of
$3.7 million
. For the year ended December 31, 2017, the Company recorded excess tax benefits in the amount of
$15.8 million
within our provision for income taxes in the consolidated statements of income.
For presentation requirements, the Company elected to prospectively apply the change in the presentation of excess tax benefits wherein excess tax benefits recognized on stock-based compensation expense were classified in operating activities on the condensed consolidated statements of cash flows. Prior period classification of cash flows related to excess tax benefits were not adjusted.
The Company elected to retrospectively apply the ASU 2016-09 presentation requirements for cash flows related to employee taxes paid for withheld shares to be presented as financing activities. Consequently, on the consolidated statements of cash flows for the years ended December 31, 2016 and 2015, the Company reclassified
$6.1 million
and
$0.9 million
, respectively, to increase net cash provided by operating activities and decrease net cash provided by financing activities.
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
Further, the Company did not elect an accounting change to record forfeitures as they occur. The Company continues to estimate forfeitures at each period.
Recently Issued Accounting Pronouncements
In May 2014, the FASB issued ASU No. 2014-09, "
Revenue from Contracts with Customers
(Topic 606)." The standard outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance in U.S. GAAP when it becomes effective and permits the use of either the retrospective or cumulative effect transition method. The FASB subsequently issued a one year deferral of the effective date for the new revenue reporting standard for entities reporting under U.S. GAAP (ASU 2015-14, "
Revenue from Contracts with Customers
(Topic 606): Deferral of the Effective Date
"). In accordance with the deferral, the guidance is effective for annual reporting periods beginning after December 15, 2017. Subsequently, the FASB issued ASU 2016-08, "
Revenue from Contracts with Customers
(Topic 606): Principal versus Agent Considerations
"; ASU 2016-10, "
Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing
"; ASU 2016-12, "
Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients
"; and ASU No. 2017-13, "
Revenue Recognition (Topic 605), Revenue from Contracts with Customers (Topic 606), Leases (Topic 840), and Leases (Topic 842).
"
The Company will adopt the standard on January 1, 2018 and will apply the modified retrospective method of adoption to those contracts which were not completed as of that date. Upon adoption, the Company will recognize the cumulative effect of adopting this guidance as an adjustment to its opening balance of retained earnings. Prior periods will not be retrospectively adjusted. The Company does not expect a significant change in its control environment due to the adoption of the new standard, however, it will continue to assess until date of adoption.
The Company does not expect a material financial impact to revenue from the adoption of the new standard in 2018. The Company anticipates the primary impact of adopting the new standard will result in the increase in assets from the deferral of incremental commission related to the cost of obtaining subscription contracts. Under Topic 605, the Company expensed all direct and incremental commission costs to obtain a contract. Under the new standard, the Company will defer all incremental commission costs to obtain the contract. These costs are amortized to sales and marketing expense on a consistent basis that reflects the transfer of services to the customer over an estimated period of benefit that has been determined to be six years. The Company expects the impact of adopting ASC 606 to result in an approximate increase in total assets of
$9.3 million
and an increase in retained earnings of
$6.9 million
(net of tax effect) as of January 1, 2018. For tax purposes, this change in accounting policy will change the timing of the book deduction, which will result in a book/tax difference. Since tax is deducting the commission expense before books, this will result in a taxable temporary difference and deferred tax liability. The Company expects the tax impact to increase deferred tax liability in the amount of
$2.4 million
with a decreasing offset to retained earnings upon adoption.
In February 2016, the FASB Issued ASC 842,
Leases
, ("Topic 842"). The Company currently expects that its operating lease commitments will be subject to the new standard and recognized as operating lease liabilities and right-of-use assets upon our adoption of Topic 842, which will increase the total assets and total liabilities that we report relative to such amounts prior to adoption. Refer to Note 15 for further information on our operating lease commitments. The Company plans to adopt Topic 842 using the alternative modified retrospective approach with the cumulative effect of adoption recognized to retained earnings on January 1, 2019. The Company does not believe the new standard will have a material impact on our consolidated statements of income, nor will it have a notable impact on our liquidity. The standard will also have no impact on our debt-covenant compliance under our current agreements. The Company expects the adoption of the standard to have a material impact on the balance sheet as a result of recording a right-of-use asset and lease liability associated with a number of lease arrangements.
In March 2016, the FASB issued Accounting Standard Update No. 2016-04,
Recognition of Breakage for Certain Prepaid Stored-Value Products
(“ASU 2016-04”). The new guidance creates an exception under ASC 405-20, Liabilities-Extinguishments of Liabilities, to derecognize financial liabilities related to certain prepaid stored-value products using a revenue-like breakage model. The new guidance is effective for fiscal years and interim periods within those years beginning after December 15, 2017, with early adoption permitted. This guidance can be applied either retrospectively to each period presented or as a cumulative-effect adjustment as of the date of adoption. The Company does not expect the adoption of this ASU to have a significant impact on its consolidated financial statements and related disclosures.
In August 2016, the FASB issued Accounting Standards Update No. 2016-15,
Statement of Cash flows: Classification of Certain Cash Receipts and Cash Payments
("ASU 2016-15"). The update provides specific guidance on a number of cash flow classification issues including contingent consideration payments made after a business combination, proceeds from settlement
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
of insurance claims, proceeds from settlement of corporate-owned life insurance policies, including bank-owned life insurance policies, distributions received from equity method investees, and separately identifiable cash flows and application of the predominance principle. The update to the standard is effective for fiscal years and interim periods within those years beginning after December 15, 2017, with early adoption permitted. The Company does not expect the adoption of this ASU to have a significant impact on its consolidated financial statements and related disclosures.
In May 2017, the FASB issued Accounting Standards Update No. 2017-09,
Compensation-Stock Compensation: Scope of Modification Accounting
("ASU 2017-09"). The update amends the scope of modification accounting for shared-based payment arrangements to specify that modification accounting would not be applicable if the fair value, vesting conditions and classification of the shared-based awards are the same immediately before and after the modification. This update is effective prospectively for fiscal years and interim periods within those years beginning after December 15, 2017. Early adoption is permitted. The Company does not expect the adoption of this ASU to have a significant impact on its consolidated financial statements and related disclosures.
In January 2016, the FASB issued ASU No. 2016-01, “
Financial Instruments-Overall: Recognition and Measurement of Financial Assets and Financial Liabilities
.” This guidance principally affects accounting standards for equity investments, financial liabilities where the fair value option has been elected, and the presentation and disclosure requirements for financial instruments. Upon the effective date of the new guidance, all equity investments in unconsolidated entities, other than those accounted for using the equity method of accounting, will generally be measured at fair value through earnings. There will no longer be an available-for-sale classification and therefore, no changes in fair value will be reported in other comprehensive income (loss) for equity securities with readily determinable fair values. The new guidance on the classification and measurement will be effective for public business entities in fiscal years beginning after December 15, 2017, including interim periods within those fiscal years and early adoption is permitted. The Company does not expect the adoption of this ASU to have a significant impact on its consolidated financial statements and related disclosures.
In June 2016, the FASB issued ASU 2016-13, "
Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments,
" which amends the FASB's guidance on the impairment of financial instruments. The ASU adds to GAAP an impairment model (known as the "current expected credit loss model") that is based on expected losses rather than incurred losses. ASU 2016-13 is effective for annual reporting periods ending after December 15, 2019, including interim periods within those fiscal years. Early adoption is permitted for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. The Company does not expect the adoption of this ASU to have a significant impact on its consolidated financial statements and related disclosures.
In November 2016, the FASB issued ASU 2016-18,
Statement of Cash Flows (Topic 230): Restricted Cash
. ASU 2016-18 addresses diversity in practice from entities classifying and presenting transfers between cash and restricted cash as operating, investing or financing activities or as a combination of those activities in the statement of cash flows. The ASU requires entities to show the changes in the total of cash, cash equivalents, restricted cash and restricted cash equivalents in the Statement of Cash Flows. As a result, transfers between such categories are no longer be presented in the Statement of Cash Flows. The Company will adopt this standard on January 1, 2018 using the retrospective method. The Company does not expect the adoption of this ASU to have a significant impact on its consolidated financial statements and related disclosures.
In January 2017, the FASB issued ASU No. 2017-04, "
Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment.
" The amendments eliminate Step 2 from the goodwill impairment test. The annual, or interim, goodwill impairment test is performed by comparing the fair value of a reporting unit with its carrying amount. An impairment charge should be recognized for the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. In addition, income tax effects from any tax deductible goodwill on the carrying amount of the reporting unit should be considered when measuring the goodwill impairment loss, if applicable. The amendments also eliminate the requirements for any reporting unit with a zero or negative carrying amount to perform a qualitative assessment and, if it fails that qualitative test, to perform Step 2 of the goodwill impairment test. An entity still has the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. The new standard is expected to be effective for fiscal years beginning after December 15, 2019, with early adoption permitted. The Company is currently evaluating the timing of adoption; however, it does not believe this ASU will have a material impact on the Company's consolidated financial statements.
In February 2018, the FASB issued ASU No. 2018-02,
“Income Statement - Reporting Comprehensive Income (Topic 220) - Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income”
. This standard allows a reclassification from accumulated other comprehensive income to retained earnings for stranded tax effects resulting from the Tax Cuts and Jobs Act and requires certain disclosures about stranded tax effects and will be effective for the Company
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
beginning January 1, 2019 and should be applied either in the period of adoption or retrospectively. Early adoption is permitted. The Company does not expect the adoption of this ASU to have a significant impact on its consolidated financial statements and related disclosures.
In August 2018, the FASB issued ASU 2018-13,
"Fair Value Measurement (Topic 820): Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement."
The primary focus of ASU 2018-13 is to improve the effectiveness of the disclosure requirements for fair value measurements. The changes affect all companies that are required to include fair value measurement disclosures. In general, the amendments in this standard are effective for all entities for fiscal years and interim periods within those fiscal years, beginning after December 15, 2019. Early adoption is permitted. The Company is currently evaluating the timing of adoption; however, it does not believe this ASU will have a material impact on the Company's consolidated financial statements.
In November 2018, the FASB issued ASU 2018-19,
"Codification Improvements to Topic 326, Financial Instruments-Credit Losses."
ASU 2018-19 clarifies that receivables arising from operating leases are not within the scope of the credit losses standard, but rather, should be accounted for in accordance with the leases standard. In general, the amendments in this standard are effective for public business entities that meet the definition of a SEC filer for fiscal years beginning after December 15, 2019, and interim periods within those fiscal years. The Company is currently evaluating the timing of adoption; however, it does not believe this ASU will have a material impact on the Company's consolidated financial statements.
Note 2. Restatement of Consolidated Financial Statements
Restatement Background
Subsequent to the issuance of the Company's unaudited condensed consolidated financial statements as of September 30, 2017, and as previously disclosed on April 5, 2018, the Board concluded that the Company’s financial statements for (i) the quarterly and year-to-date periods ended June 30 and September 30, 2016, (ii) the year ended December 31, 2016 and (iii) the quarterly and year-to-date periods ended March 31, June 30 and September 30, 2017 (collectively, the “Non-Reliance Periods”) should be restated and should no longer be relied upon. Further, the Company’s disclosures related to such financial statements and related communications issued by or on behalf of the Company with respect to the Non-Reliance Periods, including management’s assessment of internal control over financial reporting as of December 31, 2016, should also no longer be relied upon. The determination was made upon the recommendation of the Audit Committee as a result of the investigation described below and after consultation with the Company’s then current independent auditors and management team. The investigation included a review of certain issues, including revenue recognition, related to the accounting for a government contract during fiscal 2016 and associated issues with whether there was an open flow of information and appropriate tone at the top for an effective control environment, the timing and presentation of revenue recognition under certain contracts and arrangements, and the impairment assessment for KP Connector, our internal use software, among other matters.
During the course of this investigation and the audit of the financial statements, accounting and financial reporting errors were identified. The matters primarily resulted in corrections in accounting under U.S. GAAP related to revenue recognition for a government contract, the timing and presentation of revenue recognition under certain contracts and arrangements, the impairment assessment for KP Connector and adjustment of the customer obligations liability balance. Accordingly, the Company is restating its consolidated financial statements as of and for the year ended December 31, 2016, the three and six months ended June 30, 2016 and 2017, the three and nine months ended September 30, 2016 and 2017 and the three months ended March 31, 2017 to correct these errors, the most significant of which are described below as it relates to the year ended December 31, 2016.
Revenue Recognition Adjustments
United States Government Office of Personnel Management ("OPM")
In March 2016, the Company entered into an agreement to provide Flexible Spending Accounts (“FSA”) services to the OPM through 2020. Upon commencement of the agreement, the Company performed certain professional services that it believed were within the scope of the agreement and accordingly recognized
$3.6 million
in revenue in the twelve months ended December 31, 2016. In April 2018, the Company determined that it should not have recognized revenue related to the OPM professional services, and the related receivable should be reversed. As a result, the Company has made adjustments to reduce revenue by
$3.6 million
for the twelve months ended December 31, 2016.
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
Revenue Recognition Timing and Presentation
Starting in Q2 2016, the Company inconsistently applied its policy to net expenses against healthcare revenue which led to an accounting error than impacted healthcare revenue and cost of revenue.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year-Ended December 31, 2016
|
|
|
Revenue Restatement Adjustments (In thousands)
|
|
|
OPM
|
|
Invoice Adjustments
|
|
Revenue Recognition Timing and Presentation
|
|
Total
|
Healthcare
|
|
$
|
(3,609
|
)
|
|
$
|
(1,163
|
)
|
|
$
|
(3,017
|
)
|
|
$
|
(7,789
|
)
|
Commuter
|
|
—
|
|
|
108
|
|
|
(56)
|
|
|
52
|
|
COBRA
|
|
—
|
|
|
(1,094)
|
|
|
(387)
|
|
|
(1,481)
|
|
Other
|
|
—
|
|
|
66
|
|
|
—
|
|
|
66
|
|
Total
|
|
$
|
(3,609
|
)
|
|
$
|
(2,083
|
)
|
|
$
|
(3,460
|
)
|
|
$
|
(9,152
|
)
|
Internally Developed Software Impairment
In 2016, the Company re-assessed the fair value of KP Connector which is an internal use software developed by the Company based on the specifications outlined in a client agreement. In the second quarter of 2016, the client notified the Company that it no longer required the services provided by the Company. Accordingly, the Company determined that KP Connector's carrying value was considered unrecoverable as of June 30, 2016, and recorded a
$3.7 million
impairment charge to amortization, impairment and change in contingent consideration expense in the consolidated statements of income and a corresponding reduction of property and equipment, net, in the consolidated balance sheets. The Company also reversed previously recorded amortization expenses in each of the third and fourth quarters of 2016.
Stock-Based Compensation Adjustments
The Company adjusted stock-based compensation expense related to performance-based restricted stock units. These shares vest based on the satisfaction of specific performance criteria. At each vesting date, the holder of the award is issued shares of the Company’s common stock. Compensation expense from these awards is equal to the fair market value of the Company’s common stock on the date of grant and is recognized over the remaining service period based on the probable outcome of achievement of the financial metrics. The metrics included items that have changed as a result of the restatement, and therefore the Company has re-measured the stock-based compensation expense for performance-based restricted stock units as of the year ended December 31, 2016. The following tables summarize the impact of the restatement on performance-based restricted stock units and on the Company's total stock-based compensation expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2016
|
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
Stock-based compensation expense related to restricted stock units (in millions)
|
|
$
|
19.9
|
|
|
$
|
(3.1
|
)
|
|
$
|
16.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2016
|
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
Total unrecognized stock-based compensation expense associated with restricted stock units (in millions)
|
|
$
|
29.3
|
|
|
$
|
(9.9
|
)
|
|
$
|
19.4
|
|
Total restatement adjustments for stock-based compensation expense (in thousands):
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2016
|
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
Cost of revenue
|
|
$
|
6,214
|
|
|
$
|
(1
|
)
|
|
$
|
6,213
|
|
Technology and development
|
|
2,536
|
|
|
(88
|
)
|
|
2448
|
|
Sales and marketing
|
|
3,127
|
|
|
(123
|
)
|
|
3,004
|
|
General and administrative
|
|
18,391
|
|
|
(2,876
|
)
|
|
15,515
|
|
Total
|
|
$
|
30,268
|
|
|
$
|
(3,088
|
)
|
|
$
|
27,180
|
|
The Company recorded additional adjustments to the consolidated financial statements for the year ended December 31, 2016, primarily related to the following transactions:
|
|
•
|
to correct for billing errors and the recognition of invoices and related invoice adjustments in the proper reporting period.
|
|
|
•
|
to account for the reserve of potentially uncollectible customer obligations for pass-through employee participant reimbursements in the proper period
|
|
|
•
|
to correct timing differences between the obligation payments from employer clients and the receipt of cash in the Company's bank accounts, which resulted in a reclassification from
Cash and cash equivalents
to
Customer
Obligations
|
|
|
•
|
to record interest and penalties for unreported employee participant and employer clients unclaimed property
|
|
|
•
|
to record capital lease obligations originally recognized incorrectly as operating leases
|
|
|
•
|
to record the reclassification of
Customer Obligations
from
Accounts Receivable
based on the correction of the timing of employer client billings and payments; and
|
|
|
•
|
to record the reduction in certain operating expense due to over-accrual
|
Please see the tables below for further details regarding the adjustments. In conjunction with the restatement, the Company determined that it would be appropriate, within this Annual Report on Form 10-K, to reflect these adjustments in the twelve months ended December 31, 2016.
The tax impact in connection with the restatement adjustments were recorded for the year ended December 31, 2016 and December 31, 2017.
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
The following table presents the Company's consolidated income statement as previously reported, restatement adjustments and the consolidated statement of income statement as restated for the year ended December 31, 2016
(in thousands, except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statement of Income
|
|
|
|
Year Ended December 31, 2016
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
Revenues:
|
|
|
|
|
|
Healthcare
|
$
|
202,897
|
|
|
$
|
(7,789
|
)
|
(a)
|
$
|
195,108
|
|
Commuter
|
70,163
|
|
|
52
|
|
(b)
|
70,215
|
|
COBRA
|
75,246
|
|
|
(1,481
|
)
|
(b)
|
73,765
|
|
Other
|
16,407
|
|
|
66
|
|
(b)
|
16,473
|
|
Total revenues
|
364,713
|
|
|
(9,152
|
)
|
|
355,561
|
|
Operating expenses:
|
|
|
|
|
|
Cost of revenues (excluding amortization of internal use software)
|
130,224
|
|
|
(1,178
|
)
|
(c)
|
129,046
|
|
Technology and development
|
45,271
|
|
|
(552
|
)
|
(d)
|
44,719
|
|
Sales and marketing
|
57,496
|
|
|
(413
|
)
|
(e)
|
57,083
|
|
General and administrative
|
63,732
|
|
|
(3,408
|
)
|
(f)
|
60,324
|
|
Amortization, impairment and change in contingent consideration
|
34,097
|
|
|
3,078
|
|
(g)
|
37,175
|
|
Employee termination and other charges
|
1,147
|
|
|
—
|
|
|
1,147
|
|
Total operating expenses
|
331,967
|
|
|
(2,473
|
)
|
|
329,494
|
|
Income from operations
|
32,746
|
|
|
(6,679
|
)
|
|
26,067
|
|
Other income (expense):
|
|
|
|
|
|
Interest income
|
406
|
|
|
—
|
|
|
406
|
|
Interest expense
|
(2,192
|
)
|
|
(525
|
)
|
(h)
|
(2,717
|
)
|
Other income (expense)
|
1,221
|
|
|
(146
|
)
|
(i)
|
1,075
|
|
Income before income taxes
|
32,181
|
|
|
(7,350
|
)
|
|
24,831
|
|
Income tax provision
|
$
|
(11,976
|
)
|
|
3,047
|
|
(j)
|
(8,929
|
)
|
Net income
|
$
|
20,205
|
|
|
$
|
(4,303
|
)
|
|
$
|
15,902
|
|
Net income per share:
|
|
|
|
|
|
Basic
|
$
|
0.56
|
|
|
$
|
(0.12
|
)
|
|
$
|
0.44
|
|
Diluted
|
$
|
0.54
|
|
|
$
|
(0.11
|
)
|
|
$
|
0.43
|
|
Shares used in computing net income per share:
|
|
|
|
|
|
Basic
|
36,404
|
|
|
36,404
|
|
|
36,404
|
|
Diluted
|
37,210
|
|
|
37,210
|
|
|
37,210
|
|
|
|
(a)
|
Revenue adjustments for the year ended December 31, 2016 of
$7.8 million
consists primarily of (i)
$3.6 million
from the reversal of the OPM revenue as discussed above, and (ii)
$2.1 million
reversal of revenue as a result of the correction of billing errors and the recognition of invoices and related invoice adjustments in the proper reporting period, and (iii)
$2.1 million
reversal of revenue due to the netting of healthcare revenue against certain cost of revenue expenses.
|
|
|
(b)
|
Revenue adjustment for the year ended December 31, 2016 related to the correction of billing errors and the recognition of invoices and credit memos in the correct reporting periods.
|
|
|
(c)
|
Adjustment primarily consists of (i)
$2.1 million
reversal of cost of revenue due to netting of healthcare revenue against certain cost of revenue expenses, and (ii) offset by
$0.9 million
related to the reserve of potentially uncollectible customer obligations for pass through employee participant reimbursement.
|
|
|
(d)
|
Reduction related primarily to the over-accrual of platform technology related expenses.
|
|
|
(e)
|
Reduction related primarily to the over-accrual of commission expenses.
|
|
|
(f)
|
Adjustment related primarily to (i) a
$2.9 million
reduction in stock based compensation expense as a result reduced target attainment percentages expected for performance-based restricted stock units (see above for details) (ii) the reversal of
$0.5 million
related to the re-valuation of the allowance for bad debt and (iii) a
$0.2 million
expense reduction related to the re-valuation and write-off of customer obligations.
