Companies:
10,786
total market cap:
$133.914 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
Maximus
MMS
#3713
Rank
$3.49 B
Marketcap
๐บ๐ธ
United States
Country
$64.10
Share price
-1.43%
Change (1 day)
-5.29%
Change (1 year)
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)
Maximus
Quarterly Reports (10-Q)
Financial Year FY2016 Q3
Maximus - 10-Q quarterly report FY2016 Q3
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended
June 30, 2016
Commission File Number: 1-12997
MAXIMUS, INC.
(Exact name of registrant as specified in its charter)
Virginia
54-1000588
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification No.)
1891 Metro Center Drive
Reston, Virginia
20190
(Address of principal executive offices)
(Zip Code)
(703) 251-8500
(Registrant’s telephone number, including area code)
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 (§232.405 of this chapter) 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. (Check one):
Large accelerated filer
x
Accelerated filer
o
Non-accelerated filer
o
Smaller reporting company
o
(Do not check if smaller reporting company)
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
August 1, 2016
there were
64,891,843
shares of the registrant’s common stock (no par value) outstanding.
MAXIMUS, Inc.
Quarterly Report on Form 10-Q
For the Quarter Ended
June 30, 2016
INDEX
PART I. FINANCIAL INFORMATION
Item 1.
Consolidated Financial Statements
1
Consolidated Statements of Operations for the Three and Nine Months Ended June 30, 2016 and 2015 (unaudited)
1
Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended June 30, 2016 and 2015 (unaudited)
2
Consolidated Balance Sheets as of June 30, 2016 (unaudited) and September 30, 2015
3
Consolidated Statements of Cash Flows for the Nine Months Ended June 30, 2016 and 2015 (unaudited)
4
Consolidated Statements of Changes in Shareholders’ Equity for the Nine Months Ended June 30, 2016 and 2015 (unaudited)
5
Notes to Unaudited Consolidated Financial Statements
6
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
13
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
23
Item 4.
Controls and Procedures
23
PART II. OTHER INFORMATION
Item 1.
Legal Proceedings
24
Item 1A.
Risk Factors
24
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
24
Item 6.
Exhibits
24
Signatures
25
Exhibit Index
26
Throughout this Quarterly Report on Form 10-Q, the terms “Company,” “we,” “us,” “our” and “MAXIMUS” refer to MAXIMUS, Inc. and its subsidiaries.
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
Included in this Quarterly Report on Form 10-Q are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on current expectations, estimates, forecasts and projections about us, the industry in which we operate and other matters, as well as management’s beliefs and assumptions and other statements that are not historical facts. Words such as “anticipate,” “believe,” “could,” “expect,” “estimate,” “intend,” “may,” “opportunity,” “plan,” “potential,” “project,” “should,” “will” and similar expressions are intended to identify forward-looking statements and convey uncertainty of future events or outcomes. These statements are not guarantees and involve risks, uncertainties and assumptions that are difficult to predict. Actual outcomes and results may differ materially from such forward-looking statements due to a number of factors, including without limitation:
•
a failure to meet performance requirements in our contracts, which might lead to contract termination and liquidated damages;
•
the effects of future legislative or government budgetary and spending changes;
•
difficulties in integrating acquired businesses;
•
the outcome of reviews or audits, which might result in financial penalties and reduce our ability to respond to invitations for new work;
•
a failure to comply with laws governing our business, which might result in the Company being subject to fines, penalties and other sanctions;
•
our failure to successfully bid for and accurately price contracts to generate our desired profit;
•
our ability to maintain relationships with key government entities from whom a substantial portion of our revenue is derived;
•
the ability of government customers to terminate contracts on short notice, with or without cause;
•
our ability to manage start-up costs and capital investments incurred before receiving related contract payments;
•
our ability to maintain technology systems and otherwise protect confidential or protected information;
•
the costs and outcome of litigation;
•
matters related to business we have disposed of or divested; and
•
other factors set forth in Exhibit 99.1, under the caption "Special Considerations and Risk Factors," in our Annual Report on Form 10-K for the year ended
September 30, 2015
, which was filed with the Securities and Exchange Commission on
November 16, 2015
.
As a result of these and other factors, our past financial performance should not be relied on as an indication of future performance. Additionally, we caution investors not to place undue reliance on any forward-looking statements as these statements speak only as of the date when made. Except as otherwise required by law, we undertake no obligation to publicly update or revise any forward-looking statements, whether resulting from new information, future events or otherwise.
PART I. FINANCIAL INFORMATION
Item 1. Consolidated Financial Statements.
MAXIMUS, Inc.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands, except per share data)
(Unaudited)
Three Months Ended June 30,
Nine Months Ended June 30,
2016
2015
2016
2015
Revenue
$
617,094
$
572,301
$
1,780,269
$
1,521,138
Cost of revenue
465,715
428,503
1,371,008
1,133,728
Gross profit
151,379
143,798
409,261
387,410
Less:
Selling, general and administrative expenses
69,706
66,997
199,916
178,350
Amortization of intangible assets
3,517
3,275
9,928
6,182
Acquisition-related expenses
—
2,459
575
4,573
Add:
Gain on sale of a business
6,453
—
6,453
—
Operating income
84,609
71,067
205,295
198,305
Less:
Interest expense
1,029
689
3,291
689
Add:
Other income, net
62
8
3,402
1,128
Income before income taxes
83,642
70,386
205,406
198,744
Provision for income taxes
30,892
28,127
76,433
75,108
Net income
52,750
42,259
128,973
123,636
Income attributable to noncontrolling interests
525
593
1,354
1,302
Net income attributable to MAXIMUS
$
52,225
$
41,666
$
127,619
$
122,334
Basic earnings per share attributable to MAXIMUS
$
0.79
$
0.63
$
1.94
$
1.86
Diluted earnings per share attributable to MAXIMUS
$
0.79
$
0.62
$
1.93
$
1.83
Dividends paid per share
$
0.045
$
0.045
$
0.135
$
0.135
Weighted average shares outstanding:
Basic
65,766
65,901
65,836
65,900
Diluted
66,194
67,098
66,200
67,003
See notes to unaudited consolidated financial statements.
1
MAXIMUS, Inc.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Amounts in thousands)
(Unaudited)
Three Months Ended June 30,
Nine Months Ended June 30,
2016
2015
2016
2015
Net income
$
52,750
$
42,259
$
128,973
$
123,636
Foreign currency translation adjustments
(9,354
)
8,339
(11,979
)
(12,694
)
Interest rate hedge, net of income taxes of $8, $15, $4 and $15
(11
)
(23
)
(5
)
(23
)
Comprehensive income
43,385
50,575
116,989
110,919
Comprehensive income attributable to noncontrolling interests
525
593
1,354
1,302
Comprehensive income attributable to MAXIMUS
$
42,860
$
49,982
$
115,635
$
109,617
See notes to unaudited consolidated financial statements.
2
MAXIMUS, Inc.
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands)
June 30,
2016
September 30,
2015
(unaudited)
ASSETS
Current assets:
Cash and cash equivalents
$
50,609
$
74,672
Accounts receivable — billed and billable, net of reserves of $5,173 and $3,385
421,132
396,177
Accounts receivable — unbilled
36,331
30,929
Income taxes receivable
5,072
7,310
Prepaid expenses and other current assets
50,073
52,819
Total current assets
563,217
561,907
Property and equipment, net
136,295
137,830
Capitalized software, net
30,983
32,483
Goodwill
398,929
376,302
Intangible assets, net
112,966
102,358
Deferred contract costs, net
17,068
19,126
Deferred compensation plan assets
22,015
19,310
Deferred income taxes
5,047
11,058
Other assets
11,573
11,184
Total assets
$
1,298,093
$
1,271,558
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Accounts payable and accrued liabilities
$
133,162
$
155,411
Accrued compensation and benefits
78,086
99,700
Deferred revenue
70,302
77,642
Income taxes payable
8,401
11,709
Long-term debt, current portion
326
356
Other liabilities
10,585
11,562
Total current liabilities
300,862
356,380
Deferred revenue, less current portion
43,875
52,954
Deferred income taxes
5,757
6,546
Long-term debt
210,683
210,618
Deferred compensation plan liabilities, less current portion
22,801
20,635
Other liabilities
8,594
8,726
Total liabilities
592,572
655,859
Shareholders’ equity:
Common stock, no par value; 100,000 shares authorized; 64,892 and 65,437 shares issued and outstanding at June 30, 2016 and September 30, 2015, at stated amount, respectively
460,409
446,132
Accumulated other comprehensive income/(loss)
(34,349
)
(22,365
)
Retained earnings
275,846
188,611
Total MAXIMUS shareholders’ equity
701,906
612,378
Noncontrolling interests
3,615
3,321
Total equity
705,521
615,699
Total liabilities and equity
$
1,298,093
$
1,271,558
See notes to unaudited consolidated financial statements.
