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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
Delaware
|
|
95-3359658
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
Large accelerated filer
|
x
|
Accelerated filer
|
o
|
|
|
|
|
|
|
Non-accelerated filer
|
o
(do not check if a smaller reporting company)
|
Smaller reporting company
|
o
|
|
|
|
|
|
Page
|
|
PART I.
|
FINANCIAL INFORMATION
|
|
|
Item 1.
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
PART II.
|
OTHER INFORMATION
|
|
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
|
September 30,
2016 |
|
December 31,
2015 |
||||
|
Assets
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
160,558
|
|
|
$
|
166,178
|
|
|
Restricted cash
|
14,563
|
|
|
14,557
|
|
||
|
Prepaid income taxes
|
6,310
|
|
|
4,105
|
|
||
|
Prepaid expenses
|
13,018
|
|
|
8,579
|
|
||
|
Other current assets
|
2,173
|
|
|
1,359
|
|
||
|
Worksite employee related assets
|
847,545
|
|
|
1,373,386
|
|
||
|
Total current assets
|
1,044,167
|
|
|
1,568,164
|
|
||
|
Workers compensation receivable
|
40,578
|
|
|
29,204
|
|
||
|
Restricted cash and available for sale investments
|
122,378
|
|
|
101,806
|
|
||
|
Property and equipment, net
|
53,141
|
|
|
37,844
|
|
||
|
Goodwill
|
289,207
|
|
|
289,207
|
|
||
|
Other intangible assets, net
|
32,424
|
|
|
46,772
|
|
||
|
Other assets
|
18,431
|
|
|
19,452
|
|
||
|
Total assets
|
$
|
1,600,326
|
|
|
$
|
2,092,449
|
|
|
Liabilities and stockholders’ equity
|
|
|
|
|
|
||
|
Current liabilities:
|
|
|
|
|
|
||
|
Accounts payable
|
$
|
18,461
|
|
|
$
|
12,904
|
|
|
Accrued corporate wages
|
29,039
|
|
|
28,963
|
|
||
|
Current portion of notes payable and borrowings under capital leases, net
|
36,497
|
|
|
32,970
|
|
||
|
Other current liabilities
|
11,960
|
|
|
11,402
|
|
||
|
Worksite employee related liabilities
|
842,552
|
|
|
1,369,497
|
|
||
|
Total current liabilities
|
938,509
|
|
|
1,455,736
|
|
||
|
Notes payable and borrowings under capital leases, net, less current portion
|
431,638
|
|
|
460,965
|
|
||
|
Workers compensation liabilities
|
138,912
|
|
|
105,481
|
|
||
|
Deferred income taxes
|
54,411
|
|
|
54,641
|
|
||
|
Other liabilities
|
7,941
|
|
|
7,545
|
|
||
|
Total liabilities
|
1,571,411
|
|
|
2,084,368
|
|
||
|
Commitments and contingencies (Note 9)
|
|
|
|
|
|
||
|
Stockholders’ equity:
|
|
|
|
|
|
||
|
Preferred stock, $0.000025 per share stated value; 20,000,000 shares authorized;
no shares issued and outstanding at September 30, 2016 and December 31, 2015 |
—
|
|
|
—
|
|
||
|
Common stock, $0.000025 per share stated value; 750,000,000 shares authorized;
69,659,283 and 70,371,425 shares issued and outstanding at September 30, 2016 and December 31, 2015, respectively |
522,910
|
|
|
494,397
|
|
||
|
Accumulated deficit
|
(493,574
|
)
|
|
(485,595
|
)
|
||
|
Accumulated other comprehensive loss
|
(421
|
)
|
|
(721
|
)
|
||
|
Total stockholders’ equity
|
28,915
|
|
|
8,081
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
1,600,326
|
|
|
$
|
2,092,449
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Professional service revenues
|
$
|
110,493
|
|
|
$
|
99,473
|
|
|
$
|
332,489
|
|
|
$
|
294,288
|
|
|
Insurance service revenues
|
659,964
|
|
|
568,535
|
|
|
1,916,753
|
|
|
1,639,305
|
|
||||
|
Total revenues
|
770,457
|
|
|
668,008
|
|
|
2,249,242
|
|
|
1,933,593
|
|
||||
|
Costs and operating expenses:
|
|
|
|
|
|
|
|
|
|||||||
|
Insurance costs
|
609,422
|
|
|
534,481
|
|
|
1,775,784
|
|
|
1,535,678
|
|
||||
|
Cost of providing services (exclusive of depreciation and
amortization of intangible assets)
|
50,142
|
|
|
37,540
|
|
|
139,881
|
|
|
111,582
|
|
||||
|
Sales and marketing
|
41,470
|
|
|
44,997
|
|
|
133,978
|
|
|
123,740
|
|
||||
|
General and administrative
|
22,477
|
|
|
17,726
|
|
|
69,078
|
|
|
48,991
|
|
||||
|
Systems development and programming costs
|
8,124
|
|
|
6,991
|
|
|
20,970
|
|
|
21,849
|
|
||||
|
Amortization of intangible assets
|
4,662
|
|
|
10,459
|
|
|
14,647
|
|
|
32,284
|
|
||||
|
Depreciation
|
5,188
|
|
|
4,132
|
|
|
13,663
|
|
|
10,761
|
|
||||
|
Total costs and operating expenses
|
741,485
|
|
|
656,326
|
|
|
2,168,001
|
|
|
1,884,885
|
|
||||
|
Operating income
|
28,972
|
|
|
11,682
|
|
|
81,241
|
|
|
48,708
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|||||||
|
Interest expense and bank fees
|
(5,597
|
)
|
|
(4,685
|
)
|
|
(15,677
|
)
|
|
(14,653
|
)
|
||||
|
Other, net
|
313
|
|
|
355
|
|
|
434
|
|
|
873
|
|
||||
|
Income before provision for income taxes
|
23,688
|
|
|
7,352
|
|
|
65,998
|
|
|
34,928
|
|
||||
|
Provision for income taxes
|
9,107
|
|
|
4,255
|
|
|
27,558
|
|
|
17,328
|
|
||||
|
Net income
|
$
|
14,581
|
|
|
$
|
3,097
|
|
|
$
|
38,440
|
|
|
$
|
17,600
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Basic
|
$
|
0.21
|
|
|
$
|
0.04
|
|
|
$
|
0.55
|
|
|
$
|
0.25
|
|
|
Diluted
|
$
|
0.20
|
|
|
$
|
0.04
|
|
|
$
|
0.53
|
|
|
$
|
0.24
|
|
|
Weighted average shares:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Basic
