WATERTOWN, Mass., July 30, 2018 (GLOBE NEWSWIRE) -- athenahealth, Inc. (NASDAQ: ATHN) (“athenahealth” or “we”),
a leading provider of network-enabled services for hospital and ambulatory clients nationwide, today announced financial and
operational results for the second quarter of fiscal year 2018. We will hold a conference call today, Monday, July 30, 2018,
at 5:00 p.m. Eastern Time to discuss these results and management’s outlook for future financial and operational performance.
“We are pleased to deliver strong financial results during the second quarter. We achieved double digit top-line growth on a
comparable basis and significantly improved profitability and operating cash flow year-over-year. As a result, we are raising our
fiscal 2018 earnings guidance,” said Marc Levine, chief financial officer of athenahealth. “We remain focused on executing against
our product and technology initiatives, improving the customer experience, and delivering on our financial commitments.”
Q2 2018 Financial Results
We adopted a new revenue recognition standard on January 1, 2018. Please note that the financial results presented below include
both amounts “as presented,” which reflect implementation of the new revenue recognition standard, as well as amounts prior to the
impact of the new revenue recognition standard to allow for comparability against historical results. Starting in fiscal year 2019,
we will no longer present our GAAP and Non-GAAP financial results under the previous revenue recognition standard. For additional
information and reconciliations of our financial results between the new and previous revenue recognition standard, see the
additional tables included in this press release and in the Form 10-Q filed with the Securities and Exchange Commission on July 30,
2018.
- Total Revenue as presented for the three months ended June 30, 2018 was $323.3 million. Total Revenue prior to the
impact of the new revenue recognition standard for the three months ended June 30, 2018 was $331.9 million, compared to
$301.1 million in the same period last year, an increase of 10%.
- GAAP Gross Margin as presented for the three months ended June 30, 2018 was 53.0%. GAAP Gross Margin prior to the impact
of the new revenue recognition standard for the three months ended June 30, 2018 was 53.0%, compared to 52.2% in the same
period last year.
- Non-GAAP Gross Margin as presented for the three months ended June 30, 2018 was 54.5%. Non-GAAP Gross Margin prior to
the impact of the new revenue recognition standard for the three months ended June 30, 2018 was 54.5%, compared to 54.2% in
the same period last year.
- GAAP Operating Income as presented for the three months ended June 30, 2018 was $43.1 million, or 13.3% of total
revenue. GAAP Operating Income prior to the impact of the new revenue recognition standard for the three months ended
June 30, 2018 was $42.7 million, or 12.9% of total revenue, compared to $12.2 million, or 4.1% of total revenue, in the same
period last year.
- Non-GAAP Operating Income as presented for the three months ended June 30, 2018 was $61.4 million, or 19.0% of revenue.
Non-GAAP Operating Income prior to the impact of the new revenue recognition standard for the three months ended June 30,
2018 was $61.0 million, or 18.4% of total revenue, compared to $35.9 million, or 11.9% of total revenue, in the same period last
year.
- GAAP Net Income as presented for the three months ended June 30, 2018 was $36.4 million, or $0.89 per diluted share.
GAAP Net Income prior to the impact of the new revenue recognition standard for the three months ended June 30, 2018 was
$36.1 million, or $0.88 per diluted share, compared to $9.9 million, or $0.24 per diluted share, in the same period last year.
- Non-GAAP Net Income as presented for the three months ended June 30, 2018 was $44.6 million, or $1.09 per diluted share.
Non-GAAP Net Income prior to the impact of the new revenue recognition standard for the three months ended June 30, 2018 was
$44.3 million, or $1.08 per diluted share, compared to $20.5 million, or $0.51 per diluted share, in the same period last year.
- Total Bookings for the three months ended June 30, 2018 were $74.9 million, compared to $78.7 million for the three
months ended June 30, 2017.
Network Growth
Network growth metrics for ambulatory (athenaOne), hospital (athenaOne for Hospitals & Health Systems), and population health
(athenahealth Population Health) services from Q1 2018 to Q2 2018 were as follows:
|
athenaOne (Ambulatory) |
|
athenaOne
(Hospital) |
|
Population
Health |
|
Collector
Providers |
Clinicals
Providers |
Communicator
Providers |
|
Discharge Bed
Days |
|
Covered Lives |
Ending Balance as of 3/31/18 |
114,265 |
|
62,631 |
|
71,972 |
|
|
33,385 |
|
|
3,363,678 |
|
Sequential Growth |
1,459 |
|
1,686 |
|
2,361 |
|
|
(33 |
) |
|
(34,545 |
) |
Ending Balance as of 6/30/18 |
115,724 |
|
64,317 |
|
74,333 |
|
|
33,352 |
|
|
3,329,133 |
|
Sequential Growth
% |
1 |
% |
3 |
% |
3 |
% |
|
— |
% |
|
(1 |
)% |
Network growth metrics for ambulatory (athenaOne), hospital (athenaOne for Hospitals & Health Systems), and population health
(athenahealth Population Health) services from Q2 2017 to Q2 2018 were as follows:
|
athenaOne (Ambulatory) |
|
athenaOne
(Hospital) |
|
Population
Health |
|
Collector
Providers |
Clinicals
Providers |
Communicator
Providers |
|
Discharge Bed
Days |
|
Covered Lives |
Ending Balance as of
6/30/17 |
100,306 |
|
54,909 |
|
62,928 |
|
|
14,107 |
|
|
2,781,635 |
|
Growth vs. Prior
Year |
15,418 |
|
9,408 |
|
11,405 |
|
|
19,245 |
|
|
547,498 |
|
Ending Balance as of
6/30/18 |
115,724 |
|
64,317 |
|
74,333 |
|
|
33,352 |
|
|
3,329,133 |
|
Growth vs. Prior Year
% |
15 |
% |
17 |
% |
18 |
% |
|
136 |
% |
|
20 |
% |
Fiscal Year 2018 Outlook
We are updating our fiscal year 2018 financial guidance to reflect our year-to-date performance and expectations for the second
half of the year. Our fiscal year 2018 guidance is prior to the impact of the new revenue recognition standard to allow for
comparability against historical results. Our updated fiscal year 2018 financial guidance under the previous revenue standard is
summarized in the following table:
Previous Revenue Standard |
For the Fiscal Year Ending December 31, 2018 |
Forward-Looking Guidance |
Financial
Measures |
|
GAAP Total Revenue |
$1,330
million - $1,360 million |
GAAP Operating Income |
$128
million - $155 million |
GAAP Operating Margin |
9.6% - 11.4% |
Non-GAAP Operating
Income |
$219
million - $238 million |
Non-GAAP Operating
Margin |
16.5% - 17.5% |
We are also introducing our fiscal year 2018 guidance under the new revenue recognition standard. Our fiscal year 2018 financial
guidance under the new revenue standard is summarized in the following table:
New Revenue Standard |
For the Fiscal Year Ending December 31, 2018 |
Forward-Looking Guidance |
Financial Measures |
|
GAAP Total Revenue |
$1,335
million - $1,365 million |
GAAP Operating Income |
$153
million - $187 million |
GAAP Operating Margin |
11.5% - 13.7% |
Non-GAAP Operating
Income |
$244
million - $270 million |
Non-GAAP Operating
Margin |
18.3% - 19.8% |
Use of Non-GAAP Financial Measures
In our earnings press releases, prepared remarks, conference calls, slide presentations, and webcasts, we may use or discuss
non-GAAP financial measures, as defined by Regulation G. The GAAP financial measure most directly comparable to each non-GAAP
financial measure used or discussed, and a reconciliation of the differences between each non-GAAP financial measure and the
comparable GAAP financial measure, are included in this press release after the condensed consolidated financial statements. Our
earnings press releases containing such non-GAAP reconciliations can be found in the Investors section of our website at www.athenahealth.com.
Conference Call Information
To participate in our live conference call and webcast on Monday, July 30, 2018, at 5:00 p.m. Eastern Time, please dial
877-853-5645 (or 408-940-3868 for international calls) using conference code no. 7757029, or visit the Investors section of our
website at www.athenahealth.com. A webcast replay will also be archived on our website.
