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 September 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 October 31, 2014, the registrant had 69,596,136 shares of common stock outstanding.

 

 

 

 

 

 


TABLE OF CONTENTS

 

 

 

Page

PART I.

FINANCIAL INFORMATION

 

Item 1.

Unaudited Consolidated Financial Statements

3

 

Condensed Consolidated Balance Sheets

3

 

Condensed Consolidated Statements of Operations

4

 

Condensed Consolidated Statements of Comprehensive Income (Loss)

5

 

Condensed Consolidated Statements of Cash Flows

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.

Quantitative and Qualitative Disclosures About Market Risk

33

Item 4.

Controls and Procedures

34

PART II.

OTHER INFORMATION

 

Item 1.

Legal Proceedings

36

Item 1A.

Risk Factors

36

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

50

Item 3.

Defaults Upon Senior Securities

50

Item 4.

Mine Safety Disclosures

50

Item 5.

Other Information

50

Item 6.

Exhibits

50

Signatures

51

Exhibit Index

52

 

 

 

 


PART I — FINANCIAL INFORMATION

 

Item 1.

Financial Statements

TriNet Group, Inc. and Subsidiaries

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share data)

 

 

September 30,

 

 

December 31,

 

 

2014

 

 

2013

 

Assets

(unaudited)

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

97,952

 

 

$

94,356

 

Restricted cash

 

14,538

 

 

 

15,267

 

Prepaid income taxes

 

32,973

 

 

 

3,331

 

Deferred income taxes

 

68

 

 

 

68

 

Prepaid expenses

 

9,636

 

 

 

7,849

 

Deferred loan costs and other current assets

 

5,273

 

 

 

5,238

 

Worksite employee related assets

 

697,047

 

 

 

772,437

 

Total current assets

 

857,487

 

 

 

898,546

 

Workers compensation receivable

 

38,142

 

 

 

25,381

 

Restricted cash and investments

 

62,454

 

 

 

36,968

 

Property and equipment, net

 

32,353

 

 

 

25,690

 

Goodwill

 

288,857

 

 

 

288,857

 

Other intangible assets, net

 

94,461

 

 

 

134,020

 

Deferred income taxes

 

7,621

 

 

 

1,000

 

Deferred loan costs and other assets

 

11,930

 

 

 

24,276

 

Total assets

$

1,393,305

 

 

$

1,434,738

 

Liabilities and stockholders’ deficit

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

$

11,422

 

 

$

7,315

 

Accrued corporate wages

 

31,538

 

 

 

26,264

 

Deferred income taxes

 

73,121

 

 

 

16,535

 

Current portion of notes payable and borrowings under capital leases

 

20,694

 

 

 

6,669

 

Other current liabilities

 

12,736

 

 

 

9,078

 

Worksite employee related liabilities

 

690,703

 

 

 

767,624

 

Total current liabilities

 

840,214

 

 

 

833,485

 

Notes payable and borrowings under capital leases, less current portion

 

529,542

 

 

 

812,208

 

Workers compensation liabilities

 

67,273

 

 

 

45,309

 

Deferred income taxes

 

 

 

 

8,888

 

Other liabilities

 

5,189

 

 

 

5,210

 

Total liabilities

 

1,442,218

 

 

 

1,705,100

 

Commitments and contingencies (Note 11)

 

 

 

 

 

 

 

Series G convertible preferred stock, $.0001 per share stated value

   (aggregate liquidation preference of $59,306); no shares authorized, issued and outstanding

   at September 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 September 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 September 30, 2014 and December 31, 2013

 

 

 

 

 

Common stock, $.000025 per share stated value; 750,000,000 shares authorized;

   69,383,359 and 15,259,540 shares issued and outstanding at September 30, 2014

   and December 31, 2013

 

411,449

 

 

 

74,160

 

Accumulated deficit

 

(460,120

)

 

 

(467,209

)

Accumulated other comprehensive loss

 

