Attached files

file filename
8-K - 8-K - INSPERITY, INC.a06302016-8xkearningsrelea.htm

Exhibit 99.1


Insperity Announces Second Quarter Results

Q2 worksite employees grew 14% while operating expenses increased 6%
Q2 EPS up 55% to $0.45; Adjusted EPS up 43% to $0.60
Q2 net income increases 33% to $9.7 million
Q2 adjusted EBITDA increases 13% to $25.6 million
YTD net income increases 101% to $42.4 million
YTD adjusted EBITDA up 34% over 2015

HOUSTON – Aug. 1, 2016 – Insperity, Inc. (NYSE: NSP), a leading provider of human resources and business performance solutions for America’s best businesses, today reported second quarter net income and diluted earnings per share of $9.7 million and $0.45, respectively, which represent increases of 33% and 55% compared to the second quarter of 2015. Adjusted EBITDA was $25.6 million, a 13% increase over the second quarter of 2015. Adjusted net income was $12.9 million, an increase of 19% over the second quarter of 2015, and adjusted diluted earnings per share were $0.60, a 43% increase over the second quarter of 2015.

“Our second quarter results and outlook for the last half of 2016 validate that the execution of our strategic plan is producing exceptional growth and profitability,” said Paul J. Sarvadi, Insperity chairman and chief executive officer. “This performance combined with our competitive position and ability to grow our team of Business Performance Advisors gives us confidence as we look ahead to 2017.”

Second Quarter Results

Revenues for the second quarter of 2016 increased 13% over the second quarter of 2015 on a 14% increase in the average number of worksite employees paid per month. The worksite employee growth was the result of strong new client sales driven by a 15% increase in the number of trained Business Performance Advisors, and continuing high level of client retention, which averaged over 99% during the second quarter.

As expected, gross profit increased 9% over the second quarter of 2015 reflecting client and product mix changes and the seasonality associated with payroll taxes and benefit plan selection. Operating expenses increased 6% and declined on a per worksite employee per month basis from $215 in the second quarter of 2015 to $198 due to recent cost savings initiatives and the inherent leverage of our cost structure.

“Year-to-date adjusted EBITDA increased from $77 to $90 per worksite employee per month, 17% over 2015, as we have effectively managed worksite employee growth and gross profit in combination with our operating costs,” said Douglas S. Sharp, senior vice president of finance, chief financial officer and treasurer. “This high level of unit profitability combined with our double



digit worksite employee growth has resulted in a 34% increase in adjusted EBITDA over the first six months of 2015.”

Year-to-Date Results

For the six months ended June 30, 2016, reported 2016 net income was $42.4 million, or $1.98 per diluted share, and adjusted diluted earnings per share increased 74% to $2.23.

Revenues for the first six months of 2016 totaled $1.5 billion, an increase of 14% over the 2015 period. Gross profit for the six months ended June 30, 2016 increased 12% to $263.3 million. Operating expenses decreased 2% to $194.2 million in 2016, while adjusted operating expenses increased only 4% to $193.9 million. Adjusted EBITDA increased 34% to $86.8 million.

Cash outlays in the first six months of 2016 included the repurchase of 3.1 million shares of stock at a cost of $149.1 million, dividends totaling $10.0 million and capital expenditures of $12.6 million.




2016 Guidance

The company also announced its updated guidance for 2016, including the third quarter of 2016.

 
Q3 2016
 
Full Year 2016
 
 
 
 
 
 
 
 
Average WSEEs
170,000
170,700
 
166,000
168,000
Year-over-year increase
14.0%
14.5%
 
14%
15%
 
 
 
 
 
 
 
 
Adjusted EPS
$0.72
$0.78
 
$3.50
$3.60
Year-over-year increase
26%
37%
 
60%
64%
 
 
 
 
 
 
 
