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, 2016.
|
|
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,
2016 |
|
December 31, 2015
|
||||
|
|
|
(Unaudited)
|
|
|
||||
|
Current assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
223,550
|
|
|
$
|
269,538
|
|
|
Restricted cash
|
|
41,779
|
|
|
37,418
|
|
||
|
Marketable securities
|
|
1,820
|
|
|
9,875
|
|
||
|
Accounts receivable, net:
|
|
|
|
|
|
|
||
|
Trade
|
|
2,918
|
|
|
7,691
|
|
||
|
Unbilled
|
|
235,588
|
|
|
190,715
|
|
||
|
Other
|
|
2,903
|
|
|
2,259
|
|
||
|
Prepaid insurance
|
|
17,596
|
|
|
7,417
|
|
||
|
Other current assets
|
|
18,426
|
|
|
17,135
|
|
||
|
Income taxes receivable
|
|
4,084
|
|
|
—
|
|
||
|
Total current assets
|
|
548,664
|
|
|
542,048
|
|
||
|
|
|
|
|
|
||||
|
Property and equipment:
|
|
|
|
|
|
|
||
|
Land
|
|
5,214
|
|
|
5,214
|
|
||
|
Buildings and improvements
|
|
83,306
|
|
|
70,273
|
|
||
|
Computer hardware and software
|
|
94,901
|
|
|
90,654
|
|
||
|
Software development costs
|
|
50,320
|
|
|
45,762
|
|
||
|
Furniture, fixtures and other
|
|
38,256
|
|
|
39,919
|
|
||
|
|
|
271,997
|
|
|
251,822
|
|
||
|
Accumulated depreciation and amortization
|
|
(199,260
|
)
|
|
(190,063
|
)
|
||
|
Total property and equipment, net
|
|
72,737
|
|
|
61,759
|
|
||
|
|
|
|
|
|
||||
|
Other assets:
|
|
|
|
|
|
|
||
|
Prepaid health insurance
|
|
9,000
|
|
|
9,000
|
|
||
|
Deposits – health insurance
|
|
4,700
|
|
|
3,700
|
|
||
|
Deposits – workers’ compensation
|
|
134,588
|
|
|
136,462
|
|
||
|
Goodwill and other intangible assets, net
|
|
13,213
|
|
|
13,588
|
|
||
|
Deferred income taxes, net
|
|
9,771
|
|
|
16,976
|
|
||
|
Other assets
|
|
2,213
|
|
|
1,379
|
|
||
|
Total other assets
|
|
173,485
|
|
|
181,105
|
|
||
|
Total assets
|
|
$
|
794,886
|
|
|
$
|
784,912
|
|
|
|
|
September 30,
2016 |
|
December 31,
2015 |
||||
|
|
|
(Unaudited)
|
|
|
||||
|
Current liabilities:
|
|
|
|
|
||||
|
Accounts payable
|
|
$
|
4,034
|
|
|
$
|
5,381
|
|
|
Payroll taxes and other payroll deductions payable
|
|
162,076
|
|
|
205,393
|
|
||
|
Accrued worksite employee payroll cost
|
|
202,502
|
|
|
161,917
|
|
||
|
Accrued health insurance costs
|
|
20,707
|
|
|
13,643
|
|
||
|
Accrued workers’ compensation costs
|
|
43,930
|
|
|
39,053
|
|
||
|
Accrued corporate payroll and commissions
|
|
28,446
|
|
|
39,103
|
|
||
|
Other accrued liabilities
|
|
23,170
|
|
|
20,250
|
|
||
|
Income taxes payable
|
|
—
|
|
|
2,971
|
|
||
|
Total current liabilities
|
|
484,865
|
|
|
487,711
|
|
||
|
|
|
|
|
|
||||
|
Noncurrent liabilities:
|
|
|
|
|
|
|||
|
Accrued workers’ compensation costs
|
|
136,041
|
|
|
124,746
|
|
||
|
Long-term debt
|
|
104,400
|
|
|
—
|
|
||
|
Total noncurrent liabilities
|
|
240,441
|
|
|
124,746
|
|
||
|
|
|
|
|
|
||||
|
Commitments and contingencies
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
|
Stockholders’ equity:
|
|
|
|
|
|
|
||
|
Common stock
|
|
277
|
|
|
308
|
|
||
|
Additional paid-in capital
|
|
7,047
|
|
|
144,701
|
|
||
|
Treasury stock, at cost
|
|
(211,662
|
)
|
|
(205,325
|
)
|
||
|
Retained earnings
|
|
273,918
|
|
|
232,771
|
|
||
|
Total stockholders’ equity
|
|
69,580
|
|
|
172,455
|
|
||
|
Total liabilities and stockholders’ equity
|
|
$
|
794,886
|
|
|
$
|
784,912
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues (gross billings of $4.314 billion, $3.826 billion, $13.040 billion and $11.469 billion less worksite employee payroll cost of $3.611 billion, $3.200 billion, $10.828 billion and $9.515 billion, respectively)
|
|
$
|
702,538
|
|
|
$
|
626,286
|
|
|
$
|
2,212,278
|
|
|
$
|
1,953,603
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Direct costs:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Payroll taxes, benefits and workers’ compensation costs
|
|
584,742
|
|
|
519,543
|
|
|
1,831,207
|
|
|
1,612,781
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross profit
|
|
117,796
|
|
|
106,743
|
|
|
381,071
|
|
|
340,822
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Salaries, wages and payroll taxes
|
|
56,897
|
|
|
51,329
|
|
|
170,910
|
|
|
158,311
|
|
||||
|
Stock-based compensation
|
|
4,191
|
|
|
3,710
|
|
|
12,527
|
|
|
10,174
|
|
||||
|
Commissions
|
|
5,030
|
|
|
4,516
|
|
|
13,646
|
|
|
12,923
|
|
||||
|
Advertising
|
|
3,540
|
|
|
3,193
|
|
|
13,299
|
|
|
13,257
|
|
||||
|
General and administrative expenses
|
|
21,318
|
|
|
19,572
|
|
|
66,356
|
|
|
65,002
|
|
||||
|
Impairment charges and other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,120
|
|
||||
|
Depreciation and amortization
|
|
4,047
|
|
|
4,487
|
|
|
12,494
|
|
|
14,362
|
|
||||
|
|
|
95,023
|
|
|
86,807
|
|
|
289,232
|
|
|
285,149
|
|
||||
|
Operating income
|
|
22,773
|
|
|
19,936
|
|
|
91,839
|
|
|
55,673
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest income
|
|
335
|
|
|
145
|
|
|
927
|
|
|
336
|
|
||||
|
Interest expense
|
|
(628
|
)
|
|
(126
|
)
|
|
(1,915
|
)
|
|
(350
|
)
|
||||
|
Income before income tax expense
|
|
22,480
|
|
|
19,955
|
|
