HQY
$59.23
Healthequity
$.22
.37%
Earnings Details
Quarter January 2022
Tuesday, March 22, 2022 4:01:00 PM
Tweet Share Watch
Summary

Healthequity Misses

Healthequity (HQY) reported Quarter January 2022 earnings of $0.22 per share on revenue of $203.3 million. The consensus earnings estimate was $0.22 per share on revenue of $199.8 million. The Earnings Whisper number was $0.25 per share. Revenue grew 8.0% on a year-over-year basis.

The company said it expects fiscal year non-GAAP earnings of $1.21 to $1.30 per share and now expects revenue of $820.0 million to $830.0 million. The company's previous guidance was revenue of $815.0 million to $830.0 million and the current consensus earnings estimate is $1.40 per share on revenue of $812.12 million for the year ending January 31, 2023.

HealthEquity Inc is a technology-enabled services platform that empowers consumers to make healthcare saving and spending decisions.

Results
Reported Earnings
$0.22
Earnings Whisper
$0.25
Consensus Estimate
$0.22
Reported Revenue
$203.3 Mil
Revenue Estimate
$199.8 Mil
Growth
Earnings Growth
Revenue Growth
Power Rating
Grade
Earnings Release

HealthEquity Reports Fiscal Year and Fourth Quarter Ended January 31, 2022 Financial Results

Highlights of the fiscal year include:

  • Revenue of $756.6 million, an increase of 3% compared to $733.6 million in FY21.
  • Net loss of $44.3 million, compared to net income of $8.8 million in FY21, with non-GAAP net income of $110.2 million, compared to $127.6 million in FY21.
  • Net loss per diluted share of $0.53, compared to net income per diluted share of $0.12 in FY21, with non-GAAP net income per diluted share of $1.33, compared to $1.69 in FY21.
  • Adjusted EBITDA of $236.0 million, a decrease of 2% compared to $240.8 million in FY21.
  • 7.2 million HSAs, an increase of 25% compared to FY21.
  • Total HSA Assets of $19.6 billion, an increase of 37% compared to FY21.
  • 14.4 million Total Accounts, including both HSAs and complementary CDBs, an increase of 12% compared to FY21.
  • The Company sold 5,750,000 shares of common stock, yielding net proceeds of $456.6 million.
  • The Company closed its acquisitions of Luum, the Fifth Third Bank HSA portfolio, and Further.
  • The Company issued $600 million aggregate principal amount of 4.50% Senior Notes due 2029 and refinanced its credit facility.

Highlights of the fourth quarter include:

  • Revenue of $203.3 million, an increase of 8% compared to $188.2 million in Q4 FY21.
  • Net loss of $32.8 million, compared to net income of $5.4 million in Q4 FY21, with non-GAAP net income of $17.0 million, compared to $34.6 million in Q4 FY21.
  • Net loss per diluted share of $0.39, compared to net income per diluted share of $0.07 in Q4 FY21, with non-GAAP net income per diluted share of $0.20, compared to $0.44 in Q4 FY21.
  • Adjusted EBITDA of $50.4 million, a decrease of 11% compared to $56.6 million in Q4 FY21.
  • The Company closed its acquisition of Further on November 1, 2021.
  • The Company agreed to purchase the HealthSavings HSA portfolio, which closed on March 2, 2022.

DRAPER, Utah, March 22, 2022 (GLOBE NEWSWIRE) -- HealthEquity, Inc. (NASDAQ: HQY) ("HealthEquity" or the "Company"), the nation's largest health savings account non-bank custodian, today announced financial results for its fourth quarter and fiscal year ended January 31, 2022.

“The HealthEquity team closed out the fiscal 2022 year strong with $203 million in fourth quarter revenue, the highest revenue quarter in our history,” said Jon Kessler, President and CEO of HealthEquity. “With record HSA and asset growth in fiscal 2022, pandemic headwinds beginning to subside, and the emergence of potential tailwinds, we believe we are well-positioned for continued growth in fiscal 2023.”

Fiscal year financial results

Revenue for the fiscal year ended January 31, 2022 was $756.6 million, an increase of 3% compared to $733.6 million for the fiscal year ended January 31, 2021. Revenue this year included: service revenue of $426.9 million, custodial revenue of $202.8 million, and interchange revenue of $126.8 million.

HealthEquity reported a net loss of $44.3 million, or $0.53 per diluted share, and non-GAAP net income of $110.2 million, or $1.33 per diluted share, for the fiscal year ended January 31, 2022. The Company reported net income of $8.8 million, or $0.12 per diluted share, and non-GAAP net income of $127.6 million, or $1.69 per diluted share, for the fiscal year ended January 31, 2021.