(242

)

 

 

(191

)

Total stockholders’ deficit

 

(48,913

)

 

 

(393,240

)

Total liabilities and stockholders’ deficit

$

1,393,305

 

 

$

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 September 30,

 

 

Nine Months Ended September 30,

 

 

 

 

2014

 

 

 

2013

 

 

 

2014

 

 

 

2013

 

Professional service revenues

 

$

86,864

 

 

$

75,641

 

 

$

251,999

 

 

$

195,952

 

Insurance service revenues

 

 

469,087

 

 

 

372,476

 

 

 

1,337,870

 

 

 

966,667

 

Total revenues

 

 

555,951

 

 

 

448,117

 

 

 

1,589,869

 

 

 

1,162,619

 

Costs and operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Insurance costs

 

 

428,184

 

 

 

343,464

 

 

 

1,209,536

 

 

 

866,593

 

Cost of providing services (exclusive of depreciation and

   amortization of intangible assets)

 

 

32,575

 

 

 

27,556

 

 

 

100,252

 

 

 

74,042

 

Sales and marketing

 

 

37,396

 

 

 

31,367

 

 

 

104,225

 

 

 

79,387

 

General and administrative

 

 

13,766

 

 

 

14,593

 

 

 

40,785

 

 

 

39,821

 

Systems development and programming costs

 

 

6,776

 

 

 

5,052

 

 

 

19,235

 

 

 

15,140

 

Amortization of intangible assets

 

 

12,743

 

 

 

15,442

 

 

 

39,559

 

 

 

35,926

 

Depreciation

 

 

3,265

 

 

 

3,356

 

 

 

9,725

 

 

 

8,908

 

Total costs and operating expenses

 

 

534,705

 

 

 

440,830

 

 

 

1,523,317

 

 

 

1,119,817

 

Operating income

 

 

21,246

 

 

 

7,287

 

 

 

66,552

 

 

 

42,802

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense and bank fees

 

 

(18,462

)

 

 

(19,902

)

 

 

(49,174

)

 

 

(32,091

)

Other, net

 

 

179

 

 

 

75

 

 

 

257

 

 

 

309

 

Income (loss) before provision for (benefit from) income taxes

 

 

2,963

 

 

 

(12,540

)

 

 

17,635

 

 

 

11,020

 

Provision for (benefit from) income taxes

 

 

2,238

 

 

 

(4,800

)

 

 

9,149

 

 

 

3,880

 

Net income (loss)

 

$

725

 

 

$

(7,740

)

 

$

8,486

 

 

$

7,140

 

Net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.01

 

 

$

(0.60

)

 

$

0.13

 

 

$

0.14

 

Diluted

 

$

0.01

 

 

$

(0.60

)

 

$

0.13

 

 

$

0.13

 

Weighted average shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

69,134,908

 

 

 

12,835,295

 

 

 

51,654,608

 

 

 

11,501,581

 

Diluted

 

 

72,954,352

 

 

 

12,835,295

 

 

 

55,003,651

 

 

 

15,196,398

 

 

See accompanying notes.

 

 

 

4


TriNet Group, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(In thousands)

(Unaudited)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

 

2014

 

 

 

2013

 

 

 

2014

 

 

 

2013

 

Net income (loss)

 

$

725

 

 

$

(7,740

)

 

$

8,486

 

 

$

7,140

 

Other comprehensive income (loss), net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) on investments

 

 

(10

)

 

 

45

 

 

 

10

 

 

 

(9

)

Unrealized gains on interest rate cap

 

 

 

 

 

45

 

 

 

 

 

 

66

 

Foreign currency translation adjustments

 

 

(63

)

 

 

19

 

 

 

(62

)

 

 

(20

)

Total other comprehensive income (loss), net of tax

 

 

(73

)

 

 

109

 

 

 

(52

)

 

 

37

 

Comprehensive income (loss)

 

$

652

 

 

$

(7,631

)

 

$

8,434

 

 

$

7,177

 

 

See accompanying notes.

