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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 | ||||
| For the quarterly period ended |
|
|||||||
| or | ||||||||
|
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 | |||||||
| For the transition period from _______________ to _______________ | ||||||||
|
|
|
|||||||
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |||||||
|
|
||||||||
|
|
|
|
||||||
| (Address of principal executive offices) | ||||||||
| Securities registered pursuant to Section 12(b) of the Act: | ||||||||
| Title of each class | Ticker symbol(s) | Name of each exchange on which registered | ||||||
|
|
|
|
||||||
|
|
☒ | Accelerated filer | ☐ | ||||||||
| Non-accelerated filer | ☐ | Emerging growth company |
|
||||||||
| Smaller reporting company |
|
||||||||||
|
TABLE OF CONTENTS
|
||
| Page | ||||||||
| Part I, Item 1. | ||||||||
| Part I, Item 2. | ||||||||
| Part I, Item 3. | ||||||||
| Part I, Item 4. | ||||||||
| Part II, Item 1. | ||||||||
| Part II, Item 1A. | ||||||||
| Part II, Item 2. | ||||||||
| Part II, Item 6. | ||||||||
| FORWARD LOOKING STATEMENTS | ||
|
Insperity | 2021 Third Quarter Form 10-Q
|
4
|
||||
| FORWARD LOOKING STATEMENTS | ||
|
Insperity | 2021 Third Quarter Form 10-Q
|
5
|
||||
|
FINANCIAL STATEMENTS
(Unaudited) |
||
| (in thousands) | September 30, 2021 | December 31, 2020 | |||||||||
| Assets | |||||||||||
| Cash and cash equivalents | $ |
|
$ |
|
|||||||
| Restricted cash |
|
|
|||||||||
| Marketable securities |
|
|
|||||||||
| Accounts receivable, net |
|
|
|||||||||
| Prepaid insurance |
|
|
|||||||||
| Other current assets |
|
|
|||||||||
| Income taxes receivable |
|
|
|||||||||
| Total current assets |
|
|
|||||||||
| Property and equipment, net of accumulated depreciation |
|
|
|||||||||
| Right-of-use (“ROU”) leased assets |
|
|
|||||||||
| Prepaid health insurance |
|
|
|||||||||
| Deposits – health insurance |
|
|
|||||||||
| Deposits – workers’ compensation |
|
|
|||||||||
| Goodwill and other intangible assets, net |
|
|
|||||||||
| Deferred income taxes, net |
|
|
|||||||||
| Other assets |
|
|
|||||||||
| Total assets | $ |
|
$ |
|
|||||||
| Liabilities and stockholders' equity | |||||||||||
| Accounts payable | $ |
|
$ |
|
|||||||
| Payroll taxes and other payroll deductions payable |
|
|
|||||||||
| Accrued worksite employee payroll cost |
|
|
|||||||||
| Accrued health insurance costs |
|
|
|||||||||
| Accrued workers’ compensation costs |
|
|
|||||||||
| Accrued corporate payroll and commissions |
|
|
|||||||||
| Other accrued liabilities |
|
|
|||||||||
| Total current liabilities |
|
|
|||||||||
| Accrued workers’ compensation cost, net of current |
|
|
|||||||||
| Long-term debt |
|
|
|||||||||
| Operating lease liabilities, net of current |
|
|
|||||||||
| Other accrued liabilities, net of current |
|
|
|||||||||
| Total noncurrent liabilities |
|
|
|||||||||
| Commitments and contingencies |
|
|
|||||||||
| Common stock |
|
|
|||||||||
| Additional paid-in capital |
|
|
|||||||||
| Treasury stock, at cost |
(
|
(
|
|||||||||
| Retained earnings |
|
|
|||||||||
| Total stockholders’ equity |
|
|
|||||||||
| Total liabilities and stockholders’ equity | $ |
|
$ |
|
|||||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
6
|
||||
|
FINANCIAL STATEMENTS
(Unaudited) |
||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
| (in thousands, except per share amounts) | 2021 | 2020 | 2021 | 2020 | |||||||||||||
|
Revenues
(1)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||
|
Payroll taxes, benefits and workers’ compensation costs
|
|
|
|
|
|||||||||||||
| Gross profit |