 
Adjusted EBITDA (in millions)
$30.0
$32.0
 
$141.0
$145.0
Year-over-year increase
6%
13%
 
28%
32%

Definition of Key Metrics

Average WSEEs - Determined by calculating the company’s cumulative worksite employees paid during the period divided by the number of months in the period.
Adjusted EPS - Represents diluted net income per share computed in accordance with GAAP, excluding the impact of non-cash impairment and other charges, stockholder advisory expenses and stock-based compensation.
Adjusted EBITDA - Represents net income computed in accordance with GAAP, plus interest expense, income taxes, depreciation and amortization expense, non-cash impairment and other charges, costs associated with stockholder advisory expenses and stock-based compensation.
Please refer to the accompanying financial tables at the end of this press release for the reconciliation of non-GAAP financial measures to the comparable GAAP financial measures.
Insperity will be hosting a conference call today at 10 a.m. ET to discuss these results, provide guidance for the third quarter and an update to full year guidance, and answer questions from investment analysts. To listen in, call 877-651-0053 and use conference i.d. number 46738380. The call will also be webcast at http://ir.insperity.com. The conference call script will be available at the same website later today. A replay of the conference call will be available at 855-859-2056, conference i.d. 46738380. The webcast will be archived for one year.

Insperity, a trusted advisor to America’s best businesses for more than 30 years, provides an array of human resources and business solutions designed to help improve business performance. Insperity® Business Performance Advisors offer the most comprehensive suite of products and services available in the marketplace. Insperity delivers administrative relief, better benefits, reduced liabilities and a systematic way to improve productivity through its premier Workforce Optimization® solution. Additional company offerings include Human Capital Management, Payroll Software, Time and Attendance, Performance Management, Organizational Planning, Recruiting



Services, Employment Screening, Financial Services, Expense Management, Retirement Services and Insurance Services. Insperity business performance solutions support more than 100,000 businesses with over 2 million employees. With 2015 revenues of $2.6 billion, Insperity operates in 60 offices throughout the United States. For more information, visit http://www.insperity.com.

The statements contained herein that are not historical facts are forward-looking statements within the meaning of the federal securities laws (Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934). You can identify such forward-looking statements by the words “expects,” “intends,” “plans,” “projects,” “believes,” “estimates,” “likely,” “possibly,” “probably,” “goal,” “opportunity,” “objective,” “target,” “assume,” “outlook,” “guidance,” “predicts,” “appears,” “indicator” and similar expressions. Forward-looking statements involve a number of risks and uncertainties. In the normal course of business, Insperity, Inc., in an effort to help keep our stockholders and the public informed about our operations, may from time to time issue such forward-looking statements, either orally or in writing. Generally, these statements relate to business plans or strategies, projected or anticipated benefits or other consequences of such plans or strategies, or projections involving anticipated revenues, earnings, unit growth, profit per worksite employee, pricing, operating expenses or other aspects of operating results. We base the forward-looking statements on our expectations, estimates and projections at the time such statements are made. These statements are not guarantees of future performance and involve risks and uncertainties that we cannot predict. In addition, we have based many of these forward-looking statements on assumptions about future events that may prove to be inaccurate. Therefore, the actual results of the future events described in such forward-looking statements could differ materially from those stated in such forward-looking statements. Among the factors that could cause actual results to differ materially are: (i) adverse economic conditions; (ii) regulatory and tax developments and possible adverse application of various federal, state and local regulations; (iii) the ability to secure competitive replacement contracts for health insurance and workers’ compensation insurance at expiration of current contracts; (iv) cancellation of client contracts on short notice, or the inability to renew client contracts or attract new clients; (v) vulnerability to regional economic factors because of our geographic market concentration; (vi) increases in health insurance costs and workers’ compensation rates and underlying claims trends, health care reform, financial solvency of workers’ compensation carriers, other insurers or financial institutions, state unemployment tax rates, liabilities for employee and client actions or payroll-related claims; (vii) failure to manage growth of our operations and the effectiveness of our sales and marketing efforts; (viii) the impact of the competitive environment in the PEO industry on our growth and/or profitability; (ix) our liability for worksite employee payroll, payroll taxes and benefits costs; (x) our liability for disclosure of sensitive or private information; (xi) our ability to integrate or realize expected returns on our acquisitions; (xii) failure of our information technology systems; (xiii) an adverse final judgment or settlement of claims against Insperity; and (xiv) disruptions to our business resulting from the actions of certain stockholders. These factors are discussed in further detail in Insperity’s filings with the U.S. Securities and Exchange Commission. Any of these factors, or a combination of such factors, could materially affect the results of our operations and whether forward-looking statements we make ultimately prove to be accurate.




