UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
(Mark One)
x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2014
¨ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number: 001-36373
TriNet Group, Inc.
(Exact Name of Registrant as Specified in its Charter)
Delaware |
|
95-3359658 |
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification No.) |
1100 San Leandro Blvd., Suite 400
San Leandro, CA 94577
(Address of principal executive offices) (Zip code)
Registrant’s telephone number, including area code: (510) 352-5000
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
¨ |
Accelerated filer |
¨ |
Non-accelerated filer |
x (do not check if a smaller reporting company) |
Smaller reporting company |
¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
As of July 31, 2014, the registrant had 69,114,655 shares of common stock outstanding.
TABLE OF CONTENTS
|
|
Page |
PART I. |
FINANCIAL INFORMATION |
|
Item 1. |
3 |
|
|
3 |
|
|
4 |
|
|
Condensed Consolidated Statements of Comprehensive Income (Loss) |
5 |
|
6 |
|
|
Notes to Unaudited Condensed Consolidated Financial Statements |
7 |
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
17 |
Item 3. |
33 |
|
Item 4. |
33 |
|
PART II. |
OTHER INFORMATION |
|
Item 1. |
35 |
|
Item 1A. |
35 |
|
Item 2. |
49 |
|
Item 3. |
49 |
|
Item 4. |
49 |
|
Item 5. |
49 |
|
Item 6. |
49 |
|
50 |
||
51 |
PART I — FINANCIAL INFORMATION
TriNet Group, Inc. and Subsidiaries
(In thousands, except share and per share data)
|
June 30, |
|
|
December 31, |
|
||
|
2014 |
|
|
2013 |
|
||
Assets |
(unaudited) |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
100,288 |
|
|
$ |
94,356 |
|
Restricted cash |
|
15,050 |
|
|
|
15,267 |
|
Prepaid income taxes |
|
12,821 |
|
|
|
3,331 |
|
Deferred income taxes |
|
68 |
|
|
|
68 |
|
Prepaid expenses |
|
9,094 |
|
|
|
7,849 |
|
Deferred loan costs and other current assets |
|
4,418 |
|
|
|
5,238 |
|
Worksite employee related assets |
|
664,279 |
|
|
|
772,437 |
|
Total current assets |
|
806,018 |
|
|
|
898,546 |
|
Workers compensation receivable |
|
40,826 |
|
|
|
25,381 |
|
Restricted cash and investments |
|
43,454 |
|
|
|
36,968 |
|
Property and equipment, net |
|
30,389 |
|
|
|
25,690 |
|
Goodwill |
|
288,857 |
|
|
|
288,857 |
|
Other intangible assets, net |
|
107,204 |
|
|
|
134,020 |
|
Deferred income taxes |
|
1,000 |
|
|
|
1,000 |
|
Deferred loan costs and other assets |
|
15,300 |
|
|
|
24,276 |
|
Total assets |
$ |
1,333,048 |
|
|
$ |
1,434,738 |
|
Liabilities and stockholders’ deficit |
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Accounts payable |
$ |
13,145 |
|
|
$ |
7,315 |
|
Accrued corporate wages |
|
23,095 |
|
|
|
26,264 |
|
Deferred income taxes |
|
25,406 |
|
|
|
16,535 |
|
Current portion of notes payable and borrowings under capital leases |
|
6,061 |
|
|
|
6,669 |
|
Other current liabilities |
|
9,943 |
|
|
|
9,078 |
|
Worksite employee related liabilities |
|
658,040 |
|
|
|
767,624 |
|
Total current liabilities |
|
735,690 |
|
|
|
833,485 |
|
Notes payable and borrowings under capital leases, less current portion |
|
569,650 |
|
|
|
812,208 |
|
Workers compensation liabilities |
|
56,253 |
|
|
|
45,309 |
|
Deferred income taxes |
|
2,292 |
|
|
|
8,888 |
|
Other liabilities |
|
5,822 |
|
|
|
5,210 |
|
Total liabilities |
|
1,369,707 |
|
|
|
1,705,100 |
|
Commitments and contingencies (Note 10) |
|
|
|
|
|
|
|
Series G convertible preferred stock, $.0001 per share stated value (aggregate liquidation preference of $59,306); no shares authorized, issued and outstanding at June 30, 2014; 5,391,441 shares authorized, issued and outstanding at December 31, 2013 |
|
— |
|
|
|
59,059 |
|
Series H convertible preferred stock, $.0001 per share stated value (aggregate liquidation preference of $60,000); no shares authorized, issued and outstanding at June 30, 2014; 4,124,986 shares authorized, issued and outstanding at December 31, 2013 |
|
— |
|
|
|
63,819 |
|
Stockholders’ deficit: |
|
|
|
|
|
|
|
Preferred stock, $.000025 per share stated value; 20,000,000 shares authorized; no shares issued and outstanding at June 30, 2014 and December 31, 2013 |
|
— |
|
|
|
— |
|
Common stock, $.000025 per share stated value; 750,000,000 shares authorized; 69,103,537 and 15,259,540 shares issued and outstanding at June 30, 2014 and December 31, 2013 |
|
424,222 |
|
|
|
74,160 |
|
Accumulated deficit |
|
(460,711 |
) |
|
|
(467,209 |
) |
Accumulated other comprehensive loss |
|
(170 |
) |
|
|
(191 |
) |
Total stockholders’ deficit |
|
(36,659 |
) |
|
|
(393,240 |
) |
Total liabilities and stockholders’ deficit |
$ |
1,333,048 |
|
|
$ |
1,434,738 |
|
See accompanying notes.
3
TriNet Group, Inc. and Subsidiaries
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share and per share data)
(Unaudited)
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
|
|
2014 |
|
|
|
2013 |
|
|
|
2014 |
|
|
|
2013 |
|
Professional service revenues |
|
$ |
82,260 |
|
|
$ |
61,080 |
|
|
$ |
165,135 |
|
|
$ |
120,311 |
|
Insurance service revenues |
|
|
442,746 |
|
|
|
302,352 |
|
|
|
868,783 |
|
|
|
594,191 |
|
Total revenues |
|
|
525,006 |
|
|
|
363,432 |
|
|
|
1,033,918 |
|
|
|
714,502 |
|
Costs and operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance costs |
|
|
400,195 |
|
|
|
269,217 |
|
|
|
781,352 |
|
|
|
523,129 |
|
Cost of providing services (exclusive of depreciation and amortization of intangible assets) |
|
|
34,034 |
|
|
|
23,671 |
|
|
|
67,677 |
|
|
|
46,486 |
|
Sales and marketing |
|
|
34,992 |
|
|
|
25,389 |
|
|
|
66,829 |
|
|
|
48,020 |
|
General and administrative |
|
|
12,682 |
|
|
|
12,741 |
|
|
|
27,019 |
|
|
|
25,228 |
|
Systems development and programming costs |
|
|
6,565 |
|
|
|
5,578 |
|
|
|
12,459 |
|
|
|
10,088 |
|
Amortization of intangible assets |
|
|
13,267 |
|
|
|
10,178 |
|
|
|
26,816 |
|
|
|
20,484 |
|
Depreciation |
|
|
3,242 |
|
|
|
2,726 |
|
|
|
6,460 |
|
|
|
5,552 |
|
Total costs and operating expenses |
|
|
504,977 |
|
|
|
349,500 |
|
|
|
988,612 |
|
|
|
678,987 |
|
Operating income |
|
|
20,029 |
|
|
|
13,932 |
|
|
|
45,306 |
|
|
|
35,515 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense and bank fees |
|
|
(8,860 |
) |
|
|
(7,037 |
) |
|
|
(30,712 |
) |
|
|
(12,189 |
) |
Other, net |
|
|
(25 |
) |
|
|
161 |
|
|
|
78 |
|
|
|
234 |
|
Income before provision for income taxes |
|
|
11,144 |
|
|
|
7,056 |
|
|
|
14,672 |
|
|
|
23,560 |
|
Provision for income taxes |
|
|
4,923 |
|
|
|
2,713 |
|
|
|
6,911 |
|
|
|
8,680 |
|
Net income |
|
$ |
6,221 |
|
|
$ |
4,343 |
|
|
$ |
7,761 |
|
|
$ |
14,880 |
|
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.09 |
|
|
$ |
0.09 |
|
|
$ |
0.13 |
|
|
$ |
0.30 |
|
Diluted |
|
$ |
0.09 |
|
|
$ |
0.08 |
|
|
$ |
0.12 |
|
|
$ |
0.28 |
|
Weighted average shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
69,053,403 |
|
|
|
10,898,957 |
|
|
|
42,914,458 |
|
|
|
10,834,724 |
|
Diluted |
|
|
72,658,822 |
|
|
|
15,303,439 |
|
|
|
46,028,300 |
|
|
|
14,874,720 |
|
See accompanying notes.
