10-Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2008
OR
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission
File Number 1-32961
CBIZ, INC.
(Exact name of registrant as specified in its charter)
|
|
|
Delaware
|
|
22-2769024 |
|
|
|
(State or other jurisdiction of incorporation
or organization)
|
|
(I.R.S. Employer Identification No.) |
|
|
|
6050 Oak Tree Boulevard, South, Suite 500, Cleveland, Ohio
|
|
44131 |
|
|
|
(Address of principal executive offices)
|
|
(Zip Code) |
(Registrants telephone number, including area code) 216-447-9000
(Former name, former address and former fiscal year, if changed since last report)
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 proceeding 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 þ No o
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. (Check one):
|
|
|
|
|
|
|
Large accelerated filer o |
|
Accelerated filer þ |
|
Non-accelerated filer o
(Do not check if a smaller reporting company) |
|
Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act). Yes o No þ
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of
the latest practicable date:
|
|
|
Class of Common Stock
|
|
Outstanding at
October 31, 2008 |
|
|
|
Common Stock, par value $0.01 per share
|
|
61,793,639 |
CBIZ, INC. AND SUBSIDIARIES
TABLE OF CONTENTS
2
PART I FINANCIAL INFORMATION
Item 1. Financial Statements
CBIZ, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (Unaudited)
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
SEPTEMBER 30, |
|
|
DECEMBER 31, |
|
|
|
2008 |
|
|
2007 |
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
7,501 |
|
|
$ |
12,144 |
|
Restricted cash |
|
|
14,216 |
|
|
|
15,402 |
|
Accounts receivable, net |
|
|
133,355 |
|
|
|
115,333 |
|
Notes receivable current, net |
|
|
1,864 |
|
|
|
1,722 |
|
Deferred income taxes current |
|
|
9,039 |
|
|
|
5,136 |
|
Other current assets |
|
|
9,518 |
|
|
|
10,086 |
|
Assets of discontinued operations |
|
|
219 |
|
|
|
1,858 |
|
|
|
|
|
|
|
|
Current assets before funds held for clients |
|
|
175,712 |
|
|
|
161,681 |
|
Funds held for clients current |
|
|
65,905 |
|
|
|
88,048 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
241,617 |
|
|
|
249,729 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
26,201 |
|
|
|
26,279 |
|
Notes receivable non-current, net |
|
|
1,158 |
|
|
|
2,017 |
|
Deferred income taxes non-current, net |
|
|
5,189 |
|
|
|
5,300 |
|
Goodwill and other intangible assets, net |
|
|
279,200 |
|
|
|
268,388 |
|
Assets of deferred compensation plan |
|
|
23,167 |
|
|
|
22,157 |
|
Funds held for clients non-current |
|
|
11,767 |
|
|
|
|
|
Other assets |
|
|
3,637 |
|
|
|
4,122 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
591,936 |
|
|
$ |
577,992 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
28,176 |
|
|
$ |
27,293 |
|
Income taxes payable current |
|
|
1,237 |
|
|
|
|
|
Accrued personnel costs |
|
|
35,925 |
|
|
|
40,281 |
|
Notes payable current |
|
|
1,856 |
|
|
|
10,602 |
|
Other current liabilities |
|
|
19,222 |
|
|
|
13,969 |
|
Liabilities of discontinued operations |
|
|
2,432 |
|
|
|
3,460 |
|
|
|
|
|
|
|
|
Current liabilities before client fund obligations |
|
|
88,848 |
|
|
|
95,605 |
|
Client fund obligations |
|
|
79,285 |
|
|
|
88,048 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
168,133 |
|
|
|
183,653 |
|
|
|
|
|
|
|
|
|
|
Convertible notes |
|
|
100,000 |
|
|
|
100,000 |
|
Bank debt |
|
|
60,000 |
|
|
|
30,000 |
|
Income taxes payable non-current |
|
|
7,149 |
|
|
|
8,346 |
|
Deferred compensation plan obligations |
|
|
23,167 |
|
|
|
22,157 |
|
Other non-current liabilities |
|
|
6,694 |
|
|
|
7,390 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
365,143 |
|
|
|
351,546 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Common stock |
|
|
1,057 |
|
|
|
1,041 |
|
Additional paid-in capital |
|
|
487,182 |
|
|
|
477,804 |
|
Accumulated deficit |
|
|
(8,385 |
) |
|
|
(37,414 |
) |
Treasury stock |
|
|
(252,702 |
) |
|
|
(214,883 |
) |
Accumulated other comprehensive loss |
|
|
(359 |
) |
|
|
(102 |
) |
|
|
|
|
|
|
|
Total stockholders equity |
|
|
226,793 |
|
|
|
226,446 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
591,936 |
|
|
$ |
577,992 |
|
|
|
|
|
|
|
|
See the accompanying notes to the consolidated financial statements.
3
CBIZ, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
NINE MONTHS ENDED |
|
|
|
SEPTEMBER 30, |
|
|
SEPTEMBER 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Revenue |
|
$ |
168,195 |
|
|
$ |
151,180 |
|
|
$ |
541,281 |
|
|
$ |
486,282 |
|
Operating expenses |
|
|
148,757 |
|
|
|
137,177 |
|
|
|
461,970 |
|
|
|
419,474 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
19,438 |
|
|
|
14,003 |
|
|
|
79,311 |
|
|
|
66,808 |
|
Corporate general and administrative expense |
|
|
7,270 |
|
|
|
7,143 |
|
|
|
22,313 |
|
|
|
23,233 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
12,168 |
|
|
|
6,860 |
|
|
|
56,998 |
|
|
|
43,575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(1,804 |
) |
|
|
(1,284 |
) |
|
|
(5,409 |
) |
|
|
(4,250 |
) |
Gain on sale of operations, net |
|
|
229 |
|
|
|
20 |
|
|
|
470 |
|
|
|
125 |
|
Other income (expense), net |
|
|
(3,018 |
) |
|
|
747 |
|
|
|
(4,030 |
) |
|
|
3,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expense, net |
|
|
(4,593 |
) |
|
|
(517 |
) |
|
|
(8,969 |
) |
|
|
(783 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before
income tax expense |
|
|
7,575 |
|
|
|
6,343 |
|
|
|
48,029 |
|
|
|
42,792 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
2,689 |
|
|
|
2,531 |
|
|
|
18,442 |
|
|
|
17,631 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
4,886 |
|
|
|
3,812 |
|
|
|
29,587 |
|
|
|
25,161 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations,
net of tax |
|
|
(56 |
) |
|
|
(189 |
) |
|
|
(250 |
) |
|
|
(1,134 |
) |
Gain (loss) on disposal of discontinued
operations, net of tax |
|
|
132 |
|
|
|
1,023 |
|
|
|
(308 |
) |
|
|
4,713 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
4,962 |
|
|
$ |
4,646 |
|
|
$ |
29,029 |
|
|
$ |
28,740 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
$ |
0.08 |
|
|
$ |
0.06 |
|
|
$ |
0.48 |
|
|
$ |
0.38 |
|
Discontinued operations |
|
|
|
|
|
|
0.01 |
|
|
|
(0.01 |
) |
|
|
0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
0.08 |
|
|
$ |
0.07 |
|
|
$ |
0.47 |
|
|
$ |
0.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
$ |
0.08 |
|
|
$ |
0.06 |
|
|
$ |
0.47 |
|
|
$ |
0.38 |
|
Discontinued operations |
|
|
|
|
|
|
0.01 |
|
|
|
(0.01 |
) |
|
|
0.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
0.08 |
|
|
$ |
0.07 |
|
|
$ |
0.46 |
|
|
$ |
0.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares outstanding |
|
|
61,171 |
|
|
|
64,842 |
|
|
|
62,080 |
|
|
|
65,437 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average shares outstanding |
|
|
61,772 |
|
|
|
66,083 |
|
|
|
62,801 |
|
|
|
66,845 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See the accompanying notes to the consolidated financial statements.
4
CBIZ, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
NINE MONTHS ENDED |
|
|
|
SEPTEMBER 30, |
|
|
|
2008 |
|
|
2007 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
29,029 |
|
|
$ |
28,740 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Loss from discontinued operations, net of tax |
|
|
250 |
|
|
|
1,134 |
|
(Gain) loss on disposal of discontinued operations, net of tax |
|
|
308 |
|
|
|
(4,713 |
) |
Gain on sale of operations, net |
|
|
(470 |
) |
|
|
(125 |
) |
Impairment of auction rate security |
|
|
1,381 |
|
|
|
|
|
Bad debt expense, net of recoveries |
|
|
4,161 |
|
|
|
2,658 |
|
Depreciation and amortization expense |
|
|
11,346 |
|
|
|
10,012 |
|
Deferred income taxes |
|
|
(2,391 |
) |
|
|
1,248 |
|
Excess tax benefits from share based payment arrangements |
|
|
(1,719 |
) |
|
|
(2,356 |
) |
Employee stock awards |
|
|
2,783 |
|
|
|
1,711 |
|
Changes in assets and liabilities, net of acquisitions and divestitures: |
|
|
|
|
|
|
|
|
Restricted cash |
|
|
1,186 |
|
|
|
619 |
|
Accounts receivable, net |
|
|
(23,299 |
) |
|
|
(18,739 |
) |
Other assets |
|
|
1,036 |
|
|
|
1,439 |
|
Accounts payable |
|
|
1,016 |
|
|
|
(3,683 |
) |
Income taxes payable |
|
|
487 |
|
|
|
2,507 |
|
Accrued personnel costs |
|
|
(4,349 |
) |
|
|
(1,383 |
) |
Other liabilities |
|
|
4,558 |
|
|
|
1,175 |
|
|
|
|
|
|
|
|
Net cash provided by continuing operations |
|
|
25,313 |
|
|
|
20,244 |
|
Operating cash flows used in discontinued operations |
|
|
(1,539 |
) |
|
|
(1,196 |
) |
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
23,774 |
|
|
|
19,048 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Business acquisitions and contingent consideration, net of
cash acquired |
|
|
(24,966 |
) |
|
|
(18,922 |
) |
Acquisition of other intangible assets |
|
|
(810 |
) |
|
|
(1,608 |
) |
Proceeds from sales of divested and discontinued operations |
|
|
4,893 |
|
|
|
28,003 |
|
Additions to property and equipment, net |
|
|
(5,109 |
) |
|
|
(4,232 |
) |
Additions to notes receivable |
|
|
(170 |
) |
|
|
|
|
Payments received on notes receivable |
|
|
373 |
|
|
|
182 |
|
Net cash used in discontinued operations |
|
|
|
|
|
|
(640 |
) |
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities |
|
|
(25,789 |
) |
|
|
2,783 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from bank debt |
|
|
218,600 |
|
|
|
218,510 |
|
Payment of bank debt |
|
|
(188,600 |
) |
|
|
(206,510 |
) |
Payment of notes payable and capitalized leases |
|
|
(410 |
) |
|
|
(388 |
) |
Payment for acquisition of treasury stock |
|
|
(37,819 |
) |
|
|
(30,812 |
) |
Proceeds from exercise of stock options |
|
|
3,988 |
|
|
|
3,576 |
|
Excess tax benefit from exercise of stock awards |
|
|
1,719 |
|
|
|
2,356 |
|
Debt issuance costs |
|
|
(106 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
(2,628 |
) |
|
|
(13,268 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
(4,643 |
) |
|
|
8,563 |
|
Cash and cash equivalents at beginning of year |
|
|
12,144 |
|
|
|
12,971 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
7,501 |
|
|
$ |
21,534 |
|
|
|
|
|
|
|
|
See the accompanying notes to the consolidated financial statements.
5
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
1. |
|
Summary of Significant Accounting Policies |
|
|
|
The accompanying unaudited consolidated financial statements have been prepared in
accordance with U.S. generally accepted accounting principles (GAAP) for interim financial
information and with the instructions to Form 10-Q and
Rule 10-01 of Regulation S-X of the
U.S. Securities and Exchange Commission (SEC). Accordingly, they do not include all of the
information and notes required by GAAP for annual financial statements. |
|
|
|
In the opinion of management, the accompanying unaudited consolidated financial statements
include all adjustments (consisting solely of normal recurring adjustments) considered
necessary to present fairly the financial position of CBIZ, Inc. and its consolidated
subsidiaries (CBIZ) as of September 30, 2008 and December 31, 2007, the results of their
operations for the three and nine months ended September 30, 2008 and 2007, and cash flows
for the nine months ended September 30, 2008 and 2007. Due to seasonality, potential changes
in economic conditions, interest rate fluctuations and other factors, the results of
operations for such interim periods are not necessarily indicative of the results for the
full year. For further information, refer to the consolidated financial statements and notes
thereto included in CBIZs Annual Report on Form 10-K for the year ended December 31, 2007. |
|
|
|
Principles of Consolidation |
|
|
|
The accompanying consolidated financial statements reflect the operations of CBIZ and all of
its wholly-owned subsidiaries. All intercompany accounts and transactions have been
eliminated in consolidation. CBIZ does not consolidate variable interest entities as the
impact would not be material to the financial condition, results of operations or cash flows
of CBIZ. |
|
|
|
Use of Estimates |
|
|
|
The preparation of consolidated financial statements in conformity with GAAP requires
management to make estimates and assumptions that affect the reported amounts of assets and
liabilities, the disclosure of contingent assets and liabilities and the reported amounts of
revenue and expenses. Managements estimates and assumptions include, but are not limited
to, estimates of collectibility of accounts receivable and unbilled revenue, the
realizability of goodwill and other intangible assets, the fair value of certain assets, the
valuation of stock options in determining compensation expense, estimates of accrued
liabilities (such as incentive compensation, self-insurance reserves and legal reserves),
income taxes and other factors. Managements estimates and assumptions are derived from and
are continually evaluated based upon available information, judgment and experience. Actual
results could differ from those estimates. |
|
|
|
Reclassifications |
|
|
|
Certain amounts in the 2007 consolidated financial statements and disclosures have been
reclassified to conform to the current year presentation including the impact of
discontinued operations. |
|
|
|
Accounts Receivable and Allowance for Doubtful Accounts |
|
|
|
CBIZ carries accounts receivable at their face amount less allowances for doubtful accounts,
and carries unbilled revenues at estimated net realizable value. Assessing the
collectibility of receivables (billed and unbilled) requires management judgment. When
evaluating the adequacy of the allowance for doubtful accounts and the overall
collectibility of receivables, CBIZ analyzes historical bad debts, client credit-worthiness,
the age of accounts receivable and current economic trends and conditions. |
|
|
|
Funds Held for Clients and Client Fund Obligations |
|
|
|
Services provided by CBIZ include the preparation of payroll checks, federal, state, and
local payroll tax returns, and flexible spending account administration. In relation to
these services, CBIZ collects funds from its clients accounts in advance of paying these
client obligations. Funds that are collected before |
6
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
they are due are segregated and reported separately as Funds held for clients in the
consolidated balance sheets. Other than certain federal and state regulations pertaining to
flexible spending account administration, there are no regulatory or other contractual
restrictions placed on these funds. |
|
|
|
Funds held for clients are reported as current and non-current assets, as appropriate,
based upon characteristics of the underlying investments, and Client fund obligations are
reported as current liabilities. If the par value of investments held does not approximate
fair value, the balance in Funds held for clients may not be equal to the balance in
Client fund obligations. The amount of collected but not yet remitted funds may vary
significantly during the year. |
|
|
|
Funds held for clients include cash, overnight investments and Auction Rate Securities
(ARS). ARS are classified as available for sale securities in accordance with FASB
Statement of Financial Accounting Standards No. 115, Accounting for Certain Investments in
Debt and Equity Securities (SFAS No. 115). See Note 7 for further discussion of ARS. |
|
|
|
Revenue Recognition and Valuation of Unbilled Revenues |
|
|
|
Revenue is recognized only when all of the following are present: persuasive evidence of an
arrangement exists, delivery has occurred or services have been rendered, our fee to the
client is fixed or determinable, and collectibility is reasonably assured. These criteria
are in accordance with GAAP and SEC Staff Accounting Bulletin (SAB) No. 101, Revenue
Recognition in Financial Statements, as amended by SAB No. 104 Revenue Recognition. |
|
|
|
CBIZ offers a vast array of products and business services to its clients. Those services
are delivered through four practice groups. A description of revenue recognition, as it
relates to those groups, is included in the Annual Report on Form 10-K for the year ended
December 31, 2007. |
|
|
|
New Accounting Pronouncements |
|
|
|
Effective January 1, 2008, CBIZ adopted Statement of Financial Accounting Standards (SFAS)
No. 157, Fair Value Measurements (SFAS No. 157). SFAS No. 157 defines fair value,
establishes a framework for measuring fair value in accordance with GAAP, and expands
disclosures about fair value measurements. For financial assets and liabilities, this
statement is effective for fiscal periods beginning after November 15, 2007 and does not
require any new fair value measurements, but rather expands the disclosure of fair value
measurements. In February 2008, the FASB issued Staff Position No. 157-2 Effective Date of
FASB Statement No. 157 which delayed the effective date of SFAS No. 157 to fiscal years
ending after November 15, 2008 for non-financial assets and liabilities, except for items
that are recognized or disclosed at fair value in the financial statements on a recurring
basis (at least annually). Accordingly, CBIZ did not apply the provisions of SFAS No. 157 to
long-lived assets, goodwill and other intangible assets that are measured for impairment
testing purposes. See Note 8 for further discussion of the adoption of SFAS No. 157. |
|
|
|
Effective January 1, 2008, CBIZ adopted SFAS No. 159, The Fair Value Option for Financial
Assets and Financial Liabilities including an amendment of FASB Statement No. 115. This
statement permits entities to choose to measure many financial instruments and certain other
items at fair value. This statement is effective for financial statements issued for fiscal
years beginning after November 15, 2007, including interim periods within that fiscal year.
