March 31, 20220001591698--06-302022Q3falseP5YP3YP3Y00015916982021-07-012022-03-3100015916982022-04-29xbrli:shares00015916982021-06-30iso4217:USD00015916982022-03-31iso4217:USDxbrli:shares00015916982021-01-012021-03-3100015916982022-01-012022-03-3100015916982020-07-012021-03-310001591698us-gaap:CommonStockMember2020-12-310001591698us-gaap:AdditionalPaidInCapitalMember2020-12-310001591698us-gaap:RetainedEarningsMember2020-12-310001591698us-gaap:AccumulatedOtherComprehensiveIncomeMember2020-12-3100015916982020-12-310001591698us-gaap:AdditionalPaidInCapitalMember2021-01-012021-03-310001591698us-gaap:CommonStockMember2021-01-012021-03-310001591698us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-01-012021-03-310001591698us-gaap:RetainedEarningsMember2021-01-012021-03-310001591698us-gaap:CommonStockMember2021-03-310001591698us-gaap:AdditionalPaidInCapitalMember2021-03-310001591698us-gaap:RetainedEarningsMember2021-03-310001591698us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-03-3100015916982021-03-310001591698us-gaap:CommonStockMember2021-12-310001591698us-gaap:AdditionalPaidInCapitalMember2021-12-310001591698us-gaap:RetainedEarningsMember2021-12-310001591698us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-12-3100015916982021-12-310001591698us-gaap:AdditionalPaidInCapitalMember2022-01-012022-03-310001591698us-gaap:CommonStockMember2022-01-012022-03-310001591698us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-01-012022-03-310001591698us-gaap:RetainedEarningsMember2022-01-012022-03-310001591698us-gaap:CommonStockMember2022-03-310001591698us-gaap:AdditionalPaidInCapitalMember2022-03-310001591698us-gaap:RetainedEarningsMember2022-03-310001591698us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-03-310001591698us-gaap:CommonStockMember2020-06-300001591698us-gaap:AdditionalPaidInCapitalMember2020-06-300001591698us-gaap:RetainedEarningsMember2020-06-300001591698us-gaap:AccumulatedOtherComprehensiveIncomeMember2020-06-3000015916982020-06-300001591698us-gaap:AdditionalPaidInCapitalMember2020-07-012021-03-310001591698us-gaap:CommonStockMember2020-07-012021-03-310001591698us-gaap:AccumulatedOtherComprehensiveIncomeMember2020-07-012021-03-310001591698us-gaap:RetainedEarningsMember2020-07-012021-03-310001591698us-gaap:CommonStockMember2021-06-300001591698us-gaap:AdditionalPaidInCapitalMember2021-06-300001591698us-gaap:RetainedEarningsMember2021-06-300001591698us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-06-300001591698us-gaap:AdditionalPaidInCapitalMember2021-07-012022-03-310001591698us-gaap:CommonStockMember2021-07-012022-03-310001591698us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-07-012022-03-310001591698us-gaap:RetainedEarningsMember2021-07-012022-03-310001591698srt:MaximumMember2021-07-012022-03-310001591698pcty:RecurringFeesMember2021-01-012021-03-310001591698pcty:RecurringFeesMember2022-01-012022-03-310001591698pcty:RecurringFeesMember2020-07-012021-03-310001591698pcty:RecurringFeesMember2021-07-012022-03-310001591698pcty:ImplementationServicesAndOtherMember2021-01-012021-03-310001591698pcty:ImplementationServicesAndOtherMember2022-01-012022-03-310001591698pcty:ImplementationServicesAndOtherMember2020-07-012021-03-310001591698pcty:ImplementationServicesAndOtherMember2021-07-012022-03-310001591698pcty:ImplementationServicesAndOtherMember2022-03-310001591698pcty:CostsToObtainANewContractMember2020-12-310001591698pcty:CostsToObtainANewContractMember2021-01-012021-03-310001591698pcty:CostsToObtainANewContractMember2021-03-310001591698pcty:CostsToFulfillAContractMember2020-12-310001591698pcty:CostsToFulfillAContractMember2021-01-012021-03-310001591698pcty:CostsToFulfillAContractMember2021-03-310001591698pcty:CostsToObtainANewContractMember2021-12-310001591698pcty:CostsToObtainANewContractMember2022-01-012022-03-310001591698pcty:CostsToObtainANewContractMember2022-03-310001591698pcty:CostsToFulfillAContractMember2021-12-310001591698pcty:CostsToFulfillAContractMember2022-01-012022-03-310001591698pcty:CostsToFulfillAContractMember2022-03-310001591698pcty:CostsToObtainANewContractMember2020-06-300001591698pcty:CostsToObtainANewContractMember2020-07-012021-03-310001591698pcty:CostsToFulfillAContractMember2020-06-300001591698pcty:CostsToFulfillAContractMember2020-07-012021-03-310001591698pcty:CostsToObtainANewContractMember2021-06-300001591698pcty:CostsToObtainANewContractMember2021-07-012022-03-310001591698pcty:CostsToFulfillAContractMember2021-06-300001591698pcty:CostsToFulfillAContractMember2021-07-012022-03-3100015916982022-04-012022-03-310001591698pcty:BlueMarbleMember2021-08-312021-08-310001591698pcty:ProprietaryTechnologyMemberpcty:BlueMarbleMember2021-08-310001591698us-gaap:CustomerRelationshipsMemberpcty:BlueMarbleMember2021-08-310001591698us-gaap:TradeNamesMemberpcty:BlueMarbleMember2021-08-310001591698pcty:BlueMarbleMember2021-08-310001591698pcty:CloudsnapIncMember2022-01-182022-01-180001591698pcty:CloudsnapIncMemberpcty:ProprietaryTechnologyMember2022-01-180001591698pcty:CloudsnapIncMember2022-01-180001591698us-gaap:CostOfSalesMember2021-01-012021-03-310001591698us-gaap:CostOfSalesMember2022-01-012022-03-310001591698us-gaap:CostOfSalesMember2020-07-012021-03-310001591698us-gaap:CostOfSalesMember2021-07-012022-03-310001591698us-gaap:OfficeEquipmentMember2021-06-300001591698us-gaap:OfficeEquipmentMember2022-03-310001591698us-gaap:ComputerEquipmentMember2021-06-300001591698us-gaap:ComputerEquipmentMember2022-03-310001591698us-gaap:FurnitureAndFixturesMember2021-06-300001591698us-gaap:FurnitureAndFixturesMember2022-03-310001591698us-gaap:ComputerSoftwareIntangibleAssetMember2021-06-300001591698us-gaap:ComputerSoftwareIntangibleAssetMember2022-03-310001591698us-gaap:LeaseholdImprovementsMember2021-06-300001591698us-gaap:LeaseholdImprovementsMember2022-03-310001591698pcty:TimeClocksRentedByClientsMember2021-06-300001591698pcty:TimeClocksRentedByClientsMember2022-03-310001591698pcty:ProprietaryTechnologyMember2021-06-300001591698pcty:ProprietaryTechnologyMember2022-03-310001591698pcty:ProprietaryTechnologyMember2021-07-012022-03-310001591698us-gaap:CustomerRelationshipsMember2021-06-300001591698us-gaap:CustomerRelationshipsMember2022-03-310001591698us-gaap:CustomerRelationshipsMember2021-07-012022-03-310001591698us-gaap:NoncompeteAgreementsMember2021-06-300001591698us-gaap:NoncompeteAgreementsMember2022-03-310001591698us-gaap:NoncompeteAgreementsMember2021-07-012022-03-310001591698us-gaap:TradeNamesMember2021-06-300001591698us-gaap:TradeNamesMember2022-03-310001591698us-gaap:TradeNamesMember2021-07-012022-03-310001591698us-gaap:CorporateDebtSecuritiesMember2021-06-300001591698us-gaap:AssetBackedSecuritiesMember2021-06-300001591698pcty:CorporateInvestmentsMember2021-06-300001591698pcty:FundsHeldForClientsMember2021-06-300001591698us-gaap:CommercialPaperNotIncludedWithCashAndCashEquivalentsMember2022-03-310001591698us-gaap:CorporateDebtSecuritiesMember2022-03-310001591698us-gaap:AssetBackedSecuritiesMember2022-03-310001591698us-gaap:CertificatesOfDepositMember2022-03-310001591698us-gaap:USTreasurySecuritiesMember2022-03-310001591698us-gaap:USGovernmentCorporationsAndAgenciesSecuritiesMember2022-03-310001591698us-gaap:OtherDebtSecuritiesMember2022-03-310001591698us-gaap:FairValueInputsLevel3Member2021-06-300001591698us-gaap:FairValueInputsLevel3Member2022-03-310001591698us-gaap:FairValueInputsLevel1Member2021-06-300001591698us-gaap:FairValueInputsLevel2Member2021-06-300001591698us-gaap:FairValueInputsLevel2Memberus-gaap:CorporateDebtSecuritiesMember2021-06-300001591698us-gaap:AssetBackedSecuritiesMemberus-gaap:FairValueInputsLevel2Member2021-06-300001591698us-gaap:FairValueInputsLevel1Member2022-03-310001591698us-gaap:FairValueInputsLevel2Member2022-03-310001591698us-gaap:FairValueInputsLevel2Memberus-gaap:CommercialPaperNotIncludedWithCashAndCashEquivalentsMember2022-03-310001591698us-gaap:FairValueInputsLevel2Memberus-gaap:CorporateDebtSecuritiesMember2022-03-310001591698us-gaap:AssetBackedSecuritiesMemberus-gaap:FairValueInputsLevel2Member2022-03-310001591698us-gaap:CertificatesOfDepositMemberus-gaap:FairValueInputsLevel2Member2022-03-310001591698us-gaap:FairValueInputsLevel2Memberus-gaap:USTreasurySecuritiesMember2022-03-310001591698us-gaap:FairValueInputsLevel2Memberus-gaap:USGovernmentCorporationsAndAgenciesSecuritiesMember2022-03-310001591698us-gaap:FairValueInputsLevel2Memberus-gaap:OtherDebtSecuritiesMember2022-03-310001591698us-gaap:SecuredDebtMemberus-gaap:RevolvingCreditFacilityMember2019-07-310001591698us-gaap:SecuredDebtMemberus-gaap:RevolvingCreditFacilityMember2021-06-302021-06-300001591698us-gaap:SecuredDebtMemberus-gaap:RevolvingCreditFacilityMember2022-03-312022-03-310001591698us-gaap:SecuredDebtMemberus-gaap:LondonInterbankOfferedRateLIBORMembersrt:MinimumMemberus-gaap:RevolvingCreditFacilityMember2019-07-012019-07-31xbrli:pure0001591698us-gaap:SecuredDebtMemberus-gaap:LondonInterbankOfferedRateLIBORMemberus-gaap:RevolvingCreditFacilityMembersrt:MaximumMember2019-07-012019-07-310001591698us-gaap:SecuredDebtMembersrt:MinimumMemberus-gaap:BaseRateMemberus-gaap:RevolvingCreditFacilityMember2019-07-012019-07-310001591698us-gaap:SecuredDebtMemberus-gaap:BaseRateMemberus-gaap:RevolvingCreditFacilityMembersrt:MaximumMember2019-07-012019-07-310001591698us-gaap:SecuredDebtMemberus-gaap:RevolvingCreditFacilityMembersrt:MaximumMember2019-07-012019-07-310001591698us-gaap:SecuredDebtMembersrt:MinimumMemberus-gaap:RevolvingCreditFacilityMember2019-07-012019-07-310001591698pcty:A2008PlanMember2021-07-012022-03-310001591698pcty:A2014IncentivePlanMember2022-03-310001591698pcty:A2014IncentivePlanMember2022-01-012022-01-010001591698pcty:EquityIncentivePlansMember2022-03-310001591698pcty:EquityIncentivePlansMember2021-06-300001591698pcty:EquityIncentivePlansMember2021-07-012022-03-310001591698us-gaap:SellingAndMarketingExpenseMember2021-01-012021-03-310001591698us-gaap:SellingAndMarketingExpenseMember2022-01-012022-03-310001591698us-gaap:SellingAndMarketingExpenseMember2020-07-012021-03-310001591698us-gaap:SellingAndMarketingExpenseMember2021-07-012022-03-310001591698us-gaap:ResearchAndDevelopmentExpenseMember2021-01-012021-03-310001591698us-gaap:ResearchAndDevelopmentExpenseMember2022-01-012022-03-310001591698us-gaap:ResearchAndDevelopmentExpenseMember2020-07-012021-03-310001591698us-gaap:ResearchAndDevelopmentExpenseMember2021-07-012022-03-310001591698us-gaap:GeneralAndAdministrativeExpenseMember2021-01-012021-03-310001591698us-gaap:GeneralAndAdministrativeExpenseMember2022-01-012022-03-310001591698us-gaap:GeneralAndAdministrativeExpenseMember2020-07-012021-03-310001591698us-gaap:GeneralAndAdministrativeExpenseMember2021-07-012022-03-310001591698pcty:DeferredCompensationShareBasedPaymentsModifiedAgreementMember2021-01-012021-03-310001591698pcty:DeferredCompensationShareBasedPaymentsModifiedAgreementMember2022-01-012022-03-310001591698pcty:DeferredCompensationShareBasedPaymentsModifiedAgreementMember2020-07-012021-03-310001591698pcty:DeferredCompensationShareBasedPaymentsModifiedAgreementMember2021-07-012022-03-310001591698pcty:StockOptionsMember2021-07-012022-03-310001591698pcty:StockOptionsMember2021-06-300001591698pcty:StockOptionsMember2021-06-302021-06-300001591698pcty:StockOptionsMember2022-03-310001591698pcty:StockOptionsMember2021-01-012021-03-310001591698pcty:StockOptionsMember2022-01-012022-03-310001591698pcty:StockOptionsMember2020-07-012021-03-310001591698srt:MinimumMemberus-gaap:RestrictedStockUnitsRSUMember2021-07-012022-03-310001591698srt:MaximumMemberus-gaap:RestrictedStockUnitsRSUMember2021-07-012022-03-310001591698us-gaap:RestrictedStockUnitsRSUMember2021-06-300001591698us-gaap:RestrictedStockUnitsRSUMember2021-07-012022-03-310001591698us-gaap:RestrictedStockUnitsRSUMember2022-03-310001591698pcty:MarketShareUnitsMember2021-07-012022-03-310001591698pcty:MarketShareUnitsMember2021-06-300001591698pcty:MarketShareUnitsMember2022-03-310001591698pcty:MarketShareUnitsMember2020-07-012021-03-310001591698srt:MinimumMemberpcty:MarketShareUnitsMember2021-07-012022-03-310001591698srt:MaximumMemberpcty:MarketShareUnitsMember2021-07-012022-03-310001591698pcty:MarketShareUnitsMember2021-01-012021-03-310001591698pcty:MarketShareUnitsMember2022-01-012022-03-310001591698pcty:MarketShareUnitsMember2020-07-012021-03-310001591698pcty:MarketShareUnitsMember2021-07-012022-03-310001591698us-gaap:RestrictedStockUnitsRSUMember2021-01-012021-03-310001591698us-gaap:RestrictedStockUnitsRSUMember2022-01-012022-03-310001591698us-gaap:RestrictedStockUnitsRSUMember2020-07-012021-03-310001591698us-gaap:RestrictedStockUnitsRSUMember2021-07-012022-03-31
Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
________________________________________________________________________
Form 10-Q
________________________________________________________________________
x
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended March 31, 2022
oTransition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from to
Commission file number 001-36348
________________________________________________________________________
PAYLOCITY HOLDING CORPORATION
(Exact name of registrant as specified in its charter)
________________________________________________________________________
Delaware46-4066644
(State or other jurisdiction of
incorporation or organization)
(IRS Employer
Identification No.)
1400 American Lane
Schaumburg, Illinois
60173
(Address of principal executive offices)(Zip Code)
(847) 463-3200
(Registrant’s telephone number, including area code)
________________________________________________________________________
Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading Symbol(s)Name of each exchange on which registered
Common Stock, par value $0.001 per sharePCTYThe NASDAQ Global Select Market LLC
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer
xAccelerated Filer
o
Non-Accelerated FileroSmaller Reporting Company
o
Emerging Growth Company
o
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No x
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 55,124,761 shares of Common Stock, $0.001 par value per share, as of April 29, 2022.


