Companies:
10,785
total market cap:
$133.514 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Insperity
NSP
#5924
Rank
$1.02 B
Marketcap
๐บ๐ธ
United States
Country
$27.04
Share price
-1.82%
Change (1 day)
-69.07%
Change (1 year)
๐ผ Professional services
๐ผ Staffing & Employment Services
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Insperity
Quarterly Reports (10-Q)
Financial Year FY2013 Q2
Insperity - 10-Q quarterly report FY2013 Q2
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
ý
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended June 30, 2013.
or
o
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from _______________ to _______________
Commission File No. 1-13998
Insperity, Inc.
(Exact name of registrant as specified in its charter)
Delaware
76-0479645
(State or other jurisdiction of incorporation or organization)
(I.R.S. Employer Identification No.)
19001 Crescent Springs Drive
Kingwood, Texas
77339
(Address of principal executive offices)
(Zip Code)
(Registrant’s Telephone Number, Including Area Code): (281) 358-8986
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
ý
No
o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes
ý
No
o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
x
Accelerated filer
o
Non-accelerated filer
o
Smaller reporting company
o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
o
No
ý
As of
July 25, 2013
,
25,611,985
shares of the registrant’s common stock, par value $0.01 per share, were outstanding.
TABLE OF CONTENTS
Part I
Item 1.
Financial Statements
3
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
17
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
25
Item 4.
Controls and Procedures
25
Part II
Item 1.
Legal Proceedings
26
Item 1a.
Risk Factors
26
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
27
Item 6.
Exhibits
28
Table of Contents
PART I
ITEM 1. FINANCIAL STATEMENTS
INSPERITY, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands)
ASSETS
June 30,
2013
December 31, 2012
(Unaudited)
Current assets:
Cash and cash equivalents
$
178,493
$
264,544
Restricted cash
47,467
47,149
Marketable securities
52,686
16,904
Accounts receivable, net:
Trade
2,743
6,931
Unbilled
194,985
181,040
Other
2,676
2,415
Prepaid insurance
17,742
15,620
Other current assets
9,384
9,651
Deferred income taxes
4,125
7,211
Total current assets
510,301
551,465
Property and equipment:
Land
4,115
4,115
Buildings and improvements
68,695
68,583
Computer hardware and software
84,102
81,140
Software development costs
37,184
35,866
Furniture and fixtures
36,828
36,717
Aircraft
35,879
35,879
266,803
262,300
Accumulated depreciation and amortization
(175,593
)
(168,358
)
Total property and equipment, net
91,210
93,942
Other assets:
Prepaid health insurance
9,000
9,000
Deposits – health insurance
3,000
3,000
Deposits – workers’ compensation
69,947
64,201
Goodwill and other intangible assets, net
22,775
23,775
Other assets
2,085
4,817
Total other assets
106,807
104,793
Total assets
$
708,318
$
750,200
-
3
-
Table of Contents
INSPERITY, INC.
CONSOLIDATED BALANCE SHEETS (Continued)
(in thousands)
LIABILITIES AND STOCKHOLDERS’ EQUITY
June 30,
2013
December 31,
2012
(Unaudited)
Current liabilities:
Accounts payable
$
2,605
$
3,660
Payroll taxes and other payroll deductions payable
129,682
178,534
Accrued worksite employee payroll cost
172,229
150,070
Accrued health insurance costs
5,274
13,942
Accrued workers’ compensation costs
50,281
49,484
Accrued corporate payroll and commissions
17,265
23,537
Other accrued liabilities
14,415
12,478
Income taxes payable
39
4,054
Total current liabilities
391,790
435,759
Noncurrent liabilities:
Accrued workers’ compensation costs
66,868
64,536
Deferred income taxes
8,183
9,000
Total noncurrent liabilities
75,051
73,536
Commitments and contingencies
Stockholders’ equity:
Common stock
308
308
Additional paid-in capital
134,349
133,207
Treasury stock, at cost
(142,468
)
(133,950
)
Accumulated other comprehensive income (loss), net of tax
(3
)
16
Retained earnings
249,291
241,324
Total stockholders’ equity
241,477
240,905
Total liabilities and stockholders’ equity
$
708,318
$
750,200
See accompanying notes.
-
4
-
Table of Contents
INSPERITY, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
(Unaudited)
Three Months Ended
June 30,
Six Months Ended
June 30,
2013
2012
2013
2012
Revenues (gross billings of $3.167 billion, $3.039 billion, $6.499 billion and $6.271 billion, less worksite employee payroll cost of $2.620 billion, $2.520 billion, $5.340 billion and $5.156 billion, respectively)
$
547,274
$
519,256
$
1,159,110
$
1,114,433
Direct costs:
Payroll taxes, benefits and workers’ compensation costs
449,528
431,962
953,246
924,135
Gross profit
97,746
87,294
205,864
190,298
Operating expenses:
Salaries, wages and payroll taxes
45,689
40,047
93,900
83,370
Stock-based compensation
3,292
2,801
5,602
4,956
Commissions
3,533
3,506
6,740
6,941
Advertising
9,720
8,566
14,970
13,321
General and administrative expenses
20,039
18,494
42,025
40,572
Depreciation and amortization
5,245
4,465
10,390
8,677
87,518
77,879
173,627
157,837
Operating income
10,228
9,415
32,237
32,461
Other income (expense):
Interest, net
60
156
129
320
Other, net
(2,676
)
20
(2,667
)
144
Income before income tax expense
7,612
9,591
29,699
32,925
Income tax expense
4,124
3,970
13,038
13,420
Net income
$
3,488
$
5,621
$
16,661
$
19,505
Less distributed and undistributed earnings allocated to participating securities
(124
)
(162
)
(481
)
(564
)
Net income allocated to common shares
$
3,364
$
5,459
$
16,180
$
18,941
Basic net income per share of common stock
$
0.14
$
0.22
$
0.65
$
0.75
Diluted net income per share of common stock
$
0.14
$
0.22
$
0.65
$
0.75
See accompanying notes.
-
5
-
Table of Contents
INSPERITY, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in thousands)
(Unaudited)
Three Months Ended
June 30,
Six Months Ended
June 30,
2013
2012
2013
2012
Net income
$
3,488
$
5,621
$
16,661
$
19,505
Other comprehensive income:
Unrealized gain (loss) on available-for-sale securities, net of tax
(35
)
(1
)
(19
)
34
Comprehensive income
$
3,453
$
5,620
$
16,642
$
19,539
See accompanying notes.
-
6
-
Table of Contents
INSPERITY, INC.
CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY
SIX MONTHS ENDED JUNE 30, 2013
(in thousands)
(Unaudited)
Common Stock Issued
Additional Paid-In Capital
Treasury Stock
Accumulated Other Comprehensive Income (Loss)
Retained Earnings
Total
Shares
Amount
Balance at December 31, 2012
30,758
$
308
$
133,207
$
(133,950
)
$
16
$
241,324
$
240,905
Purchase of treasury stock, at cost
—
—
—
(15,122
)
—
—
(15,122
)
Exercise of stock options
—
—
(494
)
1,352
—
—
858
Income tax benefit from stock-based compensation, net
—
—
709
—
—
—
709
Stock-based compensation expense
—
—
877
4,725
—
—
5,602
Other
—
—
50
527
—
—
577
Dividends paid
—
—
—
—
—
(8,694
)
(8,694
)
Unrealized loss on marketable securities, net of tax
—
—
—
—
(19
)
—
(19
)
Net income
—
—
—
—
—
16,661
16,661
Balance at June 30, 2013
30,758
$
308
$
134,349
$
(142,468
)
$
(3
)
$
249,291
$
241,477
See accompanying notes.
