0001558370-17-001236.txt : 20170301 0001558370-17-001236.hdr.sgml : 20170301 20170301160123 ACCESSION NUMBER: 0001558370-17-001236 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20170301 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20170301 DATE AS OF CHANGE: 20170301 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Teladoc, Inc. CENTRAL INDEX KEY: 0001477449 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-OFFICES & CLINICS OF DOCTORS OF MEDICINE [8011] IRS NUMBER: 043705970 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-37477 FILM NUMBER: 17654019 BUSINESS ADDRESS: STREET 1: 2 MANHATTANVILLE ROAD STREET 2: SUITE 203 CITY: PURCHASE STATE: NY ZIP: 10577 BUSINESS PHONE: 2036352002 MAIL ADDRESS: STREET 1: 2 MANHATTANVILLE ROAD STREET 2: SUITE 203 CITY: PURCHASE STATE: NY ZIP: 10577 8-K 1 tdoc_currentfolio8k.htm 8-K tdoc_Current folio_8K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, District of Columbia 20549

 


 

FORM 8-K

 


 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(D) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of report (Date of earliest event reported): March 1, 2017

 


 

Teladoc, Inc.

(Exact Name of Registrant as Specified in its Charter)

 


 

 

 

 

 

 

Delaware

    

001-37477

    

04-3705970

(State or Other Jurisdiction
of Incorporation)

 

(Commission
File Number)

 

(IRS Employer
Identification No.)

 

2 Manhattanville Road, Suite 203

 

 

Purchase, New York

 

10577

(Address of Principal Executive Offices)

 

(Zip Code)

 

(203) 635-2002

(Registrant’s telephone number, including area code)

 

Not applicable

(Former Name or Former Address, if Changed Since Last Report)

 


 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

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

 

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

 

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

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)).

 

 

 

 


 

 

Item 2.02.Results of Operations and Financial Condition.

 

On March 1, 2017, Teladoc, Inc. (the “Company”) issued a press release relating to its financial results for the full year and fourth quarter of 2016. A copy of the press release, which is incorporated by reference herein, is attached hereto as Exhibit 99.1.

 

The foregoing information (including the exhibit set forth in Item 9.01 hereto) is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as expressly set forth by specific reference in such filing.

 

Item 9.01.Financial Statements and Exhibits.

 

(d)Exhibits.

 

 

 

 

Exhibit No.

 

Description

99.1*

 

Teladoc, Inc. press release, dated March 1, 2017

 

      * Furnished herewith.

2


 

 

SIGNATURE

 

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

 

 

TELADOC, INC.

 

 

 

 Date: March 1, 2017

 

 

 

By:

/s/ Adam C. Vandervoort

 

 

 

 

Name:

Adam C. Vandervoort

 

 

 

 

Title:

Chief Legal Officer and Secretary

 

3


 

 

 

INDEX TO EXHIBITS

 

ove

 

 

Exhibit No.

 

Description

99.1*

 

Teladoc, Inc. press release, dated March 1, 2017

 

      * Furnished herewith.

4


EX-99.1 2 tdoc_ex991.htm EX-99.1 tdoc_EX_99_1

Exhibit 99.1

 

Picture 1

 

Teladoc Announces Full-Year and Fourth Quarter 2016 Results

 

2016 Revenue of $123.2 million, growth of 59%; 4Q 2016 Revenue of $37.4 million, growth of 65%

 

Total Membership of 17.5 million, growth of 43%

 

2016 Visits of 952,081, growth of 65%; 4Q 2016 Visits of 310,467, growth of 68%

 

LEWISVILLE, Texas (March 1, 2017) — Teladoc, Inc. (NYSE: TDOC), the undisputed leader in telehealth, providing access to care for millions, today announced results for the full-year and fourth-quarter ended December 31, 2016.

 

“In 2016, we executed on our key financial and strategic objectives, while strengthening our product portfolio to drive further consumer engagement and the overall inflection point in telehealth adoption,” said Jason Gorevic, chief executive officer of Teladoc. “Looking to 2017, we remain focused on our long-term growth levers, which will deliver continued progress towards our previously stated 2017 financial targets.”

 

Financial Performance for the Fourth Quarter and Full-Year Ended December 31, 2016

 

All comparisons are to the fourth quarter and full-year ended December 31, 2015.