|
70,187,989
|
|
|
70,237,737
|
|
|
70,478,266
|
|
|
70,247,035
|
|
||||
|
Diluted
|
71,964,603
|
|
|
72,087,917
|
|
|
72,126,060
|
|
|
72,757,277
|
|
||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Net income
|
$
|
14,581
|
|
|
$
|
3,097
|
|
|
$
|
38,440
|
|
|
$
|
17,600
|
|
|
Other comprehensive income (loss), net of tax
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Unrealized gains (losses) on available for sale investments
|
(83
|
)
|
|
11
|
|
|
166
|
|
|
48
|
|
||||
|
Foreign currency translation adjustments
|
(42
|
)
|
|
(130
|
)
|
|
134
|
|
|
(239
|
)
|
||||
|
Total other comprehensive income (loss), net of tax
|
(125
|
)
|
|
(119
|
)
|
|
300
|
|
|
(191
|
)
|
||||
|
Comprehensive income
|
$
|
14,456
|
|
|
$
|
2,978
|
|
|
$
|
38,740
|
|
|
$
|
17,409
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Operating activities
|
|
||||||
|
Net income
|
$
|
38,440
|
|
|
$
|
17,600
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
27,810
|
|
|
42,036
|
|
||
|
Deferred income taxes
|
(346
|
)
|
|
1,835
|
|
||
|
Stock-based compensation
|
20,169
|
|
|
12,991
|
|
||
|
Excess tax credits received from equity incentive plan activity
|
(2,591
|
)
|
|
(20,327
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Restricted cash and available for sale investments
|
(31,409
|
)
|
|
(21,198
|
)
|
||
|
Prepaid expenses and other current assets
|
(5,253
|
)
|
|
(3,201
|
)
|
||
|
Workers compensation receivables
|
(11,374
|
)
|
|
3,294
|
|
||
|
Other assets
|
438
|
|
|
(14,585
|
)
|
||
|
Accounts payable
|
4,538
|
|
|
2,522
|
|
||
|
Prepaid income taxes
|
386
|
|
|
27,574
|
|
||
|
Accrued corporate wages and other current liabilities
|
4,548
|
|
|
9,103
|
|
||
|
Workers compensation and other liabilities
|
33,856
|
|
|
47,419
|
|
||
|
Worksite employee related assets
|
525,841
|
|
|
768,010
|
|
||
|
Worksite employee related liabilities
|
(526,945
|
)
|
|
(768,552
|
)
|
||
|
Net cash provided by operating activities
|
78,108
|
|
|
104,521
|
|
||
|
Investing activities
|
|
|
|
||||
|
Acquisitions of businesses
|
(300
|
)
|
|
(4,750
|
)
|
||
|
Purchases of restricted investments
|
(14,959
|
)
|
|
(14,989
|
)
|
||
|
Proceeds from maturities of restricted investments
|
25,790
|
|
|
1,275
|
|
||
|
Purchase of property and equipment
|
(27,942
|
)
|
|
(14,747
|
)
|
||
|
Net cash used in investing activities
|
(17,411
|
)
|
|
(33,211
|
)
|
||
|
Financing activities
|
|
|
|
||||
|
Proceeds from issuance of notes payable
|
57,978
|
|
|
—
|
|
||
|
Payments for extinguishment of debt
|
(57,563
|
)
|
|
—
|
|
||
|
Payment of debt issuance costs
|
(1,376
|
)
|
|
—
|
|
||
|
Repayment of notes payable and capital leases
|
(27,506
|
)
|
|
(40,493
|
)
|
||
|
Proceeds from issuance of common stock on exercised options
|
3,584
|
|
|
6,464
|
|
||
|
Proceeds from issuance of common stock on employee stock purchase plan
|
2,304
|
|
|
2,723
|
|
||
|
Repurchase of common stock
|
(43,747
|
)
|
|
(48,364
|
)
|
||
|
Awards effectively repurchased for required employee withholding taxes
|
(2,672
|
)
|
|
(576
|
)
|
||
|
Excess tax credits received from equity incentive plan activity
|
2,591
|
|
|
20,327
|
|
||
|
Tax credit received for deductible IPO transaction costs
|
—
|
|
|
822
|
|
||
|
Net cash used in financing activities
|
(66,407
|
)
|
|
(59,097
|
)
|
||
|
Effect of exchange rate changes on cash and cash equivalents
|
90
|
|
|
(239
|
)
|
||
|
Net increase in cash and cash equivalents
|
(5,620
|
)
|
|
11,974
|
|
||
|
Cash and cash equivalents at beginning of period
|
166,178
|
|
|
134,341
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
160,558
|
|
|
$
|
146,315
|
|
|
|
|
|
|
||||
|
Supplemental disclosures of cash flow information
|
|
|
|
||||
|
Cash paid for interest
|
$
|
11,651
|
|
|
$
|
11,378
|
|
|
Cash paid for income taxes, net
|
27,650
|
|
|
1,467
|
|
||
|
Supplemental schedule of noncash investing and financing activities
|
|
|
|
||||
|
Payable for purchase of property and equipment
|
1,363
|
|
|
68
|
|
||
|
|
September 30,
2016 |
|
December 31,
2015 |
||||
|
Worksite employee-related assets:
|
|
|
|
||||
|
Restricted cash
|
$
|
113,934
|
|
|
$
|
92,917
|
|
|
Restricted investments
|
2,319
|
|
|
3,819
|
|
||
|
Payroll funds collected
|
442,329
|
|
|
859,322
|
|
||
|
Unbilled revenue, net of advance collections of $5,504
and $11,875 at September 30, 2016 and December 31, 2015,
respectively
|
268,480
|
|
|
213,837
|
|
||
|
Accounts receivable, net of allowance for doubtful accounts of
$430 and $1,158 at September 30, 2016 and December 31, 2015,
respectively
|
4,701
|
|
|
5,060
|
|
||
|
Prepaid health plan expenses
|
6,692
|
|
|
8,088
|
|
||
|
Workers compensation receivables
|
1,860
|
|
|
2,428
|
|
||
|
Prepaid workers compensation expenses
|
3,057
|
|
|
744
|
|
||
|
Other payroll assets
|
4,173
|
|
|
187,171
|
|
||
|
Total worksite employee-related assets
|
$
|
847,545
|
|
|
$
|
1,373,386
|
|
|
Worksite employee-related liabilities:
|
|
|
|
|
|