|
|
|
|
|||||||||||||
| Salaries, wages and payroll taxes |
|
|
|
|
|||||||||||||
| Stock-based compensation |
|
|
|
|
|||||||||||||
| Commissions |
|
|
|
|
|||||||||||||
| Advertising |
|
|
|
|
|||||||||||||
| General and administrative expenses |
|
|
|
|
|||||||||||||
| Depreciation and amortization |
|
|
|
|
|||||||||||||
| Total operating expenses |
|
|
|
|
|||||||||||||
| Operating income |
|
|
|
|
|||||||||||||
| Other income (expense): | |||||||||||||||||
| Interest income |
|
|
|
|
|||||||||||||
| Interest expense |
(
|
(
|
(
|
(
|
|||||||||||||
| Income before income tax expense |
|
|
|
|
|||||||||||||
| Income tax expense |
|
|
|
|
|||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
|
Less distributed and undistributed earnings allocated to participating securities
|
(
|
(
|
(
|
(
|
|||||||||||||
| Net income allocated to common shares | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Net income per share of common stock | |||||||||||||||||
| Basic | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Diluted | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
| (in thousands) | 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Gross billings | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Less: WSEE payroll cost |
|
|
|
|
|||||||||||||
| Revenues | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
7
|
||||
|
FINANCIAL STATEMENTS
(Unaudited) |
||
| Nine Months Ended September 30, | |||||||||||
| (in thousands) | 2021 | 2020 | |||||||||
| Cash flows from operating activities | |||||||||||
| Net income | $ |
|
$ |
|
|||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization |
|
|
|||||||||
| Stock-based compensation |
|
|
|||||||||
| Deferred income taxes |
|
|
|||||||||
| Changes in operating assets and liabilities: | |||||||||||
| Accounts receivable |
(
|
(
|
|||||||||
| Prepaid insurance |
(
|
(
|
|||||||||
| Other current assets |
(
|
|
|||||||||
| Other assets and ROU assets |
|
|
|||||||||
| Accounts payable |
(
|
|
|||||||||
| Payroll taxes and other payroll deductions payable |
(
|
(
|
|||||||||
| Accrued worksite employee payroll expense |
|
|
|||||||||
| Accrued health insurance costs |
|
|
|||||||||
| Accrued workers’ compensation costs |
(
|
(
|
|||||||||
| Accrued corporate payroll, commissions and other accrued liabilities |
|
(
|
|||||||||
| Income taxes payable/receivable |
(
|
|
|||||||||
| Total adjustments |
(
|
(
|
|||||||||
| Net cash provided by operating activities |
|
|
|||||||||
| Cash flows from investing activities | |||||||||||
| Marketable securities: | |||||||||||
| Purchases |
(
|
(
|
|||||||||
| Proceeds from dispositions |
|
|
|||||||||
| Proceeds from maturities |
|
|
|||||||||
| Property and equipment: | |||||||||||
| Purchases |
(
|
(
|
|||||||||
| Net cash used in investing activities |
(
|
(
|
|||||||||
| Cash flows from financing activities | |||||||||||
| Purchase of treasury stock |
(
|
(
|
|||||||||
| Dividends paid |
(
|
(
|
|||||||||
| Borrowings under revolving line of credit |
|
|
|||||||||
| Other |
|
|
|||||||||
| Net cash used in financing activities |
(
|
(
|
|||||||||
| Net increase (decrease) in cash, cash equivalents and restricted cash |
(
|
|
|||||||||
| Cash, cash equivalents and restricted cash beginning of period |
|
|
|||||||||
| Cash, cash equivalents and restricted cash end of period | $ |
|
$ |
|
|||||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
8
|
||||
|
FINANCIAL STATEMENTS
(Unaudited) |
||
| Nine Months Ended September 30, | |||||||||||
| (in thousands) | 2021 | 2020 | |||||||||
|
Supplemental schedule of cash and cash equivalents and restricted cash