-
7
-
Table of Contents
INSPERITY, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(Unaudited)
Six Months Ended
June 30,
2013
2012
Cash flows from operating activities:
Net income
$
16,661
$
19,505
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Depreciation and amortization
10,377
8,652
Impairment charge
2,679
—
Amortization of marketable securities
1,029
1,279
Stock-based compensation
5,602
4,956
Deferred income taxes
2,281
1,001
Changes in operating assets and liabilities:
Restricted cash
(318
)
157
Accounts receivable
(10,018
)
(5,495
)
Prepaid insurance
(2,122
)
3,148
Other current assets
267
3,355
Other assets
(5,698
)
(4,991
)
Accounts payable
(1,055
)
(2,212
)
Payroll taxes and other payroll deductions payable
(48,852
)
(46,062
)
Accrued worksite employee payroll expense
22,159
14,568
Accrued health insurance costs
(8,668
)
441
Accrued workers’ compensation costs
797
2,382
Accrued corporate payroll, commissions and other accrued liabilities
(2,003
)
(7,515
)
Income taxes payable/receivable
(4,259
)
4,090
Total adjustments
(37,802
)
(22,246
)
Net cash used in operating activities
(21,141
)
(2,741
)
Cash flows from investing activities:
Marketable securities:
Purchases
(45,642
)
(14,818
)
Proceeds from dispositions
4,564
13,401
Proceeds from maturities
4,236
—
Cash exchanged for acquisitions
—
(1,200
)
Property and equipment
(6,640
)
(8,331
)
Net cash used in investing activities
(43,482
)
(10,948
)
-
8
-
Table of Contents
INSPERITY, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(in thousands)
(Unaudited)
Six Months Ended
June 30,
2013
2012
Cash flows from financing activities:
Purchase of treasury stock
$
(15,122
)
$
(11,741
)
Dividends paid
(8,694
)
(8,285
)
Proceeds from the exercise of stock options
858
1,044
Income tax benefit from stock-based compensation
953
1,434
Other
577
619
Net cash used in financing activities
(21,428
)
(16,929
)
Net decrease in cash and cash equivalents
(86,051
)
(30,618
)
Cash and cash equivalents at beginning of period
264,544
211,208
Cash and cash equivalents at end of period
$
178,493
$
180,590
See accompanying notes.
-
9
-
Table of Contents
INSPERITY, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2013
(Unaudited)
1.
Basis of Presentation
Insperity, Inc., a Delaware corporation (“Insperity,” “we,” “our,” and “us”), provides an array of human resources (“HR”) and business solutions designed to help improve business performance. Our most comprehensive HR business offering is provided through our professional employer organization (“PEO”) services, known as Workforce Optimization
™
, which encompasses a broad range of HR functions, including payroll and employment administration, employee benefits, workers’ compensation, government compliance, performance management, and training and development services.
In addition to Workforce Optimization, we offer Human Capital Management, Payroll Services, Time and Attendance, Performance Management, Organizational Planning, Recruiting Services, Employment Screening, Financial Services, Expense Management, Retirement Services and Insurance Services (collectively “Adjacent Businesses”), many of which are offered via desktop applications and software as a service (“SaaS”) delivery models. These other products or services are offered separately, as a bundle, or along with Workforce Optimization.
We provide our Workforce Optimization solution to small and medium-sized businesses in strategically selected markets throughout the United States. For the
six months ended June 30, 2013
and
2012
, Workforce Optimization revenues from our Texas markets represented
25%
and
26%
, respectively, while Workforce Optimization revenues from our California markets represented
18%
and
17%
, respectively, of our total Workforce Optimization revenues.
The Consolidated Financial Statements include the accounts of Insperity and its subsidiaries, all of which are wholly owned. Intercompany accounts and transactions have been eliminated in consolidation.
The preparation of financial statements in conformity with accounting principles generally accepted in the United States (“GAAP”) requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.
The accompanying Consolidated Financial Statements should be read in conjunction with our audited Consolidated Financial Statements as of and for the year ended
December 31, 2012
. Our Consolidated Balance Sheet at
December 31, 2012
has been derived from the audited financial statements at that date, but does not include all of the information or footnotes required by GAAP for complete financial statements. Our Consolidated Balance Sheet at
June 30, 2013
and our Consolidated Statements of Operations and Comprehensive Income for the
three and six
month periods ended
June 30, 2013
and
2012
, our Consolidated Statements of Cash Flows for the
six
month periods ended
June 30, 2013
and
2012
, and our Consolidated Statement of Stockholders’ Equity for the
six months ended June 30, 2013
, have been prepared by us without audit. In the opinion of management, all adjustments, consisting only of normal recurring adjustments necessary to present fairly the consolidated financial position, results of operations and cash flows, have been made.
The results of operations for the interim periods are not necessarily indicative of the operating results for a full year or of future operations.
2.
Accounting Policies
Health Insurance Costs
We provide group health insurance coverage to our worksite employees through a national network of carriers, including UnitedHealthcare (“United”), UnitedHealthcare of California, Kaiser Permanente, Blue Shield of California, HMSA BlueCross BlueShield, Unity Health Plan and Tufts, all of which provide fully insured policies or service contracts.
The policy with United provides the majority of our health insurance coverage. As a result of certain contractual terms, we have accounted for this plan since its inception using a partially self-funded insurance accounting model. Accordingly, we record the costs of the United plan, including an estimate of the incurred claims, taxes and administrative fees (collectively the “Plan Costs”) as benefits expense in the Consolidated Statements of Operations. The estimated incurred claims are based upon: (i) the level of claims processed during the quarter; (ii) estimated completion rates
-
10
-
Table of Contents
based upon recent claim development patterns under the plan; and (iii) the number of participants in the plan, including both active and COBRA enrollees. Each reporting period, changes in the estimated ultimate costs resulting from claim trends, plan design and migration, participant demographics and other factors are incorporated into the benefits costs.
Additionally, since the plan’s inception, under the terms of the contract, United establishes cash funding rates
90
days in advance of the beginning of a reporting quarter. If the Plan Costs for a reporting quarter are greater than the premiums paid and owed to United, a deficit in the plan would be incurred and a liability for the excess costs would be accrued in our Consolidated Balance Sheets. On the other hand, if the Plan Costs for the reporting quarter are less than the premiums paid and owed to United, a surplus in the plan would be incurred and we would record an asset for the excess premiums in our Consolidated Balance Sheets. The terms of the arrangement require us to maintain an accumulated cash surplus in the plan of
$9.0 million
, which is reported as long-term prepaid insurance. In addition, United requires a deposit equal to approximately one day of claims funding activity, which was
$2.8 million
as of
June 30, 2013
, and is reported as a long-term asset. As of
June 30, 2013
, Plan Costs were less than the net premiums paid and owed to United by
$14.9 million
. As this amount is in excess of the agreed-upon
$9.0 million
surplus maintenance level, the
$5.9 million
balance is included in prepaid insurance, a current asset, in our Consolidated Balance Sheets. The premiums owed to United at
June 30, 2013
were
$1.9 million
, which is included in accrued health insurance costs, a current liability in our Consolidated Balance Sheets.
Workers’ Compensation Costs
Our workers’ compensation coverage has been provided through an arrangement with the ACE Group of Companies (“the ACE Program”) since 2007. The ACE Program is fully insured in that ACE has the responsibility to pay all claims incurred regardless of whether we satisfy our responsibilities. Through September 30, 2010, we bore the economic burden for the first
$1 million
layer of claims per occurrence and the insurance carrier was and remains responsible for the economic burden for all claims in excess of such first
$1 million
layer.