|
90,851
|
|
|
55,659
|
|
||||
|
Income tax expense
|
|
8,415
|
|
|
8,005
|
|
|
34,380
|
|
|
22,608
|
|
||||
|
Net income
|
|
$
|
14,065
|
|
|
$
|
11,950
|
|
|
$
|
56,471
|
|
|
$
|
33,051
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Less distributed and undistributed earnings allocated to participating securities
|
|
(330
|
)
|
|
(303
|
)
|
|
(1,283
|
)
|
|
(822
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income allocated to common shares
|
|
$
|
13,735
|
|
|
$
|
11,647
|
|
|
$
|
55,188
|
|
|
$
|
32,229
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic net income per share of common stock
|
|
$
|
0.66
|
|
|
$
|
0.48
|
|
|
$
|
2.64
|
|
|
$
|
1.32
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net income per share of common stock
|
|
$
|
0.66
|
|
|
$
|
0.48
|
|
|
$
|
2.64
|
|
|
$
|
1.32
|
|
|
|
|
Common Stock Issued
|
|
Additional Paid-In Capital
|
|
Treasury Stock
|
|
Retained Earnings
|
|
Total
|
|||||||||||||
|
|
|
Shares
|
|
Amount
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Balance at December 31, 2015
|
|
30,758
|
|
|
$
|
308
|
|
|
$
|
144,701
|
|
|
$
|
(205,325
|
)
|
|
$
|
232,771
|
|
|
$
|
172,455
|
|
|
Purchase of treasury stock, at cost
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,913
|
)
|
|
—
|
|
|
(13,913
|
)
|
|||||
|
Repurchase of common stock
|
|
(3,014
|
)
|
|
(31
|
)
|
|
(144,232
|
)
|
|
—
|
|
|
—
|
|
|
(144,263
|
)
|
|||||
|
Exercise of stock options
|
|
—
|
|
|
—
|
|
|
(27
|
)
|
|
625
|
|
|
—
|
|
|
598
|
|
|||||
|
Stock-based compensation expense
|
|
—
|
|
|
—
|
|
|
6,153
|
|
|
6,374
|
|
|
—
|
|
|
12,527
|
|
|||||
|
Other
|
|
—
|
|
|
—
|
|
|
452
|
|
|
577
|
|
|
—
|
|
|
1,029
|
|
|||||
|
Dividends paid
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,324
|
)
|
|
(15,324
|
)
|
|||||
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
56,471
|
|
|
56,471
|
|
|||||
|
Balance at September 30, 2016
|
|
27,744
|
|
|
$
|
277
|
|
|
$
|
7,047
|
|
|
$
|
(211,662
|
)
|
|
$
|
273,918
|
|
|
$
|
69,580
|
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
|
2016
|
|
2015
|
||||
|
Cash flows from operating activities:
|
|
|
|
|
||||
|
Net income
|
|
$
|
56,471
|
|
|
$
|
33,051
|
|
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
|
|
|
|
|
|
||
|
Depreciation and amortization
|
|
12,494
|
|
|
14,362
|
|
||
|
Impairment charges and other
|
|
—
|
|
|
11,120
|
|
||
|
Amortization of marketable securities
|
|
71
|
|
|
733
|
|
||
|
Stock-based compensation
|
|
12,527
|
|
|
10,174
|
|
||
|
Deferred income taxes
|
|
7,205
|
|
|
(7,904
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
||
|
Restricted cash
|
|
(4,361
|
)
|
|
984
|
|
||
|
Accounts receivable
|
|
(40,744
|
)
|
|
(98,305
|
)
|
||
|
Prepaid insurance
|
|
(10,179
|
)
|
|
1,124
|
|
||
|
Other current assets
|
|
(1,291
|
)
|
|
2,393
|
|
||
|
Other assets
|
|
47
|
|
|
(6,827
|
)
|
||
|
Accounts payable
|
|
(1,347
|
)
|
|
(2,061
|
)
|
||
|
Payroll taxes and other payroll deductions payable
|
|
(43,317
|
)
|
|
(60,084
|
)
|
||
|
Accrued worksite employee payroll expense
|
|
40,585
|
|
|
59,570
|
|
||
|
Accrued health insurance costs
|
|
7,064
|
|
|
(5,668
|
)
|
||
|
Accrued workers’ compensation costs
|
|
16,172
|
|
|
20,246
|
|
||
|
Accrued corporate payroll, commissions and other accrued liabilities
|
|
(9,543
|
)
|
|
1,169
|
|
||
|
Income taxes payable/receivable
|
|
(7,055
|
)
|
|
247
|
|
||
|
Total adjustments
|
|
(21,672
|
)
|
|
(58,727
|
)
|
||
|
Net cash provided by (used in) operating activities
|
|
34,799
|
|
|
(25,676
|
)
|
||
|
|
|
|
|
|
||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
||
|
Marketable securities:
|
|
|
|
|
|
|
||
|
Purchases
|
|
(946
|
)
|
|
(9,219
|
)
|
||
|
Proceeds from dispositions
|
|
7,269
|
|
|
9,483
|
|
||
|
Proceeds from maturities
|
|
1,665
|
|
|
17,869
|
|
||
|
Property and equipment:
|
|
|
|
|
||||
|
Purchases
|
|
(21,302
|
)
|
|
(10,039
|
)
|
||
|
Proceeds from sale of aircraft
|
|
—
|
|
|
12,159
|
|
||
|
Net cash provided by (used in) investing activities
|
|
(13,314
|
)
|
|
20,253
|
|
||
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
|
2016
|
|
2015
|
||||
|
Cash flows from financing activities:
|
|
|
|
|
||||
|
Purchase of treasury stock
|
|
$
|
(13,913
|
)
|
|
$
|
(58,557
|
)
|
|
Repurchase of common stock
|
|
(144,263
|
)
|
|
—
|
|
||
|
Dividends paid
|
|
(15,324
|
)
|
|
(15,812
|
)
|
||
|
Proceeds from the exercise of stock options
|
|
598
|
|
|
374
|
|
||
|
Income tax benefit from stock-based compensation
|
|
—
|
|
|
3,036
|
|
||
|
Borrowings under long-term debt agreement
|
|
124,400
|
|
|
—
|
|
||
|
Principal repayments
|
|
(20,000
|
)
|
|
—
|
|
||
|
Other
|
|
1,029
|
|
|
1,011
|
|
||
|
Net cash used in financing activities
|
|
(67,473
|
)
|
|
(69,948
|
)
|
||
|
|
|
|
|
|
||||
|
Net decrease in cash and cash equivalents
|
|
(45,988
|
)
|
|
(75,371
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
|
269,538
|
|
|
276,456
|
|
||
|
Cash and cash equivalents at end of period
|
|
$
|
223,550
|
|
|
$
|
201,085
|
|
|
1.