Adjusted EBITDA was $236.0 million for the fiscal year ended January 31, 2022, a decrease of 2% compared to $240.8 million for the fiscal year ended January 31, 2021. Adjusted EBITDA was 31% of revenue, compared to 33% for the fiscal year ended January 31, 2021.

As of January 31, 2022, HealthEquity had $225.4 million of cash and cash equivalents and $930.8 million of outstanding debt, net of issuance costs. This compares to $328.8 million in cash and cash equivalents and $986.7 million of outstanding debt as of January 31, 2021.

Fourth quarter financial results

Revenue for the fourth quarter ended January 31, 2022 was $203.3 million, an increase of 8% compared to $188.2 million for the fourth quarter ended January 31, 2021. Revenue this quarter included: service revenue of $112.5 million, custodial revenue of $58.1 million, and interchange revenue of $32.8 million.

HealthEquity reported a net loss of $32.8 million, or $0.39 per diluted share, and non-GAAP net income of $17.0 million, or $0.20 per diluted share, for the fourth quarter ended January 31, 2022. The Company reported net income of $5.4 million, or $0.07 per diluted share, and non-GAAP net income of $34.6 million, or $0.44 per diluted share, for the fourth quarter ended January 31, 2021.

Adjusted EBITDA was $50.4 million for the fourth quarter ended January 31, 2022, a decrease of 11% compared to $56.6 million for the fourth quarter ended January 31, 2021. Adjusted EBITDA was 25% of revenue, compared to 30% for the fourth quarter ended January 31, 2021.

Account and asset metrics

HSAs as of January 31, 2022 were approximately 7.2 million, an increase of 25% year over year, including 455,000 HSAs with investments, an increase of 37% year over year. Total Accounts as of January 31, 2022 were 14.4 million, including 7.2 million other consumer-directed benefits ("CDBs").

Total HSA Assets as of January 31, 2022 were $19.6 billion, an increase of 37% year over year. Total HSA Assets included $12.9 billion of HSA cash and $6.7 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 $0.9 billion as of January 31, 2022.

HealthSavings HSA portfolio acquisition

On December 4, 2021, we signed an agreement to acquire the Health Savings Administrators, L.L.C. (“HealthSavings”) HSA portfolio, which consisted of $1.3 billion of HSA Assets held in approximately 87,000 HSAs in exchange for a purchase price of $60 million. This acquisition closed on March 2, 2022.

WageWorks integration

HealthEquity completed its acquisition of WageWorks on August 30, 2019. As of January 31, 2022, the Company has substantially completed the integration of WageWorks and achieved approximately $80 million in annualized ongoing net synergies.

Business outlook

For the fiscal year ending January 31, 2023, management expects revenues of $820 million to $830 million. Its outlook for net loss is between $61 million and $53 million, resulting in net loss of $0.73 to $0.63 per diluted share. Its outlook for non-GAAP net income, calculated using the method described below, is between $102 million and $110 million, resulting in non-GAAP net income per diluted share of $1.21 to $1.30 (based on an estimated 84 million weighted-average shares outstanding). Management expects Adjusted EBITDA of $245 million to $255 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 22, 2022 to discuss the fiscal 2022 fourth quarter and year-end results. The conference call will be accessible by dialing 844-791-6252, or 661-378-9636 for international callers, and referencing conference ID 4530548. A live audio webcast of the call will also 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 adjusted 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, costs associated with unused office space, and other certain 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, and losses on extinguishment of debt, costs associated with unused office space, 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. We have changed the definitions of Adjusted EBITDA and non-GAAP net income to exclude costs associated with unused office space to reflect that a majority of our work force is now permanently working remotely. 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 consumer-directed benefits for our more than 14 million accounts in partnership with employers, benefits advisors, and health and retirement plan providers who share our mission to connect health and wealth 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:

  • the impact of the ongoing COVID-19 pandemic on the Company, its operations and its financial results;
  • our ability to realize the anticipated financial and other benefits from combining the operations of WageWorks and Further with our business in an efficient and effective manner;
  • our ability to integrate the Further business successfully;
  • 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 health savings accounts and other consumer-directed 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;
  • recent and 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 and communications systems and successfully manage our growth;
  • our ability to protect our brand and other intellectual property rights; 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 most recent Annual Report on Form 10-K 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
801-727-1209
rputnam@healthequity.com



HealthEquity, Inc. and its subsidiaries

Consolidated balance sheets (unaudited)