About athenahealth, Inc.
athenahealth partners with hospital and ambulatory customers to drive clinical and financial results. We offer medical record,
revenue cycle, patient engagement, care coordination, and population health services. We combine insights from our network of
nearly 116,000 providers and approximately 114 million patients with deep industry knowledge and perform administrative work at
scale. For more information, please visit www.athenahealth.com.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including statements regarding management’s
expectations for future financial and operational performance and operating expenditures, expected growth, and business outlook;
statements regarding our business focus; our fiscal year 2018 guidance; and statements found under our “Reconciliation of Non-GAAP
Financial Measures to Comparable GAAP Measures for Fiscal Year 2018 Guidance” section of this release. Forward-looking statements
may be identified with words such as “will,” “may,” “expect,” “plan,” “anticipate,” “upcoming,” “believe,” “estimate,” or similar
terminology, and the negative of these terms. Forward-looking statements are not promises or guarantees of future performance, and
are subject to a variety of risks and uncertainties, many of which are beyond our control, which could cause actual results to
differ materially from those contemplated in these forward-looking statements. These risks and uncertainties include: the impact of
changes in our senior management team; the impact of our exploration of strategic alternatives and of our cost-reduction measures;
our highly competitive industry and our ability to compete effectively and remain innovative; the development of the market for
cloud-based healthcare information technology services; changes in the healthcare industry and their impact on the demand for our
services; our ability to maintain consistently high growth rates due to lengthening customer sales cycles; the impact of changes in
our business model and structure; our ability to effectively manage our growth; our ability to protect our intellectual property;
current and future litigation, including for intellectual property infringement; our dependence on third-party providers; risks and
costs associated with our worldwide operations; our ability to attract and retain highly-skilled employees; our fluctuating
operating results; our ability to retain our clients and maintain client revenue; our tax liability; our variable sales and
implementation cycles; the timing at which we recognize certain revenue and our ability to evaluate our prospects; defects and
errors in our software or services, or interruptions or damages to our systems or those of third parties on which we rely; a data
security breach; limitations on our use of data; the effect of payer and provider conduct; the failure of our services to provide
accurate and timely information; changing government regulation and the costs and challenges of compliance; the potential for
illegal behavior by employees or subcontractors; and the price volatility of our common stock. Forward-looking statements speak
only as of the date hereof and, except as required by law, we undertake no obligation to update or revise these forward-looking
statements. For additional information regarding these and other risks faced by us, refer to our public filings with the Securities
and Exchange Commission (“SEC”), available on the Investors section of our website at www.athenahealth.com and on the SEC’s website at www.sec.gov.
Contact Info:
Dana Quattrochi
athenahealth, Inc. (Investors)
investorrelations@athenahealth.com
(617) 402-1329
John Fox
athenahealth, Inc. (Media)
media@athenahealth.com
(617) 402-1189
athenahealth, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited, in millions, except per share amounts)
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
|
|
2018 |
|
2017 (1) |
|
2018 |
|
2017 (1) |
Revenue |
|
$ |
323.3 |
|
|
$ |
301.1 |
|
|
$ |
652.7 |
|
|
$ |
586.5 |
|
Cost of revenue |
|
152.0 |
|
|
143.8 |
|
|
306.0 |
|
|
288.2 |
|
Gross profit |
|
171.3 |
|
|
157.3 |
|
|
346.7 |
|
|
298.3 |
|
Other operating expenses: |
|
|
|
|
|
|
|
|
Selling and marketing |
|
48.9 |
|
|
65.0 |
|
|
98.6 |
|
|
130.7 |
|
Research and development |
|
48.4 |
|
|
42.4 |
|
|
96.6 |
|
|
85.2 |
|
General and administrative |
|
30.9 |
|
|
37.7 |
|
|
66.3 |
|
|
69.1 |
|
Total other operating expenses |
|
128.2 |
|
|
145.1 |
|
|
261.5 |
|
|
285.0 |
|
Operating income |
|
43.1 |
|
|
12.2 |
|
|
85.2 |
|
|
13.3 |
|
Other expense |
|
(2.4 |
) |
|
(1.7 |
) |
|
(5.0 |
) |
|
(2.9 |
) |
Income before income tax provision |
|
40.7 |
|
|
10.5 |
|
|
80.2 |
|
|
10.4 |
|
Income tax provision |
|
4.3 |
|
|
0.6 |
|
|
12.7 |
|
|
1.9 |
|
Net income |
|
$ |
36.4 |
|
|
$ |
9.9 |
|
|
$ |
67.5 |
|
|
$ |
8.5 |
|
Net income per share – Basic |
|
$ |
0.90 |
|
|
$ |
0.25 |
|
|
$ |
1.67 |
|
|
$ |
0.21 |
|
Net income per share – Diluted |
|
$ |
0.89 |
|
|
$ |
0.24 |
|
|
$ |
1.64 |
|
|
$ |
0.21 |
|
Weighted average shares used in computing net income per share: |
|
|
|
|
|
|
|
|
Basic |
|
40.5 |
|
|
39.9 |
|
|
40.3 |
|
|
39.7 |
|
Diluted |
|
41.1 |
|
|
40.5 |
|
|
41.1 |
|
|
40.4 |
|
(1) Amounts are not restated and represent the amounts recognized under generally accepted accounting principles in
place during that period.
athenahealth, Inc.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited, in millions, except per share amounts)
|
|
June 30,
2018 |
|
December 31,
2017 (1) |
Assets |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
$ |
222.1 |
|
|
$ |
165.1 |
|
Accounts receivable, net |
|
183.7 |
|
|
169.5 |
|
Contract assets |
|
80.2 |
|
|
— |
|
Prepaid expenses and other current assets |
|
62.3 |
|
|
46.8 |
|
Total current assets |
|
548.3 |
|
|
381.4 |
|
Property and equipment, net |
|
346.9 |
|
|
355.1 |
|
Capitalized software costs, net |
|
150.5 |
|
|
139.7 |
|
Purchased intangible assets, net |
|
101.4 |
|
|
108.6 |
|
Goodwill |
|
281.3 |
|
|
274.4 |
|
Deferred tax assets, net |
|
0.8 |
|
|
41.8 |
|
Other assets |
|
97.2 |
|
|
31.3 |
|
Total assets |
|
$ |
1,526.4 |
|
|
$ |
1,332.3 |
|
Liabilities & Stockholders’ Equity |
|
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable |
|
$ |
15.1 |
|
|
$ |
10.6 |
|
Accrued compensation |
|
89.7 |
|
|
94.7 |
|
Accrued expenses |
|
46.0 |
|
|
51.5 |
|
Current portion of long-term debt |
|
24.0 |
|
|
20.2 |
|
Deferred revenue |
|
34.2 |
|
|
30.7 |
|
Total current liabilities |
|
209.0 |
|
|
207.7 |
|
Deferred rent, net of current portion |
|
30.7 |
|
|
29.3 |
|
Long-term debt, net of current portion |
|
239.7 |
|
|
252.6 |
|
Deferred tax liability, net |
|
17.8 |
|
|
— |
|
Deferred revenue, net of current portion |
|
1.0 |
|
|
46.5 |
|
Other long-term liabilities |
|
4.3 |
|
|
4.7 |
|
Total liabilities |
|
502.5 |
|
|
540.8 |
|
Stockholders’ equity: |
|
|
|
|
Preferred stock, $0.01 par value: 5.0 shares authorized;
no shares issued and outstanding at June 30, 2018 and December 31, 2017 |
|
— |
|
|
— |
|
Common stock, $0.01 par value: 125.0 shares authorized;
40.5 shares issued and outstanding at June 30, 2018; 40.1 shares issued and outstanding at December 31, 2017 |
|
0.4 |
|
|
0.4 |
|
Additional paid-in capital |
|
668.9 |
|
|
646.7 |
|
Accumulated other comprehensive loss |
|
(1.2 |
) |
|
(0.4 |
) |
Retained earnings |
|
355.8 |
|
|
144.8 |
|
Total stockholders’ equity |
|
1,023.9 |
|
|
791.5 |
|
Total liabilities and stockholders’ equity |
|
$ |
1,526.4 |
|
|
$ |
1,332.3 |
|
(1) Amounts are not restated and represent the amounts recognized under generally accepted accounting principles in
place during that period.