|
|||||||||||
| Cash and cash equivalents | $ |
|
$ |
|
|||||||
| Restricted cash |
|
|
|||||||||
| Deposits – workers’ compensation |
|
|
|||||||||
| Cash, cash equivalents and restricted cash beginning of period | $ |
|
$ |
|
|||||||
| Cash and cash equivalents | $ |
|
$ |
|
|||||||
| Restricted cash |
|
|
|||||||||
| Deposits – workers’ compensation |
|
|
|||||||||
| Cash, cash equivalents and restricted cash end of period | $ |
|
$ |
|
|||||||
|
Supplemental operating lease cash flow information:
|
|||||||||||
| ROU assets obtained in exchange for lease obligations | $ |
|
$ |
|
|||||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
9
|
||||
|
FINANCIAL STATEMENTS
(Unaudited) |
||
| Common Stock Issued | Additional Paid-In Capital | Treasury Stock | Retained Earnings and AOCI | Total | ||||||||||||||||
| (in thousands) | Shares | Amount | ||||||||||||||||||
| Balance at December 31, 2020 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||
| Purchase of treasury stock, at cost | — |
|
|
(
|
|
(
|
||||||||||||||
| Issuance of equity-based incentive awards and dividend equivalents | — |
|
(
|
|
(
|
|
||||||||||||||
| Stock-based compensation expense | — |
|
|
|
|
|
||||||||||||||
| Exercise of stock options | — |
|
(
|
|
|
|
||||||||||||||
| Other | — |
|
|
|
|
|
||||||||||||||
| Dividends paid | — |
|
|
|
(
|
(
|
||||||||||||||
| Unrealized loss on marketable securities, net of tax | — |
|
|
|
(
|
(
|
||||||||||||||
| Net income | — |
|
|
|
|
|
||||||||||||||
| Balance at September 30, 2021 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||
| Balance at December 31, 2019 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||
| Purchase of treasury stock, at cost | — |
|
|
(
|
|
(
|
||||||||||||||
| Issuance of equity-based incentive awards and dividend equivalents | — |
|
(
|
|
(
|
|
||||||||||||||
| Stock-based compensation expense | — |
|
|
|
|
|
||||||||||||||
| Other | — |
|
|
|
|
|
||||||||||||||
| Dividends paid | — |
|
|
|
(
|
(
|
||||||||||||||
|
Unrealized gain on marketable securities, net of tax
|
— |
|
|
|
|
|
||||||||||||||
| Net income | — |
|
|
|
|
|
||||||||||||||
| Balance at September 30, 2020 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
10
|
||||
|
FINANCIAL STATEMENTS
(Unaudited) |
||
| Common Stock Issued | Additional Paid-In Capital | Treasury Stock | Retained Earnings and AOCI | Total | ||||||||||||||||
| (in thousands) | Shares | Amount | ||||||||||||||||||
| Balance at June 30, 2021 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||
| Purchase of treasury stock, at cost | — |
|
|
(
|
|
(
|
||||||||||||||
| Issuance of equity based incentive awards and dividend equivalents | — |
|
(
|
|
(
|
|
||||||||||||||
| Stock-based compensation expense | — |
|
|
|
|
|
||||||||||||||
| Other | — |
|
|
|
|
|
||||||||||||||
| Dividends paid | — |
|
|
|
(
|
(
|
||||||||||||||
| Unrealized loss on marketable securities, net of tax | — |
|
|
|
(
|
(
|
||||||||||||||
| Net income | — |
|
|
|
|
|
||||||||||||||
| Balance at September 30, 2021 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||
| Balance at June 30, 2020 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||
| Purchase of treasury stock, at cost | — |
|
|
(
|
|
(
|
||||||||||||||
| Stock-based compensation expense | — |
|
|
|
|
|
||||||||||||||
| Other | — |
|
|
|
|
|
||||||||||||||
| Dividends paid | — |
|
|
|
(
|
(
|
||||||||||||||
| Unrealized loss on marketable securities, net of tax | — |
|
|
|
(
|
(
|
||||||||||||||
| Net income | — |
|
|
|
|
|
||||||||||||||
| Balance at September 30, 2020 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