||
|
Unbilled wages accrual
|
$
|
254,267
|
|
|
$
|
202,396
|
|
|
Payroll taxes payable
|
312,097
|
|
|
883,608
|
|
||
|
Health benefits payable
|
131,038
|
|
|
128,028
|
|
||
|
Customer prepayments
|
38,143
|
|
|
57,758
|
|
||
|
Workers compensation payable
|
64,432
|
|
|
66,174
|
|
||
|
Other payroll deductions
|
42,575
|
|
|
31,533
|
|
||
|
Total worksite employee-related liabilities
|
$
|
842,552
|
|
|
$
|
1,369,497
|
|
|
|
Nine Months Ended
September 30, 2016 |
|
Year Ended December 31, 2015
|
||||
|
Liability for unpaid claims and claims adjustment at beginning of period
|
$
|
190,102
|
|
|
$
|
148,034
|
|
|
Incurred related to:
|
|
|
|
||||
|
Current year
|
78,063
|
|
|
89,137
|
|
||
|
Prior years
|
12,951
|
|
|
26,391
|
|
||
|
Total incurred
|
91,014
|
|
|
115,528
|
|
||
|
Paid related to:
|
|
|
|
||||
|
Current year
|
(9,016
|
)
|
|
(16,376
|
)
|
||
|
Prior years
|
(49,593
|
)
|
|
(57,084
|
)
|
||
|
Total paid
|
(58,609
|
)
|
|
(73,460
|
)
|
||
|
|
|
|
|
||||
|
Liability for unpaid claims and claims adjustment at end of period
|
$
|
222,507
|
|
|
$
|
190,102
|
|
|
|
|
|
|
||||
|
Assets held by third parties to cover claim liabilities
|
(73,277
|
)
|
|
(58,522
|
)
|
||
|
Workers compensation premiums and other liabilities
|
12,761
|
|
|
9,455
|
|
||
|
Other workers compensation assets
|
(1,085
|
)
|
|
(1,012
|
)
|
||
|
Total net workers compensation liabilities
|
$
|
160,906
|
|
|
$
|
140,023
|
|
|
|
|
|
|
||||
|
Location on Condensed Consolidated Balance Sheet:
|
|
|
|
||||
|
Workers compensation liabilities
|
|
|
|
||||
|
Current portion included in worksite employee-related liability
|
$
|
64,432
|
|
|
$
|
66,174
|
|
|
Long term portion
|
138,912
|
|
|
105,481
|
|
||
|
Total workers compensation liabilities
|
$
|
203,344
|
|
|
$
|
171,655
|
|
|
|
|
|
|
||||
|
Workers compensation receivables
|
|
|
|
||||
|
Current portion included in worksite employee-related asset
|
$
|
(1,860
|
)
|
|
$
|
(2,428
|
)
|
|
Long term portion
|
(40,578
|
)
|
|
(29,204
|
)
|
||
|
Total workers compensation receivables
|
$
|
(42,438
|
)
|
|
$
|
(31,632
|
)
|
|
|
|
|
|
||||
|
Total net workers compensation liabilities
|
$
|
160,906
|
|
|
$
|
140,023
|
|
|
|
Amortized Cost
|
|
Gross Unrealized Gains
|
|
Gross Unrealized Losses
|
|
Estimated Fair Value
|
||||||||
|
September 30, 2016:
|
|
|
|
|
|
|
|
||||||||
|
U.S. treasuries
|
$
|
53,376
|
|
|
$
|
152
|
|
|
$
|
(12
|
)
|
|
$
|
53,516
|
|
|
Mutual funds
|
500
|
|
|
9
|
|
|
—
|
|
|
509
|
|
||||
|
Total investments
|
$
|
53,876
|
|
|
$
|
161
|
|
|
$
|
(12
|
)
|
|
$
|
54,025
|
|
|
December 31, 2015:
|
|
|
|
|
|
|
|
||||||||
|
U.S. treasuries
|
$
|
64,226
|
|
|
$
|
9
|
|
|
$
|
(144
|
)
|
|
$
|
64,091
|
|
|
Mutual funds
|
500
|
|
|
4
|
|
|
—
|
|
|
504
|
|
||||
|
Total investments
|
$
|
64,726
|
|
|
$
|
13
|
|
|
$
|
(144
|
)
|
|
$
|
64,595
|
|
|
•
|
Level I—observable inputs for identical assets or liabilities, such as quoted prices in active markets
|
|
•
|
Level II—inputs other than the quoted prices in active markets that are observable either directly or indirectly
|
|
•
|
Level III—unobservable inputs in which there is little or no market data, which requires the Company to develop its own assumptions
|
|
|
Total
Fair Value
|
|
Level I
|
|
Level II
|
|
Level III
|
||||||||
|
September 30, 2016:
|
|
|
|
|
|
|
|
||||||||
|
Certificates of deposit
|
$
|
2,319
|
|
|
$
|
2,319
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
U.S. treasuries
|
53,516
|
|
|
53,516
|
|
|
—
|
|
|
—
|
|
||||
|
Mutual funds
|
509
|
|
|
509
|
|
|
—
|
|
|
—
|
|
||||
|
Total
|
$
|
56,344
|
|
|
$
|
56,344
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
December 31, 2015:
|
|
|
|
|
|
|
|
||||||||
|
Certificates of deposit
|
$
|
2,319
|
|
|
$
|
2,319
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
U.S. treasuries
|
64,091
|
|
|
64,091
|
|
|
—
|
|
|
—
|
|
||||
|
Mutual funds
|
504
|
|
|
504
|
|
|
—
|
|
|
—
|
|
||||
|
Total
|
$
|
66,914
|
|
|
$
|
66,914
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
September 30,
2016 |
|
December 31,
2015 |
|
Annual
Contractual
Interest Rate
|
|
Effective Interest Rate
|
|
Maturity
Date
|
|||||||
|
Term loan A
|
$
|
337,500
|
|
|
$
|
351,563
|
|
|
3.09
|
%
|
(1)
|
|
3.15
|
%
|
|
July 2019
|
|
Term loan B
|
—
|
|
|
148,000
|
|
|
N/A
|
|
|
|
N/A
|
|
|
July 2017
|
||
|
Term loan A-2
|
135,000
|
|
|
—
|
|
|
2.97
|
%
|
(2)
|
|
2.99
|
%
|
|
July 2019
|
||
|
Total term loans
|
472,500
|
|
|
499,563
|
|
|
|
|
|
|
|
|
||||
|
Deferred loan costs
|
(4,490
|
)
|
|
(5,781
|
)
|
|
|
|
|
|
|
|
||||
|
Capital leases
|
125
|
|
|
153
|
|
|
|
|
|
|
|
|
||||
|
Less: current portion of notes payable and borrowings under capital leases
|
(36,497
|
)
|
|
(32,970
|
)
|
|
|
|
|
|
|
|
||||
|
Long term portion
|
$
|
431,638
|
|
|
$
|
460,965
|
|
|
|
|
|
|
|
|
||
|
(1)
|
Bears interest at LIBOR plus
2.25%
or the prime rate plus
1.25%
at the Company's option, subject to certain rate adjustments based upon the Company's total leverage ratio.