The Company did not elect the fair value option
for any of its existing financial instruments and has not determined whether or not it will
elect this option for financial instruments it may acquire in the future. |
|
|
|
In December 2007, the FASB issued SFAS No. 141 (revised 2007) Business Combinations (SFAS
No. 141R), which replaces SFAS No. 141, Business Combinations. SFAS No. 141R establishes
principles and requirements for how an acquirer, a) recognizes and measures the assets
acquired, the liabilities assumed, and any non-controlling interest in the acquiree, b)
recognizes and measures the goodwill acquired, and c) determines what information to
disclose. SFAS No. 141R also requires that all acquisition-related costs, including
restructuring, be recognized separately from the acquisition, and that |
7
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
changes in acquired tax contingencies, including those existing at the date of adoption, be
recognized in earnings if outside the maximum allocation period (generally one year). SFAS
No. 141R applies prospectively to business combinations for which the acquisition date is on
or after the beginning of the first annual reporting period beginning after December 15,
2008. CBIZ is currently evaluating the impact of adoption of SFAS No. 141R on the
consolidated financial statements. |
|
|
|
In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated
Financial Statements an amendment of Accounting Research Bulletin No. 51 (SFAS No.
160). SFAS 160 establishes requirements for ownership interests in subsidiaries held by
parties other than the Company (sometimes called minority interests) be clearly
identified, presented, and disclosed in the consolidated statement of financial position
within equity, but separate from the parents equity. All changes in the parents ownership
interests are required to be accounted for consistently as equity transactions and any
retained noncontrolling equity investments in deconsolidated subsidiaries must be measured
initially at fair value. This statement is effective for CBIZ beginning January 1, 2009.
CBIZ is currently evaluating the potential impact of the adoption of SFAS No. 160 on its
consolidated financial statements. |
|
|
|
In March 2008, the FASB issued SFAS No. 161, Disclosures about Derivative Instruments and
Hedging Activities (SFAS No. 161) as an amendment to SFAS No. 133, Accounting for
Derivative Instruments and Hedging Activities. SFAS No. 161 applies to all derivative
instruments and related hedged items accounted for under SFAS No. 133. It requires entities
to provide greater transparency about a) how and why an entity uses derivative instruments,
b) how derivative instruments and related hedged items are accounted for under SFAS No. 133
and its related interpretations, and c) how derivative and related hedged items affect an
entitys financial position, results of operations, and cash flow. SFAS No. 161 is effective
for CBIZ beginning January 1, 2009. The Company is currently evaluating the impact of the
adoption of SFAS No. 161 on its consolidated financial statements. |
|
|
|
On May 9, 2008, the FASB issued FASB Staff Position No. APB 14-1, Accounting for
Convertible Debt Instruments That May Be Settled in Cash upon Conversion (Including Partial
Cash Settlement) (FSP APB 14-1). FSP APB 14-1 requires issuers of convertible debt
instruments that may be settled wholly or partly in cash, to separately account for the
liability and equity components of the instruments in a manner that reflects the
nonconvertible debt borrowing rate when interest expense is recognized in subsequent
periods. The resulting debt discount is amortized over the period the convertible debt is
expected to be outstanding as additional non-cash interest expense. |
|
|
|
FSP APB 14-1 is effective for fiscal years beginning after December 15, 2008 and will impact
the accounting associated with CBIZs $100.0 million convertible senior subordinated notes
(described in Note 5). The provisions of APB 14-1 must be applied retrospectively to all
periods presented and will result in additional non-cash interest expense from what has been
reported in historical financial statements. Management estimates that when retrospectively applied to the year ended December 31, 2008, the
adoption of FSP APB 14-1 will impact diluted earnings per share by less than $0.05. This impact is
based upon preliminary analysis that requires the use of estimates and assumptions. As the analysis has not been
finalized, the estimate and assumptions are subject to change. |
8
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
2. |
|
Accounts Receivable, Net |
|
|
|
Accounts receivable balances at September 30, 2008 and December 31, 2007 were as follows (in
thousands): |
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
|
2007 |
|
Trade accounts receivable |
|
$ |
108,924 |
|
|
$ |
98,881 |
|
|
|
|
|
|
|
|
|
|
Unbilled revenue |
|
|
30,590 |
|
|
|
21,572 |
|
Other accounts receivable |
|
|
760 |
|
|
|
712 |
|
|
|
|
|
|
|
|
Total accounts receivable |
|
|
140,274 |
|
|
|
121,165 |
|
Allowance for doubtful accounts |
|
|
(6,919 |
) |
|
|
(5,832 |
) |
|
|
|
|
|
|
|
Accounts receivable, net |
|
$ |
133,355 |
|
|
$ |
115,333 |
|
|
|
|
|
|
|
|
3. |
|
Goodwill and Other Intangible Assets, Net |
|
|
|
The components of goodwill and other intangible assets, net at September 30, 2008 and
December 31, 2007 were as follows (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
|
2007 |
|
Goodwill |
|
$ |
224,507 |
|
|
$ |
213,511 |
|
Intangibles: |
|
|
|
|
|
|
|
|
Client lists |
|
|
68,183 |
|
|
|
63,234 |
|
Intangible assets other |
|
|
7,655 |
|
|
|
8,125 |
|
|
|
|
|
|
|
|
Total intangibles |
|
|
75,838 |
|
|
|
71,359 |
|
|
|
|
|
|
|
|
Total goodwill and other intangibles assets |
|
|
300,345 |
|
|
|
284,870 |
|
Accumulated amortization |
|
|
(21,145 |
) |
|
|
(16,482 |
) |
|
|
|
|
|
|
|
Goodwill and other intangible assets, net |
|
$ |
279,200 |
|
|
$ |
268,388 |
|
|
|
|
|
|
|
|
|
|
Client lists are amortized over their expected periods of benefit not to exceed ten years.
Other intangible assets, which consist primarily of non-compete agreements and trade-names,
are amortized over periods ranging from two to ten years. Amortization expense for client
lists and other intangible assets was approximately $2.0 million and $1.5 million for the
three months ended and $5.9 million and $4.2 million for the nine months ended September 30,
2008 and 2007, respectively. |
|
4. |
|
Depreciation and Amortization Expense |
|
|
|
Depreciation and amortization expense for property, equipment and intangible assets is
reported in operating expenses or general and administrative expense in the accompanying
consolidated statements of operations. Depreciation and amortization expense for the three
and nine months ended September 30, 2008 and 2007 was as follows (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
NINE MONTHS ENDED |
|
|
|
SEPTEMBER 30, |
|
|
SEPTEMBER 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Operating expenses |
|
$ |
3,520 |
|
|
$ |
2,747 |
|
|
$ |
10,457 |
|
|
$ |
8,133 |
|
Corporate general and administrative
expense |
|
|
211 |
|
|
|
479 |
|
|
|
889 |
|
|
|
1,879 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total depreciation and amortization
expense |
|
$ |
3,731 |
|
|
$ |
3,226 |
|
|
$ |
11,346 |
|
|
$ |
10,012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
5. |
|
Borrowing Arrangements |
|
|
|
Convertible Senior Subordinated Notes |
|
|
|
CBIZ had $100.0 million of convertible senior subordinated notes (Notes) outstanding at
September 30, 2008. The Notes are direct, unsecured, senior subordinated obligations of CBIZ
and rank (i) junior in right of payment to all of CBIZs existing and future senior
indebtedness, (ii) equal in right of payment with any other future senior subordinated
indebtedness, and (iii) senior in right of payment to all subordinated indebtedness. The
terms of the Notes are governed by the Indenture dated as of May 30, 2006, with U.S. Bank
National Association as trustee (Indenture). The Notes and Indenture are further described
in CBIZs Annual Report on Form 10-K for the year ended December 31, 2007. |
|
|
|
The Notes bear interest at a rate of 3.125% per annum, payable in cash semi-annually in
arrears on each June 1 and December 1. The Notes mature on June 1, 2026 and may be redeemed
by CBIZ in whole or in part anytime after June 6, 2011. The Notes are convertible into CBIZ
common stock at a rate equal to 94.1035 shares per $1,000 principal amount of the Notes
(equal to an initial conversion price of approximately $10.63 per share), subject to
adjustment as described in the Indenture. Upon conversion, CBIZ will deliver for each $1,000
principal amount of Notes, an amount consisting of cash equal to the lesser of $1,000 or the
conversion value (as defined in the Indenture) and, to the extent that the conversion value
exceeds $1,000, at CBIZs election, cash or shares of CBIZ common stock in respect of the
remainder. |
|
|
|
Bank Debt |
|
|
|
CBIZ maintains an unsecured credit facility (facility) with Bank of America as agent bank
for a group of five participating banks. CBIZ had $60.0 million and $30.0 million of
outstanding borrowings under the facility at September 30, 2008 and December 31, 2007,
respectively. Rates for the nine months ended September 30, 2008 and for the year ended
December 31, 2007 were as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
|
|
2007 |
Weighted average rates |
|
|
4.75% |
|
|
|
7.05% |
|
|
|
|
|
|
|
|
|
|
Range of effective rates |
|
|
3.60% - 7.25% |
|
|
|
6.09% - 8.25% |
|
|
|
|
|
|
|
|
|
|
|
|
CBIZ had approximately $81.1 million of available funds under the facility at September 30,
2008. Available funds under the facility are reduced by letters of credit and obligations
determined to be other indebtedness in accordance with the terms of the facility. The
facility expires November 2012 and was amended effective April 3, 2008 to increase the
commitment from $100.0 million to $150.0 million. |
|
|
|
The facility provides CBIZ operating flexibility and funding to support seasonal working
capital needs and other strategic initiatives such as acquisitions and share repurchases.
Under the facility, loans are charged an interest rate consisting of a base rate or LIBOR
plus an applicable margin. Additionally, a commitment fee is charged on the unused portion
of the facility. |
|
|
|
The facility is subject to certain financial covenants that may limit CBIZs ability to
borrow up to the total commitment amount. Covenants require CBIZ to meet certain
requirements with respect to (i) minimum net worth; (ii) maximum leverage ratio; and (iii) a
minimum fixed charge coverage ratio. The facility also places restrictions on CBIZs ability
to create liens or other encumbrances, to make certain payments, investments, loans and
guarantees and to sell or otherwise dispose of a substantial portion of assets, or to merge
or consolidate with an unaffiliated entity. According to the terms of the facility, CBIZ is
not permitted to declare or make any dividend payments, other than dividend payments made by
one of its wholly owned subsidiaries to the parent company. The facility contains a
provision that, in the event of a defined change in control, the facility may be terminated. |
10
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
There are no limitations on CBIZs ability to acquire businesses or repurchase CBIZ common
stock provided that the leverage ratio is less than 2.0. The leverage ratio is calculated as
total debt (excluding the convertible senior subordinated notes) compared to EBITDA as
defined by the facility. |
|
6. |
|
Commitments and Contingencies |
|
|
|
Acquisitions |
|
|
|
The purchase price that CBIZ pays for businesses and client lists generally consists of two
components: an up-front
non-contingent portion, and a portion which is contingent upon the
acquired businesses or client lists actual future performance. Non-contingent purchase
price is recorded at the date of acquisition and contingent purchase price is recorded as it
is earned. Shares of CBIZ common stock that are issued in connection with acquisitions may
be contractually restricted from sale for periods up to two years. Acquisitions are further
discussed in Note 12. |
|
|
|
Indemnifications |
|
|
|
CBIZ has various agreements in which we may be obligated to indemnify the other party with
respect to certain matters. Generally, these indemnification clauses are included in
contracts arising in the normal course of business under which we customarily agree to hold
the other party harmless against losses arising from a breach of representations,
warranties, covenants or agreements, related to matters such as title to assets sold and
certain tax matters. Payment by CBIZ under such indemnification clauses are generally
conditioned upon the other party making a claim. Such claims are typically subject to
challenge by CBIZ and to dispute resolution procedures specified in the particular contract.
Further, CBIZs obligations under these agreements may be limited in terms of time and/or
amount and, in some instances, CBIZ may have recourse against third parties for certain
payments made by CBIZ. It is not possible to predict the maximum potential amount of future
payments under these indemnification agreements due to the conditional nature of CBIZs
obligations and the unique facts of each particular agreement. Historically, CBIZ has not
made any payments under these agreements that have been material individually or in the
aggregate. As of September 30, 2008, CBIZ was not aware of any material obligations arising
under indemnification agreements that would require payments. |
|
|
|
Employment Agreements |
|
|
|
CBIZ maintains severance and employment agreements with certain of its executive officers,
whereby such officers may be entitled to payment in the event of termination of their
employment. CBIZ also has
arrangements with certain non-executive employees which may include severance and other
employment provisions. CBIZ accrues for amounts payable under these contracts and
arrangements as triggering events occur and obligations become known. During the nine months
ended September 30, 2008 and 2007, payments regarding such contracts and arrangements were
not material. |
|
|
|
Letters of Credit and Guarantees |
|
|
|
CBIZ provides letters of credit to landlords (lessors) of its leased premises in lieu of
cash security deposits which totaled $3.7 million as of September 30, 2008 and December 31,
2007. In addition, CBIZ provides license bonds to various state agencies to meet certain
licensing requirements. The amount of license bonds outstanding at September 30, 2008 and
December 31, 2007 was $1.7 million and $1.4 million, respectively. |
|
|
|
CBIZ acted as guarantor on various letters of credit for a CPA firm with which it has an
affiliation, which totaled $1.5 million and $1.4 million as of September 30, 2008 and
December 31, 2007, respectively. In accordance with FASB Interpretation No. 45, Guarantors
Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of
Indebtedness of Others, as amended, CBIZ has recognized a liability for the fair value of
the obligations undertaken in issuing these guarantees, which is recorded as other current
liabilities in the accompanying consolidated balance sheets. Management |
11
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
does not expect any material changes to result from these instruments as performance under
the guarantees is not expected to be required. |
|
|
|
Self-Funded Health Insurance |
|
|
|
Effective January 1, 2008, CBIZ converted its comprehensive health benefit plan from a
fully-insured plan to a self-funded program. Total expenses under this program are limited
by stop-loss coverages on individually large claims as well as an overall aggregate amount
of claims. A third party administrator processes claims and payments, but does not assume
liability for benefits payable under this plan. CBIZ assumes responsibility for funding the
plan benefits out of general assets, however, employees contribute to the costs of covered
benefits through premium charges, deductibles and co-pays.