11
|
||||
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited) |
||
| 1. | Basis of Presentation | ||||
| 2. | Accounting Policies | ||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
12
|
||||
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited) |
||
|
Insperity | 2021 Third Quarter Form 10-Q
|
13
|
||||
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited) |
||
| Nine Months Ended September 30, | |||||||||||
| (in thousands) | 2021 | 2020 | |||||||||
| Beginning balance, January 1, | $ |
|
$ |
|
|||||||
| Accrued claims |
|
|
|||||||||
| Present value discount, net of accretion |
|
(
|
|||||||||
| Paid claims |
(
|
(
|
|||||||||
| Ending balance | $ |
|
$ |
|
|||||||
| Current portion of accrued claims | $ |
|
$ |
|
|||||||
| Long-term portion of accrued claims |
|
|
|||||||||
| Total accrued claims | $ |
|
$ |
|
|||||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
14
|
||||
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited) |
||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in thousands) | 2021 | 2020 | % Change | 2021 | 2020 | % Change | |||||||||||||||||
| Northeast | $ |
|
$ |
|
19.3 | % | $ |
|
$ |
|
15.5 | % | |||||||||||
| Southeast |
|
|
28.1 | % |
|
|
21.9 | % | |||||||||||||||
| Central |
|
|
16.0 | % |
|
|
12.7 | % | |||||||||||||||
| Southwest |
|
|
11.0 | % |
|
|
3.5 | % | |||||||||||||||
| West |
|
|
29.8 | % |
|
|
20.1 | % | |||||||||||||||
| 1,194,492 | 995,335 | 20.0 | % | 3,639,878 | 3,193,004 | 14.0 | % | ||||||||||||||||
| Other revenue |
|
|
21.2 | % |
|
|
11.4 | % | |||||||||||||||
| Total revenue | $ |
|
$ |
|
20.0 | % | $ |
|
$ |
|
14.0 | % | |||||||||||
| 3. | Cash, Cash Equivalents and Marketable Securities | ||||
| September 30, 2021 | December 31, 2020 | ||||||||||||||||||||||
| (in thousands) | Cash & Cash Equivalents | Marketable Securities | Total | Cash & Cash Equivalents | Marketable Securities | Total | |||||||||||||||||
| Overnight holdings | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| Investment holdings |
|
|
|
|
|
|
|||||||||||||||||
| Cash in demand accounts |
|
|
|
|
|
|
|||||||||||||||||
| Outstanding checks |
(
|
|
(
|
(
|
|
(
|
|||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| 4. | Fair Value Measurements | ||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
15
|
||||
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited) |
||
| September 30, 2021 | December 31, 2020 | ||||||||||||||||||||||
| (in thousands) | Total | Level 1 | Level 2 | Total | Level 1 | Level 2 | |||||||||||||||||
| Money market funds | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| U.S. Treasury bills |
|
|
|
|
|
|
|||||||||||||||||
| Municipal bonds |
|
|
|
|
|
|
|||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
| (in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||
| September 30, 2021 | ||||||||||||||
| U.S. Treasury bills | $ |
|
$ |
|
$ |
|
$ |
|
||||||
| Municipal bonds |
|
|
(
|
|
||||||||||
| Total | $ |
|
$ |
|
$ |
(
|
$ |
|
||||||
| December 31, 2020 | ||||||||||||||
| U.S. Treasury bills | $ |
|
$ |
|
$ |
|
$ |
|
||||||
| Municipal bonds |
|
|
(
|
|
||||||||||
| Total | $ |
|
$ |
|
$ |
(
|
$ |
|
||||||
| (in thousands) | Amortized Cost | Estimated Fair Value | ||||||
| Less than one year | $ |
|
$ |
|
||||
| One to five years |
|
|
||||||
| Total | $ | 32,705 | $ | 32,697 | ||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
16
|
||||
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited) |
||
| 5. | Long-Term Debt | ||||
| 6. | Stockholders' Equity | ||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
17
|
||||