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
|
|
(g)
|
Adjustment consisted of
$3.7 million
in connection with the Company's Internally Developed Software ("IDS") impairment charge, partially offset by the reversal of previously recorded amortization expense during 2016 of
$0.6 million
.
|
|
|
(h)
|
Adjustment related to accrued interest expense on unreported employee participant and employer clients unclaimed property.
|
|
|
(i)
|
Adjustment related to accrued penalties on unreported employee participant and employer clients unclaimed property.
|
|
|
(j)
|
Reduction in tax expense relates to the tax effect of the restatement adjustments noted above.
|
The following table presents the Company's consolidated balance sheet as previously reported, restatement adjustments and the consolidated balance sheet as restated as of December 31, 2016 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheet
|
|
|
|
|
|
December 31, 2016
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
678,300
|
|
|
(5,691
|
)
|
(a)
|
$
|
672,609
|
|
Restricted cash
|
332
|
|
|
—
|
|
|
332
|
|
Accounts receivable, net
|
92,888
|
|
|
525
|
|
(b)
|
93,413
|
|
Prepaid expenses and other current assets
|
19,422
|
|
|
836
|
|
(c)
|
20,258
|
|
Total current assets
|
790,942
|
|
|
(4,330
|
)
|
|
786,612
|
|
Property and equipment, net
|
56,902
|
|
|
(2,467
|
)
|
(d)
|
54,435
|
|
Goodwill
|
297,409
|
|
|
—
|
|
|
297,409
|
|
Acquired intangible assets, net
|
176,489
|
|
|
—
|
|
|
176,489
|
|
Deferred tax assets
|
16,309
|
|
|
(619
|
)
|
(e)
|
15,690
|
|
Other assets
|
5,300
|
|
|
(154
|
)
|
(f)
|
5,146
|
|
Total assets
|
$
|
1,343,351
|
|
|
$
|
(7,570
|
)
|
|
$
|
1,335,781
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable and accrued expenses
|
$
|
72,966
|
|
|
$
|
(289
|
)
|
(g)
|
$
|
72,677
|
|
Customer obligations
|
603,842
|
|
|
4,538
|
|
(h)
|
608,380
|
|
Other current liabilities
|
467
|
|
|
262
|
|
(i)
|
729
|
|
Total current liabilities
|
677,275
|
|
|
4,511
|
|
|
681,786
|
|
Long-term debt
|
248,848
|
|
|
—
|
|
|
248,848
|
|
Other non-current liabilities
|
9,131
|
|
|
(1,626
|
)
|
(j)
|
7,505
|
|
Total liabilities
|
935,254
|
|
|
2,885
|
|
|
938,139
|
|
Stockholders' Equity:
|
|
|
|
|
|
Common stock
|
37
|
|
|
—
|
|
|
37
|
|
Additional paid-in capital
|
403,459
|
|
|
(6,152
|
)
|
(k)
|
397,307
|
|
Treasury stock at cost
|
(14,374
|
)
|
|
—
|
|
|
(14,374
|
)
|
Retained earnings
|
18,975
|
|
|
(4,303
|
)
|
|
14,672
|
|
Total stockholders' equity
|
408,097
|
|
|
(10,455
|
)
|
|
397,642
|
|
Total liabilities and stockholders' equity
|
$
|
1,343,351
|
|
|
$
|
(7,570
|
)
|
|
$
|
1,335,781
|
|
|
|
(a)
|
Adjustment primarily to reduce cash and cash equivalents was to correct for the proper recognition of employee participant credit card disbursements of
$7.0 million
, offset by timing differences associated with differences between the obligation payments from employer clients and the receipt of cash in the Company's bank accounts of
$1.3 million
. The adjustment resulted in a net reclassification from customer obligations to cash and cash equivalents.
|
|
|
(b)
|
Adjustment relates to (i) a
$6.3 million
reduction in accounts receivable from the restatement of the OPM revenue as discussed above, of which
$3.6 million
relates to the reduction of revenue and
$2.7 million
relates to the reduction of short-term and long-term deferred revenue, and (ii) a
$3.0 million
decrease due to accruals to correct the recording of invoices, credit memos and billing adjustments in the proper period, offset by a
$9.9 million
increase from the
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
reclassification of customer obligations to accounts receivable based on the correction of the timing of customer billing and payments.
|
|
(c)
|
Adjustment to record a correction of
$0.6 million
for income tax receivable because of the restatement and
$0.2 million
of other receivables for the anticipated collection of commission over-payments.
|
|
|
(d)
|
Adjustment relates to the impairment charge for IDS of
$3.7 million
, as discussed above, and depreciation expense of
$0.2 million
for equipment purchased under capital lease obligations, offset by
$0.8 million
of capital lease obligations originally recognized incorrectly as operating leases and
$0.6 million
for the reversal of amortization expense associated with IDS previously recorded during the year ended December 31, 2016.
|
|
|
(e)
|
Adjustment of
$0.6 million
relates to the tax effect of the restatement adjustments noted in (a) through (k).
|
|
|
(f)
|
Adjustment to write-off uncollectible deposit.
|
|
|
(g)
|
Adjustment relates to a
$0.7 million
reduction in short-term deferred revenue as result of the OPM restatement discussed above and a
$0.8 million
reduction due to the over accrual of operating expenses, partially offset by a
$0.7 million
accruals related to interest and penalties for unreported employee participant and employer clients unclaimed property, a
$0.2 million
accrual for a customer cash refund related to billing errors, and a
$0.3 million
increase in the corporate bonus accrual.
|
|
|
(h)
|
Adjustment relates to a
$9.9 million
increase for the reclassification of customer obligations from accounts receivable based on the correction of the timing of employer client billings and payments, a
$0.9 million
increase in customer obligations, partially offset by a
$7.0 million
decrease to correct for the proper recognition of employee participant credit card disbursements, a decrease of
$0.6 million
to record a reserve for potentially uncollectible customer obligations for pass through employee participant reimbursements and an increase of
$1.3 million
increase due to the timing differences between the obligation payments from employer clients and the receipt of cash in the Company's bank accounts, which resulted in a reclassification from customer obligations to cash and cash equivalents.
|
|
|
(i)
|
Adjustment to record the current portion of capital lease obligations originally recognized incorrectly as operating leases.
|
|
|
(j)
|
Adjustment relates to the reduction of long-term deferred revenue of
$2.0 million
in connection with the Company's OPM restatement as noted above, partially offset by an increase of
$0.4 million
related to the long-term portion of capital lease obligations originally reported incorrectly as operating leases.
|
|
|
(k)
|
Adjustment of
$6.2 million
relates to a
$3.1 million
reduction in stock-based compensation expense as a result of reduced target attainment percentages expected for performance-based restricted stock units and a
$3.1 million
tax provision modification related to the restatement.
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
The following table presents the Company's consolidated statement of cash flows for the year ended previously reported, restatement adjustments and the consolidated statement of cash flows as restated as of the year ended December 31, 2016 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statement of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2016
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
$
|
20,205
|
|
|
$
|
(4,303
|
)
|
|
$
|
15,902
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
Depreciation
|
8,473
|
|
|
223
|
|
|
8,696
|
|
Amortization, impairment and change in contingent consideration
|
34,000
|
|
|
3,175
|
|
|
37,175
|
|
Amortization of debt issuance costs
|
—
|
|
|
159
|
|
|
159
|
|
Stock-based compensation expense
|
30,268
|
|
|
(3,088
|
)
|
|
27,180
|
|
Loss on disposal of fixed assets
|
273
|
|
|
—
|
|
|
273
|
|
Provision for doubtful accounts
|
1,527
|
|
|
(580
|
)
|
|
947
|
|
Deferred taxes
|
(6,472
|
)
|
|
619
|
|
|
(5,853
|
)
|
Excess tax benefit related to stock-based compensation arrangements
|
(17,871
|
)
|
|
3,065
|
|
|
(14,806
|
)
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
Accounts receivable
|
(22,144
|
)
|
|
56
|
|
|
(22,088
|
)
|
Prepaid expenses and other current assets
|
11,802
|
|
|
(3,901
|
)
|
|
7,901
|
|
Other assets
|
(853
|
)
|
|
154
|
|
|
(699
|
)
|
Accounts payable and accrued expenses
|
3,669
|
|
|
5,819
|
|
|
9,488
|
|
Customer obligations
|
203,021
|
|
|
4,538
|
|
|
207,559
|
|
Other liabilities
|
(916
|
)
|
|
(1,976
|
)
|
|
(2,892
|
)
|
Net cash provided by operating activities
|
264,982
|
|
|
3,960
|
|
|
268,942
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Purchases of property and equipment
|
(28,319
|
)
|
|
—
|
|
|
(28,319
|
)
|
Cash consideration for business acquisitions, net of cash acquired
|
(233,965
|
)
|
|
—
|
|
|
(233,965
|
)
|
Cash paid for acquisition of intangible assets
|
(21,120
|
)
|
|
—
|
|
|
(21,120
|
)
|
Net cash used in investing activities
|
(283,404
|
)
|
|
—
|
|
|
(283,404
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
|
Proceeds from long-term debt
|
169,693
|
|
|
207
|
|
|
169,900
|
|
Proceeds from exercise of common stock options
|
16,070
|
|
|
—
|
|
|
16,070
|
|
Proceeds from issuance of common stock under Employee Stock Purchase Plan
|
2,194
|
|
|
—
|
|
|
2,194
|
|
Payment of debt issuance costs
|
—
|
|
|
(207
|
)
|
|
(207
|
)
|
Payment of contingent consideration
|
(653
|
)
|
|
(97
|
)
|
|
(750
|
)
|
Payment for treasury stock acquired
|
(9,371
|
)
|
|
—
|
|
|
(9,371
|
)
|
Payment of capital lease obligations
|
—
|
|
|
(381
|
)
|
|
(381
|
)
|
Taxes paid related to net share settlement of stock-based compensation arrangements
|
—
|
|
|
(6,108
|
)
|
|
(6,108
|
)
|
Excess tax benefit related to stock-based compensation arrangements
|
17,871
|
|
|
(3,065
|
)
|
|
14,806
|
|
Net cash provided by financing activities
|
195,804
|
|
|
(9,651
|
)
|
|
186,153
|
|
Net increase in cash and cash equivalents
|
177,382
|
|
|
(5,691
|
)
|
|
171,691
|
|
Cash and cash equivalents at beginning of the year
|
500,918
|
|
|
—
|
|
|
500,918
|
|
Cash and cash equivalents at end of the year
|
$
|
678,300
|
|
|
$
|
(5,691
|
)
|
|
$
|
672,609
|
|
The above adjustments reflect the adoption of ASU 2016-09 in 2017 and the retroactive application of presenting employer taxes paid and withholding shares as a financing activity.
Note 3. Net Income per Share
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
The following table sets forth the computation of basic and diluted net income per share (in thousands except per share):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2017
|
|
2016
As Restated
Note 2
|
|
2015
|
Numerator for basic net income per share:
|
|
|
|
|
|
Net income
|
$
|
54,387
|
|
|
$
|
15,902
|
|
|
$
|
22,950
|
|
Denominator for basic net income per share:
|
|
|
|
|
|
Weighted-average common shares outstanding
|
38,447
|
|
|
36,404
|
|
|
35,784
|
|
Basic net income per share
|
$
|
1.41
|
|
|
$
|
0.44
|
|
|
$
|
0.64
|
|
|
|
|
|
|
|
Numerator for diluted net income per share:
|
|
|
|
|
|
|
Net income
|
$
|
54,387
|
|
|
$
|
15,902
|
|
|
$
|
22,950
|
|
Denominator for diluted net income per share:
|
|
|
|
|
|
Weighted-average common shares outstanding
|
38,447
|
|
|
36,404
|
|
|
35,784
|
|
Dilutive stock options, restricted stock and performance restricted stock units and employee stock purchase plan shares
|
968
|
|
|
806
|
|
|
811
|
|
Diluted weighted-average common shares outstanding
|
39,415
|
|
|
37,210
|
|
|
36,595
|
|
Diluted net income per share
|
$
|
1.38
|
|
|
$
|
0.43
|
|
|
$
|
0.63
|
|
Stock options and restricted stock units to purchase common stock are not included in the computation of diluted earnings per share if their effect would be anti-dilutive. There were
0.8 million
anti-dilutive shares for
2017
, and
0.9 million
anti-dilutive shares for both
2016
and
2015
.
Note 4. Acquisitions and Channel Partner Arrangements
Acquisition of the ADP CHSA/COBRA Business
On November 28, 2016, the Company completed the Asset Purchase Agreement ("APA") with ADP, a leading global provider of Human Capital Management solutions, to acquire ADP’s CHSA, COBRA, and direct bill businesses (together the "ADP CHSA/COBRA Business") for approximately
$235.0 million
in cash. In connection with the APA, the Company borrowed
$169.9 million
against its then
$250.0 million
revolving credit facility which had a maturity date of June 5, 2020. See Note 10. Long-term Debt for updated credit facility terms.
Purchase Price Consideration and Allocation
for the ADP CHSA/COBRA Business
In accordance with Accounting Standards Codification Topic 805, Business Combinations (“ASC 805”), the acquisition was accounted for under the acquisition method of accounting. Under the acquisition method of accounting, the total purchase consideration, assets acquired and the liabilities assumed are measured at fair value as of the date of acquisition when control is obtained. The fair value of the consideration transferred, the assets acquired and liabilities assumed was determined by the Company and in doing so estimated the fair value of the identifiable intangible assets acquired. The following table summarizes the fair value of total consideration transferred for the acquisition, the total fair value of net identifiable assets acquired and the goodwill recorded (in thousands):
Goodwill represents the excess of the purchase consideration over the fair value of the underlying net assets acquired and liabilities assumed (amounts in thousands):
|
|
|
|
|
Cash consideration
|
$
|
235,000
|
|
Less: Fair value of net identifiable assets acquired
|
(94,700
|
)
|
Goodwill
|
$
|
140,300
|
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
The fair value of the identifiable assets acquired and liabilities assumed in the acquisition is based on management’s best estimates and valuation assumptions. The following table summarizes the estimated fair value of assets acquired and liabilities assumed as of November 28, 2016:
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
Average
|
|
|
|
Useful Life
|
|
Amount
|
|
(in years)
|
|
(in thousands)
|
Cash
|
|
|
$
|
1,035
|
|
Accounts payable and accrued expenses
|
|
|
(1,035
|
)
|
Intangible assets subject to amortization:
|
|
|
|
Customer relationships
|
10
|
|
93,900
|
|
Existing technology - CHSA
|
3
|
|
500
|
|
Existing technology - COBRA
|
3
|
|
300
|
|
Total fair value of net identifiable assets acquired
|
|
|
$
|
94,700
|
|
The unaudited pro forma condensed combined statement of income of the Company and the ADP CHSA/COBRA Business for the years ended December 31, 2016 and 2015 are presented below as if the acquisition had closed on January 1, 2015. The pro forma information was prepared based on the historical financial statements and related notes of the ADP CHSA/COBRA Business and the Company, as adjusted for the pro forma impact of applying the acquisition method of accounting in accordance with U.S. GAAP. The unaudited pro forma condensed combined statements of income were prepared using the acquisition method of accounting with the Company treated as the acquiring entity.
The following unaudited pro forma condensed combined financial statements have been presented for informational purposes only. The pro forma data does not purport to represent what the combined Company’s results of operations actually would have been had the acquisition been completed as of the dates indicated, nor is it indicative of future operating results of the combined Company.
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2016
As Restated
Note 2
|
|
2015
|
|
(In thousands, except per share data) (Unaudited)
|
Total revenue
|
$
|
469,119
|
|
|
$
|
466,278
|
|
Net income
|
$
|
28,543
|
|
|
$
|
39,610
|
|
Net income per share:
|
|
|
|
Basic
|
$
|
0.78
|
|
|
$
|
1.11
|
|
Diluted
|
$
|
0.77
|
|
|
$
|
1.08
|
|
Ceridian Channel Partner Arrangement
In July 2013, the Company entered into a channel partner arrangement with Ceridian, a global product and services company. Pursuant to the arrangement, Ceridian’s CDB account administration business for FSA and HRA was fully transitioned to the Company as of January 2015 with a final purchase price of
$13.5 million
. The Company accounted for this client acquisition as an asset purchase. In conjunction with the transition, the Company also entered into a separate reseller arrangement with Ceridian.
In September 2015, the Company entered into another agreement with Ceridian to transition its COBRA and direct bill portfolio to the Company. In April 2016, the Company completed the transition of this portfolio. The total cash consideration paid in 2016 and 2015 was
$21.1 million
and
$0.4 million
, respectively, and was recorded as acquired intangible assets. This
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
relationship also allows Ceridian as a channel partner to resell the Company’s COBRA and direct bill services to their new and existing clients in addition to their full suite of healthcare and commuter products.
CONEXIS Acquisition
On
August 1, 2014
, the Company entered into an Asset Purchase Agreement with CONEXIS Benefits Administrators, LP (“CONEXIS”), a Texas limited partnership and Word & Brown Insurance Administrator, Inc., a California corporation, pursuant to which the Company acquired substantially all of the assets of CONEXIS. CONEXIS is a leader in employee benefits administration and serves approximately
16,000
organizations of all sizes. This acquisition added a new base of CDBs customers and participant relationships. The purchase price was
$118.0 million
, and the holdback obligation of
$10.0 million
was settled for
$9.4 million
in the third quarter of 2015 after the working capital adjustments. The CONEXIS acquisition was accounted for as a business combination using the acquisition method of accounting. Under the acquisition method of accounting, the total purchase consideration, assets acquired and the liabilities assumed are measured at fair value as of the date of acquisition when control was obtained. The results of operations for CONEXIS have been included in the Company’s financial results since the acquisition date.
Tango Acquisition
On September 2017, the Company and Tango entered into an Asset Purchase and Transition Agreement to acquire and transfer certain assets held by Tango related to benefits administration services for Health Savings Accounts for
$4.1 million
. The Company accounted for the Tango transaction as an asset purchase because it did not qualify as a business combination. The agreement contains a holdback obligation of
$2.1 million
which was paid in December 2017 upon completion of the transition of the intangible asset portfolio. Total cash consideration paid was recorded as acquired intangible assets and will be amortized over seven years.
