These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| Delaware | 22-2769024 | |
|
(State or other jurisdiction of incorporation
or organization) |
(I.R.S. Employer Identification No.) | |
| 6050 Oak Tree Boulevard, South, Suite 500, Cleveland, Ohio | 44131 | |
| (Address of principal executive offices) | (Zip Code) |
| Large accelerated filer o | Accelerated filer þ | Non-accelerated filer o | Smaller reporting company o | |||
| (Do not check if a smaller reporting company) |
| Class of Common Stock | Outstanding at July 31, 2010 | |
| Common Stock, par value $0.01 per share | 61,701,191 |
2
| Item 1. | Financial Statements |
| JUNE 30, | DECEMBER 31, | |||||||
| 2010 | 2009 | |||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 408 | $ | 9,257 | ||||
|
Restricted cash
|
12,512 | 15,432 | ||||||
|
Accounts receivable, net
|
156,160 | 128,766 | ||||||
|
Notes receivable current, net
|
1,042 | 1,766 | ||||||
|
Income taxes refundable
|
| 3,391 | ||||||
|
Deferred income taxes current
|
9,399 | 7,579 | ||||||
|
Other current assets
|
10,114 | 10,701 | ||||||
|
Assets of discontinued operations
|
749 | 4,109 | ||||||
|
|
||||||||
|
Current assets before funds held for
clients
|
190,384 | 181,001 | ||||||
|
Funds held for clients current
|
60,386 | 87,925 | ||||||
|
|
||||||||
|
Total current assets
|
250,770 | 268,926 | ||||||
|
|
||||||||
|
Property and equipment, net
|
25,937 | 26,833 | ||||||
|
Notes receivable non-current, net
|
902 | 1,041 | ||||||
|
Deferred income taxes non-current, net
|
| 237 | ||||||
|
Goodwill and other intangible assets,
net
|
393,045 | 375,211 | ||||||
|
Assets of deferred compensation plan
|
27,292 | 27,457 | ||||||
|
Funds held for clients non-current
|
11,990 | 10,545 | ||||||
|
Other assets
|
4,388 | 2,847 | ||||||
|
|
||||||||
|
Total assets
|
$ | 714,324 | $ | 713,097 | ||||
|
|
||||||||
|
|
||||||||
|
LIABILITIES
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$ | 29,017 | $ | 25,707 | ||||
|
Income taxes payable current
|
2,282 | | ||||||
|
Accrued personnel costs
|
34,183 | 34,249 | ||||||
|
Notes payable current
|
280 | 13,410 | ||||||
|
Convertible notes, net
|
95,946 | | ||||||
|
Other current liabilities
|
19,191 | 13,883 | ||||||
|
Liabilities of discontinued operations
|
546 | 2,281 | ||||||
|
|
||||||||
|
Current liabilities before client fund
obligations
|
181,445 | 89,530 | ||||||
|
Client fund obligations
|
74,478 | 101,279 | ||||||
|
|
||||||||
|
Total current liabilities
|
255,923 | 190,809 | ||||||
|
|
||||||||
|
Convertible notes, net
|
| 93,848 | ||||||
|
Bank debt
|
115,000 | 110,000 | ||||||
|
Income taxes payable non-current
|
5,332 | 6,686 | ||||||
|
Deferred income taxes non-current, net
|
933 | | ||||||
|
Deferred compensation plan obligations
|
27,292 | 27,457 | ||||||
|
Other non-current liabilities
|
19,355 | 13,679 | ||||||
|
|
||||||||
|
Total liabilities
|
423,835 | 442,479 | ||||||
|
|
||||||||
|
|
||||||||
|
STOCKHOLDERS EQUITY
|
||||||||
|
Common stock
|
1,090 | 1,081 | ||||||
|
Additional paid-in capital
|
524,257 | 518,637 | ||||||
|
Retained earnings
|
42,871 | 21,464 | ||||||
|
Treasury stock
|
(277,243 | ) | (269,642 | ) | ||||
|
Accumulated other comprehensive loss
|
(486 | ) | (922 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Total stockholders equity
|
290,489 | 270,618 | ||||||
|
|
||||||||
|
Total liabilities and stockholders
equity
|
$ | 714,324 | $ | 713,097 | ||||
|
|
||||||||
3
| THREE MONTHS ENDED | SIX MONTHS ENDED | |||||||||||||||
| JUNE 30, | JUNE 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Revenue
|
$ | 180,840 | $ | 185,170 | $ | 391,075 | $ | 401,648 | ||||||||
|
Operating expenses
|
159,177 | 165,428 | 331,468 | 339,415 | ||||||||||||
|
|
||||||||||||||||
|
Gross margin
|
21,663 | 19,742 | 59,607 | 62,233 | ||||||||||||
|
Corporate general and administrative expense
|
6,638 | 7,674 | 15,622 | 15,383 | ||||||||||||
|
|
||||||||||||||||
|
Operating income
|
15,025 | 12,068 | 43,985 | 46,850 | ||||||||||||
|
|
||||||||||||||||
|
Other income (expense):
|
||||||||||||||||
|
Interest expense
|
(3,411 | ) | (3,522 | ) | (6,579 | ) | (7,025 | ) | ||||||||
|
Gain on sale of operations, net
|
2 | 14 | 376 | 94 | ||||||||||||
|
Other (expense) income, net
|
(2,047 | ) | 2,896 | 126 | 2,305 | |||||||||||
|
|
||||||||||||||||
|
Total other expense, net
|
(5,456 | ) | (612 | ) | (6,077 | ) | (4,626 | ) | ||||||||
|
|
||||||||||||||||
|
Income from continuing operations before
income tax expense
|
9,569 | 11,456 | 37,908 | 42,224 | ||||||||||||
|
|
||||||||||||||||
|
Income tax expense
|
2,655 | 4,597 | 14,130 | 16,962 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Income from continuing operations after
income tax expense
|
6,914 | 6,859 | 23,778 | 25,262 | ||||||||||||
|
|
||||||||||||||||
|
Loss from discontinued operations,
net of tax
|
(896 | ) | (207 | ) | (1,340 | ) | (436 | ) | ||||||||
|
|
||||||||||||||||
|
(Loss) gain on disposal of discontinued
operations, net of tax
|
(596 | ) | 144 | (1,032 | ) | 151 | ||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Net income
|
$ | 5,422 | $ | 6,796 | $ | 21,406 | $ | 24,977 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Earnings (loss) per share:
|
||||||||||||||||
|
Basic:
|
||||||||||||||||
|
Continuing operations
|
$ | 0.11 | $ | 0.11 | $ | 0.39 | $ | 0.41 | ||||||||
|
Discontinued operations
|
(0.02 | ) | | (0.04 | ) | | ||||||||||
|
|
||||||||||||||||
|
Net income
|
$ | 0.09 | $ | 0.11 | $ | 0.35 | $ | 0.41 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Diluted:
|
||||||||||||||||
|
Continuing operations
|
$ | 0.11 | $ | 0.11 | $ | 0.38 | $ | 0.41 | ||||||||
|
Discontinued operations
|
(0.02 | ) | | (0.03 | ) | (0.01 | ) | |||||||||
|
|
||||||||||||||||
|
Net income
|
$ | 0.09 | $ | 0.11 | $ | 0.35 | $ | 0.40 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Basic weighted average shares outstanding
|
61,448 | 61,436 | 61,479 | 61,366 | ||||||||||||
|
|
||||||||||||||||
|
Diluted weighted average shares outstanding
|
61,837 | 61,870 | 61,972 | 61,891 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
4
| SIX MONTHS ENDED | ||||||||
| JUNE 30, | ||||||||
| 2010 | 2009 | |||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$ | 21,406 | $ | 24,977 | ||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Loss from discontinued operations, net of tax
|
1,340 | 436 | ||||||
|
Loss (gain) on disposal of discontinued operations, net of tax
|
1,032 | (151 | ) | |||||
|
Gain on sale of operations, net
|
(376 | ) | (94 | ) | ||||
|
Amortization of discount on convertible notes
|
2,098 | 1,942 | ||||||
|
Bad debt expense, net of recoveries
|
2,082 | 4,223 | ||||||
|
Depreciation and amortization expense
|
10,213 | 10,067 | ||||||
|
Adjustment to contingent earnout liability
|
(721 | ) | | |||||
|
Deferred income taxes
|
(961 | ) | 241 | |||||
|
Employee stock awards
|
2,570 | 2,180 | ||||||
|
Excess tax benefits from share based payment arrangements
|
(65 | ) | (306 | ) | ||||
|
Changes in assets and liabilities, net of acquisitions and divestitures:
|
||||||||
|
Restricted cash
|
2,920 | 3,372 | ||||||
|
Accounts receivable, net
|
(29,856 | ) | (26,306 | ) | ||||
|
Other assets
|
2,430 | (138 | ) | |||||
|
Accounts payable
|
3,184 | 232 | ||||||
|
Income taxes payable
|
5,234 | 7,680 | ||||||
|
Accrued personnel costs
|
(170 | ) | (7,104 | ) | ||||
|
Other liabilities and other
|
3,258 | (362 | ) | |||||
|
|
||||||||
|
Net cash provided by continuing operations
|
25,618 | 20,889 | ||||||
|
Operating cash flows (used in) provided by
discontinued operations
|
(1,735 | ) | 421 | |||||
|
|
||||||||
|
Net cash provided by operating activities
|
23,883 | 21,310 | ||||||
|
|
||||||||
|
|
||||||||
|
Cash flows from investing activities:
|
||||||||
|
Business acquisitions and contingent consideration, net of
cash acquired
|
(28,986 | ) | (4,370 | ) | ||||
|
Acquisition of other intangible assets
|
(5 | ) | (9 | ) | ||||
|
Proceeds from sales of divested and discontinued operations
|
1,058 | 348 | ||||||
|
Additions to property and equipment, net
|
(1,401 | ) | (2,490 | ) | ||||
|
Additions to notes receivable
|
(129 | ) | | |||||
|
Payments received on notes receivable
|
147 | 729 | ||||||
|
Investing cash flows used in discontinued operations
|
| (30 | ) | |||||
|
|
||||||||
|
Net cash used in investing activities
|
(29,316 | ) | (5,822 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from bank debt
|
261,025 | 225,775 | ||||||
|
Payment of bank debt
|
(256,025 | ) | (234,475 | ) | ||||
|
Payment of notes payable and capitalized leases
|
(83 | ) | (160 | ) | ||||
|
Payment for acquisition of treasury stock
|
(7,602 | ) | (7,112 | ) | ||||
|
Proceeds from exercise of stock options
|
1,144 | 666 | ||||||
|
Excess tax benefit from exercise of stock awards
|
65 | 306 | ||||||
|
Debt issuance costs
|
(1,940 | ) | (36 | ) | ||||
|
|
||||||||
|
Net cash used in financing activities
|
(3,416 | ) | (15,036 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Net (decrease) increase in cash and cash equivalents
|