The Companys policy is to accrue a liability for both known claims and for estimated claims
that have been incurred but not reported, as of each reporting date. The third party
administrator provides the Company with reports and other information which provides a basis
for the estimate of the liability at the end of each reporting period. Although management
believes that it uses the best available information to determine the amount of the
liability, unforeseen health claims could result in adjustments to the estimated expense if
circumstances differ from the assumptions used in estimating the liability. CBIZs net
healthcare costs include health claims expenses, premiums for the stop-loss coverages and
administration fees to the third-party administrator. |
|
|
|
Legal Proceedings |
|
|
|
CBIZ is from time to time subject to claims and suits arising in the ordinary course of
business. Although the ultimate disposition of such proceedings is not presently
determinable, management does not believe that the ultimate resolution of these matters will
have a material adverse effect on the financial condition, results of operations or cash
flows of CBIZ. |
|
7. |
|
Financial Instruments |
|
|
|
Auction Rate Securities |
|
|
|
At December 31, 2007, the fair value of our investments in ARS approximated face value and
totaled $22.5 million. These ARS were recorded as Funds held for clients current in the
consolidated balance sheets. There were no impairment charges recorded for our investments
in ARS during the year ended December 31, 2007. |
|
|
|
As a result of liquidity issues experienced in the credit and capital markets during 2008,
CBIZs ARS have experienced failed auctions during the first nine months of 2008 and one of
the investments was downgraded below the minimum rating required by the Companys investment
policy. While CBIZ continues to earn and receive interest on these investments at the
contractual rates, the estimated fair value of our investments in ARS no longer approximates
their face value. |
|
|
|
At September 30, 2008, CBIZ had four outstanding investments in ARS with par values totaling
$19.4 million. One ARS was redeemed in October at its par value of $6.0 million. This ARS is
recorded at par value in Funds held for clients current in the accompanying
consolidated balance sheets. |
|
|
|
The fair values of the remaining ARS do not approximate their par values. The declines in
fair values of two of the ARS are currently considered to be temporary. These declines in
fair value totaled $0.2 million at September 30, 2008 and are recorded as unrealized losses
in accumulated other comprehensive loss. ARS with temporary declines in fair value are
classified as Funds held for clients non-current, as CBIZ intends and has the ability
to hold these investments until anticipated recovery of par value occurs. |
|
|
|
The decline in fair value for one ARS was determined to be other-than-temporary.
Accordingly, CBIZ recorded an impairment charge totaling approximately $1.4 million for the
three and nine months ended |
12
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
September 30, 2008, which is included in Other income
(expense), net in the accompanying consolidated statements of operations. The fair value of
this ARS is recorded in Funds held for clients non-current in the accompanying
consolidated balance sheets. |
|
|
|
Interest Rate Swap |
|
|
|
In December 2007, effective January 3, 2008, CBIZ entered into a two-year, zero-cost
interest rate swap (swap) for the purpose of managing cash flow and interest rate
variability on a portion of outstanding borrowings under the credit facility. CBIZ does not
enter into derivative instruments for trading or speculative purposes. |
|
|
|
Under the terms of the swap agreement, CBIZ pays interest at a fixed rate of 3.9% plus
applicable margin under the credit agreement, and receives or pays interest that varies with
one-month LIBOR. Interest is calculated by reference to the $10.0 million notional amount of
the swap and payments are exchanged each month. During the three months and nine months
ended September 30, 2008, CBIZ recorded additional interest expense of approximately $37,000
and $74,000, respectively, related to the swap agreement. |
|
|
|
CBIZ designated the swap as a cash flow hedge and accounts for the swap in accordance with
the provisions of SFAS No. 133, Accounting for Derivative Instruments and Hedging
Activities and related amendments and interpretations. Accordingly, the interest rate swap
is recorded as either an asset or liability in the consolidated balance sheets at fair
value. Changes in fair value are recorded as a component of accumulated other comprehensive
income in stockholders equity, net of tax, to the extent the swap is effective. Amounts
recorded to accumulated other comprehensive income are reclassified to interest expense as
interest on the hedged borrowings is recognized. Net amounts due related to the swap are
recorded as adjustments to interest expense when earned or payable. Any ineffective portion
of the swap is recorded to interest expense. |
|
|
|
The fair value of the swap is included in other non-current liabilities in the
consolidated balance sheets and was $0.1 million at September 30, 2008. Fair value
represents the amount that CBIZ would have to pay to terminate the swap agreement at the
reporting date. Over the next 12 months, CBIZ expects to
reclassify approximately $0.1 million of deferred losses from accumulated other
comprehensive loss to interest expense as related interest payments that are being hedged
are recognized. |
|
|
|
The swap is assessed for effectiveness and continued qualification for hedge accounting on a
quarterly basis, and if the swap were to be de-designated as a hedge it would be accounted
for as a financial instrument used for trading. There was no ineffectiveness for the first
nine months of 2008. |
|
8. |
|
Fair Value Measurements |
|
|
|
As discussed in Note 1, SFAS No. 157 was adopted for measuring and reporting financial
assets and liabilities in the Companys financial statements beginning January 1, 2008. SFAS
No. 157 establishes a three-level valuation hierarchy for disclosure of fair value
measurements. The valuation hierarchy categorizes assets and liabilities measured at fair
value into one of three different levels depending on the observability of the inputs
employed in the measurement. The three levels are defined as follows: |
|
|
|
Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for
identical assets or liabilities in active markets. |
|
|
|
|
Level 2 inputs to the valuation methodology include quoted prices for similar
assets and liabilities in active markets, and inputs that are observable for the
asset or liability, either directly or indirectly, for substantially the full term
of the financial instrument. |
|
|
|
|
Level 3 inputs to the valuation methodology are unobservable and are
significant to the fair value measurement. |
13
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
A financial instruments categorization within the valuation hierarchy is based upon the
lowest level of input that is significant to the fair value measurement. The Companys
assessment of the significance of a particular input to the fair value measurement in its
entirety requires judgment and considers factors specific to the asset or liability. The
following table summarizes CBIZs assets and liabilities at September 30, 2008 that are
measured at fair value on a recurring basis subsequent to initial recognition, and indicates
the fair value hierarchy of the valuation techniques utilized by the Company to determine
such fair value (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at September 30, 2008 with |
|
|
Portion of Carrying |
|
Quoted Prices in |
|
Significant |
|
|
|
|
Value Measured at |
|
Active Markets for |
|
Other |
|
Significant |
|
|
Fair Value |
|
Identical Assets |
|
Observable Inputs |
|
Unobservable Inputs |
|
|
September 30, 2008 |
|
(Level 1) |
|
(Level 2) |
|
(Level 3) |
Assets of deferred
compensation plan |
|
$ |
23,167 |
|
|
$ |
23,167 |
|
|
$ |
|
|
|
$ |
|
|
Auction rate securities |
|
$ |
17,767 |
|
|
$ |
|
|
|
$ |
6,000 |
|
|
$ |
11,767 |
|
Interest rate swap |
|
$ |
(103 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
(103 |
) |
|
|
The following table summarizes the change in fair values of the Companys assets and
liabilities identified as Level 3 for the nine months ended September 30, 2008 (pre-tax
basis) (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
Auction Rate |
|
|
|
|
|
|
Securities |
|
|
Interest Rate Swap |
|
Beginning balance January 1, 2008 |
|
$ |
|
|
|
$ |
|
|
Transfers into Level 3 |
|
|
21,420 |
|
|
|
|
|
Redemption of securities |
|
|
(2,040 |
) |
|
|
|
|
Impairment recorded in operations |
|
|
(1,381 |
) |
|
|
|
|
Unrealized losses included in accumulated other
comprehensive loss |
|
|
(232 |
) |
|
|
(103 |
) |
Transfers out of Level 3 |
|
|
(6,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
Ending balance September 30, 2008 |
|
$ |
11,767 |
|
|
$ |
(103 |
) |
|
|
|
|
|
|
|
|
|
Due to the liquidity issues described in Note 7 and because quoted prices from
broker-dealers were unavailable for CBIZs ARS, the majority of the investments in ARS were
transferred from Level 2 to Level 3 during the first nine months of 2008. Subsequent to the
initial transfer into Level 3, securities totaling $2.0 million were redeemed by the issuer
and securities totaling $6.0 million were transferred to Level 2 based upon redemption of
that security subsequent to September 30, 2008. For the remaining ARS, a fair value
assessment was performed in accordance with SFAS No. 157. The assessment was performed on
each security based on a discounted cash flow model utilizing various assumptions that
included maximum interest rates for each issue, probabilities of successful auctions, failed
auctions or default, the timing of cash flows, the quality and level of collateral of the
securities, and the rate of recovery from bond insurers in the event of default. According
to the fair value analysis, it was determined that one ARS issue was unlikely to recover its
par value and therefore an other-than-temporary impairment of approximately $1.4 million was
recorded in the consolidated statements of operations for the three and nine months ended
September 30, 2008. |
|
|
|
Based on the fair value analysis, it was determined that the fair value of the remaining
securities was 97.2% of par value, resulting in a temporary impairment of $0.2 million at
September 30, 2008. For these remaining securities, CBIZ determined that the impairment is
temporary due to the recent dislocation in the credit markets, the quality of the
investments and their underlying collateral, and the probability of a passed auction or
redemption in the future, considering the issuers ability to refinance if |
14
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
necessary. In addition, CBIZ has sufficient liquidity in its client fund assets to fund client obligations
and CBIZ does not anticipate that the current lack of liquidity of these investments will
affect its ability to conduct business. Therefore, CBIZ has the ability and intent to hold
the ARS until anticipated recovery in value occurs. The decline in fair value has been
recorded as an unrealized loss in accumulated other comprehensive loss, net of income taxes. |
|
9. |
|
Other Comprehensive Income |
|
|
|
Other comprehensive income is reflected as an increase to stockholders equity and is not
reflected in CBIZs results of operations. Other comprehensive income for the three and nine
months ended September 30, 2008 and 2007 was as follows (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
NINE MONTHS ENDED |
|
|
|
SEPTEMBER 30, |
|
|
SEPTEMBER 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Net income |
|
$ |
4,962 |
|
|
$ |
4,646 |
|
|
$ |
29,029 |
|
|
$ |
28,740 |
|
Net unrealized gains (losses) on available-
for-sale securities, net of income tax
|
|
|
830 |
|
|
|
2 |
|
|
|
(145 |
) |
|
|
8 |
|
Net unrealized gain (loss) on interest rate
swap, net of income tax |
|
|
14 |
|
|
|
|
|
|
|
(65 |
) |
|
|
|
|
Foreign currency translation |
|
|
(19 |
) |
|
|
(12 |
) |
|
|
(47 |
) |
|
|
(27 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other comprehensive income |
|
$ |
5,787 |
|
|
$ |
4,636 |
|
|
$ |
28,772 |
|
|
$ |
28,721 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive loss, net of tax, was approximately $0.4 million and $0.1
million at September 30, 2008 and December 31, 2007, respectively. Accumulated other
comprehensive loss consisted of adjustments, net of tax, to unrealized gains and losses on
available-for-sale securities and the interest rate swap, as well as adjustments to foreign
currency translation. |
|
10. |
|
Employer Share Plans |
|
|
|
CBIZ has granted various stock-based awards under its 1996 Employee Stock Option Plan and
2002 Stock Incentive Plan, which are described in further detail in CBIZs Annual Report on
Form 10-K for the year ended December 31, 2007. The terms and vesting schedules for
stock-based awards vary by type and date of grant. In accordance with SFAS No. 123 (revised
2004), Share-Based Payment, compensation expense for stock-based awards recognized during
the three and nine months ended September 30, 2008 and 2007 was as follows (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
NINE MONTHS ENDED |
|
|
|
SEPTEMBER 30, |
|
|
SEPTEMBER 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Stock options |
|
$ |
577 |
|
|
$ |
404 |
|
|
$ |
1,737 |
|
|
$ |
1,194 |
|
Restricted stock awards |
|
|
382 |
|
|
|
221 |
|
|
|
1,046 |
|
|
|
517 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stock-based compensation
expense |
|
$ |
959 |
|
|
$ |
625 |
|
|
$ |
2,783 |
|
|
$ |
1,711 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock award activity during the nine months ended September 30, 2008 was as follows (in
thousands, except per share data): |
15
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock |
|
Restricted Stock |
|
|
Options |
|
Awards |
|
|
|
|
|
|
Weighted |
|
|
|
|
|
Weighted |
|
|
|
|
|
|
Average |
|
|
|
|
|
Average |
|
|
|
|
|
|
Exercise |
|
|
|
|
|
Grant-Date |
|
|
|
|
|
|
Price Per |
|
|
|
|
|
Fair |
|
|
Number of Options |
|
Share |
|
Number of Shares |
|
Value (1) |
Outstanding at beginning of year |
|
|
3,638 |
|
|
$ |
5.43 |
|
|
|
516 |
|
|
$ |
6.28 |
|
Granted |
|
|
1,279 |
|
|
$ |
8.24 |
|
|
|
327 |
|
|
$ |
8.38 |
|
Exercised |
|
|
(1,105 |
) |
|
$ |
3.61 |
|
|
|
|
|
|
|
|
|
Released |
|
|
|
|
|
|
|
|
|
|
(203 |
) |
|
$ |
6.06 |
|
Expired or canceled |
|
|
(73 |
) |
|
$ |
6.33 |
|
|
|
(7 |
) |
|
$ |
8.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at September 30, 2008 |
|
|
3,739 |
|
|
$ |
6.91 |
|
|
|
633 |
|
|
$ |
7.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at September 30, 2008 |
|
|
1,290 |
|
|
$ |
5.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Represents weighted average market value of the shares; awards are granted at
no cost to the recipients. |
|
|
|
|
CBIZ had approximately 8.5 million shares available for future grant under the stock option
plans at September 30, 2008. |
|
11. |
|
Earnings Per Share |
|
|
|
The following table sets forth the computation of basic and diluted earnings per share for
the three and nine months ended September 30, 2008 and 2007 (in thousands, except per share
data). |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
NINE MONTHS ENDED |
|
|
|
SEPTEMBER 30, |
|
|
SEPTEMBER 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing
operations after income tax
expense |
|
$ |
4,886 |
|
|
$ |
3,812 |
|
|
$ |
29,587 |
|
|
$ |
25,161 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares |
|
|
61,171 |
|
|
|
64,842 |
|
|
|
62,080 |
|
|
|
65,437 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options (1) |
|
|
455 |
|
|
|
924 |
|
|
|
558 |
|
|
|
1,102 |
|
Restricted stock awards |
|
|
134 |
|
|
|
132 |
|
|
|
154 |
|
|
|
118 |
|
Contingent shares (2) |
|
|
12 |
|
|
|
185 |
|
|
|
9 |
|
|
|
188 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total diluted weighted average
common shares |
|
|
61,772 |
|
|
|
66,083 |
|
|
|
62,801 |
|
|
|
66,845 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share from
continuing operations |
|
$ |
0.08 |
|
|
$ |
0.06 |
|
|
$ |
0.48 |
|
|
$ |
0.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share from
continuing operations |
|
$ |
0.08 |
|
|
$ |
0.06 |
|
|
$ |
0.47 |
|
|
$ |
0.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
A total of 2.3 million and 1.8 million options were excluded from the
calculation of diluted earnings per share for the three and nine months ended
September 30, 2008, respectively, and a total of 1.6 million options were excluded
from the calculation of diluted earnings per share for the three and nine months ended
September 30, 2007, respectively, as their exercise prices would render them
anti-dilutive. |
|
|
|
(2) |
Contingent shares represent additional shares to be issued for purchase price
earned by former owners of businesses acquired by CBIZ once future conditions have
been met. |
16
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
12. |
|
Acquisitions |
|
|
|
During the nine months ended September 30, 2008, CBIZ acquired a payroll business, an
insurance agency and a national executive search firm, all three of which are reported in
the Employee Services practice group. The payroll business is located in Palm Desert,
California and provides payroll processing services to a large number of clients primarily
in California and Arizona. The insurance business is located in Frederick, Maryland and is