Table of Contents
Paylocity Holding Corporation
Form 10-Q
For the Quarterly Period Ended March 31, 2022
TABLE OF CONTENTS
Page
1

Table of Contents
PART I
FINANCIAL INFORMATION
Item 1. Financial Statements
PAYLOCITY HOLDING CORPORATION
Unaudited Consolidated Balance Sheets
(in thousands, except per share data)
June 30,
2021
March 31,
2022
Assets
Current assets:
Cash and cash equivalents$202,287 $96,465 
Corporate investments4,456  
Accounts receivable, net6,267 17,794 
Deferred contract costs44,230 54,735 
Prepaid expenses and other15,966 23,430 
Total current assets before funds held for clients273,206 192,424 
Funds held for clients1,759,677 4,324,567 
Total current assets2,032,883 4,516,991 
Capitalized internal-use software, net45,018 57,713 
Property and equipment, net59,835 64,004 
Operating lease right-of-use assets43,984 50,808 
Intangible assets, net13,027 48,245 
Goodwill33,650 102,183 
Long-term deferred contract costs170,663 209,580 
Long-term prepaid expenses and other4,223 7,910 
Deferred income tax assets11,602 21,804 
Total assets$2,414,885 $5,079,238 
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable$4,230 $5,051 
Accrued expenses103,109 108,820 
Total current liabilities before client fund obligations107,339 113,871 
Client fund obligations1,759,677 4,324,567 
Total current liabilities1,867,016 4,438,438 
Long-term operating lease liabilities67,201 71,178 
Other long-term liabilities1,958 2,422 
Deferred income tax liabilities1,780 1,781 
Total liabilities$1,937,955 $4,513,819 
Stockholders’ equity:
Preferred stock, $0.001 par value, 5,000 authorized, no shares issued and outstanding at June 30, 2021 and March 31, 2022
$ $ 
Common stock, $0.001 par value, 155,000 shares authorized at June 30, 2021 and March 31, 2022; 54,594 shares issued and outstanding at June 30, 2021 and 55,120 shares issued and outstanding at March 31, 2022
55 55 
Additional paid-in capital241,718 256,204 
Retained earnings235,091 310,722 
Accumulated other comprehensive income (loss)66 (1,562)
Total stockholders' equity$476,930 $565,419 
Total liabilities and stockholders’ equity$2,414,885 $5,079,238 
See accompanying notes to unaudited consolidated financial statements.
2