(8,849 | ) | 452 | |||||
|
Cash and cash equivalents at beginning of year
|
9,257 | 9,672 | ||||||
|
|
||||||||
|
Cash and cash equivalents at end of period
|
$ | 408 | $ | 10,124 | ||||
|
|
||||||||
5
6
| 2010 | 2009 | |||||||
|
Trade accounts receivable
|
$ | 123,938 | $ | 109,665 | ||||
|
Unbilled revenue
|
41,515 | 27,611 | ||||||
|
|
||||||||
|
Total accounts receivable
|
165,453 | 137,276 | ||||||
|
Allowance for doubtful accounts
|
(9,293 | ) | (8,510 | ) | ||||
|
|
||||||||
|
Accounts receivable, net
|
$ | 156,160 | $ | 128,766 | ||||
|
|
||||||||
| 2010 | 2009 | |||||||
|
Goodwill
|
$ | 309,911 | $ | 291,120 | ||||
|
Intangible assets:
|
||||||||
|
Client lists
|
111,693 | 108,615 | ||||||
|
Other intangible assets
|
9,158 | 9,394 | ||||||
|
|
||||||||
|
Total intangible assets
|
120,851 | 118,009 | ||||||
|
|
||||||||
|
Total goodwill and intangibles assets
|
430,762 | 409,129 | ||||||
|
Accumulated amortization:
|
||||||||
|
Client lists
|
(33,470 | ) | (29,918 | ) | ||||
|
Other intangible assets
|
(4,247 | ) | (4,000 | ) | ||||
|
|
||||||||
|
Total accumulated amortization
|
(37,717 | ) | (33,918 | ) | ||||
|
|
||||||||
|
Goodwill and other intangible assets, net
|
$ | 393,045 | $ | 375,211 | ||||
|
|
||||||||
7
| THREE MONTHS ENDED | SIX MONTHS ENDED | |||||||||||||||
| JUNE 30, | JUNE 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Operating expenses
|
$ | 4,981 | $ | 4,841 | $ | 9,997 | $ | 9,701 | ||||||||
|
Corporate general and administrative
expenses
|
107 | 182 | 216 | 366 | ||||||||||||
|
|
||||||||||||||||
|
Total depreciation and amortization
expense
|
$ | 5,088 | $ | 5,023 | $ | 10,213 | $ | 10,067 | ||||||||
|
|
||||||||||||||||
| 2010 | 2009 | |||||||
|
Principal amount of notes
|
$ | 100,000 | $ | 100,000 | ||||
|
Unamortized discount
|
(4,054 | ) | (6,152 | ) | ||||
|
|
||||||||
|
Net carrying amount
|
$ | 95,946 | $ | 93,848 | ||||
|
|
||||||||
|
Additional paid-in-capital
|
$ | 11,425 | $ | 11,425 | ||||
|
|
||||||||
8
| THREE MONTHS ENDED | SIX MONTHS ENDED | |||||||||||||||
| JUNE 30, | JUNE 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Contractual coupon interest
|
$ | 781 | $ | 781 | $ | 1,562 | $ | 1,562 | ||||||||
|
Amortization of discount
|
1,056 | 978 | 2,098 | 1,942 | ||||||||||||
|
|
||||||||||||||||
|
Total interest expense
|
$ | 1,837 | $ | 1,759 | $ | 3,660 | $ | 3,504 | ||||||||
|
|
||||||||||||||||
| 2010 | 2009 | |||||||
|
Weighted average rates
|
3.24 | % | 4.06 | % | ||||
|
|
||||||||
|
Range of effective rates
|
2.71% - 6.40 | % | 2.78% - 6.40 | % | ||||
|
|
||||||||
9
10
11
12
| Changes in fair value are recorded as a component of AOCL, net of tax, to the extent the swaps are effective. Amounts recorded to AOCL are reclassified to interest expense as interest on the underlying debt is recognized. Net amounts due related to the swaps are recorded as adjustments to interest expense when incurred or payable. | ||
| At inception, the critical terms of the interest rate swaps matched the underlying risks being hedged, and as such the interest rate swaps are expected to be highly effective in offsetting fluctuations in the designated interest payments resulting from changes in the benchmark interest rate. The interest rate swaps are assessed for effectiveness and continued qualification for hedge accounting on a quarterly basis. If an interest rate swap were to be de-designated as a hedge it would be accounted for as a financial instrument used for trading and any changes in fair value would be recorded in the consolidated statements of operations. | ||
| As a result of the use of derivative instruments, CBIZ is exposed to risk that the counterparties will fail to meet their contractual obligations. To mitigate the counterparty credit risk, CBIZ only enters into contracts with carefully selected major financial institutions based upon their credit ratings and other factors, and continually assesses the creditworthiness of counterparties. At June 30, 2010, all of the counterparties to CBIZs interest rate swaps had investment grade ratings. To date, all counterparties have performed in accordance with their contractual obligations. There are no credit risk-related contingent features in CBIZs interest rate swaps nor do the swaps contain provisions under which the Company has, or would be required, to post collateral. | ||
| At June 30, 2010, each of the interest rate swaps was classified as a liability derivative. The following table summarizes CBIZs outstanding interest rate swaps and their effects on the consolidated balance sheets at June 30, 2010 and December 31, 2009 (in thousands). |
| June 30, 2010 | ||||||||||||
| Notional | Fair | Balance Sheet | ||||||||||
| Amount | Value (3) | Location | ||||||||||
|
Interest rate swaps (1)
|
$ | 20,000 | $ | 110 | Other current liabilities | |||||||
|
|
||||||||||||
|
Total interest rate swaps
|
$ | 20,000 | $ | 110 | ||||||||
|
|
||||||||||||
| December 31, 2009 | ||||||||||||
| Notional | Fair | Balance Sheet | ||||||||||
| Amount | Value (3) | Location | ||||||||||
|
Interest rate swap (1)
|
$ | 20,000 | $ | 186 | Other non-current liabilities | |||||||
|
Interest rate swap (2)
|
$ | 10,000 | $ | 4 | Other current liabilities | |||||||
|
|
||||||||||||
|
Total interest rate swaps
|
$ | 30,000 | $ | 190 | ||||||||
|
|
||||||||||||
| (1) | Represents two interest rate swaps, each with a notional amount of $10.0 million and terms of two years expiring in January, 2011. Under the terms of the interest rate swaps, CBIZ pays interest at a fixed rate of 1.55% and 1.59%, respectively, plus applicable margin under the credit agreement, and receives or pays interest that varies with three-month LIBOR. Interest is calculated by reference to the respective $10.0 million notional amount of the interest rate swap and payments are exchanged every three months. | |
| (2) | Represents one interest rate swap with an initial term of two years that expired in January, 2010. Under the terms of the interest rate swap, CBIZ paid interest at a fixed rate of 3.9% plus applicable margin under the credit agreement, and received or paid interest that varied with one-month LIBOR. Interest was calculated by reference to the $10.0 million notional amount of the interest rate swap and payments were exchanged each month. | |
| (3) | See additional disclosures regarding fair value measurements in Note 8. |
13
| All swaps were deemed to be effective for the three and six months ended June 30, 2010 and 2009. The following table summarizes the effects of interest rate swaps on CBIZs consolidated statements of operations for the three and six months ended June 30, 2010 and 2009 (in thousands): |
| (Gain) Loss Recognized | Amount Reclassified from | |||||||||||||||
| in AOCL | AOCL to Interest Expense | |||||||||||||||
| (Effective Portion) | (Effective Portion) | |||||||||||||||
| Three Months Ended | Three Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Interest rate swaps
|
$ | 8 | $ | (61 | ) | $ | 65 | $ | 113 | |||||||
| Six Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Interest rate swaps
|
$ | (53 | ) | $ | (167 | ) | $ | 133 | $ | 212 | ||||||
| Valuation hierarchy categorizes assets and liabilities measured at fair value into one of three different levels depending on the observability of the inputs employed in the measurement. The three levels are defined as follows: |
| | Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. | ||
| | Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. | ||
| | Level 3 inputs to the valuation methodology are unobservable and are significant to the fair value measurement. |
| A financial instruments categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The Companys assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability. |
| The following table summarizes CBIZs assets and liabilities at June 30, 2010 that are measured at fair value on a recurring basis subsequent to initial recognition, and indicates the fair value hierarchy of the valuation techniques utilized by the Company to determine such fair value (in thousands): |
| Level | June 30, 2010 | December 31, 2009 | ||||||||||
|
Deferred compensation plan assets
|
1 | $ | 27,292 | $ | 27,457 | |||||||
|
Auction rate securities
|
3 | $ | 11,292 | $ | 10,545 | |||||||
|
Corporate bonds
|
1 | $ | 14,761 | $ | 9,764 | |||||||
|
Contingent purchase price liabilities
|
3 | $ | (14,903 | ) | $ | (5,575 | ) | |||||
|
Interest rate swaps
|
2 | $ | (110 | ) | $ | (190 | ) | |||||
14
| For the six months ended June 30, 2010 and 2009, there were no transfers between the valuation hierarchy Levels 1, 2 and 3. The following table summarizes the change in fair values of the Companys assets and liabilities identified as Level 3 for the six months ended June 30, 2010 (pre-tax basis) (in thousands): |
| Auction Rate | Contingent Purchase | |||||||
| Securities | Price Liabilities | |||||||
|
Balance December 31, 2009
|
$ | 10,545 | $ | (5,575 | ) | |||
|
Transfers into Level 3
|
| | ||||||
|
Additions from business acquisitions.