|
Basis of Presentation
|
|
2.
|
Accounting Policies
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(in thousands)
|
||||||
|
|
|
|
|
|
||||
|
Beginning balance, January 1,
|
|
$
|
162,174
|
|
|
$
|
136,088
|
|
|
Accrued claims
|
|
46,967
|
|
|
49,607
|
|
||
|
Present value discount
|
|
(1,785
|
)
|
|
(1,816
|
)
|
||
|
Paid claims
|
|
(29,537
|
)
|
|
(28,735
|
)
|
||
|
Ending balance
|
|
$
|
177,819
|
|
|
$
|
155,144
|
|
|
|
|
|
|
|
||||
|
Current portion of accrued claims
|
|
$
|
41,778
|
|
|
$
|
43,056
|
|
|
Long-term portion of accrued claims
|
|
136,041
|
|
|
112,088
|
|
||
|
|
|
$
|
177,819
|
|
|
$
|
155,144
|
|
|
3.
|
Cash, Cash Equivalents and Marketable Securities
|
|
|
|
September 30,
2016 |
|
December 31,
2015 |
||||
|
|
|
(in thousands)
|
||||||
|
Overnight holdings
|
|
|
|
|
||||
|
Money market funds (cash equivalents)
|
|
$
|
187,485
|
|
|
$
|
247,720
|
|
|
Investment holdings
|
|
|
|
|
|
|
||
|
Money market funds (cash equivalents)
|
|
24,070
|
|
|
26,048
|
|
||
|
Marketable securities
|
|
1,820
|
|
|
9,875
|
|
||
|
|
|
213,375
|
|
|
283,643
|
|
||
|
Cash held in demand accounts
|
|
25,260
|
|
|
19,377
|
|
||
|
Outstanding checks
|
|
(13,265
|
)
|
|
(23,607
|
)
|
||
|
Total cash, cash equivalents and marketable securities
|
|
$
|
225,370
|
|
|
$
|
279,413
|
|
|
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
223,550
|
|
|
$
|
269,538
|
|
|
Marketable securities
|
|
1,820
|
|
|
9,875
|
|
||
|
Total cash, cash equivalents and marketable securities
|
|
$
|
225,370
|
|
|
$
|
279,413
|
|
|
•
|
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,
2016 |
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Money market funds
|
|
$
|
211,555
|
|
|
$
|
211,555
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Municipal bonds
|
|
1,820
|
|
|
—
|
|
|
1,820
|
|
|
—
|
|
||||
|
Total
|
|
$
|
213,375
|
|
|
$
|
211,555
|
|
|
$
|
1,820
|
|
|
$
|
—
|
|
|
|
|
Fair Value Measurements
|
||||||||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
|
|
December 31,
2015 |
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Money market funds
|
|
$
|
273,768
|
|
|
$
|
273,768
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Municipal bonds
|
|
9,875
|
|
|
—
|
|
|
9,875
|
|
|
—
|
|
||||
|
Total
|
|
$
|
283,643
|
|
|
$
|
273,768
|
|
|
$
|
9,875
|
|
|
$
|
—
|
|
|
|
|
Amortized
Cost |
|
Gross
Unrealized Gains |
|
Gross
Unrealized Losses |
|
Estimated
Fair Value |
||||||||
|
|
|
|
|
(in thousands)
|
|
|
||||||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
|
||||||||
|
Municipal bonds
|
|
$
|
1,821
|
|
|
$
|
1
|
|
|
$
|
(2
|
)
|
|
$
|
1,820
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Municipal bonds
|
|
$
|
9,875
|
|
|
$
|
3
|
|
|
$
|
(3
|
)
|
|
$
|
9,875
|
|
|
|
|
Amortized
Cost |
|
Estimated
Fair Value |
||||
|
|
|
(in thousands)
|
||||||
|
|
|
|
|
|
||||
|
Less than one year
|
|
$
|
1,155
|
|
|
$
|
1,155
|
|
|
One to five years
|
|
666
|
|
|
665
|
|
||
|
Total
|
|
$
|
1,821
|
|
|
$
|
1,820
|
|
|
4.
|
Impairment Charges and Other
|
|
5.
|
|
|
6.
|
Stockholders' Equity
|
|
|
|
2016
|
|
2015
|
||||
|
|
|
(amounts per share)
|
||||||
|
|
|
|
|
|
||||
|
First quarter
|
|
$
|
0.22
|
|
|
$
|
0.19
|
|
|
Second quarter
|
|
0.25
|
|
|
0.22
|
|
||
|
Third quarter
|
|
0.25
|
|
|
0.22
|
|
||
|
7.
|
Long-Term Incentive Program
|
|
|
|
Number of Performance Units at Target
|
|
Weighted Average Grant Date Fair Value
|
|
Maximum Shares Eligible to Receive
|
||||
|
|
|
|
|
|
|
|
||||
|
Unvested - December 31, 2015
|
|
100,900
|
|
|
$
|
52.80
|
|
|
183,401
|
|
|
Granted
|
|
118,525
|
|
|
59.13
|
|
|
237,050
|
|
|
|
Vested
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Canceled
|
|
(2,550
|
)
|
|
52.80
|
|
|
(4,635
|
)
|
|
|
Unvested - September 30, 2016
|
|
216,875
|
|
|
56.26
|
|
|
415,816
|
|
|
|
8.
|
Net Income per Share
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
|
$
|
14,065
|
|
|
$
|
11,950
|
|
|
$
|
56,471
|
|
|
$
|
33,051
|
|
|
Less distributed and undistributed earnings allocated to participating securities
|
|
(330
|
)
|
|
(303
|
)
|
|
(1,283
|
)
|
|
(822
|
)
|
||||
|
Net income allocated to common shares
|
|
$
|
13,735
|
|
|
$
|
11,647
|
|
|
$
|
55,188
|
|
|
$
|
32,229
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding
|
|
20,843
|
|
|
24,030
|
|
|
20,895
|
|
|
24,502
|
|
||||
|
Incremental shares from assumed conversions of common stock options
|
|
13
|
|
|
6
|
|
|
11
|
|
|
7
|
|
||||
|
Adjusted weighted average common shares outstanding
|
|
20,856
|
|
|
24,036
|
|
|
20,906
|
|
|
24,509
|
|
||||
|
9.