Effective October 1, 2010, in addition to our bearing the economic burden for the first
$1 million
layer of claims per occurrence, we also bear the economic burden for those claims exceeding
$1 million
, up to a maximum aggregate amount of
$5 million
per policy year.
Because we bear the economic burden for claims up to the levels noted above, such claims, which are the primary component of our workers’ compensation costs, are recorded in the period incurred. Workers’ compensation insurance includes ongoing health care and indemnity coverage whereby claims are paid over numerous years following the date of injury. Accordingly, the accrual of related incurred costs in each reporting period includes estimates, which take into account the ongoing development of claims and therefore requires a significant level of judgment.
We employ a third party actuary to estimate our loss development rate, which is primarily based upon the nature of worksite employees’ job responsibilities, the location of worksite employees, the historical frequency and severity of workers’ compensation claims, and an estimate of future cost trends. Each reporting period, changes in the actuarial assumptions resulting from changes in actual claims experience and other trends are incorporated into our workers’ compensation claims cost estimates. During the
six months ended June 30, 2013
and
2012
, we reduced our workers’ compensation costs by
$6.5 million
and
$6.7 million
, respectively, for changes in estimated losses related to prior reporting periods. Workers’ compensation cost estimates are discounted to present value at a rate based upon the U.S. Treasury rates that correspond with the weighted average estimated claim payout period (the average discount rates utilized in
2013
and
2012
were
0.5%
and
0.8%
, respectively) and are accreted over the estimated claim payment period and included as a component of direct costs in our Consolidated Statements of Operations.
-
11
-
Table of Contents
The following table provides the activity and balances related to incurred but not paid workers’ compensation claims:
Six Months Ended
June 30,
2013
2012
(in thousands)
Beginning balance, January 1,
$
111,685
$
104,791
Accrued claims
19,194
19,164
Present value discount
(345
)
(532
)
Paid claims
(16,199
)
(15,179
)
Ending balance
$
114,335
$
108,244
Current portion of accrued claims
$
47,467
$
44,580
Long-term portion of accrued claims
66,868
63,664
$
114,335
$
108,244
The current portion of accrued workers’ compensation costs on the Consolidated Balance Sheets at
June 30, 2013
includes
$2.8 million
of workers’ compensation administrative fees.
As of
June 30, 2013
and
2012
, the undiscounted accrued workers’ compensation costs were
$125.1 million
and
$120.9 million
, respectively.
At the beginning of each policy period, the insurance carrier establishes monthly funding requirements comprised of premium costs and funds to be set aside for payment of future claims (“claim funds”). The level of claim funds is primarily based upon anticipated worksite employee payroll levels and expected workers’ compensation loss rates, as determined by the insurance carrier. Monies funded into the program for incurred claims expected to be paid within
one year
are recorded as restricted cash, a short-term asset, while the remainder of claim funds are included in deposits, a long-term asset in our Consolidated Balance Sheets. In the first half of
2012
, we received
$2.5 million
for the return of excess claim funds related to the ACE Program, which reduced deposits. As of
June 30, 2013
, we had restricted cash of
$47.5 million
and deposits of
$69.9 million
.
Our estimate of incurred claim costs expected to be paid within
one year
are recorded as accrued workers’ compensation costs and included in short-term liabilities, while our estimate of incurred claim costs expected to be paid beyond
one year
are included in long-term liabilities on our Consolidated Balance Sheets.
-
12
-
Table of Contents
3.
Cash, Cash Equivalents and Marketable Securities
The following table summarizes our cash and investments in cash equivalents and marketable securities held by investment managers and overnight investments:
June 30,
2013
December 31,
2012
(in thousands)
Overnight Holdings
Money market funds (cash equivalents)
$
135,260
$
255,000
Investment Holdings
Money market funds (cash equivalents)
37,233
26,087
Marketable securities
52,686
16,904
225,179
297,991
Cash held in demand accounts
18,313
21,732
Outstanding checks
(12,313
)
(38,275
)
Total cash, cash equivalents and marketable securities
$
231,179
$
281,448
Cash and cash equivalents
$
178,493
$
264,544
Marketable securities
52,686
16,904
$
231,179
$
281,448
Our cash and overnight holdings fluctuate based on the timing of clients' payroll processing cycles. Included in the cash balance as of
June 30, 2013
and
December 31, 2012
, are
$117.3 million
and
$158.2 million
, respectively, in funds associated with federal and state income tax withholdings, employment taxes and other payroll deductions, as well as
$14.8 million
and
$13.5 million
in client prepayments, respectively.
We account for our financial assets in accordance with Accounting Standard Codification (“ASC”) 820,
Fair Value Measurement
. This standard defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. The fair value measurement disclosures are grouped into three levels based on valuation factors:
•
Level 1 - quoted prices in active markets using identical assets
•
Level 2 - significant other observable inputs, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, or other observable inputs
•
Level 3 - significant unobservable inputs
The following table summarizes the levels of fair value measurements of our financial assets:
Fair Value Measurements
(in thousands)
June 30,
2013
Level 1
Level 2
Level 3
Money market funds
$
172,493
$
172,493
$
—
$
—
Municipal bonds
52,686
—
52,686
—
Total
$
225,179
$
172,493
$
52,686
$
—
-
13
-
Table of Contents
Fair Value Measurements
(in thousands)
December 31,
2012
Level 1
Level 2
Level 3
Money market funds
$
281,087
$
281,087
$
—
$
—
Municipal bonds
16,904
—
16,904
—
Total
$
297,991
$
281,087
$
16,904
$
—
The municipal bond securities valued as Level 2 investments are primarily pre-refunded municipal bonds that are secured by escrow funds containing U.S. Government securities. Our valuation techniques used to measure fair value for these securities during the period consisted primarily of third party pricing services that utilized actual market data such as trades of comparable bond issues, broker/dealer quotations for the same or similar investments in active markets and other observable inputs.
The following is a summary of our available-for-sale marketable securities:
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Estimated
Fair Value
(in thousands)
June 30, 2013
Municipal bonds
$
52,691
$
33
$
(38
)
$
52,686
December 31, 2012
Municipal bonds
$
16,878
$
29
$
(3
)
$
16,904
During the periods ended
June 30, 2013
and
2012
, we had
no
realized gains or losses recognized on sales of marketable securities.
As of
June 30, 2013
, the contractual maturities of our marketable securities were as follows:
Amortized
Cost
Estimated
Fair Value
(in thousands)
Less than one year
$
28,920
$
28,939
One to five years
23,771
23,747
Total
$
52,691
$
52,686
4.
Other Assets
In 2011, we acquired a minority interest in The Receivables Exchange ("TRE"), an online marketplace for the sale of accounts receivable for
$2.8 million
. TRE recently issued similar securities at per share amounts substantially below the per share book value of our investment. Accordingly, we valued the investment based on a similar security market transaction, which is a Level 2 valuation technique. This resulted in a non-cash impairment charge of
$2.7 million
, which is included in other income (expense) in our Consolidated Statements of Operations, during the second quarter of 2013. Due to federal income tax limitations on capital losses, no tax benefit associated with the impairment was recognized.
-
14
-
Table of Contents
5.
Revolving Credit Facility
We have a
$100 million
revolving credit facility (the “Facility”), which may be increased to
$150 million
based on the terms and subject to the conditions set forth in the agreement relating to the Facility (the “Credit Agreement”). The Facility matures on September 15, 2015. The Facility contains both affirmative and negative covenants, which we believe are customary for arrangements of this nature. At
June 30, 2013
, we were in compliance with all financial covenants under the Credit Agreement and had not drawn on the Facility.