3
MAXIMUS, Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)
Nine Months Ended June 30,
2016
2015
Cash flows from operating activities:
Net income
$
128,973
$
123,636
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization of property, equipment and capitalized software
39,246
37,617
Amortization of intangible assets
9,928
6,182
Deferred income taxes
(1,747
)
(8,921
)
Stock compensation expense
13,818
12,785
Gain on sale of a business
(6,453
)
—
Change in assets and liabilities:
Accounts receivable — billed and billable
(27,469
)
(81,430
)
Accounts receivable — unbilled
(5,556
)
2,209
Prepaid expenses and other current assets
4,378
(3,496
)
Deferred contract costs
956
(7,390
)
Accounts payable and accrued liabilities
(20,617
)
45,064
Accrued compensation and benefits
(9,974
)
(4,546
)
Deferred revenue
(11,703
)
32,424
Income taxes
(965
)
37,476
Other assets and liabilities
(4,683
)
(10,630
)
Cash provided by operating activities
108,132
180,980
Cash flows from investing activities:
Purchases of property and equipment and capitalized software costs
(34,103
)
(73,167
)
Acquisition of businesses, net of cash acquired
(46,736
)
(289,612
)
Proceeds from the sale of a business
5,515
—
Other
381
406
Cash used in investing activities
(74,943
)
(362,373
)
Cash flows from financing activities:
Cash dividends paid to MAXIMUS shareholders
(8,780
)
(8,891
)
Repurchases of common stock
(33,335
)
(32,616
)
Tax withholding related to RSU vesting
(11,597
)
(12,451
)
Expansion of credit facility
—
(1,444
)
Borrowings under credit facility
139,823
255,993
Repayment of credit facility and other long-term debt
(139,817
)
(90,112
)
Tax provision due to option exercises and restricted stock units vesting
—
(1,208
)
Stock option exercises
205
521
Other
(533
)
(75
)
Cash (used in)/provided by financing activities
(54,034
)
109,717
Effect of exchange rate changes on cash and cash equivalents
(3,218
)
(4,559
)
Net decrease in cash and cash equivalents
(24,063
)
(76,235
)
Cash and cash equivalents, beginning of period
74,672
158,112
Cash and cash equivalents, end of period
$
50,609
$
81,877
See notes to unaudited consolidated financial statements.
4
MAXIMUS, Inc.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(Amounts in thousands)
(Unaudited)
Common
Shares
Outstanding
Common
Stock
Accumulated
Other
Comprehensive
Income/(Loss)
Retained
Earnings
Noncontrolling
Interest
Total
Balance at September 30, 2015
65,437
$
446,132
$
(22,365
)
$
188,611
$
3,321
$
615,699
Net income
—
—
—
127,619
1,354
128,973
Foreign currency translation
—
—
(11,979
)
—
—
(11,979
)
Interest rate hedge, net of income taxes
—
—
(5
)
—
—
(5
)
Cash dividends
—
—
—
(8,780
)
(1,060
)
(9,840
)
Dividends on RSUs
—
268
—
(268
)
—
—
Repurchases of common stock
(587
)
—
—
(31,336
)
—
(31,336
)
Stock compensation expense
—
13,818
—
—
—
13,818
Tax withholding related to RSU vesting
—
(14
)
—
—
—
(14
)
Stock options exercised and RSUs vested
42
205
—
—
—
205
Balance at June 30, 2016
64,892
$
460,409
$
(34,349
)
$
275,846
$
3,615
$
705,521
Common
Shares
Outstanding
Common
Stock
Accumulated
Other
Comprehensive
Income / (Loss)
Retained
Earnings
Noncontrolling
Interest
Total
Balance at September 30, 2014
66,613
$
429,857
$
230
$
125,875
$
223
$
556,185
Net income
—
—
—
122,334
1,302
123,636
Foreign currency translation
—
—
(12,694
)
—
—
(12,694
)
Interest rate hedge, net of income taxes
—
—
(23
)
—
—
(23
)
Cash dividends
—
—
—
(8,891
)
(75
)
(8,966
)
Dividends on RSUs
—
296
—
(296
)
—
—
Repurchases of common stock
(753
)
—
—
(30,618
)
—
(30,618
)
Stock compensation expense
—
12,785
—
—
—
12,785
Stock compensation tax benefit
—
(1,208
)
—
—
—
(1,208
)
Tax withholding related to RSU vesting
—
(116
)
—
—
—
(116
)
Stock options exercised and RSUs vested
72
521
—
—
—
521
Addition of noncontrolling interest from acquisition
—
—
—
—
896
896
Balance at June 30, 2015
65,932
$
442,135
$
(12,487
)
$
208,404
$
2,346
$
640,398
See notes to unaudited consolidated financial statements.
5
MAXIMUS, Inc.
Notes to Unaudited Consolidated Financial Statements
For the
Three and Nine
Months Ended
June 30, 2016
and
2015
In these Notes to Unaudited Consolidated Financial Statements, the terms “Company,” “MAXIMUS,” “us,” “we” or “our” refer to MAXIMUS, Inc. and its subsidiaries
.
1. Organization and Basis of Presentation
The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and notes required by generally accepted accounting principles (GAAP) for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. The results of operations for the
three and nine
months ended
June 30, 2016
are not necessarily indicative of the results that may be expected for the full fiscal year. The balance sheet at
September 30, 2015
has been derived from the audited financial statements at that date, but does not include all of the information and notes required by GAAP for complete financial statements.
Certain reclassifications have been made from the prior fiscal year to conform with current presentation. In November 2015, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update No. 2015-17,
Balance Sheet Classification of Deferred Taxes
. This standard reduces the complexity of deferred taxation disclosure by showing deferred income tax balances as noncurrent. We adopted this standard and updated our September 30, 2015 balance sheet as if we had adopted this standard at that time. As previously disclosed in our Annual Report on Form 10-K for the year ended
September 30, 2015
, our balance sheet held
$19 million
of current deferred tax assets,
$0.7 million
of noncurrent deferred tax assets included in "Other Assets" and
$15.2 million
of noncurrent deferred tax liabilities. These balances have been reclassified to record
$11.1 million
and
$6.5 million
of noncurrent deferred tax assets and liabilities, respectively.
The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent liabilities and the reported amounts of revenue and expenses. On an ongoing basis, we evaluate our estimates including those related to revenue recognition and cost estimation on certain contracts, the realizability of goodwill, and amounts related to income taxes, certain accrued liabilities and contingencies and litigation. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities. Actual results could differ from those estimates.
These financial statements should be read in conjunction with the consolidated audited financial statements and the notes thereto at
September 30, 2015
and
2014
and for each of the three years ended
September 30, 2015
, included in our Annual Report on Form 10-K for the year ended
September 30, 2015
which was filed with the Securities and Exchange Commission on
November 16, 2015
.
6
2. Segment Information
The table below provides certain financial information for each of our business segments.
