Highlights of the fiscal year include:
- Revenue of $999.6 million, an increase of 16% compared to $861.7 million in FY23.
- Net income of $55.7 million, compared to net loss of $26.1 million in FY23, with non-GAAP net income of $195.5 million, compared to $114.5 million in FY23.
- Net income per diluted share of $0.64, compared to net loss per diluted share of $0.31 in FY23, with non-GAAP net income per diluted share of $2.25, compared to $1.36 in FY23.
- Adjusted EBITDA of $369.2 million, an increase of 36% compared to $272.3 million in FY23.
- 8.7 million HSAs, an increase of 9% compared to FY23.
- Total HSA Assets of $25.2 billion, an increase of 14% compared to FY23.
- 15.7 million Total Accounts, including both HSAs and complementary CDBs, an increase of 5% compared to FY23.
- The Company agreed to acquire the BenefitWallet HSA portfolio.
Highlights of the fourth quarter include:
- Revenue of $262.4 million, an increase of 12% compared to $233.8 million in Q4 FY23.
- Net income of $26.4 million, compared to net loss of $0.2 million in Q4 FY23, with non-GAAP net income of $55.0 million, compared to $31.3 million in Q4 FY23.
- Net income per diluted share of $0.30, compared to net loss per diluted share of less than one cent in Q4 FY23, with non-GAAP net income per diluted share of $0.63, compared to $0.37 in Q4 FY23.
- Adjusted EBITDA of $98.8 million, an increase of 34% compared to $73.6 million in Q4 FY23.
DRAPER, Utah, March 19, 2024 (GLOBE NEWSWIRE) -- HealthEquity, Inc. (NASDAQ: HQY) ("HealthEquity" or the "Company"), the nation's largest health savings account ("HSA") custodian, today announced financial results for its fourth quarter and fiscal year ended January 31, 2024.
"We delivered fiscal 2024 with a record of nearly $1 billion in revenue as well as over 500 bps expansion in Adjusted EBITDA margin," said Jon Kessler, President and CEO of HealthEquity. "Building on these results, we believe we are well-positioned to continue our growth in fiscal 2025 as our technology investments enable us to continue taking market share, with an initial outlook for increases of approximately 15% in revenue and 20% in Adjusted EBITDA."
Fiscal year financial results
Revenue for the fiscal year ended January 31, 2024 was $999.6 million, an increase of 16% compared to $861.7 million for the fiscal year ended January 31, 2023. Revenue this year included: service revenue of $455.7 million, custodial revenue of $386.6 million, and interchange revenue of $157.3 million.
HealthEquity reported net income of $55.7 million, or $0.64 per diluted share, and non-GAAP net income of $195.5 million, or $2.25 per diluted share, for the fiscal year ended January 31, 2024. The Company reported a net loss of $26.1 million, or $0.31 per diluted share, and non-GAAP net income of $114.5 million, or $1.36 per diluted share, for the fiscal year ended January 31, 2023.
Adjusted EBITDA was $369.2 million for the fiscal year ended January 31, 2024, an increase of 36% compared to $272.3 million for the fiscal year ended January 31, 2023. Adjusted EBITDA was 37% of revenue, compared to 32% for the fiscal year ended January 31, 2023.
As of January 31, 2024, HealthEquity had $404.0 million of cash and cash equivalents and $875.0 million of outstanding debt, net of issuance costs. This compares to $254.3 million in cash and cash equivalents and $925.3 million of outstanding debt as of January 31, 2023.
Certain reclassifications have been made to prior year amounts to conform to the current year presentation. The reclassifications relate primarily to recordkeeping and advisory fees associated with HSA investments of $25.6 million, $21.8 million, and $16.7 million for the fiscal years ended January 31, 2024, 2023, and 2022, respectively, which were reclassified from custodial revenue to service revenue to better align our financial statement presentation with the underlying drivers of our revenue streams. The Company also reclassified certain immaterial personnel-related costs from custodial costs to service costs or general and administrative costs. The reclassifications had no impact on our total revenue, income (loss) from operations, net income (loss), cash flows, or stockholders' equity.
Fourth quarter financial results
Revenue for the fourth quarter ended January 31, 2024 was $262.4 million, an increase of 12% compared to $233.8 million for the fourth quarter ended January 31, 2023. Revenue this quarter included: service revenue of $118.6 million, custodial revenue of $105.4 million, and interchange revenue of $38.4 million.