athenahealth, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited, in millions)
|
|
Six Months Ended
June 30, |
|
|
2018 |
|
2017 (1) |
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
Net income |
|
$ |
67.5 |
|
|
$ |
8.5 |
|
Adjustments to reconcile net income to net cash provided
by operating activities: |
|
|
|
|
Depreciation and amortization of property, equipment,
capitalized software, and purchased intangible assets |
|
73.5 |
|
|
72.8 |
|
Amortization of deferred commissions and contract
fulfillment costs |
|
3.9 |
|
|
— |
|
Deferred income tax |
|
10.3 |
|
|
1.4 |
|
Stock-based compensation expense |
|
24.4 |
|
|
30.0 |
|
Other reconciling adjustments |
|
5.1 |
|
|
— |
|
Changes in operating assets and liabilities: |
|
|
|
|
Accounts receivable, net |
|
(13.8 |
) |
|
(8.7 |
) |
Contract assets |
|
(2.7 |
) |
|
— |
|
Prepaid expenses and other current assets |
|
(15.4 |
) |
|
(12.2 |
) |
Deferred commissions and contract fulfillment costs and
other long-term assets |
|
(14.8 |
) |
|
(8.8 |
) |
Accounts payable |
|
3.9 |
|
|
(1.1 |
) |
Accrued expenses, deferred rent, and other long-term
liabilities |
|
— |
|
|
6.3 |
|
Accrued compensation |
|
(4.7 |
) |
|
(20.7 |
) |
Deferred revenue |
|
10.8 |
|
|
6.3 |
|
Net cash provided by operating activities |
|
148.0 |
|
|
73.8 |
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
Capitalized software costs |
|
(45.9 |
) |
|
(41.5 |
) |
Purchases of property and equipment |
|
(24.8 |
) |
|
(51.0 |
) |
Payments on acquisitions, net of cash acquired |
|
(10.1 |
) |
|
(40.8 |
) |
Other investing activities |
|
3.7 |
|
|
— |
|
Net cash used in investing activities |
|
(77.1 |
) |
|
(133.3 |
) |
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
Proceeds from issuance of common stock under stock
plans |
|
10.6 |
|
|
9.4 |
|
Taxes paid related to net share settlement of stock
awards |
|
(14.2 |
) |
|
(15.2 |
) |
Payments on long-term debt |
|
(9.4 |
) |
|
(11.2 |
) |
Net cash used in financing activities |
|
(13.0 |
) |
|
(17.0 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
(0.9 |
) |
|
0.3 |
|
Net increase (decrease) in cash and cash equivalents |
|
57.0 |
|
|
(76.2 |
) |
Cash and cash equivalents at beginning of period |
|
165.1 |
|
|
147.4 |
|
Cash and cash equivalents at end of period |
|
$ |
222.1 |
|
|
$ |
71.2 |
|
(1) Amounts are not restated and represent the amounts recognized under generally accepted accounting principles in
place during that period.
athenahealth, Inc.
RECONCILIATION OF CHANGES IN REVENUE STANDARD
(Unaudited, in millions, except per share amounts)
|
|
Three Months Ended June 30, |
|
Change |
|
|
2018 |
|
2017 |
|
Amount |
|
Percent |
|
|
As
Presented |
|
Impact of
New
Revenue
Standard |
|
Previous Revenue
Standard |
Revenue |
|
$ |
323.3 |
|
|
$ |
8.6 |
|
|
$ |
331.9 |
|
|
$ |
301.1 |
|
|
$ |
30.8 |
|
|
10.2 |
% |
Cost of revenue |
|
152.0 |
|
|
4.0 |
|
|
156.0 |
|
|
143.8 |
|
|
12.2 |
|
|
8.5 |
% |
Gross profit |
|
171.3 |
|
|
4.6 |
|
|
175.9 |
|
|
157.3 |
|
|
18.6 |
|
|
11.8 |
% |
Other operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing |
|
48.9 |
|
|
5.0 |
|
|
53.9 |
|
|
65.0 |
|
|
(11.1 |
) |
|
(17.1 |
)% |
Research and development |
|
48.4 |
|
|
— |
|
|
48.4 |
|
|
42.4 |
|
|
6.0 |
|
|
14.2 |
% |
General and administrative |
|
30.9 |
|
|
— |
|
|
30.9 |
|
|
37.7 |
|
|
(6.8 |
) |
|
(18.0 |
)% |
Total other operating expenses |
|
128.2 |
|
|
5.0 |
|
|
133.2 |
|
|
145.1 |
|
|
(11.9 |
) |
|
(8.2 |
)% |
Operating income |
|
43.1 |
|
|
0.4 |
|
|
42.7 |
|
|
12.2 |
|
|
30.5 |
|
|
250.0 |
% |
Other expense |
|
(2.4 |
) |
|
— |
|
|
(2.4 |
) |
|
(1.7 |
) |
|
(0.7 |
) |
|
41.2 |
% |
Income before income tax provision |
|
40.7 |
|
|
0.4 |
|
|
40.3 |
|
|
10.5 |
|
|
29.8 |
|
|
283.8 |
% |
Income tax provision |
|
4.3 |
|
|
0.1 |
|
|
4.2 |
|
|
0.6 |
|
|
3.6 |
|
|
NM |
Net income |
|
$ |
36.4 |
|
|
$ |
0.3 |
|
|
$ |
36.1 |
|
|
$ |
9.9 |
|
|
$ |
26.2 |
|
|
264.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share – Basic |
|
$ |
0.90 |
|
|
$ |
0.01 |
|
|
$ |
0.89 |
|
|
$ |
0.25 |
|
|
$ |
0.64 |
|
|
256.0 |
% |
Net income per share – Diluted |
|
$ |
0.89 |
|
|
$ |
0.01 |
|
|
$ |
0.88 |
|
|
$ |
0.24 |
|
|
$ |
0.64 |
|
|
266.7 |
% |
NM indicates percentage is not meaningful.
|
|
Six Months Ended June 30, |
|
Change |
|
|
2018 |
|
2017 |
|
Amount |
|
Percent |
|
|
As
Presented |
|
Impact of
New
Revenue
Standard |
|
Previous Revenue
Standard |
Revenue |
|
$ |
652.7 |
|
|
$ |
0.5 |
|
|
$ |
652.2 |
|
|
$ |
586.5 |
|
|
$ |
65.7 |
|
|
11.2 |
% |
Cost of revenue |
|
306.0 |
|
|
8.1 |
|
|
314.1 |
|
|
288.2 |
|
|
25.9 |
|
|
9.0 |
% |
Gross profit |
|
346.7 |
|
|
8.6 |
|
|
338.1 |
|
|
298.3 |
|
|
39.8 |
|
|
13.3 |
% |
Other operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing |
|
98.6 |
|
|
7.8 |
|
|
106.4 |
|
|
130.7 |
|
|
(24.3 |
) |
|
(18.6 |
)% |
Research and development |
|
96.6 |
|
|
— |
|
|
96.6 |
|
|
85.2 |
|
|
11.4 |
|
|
13.4 |
% |
General and administrative |
|
66.3 |
|
|
— |
|
|
66.3 |
|
|
69.1 |
|
|
(2.8 |
) |
|
(4.1 |
)% |
Total other operating expenses |
|
261.5 |
|
|
7.8 |
|
|
269.3 |
|
|
285.0 |
|
|
(15.7 |
) |
|
(5.5 |
)% |
Operating income |
|
85.2 |
|
|
16.4 |
|
|
68.8 |
|
|
13.3 |
|
|
55.5 |
|
|
417.3 |
% |
Other expense |
|
(5.0 |
) |
|
— |
|
|
(5.0 |
) |
|
(2.9 |
) |
|
(2.1 |
) |
|
72.4 |
% |
Income before income tax provision |
|
80.2 |
|
|
16.4 |
|
|
63.8 |
|
|
10.4 |
|
|
53.4 |
|
|
513.5 |
% |
Income tax provision |
|
12.7 |
|
|
4.1 |
|
|
8.6 |
|
|
1.9 |
|
|
6.7 |
|
|
352.6 |
% |
Net income |
|
$ |
67.5 |
|
|
$ |
12.3 |
|
|
$ |
55.2 |
|
|
$ |
8.5 |
|
|
$ |
46.7 |
|
|
549.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share – Basic |
|
$ |
1.67 |
|
|
$ |
0.30 |
|
|
$ |
1.37 |
|
|
$ |
0.21 |
|
|
$ |
1.16 |
|
|
552.4 |
% |
Net income per share – Diluted |
|
$ |
1.64 |
|
|
$ |
0.30 |
|
|
$ |
1.34 |
|
|
$ |
0.21 |
|
|
$ |
1.13 |
|
|
538.1 |
% |
athenahealth, Inc.