Three Months Ended June 30,
Nine Months Ended June 30,
(dollars in thousands)
2016
% (1)
2015
% (1)
2016
% (1)
2015
% (1)
Revenue:
Health Services
$
333,699
100
%
$
298,549
100
%
$
956,169
100
%
$
813,037
100
%
U.S. Federal Services
149,601
100
%
141,011
100
%
445,077
100
%
348,205
100
%
Human Services
133,794
100
%
132,741
100
%
379,023
100
%
359,896
100
%
Total
$
617,094
100
%
$
572,301
100
%
$
1,780,269
100
%
$
1,521,138
100
%
Gross profit:
Health Services
$
76,775
23.0
%
$
69,813
23.4
%
$
211,464
22.1
%
$
199,533
24.5
%
U.S. Federal Services
38,980
26.1
%
34,780
24.7
%
100,639
22.6
%
82,362
23.7
%
Human Services
35,624
26.6
%
39,205
29.5
%
97,158
25.6
%
105,515
29.3
%
Total
$
151,379
24.5
%
$
143,798
25.1
%
$
409,261
23.0
%
$
387,410
25.5
%
Selling, general and administrative expense:
Health Services
$
26,345
7.9
%
$
25,343
8.5
%
$
77,312
8.1
%
$
75,747
9.3
%
U.S. Federal Services
19,861
13.3
%
19,244
13.6
%
55,821
12.5
%
43,871
12.6
%
Human Services
21,373
16.0
%
22,402
16.9
%
64,006
16.9
%
58,624
16.3
%
Other (2)
2,127
NM
8
NM
2,777
NM
108
NM
Total
$
69,706
11.3
%
$
66,997
11.7
%
$
199,916
11.2
%
$
178,350
11.7
%
Operating income:
Health Services
$
50,430
15.1
%
$
44,470
14.9
%
$
134,152
14.0
%
$
123,786
15.2
%
U.S. Federal Services
19,119
12.8
%
15,536
11.0
%
44,818
10.1
%
38,491
11.1
%
Human Services
14,251
10.7
%
16,803
12.7
%
33,152
8.7
%
46,891
13.0
%
Amortization of intangible assets
(3,517
)
NM
(3,275
)
NM
(9,928
)
NM
(6,182
)
NM
Acquisition-related expenses (3)
—
NM
(2,459
)
NM
(575
)
NM
(4,573
)
NM
Gain on sale of a business
6,453
NM
—
NM
6,453
NM
—
NM
Other (2)
(2,127
)
NM
(8
)
NM
(2,777
)
NM
(108
)
NM
Total
$
84,609
13.7
%
$
71,067
12.4
%
$
205,295
11.5
%
$
198,305
13.0
%
(1) Percentage of respective segment revenue. Percentages not considered meaningful are marked “NM.”
(2)
During the three and nine months ended June 30, 2016, we incurred
$2.1 million
and
$2.8 million
, respectively, of legal costs related to a matter that occurred in fiscal year 2014, which is classified in Other SG&A expense.
(3)
Acquisition-related expenses are costs directly incurred from the purchases of Ascend Management Innovations, LLC (Ascend) and Assessments Australia in fiscal year 2016 and the purchase of Acentia in fiscal year 2015, as well as other transaction-related activity. Refer to Note 4 for details regarding the acquisitions.
7
3. Earnings Per Share
The weighted average number of shares outstanding used to compute earnings per share was as follows:
Three Months Ended
June 30,
Nine Months Ended
June 30,
(shares in thousands)
2016
2015
2016
2015
Basic weighted average shares outstanding
65,766
65,901
65,836
65,900
Dilutive effect of employee stock options and unvested RSUs
428
1,197
364
1,103
Denominator for diluted earnings per share
66,194
67,098
66,200
67,003
No unvested RSUs were excluded from the calculation for any periods presented.
4. Business combinations and disposals
K-12 Education
On May 9, 2016, MAXIMUS, Inc. sold its K-12 Education business, which was previously part of the Company’s Human Services Segment. As a result of this transaction, we recorded a gain of approximately
$6.5 million
in the quarter ending June 30, 2016. The sale is still subject to a working capital adjustment. The K-12 Education business contributed revenue of
$2.3 million
and
$3.5 million
for the nine months ended June 30, 2016 and 2015, respectively. Our operating profit related to the business was not material. Included within our September 30, 2015 balance sheet are total assets of
$1.5 million
and total liabilities of
$2.7 million
related to the K-12 Education business.
Ascend Management Innovations, LLC
On February 29, 2016, MAXIMUS Health Services, Inc., a wholly-owned subsidiary of MAXIMUS, Inc. acquired
100%
of the share capital of Ascend Management Innovations, LLC ("Ascend") for cash consideration of
$44.0 million
. Ascend is a provider of independent, specialized health assessments and data management tools to government agencies in the United States. We acquired Ascend to broaden our ability to help our existing government clients deal with the rising demand for long-term care services. This business has been integrated into our Health Services Segment. Management has estimated the fair value of intangible assets acquired as
$22.3 million
, with an average weighted life of
18 years
, and the fair value of goodwill as
$18.5 million
, which is expected to be deductible for tax purposes. We believe that this goodwill represents the value of the assembled workforce of Ascend, as well as the enhanced knowledge and capabilities resulting from this business combination. At this time, the purchase price is still subject to a working capital evaluation, which may result in a change to the purchase price. We have not yet completed our evaluation of the fair value of all of the assets and liabilities acquired. We anticipate concluding our evaluation, excluding taxation balances, by September 30, 2016.
8
Our updated allocation of fair value for the Ascend acquisition, updated through
June 30, 2016
, is shown below.
(Amounts in thousands)
Purchase price allocation
Cash consideration, net of cash acquired
$
44,010
Billed and unbilled receivables
$
4,069
Other assets
407
Property and equipment and other assets
707
Intangible assets
22,300
Total identifiable assets acquired
27,483
Accounts payable and other liabilities
1,414
Deferred revenue
554
Total liabilities assumed
1,968
Net identifiable assets acquired
25,515
Goodwill
18,495
Net assets acquired
$
44,010
The valuation of the intangible assets acquired is summarized below:
(Amounts in thousands)
Useful life
Fair value
Customer relationships
19 years
$
20,400
Trade name
1 year
1,700
Technology-based intangible assets
8 years
200
Total intangible assets
$
22,300
Assessments Australia
On December 15, 2015, MAXIMUS acquired
100%
of the share capital of
three
companies doing business as "Assessments Australia." We acquired Assessments Australia to expand our service offerings within Australia. The consideration is comprised of
$2.6 million
in cash and contingent consideration of
$0.6 million
to the sellers of Assessments Australia if sufficient contracts with a specific government agency are won by MAXIMUS prior to December 2022. We have performed a probability weighted assessment of this payment. Future changes in our assessment of this liability will be recorded through the Statement of Operations. This business has been integrated into our Human Services Segment. Management has estimated goodwill and intangible assets acquired as
$2.9 million
and
$0.4 million
, respectively, but the allocation of the fair value of the consideration has not been completed at this time and the purchase price is still subject to adjustments related to working capital and the finalization of our estimate of the fair value of contingent consideration. We anticipate concluding our evaluation, excluding taxation balances, by September 30, 2016. We believe that the goodwill represents the value of the assembled workforce of Assessments Australia, as well as the enhanced capabilities which the business will provide us.
The intangible assets acquired represent customer relationships. These are being amortized on a straight-line basis over
6 years
.
9
Acentia
On April 1, 2015 (the “acquisition date”), we acquired
100%
of the ownership interests of Acentia, LLC (“Acentia”) for cash consideration of
$293.5 million
.
Acentia provides system modernization, software development, program management and other information technology services and solutions to the U.S. Federal Government. We acquired Acentia, among other reasons, to expand our ability to provide complementary business services and offerings across government markets. The acquired assets and liabilities have been integrated into our U.S. Federal Services Segment.
We have completed the process of allocating the acquisition price to the fair value of the assets and liabilities of Acentia at the acquisition date. During fiscal year 2016, we completed our identification of tax assets and liabilities as of the acquisition date.
(dollars in thousands)
Updated through September 30, 2015
Adjustments
Updated through June 30, 2016
Estimated purchase consideration, net of cash acquired
$
293,504
$
—
$
293,504
Billed and unbilled receivables
$
35,333
$
—
$
35,333
Other assets
5,050
(1,959
)
3,091
Property and equipment
2,140
—
2,140
Intangible assets — customer relationships
69,900
—
69,900
Total identifiable assets acquired
112,423
(1,959
)
110,464
Accounts payable and other liabilities
32,426
(1,076
)
31,350
Deferred revenue
251
—
251
Capital lease obligations
567
—
567
Deferred tax liabilities
—
6,741
6,741
Total liabilities assumed
33,244
5,665
38,909
Net identifiable assets acquired
79,179
(7,624
)
71,555
Goodwill
214,325
7,624
221,949
Net assets acquired
$
293,504
$
—
$
293,504
The excess of the acquisition date consideration over the fair value of the net assets acquired was recorded as goodwill. We consider the goodwill to represent the value of the assembled workforce of Acentia, as well as the enhanced knowledge and capabilities resulting from this business combination. Approximately
$175.0 million
of the goodwill balance is anticipated to be deductible for tax purposes.