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited) |
||
| (amounts per share) | 2021 | 2020 | |||||||||
| First quarter | $ |
|
$ |
|
|||||||
| Second quarter |
|
|
|||||||||
| Third quarter |
|
|
|||||||||
| 7. | Net Income Per Share | ||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
| (in thousands) | 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
|
Less distributed and undistributed earnings allocated to participating securities
|
(
|
(
|
(
|
(
|
|||||||||||||
|
Net income allocated to common shares
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Weighted average common shares outstanding |
|
|
|
|
|||||||||||||
| Incremental shares from assumed time-vested and performance-based RSU awards |
|
|
|
|
|||||||||||||
| Adjusted weighted average common shares outstanding |
|
|
|
|
|||||||||||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
18
|
||||
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited) |
||
| 8. | Commitments and Contingencies | ||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
19
|
||||
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
||
|
Insperity | 2021 Third Quarter Form 10-Q
|
20
|
||||
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
||
|
Insperity | 2021 Third Quarter Form 10-Q
|
21
|
||||
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
||
|
(in thousands, except per share, WSEE and statistical data)
|
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
| 2021 | 2020 | % Change | 2021 | 2020 | % Change | ||||||||||||||||||
|
Financial data:
|
|||||||||||||||||||||||
|
Revenues
|
$ | 1,209,628 | $ | 1,007,820 | 20.0 | % | $ | 3,681,834 | $ | 3,230,669 | 14.0 | % | |||||||||||
| Gross profit | 198,479 | 185,033 | 7.3 | % | 649,478 | 639,304 | 1.6 | % | |||||||||||||||
| Operating expenses | 158,876 | 156,261 | 1.7 | % | 490,828 | 452,324 | 8.5 | % | |||||||||||||||
| Operating income | 39,603 | 28,772 | 37.6 | % | 158,650 | 186,980 | (15.2) | % | |||||||||||||||
| Other income (expense) | (1,712) | (1,628) | 5.2 | % | (3,307) | (3,961) | (16.5) | % | |||||||||||||||
| Net income | 27,296 | 20,009 | 36.4 | % | 114,372 | 133,952 | (14.6) | % | |||||||||||||||
|
Diluted EPS
|
0.70 | 0.51 | 37.3 | % | 2.94 | 3.43 | (14.3) | % | |||||||||||||||
|
Non-GAAP financial measures
(1)
:
|
|||||||||||||||||||||||
| Adjusted net income | $ | 34,793 | $ | 35,389 | (1.7) | % | $ | 140,851 | $ | 161,928 | (13.0) | % | |||||||||||
| Adjusted EBITDA | 60,133 | 57,558 | 4.5 | % | 224,560 | 250,770 | (10.5) | % | |||||||||||||||
|
Adjusted EPS
|
0.89 | 0.91 | (2.2) | % | 3.62 | 4.15 | (12.8) | % | |||||||||||||||
| Average WSEEs paid | 257,560 | 231,750 | 11.1 | % | 244,667 | 232,553 | 5.2 | % | |||||||||||||||
|
Statistical data
(per WSEE per month)
:
|
|||||||||||||||||||||||
|
Revenues
(2)
|
$ | 1,565 | $ | 1,450 | 7.9 | % | $ | 1,672 | $ | 1,544 | 8.3 | % | |||||||||||
| Gross profit | 257 | 266 | (3.4) | % | 295 | 305 | (3.3) | % | |||||||||||||||
|
Operating expenses
|
206 | 225 | (8.4) | % | 223 | 216 | 3.2 | % | |||||||||||||||
|
Operating income
|
51 | 41 | 24.4 | % | 72 | 89 | (19.1) | % | |||||||||||||||
| Net income | 35 | 29 | 20.7 | % | 52 | 64 | (18.8) | % | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
| (per WSEE per month) | 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Gross billings | $ | 10,346 | $ | 9,441 | $ | 10,755 | $ | 9,726 | |||||||||
| Less: WSEE payroll cost | 8,781 | 7,991 | 9,083 | 8,182 | |||||||||||||
| Revenues | $ | 1,565 | $ | 1,450 | $ | 1,672 | $ | 1,544 | |||||||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
22
|
||||
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