DISAGGREGATION OF REVENUE AS PREVIOUSLY PRESENTED
(Unaudited, in millions)
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
|
|
2018 |
|
2017 |
|
2018 |
|
2017 |
|
|
Previous Revenue Standard |
Business services |
|
$ |
323.6 |
|
|
$ |
293.0 |
|
|
$ |
636.9 |
|
|
$ |
571.3 |
|
Implementation and other |
|
8.3 |
|
|
8.1 |
|
|
15.3 |
|
|
15.2 |
|
Total revenue |
|
$ |
331.9 |
|
|
$ |
301.1 |
|
|
$ |
652.2 |
|
|
$ |
586.5 |
|
athenahealth, Inc.
STOCK-BASED COMPENSATION
(Unaudited, in millions)
Set forth below is a breakout of stock-based compensation impacting the Condensed Consolidated Statements of Income for the
three and six months ended June 30, 2018 and 2017:
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
|
2018 |
|
2017 |
|
2018 |
|
2017 |
Stock-based compensation charged to Condensed Consolidated
Statements of Income: |
|
|
|
|
|
|
|
Cost of revenue |
$ |
3.4 |
|
|
$ |
4.1 |
|
|
$ |
7.2 |
|
|
$ |
7.8 |
|
Selling and marketing |
2.9 |
|
|
4.5 |
|
|
6.2 |
|
|
8.9 |
|
Research and development |
3.9 |
|
|
3.7 |
|
|
7.4 |
|
|
7.1 |
|
General and administrative |
0.2 |
|
|
3.5 |
|
|
3.6 |
|
|
6.2 |
|
Total stock-based compensation expense |
10.4 |
|
|
15.8 |
|
|
24.4 |
|
|
30.0 |
|
Amortization of capitalized stock-based compensation related to
software development allocated to cost of revenue (1) |
0.5 |
|
|
0.6 |
|
|
1.0 |
|
|
1.6 |
|
Amortization of capitalized stock-based compensation related to
software development allocated to research and development (1) |
— |
|
|
— |
|
|
— |
|
|
0.1 |
|
Total |
$ |
10.9 |
|
|
$ |
16.4 |
|
|
$ |
25.4 |
|
|
$ |
31.7 |
|
(1) In addition, for the three months ended June 30, 2018 and 2017, $0.8 million and $0.7 million,
respectively, of stock-based compensation was capitalized in the line item Capitalized software costs, net in the Condensed
Consolidated Balance Sheets. For the six months ended June 30, 2018 and 2017, $1.5 million and $1.3 million, respectively, of
stock-based compensation was capitalized in the line item Capitalized software costs, net in the Condensed Consolidated Balance
Sheets.
athenahealth, Inc.
AMORTIZATION OF PURCHASED INTANGIBLE ASSETS
(Unaudited, in millions)
Set forth below is a breakout of amortization of purchased intangible assets impacting the Condensed Consolidated Statements of
Income for the three and six months ended June 30, 2018 and 2017:
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
|
2018 |
|
2017 |
|
2018 |
|
2017 |
Amortization of purchased intangible assets allocated
to: |
|
|
|
|
|
|
|
Cost of revenue |
$ |
1.4 |
|
|
$ |
1.3 |
|
|
$ |
3.2 |
|
|
$ |
2.4 |
|
Selling and marketing |
3.3 |
|
|
3.2 |
|
|
6.6 |
|
|
6.5 |
|
Total amortization of purchased intangible assets |
$ |
4.7 |
|
|
$ |
4.5 |
|
|
$ |
9.8 |
|
|
$ |
8.9 |
|
athenahealth, Inc.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
TO COMPARABLE GAAP MEASURES
(Unaudited, in millions, except per share amounts)
The following is a reconciliation of the non-GAAP financial measures used by us to describe our financial results determined in
accordance with accounting principles generally accepted in the United States of America (“GAAP”). An explanation of these measures
is also included below under the heading “Explanation of Non-GAAP Financial Measures.”
While management believes that these non-GAAP financial measures provide useful supplemental information to investors regarding
the underlying performance of our business operations, investors are reminded to consider these non-GAAP measures in addition to,
and not as a substitute for, financial performance measures prepared in accordance with GAAP. In addition, it should be noted that
these non-GAAP financial measures may be different from non-GAAP measures used by other companies, and management may utilize other
measures to illustrate performance in the future. Non-GAAP measures have limitations in that they do not reflect all of the amounts
associated with our results of operations as determined in accordance with GAAP.
Please note that these figures may not sum exactly due to rounding.
Non-GAAP Gross Margin
Set forth below is a presentation of our “Non-GAAP Gross Profit” and “Non-GAAP Gross Margin,” which represents Non-GAAP Gross
Profit as a percentage of total revenue for the three and six months ended June 30, 2018 and 2017:
(unaudited, in millions) |
Three Months Ended June 30, |
|
Change |
|
2018 |
|
2017 |
|
Amount |
|
Percent |
|
As
Presented |
|
Impact of
New
Revenue
Standard |
|
Previous Revenue
Standard |
Total revenue |
$ |
323.3 |
|
|
$ |
8.6 |
|
|
$ |
331.9 |
|
|
$ |
301.1 |
|
|
$ |
30.8 |
|
|
10.2 |
% |
Cost of revenue |
152.0 |
|
|
4.0 |
|
|
156.0 |
|
|
143.8 |
|
|
12.2 |
|
|
8.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross Profit |
171.3 |
|
|
4.6 |
|
|
175.9 |
|
|
157.3 |
|
|
18.6 |
|
|
11.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross Margin |
53.0 |
% |
|
|
|
53.0 |
% |
|
52.2 |
% |
|
0.8 |
% |
|
NM |
|
|
|
|
|
|
|
|
|
|
|
|
Add: Stock-based compensation allocated to cost of
revenue |
3.4 |
|
|
— |
|
|
3.4 |
|
|
4.1 |
|
|
|
|
|
Add: Amortization of capitalized stock-based compensation
related to software development allocated to cost of revenue |
0.5 |
|
|
— |
|
|
0.5 |
|
|
0.6 |
|
|
|
|
|
Add: Amortization of purchased intangible assets
allocated to cost of revenue |
1.4 |
|
|
— |
|
|
1.4 |
|
|
1.3 |
|
|
|
|
|
Add: Integration and transaction costs allocated to cost
of revenue |
0.1 |
|
|
— |
|
|
0.1 |
|
|
— |
|
|
|
|
|
Add: Exit costs, including restructuring costs allocated
to cost of revenue |
(0.5 |
) |
|
— |
|
|
(0.5 |
) |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Gross Profit |
$ |
176.2 |
|
|
$ |
4.6 |
|
|
$ |
180.8 |
|
|
$ |
163.3 |
|
|
$ |
17.5 |
|
|
10.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Gross Margin |
54.5 |
% |
|
|
|
54.5 |
% |
|
54.2 |
% |
|
0.3 |
% |
|
NM |
NM indicates percentage is not meaningful.