|
|
(2)
|
Bears interest at LIBOR plus
2.125%
or the prime rate plus
1.125%
at the Company's option, subject to certain rate adjustments based upon the Company's total leverage ratio.
|
|
Year ending December 31:
|
|
||
|
2016
|
$
|
9,563
|
|
|
2017
|
38,250
|
|
|
|
2018
|
41,438
|
|
|
|
2019
|
383,249
|
|
|
|
Total
|
$
|
472,500
|
|
|
Equity Incentive Plan Activity
|
Shares Available for Grant
|
|
|
Balance at December 31, 2015
|
4,991,583
|
|
|
Authorized
|
3,166,714
|
|
|
Granted
|
(2,195,407
|
)
|
|
Forfeited
|
400,766
|
|
|
Expired
|
65,626
|
|
|
Shares withheld for taxes and not issued
|
151,826
|
|
|
Balance at September 30, 2016
|
6,581,108
|
|
|
Stock Option Activity
|
Number
of Shares |
|
Weighted
Average Exercise Price |
|
Weighted
Average Remaining Contractual Term |
|
Aggregate
Intrinsic Value (in thousands) |
|||||
|
Balance at December 31, 2015
|
4,446,149
|
|
|
$
|
8.96
|
|
|
7.56
|
|
$
|
52,108
|
|
|
Exercised
|
(931,330
|
)
|
|
3.85
|
|
|
|
|
|
|
||
|
Forfeited
|
(231,625
|
)
|
|
18.45
|
|
|
|
|
|
|
||
|
Expired
|
(65,626
|
)
|
|
28.59
|
|
|
|
|
|
|
||
|
Balance at September 30, 2016
|
3,217,568
|
|
|
$
|
9.35
|
|
|
6.88
|
|
$
|
42,872
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Exercisable at September 30, 2016
|
2,126,351
|
|
|
$
|
7.33
|
|
|
6.61
|
|
$
|
31,741
|
|
|
Vested and expected to vest at September 30, 2016
|
3,160,624
|
|
|
$
|
9.21
|
|
|
6.86
|
|
$
|
42,442
|
|
|
Restricted Stock Unit Activity
|
Number of Units
|
|
Weighted Average
Grant Date
Fair Value
|
|||
|
Nonvested at December 31, 2015
|
956,687
|
|
|
$
|
28.03
|
|
|
Granted
|
2,195,407
|
|
|
$
|
18.09
|
|
|
Vested
|
(511,210
|
)
|
|
$
|
24.13
|
|
|
Forfeited
|
(145,267
|
)
|
|
$
|
22.95
|
|
|
Nonvested at September 30, 2016
|
2,495,617
|
|
|
$
|
20.37
|
|
|
Performance Based Restricted Stock Unit Activity
|
Number of Units
|
|
Weighted Average
Grant Date Fair Value |
|||
|
Outstanding units at December 31, 2015
|
173,286
|
|
|
$
|
33.51
|
|
|
Granted
|
—
|
|
|
$
|
—
|
|
|
Units converted
|
—
|
|
|
$
|
—
|
|
|
Forfeited
|
(23,874
|
)
|
|
$
|
33.51
|
|
|
Outstanding units at September 30, 2016
|
149,412
|
|
|
$
|
33.51
|
|
|
Stock Option Assumptions
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||
|
Expected term (in years)
|
N/A
|
|
6.11
|
|
|
N/A
|
|
6.08-6.11
|
|
|
Expected volatility
|
N/A
|
|
46
|
%
|
|
N/A
|
|
39-46%
|
|
|
Risk-free interest rate
|
N/A
|
|
1.62
|
%
|
|
N/A
|
|
1.62-1.96%
|
|
|
Expected dividend yield
|
N/A
|
|
0
|
%
|
|
N/A
|
|
0
|
%
|
|
ESPP Assumptions
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||
|
Expected term (in years)
|
0.50
|
|
|
0.50
|
|
|
0.50
|
|
|
0.50
|
|
|
Expected volatility
|
43
|
%
|
|
43
|
%
|
|
43-76%
|
|
|
34-43%
|
|
|
Risk-free interest rate
|
0.38
|
%
|
|
0.08
|
%
|
|
0.33-0.38%
|
|
|
0.07-0.08%
|
|
|
Expected dividend yield
|
0
|
%
|
|
0
|
%
|
|
0
|
%
|
|
0
|
%
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Cost of providing services
|
$
|
1,605
|
|
|
$
|
1,079
|
|
|
$
|
5,044
|
|
|
$
|
3,051
|
|
|
Sales and marketing
|
1,491
|
|
|
1,029
|
|
|
5,119
|
|
|
3,255
|
|
||||
|
General and administrative
|
2,544
|
|
|
1,633
|
|
|
8,161
|
|
|
5,497
|
|
||||
|
Systems development and programming costs
|
624
|
|
|
447
|
|
|
1,845
|
|
|
1,188
|
|
||||
|
|
$
|
6,264
|
|
|
$
|
4,188
|
|
|
$
|
20,169
|
|
|
$
|
12,991
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Net income
|
$
|
14,581
|
|
|
$
|
3,097
|
|
|
$
|
38,440
|
|
|
$
|
17,600
|
|
|
Weighted average shares of common stock outstanding
|
70,188
|
|
|
70,238
|
|
|
70,478
|
|
|
70,247
|
|
||||
|
Basic EPS
|
$
|
0.21
|
|
|
$
|
0.04
|
|
|
$
|
0.55
|
|
|
$
|
0.25
|
|
|
Net income
|
$
|
14,581
|
|
|
$
|
3,097
|
|
|
$
|
38,440
|
|
|
$
|
17,600
|
|
|
Weighted average shares of common stock
|
70,188
|
|
|
70,238
|
|
|
70,478
|
|
|
70,247
|
|
||||
|
Dilutive effect of stock options and restricted stock units
|
1,777
|
|
|
1,850
|
|
|
1,648
|
|
|
2,510
|
|
||||
|
Weighted average shares of common stock outstanding
|
71,965
|
|
|
72,088
|
|
|
72,126
|
|
|
72,757
|
|
||||
|
Diluted EPS
|
$
|
0.20
|
|
|
$
|
0.04
|
|
|
$
|
0.53
|
|
|
$
|
0.24
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Common stock equivalents excluded from income per diluted share because of their anti-dilutive effect
|
817
|
|
|
1,321
|
|
|
912
|
|
|
957
|
|
||||
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