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
Note 5. Investments and Fair Value Measurements
The following table summarizes the Company's investments in marketable securities and fair value measurements by investment category reported as cash equivalents and short-term investments (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2017
|
|
Amortized Cost
|
|
Gross Unrealized Gain
|
|
Gross Unrealized Loss
|
|
Fair Value
|
|
Level 1
|
|
Level 2
|
Cash equivalents:
|
|
|
|
|
|
|
|
|
|
|
|
Money market funds
|
$
|
58,953
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
58,953
|
|
|
$
|
58,953
|
|
|
$
|
—
|
|
Commercial paper
|
21,930
|
|
|
—
|
|
|
(3
|
)
|
|
21,927
|
|
|
—
|
|
|
21,927
|
|
Total cash equivalents
|
80,883
|
|
|
—
|
|
|
(3
|
)
|
|
80,880
|
|
|
58,953
|
|
|
21,927
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term investments:
|
|
|
|
|
|
|
|
|
|
|
|
Corporate debt securities
|
$
|
105,144
|
|
|
$
|
3
|
|
|
$
|
(273
|
)
|
|
$
|
104,874
|
|
|
$
|
—
|
|
|
$
|
104,874
|
|
Municipal bonds
|
6,974
|
|
|
2
|
|
|
(8
|
)
|
|
6,968
|
|
|
|
|
|
6,968
|
|
Commercial paper
|
30,798
|
|
|
1
|
|
|
(9
|
)
|
|
30,790
|
|
|
—
|
|
|
30,790
|
|
Asset-backed securities
|
15,310
|
|
|
—
|
|
|
(76
|
)
|
|
15,234
|
|
|
—
|
|
|
15,234
|
|
U.S. treasury securities
|
17,472
|
|
|
—
|
|
|
(41
|
)
|
|
17,431
|
|
|
17,431
|
|
|
—
|
|
U.S. government agency securities
|
11,540
|
|
|
—
|
|
|
(30
|
)
|
|
11,510
|
|
|
—
|
|
|
11,510
|
|
Non-U.S. government and agency securities
|
7,499
|
|
|
—
|
|
|
(27
|
)
|
|
7,472
|
|
|
—
|
|
|
7,472
|
|
Certificates of deposit
|
1,255
|
|
|
—
|
|
|
—
|
|
|
1,255
|
|
|
—
|
|
|
1,255
|
|
Total short-term investments
|
$
|
195,992
|
|
|
$
|
6
|
|
|
$
|
(464
|
)
|
|
$
|
195,534
|
|
|
$
|
17,431
|
|
|
$
|
178,103
|
|
Total cash equivalents and short-term investments
|
$
|
276,875
|
|
|
$
|
6
|
|
|
$
|
(467
|
)
|
|
$
|
276,414
|
|
|
$
|
76,384
|
|
|
$
|
200,030
|
|
As of
December 31, 2017
, the Company had no investments that were in an unrealized loss position for a period of twelve months or greater and have determined that the gross unrealized losses on investments are temporary in nature.
Realized gains and losses on marketable securities are included in other income (expense) on the Company's consolidated statements of income. Gross realized gains and losses on marketable securities for the year ended
December 31, 2017
were not significant.
The Company had no investments in marketable securities prior to 2017.
The Company uses inputs such as actual trade data, benchmark yields, quoted market prices from dealers or brokers, and other similar sources to determine the fair value of its investments. Accordingly, the Company classifies money market funds and U.S. treasury securities as Level 1 investments and other securities as Level 2. There were no transfers between Level 1 and Level 2 fair value categories during the periods presented.
The following table summarizes the estimated amortized cost and fair value of the Company's marketable securities by the contractual maturity date (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2017
|
|
|
Amortized Cost
|
|
Fair Value
|
Due less than one year
|
|
$
|
157,651
|
|
|
$
|
157,573
|
|
Due in one to five years
|
|
119,224
|
|
|
118,841
|
|
Total
|
|
$
|
276,875
|
|
|
$
|
276,414
|
|
Note 6. Accounts Receivable
Accounts receivable at
December 31, 2017
and
2016
was comprised of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
December 31,
2017
|
|
December 31, 2016
As Restated
Note 2
|
Trade receivables
|
$
|
58,067
|
|
|
$
|
54,887
|
|
Unpaid amounts for benefit services
|
52,054
|
|
|
40,542
|
|
|
110,121
|
|
|
95,429
|
|
Less allowance for doubtful accounts
|
(2,574
|
)
|
|
(2,016
|
)
|
Accounts receivable, net
|
$
|
107,547
|
|
|
$
|
93,413
|
|
The allowance for doubtful accounts roll forward is comprised of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for Doubtful Accounts:
|
Balance at
Beginning of
Fiscal Year
|
|
Charged to
Operations
|
|
Recoveries
(Deductions)
|
|
Balance at
End of
Fiscal Year
|
Year ended December 31, 2017
|
$
|
2,016
|
|
|
$
|
558
|
|
|
$
|
—
|
|
|
$
|
2,574
|
|
Year ended December 31, 2016 (As Restated Note 2)
|
$
|
1,071
|
|
|
$
|
947
|
|
|
$
|
(2
|
)
|
|
$
|
2,016
|
|
Year ended December 31, 2015
|
$
|
767
|
|
|
$
|
475
|
|
|
$
|
(171
|
)
|
|
$
|
1,071
|
|
Note 7. Property and Equipment
Property and equipment at
December 31, 2017
and
2016
was comprised of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
December 31,
2017
|
|
December 31, 2016
As Restated
Note 2
|
Computers and equipment
|
$
|
22,702
|
|
|
$
|
17,254
|
|
Software and capitalized software development costs
|
120,278
|
|
|
102,998
|
|
Furniture and fixtures
|
7,754
|
|
|
6,784
|
|
Leasehold improvements
|
25,097
|
|
|
19,477
|
|
|
175,831
|
|
|
146,513
|
|
Less accumulated depreciation and amortization
|
(107,089
|
)
|
|
(92,078
|
)
|
Property and equipment, net
|
$
|
68,742
|
|
|
$
|
54,435
|
|
During the years ended December 31,
2017
,
2016
and
2015
, the Company capitalized software development costs of
$20.5 million
,
$14.8 million
, and
$15.7 million
, respectively. Amortization expense related to capitalized software development costs was
$12.1 million
,
$15.2 million
and
$11.8 million
for
2017
,
2016
and
2015
, respectively. These costs are included in amortization, impairment and contingent consideration expense in the accompanying consolidated statements of income. At
December 31, 2017
, the unamortized capitalized software development costs included in property and equipment in the accompanying consolidated balance sheets was
$35.0 million
.
Total depreciation expense plus amortization of software and internally developed software for the years ended
December 31, 2017
,
2016
and
2015
was
$23.5 million
,
$23.9 million
, and
$18.5 million
, respectively.
As a result of the Company's restatement, the Company recorded assets under capital lease obligations which were originally recognized incorrectly as operating leases. As of December 31, 2017 and 2016, property and equipment acquired under capital lease obligations was
$1.7 million
and classified as computers and equipment. Accumulated depreciation for assets acquired under capital lease obligations was
$1.1 million
and
$0.8 million
as of December 31, 2017 and 2016.
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
In 2016, the Company re-assessed the fair value of KP Connector which is an internal use software developed by the Company based on the specifications outlined in a client agreement. In the second quarter of 2016, the client notified the Company that it no longer required the services provided by the Company. Accordingly, the Company determined that KP Connector's carrying value was considered unrecoverable as of June 30, 2016, and recorded a
$3.7 million
impairment charge to amortization, impairment and change in contingent consideration expense in the consolidated statements of income and a corresponding reduction of property and equipment, net, in the consolidated balance sheets. The Company also reversed previously recorded amortization expenses for the year ended December 31, 2016 by
$0.6 million
.
Note 8. Goodwill and Intangible Assets
There was no change in the carrying amount of goodwill during the twelve months ended
December 31, 2017
. The change in the carrying amount of goodwill for the year ended December 31, 2016 is as follows (in thousands):
|
|
|
|
|
Balance at December 31, 2015
|
$
|
157,109
|
|
Additions: ADP CHSA/COBRA Business acquisition (Note 4)
|
140,300
|
|
Balance at December 31, 2016 and 2017
|
$
|
297,409
|
|
Acquired intangible assets at
December 31, 2017
and
2016
were comprised of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|
Gross
carrying
amount
|
|
Accumulated
amortization
|
|
Net
|
|
Gross
carrying
amount
|
|
Accumulated
amortization
|
|
Net
|
Amortizable intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
Client/broker contracts & relations
|
$
|
237,221
|
|
|
$
|
(84,581
|
)
|
|
$
|
152,640
|
|
|
$
|
232,560
|
|
|
$
|
(60,569
|
)
|
|
$
|
171,991
|
|
Trade names
|
3,880
|
|
|
(3,492
|
)
|
|
388
|
|
|
3,880
|
|
|
(3,078
|
)
|
|
802
|
|
Technology
|
14,646
|
|
|
(13,047
|
)
|
|
1,599
|
|
|
14,646
|
|
|
(11,867
|
)
|
|
2,779
|
|
Noncompete agreements
|
2,232
|
|
|
(2,013
|
)
|
|
219
|
|
|
2,232
|
|
|
(1,941
|
)
|
|
291
|
|
Favorable lease arrangements
|
1,134
|
|
|
(611
|
)
|
|
523
|
|
|
1,136
|
|
|
(510
|
)
|
|
626
|
|
Total
|
$
|
259,113
|
|
|
$
|
(103,744
|
)
|
|
$
|
155,369
|
|
|
$
|
254,454
|
|
|
$
|
(77,965
|
)
|
|
$
|
176,489
|
|
In September 2017, the Company acquired certain intangible assets from Tango related to Tango's HSA product (see Note 4). This transaction was accounted for as an asset purchase.
Amortization expense of intangible assets totaled
$25.8 million
,
$21.9 million
and
$15.7 million
in
2017
,
2016
and
2015
, respectively.
The Company accelerated amortization on intangible assets for client contracts and broker relationships of
$3.8 million
, triggered in the second quarter of 2016, related to the termination of a significant customer relationship in the health insurance exchange business.
Acquired intangible assets are amortized on a straight-line basis generally over
one
to
ten
years.
As of
December 31, 2017
, the expected future amortization expense for acquired intangible assets is as follows (in thousands)
|
|
|
|
|
2018
|
$
|
25,626
|
|
2019
|
24,703
|
|
2020
|
22,719
|
|
2021
|
19,915
|
|
2022
|
17,479
|
|
Thereafter
|
44,927
|
|
Total
|
$
|
155,369
|
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
Note 9. Accounts Payable and Accrued Expenses
Accounts payable and accrued expenses at
December 31, 2017
and
2016
were comprised of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
December 31,
2017
|
|
December 31, 2016
As Restated
Note 2
|
Accounts payable and accrued liabilities
|
$
|
23,788
|
|
|
$
|
21,830
|
|
Payable to benefit providers and transit agencies
|
32,469
|
|
|
24,528
|
|
Accrued compensation and related benefits
|
25,921
|
|
|
20,223
|
|
Other accrued expenses
|
5,275
|
|
|
3,752
|
|
Deferred revenue
|
2,524
|
|
|
2,344
|
|
Accounts payable and accrued expenses
|
$
|
89,977
|
|
|
$
|
72,677
|
|
Note 10. Long-term Debt
On August 1, 2016, the Company entered into a First Amended and Restated Credit Agreement (the "Amended Credit Agreement") with MUFG Union Bank, N.A., as administrative agent (the “Agent”) to increase the revolving credit facility credit limit from
$150.0 million
to
$250.0 million
. The Amended Credit Agreement did not change the Company's
$15.0 million
subfacility limit or its option to increase its commitments up to
$100.0 million
. The credit facility's maturity date, June 5, 2020, and interest rate, London Interbank Offered Rate ("LIBOR") plus a margin ranging from 1.25% to 1.75%, also remained unchanged. Subsequent to entering into the Amended Credit Agreement, the Company borrowed additional funds in the amount of
$169.9 million
from the revolving credit facility in connection with the acquisition of the ADP CHSA/COBRA Business. In connection with the Amended Credit Agreement, the Company incurred fees of approximately
$0.2 million
, which are being amortized over the term of the Amended Credit Agreement.
On April 4, 2017, the Company entered into a Second Amended and Restated Credit Agreement (the “Second Amended Credit Agreement”) with (the “Agent”). The Second Amended Credit Agreement amends and restates the Company’s existing Amended Credit Agreement, and increases the Company's borrowing capacity under the revolving credit facility to
$400.0 million
, with a
$15.0 million
letter of credit subfacility. The Second Amended Credit Agreement contains an increase option permitting the Company, subject to certain conditions and requirements, to arrange with existing lenders and/or new lenders to provide up to an aggregate of
$100.0 million
in additional commitments. Loan proceeds may be used for general corporate purposes, including acquisitions as permitted under the Second Amended Credit Agreement. The Company may prepay loans under the Second Amended Credit Agreement in whole or in part at any time without premium or penalty. In connection with this Second Amended Credit Agreement, the Company incurred fees of approximately
$1.9 million
, which are being amortized over the term of the Second Amended Credit Agreement. The fees incurred are presented as a direct deduction from long-term debt in the consolidated balance sheets.
The loans bear interest, at the Company’s option, at either (i) a LIBOR determined in accordance with the Second Amended Credit Agreement, plus a margin ranging from
1.25%
to
2.25%
, or (ii) a base rate determined in accordance with the Second Amended Credit Agreement, plus a margin ranging from
0.25%
to
1.25%
, in either case with such margin determined based on the Company’s consolidated leverage ratio for the preceding four fiscal quarter period. Interest is due and payable in arrears quarterly for base rate loans and at the end of an interest period for LIBOR rate loans. Principal, together with all accrued and unpaid interest, is due and payable on April 4, 2022. The Company elected option (i) and, as of
December 31, 2017
, the interest rate applicable to the revolving credit facility was
2.93%
per annum.
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
Amounts borrowed and outstanding letters of credit were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
Revolving credit facility used
|
$
|
249,830
|
|
|
$
|
250,000
|
|
Less: Outstanding letters of credit
|
(2,830
|
)
|
|
(500
|
)
|
Outstanding revolving credit facility
|
247,000
|
|
|
249,500
|
|
Unamortized loan origination fees
|
(2,085
|
)
|
|
(652
|
)
|
Long-term debt
|
$
|
244,915
|
|
|
$
|
248,848
|
|
|
|
|
|
The Company’s obligations under the Second Amended Credit Agreement are secured by substantially all of the Company’s assets. All of the Company’s existing and future material subsidiaries are required to guarantee its obligations under the Second Amended Credit Agreement. The guarantees by future material subsidiaries are and will be secured by substantially all of the assets of such subsidiaries.
The Second Amended Credit Agreement contains financial and non-financial covenants including debt ratio and interest coverage ratio requirements. The Company is currently in compliance with all the covenants under the credit facility.
During the year ended
December 31, 2017
, the Company reduced the long-term debt principal with a
$2.5 million
payment. Additionally in 2017, the Company increased its outstanding letter of credit balance by
$2.3 million
as a result of growth in its business operations. As of
December 31, 2017
, the Company had
$247.0 million
outstanding under the revolving credit facility and
$150.2 million
unused revolving credit facility still available to borrow under the Second Amended Credit Agreement. The Company pays fees on the unused revolving credit balance.
The credit facility contains customary events of default including, among others, payment defaults, covenant defaults, inaccuracy of representations and warranties, cross-defaults to other material indebtedness, judgment defaults, a change of control default and bankruptcy, and insolvency defaults. Under certain circumstances, a default interest rate will apply on all obligations during the existence of an event of default under the loan agreement at a per annum rate of interest equal to
2.00%
above the applicable interest rate. Upon an event of default, the lenders may terminate the commitments, declare the outstanding obligations payable by the Company to be immediately due and payable, and exercise other rights and remedies provided for under the credit facility.
On April 5, 2018, the Company's Board of Directors concluded the previously issued financial statements for (i) the quarterly periods ended September 30, June 30 and March 31, 2017, (ii) the annual period ended December 31, 2016 and (iii) the quarterly periods ended September 30 and June 30, 2016 should be restated and should no longer be relied upon. Consequently, the Company did not meet its obligation to provide its restated and delinquent financial statements to the Agent by the contractual delivery date. In March 2018, the Company entered into a Reporting Extension Agreement (the “Extension Agreement”), by and among the Company, the lenders party thereto and MUFG Union Bank, N.A., as administrative agent to extend the time period for delivery to Agent and the lenders our delinquent financial statements to June 30, 2018. In June 2018, the Company entered into a Second Reporting Extension Agreement and paid the Agent
$0.8 million
to extend the delivery date of our delinquent financial statements to March 16, 2019. In March 2019, the Company entered into a Third Reporting Extension Agreement and paid the Agent
$0.1 million
to extend the delivery date of any remaining delinquent financial statements to May 10, 2019.
Note 11. Common Stock
Public Stock Offering
On June 20, 2017, the Company closed a public stock offering and sold
1,954,852
shares of its common stock at
$69.25
per share, for proceeds of approximately
$130.8 million
, net of underwriting discounts and commissions and other offering costs. Additionally, certain selling stockholders sold
545,148
shares of common stock in the offering for which the Company did not receive any proceeds. Selling stockholders received proceeds net of their proportionate share of the total underwriting discounts and commissions. The Company also granted the underwriters a
30
-day overallotment option to purchase up to an additional
375,000
shares of its common stock at
$69.25
per share prior to the underwriting discount. The overallotment option expired unexercised.
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
Share Repurchase Program
On August 6, 2015, the Company’s Board authorized a
$100.0 million
stock repurchase program for 3 years which commenced on November 5, 2015 and expires on November 4, 2018 Repurchases made under this program may be made in the open market as the Company deems appropriate and market conditions allow. In
2017
, the Company repurchased
134,900
shares of its common stock for a total cost of
$7.9 million
, or an average price of
$58.82
per share. In
2016
, the Company repurchased
226,170
shares of its common stock for a total cost of
$9.4 million
, or an average price of
$41.43
per share. As of
December 31, 2017
, the Company had
$77.7 million
available for future purchases under the stock repurchase program.
Note 12. Employee Benefit Plans
Stock-based compensation is classified in the consolidated statements of income in the same expense line items as cash compensation. Amounts recorded as expense in the consolidated statements of income are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2017
|
|
2016
As Restated
Note 2
|
|
2015
|
Cost of revenue
|
$
|
7,686
|
|
|
$
|
6,213
|
|
|
$
|
3,836
|
|
Technology and development
|
2,391
|
|
|
2,448
|
|
|
1,190
|
|
Sales and marketing
|
2,936
|
|
|
3,004
|
|
|
2,724
|
|
General and administrative
|
12,636
|
|
|
15,515
|
|
|
12,856
|
|
Total
|
$
|
25,649
|
|
|
$
|
27,180
|
|
|
$
|
20,606
|
|
In 2017, the Company capitalized
$0.5 million
in stock-based compensation cost in connection with its capitalization of software development costs. An insignificant portion of the 2017 capitalized stock-based compensation was amortized during the year.
(a) Employee Stock Option Plan
On May 26, 2010, the Company adopted the 2010 Equity Incentive Plan (“2010 Plan”). Under the 2010 Plan, the Company can grant share-based awards to all employees, including executive officers, outside consultants and non-employee directors. As of
December 31, 2017
, the 2010 Plan has a total of
3.4 million
common stock shares available for issuance.
The Company’s 2000 Stock Option/Stock Issuance Plan adopted in June 2000, as amended and restated, (“2000 Plan”), provides for the issuance of options and other stock-based awards. As of
December 31, 2017
, the 2000 Plan has a total of
71,000
options outstanding. Any forfeitures or shares remaining under the plan are canceled and not available for reissuance. No further grants will be made under the 2000 Plan.
Options under the 2000 Plan and the 2010 Plan (together “the Plans”) expire
10
years after the date of grant and generally vest over
4 years
with
25%
of the options vesting after
one
year and the balance vesting monthly over the remaining period. The Company issues new shares upon the exercise of stock options.