|
| (9,960 | ) | |||||
|
Unrealized gain (loss) included in accumulated other
comprehensive loss
|
741 | | ||||||
|
Change in fair value of contingency
|
| 721 | ||||||
|
Change in net present value of contingency
|
| (89 | ) | |||||
|
Increase in expected cash flows of OTTI investment
|
6 | | ||||||
|
|
||||||||
|
Ending balance June 30, 2010
|
$ | 11,292 | $ | (14,903 | ) | |||
|
|
||||||||
| Auction Rate Securities - CBIZs investments in ARS were classified as Level 3 as a result of liquidity issues in the ARS market, an inactive trading market of the securities, and the lack of quoted prices from broker-dealers. Accordingly, a fair value assessment was performed on each security based on a discounted cash flow model utilizing various assumptions that included maximum interest rates for each issue, probabilities of successful auctions, failed auctions or default, the timing of cash flows, the quality and level of collateral of the securities, and the rate of recovery from bond insurers in the event of default. |
| At June 30, 2010, CBIZ held three investments in ARS with par values totaling $13.4 million. Changes to the fair values of these ARS resulted in an unrealized gain of $0.9 million and $0.3 million for the three months ended June 30, 2010 and 2009, respectively, and an unrealized gain of $0.7 million and $0.4 million for the six months ended June 30, 2010 and 2009, respectively, which were recorded in other comprehensive loss, net of tax. CBIZ has determined that the impairment is temporary due to dislocation in the credit markets, the quality of the investments and their underlying collateral, and the probability of a passed auction or redemption in the future, considering the issuers ability to refinance if necessary. These ARS are classified as Funds held for clients non-current, as CBIZ does not intend to sell these investments until an anticipated recovery of par value occurs. |
| During the second quarter of 2009, CBIZ adopted the new accounting provisions related to other-than-temporary losses on investments. The result of adopting these provisions was the bifurcation of the impairment relating to one ARS into an amount related to credit loss and an amount related to other market factors. CBIZ recorded a pre-tax adjustment of $372,000 to increase beginning retained earnings and decrease accumulated other comprehensive loss. All subsequent changes to the market value of this ARS have been determined to be temporary and have been recorded to other comprehensive loss. |
| Contingent Purchase Price Liabilities - Contingent purchase price liabilities resulted from business acquisitions made after January 1, 2009, and are classified as Level 3 due to the utilization of a probability weighted discounted cash flow approach to determine the fair value of the contingency. The contingent purchase price liabilities are included in Other current liabilities and Accrued expenses non-current, depending on the expected settlement date. During the six months ended June 30, 2010, the addition of $10.0 million to the liability resulted from CBIZs acquisitions of two businesses with contingent earnout provisions, and was offset by a reduction of $0.7 million, which was recorded during the three months ended March 31, 2010, as a result of a change in the estimate of future contingent liabilities related to prior year acquisitions. See Note 12 for further discussion of contingent purchase price liabilities. |
15
| The following table provides additional information with regards to the ARS with temporary impairments, aggregated by the length of time that the securities have been in a continuous unrealized loss position (in thousands): |
| June 30, 2010 | ||||||||||||||||||||||||
| Less Than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
| Description of Security | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||
|
Auction rate securities
|
$ | | $ | | $ | 7,577 | $ | 803 | $ | 7,577 | $ | 803 | ||||||||||||
| December 31, 2009 | ||||||||||||||||||||||||
| Less Than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
| Description of Security | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||
|
Auction rate securities
|
$ | | $ | | $ | 7,784 | $ | 596 | $ | 7,784 | $ | 596 | ||||||||||||
| The following table presents financial instruments that are not carried at fair value but which require fair value disclosure as of June 30, 2010 and December 31, 2009 (in thousands): |
| June 30, 2010 | December 31, 2009 | |||||||||||||||
| Carrying Value | Fair Value | Carrying Value | Fair Value | |||||||||||||
|
Convertible notes
|
$ | 95,946 | $ | 96,405 | $ | 93,848 | $ | 94,800 | ||||||||
| Although the trading of CBIZs convertible notes is limited, the fair value was determined based upon their most recent quoted market price. The convertible notes are carried at face value less any unamortized debt discount. |
| The carrying value of CBIZs cash and cash equivalents, accounts receivable and accounts payable approximate fair value because of the short maturity of these instruments. The carrying value of bank debt approximates fair value, as the interest rate on the bank debt is variable and approximates current market rates. |
16
| 9. | Other Comprehensive Income | |
| Other comprehensive income is reflected as an increase to stockholders equity and is not reflected in CBIZs results of operations. Other comprehensive income and total comprehensive income for the three and six months ended June 30, 2010 and 2009, net of tax, was as follows (in thousands): |
| THREE MONTHS ENDED | SIX MONTHS ENDED | |||||||||||||||
| JUNE 30, | JUNE 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Net income
|
$ | 5,422 | $ | 6,796 | $ | 21,406 | $ | 24,977 | ||||||||
|
Other comprehensive income (loss):
|
||||||||||||||||
|
Net unrealized gain on available-for-sale
securities, net of income taxes (1)
|
497 | 179 | 422 | 220 | ||||||||||||
|
Net unrealized gain on interest rate
swaps, net of income taxes (2)
|
46 | 32 | 50 | 28 | ||||||||||||
|
Foreign currency translation
|
(21 | ) | (19 | ) | (36 | ) | (41 | ) | ||||||||
|
|
||||||||||||||||
|
Total other comprehensive income
|
522 | 192 | 436 | 207 | ||||||||||||
|
|
||||||||||||||||
|
Comprehensive income
|
$ | 5,944 | $ | 6,988 | $ | 21,842 | $ | 25,184 | ||||||||
|
|
||||||||||||||||
| (1) | Net of income tax expense of $331 and $119 for the three months ended June 30, 2010 and 2009, respectively, and net of income tax expense of $281 and $147 for the six months ended June 30, 2010 and 2009, respectively. | |
| (2) | Net of income tax expense of $27 and $19 for the three months ended June 30, 2010 and 2009, respectively, and net of income tax expense of $30 and $17 for the six months ended June 30, 2010 and 2009, respectively. |
| 10. | Employer Share Plans | |
| CBIZ has granted various stock-based awards under its 2002 Stock Incentive Plan, which is described in further detail in CBIZs Annual Report on Form 10-K for the year ended December 31, 2009. The terms and vesting schedules for stock-based awards vary by type and date of grant. Compensation expense for stock-based awards recognized during the three and six months ended June 30, 2010 and 2009 was as follows (in thousands): |
| THREE MONTHS ENDED | SIX MONTHS ENDED | |||||||||||||||
| JUNE 30, | JUNE 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Stock options
|
$ | 732 | $ | 680 | $ | 1,492 | $ | 1,247 | ||||||||
|
Restricted stock awards
|
543 | 555 | 1,078 | 933 | ||||||||||||
|
|
||||||||||||||||
|
Total stock-based compensation
expense
|
$ | 1,275 | $ | 1,235 | $ | 2,570 | $ | 2,180 | ||||||||
|
|
||||||||||||||||
17
| Stock | ||||||||||||||||
| Options | Restricted Stock Awards | |||||||||||||||
| Weighted | Weighted | |||||||||||||||
| Average | Average | |||||||||||||||
| Number | Exercise | Number | Grant-Date | |||||||||||||
| of | Price Per | of | Fair | |||||||||||||
| Options | Share | Shares | Value (1) | |||||||||||||
|
Outstanding at beginning of year
|