The intangible assets acquired represent customer relationships. These are being amortized on a straight-line basis over
14 years
.
5. Goodwill
Changes in goodwill for the
nine
months ended
June 30, 2016
are as follows:
(dollars in thousands)
Health Services
U.S. Federal Services
Human Services
Total
Balance as of September 30, 2015
$
113,427
$
220,524
$
42,351
$
376,302
Acquisition of Ascend
18,495
—
—
18,495
Acquisition of Assessments Australia
—
—
2,899
2,899
Adjustment to goodwill acquired with Acentia
—
7,624
—
7,624
Disposal of K-12 Education Business
—
—
(224
)
(224
)
Foreign currency translation
(6,600
)
—
433
(6,167
)
Balance as of June 30, 2016
$
125,322
$
228,148
$
45,459
$
398,929
10
6. Supplemental disclosures
During the
nine
months ended
June 30, 2016
and
2015
, we made income tax payments of
$79.5 million
and
$47.8 million
, respectively.
At
June 30, 2016
, we held cash and cash equivalents of
$50.6 million
. Approximately
$46.9 million
of these funds are denominated in foreign currencies and held in jurisdictions outside the United States and we have no requirement or intent at this time to transfer the funds to the United States. Declines in the value of foreign currencies with respect to the United States Dollar, notably the Australian Dollar and British Pound, resulted in a decline in net assets of
$12.0 million
in the
nine
months ended
June 30, 2016
, including a
$3.2 million
decline in our cash and cash equivalents balance and a
$6.2 million
decline in our goodwill balance. These declines were recorded as losses in our Statement of Comprehensive Income.
Under a resolution adopted in August 2015, the Board of Directors authorized the repurchase, at management's discretion, of up to an aggregate of
$200 million
of our common stock. This resolution superseded similar authorizations from November 2011 and June 2014. The resolution also authorizes the use of option exercise proceeds for the repurchase of our common stock. During the
nine
months ended
June 30, 2016
and
2015
, we repurchased
0.6 million
and
0.8 million
common shares at a cost of
$31.3 million
and
$30.6 million
, respectively. At
June 30, 2016
,
$137.5 million
remained available for future stock repurchases.
Our deferred compensation plan assets include
$10.9 million
invested in mutual funds that have quoted prices in active markets. These assets are recorded at fair value with changes in fair value being recorded in the Statement of Operations.
In fiscal 2016, we granted
0.5 million
RSUs to our employees. The majority of these awards will vest ratably over
five
years.
The carrying amounts of cash and cash equivalents, accounts receivable, accounts payable and other amounts included within current assets and liabilities that meet the definition of a financial instrument are shown at values equivalent to fair value due to the short-term nature of these items. Our accounts receivable balance includes both amounts invoiced and those where amounts are ready to be invoiced and the funds are collectible within standard invoice terms.
7. Debt
On March 9, 2015, we entered into an amendment to our unsecured credit agreement (the “Credit Agreement”). The Credit Agreement, as amended, provides for a revolving line of credit up to
$400 million
that may be used for revolving loans, swingline loans (subject to a sublimit of
$5 million
), and letters of credit (subject to a sublimit of
$30 million
). The line of credit is available for general corporate purposes, including working capital, capital expenditures and acquisitions. The arrangement will terminate on March 9, 2020, at which time all outstanding borrowings must be repaid.
The Credit Agreement permits us to make borrowings in currencies other than the United States Dollar. At
June 30, 2016
, we have U.S. Dollar borrowings of
$207.5 million
and Canadian Dollar borrowings of
$2.5 million
(
3.3 million
Canadian Dollars). In addition to borrowings under the Credit Facility, we have an outstanding loan of
$0.8 million
(
1.1 million
Canadian Dollars) with the Atlantic Innovation Fund of Canada. There is
no
interest charge on this loan. The Atlantic Innovation Fund loan is repayable over
24
remaining quarterly installments.
At
June 30, 2016
, we held
three
letters of credit under the Credit Agreement totaling
$5.2 million
. Each of these letters of credit may be called by vendors or customers in the event that the Company defaults under the terms of a contract, the probability of which we believe is remote. In addition,
two
letters of credit totaling
$3.0 million
, secured with restricted cash balances, are held with another financial institution to cover similar obligations to customers.
The Credit Agreement requires us to comply with certain financial covenants and other covenants including a maximum total leverage ratio and a minimum fixed charge coverage ratio. We were in compliance with all covenants as of
June 30, 2016
. Our obligations under the Credit Agreement are guaranteed by our material domestic subsidiaries of the Company. The Credit Facility is currently unsecured. In the event that our total leverage ratio, as defined in the Credit Agreement, exceeds
2.5
:1.0, the Credit Agreement will become secured by the assets of the parent company and certain of its subsidiaries. There are no restrictions on our dividend payments if our leverage ratio is less than
2.5
:1.0. At
June 30, 2016
, our total leverage ratio was less than
1.0
:1.0. Accordingly, we do not believe that the provisions of the Credit Agreement represent a significant restriction on our ability to pay dividends or to the successful operation of the business.
During the
nine
months ended
June 30, 2016
and
2015
, we made interest payments of
$2.9 million
and
$0.5 million
, respectively. We utilize interest swap agreements to manage our exposure against interest rate fluctuations. Approximately
$69 million
of our outstanding debt balance was covered by these instruments at June 30, 2016.
11
8. Recent accounting pronouncements
In May 2014, the FASB issued Accounting Standards Update (ASU) No. 2014-09,
Revenue from Contracts with Customers.
In addition, the FASB has issued additional updates covering technical items and changing the date of adoption. This new standard will change the manner in which we evaluate revenue recognition for all contracts with customers, although the effect of the changes on revenue recognition will vary from contract to contract. We will adopt this standard during our 2019 fiscal year. The standard permits a retrospective or cumulative effect transition method. We anticipate that we will adopt the new standard using the retrospective method. We are continuing to evaluate the likely effects on our business.
In September 2015, the FASB issued ASU No. 2015-16,
Business Combinations, Simplifying the Accounting for Measurement-Period Adjustments
. The new standard eliminates the requirement that an acquirer in a business combination account for measurement-period adjustments retrospectively. This standard would be effective during our 2017 fiscal year. We have elected to early adopt this standard in our current fiscal year.
In February 2016, the FASB issued ASU No. 2016-02,
Leases
. The new standard will change the manner in which we will present our leasing arrangements. This standard would be effective during our 2020 fiscal year, although early adoption is permitted. We are evaluating the likely effects on our business.
In March 2016, the FASB issued ASU No. 2016-09,
Stock Compensation, Improvements to Employee Share-Based Payment Accounting
. The new standard will change the manner in which we will present the tax benefit on the vesting of our restricted stock units (RSUs) and stock options. In addition, the company will be allowed more flexibility in net settling RSUs as they vest and in accounting for the forfeiture of RSUs as we recognize their expense. This standard would be effective during our 2018 fiscal year, although early adoption is permitted. We are evaluating the likely effects on our business.
9. Subsequent event
On
July 8, 2016
, our Board of Directors declared a quarterly cash dividend of
$0.045
for each share of our common stock outstanding. The dividend is payable on
August 31, 2016
to shareholders of record on
August 15, 2016
.
12
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion and analysis of financial condition and results of operations is provided to enhance the understanding of, and should be read in conjunction with, our Consolidated Financial Statements and related Notes included both herein and in our Annual Report on Form 10-K for the year ended
September 30, 2015
, which was filed with the Securities and Exchange Commission on
November 16, 2015
.
Business Overview
We provide business process services (BPS) to government health and human services agencies under our mission of
Helping Government Serve the People
®
.
We are one of the largest pure-play health and human services BPS providers to governments in the United States, the United Kingdom, Australia, Canada and Saudi Arabia. We use our experience, business process management expertise and advanced technological solutions to help government agencies run efficient and cost-effective programs, improve program accountability and outcomes, and enhance the quality of services provided to program beneficiaries.
Over the past five years, our business has grown significantly. We believe this growth has been driven by economic and demographic factors, such as aging populations and increased demand for health and human services and the need for governments to operate programs effectively and efficiently. This growth has also been driven by reform efforts in the United States, including the Affordable Care Act (ACA), as well as internationally with various programs in the United Kingdom and Australia.