Table of Contents
PAYLOCITY HOLDING CORPORATION
Unaudited Consolidated Statements of Operations and Comprehensive Income
(in thousands, except per share data)
Three Months Ended
March 31,
Nine Months Ended
March 31,
2021202220212022
Revenues:
Recurring and other revenue$184,927 $244,962 $465,195 $620,827 
Interest income on funds held for clients1,126 1,008 2,981 2,877 
Total revenues186,053 245,970 468,176 623,704 
Cost of revenues57,326 75,538 160,248 209,608 
Gross profit128,727 170,432 307,928 414,096 
Operating expenses:
Sales and marketing40,055 52,752 115,504 154,856 
Research and development18,458 25,670 56,443 74,024 
General and administrative31,071 44,632 87,038 119,448 
Total operating expenses89,584 123,054 258,985 348,328 
Operating income39,143 47,378 48,943 65,768 
Other expense(207)(311)(843)(800)
Income before income taxes38,936 47,067 48,100 64,968 
Income tax expense (benefit)2,102 12,221 (10,836)(10,663)
Net income$36,834 $34,846 $58,936 $75,631 
Other comprehensive loss, net of tax(126)(1,218)(536)(1,628)
Comprehensive income$36,708 $33,628 $58,400 $74,003 
Net income per share:
Basic$0.68 $0.63 $1.09 $1.38 
Diluted$0.65 $0.62 $1.05 $1.34 
Weighted-average shares used in computing net income per share:
Basic54,415 55,114 54,244 54,996 
Diluted56,414 56,367 56,338 56,437 
See accompanying notes to unaudited consolidated financial statements.
3

Table of Contents
PAYLOCITY HOLDING CORPORATION
Unaudited Consolidated Statement of Changes in Stockholders’ Equity
(in thousands)
Three Months Ended March 31, 2021
Common StockAdditional
Paid-in
Capital
Retained
Earnings
Accumulated Other Comprehensive IncomeTotal
Stockholders’
Equity
SharesAmount
Balances at December 31, 202054,370 $54 $221,525 $186,374 $265 $408,218 
Stock-based compensation— — 16,663 — — 16,663 
Stock options exercised104 — 545 — — 545 
Issuance of common stock upon vesting of restricted stock units14 — — — — — 
Net settlement for taxes and/or exercise price related to equity awards(37)— (7,525)— — (7,525)
Unrealized losses on securities, net of tax— — — — (126)(126)
Net income— — — 36,834 — 36,834 
Balances at March 31, 202154,451 $54 $231,208 $223,208 $139 $454,609 
Three Months Ended March 31, 2022
Common StockAdditional
Paid-in
Capital
Retained
Earnings
Accumulated Other Comprehensive LossTotal
Stockholders’
Equity
SharesAmount
Balances at December 31, 202155,105 $55 $231,106 $275,876 $(344)$506,693 
Stock-based compensation— — 26,498 — — 26,498 
Stock options exercised9 — 160 — — 160 
Issuance of common stock upon vesting of restricted stock units13 — — — — — 
Net settlement for taxes and/or exercise price related to equity awards(7)— (1,560)— — (1,560)
Unrealized losses on securities, net of tax— — — — (1,218)(1,218)
Net income— — — 34,846 — 34,846 
Balances at March 31, 202255,120 $55 $256,204 $310,722 $(1,562)$565,419 
Nine Months Ended March 31, 2021
Common StockAdditional
Paid-in
Capital
Retained
Earnings
Accumulated Other Comprehensive IncomeTotal
Stockholders’
Equity
SharesAmount
Balances at June 30, 202053,792 $54 $227,907 $164,272 $675 $392,908 
Stock-based compensation— — 48,896 — — 48,896 
Stock options exercised338 — 2,477 — — 2,477 
Issuance of common stock upon vesting of restricted stock units622 — — — — — 
Issuance of common stock under employee stock purchase plan60 — 6,100 — — 6,100 
Net settlement for taxes and/or exercise price related to equity awards(361)— (54,172)— — (54,172)
Unrealized losses on securities, net of tax— — — — (536)(536)
Net income— — — 58,936 — 58,936 
Balances at March 31, 202154,451 $54 $231,208 $223,208 $139 $454,609 
Nine Months Ended March 31, 2022
Common StockAdditional
Paid-in
Capital
Retained
Earnings
Accumulated Other Comprehensive Income (Loss)Total
Stockholders’
Equity
SharesAmount
Balances at June 30, 202154,594 $55 $241,718 $235,091 $66 $476,930 
Stock-based compensation— — 75,726 — — 75,726 
Stock options exercised204 — 1,972 — — 1,972 
Issuance of common stock upon vesting of restricted stock units549 — — — — — 
Issuance of common stock under employee stock purchase plan53 — 7,216 — — 7,216 
Net settlement for taxes and/or exercise price related to equity awards(280)— (70,428)— — (70,428)
Unrealized losses on securities, net of tax— — — — (1,628)(1,628)
Net income— — — 75,631 — 75,631 
Balances at March 31, 202255,120 $55 $256,204 $310,722 $(1,562)$565,419 
See accompanying notes to the unaudited consolidated financial statements.
4