4,636 | $ | 7.41 | 753 | $ | 7.65 | ||||||||||
|
Granted
|
1,420 | $ | 6.75 | 387 | $ | 6.78 | ||||||||||
|
Exercised or released
|
(275 | ) | $ | 4.15 | (302 | ) | $ | 7.43 | ||||||||
|
Expired or canceled
|
(31 | ) | $ | 7.80 | (6 | ) | $ | 7.31 | ||||||||
|
|
||||||||||||||||
|
Outstanding at June 30, 2010
|
5,750 | $ | 7.40 | 832 | $ | 7.33 | ||||||||||
|
|
||||||||||||||||
|
Exercisable at June 30, 2010
|
2,515 | $ | 7.45 | |||||||||||||
|
|
||||||||||||||||
| (1) | Represents weighted average market value of the shares; awards are granted at no cost to the recipients. |
| 11. | Earnings Per Share | |
| The following table sets forth the computation of basic and diluted earnings per share for the three and six months ended June 30, 2010 and 2009 (in thousands, except per share data). |
| THREE MONTHS ENDED | SIX MONTHS ENDED | |||||||||||||||
| JUNE 30, | JUNE 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Numerator:
|
||||||||||||||||
|
Income from continuing operations
|
$ | 6,914 | $ | 6,859 | $ | 23,778 | $ | 25,262 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Denominator:
|
||||||||||||||||
|
Basic
|
||||||||||||||||
|
Weighted average common shares
outstanding
|
61,448 | 61,436 | 61,479 | 61,366 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Diluted
|
||||||||||||||||
|
Stock options (1)
|
104 | 247 | 130 | 275 | ||||||||||||
|
Restricted stock awards
|
70 | 77 | 148 | 141 | ||||||||||||
|
Contingent shares (2)
|
215 | 110 | 215 | 109 | ||||||||||||
|
|
||||||||||||||||
|
Diluted weighted average common
shares outstanding
|
61,837 | 61,870 | 61,972 | 61,891 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Basic earnings per share from
continuing operations
|
$ | 0.11 | $ | 0.11 | $ | 0.39 | $ | 0.41 | ||||||||
|
|
||||||||||||||||
|
Diluted earnings per share from
continuing
operations
|
$ | 0.11 | $ | 0.11 | $ | 0.38 | $ | 0.41 | ||||||||
|
|
||||||||||||||||
| (1) | A total of 5.4 million and 4.9 million options were excluded from the calculation of diluted earnings per share for the three and six months ended June 30, 2010, respectively, and a total of 3.9 million and 3.5 million options were excluded from the calculation of diluted earnings per share for the three and six months ended June 30, 2009, respectively, as their exercise prices would render them anti-dilutive. | |
| (2) | Contingent shares represent additional shares to be issued for purchase price earned by former owners of businesses acquired by CBIZ once future conditions have been met. |
18
| 12. | Acquisitions | |
| During the six months ended June 30, 2010, CBIZ acquired substantially all of the assets of two companies, Goldstein Lewin & Company and National Benefit Alliance. Goldstein Lewin & Company, an accounting and financial services company located in Boca Raton, Florida, provides accounting services and financial advisory services, tax planning and compliance, wealth preservation and estate planning, business valuation and litigation support. The operating results of Goldstein Lewin & Company are reported in the Financial Services practice group. National Benefit Alliance, an employee benefits company located in Midvale, Utah, designs, implements and administers employee benefit plans for government contractors as well as commercial clients. The operating results of National Benefit Alliance are reported in the Employee Services practice group. | ||
| Aggregate consideration for these acquisitions is expected to be approximately $25.3 million, which consists of $13.2 million in cash and $1.8 million in CBIZ common stock that was paid at closing, $0.3 million in guaranteed future consideration, and $10.0 million in contingent consideration to be settled primarily in cash and a portion in common stock, subject to the acquired operations achieving certain performance targets. | ||
| The preliminary aggregate purchase price for these acquisitions was allocated as follows (in thousands): |
|
Recognized amounts of identifiable assets acquired and liabilities assumed:
|
||||
|
Work in process, net
|
$ | 538 | ||
|
Prepaid expenses and other current assets
|
1,230 | |||
|
Fixed assets
|
1,436 | |||
|
Identifiable intangible assets
|
5,806 | |||
|
Accrued liabilities
|
(113 | ) | ||
|
|
||||
|
Total identifiable net assets
|
$ | 8,897 | ||
|
Goodwill
|
16,441 | |||
|
|
||||
|
Aggregate purchase price
|
$ | 25,338 | ||
|
|
||||
| Under the terms of the acquisition agreements, a portion of the purchase price is contingent on future performance of the businesses acquired. The potential undiscounted amount of all future payments that CBIZ could be required to make under the contingent arrangements is between $0 and $10.5 million. CBIZ is required to record the fair value of these obligations at the acquisition date. CBIZ determined, utilizing a probability weighted income approach, that the fair value of the contingent consideration arrangements was $10.0 million, of which $3.9 million was recorded in Other current liabilities and $6.1 million was recorded in Other non-current liabilities in the consolidated balance sheets at June 30, 2010. |
| The goodwill of $16.4 million arising from the acquisitions in the current period consists largely of expected future earnings and cash flow from the existing management team, as well as the synergies created by the integration of the new businesses within the CBIZ organization, including cross-selling opportunities expected with the Companys Financial Services group and the Employee Services group, to help strengthen the Companys existing service offerings and expand the Companys market position. The goodwill recognized is deductible for income tax purposes. |
| During 2010, CBIZ adjusted the fair value of the contingent consideration arrangements related to CBIZs prior acquisitions from $5.6 million to $4.9 million due to lower than originally projected future results of the acquired businesses. |
| In addition, CBIZ paid $15.7 million in cash and approximately 13,100 shares of common stock were issued during the six months ended June 30, 2010 as contingent proceeds for previous acquisitions. During the six months ended June 30, 2009, CBIZ did not acquire any businesses. However, CBIZ purchased two client lists, one of which is reported in the Financial Services practice group and the other is reported in the Employee Services practice group. Aggregate consideration for these client lists . |
19
| consisted of $0.1 million cash paid at closing and up to an additional $0.4 million in cash which is contingent upon future financial performance of the client lists. In addition, CBIZ paid $4.3 million in cash and issued approximately 131,600 shares of common stock during the six months ended June 30, 2009 as contingent proceeds and payments against notes payable for previous acquisitions. |
| The operating results of these businesses are included in the accompanying consolidated financial statements since the dates of acquisition. Client lists and non-compete agreements are recorded at fair value at the time of acquisition. The excess of purchase price over the fair value of net assets acquired, (including client lists and non-compete agreements) is allocated to goodwill. |
| Additions to goodwill, client lists and other intangible assets resulting from acquisitions and contingent consideration earned during the six months ended June 30, 2010 and 2009 were as follows (in thousands): |
| 2010 | 2009 | |||||||
|
Goodwill
|
$ | 18,791 | $ | 5,564 | ||||
|
|
||||||||
|
Client lists
|
$ | 5,560 | $ | 440 | ||||
|
|
||||||||
|
Other intangible assets
|
$ | 246 | $ | | ||||
|
|
||||||||
| 13. | Discontinued Operations and Divestitures | |
| CBIZ will divest (through sale or closure) business operations that do not contribute to the Companys long-term objectives for growth, or that are not complementary to its target service offerings and markets. Divestitures are classified as discontinued operations provided they meet the criteria as provided in FASB ASC 205 Presentation of Financial Statements Discontinued Operations Other Presentation Matters. |