We believe that governments will continue to seek opportunities to enhance existing processes or address new challenges using companies such as MAXIMUS. We believe that a combination of our innovative solutions, deep subject matter expertise, stringent adherence to our Standards of Business Conduct and Ethics, robust financial performance and global experience gives existing and future customers the confidence that MAXIMUS can reliably operate their high-profile public health and human services programs.
We have completed four acquisitions since March 2015:
•
In April 2015, we acquired 100% of Acentia, LLC (Acentia), a provider of services to the U.S. Federal Government. This business has been integrated into our U.S. Federal Services Segment.
•
In April 2015, we acquired 70% of Remploy, a business providing services to the United Kingdom government. This business has been integrated into our Human Services Segment.
•
In December 2015, we acquired 100% of the share capital of three companies doing business as "Assessments Australia." This business has been integrated into our Human Services Segment.
•
In February 2016, we acquired 100% of the share capital of Ascend Management Innovations, LLC (Ascend), which has been integrated into our Health Services Segment.
We believe that all four of these acquisitions will allow us to expand our service offerings.
Financial Overview
Our results for the
three and nine
months ended
June 30, 2016
have been driven by the following:
•
Organic growth, notably within our Health Services Segment, driven by the expansion of existing contracts and the benefit from the Health Assessment and Advisory (HAAS) contract, which commenced in March 2015;
•
Our acquisitions, which have increased revenue, profit, intangible asset amortization and interest expense; and
•
The detrimental effect caused by the strength of the United States Dollar in comparison to the other currencies we utilize.
In addition, we have recorded a gain of
$6.5 million
related to the sale of our K-12 Education business, which was completed in May 2016. This software-oriented, non-core business was part of the Human Services Segment.
13
Results of Operations
Consolidated
The following table sets forth, for the periods indicated, selected statements of operations data:
Three Months Ended June 30,
Nine Months Ended June 30,
(dollars in thousands, except per share data)
2016
2015
2016
2015
Revenue
$
617,094
$
572,301
$
1,780,269
$
1,521,138
Cost of revenue
465,715
428,503
1,371,008
1,133,728
Gross profit
151,379
143,798
409,261
387,410
Gross profit percentage
24.5
%
25.1
%
23.0
%
25.5
%
Selling, general and administrative expenses
69,706
66,997
199,916
178,350
Selling, general and administrative expense as a percentage of revenue
11.3
%
11.7
%
11.2
%
11.7
%
Amortization of intangible assets
3,517
3,275
9,928
6,182
Acquisition-related expenses
—
2,459
575
4,573
Gain on sale of a business
6,453
—
6,453
—
Operating income
84,609
71,067
205,295
198,305
Operating margin
13.7
%
12.4
%
11.5
%
13.0
%
Interest expense
1,029
689
3,291
689
Other income, net
62
8
3,402
1,128
Income before income taxes
83,642
70,386
205,406
198,744
Provision for income taxes
30,892
28,127
76,433
75,108
Effective tax rate
36.9
%
40.0
%
37.2
%
37.8
%
Net income
52,750
42,259
128,973
123,636
Income attributable to noncontrolling interests
525
593
1,354
1,302
Net income attributable to MAXIMUS
$
52,225
$
41,666
$
127,619
$
122,334
Basic earnings per share attributable to MAXIMUS
$
0.79
$
0.63
$
1.94
$
1.86
Diluted earnings per share attributable to MAXIMUS
$
0.79
$
0.62
$
1.93
$
1.83
As our business segments have different factors driving revenue growth and profitability, the sections that follow cover these segments in greater detail.
Changes in revenue, cost of revenue and gross profit for the three and
nine
months ended
June 30, 2016
are summarized below.
Revenue
Cost of Revenue
Gross Profit
(dollars in thousands)
Dollars
Percentage change
Dollars
Percentage change
Dollars
Percentage change
Balance for the three month period in fiscal year 2015
$
572,301
$
428,503
$
143,798
Organic growth
45,343
7.9
%
39,872
9.3
%
5,471
3.8
%
Acquired growth
9,327
1.6
%
5,667
1.3
%
3,660
2.5
%
Currency effect compared to the prior period
(9,877
)
(1.7
)%
(8,327
)
(1.9
)%
(1,550
)
(1.1
)%
Balance for the three month period in fiscal year 2016
$
617,094
7.8
%
$
465,715
8.7
%
$
151,379
5.3
%
14
Revenue
Cost of Revenue
Gross Profit
(dollars in thousands)
Dollars
Percentage change
Dollars
Percentage change
Dollars
Percentage change
Balance for the nine month period in fiscal year 2015
$
1,521,138
$
1,133,728
$
387,410
Organic growth
145,427
9.6
%
155,380
13.7
%
(9,953
)
(2.6
)%
Acquired growth
149,376
9.8
%
111,692
9.9
%
37,684
9.7
%
Currency effect compared to the prior period
(35,672
)
(2.3
)%
(29,792
)
(2.6
)%
(5,880
)
(1.5
)%
Balance for the nine month period in fiscal year 2016
$
1,780,269
17.0
%
$
1,371,008
20.9
%
$
409,261
5.6
%
Revenue for the three and
nine
month periods ended
June 30, 2016
increased
7.8%
and
17%
, respectively, compared to the same periods in fiscal year
2015
.
•
Organic growth was
7.9%
and
9.6%
of this growth, respectively. It was principally driven by contracts in our Health Services Segment. Much of our organic growth is from contracts in the ramp-up phase, including the Health Assessment Advisory Service and jobactive contracts, and expansion on existing contracts.
•
Revenue for the three month period benefited from the recent acquisitions of Ascend and Assessments Australia. Revenue for the nine month period included the benefit of a full nine months of results from Acentia and Remploy, which were acquired in April 2015.
•
The United States Dollar has continued to gain in strength over the currencies used by our foreign subsidiaries. Accordingly, we have recorded lower revenues and profits in the current fiscal year than we would have done if the prior year exchange rates had prevailed. Although we cannot accurately predict the effects of foreign exchange fluctuations, the recent decline in the British Pound makes it likely that revenue and profits will continue to be adversely impacted during the fourth fiscal quarter of 2016.
Cost of revenue for the three and
nine
month periods ended
June 30, 2016
increased
8.7%
and
21%
, respectively, compared to the same periods in fiscal year
2015
. Cost of revenue consists of direct costs related to labor, subcontractor labor, outside vendors, rent and other direct costs. The majority of costs are labor-related and are typically correlated with revenue. Costs in our Health and Human Services Segments were driven higher by projects in ramp-up, where we incur costs in preparing the contract and do not have the efficiency from a contract running at fully capacity with an experienced workforce.
Gross profit for the three and
nine
month periods ended
June 30, 2016
increased
5.3%
and
5.6%
, respectively, compared to the same periods in fiscal year
2015
. Our gross profit margin for these periods was
24.5%
and
23.0%
, both decreasing from
25.1%
and
25.5%
in the prior fiscal year.
Selling, general and administrative expense (SG&A) for the three month and
nine
month periods ended
June 30, 2016
increased
4.0%
and
12%
compared to the same periods in fiscal year
2015
. SG&A consists of indirect costs related to general management, marketing and administration. It is primarily composed of labor costs. These costs may be incurred at a segment level, for dedicated resources which are not client-facing, or at a corporate level. Corporate costs are allocated to segments on a consistent, rational basis. Fluctuations in our SG&A are driven by changes in our administrative cost base, which is not directly driven by changes in our revenue. SG&A cost increases have been driven by:
•
Our acquisitions, which resulted in a necessary increase to our overall administrative structure;
•
Expenses of
$2.1 million
and
$2.8 million
, respectively, for the three and
nine
month periods ended
June 30, 2016
of legal costs related to a matter which occurred in fiscal year 2014.
Our SG&A costs as a percentage of revenue have declined, reflecting growing efficiencies as our business expands.
As noted above, we have made four acquisitions during fiscal years 2015 and 2016. These acquisitions have driven the following charges in our statements of operations:
•
We have incurred costs related to the acquisition of these entities; typically legal fees, third-party due diligence and costs related to the valuation of intangible assets. Expenses of
$0.6 million
in 2016 relate principally to Ascend; those of
$4.6 million
in 2015 relate principally to Acentia.
15
•
The acquisitions of Acentia and Ascend were funded using our credit facility, which we had previously not utilized to any significant effect. Accordingly, our interest expense has increased year-over-year. At present, the interest rate on our borrowings is approximately 1.6%.