HealthEquity reported net income of $26.4 million, or $0.30 per diluted share, and non-GAAP net income of $55.0 million, or $0.63 per diluted share, for the fourth quarter ended January 31, 2024. The Company reported a net loss of $0.2 million, or less than one cent per diluted share, and non-GAAP net income of $31.3 million, or $0.37 per diluted share, for the fourth quarter ended January 31, 2023.
Adjusted EBITDA was $98.8 million for the fourth quarter ended January 31, 2024, an increase of 34% compared to $73.6 million for the fourth quarter ended January 31, 2023. Adjusted EBITDA was 38% of revenue, compared to 31% for the fourth quarter ended January 31, 2023.
Account and asset metrics
HSAs as of January 31, 2024 were approximately 8.7 million, an increase of 9% year over year, including 610,000 HSAs with investments, an increase of 13% year over year. Total Accounts as of January 31, 2024 were 15.7 million, including 7.0 million other consumer-directed benefits ("CDBs").
Total HSA Assets as of January 31, 2024 were $25.2 billion, an increase of 14% year over year. Total HSA Assets included $15.0 billion of HSA cash and $10.2 billion of HSA investments. Client-held funds, which are deposits held on behalf of our Clients to facilitate administration of our CDBs, and from which we generate custodial revenue, were $0.8 billion as of January 31, 2024.
BenefitWallet HSA portfolio acquisition
On September 18, 2023, we signed an agreement to acquire the BenefitWallet HSA portfolio from Conduent Business Services, LLC, which portfolio consists of approximately $2.8 billion of HSA Assets held in approximately 665,000 customer accounts, in exchange for a purchase price of approximately $425 million and reimbursement of up to $20 million of Conduent's transfer-related expenses. The acquisition is expected to close in multiple tranches during the first half of fiscal 2025, subject to the satisfaction of certain customary closing conditions. On March 7, 2024, the first of the three HSA Asset transfers occurred, with approximately 266,000 HSAs and $1.1 billion of HSA Assets transferring to HealthEquity's custody. In connection with this transfer, HealthEquity paid the applicable purchase price of $163.9 million using cash on hand.
Business outlook
For the fiscal year ending January 31, 2025, management expects revenues of $1.14 billion to $1.16 billion. Its outlook for net income is between $73 and $88 million, resulting in net income of $0.83 to $0.99 per diluted share. Its outlook for non-GAAP net income, calculated using the method described below, is between $247 million and $262 million, resulting in non-GAAP net income per diluted share of $2.79 to $2.96 (based on an estimated 89 million weighted-average shares outstanding). Management expects Adjusted EBITDA of $438 million to $458 million.
See "Non-GAAP financial information" below for definitions of our Adjusted EBITDA and non-GAAP net income. A reconciliation of the non-GAAP financial measures used throughout this release to the most comparable GAAP financial measures is included with the financial tables at the end of this release.
Conference call
HealthEquity management will host a conference call at 4:30 pm (Eastern Time) on Tuesday, March 19, 2024 to discuss the fiscal 2024 fourth quarter and year-end results. The conference call will be accessible by dialing 1-833-630-1956, or 1-412-317-1837 for international callers, and referencing conference ID "HealthEquity, Inc. call." A live audio webcast of the call will be available on the investor relations section of our website at http://ir.healthequity.com.
Non-GAAP financial information
To supplement our financial information presented on a GAAP basis, we disclose non-GAAP financial measures, including Adjusted EBITDA, non-GAAP net income, and non-GAAP net income per diluted share.
- Adjusted EBITDA is earnings before interest, taxes, depreciation and amortization, amortization of acquired intangible assets, stock-based compensation expense, merger integration expenses, acquisition costs, gains and losses on equity securities, amortization of incremental costs to obtain a contract, costs associated with unused office space, and certain other non-operating items.
- Non-GAAP net income is calculated by adding back to GAAP net income (loss) before income taxes the following items: amortization of acquired intangible assets, stock-based compensation expense, merger integration expenses, acquisition costs, gains and losses on equity securities, costs associated with unused office space, and losses on extinguishment of debt, and subtracting a non-GAAP tax provision using a normalized non-GAAP tax rate.
- Non-GAAP net income per diluted share is calculated by dividing non-GAAP net income by diluted weighted-average shares outstanding.