| Discontinued Operations |
| Gains or losses from the sale of discontinued operations are recorded as (Loss) gain on disposal of discontinued operations, net of tax, in the accompanying consolidated statements of operations. Additionally, proceeds that are contingent upon a divested operations actual future performance are recorded as gain on sale of discontinued operations in the period they are earned. During the six months ended June 30, 2010, CBIZ sold two businesses and closed one business from the National Practices group. Proceeds from the sales consisted of $0.2 million in cash and resulted in a pre-tax loss of approximately $0.8 million, and the office closure resulted in a pre-tax loss of approximately $1.1 million. During the six months ended June 30, 2009, CBIZ did not sell any operations. Gains recorded for the six months ended June 30, 2009 related to contingent proceeds for a Financial Services operation that was sold during 2007 and an adjustment to reserves established for an operation that was closed in 2008. |
| Revenue and results from operations of discontinued operations for the three and six months ended June 30, 2010 and 2009 are separately reported as Loss from discontinued operations, net of tax in the consolidated statements of operations and were as follows (in thousands): |
| THREE MONTHS | SIX MONTHS | |||||||||||||||
| ENDED JUNE 30, | ENDED JUNE 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Revenue
|
$ | 464 | $ | 3,717 | $ | 2,723 | $ | 7,312 | ||||||||
|
|
||||||||||||||||
|
Loss from discontinued operations,
before income tax
|
$ | (1,474 | ) | $ | (344 | ) | $ | (2,214 | ) | $ | (737 | ) | ||||
|
Income tax benefit
|
578 | 137 | 874 | 301 | ||||||||||||
|
|
||||||||||||||||
|
Loss from discontinued operations,
net of tax
|
$ | (896 | ) | $ | (207 | ) | $ | (1,340 | ) | $ | (436 | ) | ||||
|
|
||||||||||||||||
20
| (Loss) gain on the disposal of discontinued operations for the three and six months ended June 30, 2010 and 2009 were as follows (in thousands): |
| THREE MONTHS | SIX MONTHS | |||||||||||||||
| ENDED JUNE 30, | ENDED JUNE 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
(Loss) gain on disposal of discontinued
operations, before income tax
|
$ | (993 | ) | $ | 229 | $ | (1,883 | ) | $ | 240 | ||||||
|
Income tax (expense) benefit
|
397 | (85 | ) | 851 | (89 | ) | ||||||||||
|
|
||||||||||||||||
|
(Loss) gain on disposal of discontinued
operations, net of tax
|
$ | (596 | ) | $ | 144 | $ | (1,032 | ) | $ | 151 | ||||||
|
|
||||||||||||||||
| At June 30, 2010 and December 31, 2009, the assets and liabilities of businesses classified as discontinued operations are reported separately in the accompanying consolidated financial statements and consisted of the following (in thousands): |
| June 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Assets:
|
||||||||
|
Accounts receivable, net
|
$ | 536 | $ | 1,945 | ||||
|
Goodwill and other intangible assets, net
|
| 1,436 | ||||||
|
Property and equipment, net
|
| 131 | ||||||
|
Other current assets
|
213 | 597 | ||||||
|
|
||||||||
|
Assets of discontinued operations
|
$ | 749 | $ | 4,109 | ||||
|
|
||||||||
|
|
||||||||
|
Liabilities:
|
||||||||
|
Accounts payable
|
$ | 10 | $ | 892 | ||||
|
Accrued personnel costs
|
121 | 191 | ||||||
|
Other current liabilities
|
415 | 1,198 | ||||||
|
|
||||||||
|
Liabilities of discontinued operations
|
$ | 546 | $ | 2,281 | ||||
|
|
||||||||
| Divestitures |
| Gains and losses from divested operations and assets that do not qualify for treatment as discontinued operations are recorded as Gain on sale of operations, net in the consolidated statements of operations. During the three months ended March 31, 2010, CBIZ recognized a gain of $0.4 million from the sale of a client list. Cash proceeds from this sale were $0.4 million. During the three months ended June 30, 2010 and the three and six months ended June 30, 2009, there were no sales of operations or assets. |
| Additionally, CBIZ may earn additional proceeds on the sale of certain client lists (sold in previous years), which are contingent upon future revenue generated by the client lists. CBIZ records these proceeds as other income when they are earned. |
21
| CBIZs business units have been aggregated into four practice groups: Financial Services, Employee Services, Medical Management Professionals (MMP), and National Practices. The business units have been aggregated based on the following factors: similarity of the products and services provided to clients; similarity of the regulatory environment in which they operate; and similarity of economic conditions affecting long-term performance. The business units are managed along these segment lines. A general description of services provided by practice group, is provided in the following table. |
| Financial Services | Employee Services | MMP | National Practices | |||||||||||
|
|
Accounting | | Group Health | | Coding and Billing | | Managed Networking and Hardware Services | |||||||
|
|
Tax | | Property & Casualty | | Accounts Receivable | | Health Care Consulting | |||||||
|
|
Financial Advisory | | COBRA / Flex | Management | | Mergers & Acquisitions | ||||||||
|
|
Litigation Support | | Retirement Planning | | Full Practice Management | |||||||||
|
|
Valuation | | Wealth Management | Services | ||||||||||
|
|
Internal Audit | | Life Insurance | |||||||||||
|
|
Fraud Detection | | Human Capital | |||||||||||
|
|
Real Estate Advisory | Management | ||||||||||||
|
|
| Payroll Services | ||||||||||||
|
|
| Actuarial Services | ||||||||||||
|
|
| Recruiting | ||||||||||||
| Corporate and Other. Included in Corporate and Other are operating expenses that are not directly allocated to the individual business units. These expenses are primarily comprised of gains or losses attributable to assets held in the Companys deferred compensation plan, stock-based compensation, certain health care costs, consolidation and integration charges, and certain advertising costs. |
| Accounting policies of the practice groups are the same as those described in Note 1 to the Annual Report on Form 10-K for the year ended December 31, 2009. Upon consolidation, all intercompany accounts and transactions are eliminated; thus inter-segment revenue is not included in the measure of profit or loss for the practice groups. Performance of the practice groups is evaluated on operating income excluding the costs of certain infrastructure functions (such as information systems, finance and accounting, human resources, legal and marketing), which are reported in the Corporate and Other segment. |
22
| Segment information for the three and six months ended June 30, 2010 and 2009 was as follows (in thousands): |
| THREE MONTHS ENDED JUNE 30, 2010 | ||||||||||||||||||||||||
| Corporate | ||||||||||||||||||||||||
| National | and | |||||||||||||||||||||||
| Financial Services | Employee Services | MMP | Practices | Other | Total | |||||||||||||||||||
|
Revenue
|
$ | 92,144 | $ | 43,828 | $ | 38,018 | $ | 6,850 | $ | | $ | 180,840 | ||||||||||||
|
Operating expenses
|
82,337 | 36,650 | 33,346 | 6,582 | 262 | 159,177 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Gross margin
|
9,807 | 7,178 | 4,672 | 268 | (262 | ) | 21,663 | |||||||||||||||||
|
Corporate general & admin
|
| | | | 6,638 | 6,638 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating income (loss)
|
9,807 | 7,178 | 4,672 | 268 | (6,900 | ) | 15,025 | |||||||||||||||||
|
Other income (expense):
|
||||||||||||||||||||||||
|
Interest expense
|
(2 | ) | (6 | ) | | | (3,403 | ) | (3,411 | ) | ||||||||||||||
|
Gain on sale of operations, net
|
| | | | 2 | 2 | ||||||||||||||||||
|
Other income (expense), net
|
55 | 28 | 82 | | (2,212 | ) | (2,047 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total other income (expense)
|
53 | 22 | 82 | | (5,613 | ) | (5,456 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Income (loss) from continuing