 
(in thousands, except par value)January 31, 2022 January 31, 2021
Assets   
Current assets   
Cash and cash equivalents$225,414 $328,803
Accounts receivable, net of allowance for doubtful accounts of $6,228 and $4,239 as of January 31, 2022 and 2021, respectively 87,428  72,767
Other current assets 38,495  58,607
Total current assets 351,337  460,177
Property and equipment, net 23,372  29,106
Operating lease right-of-use assets 63,613  89,508
Intangible assets, net 973,137  767,003
Goodwill 1,645,836  1,327,193
Other assets 49,807  37,420
Total assets$3,107,102 $2,710,407
Liabilities and stockholders’ equity   
Current liabilities   
Accounts payable$27,541 $1,614
Accrued compensation 47,136  50,670
Accrued liabilities 57,589  75,880
Current portion of long-term debt 8,750  62,500
Operating lease liabilities 12,171  14,037
Total current liabilities 153,187  204,701
Long-term liabilities   
Long-term debt, net of issuance costs 922,077  924,217
Operating lease liabilities, non-current 65,232  74,224
Other long-term liabilities 14,185  8,808
Deferred tax liability 99,846  119,729
Total long-term liabilities 1,101,340  1,126,978
Total liabilities 1,254,527  1,331,679
Commitments and contingencies   
Stockholders’ equity   
Preferred stock, $0.0001 par value, 100,000 shares authorized, no shares issued and outstanding as of January 31, 2022 and 2021   
Common stock, $0.0001 par value, 900,000 shares authorized, 83,780 and 77,168 shares issued and outstanding as of January 31, 2022 and 2021, respectively 8  8
Additional paid-in capital 1,676,508  1,158,372
Accumulated earnings 176,059  220,348
Total stockholders’ equity 1,852,575  1,378,728
Total liabilities and stockholders’ equity$3,107,102 $2,710,407



HealthEquity, Inc. and its 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) 2022   2021   2022   2021 
Revenue       
Service revenue$112,461  $111,328  $426,910  $430,966 
Custodial revenue 58,057   48,581   202,817   190,933 
Interchange revenue 32,779   28,260   126,829   111,671 
Total revenue 203,297   188,169   756,556   733,570 
Cost of revenue       
Service costs 86,119   78,019   290,302   280,214 
Custodial costs 6,300   4,769   21,867   19,574 
Interchange costs 5,579   4,463   20,681   18,448 
Total cost of revenue 97,998   87,251   332,850   318,236 
Gross profit 105,299   100,918   423,706   415,334 
Operating expenses       
Sales and marketing 16,317   13,462   58,605   49,964 
Technology and development 45,927   32,319   157,364   124,809 
General and administrative 20,876   22,903   84,379   84,493 
Amortization of acquired intangible assets 23,046   19,159   82,791   76,064 
Merger integration 26,383   14,662   64,805   45,990 
Total operating expenses 132,549   102,505   447,944   381,320 
Income (loss) from operations (27,250)  (1,587)  (24,238)  34,014 
Other income (expense)       
Interest expense (10,748)  (6,771)  (36,572)  (34,881)
Other income (expense), net (5,767)  7,016   (5,931)  5,007 
Total other income (expense) (16,515)  245   (42,503)  (29,874)
Income (loss) before income taxes (43,765)  (1,342)  (66,741)  4,140 
Income tax benefit (10,947)  (6,709)  (22,452)  (4,694)
Net income (loss) and comprehensive income (loss)$(32,818) $5,367  $(44,289) $8,834 
Net income (loss) per share:       
Basic$(0.39) $0.07  $(0.53) $0.12 
Diluted$(0.39) $0.07  $(0.53) $0.12 
Weighted-average number of shares used in computing net income (loss) per share:       
Basic 83,708   76,846   83,133   74,235 
Diluted 83,708   78,559   83,133   75,679 



HealthEquity, Inc. and its subsidiaries

Consolidated statements of cash flows (unaudited)