Key Financial and Operating Metrics
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Net Insurance Service Revenues (in thousands)
|
$
|
50,542
|
|
|
$
|
34,054
|
|
|
$
|
140,969
|
|
|
$
|
103,627
|
|
|
Net Service Revenues (in thousands)
|
$
|
161,035
|
|
|
$
|
133,527
|
|
|
$
|
473,458
|
|
|
$
|
397,915
|
|
|
Total WSEs
|
333,778
|
|
|
314,930
|
|
|
|
|
|
||||||
|
Total Sales Representatives
|
406
|
|
|
479
|
|
|
|
|
|
||||||
|
•
|
Net Insurance Service Revenues and Net Service Revenues are reduced by the insurance costs that we pay to the insurance carriers;
|
|
•
|
Adjusted EBITDA does not reflect interest expense, or the cash requirements necessary to service interest or principal payments on our debt;
|
|
•
|
Adjusted EBITDA does not reflect the amounts we paid in taxes or other components of our tax provision;
|
|
•
|
Adjusted EBITDA does not reflect our cash expenditures or future requirements for capital expenditures or contractual commitments;
|
|
•
|
Adjusted EBITDA and Adjusted Net Income do not reflect changes in, or cash requirements for, our working capital needs;
|
|
•
|
Adjusted EBITDA and Adjusted Net Income do not reflect the non-cash component of employee compensation;
|
|
•
|
Although depreciation and amortization of intangible assets are non-cash charges, the assets being depreciated and amortized often will have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such replacements; and
|
|
•
|
Other companies in our industry may calculate these measures or similar measures differently than we do, limiting their usefulness as a comparative measure.
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Insurance service revenues
|
$
|
659,964
|
|
|
$
|
568,535
|
|
|
$
|
1,916,753
|
|
|
$
|
1,639,305
|
|
|
Less: Insurance costs
|
609,422
|
|
|
534,481
|
|
|
1,775,784
|
|
|
1,535,678
|
|
||||
|
Net Insurance Service Revenues
|
$
|
50,542
|
|
|
$
|
34,054
|
|
|
$
|
140,969
|
|
|
$
|
103,627
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Total revenues
|
$
|
770,457
|
|
|
$
|
668,008
|
|
|
$
|
2,249,242
|
|
|
$
|
1,933,593
|
|
|
Less: Insurance costs
|
609,422
|
|
|
534,481
|
|
|
1,775,784
|
|
|
1,535,678
|
|
||||
|
Net Service Revenues
|
$
|
161,035
|
|
|
$
|
133,527
|
|
|
$
|
473,458
|
|
|
$
|
397,915
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Net income
|
$
|
14,581
|
|
|
$
|
3,097
|
|
|
$
|
38,440
|
|
|
$
|
17,600
|
|
|
Provision for income taxes
|
9,107
|
|
|
4,255
|
|
|
27,558
|
|
|
17,328
|
|
||||
|
Stock-based compensation
|
6,264
|
|
|
4,188
|
|
|
20,169
|
|
|
12,991
|
|
||||
|
Interest expense and bank fees
|
5,597
|
|
|
4,685
|
|
|
15,677
|
|
|
14,653
|
|
||||
|
Depreciation
|
5,188
|
|
|
4,132
|
|
|
13,663
|
|
|
10,761
|
|
||||
|
Amortization of intangible assets
|
4,662
|
|
|
10,459
|
|
|
14,647
|
|
|
32,284
|
|
||||
|
Adjusted EBITDA
|
$
|
45,399
|
|
|
$
|
30,816
|
|
|
$
|
130,154
|
|
|
$
|
105,617
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Net income
|
$
|
14,581
|
|
|
$
|
3,097
|
|
|
$
|
38,440
|
|
|
$
|
17,600
|
|
|
Effective income tax rate adjustment
|
(960
|
)
|
|
1,204
|
|
|
(491
|
)
|
|
2,833
|
|
||||
|
Stock-based compensation
|
6,264
|
|
|
4,188
|
|
|
20,169
|
|
|
12,991
|
|
||||
|
Amortization of intangible assets
|
4,662
|
|
|
10,459
|
|
|
14,647
|
|
|
32,284
|
|
||||
|
Non-cash interest expense
|
1,559
|
|
|
799
|
|
|
3,183
|
|
|
2,820
|
|
||||
|
Income tax impact of pre-tax adjustments
|
(5,306
|
)
|
|
(6,410
|
)
|
|
(16,150
|
)
|
|
(19,959
|
)
|
||||
|
Adjusted Net Income
|
$
|
20,800
|
|
|
$
|
13,337
|
|
|
$
|
59,798
|
|
|
$
|
48,569
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Consolidated Statement of Operations:
|
(in thousands)
|
||||||||||||||
|
Professional service revenues
|
$
|
110,493
|
|
|
$
|
99,473
|
|
|
$
|
332,489
|
|
|
$
|
294,288
|
|
|
Insurance service revenues
|
659,964
|
|
|
568,535
|
|
|
1,916,753
|
|
|
1,639,305
|
|
||||
|
Total revenues
|
770,457
|
|
|
668,008
|
|
|
2,249,242
|
|
|
1,933,593
|
|
||||
|
Costs and operating expenses:
|
|
|
|
|
|
|
|
||||||||
|
Insurance costs
|
609,422
|
|
|
534,481
|
|
|
1,775,784
|
|
|
1,535,678
|
|
||||
|
Cost of providing services (exclusive of depreciation and amortization of intangible assets)
(1)
|
50,142
|
|
|
37,540
|
|
|
139,881
|
|
|
111,582
|
|
||||
|
Sales and marketing
(1)
|
41,470
|
|
|
44,997
|
|
|
133,978
|
|
|
123,740
|
|
||||
|