a broker of innkeepers insurance programs. The national executive search firm is
headquartered in Overland Park, Kansas and provides services to commercial and industrial
companies, development-stage organizations and non-profit organizations. In addition, CBIZ
acquired three client lists during the nine months ended September 30, 2008, two of which
are reported in the Employee Services practice group and the other is reported in the
Financial Services practice group. Aggregate consideration for these acquisitions consisted
of approximately $11.4 million in cash and approximately 23,600 shares of common stock paid
at closing, and up to an additional $7.9 million in cash and approximately 25,900 shares of
common stock which is contingent upon future financial performance of the acquired
businesses and client lists. In addition, CBIZ paid approximately $13.6 million in cash and
issued approximately 80,500 shares of common stock during the first nine months of 2008 as
contingent proceeds for previous acquisitions. |
|
|
|
During the nine months ended September 30, 2007, CBIZ acquired an accounting firm and a
medical billing service company. The accounting firm is located in Phoenix, Arizona and is
reported in the Financial Services practice group. The medical billing services company is
based in Montgomery, Alabama and is reported in the Medical Management Professionals
practice group. In addition, CBIZ acquired four client lists during the nine months ended
September 30, 2007, three of which are reported in the Employee Services practice group and
the other is reported in the Financial Services practice group. Aggregate consideration for
the acquisitions consisted of approximately $10.4 million in cash and 62,400 shares of
common stock paid at closing, and up to an additional $8.8 million (payable in cash and
common stock) which is contingent on certain future revenue and earnings targets. In
addition, CBIZ paid approximately $8.5 million in cash and issued approximately 21,800
shares of common stock during the nine months ended September 30, 2007 as contingent proceeds for
previous acquisitions. |
|
|
|
The operating results of these businesses were included in the accompanying consolidated
financial statements since the dates of acquisition. Client lists and non-compete agreements
were recorded at fair value at the time of acquisition. The excess of purchase price over
the fair value of net assets acquired, (including client lists and non-compete agreements)
were allocated to goodwill. |
|
|
|
Additions to goodwill, client lists and other intangible assets resulting from acquisitions
and contingent consideration earned during the nine months ended September 30, 2008 and 2007
were as follows (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
|
2007 |
|
Goodwill |
|
$ |
11,660 |
|
|
$ |
2,535 |
|
|
|
|
|
|
|
|
Client lists |
|
$ |
5,636 |
|
|
$ |
10,612 |
|
|
|
|
|
|
|
|
Other intangible assets |
|
$ |
114 |
|
|
$ |
274 |
|
|
|
|
|
|
|
|
13. |
|
Discontinued Operations and Divestitures |
|
|
|
From time to time, CBIZ divests (through sale or closure) business operations that do not
contribute to the Companys
long-term objectives for growth, or that are not complementary
to its target service offerings and markets. Divestitures are classified as discontinued
operations provided they meet the criteria provided in SFAS No. 144, Accounting for the
Impairment or Disposal of Long-Lived Assets and EITF No. 03-13, Applying the Conditions in
Paragraph 42 of FASB Statement No. 144, Accounting |
17
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
for the Impairment or Disposal of
Long-Lived Assets, in Determining Whether to Report Discontinued Operations. |
|
|
|
Discontinued Operations |
|
|
|
Gains or losses from the sale of discontinued operations are recorded as gain (loss) on
disposal of discontinued operations, net of tax, in the accompanying consolidated
statements of operations. Proceeds that are contingent upon a divested operations actual
future performance are recorded as gain on sale of discontinued operations in the period
they are earned. |
|
|
|
During the nine months ended September 30, 2008, CBIZ sold an operation from the Financial
Services practice group, closed an operation from National Practices group and received
contingent proceeds from a Financial Services operation that was sold in the third quarter
of 2007. CBIZ received cash proceeds totaling $1.6 million and recognized pre-tax losses
totaling $0.2 million as the result of these divestitures. |
|
|
|
During the nine months ended September 30, 2007, CBIZ sold three operations, two of which
were previously reported in the Financial Services practice group and the other was reported
in the Employee Services practice group. CBIZ received proceeds of $25.9 million cash and
$0.6 million in notes receivable, and recognized pre-tax gains of $12.5 million as a result
of these sales. |
|
|
|
For those businesses that qualified for treatment as discontinued operations, the assets,
liabilities and results of operations are reported separately in the accompanying
consolidated financial statements. Revenue and losses from discontinued operations for the three and nine months ended
September 30, 2008 and 2007 were as follows (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
NINE MONTHS ENDED |
|
|
|
SEPTEMBER 30, |
|
|
SEPTEMBER 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Revenue |
|
$ |
32 |
|
|
$ |
3,898 |
|
|
$ |
537 |
|
|
$ |
17,976 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations,
before income tax benefit |
|
$ |
(89 |
) |
|
$ |
(619 |
) |
|
$ |
(393 |
) |
|
$ |
(2,098 |
) |
Income tax benefit |
|
|
33 |
|
|
|
430 |
|
|
|
143 |
|
|
|
964 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations
net of tax |
|
$ |
(56 |
) |
|
$ |
(189 |
) |
|
$ |
(250 |
) |
|
$ |
(1,134 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on the disposal of discontinued operations for the three and nine months ended
September 30, 2008 and 2007 were as follows (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
NINE MONTHS ENDED |
|
|
|
SEPTEMBER 30, |
|
|
SEPTEMBER 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Gain (loss) on disposal of discontinued
operations, before income tax
expense |
|
$ |
210 |
|
|
$ |
3,915 |
|
|
$ |
(155 |
) |
|
$ |
12,494 |
|
Income tax expense |
|
|
78 |
|
|
|
2,892 |
|
|
|
153 |
|
|
|
7,781 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on disposal of discontinued
operations, net of tax |
|
$ |
132 |
|
|
$ |
1,023 |
|
|
$ |
(308 |
) |
|
$ |
4,713 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2008 and December 31, 2007, the assets and liabilities of businesses
classified as discontinued operations consisted of the following (in thousands): |
18
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
|
|
|
|
|
|
|
|
|
SEPTEMBER 30, |
|
|
DECEMBER 31, |
|
|
|
2008 |
|
|
2007 |
|
Assets: |
|
|
|
|
|
|
|
|
Current assets |
|
$ |
192 |
|
|
$ |
1,251 |
|
Goodwill and other intangible assets, net |
|
|
|
|
|
|
569 |
|
Other assets |
|
|
27 |
|
|
|
38 |
|
|
|
|
|
|
|
|
Assets of discontinued operations |
|
$ |
219 |
|
|
$ |
1,858 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
137 |
|
|
$ |
610 |
|
Accrued personnel costs |
|
|
124 |
|
|
|
151 |
|
Other liabilities |
|
|
2,171 |
|
|
|
2,699 |
|
|
|
|
|
|
|
|
Liabilities of discontinued operations |
|
$ |
2,432 |
|
|
$ |
3,460 |
|
|
|
|
|
|
|
|
|
|
Divestitures |
|
|
|
Gains or losses from divested operations and assets that do not qualify for treatment as
discontinued operations are recorded as gain on sale of operations, net in the
consolidated statements of operations. |
|
|
|
During the nine months ended September 30, 2008, CBIZ sold an operation and two client lists
that were previously reported in the Employee Services practice group. During the nine
months ended September 30, 2007, CBIZ sold two client lists that were previously reported in
the Employee Services practice group. Additionally, gains were recognized during the nine
months ended September 30, 2008 and 2007 related to client lists that were sold in previous
years. Gain on sale of operations, net totaled $0.5 million and $0.1 million, for the nine
months ended September 30, 2008 and 2007, respectively. Proceeds for the nine months ended
September 30, 2008 consisted of cash and notes totaling $2.7
million and $0.1 million, respectively. Proceeds for the nine months ended September 30,
2007 consisted of cash and notes totaling $0.1 million and $0.2 million, respectively. |
|
|
|
In addition to the cash proceeds described under discontinued operations and
divestitures above, CBIZ received cash payments totaling $0.6 million and $2.0 million
during the nine months ended September 30, 2008 and 2007, respectively, on outstanding notes
receivable related to divestitures made in previous years. The gains and losses related to
these divestitures were recorded in previous years. |
|
14. |
|
Segment Disclosures |
|
|
|
CBIZ is a diversified services company which, acting through its subsidiaries, provides
professional business services primarily to small and medium-sized businesses, as well as
individuals, governmental entities, and not-for-profit enterprises throughout the United
States and Canada. CBIZ delivers its integrated services through the following four practice
groups: Financial Services, Employee Services, Medical Management Professionals (MMP), and
National Practices. The business units have been aggregated based on the following factors:
similarity of the products and services provided to clients; similarity of the regulatory
environment; and similarity of economic conditions affecting long-term performance. The
business units are managed along these segment lines. A general description of services
provided by practice group is listed in the table below. |
19
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
Financial Services
|
|
Accounting |
|
|
|
Tax |
|
|
|
Financial Advisory |
|
|
|
Litigation Support |
|
|
|
Valuation |
|
|
|
Internal Audit |
|
|
|
Fraud Detection |
|
|
|
Real Estate Advisory |
Employee Services
|
|
Group Health |
|
|
|
Property & Casualty |
|
|
|
COBRA / Flex |
|
|
|
Retirement Planning |
|
|
|
Wealth Management |
|
|
|
Life Insurance |
|
|
|
Human Capital Management |
|
|
|
Payroll Services |
|
|
|
Actuarial Services |
MMP
|
|
Coding and Billing |
|
|
|
Accounts Receivable Management |
|
|
|
Full Practice Management Services |
National Practices
|
|
Managed Networking and Hardware Services |
|
|
|
IT Consulting |
|
|
|
Project Management |
|
|
|
Software Solutions |
|
|
|
Mergers & Acquisitions |
|
|
|
Health Care Consulting |
Corporate and Other. Included in Corporate and Other are operating expenses that are not
directly allocated to the individual business units. These costs include items such as
incentive compensation, gains or losses attributable to assets held in the Companys
deferred compensation plan, stock based compensation, and certain advertising expenses. |
|
Accounting policies for the practice groups are the same as those described in Note 1 to the
Annual Report on Form 10-K for the year ended December 31, 2007. Upon consolidation, all
intercompany accounts and transactions are eliminated; thus inter-segment revenue is not
included in the measure of profit or loss for the practice groups. Performance of the
practice groups is evaluated on operating income excluding the expenses reported in the
Corporate and Other segment. |
|
Segment information for the three and nine months ended September 30, 2008 and 2007 was as
follows (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED SEPTEMBER 30, 2008 |
|
|
|
Financial |
|
|
Employee |
|
|
|
|
|
|
National |
|
|
Corporate |
|
|
|
|
|
|
Services |
|
|
Services |
|
|
MMP |
|
|
Practices |
|
|
and Other |
|
|
Total |
|
Revenue |
|
$ |
70,204 |
|
|
$ |
44,513 |
|
|
$ |
41,345 |
|
|
$ |
12,133 |
|
|
$ |
|
|
|
$ |
168,195 |
|
Operating expenses |
|
|
63,690 |
|
|
|
37,029 |
|
|
|
35,764 |
|
|
|
11,202 |
|
|
|
1,072 |
|
|
|
148,757 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
6,514 |
|
|
|
7,484 |
|
|
|
5,581 |
|
|
|
931 |
|
|
|
(1,072 |
) |
|
|
19,438 |
|
Corporate general & admin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,270 |
|
|
|
7,270 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
6,514 |
|
|
|
7,484 |
|
|
|
5,581 |
|
|
|
931 |
|
|
|
(8,342 |
) |
|
|
12,168 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(2 |
) |
|
|
(5 |
) |
|
|
|
|
|
|
|
|
|
|
(1,797 |
) |
|
|
(1,804 |
) |
Gain on sale of operations, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
229 |
|
|
|
229 |
|
Other income (expense), net |
|
|
48 |
|
|
|
271 |
|
|
|
85 |
|
|
|
2 |
|
|
|
(3,424 |
) |
|
|
(3,018 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense) |
|
|
46 |
|
|
|
266 |
|
|
|
85 |
|
|
|
2 |
|
|
|
(4,992 |
) |
|
|
(4,593 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing
operations before income
tax expense |
|
$ |
6,560 |
|
|
$ |
7,750 |
|
|
$ |
5,666 |
|
|
$ |
933 |
|
|
$ |
(13,334 |
) |
|
$ |
7,575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED SEPTEMBER 30, 2007 |
|
|
|
Financial |
|
|
Employee |
|
|
|
|
|
|
National |
|
|
Corporate |
|
|
|
|
|
|
Services |
|
|
Services |
|
|
MMP |
|
|
Practices |
|
|
and Other |
|
|
Total |
|
Revenue |
|
$ |
64,893 |
|
|
$ |
42,343 |
|
|
$ |
32,420 |
|
|
$ |
11,524 |
|
|
$ |
|
|
|
$ |
151,180 |
|
Operating expenses |
|
|
58,963 |
|
|
|
35,168 |
|
|
|
27,991 |
|
|
|
10,633 |
|
|
|
4,422 |
|
|
|
137,177 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
5,930 |
|
|
|
7,175 |
|
|
|
4,429 |
|
|
|
891 |
|
|
|
(4,422 |
) |
|
|
14,003 |
|
Corporate general & admin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,143 |
|
|
|
7,143 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
5,930 |
|
|
|
7,175 |
|
|
|
4,429 |
|
|
|
891 |
|
|
|
(11,565 |
) |
|
|
6,860 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(8 |
) |
|
|
(11 |
) |
|
|
|
|
|
|
|
|
|
|
(1,265 |
) |
|
|
(1,284 |
) |
Gain on sale of operations, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20 |
|
|
|
20 |
|
Other income, net |
|
|
58 |
|
|
|
462 |
|
|
|
50 |
|
|
|
8 |
|
|
|
169 |
|
|
|
747 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense) |
|
|
50 |
|
|
|
451 |
|
|
|
50 |
|
|
|
8 |
|
|
|
(1,076 |
) |
|
|
(517 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing
operations before income
tax expense |
|
$ |
5,980 |
|
|
$ |
7,626 |
|
|
$ |
4,479 |
|
|
$ |
899 |
|
|
$ |
(12,641 |
) |
|
$ |
6,343 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NINE MONTHS ENDED SEPTEMBER 30, 2008 |
|
|
|
Financial |
|
|
Employee |
|
|
|
|
|
|
National |
|
|
Corporate |
|
|
|
|
|
|
Services |
|
|
Services |
|
|
MMP |
|
|
Practices |
|
|
and Other |
|
|
Total |
|
Revenue |
|
$ |
243,964 |
|
|
$ |
139,075 |
|
|
$ |
124,010 |
|
|
$ |
34,232 |
|
|
$ |
|
|
|
$ |
541,281 |
|
Operating expenses |
|
|
199,840 |
|
|
|
114,272 |
|
|
|
108,174 |
|
|
|
32,381 |
|
|
|
7,303 |
|
|
|
461,970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
44,124 |
|
|
|
24,803 |
|
|
|
15,836 |
|
|
|
1,851 |
|
|
|
(7,303 |
) |
|
|
79,311 |
|
Corporate general & admin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,313 |
|
|
|
22,313 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
44,124 |
|
|
|
24,803 |
|
|
|
15,836 |
|
|
|
1,851 |
|
|
|
(29,616 |
) |
|
|
56,998 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(10 |
) |
|
|
(18 |
) |
|
|
|
|
|
|
|
|
|
|
(5,381 |
) |
|
|
(5,409 |
) |
Gain on sale of operations, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
470 |
|
|
|
470 |
|
Other income (expense), net |
|
|
226 |
|
|
|
1,079 |
|
|
|
221 |
|
|
|
17 |
|
|
|
(5,573 |
) |
|
|
(4,030 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense) |
|
|
216 |
|
|
|
1,061 |
|
|
|
221 |
|
|
|
17 |
|
|
|
(10,484 |
) |
|
|
(8,969 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing
operations before income
tax expense |
|
$ |
44,340 |
|
|
$ |
25,864 |
|
|
$ |
16,057 |
|
|
$ |
1,868 |
|
|
$ |
(40,100 |
) |
|
$ |
48,029 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NINE MONTHS ENDED SEPTEMBER 30, 2007 |
|
|
|
Financial |
|
|
Employee |
|
|
|
|
|
|
National |
|
|
Corporate |
|
|
|
|
|
|
Services |
|
|
Services |
|
|
MMP |
|
|
Practices |
|
|
and Other |
|
|
Total |
|
Revenue |
|
$ |
226,037 |
|
|
$ |
130,217 |
|
|
$ |
94,144 |
|
|
$ |
35,884 |
|
|
$ |
|
|
|
$ |
486,282 |
|
Operating expenses |
|
|
184,558 |
|
|
|
105,174 |
|
|
|
82,252 |
|
|
|
32,556 |
|
|
|
14,934 |
|
|
|
419,474 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
41,479 |
|
|
|
25,043 |
|
|
|
11,892 |
|
|
|
3,328 |
|
|
|
(14,934 |
) |
|
|
66,808 |
|
Corporate general & admin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23,233 |
|
|
|
23,233 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
41,479 |
|
|
|
25,043 |
|
|
|
11,892 |
|
|
|
3,328 |
|
|
|
(38,167 |
) |
|
|
43,575 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(38 |
) |
|
|
(19 |
) |
|
|
|
|
|
|
|
|
|
|
(4,193 |
) |
|
|
(4,250 |
) |
Gain on sale of operations, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
125 |
|
|
|
125 |
|
Other income, net |
|
|
237 |
|
|
|
1,376 |
|
|
|
143 |
|
|
|
24 |
|
|
|
1,562 |
|
|
|
3,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense) |
|
|
199 |
|
|
|
1,357 |
|
|
|
143 |
|
|
|
24 |
|
|
|
(2,506 |
) |
|
|
(783 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing
operations before income
tax expense |
|
$ |
41,678 |
|
|
$ |
26,400 |
|
|
$ |
12,035 |
|
|
$ |
3,352 |
|
|
$ |
(40,673 |
) |
|
$ |
42,792 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
Unless the context otherwise requires, references in this Quarterly Report on Form 10-Q to we,
our, CBIZ, or the Company shall mean CBIZ, Inc., a Delaware corporation, and its operating
subsidiaries.
