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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
|
For the quarterly period ended September 30, 2015.
|
|
o
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
|
For the transition period from _______________ to _______________
|
|
Delaware
|
|
76-0479645
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
19001 Crescent Springs Drive
|
|
|
|
Kingwood, Texas
|
|
77339
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
ý
|
Accelerated filer
o
|
Non-accelerated filer
o
|
Smaller reporting company
o
|
|
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
Part I
|
|
|
|
|
|
|
Item 1.
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
Item 4.
|
||
|
|
|
|
|
Part II
|
||
|
|
|
|
|
Item 1.
|
||
|
|
|
|
|
Item 1a.
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 6.
|
||
|
|
|
September 30,
2015 |
|
December 31, 2014
|
||||
|
|
|
(Unaudited)
|
|
|
||||
|
Current assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
201,085
|
|
|
$
|
276,456
|
|
|
Restricted cash
|
|
43,056
|
|
|
44,040
|
|
||
|
Marketable securities
|
|
9,754
|
|
|
28,631
|
|
||
|
Accounts receivable, net:
|
|
|
|
|
|
|
||
|
Trade
|
|
3,450
|
|
|
12,010
|
|
||
|
Unbilled
|
|
265,197
|
|
|
160,154
|
|
||
|
Other
|
|
4,774
|
|
|
2,952
|
|
||
|
Prepaid insurance
|
|
20,177
|
|
|
21,301
|
|
||
|
Other current assets
|
|
15,279
|
|
|
17,649
|
|
||
|
Deferred income taxes
|
|
5,692
|
|
|
6,316
|
|
||
|
Total current assets
|
|
568,464
|
|
|
569,509
|
|
||
|
|
|
|
|
|
||||
|
Property and equipment:
|
|
|
|
|
|
|
||
|
Land
|
|
5,214
|
|
|
5,214
|
|
||
|
Buildings and improvements
|
|
73,931
|
|
|
70,471
|
|
||
|
Computer hardware and software
|
|
88,325
|
|
|
89,204
|
|
||
|
Software development costs
|
|
44,525
|
|
|
41,314
|
|
||
|
Furniture, fixtures and other
|
|
38,800
|
|
|
38,617
|
|
||
|
Aircraft
|
|
—
|
|
|
35,866
|
|
||
|
|
|
250,795
|
|
|
280,686
|
|
||
|
Accumulated depreciation and amortization
|
|
(192,772
|
)
|
|
(196,341
|
)
|
||
|
Total property and equipment, net
|
|
58,023
|
|
|
84,345
|
|
||
|
|
|
|
|
|
||||
|
Other assets:
|
|
|
|
|
|
|
||
|
Prepaid health insurance
|
|
9,000
|
|
|
9,000
|
|
||
|
Deposits – health insurance
|
|
3,700
|
|
|
3,700
|
|
||
|
Deposits – workers’ compensation
|
|
121,172
|
|
|
113,934
|
|
||
|
Goodwill and other intangible assets, net
|
|
13,780
|
|
|
14,457
|
|
||
|
Deferred income taxes
|
|
4,466
|
|
|
—
|
|
||
|
Other assets
|
|
1,488
|
|
|
1,725
|
|
||
|
Total other assets
|
|
153,606
|
|
|
142,816
|
|
||
|
Total assets
|
|
$
|
780,093
|
|
|
$
|
796,670
|
|
|
|
|
September 30,
2015 |
|
December 31,
2014 |
||||
|
|
|
(Unaudited)
|
|
|
||||
|
Current liabilities:
|
|
|
|
|
||||
|
Accounts payable
|
|
$
|
2,613
|
|
|
$
|
4,674
|
|
|
Payroll taxes and other payroll deductions payable
|
|
116,257
|
|
|
176,341
|
|
||
|
Accrued worksite employee payroll cost
|
|
251,966
|
|
|
192,396
|
|
||
|
Accrued health insurance costs
|
|
12,661
|
|
|
18,329
|
|
||
|
Accrued workers’ compensation costs
|
|
45,798
|
|
|
45,592
|
|
||
|
Accrued corporate payroll and commissions
|
|
34,654
|
|
|
32,644
|
|
||
|
Other accrued liabilities
|
|
23,139
|
|
|
22,444
|
|
||
|
Income taxes payable
|
|
4,976
|
|
|
4,031
|
|
||
|
Total current liabilities
|
|
492,064
|
|
|
496,451
|
|
||
|
|
|
|
|
|
||||
|
Noncurrent liabilities:
|
|
|
|
|
|
|||
|
Accrued workers’ compensation costs
|
|
112,088
|
|
|
92,048
|
|
||
|
Deferred income taxes
|
|
—
|
|
|
4,075
|
|
||
|
Total noncurrent liabilities
|
|
112,088
|
|
|
96,123
|
|
||
|
|
|
|
|
|
||||
|
Commitments and contingencies
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
|
Stockholders’ equity:
|
|
|
|
|
|
|
||
|
Common stock
|
|
308
|
|
|
308
|
|
||
|
Additional paid-in capital
|
|
143,951
|
|
|
137,769
|
|
||
|
Treasury stock, at cost
|
|
(200,043
|
)
|
|
(148,465
|
)
|
||
|
Accumulated other comprehensive income, net of tax
|
|
5
|
|
|
3
|
|
||
|
Retained earnings
|
|
231,720
|
|
|
214,481
|
|
||
|
Total stockholders’ equity
|
|
175,941
|
|
|
204,096
|
|
||
|
Total liabilities and stockholders’ equity
|
|
$
|
780,093
|
|
|
$
|
796,670
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues (gross billings of $3.826 billion, $3.362 billion, $11.469 billion and $10.231 billion less worksite employee payroll cost of $3.200 billion, $2.802 billion, $9.515 billion and $8.469 billion, respectively)
|
|
$
|
626,286
|
|
|
$
|
560,303
|
|
|
$
|
1,953,603
|
|
|
$
|
1,761,923
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Direct costs:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Payroll taxes, benefits and workers’ compensation costs
|
|
519,543
|
|
|
459,486
|
|
|
1,612,781
|
|
|
1,459,477
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross profit
|
|
106,743
|
|
|
100,817
|
|
|
340,822
|
|
|
302,446
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Salaries, wages and payroll taxes
|
|
51,329
|
|
|
49,384
|
|
|
158,311
|
|
|
148,245
|
|
||||
|
Stock-based compensation
|
|
3,710
|
|
|
2,701
|
|
|
10,174
|
|
|
8,346
|
|
||||
|
Commissions
|
|
4,516
|
|
|
3,790
|
|
|
12,923
|
|
|
10,753
|
|
||||
|
Advertising
|
|
3,574
|
|
|
4,885
|
|
|
14,681
|
|
|
18,182
|
|
||||
|
General and administrative expenses
|
|
19,191
|
|
|
20,295
|
|
|
63,578
|
|
|
64,143
|
|
||||
|
Impairment charges and other
|
|
—
|
|
|
—
|
|
|
11,120
|
|
|
2,485
|
|
||||
|
Depreciation and amortization
|
|
4,487
|
|
|
5,302
|
|
|
14,362
|
|
|
15,827
|
|
||||
|
|
|
86,807
|
|
|
86,357
|
|
|
285,149
|
|
|
267,981
|
|
||||
|
Operating income
|
|
19,936
|
|
|
14,460
|
|
|
55,673
|
|
|
34,465
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest, net
|
|
3
|
|
|
9
|
|
|
2
|
|
|
80
|
|
||||
|
Other, net
|
|
16
|
|
|
34
|
|
|
(16
|
)
|
|
20
|
|
||||
|
Income before income tax expense
|
|
19,955
|
|
|
14,503
|
|
|
55,659
|
|
|
34,565
|
|
||||
|
Income tax expense
|
|
8,005
|
|
|
6,118
|
|
|
22,608
|
|
|
14,725
|
|
||||
|
Net income
|
|
$
|
11,950
|
|
|
$
|
8,385
|
|
|
$
|
33,051
|
|
|
$
|
19,840
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Less distributed and undistributed earnings allocated to participating securities
|
|
(303
|
)
|
|
(243
|
)
|
|
(822
|
)
|
|
(576
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income allocated to common shares
|
|
$
|
11,647
|
|
|
$
|
8,142
|
|
|
$
|
32,229
|
|
|
$
|
19,264
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic net income per share of common stock
|
|
$
|
0.48
|
|
|
$
|
0.33
|
|
|
$
|
1.32
|
|
|
$
|
0.78
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net income per share of common stock
|
|
$
|
0.48
|
|
|
$
|
0.33
|
|
|
$
|
1.32
|
|
|
$
|
0.78
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
|
$
|
11,950
|
|
|
$
|
8,385
|
|
|
$
|
33,051
|
|
|
$
|
19,840
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Unrealized gain (loss) on available-for-sale securities, net of tax
|
|
5
|
|
|
(17
|
)
|
|
2
|
|
|
(5
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income
|
|
$
|
11,955
|
|
|
$
|
8,368
|
|
|
$
|
33,053
|
|
|
$
|
19,835
|
|
|
|
|
Common Stock Issued
|
|
Additional Paid-In Capital
|
|
Treasury Stock
|
|
Accumulated Other Comprehensive Income
|
|
Retained Earnings
|
|
Total
|
|||||||||||||||
|
|
|
Shares
|
|
Amount
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Balance at December 31, 2014
|
|
30,758
|
|
|
$
|
308
|
|
|
$
|
137,769
|
|
|
$
|
(148,465
|
)
|
|
$
|
3
|
|
|
$
|
214,481
|
|
|
$
|
204,096
|
|
|
Purchase of treasury stock, at cost
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(59,293
|
)
|
|
—
|
|
|
—
|
|
|
(59,293
|
)
|
||||||
|
Exercise of stock options
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
377
|
|
|
—
|
|
|
—
|
|
|
374
|
|
||||||
|
Income tax benefit from stock-based compensation, net
|
|
—
|
|
|
—
|
|
|
2,338
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,338
|
|
||||||
|
Stock-based compensation expense
|
|
—
|
|
|
—
|
|
|
3,456
|
|
|
6,718
|
|
|
—
|
|
|
—
|
|
|
10,174
|
|
||||||
|
Other
|
|
—
|
|
|
—
|
|
|
391
|
|
|
620
|
|
|
—
|
|
|
—
|
|
|
1,011
|
|
||||||
|
Dividends paid
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,812
|
)
|
|
(15,812
|
)
|
||||||
|
Unrealized gain on marketable securities, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
||||||
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33,051
|
|
|
33,051
|
|
||||||
|
Balance at September 30, 2015
|
|
30,758
|
|
|
$
|
308
|
|
|
$
|
143,951
|
|
|
$
|
(200,043
|
)
|
|
$
|
5
|
|
|
$
|
231,720
|
|
|
$
|
175,941
|
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
|
2015
|
|
2014
|
||||
|
Cash flows from operating activities:
|
|
|
|
|
||||
|
Net income
|
|
$
|
33,051
|
|
|
$
|
19,840
|
|
|
Adjustments to reconcile net income to net cash used in operating activities:
|
|
|
|
|
|
|
||
|
Depreciation and amortization
|
|
14,362
|
|
|
15,827
|
|
||
|
Impairment charges and other
|
|
11,120
|
|
|
2,485
|
|
||
|
Amortization of marketable securities
|
|
733
|
|
|
1,474
|
|
||
|
Stock-based compensation
|
|
10,174
|
|
|
8,346
|
|
||
|
Deferred income taxes
|
|
(7,904
|
)
|
|
4,299
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
||
|
Restricted cash
|
|
984
|
|
|
(5,294
|
)
|
||
|
Accounts receivable
|
|
(98,305
|
)
|
|
(34,805
|
)
|
||
|
Prepaid insurance
|
|
1,124
|
|
|
(19,975
|
)
|
||
|
Other current assets
|
|
2,393
|
|
|
(798
|
)
|
||
|
Other assets
|
|
(6,827
|
)
|
|
(11,761
|
)
|
||
|
Accounts payable
|
|
(2,061
|
)
|
|
577
|
|
||
|
Payroll taxes and other payroll deductions payable
|
|
(60,084
|
)
|
|
(60,578
|
)
|
||
|
Accrued worksite employee payroll expense
|
|
59,570
|
|
|
37,227
|
|
||
|
Accrued health insurance costs
|
|
(5,668
|
)
|
|
21,248
|
|
||
|
Accrued workers’ compensation costs
|
|
20,246
|
|
|
10,567
|
|
||
|
Accrued corporate payroll, commissions and other accrued liabilities
|
|
1,169
|
|
|
12,911
|
|
||
|
Income taxes payable/receivable
|
|
247
|
|
|
(2,572
|
)
|
||
|
Total adjustments
|
|
(58,727
|
)
|
|
(20,822
|
)
|
||
|
Net cash used in operating activities
|
|
(25,676
|
)
|
|
(982
|
)
|
||
|
|
|
|
|
|
||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
||
|
Marketable securities:
|
|
|
|
|
|
|
||
|
Purchases
|
|
(9,219
|
)
|
|
(36,468
|
)
|
||
|
Proceeds from dispositions
|
|
9,483
|
|
|
10,630
|
|
||
|
Proceeds from maturities
|
|
17,869
|
|
|
24,759
|
|
||
|
Property and equipment:
|
|
|
|
|
||||
|
Purchases
|
|
(10,039
|
)
|
|
(11,032
|
)
|
||
|
Proceeds from sale of aircraft
|
|
12,159
|
|
|
—
|
|
||
|
Net cash provided by (used in) investing activities
|
|
20,253
|
|
|
(12,111
|
)
|
||
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
|
2015
|
|
2014
|
||||
|
Cash flows from financing activities:
|
|
|
|
|
||||
|
Purchase of treasury stock
|
|
$
|
(58,557
|
)
|
|
$
|
(20,769
|
)
|
|
Dividends paid
|
|
(15,812
|
)
|
|
(14,015
|
)
|
||
|
Proceeds from the exercise of stock options
|
|
374
|
|
|
277
|
|
||
|
Income tax benefit from stock-based compensation
|
|
3,036
|
|
|
307
|
|
||
|
Other
|
|
1,011
|
|
|
996
|
|
||
|
Net cash used in financing activities
|
|
(69,948
|
)
|
|
(33,204
|
)
|
||
|
|
|
|
|
|
||||
|
Net decrease in cash and cash equivalents
|
|
(75,371
|
)
|
|
(46,297
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
|
276,456
|
|
|
225,755
|
|
||
|
Cash and cash equivalents at end of period
|
|
$
|
201,085
|
|
|
$
|
179,458
|
|
|
1.