4
TriNet Group, Inc. and Subsidiaries
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands)
(Unaudited)
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
|
|
2014 |
|
|
|
2013 |
|
|
|
2014 |
|
|
|
2013 |
|
Net income |
|
$ |
6,221 |
|
|
$ |
4,343 |
|
|
$ |
7,761 |
|
|
$ |
14,880 |
|
Other comprehensive income (loss), net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) on investments |
|
|
3 |
|
|
|
(59 |
) |
|
|
20 |
|
|
|
(54 |
) |
Unrealized gains on interest rate cap |
|
|
– |
|
|
|
34 |
|
|
|
– |
|
|
|
21 |
|
Foreign currency translation adjustments |
|
|
43 |
|
|
|
(28 |
) |
|
|
1 |
|
|
|
(39 |
) |
Total other comprehensive income (loss), net of tax |
|
|
46 |
|
|
|
(53 |
) |
|
|
21 |
|
|
|
(72 |
) |
Comprehensive income |
|
$ |
6,267 |
|
|
$ |
4,290 |
|
|
$ |
7,782 |
|
|
$ |
14,808 |
|
See accompanying notes.
5
TriNet Group, Inc. and Subsidiaries
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
|
|
Six Months Ended June 30, |
|
|||||
|
|
|
2014 |
|
|
|
2013 |
|
Operating activities |
|
|
|
|||||
Net income |
|
$ |
7,761 |
|
|
$ |
14,880 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
39,070 |
|
|
|
26,143 |
|
Deferred income taxes |
|
|
2,276 |
|
|
|
5,933 |
|
Stock-based compensation |
|
|
5,070 |
|
|
|
2,865 |
|
Excess tax benefit from equity incentive plan activity |
|
|
(3,029 |
) |
|
|
(1,876 |
) |
Accretion of workers compensation and leases fair value adjustment |
|
|
(695 |
) |
|
|
(768 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Restricted cash |
|
|
10,520 |
|
|
|
(979 |
) |
Prepaid expenses and other current assets |
|
|
(3,960 |
) |
|
|
(1,571 |
) |
Workers compensation receivables |
|
|
(14,737 |
) |
|
|
(414 |
) |
Other assets |
|
|
4,871 |
|
|
|
1,874 |
|
Accounts payable |
|
|
3,405 |
|
|
|
(157 |
) |
Income tax payable/receivable |
|
|
(6,461 |
) |
|
|
3,062 |
|
Other current liabilities |
|
|
(753 |
) |
|
|
2,792 |
|
Other liabilities |
|
|
11,745 |
|
|
|
1,659 |
|
Worksite employee related assets |
|
|
108,158 |
|
|
|
(37,161 |
) |
Worksite employee related liabilities |
|
|
(109,584 |
) |
|
|
44,272 |
|
Net cash provided by operating activities |
|
|
53,657 |
|
|
|
60,554 |
|
Investing activities |
|
|
|
|
|
|
|
|
Proceeds from sale and maturity of debt securities |
|
|
– |
|
|
|
500 |
|
Purchase of debt securities |
|
|
(16,789 |
) |
|
|
(6,752 |
) |
Purchase of property and equipment |
|
|
(8,709 |
) |
|
|
(4,653 |
) |
Net cash used in investing activities |
|
|
(25,498 |
) |
|
|
(10,905 |
) |
Financing activities |
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock, net of issuance costs |
|
|
218,613 |
|
|
|
– |
|
Proceeds from issuance of common stock on exercised options |
|
|
631 |
|
|
|
1,296 |
|
Excess tax benefit from equity incentive plan activity |
|
|
3,029 |
|
|
|
1,876 |
|
Borrowings under notes payable |
|
|
– |
|
|
|
150,000 |
|
Repayment of notes payable |
|
|
(243,025 |
) |
|
|
(4,854 |
) |
Payment of debt issuance costs |
|
|
– |
|
|
|
(2,639 |
) |
Payments of special dividend |
|
|
– |
|
|
|
(52 |
) |
Repayments under capital leases |
|
|
(188 |
) |
|
|
(458 |
) |
Repurchase of common stock |
|
|
(1,288 |
) |
|
|
(6,063 |
) |
Net cash provided by (used in) financing activities |
|
|
(22,228 |
) |
|
|
139,106 |
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
1 |
|
|
|
(39 |
) |
Net increase in cash and cash equivalents |
|
|
5,932 |
|
|
|
188,716 |
|
Cash and cash equivalents at beginning of period |
|
|
94,356 |
|
|
|
63,749 |
|
Cash and cash equivalents at end of period |
|
$ |
100,288 |
|
|
$ |
252,465 |
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information |
|
|
|
|
|
|
|
|
Cash paid for interest |
|
$ |
23,407 |
|
|
$ |
6,804 |
|
Cash paid for income taxes, net of refunds |
|
|
11,067 |
|
|
|
(721 |
) |
Supplemental schedule of noncash investing and financing activities |
|
|
|
|
|
|
|
|
Payable for purchase of property and equipment |
|
|
3,970 |
|
|
|
62 |
|
See accompanying notes.
6
TriNet Group, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
NOTE 1. DESCRIPTION OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES
Description of Business
TriNet Group, Inc. (the Company or TriNet), a Delaware corporation incorporated in January 2000, provides a comprehensive human resources solution for small to medium-sized businesses. The Company’s solution includes payroll processing, human capital consulting, employment law compliance and employee benefits, including health insurance, retirement plans and workers compensation insurance.
The Company provides its services through co-employment relationships with its customers, under which the Company and its customers each take responsibility for certain portions of the employer-employee relationship for worksite employees (WSEs). The Company is the employer of record for most administrative and regulatory purposes, including the following: (i) compensation through wages and salaries; (ii) employer payroll-related taxes payment; (iii) employee payroll-related taxes withholding and payment; (iv) employee benefit programs including health and life insurance, and others; and (v) workers compensation coverage.
Initial Public Offering
In March 2014, the Company completed its initial public offering (IPO) in which the Company issued and sold 15,000,000 shares of common stock at a public offering price of $16.00 per share. In addition, another 2,250,000 shares were sold by certain selling stockholders pursuant to the underwriters’ option to purchase additional shares. The Company received net proceeds of approximately $217.6 million, after deducting underwriting discounts and commissions of $16.8 million and offering expenses of $5.6 million. The Company did not receive any proceeds from the sale by the selling stockholders. Upon the closing of the IPO, all shares of the Company’s then-outstanding preferred stock were converted into an aggregate of 38,065,708 shares of common stock.
Segment Information
The Company operates in one reportable segment in accordance with ASC 280. All of the Company’s service revenues are generated from external customers. Less than 1% of revenues are generated outside of the United States of America (U.S.). Substantially all of the Company’s long-lived assets are located in the U.S.
Basis of Presentation
The accompanying unaudited consolidated financial statements and footnotes thereto of the Company and its wholly owned subsidiaries have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) and applicable rules and regulations of the Securities and Exchange Commission (SEC) regarding interim financial reporting. Certain information and note disclosures normally included in the financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. Therefore, these consolidated financial statements should be read in conjunction with the consolidated financial statements and notes included in the Company’s prospectus filed with the SEC pursuant to Rule 424(b) under the Securities Act of 1933 with the SEC on March 27, 2014. There have been no changes to the Company’s significant accounting policies described in the prospectus that have had a material impact on our consolidated financial statements and related notes. All intercompany accounts and transactions have been eliminated in consolidation.