operations before income
tax expense
|
$ | 9,860 | $ | 7,200 | $ | 4,754 | $ | 268 | $ | (12,513 | ) | $ | 9,569 | |||||||||||
|
|
||||||||||||||||||||||||
| THREE MONTHS ENDED JUNE 30, 2009 | ||||||||||||||||||||||||
| Corporate | ||||||||||||||||||||||||
| National | and | |||||||||||||||||||||||
| Financial Services | Employee Services | MMP | Practices | Other | Total | |||||||||||||||||||
|
Revenue
|
$ | 94,138 | $ | 42,351 | $ | 41,853 | $ | 6,828 | $ | | $ | 185,170 | ||||||||||||
|
Operating expenses
|
83,436 | 35,194 | 35,249 | 6,135 | 5,414 | 165,428 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Gross margin
|
10,702 | 7,157 | 6,604 | 693 | (5,414 | ) | 19,742 | |||||||||||||||||
|
Corporate general & admin
|
| | | | 7,674 | 7,674 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating income (loss)
|
10,702 | 7,157 | 6,604 | 693 | (13,088 | ) | 12,068 | |||||||||||||||||
|
Other income (expense):
|
||||||||||||||||||||||||
|
Interest expense
|
(6 | ) | (7 | ) | | | (3,509 | ) | (3,522 | ) | ||||||||||||||
|
Gain on sale of operations, net
|
| | | | 14 | 14 | ||||||||||||||||||
|
Other income, net
|
52 | 365 | 76 | | 2,403 | 2,896 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total other income (expense)
|
46 | 358 | 76 | | (1,092 | ) | (612 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Income (loss) from continuing
operations before income
tax expense
|
$ | 10,748 | $ | 7,515 | $ | 6,680 | $ | 693 | $ | (14,180 | ) | $ | 11,456 | |||||||||||
|
|
||||||||||||||||||||||||
23
| SIX MONTHS ENDED JUNE 30, 2010 | ||||||||||||||||||||||||
| Corporate | ||||||||||||||||||||||||
| National | and | |||||||||||||||||||||||
| Financial Services | Employee Services | MMP | Practices | Other | Total | |||||||||||||||||||
|
Revenue
|
$ | 213,567 | $ | 90,616 | $ | 73,336 | $ | 13,556 | $ | | $ | 391,075 | ||||||||||||
|
Operating expenses
|
171,437 | 73,799 | 67,436 | 13,072 | 5,724 | 331,468 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Gross margin
|
42,130 | 16,817 | 5,900 | 484 | (5,724 | ) | 59,607 | |||||||||||||||||
|
Corporate general & admin
|
| | | | 15,622 | 15,622 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating income (loss)
|
42,130 | 16,817 | 5,900 | 484 | (21,346 | ) | 43,985 | |||||||||||||||||
|
Other income (expense):
|
||||||||||||||||||||||||
|
Interest expense
|
(5 | ) | (12 | ) | | | (6,562 | ) | (6,579 | ) | ||||||||||||||
|
Gain on sale of operations, net
|
| | | | 376 | 376 | ||||||||||||||||||
|
Other income (expense), net
|
130 | 166 | 171 | | (341 | ) | 126 | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total other income (expense)
|
125 | 154 | 171 | | (6,527 | ) | (6,077 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Income (loss) from continuing
operations before income
tax expense
|
$ | 42,255 | $ | 16,971 | $ | 6,071 | $ | 484 | $ | (27,873 | ) | $ | 37,908 | |||||||||||
|
|
||||||||||||||||||||||||
| SIX MONTHS ENDED JUNE 30, 2009 | ||||||||||||||||||||||||
| Corporate | ||||||||||||||||||||||||
| National | and | |||||||||||||||||||||||
| Financial Services | Employee Services | MMP | Practices | Other | Total | |||||||||||||||||||
|
Revenue
|
$ | 218,831 | $ | 87,741 | $ | 81,701 | $ | 13,375 | $ | | $ | 401,648 | ||||||||||||
|
Operating expenses
|
176,574 | 72,547 | 70,385 | 12,309 | 7,600 | 339,415 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Gross margin
|
42,257 | 15,194 | 11,316 | 1,066 | (7,600 | ) | 62,233 | |||||||||||||||||
|
Corporate general & admin
|
| | | | 15,383 | 15,383 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating income (loss)
|
42,257 | 15,194 | 11,316 | 1,066 | (22,983 | ) | 46,850 | |||||||||||||||||
|
Other income (expense):
|
||||||||||||||||||||||||
|
Interest expense
|
(14 | ) | (14 | ) | | | (6,997 | ) | (7,025 | ) | ||||||||||||||
|
Gain on sale of operations, net
|
| | | | 94 | 94 | ||||||||||||||||||
|
Other income, net
|
130 | 590 | 150 | | 1,435 | 2,305 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total other income (expense)
|
116 | 576 | 150 | | (5,468 | ) | (4,626 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Income (loss) from continuing
operations before income
tax expense
|
$ | 42,373 | $ | 15,770 | $ | 11,466 | $ | 1,066 | $ | (28,451 | ) | $ | 42,224 | |||||||||||
|
|
||||||||||||||||||||||||
| On August 1, 2010, CBIZ acquired substantially all of the assets of South Winds, Inc. (d.b.a. Benexx), a retirement plan consulting firm located in Baltimore, Maryland. Benexx provides 401(k) and other qualified retirement plan services to over 400 companies nationally. The operating results of Benexx will be reported in the Employee Services practice group. |
24
| Financial Services | Employee Services | Medical Management Professionals (MMP) | National Practices | |||||||||||
|
|
Accounting | | Group Health | | Coding and Billing | | Managed Networking and Hardware Services | |||||||
|
|
Tax
Financial Advisory |
| Property & Casualty | | Accounts Receivable Management |
|
Health Care Consulting
Mergers & Acquisitions |
|||||||
|
|
Litigation Support | | COBRA / Flex | | Full Practice Management Services | |||||||||
|
|
Valuation
Internal Audit |
| Retirement Planning | |||||||||||
|
|
Fraud Detection
Real Estate Advisory |
| Wealth Management | |||||||||||
| | Life Insurance | |||||||||||||
|
|
| Human Capital | ||||||||||||
|
|
Management | |||||||||||||
|
|
| Payroll Services | ||||||||||||
|
|
| Actuarial Services | ||||||||||||
|
|
| Recruiting | ||||||||||||
25
| THREE MONTHS ENDED JUNE 30, | ||||||||||||||||||||||||
| of | of | $ | % | |||||||||||||||||||||
| 2010 | % Total | 2009 | % Total | Change | Change | |||||||||||||||||||
|
Same-unit revenue
|
||||||||||||||||||||||||
|
Financial Services
|
$ | 88,984 | 49.2 | % | $ | 94,138 | 50.8 | % | $ | (5,154 | ) | (5.5 | )% | |||||||||||
|
Employee Services
|
41,855 | 23.2 | % | 42,351 | 22.9 | % | (496 | ) | (1.2 | )% | ||||||||||||||
|
MMP
|
38,018 | 21.0 | % | 41,853 | 22.6 | % | (3,835 | ) | (9.2 | )% | ||||||||||||||
|
National Practices
|
6,850 | 3.8 | % | 6,828 | 3.7 | % | 22 | 0.3 | % | |||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total same-unit revenue.
|
175,707 | 97.2 | % | 185,170 | 100.0 | % | (9,463 | ) | (5.1 | )% | ||||||||||||||
|
Acquired businesses
|
5,133 | 2.8 | % | | | 5,133 | ||||||||||||||||||
|
Divested operations
|
| | | | | |||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total revenue
|
$ | 180,840 | 100.0 | % | $ | 185,170 | 100.0 | % | $ | (4,330 | ) | (2.3 | )% | |||||||||||
|
|
||||||||||||||||||||||||
26
| 2010 | 2009 | |||||||||||||||||||
| % of | ||||||||||||||||||||
| % of Operating | Operating | Change in | ||||||||||||||||||
| Expense | % of Revenue | Expense | % of Revenue | % of Revenue | ||||||||||||||||
|
Personnel costs
|
75.6 | % | 66.5 | % | 72.4 | % | 64.7 | % | 1.8 | % | ||||||||||
|
Deferred compensation costs
|
(1.3 | )% | (1.1 | )% | 1.3 | % | 1.2 | % | (2.3 | )% | ||||||||||
|
Occupancy costs
|
7.0 | % | 6.2 | % | 6.8 | % | 6.1 | % | 0.1 | % | ||||||||||
|
Depreciation and amortization
|
3.1 | % | 2.8 | % | 2.9 | % | 2.6 | % | 0.2 | % | ||||||||||
|
Travel and related costs
|
2.9 | % | 2.5 | % | 2.9 | % | 2.6 | % | (0.1 | )% | ||||||||||
|
Other (1)
|
12.7 | % | 11.1 | % | 13.7 | % | 12.1 | % | (1.0 | )% | ||||||||||
|
|
||||||||||||||||||||
|
Total operating expenses
|
88.0 | % | 89.3 | % | (1.3 | )% | ||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Gross margin
|
12.0 | % | 10.7 | % | 1.3 | % | ||||||||||||||
|
|
||||||||||||||||||||
| (1) | Other operating expenses include office expenses, equipment costs, professional fees, restructuring charges, bad debt and other expenses, none of which are individually significant as a percentage of total operating expenses. |
| 2010 | 2009 | |||||||||||||||||||
| % of | % of | |||||||||||||||||||
| G&A | G&A | Change in | ||||||||||||||||||
| Expense | % of Revenue | Expense | % of Revenue | % of Revenue | ||||||||||||||||
|
Personnel costs
|