||
|
Insperity | 2021 Third Quarter Form 10-Q
|
23
|
||||
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
||
|
Adjusted EBITDA and
Year-over-Year Growth Percentage
(in thousands)
|
|||||
|
Adjusted EPS and
Year-over-Year Growth Percentage
(amounts per share)
|
|||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
24
|
||||
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
||
|
Insperity | 2021 Third Quarter Form 10-Q
|
25
|
||||
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
||
|
Insperity | 2021 Third Quarter Form 10-Q
|
26
|
||||
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
||
|
Gross Profit and
Year-over-Year Growth Percentage (in thousands) |
|||||
|
Gross Profit per WSEE per Month and
Year-over-Year Growth Percentage |
|||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
27
|
||||
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
||
|
Insperity | 2021 Third Quarter Form 10-Q
|
28
|
||||
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
||
|
Insperity | 2021 Third Quarter Form 10-Q
|
29
|
||||
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
||
| Three Months Ended September 30, | |||||||||||||||||||||||
| per WSEE | |||||||||||||||||||||||
| (in thousands, except per WSEE) | 2021 | 2020 | % Change | 2021 | 2020 | % Change | |||||||||||||||||
| Salaries | $ | 89,232 | $ | 89,429 | (0.2) | % | $ | 115 | $ | 129 | (10.9) | % | |||||||||||
| Stock-based compensation | 10,362 | 20,864 | (50.3) | % | 13 | 30 | (56.7) | % | |||||||||||||||
| Commissions | 8,724 | 7,722 | 13.0 | % | 11 | 11 | — | ||||||||||||||||
| Advertising | 9,507 | 4,781 | 98.8 | % | 12 | 7 | 71.4 | % | |||||||||||||||
| General and administrative | 31,134 | 25,646 | 21.4 | % | 42 | 37 | 13.5 | % | |||||||||||||||
| Depreciation and amortization | 9,917 | 7,819 | 26.8 | % | 13 | 11 | 18.2 | % | |||||||||||||||
| Total operating expenses | $ | 158,876 | $ | 156,261 | 1.7 | % | $ | 206 | $ | 225 | (8.4) | % | |||||||||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
30
|
||||
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
||
| Nine Months Ended September 30, | |||||||||||||||||||||||
| per WSEE | |||||||||||||||||||||||
| (in thousands, except per WSEE) | 2021 | 2020 | % Change | 2021 | 2020 | % Change | |||||||||||||||||
| Salaries | $ | 286,669 | $ | 266,640 | 7.5 | % | $ | 130 | $ | 127 | 2.4 | % | |||||||||||
| Stock-based compensation | 35,965 | 38,110 | (5.6) | % | 16 | 18 | (11.1) | % | |||||||||||||||
| Commissions | 24,694 | 23,657 | 4.4 | % | 11 | 11 | — | ||||||||||||||||
| Advertising | 23,804 | 15,334 | 55.2 | % | 11 | 7 | 57.1 | % | |||||||||||||||
| General and administrative | 91,981 | 85,254 | 7.9 | % | 42 | 42 | — | ||||||||||||||||
| Depreciation and amortization | 27,715 | 23,329 | 18.8 | % | 13 | 11 | 18.2 | % | |||||||||||||||
| Total operating expenses | $ | 490,828 | $ | 452,324 | 8.5 | % | $ | 223 | $ | 216 | 3.2 | % | |||||||||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
31
|
||||
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||
| Effective income tax rate | 28.0% | 26.3% | 26.4% | 26.8% | |||||||||||||
| Non-GAAP Measure | Definition | Benefit of Non-GAAP Measure | ||||||
|
Non-bonus payroll cost
|
Non-bonus payroll cost is a non-GAAP financial measure that excludes the impact of bonus payrolls paid to our WSEEs.
Bonus payroll cost varies from period to period, but has no direct impact to our ultimate workers’ compensation costs under the current program.
|
Our management refers to non-bonus payroll cost in analyzing, reporting and forecasting our workers’ compensation costs.