The accompanying unaudited consolidated balance sheets present the current assets and current liabilities directly related to the processing of human resources transactions as WSE-related assets and WSE-related liabilities, respectively. WSE-related assets are comprised of cash and investments restricted for current workers compensation claim payments, payroll funds collected, accounts receivable, unbilled service revenues, and refundable or prepaid amounts related to the Company-sponsored workers compensation and health plan programs. WSE-related liabilities are comprised of customer prepayments, wages and payroll taxes accrued and payable, and liabilities related to the Company-sponsored workers compensation and health plan programs resulting from workers compensation case reserves, premium amounts due to providers for enrolled employees, and workers compensation and health reserves that are expected to be disbursed within the next 12 months.
The unaudited interim financial statements have been prepared on the same basis as the annual financial statements and, in the opinion of management, reflect all adjustments, consisting only of normal recurring adjustments, necessary for fair presentation. The results of the six months ended June 30, 2014 are not necessarily indicative of the results to be expected for the year ending December 31, 2014.
7
Seasonality
Historically, the Company has experienced its highest monthly addition of WSEs, as well as its highest monthly levels of client attrition, in the month of January, primarily because clients that change their payroll service providers tend to do so at the beginning of a calendar year. In addition, the Company experiences higher levels of client attrition in connection with renewals of the health insurance it provides for its WSEs, in the event that such renewals result in increased premiums that it passes on to its clients. The Company has also historically experienced higher insurance claim volumes in the second and third quarters of a fiscal year than in the first and fourth quarters of a fiscal year, as WSEs typically access their health care providers more often in the second and third quarters of a fiscal year, which has negatively impacted the Company’s insurance costs in these quarters. These historical trends may change, and other seasonal trends may develop that make it more difficult for the Company to manage its business.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect certain reported amounts and disclosures. These estimates include, but are not limited to, allowances for accounts receivable, workers compensation related assets and liabilities, health plan assets and liabilities, recoverability of goodwill and other intangible assets, income taxes, stock-based compensation and other contingent liabilities. Such estimates are based on historical experience and on various other assumptions that Company management believes to be reasonable under the circumstances. Actual results could differ from those estimates.
Recent Accounting Pronouncements
In June 2014, the Financial Accounting Standards Board (FASB) issued ASU 2014-12—Compensation-Stock Compensation, which requires that a performance target that affects vesting and that could be achieved after the requisite service period be treated as a performance condition. ASU 2014-12 is effective for annual reporting periods, and interim periods within those years, beginning after December 15, 2015. Early adoption is permitted. The amendments may be applied prospectively to all awards granted or modified after the effective date or retrospectively to all awards with performance targets that are outstanding as of the beginning of the earliest annual period presented. The Company does not expect this guidance to have a material effect on its consolidated financial statements. The Company expects to adopt this guidance in 2016.
In May 2014, the FASB issued ASU 2014-09—Revenue from Contracts with Customers, which will replace most existing revenue recognition guidance under GAAP. The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The standard provides a five-step analysis of transactions to determine when and how revenue is recognized. ASU 2014-09 is effective for annual reporting periods, and interim periods within those years, beginning after December 15, 2016. Early adoption is not permitted. The amendments may be applied retrospectively or as a cumulative-effect adjustment as of the date of adoption. The Company expects to adopt this guidance in 2017. The Company has not yet selected a method of adoption and is currently evaluating the effect that the amendments will have on the consolidated financial statements.
In July 2013, the FASB issued ASU 2013-11—Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists, which requires that an unrecognized tax benefit, or portion of an unrecognized tax benefit, be presented as a reduction of a deferred tax asset for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward. If an applicable deferred tax asset is not available or a company does not expect to use the applicable deferred tax asset, the unrecognized tax benefit should be presented as a liability in the financial statements and should not be combined with an unrelated deferred tax asset. ASU 2013-11 is effective for annual reporting periods, and interim periods within those years, beginning after December 15, 2013. The amendments should be applied prospectively to all unrecognized tax benefits that exist at the effective date, however retrospective application is permitted. The Company adopted this guidance in 2014. The adoption of ASU 2013-11 did not have a material impact on the Company’s consolidated financial statements.
8
NOTE 2. WORKSITE EMPLOYEE-RELATED ASSETS AND LIABILITIES
The following schedule presents the components of the Company’s WSE-related assets and WSE-related liabilities (in thousands):
|
June 30, |
|
|
December 31, |
|
||
|
2014 |
|
|
2013 |
|
||
Worksite employee-related assets: |
|
|
|
|
|
|
|
Restricted cash |
$ |
65,297 |
|
|
$ |
19,154 |
|
Restricted investment |
|
12,276 |
|
|
|
2,317 |
|
Payroll funds collected |
|
291,715 |
|
|
|
490,058 |
|
Unbilled revenue, net of advance collection of $34,685 and $54,159 at June 30, 2014 and December 31, 2013, respectively |
|
255,974 |
|
|
|
200,641 |
|
Accounts receivable, net of allowance for doubtful accounts of $231 and $865 at June 30, 2014 and December 31,2013, respectively |
|
9,817 |
|
|
|
10,450 |
|
Prepaid health plan expenses |
|
5,594 |
|
|
|
7,584 |
|
Refundable health plan premiums |
|
265 |
|
|
|
17,601 |
|
Refundable workers compensation premiums |
|
16,565 |
|
|
|
20,834 |
|
Prepaid workers compensation expenses |
|
2,720 |
|
|
|
1,414 |
|
Other payroll assets |
|
4,056 |
|
|
|
2,384 |
|
Total worksite employee-related assets |
$ |
664,279 |
|
|
$ |
772,437 |
|
|
|
|
|
|
|
|
|
Worksite employee-related liabilities: |
|
|
|
|
|
|
|
Unbilled wages accrual |
$ |
283,005 |
|
|
$ |
243,640 |
|
Payroll taxes payable |
|
199,760 |
|
|
|
358,285 |
|
Health benefits payable |
|
81,798 |
|
|
|
67,132 |
|
Customer prepayments |
|
36,282 |
|
|
|
51,902 |
|
Workers compensation payable |
|
34,979 |
|
|
|
23,453 |
|
Other payroll deductions |
|
22,216 |
|
|
|
23,212 |
|
Total worksite employee-related liabilities |
$ |
658,040 |
|
|
$ |
767,624 |
|
NOTE 3. WORKERS COMPENSATION
The Company has agreements with various insurance carriers to provide workers compensation insurance coverage for worksite employees. Insurance carriers are responsible for administrating and paying claims. The Company is responsible for reimbursing each carrier up to a deductible limit per occurrence.
The following summarizes the activities in liability for unpaid claims and claims adjustment expenses (in thousands):
|
|
For the six months ended June 30, |
|
|
For the year ended December 31, |
|
||
|
|
2014 |
|
|
2013 |
|
||
|
|
|
|
|
|
|
|
|
Liability for unpaid claims and claims adjustment at beginning of period |
|
$ |
58,610 |
|
|
$ |
53,900 |
|
Plans acquired through business combinations |
|
|
– |
|
|
|
481 |
|
Incurred related to: |
|
|
|
|
|
|
|
|
Current year |
|
|
25,798 |
|
|
|
26,401 |
|
Prior years |
|
|
(685 |
) |
|
|
(3,319 |
) |
Total incurred |
|
|
25,113 |
|
|
|
23,082 |
|
Paid related to: |
|
|
|
|
|
|
|
|
Current year |
|
|
(3,289 |
) |
|
|
(8,055 |
) |
Prior years |
|
|
(4,774 |
) |
|
|
(10,798 |
) |
Total paid |
|
|
(8,063 |
) |
|
|
(18,853 |
) |
Liability for unpaid claims and claims adjustment at end of period |
|
|
75,660 |
|
|
|
58,610 |
|
Other premiums and collateral liabilities |
|
|
15,572 |
|
|
|
10,152 |
|
Total workers compensation liabilities at end of period |
|
$ |
91,232 |
|
|
$ |
68,762 |
|
Current portion included in worksite employer-related liability |
|
|
34,979 |
|
|
|
23,453 |
|
Long term portion |
|
$ |
56,253 |
|
|
$ |
45,309 |
|
9
Under the terms of its agreements with its workers compensation insurance carriers, the Company collects and holds premiums in restricted accounts pending claims payments by the claims administrator. As of June 30, 2014 and December 31, 2013, such restricted amounts of $50.3 million and $21.5 million, respectively, are presented as restricted cash and restricted investment within WSE-related assets in the accompanying consolidated balance sheets. In addition, the Company invests premium collateral in excess of short term claim obligations in certain longer term securities. While it is the intention of the Company to reinvest maturing securities, periodically certain securities will be classified as short term to the extent the Company does not intend to reinvest the proceeds upon maturity. At June 30, 2014 and December 31, 2013, $43.5 million and $37.0 million, respectively, are presented as restricted long-term investments.