6.
Stockholders' Equity
Our Board of Directors (the “Board”) has authorized a program to repurchase shares of our outstanding common stock (“Repurchase Program”). The purchases are to be made from time to time in the open market or directly from stockholders at prevailing market prices based on market conditions and other factors. In May 2013, the Board increased the authorized number of shares to be repurchased under the program by one million. During the
six months ended June 30, 2013
,
415,627
shares were repurchased under the Repurchase Program and
116,747
shares not subject to the Repurchase Program were withheld to satisfy tax withholding obligations for the vesting of restricted stock awards. As of
June 30, 2013
, we were authorized to repurchase an additional
1,413,845
shares under the program.
The Board declared quarterly dividends of
$0.17
per share of common stock in the first and second quarters of
2013
and quarterly dividends of
$0.15
and
$0.17
per share of common stock in the first and second quarters of
2012
, respectively, resulting in a total of
$8.7 million
and
$8.3 million
, respectively, in dividends paid during the first
six
months of each year.
7.
Net Income per Share
We utilize the two-class method to compute net income per share. The two-class method allocates a portion of net income to participating securities, which include unvested awards of share-based payments with non-forfeitable rights to receive dividends. Net income allocated to unvested share-based payments is excluded from net income allocated to common shares. Any undistributed losses resulting from dividends exceeding net income are not allocated to participating securities. Basic net income per share is computed by dividing net income allocated to common shares by the weighted average number of common shares outstanding during the period. Diluted net income per share is computed by dividing net income allocated to common shares by the weighted average number of common shares outstanding during the period, plus the dilutive effect of outstanding stock options.
The following table summarizes the net income allocated to common shares and the basic and diluted shares used in the net income per share computations:
Three Months Ended
June 30,
Six Months Ended
June 30,
2013
2012
2013
2012
(in thousands)
Net income
$
3,488
$
5,621
$
16,661
$
19,505
Less distributed and undistributed earnings allocated to participating securities
(124
)
(162
)
(481
)
(564
)
Net income allocated to common shares
$
3,364
$
5,459
$
16,180
$
18,941
Weighted average common shares outstanding
24,820
25,095
24,858
25,091
Incremental shares from assumed conversions of common stock options
24
60
27
66
Adjusted weighted average common shares outstanding
24,844
25,155
24,885
25,157
Potentially dilutive securities not included in weighted average share calculation due to anti-dilutive effect
16
42
16
29
-
15
-
Table of Contents
8.
Commitments and Contingencies
We are a defendant in various lawsuits and claims arising in the normal course of business. Management believes it has valid defenses in these cases and is defending them vigorously. While the results of litigation cannot be predicted with certainty, management believes the final outcome of such litigation will not have a material adverse effect on our financial position or results of operations.
Lumbermens Mutual Casualty Company
In 2003, facing continued capital constraints and a series of downgrades from various rating agencies, our former workers’ compensation insurance carrier for the two-year period ended September 2003, Lumbermens Mutual Casualty Company, formerly known as Kemper, (“Lumbermens Mutual”) made the decision to substantially cease underwriting operations and voluntarily entered into “run-off." In July 2012, Lumbermens Mutual announced that an agreed order of rehabilitation had been entered against it in Cook County, Illinois. Under the order, the Director of the Illinois Department of Insurance was vested with control over Lumbermens Mutual property and decision-making. In an order effective May 10, 2013, the Circuit Court of Cook County, Illinois, found that Lumbermens was insolvent and ordered its liquidation.
The entry of a liquidation order has triggered the transition of claim handling responsibilities for Lumbermens Mutual's open claims to state guaranty associations around the country. Guaranty associations are non-profit organizations created by statute for the purpose of protecting policyholders from severe financial losses and preventing delays in claim payments due to the insolvency of an insurer. They do this by assuming responsibility for the payment of claims that would otherwise have been paid by the insurer had it not become insolvent. Each state has one or more guaranty association(s), with each association handling certain types of insurance. Insurance companies are required to be members of the state guaranty association as a condition of being licensed to do business in the state.
The guaranty associations in some states, including Texas, may assert that state law allows them to recover the amount of benefits paid by the guaranty association along with associated administration and defense costs from an insured with a net worth exceeding certain specified levels. If one or more guaranty associations were to seek recovery from us for open claims with Lumbermens Mutual, we may be required to repay those amounts. While we are not certain whether any state guaranty association will ultimately assert a claim against us, we intend to vigorously assert any and all available defenses to any such claim. We estimate the outstanding claims that may be subject to such contentions from state guaranty associations to range from
$1.1 million
to
$5.0 million
as of
June 30, 2013
. In the event state guaranty associations attempt to seek recovery from us and are successful, we would be required to pay such claims, which would reduce net income and could have a material adverse effect on net income in the reported period.
-
16
-
Table of Contents
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
You should read the following discussion in conjunction with our Annual Report on Form 10-K for the year ended
December 31, 2012
, as well as our Consolidated Financial Statements and notes thereto included in this quarterly report on Form 10-Q.
New Accounting Pronouncements
We believe we have implemented the accounting pronouncements with a material impact on our financial statements.
Results of Operations
Three Months Ended June 30, 2013
Compared to
Three Months Ended June 30, 2012
.
The following table presents certain information related to our results of operations:
Three Months Ended
June 30,
2013
2012
% Change
(in thousands, except per share and statistical data)
Revenues (gross billings of $3.167 billion and $3.039 billion, less worksite employee payroll cost of $2.620 billion and $2.520 billion, respectively)
$
547,274
$
519,256
5.4
%
Gross profit
97,746
87,294
12.0
%
Operating expenses
87,518
77,879
12.4
%
Operating income
10,228
9,415
8.6
%
Other income (expense)
(2,616
)
176
—
Net income
3,488
5,621
(37.9
)%
Diluted net income per share of common stock
0.14
0.22
(36.4
)%
Statistical Data:
Average number of worksite employees paid per month
126,696
124,219
2.0
%
Revenues per worksite employee per month
(1)
$
1,440
$
1,393
3.4
%
Gross profit per worksite employee per month
257
234
9.8
%
Operating expenses per worksite employee per month
230
209
10.0
%
Operating income per worksite employee per month
27
25
8.0
%
Net income per worksite employee per month
9
15
(40.0
)%
____________________________________
(1)
Gross billings of
$8,332
and
$8,156
per worksite employee per month, less payroll cost of
$6,892
and
$6,763
per worksite employee per month, respectively.
Revenues
Our revenues for the
second
quarter of
2013
increased
5.4%
over the
2012
period, primarily due to a
2.0%
increase
in the average number of worksite employees paid per month and a
3.4%
, or
$47
increase
in revenues per worksite employee per month.
-
17
-
Table of Contents
By region, our Workforce Optimization revenue change from the
second
quarter of
2012
and distribution for the quarters ended
June 30, 2013
and
2012
were as follows:
Three Months Ended
June 30,
Three Months Ended
June 30,
2013
2012
% Change
2013
2012
(in thousands)
(% of total revenue)
Northeast
$
141,054
$
134,571
4.8
%
26.2
%
26.3
%
Southeast
51,435
47,534
8.2
%
9.6
%
9.3
%
Central
78,941
74,295
6.3
%
14.7
%
14.5
%
Southwest
148,042
142,968
3.5
%
27.5
%
28.0
%
West
119,082
111,672
6.6
%
22.0
%
21.9
%
538,554
511,040
5.4
%
100.0
%
100.0
%
Other revenue
(1)
8,720
8,216
6.1
%
Total revenue
$
547,274
$
519,256
5.4
%
_____________________________
(1)
Comprised primarily of revenues generated by Adjacent Businesses.