 

·

Total revenue was $37.4 million for fourth quarter 2016, an increase of 65%. Full-year 2016 revenue was $123.2 million, an increase of 59%.

o

Revenue from Subscription Access Fees was $30.4 million for fourth quarter 2016, an increase of 69%. For the full-year 2016, revenue from Subscription Access Fees was $100.5 million, an increase of 59%.

o

Revenue from Visit Fees was $7.0 million for fourth quarter 2016, an increase of 50%. For the full-year 2016, revenue from Visit Fees was $22.7 million, an increase of 61%.

·

Total membership was 17.5 million, an increase of 43%.

·

Total visits recorded was 310,467 visits for fourth quarter 2016, an increase of 68%. Full-year 2016 total visits recorded was 952,081, an increase of 65%.

o

Paid visits as a percentage of total visits was 59% in the fourth quarter 2016 compared to 64%. For the full-year 2016, paid visits as a percentage of total visits was 61% compared to 64%.

·

Gross margin was 73.2% for fourth quarter 2016  compared to 71.4%. Full-year 2016 gross margin was 74.0% compared to 72.8%.

·

Adjusted EBITDA improved to a loss of $8.0 million for fourth quarter 2016, compared to a loss of $11.8 million. For the full-year 2016, Adjusted EBITDA improved to a loss of $39.7 million, compared to a loss of $47.3 million.

·

EBITDA improved to a loss of $10.6 million for fourth quarter 2016, compared to an EBITDA loss of $12.8 million. For the full-year 2016, EBITDA loss was $62.8 million compared to $50.9 million. EBITDA loss for the full-year 2016 included previously disclosed non-recurring, primarily non-cash charges of $15.4 million incurred during the second and third quarter of 2016.

·

Net loss was $14.3 million for fourth quarter 2016, compared to $15.0 million. For the full-year 2016, net loss was $74.2 million compared to $58.0 million. Net loss in the full-year 2016 includes the previously mentioned non-recurring, primarily non-cash charges. 

·

Net loss per basic and diluted share was $0.31 for fourth quarter 2016, compared to a net loss per share of $0.39. For the full-year 2016, net loss per basic and diluted share improved to $1.75 from $2.91. Excluding the non-recurring, primarily non-cash charges noted above, net loss per basic and diluted share would have been $1.39 for the full-year ended December 31, 2016.

 

A reconciliation of GAAP to non-GAAP results has been provided in this press release in the accompanying tables. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures”.


 

 

Business Outlook

 

First Quarter 2017 Guidance: Revenue for the company’s first quarter 2017 is expected to be in the range of $41.5 million to $42.5 million. EBITDA is expected to be in the range of a loss of $14 million to a loss of $15 million. Adjusted EBITDA is expected to be in the range of a loss of $10 million to a loss of $11 million. Membership is expected to total approximately 20.0 million to 20.5 million at March 31, 2017. Total visits are projected to be between 375,000 and 385,000. First quarter net loss per share, based on 52.1 million weighted average shares outstanding, is expected to be between $(0.33) and $(0.34).

 

Full Year 2017 Guidance: Revenue for the full year 2017 is expected to be in the range of $180 million to $185 million. EBITDA is expected to be in the range of a loss of $31 million to a loss of $34 million. Adjusted EBITDA is expected to be in the range of a loss of $19.5 million to a loss of $22.5 million and the Company targets to be Adjusted EBITDA break-even in the fourth-quarter of 2017. Membership is expected to total approximately 21.5 million to 23.0 million at December 31, 2017. Total visits for the full year are projected to be between 1,400,000 and 1,450,000. Net loss per share, based on 54.2 million weighted average shares outstanding, is expected to be between $(0.85) and $(0.91).

 

Quarterly Conference Call

 

The fourth quarter 2016 earnings conference call and webcast will be held Wednesday, March 1, 2017 at 5:00 p.m. Eastern. The conference call can be accessed by dialing 1-877-201-0168 for U.S. participants, or 1-647-788-4901 for international participants, and including the following Conference ID Number: 56315696 to expedite caller registration; or via a live audio webcast available online at http://ir.teladoc.com. A webcast replay will be available for on-demand listening shortly after the completion of the call in the same web link.

 

About Teladoc

 

Teladoc, Inc. (NYSE:TDOC) is the nation’s leading provider of telehealth services and a pioneering force in bringing the virtual care visit into the mainstream of today’s health care ecosystem. Serving some 7,500 clients — including health plans, health systems, employers and other organizations — more than 17.5 million members can use phone, mobile devices and secure online video to connect within minutes to Teladoc’s network of more than 3,000 board-certified, state-licensed physicians and behavioral health specialists, 24/7. With national coverage, a robust, scalable platform and a Lewisville, TX-based member services center staffed by 400 employees, Teladoc offers the industry’s most comprehensive and complete telehealth solution including primary care, behavioral health care, dermatology, tobacco cessation and more. For additional information, please visit www.teladoc.com.