We include these non-GAAP financial measures because we believe they are useful to investors in allowing for greater transparency related to the costs incurred under our current workers’ compensation program.
|
||||||
|
Adjusted cash, cash equivalents and marketable securities
|
Excludes funds associated with:
• federal and state income tax withholdings,
• employment taxes,
• other payroll deductions, and
• client prepayments.
|
We believe that the exclusion of the identified items helps us reflect the fundamentals of our underlying business model and analyze results against our expectations, against prior periods, and to plan for future periods by focusing on our underlying operations. We believe that the adjusted results provide relevant and useful information for investors because they allow investors to view performance in a manner similar to the method used by management and improves their ability to understand and assess our operating performance. Adjusted EBITDA is used by our lenders to assess our leverage and ability to make interest payments.
|
||||||
|
EBITDA
|
Represents net income computed in accordance with GAAP, plus:
• interest expense,
• income tax expense, and
• depreciation and amortization expense.
|
|||||||
|
Adjusted EBITDA
|
Represents EBITDA plus:
• non-cash stock-based compensation.
|
|||||||
| Adjusted net income |
Represents net income computed in accordance with GAAP, excluding:
• non-cash stock-based compensation.
|
|||||||
|
Adjusted EPS
|
Represents diluted net income per share computed in accordance with GAAP, excluding:
• non-cash stock-based compensation.
|
|||||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
32
|
||||
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
||
| (in thousands, except per WSEE per month) | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||||||||||||
| Per WSEE | Per WSEE | Per WSEE | Per WSEE | ||||||||||||||||||||||||||||||||
| Payroll cost | $ | 6,784,378 | $ | 8,781 | $ | 5,555,907 | $ | 7,991 | $ | 20,000,445 | $ | 9,083 | $ | 17,125,495 | $ | 8,182 | |||||||||||||||||||
|
Less: Bonus payroll cost
|
726,187 | 940 | 431,861 | 621 | 2,942,817 | 1,337 | 1,935,950 | 925 | |||||||||||||||||||||||||||
|
Non-bonus payroll cost
|
$ | 6,058,191 | $ | 7,841 | $ | 5,124,046 | $ | 7,370 | $ | 17,057,628 | $ | 7,746 | $ | 15,189,545 | $ | 7,257 | |||||||||||||||||||
|
% Change period over period
|
18.2 | % | 6.4 | % | 0.4 | % | 4.4 | % | 12.3 | % | 6.7 | % | 3.2 | % | 3.4 | % | |||||||||||||||||||
| (in thousands) | September 30, 2021 | December 31, 2020 | |||||||||
| Cash, cash equivalents and marketable securities | $ | 500,618 | $ | 589,375 | |||||||
|
Less:
|
|||||||||||
|
Amounts payable for withheld federal and state income taxes, employment taxes and other payroll deductions
|
198,405 | 341,988 | |||||||||
|
Client prepayments
|
74,646 | 35,328 | |||||||||
| Adjusted cash, cash equivalents and marketable securities | $ | 227,567 | $ | 212,059 | |||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
| (in thousands, except per WSEE per month) | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||||||||||
| Per WSEE | Per WSEE | Per WSEE | Per WSEE | ||||||||||||||||||||||||||||||||
| Net income | $ | 27,296 | $ | 35 | $ | 20,009 | $ | 29 | $ | 114,372 | $ | 52 | $ | 133,952 | $ | 64 | |||||||||||||||||||
| Income tax expense | 10,595 | 14 | 7,135 | 10 | 40,971 | 19 | 49,067 | 23 | |||||||||||||||||||||||||||
| Interest expense | 1,963 | 3 | 1,731 | 2 | 5,537 | 3 | 6,312 | 3 | |||||||||||||||||||||||||||
|
Depreciation and amortization
|
9,917 | 12 | 7,819 | 12 | 27,715 | 12 | 23,329 | 12 | |||||||||||||||||||||||||||
| EBITDA | 49,771 | 64 | 36,694 | 53 | 188,595 | 86 | 212,660 | 102 | |||||||||||||||||||||||||||
|
Stock-based compensation
|
10,362 | 14 | 20,864 | 30 | 35,965 | 16 | 38,110 | 18 | |||||||||||||||||||||||||||