Our Workforce Optimization growth rate is affected by three primary sources – worksite employees paid from new client sales, client retention and the net change in existing clients through worksite employee new hires and layoffs. During the
second
quarter of
2013
, the net change in existing clients and worksite employees paid from new client sales was consistent with 2012, while retention improved over the
second
quarter of
2012
.
Gross Profit
Gross profit for the
second
quarter of
2013
increased
12.0%
over the
second
quarter of
2012
to
$97.7 million
. The average gross profit per worksite employee
increased
9.8%
to
$257
per month in the
2013
period from
$234
per month in the
2012
period. Included in gross profit in
2013
is a
$14
per worksite employee per month contribution from our Adjacent Businesses compared to
$12
per worksite employee per month in the
2012
period.
Our pricing objectives attempt to maintain or improve the gross profit per worksite employee by increasing revenue per worksite employee to match or exceed changes in primary direct costs and operating expenses. Our revenues
increased
3.4%
per worksite employee per month and our direct costs, which primarily include payroll taxes, benefits and workers’ compensation expenses,
increased
2.1%
to
$1,183
per worksite employee per month in the
second
quarter of
2013
versus
$1,159
in the
second
quarter of
2012
. The primary direct cost components changed as follows:
•
Benefits costs
– The cost of group health insurance and related employee benefits
increased
$5
per worksite employee per month, or
1.0%
on a cost per covered employee basis compared to the
second
quarter of
2012
. Included in 2013 benefits costs is a reduction of $3.4 million, or $9 per worksite employee per month, for lower than expected claim costs and premium taxes related to prior periods. The 2012 benefits costs included $2.4 million, or $6 per worksite employee per month, in claim costs for higher than expected run-off of claims incurred in prior periods. The percentage of worksite employees covered under our health insurance plans was
72.1%
in the
2013
period compared to
72.2%
in the
2012
period. Please read
Note 2
to the Consolidated Financial Statements, “
Accounting Policies
– Health Insurance Costs,” for a discussion of our accounting for health insurance costs.
•
Workers’ compensation costs
– Workers’ compensation costs
increased
9.3%
, or
$2
per worksite employee per month compared to the
second
quarter of
2012
. As a percentage of non-bonus payroll cost, workers’ compensation costs were
0.55%
in the
2013
period compared to
0.53%
in the
2012
period. During the
2013
period, we recorded reductions in workers’ compensation costs of
$3.0 million
, or
0.12%
of non-bonus payroll costs, for changes in estimated losses related to prior reporting periods, compared to
$3.4 million
, or
0.15%
of non-bonus payroll costs in the
2012
period. Please read
Note 2
to the Consolidated Financial Statements, “
Accounting Policies
– Workers’ Compensation Costs,” for a discussion of our accounting for workers’ compensation costs.
-
18
-
Table of Contents
•
Payroll tax costs
– Payroll taxes increased
5.6%
, or
$17
per worksite employee per month compared to the
second
quarter of
2012
primarily due to the
4.0%
increase
in payroll costs and a $2.9 million, or $8 per worksite employee per month, credit recognized in 2012 related to a Pennsylvania tax matter. Payroll taxes as a percentage of payroll cost were
7.1%
in the
2013
period compared to
7.0%
in the
2012
period.
Operating Expenses
The following table presents certain information related to our operating expenses:
Three Months Ended
June 30,
Three Months Ended
June 30,
2013
2012
% Change
2013
2012
% Change
(in thousands)
(per worksite employee per month)
Salaries, wages and payroll taxes
$
45,689
$
40,047
14.1
%
$
120
$
107
12.1
%
Stock-based compensation
3,292
2,801
17.5
%
9
8
12.5
%
Commissions
3,533
3,506
0.8
%
9
9
—
Advertising
9,720
8,566
13.5
%
25
23
8.7
%
General and administrative expenses
20,039
18,494
8.4
%
53
50
6.0
%
Depreciation and amortization
5,245
4,465
17.5
%
14
12
16.7
%
Total operating expenses
$
87,518
$
77,879
12.4
%
$
230
$
209
10.0
%
Operating expenses
increased
12.4%
to
$87.5 million
compared to
$77.9 million
in the
second
quarter of
2012
. Operating expenses per worksite employee per month
increased
to
$230
in the
2013
period from
$209
in the
2012
period. The components of operating expenses changed as follows:
•
Salaries, wages and payroll taxes of corporate and sales staff
increased
14.1%
or
$13
per worksite employee per month compared to the
2012
period. This increase was due to a
6.0%
rise in headcount and higher incentive compensation accruals resulting from improved operating results.
•
Stock-based compensation
increased
17.5%
, or
$1
per worksite employee per month compared to the
2012
period, due primarily to an increase in the weighted average market value on the date of grant associated with restricted stock awards. Stock-based compensation expense represents amortization of restricted stock awards granted to employees.
•
Commissions expense
increased
0.8%
, but remained flat on a per worksite employee per month basis compared to the
2012
period.
•
Advertising costs
increased
13.5%
, or
$2
per worksite employee per month compared to the
2012
period, primarily due to increased spending on health care reform related advertising and business promotions.
•
General and administrative expenses
increased
8.4%
, or
$3
per worksite employee per month compared to the
2012
period, primarily due to increased travel and training, rent and repairs and maintenance, partially offset by reductions in professional services.
•
Depreciation and amortization expense
increased
17.5%
, or
$2
per worksite employee per month compared to the
2012
period, primarily due to investments in our technology infrastructure and amortization associated with our Adjacent Business investments.
Other Income (Expense)
Other expense increased
$2.8 million
in the
second
quarter of
2013
compared to the
second
quarter of
2012
, primarily due to a non-cash impairment charge related to our minority investment in The Receivables Exchange. Please read
Note 4
to the Consolidated Financial Statements, "
Other Assets
," for additional information.
-
19
-
Table of Contents
Income Tax Expense
Our effective income tax rate was
54.2%
in the
2013
period compared to
41.4%
in the
2012
period. Our provision for income taxes differed from the U.S. statutory rate of 35% primarily due to state income taxes and non-deductible expenses, including the 2013 non-cash impairment charge related to our minority investment in The Receivables Exchange. Due to federal income tax limitations on capital losses, no tax benefit associated with the impairment was recognized. Please read
Note 4
to the Consolidated Financial Statements, "
Other Assets
," for additional information.
Operating and Net Income
Operating and net income per worksite employee per month was
$27
and
$9
in the
2013
period, versus
$25
and
$15
in the
2012
period.
Six Months Ended June 30, 2013
Compared to
Six Months Ended June 30, 2012
.
The following table presents certain information related to our results of operations:
Six Months Ended
June 30,
2013
2012
% Change
(in thousands, except per share and statistical data)
Revenues (gross billings of $6.499 billion and $6.271 billion, less worksite employee payroll cost of $5.340 billion and $5.156 billion, respectively)
$
1,159,110
$
1,114,433
4.0
%
Gross profit
205,864
190,298
8.2
%
Operating expenses
173,627
157,837
10.0
%
Operating income
32,237
32,461
(0.7
)%
Other income (expense)
(2,538
)
464
—
Net income
16,661
19,505
(14.6
)%
Diluted net income per share of common stock
0.65
0.75
(13.3
)%
Statistical Data:
Average number of worksite employees paid per month
125,044
123,079
1.6
%
Revenues per worksite employee per month
(1)
$
1,545
$
1,509
2.4
%
Gross profit per worksite employee per month
274
258
6.2
%
Operating expenses per worksite employee per month
231
214
7.9
%
Operating income per worksite employee per month
43
44
(2.3
)%
Net income per worksite employee per month
22
26
(15.4
)%
____________________________________
(1)
Gross billings of
$8,663
and
$8,491
per worksite employee per month, less payroll cost of
$7,118
and
$6,982
per worksite employee per month, respectively.