As of
December 31, 2017
, there was
$19.1 million
of total unrecognized stock-based compensation expense associated with stock options, adjusted for estimated forfeitures, related to non-vested stock-based awards which will be recognized over a weighted average period of approximately
2 years
. Total unrecognized compensation cost will be adjusted for future changes in estimated forfeitures.
The following table summarizes the weighted-average fair value of stock options granted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2017
|
|
2016
|
|
2015
|
Stock options granted (in thousands)
|
632
|
|
|
825
|
|
|
501
|
|
Weighted-average fair value at date of grant
|
$
|
26.22
|
|
|
$
|
18.38
|
|
|
$
|
18.89
|
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
Stock option activity for the two years ended
December 31, 2017
is as follows (shares in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
Weighted-average
exercise price
|
|
Remaining
contractual term
(years)
|
|
Aggregate intrinsic
value (dollars in
thousands)
|
Outstanding at December 31, 2015
|
3,037
|
|
|
$
|
25.18
|
|
|
6.41
|
|
$
|
65,229
|
|
Granted
|
825
|
|
|
48.36
|
|
|
|
|
|
Exercised
|
(926
|
)
|
|
17.36
|
|
|
|
|
|
Forfeited
|
(92
|
)
|
|
47.01
|
|
|
|
|
|
Outstanding as of December 31, 2016
|
2,844
|
|
|
$
|
33.74
|
|
|
7.00
|
|
$
|
110,256
|
|
Granted
|
632
|
|
|
71.86
|
|
|
|
|
|
Exercised
|
(810
|
)
|
|
17.61
|
|
|
|
|
|
Forfeited
|
(188
|
)
|
|
53.35
|
|
|
|
|
|
Outstanding as of December 31, 2017
|
2,478
|
|
|
$
|
47.24
|
|
|
7.22
|
|
$
|
42,324
|
|
Vested and expected to vest at December 31, 2017
|
2,375
|
|
|
$
|
46.71
|
|
|
7.16
|
|
$
|
41,581
|
|
Exercisable at December 31, 2017
|
1,291
|
|
|
$
|
35.91
|
|
|
6.00
|
|
$
|
33,685
|
|
The total intrinsic value of options exercised during the years ended
December 31, 2017
,
2016
and
2015
, was
$41.6 million
,
$37.0 million
and
$17.1 million
, respectively. Cash received from option exercises was
$14.3 million
,
$16.1 million
and
$6.6 million
for the years ended
December 31, 2017
,
2016
and
2015
, respectively. The Company elected to follow the tax law method of determining realization of excess tax benefits for stock-based compensation. In
2017
, the Company adopted ASU 2016-09 and recorded excess tax benefits in the amount of
$15.8 million
within its provision for income taxes in the consolidated statements of income. During the years ended
December 31, 2016
and
2015
, excess tax benefits related to stock-based compensation of approximately
$14.8 million
and
$11.2 million
, respectively, were recorded directly to stockholders' equity. In 2017, the Company adopted ASU 2016-09 which requires excess tax benefits and tax deficiencies to be recorded in the income statement when an award vests or are settled. See Note 1 Summary of Business and Significant Accounting Policies.
Stock-based compensation expense related to stock options was
$11.8 million
and
$9.8 million
in
2017
and
2016
.
Valuation Assumptions
The Company calculated the fair value of each option award on the date of grant using the Black-Scholes option pricing model with the following weighted-average assumptions:
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2017
|
|
2016
|
|
2015
|
Expected volatility
|
39.79
|
%
|
|
42.63
|
%
|
|
43.48
|
%
|
Risk-free interest rate
|
1.86
|
%
|
|
1.17
|
%
|
|
1.56
|
%
|
Expected term (in years)
|
4.74
|
|
|
4.87
|
|
|
4.74
|
|
Dividend yield
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
Stock-based compensation expense is measured at the grant date based on the fair value of the award. The determination of the fair value of stock-based awards on the date of grant using an option pricing model is affected by the Company’s stock price as well as assumptions regarding a number of complex and subjective variables. Expected volatility is determined using weighted-average volatility of peer publicly traded companies as well as the Company’s own historical volatility. The Company has increased weighting of its own historical data and intends to continue in future periods as that history grows over time. The risk-free interest rate is determined by using published zero coupon rates on treasury notes for each grant date given the expected term on the options. The dividend yield of
zero
is based on the fact that the Company expects to invest cash in operations and has not paid cash dividends on its common stock. The Company estimates the expected term based on historical experience, giving consideration to the contractual terms of the stock-based awards, vesting schedules and expectations of future employee behavior such as exercises and forfeitures.
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
Stock-based compensation expense is recognized in the consolidated statements of income based on awards ultimately expected to vest, and is reduced for estimated pre-vest forfeitures. Forfeitures are estimated at the time of grant and are revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. The estimate for pre-vest forfeitures is based on weighted average historical forfeiture rates.
(b) Restricted Stock Units
The Company grants restricted stock units ("RSU") to certain employees, officers, and directors under the 2010 Plan. RSUs vest upon either performance-based, market-based or service-based criteria.
Performance-based RSUs vest based on the satisfaction of specific performance criteria. At each vesting date, the holder of the award is issued shares of the Company’s common stock. Compensation expense from these awards is equal to the fair market value of the Company’s common stock on the date of grant and is recognized over the remaining service period based on the probable outcome of achievement of the financial metrics used in the specific grant's performance criteria. Management’s estimate of the number of shares expected to vest is based on the anticipated achievement of the specified performance criteria.
Market-based performance RSUs are granted such that they vest upon the achievement of certain per share price targets of the Company’s common stock during a specified performance period. The fair market values of market-based performance RSUs are determined using the Monte Carlo simulation method. The Monte Carlo simulation method is subject to variability as several factors utilized must be estimated including the future daily stock price of the Company’s common stock over the specified performance period, the Company’s stock price volatility and risk-free interest rate. The amount of compensation expense is equal to the per share fair value calculated under the Monte Carlo simulation multiplied by the number of market-based performance RSUs granted, recognized over the specified performance period.
Generally, service-based RSUs vest over a
four
year period in equal annual installments commencing upon the first anniversary date of the grant date.
In the first quarter of
2017
,
2016
, and
2015
, the Company granted a total of
343,000
,
263,000
, and
140,000
, respectively, of performance-based RSUs to certain executive officers. Performance-based RSUs are typically granted such that they vest upon the achievement of certain revenue growth rates and other financial metrics during a specified three year performance period. Participants have the ability to receive a percentage of the targeted number of shares originally granted which is up to a maximum of
200%
, for
2017
and
2016
, and
150%
, for
2015
.
In the first quarter of 2017, the market-based performance RSUs vested at
50%
of the target attainment because the Company’s common stock achieved a certain per share price, reported on the New York Stock Exchange (“NYSE”), for 20 consecutive trading days during the 36 month performance period ended April 7, 2017.
On April 5, 2018, the Company's Board of Directors concluded that the previously issued financial statements for (i) the quarterly periods ended September 30, June 30 and March 31, 2017, (ii) the annual period ended December 31, 2016 and (iii) the quarterly periods ended September 30 and June 30, 2016 should be restated and should no longer be relied upon. As a result, the previously issued financial statements for the aforementioned reporting periods are considered not issued. The Company updates the stock-based compensation expense based on the number of performance-based RSUs it expects to vest as of each period end. During the Non-Reliance Period, the expected achievement for performance-based RSUs granted in 2017 and 2016 was reassessed based on the restated financial statement resulting in their expected achievement percentage being reduced from
130%
to
81%
for 2016 grants and
56%
for 2017 grants.
Stock-based compensation expense related to RSUs was
$13.6 million
,
$16.8 million
and
$13.0 million
in
2017
,
2016
and
2015
, respectively, and is presented in the consolidated statements of stockholders' equity. Total unrecorded stock-based compensation expense at
December 31, 2017
associated with RSUs was
$21.7 million
, which is expected to be recognized over a weighted-average period of approximately
2 years
years.
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
The following table summarizes information about RSUs issued to officers, directors, and employees under the 2010 Plan:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average grant date fair value
|
|
Service-based RSUs
|
Performance-based RSUs
|
Market-based RSUs
|
|
Service-based RSUs
|
Performance-based RSUs
|
Market-based RSUs
|
|
(shares in thousands)
|
|
|
|
|
Unvested at December 31, 2015
|
193
|
|
404
|
|
166
|
|
|
$
|
41.89
|
|
$
|
44.36
|
|
$
|
49.38
|
|
Granted
(1)
|
171
|
|
351
|
|
—
|
|
|
54.88
|
|
38.88
|
|
—
|
|
Vested
(2)
|
(84
|
)
|
(264
|
)
|
—
|
|
|
39.62
|
|
24.68
|
|
—
|
|
Forfeitures
|
(23
|
)
|
—
|
|
—
|
|
|
50.76
|
|
—
|
|
—
|
|
Unvested at December 31, 2016
|
257
|
|
491
|
|
166
|
|
|
$
|
50.49
|
|
$
|
51.03
|
|
$
|
49.38
|
|
Granted
(3)
|
193
|
|
379
|
|
—
|
|
|
67.50
|
|
71.02
|
|
—
|
|
Vested
(4)
|
(110
|
)
|
(124
|
)
|
(83
|
)
|
|
46.38
|
|
57.10
|
|
49.38
|
|
Forfeitures
|
(36
|
)
|
(21
|
)
|
(83
|
)
|
|
60.53
|
|
58.57
|
|
49.38
|
|
Unvested at December 31, 2017
|
304
|
|
725
|
|
—
|
|
|
$
|
61.61
|
|
$
|
60.21
|
|
$
|
—
|
|
|
|
(1)
|
Includes additional shares issued as specified financial metrics for the performance-based restricted stock units, granted to certain executives in 2013, during the performance period of January 1, 2013 through December 31, 2015 were met, resulting in actual shares vesting at
150%
of the target number of shares originally granted. The weighted average grant date fair value of these additional shares was
$24.68
.
|
|
|
(2)
|
Includes
264,000
shares vested from performance-based restricted stock units granted to certain executives in 2013 representing
150%
of the target number of shares originally granted.
|
|
|
(3)
|
Performance-based RSUs include additional shares granted as specified financial metrics for the performance-based RSUs, granted to certain executives in 2014, during the performance period of January 1, 2014 through December 31, 2016 were met, resulting in actual shares vesting at
141%
of the target number of shares originally granted. The weighted average grant date fair value of these additional shares was
$57.10
. In addition, there are additional shares granted as specified financial metrics for the performance-based RSUs, which were granted to certain executives in February 2017.
|
|
|
(4)
|
Performance-based RSUs include approximately
123,750
shares vested from performance-based RSUs granted to certain executives in 2014 representing
141%
of the target number of shares originally granted. Market-based performance RSUs totaling
83,000
shares were granted to certain executives.
These shares represent
50%
of the targeted number of shares originally granted in 2014.
|
(c) Employee Stock Purchase Plan
In May 2012, the Company established the 2012 Employee Stock Purchase Plan (“ESPP”) which is intended to qualify under Section 423 of the IRC. The Company issued
48,443
common stock shares for which it received
$2.7 million
from employee contributions during 2017. At
December 31, 2017
, a total of
1,855,265
shares of the Company’s common stock are available for sale under the ESPP. In addition, the ESPP provides for annual increases in the number of shares available for issuance under the ESPP on the first day of each fiscal year, equal to the least of:
|
|
•
|
500,000
shares of common stock;
|
|
|
•
|
1%
of the outstanding shares of the Company’s common stock as of the last day of its immediately preceding fiscal year; or
|
|
|
•
|
such other amount as may be determined by the board of directors.
|
Under the ESPP, employees are eligible to purchase common stock through payroll deductions of up to
25%
of their eligible compensation, subject to any plan limitations. The ESPP has
four
consecutive offering periods of approximately
three months
in length during the year and the purchase price of the shares is
85%
of the lower of the fair value of the Company’s common stock on the first trading day of the offering period or on the last day of the offering period. Stock-based compensation expense related to the ESPP was
$0.6 million
in each of 2017 and 2016.
(e)
401
(k) Plan
The Company participates in the WageWorks 401(k) Plan (“401(k) Plan”), a tax-deferred savings plan covering all of its employees working more than
1,000
hours per year. Employees become participants in the 401(k) Plan on the first day of any month following the first day of employment. Eligible employees may contribute up to
85%
of their compensation to the 401(k) Plan, limited to the maximum allowed under the IRC. The Company, at its discretion, may match up to
40%
of the first
6%
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
of employees’ contributions and may make additional contributions to the 401(k) Plan. The Company contributed approximately
$2.5 million
,
$1.8 million
, and
$1.3 million
in
2017
,
2016
, and
2015
, respectively.
Note 13. Organizational Efficiency Plan
Starting in 2015, the Company initiated a plan to integrate ancillary operations and consolidated certain positions resulting in employee headcount reduction and facility closures. As a result, the Company incurred employee termination and other charges consisting of severance and other employee termination costs, facility closure costs and other operational costs. During the years ended
December 31, 2017
,
2016
and
2015
, the Company incurred employee termination and other charges totaling
$1.5 million
,
$1.1 million
, and
$1.9 million
, respectively. The Company continually evaluates ways to improve business processes to ensure that its operations align with its strategy and vision for the future.
Changes in the Company’s accrued liabilities for workforce reduction costs are as follows (dollars in thousands):
|
|
|
|
|
|
Amount
|
Beginning balance as of December 31, 2014
|
$
|
—
|
|
Employee termination and other charges
|
1,913
|
|
Releases
|
(1,730
|
)
|
Beginning balance as of December 31, 2015
|
$
|
183
|
|
Employee termination and other charges
|
1,147
|
|
Releases
|
(1,330
|
)
|
Ending balance as of December 31, 2016
|
$
|
—
|
|
Employee termination and other charges
|
1,489
|
|
Releases
|
(1,489
|
)
|
Ending balance as of December 31, 2017
|
$
|
—
|
|
Note 14. Income Taxes
The Company reports income taxes using an asset and liability approach, under which deferred income taxes are provided based upon enacted tax laws and rates applicable to periods in which the taxes become payable. The Company is subject to income taxes in the U.S. federal and various state jurisdictions. Presently, there are no income tax examinations on-going in the jurisdictions where the Company operates.
The components of the provision for income taxes are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2017
|
|
2016
As Restated
Note 2
|
|
2015
|
Current:
|
|
|
|
|
|
Federal
|
$
|
(159
|
)
|
|
$
|
(13,290
|
)
|
|
$
|
(9,873
|
)
|
State
|
(925
|
)
|
|
(1,501
|
)
|
|
(3,296
|
)
|
|
(1,084
|
)
|
|
(14,791
|
)
|
|
(13,169
|
)
|
Deferred:
|
|
|
|
|
|
Federal
|
(8,389
|
)
|
|
5,175
|
|
|
(2,902
|
)
|
State
|
(110
|
)
|
|
687
|
|
|
1,034
|
|
|
(8,499
|
)
|
|
5,862
|
|
|
(1,868
|
)
|
Total provision for income taxes
|
$
|
(9,583
|
)
|
|
$
|
(8,929
|
)
|
|
$
|
(15,037
|
)
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
Reconciliation of the statutory federal income tax rate to the Company’s effective tax rate for the years ended
December 31, 2017
,
2016
and
2015
:
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2017
|
|
2016
As Restated
Note 2
|
|
2015
|
Tax provision at U.S. statutory rate
|
35
|
%
|
|
35
|
%
|
|
35
|
%
|
State income taxes, net of federal benefit
|
2
|
|
|
2
|
|
|
5
|
|
Permanent items - other
|
1
|
|
|
2
|
|
|
1
|
|
Research and development credits
|
(1
|
)
|
|
(3
|
)
|
|
(1
|
)
|
Stock-based compensation
|
(22
|
)
|
|
1
|
|
|
—
|
|
Other
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
Change in tax rate
|
1
|
|
|
—
|
|
|
—
|
|
Provision for tax
|
15
|
%
|
|
36
|
%
|
|
40
|
%
|
Deferred tax assets (liabilities) consist of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
December 31,
2017
|
|
December 31, 2016
As Restated
Note 2
|
Deferred tax assets:
|
|
|
|
Net operating loss carryforwards
|
$
|
1,716
|
|
|
$
|
1,439
|
|
Stock-based compensation
|
11,778
|
|
|
17,899
|
|
Research and development and other credits
|
6,961
|
|
|
5,528
|
|
Reserves
|
5,417
|
|
|
7,846
|
|
Intangible assets
|
947
|
|
|
1,672
|
|
Gross deferred tax assets
|
26,819
|
|
|
34,384
|
|
Deferred tax liabilities:
|
|
|
|
Property and equipment
|
(3,874
|
)
|
|
(4,781
|
)
|
Goodwill
|
(12,802
|
)
|
|
(13,913
|
)
|
Gross deferred tax liabilities
|
(16,676
|
)
|
|
(18,694
|
)
|
|
|
|
|
Net deferred tax assets
|
$
|
10,143
|
|
|
$
|
15,690
|
|
The income tax provision for the year ended December 31, 2017, includes a tax benefit of
$15.8 million
primarily due to the current year excess tax benefits on stock-based compensation pursuant to the adoption of ASU 2016-09.
On December 22, 2017, the U.S. government enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs Act (“the Tax Act”). The Tax Act introduces tax reform that reduces the current corporate federal income tax rate from
35%
to
21%
, among other changes. The rate reduction is effective January 1, 2018. The Company has determined that the Tax Act requires a revaluation of its net deferred tax asset upon its enactment during the current quarter. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in years in which those temporary differences are expected to be recovered or settled. As changes in tax laws or rates are enacted, like the Tax Act, deferred tax assets and liabilities are adjusted through income tax expense. As a result of the reduction in the federal corporate income tax rate, the Company has recorded a non-cash charge to income tax expense of
$0.3 million
related to the revaluation of its net deferred tax assets.
The Company’s accounting for deferred taxes involves the evaluation of a number of factors concerning the realizability of the Company’s deferred tax assets. Assessing the realizability of deferred tax assets is dependent upon several factors, including the likelihood and amount, if any, of future taxable income in relevant jurisdictions during the periods in which those temporary differences become deductible. The Company’s management forecasts taxable income by considering all available positive and negative evidence including its history of operating income or losses and its financial plans and estimates which are used to manage the business. The Company has concluded there was sufficient positive evidence at the end of
2017
,
2016
and
2015
to continue to support the position that the Company does not need to maintain a valuation allowance on deferred tax
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
assets. These assumptions require significant judgment about future taxable income. The amount of deferred tax assets considered realizable is subject to adjustment in future periods if estimates of future taxable income are reduced.
At
December 31, 2017
, unrecognized tax benefits were approximately
$5.1 million
, which would impact income tax expense if recognized. The Company does not anticipate that any adjustments would result in a material change to its financial position within the next twelve months. For the years ended
December 31, 2017
,
2016
and
2015
, the Company did
no
t recognize any interest or penalties related to unrecognized tax benefits.
A reconciliation of the beginning and ending balances of the total amounts of gross unrecognized tax benefits is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2017
|
|
2016
As Restated
Note 2
|
|
2015
|
Balance, beginning of year
|
$
|
4,765
|
|
|
$
|
4,429
|
|
|
$
|
4,109
|
|
Increase in tax positions for prior years
|
—
|
|
|
201
|
|
|
134
|
|
Increase in tax positions for current year
|
313
|
|
|
271
|
|
|
319
|
|
Other decreases
|
—
|
|
|
(136
|
)
|
|
(133
|
)
|
Balance, end of year
|
$
|
5,078
|
|
|
$
|
4,765
|
|
|
$
|
4,429
|
|
The Company files income tax returns in the U.S. federal jurisdiction and various states jurisdictions. As a result of the Company’s net operating loss carryforwards, the 2002 through 2017 tax years are open and may be subject to potential examination in one or more jurisdictions.