Non-GAAP financial measures should be considered in addition to results prepared in accordance with GAAP and should not be considered as a substitute for, or superior to, GAAP results. We believe that these non-GAAP financial measures provide useful information to management and investors regarding certain financial and business trends relating to the Company's financial condition and results of operations. The Company cautions investors that non-GAAP financial information, by its nature, departs from GAAP; accordingly, its use can make it difficult to compare current results with results from other reporting periods and with the results of other companies. In addition, while amortization of acquired intangible assets is being excluded from non-GAAP net income, the revenue generated from those acquired intangible assets is not excluded. Whenever we use these non-GAAP financial measures, we provide a reconciliation of the applicable non-GAAP financial measure to the most closely applicable GAAP financial measure. Investors are encouraged to review the related GAAP financial measures and the reconciliation of the non-GAAP financial measures to their most directly comparable GAAP financial measure as detailed in the tables below.
About HealthEquity
HealthEquity and its subsidiaries administer HSAs and other CDBs for our more than 15 million accounts in partnership with employers, benefits advisors, and health and retirement plan providers who share our mission and value our culture of remarkable "Purple" service. For more information, visit www.healthequity.com.
Forward-looking statements
This press release contains "forward-looking statements" within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, including but not limited to, statements regarding our industry, business strategy, plans, goals and expectations concerning our markets and market position, product expansion, future operations, expenses and other results of operations, revenue, margins, profitability, acquisition synergies, future efficiencies, tax rates, capital expenditures, liquidity and capital resources and other financial and operating information. When used in this discussion, the words "may," "believes," "intends," "seeks," "aims," "anticipates," "plans," "estimates," "expects," "should," "assumes," "continues," "could," "will," "future" and the negative of these or similar terms and phrases are intended to identify forward-looking statements in this press release.
Forward-looking statements reflect our current expectations regarding future events, results or outcomes. These expectations may or may not be realized. Although we believe the expectations reflected in the forward-looking statements are reasonable, we can give you no assurance these expectations will prove to be correct. Some of these expectations may be based upon assumptions, data or judgments that prove to be incorrect. Actual events, results and outcomes may differ materially from our expectations due to a variety of known and unknown risks, uncertainties and other factors. Although it is not possible to identify all of these risks and factors, they include, among others, risks related to the following:
- our ability to adequately place and safeguard our custodial assets, or the failure of any of our depository or insurance company partners;
- our ability to compete effectively in a rapidly evolving healthcare and benefits administration industry;
- our dependence on the continued availability and benefits of tax-advantaged HSAs and other CDBs;
- our acquisition of the BenefitWallet HSA portfolio may not be fully consummated, and if fully consummated, we may not realize the expected benefits;
- our ability to successfully identify, acquire and integrate additional portfolio purchases or acquisition targets;
- the significant competition we face and may face in the future, including from those with greater resources than us;
- our reliance on the availability and performance of our technology and communications systems;
- potential future cybersecurity breaches of our technology and communications systems and other data interruptions, including resulting costs and liabilities, reputational damage and loss of business;
- the current uncertain healthcare environment, including changes in healthcare programs and expenditures and related regulations;
- our ability to comply with current and future privacy, healthcare, tax, ERISA, investment adviser and other laws applicable to our business;
- our reliance on partners and third-party vendors for distribution and important services;
- our ability to develop and implement updated features for our technology platforms and communications systems; and
- our reliance on our management team and key team members.
For a detailed discussion of these and other risk factors, please refer to the risks detailed in our filings with the Securities and Exchange Commission, including, without limitation, our Annual Report on Form 10-K for the fiscal year ended January 31, 2023, our Quarterly Report on Form 10-Q for the quarter ended October 31, 2023, and subsequent periodic and current reports. Past performance is not necessarily indicative of future results. We undertake no intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Forward-looking statements should not be relied upon as representing our views as of any date subsequent to the date of this press release.