 

 

 

5


TriNet Group, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

 

 

Nine Months Ended September 30,

 

 

 

 

2014

 

 

 

2013

 

Operating activities

 

 

 

Net income

 

$

8,486

 

 

$

7,140

 

Adjustments to reconcile net income to net cash provided by  operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

67,754

 

 

 

56,313

 

Deferred income taxes

 

 

27,180

 

 

 

(9,534

)

Stock-based compensation

 

 

8,251

 

 

 

4,360

 

Excess tax benefit from equity incentive plan activity

 

 

 

 

 

(14,281

)

Accretion of workers compensation and leases fair value adjustment

 

 

(969

)

 

 

(1,244

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Restricted cash

 

 

(7,968

)

 

 

(6,522

)

Prepaid expenses and other current assets

 

 

(7,899

)

 

 

(8,049

)

Workers compensation receivables

 

 

(11,775

)

 

 

3,624

 

Other assets

 

 

8,166

 

 

 

3,995

 

Accounts payable

 

 

4,826

 

 

 

1,598

 

Income tax payable/receivable

 

 

(29,057

)

 

 

12,314

 

Other current liabilities

 

 

11,321

 

 

 

7,447

 

Other liabilities

 

 

22,196

 

 

 

1,968

 

Worksite employee related assets

 

 

75,390

 

 

 

(41,062

)

Worksite employee related liabilities

 

 

(76,921

)

 

 

44,013

 

Net cash provided by operating activities

 

 

98,981

 

 

 

62,080

 

Investing activities

 

 

 

 

 

 

 

 

Acquisition of businesses

 

 

 

 

 

(193,727

)

Proceeds from sale and maturity of debt securities

 

 

 

 

 

500

 

Purchase of debt securities

 

 

(16,789

)

 

 

(7,253

)

Purchase of property and equipment

 

 

(17,082

)

 

 

(6,314

)

Net cash used in investing activities

 

 

(33,871

)

 

 

(206,794

)

Financing activities

 

 

 

 

 

 

 

 

Proceeds from issuance of common stock, net of issuance costs

 

 

218,572

 

 

 

 

Proceeds from issuance of common stock on exercised options

 

 

1,146

 

 

 

6,889

 

Excess tax benefit from equity incentive plan activity

 

 

 

 

 

14,281

 

Borrowings under notes payable

 

 

 

 

 

970,000

 

Repayment of notes payable

 

 

(268,425

)

 

 

(450,104

)

Payment of debt issuance costs

 

 

(11,060

)

 

 

(24,611

)

Payments of special dividend

 

 

 

 

 

(310,922

)

Repayments under capital leases

 

 

(263

)

 

 

(620

)

Repurchase of common stock

 

 

(1,422

)

 

 

(11,767

)

Net cash provided by (used in) financing activities

 

 

(61,452

)

 

 

193,146

 

Effect of exchange rate changes on cash and cash equivalents

 

 

(62

)

 

 

(20

)

Net increase in cash and cash equivalents

 

 

3,596

 

 

 

48,412

 

Cash and cash equivalents at beginning of period

 

 

94,356

 

 

 

63,749

 

Cash and cash equivalents at end of period

 

$

97,952

 

 

$

112,161

 

 

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

25,662

 

 

$

18,557

 

Cash paid for income taxes, net of refunds

 

 

10,969

 

 

 

719

 

Supplemental schedule of noncash investing and financing activities

 

 

 

 

 

 

 

 

Payable for purchase of property and equipment

 

 

826

 

 

 

378

 

 