(unaudited, in millions) |
Six Months Ended June 30, |
|
Change |
|
2018 |
|
2017 |
|
Amount |
|
Percent |
|
As
Presented |
|
Impact of
New
Revenue
Standard |
|
Previous Revenue
Standard |
Total revenue |
$ |
652.7 |
|
|
$ |
0.5 |
|
|
$ |
652.2 |
|
|
$ |
586.5 |
|
|
$ |
65.7 |
|
|
11.2 |
% |
Cost of revenue |
306.0 |
|
|
8.1 |
|
|
314.1 |
|
|
288.2 |
|
|
25.9 |
|
|
9.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross Profit |
346.7 |
|
|
8.6 |
|
|
338.1 |
|
|
298.3 |
|
|
39.8 |
|
|
13.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross Margin |
53.1 |
% |
|
|
|
51.8 |
% |
|
50.9 |
% |
|
0.9 |
% |
|
NM |
|
|
|
|
|
|
|
|
|
|
|
|
Add: Stock-based compensation allocated to cost of
revenue |
7.2 |
|
|
— |
|
|
7.2 |
|
|
7.8 |
|
|
|
|
|
Add: Amortization of capitalized stock-based compensation
related to software development allocated to cost of revenue |
1.0 |
|
|
— |
|
|
1.0 |
|
|
1.6 |
|
|
|
|
|
Add: Amortization of purchased intangible assets
allocated to cost of revenue |
3.2 |
|
|
— |
|
|
3.2 |
|
|
2.4 |
|
|
|
|
|
Add: Integration and transaction costs allocated to cost
of revenue |
0.2 |
|
|
— |
|
|
0.2 |
|
|
0.1 |
|
|
|
|
|
Add: Exit costs, including restructuring costs allocated
to cost of revenue |
0.8 |
|
|
— |
|
|
0.8 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Gross Profit |
$ |
359.1 |
|
|
$ |
8.6 |
|
|
$ |
350.5 |
|
|
$ |
310.2 |
|
|
$ |
40.3 |
|
|
13.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Gross Margin |
55.0 |
% |
|
|
|
53.7 |
% |
|
52.9 |
% |
|
0.8 |
% |
|
NM |
NM indicates percentage is not meaningful.
Non-GAAP EBITDA
Set forth below is a reconciliation of our “Non-GAAP EBITDA” and “Non-GAAP EBITDA Margin,” which represents Non-GAAP EBITDA as a
percentage of total revenue for the three and six months ended June 30, 2018 and 2017:
(unaudited, in millions) |
Three Months Ended June 30, |
|
Change |
|
2018 |
|
2017 |
|
Amount |
|
Percent |
|
As
Presented |
|
Impact of
New
Revenue
Standard |
|
Previous Revenue
Standard |
Total revenue |
$ |
323.3 |
|
|
$ |
8.6 |
|
|
$ |
331.9 |
|
|
$ |
301.1 |
|
|
$ |
30.8 |
|
|
10.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income |
36.4 |
|
|
0.3 |
|
|
36.1 |
|
|
9.9 |
|
|
26.2 |
|
|
264.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Add: Provision for income taxes |
4.3 |
|
|
0.1 |
|
|
4.2 |
|
|
0.6 |
|
|
|
|
|
Add: Total other expense |
2.4 |
|
|
— |
|
|
2.4 |
|
|
1.7 |
|
|
|
|
|
Add: Stock-based compensation expense |
10.4 |
|
|
— |
|
|
10.4 |
|
|
15.8 |
|
|
|
|
|
Add: Amortization of capitalized stock-based compensation
related to software development
|
0.5 |
|
|
— |
|
|
0.5 |
|
|
0.6 |
|
|
|
|
|
Add: Depreciation and amortization |
30.0 |
|
|
— |
|
|
30.0 |
|
|
30.1 |
|
|
|
|
|
Add: Amortization of purchased intangible assets |
4.7 |
|
|
— |
|
|
4.7 |
|
|
4.5 |
|
|
|
|
|
Add: Amortization of deferred commissions and contract
fulfillment costs
|
2.0 |
|
|
2.0 |
|
|
— |
|
|
— |
|
|
|
|
|
Add: Integration and transaction costs |
3.3 |
|
|
— |
|
|
3.3 |
|
|
2.8 |
|
|
|
|
|
Add: Exit costs, including restructuring costs |
(0.6 |
) |
|
— |
|
|
(0.6 |
) |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP EBITDA |
$ |
93.4 |
|
|
$ |
2.4 |
|
|
$ |
91.0 |
|
|
$ |
66.0 |
|
|
$ |
25.0 |
|
|
37.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP EBITDA Margin |
28.9 |
% |
|
|
|
27.4 |
% |
|
21.9 |
% |
|
5.5 |
% |
|
NM |
NM indicates percentage is not meaningful.
(unaudited, in millions) |
Six Months Ended June 30, |
|
Change |
|
2018 |
|
2017 |
|
Amount |
|
Percent |
|
As
Presented |
|
Impact of
New
Revenue
Standard |
|
Previous Revenue
Standard |
Total revenue |
$ |
652.7 |
|
|
$ |
0.5 |
|
|
$ |
652.2 |
|
|
$ |
586.5 |
|
|
$ |
65.7 |
|
|
11.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income |
67.5 |
|
|
12.3 |
|
|
55.2 |
|
|
8.5 |
|
|
46.7 |
|
|
549.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Add: Provision for income taxes |
12.7 |
|
|
4.1 |
|
|
8.6 |
|
|
1.9 |
|
|
|
|
|
Add: Total other expense |
5.0 |
|
|
— |
|
|
5.0 |
|
|
2.9 |
|
|
|
|
|
Add: Stock-based compensation expense |
24.4 |
|
|
— |
|
|
24.4 |
|
|
30.0 |
|
|
|
|
|
Add: Amortization of capitalized stock-based compensation
related to software development
|
1.0 |
|
|
— |
|
|
1.0 |
|
|
1.7 |
|
|
|
|
|
Add: Depreciation and amortization |
62.3 |
|
|
— |
|
|
62.3 |
|
|
62.0 |
|
|
|
|
|
Add: Amortization of purchased intangible assets |
9.8 |
|
|
— |
|
|
9.8 |
|
|
8.9 |
|
|
|
|
|
Add: Amortization of deferred commissions and contract
fulfillment costs
|
3.9 |
|
|
3.9 |
|
|
— |
|
|
— |
|
|
|
|
|
Add: Integration and transaction costs |
6.5 |
|
|
— |
|
|
6.5 |
|
|
4.0 |
|
|
|
|
|
Add: Exit costs, including restructuring costs |
4.6 |
|
|
— |
|
|
4.6 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP EBITDA |
$ |
197.7 |
|
|
$ |
20.3 |
|
|
$ |
177.4 |
|
|
$ |
119.9 |
|
|
$ |
57.5 |
|
|
48.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP EBITDA Margin |
30.3 |
% |
|
|
|
27.2 |
% |
|
20.4 |
% |
|
6.8 |
% |
|
NM |
NM indicates percentage is not meaningful.