NOTE 4. MARKETABLE SECURITIES AND FAIR VALUE MEASUREMENTS
The Company’s noncurrent restricted cash and investments include $43.1 million of available-for-sale marketable securities and $0.4 million of cash collateral at June 30, 2014. The Company’s restricted investments within WSE-related assets include $10.0 million of available-for-sale marketable securities and $2.3 million of certificates of deposit as of June 30, 2014. The available-for-sale marketable securities as of June 30, 2014 and December 31, 2013 consist of the following (in thousands):
|
Amortized Cost |
|
|
Gross Unrealized Gains |
|
|
Gross Unrealized Losses |
|
|
Estimated Fair Value |
|
||||
June 30, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. treasuries |
$ |
52,566 |
|
|
$ |
62 |
|
|
$ |
(12 |
) |
|
$ |
52,616 |
|
Mutual funds |
|
500 |
|
|
|
9 |
|
|
|
– |
|
|
|
509 |
|
Total investments |
$ |
53,066 |
|
|
$ |
71 |
|
|
$ |
(12 |
) |
|
$ |
53,125 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. treasuries |
$ |
35,900 |
|
|
$ |
38 |
|
|
$ |
(20 |
) |
|
$ |
35,918 |
|
Mutual funds |
|
500 |
|
|
|
8 |
|
|
– |
|
|
|
508 |
|
|
Total investments |
$ |
36,400 |
|
|
$ |
46 |
|
|
$ |
(20 |
) |
|
$ |
36,426 |
|
There were no realized gains or losses for the three and six months ended June 30, 2014 and 2013. As of June 30, 2014 and December 31, 2013, the contractual maturities of the U.S. treasuries were two to three years.
As of June 30, 2014, certain of the Company’s U.S. treasuries were in unrealized loss position principally due to changes in interest rates and credit spreads. No U.S. treasuries were in an unrealized loss position for more than 12 months as of either June 30, 2014 or December 31, 2013. In analyzing an issuer’s financial condition, the Company considers whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies have occurred, and industry analysts’ reports. The fair value of these securities in an unrealized loss position represented 39% of the total fair value of all securities available for sale and their unrealized loss was $0.01 million as of June 30, 2014. As the Company has the ability to hold debt securities until maturity, or for the foreseeable future as classified as available for sale, no decline was deemed to be other-than-temporary.
Fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or a liability.
As a basis for considering such assumptions, the Company uses a three-tier value hierarchy, which prioritizes the inputs used in measuring fair value as follows:
· |
Level I—observable inputs 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 |
This hierarchy requires the Company to use observable market data when available and to minimize the use of unobservable inputs when determining fair value. On a recurring basis, the Company measures its financial assets at fair value.
10
The following table summarizes the Company’s financial assets measured at fair value on a recurring basis (in thousands):
|
Total Fair Value |
|
|
Level I |
|
|
Level II |
|
|
Level III |
|
||||
June 30, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Certificate of deposit |
$ |
2,317 |
|
|
$ |
2,317 |
|
|
$ |
– |
|
|
$ |
– |
|
U.S. treasuries |
|
52,616 |
|
|
|
52,616 |
|
|
– |
|
|
– |
|
||
Mutual funds |
|
509 |
|
|
|
509 |
|
|
– |
|
|
– |
|
||
Interest rate cap |
|
5 |
|
|
– |
|
|
|
5 |
|
|
– |
|
||
Total |
$ |
55,447 |
|
|
$ |
55,442 |
|
|
$ |
5 |
|
|
$ |
– |
|
December 31, 2013: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Certificates of deposit |
$ |
2,858 |
|
|
$ |
2,858 |
|
|
$ |
– |
|
|
$ |
– |
|
U.S. treasuries |
|
35,918 |
|
|
|
35,918 |
|
|
– |
|
|
– |
|
||
Mutual funds |
508 |
|
|
508 |
|
|
– |
|
|
– |
|
||||
Interest rate cap |
47 |
|
|
– |
|
|
47 |
|
|
– |
|
||||
Total |
$ |
39,331 |
|
|
$ |
39,284 |
|
|
$ |
47 |
|
|
$ |
– |
|
There were no transfers between Level I and Level II assets for the three months ended June 30, 2014 or the year ended December 31, 2013.
As of June 30, 2014 and December 31, 2013, certificate of deposit consisted of certificates of deposit held by domestic financial institutions, which are presented as restricted investments within WSE-related assets in the accompanying consolidated balance sheets.
The book value of the Company’s financial instruments not measured at fair value, including cash, restricted cash, WSE-related assets and liabilities, line of credit and accrued corporate wages, approximates fair value due to the relatively short maturity, cash repayments or market interest rates of such instruments. The fair value of such financial instruments, other than cash and restricted cash, is determined using the income approach based on the present value of estimated future cash flows. The fair value of all of these instruments would be categorized as Level II of the fair value hierarchy, with the exception of cash and cash equivalents, which would be categorized as Level I.
At June 30, 2014 and December 31, 2013, the carrying value of our notes payable of $575.4 million and $818.4 million, respectively, approximated fair value. The estimate fair values of our notes payable are considered a Level II valuation in the hierarchy for fair value measurement and are based on a cash flow model discounted at market interest rates that considers the underlying risks of unsecured debt.
NOTE 5. NOTES PAYABLE AND BORROWINGS UNDER CAPITAL LEASES
The following schedule summarizes the components of the Company’s notes payable and borrowings under capital leases balances (in thousands):
|
June 30, |
|
|
December 31, |
|
||
|
2014 |
|
|
2013 |
|
||
Notes payable under credit facility |
$ |
575,400 |
|
|
$ |
818,425 |
|
Capital leases |
|
311 |
|
|
|
452 |
|
Less current portion |
|
(6,061 |
) |
|
|
(6,669 |
) |
|
$ |
569,650 |
|
|
$ |
812,208 |
|
In August 2013, the Company, as guarantor, its subsidiary TriNet HR Corporation, as borrower, and certain of its other subsidiaries as subsidiary guarantors entered into two senior secured credit facilities:
· |
a $705.0 million first lien credit facility with JPMorgan Chase Bank, N.A., as administrative agent; and |
· |
a $190.0 million second lien credit facility with Wilmington Trust, National Association, as administrative agent. |
The credit facilities are secured by substantially all of the Company’s assets and the assets of the borrower and of the subsidiary guarantors, other than specifically excluded assets.
The first lien credit facility provides for a five-year revolving credit facility of $75.0 million, three-year first lien tranche B-1 term loan of $175.0 million and seven-year first lien tranche B-2 term loan of $455.0 million. A second lien credit facility provides for seven-year-and-six-month term loan of $190.0 million. All first lien and second lien term loans were fully drawn in August 2013. The
11
$75.0 million revolving credit facility includes capacity for a $30.0 million letter of credit facility and a $10.0 million swingline facility. The total unused portion of the revolving credit facility was $59.5 million as of June 30, 2014. The proceeds of the first and second lien credit facilities were used to repay approximately $448.3 million of indebtedness outstanding under the Company’s previous credit facility, declare a special dividend, provide cash collateral to guarantee a letter of credit and pay transaction costs. In connection with the credit facilities, the Company incurred $23.1 million of debt issuance costs, which were deferred and are being amortized over the term of the credit facilities.