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 on March 27, 2014, and the Company’s prospectus filed with the SEC pursuant to Rule 424(b) under the Securities Act of 1933 on September 12, 2014. There have been no changes to the Company’s significant accounting policies described in the prospectuses 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 nine months ended September 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 August 2014, the Financial Accounting Standards Board (FASB) issued ASU 2014-15—Presentation of Financial Statements — Going Concern (Subtopic 205-40), which addresses management’s responsibility to evaluate whether there is substantial doubt about an entity’s ability to continue as a going concern and to provide related footnote disclosures. Management’s evaluation should be based on relevant conditions and events that are known and reasonably knowable at the date that the financial statements are issued. The standard will be effective for the first interim period within annual reporting periods beginning after December 15, 2016. Early adoption is permitted. The Company does not expect to early adopt this guidance and does not believe that the adoption of this guidance will have a material impact on its consolidated financial statements.

In June 2014, the 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):

 

 

September 30,

 

 

December 31,

 

 

2014

 

 

2013

 

Worksite employee-related assets:

 

 

 

 

 

 

 

Restricted cash

$

39,857

 

 

$

19,154

 

Restricted investment

 

25,146

 

 

 

2,317

 

Payroll funds collected

 

323,923

 

 

 

490,058

 

Unbilled revenue, net of advance collection of $52,144 and $54,159 at     September 30, 2014 and December 31, 2013, respectively

 

278,393

 

 

 

200,641

 

Accounts receivable, net of allowance for doubtful accounts of $229 and $865 at     September 30, 2014 and December 31, 2013, respectively

 

6,450

 

 

 

10,450

 

Prepaid health plan expenses

 

3,438

 

 

 

7,584

 

Refundable health plan premiums

 

2,739

 

 

 

17,601

 

Refundable workers compensation premiums

 

10,814

 

 

 

20,834

 

Prepaid workers compensation expenses

 

2,543

 

 

 

1,414

 

Other payroll assets

 

3,744

 

 

 

2,384

 

Total worksite employee-related assets

$

697,047

 

 

$

772,437

 

 

 

 

 

 

 

 

 

Worksite employee-related liabilities:

 

 

 

 

 

 

 

Unbilled wages accrual

$

310,075

 

 

$

243,640

 

Payroll taxes payable

 

191,165

 

 

 

358,285

 

Health benefits payable

 

96,031

 

 

 

67,132

 

Customer prepayments

 

37,323

 

 

 

51,902

 

Workers compensation payable

 

34,055

 

 

 

23,453

 

Other payroll deductions

 

22,054

 

 

 

23,212

 

Total worksite employee-related liabilities

$

690,703

 

 

$

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 nine months

ended

September 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

 

44,567

 

 

 

26,401

 

Prior years

 

(4,450

)

 

 

(3,319

)

Total incurred

 

40,117

 

 

 

23,082

 

Paid related to:

 

 

 

 

 

 

 

Current year

 

(8,483

)

 

 

(8,055

)

Prior years

 

(7,364

)

 

 

(10,798

)

Total paid

 

(15,847

)

 

 

(18,853

)

Liability for unpaid claims and claims adjustment at end of period

 

82,880

 

 

 

58,610

 

Other premiums and collateral liabilities

 

18,448

 

 

 

10,152

 

Total workers compensation liabilities at end of period

$

101,328

 

 

$

68,762

 

Current portion included in worksite employee-related liability

 

34,055

 

 

 

23,453

 

Long term portion

$

67,273

 

 

$

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 September 30, 2014 and December 31, 2013, such restricted amounts of $34.5 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 September 30, 2014 and December 31, 2013, $62.5 million and $37.0 million, respectively, are presented as restricted long-term investments.