Non-GAAP Operating Income
Set forth below is a reconciliation of our “Non-GAAP Operating Income” and “Non-GAAP Operating Margin,” which represents Non-GAAP
Operating Income as a percentage of total revenue for the three and six months ended June 30, 2018 and 2017:
(unaudited, in millions) |
Three Months Ended June 30, |
|
Change |
|
2018 |
|
2017 |
|
Amount |
|
Percent |
|
As
Presented |
|
Impact of
New
Revenue
Standard |
|
Previous Revenue
Standard |
Total revenue |
$ |
323.3 |
|
|
$ |
8.6 |
|
|
$ |
331.9 |
|
|
$ |
301.1 |
|
|
$ |
30.8 |
|
|
10.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income |
36.4 |
|
|
0.3 |
|
|
36.1 |
|
|
9.9 |
|
|
26.2 |
|
|
264.6 |
% |
Add: Provision for income taxes |
4.3 |
|
|
0.1 |
|
|
4.2 |
|
|
0.6 |
|
|
|
|
|
Add: Total other expense |
2.4 |
|
|
— |
|
|
2.4 |
|
|
1.7 |
|
|
|
|
|
GAAP operating income |
$ |
43.1 |
|
|
$ |
0.4 |
|
|
$ |
42.7 |
|
|
$ |
12.2 |
|
|
$ |
30.5 |
|
|
250.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating margin |
13.3 |
% |
|
|
|
12.9 |
% |
|
4.1 |
% |
|
8.8 |
% |
|
NM |
|
|
|
|
|
|
|
|
|
|
|
|
Add: Stock-based compensation expense |
10.4 |
|
|
— |
|
|
10.4 |
|
|
15.8 |
|
|
|
|
|
Add: Amortization of capitalized stock-based compensation
related to software development |
0.5 |
|
|
— |
|
|
0.5 |
|
|
0.6 |
|
|
|
|
|
Add: Amortization of purchased intangible assets |
4.7 |
|
|
— |
|
|
4.7 |
|
|
4.5 |
|
|
|
|
|
Add: Integration and transaction costs |
3.3 |
|
|
— |
|
|
3.3 |
|
|
2.8 |
|
|
|
|
|
Add: Exit costs, including restructuring costs |
(0.6 |
) |
|
— |
|
|
(0.6 |
) |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Operating Income |
$ |
61.4 |
|
|
$ |
0.4 |
|
|
$ |
61.0 |
|
|
$ |
35.9 |
|
|
$ |
25.1 |
|
|
69.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Operating Margin |
19.0 |
% |
|
|
|
18.4 |
% |
|
11.9 |
% |
|
6.5 |
% |
|
NM |
NM indicates percentage is not meaningful.
(unaudited, in millions) |
Six Months Ended June 30, |
|
Change |
|
2018 |
|
2017 |
|
Amount |
|
Percent |
|
As
Presented |
|
Impact of
New
Revenue
Standard |
|
Previous Revenue
Standard |
Total revenue |
$ |
652.7 |
|
|
$ |
0.5 |
|
|
$ |
652.2 |
|
|
$ |
586.5 |
|
|
$ |
65.7 |
|
|
11.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income |
67.5 |
|
|
12.3 |
|
|
55.2 |
|
|
8.5 |
|
|
46.7 |
|
|
549.4 |
% |
Add: Provision for income taxes |
12.7 |
|
|
4.1 |
|
|
8.6 |
|
|
1.9 |
|
|
|
|
|
Add: Total other expense |
5.0 |
|
|
— |
|
|
5.0 |
|
|
2.9 |
|
|
|
|
|
GAAP operating income |
$ |
85.2 |
|
|
$ |
16.4 |
|
|
$ |
68.8 |
|
|
$ |
13.3 |
|
|
$ |
55.5 |
|
|
417.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating margin |
13.1 |
% |
|
|
|
10.5 |
% |
|
2.3 |
% |
|
8.2 |
% |
|
NM |
|
|
|
|
|
|
|
|
|
|
|
|
Add: Stock-based compensation expense |
24.4 |
|
|
— |
|
|
24.4 |
|
|
30.0 |
|
|
|
|
|
Add: Amortization of capitalized stock-based compensation
related to software development |
1.0 |
|
|
— |
|
|
1.0 |
|
|
1.7 |
|
|
|
|
|
Add: Amortization of purchased intangible assets |
9.8 |
|
|
— |
|
|
9.8 |
|
|
8.9 |
|
|
|
|
|
Add: Integration and transaction costs |
6.5 |
|
|
— |
|
|
6.5 |
|
|
4.0 |
|
|
|
|
|
Add: Exit costs, including restructuring costs |
4.6 |
|
|
— |
|
|
4.6 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Operating Income |
$ |
131.5 |
|
|
$ |
16.4 |
|
|
$ |
115.1 |
|
|
$ |
57.9 |
|
|
$ |
57.2 |
|
|
98.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Operating Margin |
20.1 |
% |
|
|
|
17.6 |
% |
|
9.9 |
% |
|
7.7 |
% |
|
NM |
NM indicates percentage is not meaningful.
Non-GAAP Net Income
Set forth below is a reconciliation of our “Non-GAAP Net Income” for the three and six months ended June 30, 2018 and
2017:
(unaudited, in millions, except per share amounts) |
Three Months Ended June 30, |
|
Change |
|
2018 |
|
2017 |
|
Amount |
|
Percent |
|
As
Presented |
|
Impact of
New
Revenue
Standard |
|
Previous Revenue
Standard |
GAAP net income |
$ |
36.4 |
|
|
$ |
0.3 |
|
|
$ |
36.1 |
|
|
$ |
9.9 |
|
|
$ |
26.2 |
|
|
264.6 |
% |
Add: Stock-based compensation expense |
10.4 |
|
|
— |
|
|
10.4 |
|
|
15.8 |
|
|
|
|
|
Add: Amortization of capitalized stock-based compensation
related to software development |
0.5 |
|
|
— |
|
|
0.5 |
|
|
0.6 |
|
|
|
|
|
Add: Amortization of purchased intangible assets |
4.7 |
|
|
— |
|
|
4.7 |
|
|
4.5 |
|
|
|
|
|
Add: Integration and transaction costs |
3.3 |
|
|
— |
|
|
3.3 |
|
|
2.8 |
|
|
|
|
|
Add: Exit costs, including restructuring costs |
(0.6 |
) |
|
— |
|
|
(0.6 |
) |
|
— |
|
|
|
|
|
Add: Loss on investments, net |
0.5 |
|
|
— |
|
|
0.5 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sub-total of reconciling items |
18.8 |
|
|
— |
|
|
18.8 |
|
|
23.7 |
|
|
(4.9 |
) |
|
(20.7 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
Add: Tax impact of reconciling items (1) |
(4.7 |
) |
|
— |
|
|
(4.7 |
) |
|
(9.5 |
) |
|
|
|
|
Add: Tax impact resulting from applying non-GAAP tax rate
(2) |
(5.9 |
) |
|
— |
|
|
(5.9 |
) |
|
(3.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Net Income |
$ |
44.6 |
|
|
$ |
0.3 |
|
|
$ |
44.3 |
|
|
$ |
20.5 |
|
|
$ |
23.8 |
|
|
116.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares - Diluted |
41.1 |
|
|
41.1 |
|
|
41.1 |
|
|
40.5 |
|
|
0.6 |
|
|
1.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Net Income per Share - Diluted |
$ |
1.09 |
|
|
$ |
0.01 |
|
|
$ |
1.08 |
|
|
$ |
0.51 |
|
|
$ |
0.57 |
|
|
111.8 |
% |
(1) Tax impact calculated using a statutory tax rate of 25% for Q2 2018 and 40% for Q2 2017.
(2) Represents adjusting the GAAP net income (loss) to a non-GAAP tax rate of 25% for Q2 2018 and 40% for Q2
2017.