General and administrative
(1)
|
22,477
|
|
|
17,726
|
|
|
69,078
|
|
|
48,991
|
|
||||
|
Systems development and programming costs
(1)
|
8,124
|
|
|
6,991
|
|
|
20,970
|
|
|
21,849
|
|
||||
|
Amortization of intangible assets
|
4,662
|
|
|
10,459
|
|
|
14,647
|
|
|
32,284
|
|
||||
|
Depreciation
|
5,188
|
|
|
4,132
|
|
|
13,663
|
|
|
10,761
|
|
||||
|
Total costs and operating expenses
|
741,485
|
|
|
656,326
|
|
|
2,168,001
|
|
|
1,884,885
|
|
||||
|
Operating income
|
28,972
|
|
|
11,682
|
|
|
81,241
|
|
|
48,708
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense and bank fees
|
(5,597
|
)
|
|
(4,685
|
)
|
|
(15,677
|
)
|
|
(14,653
|
)
|
||||
|
Other, net
|
313
|
|
|
355
|
|
|
434
|
|
|
873
|
|
||||
|
Income before provision for income taxes
|
23,688
|
|
|
7,352
|
|
|
65,998
|
|
|
34,928
|
|
||||
|
Provision for income taxes
|
9,107
|
|
|
4,255
|
|
|
27,558
|
|
|
17,328
|
|
||||
|
Net income
|
$
|
14,581
|
|
|
$
|
3,097
|
|
|
$
|
38,440
|
|
|
$
|
17,600
|
|
|
(1)
|
Includes stock-based compensation expense as follows:
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Cost of providing services
|
$
|
1,605
|
|
|
$
|
1,079
|
|
|
$
|
5,044
|
|
|
$
|
3,051
|
|
|
Sales and marketing
|
1,491
|
|
|
1,029
|
|
|
5,119
|
|
|
3,255
|
|
||||
|
General and administrative
|
2,544
|
|
|
1,633
|
|
|
8,161
|
|
|
5,497
|
|
||||
|
Systems development and programming costs
|
624
|
|
|
447
|
|
|
1,845
|
|
|
1,188
|
|
||||
|
Total stock-based compensation expense
|
$
|
6,264
|
|
|
$
|
4,188
|
|
|
$
|
20,169
|
|
|
$
|
12,991
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||
|
Percentage of total revenues:
|
|
|
|
||||||||
|
Professional service revenues
|
14
|
%
|
|
15
|
%
|
|
15
|
%
|
|
15
|
%
|
|
Insurance service revenues
|
86
|
%
|
|
85
|
%
|
|
85
|
%
|
|
85
|
%
|
|
Total revenues
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
Costs and operating expenses:
|
|
|
|
|
|
|
|
||||
|
Insurance costs
|
79
|
%
|
|
80
|
%
|
|
79
|
%
|
|
79
|
%
|
|
Cost of providing services (exclusive of depreciation and amortization of intangible assets)
|
7
|
%
|
|
6
|
%
|
|
6
|
%
|
|
6
|
%
|
|
Sales and marketing
|
5
|
%
|
|
7
|
%
|
|
6
|
%
|
|
6
|
%
|
|
General and administrative
|
3
|
%
|
|
3
|
%
|
|
3
|
%
|
|
3
|
%
|
|
Systems development and programming costs
|
1
|
%
|
|
1
|
%
|
|
1
|
%
|
|
1
|
%
|
|
Amortization of intangible assets
|
1
|
%
|
|
2
|
%
|
|
1
|
%
|
|
2
|
%
|
|
Depreciation
|
1
|
%
|
|
1
|
%
|
|
1
|
%
|
|
1
|
%
|
|
Total costs and operating expenses
|
96
|
%
|
|
98
|
%
|
|
96
|
%
|
|
97
|
%
|
|
Operating income
|
4
|
%
|
|
2
|
%
|
|
4
|
%
|
|
3
|
%
|
|
Other income (expense):
|
|
|
|
|
|
|
|
||||
|
Interest expense and bank fees
|
(1
|
)%
|
|
(1
|
)%
|
|
(1
|
)%
|
|
(1
|
)%
|
|
Other, net
|
0
|
%
|
|
0
|
%
|
|
0
|
%
|
|
0
|
%
|
|
Income before provision for income taxes
|
3
|
%
|
|
1
|
%
|
|
3
|
%
|
|
2
|
%
|
|
Provision for income taxes
|
1
|
%
|
|
1
|
%
|
|
1
|
%
|
|
1
|
%
|
|
Net income
|
2
|
%
|
|
0
|
%
|
|
2
|
%
|
|
1
|
%
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||
|
Percentage of Net Service Revenues:
|
|
|
|
|
|
|
|
||||
|
Professional service revenues
|
69
|
%
|
|
74
|
%
|
|
70
|
%
|
|
74
|
%
|
|
Net Insurance Service Revenues
|
31
|
%
|
|
26
|
%
|
|
30
|
%
|
|
26
|
%
|
|
Net Service Revenues
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
Other operating expenses:
|
|
|
|
|
|
|
|
||||
|
Cost of providing services (exclusive of depreciation and amortization of intangible assets)
|
31
|
%
|
|
28
|
%
|
|
30
|
%
|
|
28
|
%
|
|
Sales and marketing
|
26
|
%
|
|
34
|
%
|
|
28
|
%
|
|
31
|
%
|
|
General and administrative
|
14
|
%
|
|
13
|
%
|
|
15
|
%
|
|
12
|
%
|
|
Systems development and programming costs
|
5
|
%
|
|
5
|
%
|
|
4
|
%
|
|
5
|
%
|
|
Amortization of intangible assets
|
3
|
%
|
|
8
|
%
|
|
3
|
%
|
|
8
|
%
|
|
Depreciation
|
3
|
%
|
|
3
|
%
|
|
3
|
%
|
|
3
|
%
|
|
Total other operating expenses
|
82
|
%
|
|
91
|
%
|
|
83
|
%
|
|
88
|
%
|
|
Operating income
|
18
|
%
|
|
9
|
%
|
|
17
|
%
|
|
12
|
%
|
|
Other income (expense):
|
|
|
|
|
|
|
|
||||
|
Interest expense and bank fees
|
(3
|
)%
|
|
(4
|
)%
|
|
(3
|
)%
|
|
(4
|
)%
|
|
Other, net
|
0
|
%
|
|
0
|
%
|
|
0
|
%
|
|
0
|
%
|
|
Income before provision for income taxes
|
15
|
%
|
|
6
|
%
|
|
14
|
%
|
|
9
|
%
|
|
Provision for income taxes
|
6
|
%
|
|
3
|
%
|
|
6
|
%
|
|
4
|
%
|
|
Net income
|
9
|
%
|
|