Table of Contents
PAYLOCITY HOLDING CORPORATION
Unaudited Consolidated Statements of Cash Flows
(in thousands)
Nine Months Ended
March 31,
20212022
Cash flows from operating activities:
Net income$58,936 $75,631 
Adjustments to reconcile net income to net cash provided by operating activities
Stock-based compensation expense46,947 70,197 
Depreciation and amortization expense32,070 36,419 
Deferred income tax benefit(10,656)(10,882)
Provision for credit losses213 238 
Net accretion of discounts and amortization of premiums on available-for-sale securities315 342 
Amortization of debt issuance costs127 136 
Other545 286 
Changes in operating assets and liabilities:
Accounts receivable (4,495)(9,654)
Deferred contract costs(39,621)(49,205)
Prepaid expenses and other(2,531)(9,418)
Accounts payable 1,592 141 
Accrued expenses and other2,318 1,163 
Net cash provided by operating activities85,760 105,394 
Cash flows from investing activities:
Purchases of available-for-sale securities (215,538)
Proceeds from sales and maturities of available-for-sale securities82,488 85,875 
Capitalized internal-use software costs (21,664)(26,285)
Purchases of property and equipment (8,155)(15,355)
Acquisitions of businesses, net of cash acquired(14,992)(107,576)
Other investing activities (2,500)
Net cash provided by (used in) investing activities37,677 (281,379)
Cash flows from financing activities:
Net change in client fund obligations724,610 2,564,829 
Borrowings under credit facility 50,000 
Repayment of credit facility(100,000)(50,000)
Proceeds from exercise of stock options146  
Proceeds from employee stock purchase plan6,100 7,216 
Taxes paid related to net share settlement of equity awards(51,828)(68,509)
Payment of debt issuance costs(56)(64)
Net cash provided by financing activities578,972 2,503,472 
Net change in cash, cash equivalents and funds held for clients' cash and cash equivalents702,409 2,327,487 
Cash, cash equivalents and funds held for clients' cash and cash equivalents—beginning of period1,492,133 1,945,881 
Cash, cash equivalents and funds held for clients' cash and cash equivalents—end of period$2,194,542 $4,273,368 
Supplemental Disclosure of Non-Cash Investing and Financing Activities
Purchases of property and equipment, accrued but not paid$ $1,251 
Liabilities assumed for acquisitions$281 $4,470 
Supplemental Disclosure of Cash Flow Information
Cash paid for interest $820 $257 
Refunds received for income taxes$(222)$(115)
Reconciliation of cash, cash equivalents and funds held for clients' cash and cash equivalents to the Consolidated Balance Sheets
Cash and cash equivalents$175,453 $96,465 
Funds held for clients' cash and cash equivalents2,019,089 4,176,903 
Total cash, cash equivalents and funds held for clients' cash and cash equivalents$2,194,542 $4,273,368 
See accompanying notes to unaudited consolidated financial statements.
5

Table of Contents
PAYLOCITY HOLDING CORPORATION
Notes to the Unaudited Consolidated Financial Statements
(all amounts in thousands, except per share data)
(1) Organization and Description of Business
 
Paylocity Holding Corporation (the “Company”) is a cloud-based provider of payroll and human capital management software solutions. Services are provided in a Software-as-a-Service (“SaaS”) delivery model utilizing the Company’s cloud-based platform. The Company’s comprehensive product suite, comprised of payroll, human capital management, workforce management, talent management, benefits, modern workforce solutions and analytics & insights, delivers a unified platform that allows clients to make strategic decisions while promoting a modern workplace and improving employee engagement.
(2) Summary of Significant Accounting Policies
(a) Basis of Presentation, Consolidation and Use of Estimates
These unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”). The unaudited consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation.
 
The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Future events and their effects cannot be predicted with certainty; accordingly, accounting estimates require the exercise of judgment. Accounting estimates used in the preparation of these consolidated financial statements may change as new events occur, as more experience is acquired, as additional information is obtained and as the operating environment changes.
(b) Interim Unaudited Consolidated Financial Information
 
The accompanying unaudited consolidated financial statements and notes have been prepared in accordance with GAAP and applicable rules and regulations of the Securities and Exchange Commission (“SEC”) regarding interim financial reporting. Accordingly, they do not include all of the information and notes required by GAAP for complete financial statements. In the opinion of management, the interim financial information includes all adjustments of a normal recurring nature necessary for a fair presentation of the Company’s financial position, results of operations, changes in stockholders’ equity and cash flows. The results of operations for three and nine months ended March 31, 2022 are not necessarily indicative of the results for the full year or the results for any future periods. These unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements and related notes for the year ended June 30, 2021 included in the Company’s Annual Report on Form 10-K.
(c) Income Taxes
Income taxes are accounted for in accordance with ASC 740, Income Taxes, using the asset and liability method. The Company’s provision for income taxes is based on the annual effective rate method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
 
The Company recognizes deferred tax assets to the extent that it believes that these assets are more likely than not to be realized. In making such a determination, the Company considers all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax-planning strategies, and results of recent operations. If the Company determines that it would be able to realize its deferred tax assets in the future in excess of their net-recorded amount, it would make an adjustment to the deferred tax asset valuation allowance, which would reduce the provision for income taxes.
6