In March 2014, the proceeds from the IPO were used to fully repay the $190.0 million second lien credit facility, which resulted in a prepayment premium of $3.8 million, and to repay $25.0 million of the first lien tranche B-1 term loan. Additionally, the remaining balance of the loan fees associated with the second lien credit facility and a portion of the loan fees associated with the first lien credit facility were fully amortized in March 2014 for a charge of $5.0 million. In May 2014, the Company repaid $25.0 million of the first lien tranche B-1 term loan. As a result, a portion of the loan fees associated with the first lien credit facility were fully amortized in May 2014 for a charge of $0.5 million.
The credit facilities contain customary representations and warranties and customary affirmative and negative covenants applicable to us and our subsidiaries, including, among other things, restrictions on indebtedness, liens, investments, mergers, dispositions, prepayment of other indebtedness, and dividends and other distributions. Under the revolving credit facility, so long as there are any outstanding revolving loans and/or outstanding letters of credit in excess of $15.0 million other than letters of credit that have been cash collateralized, we are required to comply with a financial covenant that requires us and our subsidiaries to maintain a maximum first lien leverage ratio at 5.25 to 1.00 on a consolidated basis as of June 30, 2014. The Company was in compliance with the restrictive covenants under the credit facilities at June 30, 2014. The company amended and restated the credit facility in July 2014 as discussed in Note 11.
NOTE 6. CONVERTIBLE PREFERRED STOCK
On June 7, 2005, the Company issued 5,391,441 shares of Series G convertible preferred stock (Series G) at $11.00 per share for an aggregate cash purchase price of $59.3 million. The Company recorded the issuance of Series G at $59.1 million, net of issuance costs of $0.2 million. On June 1, 2009, the Company issued 4,124,986 shares of Series H convertible preferred stock (Series H) at $16.69 per share for an aggregate cash purchase price of $68.8 million. The Company recorded the issuance of Series H at $63.8 million, net of issuance costs of $5.0 million. Upon the issuance of Series H, certain terms related to Series G were amended. In March 2014, upon completion of the Company’s IPO, all of the outstanding shares of Series H and Series G were converted into 38,065,708 shares of common stock.
NOTE 7: STOCKHOLDERS’ EQUITY
Equity-Based Incentive Plans
In 2000, the Company established the 2000 Equity Incentive Plan (the 2000 Plan), which provided for granting incentive stock options, nonstatutory stock options, bonus awards and restricted stock awards to eligible employees, directors, and consultants of the Company. In December 2009, the Board of Directors approved the 2009 Equity Incentive Plan (the 2009 Plan) as the successor to and continuation of the 2000 Plan. As of the 2009 Plan effective date, remaining shares available for issuance under the 2000 Plan were cancelled and became available for issuance under the 2009 Plan. No additional stock awards will be granted under the 2000 Plan. The 2009 Plan provides for the grant of the following awards to eligible employees, directors, and consultants: incentive stock options, nonstatutory stock options, stock appreciation rights, restricted stock awards, restricted stock unit awards, performance stock awards, performance cash awards, and other stock awards. Incentive stock options may only be granted to employees. Nonemployee directors are eligible to receive nonstatutory stock options automatically at designated intervals over their period of continuous service on the Board. In February 2014, the Board approved an amendment to the 2009 Plan authorizing an additional 3,000,000 shares available for grant. The amended 2009 Plan also provides that the number of shares reserved for issuance under the 2009 Plan will increase on January 1 of each year for a period of up to five years by 4.5% of the total number of shares of capital stock outstanding on December 31 of the preceding calendar year, which will begin on January 1, 2015 and continue through January 1, 2019.
The exercise price per share of all incentive stock options granted under the 2000 Plan and the 2009 Plan must be at least equal to the fair market value of the shares at the date of grant as determined by the Board of Directors. Options issued to recipients other than nonemployee directors generally vest over four years with a one year cliff and monthly thereafter, and have a maximum contractual term of 10 years. Options issued to members of the Board of Directors are issued with varying vesting schedules. Incentive stock options granted at 110% of the fair market value to stockholders who have greater than 10% ownership have a maximum term of five years.
The Company also has granted restricted stock units to members of the Board of Directors and certain executives. These restricted stock units represent rights to receive shares of the Company’s common stock on satisfaction of applicable vesting conditions. The fair value of restricted stock units is equal to the fair value of the Company’s common stock on the date of grant. The
12
restricted stock units vest at a rate of 25% at the end of the first year and then pro rata monthly thereafter over the remaining vesting term of three or two years, as applicable.
Activity under the 2000 Plan and the 2009 Plan for the six months ended June 30, 2014 is summarized as follows:
|
Shares Available for Grant |
|
|
Balance at December 31, 2013 |
|
2,004,464 |
|
Authorized |
|
3,000,000 |
|
Granted |
|
(2,508,500 |
) |
Forfeited |
|
292,676 |
|
Expired |
|
6,580 |
|
Balance at June 30, 2014 |
|
2,795,220 |
|
The following table summarizes stock option activity under the Company’s equity-based plans for the six months ended June 30, 2014:
|
Number of Shares |
|
|
Weighted Average Exercise Price |
|
|
Weighted- Average Remaining Contractual Term (Years) |
|
|
Aggregate Intrinsic Value (in thousands) |
|
||||
Balance at December 31, 2013 |
|
6,281,148 |
|
|
$ |
1.74 |
|
|
8.55 |
|
|
$ |
53,373 |
|
|
Granted |
|
2,508,500 |
|
|
|
11.48 |
|
|
|
|
|
|
|
|
|
Exercised |
|
(762,010 |
) |
|
0.83 |
|
|
|
|
|
|
|
|
|
|
Forfeited |
|
(264,676 |
) |
|
|
4.69 |
|
|
|
|
|
|
|
|
|
Expired |
|
(6,580 |
) |
|
|
0.50 |
|
|
|
|
|
|
|
|
|
Balance at June 30, 2014 |
|
7,756,382 |
|
|
$ |
4.88 |
|
|
|
8.60 |
|
|
$ |
148,864 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at June 30, 2014 |
|
1,735,542 |
|
|
$ |
0.86 |
|
|
7.52 |
|
|
$ |
40,285 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vested and expected to vest at June 30, 2014 |
|
7,145,265 |
|
|
$ |
4.71 |
|
|
8.56 |
|
|
$ |
138,319 |
|
The weighted-average grant-date fair value of stock options granted in each of the three months ended June 30, 2014 and June 30, 2013 was $12.46 and $3.60 per share, respectively. The weighted-average grant-date fair value of stock options granted in each of the six months ended June 30, 2014 and June 30, 2013 was $6.33 and $3.50 per share, respectively. The total fair value of options vested for the three months ended June 30, 2014 and June 30, 2013was $1.3 million and $0.8 million, respectively. The total fair value of options vested for the six months ended June 30, 2014 and June 30, 2013 was $4.6 million and $2.5 million, respectively.
The total intrinsic value of options exercised for the three months ended June 30, 2014 and June 30, 2013 was $3.8 million and $6.5 million, respectively. The total intrinsic value of options exercised for the six months ended June 30, 2014 and June 30, 2013 was $10.0 million and $7.2 million, respectively. Cash received from options exercised during the three months ended June 30, 2014 and June 30, 2013 was $0.1 million and $1.0 million, respectively. Cash received from options exercised during the six months ended June 30, 2014 and June 30, 2013 was $0.6 million and $1.3 million, respectively. The exercise price of all options granted was equal to the fair value of the common stock on the date of grant.
As of June 30, 2014, unrecognized compensation expense, net of forfeitures, associated with nonvested options outstanding was $24.6 million and is expected to be recognized over a weighted-average period of 3.02 years.