2
|
%
|
|
8
|
%
|
|
4
|
%
|
|
|
Three Months Ended
September 30, |
|
Change
2016 vs. 2015 |
|
Nine Months Ended
September 30, |
|
Change
2016 vs. 2015 |
||||||||||||||||||||
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|
2016
|
|
2015
|
|
$
|
|
%
|
||||||||||||
|
|
(in thousands, except percentages)
|
||||||||||||||||||||||||||
|
Professional service revenues
|
$
|
110,493
|
|
|
$
|
99,473
|
|
|
$
|
11,020
|
|
|
11%
|
|
$
|
332,489
|
|
|
$
|
294,288
|
|
|
$
|
38,201
|
|
|
13%
|
|
Insurance service revenues
|
659,964
|
|
|
568,535
|
|
|
91,429
|
|
|
16%
|
|
1,916,753
|
|
|
1,639,305
|
|
|
277,448
|
|
|
17%
|
||||||
|
Total revenues
|
$
|
770,457
|
|
|
$
|
668,008
|
|
|
$
|
102,449
|
|
|
15%
|
|
$
|
2,249,242
|
|
|
$
|
1,933,593
|
|
|
$
|
315,649
|
|
|
16%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Key operating metrics:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total WSEs
|
333,778
|
|
|
314,930
|
|
|
18,848
|
|
|
6%
|
|
|
|
|
|
|
|
|
|||||||||
|
Total Sales Representatives
|
406
|
|
|
479
|
|
|
(73
|
)
|
|
(15)%
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Three Months Ended
September 30, |
|
Change
2016 vs. 2015 |
|
Nine Months Ended
September 30, |
|
Change
2016 vs. 2015 |
|||||||||||||||||||||
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||||||||
|
|
(in thousands, except percentages)
|
|||||||||||||||||||||||||||
|
Insurance costs
|
$
|
609,422
|
|
|
$
|
534,481
|
|
|
$
|
74,941
|
|
|
14%
|
|
$
|
1,775,784
|
|
|
$
|
1,535,678
|
|
|
$
|
240,106
|
|
|
16
|
%
|
|
|
Three Months Ended
September 30, |
|
Change
2016 vs. 2015 |
|
Nine Months Ended
September 30, |
|
Change
2016 vs. 2015 |
|||||||||||||||||||||
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||||||||
|
|
(in thousands, except percentages)
|
|||||||||||||||||||||||||||
|
Insurance service revenues
|
$
|
659,964
|
|
|
$
|
568,535
|
|
|
$
|
91,429
|
|
|
16%
|
|
$
|
1,916,753
|
|
|
$
|
1,639,305
|
|
|
$
|
277,448
|
|
|
17
|
%
|
|
Less: Insurance costs
|
609,422
|
|
|
534,481
|
|
|
74,941
|
|
|
14%
|
|
1,775,784
|
|
|
1,535,678
|
|
|
240,106
|
|
|
16
|
%
|
||||||
|
Net Insurance Service Revenues
|
$
|
50,542
|
|
|
$
|
34,054
|
|
|
$
|
16,488
|
|
|
48%
|
|
$
|
140,969
|
|
|
$
|
103,627
|
|
|
$
|
37,342
|
|
|
36
|
%
|
|
|
Three Months Ended
September 30, |
|
Change
2016 vs. 2015 |
|
Nine Months Ended
September 30, |
|
Change
2016 vs. 2015 |
|||||||||||||||||||||
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||||||||
|
|
(in thousands, except percentages)
|
|||||||||||||||||||||||||||
|
Total revenues
|
$
|
770,457
|
|
|
$
|
668,008
|
|
|
$
|
102,449
|
|
|
15%
|
|
$
|
2,249,242
|
|
|
$
|
1,933,593
|
|
|
$
|
315,649
|
|
|
16
|
%
|
|
Less: Insurance costs
|
609,422
|
|
|
534,481
|
|
|
74,941
|
|
|
14%
|
|
1,775,784
|
|
|
1,535,678
|
|
|
240,106
|
|
|
16
|
%
|
||||||
|
Net Service Revenues
|
$
|
161,035
|
|
|
$
|
133,527
|
|
|
$
|
27,508
|
|
|
21%
|
|
$
|
473,458
|
|
|
$
|
397,915
|
|
|
$
|
75,543
|
|
|
19
|
%
|
|
|
Three Months Ended
September 30, |
|
Change
2016 vs. 2015 |
|
Nine Months Ended
September 30, |
|
Change
2016 vs. 2015 |
||||||||||||||||||||
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|
2016
|
|
2015
|
|
$
|
|
%
|
||||||||||||
|
Cost of providing services (exclusive of depreciation and amortization of intangible assets)
|
$
|
50,142
|
|
|
$
|
37,540
|
|
|
$
|
12,602
|
|
|
34%
|
|
$
|
139,881
|
|
|
$
|
111,582
|
|
|
$
|
28,299
|
|
|
25%
|
|
Sales and marketing
|
41,470
|
|
|
44,997
|
|
|
(3,527
|
)
|
|
(8)%
|
|
133,978
|
|
|
123,740
|
|
|
10,238
|
|
|
8%
|
||||||
|
General and administrative
|
22,477
|
|
|
17,726
|
|
|
4,751
|
|
|
27%
|
|
69,078
|
|
|
48,991
|
|
|
20,087
|
|
|
41%
|
||||||
|
Systems development and programming costs
|
8,124
|
|
|
6,991
|
|
|
1,133
|
|
|
16%
|
|
20,970
|
|
|
21,849
|
|
|
(879
|
)
|
|
(4)%
|
||||||
|
Amortization of intangible assets
|
4,662
|
|
|
10,459
|
|
|
(5,797
|
)
|
|
(55)%
|
|
14,647
|
|
|
32,284
|
|
|
(17,637
|
)
|
|
(55)%
|
||||||
|
Depreciation
|
5,188
|
|
|
4,132
|
|
|
1,056
|
|
|
26%
|
|
13,663
|
|
|
10,761
|
|
|
2,902
|
|
|
27%
|
||||||
|
Total operating expenses
|
$
|
132,063
|
|
|
$
|
121,845
|
|
|
$
|
10,218
|
|
|
8%
|
|
$
|
392,217
|
|
|
$
|
349,207
|
|
|
$
|
43,010
|
|
|
12%
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
|
Net cash provided by (used in):
|
|
|
|
||||
|
Operating activities
|
$
|
78,108
|