|
Commitments and Contingencies
|
|
|
|
Three Months Ended
September 30, |
|||||||||
|
|
|
2016
|
|
2015
|
|
% Change
|
|||||
|
|
|
(in thousands, except per share and
statistical data) |
|||||||||
|
|
|
|
|
|
|
|
|||||
|
Revenues (gross billings of $4.314 billion and $3.826 billion, less worksite employee payroll cost of $3.611 billion and $3.200 billion, respectively)
|
|
$
|
702,538
|
|
|
$
|
626,286
|
|
|
12.2
|
%
|
|
Gross profit
|
|
117,796
|
|
|
106,743
|
|
|
10.4
|
%
|
||
|
Operating expenses
|
|
95,023
|
|
|
86,807
|
|
|
9.4
|
%
|
||
|
Operating income
|
|
22,773
|
|
|
19,936
|
|
|
14.2
|
%
|
||
|
Other income (expense)
|
|
(293
|
)
|
|
19
|
|
|
—
|
|
||
|
Net income
|
|
14,065
|
|
|
11,950
|
|
|
17.7
|
%
|
||
|
Diluted net income per share of common stock
|
|
0.66
|
|
|
0.48
|
|
|
37.5
|
%
|
||
|
Adjusted net income
(1)
|
|
16,687
|
|
|
14,171
|
|
|
17.8
|
%
|
||
|
Adjusted diluted net income per share of common stock
(1)
|
|
0.78
|
|
|
0.57
|
|
|
36.8
|
%
|
||
|
Adjusted EBITDA
(1)
|
|
31,346
|
|
|
28,278
|
|
|
10.8
|
%
|
||
|
|
|
|
|
|
|
|
|||||
|
Statistical Data:
|
|
|
|
|
|
|
|
|
|
||
|
Average number of worksite employees paid per month
|
|
168,909
|
|
|
149,086
|
|
|
13.3
|
%
|
||
|
Revenues per worksite employee per month
(2)
|
|
$
|
1,386
|
|
|
$
|
1,400
|
|
|
(1.0
|
)%
|
|
Gross profit per worksite employee per month
|
|
232
|
|
|
239
|
|
|
(2.9
|
)%
|
||
|
Operating expenses per worksite employee per month
|
|
187
|
|
|
194
|
|
|
(3.6
|
)%
|
||
|
Operating income per worksite employee per month
|
|
45
|
|
|
45
|
|
|
—
|
|
||
|
Net income per worksite employee per month
|
|
28
|
|
|
27
|
|
|
3.7
|
%
|
||
|
(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
$8,513
and
$8,555
per worksite employee per month, less payroll cost of
$7,127
and
$7,155
per worksite employee per month, respectively.
|
|
|
|
Three Months Ended
September 30, |
|
Three Months Ended
September 30, |
|||||||||||||
|
|
|
2016
|
|
2015
|
|
% Change
|
|
2016
|
|
2015
|
|||||||
|
|
|
(in thousands)
|
|
(% of total revenue)
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Northeast
|
|
$
|
178,159
|
|
|
$
|
156,700
|
|
|
13.7
|
%
|
|
25.8
|
%
|
|
25.5
|
%
|
|
Southeast
|
|
78,854
|
|
|
64,420
|
|
|
22.4
|
%
|
|
11.4
|
%
|
|
10.5
|
%
|
||
|
Central
|
|
111,458
|
|
|
95,628
|
|
|
16.6
|
%
|
|
16.2
|
%
|
|
15.6
|
%
|
||
|
Southwest
|
|
163,314
|
|
|
155,581
|
|
|
5.0
|
%
|
|
23.7
|
%
|
|
25.4
|
%
|
||
|
West
|
|
157,772
|
|
|
141,353
|
|
|
11.6
|
%
|
|
22.9
|
%
|
|
23.0
|
%
|
||
|
|
|
689,557
|
|
|
613,682
|
|
|
12.4
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
||
|
Other revenue
(1)
|
|
12,981
|
|
|
12,604
|
|
|
3.0
|
%
|
|
|
|
|
||||
|
Total revenue
|
|
$
|
702,538
|
|
|
$
|
626,286
|
|
|
12.2
|
%
|
|
|
|
|
||
|
|
|
Three Months Ended September 30,
|
||||
|
|
|
2016
|
|
2015
|
||
|
|
|
|
|
|
||
|
Texas
|
|
22.1
|
%
|
|
23.6
|
%
|
|
California
|
|
18.0
|
%
|
|
18.3
|
%
|
|
New York
|
|
9.1
|
%
|
|
9.4
|
%
|
|
Other
|
|
50.8
|
%
|
|
48.7
|
%
|
|
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
|
•
|
Benefits costs
– The cost of group health insurance and related employee benefits
increased
$14
per worksite employee per month, or
4.0%
on a cost per covered employee basis, compared to the
third
quarter of
2015
. Included in
2016
benefits costs is a charge of
$2.8 million
, or
$6
per worksite employee per month, for changes in estimated claims run-off related to prior periods. The percentage of worksite employees covered under our health insurance plans was
68.5%
in the
2016
period compared to
69.7%
in the
2015
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
decreased
24.6%
, or
$15
per worksite employee per month, compared to the
third
quarter of
2015
. In the
third
quarter of
2016
, as a result of closing out claims at lower than expected costs, we recorded reductions in workers’ compensation costs of
$7.1 million
, or
0.21%
of non-bonus payroll costs, for changes in estimated losses related to prior reporting periods. As a percentage of non-bonus payroll cost, workers’ compensation costs were
0.46%
in the
2016
period compared to
0.70%
in the
2015
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
12.0%
in part due to a
12.9%
increase
in payroll costs, but
decreased
$5
on a per worksite employee per month basis, compared to the
third
quarter of
2015
. Payroll taxes as a percentage of payroll costs were
6.2%
in
2016
and
6.3%
in
2015
.
|
|
|
|
Three Months Ended
September 30, |
|
Three Months Ended
September 30, |
||||||||||||||||||
|
|
|
2016
|
|
2015
|
|
% Change
|
|
2016
|
|
2015
|
|
% Change
|
||||||||||
|
|
|
(in thousands)
|
|
(per worksite employee per month)
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Salaries, wages and payroll taxes
|
|
$
|
56,897
|
|
|
$
|
51,329
|
|
|
10.8
|
%
|
|
$
|
112
|
|
|
$
|
115
|
|
|
(2.6
|
)%
|
|
Stock-based compensation
|
|
4,191
|
|
|
3,710
|
|
|
13.0
|
%
|
|
8
|
|
|
8
|
|
|
—
|
|
||||
|
Commissions
|
|
5,030
|
|
|
4,516
|
|
|
11.4
|
%
|
|
10
|
|
|
10
|
|
|
—
|
|
||||
|
Advertising
|
|
3,540
|
|
|
3,193
|
|
|
10.9
|
%
|
|
7
|
|
|
7
|
|
|
—
|
|
||||
|
General and administrative expenses
|
|
21,318
|
|
|
19,572
|
|
|
8.9
|
%
|
|
42
|
|
|
44
|
|
|
(4.5
|
)%
|
||||
|
Depreciation and amortization
|
|
4,047
|
|
|
4,487
|
|
|
(9.8
|
)%
|
|
8
|
|
|
10
|
|
|
(20.0
|
)%
|
||||
|
Total operating expenses
|
|
$
|
95,023
|
|
|
$
|
86,807
|
|
|
9.4
|
%
|
|
$
|
187
|
|
|
$
|
194
|
|
|
(3.6
|
)%
|
|
•
|
Salaries, wages and payroll taxes of corporate and sales staff
increased
10.8%
, but
decreased
$3
on a per worksite employee per month basis, compared to the
2015
period. This increase was primarily due to a
6.1%
increase
in corporate headcount, including an
8.5%
increase in the number of Business Performance Advisors.