For the three and six months ended June 30, 2014, there were no grants or vesting of restricted stock units. For the three and six months ended June 30, 2014, 28,000 restricted stock units were forfeited. The total grant date fair value of restricted stock units vested in the six months ended June 30, 2014 and 2013 was $0.0 million and $0.1 million, respectively. As of June 30, 2014, unrecognized compensation expense, net of forfeitures, associated with the nonvested restricted stock units outstanding was $0.1 million, and is expected to be recognized over a weighted-average period of 3.01 years.
Stock Split
On March 7, 2014, the Company’s board of directors and stockholders approved and effected an amendment to the amended and restated certificate of incorporation providing for a 2-for-1 stock split of the outstanding common stock. All of the share numbers,
13
share prices, and exercise prices have been adjusted within these financial statements, on a retroactive basis, to reflect this 2-for-1stock split.
Employee Stock Purchase Plan
The Company adopted the 2014 Employee Stock Purchase Plan (ESPP) in February 2014, which became effective on March 26, 2014. The ESPP was approved with a reserve of 1.1 million shares of common stock for future issuance under various terms provided for in the ESPP, which will automatically increase on January 1 of each year from 2015 through 2024 by the lesser of 1% of the total number of shares outstanding on December 31 of the preceding calendar year or 1,800,000 shares. We commenced our first purchase period under the ESPP on March 26, 2014 with the purchase price at the lesser of 85% of the fair market value of the common stock on the offering date and 85% of the fair market value of the common stock on the applicable purchase date. Offering periods will be six months in duration and will end on or about May 15 and November 15 of each year, with the exception of the initial offering period which commenced on March 26, 2014 and that ends on November 14, 2014. Employees may contribute a minimum of 1% and a maximum of 15% of their earnings.
Stock-Based Compensation
Stock-based compensation expense of $5.1 million and $2.9 million was recognized for the six months ended June 30, 2014 and 2013, respectively. An income tax benefit of $1.4 million and $0.8 million was recognized relating to tax deductible stock-based compensation expense for the six months ended June 30, 2014 and 2013, respectively. The actual tax benefit realized from stock options exercised was $3.8 million and $2.7 million for the six months ended June 30, 2014 and 2013, respectively.
The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model with the following weighted-average assumptions:
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
|
||||
Expected term (in years) |
5.85 |
|
|
6.08 |
|
|
6.04 |
|
|
6.04 |
|
||||
Expected volatility |
|
58.3 |
% |
|
|
45.1 |
% |
|
|
58.3 |
% |
|
|
45.3 |
% |
Risk-free interest rate |
|
1.81 |
% |
|
|
1.02 |
% |
|
|
1.80 |
% |
|
|
1.12 |
% |
Expected dividend yield |
|
0 |
% |
|
|
0 |
% |
|
|
0 |
% |
|
|
0 |
% |
NOTE 8: EARNINGS PER SHARE
Basic net income per share attributable to common stockholders is computed by dividing the net income attributable to common stockholders by the weighted average number of shares of common stock outstanding during the period and participating convertible preferred stock that were outstanding prior to the IPO. Diluted net income per share is computed by giving effect to all potential shares of common stock, including shares issuable upon the conversion of our convertible preferred stock that were outstanding prior to the IPO, shares issuable upon the exercise of outstanding stock options, and stock related to unvested restricted stock unit awards to the extent dilutive.
14
The following table sets forth the computation of the Company’s basic and diluted net income per share attributable to common stock (in thousands, except per share data):
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
|
||||
Numerator (basic) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
6,221 |
|
|
$ |
4,343 |
|
|
$ |
7,761 |
|
|
$ |
14,880 |
|
Less net income allocated to participating securities |
|
– |
|
|
|
(3,377 |
) |
|
|
(2,366 |
) |
|
|
(11,583 |
) |
Net income attributable to common stock |
$ |
6,221 |
|
|
$ |
966 |
|
|
$ |
5,395 |
|
|
$ |
3,297 |
|
Denominator (basic) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares of common stock outstanding |
|
69,053 |
|
|
|
10,899 |
|
|
|
42,914 |
|
|
|
10,835 |
|
Basic EPS |
$ |
0.09 |
|
|
$ |
0.09 |
|
|
$ |
0.13 |
|
|
$ |
0.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator (diluted) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
6,221 |
|
|
$ |
4,343 |
|
|
$ |
7,761 |
|
|
$ |
14,880 |
|
Less net income allocated to participating securities |
|
– |
|
|
|
(3,098 |
) |
|
|
(2,253 |
) |
|
|
(10,699 |
) |
Net income attributable to common stock |
$ |
6,221 |
|
|
$ |
1,245 |
|
|
$ |
5,508 |
|
|
$ |
4,181 |
|
Denominator (diluted) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares of common stock |
|
69,053 |
|
|
|
10,899 |
|
|
|
42,914 |
|
|
|
10,835 |
|
Dilutive effect of stock options and restricted stock units |
|
3,605 |
|
|
|
4,404 |
|
|
|
3,114 |
|
|
|
4,040 |
|
Weighted average shares of common stock outstanding |
|
72,659 |
|
|
|
15,303 |
|
|
|
46,028 |
|
|
|
14,875 |
|
Diluted EPS |
$ |
0.09 |
|
|
$ |
0.08 |
|
|
$ |
0.12 |
|
|
$ |
0.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock equivalents excluded from income per diluted share because of their anti-dilutive effect |
|
143 |
|
|
|
653 |
|
|
|
827 |
|
|
|
1,655 |
|
NOTE 9. INCOME TAXES
The Company is subject to taxation in the United States and Canada. However, business is conducted primarily in the United States. The effective tax rate differs from the statutory rate primarily due to state taxes, tax credits and changes in uncertain tax positions. The Company makes estimates and judgments about its future taxable income that are based on assumptions that are consistent with the Company’s plans and estimates. Should the actual amounts differ from these estimates, the amount of the valuation allowance could be materially affected.
Income taxes are computed using the asset and liability method, under which deferred tax assets and liabilities are determined based on the difference between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to affect taxable income. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. Changes in valuation allowances are reflected as a component of provision for income taxes.
The Company’s effective tax rate (ETR) was 44.2% and 38.4% for the three months ended June 30, 2014 and 2013, respectively. The Company’s ETR was 47.1% and 36.8% for the six months ended June 30, 2014 and 2013, respectively. The increase is primarily due to non-deductible stock-based compensation and for the revaluation of deferred taxes, based on a regulatory state tax change enacted during the three months ended March 31, 2014. The remainder of the increase is primarily due to the expiration of the federal research and development tax credit in 2014, as well as a release of uncertain tax positions recognized for the three months ended March 31, 2013
The Company has not been subject to U.S. federal, state and local income tax examinations by tax authorities in material jurisdictions for tax years beginning prior to January 1, 2009. However, there are outstanding Notices of Proposed Assessment disallowing employment tax credits totaling $10.5 million in connection with the Internal Revenue Service (IRS) examination of Gevity HR, Inc. and Subsidiaries, which was acquired by TriNet on June 1, 2009. While Appeals has denied the credits, and the Company plans to exhaust all administrative efforts to resolve this issue, it is likely that the matter will ultimately be resolved through litigation. With regard to these employment tax credits, the Company believes it is more likely than not that the Company will prevail. Therefore, no reserve has been recognized related to this matter.
15
NOTE 10. COMMITMENTS AND CONTINGENCIES
Lease Commitments
The Company leases office facilities, including its headquarters and other facilities, and equipment under non-cancelable operating leases. The Company also leases certain software and furniture, fixtures, and equipment under capital leases. The lease agreements generally provide for rental payments on a graduated basis and for options to renew, which could increase future minimum lease payments if exercised. The Company recognizes rent expense on a straight-line basis over the lease period and accrues for rent expense incurred but not paid. Rent expense for the three months ended June 30, 2014 and 2013 was $2.9 million and $2.2 million, respectively. Rent expense for the six months ended June 30, 2014 and 2013 was $5.7 million and $4.4 million, respectively.