|
Basis of Presentation
|
|
2.
|
Accounting Policies
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
|
2015
|
|
2014
|
||||
|
|
|
(in thousands)
|
||||||
|
|
|
|
|
|
||||
|
Beginning balance, January 1,
|
|
$
|
136,088
|
|
|
$
|
120,833
|
|
|
Accrued claims
|
|
49,607
|
|
|
39,130
|
|
||
|
Present value discount
|
|
(1,816
|
)
|
|
(1,418
|
)
|
||
|
Paid claims
|
|
(28,735
|
)
|
|
(28,314
|
)
|
||
|
Ending balance
|
|
$
|
155,144
|
|
|
$
|
130,231
|
|
|
|
|
|
|
|
||||
|
Current portion of accrued claims
|
|
$
|
43,056
|
|
|
$
|
57,222
|
|
|
Long-term portion of accrued claims
|
|
112,088
|
|
|
73,009
|
|
||
|
|
|
$
|
155,144
|
|
|
$
|
130,231
|
|
|
3.
|
Cash, Cash Equivalents and Marketable Securities
|
|
|
|
September 30,
2015 |
|
December 31,
2014 |
||||
|
|
|
(in thousands)
|
||||||
|
Overnight Holdings
|
|
|
|
|
||||
|
Money market funds (cash equivalents)
|
|
$
|
173,586
|
|
|
$
|
271,840
|
|
|
Investment Holdings
|
|
|
|
|
|
|
||
|
Money market funds (cash equivalents)
|
|
21,301
|
|
|
14,125
|
|
||
|
Marketable securities
|
|
9,754
|
|
|
28,631
|
|
||
|
|
|
204,641
|
|
|
314,596
|
|
||
|
Cash held in demand accounts
|
|
17,748
|
|
|
20,369
|
|
||
|
Outstanding checks
|
|
(11,550
|
)
|
|
(29,878
|
)
|
||
|
Total cash, cash equivalents and marketable securities
|
|
$
|
210,839
|
|
|
$
|
305,087
|
|
|
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
201,085
|
|
|
$
|
276,456
|
|
|
Marketable securities
|
|
9,754
|
|
|
28,631
|
|
||
|
Total cash, cash equivalents and marketable securities
|
|
$
|
210,839
|
|
|
$
|
305,087
|
|
|
•
|
Level 1 - quoted prices in active markets using identical assets
|
|
•
|
Level 2 - significant other observable inputs, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, or other observable inputs
|
|
•
|
Level 3 - significant unobservable inputs
|
|
|
|
Fair Value Measurements
|
||||||||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
|
|
September 30,
2015 |
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Money market funds
|
|
$
|
194,887
|
|
|
$
|
194,887
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Municipal bonds
|
|
9,754
|
|
|
—
|
|
|
9,754
|
|
|
—
|
|
||||
|
Total
|
|
$
|
204,641
|
|
|
$
|
194,887
|
|
|
$
|
9,754
|
|
|
$
|
—
|
|
|
|
|
Fair Value Measurements
|
||||||||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
|
|
December 31,
2014 |
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Money market funds
|
|
$
|
285,965
|
|
|
$
|
285,965
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Municipal bonds
|
|
28,631
|
|
|
—
|
|
|
28,631
|
|
|
—
|
|
||||
|
Total
|
|
$
|
314,596
|
|
|
$
|
285,965
|
|
|
$
|
28,631
|
|
|
$
|
—
|
|
|
|
|
Amortized
Cost |
|
Gross
Unrealized Gains |
|
Gross
Unrealized Losses |
|
Estimated
Fair Value |
||||||||
|
|
|
|
|
(in thousands)
|
|
|
||||||||||
|
September 30, 2015
|
|
|
|
|
|
|
|
|
||||||||
|
Municipal bonds
|
|
$
|
9,746
|
|
|
$
|
10
|
|
|
$
|
(2
|
)
|
|
$
|
9,754
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Municipal bonds
|
|
$
|
28,626
|
|
|
$
|
16
|
|
|
$
|
(11
|
)
|
|
$
|
28,631
|
|
|
|
|
Amortized
Cost |
|
Estimated
Fair Value |
||||
|
|
|
(in thousands)
|
||||||
|
|
|
|
|
|
||||
|
Less than one year
|
|
$
|
6,294
|
|
|
$
|
6,297
|
|
|
One to five years
|
|
3,452
|
|
|
3,457
|
|
||
|
Total
|
|
$
|
9,746
|
|
|
$
|
9,754
|
|
|
4.
|
Impairment Charges and Other
|
|
5.
|
Revolving Credit Facility
|
|
6.
|
Stockholders' Equity
|
|
|
|
2015
|
|
2014
|
||||
|
|
|
(amounts per share)
|
||||||
|
|
|
|
|
|
||||
|
First quarter
|
|
$
|
0.19
|
|
|
$
|
0.17
|
|
|
Second quarter
|
|
0.22
|
|
|
0.19
|
|
||
|
Third quarter
|
|
0.22
|
|
|
0.19
|
|
||
|
7.
|
Long-Term Incentive Plan
|
|
8.
|
Net Income per Share
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
|
$
|
11,950
|
|
|
$
|
8,385
|
|
|
$
|
33,051
|
|
|
$
|
19,840
|
|
|
Less distributed and undistributed earnings allocated to participating securities
|
|
(303
|
)
|
|
(243
|
)
|
|
(822
|
)
|
|
(576
|
)
|
||||
|
Net income allocated to common shares
|
|
$
|
11,647
|
|
|
$
|
8,142
|
|
|
$
|
32,229
|
|
|
$
|
19,264
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding
|
|
24,030
|
|
|
24,650
|
|
|
24,502
|
|
|
24,747
|
|
||||
|
Incremental shares from assumed conversions of common stock options
|
|
6
|
|
|
2
|
|
|
7
|
|
|
5
|
|
||||
|
Adjusted weighted average common shares outstanding
|
|
24,036
|
|
|
24,652
|
|
|
24,509
|
|
|
24,752
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Potentially dilutive securities not included in weighted average share calculation due to anti-dilutive effect
|
|
—
|
|
|
16
|
|
|
—
|
|
|
5
|
|
||||
|
9.