Except to the extent otherwise required by federal securities law, we do not undertake any obligation to update our forward-looking statements to reflect events or circumstances after the date they are made or to reflect the occurrence of unanticipated events.




Insperity, Inc.
Summary Financial Information
(in thousands, except per share amounts and statistical data)
 
 
June 30,
2016
 
December 31,
2015
 
 
(Unaudited)
 
 
Assets:
 
 
 
 
Cash and cash equivalents
 
$
271,573

 
$
269,538

Restricted cash
 
41,226

 
37,418

Marketable securities
 
1,881

 
9,875

Accounts receivable, net
 
245,012

 
200,665

Prepaid insurance
 
26,545

 
7,417

Other current assets
 
18,554

 
17,135

Income taxes receivable
 
6,690

 

Total current assets
 
611,481

 
542,048

Property and equipment, net
 
67,671

 
61,759

Prepaid health insurance
 
9,000

 
9,000

Deposits
 
135,431

 
140,162

Goodwill and other intangible assets, net
 
13,338

 
13,588

Deferred income taxes, net
 
7,562

 
16,976

Other assets
 
2,012

 
1,379

Total assets
 
$
846,495

 
$
784,912

Liabilities and stockholders’ equity:
 
 
 
 
Accounts payable
 
$
3,546

 
$
5,381

Payroll taxes and other payroll deductions payable
 
141,213

 
205,393

Accrued worksite employee payroll cost
 
277,376

 
161,917

Accrued health insurance costs
 
26,920

 
13,643

Accrued workers’ compensation costs
 
43,294

 
39,053

Accrued corporate payroll and commissions
 
24,375

 
39,103

Other accrued liabilities
 
24,823

 
20,250

Income taxes payable
 

 
2,971

Total current liabilities
 
541,547

 
487,711

Accrued workers’ compensation costs
 
135,681

 
124,746

Long-term debt
 
104,400

 

Total noncurrent liabilities
 
240,081

 
124,746

Stockholders’ equity:
 
 
 
 
Common stock
 
277

 
308

Additional paid-in capital
 
4,428

 
144,701

Treasury stock, at cost
 
(205,018
)
 
(205,325
)
Retained earnings
 
265,180

 
232,771

Total stockholders’ equity
 
64,867

 
172,455

Total liabilities and stockholders’ equity
 
$
846,495

 
$
784,912




Insperity, Inc.
Summary Financial Information (continued)
(in thousands, except per share amounts and statistical data)
(Unaudited)


 
Three Months Ended 
 June 30,
 
Six Months Ended 
 June 30,
 
2016
 
2015
 
Change
 
2016
 
2015
 
Change
Operating results:
 
 
 
 
 
 
 
 
 
 
 
Revenues (gross billings of $4.163 billion, $3.703 billion, $8.727 billion and $7.643 billion less worksite employee payroll cost of $3.456 billion, $3.075 billion, $7.217 billion and $6.316 billion, respectively)
$
707,332

 
$
627,838

 
12.7
 %
 
$
1,509,740

 
$
1,327,317

 
13.7
 %
Direct costs:
 
 
 
 
 
 
 
 
 
 
 
Payroll taxes, benefits and workers’ compensation costs
594,073

 
523,619

 
13.5
 %
 
1,246,465

 
1,093,238

 
14.0
 %
Gross profit
113,259

 
104,219

 
8.7
 %
 
263,275

 
234,079

 
12.5
 %
Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
Salaries, wages and payroll taxes
55,998

 
50,234

 
11.5
 %
 
114,013

 
106,982

 
6.6
 %
Stock-based compensation
4,761

 
4,041

 
17.8
 %
 
8,336

 
6,464

 
29.0
 %
Commissions
4,335

 
4,103

 
5.7
 %
 
8,616

 
8,407

 
2.5
 %
Advertising
6,712

 
6,883

 
(2.5
)%
 
9,759

 
10,064

 
(3.0
)%
General and administrative expenses
21,254

 
20,838

 
2.0
 %
 
45,038

 
45,430

 
(0.9
)%
Depreciation and amortization
4,176

 
4,590

 
(9.0
)%
 
8,447

 
9,875

 
(14.5
)%
Impairment charges and other

 
1,313

 