Table of Contents
(d) Recently Issued Accounting Standards
 
From time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board or other standard setting bodies that are adopted by the Company as of the specified effective date. Unless otherwise discussed, the Company believes that the impact of other recently issued standards that are not yet effective will not have a material impact on the Company’s consolidated financial statements upon adoption.
(3) Revenue
The Company derives its revenue from contracts predominantly from recurring and non-recurring service fees. While the majority of its agreements are generally cancellable by the client on 60 days’ notice or less, the Company also offers term agreements to its clients, which are generally two years in length. Recurring fees are derived from payroll, timekeeping, and HR-related cloud-based computing services. The majority of the Company’s recurring fees are satisfied over time as services are provided. The performance obligations related to payroll services are satisfied upon the processing of the client’s payroll with the fee charged and collected based on a per employee per payroll frequency fee. The performance obligations related to time and attendance services and HR related services are satisfied over time each month with the fee charged and collected based on a per employee per month fee. For subscription-based fees which can include payroll, time and attendance, and HR related services, the Company recognizes the applicable recurring fees over time each month with the fee charged and collected based on a per employee per month fee. Non-recurring service fees consist mainly of nonrefundable implementation fees, which involve setting the client up in, and loading data into, the Company’s cloud-based modules. These implementation activities are considered set-up activities. The Company has determined that the nonrefundable upfront fees provide certain clients with a material right to renew the contract.
Disaggregation of revenue
The following table disaggregates revenue by Recurring fees and Implementation services and other, which the Company believes depicts the nature, amount and timing of its revenue:
Three Months Ended
March 31,
Nine Months Ended
March 31,
2021202220212022
Recurring fees$178,711 $236,657 $448,864 $599,513 
Implementation services and other6,216 8,305 16,331 21,314 
Total revenues from contracts$184,927 $244,962 $465,195 $620,827 
Deferred revenue
The timing of revenue recognition for recurring revenue is consistent with the timing of invoicing as they occur simultaneously based on the client’s payroll frequency or by month for subscription-based fees. As such, the Company does not recognize contract assets or liabilities related to recurring revenue.
The nonrefundable upfront fees related to implementation services are invoiced with the client’s first payroll period. The Company defers and amortizes these nonrefundable upfront fees generally over a period up to 24 months based on the type of contract. The following table summarizes the changes in deferred revenue (i.e., contract liability) related to these nonrefundable upfront fees as follows:
Three Months Ended
March 31,
Nine Months Ended
March 31,
2021202220212022
Balance at beginning of the period$7,065$9,341$8,434$8,734
Deferral of revenue5,8219,10511,81118,865
Revenue recognized(4,097)(6,044)(11,456)(15,197)
Balance at end of the period$8,789$12,402$8,789$12,402
Deferred revenue related to these nonrefundable upfront fees are recorded within Accrued expenses and Other long-term liabilities on the Unaudited Consolidated Balance Sheets. The Company expects to recognize these deferred revenue balances of $4,982 in fiscal 2022, $6,127 in fiscal 2023 and $1,293 in fiscal 2024 and thereafter.
7

Table of Contents
Deferred contract costs
The Company defers certain selling and commission costs that meet the capitalization criteria under ASC 340-40. The Company also capitalizes certain costs to fulfill a contract related to its proprietary products if they are identifiable, generate or enhance resources used to satisfy future performance obligations and are expected to be recovered under ASC 340-40. Implementation fees are treated as nonrefundable upfront fees and the related implementation costs are required to be capitalized and amortized over the expected period of benefit, which is the period in which the Company expects to recover the costs and enhance its ability to satisfy future performance obligations.
The Company utilizes the portfolio approach to account for both the cost of obtaining a contract and the cost of fulfilling a contract. These capitalized costs are amortized over the expected period of benefit, which has been determined to be over 7 years based on the Company’s average client life and other qualitative factors, including rate of technological changes. The Company does not incur any additional costs to obtain or fulfill contracts upon renewal. The Company recognizes additional selling and commission costs and fulfillment costs when an existing client purchases additional services. These additional costs only relate to the additional services purchased and do not relate to the renewal of previous services.
The following tables present the deferred contract costs and the related amortization expense for these deferred contract costs:
Three Months Ended March 31, 2021
Beginning
Balance
Capitalized
Costs
AmortizationEnding
Balance
Costs to obtain a new contract$125,817$17,315$(7,390)$135,742
Costs to fulfill a contract55,6578,872(2,607)61,922
Total$181,474$26,187$(9,997)$197,664
Three Months Ended March 31, 2022
Beginning
Balance
Capitalized
Costs
AmortizationEnding
Balance
Costs to obtain a new contract$155,564 $22,256 $(9,182)$168,638 
Costs to fulfill a contract86,115 13,825 (4,263)95,677 
Total$241,679 $36,081 $(13,445)$264,315 
Nine Months Ended March 31, 2021
Beginning
Balance
Capitalized
Costs
AmortizationEnding
Balance
Costs to obtain a new contract$113,575 $43,026 $(20,859)$135,742 
Costs to fulfill a contract44,468 24,376 (6,922)61,922 
Total$158,043 $67,402 $(27,781)$197,664 
Nine Months Ended March 31, 2022
Beginning
Balance
Capitalized
Costs
AmortizationEnding
Balance
Costs to obtain a new contract$145,718 $48,922 $(26,002)$168,638 
Costs to fulfill a contract69,175 37,865 (11,363)95,677 
Total$214,893 $86,787 $(37,365)$264,315 
Deferred contract costs are recorded within Deferred contract costs and Long-term deferred contract costs on the Unaudited Consolidated Balance Sheets. Amortization of deferred contract costs is recorded in Cost of revenues, Sales and marketing, and General and administrative in the Unaudited Consolidated Statements of Operations and Comprehensive Income.
8