|
Commitments and Contingencies
|
|
|
|
Three Months Ended
September 30, |
|||||||||
|
|
|
2015
|
|
2014
|
|
% Change
|
|||||
|
|
|
(in thousands, except per share and statistical data)
|
|||||||||
|
|
|
|
|
|
|
|
|||||
|
Revenues (gross billings of $3.826 billion and $3.362 billion, less worksite employee payroll cost of $3.200 billion and $2.802 billion, respectively)
|
|
$
|
626,286
|
|
|
$
|
560,303
|
|
|
11.8
|
%
|
|
Gross profit
|
|
106,743
|
|
|
100,817
|
|
|
5.9
|
%
|
||
|
Operating expenses
|
|
86,807
|
|
|
86,357
|
|
|
0.5
|
%
|
||
|
Operating income
|
|
19,936
|
|
|
14,460
|
|
|
37.9
|
%
|
||
|
Other income
|
|
19
|
|
|
43
|
|
|
(55.8
|
)%
|
||
|
Net income
|
|
11,950
|
|
|
8,385
|
|
|
42.5
|
%
|
||
|
Diluted net income per share of common stock
|
|
0.48
|
|
|
0.33
|
|
|
45.5
|
%
|
||
|
Adjusted net income
(1)
|
|
14,171
|
|
|
9,946
|
|
|
42.5
|
%
|
||
|
Adjusted diluted net income per share of common stock
(1)
|
|
0.57
|
|
|
0.39
|
|
|
46.2
|
%
|
||
|
Adjusted EBITDA
(1)
|
|
28,278
|
|
|
22,610
|
|
|
25.1
|
%
|
||
|
|
|
|
|
|
|
|
|||||
|
Statistical Data:
|
|
|
|
|
|
|
|
|
|
||
|
Average number of worksite employees paid per month
|
|
149,086
|
|
|
131,545
|
|
|
13.3
|
%
|
||
|
Revenues per worksite employee per month
(2)
|
|
$
|
1,400
|
|
|
$
|
1,420
|
|
|
(1.4
|
)%
|
|
Gross profit per worksite employee per month
|
|
239
|
|
|
255
|
|
|
(6.3
|
)%
|
||
|
Operating expenses per worksite employee per month
|
|
194
|
|
|
218
|
|
|
(11.0
|
)%
|
||
|
Operating income per worksite employee per month
|
|
45
|
|
|
37
|
|
|
21.6
|
%
|
||
|
Net income per worksite employee per month
|
|
27
|
|
|
21
|
|
|
28.6
|
%
|
||
|
(1)
|
Please read “Non-GAAP Financial Measures” for a reconciliation of the non-GAAP financial measures to their most directly comparable financial measures calculated and presented in accordance with GAAP.
|
|
(2)
|
Gross billings of
$8,555
and
$8,519
per worksite employee per month, less payroll cost of
$7,155
and
$7,099
per worksite employee per month, respectively.
|
|
|
|
Three Months Ended
September 30, |
|
Three Months Ended
September 30, |
|||||||||||||
|
|
|
2015
|
|
2014
|
|
% Change
|
|
2015
|
|
2014
|
|||||||
|
|
|
(in thousands)
|
|
(% of total revenue)
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Northeast
|
|
$
|
156,700
|
|
|
$
|
142,376
|
|
|
10.1
|
%
|
|
25.5
|
%
|
|
25.9
|
%
|
|
Southeast
|
|
64,420
|
|
|
53,615
|
|
|
20.2
|
%
|
|
10.5
|
%
|
|
9.8
|
%
|
||
|
Central
|
|
95,628
|
|
|
79,448
|
|
|
20.4
|
%
|
|
15.6
|
%
|
|
14.5
|
%
|
||
|
Southwest
|
|
155,581
|
|
|
150,404
|
|
|
3.4
|
%
|
|
25.4
|
%
|
|
27.4
|
%
|
||
|
West
|
|
141,353
|
|
|
123,531
|
|
|
14.4
|
%
|
|
23.0
|
%
|
|
22.4
|
%
|
||
|
|
|
613,682
|
|
|
549,374
|
|
|
11.7
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
||
|
Other revenue
(1)
|
|
12,604
|
|
|
10,929
|
|
|
15.3
|
%
|
|
|
|
|
||||
|
Total revenue
|
|
$
|
626,286
|
|
|
$
|
560,303
|
|
|
11.8
|
%
|
|
|
|
|
||
|
|
|
Three Months Ended September 30,
|
||||
|
|
|
2015
|
|
2014
|
||
|
|
|
|
|
|
||
|
Texas
|
|
23.6
|
%
|
|
25.3
|
%
|
|
California
|
|
18.3
|
%
|
|
17.8
|
%
|
|
New York
|
|
9.4
|
%
|
|
9.6
|
%
|
|
Other
|
|
48.7
|
%
|
|
47.3
|
%
|
|
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
|
•
|
Benefits costs
– The cost of group health insurance and related employee benefits
decreased
$1
per worksite employee per month, but increased
1.9%
on a cost per covered employee basis, compared to the
third
quarter of
2014
. Our benefits costs incurred in the
third
quarter of
2015
reflect favorable claim trends due to reductions in COBRA participation levels. Included in 2014 benefits costs is a reduction of $6.4 million, or $16 per worksite employee per
|
|
•
|
Workers’ compensation costs
– Workers’ compensation costs
increased
15.5%
, or
$1
per worksite employee per month, compared to the
third
quarter of
2014
, primarily due to a
13.3%
increase
in the average number of worksite employees paid per month. As a percentage of non-bonus payroll cost, workers’ compensation costs were
0.70%
in the
2015
period compared to
0.68%
in the
2014
period. Please read
Note 2
to the Consolidated Financial Statements, “
Accounting Policies
– Workers’ Compensation Costs,” for a discussion of our accounting for workers’ compensation costs.
|
|
•
|
Payroll tax costs
– Payroll taxes increased
12.8%
, but decreased
$2
on a per worksite employee per month basis, compared to the
third
quarter of
2014
, primarily due to a
14.2%
increase
in payroll costs, partially offset by lower unemployment tax rates. Payroll taxes as a percentage of payroll cost were
6.3%
in both the
2015
and the
2014
periods.