•
Our acquisitions of Acentia and Ascend included the addition of
$69.9 million
and
$22.3 million
, respectively, of intangible assets. The other acquisitions also generated intangible assets. Our charge related to the amortization of intangible assets has increased by approximately $2.0 million per fiscal quarter.
On May 9, 2016, we sold our K-12 Education business, which was previously part of the Company’s Human Services Segment. As a result of this transaction, we recorded a gain of approximately
$6.5 million
in the quarter ending June 30, 2016. The sale is still subject to a working capital adjustment. The K-12 Education business contributed revenue of
$2.3 million
and
$3.5 million
for the nine months ended June 30, 2016 and 2015, respectively.
Our other income is typically provided through interest income on our overseas cash balances, which have declined with the acquisitions of Remploy and Assessments Australia. In the three and
nine
months ended
June 30, 2016
, we received a short-term benefit from a favorable foreign exchange fluctuation on an inter-company transaction. This transaction was settled at the beginning of the third quarter of fiscal year 2016 and future benefits from other income are not expected to be significant.
Our year-to-date effective tax rate for the
2016
fiscal year is
37.2%
, an
decrease
over the prior year period. We are receiving the benefit of improvements in profits from jurisdictions with lower tax rates than those of the United States. We anticipate that our full year tax rate will be between 37% and 39%, with a bias towards the lower end of this range.
Health Services Segment
The Health Services Segment provides a variety of business process services, as well as related consulting services for state, provincial and national government programs. The majority of our business process services work is in program administration, with the balance in appeals and assessments work. These services support programs like Medicaid, the Children's Health Insurance Program and the Affordable Care Act in the U.S.; Health Insurance BC (British Columbia) in Canada; and the Health Assessment Advisory Service (HAAS) and Fit for Work Service in the U.K.
Three Months Ended June 30,
Nine Months Ended June 30,
(dollars in thousands)
2016
2015
2016
2015
Revenue
$
333,699
$
298,549
$
956,169
$
813,037
Cost of revenue
256,924
228,736
744,705
613,504
Gross profit
76,775
69,813
211,464
199,533
Operating income
50,430
44,470
134,152
123,786
Gross profit percentage
23.0
%
23.4
%
22.1
%
24.5
%
Operating margin percentage
15.1
%
14.9
%
14.0
%
15.2
%
Changes in revenue, cost of revenue and gross profit for the three months ended
June 30, 2016
are summarized below.
Revenue
Cost of Revenue
Gross Profit
(dollars in thousands)
Dollars
Percentage change
Dollars
Percentage change
Dollars
Percentage change
Balance for respective period in fiscal year 2015
$
298,549
$
228,736
$
69,813
Organic growth
35,352
11.8
%
29,294
12.8
%
6,058
8.7
%
Acquired growth
5,704
1.9
%
4,011
1.8
%
1,693
2.4
%
Currency effect compared to the prior period
(5,906
)
(2.0
)%
(5,117
)
(2.2
)%
(789
)
(1.1
)%
Balance for respective period in fiscal year 2016
$
333,699
11.8
%
$
256,924
12.3
%
$
76,775
10.0
%
16
Revenue for the three month period ended
June 30, 2016
increased by
12%
compared to the same period in fiscal year
2015
. Cost of revenue also increased by
12%
.
•
Increases in organic revenue and profit were driven by expansions across a number of existing contracts, including the Health Assessment Advisory Service contract. In addition, growth was also driven by expansion on an existing contract in New York where we serve a number of healthcare programs.
•
The United Kingdom Fit For Work contract commenced in fiscal year 2015. This contract has incurred significant costs but anticipated revenue, which was expected to be driven by increased volumes, has not materialized. Along with our client, we are exploring all options including right-sizing the contract and possible termination. Until this occurs, we have taken steps to mitigate losses through cost management and changes in processes.
•
Our organic revenue and cost growth has been reduced by declines in the value of the British Pound against the United States Dollar.
Changes in revenue, cost of revenue and gross profit for the
nine
months ended
June 30, 2016
are summarized below.
Revenue
Cost of Revenue
Gross Profit
(dollars in thousands)
Dollars
Percentage change
Dollars
Percentage change
Dollars
Percentage change
Balance for respective period in fiscal year 2015
$
813,037
$
613,504
$
199,533
Organic growth
152,468
18.8
%
139,994
22.8
%
12,474
6.3
%
Acquired growth
7,794
1.0
%
5,625
0.9
%
2,169
1.1
%
Currency effect compared to the prior period
(17,130
)
(2.1
)%
(14,418
)
(2.4
)%
(2,712
)
(1.4
)%
Balance for respective period in fiscal year 2016
$
956,169
17.6
%
$
744,705
21.4
%
$
211,464
6.0
%
For the
nine
months ended
June 30, 2016
, revenue and costs of service have increased by
18%
and
21%
, respectively, to the comparative period in fiscal year
2015
. The organic growth in both revenue and costs has been driven by the benefits of nine months of the HAAS contract, which commenced in March 2015, as well as the expansion of existing contracts, notably our contract in New York.
Due to the United Kingdom-based businesses in this segment, we expect that we will see our results in the fourth fiscal quarter further affected by the declines in the value of the British Pound against the United States Dollar. Notwithstanding this, we anticipate that results for our Health Services Segment in the final fiscal quarter of the year will be consistent with the three month period ended June 30, 2016.
U.S. Federal Services Segment
The U.S. Federal Services Segment provides business process solutions for various civilian U.S. Federal programs. Our work is split between program administration, assessments and appeals and technology solutions.
Three Months Ended June 30,
Nine Months Ended June 30,
(dollars in thousands)
2016
2015
2016
2015
Revenue
$
149,601
$
141,011
$
445,077
$
348,205
Cost of revenue
110,621
106,231
344,438
265,843
Gross profit
38,980
34,780
100,639
82,362
Operating income
19,119
15,536
44,818
38,491
Gross profit percentage
26.1
%
24.7
%
22.6
%
23.7
%
Operating margin percentage
12.8
%
11.0
%
10.1
%
11.1
%
17
Revenue and costs of revenue for the three month period ended
June 30, 2016
increased
6.1%
and
4.1%
, respectively, compared to the same period in fiscal year
2015
. This has principally been driven by:
•
The ongoing expansion of our contract with the Department of Education and a large health contract where we are a subcontractor; and
•
Approximately $3.5 million of benefits to revenue and profit related to various contracts much of which are not expected to repeat.
Changes in revenue, cost of revenue and gross profit for the
nine
months ended
June 30, 2016
are summarized below.
Revenue
Cost of Revenue
Gross Profit
(dollars in thousands)
Dollars
Percentage change
Dollars
Percentage change
Dollars
Percentage change
Balance for respective period in fiscal year 2015
$
348,205
$
265,843
$
82,362
Organic growth
(7,415
)
(2.1
)%
(2,260
)
(0.9
)%
(5,155
)
(6.3
)%
Acquired growth
104,287
29.9
%
80,855
30.4
%
23,432
28.5
%
Balance for respective period in fiscal year 2016
$
445,077
27.8
%
$
344,438
29.6
%
$
100,639
22.2
%
For the
nine
months ended
June 30, 2016
, revenue and costs of service have increased by
28%
and
30%
, respectively, to the comparative period in fiscal year
2015
. These increases have been driven by the Acentia acquisition and the new federal subcontract, partially offset by the closure of the Boise customer contact center and two contracts which were lost in our appeals and assessments work.
Human Services Segment
The Human Services Segment provides national, state and county human services agencies with a variety of business process services and related consulting services. The majority of our work is in the welfare-to-work field, supplemented by child support and consulting and other specialist programs. The majority of our revenue in this Segment is earned in foreign jurisdictions.
Three Months Ended June 30,
Nine Months Ended June 30,
(dollars in thousands)
2016
2015
2016
2015
Revenue
$
133,794
$
132,741
$
379,023
$
359,896
Cost of revenue
98,170
93,536
281,865
254,381
Gross profit
35,624
39,205
97,158
105,515
Operating income
14,251
16,803
33,152
46,891
Gross profit percentage
26.6
%
29.5
%
25.6
%
29.3
%
Operating margin percentage
10.7
%
12.7
%
8.7
%
13.0
%
Changes in revenue, cost of revenue and gross profit for the three months ended
June 30, 2016
are summarized below.