|
|
•
|
Stock-based compensation
increased
13.0%
, but remained
flat
on a per worksite employee per month basis, compared to the
2015
period. This increase was primarily due to awards issued under the Insperity, Inc. Long-Term Incentive Program (the “LTIP”). Please read
Note 7
to the Consolidated Financial Statements, “
Long-Term Incentive Program
,” for additional information.
|
|
•
|
Commissions expense
increased
11.4%
, but remained
flat
on a per worksite employee per month basis, compared to the
2015
period, primarily due to commissions associated with our PEO HR Outsourcing solutions.
|
|
•
|
Advertising costs
increased
10.9%
, but remained
flat
on a per worksite employee per month basis, compared to the
2015
period. The increase was primarily due to increased spending on internet advertising and sponsorships.
|
|
•
|
General and administrative expenses
increased
8.9%
, but
decreased
$2
on a per worksite employee per month basis, compared to the
2015
period. The increase was primarily due to increased software maintenance costs, professional services expenses and rent expense on newly leased facilities.
|
|
•
|
Depreciation and amortization expense
decreased
9.8%
, or
$2
per worksite employee per month, compared to the
2015
period, primarily due to certain acquired assets becoming fully depreciated in 2015.
|
|
|
|
Nine Months Ended
September 30, |
|||||||||
|
|
|
2016
|
|
2015
|
|
% Change
|
|||||
|
|
|
(in thousands, except per share and statistical data)
|
|||||||||
|
|
|
|
|
|
|
|
|||||
|
Revenues (gross billings of $13.040 billion and $11.469 billion, less worksite employee payroll cost of $10.828 billion and $9.515 billion, respectively)
|
|
$
|
2,212,278
|
|
|
$
|
1,953,603
|
|
|
13.2
|
%
|
|
Gross profit
|
|
381,071
|
|
|
340,822
|
|
|
11.8
|
%
|
||
|
Operating expenses
|
|
289,232
|
|
|
285,149
|
|
(1)
|
1.4
|
%
|
||
|
Operating income
|
|
91,839
|
|
|
55,673
|
|
|
65.0
|
%
|
||
|
Other expense
|
|
(988
|
)
|
|
(14
|
)
|
|
—
|
|
||
|
Net income
|
|
56,471
|
|
|
33,051
|
|
|
70.9
|
%
|
||
|
Diluted net income per share of common stock
|
|
2.64
|
|
|
1.32
|
|
|
100.0
|
%
|
||
|
Adjusted net income
(2)
|
|
64,463
|
|
|
46,578
|
|
|
38.4
|
%
|
||
|
Adjusted diluted net income per share of common stock
(2)
|
|
3.01
|
|
|
1.86
|
|
|
61.8
|
%
|
||
|
Adjusted EBITDA
(2)
|
|
118,110
|
|
|
93,211
|
|
|
26.7
|
%
|
||
|
|
|
|
|
|
|
|
|||||
|
Statistical Data:
|
|
|
|
|
|
|
|
|
|
||
|
Average number of worksite employees paid per month
|
|
163,607
|
|
|
143,392
|
|
|
14.1
|
%
|
||
|
Revenues per worksite employee per month
(3)
|
|
$
|
1,502
|
|
|
$
|
1,514
|
|
|
(0.8
|
)%
|
|
Gross profit per worksite employee per month
|
|
259
|
|
|
264
|
|
|
(1.9
|
)%
|
||
|
Operating expenses per worksite employee per month
|
|
197
|
|
|
221
|
|
|
(10.9
|
)%
|
||
|
Operating income per worksite employee per month
|
|
62
|
|
|
43
|
|
|
44.2
|
%
|
||
|
Net income per worksite employee per month
|
|
38
|
|
|
26
|
|
|
46.2
|
%
|
||
|
(1)
|
Includes non-cash impairment and other charges of $11.1 million, or an after-tax effect of $0.26 per share in the
2015
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
$8,856
and
$8,887
per worksite employee per month, less payroll cost of
$7,354
and
$7,373
per worksite employee per month, respectively.
|
|
|
|
Nine Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|||||||||||||
|
|
|
2016
|
|
2015
|
|
% Change
|
|
2016
|
|
2015
|
|||||||
|
|
|
(in thousands)
|
|
(% of total revenue)
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Northeast
|
|
$
|
566,317
|
|
|
$
|
500,899
|
|
|
13.1
|
%
|
|
26.0
|
%
|
|
26.1
|
%
|
|
Southeast
|
|
236,393
|
|
|
193,970
|
|
|
21.9
|
%
|
|
10.9
|
%
|
|
10.1
|
%
|
||
|
Central
|
|
349,966
|
|
|
294,464
|
|
|
18.8
|
%
|
|
16.1
|
%
|
|
15.4
|
%
|
||
|
Southwest
|
|
519,147
|
|
|
489,790
|
|
|
6.0
|
%
|
|
23.9
|
%
|
|
25.5
|
%
|
||
|
West
|
|
502,417
|
|
|
438,758
|
|
|
14.5
|
%
|
|
23.1
|
%
|
|
22.9
|
%
|
||
|
|
|
2,174,240
|
|
|
1,917,881
|
|
|
13.4
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
||
|
Other revenue
(1)
|
|
38,038
|
|
|
35,722
|
|
|
6.5
|
%
|
|
|
|
|
||||
|
Total revenue
|
|
$
|
2,212,278
|
|
|
$
|
1,953,603
|
|
|
13.2
|
%
|
|
|
|
|
||
|
|
|
Nine Months Ended September 30,
|
||||
|
|
|
2016
|
|
2015
|
||
|
|
|
|
|
|
||
|
Texas
|
|
22.3
|
%
|
|
23.8
|
%
|
|
California
|
|
18.4
|
%
|
|
18.2
|
%
|
|
New York
|
|
9.5
|
%
|
|
9.7
|
%
|
|
Other
|
|
49.8
|
%
|
|
48.3
|
%
|
|
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
|
•
|
Benefits costs
– The cost of group health insurance and related employee benefits
increased
$5
per worksite employee per month, or
2.8%
on a cost per covered employee basis, compared to the first
nine
months of
2015
. Included in
2016
benefits costs is a charge of
$4.6 million
, or
$3
per worksite employee per month, for changes in estimated claim run-off related to prior periods. Benefits costs incurred in the first
nine
months of
2015
reflect reductions in estimated claims run-off related to prior periods of
$0.8 million
, or
$1
per worksite employee per month. The percentage of worksite employees covered under our health insurance plans was
69.2%
in the
2016
period compared to
70.5%
in the
2015
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
decreased
2.5%
, or
$7
per worksite employee per month, compared to the first
nine
months of
2015
. In the first
nine
months of
2016
, we recorded reductions in workers’ compensation costs of
$9.1 million
, or
0.09%
of non-bonus payroll costs, for changes in estimated losses related to prior reporting periods. As a percentage of non-bonus payroll cost, workers’ compensation costs were
0.59%
in the
2016
period compared to
0.70%
in the
2015
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
13.4%
in part due to a
13.8%
increase
in payroll costs, but
decreased
$3
on a per worksite employee per month basis, compared to the first
nine
months of
2015
. Payroll taxes as a percentage of payroll costs were
7.3%
in both the
2016
and
2015
periods.