 

 
11,120

 

Total operating expenses
97,236

 
92,002

 
5.7
 %
 
194,209

 
198,342

 
(2.1
)%
Operating income
16,023

 
12,217

 
31.2
 %
 
69,066

 
35,737

 
93.3
 %
Other income (expense):
 
 
 
 
 
 
 
 
 
 
 
Interest income
293

 
84

 
248.8
 %
 
592

 
191

 
209.9
 %
Interest expense
(650
)
 
(124
)
 
424.2
 %
 
(1,287
)
 
(224
)
 
474.6
 %
Income before income tax expense
15,666

 
12,177

 
28.7
 %
 
68,371

 
35,704

 
91.5
 %
Income tax expense
5,953

 
4,863

 
22.4
 %
 
25,965

 
14,603

 
77.8
 %
Net income
$
9,713

 
$
7,314

 
32.8
 %
 
$
42,406

 
$
21,101

 
101.0
 %
Less distributed and undistributed earnings allocated to participating securities
(229
)
 
(179
)
 
27.9
 %
 
(962
)
 
(521
)
 
84.6
 %
Net income allocated to common shares
$
9,484

 
$
7,135

 
32.9
 %
 
$
41,444

 
$
20,580

 
101.4
 %
Basic net income per share of common stock
$
0.45

 
$
0.29

 
55.2
 %
 
$
1.98

 
$
0.83

 
138.6
 %
Diluted net income per share of common stock
$
0.45

 
$
0.29

 
55.2
 %
 
$
1.98

 
$
0.83

 
138.6
 %







Insperity, Inc.
Summary Financial Information (continued)
(in thousands, except per share amounts and statistical data)
(Unaudited)


 
Three Months Ended 
 June 30,
 
Six Months Ended 
 June 30,
 
2016
 
2015
 
Change
 
2016
 
2015
 
Change
 
 
 
 
 
 
 
 
 
 
 
 
Statistical Data:
 
 
 
 
 
 
 
 
 
 
 
Average number of worksite employees paid per month
163,521

 
143,131

 
14.2
 %
 
160,956

 
140,545

 
14.5
 %
Revenues per worksite employee per month(1)
$
1,442

 
$
1,462

 
(1.4
)%
 
$
1,563

 
$
1,574

 
(0.7
)%
Gross profit per worksite employee per month
231

 
243

 
(4.9
)%
 
273

 
278

 
(1.8
)%
Operating expenses per worksite employee per month
198

 
215

 
(7.9
)%
 
201

 
236

 
(14.8
)%
Operating income per worksite employee per month
33

 
28

 
17.9
 %
 
72

 
42

 
71.4
 %
Net income per worksite employee per month
20

 
17

 
17.6
 %
 
44

 
25

 
76.0
 %

(1) Gross billings of $8,485, $8,623, $9,036 and $9,064 per worksite employee per month, less payroll cost of $7,043, $7,161, $7,473 and $7,490 per worksite employee per month, respectively.




Insperity, Inc.
Summary Financial Information (continued)
(in thousands, except per share amounts and statistical data)
(Unaudited)

GAAP to Non-GAAP Reconciliation Tables

 
 
Three Months Ended 
 June 30,
 
Six Months Ended 
 June 30,
 
 
2016
 
2015
 
Change
 
2016
 
2015
 
Change
 
 
 
 
 
 
 
 
 
 
 
 
 
Payroll cost (GAAP)
 
$
3,455,077

 
$
3,074,892

 
12.4
 %
 
$
7,217,142

 
$
6,315,874

 
14.3
 %
Less: Bonus payroll cost
 
213,224

 
257,367

 
(17.2
)%
 
795,537

 
775,870

 
2.5
 %
Non-bonus payroll cost
 
$
3,241,853

 
$
2,817,525

 
15.1
 %
 
$
6,421,605

 
$
5,540,004

 
15.9
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
Payroll cost per worksite employee per month (GAAP)
 