 

Investors:
Jisoo Suh

Director of Investor Relations

914-265-6706

jsuh@teladoc.com

 

Media:

Courtney McLeod

Director of Public Relations

203-253-3257

cmcleod@teladoc.com 

 

Cautionary Note Regarding Forward-Looking Statements

 

This press release contains “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as: “anticipate,” “intend,” “plan,” “believe,” “project,” “estimate,” “expect,” “may,” “should,” “will” and similar references to future periods. Examples of forward-looking statements include, among others, statements we make regarding future revenues, future earnings, future numbers of members or clients, litigation outcomes, regulatory developments, market


 

developments, new products and growth strategies, and the effects of any of the foregoing on our future results of operations or financial conditions.

Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not rely on any of these forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, the following: (i) changes in laws and regulations applicable to our business model; (ii) changes in market conditions and receptivity to our services and offerings; (iii) results of litigation; (iv) the loss of one or more key clients; and (v) changes to our abilities to recruit and retain qualified providers into our network.  Additional relevant risks that may affect our results are described in certain of our filings with the Securities and Exchange Commission.

 

Any forward-looking statement made by us in this press release is based only on information currently available to us and speaks only as of the date on which it is made. We undertake no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise.

 


 

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

    

As of December 31,

 

 

2016

    

2015

 

 

 

 

 

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

50,015

 

$

55,066

Short-term investments

 

 

15,793

 

 

82,282

Accounts receivable, net of allowance of $2,422 and $1,812, respectively

 

 

13,806

 

 

12,134

Prepaid expenses and other current assets

 

 

3,103

 

 

2,096

Total current assets

 

 

82,717

 

 

151,578

Property and equipment, net

 

 

7,479

 

 

6,259

Goodwill

 

 

188,184

 

 

56,342

Intangible assets, net

 

 

24,875

 

 

15,265

Other assets

 

 

415

 

 

293

Total assets

 

$

303,670

 

$

229,737

Liabilities and stockholders’ equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

2,236

 

$

2,213

Accrued expenses and other current liabilities

 

 

7,981

 

 

8,197

Accrued compensation

 

 

8,856

 

 

6,326

Long-term bank and other debt-current portion

 

 

2,000

 

 

1,250

Total current liabilities

 

 

21,073

 

 

17,986

Other liabilities

 

 

7,609

 

 

6,775

Deferred taxes

 

 

1,694

 

 

1,185

Long term bank and other debt, net

 

 

42,424

 

 

25,227

Commitments and contingencies

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

Common stock, $0.001 par value; 75,000,000 shares authorized as of December 31, 2016 and 2015; 46,201,563 shares and 38,524,922 shares issued and outstanding as of December 31, 2016 and 2015, respectively

 

 

46

 

 

38

Additional paid-in capital

 

 

435,551

 

 

309,078

Accumulated deficit

 

 

(204,726)

 

 

(130,510)

Accumulated other comprehensive loss

 

 

(1)

 

 

(42)

Total stockholders’ equity

 

 

230,870

 

 

178,564

Total liabilities and stockholders’ equity

 

$

303,670

 

$

229,737


 

 

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

 

2016

 

2015

 

2014

 

Revenue

    

    

$

123,157

    

$

77,384

    

$

43,528

 

Cost of revenue

 

 

 

31,971

 

 

21,041

 

 

9,929

 

Gross profit

 

 

 

91,186

 

 

56,343

 

 

33,599

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Advertising and marketing

 

 

 

34,720

 

 

20,236

 

 

7,662

 

Sales

 

 

 

26,243

 

 

17,976

 

 

11,571

 

Technology and development

 

 

 

21,815

 

 

14,210

 

 

7,573

 

Legal

 

 

 

4,117

 

 

8,878

 

 

1,311

 

Regulatory

 

 

 

3,158

 

 

2,433

 

 

429

 

Acquisition related costs

 

 

 

6,959

 

 

551

 

 

196

 

General and administrative

 

 

 

48,568

 

 

42,981

 

 

17,687

 

Depreciation and amortization

 

 

 

8,270

 

 

4,863

 

 

2,320

 

Loss from operations

 

 

 

(62,664)

 

 

(55,785)

 

 

(15,150)

 

Amortization of warrants and loss on extinguishment of debt

 