Investor Relations Contact
Richard Putnam
801-727-1000
rputnam@healthequity.com
| HealthEquity, Inc. and subsidiaries Consolidated balance sheets (unaudited) | |||||
| (in thousands, except par value) | January 31, 2024 | January 31, 2023 | |||
| Assets | |||||
| Current assets | |||||
| Cash and cash equivalents | $ | 403,979 | $ | 254,266 | |
| Accounts receivable, net of allowance for doubtful accounts of $3,947 and $4,989 as of January 31, 2024 and 2023, respectively | 104,893 | 96,835 | |||
| Other current assets | 48,564 | 31,792 | |||
| Total current assets | 557,436 | 382,893 | |||
| Property and equipment, net | 6,013 | 12,862 | |||
| Operating lease right-of-use assets | 48,380 | 56,461 | |||
| Intangible assets, net | 835,948 | 936,359 | |||
| Goodwill | 1,648,145 | 1,648,145 | |||
| Other assets | 67,868 | 52,180 | |||
| Total assets | $ | 3,163,790 | $ | 3,088,900 | |
| Liabilities and stockholders' equity | |||||
| Current liabilities | |||||
| Accounts payable | $ | 12,041 | $ | 13,899 | |
| Accrued compensation | 49,608 | 45,835 | |||
| Accrued liabilities | 46,038 | 43,668 | |||
| Current portion of long-term debt | - | 17,500 | |||
| Operating lease liabilities | 9,404 | 10,159 | |||
| Total current liabilities | 117,091 | 131,061 | |||
| Long-term liabilities | |||||
| Long-term debt, net of issuance costs | 874,972 | 907,838 | |||
| Operating lease liabilities, non-current | 48,766 | 58,988 | |||
| Other long-term liabilities | 19,270 | 12,708 | |||
| Deferred tax liability | 68,670 | 82,665 | |||
| Total long-term liabilities | 1,011,678 | 1,062,199 | |||
| Total liabilities | 1,128,769 | 1,193,260 | |||
| Commitments and contingencies | |||||
| Stockholders' equity | |||||
| Preferred stock, $0.0001 par value, 100,000 shares authorized, no shares issued and outstanding as of January 31, 2024 and 2023 | - | - | |||
| Common stock, $0.0001 par value, 900,000 shares authorized, 86,127 and 84,758 shares issued and outstanding as of January 31, 2024 and 2023, respectively | 9 | 8 | |||
| Additional paid-in capital | 1,829,384 | 1,745,716 | |||
| Accumulated earnings | 205,628 | 149,916 | |||
| Total stockholders' equity | 2,035,021 | 1,895,640 | |||
| Total liabilities and stockholders' equity | $ | 3,163,790 | $ | 3,088,900 | |
| HealthEquity, Inc. and subsidiaries Consolidated statements of operations and comprehensive income (loss) (unaudited) | |||||||||||||||
| Three months ended January 31, | Year ended January 31, | ||||||||||||||
| (in thousands, except per share data) | 2024 | 2023 | 2024 | 2023 | |||||||||||
| Revenue | |||||||||||||||
| Service revenue | $ | 118,575 | $ | 119,854 | $ | 455,690 | $ | 452,026 | |||||||
| Custodial revenue | 105,433 | 77,886 | 386,594 | 261,282 | |||||||||||
| Interchange revenue | 38,379 | 36,101 | 157,303 | 148,440 | |||||||||||
| Total revenue | 262,387 | 233,841 | 999,587 | 861,748 | |||||||||||
| Cost of revenue | |||||||||||||||
| Service costs | 83,859 | 85,373 | 317,357 | 318,516 | |||||||||||
| Custodial costs | 8,398 | 7,739 | 32,502 | 26,101 | |||||||||||
| Interchange costs | 6,810 | 5,956 | 27,091 | 25,196 | |||||||||||
| Total cost of revenue | 99,067 | 99,068 | 376,950 | 369,813 | |||||||||||
| Gross profit | 163,320 | 134,773 | 622,637 | 491,935 | |||||||||||
| Operating expenses | |||||||||||||||
| Sales and marketing | 20,559 | 19,201 | 79,273 | 68,849 | |||||||||||
| Technology and development | 55,238 | 52,722 | 218,811 | 193,375 | |||||||||||
| General and administrative | 23,140 | 21,358 | 103,656 | 97,472 | |||||||||||
| Amortization of acquired intangible assets | 23,218 | 23,166 | 92,763 | 94,586 | |||||||||||