|
|
|
|
Nine Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||
|
|
|
2016
|
|
2015
|
|
% Change
|
|
2016
|
|
2015
|
|
% Change
|
||||||||||
|
|
|
(in thousands)
|
|
(per worksite employee per month)
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Salaries, wages and payroll taxes
|
|
$
|
170,910
|
|
|
$
|
158,311
|
|
|
8.0
|
%
|
|
$
|
116
|
|
|
$
|
123
|
|
|
(5.7
|
)%
|
|
Stock-based compensation
|
|
12,527
|
|
|
10,174
|
|
|
23.1
|
%
|
|
9
|
|
|
8
|
|
|
12.5
|
%
|
||||
|
Commissions
|
|
13,646
|
|
|
12,923
|
|
|
5.6
|
%
|
|
9
|
|
|
10
|
|
|
(10.0
|
)%
|
||||
|
Advertising
|
|
13,299
|
|
|
13,257
|
|
|
0.3
|
%
|
|
9
|
|
|
10
|
|
|
(10.0
|
)%
|
||||
|
General and administrative expenses
|
|
66,356
|
|
|
65,002
|
|
|
2.1
|
%
|
|
45
|
|
|
50
|
|
|
(10.0
|
)%
|
||||
|
Impairment charges and other
|
|
—
|
|
|
11,120
|
|
|
(100.0
|
)%
|
|
—
|
|
|
9
|
|
|
(100.0
|
)%
|
||||
|
Depreciation and amortization
|
|
12,494
|
|
|
14,362
|
|
|
(13.0
|
)%
|
|
9
|
|
|
11
|
|
|
(18.2
|
)%
|
||||
|
Total operating expenses
|
|
$
|
289,232
|
|
|
$
|
285,149
|
|
|
1.4
|
%
|
|
$
|
197
|
|
|
$
|
221
|
|
|
(10.9
|
)%
|
|
•
|
Salaries, wages and payroll taxes of corporate and sales staff
increased
8.0%
, but
decreased
$7
on a per worksite employee per month basis, compared to the
2015
period. This increase was primarily due to a
5.2%
increase in corporate headcount, including a
10.5%
increase in the number of Business Performance Advisors.
|
|
•
|
Stock-based compensation
increased
23.1%
, or
$1
per worksite employee per month, compared to the
2015
period. This increase was primarily due to awards issued under the LTIP. Please read
Note 7
to the Consolidated Financial Statements, “
Long-Term Incentive Program
,” for additional information.
|
|
•
|
Commissions expense
increased
5.6%
, but decreased
$1
on a per worksite employee per month basis, compared to the
2015
period, primarily due to commissions associated with our PEO HR Outsourcing solutions.
|
|
•
|
Advertising costs
increased
0.3%
, but decreased
$1
on a per worksite employee per month basis, compared to the
2015
period.
|
|
•
|
General and administrative expenses, which includes
$0.3 million
and
$1.5 million
in stockholder advisory expenses in the
2016
and
2015
periods, respectively,
increased
2.1%
, but decreased
$5
on a per worksite employee per month basis compared to the
2015
period.
|
|
•
|
Depreciation and amortization expense
decreased
13.0%
, or
$2
per worksite employee per month, compared to the
2015
period, primarily due to certain acquired assets becoming fully depreciated in 2015 and the sale of our two aircraft in 2015, 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, |
||||||||||||||||||
|
|
|
2016
|
|
2015
|
|
% Change
|
|
2016
|
|
2015
|
|
% Change
|
||||||||||
|
|
|
(in thousands, except per worksite employee per month data)
|
||||||||||||||||||||
|
GAAP to non-GAAP reconciliation:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Payroll cost (GAAP)
|
|
$
|
3,611,159
|
|
|
$
|
3,199,788
|
|
|
12.9
|
%
|
|
$
|
10,828,301
|
|
|
$
|
9,515,662
|
|
|
13.8
|
%
|
|
Less: Bonus payroll cost
|
|
255,112
|
|
|
262,445
|
|
|
(2.8
|
)%
|
|
1,050,649
|
|
|
1,038,315
|
|
|
1.2
|
%
|
||||
|
Non-bonus payroll cost
|
|
$
|
3,356,047
|
|
|
$
|
2,937,343
|
|
|
14.3
|
%
|
|
$
|
9,777,652
|
|
|
$
|
8,477,347
|
|
|
15.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Payroll cost per worksite employee per month (GAAP)
|
|
$
|
7,127
|
|
|
$
|
7,155
|
|
|
(0.4
|
)%
|
|
$
|
7,354
|
|
|
$
|
7,373
|
|
|
(0.3
|
)%
|
|
Less: Bonus payroll cost per worksite employee per month
|
|
504
|
|
|
588
|
|
|
(14.3
|
)%
|
|
714
|
|
|
805
|
|
|
(11.3
|
)%
|
||||
|
Non-bonus payroll cost per worksite employee per month
|
|
$
|
6,623
|
|
|
$
|
6,567
|
|
|
0.9
|
%
|
|
$
|
6,640
|
|
|
$
|
6,568
|
|
|
1.1
|
%
|
|
|
|
September 30,
2016 |
|
December 31,
2015 |
||||
|
|
|
(in thousands)
|
||||||
|
|
|
|
|
|
||||
|
Cash, cash equivalents and marketable securities (GAAP)
|
|
$
|
225,370
|
|
|
$
|
279,413
|
|
|
Less: Amounts payable for withheld federal and state income taxes, employment taxes and other payroll deductions
|
|
148,789
|
|
|
185,719
|
|
||
|
Customer prepayments
|
|
8,661
|
|
|
17,037
|
|
||
|
Adjusted cash, cash equivalents and marketable securities
|
|
$
|
67,920
|
|
|
$
|
76,657
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||
|
|
|
2016
|
|
2015
|
|
% Change
|
|
2016
|
|
2015
|
|
% Change
|
||||||||||
|
|
|
(in thousands, except per worksite employee per month data)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating expenses (GAAP)
|
|
$
|
95,023
|
|
|
$
|
86,807
|
|
|
9.4
|
%
|
|
$
|
289,232
|
|
|
$
|
285,149
|
|
|
1.4
|
%
|
|
Less: Impairment charges and other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,120
|
|
|
(100.0
|
)%
|
||||
|
Stockholder advisory expenses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
323
|
|
|
1,546
|
|
|
(79.1
|
)%
|
||||
|
Adjusted operating expenses
|
|
$
|
95,023
|
|
|
$
|
86,807
|
|
|
9.4
|
%
|
|
$
|
288,909
|
|
|
$
|
272,483
|
|
|
6.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating expenses per worksite employee per month (GAAP)
|
|
$
|
187
|
|
|
$
|
194
|
|
|
(3.6
|
)%
|
|
$
|
197
|
|
|
$
|
221
|
|
|
(10.9
|
)%
|
|
Less: Impairment charges and other per worksite employee per month