49.2 | % | 1.8 | % | 54.0 | % | 2.2 | % | (0.4 | )% | ||||||||||
|
Professional services
|
17.5 | % | 0.6 | % | 13.1 | % | 0.5 | % | 0.1 | % | ||||||||||
|
Computer costs
|
5.7 | % | 0.2 | % | 6.4 | % | 0.3 | % | (0.1 | )% | ||||||||||
|
Occupancy costs
|
5.0 | % | 0.2 | % | 4.7 | % | 0.2 | % | | |||||||||||
|
Depreciation and amortization
|
1.5 | % | 0.1 | % | 2.3 | % | 0.1 | % | | |||||||||||
|
Other (1)
|
21.1 | % | 0.8 | % | 19.5 | % | 0.9 | % | (0.1 | )% | ||||||||||
|
|
||||||||||||||||||||
|
Total G&A expenses
|
3.7 | % | 4.2 | % | (0.5 | )% | ||||||||||||||
|
|
||||||||||||||||||||
| (1) | Other G&A expenses include office expenses, equipment costs, travel and related costs, insurance expense and other expenses, none of which are individually significant as a percentage of total G&A expenses. |
27
28
| THREE MONTHS ENDED JUNE 30, | ||||||||||||||||
| 2010 | Per Share | 2009 | Per Share | |||||||||||||
| (In thousands, except per share data) | ||||||||||||||||
|
Income from continuing
operations
|
$ | 6,914 | $ | 0.11 | $ | 6,859 | $ | 0.11 | ||||||||
|
|
||||||||||||||||
|
Selected non-cash charges:
|
||||||||||||||||
|
Depreciation and
amortization
|
5,088 | 0.08 | 5,023 | 0.08 | ||||||||||||
|
Non-cash interest on
convertible notes
|
1,056 | 0.02 | 978 | 0.02 | ||||||||||||
|
Stock-based
compensation
|
1,275 | 0.02 | 1,235 | 0.02 | ||||||||||||
|
|
||||||||||||||||
|
Non-cash
charges
|
$ | 7,419 | $ | 0.12 | $ | 7,236 | $ | 0.12 | ||||||||
|
|
||||||||||||||||
|
Cash earnings
continuing
operations
|
$ | 14,333 | $ | 0.23 | $ | 14,095 | $ | 0.23 | ||||||||
|
|
||||||||||||||||
| THREE MONTHS ENDED JUNE 30, | ||||||||||||||||
| $ | % | |||||||||||||||
| 2010 | 2009 | Change | Change | |||||||||||||
| (In thousands, except percentages) | ||||||||||||||||
|
Revenue
|
||||||||||||||||
|
Same-unit
|
$ | 88,984 | $ | 94,138 | $ | (5,154 | ) | (5.5 | )% | |||||||
|
Acquired
businesses
|
3,160 | | 3,160 | |||||||||||||
|
|
||||||||||||||||
|
Total
revenue
|
$ | 92,144 | $ | 94,138 | $ | (1,994 | ) | (2.1 | )% | |||||||
|
|
||||||||||||||||
|
Operating
expenses
|
82,337 | 83,436 | (1,099 | ) | (1.3 | )% | ||||||||||
|
|
||||||||||||||||
|
Gross
margin
|
$ | 9,807 | $ | 10,702 | $ | (895 | ) | (8.4 | )% | |||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Gross margin
percent
|
10.6 | % | 11.4 | % | ||||||||||||
|
|
||||||||||||||||
29
| THREE MONTHS ENDED JUNE 30, | ||||||||||||||||
| $ | % | |||||||||||||||
| 2010 | 2009 | Change | Change | |||||||||||||
| (In thousands, except percentages) | ||||||||||||||||
|
Revenue
|
||||||||||||||||
|
Same-unit
|
$ | 41,855 | $ | 42,351 | $ | (496 | ) | (1.2 | )% | |||||||
|
Acquired
businesses
|
1,973 | | 1,973 | |||||||||||||
|
|
||||||||||||||||
|
Total
revenue
|
$ | 43,828 | $ | 42,351 | $ | 1,477 | 3.5 | % | ||||||||
|
|
||||||||||||||||
|
Operating
expenses
|
36,650 | 35,194 | 1,456 | 4.1 | % | |||||||||||
|
|
||||||||||||||||
|
Gross
margin
|
$ | 7,178 | $ | 7,157 | $ | 21 | 0.3 | % | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Gross margin
percent
|
16.4 | % | 16.9 | % | ||||||||||||
|
|
||||||||||||||||
30
| THREE MONTHS ENDED JUNE 30, | ||||||||||||||||
| $ | % | |||||||||||||||
| 2010 | 2009 | Change | Change | |||||||||||||
| (In thousands, except percentages) | ||||||||||||||||
|
Same-unit
revenue
|
$ | 38,018 | $ | 41,853 | $ | (3,835 | ) | (9.2 | )% | |||||||
|
|
||||||||||||||||
|
Operating
expenses
|
33,346 | 35,249 | (1,903 | ) | (5.4 | )% | ||||||||||
|
|
||||||||||||||||
|
Gross
margin
|
$ | 4,672 | $ | 6,604 | $ | (1,932 | ) | (29.3 | )% | |||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Gross margin
percent
|
12.3 | % | 15.8 | % | ||||||||||||
|
|
||||||||||||||||
| THREE MONTHS ENDED JUNE 30, | ||||||||||||||||
| $ | % | |||||||||||||||
| 2010 | 2009 | Change | Change | |||||||||||||
| (In thousands, except percentages) | ||||||||||||||||
|
Same-unit
revenue
|
$ | 6,850 | $ | 6,828 | $ | 22 | 0.3 | % | ||||||||
|
|
||||||||||||||||
|
Operating
expenses
|
6,582 | 6,134 | 448 | 7.3 | % | |||||||||||
|
|
||||||||||||||||
|
Gross
margin
|
$ | 268 | $ | 694 | $ | (426 | ) | (61.4 | )% | |||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Gross margin
percent
|
3.9 | % | 10.2 | % | ||||||||||||
|
|
||||||||||||||||
31
| SIX MONTHS ENDED JUNE 30, | ||||||||||||||||||||||||
| % of | % of | $ | % | |||||||||||||||||||||
| 2010 | Total | 2009 | Total | Change | Change | |||||||||||||||||||
|
Same-unit revenue
|
||||||||||||||||||||||||
|
Financial
Services
|
$ | 206,531 | 52.8 | % | $ | 218,831 | 54.5 | % | $ | (12,300 | ) | (5.6 | )% | |||||||||||
|
Employee
Services
|
86,540 | 22.1 | % | 87,741 | 21.9 | % | (1,201 | ) | (1.4 | )% | ||||||||||||||
|
MMP
|
73,336 | 18.8 | % | 81,701 | 20.3 | % | (8,365 | ) | (10.2 | )% | ||||||||||||||
|
National Practices
|
13,556 | 3.5 | % | 13,375 | 3.3 | % | 181 | 1.4 | % | |||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total same-unit
revenue
|
379,963 | 97.2 | % | 401,648 | 100.0 | % | (21,685 | ) | (5.4 | )% | ||||||||||||||
|
Acquired
businesses
|
11,112 | 2.8 | % | | | 11,112 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
revenue
|
$ | 391,075 | 100.0 | % | $ | 401,648 | 100.0 | % | $ | (10,573 | ) | (2.6 | )% | |||||||||||
|
|
||||||||||||||||||||||||
32
| 2010 | 2009 | |||||||||||||||||||
| % of Operating | % of Operating | Change in | ||||||||||||||||||
| Expense | % of Revenue | Expense | % of Revenue | % of Revenue | ||||||||||||||||
|
Personnel
costs
|
75.1 | % | 63.6 | % | 74.1 | % | 62.6 | % | 1.0 | % | ||||||||||
|
Deferred compensation
costs
|
(0.3 | )% | (0.2 | )% | 0.4 | % | 0.4 | % | (0.6 | )% | ||||||||||
|
Occupancy
costs
|
6.9 | % | 5.8 | % | 6.8 | % | 5.7 | % | 0.1 | % | ||||||||||
|
Depreciation and
amortization
|
3.0 | % | 2.6 | % | 2.9 | % | 2.4 | % | 0.2 | % | ||||||||||
|
Travel and related
costs
|
2.7 | % | 2.3 | % | 2.7 | % | 2.3 | % | | |||||||||||
|
Other (1)
|
12.6 | % | 10.7 | % | 13.1 | % | 11.1 | % | (0.4 | )% | ||||||||||
|
|
||||||||||||||||||||
|
Total operating
expenses
|
84.8 | % | 84.5 | % | 0.3 | % | ||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Gross
margin
|
15.2 | % | 15.5 | % | (0.3 | )% | ||||||||||||||
|
|
||||||||||||||||||||
| (1) | Other operating expenses include office expenses, equipment costs, professional fees, restructuring charges, bad debt and other expenses, none of which are individually significant as a percentage of total operating expenses. |
| 2010 | 2009 | |||||||||||||||||||
| % of | % of | |||||||||||||||||||
| G&A | G&A | Change in | ||||||||||||||||||
| Expense | % of Revenue | Expense | % of Revenue | % of Revenue | ||||||||||||||||
|
Personnel
costs
|
53.4 | % | 2.1 | % | 58.5 | % | 2.2 | % | (0.1 | )% | ||||||||||
|
Professional
services
|
18.7 | % | 0.7 | % | 11.9 | % | 0.5 | % | 0.2 | % | ||||||||||
|
Computer
costs
|
4.8 | % | 0.2 | % | 6.0 | % | 0.2 | % | | |||||||||||
|
Occupancy
costs
|
4.0 | % | 0.2 | % | 4.7 | % | 0.2 | % | | |||||||||||
|
Depreciation and
amortization
|
1.3 | % | 0.1 | % | 2.3 | % | 0.1 | % | | |||||||||||
|
Other (1)
|
17.8 | % | 0.7 | % | 16.6 | % | 0.6 | % | 0.1 | % | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Total G&A
expenses
|
4.0 | % | 3.8 | % | 0.2 | % | ||||||||||||||
|
|
||||||||||||||||||||
| (1) | Other G&A expenses include office expenses, equipment costs, travel and related costs, insurance expense and other expenses, none of which are individually significant as a percentage of total G&A expenses. |
33
34
| SIX MONTHS ENDED JUNE 30, | ||||||||||||||||
| 2010 | Per Share | 2009 | Per Share | |||||||||||||
| (In thousands, except per share data) | ||||||||||||||||
|
Income from continuing operations
|
$ | 23,778 | $ | 0.38 | $ | 25,262 | $ | 0.41 | ||||||||
|
|
||||||||||||||||
|
Selected non-cash charges:
|
||||||||||||||||
|
Depreciation and amortization
|
10,213 | 0.17 | 10,067 | 0.16 | ||||||||||||
|
Non-cash interest on convertible note
|
2,098 | 0.03 | 1,943 | 0.03 | ||||||||||||
|
Stock-based compensation
|