 

NOTE 4. PROPERTY AND EQUIPMENT, NET

Property and equipment, net, consist of the following (in thousands):

 

 

September 30,

 

 

December 31,

 

 

2014

 

 

2013

 

 

 

 

 

 

 

 

 

Software

$

48,813

 

 

$

43,513

 

Office equipment, including data processing equipment

 

17,833

 

 

 

14,667

 

Leasehold improvements

 

7,030

 

 

 

6,836

 

Furniture, fixtures, and equipment

 

5,758

 

 

 

3,998

 

Projects in progress

 

9,942

 

 

 

5,106

 

 

 

89,376

 

 

 

74,120

 

Accumulated depreciation

 

(57,023

)

 

 

(48,430

)

Property and equipment, net

$

32,353

 

 

$

25,690

 

 

Software and furniture, fixtures, and equipment include amounts for assets under capital leases of $1.5 million and $1.4 million at September 30, 2014 and December 31, 2013, respectively. Accumulated depreciation of these assets was $0.8 million and $0.5 million at September 30, 2014 and December 31, 2013, respectively. Amortization of assets held under capital leases is included with depreciation expense in the accompanying consolidated statements of operations.

Projects in progress consist primarily of software development costs. The Company capitalizes software development costs intended for internal use. The Company recognized depreciation expense for capitalized internally developed software of $4.0 million and $3.8 million for the nine months ended September 30, 2014 and 2013, respectively. Accumulated depreciation for these assets was $28.5 million and $25.3 million at September 30, 2014 and December 31, 2013, respectively. The Company periodically assesses the likelihood of unsuccessful completion of projects in progress, as well as monitoring events or changes in circumstances, which might suggest that impairment has occurred and recoverability should be evaluated. An impairment loss is recognized if the carrying amount of the asset is not recoverable and exceeds the future net cash flows expected to be generated by the asset. There was $0.1 million and $0.4 million losses recognized on internally developed software for the nine months ended September 30, 2014 and 2013, respectively.

 

NOTE 5. MARKETABLE SECURITIES AND FAIR VALUE MEASUREMENTS

The Company’s noncurrent restricted cash and investments include $30.2 million of available-for-sale marketable securities and $32.2 million of cash collateral at September 30, 2014. The Company’s restricted investments within WSE-related assets include $22.8 million of available-for-sale marketable securities and $2.3 million of certificates of deposit as of September 30, 2014. The available-for-sale marketable securities as of September 30, 2014 and December 31, 2013 consist of the following (in thousands):

 

 

Amortized Cost

 

 

Gross Unrealized Gains

 

 

Gross Unrealized Losses

 

 

Estimated Fair Value

 

September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasuries

$

52,500

 

 

$

49

 

 

$

(13

)

 

$

52,536

 

Mutual funds

 

500

 

 

 

7

 

 

 

 

 

 

507

 

Total investments

$

53,000

 

 

$

56

 

 

$

(13

)

 

$

53,043

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

10


There were no realized gains or losses for the three and nine months ended September 30, 2014 and 2013. As of September 30, 2014 and December 31, 2013, the contractual maturities of the U.S. treasuries were two to three years.

As of September 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 September 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 September 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.

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

 

September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Certificate of deposit

$

2,317

 

 

$

2,317

 

 

$

 

 

$

 

U.S. treasuries

 

52,536

 

 

 

52,536

 

 

 

 

 

Mutual funds

 

507

 

 

 

507

 

 

 

 

 

Interest rate cap

 

4

 

 

 

 

 

4

 

 

 

Total

$

55,364

 

 

$

55,360

 

 

$

4

 

 

$

 

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 September 30, 2014 or the year ended December 31, 2013.

As of September 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.

11


At September 30, 2014 and December 31, 2013, the carrying value of our notes payable of $550.0 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 6. 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):

 

 

September 30,

 

 

December 31,

 

 

2014

 

 

2013

 

Notes payable under credit facility

$

550,000

 

 

$

818,425

 

Capital leases

 

236

 

 

 

452

 

Less current portion

 

(20,694

)

 

 

(6,669

)

 

$

529,542

 

 

$

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 which provided a $75.0 million revolving credit facility, a $175.0 million tranche B-1 term loan and a $455.0 million tranche B-2 term loan; and

·

a $190.0 million second lien credit facility with Wilmington Trust, National Association, as administrative agent.