The following discussion is intended to assist in the understanding of CBIZs financial position at
September 30, 2008 and December 31, 2007, results of operations for the three and nine months ended
September 30, 2008 and 2007, and cash flows for the nine months ended September 30, 2008 and 2007,
and should be read in conjunction with our consolidated financial statements and related notes
included elsewhere in this Quarterly Report on Form 10-Q and with our Annual Report on Form 10-K
for the year ended December 31, 2007.
Overview
CBIZ provides professional business services that help clients manage their finances, employees and
technology. These services are provided to businesses of various sizes, as well as individuals,
governmental entities and not-for-profit enterprises throughout the United States and Canada. CBIZ
delivers its integrated services through four practice groups. A general description of services
provided by practice group is listed in the table below.
Financial Services
|
|
Accounting |
|
|
|
Tax |
|
|
|
Financial Advisory |
|
|
|
Litigation Support |
|
|
|
Valuation |
|
|
|
Internal Audit |
|
|
|
Fraud Detection |
|
|
|
Real Estate Advisory |
Employee Services
|
|
Group Health |
|
|
|
Property & Casualty |
|
|
|
COBRA / Flex |
|
|
|
Retirement Planning |
|
|
|
Wealth Management |
|
|
|
Life Insurance |
|
|
|
Human Capital Management |
|
|
|
Payroll Services |
|
|
|
Actuarial Services |
MMP
|
|
Coding and Billing |
|
|
|
Accounts Receivable Management |
|
|
|
Full Practice Management Services |
National Practices
|
|
Managed Networking and Hardware Services |
|
|
|
IT Consulting |
|
|
|
Project Management |
|
|
|
Software Solutions |
|
|
|
Mergers & Acquisitions |
|
|
|
Health Care Consulting |
Certain external relationships, regulatory factors and economic conditions currently impacting
CBIZs operations are provided in the discussion below.
Financial Services
Restrictions imposed by independence requirements and state accountancy laws and regulations
preclude CBIZ from rendering audit and attest services (other than internal audit services). As
such, CBIZ and its subsidiaries maintain joint-referral relationships and administrative service
agreements (ASAs) with independent licensed Certified Public Accounting (CPA) firms under which
audit and attest services may be provided to CBIZs clients by such CPA firms. These firms are
owned by licensed CPAs, a vast majority of whom are also employed by CBIZ subsidiaries.
Under these ASAs, CBIZ provides a range of services to the CPA firms, including (but not limited
to): administrative functions such as office management, bookkeeping, and accounting; preparing
marketing and promotion materials; providing office space, computer equipment, and systems support;
and leasing administrative and professional staff. Services are performed in exchange for a fee.
Fees earned by CBIZ under the ASAs are recorded as revenue in the accompanying consolidated
statements of operations and were approximately $18.8 million and $16.6 million for the three
months and $70.0 million and $64.6 million for the nine months ended September 30, 2008 and 2007,
respectively. The majority of these fees related to services rendered to privately-held clients. In
the event that accounts receivable and unbilled work in process become uncollectible by the CPA
firms, the service fee due to CBIZ is reduced on a pro rata basis. The ASAs have terms ranging up
to eighteen years, are renewable upon agreement by both parties, and have certain rights of
extension and termination.
23
With respect to CPA firm clients that are required to file audited financial statements with the
SEC, the SEC staff views CBIZ and the CPA firms with which we have contractual relationships as a
single entity in applying independence rules established by the accountancy regulators and the SEC.
Accordingly, we do not hold any financial interest in an SEC-reporting attest client of an
associated CPA firm, enter into any business relationship with an SEC-reporting attest client that
the CPA firm performing an audit could not maintain, or sell any non-audit services to an
SEC-reporting attest client that the CPA firm performing an audit could not maintain, under the
auditor independence limitations set out in the Sarbanes-Oxley Act of 2002 and other professional
accountancy independence standards. Applicable professional standards generally permit the
Financial Services practice group to provide additional services to privately-held companies, in
addition to those services which may be provided to SEC-reporting attest clients of an associated
CPA firm. CBIZ and the CPA firms with which we are associated have implemented policies and
procedures designed to enable us to maintain independence and freedom from conflicts of interest in
accordance with applicable standards.
The CPA firms with which CBIZ maintains ASAs may operate as limited liability companies, limited
liability partnerships or professional corporations. The firms are separate legal entities with
separate governing bodies and officers. Neither the existence of the ASAs nor the providing of
services thereunder is intended to constitute control of the CPA firms by CBIZ. CBIZ and the CPA
firms maintain their own respective liability and risk of loss in connection with performance of
their respective services. Attest services can not be performed by any individual or entity which
is not licensed to do so. CBIZ can not perform audits, reviews, compilations, or other attest
services, does not contract to perform them and does not provide audit, review, compilation, or
other attest reports. Given this legal prohibition and course of conduct, CBIZ does not believe it
is likely that we would bear the risk of litigation losses related to attest services provided by
the CPA firms.
Although the ASAs do not constitute control, CBIZ is one of the beneficiaries of the agreements and
may bear certain economic risks. As such, the CPA firms with which CBIZ maintains administrative
service agreements qualify as variable interest entities under FASB Interpretation No. 46,
Consolidation of Variable Interest Entities (FIN 46), as amended. CBIZ does not consolidate
variable interest entities as the impact would not be material to the financial condition, results
of operations or cash flows of CBIZ. See further discussion in Note 1 of the consolidated financial
statements included in the Annual Report on Form 10-K for the year ended December 31, 2007.
Employee Services
CBIZs Employee Services group maintains relationships with many different insurance carriers. Some
of these carriers have compensation arrangements with CBIZ whereby some portion of payments due may
be contingent upon meeting certain performance goals, or upon CBIZ providing client services that
would otherwise be provided by the carriers. These compensation arrangements are provided to CBIZ
as a result of our performance and expertise, and may result in enhancing CBIZs ability to access
certain insurance markets and services on behalf of CBIZ clients. Total revenue recognized under
these arrangements during the three and nine months ended September 30, 2008 and 2007 were less
than 2% of consolidated CBIZ revenue for the respective periods.
State insurance regulators have conducted inquiries to clarify the nature of compensation
arrangements within the insurance brokerage industry. To date, CBIZ, along with other major
insurance brokerage companies, has received requests for information regarding our compensation
arrangements related to these practices from such authorities. In addition to inquiries from
various states insurance departments, CBIZ has received subpoenas from the New York Attorney
General, the Connecticut Attorney General, and the Ohio Department of Insurance regarding its
insurance brokerage compensation arrangements. CBIZ is cooperating fully in each inquiry. CBIZ has
discussed the nature of these inquires and compensation arrangements with each of the major
insurance carriers with whom we have established these arrangements. We believe that our
arrangements are lawful and consistent with industry practice, and we expect that any changes to
compensation arrangements in the future will have a minimal impact on CBIZ, barring future
regulatory action. Future regulatory action may limit or eliminate our ability to enhance revenue
through all current compensation arrangements, and may result in a diminution of future revenue
from these sources.
24
Medical Management Professionals (MMP)
Changes in some managed care plans, and federal Medicare and state Medicaid physician and practice
expense reimbursement rules and rates have impacted revenues and margins in our existing physician
and medical billing and accounts receivable management business. The Deficit Reduction Act of 2005
(DRA) created a reduction and a cap on reimbursement that began in 2007 for certain fees and
charges related to imaging services, physician offices, imaging centers and independent diagnostic
testing facilities. In addition, certain managed care payors may impose precertification and other
clinical/reimbursement management programs which could limit or control the use of, and
reimbursement for, imaging and diagnostic services. Certain payors may institute pay for
performance and quality initiative programs that could limit or control physician and facility
services and procedures as well as the corresponding reimbursements. Since a majority of our
physician and medical billing and accounts receivable management business is typically paid a
portion of the revenue collected on behalf of our clients, any reduction in the volume of services
or reimbursement rates for such services for which our clients are eligible to be paid may
adversely affect our ability to generate revenue and maintain margins. As part of the Companys
efforts to maintain margins in this business, two acquisitions were made during 2007. The acquired
businesses were not impacted by the DRA changes in the same magnitude as the traditional MMP
operation, as the acquired businesses provide services to physician groups specializing in
emergency medicine and anesthesiology. CBIZ continuously monitors the regulatory factors that
impact the Medical Management business.
Auction Rate Securities (ARS)
As a
result of liquidity issues experienced in the credit and capital
markets during 2008, CBIZs ARS have
experienced failed auctions during the first nine months of 2008 and one of the investments was
downgraded below the minimum rating required by the Companys investment policy. While CBIZ
continues to earn and receive interest on these investments at the contractual rates, the estimated
fair value of our investments in ARS no longer approximates their face value.
At September 30, 2008, CBIZ had four outstanding investments in ARS with par values totaling $19.4
million. One ARS is recorded at its par value of $6.0 million as Funds held for clients
current in the accompanying consolidated balance sheet at September 30, 2008, as this ARS was
redeemed at par value in October. The remaining ARS are recorded as Funds held for clients
non-current at their fair values which totaled $11.8 million at September 30, 2008. The decline in
fair value of one ARS was determined to be other than temporary and an impairment charge totaling
approximately $1.4 million has been recorded as Other income (expense), net in the consolidated
statements of operations of the three and nine months ended September 30, 2008. The decline in fair
value of the remaining two ARS totaled $0.2 million. These declines in fair value are currently
considered to be temporary and are recorded as unrealized losses in accumulated other comprehensive
loss. The fair value of ARS outstanding at September 30, 2008 and June 30, 2008 was 91.7% of face
value.
CBIZ continues to monitor the market for ARS and consider its impact on the fair value of its
investments. If the current market conditions deteriorate further, or the anticipated recovery in
fair values does not occur, CBIZ may be required to record additional unrealized losses in other
comprehensive income or impairment charges which would be recorded against net income in future
periods. The principal associated with failed auctions will not be accessible until successful
auctions occur, a buyer is found outside of the auction process, the issuers establish a different
form of financing to replace these securities, issuers repay principal over time from cash flows
prior to final maturity, or final payments come due according to contractual maturities ranging
from 20 to 40 years. We understand that issuers and financial markets are working on alternatives
that may improve liquidity, although it is not yet clear when or if such efforts will be
successful.
25
Executive Summary
During the nine months ended September 30, 2008, CBIZ acquired a payroll business, an insurance
agency and a national executive search firm, all three of which are reported in the Employee
Services practice group. The payroll business is located in Palm Desert, California and provides
payroll processing services to a large number of clients primarily in California and Arizona. The
insurance business is located in Frederick, Maryland and is a broker of innkeepers insurance
programs. The national executive search firm is headquartered in Overland Park, Kansas and provides
services to commercial and industrial companies as well as development-stage and non-profit
organizations.
During the first nine months of 2008, CBIZ divested two businesses that were classified as
discontinued operations. These businesses were formerly reported in the Financial Services and
National Practices groups. CBIZ also sold the assets of an Employee Services business that did not
qualify for classification as a discontinued operation. See Note 13 to the accompanying
consolidated financial statements for further disclosure.
CBIZ believes that repurchasing shares of its common stock is a use of cash that provides value to
its shareholders and, accordingly, CBIZ purchased approximately 4.3 million shares of its common
stock at a total cost of $37.8 million during the nine months ended September 30, 2008.
Effective April 3, 2008, CBIZ entered into an agreement to amend its credit facility with Bank of
America, N.A. and other participating banks. The amendment serves to increase the commitment from
$100.0 million to $150.0 million.
During the third quarter of 2008, CBIZ recognized an impairment charge of approximately $1.4
million related to an ARS which is recorded in Other income (expense), net in the consolidated
statements of operations. ARS are further discussed in Note 7 to the accompanying consolidated financial statements.
Effective January 1, 2008, CBIZ converted its comprehensive health benefit plan from a
fully-insured plan to a self-funded program. The financial statements reflect accrued liabilities
and expenses for this plan, with the liability based on estimates of costs to settle known claims
as well as incurred but not reported claims. CBIZ maintains stop-loss coverage with third-party
insurers to limit the exposure for both individually significant claims and the overall aggregate
amount of claims made under the self-funded plan.
In July 2008, the Internal Revenue Service completed its examination of the Companys federal
income tax returns for the years 2003 through 2006. The Company paid $0.1 million in May 2008 and
$0.8 million in July 2008 to settle the audits. Reserves for uncertain tax positions decreased $1.2
million during the nine months ended September 30, 2008 primarily due to settlement of the IRS
audits.
Effective September 1, 2008, CBIZ Accounting, Tax & Advisory Services, LLC changed their name to
CBIZ MHM, LLC. CBIZ believes that this name change will provide prospective clients a better
understanding of the association between CBIZ and Mayer Hoffman McCann P.C.
Results of Operations Continuing Operations
Same-unit revenue represents total revenue adjusted to reflect comparable periods of activity for
acquisitions and divestitures. For example, for a business acquired on September 1, 2007, revenue
for the month of September would be included in same-unit revenue for both years; revenue for the
period January 1, 2008 through August 31, 2008 would be reported as revenue from acquired
businesses. Revenue from divested operations represents operations that were sold or closed and did
not meet the criteria for treatment as discontinued operations.
26
Three Months Ended September 30, 2008 and 2007
Revenue
The following table summarizes total revenue for the three months ended September 30, 2008 and 2007
(in thousands, except percentages).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED SEPTEMBER 30, |
|
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
$ |
|
|
% |
|
|
|
2008 |
|
|
Total |
|
|
2007 |
|
|
Total |
|
|
Change |
|
|
Change |
|
Same-unit revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Services |
|
$ |
70,204 |
|
|
|
41.7 |
% |
|
$ |
64,893 |
|
|
|
42.9 |
% |
|
$ |
5,311 |
|
|
|
8.2 |
% |
Employee Services |
|
|
42,509 |
|
|
|
25.3 |
% |
|
|
41,942 |
|
|
|
27.8 |
% |
|
|
567 |
|
|
|
1.4 |
% |
MMP |
|
|
34,311 |
|
|
|
20.4 |
% |
|
|
32,420 |
|
|
|
21.4 |
% |
|
|
1,891 |
|
|
|
5.8 |
% |
National Practices |
|
|
12,133 |
|
|
|
7.2 |
% |
|
|
11,524 |
|
|
|
7.6 |
% |
|
|
609 |
|
|
|
5.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total same-unit
revenue |
|
|
159,157 |
|
|
|
94.6 |
% |
|
|
150,779 |
|
|
|
99.7 |
% |
|
|
8,378 |
|
|
|
5.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquired businesses |
|
|
9,038 |
|
|
|
5.4 |
% |
|
|
|
|
|
|
|
|
|
|
9,038 |
|
|
|
|
|
Divested operations |
|
|
|
|
|
|
|
|
|
|
401 |
|
|
|
0.3 |
% |
|
|
(401 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
168,195 |
|
|
|
100.0 |
% |
|
$ |
151,180 |
|
|
|
100.0 |
% |
|
$ |
17,015 |
|
|
|
11.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A detailed discussion of revenue by practice group is included under Operating Practice Groups.