At
December 31, 2017
, the Company has federal and state operating loss carryforwards of approximately
$2.6 million
and
$17.0 million
available to offset future regular and alternative minimum taxable income. The Company’s state net operating loss carryforward is on a post-apportionment basis. The Company’s state net operating loss carryforwards expire in the years 2018 through
2033
.
In addition, the Company had federal and California and other state research and development credit carryforwards of approximately
$7.8 million
and
$3.8 million
, respectively. The federal research credit carryforwards expire beginning in the years 2030 through 2037, if not fully utilized.
The California state research credit carries forward indefinitely and other states begin to expire in years 2036 through 2037. In addition, the Company has
$0.1 million
of state investment tax credits that will begin to expire in years 2018 through 2019, if not fully utilized.
The Company’s ability to utilize the net operating losses and tax credit carryforwards are subject to limitations in the event of an ownership change as defined in Section 382 of the Internal Revenue Code (“IRC”) of 1986, as amended, and similar state tax law. In general, an ownership change occurs if the aggregate stock ownership of certain stockholders increases by more than
50
percentage points over such stockholders’ lowest percentage ownership during the testing period (generally
three years
). The Company has considered Section 382 of the IRC and concluded that any ownership change would not diminish the Company’s utilization of its net operating loss or its research and development credits during the carryover periods.
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
Note 15. Commitments and Contingencies
(a) Operating Leases
The Company leases office space and equipment under non-cancelable operating leases with various expiration dates through 2028. Future minimum lease payments under non-cancelable operating leases, excluding the contractual sublease income of
$10.1 million
which is expected to be received through February 2023, are as follows (in thousands):
|
|
|
|
|
|
As of
December 31, 2017
|
2018
|
$
|
9,139
|
|
2019
|
9,522
|
|
2020
|
9,721
|
|
2021
|
9,689
|
|
2022
|
6,536
|
|
Thereafter
|
7,970
|
|
Total future minimum lease payments
|
$
|
52,577
|
|
Rent expense was
$7.6 million
,
$7.1 million
, and
$7.6 million
for
2017
,
2016
and
2015
, respectively. Sublease income was
$1.7 million
and
$0.7 million
, for
2017
and
2016
, respectively. No sublease income was recognized in
2015
. As of
December 31, 2017
, the Company has
$0.6 million
in future minimum lease payments under capital leases.
(b) Legal Matters
The Company is pursuing affirmative claims against the OPM to obtain payment for services provided by the Company between March 1, 2016 and August 31, 2016 pursuant to our contract with OPM for the Government’s Federal Flexible Account Program (“FSAFEDS”). The Company initially issued its invoice for these services in February 2017. On December 22, 2017, the Company received the Contracting Officer’s “final decision” refusing payment of the invoiced amount and otherwise denying the Company’s Certified Claim. As a result of this decision, and a related Certified Claim that OPM subsequently denied, on February 8, 2018, we filed an appeal to the Civilian Board of Contract Appeals (“CBCA”) against OPM for services provided by the Company between March 1, 2016 and August 31, 2016. On August 3, 2018, we filed an appeal to the CBCA of OPM’s June 21, 2018 denial of a Request for Equitable Adjustment for extra work associated with a contract modification imposing new security and other requirements not part of the original scope of FSAFED’s contract work. The aggregate amount of our claims is approximately
$9.1 million
. The cases have been consolidated and discovery is ongoing.
There have been multiple discovery motions, as well as motion to dismiss the claim we filed on August 3, 2018 which has been fully briefed and is awaiting a decision by the CBCA. The cases had been set for a hearing on the merits on April 24, 2019. However, because of the recent partial Government shutdown, the trial date has been postponed and has been tentatively scheduled for mid-June 2019. In connection with the Company’s claims against OPM, OPM has also claimed that an erroneous statement in a certificate signed by a former executive officer constituted a violation of the False Claims Act, and has moved to dismiss part of our claim against OPM as a result. As with all legal proceedings, no assurance can be provided as to the outcome of these matters or if we will be successful in recovering the full claimed amount.
On March 9, 2018, a putative class action - captioned Government Employees’ Retirement System of the Virgin Islands v. WageWorks, Inc., et al., No. 4:18-cv-01523-JSW - was filed in the United States District Court for the Northern District of California (the “Securities Class Action”) against the Company, our former Chief Executive Officer, and our former Chief Financial Officer. The complaint asserts claims under Sections 10(b) and 20(a) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), on behalf of persons and entities that acquired WageWorks securities between May 6, 2016 and March 1, 2018, and alleges, among other things, that the defendants issued false and misleading financial statements. The plaintiffs seek unspecified damages, fees, interest, and costs. The Company believes that the claims are without merit. On August 7, 2018, the Court entered an order granting the motion of the Public Pension Group, consisting of Public Employees’ Retirement System of Mississippi, the Government Employees’ Retirement System of the Virgin Islands, and the New Mexico Public Employees Retirement Association of New Mexico, to be lead plaintiff. Under the schedule stipulated by the parties, and approved by the Court, lead plaintiff will file its consolidated amended complaint no later than forty-five (45) days following issuance of the Company’s Restatement.
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
On June 22, 2018 and September 6, 2018, two derivative lawsuits were filed against certain of our officers and directors and the Company (as nominal defendant) in the Superior Court of the State of California, County of San Mateo. Pursuant to the parties’ stipulation, which was approved by the Superior Court, the actions were consolidated. On July 23, 2018, a similar derivative lawsuit was filed against certain of our officers and directors and the Company (as nominal defendant) in the United States District Court for the Northern District of California (together, the “Derivative Suits”). The Derivative Suits purport to allege claims related to breaches of fiduciary duties, waste of corporate assets, and unjust enrichment. In addition, the complaint in District Court includes a claim for abuse of control, and the complaint in Superior Court includes a claim to require the Company to hold an annual shareholder meeting. The allegations in the Derivative Suits relate to substantially the same facts as those underlying the Securities Class Action described above. The plaintiffs seek unspecified damages and fees and costs. In addition, the complaint in the Superior Court seek for us to provide past operational reports and financial statements, to publish timely and accurate operational reports and financial statements going forward, to hold an annual shareholder meeting, and to take steps to improve its corporate governance and internal procedures.
Under the schedule stipulated by the parties, and approved by the Superior Court, the plaintiff in the Superior Court action will file its Consolidated Complaint within 45 days from the date we issue our Restatement. As stipulated by the parties, and approved by the District Court, the District Court action is stayed. The parties in the District Court action are to notify the District Court within 15 days of (1) the dismissal of the Securities Class Action, (2) the denial of defendants' motion(s) to dismiss, or (3) a party giving notice that they no longer consent to the voluntary stay.
From time to time, the Company may become involved in legal proceedings, claims and litigation arising in the ordinary course of business.
The Company voluntarily contacted the San Francisco office of the SEC Division of Enforcement regarding the restatement and independent investigation. The Company is providing information and documents to the SEC and will continue to cooperate with the SEC’s investigation into these matters. The U.S. Attorney’s Office for the Northern District of California also opened an investigation. The Company has provided documents and information to the U.S. Attorney’s Office and will continue to cooperate with any inquiries by the U.S. Attorney’s Office regarding the matter.
The Company records a provision for contingent losses when it is both probable that a liability has been incurred and the amount of the loss can be reasonably estimated. Based on currently available information, the Company does not believe that any additional liabilities relating to other unresolved matters are probable or that the amount of any resulting loss is estimable. However, litigation is subject to inherent uncertainties and the Company's view of these matters may change in the future. Were an unfavorable outcome to occur, there exists the possibility of a material adverse impact on the Company's financial position, results of operations or cash flows for the period in which the unfavorable outcome occurs, and potentially in future periods.
Note 16. Related Party
The National Flex Trust (“the Trust”), established by one of the previously acquired entities of the Company, is to provide reimbursement of qualified expenses to plan participants under certain employer plans that have contracted with the Company to provide the plan services using a custodial account (“the Trust Account”). The client is responsible for maintaining the employer plan for their participants, including the establishment of eligibility and paying all eligible claim amounts owed to their participants. The Company is an independent contractor engaged to perform administration services.
The Company has a long-term receivable due from the Trust totaling
$1.0 million
which the Trust holds with its banks, as a security deposit for the settlement of participant claims. The Company has recorded this receivable within other assets on its consolidated balance sheets.
Note 17. Selected Quarterly Financial Data (unaudited)
2016 Quarterly Data - Unaudited Consolidated Statements of Income
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As Restated
|
|
|
|
Three months ended March 31, 2016
|
|
Three months ended June 30, 2016
|
|
Three months ended September 30, 2016
|
|
Three months ended December 31, 2016
|
|
(in thousands, except per share amounts)
|
Revenues:
|
|
|
|
|
|
|
|
Healthcare
|
$
|
50,370
|
|
|
$
|
45,615
|
|
|
$
|
45,163
|
|
|
$
|
53,959
|
|
Commuter
|
17,376
|
|
|
17,466
|
|
|
17,570
|
|
|
17,803
|
|
COBRA
|
15,406
|
|
|
17,207
|
|
|
18,302
|
|
|
22,850
|
|
Other
|
3,850
|
|
|
4,375
|
|
|
4,215
|
|
|
4,033
|
|
Total revenues
|
87,002
|
|
|
84,663
|
|
|
85,250
|
|
|
98,645
|
|
Operating expenses:
|
|
|
|
|
|
|
|
Cost of revenues (excluding amortization of internal use software)
|
31,260
|
|
|
28,429
|
|
|
29,750
|
|
|
39,606
|
|
Technology and development, sales and marketing, general and administrative, and employee termination and other charges
|
38,366
|
|
|
40,753
|
|
|
40,744
|
|
|
43,410
|
|
Amortization, impairment and change contingent consideration
|
7,445
|
|
|
15,364
|
|
|
6,647
|
|
|
7,719
|
|
Total operating expenses
|
77,071
|
|
|
84,546
|
|
|
77,141
|
|
|
90,735
|
|
Income from operations
|
9,931
|
|
|
117
|
|
|
8,109
|
|
|
7,910
|
|
Other, net
|
(323
|
)
|
|
(851
|
)
|
|
(387
|
)
|
|
325
|
|
Income before income taxes
|
9,608
|
|
|
(734
|
)
|
|
7,722
|
|
|
8,235
|
|
Income tax (provision) benefit
|
(3,812
|
)
|
|
614
|
|
|
(2,492
|
)
|
|
(3,239
|
)
|
Net income / (loss)
|
$
|
5,796
|
|
|
$
|
(120
|
)
|
|
$
|
5,230
|
|
|
$
|
4,996
|
|
Net income per share:
|
|
|
|
|
|
|
|
Basic
|
$
|
0.16
|
|
|
$
|
—
|
|
|
$
|
0.14
|
|
|
$
|
0.14
|
|
Diluted
|
$
|
0.16
|
|
|
$
|
—
|
|
|
$
|
0.14
|
|
|
$
|
0.13
|
|
Shares used in computing net income per share:
|
|
|
|
|
|
|
|
Basic
|
35,916
|
|
|
36,361
|
|
|
36,605
|
|
|
36,404
|
|
Diluted
|
36,529
|
|
|
36,361
|
|
|
37,454
|
|
|
37,210
|
|
As indicated above, the Company has restated its quarterly financial data for the second, third and fourth quarter of 2016. Concurrent with the filling of this 10-K, the Company has filed amended 10-Qs for the second and third quarter 2016.
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
The following table presents the Company's unaudited
consolidated statement of income as previously reported, restatement adjustments and the unaudited consolidated statement of income as restated for the three months ended December 31, 2016 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, 2016
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
|
(In thousands, except per share amounts)
|
Revenues:
|
|
|
|
|
|
Healthcare
|
$
|
55,979
|
|
|
$
|
(2,020
|
)
|
(a)
|
$
|
53,959
|
|
Commuter
|
17,824
|
|
|
(21
|
)
|
(b)
|
17,803
|
|
COBRA
|
23,291
|
|
|
(441
|
)
|
(b)
|
22,850
|
|
Other
|
3,968
|
|
|
65
|
|
(b)
|
4,033
|
|
Total revenues
|
101,062
|
|
|
(2,417
|
)
|
|
98,645
|
|
Operating expenses:
|
|
|
|
|
|
Cost of revenues (excluding amortization of internal use software)
|
39,987
|
|
|
(381
|
)
|
(c)
|
39,606
|
|
Technology and development, sales and marketing, general and administrative, and employee termination and other charges
|
44,323
|
|
|
(913
|
)
|
(d)
|
43,410
|
|
Amortization and change in contingent consideration
|
8,013
|
|
|
(294
|
)
|
(e)
|
7,719
|
|
Total operating expenses
|
92,323
|
|
|
(1,588
|
)
|
|
90,735
|
|
Income from operations
|
8,739
|
|
|
(829
|
)
|
|
7,910
|
|
Other, net
|
390
|
|
|
(65
|
)
|
(f)
|
325
|
|
Income before income taxes
|
9,129
|
|
|
(894
|
)
|
|
8,235
|
|
Income tax provision
|
(3,467
|
)
|
|
228
|
|
(g)
|
(3,239
|
)
|
Net income
|
$
|
5,662
|
|
|
$
|
(666
|
)
|
|
$
|
4,996
|
|
Net income per share:
|
|
|
|
|
|
Basic
|
$
|
0.15
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.14
|
|
Diluted
|
$
|
0.15
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.13
|
|
Shares used in computing net income per share:
|
|
|
|
|
|
Basic
|
36,404
|
|
|
|
|
36,404
|
|
Diluted
|
37,210
|
|
|
|
|
|
37,210
|
|
|
|
(a)
|
Adjustments during the three months ended December 31, 2016 consists primarily of (i) a
$1.0 million
reversal of revenue as a result of the correction of billing errors and the recognition of invoices and related invoice adjustments in the proper reporting period, (ii)
$0.8 million
reversal of revenue due to the netting of healthcare revenue against certain cost of revenue expenses, and (iii)
$0.2 million
reversal of OPM revenue as discussed above,.
|
|
|
(b)
|
Revenue adjustment for the year ended December 31, 2016 related to the correction of billing errors and the recognition of invoices and credit memos in the correct reporting periods.
|
|
|
(c)
|
Adjustment primarily consists of
$0.8 million
reversal of cost of revenue due to netting of healthcare revenue against certain cost of revenue expenses, partially offset by (i)
$0.3 million
reserve for potentially uncollectible customer obligations for pass through employee participant reimbursement (ii) a
$0.2 million
reversal as a result of an uncollectible contractor prepayment.
|
|
|
(d)
|
Reduction related primarily to a
$0.8 million
reduction in stock based compensation expense as a result reduced target attainment percentages expected for performance-based restricted stock units (see above for details)
|
|
|
(e)
|
Adjustment in the three months ended December 31, 2016 consisted of the reversal of previously recorded amortization expense in the fourth quarter of 2016 of
$0.3 million
.
|
|
|
(f)
|
Adjustment related to accrued interest expense on unreported employee participant and employer clients unclaimed property.
|
|
|
(g)
|
Reduction in tax expense relates to the tax effect of the restatement adjustments noted above.
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
2017 Quarterly Data
In lieu of filing quarterly reports on Form 10-Q for 2017, quarterly financial data for 2017 (as restated) is included in this Annual Report in the tables that follow. Amounts are computed independently each quarter, therefore, the sum of the quarterly amounts may not equal the total amount for the respective year due to rounding.