|
|
|
|
Three Months Ended
September 30, |
|
Three Months Ended
September 30, |
||||||||||||||||||
|
|
|
2015
|
|
2014
|
|
% Change
|
|
2015
|
|
2014
|
|
% Change
|
||||||||||
|
|
|
(in thousands)
|
|
(per worksite employee per month)
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Salaries, wages and payroll taxes
|
|
$
|
51,329
|
|
|
$
|
49,384
|
|
|
3.9
|
%
|
|
$
|
115
|
|
|
$
|
125
|
|
|
(8.0
|
)%
|
|
Stock-based compensation
|
|
3,710
|
|
|
2,701
|
|
|
37.4
|
%
|
|
8
|
|
|
7
|
|
|
14.3
|
%
|
||||
|
Commissions
|
|
4,516
|
|
|
3,790
|
|
|
19.2
|
%
|
|
10
|
|
|
10
|
|
|
—
|
|
||||
|
Advertising
|
|
3,574
|
|
|
4,885
|
|
|
(26.8
|
)%
|
|
8
|
|
|
12
|
|
|
(33.3
|
)%
|
||||
|
General and administrative expenses
|
|
19,191
|
|
|
20,295
|
|
|
(5.4
|
)%
|
|
43
|
|
|
51
|
|
|
(15.7
|
)%
|
||||
|
Depreciation and amortization
|
|
4,487
|
|
|
5,302
|
|
|
(15.4
|
)%
|
|
10
|
|
|
13
|
|
|
(23.1
|
)%
|
||||
|
Total operating expenses
|
|
$
|
86,807
|
|
|
$
|
86,357
|
|
|
0.5
|
%
|
|
$
|
194
|
|
|
$
|
218
|
|
|
(11.0
|
)%
|
|
•
|
Salaries, wages and payroll taxes of corporate and sales staff
increased
3.9%
, but decreased
$10
on a per worksite employee per month basis, compared to the
2014
period. This increase was primarily due to a
4.1%
increase in corporate headcount, primarily due to a 16.5% increase in the number of Business Performance Advisors.
|
|
•
|
Stock-based compensation
increased
37.4%
, or
$1
per worksite employee per month, compared to the
2014
period. This increase was primarily due to awards issued under the new Insperity, Inc. Long-Term Incentive Program (the “LTIP”). Please read
Note 7
to the Consolidated Financial Statements, “
Long-Term Incentive Plan
,” for additional information.
|
|
•
|
Commissions expense
increased
19.2%
, but remained flat on a per worksite employee per month basis, compared to the
2014
period, primarily due to commissions associated with our PEO HR Outsourcing solutions.
|
|
•
|
Advertising costs
decreased
26.8%
, or
$4
per worksite employee per month, compared to the
2014
period, primarily due to reduced spending on radio and television advertising.
|
|
•
|
General and administrative expenses
decreased
5.4%
, or
$8
per worksite employee per month, compared to the
2014
period, due in part to lower spending on professional fees and on repair and maintenance costs associated with the two aircraft sold in July 2015. Please read
Note 4
to the Consolidated Financial Statements, “
Impairment Charges and Other
,” for additional information
|
|
•
|
Depreciation and amortization expense
decreased
15.4%
, or
$3
per worksite employee per month compared to the
2014
period, primarily due to the July 2015 sale of our two aircraft, which eliminated the depreciation on those assets. Please read
Note 4
to the Consolidated Financial Statements, “
Impairment Charges and Other
,” for additional information.
|
|
|
|
Nine Months Ended
September 30, |
|||||||||
|
|
|
2015
|
|
2014
|
|
% Change
|
|||||
|
|
|
(in thousands, except per share and statistical data)
|
|||||||||
|
|
|
|
|
|
|
|
|||||
|
Revenues (gross billings of $11.469 billion and $10.231 billion, less worksite employee payroll cost of $9.515 billion and $8.469 billion, respectively)
|
|
$
|
1,953,603
|
|
|
$
|
1,761,923
|
|
|
10.9
|
%
|
|
Gross profit
|
|
340,822
|
|
|
302,446
|
|
|
12.7
|
%
|
||
|
Operating expenses
(1)
|
|
285,149
|
|
|
267,981
|
|
|
6.4
|
%
|
||
|
Operating income
|
|
55,673
|
|
|
34,465
|
|
|
61.5
|
%
|
||
|
Other income (expense)
|
|
(14
|
)
|
|
100
|
|
|
(114.0
|
)%
|
||
|
Net income
|
|
33,051
|
|
|
19,840
|
|
|
66.6
|
%
|
||
|
Diluted net income per share of common stock
|
|
1.32
|
|
|
0.78
|
|
|
69.2
|
%
|
||
|
Adjusted net income
(2)
|
|
46,578
|
|
|
26,197
|
|
|
77.8
|
%
|
||
|
Adjusted diluted net income per share of common stock
(2)
|
|
1.86
|
|
|
1.03
|
|
|
80.6
|
%
|
||
|
Adjusted EBITDA
(2)
|
|
93,211
|
|
|
61,504
|
|
|
51.6
|
%
|
||
|
|
|
|
|
|
|
|
|||||
|
Statistical Data:
|
|
|
|
|
|
|
|
|
|
||
|
Average number of worksite employees paid per month
|
|
143,392
|
|
|
128,703
|
|
|
11.4
|
%
|
||
|
Revenues per worksite employee per month
(3)
|
|
$
|
1,514
|
|
|
$
|
1,521
|
|
|
(0.5
|
)%
|
|
Gross profit per worksite employee per month
|
|
264
|
|
|
261
|
|
|
1.1
|
%
|
||
|
Operating expenses per worksite employee per month
|
|
221
|
|
|
231
|
|
|
(4.3
|
)%
|
||
|
Operating income per worksite employee per month
|
|
43
|
|
|
30
|
|
|
43.3
|
%
|
||
|
Net income per worksite employee per month
|
|
26
|
|
|
17
|
|
|
52.9
|
%
|
||
|
(1)
|
Includes non-cash impairment and other charges of
$11.1 million
, or
$0.26
per share in the
2015
period and $2.5 million, or $0.06 per share in the
2014
period. Please read
Note 4
to the Consolidated Financial Statements, “
Impairment Charges and Other
,” for additional information.
|
|
(2)
|
Please read “Non-GAAP Financial Measures” for a reconciliation of the non-GAAP financial measures to their most directly comparable financial measures calculated and presented in accordance with GAAP.
|
|
(3)
|
Gross billings of
$8,887
and
$8,832
per worksite employee per month, less payroll cost of
$7,373
and
$7,311
per worksite employee per month, respectively.