(unaudited, in millions, except per share amounts) |
Six Months Ended June 30, |
|
Change |
|
2018 |
|
2017 |
|
Amount |
|
Percent |
|
As
Presented |
|
Impact of
New
Revenue
Standard |
|
Previous Revenue
Standard |
GAAP net income |
$ |
67.5 |
|
|
$ |
12.3 |
|
|
$ |
55.2 |
|
|
$ |
8.5 |
|
|
$ |
46.7 |
|
|
549.4 |
% |
Add: Stock-based compensation expense |
24.4 |
|
|
— |
|
|
24.4 |
|
|
30.0 |
|
|
|
|
|
Add: Amortization of capitalized stock-based compensation
related to software development |
1.0 |
|
|
— |
|
|
1.0 |
|
|
1.7 |
|
|
|
|
|
Add: Amortization of purchased intangible assets |
9.8 |
|
|
— |
|
|
9.8 |
|
|
8.9 |
|
|
|
|
|
Add: Integration and transaction costs |
6.5 |
|
|
— |
|
|
6.5 |
|
|
4.0 |
|
|
|
|
|
Add: Exit costs, including restructuring costs |
4.6 |
|
|
— |
|
|
4.6 |
|
|
— |
|
|
|
|
|
Add: Loss on investments, net |
1.5 |
|
|
— |
|
|
1.5 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sub-total of reconciling items |
47.8 |
|
|
— |
|
|
47.8 |
|
|
44.6 |
|
|
3.2 |
|
|
7.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Add: Tax impact of reconciling items (1) |
(12.0 |
) |
|
— |
|
|
(12.0 |
) |
|
(17.8 |
) |
|
|
|
|
Add: Tax impact resulting from applying non-GAAP tax rate
(2) |
(7.3 |
) |
|
— |
|
|
(7.3 |
) |
|
(2.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Net Income |
$ |
96.0 |
|
|
$ |
12.3 |
|
|
$ |
83.7 |
|
|
$ |
33.0 |
|
|
$ |
50.7 |
|
|
153.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares - Diluted |
41.1 |
|
|
41.1 |
|
|
41.1 |
|
|
40.4 |
|
|
0.7 |
|
|
1.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Net Income per Share - Diluted |
$ |
2.34 |
|
|
$ |
0.30 |
|
|
$ |
2.04 |
|
|
$ |
0.82 |
|
|
$ |
1.22 |
|
|
148.8 |
% |
(1) Tax impact calculated using a statutory tax rate of 25% for 2018 and 40% for 2017.
(2) Represents adjusting the GAAP net income (loss) to a non-GAAP tax rate of 25% for 2018 and 40% for 2017.
Non-GAAP Net Income per Diluted Share
Set forth below is a reconciliation of our “Non-GAAP Net Income per Diluted Share” for the three and six months ended June 30,
2018 and 2017:
(unaudited, in millions, except per share amounts) |
Three Months Ended June 30, |
|
Change |
|
2018 |
|
2017 |
|
Amount |
|
Percent |
|
As
Presented |
|
Impact of
New
Revenue
Standard |
|
Previous Revenue
Standard |
GAAP net income per share - diluted |
$ |
0.89 |
|
|
$ |
0.01 |
|
|
$ |
0.88 |
|
|
0.24 |
|
|
$ |
0.64 |
|
|
266.7 |
% |
Add: Stock-based compensation expense |
0.25 |
|
|
— |
|
|
0.25 |
|
|
0.39 |
|
|
|
|
|
Add: Amortization of capitalized stock-based compensation
related to software development |
0.01 |
|
|
— |
|
|
0.01 |
|
|
0.01 |
|
|
|
|
|
Add: Amortization of purchased intangible assets |
0.11 |
|
|
— |
|
|
0.11 |
|
|
0.11 |
|
|
|
|
|
Add: Integration and transaction costs |
0.08 |
|
|
— |
|
|
0.08 |
|
|
0.07 |
|
|
|
|
|
Add: Exit costs, including restructuring costs |
(0.01 |
) |
|
— |
|
|
(0.01 |
) |
|
— |
|
|
|
|
|
Add: Loss on investments, net |
0.01 |
|
|
— |
|
|
0.01 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sub-total of tax deductible items |
0.46 |
|
|
— |
|
|
0.46 |
|
|
0.59 |
|
|
(0.13 |
) |
|
(22.0 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
Add: Tax impact of reconciling items (1) |
(0.11 |
) |
|
— |
|
|
(0.11 |
) |
|
(0.23 |
) |
|
|
|
|
Add: Tax impact resulting from applying non-GAAP tax rate
(2) |
(0.14 |
) |
|
— |
|
|
(0.14 |
) |
|
(0.09 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Net Income per Share - Diluted |
$ |
1.09 |
|
|
$ |
0.01 |
|
|
$ |
1.08 |
|
|
0.51 |
|
|
$ |
0.57 |
|
|
111.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares - Diluted |
41.1 |
|
|
41.1 |
|
|
41.1 |
|
|
40.5 |
|
|
0.6 |
|
|
1.5 |
% |
(1) Tax impact calculated using a statutory tax rate of 25% for Q2 2018 and 40% for Q2 2017.
(2) Represents adjusting the GAAP net income (loss) to a non-GAAP tax rate of 25% for Q2 2018 and 40% for Q2
2017.
(unaudited, in millions, except per share amounts) |
Six Months Ended June 30, |
|
Change |
|
2018 |
|
2017 |
|
Amount |
|
Percent |
|
As
Presented |
|
Impact of
New
Revenue
Standard |
|
Previous Revenue
Standard |
GAAP net income per share - diluted |
$ |
1.64 |
|
|
$ |
0.30 |
|
|
$ |
1.34 |
|
|
0.21 |
|
|
$ |
1.13 |
|
|
538.1 |
% |
Add: Stock-based compensation expense |
0.59 |
|
|
— |
|
|
0.59 |
|
|
0.74 |
|
|
|
|
|
Add: Amortization of capitalized stock-based compensation
related to software development |
0.02 |
|
|
— |
|
|
0.02 |
|
|
0.04 |
|
|
|
|
|
Add: Amortization of purchased intangible assets |
0.24 |
|
|
— |
|
|
0.24 |
|
|
0.22 |
|
|
|
|
|
Add: Integration and transaction costs |
0.16 |
|
|
— |
|
|
0.16 |
|
|
0.10 |
|
|
|
|
|
Add: Exit costs, including restructuring costs |
0.11 |
|
|
— |
|
|
0.11 |
|
|
— |
|
|
|
|
|
Add: Loss on investments, net |
0.04 |
|
|
— |
|
|
0.04 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sub-total of tax deductible items |
1.16 |
|
|
— |
|
|
1.16 |
|
|
1.10 |
|
|
0.06 |
|
|
5.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Add: Tax impact of reconciling items (1) |
(0.29 |
) |
|
— |
|
|
(0.29 |
) |
|
(0.44 |
) |
|
|
|
|
Add: Tax impact resulting from applying non-GAAP tax rate
(2) |
(0.18 |
) |
|
— |
|
|
(0.18 |
) |
|
(0.06 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Net Income per Share - Diluted |
$ |
2.34 |
|
|
$ |
0.30 |
|
|
$ |
2.04 |
|
|
0.82 |
|
|
$ |
1.22 |
|
|
148.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares - Diluted |
41.1 |
|
|
41.1 |
|
|
41.1 |
|
|
40.4 |
|
|
0.7 |
|
|
1.7 |
% |
(1) Tax impact calculated using a statutory tax rate of 25% for 2018 and 40% for 2017.
(2) Represents adjusting the GAAP net income (loss) to a non-GAAP tax rate of 25% for 2018 and 40% for 2017.
athenahealth, Inc.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
TO COMPARABLE GAAP MEASURES FOR FISCAL YEAR 2018 GUIDANCE
(Unaudited, in millions)
Please note that the figures presented below may not sum exactly due to rounding.
Non-GAAP Operating Income Guidance - Previous Revenue Standard
Set forth below is a reconciliation of our “Non-GAAP Operating Income” and “Non-GAAP Operating Margin” guidance for fiscal year
2018, which represents Non-GAAP Operating Income as a percentage of total revenue. Fiscal year 2018 guidance is prior to the impact
of the new revenue recognition standard to allow for comparability against historical results. We will present our Condensed
Consolidated Statements of Net Income for our fiscal year 2018 results including the impact of the new revenue recognition standard
and will provide a separate reconciliation to results prior to the impacts resulting from the new revenue recognition standard.
Finally, the Non-GAAP adjusting line items should not be relied upon individually, as we are not guiding on individual line items,
but upon the total operating income metrics, as included within our guidance table below.