2017 Quarterly Data - Unaudited Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As restated
|
|
|
March 31, 2017
|
|
June 30, 2017
|
|
September 30, 2017
|
|
|
(in thousands, except per share amounts)
|
Assets
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
610,427
|
|
|
$
|
776,133
|
|
|
$
|
799,579
|
|
Restricted cash
|
|
332
|
|
|
332
|
|
|
332
|
|
Short-term investments
|
|
—
|
|
|
—
|
|
|
94,087
|
|
Accounts receivable, net
|
|
154,985
|
|
|
149,823
|
|
|
159,489
|
|
Prepaid expenses and other current assets
|
|
15,403
|
|
|
32,330
|
|
|
19,627
|
|
Total current assets
|
|
781,147
|
|
|
958,618
|
|
|
1,073,114
|
|
Property and equipment, net
|
|
55,011
|
|
|
61,682
|
|
|
68,417
|
|
Goodwill
|
|
297,409
|
|
|
297,409
|
|
|
297,409
|
|
Acquired intangible assets, net
|
|
167,725
|
|
|
163,597
|
|
|
161,281
|
|
Deferred tax assets
|
|
18,779
|
|
|
18,779
|
|
|
18,803
|
|
Other assets
|
|
4,788
|
|
|
4,627
|
|
|
6,855
|
|
Total assets
|
|
$
|
1,324,859
|
|
|
$
|
1,504,712
|
|
|
$
|
1,625,879
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
96,132
|
|
|
$
|
101,052
|
|
|
$
|
91,590
|
|
Customer obligations
|
|
551,005
|
|
|
565,914
|
|
|
687,462
|
|
Other current liabilities
|
|
440
|
|
|
493
|
|
|
512
|
|
Total current liabilities
|
|
647,577
|
|
|
667,459
|
|
|
779,564
|
|
Long-term debt, net of financing costs
|
|
246,395
|
|
|
244,621
|
|
|
244,791
|
|
Other non-current liabilities
|
|
9,458
|
|
|
10,098
|
|
|
9,444
|
|
Total liabilities
|
|
903,430
|
|
|
922,178
|
|
|
1,033,799
|
|
Stockholders' Equity:
|
|
|
|
|
|
|
Common stock, par value $0.001 per share
|
|
38
|
|
|
40
|
|
|
41
|
|
Additional paid-in capital
|
|
401,354
|
|
|
542,179
|
|
|
550,631
|
|
Treasury stock at cost
|
|
(14,374
|
)
|
|
(14,374
|
)
|
|
(22,309
|
)
|
Accumulated other comprehensive income
|
|
—
|
|
|
—
|
|
|
(35
|
)
|
Retained earnings
|
|
34,411
|
|
|
54,689
|
|
|
63,752
|
|
Total stockholders' equity
|
|
421,429
|
|
|
582,534
|
|
|
592,080
|
|
Total liabilities and stockholders' equity
|
|
$
|
1,324,859
|
|
|
$
|
1,504,712
|
|
|
$
|
1,625,879
|
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
2017 Quarterly Data - Unaudited Consolidated Statements of income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As Restated
|
|
|
|
|
|
Three months ended March 31, 2017
|
|
Three months ended June 30, 2017
|
|
Six months ended June 30, 2017
|
|
Three months ended September 30, 2017
|
|
Nine months ended September 30, 2017
|
|
Three months ended December 31, 2017
|
|
Twelve months ended December 31, 2017
|
|
(in thousands, except per share amounts)
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Healthcare
|
$
|
74,674
|
|
|
$
|
68,202
|
|
|
$
|
142,876
|
|
|
$
|
65,893
|
|
|
$
|
208,769
|
|
|
$
|
66,046
|
|
|
$
|
274,815
|
|
Commuter
|
18,543
|
|
|
17,836
|
|
|
36,379
|
|
|
17,987
|
|
|
54,366
|
|
|
18,508
|
|
|
72,874
|
|
COBRA
|
28,550
|
|
|
27,018
|
|
|
55,568
|
|
|
26,897
|
|
|
82,465
|
|
|
$
|
29,142
|
|
|
111,607
|
|
Other
|
4,270
|
|
|
4,076
|
|
|
8,346
|
|
|
4,069
|
|
|
12,415
|
|
|
4,384
|
|
|
16,799
|
|
Total revenues
|
126,037
|
|
|
117,132
|
|
|
243,169
|
|
|
114,846
|
|
|
358,015
|
|
|
118,080
|
|
|
476,095
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues (excluding amortization of internal use software)
|
48,088
|
|
|
43,319
|
|
|
91,407
|
|
|
39,031
|
|
|
130,438
|
|
|
43,223
|
|
|
173,661
|
|
Technology and development, sales and marketing, general and administrative, and employee termination and other charges
|
45,581
|
|
|
48,619
|
|
|
94,200
|
|
|
50,365
|
|
|
144,565
|
|
|
49,547
|
|
|
194,112
|
|
Amortization, impairment and change contingent consideration
|
9,237
|
|
|
9,393
|
|
|
18,630
|
|
|
9,402
|
|
|
28,032
|
|
|
9,858
|
|
|
37,890
|
|
Total operating expenses
|
102,906
|
|
|
101,331
|
|
|
204,237
|
|
|
98,798
|
|
|
303,035
|
|
|
102,628
|
|
|
405,663
|
|
Income from operations
|
23,131
|
|
|
15,801
|
|
|
38,932
|
|
|
16,048
|
|
|
54,980
|
|
|
15,452
|
|
|
70,432
|
|
Other expenses, net
|
(1,590
|
)
|
|
(1,680
|
)
|
|
(3,270
|
)
|
|
(1,749
|
)
|
|
(5,019
|
)
|
|
(1,443
|
)
|
|
(6,462
|
)
|
Income before income taxes
|
21,541
|
|
|
14,121
|
|
|
35,662
|
|
|
14,299
|
|
|
49,961
|
|
|
14,009
|
|
|
63,970
|
|
Income tax (provision) benefit
|
(5,484
|
)
|
|
6,157
|
|
|
673
|
|
|
(5,236
|
)
|
|
(4,563
|
)
|
|
(5,020
|
)
|
|
(9,583
|
)
|
Net income
|
$
|
16,057
|
|
|
$
|
20,278
|
|
|
$
|
36,335
|
|
|
$
|
9,063
|
|
|
$
|
45,398
|
|
|
$
|
8,989
|
|
|
$
|
54,387
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.43
|
|
|
$
|
0.54
|
|
|
$
|
0.98
|
|
|
$
|
0.23
|
|
|
$
|
1.19
|
|
|
$
|
0.23
|
|
|
$
|
1.41
|
|
Diluted
|
$
|
0.42
|
|
|
$
|
0.53
|
|
|
$
|
0.94
|
|
|
$
|
0.23
|
|
|
$
|
1.16
|
|
|
$
|
0.23
|
|
|
$
|
1.38
|
|
Shares used in computing net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
37,025
|
|
|
37,419
|
|
|
37,209
|
|
|
39,641
|
|
|
38,028
|
|
|
38,447
|
|
|
38,447
|
|
Diluted
|
38,441
|
|
|
38,613
|
|
|
38,514
|
|
|
40,264
|
|
|
39,106
|
|
|
39,415
|
|
|
39,415
|
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
2017 Quarterly Data - Unaudited Consolidated Statements of cash flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As restated
|
|
Three months ended March 31, 2017
|
|
Six months ended June 30, 2017
|
|
Nine months ended September 30, 2017
|
|
(in thousands except per share amounts)
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
$
|
16,057
|
|
|
$
|
36,335
|
|
|
$
|
45,398
|
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
|
|
|
|
|
Depreciation
|
2,568
|
|
|
5,221
|
|
|
8,172
|
|
Amortization and change in contingent consideration
|
9,236
|
|
|
18,630
|
|
|
28,031
|
|
Amortization of debt issuance costs
|
47
|
|
|
125
|
|
|
294
|
|
Stock-based compensation expense
|
3,780
|
|
|
10,812
|
|
|
17,988
|
|
Loss on disposal of fixed assets
|
72
|
|
|
91
|
|
|
98
|
|
Provision for doubtful accounts
|
346
|
|
|
(141
|
)
|
|
90
|
|
Deferred taxes
|
593
|
|
|
593
|
|
|
592
|
|
Other
|
—
|
|
|
—
|
|
|
(99
|
)
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
Accounts receivable
|
(61,918
|
)
|
|
(56,269
|
)
|
|
(66,166
|
)
|
Prepaid expenses and other current assets
|
4,854
|
|
|
(12,073
|
)
|
|
130
|
|
Other assets
|
3,017
|
|
|
809
|
|
|
(1,709
|
)
|
Accounts payable and accrued expenses
|
23,194
|
|
|
27,792
|
|
|
15,533
|
|
Customer obligations
|
(57,375
|
)
|
|
(42,466
|
)
|
|
79,082
|
|
Other liabilities
|
1,738
|
|
|
2,242
|
|
|
1,683
|
|
Net cash (used in) provided by operating activities
|
(53,791
|
)
|
|
(8,299
|
)
|
|
129,117
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Purchases of property and equipment
|
(5,576
|
)
|
|
(17,534
|
)
|
|
(28,489
|
)
|
Purchases of short-term investments
|
—
|
|
|
—
|
|
|
(99,445
|
)
|
Proceeds from sales of short-term investments
|
—
|
|
|
—
|
|
|
5,398
|
|
Purchases of intangible assets
|
(397
|
)
|
|
(397
|
)
|
|
(2,107
|
)
|
Net cash used in investing activities
|
(5,973
|
)
|
|
(17,931
|
)
|
|
(124,643
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
Proceeds from public stock offering, net of underwriting discounts, commissions and other costs
|
—
|
|
|
131,177
|
|
|
130,832
|
|
Proceeds from exercise of common stock options
|
4,071
|
|
|
10,002
|
|
|
10,834
|
|
Proceeds from issuance of common stock under Employee Stock Purchase Plan
|
769
|
|
|
1,511
|
|
|
2,172
|
|
Payments of debt issuance costs
|
—
|
|
|
(1,852
|
)
|
|
(1,851
|
)
|
Payments of debt principal
|
(2,500
|
)
|
|
(2,500
|
)
|
|
(2,500
|
)
|
Payments for treasury stock acquired
|
—
|
|
|
—
|
|
|
(7,935
|
)
|
Payments of capital lease
|
(74
|
)
|
|
(147
|
)
|
|
(224
|
)
|
Taxes paid related to net share settlement of stock-based compensation arrangements
|
(4,684
|
)
|
|
(8,437
|
)
|
|
(8,832
|
)
|
Net cash (used in) provided by financing activities
|
(2,418
|
)
|
|
129,754
|
|
|
122,496
|
|
Net (decrease) increase in cash and cash equivalents
|
(62,182
|
)
|
|
103,524
|
|
|
126,970
|
|
Cash and cash equivalents at beginning of period
|
672,609
|
|
|
672,609
|
|
|
672,609
|
|
Cash and cash equivalents at end of period
|
$
|
610,427
|
|
|
$
|
776,133
|
|
|
$
|
799,579
|
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
Q1 2017 Operating Highlights
Highlights of our business and financial performance in Q1 2017 and key factors influencing our results include
|
|
•
|
Our revenue increase was primarily driven by the revenue associated with the acquisition of ADP's CHSA and COBRA businesses, which includes related interchange fee revenue, and revenue generated from administering FSAFEDS
|
|
|
•
|
Our expense increase was primarily due to an increase in expenses to support the growth from the acquisition of ADP's CHSA and COBRA businesses, the clients transitioned under the channel partner agreement with Ceridian and to administer FSAFEDS
|
The following table presents the Company's unaudited consolidated balance sheet as previously reported, restatement adjustments and the unaudited consolidated balance sheet as restated as March 31, 2017 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2017
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
|
(in thousands, except per share amounts)
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
609,416
|
|
|
$
|
1,011
|
|
(a)
|
$
|
610,427
|
|
Restricted cash
|
332
|
|
|
—
|
|
|
332
|
|
Accounts receivable, net
|
135,459
|
|
|
19,526
|
|
(b)
|
154,985
|
|
Prepaid expenses and other current assets
|
16,721
|
|
|
(1,318
|
)
|
(c)
|
15,403
|
|
Total current assets
|
761,928
|
|
|
19,219
|
|
|
781,147
|
|
Property and equipment, net
|
57,258
|
|
|
(2,247
|
)
|
(d)
|
55,011
|
|
Goodwill
|
297,409
|
|
|
—
|
|
|
297,409
|
|
Acquired intangible assets, net
|
167,725
|
|
|
—
|
|
|
167,725
|
|
Deferred tax assets
|
16,539
|
|
|
2,240
|
|
(e)
|
18,779
|
|
Other assets
|
4,942
|
|
|
(154
|
)
|
(f)
|
4,788
|
|
Total assets
|
$
|
1,305,801
|
|
|
$
|
19,058
|
|
|
$
|
1,324,859
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable and accrued expenses
|
$
|
95,593
|
|
|
$
|
539
|
|
(g)
|
$
|
96,132
|
|
Customer obligations
|
525,040
|
|
|
25,965
|
|
(h)
|
551,005
|
|
Other current liabilities
|
196
|
|
|
244
|
|
(i)
|
440
|
|
Total current liabilities
|
620,829
|
|
|
26,748
|
|
|
647,577
|
|
Long-term debt, net of financing costs
|
246,395
|
|
|
—
|
|
|
246,395
|
|
Other non-current liabilities
|
10,916
|
|
|
(1,458
|
)
|
(j)
|
9,458
|
|
Total liabilities
|
878,140
|
|
|
25,290
|
|
|
903,430
|
|
Stockholders' Equity:
|
|
|
|
|
|
Common stock, par value $0.001 per share (authorized 1,000,000 shares; 37,477 shares issued and 37,132 shares outstanding at March 31, 2017 and 37,247 shares issued and 36,902 shares outstanding at December 31, 2016)
|
38
|
|
|
—
|
|
|
38
|
|
Additional paid-in capital
|
411,696
|
|
|
(10,342
|
)
|
(k)
|
401,354
|
|
Treasury stock at cost (345 shares at March 31, 2017 and December 31, 2016)
|
(14,374
|
)
|
|
—
|
|
|
(14,374
|
)
|
Retained earnings
|
30,301
|
|
|
4,110
|
|
|
34,411
|
|
Total stockholders' equity
|
427,661
|
|
|
(6,232
|
)
|
|
421,429
|
|
Total liabilities and stockholders' equity
|
$
|
1,305,801
|
|
|
$
|
19,058
|
|
|
$
|
1,324,859
|
|
|
|
(a)
|
Adjustment of
$1.0 million
relates to an increase to cash and cash equivalents to correct timing differences associated with obligation payments from employer clients and the receipt of cash in the Company's bank accounts. The offset resulted in a net reclassification to cash and cash equivalents from accounts receivable of
$3.3 million
, offset by a net reclassification to customer obligations from cash and cash equivalents of
$2.3 million
.
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
|
|
(b)
|
Adjustment relates to (i) a
$26.7 million
increase from the reclassification of accounts receivable to customer obligations based on the correction of the timing of customer billing and payments (ii) partially offset by a
$5.1 million
reduction in accounts receivable from the restatement of OPM revenue, as discussed above, of which
$6.3 million
relates to the reduction of revenue and
$1.2 million
relates to the reduction of short-term and long-term deferred revenue, and (iii) a
$2.1 million
revenue adjustments primarily due to accruals to correct the recording of invoices, credit memos and billing adjustments in the proper period,.
|
|
|
(c)
|
Adjustment of
$1.3 million
relates to change in income tax receivable as result of the impact of the restatement on restated taxable income.
|
|
|
(d)
|
Adjustment of
$2.2 million
relates to (i) a
$3.7 million
impairment charge for IDS, as discussed above, offset by the reversal of amortization expense of
$0.9 million
associated with IDS previously recorded during the year ended December 31, 2016 and the three months ended March 31, 2017 and (ii)
$0.6 million
for assets under capital lease obligations originally recognized incorrectly as operating leases, offset by the
$0.1 million
of depreciation expense on equipment purchased under capital lease obligations.
|
|
|
(e)
|
Adjustment relates to
$2.2 million
increase in deferred tax asset as result of the impact of the restatement adjustments noted in (a) through (k).
|
|
|
(f)
|
Adjustment for the write-off uncollectible deposit.
|
|
|
(g)
|
Adjustment primarily relates to a
$0.7 million
interest and penalties accrual for unreported employee participant and employer clients unclaimed property,
$0.6 million
related to customer cash refund related to billing errors offset partially by
$0.8 million
reduction in accounts payable from the restatement of OPM revenue as discussed and unrelated to billing errors.
|
|
|
(h)
|
Adjustment relates to (i) a
$26.7 million
increase for the reclassification of customer obligations from accounts receivable based on the correction of the timing of employer client billings and payments, (ii) a
$1.1 million
increase related to OPM reclassification, and (iii)
$1.7 million
related to the re-valuation and write-off of customer obligations, partially offset by a
$3.6 million
reduction due to the timing differences between the obligation payments from employer clients and the receipt of cash in the Company's bank accounts which resulted in a reclassification from customer obligations to cash and cash equivalents.
|
|
|
(i)
|
Adjustment relates primarily to
$0.2 million
increase to record the current portion of capital lease obligations originally recognized incorrectly as operating lease obligations.
|
|
|
(j)
|
Adjustment to record
$0.3 million
increase related to the non-current portion of capital lease obligations originally recognized incorrectly as operating lease obligations, offset by
$1.8 million
decrease related to OPM deferred revenue.
|
|
|
(k)
|
Adjustment of
$10.3 million
relates to a
$3.3 million
reduction in stock-based compensation expense as a result of reduced target attainment percentages expected for performance-based restricted stock units and a
$7.1 million
tax provision adjustment related to the restatement.
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
The following table presents the Company's unaudited consolidated statement of income as previously reported, restatement adjustments and the unaudited consolidated statement of income as restated for the three months ended March 31, 2017 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2017
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
|
(In thousands, except per share amounts)
|
Revenues:
|
|
|
|
|
|
Healthcare
|
$
|
73,996
|
|
|
$
|
678
|
|
|
$
|
74,674
|
|
Commuter
|
18,352
|
|
|
191
|
|
|
18,543
|
|
COBRA
|
28,297
|
|
|
253
|
|
|
28,550
|
|
Other
|
4,362
|
|
|
(92
|
)
|
|
4,270
|
|
Total revenues
|
125,007
|
|
|
1,030
|
|
(l)
|
126,037
|
|
Operating expenses:
|
|
|
|
|
|
Cost of revenues (excluding amortization of internal use software)
|
47,204
|
|
|
884
|
|
(m)
|
48,088
|
|
Technology and development
|
15,339
|
|
|
(68
|
)
|
(n)
|
15,271
|
|
Sales and marketing
|
16,061
|
|
|
18
|
|
(o)
|
16,079
|
|
General and administrative
|
20,565
|
|
|
(7,065
|
)
|
(p)
|
13,500
|
|
Amortization and change in contingent consideration
|
9,533
|
|
|
(296
|
)
|
(q)
|
9,237
|
|
Employee termination and other charges
|
731
|
|
|
—
|
|
|
731
|
|
Total operating expenses
|
109,433
|
|
|
(6,527
|
)
|
|
102,906
|
|
Income from operations
|
15,574
|
|
|
7,557
|
|
|
23,131
|
|
Other income (expense):
|
|
|
|
|
|
Interest income
|
67
|
|
|
—
|
|
|
67
|
|
Interest expense
|
(1,365
|
)
|
|
(71
|
)
|
(r)
|
(1,436
|
)
|
Other income (expense)
|
(216
|
)
|
|
(5
|
)
|
(s)
|
(221
|
)
|
Income before income taxes
|
14,060
|
|
|
7,481
|
|
|
21,541
|
|
Income tax provision
|
(2,962
|
)
|
|
(2,522
|
)
|
(t)
|
(5,484
|
)
|
Net income
|
$
|
11,098
|
|
|
$
|
4,959
|
|
|
$
|
16,057
|
|
Net income per share:
|
|
|
|
|
|
Basic
|
$
|
0.30
|
|
|
$
|
0.13
|
|
|
$
|
0.43
|
|
Diluted
|
$
|
0.29
|
|
|
$
|
0.13
|
|
|
$
|
0.42
|
|
Shares used in computing net income per share:
|
|
|
|
|
|
Basic
|
37,025
|
|
|
|
|
37,025
|
|
Diluted
|
38,441
|
|
|
|
|
|
38,441
|
|
|
|
(l)
|
Revenue adjustment of
$1.0 million
for the three months ended March 31, 2017 was primarily due to (i) an increase of revenue as a result of the correction of billing errors and the recognition of invoices and related invoice adjustments in the proper reporting period, and (ii) partially offset by adjustments for OPM revenue.
|
|
|
(m)
|
Adjustment of
$0.9 million
primarily related to (i) a
$0.6 million
expense increase as a result of the adjustment of platform technology related expenses; (ii) a
$0.2 million
expense increase related to recognition of expenses in the proper reporting period; and (iii) a
$0.1 million
increase in the reserve of potentially uncollectible customer obligations for pass through employee participant reimbursement.
|
|
|
(n)
|
Adjustment relates primarily to a reduction related to the over-accrual of platform technology related expenses.
|
|
|
(o)
|
Adjustment primarily relates to changes in accruals for sales commissions and corporate bonus expenses.
|
|
|
(p)
|
Adjustment of
$7.1 million
relating to (i) a
$2.8 million
reduction in bad debt expense related the re-valuation of the allowance for doubtful accounts; (ii) a
$4.2 million
reduction in stock-based compensation expense as a result of reduced target attainment percentages expected for performance-based restricted stock units (see above for details); and (iii) a
$0.1 million
expense reduction related recognition of expenses in the proper reporting period.