|
|
|
|
Nine Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|||||||||||||
|
|
|
2015
|
|
2014
|
|
% Change
|
|
2015
|
|
2014
|
|||||||
|
|
|
(in thousands)
|
|
(% of total revenue)
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Northeast
|
|
$
|
500,899
|
|
|
$
|
451,505
|
|
|
10.9
|
%
|
|
26.1
|
%
|
|
26.1
|
%
|
|
Southeast
|
|
193,970
|
|
|
169,472
|
|
|
14.5
|
%
|
|
10.1
|
%
|
|
9.8
|
%
|
||
|
Central
|
|
294,464
|
|
|
249,497
|
|
|
18.0
|
%
|
|
15.4
|
%
|
|
14.4
|
%
|
||
|
Southwest
|
|
489,790
|
|
|
471,218
|
|
|
3.9
|
%
|
|
25.5
|
%
|
|
27.2
|
%
|
||
|
West
|
|
438,758
|
|
|
389,642
|
|
|
12.6
|
%
|
|
22.9
|
%
|
|
22.5
|
%
|
||
|
|
|
1,917,881
|
|
|
1,731,334
|
|
|
10.8
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
||
|
Other revenue
(1)
|
|
35,722
|
|
|
30,589
|
|
|
16.8
|
%
|
|
|
|
|
||||
|
Total revenue
|
|
$
|
1,953,603
|
|
|
$
|
1,761,923
|
|
|
10.9
|
%
|
|
|
|
|
||
|
|
|
Nine Months Ended September 30,
|
||||
|
|
|
2015
|
|
2014
|
||
|
|
|
|
|
|
||
|
Texas
|
|
23.8
|
%
|
|
25.2
|
%
|
|
California
|
|
18.2
|
%
|
|
17.8
|
%
|
|
New York
|
|
9.7
|
%
|
|
9.8
|
%
|
|
Other
|
|
48.3
|
%
|
|
47.2
|
%
|
|
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
|
•
|
Benefits costs
– The cost of group health insurance and related employee benefits
decreased
$12
per worksite employee per month, or
0.2%
on a cost per covered employee basis, compared to the first
nine
months of
2014
. Our benefits costs incurred in the first
nine
months of
2015
reflect reductions in COBRA participation levels and includes a reduction in estimated claims run-off related to prior periods of
$0.8 million
, or $1 per worksite employee per month. Benefits costs incurred in the first nine months of
2014
included an increase in estimated claims run-off related to prior periods of
$2.4 million
, or $2 per worksite employee per month. The percentage of worksite employees covered under our health insurance plans was
70.5%
in the
2015
period compared to
71.7%
in the
2014
period. Please read
Note 2
to the Consolidated Financial Statements, “
Accounting Policies
– Health Insurance Costs,” for a discussion of our accounting for health insurance costs.
|
|
•
|
Workers’ compensation costs
– Workers’ compensation costs
increased
20.9%
, or
$4
per worksite employee per month, compared to the first
nine
months of
2014
, primarily due to higher incurred claim levels and an
11.4%
increase
in the average number of worksite employees paid per month. As a percentage of non-bonus payroll cost, workers’ compensation costs were
0.70%
in the
2015
period compared to
0.65%
in the
2014
period. Please read
Note 2
to the Consolidated Financial Statements, “
Accounting Policies
– Workers’ Compensation Costs,” for a discussion of our accounting for workers’ compensation costs.
|
|
•
|
Payroll tax costs
– Payroll taxes
increased
11.1%
, but
decreased
$1
per worksite employee per month, compared to the first
nine
months of
2014
, primarily due to a
12.4%
increase
in payroll costs, partially offset by lower unemployment tax rates. Payroll taxes as a percentage of payroll cost were
7.3%
in the
2015
period and
7.4%
in the
2014
period.
|
|
|
|
Nine Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||
|
|
|
2015
|
|
2014
|
|
% Change
|
|
2015
|
|
2014
|
|
% Change
|
||||||||||
|
|
|
(in thousands)
|
|
(per worksite employee per month)
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Salaries, wages and payroll taxes
|
|
$
|
158,311
|
|
|
$
|
148,245
|
|
|
6.8
|
%
|
|
$
|
123
|
|
|
$
|
128
|
|
|
(3.9
|
)%
|
|
Stock-based compensation
|
|
10,174
|
|
|
8,346
|
|
|
21.9
|
%
|
|
8
|
|
|
7
|
|
|
14.3
|
%
|
||||
|
Commissions
|
|
12,923
|
|
|
10,753
|
|
|
20.2
|
%
|
|
10
|
|
|
9
|
|
|
11.1
|
%
|
||||
|
Advertising
|
|
14,681
|
|
|
18,182
|
|
|
(19.3
|
)%
|
|
11
|
|
|
16
|
|
|
(31.3
|
)%
|
||||
|
General and administrative expenses
|
|
63,578
|
|
|
64,143
|
|
|
(0.9
|
)%
|
|
49
|
|
|
55
|
|
|
(10.9
|
)%
|
||||
|
Impairment charges and other
|
|
11,120
|
|
|
2,485
|
|
|
347.5
|
%
|
|
9
|
|
|
2
|
|
|
350.0
|
%
|
||||
|
Depreciation and amortization
|
|
14,362
|
|
|
15,827
|
|
|
(9.3
|
)%
|
|
11
|
|
|
14
|
|
|
(21.4
|
)%
|
||||
|
Total operating expenses
|
|
$
|
285,149
|
|
|
$
|
267,981
|
|
|
6.4
|
%
|
|
$
|
221
|
|
|
$
|
231
|
|
|
(4.3
|
)%
|
|
•
|
Salaries, wages and payroll taxes of corporate and sales staff
increased
6.8%
, but
decreased
$5
on a per worksite employee per month basis, compared to the
2014
period. This increase was primarily due to higher incentive
|
|
•
|
Stock-based compensation
increased
21.9%
, or
$1
per worksite employee per month, compared to the
2014
period. This increase was primarily due to awards issued under the new LTIP. Please read
Note 7
to the Consolidated Financial Statements, “
Long-Term Incentive Plan
,” for additional information.
|
|
•
|
Commissions expense
increased
20.2%
, or
$1
per worksite employee per month, compared to the
2014
period, primarily due to commissions associated with our PEO HR Outsourcing solutions.
|
|
•
|
Advertising costs
decreased
19.3%
, or
$5
per worksite employee per month, compared to the
2014
period, primarily due to reduced spending on radio and television advertising and sponsorships.
|
|
•
|
General and administrative expenses, which includes
$1.5 million
in stockholder advisory expenses in the
2015
period,
decreased
0.9%
, or
$6
per worksite employee per month compared to the
2014
period. This decrease was due in part to lower consulting and professional fees.
|
|
•
|
Depreciation and amortization expense
decreased
9.3%
, or
$3
per worksite employee per month compared to the
2014
period, primarily due to the July 2015 sale of our two aircraft, which eliminated the depreciation on those assets. Please read
Note 4
to the Consolidated Financial Statements, “
Impairment Charges and Other
,” for additional information.