Operating Covenants
To meet various states’ licensing requirements and maintain accreditation by Employer Services Assurance Corporation, the Company is subject to various minimum working capital and net worth requirements. As of June 30, 2014, the Company believes it has fully complied in all material respects with all applicable state regulations regarding minimum net worth, working capital and all other financial and legal requirements. Further, the Company has maintained positive working capital throughout the period covered by the financial statements.
Contingencies
The Company may from time to time become involved in various litigation matters arising in the ordinary course of business, including suits by its clients. The unfavorable resolution of any such matter could have a material effect on the Company’s consolidated financial position and results of operations.
Due to the nature of the Company’s relationship with its WSEs, the Company could be subject to liability for federal and state law violations even if the Company does not participate in such violations. While the Company’s agreements with its clients contain indemnification provisions related to the conduct of its clients, the Company historically has not encountered situations requiring enforcement of these indemnification provisions.
The Company has been named as a defendant in various class action lawsuits arising from the nature of the Company’s relationship with its WSEs. At this stage of the lawsuits, management believes an unfavorable outcome to the Company is not probable. There are significant uncertainties involved in any class action litigation. Management is unable to estimate a possible loss or range of loss for these class action lawsuits.
NOTE 11. SUBSEQUENT EVENTS
2014 Credit Facility
On July 9, 2014, the Company amended and restated its first lien credit facility pursuant to an amended and restated first lien credit agreement (the Amended and Restated Credit Agreement).The Amended and Restated Credit Agreement provides for: (i) $375 million principal amount of “tranche A term loans,” (ii) $200 million principal amount of “tranche B term loans,” and (iii) a revolving credit facility of $75 million. The proceeds of the tranche A term loans were used to refinance in part the tranche B-2 term loans outstanding under the original first lien credit facility. The proceeds of the tranche B term loans were used to (i) refinance the remaining tranche B-2 term loans outstanding under the original first lien credit facility, (ii) refinance other amounts outstanding under the original first lien credit facility and (iii) pay fees and expenses related thereto. The revolving credit facility replaced the revolving credit facility under the original first lien credit facility.
The tranche A term loans and the revolving credit facility will mature on July 9, 2019. The tranche B term loans will mature on July 9, 2017. Loans under the revolving credit facility are expected to be used for working capital and other general corporate purposes.
The Amended and Restated Credit Agreement contains customary representations and warranties and customary affirmative and negative covenants applicable to the Company and its subsidiaries, including, among other things, restrictions on indebtedness, liens, investments, mergers, dispositions, prepayment of other indebtedness, and dividends and other distributions. The Amended and Restated Credit Agreement also contains financial covenants that require the Company to maintain a minimum consolidated interest coverage ratio of at least 3.50 to 1.00, beginning with the fiscal quarter ending September 30, 2014, and a maximum total leverage ratio, currently at 5.00 to 1.00.
16
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
You should read the following discussion of our financial condition and results of operations in conjunction with our consolidated financial statements and the related notes included elsewhere in this Quarterly Report on Form 10-Q and our Prospectus filed pursuant to Rule 424(b) under the Securities Act of 1933, as amended, with the Securities and Exchange Commission on March 27, 2014.
Special Note Regarding Forward-Looking Statements
This report contains forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act. Forward-looking statements are often identified by the use of words such as, but not limited to, “anticipate,” “believe,” “can,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “project,” “seek,” “should,” “strategy,” “target,” “will,” “would” and similar expressions or variations intended to identify forward-looking statements. These statements are not guarantees of future performance, but are based on management’s expectations as of the date of this report and assumptions that are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict. Forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause actual results, performance or achievements to be materially different from any future results, performance or achievements. Important factors that could cause actual results to differ materially from those expressed or implied by these forward-looking statements include, but are not limited to, those identified below and those discussed in the section titled “Risk Factors” included under Part II, Item 1A below. All information provided in this report is as of the date of this report and the company undertakes no duty to update this information except as required by law.
Overview
TriNet is a leading provider of a comprehensive human resources solution for small to medium-sized businesses, or SMBs. We enhance business productivity by enabling our clients to outsource their HR function to one strategic partner and allowing them to focus on operating and growing their core businesses. Our HR solution includes services such as payroll processing, human capital consulting, employment law compliance and employee benefits, including health insurance, retirement plans and workers compensation insurance. Our services are delivered by our expert team of HR professionals and enabled by our proprietary, cloud-based technology platform, which allows our clients and their employees to efficiently conduct their HR transactions anytime and anywhere. We believe we are a leader in the industry due to our size, our presence in the United States and Canada and the number of clients and employees that we serve.
We utilize a co-employment model pursuant to which both we and our clients become employers of our clients’ employees, which we refer to as worksite employees, or WSEs. This model affords us a close and embedded relationship with our clients and their employees. Under the co-employment model, employment-related liabilities are contractually allocated between us and our clients. We assume responsibility for, and manage the risks associated with, each clients’ employee payroll obligations, including the liability for payment of salaries and wages to each client employee, the payment of payroll taxes and, at the client’s option, responsibility for providing group health, welfare, workers compensation and retirement benefits to such individuals. Unlike a payroll service provider, we issue each WSE a payroll check drawn on our bank accounts and contract with insurance carriers to provide health and workers compensation insurance to WSEs under TriNet’s name.
We serve thousands of clients in specific industry vertical markets, including technology, life sciences, property management, professional services, banking and financial services, retail, manufacturing and hospitality services, as well as non-profit entities. As of June 30, 2014, we served over 9,000 clients in all 50 states, the District of Columbia and Canada and co-employed approximately 259,000 WSEs.
Our total revenues consist of professional service revenues and insurance service revenues. For the three and six months ended June 30, 2014 and 2013, 16% and 17% of our total revenues, respectively, consisted of professional service revenues, and 84% and 83% of our total revenues, respectively, consisted of insurance service revenues. We earn professional service revenues by processing HR transactions, such as payroll and employment tax withholding, and providing labor and benefit law compliance services, on behalf of our clients. We earn insurance service revenues by providing risk-based, third-party plans to our clients, primarily employee health benefit plans and workers compensation insurance.
For professional service revenues, we recognize as revenues the fees we earn for processing HR transactions, which fees do not include the payroll that is paid to us by the client and paid out to WSEs or remitted as taxes. We recognize as insurance service revenues all insurance-related billings and administrative fees collected from clients and withheld from WSEs for risk-based insurance plans provided through third-party insurance carriers, primarily employee health insurance and workers compensation insurance. We in turn pay premiums to third-party insurance carriers for these insurance benefits, as well as reimburse them for claim payments within our insurance deductible layer. These premiums and reimbursements are classified as insurance costs on our statements of operations. To augment our financial information prepared in accordance with U.S. generally accepted accounting principles, or GAAP, we use internally a non-GAAP financial measure, Net Insurance Service Revenues, which consists of insurance service revenues less insurance costs. We also use a measure of total non-GAAP revenue, or Net Service Revenues, which is the sum of
17
professional service revenues and Net Insurance Service Revenues. For the three months ended June 30, 2014 and 2013, 66% and 65% of our Net Service Revenues, respectively, consisted of professional service revenues and 34% and 35% of our Net Service Revenues, respectively, consisted of Net Insurance Service Revenues. For the six months ended June 30, 2014 and 2013, 65% and 63% of our Net Service Revenues, respectively, consisted of professional service revenues and 35% and 37% of our Net Service Revenues, respectively, consisted of Net Insurance Service Revenues.
We sell our services primarily through our direct sales force, which consists of sales representatives who focus on serving clients in specific industry vertical markets. For the three months ended June 30, 2014 and 2013, our sales and marketing expenses were $35.0 million and $25.4 million, respectively, or 7% and 7% of our total revenues and 28% and 27% of our Net Service Revenues, respectively. For the six months ended June 30, 2014 and 2013, our sales and marketing expenses were $66.9 million and $48.0 million, respectively, or 6% and 7% of our total revenues and 26% and 25% of our Net Service Revenues, respectively.