 Year ended January 31,
 
(in thousands) 2022   2021   2020 
Cash flows from operating activities:     
Net income (loss)$(44,289) $8,834  $39,664 
Adjustments to reconcile net income (loss) to net cash provided by operating activities:     
Depreciation and amortization 137,188   115,904   55,352 
Stock-based compensation 52,750   42,863   39,844 
Impairment of right-of-use assets 11,246       
Amortization of debt issuance costs 4,448   5,102   2,711 
Loss on extinguishment of debt 4,049       
Change in fair value of contingent consideration (2,147)      
Gains on equity securities (1,677)     (27,570)
Other non-cash items 1,232   1,753   728 
Deferred taxes (23,430)  (5,132)  3,665 
Changes in operating assets and liabilities:     
Accounts receivable (11,204)  (413)  (4,029)
Other assets 7,464   (24,839)  (12,577)
Operating lease right-of-use assets 15,235   11,150   6,218 
Accrued compensation (3,657)  771   4,550 
Accounts payable, accrued liabilities, and other current liabilities (2,178)  30,422   1,920 
Operating lease liabilities, non-current (9,412)  (10,803)  (5,383)
Other long-term liabilities 5,377   6,007   (83)
Net cash provided by operating activities 140,995   181,619   105,010 
Cash flows from investing activities:     
Acquisitions, net of cash acquired (504,533)     (1,644,575)
Purchases of software and capitalized software development costs (62,708)  (51,500)  (25,654)
Acquisition of intangible member assets (65,465)  (32,371)  (9,134)
Purchases of property and equipment (8,908)  (13,093)  (7,286)
Purchases of equity securities       (53,845)
Proceeds from sale of equity securities 2,367       
Net cash used in investing activities (639,247)  (96,964)  (1,740,494)
Cash flows from financing activities:     
Principal payments on long-term debt (1,003,125)  (239,063)  (7,813)
Proceeds from long-term debt 950,000      1,250,000 
Payment of debt issuance costs (11,920)     (30,504)
Proceeds from follow-on equity offering, net of payments for offering costs 456,640   286,779   458,495 
Settlement of client-held funds obligation, net (486)  (3,862)  (215,790)
Proceeds from exercise of common stock options 9,754   8,568   11,347 
Payment of contingent consideration (6,000)      
Net cash provided by financing activities 394,863   52,422   1,465,735 
Increase (decrease) in cash and cash equivalents (103,389)  137,077   (169,749)
Beginning cash and cash equivalents 328,803   191,726   361,475 
Ending cash and cash equivalents$225,414  $328,803  $191,726 



HealthEquity, Inc. and its subsidiaries

Consolidated statements of cash flows (unaudited) (continued)

 Year ended January 31,
(in thousands) 2022   2021   2020
      
Supplemental cash flow data:     
Interest expense paid in cash$16,107  $27,686  $21,806
Income tax payments (refunds), net (5,632)  (6,022)  9,277
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 4,640   1,930   1,742
Purchases of property and equipment included in accounts payable or accrued liabilities 1,414   160   487
Purchases of intangible member assets included in accounts payable or accrued liabilities 1,692      
Decrease in goodwill due to measurement period adjustments, net 19   5,438   
Exercise of common stock options receivable 470   1,478   
Equity-based acquisition consideration       3,776

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) 2022  2021  2022  2021
Cost of revenue$2,711 $2,259 $11,258 $7,996
Sales and marketing 1,324  2,176  7,001  6,986
Technology and development 2,968  2,721  13,132  10,772
General and administrative 4,047  5,394  21,359  17,109
Other expense, net     342  
Total stock-based compensation expense$11,050 $12,550 $53,092 $42,863


Total Accounts (unaudited)

(in thousands, except percentages)January 31, 2022 January 31, 2021 % Change
HSAs7,207 5,782 25%
New HSAs from sales - Quarter-to-date472 370 28%
New HSAs from sales - Year-to-date918 687 34%
New HSAs from acquisitions - Year-to-date740  n/a 
HSAs with investments455 333 37%
CDBs7,192 7,028 2%
Total Accounts14,399 12,810 12%
Average Total Accounts - Quarter-to-date14,326 12,659 13%
Average Total Accounts - Year-to-date13,450 12,604 7%


HSA assets (unaudited)

(in millions, except percentages)January 31, 2022
 January 31, 2021
 % Change 
HSA cash with yield (1)$12,934 $9,875 31%
HSA cash without yield (2) 9  244 (96)%
Total HSA cash 12,943  10,119 28%
HSA investments with yield (1) 6,668  4,078 64%
HSA investments without yield (2) 7  138 (95)%
Total HSA investments 6,675  4,216 58%
Total HSA Assets 19,618  14,335 37%
Average daily HSA cash with yield - Year-to-date 10,465  8,599 22%
Average daily HSA cash with yield - Quarter-to-date$12,084 $9,060 33%

(1)  HSA Assets that generate custodial revenue.

(2)  HSA Assets that do not generate custodial revenue.