| Adjusted EBITDA | $ | 60,133 | $ | 78 | $ | 57,558 | $ | 83 | $ | 224,560 | $ | 102 | $ | 250,770 | $ | 120 | |||||||||||||||||||
|
% Change period over period
|
4.5 | % | (6.0) | % | 12.5 | % | 16.9 | % | (10.5) | % | (15.0) | % | 19.8 | % | 20.0 | % | |||||||||||||||||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
33
|
||||
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
| (in thousands) | 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Net income | $ | 27,296 | $ | 20,009 | $ | 114,372 | $ | 133,952 | |||||||||
| Non-GAAP adjustments: | |||||||||||||||||
| Stock-based compensation | 10,362 | 20,864 | 35,965 | 38,110 | |||||||||||||
| Tax effect | (2,865) | (5,484) | (9,486) | (10,134) | |||||||||||||
| Total non-GAAP adjustments, net | 7,497 | 15,380 | 26,479 | 27,976 | |||||||||||||
| Adjusted net income | $ | 34,793 | $ | 35,389 | $ | 140,851 | $ | 161,928 | |||||||||
| % Change period over period | (1.7) | % | 15.5 | % | (13.0) | % | 10.4 | % | |||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
| (amounts per share) | 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Diluted EPS | $ | 0.70 | $ | 0.51 | $ | 2.94 | $ | 3.43 | |||||||||
| Non-GAAP adjustments: | |||||||||||||||||
| Stock-based compensation | 0.27 | 0.54 | 0.92 | 0.98 | |||||||||||||
| Tax effect | (0.08) | (0.14) | (0.24) | (0.26) | |||||||||||||
| Total non-GAAP adjustments, net | 0.19 | 0.40 | 0.68 | 0.72 | |||||||||||||
| Adjusted EPS | $ | 0.89 | $ | 0.91 | $ | 3.62 | $ | 4.15 | |||||||||
|
% Change period over period
|
(2.2) | % | 21.3 | % | (12.8) | % | 16.2 | % | |||||||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
34
|
||||
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
||
|
Insperity | 2021 Third Quarter Form 10-Q
|
35
|
||||
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK AND CONTROLS AND PROCEDURES
|
||
|
Insperity | 2021 Third Quarter Form 10-Q
|
36
|
||||
|
OTHER INFORMATION
|
||
|
Period
|
Total Number of Shares Purchased
(1)(2)
|
Average Price Paid per Share |
Total Number of Shares Purchased Under Announced Program
(2)
|
Maximum Number of Shares Available for Purchase under Announced Program
(2)
|
|||||||||||||
| 07/01/2021 – 07/31/2021 | — | $ | — | — | 980,856 | ||||||||||||
| 08/01/2021 – 08/31/2021 | — | — | — | 980,856 | |||||||||||||
| 09/01/2021 – 09/30/2021 | 106,229 | 105.75 | 106,028 | 874,828 | |||||||||||||
| Total | 106,229 | $ | 105.75 | 106,028 | |||||||||||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
37
|
||||
|
OTHER INFORMATION
|
||
| Exhibit No | Exhibit | |||||||
| 31.1 | * | |||||||
| 31.2 | * | |||||||
| 32.1 | ** | |||||||
| 32.2 | ** | |||||||
| 101.INS | * | Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. | ||||||
| 101.SCH | * | Inline XBRL Taxonomy Extension Schema Document. | ||||||
| 101.CAL | * | Inline XBRL Taxonomy Extension Calculation Linkbase Document. | ||||||
| 101.DEF | * | Inline XBRL Extension Definition Linkbase Document. | ||||||
| 101.LAB | * | Inline XBRL Taxonomy Extension Label Linkbase Document. | ||||||
| 101.PRE | * | Inline XBRL Taxonomy Extension Presentation Linkbase Document. | ||||||
| 104 | Cover Page Interactive Data File (embedded with the Inline XBRL document). | |||||||
| ____________________________________ | |||||||||||
| * | Filed with this report. | ||||||||||
| ** | Furnished with this report. | ||||||||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
38
|
||||
| INSPERITY, INC. | ||||||||
| Date: November 1, 2021 | By: | /s/ Douglas S. Sharp | ||||||
| Douglas S. Sharp | ||||||||
| Senior Vice President of Finance, | ||||||||
| Chief Financial Officer and Treasurer | ||||||||
| (Principal Financial Officer) | ||||||||
|
Insperity | 2021 Third Quarter Form 10-Q
|
39
|
||||
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 |
|---|