| Merger integration | 2,278 | 5,110 | 10,435 | 28,596 | |||||||||||
| Total operating expenses | 124,433 | 121,557 | 504,938 | 482,878 | |||||||||||
| Income from operations | 38,887 | 13,216 | 117,699 | 9,057 | |||||||||||
| Other expense | |||||||||||||||
| Interest expense | (13,641 | ) | (14,305 | ) | (55,455 | ) | (48,424 | ) | |||||||
| Other income, net | 4,471 | 1,097 | 12,796 | 1,271 | |||||||||||
| Total other expense | (9,170 | ) | (13,208 | ) | (42,659 | ) | (47,153 | ) | |||||||
| Income (loss) before income taxes | 29,717 | 8 | 75,040 | (38,096 | ) | ||||||||||
| Income tax provision (benefit) | 3,353 | 217 | 19,328 | (11,953 | ) | ||||||||||
| Net income (loss) and comprehensive income (loss) | $ | 26,364 | $ | (209 | ) | $ | 55,712 | $ | (26,143 | ) | |||||
| Net income (loss) per share: | |||||||||||||||
| Basic | $ | 0.31 | $ | 0.00 | $ | 0.65 | $ | (0.31 | ) | ||||||
| Diluted | $ | 0.30 | $ | 0.00 | $ | 0.64 | $ | (0.31 | ) | ||||||
| Weighted-average number of shares used in computing net income (loss) per share: | |||||||||||||||
| Basic | 85,975 | 84,718 | 85,564 | 84,442 | |||||||||||
| Diluted | 87,435 | 84,718 | 86,957 | 84,442 | |||||||||||
| HealthEquity, Inc. and subsidiaries Consolidated statements of cash flows (unaudited) | |||||||
| Year ended January 31, | |||||||
| (in thousands) | 2024 | 2023 | |||||
| Cash flows from operating activities: | |||||||
| Net income (loss) | $ | 55,712 | $ | (26,143 | ) | ||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||
| Depreciation and amortization | 153,078 | 161,201 | |||||
| Stock-based compensation | 77,151 | 62,614 | |||||
| Impairment of right-of-use assets | - | - | |||||
| Amortization of debt issuance costs | 2,852 | 3,261 | |||||
| Loss on extinguishment of debt | 1,157 | - | |||||
| Change in fair value of contingent consideration | - | - | |||||
| Gains on equity securities | - | - | |||||
| Other non-cash items | - | 268 | |||||
| Deferred taxes | (13,995 | ) | (17,181 | ) | |||
| Changes in operating assets and liabilities: | |||||||
| Accounts receivable | (8,058 | ) | (9,570 | ) | |||
| Other assets | (32,790 | ) | 4,620 | ||||
| Operating lease right-of-use assets | 10,190 | 8,244 | |||||
| Accrued compensation | 2,951 | (1,282 | ) | ||||
| Accounts payable, accrued liabilities, and other current liabilities | (204 | ) | (26,673 | ) | |||
| Operating lease liabilities, non-current | (11,780 | ) | (7,232 | ) | |||
| Other long-term liabilities | 6,562 | (1,477 | ) | ||||
| Net cash provided by operating activities | 242,826 | 150,650 | |||||
| Cash flows from investing activities: | |||||||
| Business combinations, net of cash acquired | - | - | |||||
| Purchases of software and capitalized software development costs | (41,123 | ) | (45,173 | ) | |||
| Acquisitions of HSA portfolios | (3,257 | ) | (70,583 | ) | |||
| Purchases of property and equipment | (1,694 | ) | (3,371 | ) | |||
| Proceeds from sale of equity securities | - | - | |||||
| Net cash used in investing activities | (46,074 | ) | (119,127 | ) | |||
| Cash flows from financing activities: | |||||||
| Principal payments on long-term debt | (54,375 | ) | (8,750 | ) | |||
| Proceeds from long-term debt | - | - | |||||
| Payment of debt issuance costs | - | - | |||||
| Proceeds from follow-on equity offering, net of payments for offering costs | - | - | |||||
| Settlement of client-held funds obligation, net | 865 | (603 | ) | ||||
| Proceeds from exercise of common stock options | 6,471 | 6,682 | |||||
| Payment of contingent consideration | - | - | |||||
| Net cash provided by (used in) financing activities | (47,039 | ) | (2,671 | ) | |||
| Increase (decrease) in cash and cash equivalents | 149,713 | 28,852 | |||||