We have made significant investments in our proprietary, cloud-based technology platform, including implementing client information and management software to provide our clients with enhanced features and functionality with which to conduct their HR transactions, manage their employees and analyze employee benefits data. For the three months ended June 30, 2014 and 2013, our systems development and programming costs were $6.6 million and $5.6 million, respectively, or 1% and 2% of our total revenues and 5% and 6% of our Net Service Revenues, respectively. For the six months ended June 30, 2014 and 2013, our systems development and programming costs were $12.5 million and $10.1 million, respectively, or 1% and 1% of our total revenues and 5% and 5% of our Net Service Revenues, respectively.
Strategic Acquisitions
We operate in a highly fragmented industry and have completed numerous strategic acquisitions over the course of the past decade. We intend to continue to pursue strategic acquisitions that will enable us to add new clients and employees to our existing business and offer our clients and their employees more comprehensive and attractive services. Our operations could be adversely impacted if our strategic acquisitions are not integrated effectively. Because many of the companies we have acquired to date were focused on specific industries, our acquisitions have allowed us to expand our vertical service offerings into areas such as financial services, property management and food services, hospitality and manufacturing in which we did not previously have a significant presence. In addition, we have acquired sales representatives with experience in these vertical markets. Our acquisitions have provided us with additional clients and WSEs to allow us to continue to leverage our operations over a larger client base. These acquisitions have resulted in increased revenues and costs, as described below in our results of operations. We expect to continue to pursue strategic acquisitions.
Key Operating Metrics
We regularly review certain key operating metrics to evaluate growth trends, measure our performance and make strategic decisions. Our key operating metrics as of and for the three and six month periods ended June 30, 2014 and 2013 were as follows:
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
|
||||
Net Insurance Service Revenues (in thousands) |
|
$ |
42,551 |
|
|
$ |
33,135 |
|
|
$ |
87,431 |
|
|
$ |
71,062 |
|
Net Service Revenues (in thousands) |
|
$ |
124,811 |
|
|
$ |
94,215 |
|
|
$ |
252,566 |
|
|
$ |
191,373 |
|
Total WSEs |
|
|
258,985 |
|
|
|
197,458 |
|
|
|
|
|
|
|
|
|
Total Sales Representatives |
|
|
388 |
|
|
|
298 |
|
|
|
|
|
|
|
|
|
Total WSEs
We define Total WSEs at the end of a given fiscal period as the total number of WSEs paid in the last calendar month of the fiscal period. We believe that comparing our Total WSEs at the end of a fiscal period to that of prior periods is an indicator of our success in growing our business, both organically and through the integration of acquired businesses, and retaining clients, and that our Total WSEs paid in the last calendar month of the fiscal period is a leading indicator of our anticipated revenues for future fiscal periods.
Total Sales Representatives
Our direct sales force consists of sales representatives who focus on serving clients in specific industry vertical markets. We define Total Sales Representatives at the end of a given fiscal period as the total number of our direct sales force employees at that date. We believe that comparing our Total Sales Representatives at the end of a fiscal period to our Total Sales Representatives at the end of a prior fiscal period is an indicator of our success in growing our business, and that our Total Sales Representatives at the end of recent fiscal periods is a key indicator of our ability to increase our revenues in the following fiscal periods.
18
Net Insurance Service Revenues and Net Service Revenues
We define Net Insurance Service Revenues as insurance service revenues less insurance costs. We define Net Service Revenues as the sum of professional service revenues and Net Insurance Service Revenues. Our total revenues on a GAAP basis represent the total amount invoiced by us to our clients, net of direct pass-through costs such as payroll and payroll tax payments, for the services we provide to our clients. Our insurance costs include the premiums we pay to insurance carriers for the health and workers compensation insurance coverage provided to our clients and WSEs and the reimbursements we pay to the insurance carriers for claim payments within our insurance deductible layer. We act principally as the service provider to add value in the execution and procurement of these services to our clients. Net Insurance Service Revenues is the primary indicator of our ability to source, add value and offer benefit services to WSEs through third-party insurance carriers, and is considered by management to be a key performance measure. We believe that Net Service Revenues is also a key performance measure as it provides a useful measure of total revenues for the two main components of our revenues calculated on a consistent basis. In addition, management believes measuring operating costs as a function of Net Service Revenues provides a useful metric, as we believe it enables better evaluation of the performance of our business.
Non-GAAP Financial Results
We use Net Insurance Service Revenues, Net Service Revenues, Adjusted EBITDA and Adjusted Net Income to provide an additional view of our operational performance. Net Insurance Service Revenues, Net Service Revenues, Adjusted EBITDA and Adjusted Net Income are financial measures that are not prepared in accordance with GAAP. We define Net Insurance Service Revenues as insurance service revenues less insurance costs, which include the premiums we pay to insurance carriers for the health and workers compensation insurance coverage provided to our clients and WSEs and the reimbursements we pay to the insurance carriers for claim payments within our insurance deductible layer. We define Net Service Revenues as the sum of professional service revenues and Net Insurance Service Revenues. We define Adjusted EBITDA as net income, excluding the effects of our income tax provision, interest expense, depreciation, amortization of intangible assets and stock-based compensation expense. We define Adjusted Net Income as net income, excluding the effects of stock-based compensation, amortization of intangible assets, non-cash interest expense and the income tax effect of these pre-tax adjustments at our effective tax rate. For the six months ended June 30, 2014, the effective tax rate is adjusted to 39.5% to exclude income tax on non-deductible stock-based compensation and discrete items including the cumulative effect of state law changes. Non-cash interest expense represents amortization and write-off of our debt issuance costs and, for the six months ended June 30, 2014, a debt prepayment premium.
We believe that the use of Net Insurance Service Revenues provides useful information as it presents a measure of revenues from our provision of insurance services to our clients that eliminates the cost of insurance. We believe that Net Service Revenues provides a useful measure of total revenues for the two main components of our revenues calculated on a consistent basis. We believe that the use of Adjusted EBITDA and Adjusted Net Income provides additional period-to-period comparisons and analysis of trends in our business, as they exclude certain one-time and non-cash expenses. We believe that Net Insurance Service Revenues, Net Service Revenues, Adjusted EBITDA and Adjusted Net Income are useful for our stockholders and board of directors by helping them to identify trends in our business and understand how our management evaluates our business. We use Net Insurance Service Revenues, Net Service Revenues and Adjusted EBITDA to monitor and evaluate our operating results and trends on an ongoing basis and internally for operating, budgeting and financial planning purposes, in addition to allocating our resources to enhance the financial performance of our business and evaluating the effectiveness of our business strategies. We also use Net Service Revenues and Adjusted EBITDA in determining the incentive compensation for management.
Net Insurance Service Revenues, Net Service Revenues, Adjusted EBITDA and Adjusted Net Income are not prepared in accordance with, and should not be considered in isolation of, or as an alternative to, measurements required by GAAP. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. As non-GAAP measures, Net Insurance Service Revenues, Net Service Revenues, Adjusted EBITDA and Adjusted Net Income have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP. In particular:
· |
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; |
19
· |
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. |
Because of these limitations, you should consider Net Insurance Service Revenues, Net Service Revenues, Adjusted EBITDA and Adjusted Net Income alongside other financial performance measures, including total revenues, net income and our financial results presented in accordance with GAAP.
The table below sets forth a reconciliation of GAAP insurance service revenues to Net Insurance Service Revenues:
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
June 30, |
|
|
June 30, |
|
||||||||||
|
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
|
||||
|
|
(in thousands) |
|
|||||||||||||
Insurance service revenues |
|
$ |
442,746 |
|
|
$ |
302,352 |
|
|
$ |
868,783 |
|
|
$ |
594,191 |
|
Less: Insurance costs |
|
|
400,195 |
|
|
|
269,217 |
|
|
|
781,352 |
|
|
|
523,129 |
|
Net Insurance Service Revenues |
|
$ |
42,551 |
|
|
$ |
33,135 |
|
|
$ |
87,431 |
|
|
$ |
71,062 |
|
The table below sets forth a reconciliation of GAAP total revenues to Net Service Revenues:
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
June 30, |
|
|
June 30, |
|
||||||||||
|
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
|
||||