Revenue
Cost of Revenue
Gross Profit
(dollars in thousands)
Dollars
Percentage change
Dollars
Percentage change
Dollars
Percentage change
Balance for respective period in fiscal year 2015
$
132,741
$
93,536
$
39,205
Organic growth
1,400
1.1
%
6,188
6.6
%
(4,788
)
(12.2
)%
Acquired growth
3,623
2.7
%
1,656
1.8
%
1,967
5.0
%
Currency effect compared to the prior period
(3,970
)
(3.0
)%
(3,210
)
(3.4
)%
(760
)
(1.9
)%
Balance for respective period in fiscal year 2016
$
133,794
0.8
%
$
98,170
5.0
%
$
35,624
(9.1
)%
18
Revenue for the three month period ended
June 30, 2016
increased
0.8%
compared to the same period in fiscal year
2015
. Costs of revenue increased by
5.0%
, resulting in a decline in the gross profit margin.
•
The jobactive program in Australia has driven growth as the contract has expanded, but this contract is currently less profitable than its predecessor contract which was in place in fiscal year 2015.
•
The Work Programme contract in the United Kingdom has declined, as anticipated, due to lower volumes.
•
This growth has been tempered by foreign exchange rate fluctuations, most of which was caused by our Australian and British operations.
Changes in revenue, cost of revenue and gross profit for the
nine
months ended
June 30, 2016
are summarized below.
Revenue
Cost of Revenue
Gross Profit
(dollars in thousands)
Dollars
Percentage change
Dollars
Percentage change
Dollars
Percentage change
Balance for respective period in fiscal year 2015
$
359,896
$
254,381
$
105,515
Organic growth
373
0.1
%
17,646
6.9
%
(17,273
)
(16.4
)%
Acquired growth
37,296
10.4
%
25,212
9.9
%
12,084
11.5
%
Currency effect compared to the prior period
(18,542
)
(5.2
)%
(15,374
)
(6.0
)%
(3,168
)
(3.0
)%
Balance for respective period in fiscal year 2016
$
379,023
5.3
%
$
281,865
10.8
%
$
97,158
(7.9
)%
The decline in profitability has been driven by the start-up of the jobactive program, which is not anticipated to be as profitable as its predecessor program.
Liquidity and Capital Resources
Our principal source of liquidity remains our cash flows from operations. These cash flows are used to fund our ongoing operations and working capital needs as well as investments in capital infrastructure and our share repurchases. These operating cash flows are driven by our contracts and their payment terms. For many contracts, we are reimbursed for the costs of start-up operations, although there may be a gap between incurring and receiving these funds. Other factors which may cause shortfalls in cash flows include contract terms where payments are tied to outcome deliveries, which may not correspond with the costs incurred to achieve these outcomes and short-term delays where government budgets are constrained.
To supplement our operating cash flows, we also use a credit facility. We have used this facility to fund our acquisitions of Acentia and Ascend, as well as short-term borrowings to cover immediate working capital needs. At
June 30, 2016
, we had outstanding borrowings of
$210.0 million
under the credit facility. Our credit facility allows us to borrow up to $400 million, subject to standard covenants. We anticipate that our cash flows from operations should be sufficient to meet our day-to-day requirements, as well as pay our interest and repay the principal on our existing borrowings.
At
June 30, 2016
, our foreign subsidiaries held
$47 million
of our cash and cash equivalents. We have no requirement or intent to remit this cash to the United States. We consider undistributed earnings of our foreign subsidiaries to be indefinitely reinvested outside of the United States and, accordingly, no U.S. deferred taxes have been recorded with respect to such earnings in accordance with the relevant accounting guidance for income taxes. Should the earnings be remitted as dividends, we may be subject to additional U.S. taxes, net of allowable foreign tax credits. It is not practicable to estimate the amount of any additional taxes which may be payable on the undistributed earnings given the various tax planning alternatives we could employ, should we decide to repatriate these earnings in a tax-efficient manner.
19
Cash Flows
The following table provides a summary of our cash flow information for the
nine
months ended
June 30, 2016
and
2015
.
Nine Months Ended June 30,
(dollars in thousands)
2016
2015
Net cash provided by/(used in):
Operating activities
$
108,132
$
180,980
Investing activities
(74,943
)
(362,373
)
Financing activities
(54,034
)
109,717
Effect of exchange rate changes on cash and cash equivalents
(3,218
)
(4,559
)
Net decrease in cash and cash equivalents
$
(24,063
)
$
(76,235
)
Cash provided by operating activities was
$108.1 million
for the
nine
months ended
June 30, 2016
, compared to
$181.0 million
in the prior fiscal year. This has been driven by the timing of payments from customers, to vendors and to the tax authorities.
•
In fiscal year 2015, we had a number of new projects commencing where we had negotiated up-front fees from our customer, which we typically use to fund project infrastructure. This resulted in significant cash receipts in advance of work performed. These transactions have not occurred to the same degree in fiscal year 2016.
•
Start-up projects often also require significant cash outflows, resulting in fluctuations in vendor payments.
•
In fiscal year 2015, we had significant tax payments in the fourth quarter. These payments have been made at a steady rate in the current fiscal year.
Days sales outstanding (DSO) at
June 30, 2016
was
67
days, compared with
67
days at
September 30, 2015
. We believe that our DSO for the remainder of the year will more likely run toward the lower end of our stated target range of 65 to 80 days. We continue to anticipate operating cash flows of approximately $200 million for the full fiscal year. However, as we have a small number of large customers, even a brief delay in payment at September 2016 may result in us missing this target.
Cash used in investing activities for the
nine
months ended
June 30, 2016
was
$74.9 million
. This cash outflow includes payments to acquire both Ascend and Assessments Australia, as well as a cash inflow related to our sale of the K-12 Education business. Our investment in capital infrastructure, both fixed assets and internal use software, declined from
$73.2 million
to
$34.1 million
. During fiscal year 2015, we made significant investments to capital infrastructure in both the United States and the United Kingdom. Such investing activity has returned to normal levels in fiscal year 2016. The acquisition of Acentia, in fiscal year 2015, was the principal driver of the large cash outflow.
Cash flows from financing activities in the
nine
months ended
June 30, 2016
include
$33.3 million
of repurchases of our common stock.
The detrimental effect of exchange rates on cash and cash equivalents of
$3.2 million
in the 2016 fiscal year primarily reflects the strengthening of the United States Dollar against all of the foreign currencies we use.
To supplement our statements of cash flows presented on a GAAP basis, we use the measure of free cash flow to analyze the funds generated from operations.
Nine Months Ended June 30,
(dollars in thousands)
2016
2015
Cash provided by operating activities
$
108,132
$
180,980
Purchases of property and equipment and capitalized software costs
(34,103
)
(73,167
)
Free cash flow
$
74,029
$
107,813
20
Critical Accounting Policies and Estimates
Our discussion and analysis of our financial condition and results of operations are based on our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent liabilities, and the reported amounts of revenue and expenses. On an ongoing basis we evaluate our estimates, including those related to revenue recognition and cost estimation on certain contracts, the realizability of goodwill and other long-lived assets, and amounts related to contingencies and income tax liabilities. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities. Actual results could differ from those estimates.
We believe that we do not have material off-balance-sheet risk or exposure to liabilities that are not recorded or disclosed in our financial statements. While we have significant operating lease commitments for office space, those commitments are generally tied to the period of performance under related contracts. Additionally, although on certain contracts we are bound by performance bond commitments and standby letters of credit, we have not had any defaults resulting in draws on performance bonds. Also, we do not speculate in derivative transactions.
During the
nine
months ended
June 30, 2016
, there were no significant changes to the critical accounting policies we disclosed in Management’s Discussion and Analysis of Financial Condition and Results of Operations in the Company’s Annual Report on Form 10-K for the year ended
September 30, 2015
which was filed with the Securities and Exchange Commission on
November 16, 2015
.
Non-GAAP measures
We utilize non‑GAAP measures where we believe it will assist the user of our financial statements in understanding our business. The presentation of these measures is meant to complement, and not replace, other financial measures in this document. The presentation of non-GAAP numbers is not meant to be considered in isolation, nor as alternatives to revenue growth, cash flows from operations or net income as measures of performance. These non-GAAP measures, as determined and presented by us, may not be comparable to related or similarly titled measures presented by other companies.