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
|
|
(q)
|
Adjustment primarily relates to the reversal of amortization expense previously recorded in connection with the Internally Developed Software related to KP Connector that was impaired by the Company in 2016.
|
|
|
(r)
|
Adjustment primarily relates to interest expense on unreported employee participant and employer clients unclaimed property.
|
|
|
(s)
|
Adjustment to accrued penalties on unreported employee participant and employer clients unclaimed property.
|
|
|
(t)
|
Adjustment of
$2.5 million
relates to an increase in the quarterly tax provision as a result of the impact of the restatement adjustments in (l) through (s).
|
The following table presents the Company's unaudited consolidated statement of cash flows as previously reported, restatement adjustments and the unaudited consolidated statement of cash flows as restated as of the three months ended March 31, 2017 (in thousands):
Footnote references below refer to footnotes (a) through (t) in the Balance Sheet and Statement of Income tables as at and for the three months ended March 31, 2017 above.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2017
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
|
(In thousands, except per share amounts)
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
$
|
11,098
|
|
|
$
|
4,959
|
|
(l) to (t)
|
$
|
16,057
|
|
Adjustments to reconcile net income to net cash used in operating activities:
|
|
|
|
|
|
Depreciation
|
2,491
|
|
|
77
|
|
(d)
|
2,568
|
|
Amortization and change in contingent consideration
|
9,533
|
|
|
(297
|
)
|
(q)
|
9,236
|
|
Amortization of debt issuance costs
|
—
|
|
|
47
|
|
(r)
|
47
|
|
Stock-based compensation expense
|
7,969
|
|
|
(4,189
|
)
|
(p)
|
3,780
|
|
Loss on disposal of fixed assets
|
72
|
|
|
—
|
|
|
72
|
|
Provision for doubtful accounts
|
2,395
|
|
|
(2,049
|
)
|
(p)
|
346
|
|
Deferred taxes
|
—
|
|
|
593
|
|
(e)
|
593
|
|
Changes in operating assets and liabilities:
|
|
|
—
|
|
|
|
Accounts receivable
|
(44,966
|
)
|
|
(16,952
|
)
|
(b)
|
(61,918
|
)
|
Prepaid expenses and other current assets
|
5,360
|
|
|
(506
|
)
|
(c)
|
4,854
|
|
Other assets
|
358
|
|
|
2,659
|
|
(f)
|
3,017
|
|
Accounts payable and accrued expenses
|
22,366
|
|
|
828
|
|
(g)
|
23,194
|
|
Customer obligations
|
(78,802
|
)
|
|
21,427
|
|
(h)
|
(57,375
|
)
|
Other liabilities
|
1,559
|
|
|
179
|
|
(i)
|
1,738
|
|
Net cash provided by operating activities
|
(60,567
|
)
|
|
6,776
|
|
|
(53,791
|
)
|
Cash flows from investing activities:
|
|
|
|
|
|
Purchases of property and equipment
|
(5,576
|
)
|
|
—
|
|
|
(5,576
|
)
|
Purchases of intangible assets
|
(397
|
)
|
|
—
|
|
|
(397
|
)
|
Net cash used in investing activities
|
(5,973
|
)
|
|
—
|
|
|
(5,973
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
Proceeds from exercise of common stock options
|
4,071
|
|
|
—
|
|
|
4,071
|
|
Proceeds from issuance of common stock under Employee Stock Purchase Plan
|
769
|
|
|
—
|
|
|
769
|
|
Payments of debt principal
|
(2,500
|
)
|
|
—
|
|
|
(2,500
|
)
|
Payments of capital lease
|
—
|
|
|
(74
|
)
|
(d)
|
(74
|
)
|
Taxes paid related to net share settlement of stock-based compensation arrangements
|
(4,684
|
)
|
|
—
|
|
|
(4,684
|
)
|
Net cash used in financing activities
|
(2,344
|
)
|
|
(74
|
)
|
|
(2,418
|
)
|
Net increase in cash and cash equivalents
|
(68,884
|
)
|
|
6,702
|
|
|
(62,182
|
)
|
Cash and cash equivalents at beginning of period
|
678,300
|
|
|
(5,691
|
)
|
|
672,609
|
|
Cash and cash equivalents at end of period
|
$
|
609,416
|
|
|
$
|
1,011
|
|
|
$
|
610,427
|
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
Q2 2017 Operating Highlights
Highlights of our business and financial performance in Q2 2017 and key factors influencing our results include
|
|
•
|
Our revenue increase was primarily driven by the revenue associated with the acquisition of ADP's CHSA and COBRA businesses, which includes related interchange fee revenue, and revenue generated from administering FSAFEDS
|
|
|
•
|
Our expense increase was primarily due to an increase in expenses to support the growth from the acquisition of ADP's CHSA and COBRA businesses, the clients transitioned under the channel partner agreement with Ceridian and to administer FSAFEDS
|
The following table presents the Company's unaudited consolidated balance sheet as previously reported, restatement adjustments and the unaudited consolidated balance sheet as restated as June 30, 2017 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
|
(In thousands, except per share amounts)
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
774,766
|
|
|
$
|
1,367
|
|
(a)
|
$
|
776,133
|
|
Restricted cash
|
332
|
|
|
—
|
|
|
332
|
|
Accounts receivable, net
|
119,102
|
|
|
30,721
|
|
(b)
|
149,823
|
|
Prepaid expenses and other current assets
|
34,338
|
|
|
(2,008
|
)
|
(c)
|
32,330
|
|
Total current assets
|
928,538
|
|
|
30,080
|
|
|
958,618
|
|
Property and equipment, net
|
63,446
|
|
|
(1,764
|
)
|
(d)
|
61,682
|
|
Goodwill
|
297,409
|
|
|
—
|
|
|
297,409
|
|
Acquired intangible assets, net
|
163,597
|
|
|
—
|
|
|
163,597
|
|
Deferred tax assets
|
16,539
|
|
|
2,240
|
|
(e)
|
18,779
|
|
Other assets
|
4,781
|
|
|
(154
|
)
|
(f)
|
4,627
|
|
Total assets
|
$
|
1,474,310
|
|
|
$
|
30,402
|
|
|
$
|
1,504,712
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable and accrued expenses
|
$
|
101,669
|
|
|
$
|
(617
|
)
|
(g)
|
$
|
101,052
|
|
Customer obligations
|
528,114
|
|
|
37,800
|
|
(h)
|
565,914
|
|
Other current liabilities
|
198
|
|
|
295
|
|
(i)
|
493
|
|
Total current liabilities
|
629,981
|
|
|
37,478
|
|
|
667,459
|
|
Long-term debt
|
244,621
|
|
|
—
|
|
|
244,621
|
|
Other non-current liabilities
|
10,093
|
|
|
5
|
|
|
10,098
|
|
Total liabilities
|
884,695
|
|
|
37,483
|
|
|
922,178
|
|
Stockholders' Equity:
|
|
|
|
|
|
Common stock, $0.001 par value (authorized 1,000,000 shares; 40,039 shares issued and 39,694 shares outstanding at June 30, 2017 and 37,247 issued and 36,902 shares outstanding at December 31, 2016)
|
40
|
|
|
—
|
|
|
40
|
|
Additional paid-in capital
|
554,543
|
|
|
(12,364
|
)
|
(j)
|
542,179
|
|
Treasury stock at cost (345 shares at June 30, 2017 and at December 31, 2016)
|
(14,374
|
)
|
|
—
|
|
|
(14,374
|
)
|
Retained earnings
|
49,406
|
|
|
5,283
|
|
|
54,689
|
|
Total stockholders' equity
|
589,615
|
|
|
(7,081
|
)
|
|
582,534
|
|
Total liabilities and stockholders' equity
|
$
|
1,474,310
|
|
|
$
|
30,402
|
|
|
$
|
1,504,712
|
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
|
|
(a)
|
Adjustment of
$1.4 million
relates to an increase to cash and cash equivalents to correct timing differences associated with obligation payments from employer clients and the receipt of cash in the Company's bank accounts. The offset resulted in a net reclassification to cash and cash equivalents from customer obligations of
$4.6 million
and a reduction to accounts receivable of
$6.0 million
, respectively.
|
|
|
(b)
|
Adjustment relates to (i) a
$40.8 million
increase from the reclassification of accounts receivable to customer obligations based on the correction of the timing of customer billing and payments, (ii) a
$5.0 million
decrease primarily due to accruals to correct the recording of invoices, credit memos and billing adjustments in the proper period and a
$5.1 million
reduction in accounts receivable from the restatement of OPM revenue as discussed above.
|
|
|
(c)
|
Adjustment of
$2.0 million
relates to change in income tax receivable as result of restated taxable income.
|
|
|
(d)
|
Adjustment of
$1.8 million
relates to (i) the impairment charge for IDS of
$3.7 million
, as discussed above, offset by the reversal of accumulated depreciation of
$1.2 million
associated with IDS previously recorded during the year ended December 31, 2016 and (ii)
$0.8 million
for equipment originally recognized incorrectly as operating leases purchased under capital lease obligations, offset by recognizing
$0.1 million
of capital lease depreciation..
|
|
|
(e)
|
Adjustment relates to
$2.2 million
increase in deferred tax asset due to restated taxable income.
|
|
|
(f)
|
Adjustment to write-off uncollectible deposit
|
|
|
(g)
|
Adjustment of
$0.6 million
relates to (i) a
$0.6 million
reduction as result of the OPM restatement, as discussed above, a
$0.8 million
decrease due to billing corrections or adjustments to report in proper period; (ii) partially offset by
$0.8 million
accruals related to interest and penalties for unreported employee participant and employer clients unclaimed property.
|
|
|
(h)
|
Adjustment of
$37.8 million
relate to (i) a
$40.8 million
increase for the reclassification of customer obligations from accounts receivable based on the correction of the timing of employer client billings and payments, (ii) a
$1.3 million
increase due to the timing differences between the obligation payments from employer clients and the receipt of cash in the Company's bank accounts, which resulted in a reclassification from customer obligations to cash and cash equivalents (iii) a
$4.3 million
decrease related to the re-valuation and write-off of customer obligations.
|
|
|
(i)
|
Adjustment to record the current portion of capital lease obligations originally recognized incorrectly as operating leases.
|
|
|
(j)
|
Adjustment of
$12.4 million
relates to a
$9.3 million
reduction in stock-based compensation expense as a result of reduced target attainment percentages expected for performance-based restricted stock units and a
$3.1 million
tax provision adjustment related to the restatement.
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
The following table presents the Company's unaudited consolidated income statement as previously reported, restatement adjustments and the unaudited consolidated statement of income statement as restated for the three and six months ended June 30, 2017 (in thousands, except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2017
|
|
Six Months Ended June 30, 2017
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
|
(In thousands, except per share amounts)
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
Healthcare
|
$
|
69,988
|
|
|
$
|
(1,786
|
)
|
(k)
|
$
|
68,202
|
|
|
$
|
143,984
|
|
|
$
|
(1,108
|
)
|
(k)
|
$
|
142,876
|
|
Commuter
|
18,058
|
|
|
(222
|
)
|
(m)
|
17,836
|
|
|
36,410
|
|
|
(31
|
)
|
(m)
|
36,379
|
|
COBRA
|
27,744
|
|
|
(726
|
)
|
(l)
|
27,018
|
|
|
56,041
|
|
|
(473
|
)
|
(l)
|
55,568
|
|
Other
|
4,084
|
|
|
(8
|
)
|
(m)
|
4,076
|
|
|
8,446
|
|
|
(100
|
)
|
(m)
|
8,346
|
|
Total revenues
|
119,874
|
|
|
(2,742
|
)
|
|
117,132
|
|
|
244,881
|
|
|
(1,712
|
)
|
|
243,169
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues (excluding amortization of internal use software)
|
43,401
|
|
|
(82
|
)
|
(n)
|
43,319
|
|
|
90,605
|
|
|
802
|
|
(n)
|
91,407
|
|
Technology and development
|
14,564
|
|
|
(49
|
)
|
(o)
|
14,515
|
|
|
29,903
|
|
|
(117
|
)
|
(o)
|
29,786
|
|
Sales and marketing
|
14,782
|
|
|
(54
|
)
|
(p)
|
14,728
|
|
|
30,843
|
|
|
(36
|
)
|
(p)
|
30,807
|
|
General and administrative
|
22,625
|
|
|
(4,166
|
)
|
(q)
|
18,459
|
|
|
43,190
|
|
|
(11,231
|
)
|
(q)
|
31,959
|
|
Amortization and change in contingent consideration
|
9,689
|
|
|
(296
|
)
|
(r)
|
9,393
|
|
|
19,222
|
|
|
(592
|
)
|
(r)
|
18,630
|
|
Employee termination and other charges
|
917
|
|
|
—
|
|
|
917
|
|
|
1,648
|
|
|
—
|
|
|
1,648
|
|
Total operating expenses
|
105,978
|
|
|
(4,647
|
)
|
|
101,331
|
|
|
215,411
|
|
|
(11,174
|
)
|
|
204,237
|
|
Income from operations
|
13,896
|
|
|
1,905
|
|
|
15,801
|
|
|
29,470
|
|
|
9,462
|
|
|
38,932
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
95
|
|
|
—
|
|
|
95
|
|
|
162
|
|
|
—
|
|
|
162
|
|
Interest expense
|
(1,695
|
)
|
|
(71
|
)
|
(s)
|
(1,766
|
)
|
|
(3,060
|
)
|
|
(142
|
)
|
(s)
|
(3,202
|
)
|
Other income (expense)
|
(5
|
)
|
|
(4
|
)
|
|
(9
|
)
|
|
(221
|
)
|
|
(9
|
)
|
|
(230
|
)
|
Income before income taxes
|
12,291
|
|
|
1,830
|
|
|
14,121
|
|
|
26,351
|
|
|
9,311
|
|
|
35,662
|
|
Income tax benefit
|
6,813
|
|
|
(656
|
)
|
(t)
|
6,157
|
|
|
3,851
|
|
|
(3,178
|
)
|
(t)
|
673
|
|
Net income
|
$
|
19,104
|
|
|
$
|
1,174
|
|
|
$
|
20,278
|
|
|
$
|
30,202
|
|
|
$
|
6,133
|
|
|
$
|
36,335
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.51
|
|
|
$
|
0.03
|
|
|
$
|
0.54
|
|
|
$
|
0.81
|
|
|
$
|
0.17
|
|
|
$
|
0.98
|
|
Diluted
|
$
|
0.49
|
|
|
0.04
|
|
|
$
|
0.53
|
|
|
$
|
0.78
|
|
|
$
|
0.16
|
|
|
$
|
0.94
|
|
Shares used in computing net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
37,419
|
|
|
|
|
|
37,419
|
|
|
37,209
|
|
|
|
|
37,209
|
|
Diluted
|
38,613
|
|
|
|
|
|
38,613
|
|
|
38,514
|
|
|
|
|
38,514
|
|
|
|
(k)
|
Revenue adjustment of
$1.8 million
for the three months ended June 30, 2017 was primarily due to (i) a
$1.2 million
reversal of ADP revenue, (ii) a
$0.4 million
reduction of revenue as a result of the correction of billing errors and the recognition of invoices and related invoice adjustments in the proper reporting period, and (iii) a
$0.2 million
adjustment related to OPM revenue. Revenue adjustment of
$1.1 million
for the six months ended June 30, 2017 was primarily due to (i) a
$0.6 million
reversal of ADP revenue, (ii) a
$0.3 million
adjustment related to OPM revenue, and (iii) a change of revenue as a result of the correction of billing errors and the recognition of invoices and related invoice adjustments in the proper reporting period.
|
|
|
(l)
|
Revenue adjustment of
$0.7 million
for the three months ended June 30, 2017 was primarily due to (i) a
$0.4 million
reversal of ADP revenue and (ii) a
$0.3 million
reduction of revenue as a result of the correction of billing errors and the recognition of invoices and related invoice adjustments in the proper reporting period. Revenue adjustment of
$0.5 million
for the six months ended June 30, 2017 was a result of (i) a
$0.3 million
correction of billing errors and the
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
recognition of invoices and related invoice adjustments in the proper reporting period and (ii)
$0.2 million
reversal of ADP revenue.
|
|
(m)
|
Revenue adjustments primarily as a result of the correction of billing errors and the recognition of invoices and related invoice adjustments in the proper reporting period.
|
|
|
(n)
|
Adjustment for the three months ended June 30, 2017 primarily related to adjustments related to the reserve of potentially uncollectible customer obligations for pass through employee participant reimbursement. Adjustment of
$0.8 million
for the six months ended June 30, 2017 primarily related to (i) an adjustment of
$0.6 million
as a result of under-accrual of platform technology related expenses and (ii) an adjustment of
$0.2 million
related to the reserve of potentially uncollectible customer obligations for pass through employee participant reimbursement.
|
|
|
(o)
|
Adjustment for the three and six months ended June 30, 2017 was primarily related to stock-based compensation expense as a result of reduced target attainment percentages expected for performance-based restricted stock units (see above for details).
|
|
|
(p)
|
Adjustment for the three and six months ended June 30, 2017 were primarily related to reduction in stock-based compensation expense as a result of reduced target attainment percentages expected for performance-based restricted stock units (see above for details).
|
|
|
(q)
|
Adjustment of
$4.2 million
for the three months ended June 30, 2017 was principally related to (i) the reversal of
$2.3 million
for re-valuation of the allowance for bad debt and (ii) a
$1.5 million
reduction in stock-based compensation expense as a result of reduced target attainment percentages expected for performance-based restricted stock units (see above for details). Adjustment of
$11.2 million
for the six months ended June 30, 2017 primarily related to (i) a
$5.8 million
reduction in stock-based compensation expense as a result of reduced target attainment percentages expected for performance-based restricted stock units (see above for details); (ii) the reversal of
$5.0 million
for the re-valuation of the allowance for bad debt; and (iii) a
$0.1 million
expense reduction related recognition of expenses in the proper reporting period.
|
|
|
(r)
|
Adjustments of
$0.3 million
and
$0.6 million
for the three and six months ended June 30, 2017, respectively, relate to the reduction in amortization expense previously recorded in connection with the IDS related to KP Connector that was impaired by the Company in 2016.
|
|
|
(s)
|
Adjustment for the three and six months ended June 30, 2017 was due to accrued interest expense on unreported employee participant and employer clients unclaimed property.
|
|
|
(t)
|
Adjustments of
$0.7 million
and
$3.2 million
for the three and six months ended June 30, 2017, respectively, are as a result of the impact of the restatement adjustments in (k) through (s).
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
The following table presents the Company's unaudited consolidated statement of cash flows as previously reported, restatement adjustments and the unaudited consolidated statement of cash flows as restated as of the six months ended June 30, 2017 (in thousands):
Footnote references below refer to footnotes (a) through (t) in the Balance Sheet and Statement of Income tables as at and for the three and six months ended June 30, 2017 above.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2017
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
|
(In thousands, except per share amounts)
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
$
|
30,202
|
|
|
$
|
6,133
|
|
(k) - (t)
|
$
|
36,335
|
|
Adjustments to reconcile net income to net cash used in operating activities:
|
|
|
|
|
|
Depreciation
|
5,069
|
|
|
152
|
|
(d)
|
5,221
|
|
Amortization and change in contingent consideration
|
19,222
|
|
|
(592
|
)
|
(r)
|
18,630
|
|
Amortization of debt issuance costs
|
171
|
|
|
(46
|
)
|
(s)
|
125
|
|
Stock-based compensation expense
|
17,024
|
|
|
(6,212
|
)
|
(q)
|
10,812
|
|
Loss on disposal of fixed assets
|
91
|
|
|
—
|
|
|
91
|
|
Provision for doubtful accounts
|
4,891
|
|
|
(5,032
|
)
|
(q)
|
(141
|
)
|
Deferred taxes
|
—
|
|
|
593
|
|
(e)
|
593
|
|
Changes in operating assets and liabilities:
|
|
|
—
|
|
|
|
Accounts receivable
|
(31,105
|
)
|
|
(25,164
|
)
|
(b)
|
(56,269
|
)
|
Prepaid expenses and other current assets
|
(14,626
|
)
|
|
2,553
|
|
(c)
|
(12,073
|
)
|
Other assets
|
520
|
|
|
289
|
|
(f)
|
809
|
|
Accounts payable and accrued expenses
|
28,120
|
|
|
(328
|
)
|
(g)
|
27,792
|
|
Customer obligations
|
(75,728
|
)
|
|
33,262
|
|
(h)
|
(42,466
|
)
|
Other liabilities
|
691
|
|
|
1,551
|
|
(i)
|
2,242
|
|
Net cash used in operating activities
|
(15,458
|
)
|
|
7,159
|
|
|
(8,299
|
)
|
Cash flows from investing activities:
|
|
|
|
|
|
Purchases of property and equipment
|
(17,534
|
)
|
|
—
|
|
|
(17,534
|
)
|
Purchases of intangible assets
|
(397
|
)
|
|
—
|
|
|
(397
|
)
|
Net cash used in investing activities
|
(17,931
|
)
|
|
—
|
|
|
(17,931
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
Proceeds from public stock offering, net of underwriting discounts, commissions and other costs
|
131,177
|
|
|
—
|
|
|
131,177
|
|
Proceeds from exercise of common stock options
|
10,002
|
|
|
—
|
|
|
10,002
|
|
Proceeds from issuance of common stock under Employee Stock Purchase Plan
|
1,511
|
|
|
—
|
|
|
1,511
|
|
Payments of debt issuance costs
|
(1,898
|
)
|
|
46
|
|
(q)
|
(1,852
|
)
|
Payments of debt principal
|
(2,500
|
)
|
|
—
|
|
|
(2,500
|
)
|
Payments of capital lease obligation
|
—
|
|
|
(147
|
)
|
(d)
|
(147
|
)
|
Taxes paid related to net share settlement of stock-based compensation arrangements
|
(8,437
|
)
|
|
—
|
|
|
(8,437
|
)
|
Net cash provided by financing activities
|
129,855
|
|
|
(101
|
)
|
|
129,754
|
|
Net increase in cash and cash equivalents
|
96,466
|
|
|
7,058
|
|
|
103,524
|
|
Cash and cash equivalents at beginning of period
|
678,300
|
|
|
(5,691
|
)
|
|
672,609
|
|
Cash and cash equivalents at end of period
|
$
|
774,766
|
|
|
$
|
1,367
|
|
|
$
|
776,133
|
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
Q3 2017 Operating Highlights
Highlights of our business and financial performance in Q3 2017 and key factors influencing our results include
|
|
•
|
Our revenue increase was primarily driven by the revenue associated with the acquisition of ADP's CHSA and COBRA businesses, which includes related interchange fee revenue, and revenue generated from administering FSAFEDS
|
|
|
•
|
Our expense increase was primarily due to an increase in expenses to support the growth from the acquisition of ADP's CHSA and COBRA businesses, the clients transitioned under the channel partner agreement with Ceridian and to administer FSAFEDS
|
|
|
•
|
The company repurchased
134,900
shares of its common stock at an average purchase price of
$58.52
per share
|
The following table presents the Company's unaudited consolidated balance sheet as previously reported, restatement adjustments and the unaudited consolidated balance sheet as restated as September 30, 2017 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2017
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
|
(In thousands, except per share amounts)
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
798,266
|
|
|
$
|
1,313
|
|
(a)
|
$
|
799,579
|
|
Restricted cash
|
332
|
|
|
—
|
|
|
332
|
|
Short-term investments
|
94,087
|
|
|
—
|
|
|
94,087
|
|
Accounts receivable, net
|
183,237
|
|
|
(23,748
|
)
|
(b)
|
159,489
|
|
Prepaid expenses and other current assets
|
21,410
|
|
|
(1,783
|
)
|
(c)
|
19,627
|
|
Total current assets
|
1,097,332
|
|
|
(24,218
|
)
|
|
1,073,114
|
|
Property and equipment, net
|
69,963
|
|
|
(1,546
|
)
|
(d)
|
68,417
|
|
Goodwill
|
297,409
|
|
|
—
|
|
|
297,409
|
|
Acquired intangible assets, net
|
161,281
|
|
|
—
|
|
|
161,281
|
|
Deferred tax assets
|
16,562
|
|
|
2,241
|
|
(e)
|
18,803
|
|
Other assets
|
7,009
|
|
|
(154
|
)
|
(f)
|
6,855
|
|
Total assets
|
$
|
1,649,556
|
|
|
$
|
(23,677
|
)
|
|
$
|
1,625,879
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable and accrued expenses
|
$
|
90,961
|
|
|
$
|
629
|
|
(g)
|
$
|
91,590
|
|
Customer obligations
|
702,432
|
|
|
(14,970
|
)
|
(h)
|
687,462
|
|
Other current liabilities
|
223
|
|
|
289
|
|
(i)
|
512
|
|
Total current liabilities
|
793,616
|
|
|
(14,052
|
)
|
|
779,564
|
|
Long-term debt
|
244,791
|
|
|
—
|
|
|
244,791
|
|
Other non-current liabilities
|
10,468
|
|
|
(1,024
|
)
|
(j)
|
9,444
|
|
Total liabilities
|
1,048,875
|
|
|
(15,076
|
)
|
|
1,033,799
|
|
Stockholders' Equity:
|
|
|
|
|
|
Common stock, par value $0.001 per share (authorized 1,000,000 shares; 40,095 shares issued and 39,616 shares outstanding at September 30, 2017 and 37,247 shares issued and 36,902 shares outstanding at December 31, 2016)
|
41
|
|
|
—
|
|
|
41
|
|
Additional paid-in capital
|
563,893
|
|
|
(13,262
|
)
|
(k)
|
550,631
|
|
Treasury stock at cost (480 shares at September 30, 2017 and 345 shares at December 31, 2016)
|
(22,309
|
)
|
|
—
|
|
|
(22,309
|
)
|
Accumulated other comprehensive loss
|
(35
|
)
|
|
—
|
|
|
(35
|
)
|
Retained earnings
|
59,091
|
|
|
4,661
|
|
|
63,752
|
|
Total stockholders' equity
|
600,681
|
|
|
(8,601
|
)
|
|
592,080
|
|
Total liabilities and stockholders' equity
|
$
|
1,649,556
|
|
|
$
|
(23,677
|
)
|
|
$
|
1,625,879
|
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
|
|
(a)
|
Adjustment of
$1.3 million
relates to an increase to cash and cash equivalents to correct timing differences associated with obligation payments from employer clients and the receipt of cash in the Company's bank accounts, resulting in a reclassification of
$0.6 million
from cash and cash equivalents to customer obligations and from accounts receivable to cash and cash equivalents of
$2.0 million
.