| Beginning cash and cash equivalents | 254,266 | 225,414 | |||||
| Ending cash and cash equivalents | $ | 403,979 | $ | 254,266 | |||
| HealthEquity, Inc. and subsidiaries Consolidated statements of cash flows (unaudited) (continued) | ||||||
| Year ended January 31, | ||||||
| (in thousands) | 2024 | 2023 | ||||
| Supplemental cash flow data: | ||||||
| Interest expense paid in cash | $ | 49,560 | $ | 43,570 | ||
| Income tax payments (refunds), net | 35,352 | 1,526 | ||||
| Supplemental disclosures of non-cash investing and financing activities: | ||||||
| Purchases of software and capitalized software development costs included in accounts payable, accrued liabilities, or accrued compensation | 3,145 | 3,595 | ||||
| Purchases of property and equipment included in accounts payable or accrued liabilities | 263 | 69 | ||||
| Acquisitions of HSA portfolios included in accounts payable or accrued liabilities | - | - | ||||
| Decrease (increase) in goodwill due to measurement period adjustments, net | - | (2,309 | ) | |||
| Exercise of common stock options receivable | 429 | 382 | ||||
| Stock-based compensation expense (unaudited) | |||||||||||
| Total stock-based compensation expense included in the consolidated statements of operations and comprehensive income (loss) is as follows: | |||||||||||
| Three months ended January 31, | Year ended January 31, | ||||||||||
| (in thousands) | 2024 | 2023 | 2024 | 2023 | |||||||
| Cost of revenue | $ | 3,240 | $ | 3,540 | $ | 16,462 | $ | 13,591 | |||
| Sales and marketing | 3,419 | 2,685 | 13,182 | 9,821 | |||||||
| Technology and development | 5,793 | 3,440 | 20,891 | 13,828 | |||||||
| General and administrative | 4,760 | 2,639 | 26,616 | 25,374 | |||||||
| Total stock-based compensation expense | $ | 17,212 | $ | 12,304 | $ | 77,151 | $ | 62,614 | |||
| Total Accounts (unaudited) | ||||||
| (in thousands, except percentages) | January 31, 2024 | January 31, 2023 | % Change | |||
| HSAs | 8,692 | 7,984 | 9 | % | ||
| New HSAs from sales - Quarter-to-date | 497 | 445 | 12 | % | ||
| New HSAs from sales - Year-to-date | 949 | 971 | (2) | % | ||
| New HSAs from acquisitions - Year-to-date | - | 90 | (100) | % | ||
| HSAs with investments | 610 | 541 | 13 | % | ||
| CDBs | 7,006 | 6,933 | 1 | % | ||
| Total Accounts | 15,698 | 14,917 | 5 | % | ||
| Average Total Accounts - Quarter-to-date | 15,318 | 14,677 | 4 | % | ||
| Average Total Accounts - Year-to-date | 15,105 | 14,531 | 4 | % | ||
| HSA assets (unaudited) | ||||||||
| (in millions, except percentages) | January 31, 2024 | January 31, 2023 | % Change | |||||
| HSA cash | $ | 15,006 | $ | 14,199 | 6 | % | ||
| HSA investments | 10,208 | 7,947 | 28 | % | ||||
| Total HSA Assets | 25,214 | 22,146 | 14 | % | ||||
| Average daily HSA cash - Quarter-to-date | 14,210 | 13,375 | 6 | % | ||||
| Average daily HSA cash - Year-to-date | 14,071 | 13,049 | 8 | % | ||||
The following table summarizes the amount of HSA cash held by our Depository Partners and insurance company partners that is expected to reprice by fiscal year and the respective average annualized yield currently earned on that HSA cash as of January 31, 2024:
| Year ending January 31, (in billions, except percentages) | HSA cash expected to reprice | Average annualized yield | |||
| 2025 | $ | 2.1 | 3.6 | % | |
| 2026 | 3.5 | 1.6 | % | ||
| 2027 | 3.2 | 1.6 | % | ||
| 2028 | 1.9 | 3.8 | % | ||
| Thereafter | 3.6 | 3.5 | % | ||
| Total (1) | $ | 14.3 | 2.7 | % | |
(1) Excludes $0.7 billion of HSA cash held in floating-rate contracts as of January 31, 2024. BenefitWallet HSA Assets and any subsequent growth in HSA cash are also excluded.