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9
|
|
|
(100.0
|
)%
|
||||
|
Stockholder advisory expenses per worksite employee per month
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
(100.0
|
)%
|
||||
|
Adjusted operating expenses per worksite employee per month
|
|
$
|
187
|
|
|
$
|
194
|
|
|
(3.6
|
)%
|
|
$
|
197
|
|
|
$
|
211
|
|
|
(6.6
|
)%
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||
|
|
|
2016
|
|
2015
|
|
% Change
|
|
2016
|
|
2015
|
|
% Change
|
||||||||||
|
|
|
(in thousands, except per worksite employee per month data)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (GAAP)
|
|
$
|
14,065
|
|
|
$
|
11,950
|
|
|
17.7
|
%
|
|
$
|
56,471
|
|
|
$
|
33,051
|
|
|
70.9
|
%
|
|
Income tax expense
|
|
8,415
|
|
|
8,005
|
|
|
5.1
|
%
|
|
34,380
|
|
|
22,608
|
|
|
52.1
|
%
|
||||
|
Interest expense
|
|
628
|
|
|
126
|
|
|
398.4
|
%
|
|
1,915
|
|
|
350
|
|
|
447.1
|
%
|
||||
|
Depreciation and amortization
|
|
4,047
|
|
|
4,487
|
|
|
(9.8
|
)%
|
|
12,494
|
|
|
14,362
|
|
|
(13.0
|
)%
|
||||
|
EBITDA
|
|
27,155
|
|
|
24,568
|
|
|
10.5
|
%
|
|
105,260
|
|
|
70,371
|
|
|
49.6
|
%
|
||||
|
Impairment charges and other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,120
|
|
|
(100.0
|
)%
|
||||
|
Stock-based compensation
|
|
4,191
|
|
|
3,710
|
|
|
13.0
|
%
|
|
12,527
|
|
|
10,174
|
|
|
23.1
|
%
|
||||
|
Stockholder advisory expenses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
323
|
|
|
1,546
|
|
|
(79.1
|
)%
|
||||
|
Adjusted EBITDA
|
|
$
|
31,346
|
|
|
$
|
28,278
|
|
|
10.8
|
%
|
|
$
|
118,110
|
|
|
$
|
93,211
|
|
|
26.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income per worksite employee per month (GAAP)
|
|
$
|
28
|
|
|
$
|
27
|
|
|
3.7
|
%
|
|
$
|
38
|
|
|
$
|
26
|
|
|
46.2
|
%
|
|
Income tax expense per worksite employee per month
|
|
17
|
|
|
18
|
|
|
(5.6
|
)%
|
|
23
|
|
|
18
|
|
|
27.8
|
%
|
||||
|
Interest expense per worksite employee per month
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||
|
Depreciation and amortization per worksite employee per month
|
|
8
|
|
|
10
|
|
|
(20.0
|
)%
|
|
9
|
|
|
11
|
|
|
(18.2
|
)%
|
||||
|
EBITDA per worksite employee per month
|
|
54
|
|
|
55
|
|
|
(1.8
|
)%
|
|
71
|
|
|
55
|
|
|
29.1
|
%
|
||||
|
Impairment charges and other per worksite employee per month
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9
|
|
|
(100.0
|
)%
|
||||
|
Stock-based compensation per worksite employee per month
|
|
8
|
|
|
8
|
|
|
—
|
|
|
9
|
|
|
7
|
|
|
28.6
|
%
|
||||
|
Stockholder advisory expenses per worksite employee per month
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
(100.0
|
)%
|
||||
|
Adjusted EBITDA per worksite employee per month
|
|
$
|
62
|
|
|
$
|
63
|
|
|
(1.6
|
)%
|
|
$
|
80
|
|
|
$
|
72
|
|
|
11.1
|
%
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||
|
|
|
2016
|
|
2015
|
|
% Change
|
|
2016
|
|
2015
|
|
% Change
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (GAAP)
|
|
$
|
14,065
|
|
|
$
|
11,950
|
|
|
17.7
|
%
|
|
$
|
56,471
|
|
|
$
|
33,051
|
|
|
70.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Impairment charges and other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,120
|
|
|
(100.0
|
)%
|
||||
|
Stock-based compensation
|
|
4,191
|
|
|
3,710
|
|
|
13.0
|
%
|
|
12,527
|
|
|
10,174
|
|
|
23.1
|
%
|
||||
|
Stockholder advisory expenses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
323
|
|
|
1,546
|
|
|
(79.1
|
)%
|
||||
|
Total non-GAAP adjustments
|
|
4,191
|
|
|
3,710
|
|
|
13.0
|
%
|
|
12,850
|
|
|
22,840
|
|
|
(43.7
|
)%
|
||||
|
Tax effect on non-GAAP adjustments
|
|
(1,569
|
)
|
|
(1,489
|
)
|
|
5.4
|
%
|
|
(4,858
|
)
|
|
(9,313
|
)
|
|
(47.8
|
)%
|
||||
|
Adjusted net income (non-GAAP)
|
|
$
|
16,687
|
|
|
$
|
14,171
|
|
|
17.8
|
%
|
|
$
|
64,463
|
|
|
$
|
46,578
|
|
|
38.4
|
%
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||
|
|
|
2016
|
|
2015
|
|
% Change
|
|
2016
|
|
2015
|
|
% Change
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted net income per share of common stock (GAAP)
|
|
$
|
0.66
|
|
|
$
|
0.48
|
|
|
37.5
|
%
|
|
$
|
2.64
|
|
|
$
|
1.32
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Impairment charges and other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.44
|
|
|
(100.0
|
)%
|
||||
|
Stock-based compensation
|
|
0.20
|
|
|
0.15
|
|
|
33.3
|
%
|
|
0.59
|
|
|
0.40
|
|
|
47.5
|
%
|
||||
|
Stockholder advisory expenses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.02
|
|
|
0.06
|
|
|
(66.7
|
)%
|
||||
|
Total non-GAAP adjustments
|
|
0.20
|
|
|
0.15
|
|
|
33.3
|
%
|
|
0.61
|
|
|
0.90
|
|
|
(32.2
|
)%
|
||||
|
Tax effect on non-GAAP adjustments
|
|
(0.08
|
)
|
|
(0.06
|
)
|
|
33.3
|
%
|
|
(0.24
|
)
|
|
(0.36
|
)
|
|
(33.3
|
)%
|
||||
|
Adjusted diluted net income per share of common stock
|
|
$
|
0.78
|
|
|
$
|
0.57
|
|
|
36.8
|
%
|
|
$
|
3.01
|
|
|
$
|
1.86
|
|
|
61.8
|
%
|
|
•
|
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, 2016
, the last business day of the reporting period was a
Friday
, client prepayments were
$8.7 million
and accrued worksite employee payroll was
$202.5 million
. In the period ended June 30, 2016, the last business day of the reporting period was a Thursday, client prepayments were $100.7 million and accrued worksite employee payroll was $277.4 million
|
|
•
|
Workers’ compensation plan funding –