 

 

8,454

 

 

 —

 

 

 —

 

Interest expense, net

 

 

 

2,588

 

 

2,199

 

 

1,499

 

Net loss before taxes

 

 

 

(73,706)

 

 

(57,984)

 

 

(16,649)

 

Income tax provision

 

 

 

510

 

 

36

 

 

388

 

Net loss

 

 

$

(74,216)

 

$

(58,020)

 

$

(17,037)

 

Net loss per share, basic and diluted

 

 

$

(1.75)

 

$

(2.91)

 

$

(10.25)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used to compute basic and diluted net loss per share

 

 

 

42,330,908

 

 

19,917,348

 

 

1,962,845

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2016

 

2015

 

2014

 

Cash flows used in operating activities:

    

 

    

    

 

    

    

 

    

 

Net loss

 

$

(74,216)

 

$

(58,020)

 

$

(17,037)

 

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

8,270

 

 

4,863

 

 

2,320

 

Allowance for doubtful accounts

 

 

2,412

 

 

2,034

 

 

1,308

 

Stock-based compensation

 

 

7,723

 

 

3,075

 

 

533

 

Deferred income taxes

 

 

510

 

 

36

 

 

388

 

Accretion of interest

 

 

262

 

 

460

 

 

106

 

Amortization of warrants

 

 

7,717

 

 

798

 

 

 —

 

Changes in operating assets and liabilities:

 

 

 

 

 

 —

 

 

 —

 

Accounts receivable

 

 

(2,900)

 

 

(6,795)

 

 

(5,079)

 

Prepaid expenses and other current assets

 

 

(826)

 

 

(957)

 

 

(436)

 

Other assets

 

 

(42)

 

 

5

 

 

(185)

 

Accounts payable

 

 

(813)

 

 

(612)

 

 

2,099

 

Accrued expenses and other current liabilities

 

 

(2,221)

 

 

3,457

 

 

(26)

 

Accrued compensation

 

 

1,688

 

 

2,887

 

 

1,971

 

Other liabilities

 

 

641

 

 

1,588

 

 

2,679

 

Net cash used in operating activities

 

 

(51,795)

 

 

(47,181)

 

 

(11,359)

 

Cash flows provided by (used in) investing activities:

 

 

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

 

(2,108)

 

 

(6,275)

 

 

(1,069)

 

Purchase of internal software

 

 

(1,304)

 

 

(1,542)

 

 

(665)

 

Purchase of marketable securities

 

 

(44,146)

 

 

(103,030)

 

 

 —

 

Proceeds from the liquidation/maturity of marketable securities

 

 

110,717

 

 

20,411

 

 

 —

 

Acquisition of business, net of cash acquired

 

 

(37,013)

 

 

(17,767)

 

 

(13,844)

 

Net cash provided by (used in) investing activities

 

 

26,146

 

 

(108,203)

 

 

(15,578)

 

Cash flows provided by financing activities:

 

 

 

 

 

 

 

 

 

 

Net proceeds from the exercise of stock options

 

 

2,524

 

 

428

 

 

747

 

Proceeds from issuance of convertible preferred stock

 

 

 —

 

 

 —

 

 

50,082

 

Proceeds from borrowing under bank and other debt

 

 

34,990

 

 

6,800

 

 

19,700

 

Repayment of bank loan and other debt

 

 

(17,166)

 

 

(6,332)

 

 

 —

 

Proceeds from issuance of common stock under IPO

 

 

 —

 

 

163,118

 

 

 —

 

Proceeds from issuance of common stock

 

 

250

 

 

 —

 

 

 —

 

Repurchase of stock

 

 

 —

 

 

 —

 

 

(368)

 

Net cash provided by financing activities

 

 

20,598

 

 

164,014

 

 

70,161

 

Net (decrease) increase in cash and cash equivalents

 

 

(5,051)

 

 

8,630

 

 

43,224

 

Cash and cash equivalents at beginning of the period

 

 

55,066

 

 

46,436

 

 

3,212

 

Cash and cash equivalents at end of the period

 

$

50,015

 

$

55,066

 

$

46,436

 

Interest paid

 

$

2,387

 

$

1,995

 

$

1,191

 

 


 

Table 1

EBITDA and Adjusted EBITDA Reconciliation

(In thousands, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

 

December 31,

 

 

    

    

2016

    

2015

    

2014

 

Net loss

 

 

$

(74,216)

 

$

(58,020)

 

$

(17,037)

 

Add (deduct):

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

2,588

 