 

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 was fully amortized in May 2014 for a charge of $0.5 million.

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 $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 September 30, 2014. In connection with the Amended and Restated Credit Agreement, the Company incurred $11.1 million of debt issuance costs. The Company deferred $8.0 million of the costs, which are being amortized over the term of the credit facility.  The remaining $3.1 million of costs were recorded to interest expense and bank fees.  Additionally, the Company recorded a $9.0 million loss on extinguishment of debt to write-off deferred issuance costs associated with the original first lien credit facility, which was also recorded to interest expense and bank fees.  The remaining $6.1 million of loan fees associated with the previous facility that was deemed to be modified continues to be amortized over the revised remaining term of the Amended and Restated Credit Agreement.

In August 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 was fully amortized in August 2014 for a charge of $0.6 million.

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

12


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. The Company was in compliance with the restrictive covenants under the credit facilities at September 30, 2014. The credit facility is 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.

 

 

NOTE 7. 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 8: 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 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 nine months ended September 30, 2014 is summarized as follows:

 

 

Shares Available for Grant

 

Balance at December 31, 2013

 

2,004,464

 

Authorized

 

3,000,000

 

Granted

 

(2,721,000

)

Forfeited

 

400,644

 

Expired

 

6,580

 

Balance at September 30, 2014

 

2,690,688

 

 

13


The following table summarizes stock option activity under the Company’s equity-based plans for the nine months ended September 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

 

2,696,000

 

 

 

12.67

 

 

 

 

 

 

 

 

 

Exercised

 

(1,043,854

)

 

 

1.10

 

 

 

 

 

 

 

 

 

Forfeited

 

(372,644

)

 

 

5.02

 

 

 

 

 

 

 

 

 

Expired

 

(6,580

)

 

 

0.50

 

 

 

 

 

 

 

 

 

Balance at September 30, 2014

 

7,554,070

 

 

$

5.57

 

 

 

8.40

 

 

$

152,467

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable at September 30, 2014

 

1,981,686

 

 

$

1.04

 

 

7.32

 

 

$

48,960

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vested and expected to vest at September 30, 2014

 

7,197,880

 

 

$

5.43

 

 

8.37

 

 

$

146,231

 

 

The weighted-average grant date fair value of stock options granted in each of the three months ended September 30, 2014 and September 30, 2013 was $15.83 and $5.97 per share, respectively. The weighted-average grant date fair value of stock options granted in each of the nine months ended September 30, 2014 and September 30, 2013 was $6.99 and $3.89 per share, respectively. The total fair value of options vested for the three months ended September 30, 2014 and September 30, 2013 was $1.7 million and $0.7 million, respectively. The total fair value of options vested for the nine months ended September 30, 2014 and September 30, 2013 was $6.2 million and $3.1 million, respectively.

The total intrinsic value of options exercised for the three months ended September 30, 2014 and September 30, 2013 was $6.8 million and $41.1 million, respectively. The total intrinsic value of options exercised for the nine months ended September 30, 2014 and September 30, 2013 was $16.8 million and $48.3 million, respectively. Cash received from options exercised during the three months ended September 30, 2014 and September 30, 2013 was $0.5 million and $5.6 million, respectively. Cash received from options exercised during the nine months ended September 30, 2014 and September 30, 2013 was $1.1 million and $6.9 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 September 30, 2014, unrecognized compensation expense, net of forfeitures, associated with nonvested options outstanding was $22.9 million and is expected to be recognized over a weighted-average period of 2.98 years.

The following table summarizes restricted stock unit activity under the Company’s equity-based plans for the nine months ended September 30, 2014:

 

 

Number of Units

 

 

Weighted-Average

Grant Date

Fair Value

 

 

 

 

 

 

 

 

 

Nonvested at December 31, 2013

 

40,000

 

 

$

13.21

 

Granted

 

25,000

 

 

$

28.59

 

Vested

 

(3,500

)

 

$

13.21

 

Forfeited