|
|
|
(b)
|
Adjustment relates to (i) a
$15.6 million
reduction from the reclassification of accounts receivable to customer obligations based on the correction of the timing of customer billing and payments; (ii) a
$3.0 million
reduction in accounts receivable due to accruals to correct the recording of invoices, credit memos and billing adjustments in the proper period; and (iii) a
$5.1 million
reduction in accounts receivable from the restatement of OPM revenue (as discussed above), of which
$4.1 million
relates to the reduction of revenue and
$1.0 million
relates to the reduction of short-term and long-term deferred revenue.
|
|
|
(c)
|
Adjustment of
$1.8 million
relates to change in income tax receivable as result of restated taxable income.
|
|
|
(d)
|
Adjustment of
$1.5 million
relates to (i) the impairment charge for IDS of
$3.7 million
, as discussed above, offset by the reversal of accumulated depreciation of
$1.5 million
associated with IDS previously recorded during the year ended December 31, 2016 and (ii)
$0.8 million
for equipment originally recognized incorrectly as operating leases purchased under capital lease obligations, offset by recognizing
$0.2 million
of capital lease depreciation.
|
|
|
(e)
|
Adjustment relates to
$2.2 million
increase in deferred tax asset due to restated taxable income.
|
|
|
(f)
|
Adjustment to write-off uncollectible deposit
|
|
|
(g)
|
Adjustment primarily relates to
$0.8 million
accrual related to interest and penalties for unreported employee participant and employer clients unclaimed property, offset by a
$0.2 million
reduction related to customer related billing errors.
|
|
|
(h)
|
Adjustment primarily relates to (i) a
$15.6 million
reduction for the reclassification of customer obligations from Accounts Receivable based on the correction of the timing of employer client billings and payments, partially offset by a
$0.6 million
increase due to the timing differences between the obligation payments from employer clients and the receipt of cash in the Company's bank accounts, which resulted in a reclassification from customer obligations to cash and cash equivalents.
|
|
|
(i)
|
Adjustment to record the current portion of capital lease obligations originally recognized incorrectly as operating leases.
|
|
|
(j)
|
Adjustment of
$1.0 million
relates to the reduction of long-term deferred revenue of
$1.4 million
in connection with the Company's OPM restatement as noted above, partially offset by an increase of
$0.3 million
related to the long-term portion of capital lease obligations originally reported incorrectly as operating leases.
|
|
|
(k)
|
Adjustment of
$13.3 million
relates to a
$10.2 million
reduction in stock-based compensation expense as a result of reduced target attainment percentages expected for performance-based restricted stock units and a
$3.1 million
tax provision modification related to the restatement.
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
The following table presents the Company's unaudited consolidated income statement as previously reported, restatement adjustments and the unaudited consolidated statement of income statement as restated for the three and nine months ended September 30, 2017 (in thousands, except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2017
|
|
Nine Months Ended September 30, 2017
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
|
(In thousands, except per share amounts)
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
Healthcare
|
$
|
66,203
|
|
|
$
|
(310
|
)
|
(l)
|
$
|
65,893
|
|
|
$
|
210,187
|
|
|
$
|
(1,418
|
)
|
(l)
|
$
|
208,769
|
|
Commuter
|
17,966
|
|
|
21
|
|
(n)
|
17,987
|
|
|
54,376
|
|
|
(10
|
)
|
(n)
|
54,366
|
|
COBRA
|
27,540
|
|
|
(643
|
)
|
(m)
|
26,897
|
|
|
83,581
|
|
|
(1,116
|
)
|
(m)
|
82,465
|
|
Other
|
4,037
|
|
|
32
|
|
(n)
|
4,069
|
|
|
12,483
|
|
|
(68
|
)
|
(n)
|
12,415
|
|
Total revenues
|
115,746
|
|
|
(900
|
)
|
|
114,846
|
|
|
360,627
|
|
|
(2,612
|
)
|
|
358,015
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues (excluding amortization of internal use software)
|
38,805
|
|
|
226
|
|
(o)
|
39,031
|
|
|
129,410
|
|
|
1,028
|
|
(o)
|
130,438
|
|
Technology and development
|
13,949
|
|
|
(17
|
)
|
(p)
|
13,932
|
|
|
43,852
|
|
|
(134
|
)
|
(p)
|
43,718
|
|
Sales and marketing
|
16,401
|
|
|
(16
|
)
|
(q)
|
16,385
|
|
|
47,244
|
|
|
(52
|
)
|
(q)
|
47,192
|
|
General and administrative
|
20,220
|
|
|
(24
|
)
|
(r)
|
20,196
|
|
|
63,410
|
|
|
(11,255
|
)
|
(r)
|
52,155
|
|
Amortization and change in contingent consideration
|
9,698
|
|
|
(296
|
)
|
(s)
|
9,402
|
|
|
28,920
|
|
|
(888
|
)
|
(s)
|
28,032
|
|
Employee termination and other charges
|
(148
|
)
|
|
—
|
|
|
(148
|
)
|
|
1,500
|
|
|
—
|
|
|
1,500
|
|
Total operating expenses
|
98,925
|
|
|
(127
|
)
|
|
98,798
|
|
|
314,336
|
|
|
(11,301
|
)
|
|
303,035
|
|
Income from operations
|
16,821
|
|
|
(773
|
)
|
|
16,048
|
|
|
46,291
|
|
|
8,689
|
|
|
54,980
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
340
|
|
|
—
|
|
|
340
|
|
|
502
|
|
|
—
|
|
|
502
|
|
Interest expense
|
(1,987
|
)
|
|
(72
|
)
|
(t)
|
(2,059
|
)
|
|
(5,047
|
)
|
|
(214
|
)
|
(t)
|
(5,261
|
)
|
Other income (expense)
|
(25
|
)
|
|
(5
|
)
|
|
(30
|
)
|
|
(246
|
)
|
|
(14
|
)
|
|
(260
|
)
|
Income before income taxes
|
15,149
|
|
|
(850
|
)
|
|
14,299
|
|
|
41,500
|
|
|
8,461
|
|
|
49,961
|
|
Income tax provision
|
(5,464
|
)
|
|
228
|
|
(u)
|
(5,236
|
)
|
|
(1,613
|
)
|
|
(2,950
|
)
|
(u)
|
(4,563
|
)
|
Net income
|
$
|
9,685
|
|
|
$
|
(622
|
)
|
|
$
|
9,063
|
|
|
$
|
39,887
|
|
|
$
|
5,511
|
|
|
$
|
45,398
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.24
|
|
|
|
|
|
$
|
0.23
|
|
|
$
|
1.05
|
|
|
|
|
|
$
|
1.19
|
|
Diluted
|
$
|
0.24
|
|
|
|
|
$
|
0.23
|
|
|
$
|
1.02
|
|
|
|
|
|
$
|
1.16
|
|
Shares used in computing net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
39,641
|
|
|
|
|
|
39,641
|
|
|
38,028
|
|
|
|
|
|
38,028
|
|
Diluted
|
40,264
|
|
|
|
|
|
40,264
|
|
|
39,106
|
|
|
|
|
|
39,106
|
|
|
|
(l)
|
Revenue adjustment of
$0.3 million
for the three months ended September 30, 2017 was primarily due reduction of revenue as a result of the correction of billing errors and the recognition of invoices and related invoice adjustments in the proper reporting period. Revenue adjustment of
$1.4 million
for the nine months ended September 30, 2017 was primarily due to (i) a
$0.6 million
reversal of ADP revenue, (ii) a
$0.5 million
adjustment of revenue related to OPM, and (iii) a
$0.3 million
increase of revenue as a result of the correction of billing errors and the recognition of invoices and related invoice adjustments in the proper reporting period.
|
|
|
(m)
|
Revenue adjustment of
$0.6 million
for the three months ended September 30, 2017 was primarily due to (i) a
$0.5 million
reversal of ADP revenue and (ii) a
$0.1 million
reduction of revenue as a result of the correction of billing errors and the recognition of invoices and related invoice adjustments in the proper reporting period. Revenue adjustment of
$1.1 million
for the nine months ended September 30, 2017 was a result of (i) a
$0.7 million
reversal of
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
ADP revenue and (ii) a
$0.4 million
correction of billing errors and the recognition of invoices and related invoice adjustments in the proper reporting period.
|
|
(n)
|
Revenue adjustments primarily as a result of the correction of billing errors and the recognition of invoices and related invoice adjustments in the proper reporting period.
|
|
|
(o)
|
Adjustment of
$0.2 million
for the three months ended September 30, 2017 related to an adjustment to the reserve of potentially uncollectible customer obligations for pass through employee participant reimbursement. Adjustment of
$1.0 million
for the nine months ended September 30, 2017 primarily related to (i) adjustment of
$0.6 million
as a result of under-accrual of platform technology related expenses and (ii) adjustment of
$0.4 million
related to the reserve of potentially uncollectible customer obligations for pass through employee participant reimbursement.
|
|
|
(p)
|
Adjustment for the three and nine months ended September 30, 2017 was primarily related to stock-based compensation expense as a result of reduced target attainment percentages expected for performance-based restricted stock units (see above for details).
|
|
|
(q)
|
Adjustment for the three and nine months ended September 30, 2017 was primarily related to reduction in stock-based compensation expense as a result of reduced target attainment percentages expected for performance-based restricted stock units (see above for details).
|
|
|
(r)
|
Adjustment for the three months ended September 30, 2017 was principally related to (i) reduction in stock-based compensation expense as a result of reduced target attainment percentages expected for performance-based restricted stock units (see above for details) partially offset by additional reserve of potentially uncollectible customer account related to the re-valuation of the allowance for bad debt. Adjustment of
$11.3 million
for the nine months ended September 30, 2017 primarily related to (i) a
$6.6 million
reduction in stock-based compensation expense as a result of reduced target attainment percentages expected for performance-based restricted stock units as discussed above, (ii) a
$4.2 million
reduction for the re-valuation of the allowance for bad debt, and (iii) a reduction of
$0.1 million
of expenses recorded in the proper period.
|
|
|
(s)
|
Adjustments for the three and nine months ended September 30, 2017 relate to the reduction in amortization expense previously recorded in connection with the IDS related to KP Connector that was impaired by the Company in 2016.
|
|
|
(t)
|
Adjustments for the three and nine months ended September 30, 2017 are due to accrued interest expense on unreported employee participant and employer clients unclaimed property.
|
|
|
(u)
|
Adjustments for the three and nine months ended September 30, 2017 are as a result of the impact of the restatement adjustments in (l) through (t).
|
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
The following table presents the Company's unaudited consolidated statement of cash flows as previously reported, restatement adjustments and the unaudited consolidated statement of cash flows as restated as of the nine months ended September 30, 2017 (in thousands):
Footnote references below refer to footnotes (a) through (t) in the Balance Sheet and Statement of Income tables as at and for the three and nine months ended September 30, 2017 above.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2017
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
|
(In thousands, except per share amounts)
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
$
|
39,887
|
|
|
$
|
5,511
|
|
(l) - (u)
|
$
|
45,398
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
Depreciation
|
7,941
|
|
|
231
|
|
(d)
|
8,172
|
|
Amortization and change in contingent consideration
|
28,920
|
|
|
(889
|
)
|
(s)
|
28,031
|
|
Amortization of debt issuance costs
|
294
|
|
|
—
|
|
|
294
|
|
Stock-based compensation expense
|
25,096
|
|
|
(7,108
|
)
|
(r)
|
17,988
|
|
Loss on disposal of fixed assets
|
98
|
|
|
—
|
|
|
98
|
|
Provision for doubtful accounts
|
4,299
|
|
|
(4,209
|
)
|
(r)
|
90
|
|
Deferred taxes
|
—
|
|
|
592
|
|
(e)
|
592
|
|
Other
|
(99
|
)
|
|
—
|
|
|
(99
|
)
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
Accounts receivable
|
(94,648
|
)
|
|
28,482
|
|
(b)
|
(66,166
|
)
|
Prepaid expenses and other current assets
|
(2,488
|
)
|
|
2,618
|
|
(c)
|
130
|
|
Other assets
|
(1,709
|
)
|
|
—
|
|
|
(1,709
|
)
|
Accounts payable and accrued expenses
|
14,615
|
|
|
918
|
|
(g)
|
15,533
|
|
Customer obligations
|
98,590
|
|
|
(19,508
|
)
|
(h)
|
79,082
|
|
Other liabilities
|
1,093
|
|
|
590
|
|
(i)
|
1,683
|
|
Net cash provided by operating activities
|
121,889
|
|
|
7,228
|
|
|
129,117
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Purchases of property and equipment
|
(28,489
|
)
|
|
—
|
|
|
(28,489
|
)
|
Purchases of short-term investments
|
(99,445
|
)
|
|
—
|
|
|
(99,445
|
)
|
Proceeds from sales of short-term investments
|
5,398
|
|
|
—
|
|
|
5,398
|
|
Purchases of intangible assets
|
(2,107
|
)
|
|
—
|
|
|
(2,107
|
)
|
Net cash used in investing activities
|
(124,643
|
)
|
|
—
|
|
|
(124,643
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
Proceeds from public stock offering, net of underwriting discounts, commissions and other costs
|
130,832
|
|
|
—
|
|
|
130,832
|
|
Proceeds from exercise of common stock options
|
10,834
|
|
|
—
|
|
|
10,834
|
|
Proceeds from issuance of common stock under Employee Stock Purchase Plan
|
2,172
|
|
|
—
|
|
|
2,172
|
|
Payments of loan origination fee
|
(1,851
|
)
|
|
—
|
|
|
(1,851
|
)
|
Payments of debt principal
|
(2,500
|
)
|
|
—
|
|
|
(2,500
|
)
|
Payments for treasury stock acquired
|
(7,935
|
)
|
|
—
|
|
|
(7,935
|
)
|
Payment of capital lease obligations
|
—
|
|
|
(224
|
)
|
(d)
|
(224
|
)
|
Taxes paid related to net share settlement of stock-based compensation arrangements
|
(8,832
|
)
|
|
—
|
|
|
(8,832
|
)
|
Net cash provided by financing activities
|
122,720
|
|
|
(224
|
)
|
|
122,496
|
|
Net increase in cash and cash equivalents
|
119,966
|
|
|
7,004
|
|
|
126,970
|
|
Cash and cash equivalents at beginning of period
|
678,300
|
|
|
(5,691
|
)
|
|
672,609
|
|
Cash and cash equivalents at end of period
|
$
|
798,266
|
|
|
$
|
1,313
|
|
|
$
|
799,579
|
|
Note 18. Subsequent Events
WAGEWORKS, INC.
Notes to Consolidated Financial Statements
At the beginning of the second quarter of 2018, and in conjunction with the Company’s announcement of its intention to restate its financial statements for (i) the quarterly and year-to-date periods ended June 30 and September 30, 2016, (ii) the year ended December 31, 2016 and (iii) the quarterly and year-to-date periods ended March 31, June 30 and September 30, 2017, the Company announced certain changes to its management team, effective April 5, 2018, including:
|
|
•
|
Mr. Joseph L. Jackson resigning from his position as Chief Executive Officer, and being appointed Executive Chairman of the Company.
|
|
|
•
|
Mr. Edgar O. Montes being appointed President and Chief Executive Officer, and being appointed to serve as a member of the Board.
|
|
|
•
|
Mr. Colm M. Callan resigning from his position as Chief Financial Officer, and continuing his employment with the Company to effect a seamless transition to the incoming interim chief financial officer, followed by the termination of his employment on July 4, 2018.
|
|
|
•
|
Ms. Kimberly L. Wilford resigning from her position as Senior Vice President, General Counsel and Corporate Secretary of the Company, and continuing her employment with the Company to effect a seamless transition, followed by the termination of her employment on July 4, 2018.
|
The transition arrangements are described in the Form 8-K filed with the U.S. Securities and Exchange Commission on April 5, 2018.
Mr. Jackson resigned from his position as Executive Chairman of the Company effective September 6, 2018. Mr. Jackson executed a release of claims with the Company as part of his resignation providing him with certain compensation and benefits, as described in the Form 8-K filed with the U.S. Securities and Exchange Commission on September 12, 2018.
On October 15, 2018, Mr. Ismail Dawood was appointed Chief Financial Officer of the Company after previously serving as the Interim Chief Financial Officer and principal financial officer since April 9, 2018, and on January 14, 2019, Mr. John G. Saia joined the Company as Senior Vice President, General Counsel and Corporate Secretary.