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||
|
|
|
2015
|
|
2014
|
|
% Change
|
|
2015
|
|
2014
|
|
% Change
|
||||||||||
|
|
|
(in thousands, except per worksite employee per month data)
|
||||||||||||||||||||
|
GAAP to non-GAAP reconciliation:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Payroll cost (GAAP)
|
|
$
|
3,199,788
|
|
|
$
|
2,801,722
|
|
|
14.2
|
%
|
|
$
|
9,515,662
|
|
|
$
|
8,468,804
|
|
|
12.4
|
%
|
|
Less: Bonus payroll cost
|
|
262,445
|
|
|
204,405
|
|
|
28.4
|
%
|
|
1,038,315
|
|
|
947,751
|
|
|
9.6
|
%
|
||||
|
Non-bonus payroll cost
|
|
$
|
2,937,343
|
|
|
$
|
2,597,317
|
|
|
13.1
|
%
|
|
$
|
8,477,347
|
|
|
$
|
7,521,053
|
|
|
12.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Payroll cost per worksite employee per month (GAAP)
|
|
$
|
7,155
|
|
|
$
|
7,099
|
|
|
0.8
|
%
|
|
$
|
7,373
|
|
|
$
|
7,311
|
|
|
0.8
|
%
|
|
Less: Bonus payroll cost per worksite employee per month
|
|
588
|
|
|
518
|
|
|
13.5
|
%
|
|
805
|
|
|
818
|
|
|
(1.6
|
)%
|
||||
|
Non-bonus payroll cost per worksite employee per month
|
|
$
|
6,567
|
|
|
$
|
6,581
|
|
|
(0.2
|
)%
|
|
$
|
6,568
|
|
|
$
|
6,493
|
|
|
1.2
|
%
|
|
|
|
September 30,
2015 |
|
December 31,
2014 |
||||
|
|
|
(in thousands)
|
||||||
|
|
|
|
|
|
||||
|
Cash, cash equivalents and marketable securities (GAAP)
|
|
$
|
210,839
|
|
|
$
|
305,087
|
|
|
Less: Amounts payable for withheld federal and state income taxes, employment taxes and other payroll deductions
|
|
99,382
|
|
|
152,132
|
|
||
|
Customer prepayments
|
|
40,533
|
|
|
87,887
|
|
||
|
Adjusted cash, cash equivalents and marketable securities
|
|
$
|
70,924
|
|
|
$
|
65,068
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||
|
|
|
2015
|
|
2014
|
|
% Change
|
|
2015
|
|
2014
|
|
% Change
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating expenses (GAAP)
|
|
$
|
86,807
|
|
|
$
|
86,357
|
|
|
0.5
|
%
|
|
$
|
285,149
|
|
|
$
|
267,981
|
|
|
6.4
|
%
|
|
Less: Impairment charges and other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,120
|
|
|
2,485
|
|
|
347.5
|
%
|
||||
|
Stockholder advisory expenses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,546
|
|
|
—
|
|
|
—
|
|
||||
|
Adjusted operating expenses
|
|
$
|
86,807
|
|
|
$
|
86,357
|
|
|
0.5
|
%
|
|
$
|
272,483
|
|
|
$
|
265,496
|
|
|
2.6
|
%
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||
|
|
|
2015
|
|
2014
|
|
% Change
|
|
2015
|
|
2014
|
|
% Change
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (GAAP)
|
|
$
|
11,950
|
|
|
$
|
8,385
|
|
|
42.5
|
%
|
|
$
|
33,051
|
|
|
$
|
19,840
|
|
|
66.6
|
%
|
|
Income tax expense
|
|
8,005
|
|
|
6,118
|
|
|
30.8
|
%
|
|
22,608
|
|
|
14,725
|
|
|
53.5
|
%
|
||||
|
Interest expense
|
|
126
|
|
|
104
|
|
|
21.2
|
%
|
|
350
|
|
|
281
|
|
|
24.6
|
%
|
||||
|
Depreciation and amortization
|
|
4,487
|
|
|
5,302
|
|
|
(15.4
|
)%
|
|
14,362
|
|
|
15,827
|
|
|
(9.3
|
)%
|
||||
|
EBITDA
|
|
24,568
|
|
|
19,909
|
|
|
23.4
|
%
|
|
70,371
|
|
|
50,673
|
|
|
38.9
|
%
|
||||
|
Impairment charges and other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,120
|
|
|
2,485
|
|
|
347.5
|
%
|
||||
|
Stock-based compensation
|
|
3,710
|
|
|
2,701
|
|
|
37.4
|
%
|
|
10,174
|
|
|
8,346
|
|
|
21.9
|
%
|
||||
|
Stockholder advisory expenses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,546
|
|
|
—
|
|
|
—
|
|
||||
|
Adjusted EBITDA
|
|
$
|
28,278
|
|
|
$
|
22,610
|
|
|
25.1
|
%
|
|
$
|
93,211
|
|
|
$
|
61,504
|
|
|
51.6
|
%
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||
|
|
|
2015
|
|
2014
|
|
% Change
|
|
2015
|
|
2014
|
|
% Change
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (GAAP)
|
|
$
|
11,950
|
|
|
$
|
8,385
|
|
|
42.5
|
%
|
|
$
|
33,051
|
|
|
$
|
19,840
|
|
|
66.6
|
%
|
|
Impairment charges and other, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,572
|
|
|
1,566
|
|
|
319.7
|
%
|
||||
|
Stock-based compensation, net of tax
|
|
2,221
|
|
|
1,561
|
|
|
42.3
|
%
|
|
6,041
|
|
|
4,791
|
|
|
26.1
|
%
|
||||
|
Stockholder advisory expenses, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
914
|
|
|
—
|
|
|
—
|
|
||||
|
Adjusted net income
|
|
$
|
14,171
|
|
|
$
|
9,946
|
|
|
42.5
|
%
|
|
$
|
46,578
|
|
|
$
|
26,197
|
|
|
77.8
|
%
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||
|
|
|
2015
|
|
2014
|
|
% Change
|
|
2015
|
|
2014
|
|
% Change
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted net income per share of common stock (GAAP)
|
|
$
|
0.48
|
|
|
$
|
0.33
|
|
|
45.5
|
%
|
|
$
|
1.32
|
|
|
$
|
0.78
|
|
|
69.2
|
%
|
|
Impairment charges and other, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.26
|
|
|
0.06
|
|
|
333.3
|
%
|
||||
|
Stock-based compensation, net of tax
|
|
0.09
|
|
|
0.06
|
|
|
50.0
|
%
|
|
0.24
|
|
|
0.19
|
|
|
26.3
|
%
|
||||
|
Stockholder advisory expenses, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.04
|
|
|
—
|
|
|
—
|
|
||||
|
Adjusted diluted net income per share of common stock
|
|
$
|
0.57
|
|
|
$
|
0.39
|
|
|
46.2
|
%
|
|
$
|
1.86
|
|
|
$
|
1.03
|
|
|
80.6
|
%
|
|
•
|
Timing of client payments / payroll levels –
We typically collect our comprehensive service fee, along with the client’s payroll funding, from clients at least one day prior to the payment of worksite employee payrolls and associated payroll taxes. Therefore, the last business day of a reporting period has a substantial impact on our reporting of operating cash flows. For example, many worksite employees are paid on Fridays; therefore, operating cash flows decrease in the reporting periods that end on a Friday or a Monday. In the period ended
September 30, 2015
, the last business day of the reporting period was a
Wednesday
, client prepayments were
$40.5 million
and accrued worksite employee payroll was
$252.0 million
. In the period ended
September 30, 2014
, the last business day of the reporting period was a
Tuesday
, client prepayments were
$18.3 million
and accrued worksite employee payroll was
$211.0 million
.