Gross margin and operating expenses The majority of CBIZs operating expenses are relatively
fixed in the short term, thus gross margin as a percentage of revenue generally improves with
revenue growth. The primary components of operating expenses for the three months ended September
30, 2008 and 2007 are illustrated below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
2007 |
|
|
|
|
% of Operating |
|
|
|
|
|
% of Operating |
|
|
|
|
|
Change in |
|
|
Expense |
|
% of Revenue |
|
Expense |
|
% of Revenue |
|
% of Revenue |
Personnel costs |
|
|
72.2 |
% |
|
|
63.8 |
% |
|
|
73.3 |
% |
|
|
66.5 |
% |
|
|
(2.7 |
)% |
Occupancy costs |
|
|
6.8 |
% |
|
|
6.0 |
% |
|
|
6.8 |
% |
|
|
6.2 |
% |
|
|
(0.2 |
)% |
Other (1) |
|
|
21.0 |
% |
|
|
18.6 |
% |
|
|
19.9 |
% |
|
|
18.0 |
% |
|
|
0.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
|
|
|
|
88.4 |
% |
|
|
|
|
|
|
90.7 |
% |
|
|
(2.3 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
|
|
|
|
11.6 |
% |
|
|
|
|
|
|
9.3 |
% |
|
|
2.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Other operating expenses include office expense, travel related expenses,
depreciation and amortization expense, equipment and computer expenses, professional
fees and other expenses, none of which are individually significant as a percentage of
total operating expenses. |
Personnel costs as a percentage of revenue declined 2.7% to 63.8% for the three months ended
September 30, 2008 compared to the same period in 2007. The decline in personnel costs was
primarily the result of adjustments to the fair value of investments held in relation to the
deferred compensation plan which totaled a loss of $1.6 million and a gain of $0.3 million for the
three months ended September 30, 2008 and 2007, respectively. These adjustments are recorded as
compensation expense and are offset by the same adjustments to other income (expense), and thus do
not have an impact on net income. Although these adjustments are recorded as operating expenses,
they are not allocated to the individual practice groups. The increase or decrease in personnel
costs as a percentage of revenue experienced by the individual practice groups is discussed in
further detail under Operating Practice Groups.
Corporate general and administrative expense Corporate general and administrative (G&A)
expenses increased by $0.2 million to $7.3 million for the three months ended September 30, 2008,
from $7.1 million for the comparable period of 2007. The primary components of corporate general
and administrative expenses for the three months ended September 30, 2008 and 2007 are illustrated
below:
27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
2007 |
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
|
Change in |
|
|
G&A |
|
% of |
|
G&A |
|
% of |
|
% of |
|
|
Expense |
|
Revenue |
|
Expense |
|
Revenue |
|
Revenue |
Personnel costs |
|
|
44.3 |
% |
|
|
1.9 |
% |
|
|
43.9 |
% |
|
|
2.1 |
% |
|
|
(0.2 |
)% |
Professional services |
|
|
20.9 |
% |
|
|
0.9 |
% |
|
|
18.5 |
% |
|
|
0.9 |
% |
|
|
|
|
Depreciation and amortization |
|
|
2.9 |
% |
|
|
0.1 |
% |
|
|
6.7 |
% |
|
|
0.3 |
% |
|
|
(0.2 |
)% |
Other (1) |
|
|
31.9 |
% |
|
|
1.4 |
% |
|
|
30.9 |
% |
|
|
1.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total corporate general and
administrative expenses |
|
|
|
|
|
|
4.3 |
% |
|
|
|
|
|
|
4.7 |
% |
|
|
(0.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Other corporate general and administrative expenses include office expense, travel
related expenses, equipment and computer expenses, insurance expense and other
expenses, none of which are individually significant as a percentage of total
corporate general and administrative expenses. |
Interest expense Interest expense increased by $0.5 million to $1.8 million for the third
quarter of 2008 from $1.3 million for the comparable period in 2007. The increase in interest
expense relates to higher average debt outstanding under the credit facility in the third quarter
of 2008 versus the comparable period in 2007, partially offset by a decrease in average interest
rates. Average debt outstanding under the credit facility was $62.6 million and $7.7 million and
weighted average interest rates were 4.5% and 7.6% for the third quarters of 2008 and 2007,
respectively. Outstanding debt and interest expense related to the convertible notes was the same
in both periods, as the notes carry a fixed interest rate of 3.125%.
Other income (expense), net Other income (expense), net is comprised of interest income,
adjustments to the fair value of investments held in a rabbi trust related to the deferred
compensation plan and gains and losses on sales of assets. Adjustments to the fair value of
investments related to the deferred compensation plan are offset by
the same adjustments to compensation
costs which are recorded as operating and corporate general administrative expenses in the
consolidated statements of operations, and thus do not have an impact on CBIZs net income. Other
income (expense), net for the three months ended September 30, 2008 primarily relates to a $1.9
million decline in fair value of investments related to the deferred compensation plan and an
impairment charge of approximately $1.4 million related to the Companys investment in an ARS.
Other income (expense), net for the three months ended September 30, 2007 primarily related to $0.4
million increase in the fair value of investments related to the deferred compensation plan.
Income tax expense CBIZ recorded income tax expense from continuing operations of $2.7 million
and $2.5 million for the three months ended September 30, 2008 and 2007, respectively. The
effective tax rate for the three months ended September 30, 2008 was 35.5%, compared to an
effective tax rate of 39.9% for the comparable period in 2007. The decrease in the effective tax
rate for the third quarter of 2008 versus the comparable period in 2007 was primarily the result of
a reversal of estimated tax reserves related to the settlement of a portion of the IRS audit during
the third quarter of 2008.
Operating Practice Groups
CBIZ delivers its integrated services through four practice groups: Financial Services, Employee
Services, Medical Management Professionals (MMP) and National Practices. A brief description of
these groups operating results and factors affecting their businesses is provided below.
28
Financial Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED SEPTEMBER 30, |
|
|
|
| |
| |
| |
|
|
$ |
|
|
% |
|
|
|
2008 |
|
|
2007 |
|
|
Change |
|
|
Change |
|
|
|
(In thousands, except percentages) |
|
|
|
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit |
|
$ |
70,204 |
|
|
$ |
64,893 |
|
|
$ |
5,311 |
|
|
|
8.2 |
% |
Acquired businesses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Divested operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
70,204 |
|
|
$ |
64,893 |
|
|
$ |
5,311 |
|
|
|
8.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
63,690 |
|
|
|
58,963 |
|
|
|
4,727 |
|
|
|
8.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
$ |
6,514 |
|
|
$ |
5,930 |
|
|
$ |
584 |
|
|
|
9.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin percent |
|
|
9.3 |
% |
|
|
9.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Approximately 60% of the growth in same-unit revenue was attributable to an increase in the
aggregate number of hours charged to clients for consulting, valuation and litigation support
services, and 40% was attributable to price increases for traditional accounting and tax services.
The largest components of operating expenses for the Financial Services group are personnel costs,
occupancy costs and travel related expenses, representing 89.3% and 90.0% of total operating
expenses for the third quarters of 2008 and 2007, respectively. Personnel costs increased $3.4
million, but decreased to 71.6% of revenue for the third quarter of 2008 from 72.2% for the
comparable period in 2007. The increase in personnel costs was primarily related to annual merit
increases to existing employees and salaries and benefits for new employees. Personnel costs
decreased as a percentage of revenue due to an improvement in the utilization of professionals.
Travel related expenses increased $0.2 million for the third quarter of 2008 from the comparable
period in 2007 and was 3.1% of revenue for each period. Occupancy costs are relatively fixed in
nature and were 6.2% and 6.5% of revenue for the third quarters of 2008 and 2007, respectively.
The improvement in gross margin is attributable to the aforementioned improvement in the
utilization of personnel, partially offset by an increase in bad debt expense to 2.0% of revenue
for the third quarter of 2008 from 1.1% of revenue for the comparable period in 2007. The increase
in bad debt expense is related to cash flow pressures experienced by certain clients, many of which
are related to the housing and construction industries.
Employee Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED SEPTEMBER 30, |
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
% |
|
|
|
2008 |
|
|
2007 |
|
|
Change |
|
|
Change |
|
|
|
(In thousands, except percentages) |
|
|
|
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit |
|
$ |
42,509 |
|
|
$ |
41,942 |
|
|
$ |
567 |
|
|
|
1.4 |
% |
Acquired businesses |
|
|
2,004 |
|
|
|
|
|
|
|
2,004 |
|
|
|
|
|
Divested operations |
|
|
|
|
|
|
401 |
|
|
|
(401 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
44,513 |
|
|
$ |
42,343 |
|
|
$ |
2,170 |
|
|
|
5.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
37,029 |
|
|
|
35,168 |
|
|
|
1,861 |
|
|
|
5.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
$ |
7,484 |
|
|
$ |
7,175 |
|
|
$ |
309 |
|
|
|
4.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin percent |
|
|
16.8 |
% |
|
|
16.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The increase in same-unit revenue was primarily attributable to
3.5% growth in the employee
benefits business which was partially offset by soft market conditions in pricing for property and
casualty insurance
29
and a decline in asset values which impacted revenues from the Companys retirement investment
advisory services. Same-unit payroll service revenue increased approximately 5.7% as a result of an
increase in number of clients served and related volume increases. The growth in revenue from
acquired businesses was provided by a property and casualty business in Frederick, Maryland, a
payroll services business in Palm Desert, California, and a specialty recruiting business
headquartered in Overland Park, Kansas, all of which were acquired during 2008. The decline in
revenue from divested businesses relates to a retirement investment advisory business in Atlanta,
Georgia which was sold in the third quarter of 2008.
The
largest components of operating expenses for the Employee Services
group are personnel costs, including commissions paid to third party
brokers, and occupancy costs, representing 82.2% and 84.0% of total
operating expenses for the third quarters of 2008 and 2007,
respectively. Personnel costs increased $0.9 million but decreased as
a percentage of revenue to 62.9% for the third quarter of 2008 from
64.1% for the comparable period in 2007. The increase in personnel
costs was primarily attributable to the acquired businesses and the
decline in personnel costs as a percentage of revenue was a result of
growth in non-commissionable revenue. Occupancy costs are relatively
fixed in nature and were approximately $2.4 million for the third
quarters of 2008 and 2007.
The decline in gross margin was primarily due to revenue growth in the payroll and human capital
advisory businesses, including those acquired in 2008, which typically provide lower margins than
the retail businesses.
Medical Management Professionals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED SEPTEMBER 30, |
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
% |
|
|
|
2008 |
|
|
2007 |
|
|
Change |
|
|
Change |
|
|
|
(In thousands, except percentages) |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit |
|
$ |
34,311 |
|
|
$ |
32,420 |
|
|
$ |
1,891 |
|
|
|
5.8 |
% |
Acquired businesses |
|
|
7,034 |
|
|
|
|
|
|
|
7,034 |
|
|
|
|
|
Divested operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
41,345 |
|
|
$ |
32,420 |
|
|
$ |
8,925 |
|
|
|
27.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
35,764 |
|
|
|
27,991 |
|
|
|
7,773 |
|
|
|
27.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
$ |
5,581 |
|
|
$ |
4,429 |
|
|
$ |
1,152 |
|
|
|
26.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin percent |
|
|
13.5 |
% |
|
|
13.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit revenue consists of revenue from existing clients and net new business sold. Revenue from
existing clients increased by approximately 1.2% for the third quarter of 2008 versus the
comparable period in 2007. Growth from existing clients was provided by an increase in volume of
approximately 5.5%, offset by declines in pricing and the mix of medical
specialties which collectively totaled 4.3%. Revenue from new business sold (net of clients lost)
contributed approximately 5.0% of the increase in same-unit revenue. Growth in revenue from
acquired businesses was provided by a business headquartered in Ponte Vedra Beach, Florida which
provides coding, billing and accounts receivable management services for emergency medicine
physician practices along the east coast of the United States. This business was acquired in the
fourth quarter of 2007.
The largest components of operating expenses for MMP are personnel costs, occupancy costs and
office expenses (primarily postage related to statement mailing services provided to clients),
representing 82.1% and 84.6% of total operating expenses for the third quarters of 2008 and 2007,
respectively. Personnel costs increased $4.5 million, but declined as a percentage of revenue to
56.4% for the third quarter of 2008 from 58.1% for the comparable period in 2007. Acquired
businesses contributed $3.3 million of the increase in personnel costs with the remainder being
attributable to annual merit increases to existing employees and the addition of certain internal
support personnel to position the unit for continued growth. The improvement in personnel costs as
a percentage of revenue relates to the business that was acquired
30
in the fourth quarter of 2007 as
this business utilizes off-shore resources in a greater capacity than the traditional MMP
operation.
Occupancy costs increased by approximately $0.5 million for the third quarter of 2008 versus the
comparable period in 2007. The increase in occupancy costs was attributable to the acquired
business and additional office locations that were opened subsequent to September 30, 2007 in order
to support new business. Office expenses increased $0.7 million, but decreased as a percentage of
revenue to 8.2% at September 30, 2008 from 8.4% at September 30, 2007. The increase in office
expenses primarily relates to the acquired business, and the decrease in office expenses as a
percentage of revenue relates to a change in the frequency of statement mailing.
The decline in gross margin for the third quarter of 2008 versus the comparable period in 2007 was
attributable to pricing, costs associated with the transition to off-shoring in MMPs traditional
operations and the addition of certain internal support personnel to position the unit for
continued growth.
Approximately 5.0% of the growth in same-unit revenue was provided by new clients which provides
lower margins than growth from existing clients. In addition to the impact of lower pricing, new
clients typically provide lower margins for a period of time as costs are incurred before any
revenue is realized. The transition to off-shoring resulted in a duplication of costs as an
increase in third party processing fees was not offset by a simultaneous reduction in internal
resources and related costs. The duplication of costs is not expected to continue after the
transition period.
National Practices
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED SEPTEMBER 30, |
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
% |
|
|
|
2008 |
|
|
2007 |
|
|
Change |
|
|
Change |
|
|
|
(In thousands, except percentages) |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit |
|
$ |
12,133 |
|
|
$ |
11,524 |
|
|
$ |
609 |
|
|
|
5.3 |
% |
Acquired businesses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Divested operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
12,133 |
|
|
$ |
11,524 |
|
|
$ |
609 |
|
|
|
5.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
11,202 |
|
|
|
10,633 |
|
|
|
569 |
|
|
|
5.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
$ |
931 |
|
|
$ |
891 |
|
|
$ |
40 |
|
|
|
4.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin percent |
|
|
7.7 |
% |
|
|
7.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The increase in revenue was attributable to the mergers and acquisitions business completing a
transaction during the third quarter of 2008 verses no transactions during the third quarter of
2007. Revenue for the technology businesses declined by $0.1 million for the third quarter of 2008
verses the comparable period of 2007, but was offset by a $0.1 million increase in revenue in the
healthcare consulting business.
The largest components of operating expenses for the National Practices group are personnel costs,
direct costs and occupancy costs, representing 93.1% and 93.9% of total operating expenses for the
third quarters of 2008 and 2007, respectively. Personnel costs increased $0.6 million to 64.9% of
revenue for the third quarter of 2008 from 63.0% of revenue for the comparable period in 2007.
Approximately half of the increase in personnel costs have a corresponding increase in revenue and
relate to CBIZs largest client. The remainder of the increase in personnel costs relates to
annual merit increases to existing employees and an overall increase in headcount.
Direct costs primarily relate to the technology businesses and consist of product costs, sales
commissions and third party labor. Direct costs decreased as a percentage of revenue to 18.4% for
the third quarter of 2008 from 20.6% of revenue for the comparable period in 2007, as a result of a
change in revenue mix between the technology businesses and other national practice businesses.
Occupancy costs are relatively fixed in nature and were $0.3 million for the third quarters of 2008
and 2007.
31
Nine Months Ended September 30, 2008 and 2007
Revenue
The following table summarizes total revenue for the nine months ended September 30, 2008 and 2007
(in thousands, except percentages).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NINE MONTHS ENDED SEPTEMBER 30, |
|
|
|
|
|
|
|
% of |
|
|
|
|
|
|
% of |
|
|
$ |
|
|
% |
|
|
|
2008 |
|
|
Total |
|
|
2007 |
|
|
Total |
|
|
Change |
|
|
Change |
|
Same-unit revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial
Services |
|
$ |
243,964 |
|
|
|
45.1 |
% |
|
$ |
226,037 |
|
|
|
46.5 |
% |
|
$ |
17,927 |
|
|
|
7.9 |
% |
Employee
Services |
|
|
133,655 |
|
|
|
24.7 |
% |
|
|
129,816 |
|
|
|
26.7 |
% |
|
|
3,839 |
|
|
|
3.0 |
% |
MMP |
|
|
100,342 |
|
|
|
18.5 |
% |
|
|
94,144 |
|
|
|
19.3 |
% |
|
|
6,198 |
|
|
|
6.6 |
% |
National Practices |
|
|
34,232 |
|
|
|
6.3 |
% |
|
|
35,884 |
|
|
|
7.4 |
% |
|
|
(1,652 |
) |
|
|
(4.6 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total same-unit
revenue |
|
|
512,193 |
|
|
|
94.6 |
% |
|
|
485,881 |
|
|
|
99.9 |
% |
|
|
26,312 |
|
|
|
5.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquired
businesses |
|
|
29,088 |
|
|
|
5.4 |
% |
|
|
|
|
|
|
|
|
|
|
29,088 |
|
|
|
|
|
Divested
operations |
|
|
|
|
|
|
|
|
|
|
401 |
|
|
|
0.1 |
% |
|
|
(401 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenue |
|
$ |
541,281 |
|
|
|
100.0 |
% |
|
$ |
486,282 |
|
|
|
100.0 |
% |
|
$ |
54,999 |
|
|
|
11.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A detailed discussion of revenue by practice group is included under Operating Practice Groups.