Revenues
Our revenues for the
six months ended June 30, 2013
increased
4.0%
over the
2012
period, primarily due to a
1.6%
increase
in the average number of worksite employees paid per month and a
2.4%
, or
$36
increased
in revenues per worksite employee per month.
-
20
-
Table of Contents
By region, our Workforce Optimization revenue change from the first
six
months of
2012
and distribution for the
six months ended June 30, 2013
and
2012
were as follows:
Six Months Ended
June 30,
Six Months Ended
June 30,
2013
2012
% Change
2013
2012
(in thousands)
(% of total revenue)
Northeast
$
303,344
$
293,536
3.3
%
26.6
%
26.7
%
Southeast
107,121
100,882
6.2
%
9.4
%
9.2
%
Central
168,691
161,589
4.4
%
14.8
%
14.7
%
Southwest
312,102
306,774
1.7
%
27.3
%
27.9
%
West
250,771
236,278
6.1
%
21.9
%
21.5
%
1,142,029
1,099,059
3.9
%
100.0
%
100.0
%
Other revenue
(1)
17,081
15,374
11.1
%
Total revenue
$
1,159,110
$
1,114,433
4.0
%
______________________________
(1)
Comprised primarily of revenues generated by Adjacent Businesses.
Our Workforce Optimization growth rate is affected by three primary sources – worksite employees paid from new client sales, client retention and the net change in existing clients through worksite employee new hires and layoffs. During the first
six
months of
2013
, the net change in existing clients and client retention declined compared to the 2012 period, while worksite employees paid from new client sales improved over the first
six
months of
2012
.
Gross Profit
Gross profit for the first
six
months of
2013
increased
8.2%
over the first
six
months of
2012
to
$205.9 million
. The average gross profit per worksite employee increased
6.2%
to
$274
per month in the
2013
period from
$258
per month in the
2012
period. Included in gross profit in
2013
is a
$14
per worksite employee per month contribution from our Adjacent Businesses compared to
$11
per worksite employee per month in the
2012
period.
Our pricing objectives attempt to maintain or improve the gross profit per worksite employee by increasing revenue per worksite employee to match or exceed changes in primary direct costs and operating expenses. Our revenues
increased
2.4%
per worksite employee per month and our direct costs, which primarily include payroll taxes, benefits and workers’ compensation expenses,
increased
1.6%
to
$1,271
per worksite employee per month compared to
$1,251
in the first
six
months of
2012
. The primary direct cost components changed as follows:
•
Benefits costs
– The cost of group health insurance and related employee benefits
increased
$12
per worksite employee per month, or
2.3%
on a cost per covered employee basis compared to the first
six
months of
2012
. Included in 2013 benefits costs is a reduction of $3.4 million, or $5 per worksite employee per month, for lower than expected claim costs and premium taxes related to prior periods. The 2012 benefits costs included $2.4 million, or $3 per worksite employee per month in claim costs for higher than expected run-off of claims incurred in prior periods. The percentage of worksite employees covered under our health insurance plans was
72.3%
in the
2013
period compared to
72.5%
in the
2012
period. Please read
Note 2
to the Consolidated Financial Statements, “
Accounting Policies
– Health Insurance Costs,” for a discussion of our accounting for health insurance costs.
•
Workers’ compensation costs
– Workers’ compensation costs
increased
4.0%
, or
$1
per worksite employee per month compared to the first
six
months of
2012
. As a percentage of non-bonus payroll cost, workers’ compensation costs were
0.54%
in the
2013
period compared to
0.55%
in the
2012
period. During the
2013
period, we recorded reductions in workers’ compensation costs of
$6.5 million
, or
0.14%
of non-bonus payroll costs, for changes in estimated losses related to prior reporting periods, compared to
$6.7 million
, or
0.15%
of non-bonus payroll costs in the
2012
period. Please read
Note 2
to the Consolidated Financial Statements, “
Accounting Policies
– Workers’ Compensation Costs,” for a discussion of our accounting for workers’ compensation costs.
•
Payroll tax costs
– Payroll taxes
increased
2.7%
, or
$6
per worksite employee per month compared to the first
six
months of
2012
, primarily due to the
3.6%
increase
in payroll costs and a $2.9 million, or $4 per worksite employee per
-
21
-
Table of Contents
month credit recognized in 2012 related to a Pennsylvania tax matter. Payroll taxes as a percentage of payroll cost were
8.3%
in both the
2013
and
2012
periods.
Operating Expenses
The following table presents certain information related to our operating expenses:
Six Months Ended June 30,
Six Months Ended June 30,
2013
2012
% Change
2013
2012
% Change
(in thousands)
(per worksite employee per month)
Salaries, wages and payroll taxes
$
93,900
$
83,370
12.6
%
$
125
$
113
10.6
%
Stock-based compensation
5,602
4,956
13.0
%
7
7
—
Commissions
6,740
6,941
(2.9
)%
9
9
—
Advertising
14,970
13,321
12.4
%
20
18
11.1
%
General and administrative expenses
42,025
40,572
3.6
%
56
55
1.8
%
Depreciation and amortization
10,390
8,677
19.7
%
14
12
16.7
%
Total operating expenses
$
173,627
$
157,837
10.0
%
$
231
$
214
7.9
%
Operating expenses
increased
10.0%
to
$173.6 million
compared to
$157.8 million
in the first
six
months of 2012. Operating expenses per worksite employee per month increased to
$231
in the
2013
period from
$214
in the
2012
period. The components of operating expenses changed as follows:
•
Salaries, wages and payroll taxes of corporate and sales staff
increased
12.6%
, or
$12
per worksite employee per month compared to the
2012
period. This increase was due to a
5.5%
rise in headcount and higher incentive compensation accruals resulting from improved operating results.
•
Stock-based compensation
increased
13.0%
, but remained flat on a per worksite employee per month basis compared to the
2012
period, due primarily to an increase in the weighted average market value on the date of grant associated with restricted stock awards. Stock-based compensation expense represents amortization of restricted stock awards granted to employees.
•
Commissions expense
decreased
2.9%
, but remained flat on a per worksite employee per month basis compared to the
2012
period.
•
Advertising costs
increased
12.4%
, or
$2
per worksite employee per month compared to the
2012
period, primarily due to increased spending on health care reform related advertising and business promotions.
•
General and administrative expenses
increased
3.6%
, or
$1
per worksite employee per month compared to the
2012
period, primarily due to increased travel and training and repairs and maintenance, partially offset by reductions in professional services.
•
Depreciation and amortization expense
increased
19.7%
, or
$2
per worksite employee per month compared to the
2012
period, primarily due to investments in our technology infrastructure and amortization associated with our Adjacent Business investments.
Other Income (Expense)
Other expense increased
$3.0 million
in the first
six
months of
2013
compared to the first
six
months of
2012
, primarily due to a non-cash impairment charge related to our minority investment in The Receivables Exchange. Please read
Note 4
to the Consolidated Financial Statements, "
Other Assets
," for additional information.