 

2,199

 

 

1,499

 

Income tax provision

 

 

 

510

 

 

36

 

 

388

 

Depreciation expense

 

 

 

2,176

 

 

1,133

 

 

335

 

Amortization expense

 

 

 

6,094

 

 

3,730

 

 

1,985

 

EBITDA(1)

 

 

 

(62,848)

 

 

(50,922)

 

 

(12,830)

 

Stock-based compensation

 

 

 

7,723

 

 

3,075

 

 

533

 

Amortization of warrants and loss on extinguishment of debt

 

 

 

8,454

 

 

 —

 

 

 —

 

Acquisition related costs

 

 

 

6,959

 

 

551

 

 

196

 

Adjusted EBITDA(2)

 

 

$

(39,712)

 

$

(47,296)

 

$

(12,101)

 

 

(1)

EBITDA

 

EBITDA consists of net loss before interest, taxes, depreciation and amortization.

(2)

Adjusted EBITDA

To supplement our financial information presented in accordance with generally accepted accounting principles in the United States, or U.S. GAAP, we use Adjusted EBITDA, a non-U.S. GAAP financial measure. We believe that the presentation of this financial measure enhances an investor’s understanding of our financial performance. We further believe that this financial measure is a useful financial metric to assess our operating performance from period-to-period by excluding certain items that we believe are not representative of our core business. We use certain financial measures for business planning purposes and in measuring our performance relative to that of our competitors. Accordingly, we utilize Adjusted EBITDA as the primary measure of our performance.

Adjusted EBITDA consists of net loss before interest, taxes, depreciation, amortization, stock-based compensation, amortization of warrants and loss on extinguishment of debt and acquisition related costs related to mergers and acquisitions. We believe that making such adjustment provides investors meaningful information to understand our results of operations and the ability to analyze financial and business trends on a period-to-period basis.

We believe this financial measure is commonly used by investors to evaluate our performance. However, our use of the term Adjusted EBITDA may vary from that of others in our industry. Adjusted EBITDA should not be considered as an alternative to net loss before taxes, net loss, loss per share or any other performance measures derived in accordance with U.S. GAAP as measures of performance.

Adjusted EBITDA has an important limitation as an analytical tool and you should not consider it in isolation or as a substitute for analysis of our results as reported under U.S. GAAP. Some of these limitations are:

Adjusted EBITDA:

·

does not reflect the significant interest expense on our debt; and

·

does not reflect the significant non cash stock compensation expense which should be viewed as a component of recurring operating costs; and

·

does not reflect the significant non-recurring charge associated with the amortization of warrants and loss on extinguishment of debt; and

·

does not reflect the significant acquisition related costs related to mergers and acquisitions; and

·

eliminates the impact of income taxes on our results of operations; and


 

·

although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect any expenditures for such replacements; and

·

other companies in our industry may calculate Adjusted EBITDA differently than we do, limiting the usefulness of Adjusted EBITDA as comparative measures.

We compensate for these limitations by using Adjusted EBITDA along with other comparative tools, together with U.S. GAAP measurements, to assist in the evaluation of operating performance. Such U.S. GAAP measurements include gross profit, net loss, net loss per share and other performance measures.

In evaluating these financial measures, you should be aware that in the future we may incur expenses similar to those eliminated in this presentation. Our presentation of Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by unusual or nonrecurring items.

 


 

Table 2

Net  Loss  Per  Share Reconciliation

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

 

    

2016

    

2015

    

2016

    

2015

 

GAAP net loss per share, basic and diluted

 

$

(0.31)

 

$

(0.39)

 

$

(1.75)

 

$

(2.91)

 

Adjustment for non-recurring expenses (1)

 

 

 —

 

 

 —

 

 

0.36

 

 

0.03

 

Net loss per share, excluding non-recurring expenses

 

$

(0.31)

 

$

(0.39)

 

$

(1.39)

 

$

(2.88)

 

 

(1)

Adjustment for non-recurring expenses

 

For 2016, this adjustment represents the acquisition related non-recurring and primarily non-cash charge of $6.9 million, net of tax for the year ended December 31, 2016 as well as the amortization of warrants and loss on extinguishment of debt non-recurring and primarily non-cash charge of $8.5 million, net of tax for the year ended December 31, 2016. For 2015, this adjustment represents the acquisition related non-recurring charge of $0.6 million, net of tax for the year ended December 31, 2015.

 


GRAPHIC 3 tdocex991001.jpg GRAPHIC begin 644 tdocex991001.jpg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end