Gross margin and operating expenses - The majority of CBIZs operating expenses are relatively
fixed in the short term, thus gross margin as a percentage of revenue generally improves with
revenue growth. The primary components of operating expenses for the nine months ended September
30, 2008 and 2007 are illustrated below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
2007 |
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
Change in |
|
|
Operating |
|
% of |
|
Operating |
|
% of |
|
% of |
|
|
Expense |
|
Revenue |
|
Expense |
|
Revenue |
|
Revenue |
Personnel costs |
|
|
72.8 |
% |
|
|
62.1 |
% |
|
|
73.5 |
% |
|
|
63.4 |
% |
|
|
(1.3 |
)% |
Occupancy costs |
|
|
6.5 |
% |
|
|
5.6 |
% |
|
|
6.5 |
% |
|
|
5.6 |
% |
|
|
|
|
Other (1) |
|
|
20.7 |
% |
|
|
17.6 |
% |
|
|
20.0 |
% |
|
|
17.3 |
% |
|
|
0.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
|
|
|
|
85.3 |
% |
|
|
|
|
|
|
86.3 |
% |
|
|
(1.0 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
|
|
|
|
14.7 |
% |
|
|
|
|
|
|
13.7 |
% |
|
|
1.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Other operating expenses include office expense, travel related expenses,
depreciation and amortization expense, equipment and computer expenses, professional
fees and other expenses, none of which are individually significant as a percentage of
total operating expenses. |
Personnel costs as a percentage of revenue declined 1.3% to 62.1% for the nine months ended
September 30, 2008 compared to the same period in 2007. The decline in personnel costs was
primarily the result of adjustments to the fair value of investments held in relation to the
deferred compensation plan which totaled a loss of $3.2 million and a gain of $1.6 million for the
nine months ended September 30, 2008 and 2007, respectively. These adjustments are recorded as
compensation expense and are offset by the same adjustments to other income (expense), and thus do
not have an impact on net income. Although these adjustments are recorded as operating expenses,
they are not allocated to the individual practice groups. The increase or decrease in personnel
costs as a percentage of revenue experienced by the individual practice groups is discussed in
further detail under Operating Practice Groups.
Corporate general and administrative expense Corporate G&A expenses decreased by $0.9 million to
$22.3 million for the nine months ended September 30, 2008, from $23.2 million for the comparable
period of 2007. The primary components of corporate G&A expenses for the nine months ended
September 30, 2008 and 2007 are illustrated below:
32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
2007 |
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
Change in |
|
|
G&A |
|
% of |
|
G&A |
|
% of |
|
% of |
|
|
Expense |
|
Revenue |
|
Expense |
|
Revenue |
|
Revenue |
Personnel costs |
|
|
52.9 |
% |
|
|
2.2 |
% |
|
|
48.9 |
% |
|
|
2.3 |
% |
|
|
(0.1 |
)% |
Professional services |
|
|
17.8 |
% |
|
|
0.7 |
% |
|
|
14.1 |
% |
|
|
0.7 |
% |
|
|
|
|
Depreciation and amortization |
|
|
4.0 |
% |
|
|
0.2 |
% |
|
|
8.1 |
% |
|
|
0.4 |
% |
|
|
(0.2 |
)% |
Other (1) |
|
|
25.3 |
% |
|
|
1.0 |
% |
|
|
28.9 |
% |
|
|
1.4 |
% |
|
|
(0.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total corporate general and
administrative expenses |
|
|
|
|
|
|
4.1 |
% |
|
|
|
|
|
|
4.8 |
% |
|
|
(0.7 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Other corporate general and administrative expenses include office expense, travel
related expenses, equipment and computer expenses, insurance expense and other expenses,
none of which are individually significant as a percentage of total corporate general
and administrative expenses. |
The decrease in G&A expense was primarily attributable to legal-related expenses, compensation
expense as it relates to the deferred compensation plan, and depreciation and amortization expense.
Legal-related expenses decreased $1.2 million for the nine months ended September 30, 2008 versus
the comparable period of 2007. Legal-related expenses are inherently unpredictable and therefore
the decline for the nine months ended September 30, 2008 versus the comparable period of 2007 may
not be sustainable for the remainder of the year. Adjustments to the fair value of investments held
in relation to the deferred compensation plan are recorded as compensation expense and contributed
$0.9 million to the decline in G&A expenses. These adjustments are offset by the same adjustment to
other income (expense), and thus do not have an impact on net income. Depreciation and amortization
expense decreased by $1.0 million primarily due to certain capitalized software that became fully
depreciated during 2007.
Interest expense Interest expense increased by $1.1 million to $5.4 million for the nine months
ended September 30, 2008 from $4.3 million for the comparable period in 2007. The increase in
interest expense relates to higher average debt outstanding under the credit facility during the
nine months ended September 30, 2008 versus the comparable period in 2007, partially offset by a
decrease in average interest rates. Average debt outstanding under the credit facility was $61.7
million and $16.2 million and weighted average interest rates were 4.8% and 7.4% for the nine
months ended September 30, 2008 and 2007, respectively. Outstanding debt and interest expense
related to the convertible notes was the same in both periods, as the notes carry a fixed interest
rate of 3.125%.
Other income (expense), net Other income (expense), net is comprised of interest income,
adjustments to the fair value of investments held in a rabbi trust related to the deferred
compensation plan, gains and losses on sales of assets. Adjustments to the fair value of
investments related to the deferred compensation plan are offset by
the same adjustments to compensation
costs which are recorded as operating and general and administrative expenses in the consolidated
statements of operations, and thus do not have an impact on CBIZs net income. Other income
(expense), net for the nine months ended September 30, 2008 primarily relates to a $3.8 million
decline in fair value of investments related to the deferred compensation plan and an impairment
charge of approximately $1.4 million related to the Companys investment in an ARS, partially
offset by interest income totaling $0.7 million. Other income (expense), net for the nine months
ended September 30, 2007 primarily related to $1.9 million increase in the fair value of
investments related to the deferred compensation plan and interest income totaling $1.2 million.
Income tax expense CBIZ recorded income tax expense from continuing operations of $18.4 million
and $17.6 million for the nine months ended September 30, 2008 and 2007, respectively. The
effective tax rate for the nine months ended September 30, 2008 was 38.4%, compared to an effective
tax rate of 41.2% for the comparable period in 2007. The decrease in the effective tax rate for the
nine months ended September 30, 2008 from the comparable period in 2007 was primarily the result of
a reversal of estimated tax reserves related to the settlement of the IRS audit.
33
Operating Practice Groups
Financial Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NINE MONTHS ENDED SEPTEMBER 30, |
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
% |
|
|
|
2008 |
|
|
2007 |
|
|
Change |
|
|
Change |
|
|
|
(In thousands, except percentages) |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit |
|
$ |
243,964 |
|
|
$ |
226,037 |
|
|
$ |
17,927 |
|
|
|
7.9 |
% |
Acquired businesses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Divested operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
243,964 |
|
|
$ |
226,037 |
|
|
$ |
17,927 |
|
|
|
7.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
199,840 |
|
|
|
184,558 |
|
|
|
15,282 |
|
|
|
8.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
$ |
44,124 |
|
|
$ |
41,479 |
|
|
$ |
2,645 |
|
|
|
6.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin percent |
|
|
18.1 |
% |
|
|
18.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Approximately 60% of the growth in same-unit revenue was attributable to an increase in the
aggregate number of hours charged to clients for consulting, valuation and litigation support
services, and 40% was attributable to price increases for traditional accounting and tax services.
The largest components of operating expenses for the Financial Services group are personnel costs,
occupancy costs and travel related expenses, representing 89.2% and 89.4% of total operating
expenses for the nine months ended September 30, 2008 and 2007, respectively. Personnel costs
increased $12.4 million to 65.0% of revenue for the nine months ended September 30, 2008 from 64.7%
for the comparable period in 2007. The increase in personnel costs was primarily related to annual
merit increases to existing employees and salaries and benefits for new employees. Travel related
expenses increased $0.6 million for the nine months ended September 30, 2008 from the comparable
period in 2007 and was 2.8% of revenue for each period. Occupancy costs are relatively fixed in
nature and were 5.2% and 5.5% of revenue for nine months ended September 30, 2008 and 2007,
respectively.
The decline in gross margin is attributable to the aforementioned increase in personnel costs, and
an increase in bad debt expense to 1.4% of revenue for the nine months ended September 30, 2008
from 1.0% of revenue for the comparable period in 2007. The increase in bad debt expense is related
to cash flow pressures experienced by certain clients, many of which are related to the housing and
construction industries.
Employee Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NINE MONTHS ENDED SEPTEMBER 30, |
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
% |
|
|
|
2008 |
|
|
2007 |
|
|
Change |
|
|
Change |
|
|
|
(In thousands, except percentages) |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit |
|
$ |
133,655 |
|
|
$ |
129,816 |
|
|
$ |
3,839 |
|
|
|
3.0 |
% |
Acquired
businesses |
|
|
5,420 |
|
|
|
|
|
|
|
5,420 |
|
|
|
|
|
Divested
operations |
|
|
|
|
|
|
401 |
|
|
|
(401 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenue |
|
$ |
139,075 |
|
|
$ |
130,217 |
|
|
$ |
8,858 |
|
|
|
6.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses |
|
|
114,272 |
|
|
|
105,174 |
|
|
|
9,098 |
|
|
|
8.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
margin |
|
$ |
24,803 |
|
|
$ |
25,043 |
|
|
$ |
(240 |
) |
|
|
(1.0 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
percent |
|
|
17.8 |
% |
|
|
19.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34
The increase in same-unit revenue was primarily attributable to growth in the Companys retail and
payroll service businesses. The retail growth was due primarily to a 4.0% increase in revenue from
group health
products, but was impacted by soft market conditions in pricing for property and casualty insurance
and a decline in asset values which impacted revenues from the Companys retirement investment
advisory services. Same-unit payroll service revenue increased approximately 6% as a result of an
increase in number of clients served and related volume increases. The growth in revenue from
acquired businesses was provided by a property and casualty business in Frederick, Maryland, a
payroll services business in Palm Desert, California, and a specialty recruiting business
headquartered in Overland Park, Kansas, all of which were acquired during 2008. The decline in
revenue from divested businesses relates to the sale of a retirement investment advisory business
in Atlanta, Georgia in the third quarter of 2008.
The largest components of operating expenses for the Employee Services group are personnel costs,
including commissions paid to third party brokers, and occupancy costs, representing 82.5% and
83.4% of total operating expenses for the nine months ended September 30, 2008 and 2007,
respectively. Personnel costs increased $6.1 million to 62.5% of revenue for the nine months ended
September 30, 2008 from 62.1% for the comparable period in 2007. Acquired businesses contributed
$3.0 million of the increase in personnel costs. The increase in personnel costs as a percentage of
revenue was primarily related to merit increases and investments in additional personnel to support
growth of the business. Occupancy costs increased $0.5 million, largely due to the acquired
businesses.
The decline in gross margin was primarily attributable to the aforementioned increase in personnel
costs, as well as revenue growth in the payroll and human capital advisory businesses, including
those acquired in 2008, which typically provide lower margins than the retail businesses.
Medical Management Professionals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NINE MONTHS ENDED SEPTEMBER 30, |
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
% |
|
|
|
2008 |
|
|
2007 |
|
|
Change |
|
|
Change |
|
|
|
(In thousands, except percentages) |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit |
|
$ |
100,342 |
|
|
$ |
94,144 |
|
|
$ |
6,198 |
|
|
|
6.6 |
% |
Acquired
businesses |
|
|
23,668 |
|
|
|
|
|
|
|
23,668 |
|
|
|
|
|
Divested
operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenue |
|
$ |
124,010 |
|
|
$ |
94,144 |
|
|
$ |
29,866 |
|
|
|
31.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses |
|
|
108,174 |
|
|
|
82,252 |
|
|
|
25,922 |
|
|
|
31.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
margin |
|
$ |
15,836 |
|
|
$ |
11,892 |
|
|
$ |
3,944 |
|
|
|
33.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
percent |
|
|
12.8 |
% |
|
|
12.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit revenue consists of revenue from existing clients and net new business sold. Revenue from
existing clients increased by approximately 2.1% for the nine months ended September 30, 2008
versus the comparable period in 2007. Growth from existing clients was provided by an increase in
volume of approximately 4.5%, offset by certain reductions in Medicare reimbursement rates,
declines in pricing and the mix of medical specialties which collectively
totaled 2.4%. Revenue from new business sold (net of clients lost) contributed approximately 4.8%
of the increase in same-unit revenue. Growth in revenue from acquired businesses was provided by a
business located in Montgomery, Alabama which provides billing services, practice management and
consulting services to anesthesia and pain management providers primarily in the southern United
States, and a business headquartered in Ponte Vedra Beach, Florida which provides coding, billing
and accounts receivable management services for emergency medicine physician practices along the
east coast of the United States. These businesses were acquired in the second and fourth quarters
of 2007, respectively.
The largest components of operating expenses for MMP are personnel costs, occupancy costs and
office expenses (primarily postage related to statement mailing services provided to clients),
representing 82.0% and 85.0% of total operating expenses for the nine months ended September 30,
2008 and 2007,
35
respectively. Personnel costs increased $14.6 million, but declined as a percentage
of revenue to 56.8% for the nine months ended September 30, 2008 from 59.4% for the comparable
period in 2007. Acquired
businesses contributed $10.9 million of the increase in personnel costs with the remainder being
attributable to annual merit increases to existing employees and the addition of certain internal
support personnel to position the unit for continued growth. The improvement in personnel costs as
a percentage of revenue relates to the business that was acquired in the fourth quarter of 2007 as
this business utilizes off-shore resources in a greater capacity than the traditional MMP
operation.
Occupancy costs increased by $2.0 million for the nine months ended September 30, 2008 versus the
comparable period of 2007 and did not change as a percentage of revenue. The increase in occupancy
costs was attributable to the acquired businesses and additional office locations that were opened
subsequent to September 30, 2007 in order to support new business. Office expenses increased $2.3
million for the nine months ended September 30, 2008 versus the comparable period of 2007, but
decreased as a percentage of revenue to 8.2% at September 30, 2008 from 8.4% at September 30, 2007.
The increase in office expenses primarily relates to the acquired businesses, and the decrease in
office expenses as a percentage of revenue relates to a change in the frequency of statement
mailing.
The overall improvement in gross margin for the nine months ended September 30, 2008 versus the
comparable period in 2007 was attributable to acquired businesses offset by decreases attributable
to pricing, costs associated with the transition to off-shoring in MMPs traditional operations and
the addition of certain internal support personnel to position the unit for continued growth. The
acquired businesses service anesthesia and emergency medicine practices which typically provide
higher margins than MMPs same-unit revenue which is primarily attributable to services rendered to
radiology practices. Additionally, the business that was acquired during the fourth quarter of 2007
has a greater ability to utilize off-shore resources than the traditional MMP operation. The size
of this acquired company combined with its higher margin business model resulted in a favorable
impact on total MMP gross margin.
National Practices
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NINE MONTHS ENDED SEPTEMBER 30, |
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
% |
|
|
|
2008 |
|
|
2007 |
|
|
Change |
|
|
Change |
|
|
|
(In thousands, except percentages) |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit |
|
$ |
34,232 |
|
|
$ |
35,884 |
|
|
$ |
(1,652 |
) |
|
|
(4.6 |
)% |
Acquired businesses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Divested operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
34,232 |
|
|
$ |
35,884 |
|
|
$ |
(1,652 |
) |
|
|
(4.6 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
32,381 |
|
|
|
32,556 |
|
|
|
(175 |
) |
|
|
(0.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
$ |
1,851 |
|
|
$ |
3,328 |
|
|
$ |
(1,477 |
) |
|
|
(44.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin percent |
|
|
5.4 |
% |
|
|
9.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The decrease in revenue was attributable to the technology businesses and consisted of declines in
product, service agreement and consulting revenue of $1.2 million, $0.8 million and $0.2 million,
respectively. These declines were partially offset by an increase in revenue in the healthcare
consulting and mergers and acquisitions businesses of $0.4 million and $0.2 million, respectively.