$
7,043

 
$
7,161

 
(1.6
)%
 
$
7,473

 
$
7,490

 
(0.2
)%
Less: Bonus payroll cost per worksite employee per month
 
436

 
599

 
(27.2
)%
 
824

 
920

 
(10.4
)%
Non-bonus payroll cost per worksite employee per month
 
$
6,607

 
$
6,562

 
0.7
 %
 
$
6,649

 
$
6,570

 
1.2
 %

Non-bonus payroll cost represents payroll cost excluding the impact of bonus payrolls paid to the company’s worksite employees. Bonus payroll cost varies from period to period, but has no direct impact to the company’s ultimate workers’ compensation costs under the current program. As a result, Insperity management refers to non-bonus payroll cost in analyzing, reporting and forecasting the company’s workers’ compensation costs.

 
 
June 30,
2016
 
December 31,
2015
 
 
 
Cash, cash equivalents and marketable securities (GAAP)
 
$
273,454

 
$
279,413

Less: Amounts payable for withheld federal and state income taxes, employment taxes and other payroll deductions
 
121,437

 
185,719

Customer prepayments
 
100,728

 
17,037

Adjusted cash, cash equivalents and marketable securities
 
$
51,289

 
$
76,657


Adjusted cash, cash equivalents and marketable securities excludes funds associated with federal and state income tax withholdings, employment taxes and other payroll deductions, as well as client prepayments. Insperity management believes adjusted cash, cash equivalents and marketable securities is a useful measure of the company’s available funds.




 
 
Three Months Ended 
 June 30,
 
Six Months Ended 
 June 30,
 
 
2016
 
2015
 
Change
 
2016
 
2015
 
Change
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating expenses (GAAP)
 
$
97,236

 
$
92,002

 
5.7
 %
 
$
194,209

 
$
198,342

 
(2.1
)%
Less: Impairment charges and other
 

 
1,313

 

 

 
11,120

 

Stockholder advisory expenses
 
323

 
398

 
(18.8
)%
 
323

 
1,546

 
(79.1
)%
Adjusted operating expenses
 
$
96,913

 
$
90,291

 
7.3
 %
 
$
193,886

 
$
185,676

 
4.4
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating expenses per worksite employee per month (GAAP)
 
$
198

 
$
215

 
(7.9
)%
 
$
201

 
$
236

 
(14.8
)%
Less: Impairment charges and other per worksite employee per month
 

 
3

 

 

 
13

 

Stockholder advisory expenses per worksite employee per month
 
1

 
1

 

 

 
2

 

Adjusted operating expenses per worksite employee per month
 
$
197

 
$
211

 
(6.6
)%
 
$
201

 
$
221

 
(9.0
)%

Adjusted operating expenses represent operating expenses excluding the impact of impairment and other charges related to the sale of two aircraft and stockholder advisory expenses. Insperity management believes adjusted operating expenses is a useful measure of the company’s operating costs, as it allows for additional analysis of the company’s operating expenses separate from the impact of these items.

 
 
Three Months Ended 
 June 30,
 
Six Months Ended 
 June 30,
 
 
 
 
 
2016
 
2015
 
Change
 
2016
 
2015
 
Change
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (GAAP)
 
$
9,713

 
$
7,314

 
32.8
 %
 
$
42,406

 
$
21,101

 
101.0
 %
Income tax expense
 
5,953

 
4,863

 
22.4
 %
 
25,965

 
14,603

 
77.8
 %
Interest expense
 
650

 
124

 
424.2
 %
 
1,287

 
224

 
474.6
 %
Depreciation and amortization
 
4,176

 
4,590

 
(9.0
)%
 
8,447

 
9,875

 
(14.5
)%
EBITDA
 
20,492

 
16,891

 
21.3
 %
 
78,105

 
45,803

 
70.5
 %
Impairment charges and other
 

 
1,313

 

 

 
11,120

 