|
|
$
|
104,521
|
|
|
Investing activities
|
(17,411
|
)
|
|
(33,211
|
)
|
||
|
Financing activities
|
(66,407
|
)
|
|
(59,097
|
)
|
||
|
Effect of exchange rates on cash and cash equivalents
|
90
|
|
|
(239
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents
|
$
|
(5,620
|
)
|
|
$
|
11,974
|
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
|
Total
|
|
Remaining fiscal year
|
|
1-3 years
|
|
3-5 years
|
|
More than 5 years
|
||||||||||
|
Notes payable
|
$
|
472,500
|
|
|
$
|
9,563
|
|
|
$
|
79,688
|
|
|
$
|
383,249
|
|
|
$
|
—
|
|
|
Interest on notes payable
|
38,994
|
|
|
3,808
|
|
|
28,435
|
|
|
6,751
|
|
|
—
|
|
|||||
|
Workers compensation claim liabilities
|
285,136
|
|
|
99,711
|
|
|
86,545
|
|
|
37,096
|
|
|
61,784
|
|
|||||
|
Capital lease obligations
|
205
|
|
|
20
|
|
|
145
|
|
|
40
|
|
|
—
|
|
|||||
|
Operating lease obligations
|
63,895
|
|
|
3,591
|
|
|
26,486
|
|
|
22,349
|
|
|
11,469
|
|
|||||
|
Purchase obligations
|
15,906
|
|
|
896
|
|
|
14,488
|
|
|
522
|
|
|
—
|
|
|||||
|
Uncertain tax positions
|
565
|
|
|
20
|
|
|
545
|
|
|
—
|
|
|
—
|
|
|||||
|
Total
|
$
|
877,201
|
|
|
$
|
117,609
|
|
|
$
|
236,332
|
|
|
$
|
450,007
|
|
|
$
|
73,253
|
|
|
Period
|
Total Number of
Shares Purchased |
|
Average Price
Paid Per Share |
|
Total Number of
Shares Purchased as Part of Publicly Announced Plans (1) |
|
Approximate Dollar Value
of Shares that May Yet be Purchased Under the Plans (1) |
||||||
|
July 1 - July 31, 2016
|
362,440
|
|
|
$
|
21.67
|
|
|
362,346
|
|
|
$
|
57,317,447
|
|
|
August 1 - August 31, 2016
|
330,909
|
|
|
$
|
21.29
|
|
|
275,765
|
|
|
$
|
51,464,834
|
|
|
September 1 - September 30, 2016
|
651,447
|
|
|
$
|
20.88
|
|
|
650,210
|
|
|
$
|
37,881,498
|
|
|
Total
|
1,344,796
|
|
|
|
|
|
|
|
|||||
|
(1)
|
In May 2014, our board of directors authorized a program to repurchase in the aggregate up to $15 million of our outstanding common stock. Our board of directors subsequently approved incremental increases to our ongoing stock repurchase program of
$30 million
in November 2014,
$50 million
in June 2015 and
$50 million
in February 2016. In 2014 and 2015, we repurchased approximately
$15 million
and approximately
$49.2 million
, respectively, of our outstanding common stock. As of
September 30, 2016
we had approximately
$37.9 million
remaining for repurchases under our stock repurchase program. Stock repurchases under the program are primarily intended to offset the dilutive effect of share-based employee incentive compensation.
|
|
|
TRINET GROUP, INC.
|
||
|
|
|
||
|
Date: November 3, 2016
|
|
By:
|
/s/ Burton M. Goldfield
|
|
|
|
|
Burton M. Goldfield
|
|
|
|
|
Chief Executive Officer
|
|
|
|
|
|
|
Date: November 3, 2016
|
|
By:
|
/s/ William Porter
|
|
|
|
|
William Porter
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
|
Incorporated by Reference
|
|
|
||||||
|
Exhibit No.
|
|
Exhibit
|
|
Form
|
|
File No.
|
|
Exhibit
|
|
Filing Date
|
|
Filed Herewith
|
|
10.1
|
|
Incremental Facility Amendment, dated as of July 29, 2016, to the Amended and Restated First Lien Credit Agreement, dated as of August 20, 2013, as amended and restated as of July 9, 2014, among TriNet HR Corporation, as borrower, TriNet Group, Inc., the lenders from time to time party thereto and JPMorgan Chase Bank, N.A., as administrative agent
|
|
8-K
|
|
001-36373
|
|
10.1
|
|
08/01/2016
|
|
|
|
10.2*
|
|
Transition Agreement by and among TriNet Group, Inc. and William Porter, dated as of September 30, 2016.
|
|
8-K
|
|
001-36373
|
|
10.1
|
|
10/03/2016
|
|
|
|
31.1
|
|
Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
|
|
|
|
X
|
|
31.2
|
|
Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
|
|
|
|
X
|
|
32.1**
|
|
Certification of Principal Executive Officer and Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
|
|
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Linkbase Document
|
|
|
|
|
|
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
Constitutes a management contract or compensatory plan or arrangement.
|
|
|
*
*
|
Document has been furnished, is deemed not filed and is not to be incorporated by reference into any of TriNet Group, Inc.’s filings under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, irrespective of any general incorporation language contained in any such filing.
|
|
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 |
|---|