Table of Contents
Remaining Performance Obligations
The balance of the Company’s remaining performance obligations related to minimum monthly fees on its term-based contracts was approximately $49,698 as of March 31, 2022, which will be generally recognized over the next 24 months. This balance excludes the value of unsatisfied performance obligations for contracts that have an original expected duration of one year or less and contracts for which the variable consideration is allocated entirely to wholly unsatisfied performance obligations.
4) Business Combinations
On August 31, 2021, the Company entered into an Equity Purchase Agreement (the “Purchase Agreement”) with Blue Marble Payroll, LLC (“Blue Marble”) and its equity holders and acquired all of the issued and outstanding equity interests of Blue Marble for cash consideration of $60,961, subject to customary purchase price adjustments. Blue Marble’s payroll platform enables U.S.-based companies to manage payroll for employees outside the U.S. in line with complex local and country-specific requirements across many countries. This acquisition enables the Company to better serve its clients in managing their international workforces through a unified solution to pay employees, automate processes and stay compliant with regulations in other countries.
An entity affiliated with Steven I. Sarowitz, the Chairman of the board of directors and the largest shareholder of the Company, was the largest equity holder of Blue Marble. The board of directors of the Company appointed the Audit Committee, which is comprised solely of directors who are independent of the management of Blue Marble, the Blue Marble equity holders and the Company, to evaluate, assess and negotiate on its behalf the terms and conditions in the Purchase Agreement. The Audit Committee and the disinterested directors of the Company’s board of directors unanimously approved the Purchase Agreement and transactions specified within it.
The preliminary allocation of the purchase price for Blue Marble is as follows:
August 31, 2021
Proprietary technology$21,200 
Client relationships3,000 
Trade names1,200 
Goodwill34,776 
Other assets acquired2,659 
Liabilities assumed(1,874)
Total purchase price$60,961 
On January 18, 2022, the Company acquired all of the shares outstanding of Cloudsnap, Inc., ("Cloudsnap") through a merger for cash consideration of $50,002, which was paid upon closing. Cloudsnap is a provider of a flexible, low-code solution for integrating disparate business applications. This transaction enables the Company to deliver modern integrations and seamless data sharing between critical systems more efficiently and effectively, while helping to unify and automate business processes across clients' HR, finance, benefits, and other systems.
The preliminary allocation of the purchase price for Cloudsnap is as follows:
January 18, 2022
Proprietary technology$15,800 
Goodwill33,757 
Other assets acquired3,041 
Liabilities assumed(2,596)
Total purchase price$50,002 
The Company accounts for business combinations in accordance with ASC 805, Business Combinations. The Company applied the acquisition method of accounting and recorded the assets acquired and liabilities assumed at their respective estimated fair values as of the dates of the acquisitions with the excess consideration paid recorded as goodwill. The fair values of assets acquired and liabilities assumed are currently provisional and are subject to change over the
9

Table of Contents
measurement periods as the Company continues to evaluate and analyze the estimates and assumptions used in the valuation. The measurement periods will end no later than one year from the respective acquisition dates.
The results from these acquisitions have been included in the Company’s consolidated financial statements since the closing of the acquisitions and are not material to the Company. Pro forma information is not presented because the effects of the acquisitions are not material to the Company’s consolidated financial statements. The goodwill related to these transactions is primarily attributable to the assembled workforce and growth opportunities from the expansion and enhancement of the Company’s product offerings. The goodwill associated with the Blue Marble acquisition is deductible for income tax purposes. The goodwill associated with the Cloudsnap acquisition is not deductible for income tax purposes. Direct costs related to the acquisitions were immaterial and were expensed as incurred as General and administrative in the Unaudited Consolidated Statements of Operations and Comprehensive Income.
(5) Balance Sheet Information
The following tables provide details of selected consolidated balance sheet items:
Activity in the allowance for credit losses related to accounts receivable was as follows:
Balance at June 30, 2021
$800
Charged to expense238
Write-offs (183)
Balance at March 31, 2022
$855
Capitalized internal-use software and accumulated amortization were as follows:
June 30,
2021
March 31,
2022
Capitalized internal-use software$150,922 $182,140 
Accumulated amortization(105,904)(124,427)
Capitalized internal-use software, net$45,018 $57,713 
Amortization of capitalized internal-use software costs is included in Cost of revenues and amounted to $6,005 and $6,308 for the three months ended March 31, 2021 and 2022, respectively, and $17,273 and $18,523 for the nine months ended March 31, 2021 and 2022, respectively.
Property and equipment, net consist of the following:
June 30,
2021
March 31,
2022
Office equipment $5,211 $4,365 
Computer equipment 45,420 54,172 
Furniture and fixtures 13,104 12,791 
Software 6,641 8,278 
Leasehold improvements 46,814 47,255 
Time clocks rented by clients 5,399 6,423 
Total122,589 133,284 
Accumulated depreciation(62,754)(69,280)
Property and equipment, net $59,835 $64,004 
Depreciation expense amounted to $3,966 and $4,098 for the three months ended March 31, 2021 and 2022, respectively, and $11,985 and $11,914 for the nine months ended March 31, 2021 and 2022, respectively.
10

Table of Contents
The following table summarizes changes in goodwill during the nine months ended March 31, 2022:
March 31,
2022
Balance at June 30, 2021
$33,650
Additions attributable to acquisitions68,533
Balance at March 31, 2022
$102,183
Refer to Note 4 for further details on current year acquisitions.
The Company’s amortizable intangible assets and estimated useful lives are as follows:
June 30,
2021
March 31,
2022
Weighted
average
useful
life (years)
Proprietary technology$6,129 $43,129 6.0
Client relationships 19,200 22,200 7.8
Non-solicitation agreements1,600 1,600 3.1
Trade names440 1,640 5.0
Total 27,369 68,569 
Accumulated amortization (14,342)(20,324)
Intangible assets, net $13,027 $48,245 
Amortization expense for acquired intangible assets was $1,028 and $2,630 for the three months ended March 31, 2021 and 2022, respectively, and $2,812 and $5,982 for the nine months ended March 31, 2021 and 2022, respectively.
Future amortization expense for acquired intangible assets as of March 31, 2022 is as follows:
Remainder of fiscal 2022
$2,770 
Fiscal 2023
10,948 
Fiscal 2024
9,943 
Fiscal 2025
8,888 
Fiscal 2026
7,269 
Thereafter8,427 
Total $48,245 
The components of accrued expenses were as follows:
June 30,
2021
March 31,
2022
Accrued payroll and personnel costs $73,969$67,965
Operating lease liabilities7,5498,270
Deferred revenue9,44214,326
Other 12,14918,259
Total accrued expenses $103,109$108,820
11