(unaudited, in millions) |
Previous Revenue
Standard |
|
LOW |
|
HIGH |
|
Fiscal Year Ending December 31,
2018 |
Total revenue |
$ |
1,330 |
|
|
$ |
1,360 |
|
|
|
|
|
GAAP operating income |
$ |
128 |
|
|
$ |
155 |
|
|
|
|
|
GAAP operating margin |
9.6 |
% |
|
11.4 |
% |
|
|
|
|
Add: Stock-based compensation expense |
53 |
|
|
47 |
|
Add: Amortization of capitalized stock-based compensation
related to software development |
2 |
|
|
2 |
|
Add: Amortization of purchased intangible assets |
19 |
|
|
19 |
|
Add: Integration and transaction costs |
12 |
|
|
11 |
|
Add: Exit costs, including restructuring |
5 |
|
|
4 |
|
|
|
|
|
Non-GAAP Operating Income |
$ |
219 |
|
|
$ |
238 |
|
|
|
|
|
Non-GAAP Operating Margin |
16.5 |
% |
|
17.5 |
% |
Non-GAAP Operating Income Guidance - New Revenue Standard
Set forth below is a reconciliation of our “Non-GAAP Operating Income” and “Non-GAAP Operating Margin” guidance for fiscal year
2018, which represents Non-GAAP Operating Income as a percentage of total revenue. Please note that the fiscal year 2018 guidance
detailed below includes the impact of the new revenue recognition standard. Finally, the Non-GAAP adjusting line items should not
be relied upon individually, as we are not guiding on individual line items, but upon the total operating income metrics, as
included within our guidance table below.
(unaudited, in millions) |
New Revenue Standard |
|
LOW |
|
HIGH |
|
Fiscal Year Ending December 31,
2018 |
Total revenue |
$ |
1,335 |
|
|
$ |
1,365 |
|
|
|
|
|
GAAP operating income |
$ |
153 |
|
|
$ |
187 |
|
|
|
|
|
GAAP operating margin |
11.5 |
% |
|
13.7 |
% |
|
|
|
|
Add: Stock-based compensation expense |
53 |
|
|
47 |
|
Add: Amortization of capitalized stock-based compensation
related to software development |
2 |
|
|
2 |
|
Add: Amortization of purchased intangible assets |
19 |
|
|
19 |
|
Add: Integration and transaction costs |
12 |
|
|
11 |
|
Add: Exit costs, including restructuring |
5 |
|
|
4 |
|
|
|
|
|
Non-GAAP Operating Income |
$ |
244 |
|
|
$ |
270 |
|
|
|
|
|
Non-GAAP Operating Margin |
18.3 |
% |
|
19.8 |
% |
Explanation of Non-GAAP Financial Measures
We report our financial results in accordance with generally accepted accounting principles in the United States of America, or
GAAP. However, management believes that, in order to properly understand our short-term and long-term financial and operational
trends, investors may wish to consider the impact of certain non-cash or non-recurring items, when used as a supplement to
financial performance measures in accordance with GAAP. These items result from facts and circumstances that vary in frequency and
impact on continuing operations. Management also uses results of operations before such items to evaluate the operating performance
of athenahealth and compare it against past periods, make operating decisions, and serve as a basis for strategic planning. These
non-GAAP financial measures provide management with additional means to understand and evaluate the operating results and trends in
our ongoing business by eliminating certain non-cash expenses and other items that management believes might otherwise make
comparisons of our ongoing business with prior periods more difficult, obscure trends in ongoing operations, or reduce management’s
ability to make useful forecasts. Management believes that these non-GAAP financial measures provide additional means of evaluating
period-over-period operating performance. In addition, management understands that some investors and financial analysts find this
information helpful in analyzing our financial and operational performance and comparing this performance to our peers and
competitors.
Management defines “Non-GAAP Gross Profit” as total revenue, less cost of revenue, plus (1) stock-based compensation
expense allocated to cost of revenue, (2) amortization of purchased intangible assets allocated to cost of revenue, (3) integration
and transactions costs allocated to cost of revenue, and (4) exit costs, including restructuring costs allocated to cost of
revenue; and “Non-GAAP Gross Margin” as Non-GAAP Gross Profit as a percentage of total revenue. Management considers these
non-GAAP financial measures and metrics to be important indicators of our operational strength and performance of our business and
a good measure of our historical operating trends. Moreover, management believes that these measures and metrics enable investors
and financial analysts to closely monitor and understand changes in our ability to generate income from ongoing business
operations.
Management defines “Non-GAAP EBITDA” as the sum of GAAP net income (loss) before provision for (benefit from) income
taxes; total other expense; stock-based compensation expense; amortization of capitalized stock-based compensation related to
software development; depreciation and amortization; amortization of purchased intangible assets; amortization of deferred
commissions and contract fulfillment costs; integration and transaction costs; and exit costs, including restructuring costs; and
“Non-GAAP EBITDA Margin” as Non-GAAP EBITDA as a percentage of total revenue. Management defines “Non-GAAP Operating
Income” as the sum of GAAP net income (loss) before provision for (benefit from) income taxes; total other expense;
stock-based compensation expense; amortization of capitalized stock-based compensation related to software development;
amortization of purchased intangible assets; integration and transaction costs; and exit costs, including restructuring costs; and
“Non-GAAP Operating Margin” as Non-GAAP Operating Income as a percentage of total revenue. Management defines
“Non-GAAP Net Income” as the sum of GAAP net income (loss) before stock-based compensation expense; amortization of
capitalized stock-based compensation related to software development; amortization of purchased intangible assets; integration and
transaction costs; exit costs, including restructuring costs; and gain or loss on investments and any tax impact related to these
preceding items; and an adjustment to the tax provision for the non-GAAP tax rate; and “Non-GAAP Net Income per Share -
Diluted” as Non-GAAP Net Income divided by weighted average diluted shares outstanding. Management considers these non-GAAP
financial measures to be important indicators of our operational strength and performance of our business and a good measure of our
historical operating trends. Moreover, management believes that these measures enable the investors and financial analysts to
closely monitor and understand changes in our ability to generate income from ongoing business operations.
Management excludes or adjusts each of the items identified below from the applicable non-GAAP financial measure or metric
referenced above for the reasons set forth below with respect to that excluded item:
- Stock-based compensation expense and amortization of capitalized stock-based compensation related to software
development — excluded because these are non-cash expenditures that management does not consider part of ongoing operating
results when assessing the performance of our business, and also because the total amount of the expenditure is partially outside
of our control because it is based on factors such as stock price, volatility, and interest rates, which may be unrelated to our
performance during the period in which the expenses are incurred.
- Amortization of purchased intangible assets — purchased intangible assets are amortized over their estimated useful
lives and generally cannot be changed or influenced by management after the acquisition. Accordingly, this item is not considered
by management in making operating decisions. Management does not believe such charges accurately reflect the performance of our
ongoing operations for the period in which such charges are incurred.
- Integration and transaction costs — integration costs are the severance payments and retention bonuses for certain
employees related to specific transactions. Transaction costs are costs related to strategic transactions. Accordingly,
management believes that such expenses do not have a direct correlation to future business operations, and therefore, these costs
are not considered by management in making operating decisions. Management does not believe such charges accurately reflect the
performance of our ongoing operations for the period in which such charges are incurred.
- Exit costs, including restructuring costs — represent costs incurred as a result of strategic realignments including
those related to workforce reductions, termination of certain lease or other agreements, and non-cash charges related to the
write down of certain assets. Management does not believe such costs accurately reflect the performance of our ongoing operations
for the period in which such costs are incurred.
- Gain or loss on investments — represents unrecognized or recognized gains or losses on the fair value, sales, or
conversions of our investments, such as marketable securities and More Disruption Please Accelerator investments. Management does
not believe such gains or losses accurately reflect the performance of our ongoing operations for the period in which such gains
or losses are reported. Upon the adoption of the new financial instruments accounting standard effective for 2018, we present
gains or losses on investments in Other (income) expense on our Condensed Consolidated Statement of Income which is not included
in Operating Income but is included in the subtotal Income before income tax provision.
- Non-GAAP tax rate — our statutory tax rates of 25% for fiscal year 2018 and 40% for fiscal year 2017 are applied to
normalize the tax impact to our Non-GAAP Net Income per Diluted Share based on the fact that historically a relatively small
change in pre-tax GAAP income (loss) in any one period could result in a volatile GAAP effective tax rate.