Client-held funds (unaudited)

(in millions, except percentages)January 31, 2022 January 31, 2021 % Change 
Client-held funds (1)$897 $986 (9)%
Average daily Client-held funds - Year-to-date (1) 842  847 (1)%
Average daily Client-held funds - Quarter-to-date (1) 822  848 (3)%

(1)  Client-held funds that generate custodial revenue.



Net income (loss) reconciliation to Adjusted EBITDA (unaudited)

 Three months ended January 31,
  Year ended January 31,
 
(in thousands) 2022   2021   2022   2021 
Net income (loss)$(32,818) $5,367  $(44,289) $8,834 
Interest income (82)  (195)  (1,501)  (1,045)
Interest expense 10,748   6,771   36,572   34,881 
Income tax benefit (10,947)  (6,709)  (22,452)  (4,694)
Depreciation and amortization 15,778   11,259   54,397   39,839 
Amortization of acquired intangible assets 23,046   19,159   82,791   76,064 
Stock-based compensation expense 11,050   12,550   52,750   42,863 
Merger integration expenses 26,383   14,662   64,805   45,990 
Acquisition costs (1) 5,915   1,039   10,832   1,118 
Gain on equity securities (15)     (1,692)   
Other (2) 1,381   (7,257)  3,802   (3,055)
Adjusted EBITDA$50,439  $56,646  $236,015  $240,795 

(1)  For the fiscal year ended January 31, 2022, acquisition costs included $0.3 million of stock-based compensation expense.

(2)  For the fiscal year ended January 31, 2022, Other consisted of amortization of incremental costs to obtain a contract of $4.3 million, partially offset by other income, net, of $0.5 million. For the fiscal year ended January 31, 2021, Other consisted of amortization of incremental costs to obtain a contract of $2.0 million, offset by other income of $5.1 million.



Reconciliation of net loss outlook to Adjusted EBITDA outlook (unaudited)

 Outlook for the year ending
(in millions)January 31, 2023
Net loss$(61) - (53)
Interest income(2)
Interest expense42
Income tax benefit(20) - (18)
Depreciation and amortization64
Amortization of acquired intangible assets102
Stock-based compensation expense79
Merger integration expenses31
Costs associated with unused office space5
Other5
Adjusted EBITDA$245 - 255



Reconciliation of net loss to non-GAAP net income (unaudited)

 Three months ended
  Year ended
  Outlook for the year ending
(in millions, except per share data)January 31, 2022
  January 31, 2022
  January 31, 2023
Net loss$(33) $(44) $(61) - (53)
Income tax benefit (11)  (23) (20) - (18)
Loss before income taxes - GAAP (44)  (67) (81) - (71)
Non-GAAP adjustments:     
Amortization of acquired intangible assets 23   83  102
Stock-based compensation expense 11   53  79
Merger integration expenses 27   65  31
Acquisition costs 6   11  
Gain on equity securities    (2) 
Loss on extinguishment of debt    4  
Costs associated with unused office space      5
Total adjustments to loss before income taxes - GAAP 67   214  217
Income before income taxes - Non-GAAP 23   147  136 - 146
Income tax provision - Non-GAAP (1) 6   37  34 - 36
Non-GAAP net income 17   110  102 - 110
      
Diluted weighted-average shares 84   83  84
Non-GAAP net income per diluted share (2)$0.20  $1.33  $1.21 - 1.30

(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 occur 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)  Non-GAAP net income per diluted share may not calculate due to rounding of non-GAAP net income and diluted weighted-average shares.



Certain terms

TermDefinition
HSAA financial account through which consumers spend and save long-term for healthcare on a tax-advantaged basis.
CDBConsumer-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 memberConsumers with HSAs that we serve.
Total HSA AssetsHSA members' deposits with our federally insured custodial depository partners and custodial cash placed in annuity contracts with our insurance company partners. Total HSA Assets also includes HSA members' investments in mutual funds through our custodial investment fund partner.
ClientOur employer clients.
Total AccountsThe sum of HSAs and CDBs on our platforms.
Client-held fundsDeposits held on behalf of our Clients to facilitate administration of our CDBs.
Network PartnerOur health plan partners, benefits administrators, and retirement plan recordkeepers.
Adjusted EBITDAAdjusted 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, costs associated with unused office space, and other certain non-operating items.
Non-GAAP net incomeCalculated 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, and losses on extinguishment of debt, costs associated with unused office space, and subtracting a non-GAAP tax provision using a normalized non-GAAP tax rate.
Non-GAAP net income per diluted shareCalculated by dividing non-GAAP net income by diluted weighted-average shares outstanding.


Primary Logo

Source: HealthEquity, Inc.