Table of Contents
(6) Corporate Investments and Funds Held for Clients
Corporate investments and funds held for clients consist of the following:
June 30, 2021
Type of IssueAmortized
cost
Gross
unrealized
gains
Gross
unrealized
losses
Fair value
Cash and cash equivalents$202,287$$$202,287
Funds held for clients' cash and cash equivalents1,743,5941,743,594
Available-for-sale securities:
Corporate bonds13,3907013,460
Asset-backed securities7,062177,079
Total available-for-sale securities (1)20,4528720,539
Total investments$1,966,333$87$$1,966,420
(1)
Included within the fair value of total available-for-sale securities above is $4,456 of corporate investments and $16,083 of funds held for clients.
March 31, 2022
Type of IssueAmortized
cost
Gross
unrealized
gains
Gross
unrealized
losses
Fair value
Cash and cash equivalents$96,465$$$96,465
Funds held for clients' cash and cash equivalents4,176,9034,176,903
Available-for-sale securities:
Commercial paper49,440(113)49,327
Corporate bonds54,6071(1,289)53,319
Asset-backed securities8,082(135)7,947
Certificates of deposit23,785(50)23,735
U.S treasury securities4,036(90)3,946
U.S government agency securities7,000(372)6,628
Other2,823(61)2,762
Total available-for-sale securities (2)149,7731(2,110)147,664
Total investments$4,423,141$1$(2,110)$4,421,032
(2)All available-for-sale securities are included in funds held for clients.
Cash and cash equivalents and funds held for clients’ cash and cash equivalents include demand deposit accounts and money market funds at June 30, 2021 and March 31, 2022.
Classification of investments on the unaudited consolidated balance sheets is as follows:
June 30, 2021March 31, 2022
Cash and cash equivalents$202,287$96,465
Corporate investments4,456
Funds held for clients1,759,6774,324,567
Total investments$1,966,420$4,421,032
12

Table of Contents
Available-for-sale securities that have been in an unrealized loss position for a period of less than 12 months as of March 31, 2022 had fair market value as follows:
March 31, 2022
Securities in an unrealized loss
position for less than 12 months
Gross
unrealized
losses
Fair
Value
Commercial paper$(113)$49,327
Corporate bonds(1,289)51,909
Asset-backed securities(135)7,826
Certificates of deposit(50)22,734
U.S. treasury securities(90)3,946
U.S. government agency securities(372)6,628
Other(61)2,762
Total available-for-sale securities$(2,110)$145,132
There were no available-for-sale securities in an unrealized loss position at June 30, 2021. As a result, no securities have been in an unrealized loss position for more than 12 months as of March 31, 2022.
The Company regularly reviews the composition of its portfolio to determine the existence of credit impairment. The Company did not recognize any credit impairment losses during the three or nine months ended March 31, 2021 or 2022. All securities in the Company’s portfolio held an A-1 rating or better as of March 31, 2022.
The Company did not make any material reclassification adjustments out of accumulated other comprehensive income for realized gains and losses on the sale of available-for-sale securities during the three or nine months ended March 31, 2021 or 2022. There were no realized gains or losses on the sale of available-for-sale securities for the three or nine months ended March 31, 2021 or 2022.
Expected maturities of available-for-sale securities at March 31, 2022 are as follows:
Amortized
cost
Fair
value
One year or less$98,775$98,392
One year to two years26,98826,369
Two years to three years20,00019,138
Three years to five years4,0103,765
Total available-for-sale securities$149,773$147,664
(7) Fair Value Measurement
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A three-level fair value hierarchy prioritizes the inputs used to measure fair value. The hierarchy requires entities to maximize the use of observable inputs and minimize the use of unobservable inputs. The three levels of inputs used to measure fair value are as follows:
Level 1—Quoted prices in active markets for identical assets and liabilities.
Level 2—Quoted prices in active markets for similar assets and liabilities, or other inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
Level 3—Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets and liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs.
13

Table of Contents
The Company measures certain cash and cash equivalents, accounts receivable, accounts payable and client fund obligations at fair value on a recurring basis using Level 1 inputs. The Company considers the recorded value of these financial assets and liabilities to approximate the fair value of the respective assets and liabilities at June 30, 2021 and March 31, 2022 based upon the short-term nature of these assets and liabilities.
Marketable securities, consisting of securities classified as available-for-sale as well as certain cash equivalents, are recorded at fair value on a recurring basis using Level 2 inputs obtained from an independent pricing service. Available-for-sale securities include commercial paper, corporate bonds, asset-backed securities, certificate of deposit, U.S. treasury securities, U.S. government agency and other securities. The independent pricing service utilizes a variety of inputs including benchmark yields, broker/dealer quoted prices, reported trades, issuer spreads as well as other available market data. The Company, on a sample basis, validates the pricing from the independent pricing service against another third-party pricing source for reasonableness. The Company has not adjusted any prices obtained by the independent pricing service, as it believes they are appropriately valued. There were no available-for-sale securities classified in Level 3 of the fair value hierarchy at June 30, 2021 or March 31, 2022.
The fair value level for the Company’s cash and cash equivalents and available-for-sale securities is as follows:
June 30, 2021
TotalLevel 1 Level 2 Level 3
Cash and cash equivalents$202,287$202,287$$
Funds held for clients' cash and cash equivalents1,743,5941,743,594
Available-for-sale securities:
Corporate bonds13,46013,460
Asset-backed securities7,0797,079
Total available-for-sale securities20,53920,539
Total investments$1,966,420$1,945,881$20,539$