| Client-held funds (unaudited) | ||||||||
| (in millions, except percentages) | January 31, 2024 | January 31, 2023 | % Change | |||||
| Client-held funds | $ | 842 | $ | 901 | (7) | % | ||
| Average daily Client-held funds - Quarter-to-date | 791 | 809 | (2) | % | ||||
| Average daily Client-held funds - Year-to-date | 845 | 827 | 2 | % | ||||
| Net income (loss) reconciliation to Adjusted EBITDA (unaudited) | |||||||||||||||
| Three months ended January 31, | Year ended January 31, | ||||||||||||||
| (in thousands) | 2024 | 2023 | 2024 | 2023 | |||||||||||
| Net income (loss) | $ | 26,364 | $ | (209 | ) | $ | 55,712 | $ | (26,143 | ) | |||||
| Interest income | (4,343 | ) | (1,179 | ) | (12,138 | ) | (1,763 | ) | |||||||
| Interest expense | 13,641 | 14,305 | 55,455 | 48,424 | |||||||||||
| Income tax provision (benefit) | 3,353 | 217 | 19,328 | (11,953 | ) | ||||||||||
| Depreciation and amortization | 14,693 | 17,309 | 60,315 | 66,615 | |||||||||||
| Amortization of acquired intangible assets | 23,218 | 23,166 | 92,763 | 94,586 | |||||||||||
| Stock-based compensation expense | 17,212 | 12,304 | 77,151 | 62,614 | |||||||||||
| Merger integration expenses | 2,278 | 5,110 | 10,435 | 28,596 | |||||||||||
| Acquisition costs | - | - | - | 53 | |||||||||||
| Amortization of incremental costs to obtain a contract | 1,402 | 1,137 | 5,435 | 4,393 | |||||||||||
| Costs associated with unused office space | 927 | 1,170 | 4,179 | 4,958 | |||||||||||
| Other | 84 | 278 | 538 | 1,968 | |||||||||||
| Adjusted EBITDA | $ | 98,829 | $ | 73,608 | $ | 369,173 | $ | 272,348 | |||||||
| Reconciliation of net income outlook to Adjusted EBITDA outlook (unaudited) | |
| Outlook for the year ending | |
| (in millions) | January 31, 2025 |
| Net income | $73 - 88 |
| Interest income | (13) |
| Interest expense | 63 |
| Income tax provision | 29 - 34 |
| Depreciation and amortization | 52 |
| Amortization of acquired intangible assets | 112 |
| Stock-based compensation expense | 98 |
| Merger integration expenses | 13 |
| Amortization of incremental costs to obtain a contract | 6 |
| Costs associated with unused office space | 4 |
| Other expense | 1 |
| Adjusted EBITDA | $438 - 458 |
| Reconciliation of net income (loss) to non-GAAP net income (unaudited) | |||||||||||||
| Three months ended January 31, | Year ended January 31, | ||||||||||||
| (in thousands, except per share data) | 2024 | 2023 | 2024 | 2023 | |||||||||
| Net income (loss) | $ | 26,364 | $ | (209 | ) | $ | 55,712 | $ | (26,143 | ) | |||
| Income tax provision (benefit) | 3,353 | 217 | 19,328 | (11,953 | ) | ||||||||
| Income (loss) before income taxes - GAAP | 29,717 | 8 | 75,040 | (38,096 | ) | ||||||||
| Non-GAAP adjustments: | |||||||||||||
| Amortization of acquired intangible assets | 23,218 | 23,166 | 92,763 | 94,586 | |||||||||
| Stock-based compensation expense | 17,212 | 12,304 | 77,151 | 62,614 | |||||||||
| Merger integration expenses | 2,278 | 5,110 | 10,435 | 28,596 | |||||||||
| Acquisition costs | - | - | - | 53 | |||||||||
| Costs associated with unused office space | 927 | 1,170 | 4,179 | 4,958 | |||||||||
| Loss on extinguishment of debt | - | - | 1,157 | - | |||||||||
| Total adjustments to income (loss) before income taxes - GAAP | 43,635 | 41,750 | 185,685 | 190,807 | |||||||||
| Income before income taxes - Non-GAAP | 73,352 | 41,758 | 260,725 | 152,711 | |||||||||
| Income tax provision - Non-GAAP (1) | 18,337 | 10,440 | 65,180 | 38,178 | |||||||||
| Non-GAAP net income | 55,015 | 31,318 | 195,545 | 114,533 | |||||||||
| Diluted weighted-average shares | 87,435 | 84,718 | 86,957 | 84,442 | |||||||||
| GAAP net income (loss) per diluted share | $ | 0.30 | $ | 0.00 | $ | 0.64 | $ | (0.31 | ) | ||||
| Non-GAAP net income per diluted share | $ | 0.63 | $ | 0.37 | $ | 2.25 | $ | 1.36 | |||||
(1) The Company utilizes a normalized non-GAAP tax rate to provide better consistency across the interim reporting periods within a given fiscal year by eliminating the effects of non-recurring and period-specific items, which can vary in size and frequency, and which are not necessarily reflective of the Company's longer-term operations. The normalized non-GAAP tax rate applied to each period presented was 25%. The Company may adjust its non-GAAP tax rate as additional information becomes available and in conjunction with any other significant events occurring that may materially affect this rate, such as merger and acquisition activity, changes in business outlook, or other changes in expectations regarding tax regulations.