During fiscal years 2015 and 2016, we have acquired Acentia, Ascend, Assessments Australia and Remploy. We believe users of our financial statements wish to evaluate the performance of our underlying business, excluding changes that have arisen due to businesses acquired. We provide organic revenue growth as a useful basis for assessing this. To calculate organic revenue growth, we compare current year revenue excluding revenue from these acquisitions to our prior year revenue.
In the first
nine
months of fiscal year 2016, 29% of our revenue has been generated outside the United States. We believe that users of our financial statements wish to understand the performance of our foreign operations using a methodology which excludes the effect of year-over-year exchange rate fluctuations. To calculate year-over-year currency movement, we determine the current year’s results for all foreign businesses using the exchange rates in the prior year.
In order to sustain our cash flows from operations, we require regular refreshing of our fixed assets and technology. We believe that users of our financial statements wish to understand the cash flows that directly correspond with our operations and the investments we must make in those operations using a methodology which combines operating cash flows and capital expenditures. We provide free cash flow to complement our statement of cash flows. Free cash flow shows the effects of the Company’s operations and routine capital expenditure and excludes the cash flow effects of acquisitions, share repurchases, dividend payments and other financing transactions. We have provided a reconciliation of free cash flow to cash provided by operating activities.
To sustain our operations, our principal source of financing comes from receiving payments from our customers. We believe that users of our financial statements wish to evaluate our efficiency in converting revenue into cash receipts. Accordingly, we provide days sales outstanding, or DSO. We calculate DSO by dividing billed and unbilled receivable balances at the end of each quarter by revenue per day for the period. Revenue per day for a quarter is determined by dividing total revenue by 91 days.
During fiscal year 2016, we have utilized our credit facility. Our credit agreement includes the defined term Consolidated Adjusted EBITDA and our calculation of Adjusted EBITDA conforms to the credit agreement definition. We believe our investors appreciate the opportunity to understand the possible restrictions which arise from our credit agreement. Adjusted EBITDA is also a useful measure of performance which focuses on the cash generating capacity of the business, excluding the non-cash expenses of depreciation and amortization, and makes for easier comparisons between the operating performance of companies with different capital structures by excluding interest expense and therefore the impacts of financing
21
costs. The measure of Adjusted EBITA is a step in calculating Adjusted EBITDA and facilitates comparisons to similar businesses as it isolates the amortization effect of business combinations. We have provided a reconciliation from net income to Adjusted EBITA and Adjusted EBITDA as follows:
Nine Months Ended June 30,
(dollars in thousands)
2016
2015
Net income attributable to MAXIMUS
$
127,619
$
122,334
Interest expense/(income)
2,563
(85
)
Provision of income taxes
76,433
75,108
Amortization of intangible assets
9,928
6,182
Stock compensation expense
13,818
12,785
Acquisition-related expenses
575
4,573
Gain on sale of a business
(6,453
)
—
Adjusted EBITA
224,483
220,897
Depreciation and amortization of property, plant, equipment and capitalized software
39,246
37,617
Adjusted EBITDA
$
263,729
$
258,514
22
Item 3.
Quantitative and Qualitative Disclosures about Market Risk.
Our exposure to market risks generally relates to changes in interest rates and foreign currency exchange rates.
We are exposed to market rate risk on interest rates through our revolving credit facility. Our cash equivalent balances are held in highly rated securities with maturities of three months or less. We manage our exposure to interest rate fluctuations through the use of interest rate swap agreements. At
June 30, 2016
, we had borrowings under our credit facility of
$210.0 million
and we had an interest rate swap agreement fixing a notional
$69.3 million
of this balance. Our interest rate varies based upon our leverage, as defined in our agreement with our lenders, but we are currently paying interest at a rate based upon the one-month London Interbank Offering Rate (LIBOR) plus 1%. The one-month LIBOR rate at
June 30, 2016
was 0.47%. A hypothetical increase in LIBOR by 10% would increase our annual interest expense and cash flows on our outstanding balance by $0.1 million.
We are exposed to foreign currency exchange risk through our businesses in the United Kingdom, Australia and Canada. At
June 30, 2016
, we held net assets in functional currencies other than the U.S. Dollar of $194.9 million and, accordingly, in the event of a 10% fluctuation in the value of the local currencies, we would report a $19.5 million gain or loss in our statement of comprehensive income. Our foreign-based businesses mitigate their currency risks through incurring costs in the same currency as their revenue. The operations of the U.S. business do not depend upon cash flows from the foreign businesses.
Item 4.
Controls and Procedures.
(a)
Evaluation of Disclosure Controls and Procedures
Our management, with the participation of our principal executive officer and principal financial officer, has evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on this evaluation, our principal executive officer and principal financial officer concluded that these disclosure controls and procedures were effective and designed to ensure that the information required to be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified by the Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.
(b)
Changes in Internal Control over Financial Reporting
In February 2016, we acquired Ascend. Ascend has contributed less than 1% of our revenue and operating income through June 30, 2016. This business has been integrated into our existing control environment as of June 30, 2016.
There was no change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) identified in connection with the evaluation of our internal control that occurred during our last fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
23
PART II. OTHER INFORMATION
Item 1.
Legal Proceedings.
We are subject to audits, investigations and reviews relating to compliance with the laws and regulations that govern our role as a contractor to agencies and departments of the United States Federal Government, state, local and foreign governments, and otherwise in connection with performing services in countries outside of the U.S. Adverse findings could lead to criminal, civil or administrative proceedings, and we could be faced with penalties, fines, suspension or disbarment. Adverse findings could also have a material adverse effect on us because of our reliance on government contracts. We are subject to periodic audits by state, local and foreign governments for taxes. We are also involved in various claims, arbitrations and lawsuits arising in the normal conduct of our business. These include but are not limited to bid protests, employment matters, contractual disputes and charges before administrative agencies. Although we can give no assurance, based upon our evaluation and taking into account the advice of legal counsel, we do not believe that the outcome of any existing matter would likely have a material adverse effect on our consolidated financial position, results of operations or cash flows.
Item 1A.
Risk Factors.
In connection with information set forth in this Form 10-Q, the factors discussed under “Risk Factors” in our Form 10-K for fiscal year ended
September 30, 2015
should be considered. The risks included in the Form 10-K could materially and adversely affect our business, financial condition and results of operations. There have been no material changes to the factors discussed in our Annual Report on Form 10-K for the year ended
September 30, 2015
which was filed with the Securities and Exchange Commission on
November 16, 2015
.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
(c) The following table sets forth the information required regarding repurchases of common stock that we made during the three months ended June 30, 2016:
Period
Total Number of Shares Purchased
Average Price Paid Per Share
Total Number of Shares Purchased as Part of Publicly Announced Plans (1)
Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plan (in thousands)
Apr. 1, 2016 - Apr. 30, 2016
8,494
$
47.00
8,494
$
139,047
May 1, 2016 - May 31, 2016
—
—
$
139,047
Jun. 1, 2016 - Jun. 30, 2016
35,300
$
50.89
35,300
$
137,455
Total
43,794
$
50.14
43,794
(1)
Under resolutions adopted in August 2015, the Board of Directors authorized the repurchase, at management’s discretion, of up to an aggregate of $200.0 million of our common stock. The resolution also authorized the use of option exercise proceeds for the repurchase of our common stock.
Item 6.
Exhibits.
The Exhibits filed as part of this Quarterly Report on Form 10-Q are listed on the Exhibit Index immediately following the Signatures. The Exhibit Index is incorporated herein by reference
24
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.
MAXIMUS, INC.
Date: August 4, 2016
By:
/s/ Richard J. Nadeau
Richard J. Nadeau
Chief Financial Officer
(On behalf of the registrant and as Principal Financial and Accounting Officer)
25
EXHIBIT INDEX
Exhibit No.
Description
31.1
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1
Section 906 Principal Executive Officer Certification.
32.2
Section 906 Principal Financial Officer Certification.
101
The following materials from the MAXIMUS, Inc. Quarterly Report on Form 10-Q for the quarter ended June 30, 2016 formatted in eXtensible Business Reporting Language (XBRL): (i) Consolidated Statements of Operations, (ii) Consolidated Statements of Comprehensive Income, (iii) Consolidated Balance Sheets, (iv) Consolidated Statements of Cash Flows, (v) Consolidated Statements of Changes in Shareholders’ Equity and (vi) Notes to Consolidated Financial Statements. Filed electronically herewith.
26