Under our workers’ compensation insurance arrangements, we make monthly payments to the carriers comprised of premium costs and funds to be set aside for payment of future claims (“claim funds”). These pre-determined amounts are stipulated in our agreements with the carriers, and are based primarily on anticipated worksite employee payroll levels and workers’ compensation loss rates during the policy year. Changes in payroll levels from those that were anticipated in the arrangements can result in changes in the amount of cash payments, which will impact our reporting of operating cash flows. Our claim funds paid, based upon anticipated worksite employee payroll levels and workers’ compensation loss rates, were
$44.2 million
in the first
nine
months of
2016
and
$40.1 million
in the first
nine
months of
2015
. However, our estimate of workers’ compensation incurred claims was
$45.2 million
in the
2016
period and
$47.8 million
in the
2015
period. During the first
nine
months of
2016
and
2015
, we received
$12.8 million
and
$5.3 million
, respectively, for the return of excess claim funds related to the workers’ compensation program. This resulted in an increase to working capital.
|
|
•
|
Medical plan funding –
Our health care contract with United establishes participant cash funding rates
90
days in advance of the beginning of a reporting quarter. Therefore, changes in the participation level of the United plan have a direct impact on our operating cash flows. In addition, changes to the funding rates, which are solely determined by United based primarily upon recent claim history and anticipated cost trends, also have a significant impact on our operating cash flows. As of
September 30, 2016
, premiums owed and cash funded to United have exceeded the costs of the United plan, resulting in a
$15.7 million
surplus,
$6.7 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, including additional quarterly premium, owed to United at
September 30, 2016
, were
$16.9 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
$14.1 million
of additional quarterly premium at
September 30, 2016
as compared to
$6.2 million
of additional quarterly premium at
September 30, 2015
.
|
|
•
|
Operating results
– Our adjusted net income has a significant impact on our operating cash flows. Our adjusted net income
increased
38.4%
to
$64.5 million
in the
nine months ended September 30, 2016
, compared to
$46.6 million
in the
nine months ended September 30, 2015
, due to higher gross profit. Please read “Results of Operations
–
Nine Months Ended September 30, 2016
Compared to
Nine Months Ended September 30, 2015
.”
|
|
Period |
|
Total Number of Shares Purchased
(1)(2)
|
|
Average Price Paid per Share
|
|
Total Number of Shares Purchased as Part of Announced Programs
(2)
|
|
Maximum Number of Shares Available for Purchase under Announced Program
(2)
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||
|
07/01/2016 – 07/31/2016
|
|
108
|
|
|
$
|
77.46
|
|
|
—
|
|
|
1,524,332
|
|
|
08/01/2016 – 08/31/2016
|
|
37,350
|
|
|
67.06
|
|
|
37,350
|
|
|
1,486,982
|
|
|
|
09/01/2016 – 09/30/2016
|
|
98,199
|
|
|
67.32
|
|
|
98,171
|
|
|
1,388,811
|
|
|
|
Total
|
|
135,657
|
|
|
$
|
67.25
|
|
|
135,521
|
|
|
|
|
|
(1)
|
During the three months ended
September 30, 2016
,
136
shares of restricted stock 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.
|
|
(2)
|
Our Board of Directors (the “Board”) has approved a program to repurchase shares of our outstanding common stock, including an additional one million shares authorized for repurchase in May 2016. During the three months ended
September 30, 2016
,
135,521
shares were repurchased under the program. As of
September 30, 2016
, we were authorized to repurchase an additional
1,388,811
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.
|
|
|
(a)
|
List of Exhibits
|
|
|
31.1
|
*
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
*
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
**
|
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
**
|
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101.INS
|
*
|
XBRL Instance Document.
(1)
|
|
101.SCH
|
*
|
XBRL Taxonomy Extension Schema Document.
|
|
101.CAL
|
*
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
101.DEF
|
*
|
XBRL Extension Definition Linkbase Document.
|
|
101.LAB
|
*
|
XBRL Taxonomy Extension Label Linkbase Document.
|
|
101.PRE
|
*
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
|
|
____________________________________
|
|
|
|
|
*
|
Filed with this report.
|
|
|
|
|
|
|
|
|
**
|
Furnished with this report.
|
|
|
(1)
|
Attached as exhibit 101 to this report are the following documents formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Statements of Operations for the
three and nine
month periods ended
September 30, 2016
and
2015
; (ii) the Consolidated Balance Sheets at
September 30, 2016
and
December 31, 2015
; (iii) the Consolidated Statement of Stockholders’ Equity for the
nine
month period ended
September 30, 2016
; (iv) the Consolidated Statements of Cash Flows for the
nine
month periods ended
September 30, 2016
and
2015
; and (v) Notes to the Consolidated Financial Statements.
|
|
|
Insperity, Inc.
|
|
|
|
|
|
|
Date: November 1, 2016
|
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 |
|---|