| Reconciliation of net income outlook to non-GAAP net income outlook (unaudited) | |
| Outlook for the year ending | |
| (in millions, except per share data) | January 31, 2025 |
| Net income | $73 - 88 |
| Income tax provision | 29 - 34 |
| Income before income taxes - GAAP | 102 - 122 |
| Non-GAAP adjustments: | |
| Amortization of acquired intangible assets | 112 |
| Stock-based compensation expense | 98 |
| Merger integration expenses | 13 |
| Costs associated with unused office space | 4 |
| Total adjustments to income before income taxes - GAAP | 227 |
| Income before income taxes - Non-GAAP | 329 - 349 |
| Income tax provision - Non-GAAP (1) | 82 - 87 |
| Non-GAAP net income | $247 - 262 |
| Diluted weighted-average shares | 89 |
| GAAP net income per diluted share (2) | $0.83 - 0.99 |
| Non-GAAP net income per diluted share (2) | $2.79 - 2.96 |
(1) The Company utilizes a normalized non-GAAP tax rate to provide better consistency across the interim reporting periods within a given fiscal year by eliminating the effects of non-recurring and period-specific items, which can vary in size and frequency, and which are not necessarily reflective of the Company's longer-term operations. The normalized non-GAAP tax rate applied to each period presented was 25%. The Company may adjust its non-GAAP tax rate as additional information becomes available and in conjunction with any other significant events occurring that may materially affect this rate, such as merger and acquisition activity, changes in business outlook, or other changes in expectations regarding tax regulations.
(2) GAAP and Non-GAAP net income per diluted share may not calculate due to rounding.
| Certain terms | |
| Term | Definition |
| HSA | A financial account through which consumers spend and save long-term for healthcare on a tax-advantaged basis. |
| CDB | Consumer-directed benefits offered by employers, including flexible spending and health reimbursement arrangements ("FSAs" and "HRAs"), Consolidated Omnibus Budget Reconciliation Act ("COBRA") administration, commuter and other benefits. |
| HSA member | Consumers with HSAs that we serve. |
| Total HSA Assets | HSA members' custodial cash assets held by our federally insured depository partners and our insurance company partners. Total HSA Assets also includes HSA members' investments in mutual funds through our custodial investment fund partner. |
| Client | Our employer clients. |
| Total Accounts | The sum of HSAs and CDBs on our platforms. |
| Client-held funds | Deposits held on behalf of our Clients to facilitate administration of our CDBs. |
| Network Partner | Our health plan partners, benefits administrators, and retirement plan recordkeepers. |
| Adjusted EBITDA | Earnings before interest, taxes, depreciation and amortization, amortization of acquired intangible assets, stock-based compensation expense, merger integration expenses, acquisition costs, gains and losses on equity securities, amortization of incremental costs to obtain a contract, costs associated with unused office space, and certain other non-operating items. |
| Non-GAAP net income | Calculated by adding back to GAAP net income (loss) before income taxes the following items: amortization of acquired intangible assets, stock-based compensation expense, merger integration expenses, acquisition costs, gains and losses on equity securities, costs associated with unused office space, and losses on extinguishment of debt, and subtracting a non-GAAP tax provision using a normalized non-GAAP tax rate. |
| Non-GAAP net income per diluted share | Calculated by dividing non-GAAP net income by diluted weighted-average shares outstanding. |