2,570 | 0.04 | 2,180 | 0.04 | ||||||||||||
|
Restructuring charge
|
1,206 | 0.02 | | | ||||||||||||
|
|
||||||||||||||||
|
Non-cash charges
|
$ | 16,087 | $ | 0.26 | $ | 14,190 | $ | 0.23 | ||||||||
|
|
||||||||||||||||
|
Cash earnings continuing operations
|
$ | 39,865 | $ | 0.64 | $ | 39,452 | $ | 0.64 | ||||||||
|
|
||||||||||||||||
| CBIZ delivers its integrated services through four practice groups: Financial Services, Employee Services, MMP and National Practices. A brief description of these groups operating results and factors affecting their businesses is provided below. |
| SIX MONTHS ENDED JUNE 30, | ||||||||||||||||
| $ | % | |||||||||||||||
| 2010 | 2009 | Change | Change | |||||||||||||
| (In thousands, except percentages) | ||||||||||||||||
|
Revenue
|
||||||||||||||||
|
Same-unit
|
$ | 206,531 | $ | 218,831 | $ | (12,300 | ) | (5.6 | )% | |||||||
|
Acquired businesses
|
7,036 | | 7,036 | |||||||||||||
|
|
||||||||||||||||
|
Total revenue
|
$ | 213,567 | $ | 218,831 | $ | (5,264 | ) | (2.4 | )% | |||||||
|
|
||||||||||||||||
|
Operating expenses
|
171,437 | 176,574 | (5,137 | ) | (2.9 | )% | ||||||||||
|
|
||||||||||||||||
|
Gross margin
|
$ | 42,130 | $ | 42,257 | $ | (127 | ) | (0.3 | )% | |||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Gross margin percent
|
19.7 | % | 19.3 | % | ||||||||||||
|
|
||||||||||||||||
35
| SIX MONTHS ENDED JUNE 30, | ||||||||||||||||
| $ | % | |||||||||||||||
| 2010 | 2009 | Change | Change | |||||||||||||
| (In thousands, except percentages) | ||||||||||||||||
|
Revenue
|
||||||||||||||||
|
Same-unit
|
$ | 86,540 | $ | 87,741 | $ | (1,201 | ) | (1.4 | )% | |||||||
|
Acquired businesses
|
4,076 | | 4,076 | |||||||||||||
|
|
||||||||||||||||
|
Total revenue
|
$ | 90,616 | $ | 87,741 | $ | 2,875 | 3.3 | % | ||||||||
|
|
||||||||||||||||
|
Operating expenses
|
73,799 | 72,547 | 1,252 | 1.7 | % | |||||||||||
|
|
||||||||||||||||
|
Gross margin
|
$ | 16,817 | $ | 15,194 | $ | 1,623 | 10.7 | % | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Gross margin percent
|
18.6 | % | 17.3 | % | ||||||||||||
|
|
||||||||||||||||
36
| SIX MONTHS ENDED JUNE 30, | ||||||||||||||||
| $ | % | |||||||||||||||
| 2010 | 2009 | Change | Change | |||||||||||||
| (In thousands, except percentages) | ||||||||||||||||
|
Same-unit revenue
|
$ | 73,336 | $ | 81,701 | $ | (8,365 | ) | (10.2 | )% | |||||||
|
|
||||||||||||||||
|
Operating expenses
|
67,436 | 70,385 | (2,949 | ) | (4.2 | )% | ||||||||||
|
|
||||||||||||||||
|
Gross margin
|
$ | 5,900 | $ | 11,316 | $ | (5,416 | ) | (47.9 | )% | |||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Gross margin percent
|
8.0 | % | 13.9 | % | ||||||||||||
|
|
||||||||||||||||
37
| SIX MONTHS ENDED JUNE 30, | ||||||||||||||||
| $ | % | |||||||||||||||
| 2010 | 2009 | Change | Change | |||||||||||||
| (In thousands, except percentages) | ||||||||||||||||
|
Same-unit revenue
|
$ | 13,556 | $ | 13,375 | $ | 181 | 1.4 | % | ||||||||
|
|
||||||||||||||||
|
Operating expenses
|
13,072 | 12,308 | 764 | 6.2 | % | |||||||||||
|
|
||||||||||||||||
|
Gross margin
|
$ | 484 | $ | 1,067 | $ | (583 | ) | (54.6 | )% | |||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Gross margin percent
|
3.6 | % | 8.0 | % | ||||||||||||
|
|
||||||||||||||||
38
39
40
| 2010 | 2009 | |||||||
|
Total cash provided by (used in):
|
||||||||
|
Operating activities
|
$ | 23,883 | $ | 21,310 | ||||
|
Investing activities
|
(29,316 | ) | (5,822 | ) | ||||
|
Financing activities
|
(3,416 | ) | (15,036 | ) | ||||
|
|
||||||||
|
Increase (decrease) in cash and cash
equivalents
|
$ | (8,849 | ) | $ | 452 | |||
|
|
||||||||
41
| Total | 2010 (1) | 2011 | 2012 | 2013 | 2014 | Thereafter | ||||||||||||||||||||||
|
Convertible notes (2)
|
$ | 100,000 | $ | | $ | 100,000 | $ | | $ | | $ | | $ | | ||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Interest on convertible notes
|
3,125 | 1,563 | 1,562 | | | | | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Credit facility (3)
|
115,000 | | | | | 115,000 | | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Income taxes payable (4)
|
2,282 | 2,282 | | | | | | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Notes payable
|
467 | | 280 | 187 | | | | |||||||||||||||||||||
|
Contingent purchase price
liabilities
|
14,903 | | 3,931 | 7,315 | 3,657 | | | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Capitalized leases
|
71 | 71 | | | | | | |||||||||||||||||||||
|
Restructuring lease
obligations (5)
|
11,645 | 1,098 | 2,240 | 2,181 | 1,592 | 1,201 | 3,333 | |||||||||||||||||||||
|
Non-cancelable operating
lease obligations (5)
|
164,850 | 18,018 | 32,792 | 28,330 | 22,356 | 16,419 | 46,935 | |||||||||||||||||||||
|
Letters of credit in lieu of cash
security deposits
|
3,016 | | 1,586 | | 45 | 250 | 1,135 | |||||||||||||||||||||
|
Performance guarantees for
non-consolidated affiliates
|
3,407 | | 3,407 | | | | | |||||||||||||||||||||
|
License bonds and other letters
of credit
|
1,385 | 372 | 1,013 | | | | | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total
|
$ | 420,151 | $ | 23,404 | $ | 146,811 | $ | 38,013 | $ | 27,650 | $ | 132,870 | $ | 51,403 | ||||||||||||||
|
|
||||||||||||||||||||||||||||
| (1) | Represents contractual obligations from July 1, 2010 to December 31, 2010. | |
| (2) | Convertible notes mature on June 1, 2026, but may be putable by the holders of the convertible notes on June 1, 2011 and can be redeemed by the Company anytime after June 6, 2011. | |
| (3) | Interest on the credit facility is not included as the amount is not determinable due to the revolving nature of the credit facility and the variability of the related interest rate. | |
| (4) | Does not reflect $4.8 million of unrecognized tax benefits, which the Company has accrued for uncertain tax positions as CBIZ is unable to determine a reasonably reliable estimate of the timing of the future payments. | |
| (5) | Excludes cash expected to be received under subleases. |
42
43
44
45
46
47
| Maximum | ||||||||||||||||
| Total Number | Number of | |||||||||||||||
| of Shares | Shares That | |||||||||||||||
| Total | Average | Purchased as | May Yet Be | |||||||||||||
| Number of | Price Paid | Part of Publicly | Purchased | |||||||||||||
| Shares | Per | Announced | Under the | |||||||||||||
| Period | Purchased | Share (1) | Plans | Plans | ||||||||||||
|
April 1 April 30,
2010
|
| $ | | | 5,000 | |||||||||||
|
May 1 May 31, 2010
(2)
|
584 | $ | 6.63 | 584 | 4,416 | |||||||||||
|
June 1 June 30, 2010
(2)
|
478 | $ | 6.67 | 478 | 3,938 | |||||||||||
|
|
||||||||||||||||
|
Total second quarter
purchases (3)
|
1,062 | $ | 6.65 | 1,062 | ||||||||||||
|
|
||||||||||||||||
| (1) | Average price paid per share includes fees and commissions. | |
| (2) | Open market purchases. | |
| (3) | The Company utilized, and may utilize in the future, a Rule 10b5-1 trading plan to allow for repurchases by the Company during periods when it would not normally be active in the trading market due to regulatory restrictions. Under the Rule 10b5-1 trading plan, a broker is granted discretion to repurchase shares on the Companys behalf, and the broker is unable to repurchase shares above a pre-determined price per share. Additionally, the maximum number of shares that may be purchased by the Company each day is governed by Rule 10b-18. |
|
10.1
|
Credit agreement dated as of June 4, 2010 by and among CBIZ, Inc., Bank of America, N.A., as agent, lender, issuing band and swing line bank, and the other financial institutions from time to time party to the Credit Agreement (filed as Exhibit 10.1 to the Companys Report on Form 8-K dated June 4, 2010, and incorporated herein by reference). | ||
|
|
|||
|
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. |
| * | Indicates documents filed herewith. |
48
|
CBIZ, Inc.
(Registrant) |
||||
| Date: August 9, 2010 | By: | /s/ Ware H. Grove | ||
| Ware H. Grove | ||||
|
Chief Financial Officer
Duly Authorized Officer and Principal Financial Officer |
||||
49
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|