Stock-based compensation
 
4,761

 
4,041

 
17.8
 %
 
8,336

 
6,464

 
29.0
 %
Stockholder advisory expenses
 
323

 
398

 
(18.8
)%
 
323

 
1,546

 
(79.1
)%
Adjusted EBITDA
 
$
25,576

 
$
22,643

 
13.0
 %
 
$
86,764

 
$
64,933

 
33.6
 %

EBITDA represents net income computed in accordance with generally accepted accounting principles (“GAAP”), plus interest expense, income tax expense, depreciation and amortization expense. Adjusted EBITDA represents EBITDA plus non-cash impairment and other charges, costs associated with stockholder advisory expenses and stock-based compensation. Insperity management believes EBITDA and Adjusted EBITDA are often useful measures of the company’s



operating performance, as they allow for additional analysis of the company’s operating results separate from the impact of these items.

 
 
Three Months Ended 
 June 30,
 
Six Months Ended 
 June 30,
 
 
 
 
 
2016
 
2015
 
Change
 
2016
 
2015
 
Change
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (GAAP)
 
$
9,713

 
$
7,314

 
32.8
 %
 
$
42,406

 
$
21,101

 
101.0
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
Impairment charges and other
 

 
1,313

 

 

 
11,120

 

Stock-based compensation
 
4,761

 
4,041

 
17.8
 %
 
8,336

 
6,464

 
29.0
 %
Stockholder advisory expenses
 
323

 
398

 
(18.8
)%
 
323

 
1,546

 
(79.1
)%
Total non-GAAP adjustments
 
5,084

 
5,752

 
(11.6
)%
 
8,659

 
19,130

 
(54.7
)%
Tax effect on non-GAAP adjustments
 
(1,933
)
 
(2,295
)
 
(15.8
)%
 
(3,290
)
 
(7,824
)
 
(57.9
)%
Adjusted net income (non-GAAP)
 
$
12,864

 
$
10,771

 
19.4
 %
 
$
47,775

 
$
32,407

 
47.4
 %

 
 
Three Months Ended 
 June 30,
 
Six Months Ended 
 June 30,
 
 
 
 
 
2016
 
2015
 
Change
 
2016
 
2015
 
Change
 
 
 
 
 
 
 
 
 
 
 
 
 
Diluted net income per share of common stock (GAAP)
 
$
0.45

 
$
0.29

 
55.2
 %
 
$
1.98

 
$
0.83

 
138.6
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
Impairment charges and other
 

 
0.05

 

 

 
0.44

 

Stock-based compensation
 
0.22

 
0.16

 
37.5
 %
 
0.39

 
0.25

 
56.0
 %
Stockholder advisory expenses
 
0.02

 
0.02

 

 
0.02

 
0.06

 
(66.7
)%
Total non-GAAP adjustments
 
0.24

 
0.23

 
4.3
 %
 
0.41

 
0.75

 
(45.3
)%
Tax effect on non-GAAP adjustments
 
(0.09
)
 
(0.10
)
 
(10.0
)%
 
(0.16
)
 
(0.30
)
 
(46.7
)%
Adjusted diluted net income per share of common stock
 
$
0.60

 
$
0.42

 
42.9
 %
 
$
2.23

 
$
1.28

 
74.2
 %

Adjusted net income and adjusted diluted net income per share of common stock represent net income and diluted net income per share computed in accordance with GAAP, excluding the impact of non-cash impairment and other charges related to the sale of two aircraft in 2015, stock-based compensation and costs associated with stockholder advisory expenses. Insperity management believes adjusted net income and adjusted diluted net income per share are useful measures of the company’s operating performance in this period, as they allow for additional analysis of the company’s operating results separate from the impact of these items.

Non-bonus payroll, adjusted cash, cash equivalents and marketable securities, adjusted operating expenses, EBITDA, adjusted EBITDA, adjusted net income and adjusted diluted net income per share of common stock are not financial measures prepared in accordance with GAAP and may be different from similar measures used by other companies. Non-bonus payroll, adjusted cash, cash equivalents and marketable securities, adjusted operating expenses, EBITDA, adjusted EBITDA,



adjusted net income and adjusted diluted net income per share of common stock should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of the non-GAAP financial measures used in this press release to their most directly comparable GAAP financial measures as provided in the tables above.

###