-
22
-
Table of Contents
Income Tax Expense
Our effective income tax rate was
43.9%
in the
2013
period compared to
40.8%
in the
2012
period. Our provision for income taxes differed from the U.S. statutory rate of 35% primarily due to state income taxes and non-deductible expenses, including the 2013 non-cash impairment charge related to our minority investment in The Receivables Exchange. Please read
Note 4
to the Consolidated Financial Statements, "
Other Assets
," for additional information.
Operating and Net Income
Operating and net income per worksite employee per month was
$43
and
$22
in the
2013
period, versus
$44
and
$26
in the
2012
period.
Non-GAAP Financial Measures
Non-bonus payroll cost is a non-GAAP financial measure that excludes the impact of bonus payrolls paid to our worksite employees. Bonus payroll cost varies from period to period, but has no direct impact to our ultimate workers’ compensation costs under the current program. As a result, our management refers to non-bonus payroll cost in analyzing, reporting and forecasting our workers’ compensation costs. Non-GAAP financial measures are not prepared in accordance with GAAP and may be different from non-GAAP financial measures used by other companies. Non-GAAP financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. We include these non-GAAP financial measures because we believe they are useful to investors in allowing for greater transparency related to the costs incurred under our current workers’ compensation program. Investors are encouraged to review the reconciliation of the non-GAAP financial measures used to their most directly comparable GAAP financial measures as provided in the table below.
Three Months Ended
June 30,
Six Months Ended
June 30,
2013
2012
% Change
2013
2012
% Change
(in thousands, except per worksite employee per month data)
GAAP to non-GAAP reconciliation:
Payroll cost (GAAP)
$
2,619,690
$
2,520,058
4.0
%
$
5,340,202
$
5,156,187
3.6
%
Less: Bonus payroll cost
171,362
204,042
(16.0
)%
513,927
571,865
(10.1
)%
Non-bonus payroll cost
$
2,448,328
$
2,316,016
5.7
%
$
4,826,275
$
4,584,322
5.3
%
Payroll cost per worksite employee per month (GAAP)
$
6,892
$
6,763
1.9
%
$
7,118
$
6,982
1.9
%
Less: Bonus payroll cost per worksite employee per month
451
548
(17.7
)%
685
774
(11.5
)%
Non-bonus payroll cost per worksite employee per month
$
6,441
$
6,215
3.6
%
$
6,433
$
6,208
3.6
%
Liquidity and Capital Resources
We periodically evaluate our liquidity requirements, capital needs and availability of resources in view of, among other things, our expansion plans, potential acquisitions and other operating cash needs. To meet short-term liquidity requirements, which are primarily the payment of direct and operating expenses, we rely primarily on cash from operations. Longer-term projects or significant acquisitions may be financed with debt or equity. We have in the past sought, and may in the future seek, to raise additional capital or take other steps to increase or manage our liquidity and capital resources. We had
$231.2 million
in cash, cash equivalents and marketable securities at
June 30, 2013
, of which approximately
$117.3 million
was payable in early
July
2013
for withheld federal and state income taxes, employment taxes and other payroll deductions, and approximately
$14.8 million
were customer prepayments that were payable in
July
2013
. At
June 30, 2013
, we had working capital of
$118.5 million
compared to
$115.7 million
at
December 31, 2012
. We currently believe that our cash on hand, marketable securities, cash flows from operations and availability under our credit facility will be adequate to meet our liquidity requirements for the remainder of
2013
. We will rely on these same sources, as well as public and private debt or equity financing, to meet our longer-term liquidity and capital needs.
-
23
-
Table of Contents
We have a
$100 million
revolving credit facility (“Facility”) with a syndicate of financial institutions. The Facility is available for working capital and general corporate purposes, including acquisitions, and was undrawn at
June 30, 2013
. Please read
Note 5
to the Consolidated Financial Statements, “
Revolving Credit Facility
,” for additional information.
Cash Flows from Operating Activities
Net cash
used in
operating activities in
2013
was
$21.1 million
. Our primary source of cash from operations is the comprehensive service fee and payroll funding we collect from our clients. Our cash and cash equivalents, and thus our reported cash flows from operating activities are significantly impacted by various external and internal factors, which are reflected in part by the changes in our balance sheet accounts. These include the following:
•
Timing of client payments / payroll levels –
We typically collect our comprehensive service fee, along with the client’s payroll funding, from clients at least one day prior to the payment of worksite employee payrolls and associated payroll taxes. Therefore, the last business day of a reporting period has a substantial impact on our reporting of operating cash flows. For example, many worksite employees are paid on Fridays; therefore, operating cash flows decrease in the reporting periods that end on a Friday or a Monday. In the period ended
June 30, 2013
, the last business day of the reporting period was a
Friday
, client prepayments were
$14.8 million
and accrued worksite employee payroll was
$172.2 million
. In the year ended
December 31, 2012
, the last business day of the reporting period was a
Monday
, client prepayments were
$13.5 million
and accrued worksite employee payroll was
$150.1 million
.
•
Workers’ compensation plan funding –
Under our workers’ compensation insurance arrangements, we make monthly payments to the carriers comprised of premium costs and funds to be set aside for payment of future claims (“claim funds”). These pre-determined amounts are stipulated in our agreements with the carriers, and are based primarily on anticipated worksite employee payroll levels and workers’ compensation loss rates during the policy year. Changes in payroll levels from those that were anticipated in the arrangements can result in changes in the amount of cash payments, which will impact our reporting of operating cash flows. Our claim funds paid, based upon anticipated worksite employee payroll levels and workers’ compensation loss rates, were
$22.2 million
in the first
six
months of
2013
and
$21.5 million
in the first
six
months of
2012
. However, our estimate of workers’ compensation loss costs was
$18.8 million
in
2013
and
$18.6 million
in
2012
, respectively. During the first half of 2012, we received
$2.5 million
for the return of excess claim funds related to the workers' compensation program, which resulted in an increase to working capital.
•
Medical plan funding –
Our health care contract with United establishes participant cash funding rates
90
days in advance of the beginning of a reporting quarter. Therefore, changes in the participation level of the United plan have a direct impact on our operating cash flows. In addition, changes to the funding rates, which are solely determined by United based primarily upon recent claim history and anticipated cost trends, also have a significant impact on our operating cash flows. At
June 30, 2013
, premiums owed and cash funded to United have exceeded Plan Costs, resulting in a
$14.9 million
surplus,
$5.9 million
of which is reflected as a current asset, and
$9.0 million
of which is reflected as a long-term asset on our Consolidated Balance Sheets. The premiums owed to United at
June 30, 2013
, were
$1.9 million
, which is included in accrued health insurance costs, a current liability, on our Consolidated Balance Sheets.
•
Operating results
– Our net income has a significant impact on our operating cash flows. Our net income
decreased
14.6%
to
$16.7 million
in the
six months ended June 30, 2013
, compared to
$19.5 million
in the
six months ended June 30, 2012
, due in part to a
$2.7 million
non-cash impairment charge on a minority investment. Please read “Results of Operations
–
Six Months Ended June 30, 2013
Compared to
Six Months Ended June 30, 2012
.”
Cash Flows from Investing Activities
Net cash flows
used in
investing activities were
$43.5 million
for the
six months ended June 30, 2013
, primarily due to marketable securities purchases, net of maturities and dispositions, o
f
$36.8 million
.
Cash Flows from Financing Activities
Net cash flows
used in
financing activities were
$21.4 million
for the
six months ended June 30, 2013
, including
$15.1 million
in stock repurchases and
$8.7 million
in dividends paid.