|
|
•
|
Workers’ compensation plan funding –
Under our workers’ compensation insurance arrangements, we make monthly payments to the carriers comprised of premium costs and funds to be set aside for payment of future claims (“claim funds”). These pre-determined amounts are stipulated in our agreements with the carriers, and are based primarily on
|
|
•
|
Medical plan funding –
Our health care contract with United establishes participant cash funding rates
90
days in advance of the beginning of a reporting quarter. Therefore, changes in the participation level of the United plan have a direct impact on our operating cash flows. In addition, changes to the funding rates, which are solely determined by United based primarily upon recent claim history and anticipated cost trends, also have a significant impact on our operating cash flows. At
September 30, 2015
, premiums owed and cash funded to United have exceeded Plan Costs, resulting in a
$17.8 million
surplus,
$8.8 million
of which is reflected as a current asset, and
$9.0 million
of which is reflected as a long-term asset on our Consolidated Balance Sheets. The premiums owed to United at
September 30, 2015
, were
$8.9 million
, which is included in accrued health insurance costs, a current liability, on our Consolidated Balance Sheets. Funding rates, as determined by United, resulted in an additional quarterly premium of
$6.2 million
at
September 30, 2015
as compared to
$20.1 million
in additional quarterly premium at
September 30, 2014
.
|
|
•
|
Operating results
– Our net income has a significant impact on our operating cash flows. Our net income
increased
66.6%
to
$33.1 million
in the
nine months ended September 30, 2015
, compared to
$19.8 million
in the
nine months ended September 30, 2014
, due to higher gross profit. Please read “Results of Operations
–
Nine Months Ended September 30, 2015
Compared to
Nine Months Ended September 30, 2014
.”
|
|
Period |
|
Total Number of Shares Purchased
(1)(2)
|
|
Average Price Paid per Share
|
|
Total Number of Shares Purchased as Part of Announced Program
(1)
|
|
Maximum Number of Shares Available for Purchase under Announced Program
(1)
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||
|
07/01/2015 – 07/31/2015
|
|
257,769
|
|
|
$
|
50.99
|
|
|
257,605
|
|
|
980,227
|
|
|
08/01/2015 – 08/31/2015
|
|
157,069
|
|
|
47.40
|
|
|
157,069
|
|
|
823,158
|
|
|
|
09/01/2015 – 09/30/2015
|
|
120,085
|
|
|
43.61
|
|
|
120,085
|
|
|
703,073
|
|
|
|
Total
|
|
534,923
|
|
|
$
|
48.28
|
|
|
534,759
|
|
|
|
|
|
(1)
|
Our Board has approved a program to repurchase shares of our outstanding common stock, including an additional one million shares authorized for repurchase in May 2015. During the three months ended
September 30, 2015
,
534,759
shares were repurchased under the program and
164
shares were withheld to satisfy tax withholding obligations for the vesting of restricted stock awards. As of
September 30, 2015
, we were authorized to repurchase an additional
703,073
shares under the program. Unless terminated earlier by resolution of the Board, the repurchase program will expire when we have repurchased all shares authorized for repurchase under the repurchase program.
|
|
(2)
|
These shares include shares of restricted stock that were withheld to satisfy tax-withholding obligations arising in conjunction with the vesting of restricted stock. The required withholding is calculated using the closing sales price reported by the New York Stock Exchange on the date prior to the applicable vesting date. These shares are not subject to the repurchase program described above.
|
|
|
(a)
|
List of Exhibits
|
|
|
10.1(+)
|
*
|
Letter Agreement, dated August 28, 2015, by and between Insperity Holdings, Inc. and United HealthCare Insurance Company.
|
|
10.2(+)
|
*
|
Amendment to the Minimum Premium Financial Agreement, as amended effective January 1, 2013, by and between Insperity Holdings, Inc. and United HealthCare Insurance Company, effective as of January 1, 2015.
|
|
10.3(+)
|
*
|
Amendment to the Minimum Premium Administrative Services Agreement, as amended effective January 1, 2013, by and between Insperity Holdings, Inc. and United HealthCare Insurance Company, effective as of January 1, 2015.
|
|
31.1
|
*
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
*
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
**
|
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
**
|
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101.INS
|
*
|
XBRL Instance Document.
(1)
|
|
101.SCH
|
*
|
XBRL Taxonomy Extension Schema Document.
|
|
101.CAL
|
*
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
101.DEF
|
*
|
XBRL Extension Definition Linkbase Document.
|
|
101.LAB
|
*
|
XBRL Taxonomy Extension Label Linkbase Document.
|
|
101.PRE
|
*
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
|
|
____________________________________
|
|
|
|
|
(+)
|
Confidential treatment has been requested for this exhibit and confidential portions have been filed with the Securities and Exchange Commission.
|
|
|
|
|
|
|
|
|
*
|
Filed with this report.
|
|
|
|
|
|
|
|
|
**
|
Furnished with this report.
|
|
|
(1)
|
Attached as exhibit 101 to this report are the following documents formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Statements of Operations for the
three and nine
month periods ended
September 30, 2015
and
2014
; (ii) the Consolidated Statements of Comprehensive Income for the
three and nine
month periods ended
September 30, 2015
and
2014
; (iii) the Consolidated Balance Sheets at
September 30, 2015
and
December 31, 2014
; (iv) the Consolidated Statement of Stockholders’ Equity for the
nine
month period ended
September 30, 2015
; (v) the Consolidated Statements of Cash Flows for the
nine
month periods ended
September 30, 2015
and
2014
; and (vi) Notes to the Consolidated Financial Statements.
|
|
|
Insperity, Inc.
|
|
|
|
|
|
|
Date: November 2, 2015
|
By:
|
/s/ Douglas S. Sharp
|
|
|
|
Douglas S. Sharp
|
|
|
|
Senior Vice President of Finance,
|
|
|
|
Chief Financial Officer and Treasurer
|
|
|
|
(Principal Financial Officer)
|
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 |
|---|