-
24
-
Table of Contents
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
We are primarily exposed to market risks from fluctuations in interest rates and the effects of those fluctuations on the market values of our cash equivalent short-term investments and our available-for-sale marketable securities. In addition, borrowings under our Facility bear interest at a variable market rate. As of
June 30, 2013
, we had not drawn on the Facility. Please read
Note 5
to the Consolidated Financial Statements, “
Revolving Credit Facility
,” for additional information. The cash equivalent short-term investments consist primarily of overnight investments, which are not significantly exposed to interest rate risk, except to the extent that changes in interest rates will ultimately affect the amount of interest income earned on these investments. The available-for-sale marketable securities are subject to interest rate risk because these securities generally include a fixed interest rate. As a result, the market values of these securities are affected by changes in prevailing interest rates.
We attempt to limit our exposure to interest rate risk primarily through diversification and low investment turnover. Our investment policy is designed to maximize after-tax interest income while preserving our principal investment. As a result, our marketable securities consist of tax-exempt short and intermediate-term debt securities, which are primarily prefunded municipal bonds that are secured by escrow funds containing U.S. Government Securities.
ITEM 4. CONTROLS AND PROCEDURES.
In accordance with the Securities Exchange Act of 1934 Rules 13a-15 and 15d-15, we carried out an evaluation, under the supervision and with the participation of management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures as of the end of the period covered by this report. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of
June 30, 2013
.
There has been no change in our internal controls over financial reporting that occurred during the
three months ended June 30, 2013
, that has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.
-
25
-
Table of Contents
PART II
ITEM 1. LEGAL PROCEEDINGS.
Please read
Note 8
to the Consolidated Financial Statements, “
Commitments and Contingencies
,” which is incorporated herein by reference.
ITEM 1A. RISK FACTORS
Forward-Looking Statements
The statements contained herein that are not historical facts are forward-looking statements within the meaning of the federal securities laws (Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934). You can identify such forward-looking statements by the words “expects,” “intends,” “plans,” “projects,” “believes,” “estimates,” “likely,” “possibly,” “probably,” “goal,” “opportunity,” “objective,” “target,” “assume,” “outlook,” “guidance,” “predicts,” “appears,” “indicator” and similar expressions. Forward-looking statements involve a number of risks and uncertainties. In the normal course of business, Insperity, Inc., in an effort to help keep our stockholders and the public informed about our operations, may from time to time issue such forward-looking statements, either orally or in writing. Generally, these statements relate to business plans or strategies, projected or anticipated benefits or other consequences of such plans or strategies, or projections involving anticipated revenues, earnings, unit growth, profit per worksite employee, pricing, operating expenses or other aspects of operating results. We base the forward-looking statements on our expectations, estimates and projections at the time such statements are made. These statements are not guarantees of future performance and involve risks and uncertainties that we cannot predict. In addition, we have based many of these forward-looking statements on assumptions about future events that may prove to be inaccurate. Therefore, the actual results of the future events described in such forward-looking statements could differ materially from those stated in such forward-looking statements. Among the factors that could cause actual results to differ materially are: (i) continued effects of the economic recession and general economic conditions; (ii) regulatory and tax developments and possible adverse application of various federal, state and local regulations; (iii) the ability to secure competitive replacement contracts for health insurance and workers’ compensation contracts at expiration of current contracts; (iv) increases in health insurance costs and workers’ compensation rates and underlying claims trends, health care reform, financial solvency of workers’ compensation carriers and other insurers, state unemployment tax rates, liabilities for employee and client actions or payroll-related claims; (v) failure to manage growth of our operations and the effectiveness of our sales and marketing efforts; (vi) changes in the competitive environment in the PEO industry, including the entrance of new competitors and our ability to renew or replace client companies; (vii) our liability for worksite employee payroll, payroll taxes and benefits costs; (viii) our liability for disclosure of sensitive or private information; (ix) our ability to integrate or realize expected return on our acquisitions; and (x) an adverse final judgment or settlement of claims against Insperity. These factors are discussed in further detail in our
2012
Annual Report on Form 10-K under “Factors That May Affect Future Results and the Market Price of Common Stock” on page 19, and elsewhere in this report. Any of these factors, or a combination of such factors, could materially affect the results of our operations and whether forward-looking statements we make ultimately prove to be accurate.
There have been no material changes in the risk factors disclosed pursuant to Item 1A of our Annual Report on Form 10-K for the year ended
December 31, 2012
.
-
26
-
Table of Contents
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
The following table provides information about purchases by Insperity during the
three months ended June 30, 2013
, of equity securities that are registered by Insperity pursuant to Section 12 of the Exchange Act:
Period
Total Number of Shares Purchased
(1)(2)
Average Price Paid per Share
Total Number of Shares Purchased as Part of Publicly Announced Program
(1)
Maximum Number of Shares that may yet be Purchased under the Program
(1)
04/01/2013 – 04/30/2013
58,104
$
26.95
57,516
415,303
05/01/2013 – 05/31/2013
1,458
27.01
1,458
1,413,845
06/01/2013 – 06/30/2013
601
31.00
—
1,413,845
Total
60,163
$
26.99
58,974
1,413,845
____________________________________
(1)
Our Board has approved a program to repurchase up to
15,500,000
shares of our outstanding common stock, including an additional one million shares authorized for repurchase in May 2013. During the three months ended
June 30, 2013
,
58,974
shares were repurchased under the program and
1,189
shares were withheld to satisfy tax withholding obligations for the vesting of restricted stock awards. As of
June 30, 2013
, we were authorized to repurchase an additional
1,413,845
shares under the program. Unless terminated earlier by resolution of the Board, the repurchase program will expire when we have repurchased all shares authorized for repurchase under the repurchase program.
(2)
These shares include shares of restricted stock that were withheld to satisfy tax-withholding obligations arising in conjunction with the vesting of restricted stock. The required withholding is calculated using the closing sales price reported by the New York Stock Exchange on the date prior to the applicable vesting date. These shares are not subject to the repurchase program described above.
-
27
-
Table of Contents
ITEM 6. EXHIBITS
(a)
List of Exhibits
31.1
*
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2
*
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1
**
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2
**
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS
*
XBRL Instance Document.
(1)
101.SCH
*
XBRL Taxonomy Extension Schema Document.
101.CAL
*
XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF
*
XBRL Extension Definition Linkbase Document.
101.LAB
*
XBRL Taxonomy Extension Label Linkbase Document.
101.PRE
*
XBRL Taxonomy Extension Presentation Linkbase Document.
____________________________________
*
Filed with this report.
**
Furnished with this report
(1)
Attached as exhibit 101 to this report are the following documents formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Statements of Operations for the
three and six
month periods ended
June 30, 2013
and
2012
; (ii) the Consolidated Statements of Comprehensive Income for the
three and six
month periods ended
June 30, 2013
and
2012
; (iii) the Consolidated Balance Sheets at
June 30, 2013
and
December 31, 2012
; (iv) the Consolidated Statement of Stockholders’ Equity for the
six
month period ended
June 30, 2013
; (v) the Consolidated Statements of Cash Flows for the
six
month periods ended
June 30, 2013
and
2012
; and (vi) Notes to the Consolidated Financial Statements.
-
28
-
Table of Contents
SIGNATURES
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 thereunto duly authorized.
Insperity, Inc.
Date: August 1, 2013
By:
/s/ Douglas S. Sharp
Douglas S. Sharp
Senior Vice President of Finance,
Chief Financial Officer and Treasurer
(Principal Financial and Duly Authorized Officer)
-
29
-