The decline in product and consulting revenue primarily relates to delays in larger capital
projects as clients are deferring investment decisions in response to the current economic
environment. The decline in service agreement revenue relates to certain clients not renewing their
annual service agreements.
The largest components of operating expenses for the National Practices group are personnel costs,
direct costs and occupancy costs, representing 92.8% and 93.4% of total operating expenses for the
nine months ended September 30, 2008 and 2007, respectively. Personnel costs increased $1.1 million
to 68.4% of revenue for the nine months ended September 30, 2008 from 62.1% of revenue for the
comparable period in 2007. Approximately half of the increase in personnel costs have a
corresponding increase in revenue
36
and relate to CBIZs largest client. The remainder of the
increase in personnel costs relates to annual merit increases to existing employees and an overall
increase in headcount.
Direct costs primarily relate to the technology businesses and consist of product costs, sales
commissions and third party labor. Direct costs decreased $1.5 million for the nine months ended
September 30, 2008 versus the comparable period in 2007 as a result of the decrease in revenue in
the technology businesses. Direct costs decreased as a percentage of revenue to 16.5% for the nine
months ended September 30, 2008 from 19.8% of revenue for the comparable period in 2007, as a
result of a change in revenue mix between the technology businesses and other national practice
businesses. Occupancy costs are relatively fixed in nature and were $1.0 million for the nine
months ended September 30, 2008 and 2007.
The decline in gross margin was due to the overall decline in revenue. As personnel and facilities
costs are relatively fixed in the short-term, margins generally improve with revenue growth and
deteriorate when revenue declines.
Financial Condition
Cash and cash equivalents decreased by $4.6 million to $7.5 million at September 30, 2008 from
December 31, 2007. Restricted cash was $14.2 million at September 30, 2008, a decrease of $1.2
million from December 31, 2007. Restricted cash represents those funds held in connection with
CBIZs NASD regulated operations and funds held in connection with the pass through of insurance
premiums to various carriers. Cash and restricted cash fluctuate during the year based on the
timing of cash receipts and related payments.
Accounts receivable, net were $133.4 million at September 30, 2008, an increase of $18.0 million
from December 31, 2007. Days sales outstanding (DSO) represents accounts receivable (before the
allowance for doubtful accounts) and unbilled revenue (net of realization adjustments) at the end
of the period, divided by trailing twelve month daily revenue. CBIZ provides DSO data because such
data is commonly used as a performance measure by analysts and investors and as a measure of the
Companys ability to collect on receivables in a timely manner. DSO from continuing operations was
71 days, 64 days and 71 days at September 30, 2008, December 31, 2007 and September 30, 2007,
respectively.
Other current assets were $9.5 million and $10.1 million at September 30, 2008 and December 31,
2007, respectively. Other current assets are primarily comprised of prepaid assets. Balances may
fluctuate during the year based upon the timing of cash payments and amortization of prepaid
expenses.
Funds held for clients (current and non-current) fluctuate during the year based on the timing of
cash receipts and related payments, and are further described in Note 1 to the accompanying
consolidated financial statements.
Notes receivable, net (current and non-current) decreased by $0.7 million at September 30, 2008
versus December 31, 2007. Notes receivable decreased as the result of payments received during the
first nine months of 2008, primarily from notes that were issued in relation to businesses that
were sold in previous years.
Goodwill and other intangible assets, net of accumulated amortization, increased by $10.8 million
at September 30, 2008 from December 31, 2007. Acquisitions, including contingent consideration
earned, resulted in a $17.4 million increase in goodwill and intangible assets during the nine
months ended September 30, 2008. Intangible assets decreased by $5.9 million due to amortization
expense and by $0.7 million as a result of divestitures.
Assets of the deferred compensation plan represent participant deferral accounts, and totaled $23.2
million and $22.2 million at September 30, 2008 and December 31, 2007, respectively. The assets are
held in a rabbi trust and are directly offset by deferred compensation plan obligations
representing amounts due to the participants. Although the assets of the plan are specifically
designated as available to CBIZ solely for the purpose of paying benefits under the deferred
compensation plan, in the event that CBIZ became
37
insolvent, the assets would be available to all
unsecured general creditors. The plan is described in further detail in our Annual Report on Form
10-K for the year ended December 31, 2007.
Other assets (non-current) decrease $0.5 million at September 30, 2008 from December 31, 2007
primarily due to amortization of debt issuance costs related to the credit facility and the
convertible notes.
The accounts payable balance of $28.2 million at September 30, 2008 reflects amounts due to
suppliers and vendors; balances fluctuate during the year based on the timing of cash payments.
Accrued personnel costs were $35.9 million at September 30, 2008 and represent amounts due for
payroll, payroll taxes, employee benefits and incentive compensation; balances fluctuate during the
year based on the timing of payments and our estimate of incentive compensation costs.
Notes payable relate primarily to contingent proceeds earned by acquired businesses. Notes payable
current decreased by $8.7 million to $1.9 million at September 30, 2008 from $10.6 million at
December 31, 2007 due to the payment of contingent proceeds related to acquired businesses of
approximately $15.2 million offset by an increase in contingent proceeds earned by acquired
businesses of approximately $6.5 million.
Other liabilities (current and non-current) increased by $4.6 million at September 30, 2008 from
December 31, 2007. This increase is attributable to a $5.6 million liability related to CBIZs
self-funded health benefit plan, offset by a $2.0 million decrease in the consolidation and
integration reserve. CBIZ converted its comprehensive health benefit plan from a fully-insured plan
to a self-funded program in January 2008. See further discussion of this plan in Note 6 of the
accompanying consolidated financial statements. The decrease in the consolidation and integration
reserve resulted from payments made during the nine months ended September 30, 2008.
Income taxes payable (current and non-current) increased by $0.1 million to $8.4 million at
September 30, 2008 from $8.3 million at December 31, 2007. This increase was primarily due to the
provision for current income taxes less estimated tax payments, tax benefits related to the
exercise of stock options, and the reversal of certain estimated tax reserves related to settlement
of IRS audits.
Bank debt for amounts due on CBIZs credit facility increased by $30.0 million at September 30,
2008 from December 31, 2007. Cash provided from operations supplemented with additional borrowings
under the credit facility was used to fund various strategic initiatives, including acquisitions
and share repurchases. During the nine months ended September 30, 2008, cash payments for
acquisitions and share repurchases totaled $25.8 million and $37.8 million, respectively.
Stockholders equity increased by $0.4 million to $226.8 million at September 30, 2008 from $226.4
million at December 31, 2007. The increase in stockholders equity was primarily attributable to
net income of $29.0 million, stock awards and related tax benefits which contributed $5.7 million
and $2.8 million related to the recognition of stock compensation expense. These increases were
offset by share repurchases totaling $37.8 million (4.3 million shares).
Liquidity and Capital Resources
CBIZs principal source of net operating cash is derived from the collection of fees and
commissions for professional services and products rendered to its clients. CBIZ supplements net
operating cash with an unsecured credit facility.
The unsecured credit facility expires November 16, 2012 and was amended effective April 3, 2008 to
increase the commitment from $100.0 million to $150.0 million. At September 30, 2008, CBIZ had
outstanding borrowings of $60.0 million under its credit facility, and had letters of credit and
performance guarantees totaling $5.2 million. Available funds under the facility based on the terms
of the commitment were approximately $81.1 million at September 30, 2008. Management believes that
cash generated from operations, combined with the available funds from the credit facility,
provides CBIZ the financial resources needed to meet business requirements for the foreseeable
future, including capital expenditures, working capital requirements, and strategic investments.
38
The facility allows for the allocation of funds for strategic initiatives, including acquisitions
and the repurchase of CBIZ common stock. Under the credit facility, CBIZ is required to meet
certain financial
covenants with respect to (i) minimum net worth; (ii) maximum leverage ratio; and (iii) a minimum
fixed charge coverage ratio. CBIZ believes it is in compliance with its covenants at September 30,
2008.
CBIZ may also obtain funding by offering equity or debt securities, through public or private
markets. CBIZ currently has an effective shelf registration statement under which it can offer such
securities to the public. See Note 12 to the Annual Report on Form 10-K for the year ended December
31, 2007 for a description of the shelf registration statement. CBIZ issued $100 million of
convertible senior subordinated notes (Notes) on May 30, 2006. The Notes mature on June 1, 2026
and may be redeemed by CBIZ in whole or in part anytime after June 6, 2011.
Sources and Uses of Cash
The following table summarizes our cash flows from operating, investing and financing activities
for the nine months ended September 30, 2008 and 2007 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
|
2007 |
|
Total cash provided by (used in): |
|
|
|
|
|
|
Operating activities |
|
$ |
23,774 |
|
|
$ |
19,048 |
|
Investing
activities |
|
|
(25,789 |
) |
|
|
2,783 |
|
Financing activities |
|
|
(2,628 |
) |
|
|
(13,268 |
) |
|
|
|
|
|
|
|
Increase (decrease) in cash and cash
equivalents |
|
$ |
(4,643 |
) |
|
$ |
8,563 |
|
|
|
|
|
|
|
|
Cash flows from operating activities represent net income adjusted for certain non-cash items and
changes in assets and liabilities. CBIZ typically experiences a net use of cash from operations
during the first quarter of its fiscal year, as accounts receivable balances grow in response to
the seasonal increase in first quarter revenue generated by the Financial Services practice group
(primarily for accounting and tax services). This net use of cash is followed by strong operating
cash flow during the second and third quarters, as a significant amount of revenue generated by the
Financial Services practice group during the first four months of the year are billed and collected
in subsequent quarters. Net cash provided by operating activities increased $4.8 million to $23.8
million for the nine months ended September 30, 2008 from $19.0 million for the comparable period
in 2007. Approximately $4.6 million of the increase in cash provided by operating activities
relates to a change in the timing of health benefit payments as CBIZ converted its comprehensive
health benefit plan from a fully-insured plan to a self-funded program effective January 1, 2008.
Cash flows from investing activities include payments toward capital expenditures and business
acquisitions, proceeds from divested and discontinued operations and the collection of notes
receivable. CBIZ used $25.8 million in net cash for investing activities during the nine months
ended September 30, 2008, compared to cash provided by investing activities of $2.8 million during
the comparable period in 2007. Investing uses of cash during the nine months ended September 30,
2008 primarily consisted of $25.8 million of net cash used towards the acquisition of businesses
and other intangible assets and $5.1 million for capital expenditures (net), offset by $4.9 million
in proceeds received from the sale of divested and discontinued operations and $0.2 million in net
payments received on notes receivable. Investing uses of cash during the first nine months of 2007
primarily consisted of $20.5 million of net cash used towards the acquisition of businesses and
other intangible assets and $4.2 million for capital expenditures (net), offset by $28.0 million in
proceeds received from the sale of divested and discontinued operations and $0.2 million in
payments received on notes receivable. Capital expenditures primarily consisted of investments in
technology, leasehold improvements and purchases of furniture and equipment.
Cash flows from financing activities include net borrowing and payment activity from the credit
facility, repurchases of CBIZ common stock, and proceeds from the exercise of stock options. Net
cash used in financing activities during the nine months ended September 30, 2008 was $2.6 million
compared to $13.3 million for the comparable period in 2007. Financing uses of cash during the nine
months ended September 30, 2008 included $37.8 million in cash used to repurchase shares of CBIZ
common stock offset by $30.0 million in net proceeds from the credit facility and $5.7 million in
proceeds from the exercise of stock options (including tax benefits). Net cash used in financing
activities during the nine months ended
39
September 30, 2007 included $30.8 million in cash used to
repurchase shares of CBIZ common stock,
offset by $12.0 million in net proceeds from the credit facility and $5.9 million in proceeds from
the exercise of stock options (including tax benefits).
Obligations and Commitments
CBIZs aggregate amount of future obligations at September 30, 2008 for the next five years and
thereafter is set forth below (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
2008 (1) |
|
|
2009 |
|
|
2010 |
|
|
2011 |
|
|
2012 |
|
|
Thereafter |
|
Convertible notes |
|
$ |
100,000 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
100,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on convertible notes |
|
|
56,251 |
|
|
|
1,563 |
|
|
|
3,125 |
|
|
|
3,125 |
|
|
|
3,125 |
|
|
|
3,125 |
|
|
|
42,188 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit facility |
|
|
60,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes payable (2) |
|
|
1,237 |
|
|
|
1,237 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable |
|
|
1,856 |
|
|
|
145 |
|
|
|
1,711 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized leases |
|
|
94 |
|
|
|
20 |
|
|
|
74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring lease
obligations(3) |
|
|
12,516 |
|
|
|
991 |
|
|
|
2,420 |
|
|
|
1,925 |
|
|
|
1,872 |
|
|
|
1,799 |
|
|
|
3,509 |
|
Non-cancelable operating
lease obligations (3) |
|
|
182,070 |
|
|
|
8,728 |
|
|
|
32,933 |
|
|
|
28,959 |
|
|
|
24,950 |
|
|
|
21,668 |
|
|
|
64,832 |
|
Letters of credit in lieu of cash
security deposits |
|
|
3,699 |
|
|
|
|
|
|
|
2,386 |
|
|
|
535 |
|
|
|
200 |
|
|
|
|
|
|
|
578 |
|
Performance guarantees for
non-consolidated affiliates |
|
|
1,497 |
|
|
|
342 |
|
|
|
1,155 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
License bonds and other letters
of credit |
|
|
1,714 |
|
|
|
249 |
|
|
|
1,450 |
|
|
|
|
|
|
|
15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
420,934 |
|
|
$ |
13,275 |
|
|
$ |
45,254 |
|
|
$ |
34,544 |
|
|
$ |
30,162 |
|
|
$ |
86,592 |
|
|
$ |
211,107 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Represents contractual obligations from October 1, 2008 to December 31, 2008. |
|
(2) |
|
Excludes unrecognized tax benefits of approximately $7.1 million as the Company is unable to
determine a reasonably reliable estimate of the timing of the future payments. |
|
(3) |
|
Excludes cash expected to be received under subleases. |
Off-Balance Sheet Arrangements
CBIZ maintains administrative service agreements with independent CPA firms (as described more
fully under Overview Financial Services), which qualify as variable interest entities under
FASB Interpretation No. 46, Consolidation of Variable Interest Entities, as amended. The impact
to CBIZ of this accounting pronouncement is not material to the financial condition, results of
operations, or cash flows of CBIZ, and is further discussed in Note 1 to the Annual Report on Form
10-K for the year ended December 31, 2007.
CBIZ provides guarantees of performance obligations for a CPA firm with which CBIZ maintains an
administrative service agreement. Potential obligations under the guarantees totaled $1.5 million
and $1.4 million at September 30, 2008 and December 31, 2007, respectively. In accordance with FASB
Interpretation No. 45, Guarantors Accounting and Disclosure Requirements for Guarantees,
Including Indirect Guarantees of Indebtedness of Others, as amended, CBIZ has recognized a
liability for the fair value of the obligations undertaken in issuing these guarantees. The
liability is recorded as other current liabilities in the accompanying consolidated balance
sheets. CBIZ does not expect it will be required to make payments under these guarantees.
CBIZ provides letters of credit to landlords (lessors) of its leased premises in lieu of cash
security deposits, which totaled $3.7 million at September 30, 2008 and December 31, 2007. In
addition, CBIZ provides license bonds to various state agencies to meet certain licensing
requirements. The amount of license bonds outstanding at September 30, 2008 and December 31, 2007
totaled $1.7 million and $1.4 million, respectively.
40
CBIZ has various agreements under which we may be obligated to indemnify the other party with
respect to certain matters. Generally, these indemnification clauses are included in contracts
arising in the normal
course of business under which we customarily agree to hold the other party harmless against losses
arising from a breach of representations, warranties, covenants or agreements, related to matters
such as title to assets sold and certain tax matters. Payment by CBIZ under such indemnification
clauses are generally conditioned upon the other party making a claim. Such claims are typically
subject to challenge by CBIZ and to dispute resolution procedures specified in the particular
contract. Further, CBIZs obligations under these agreements may be limited in terms of time and/or
amount and, in some instances, CBIZ may have recourse against third parties for certain payments
made by CBIZ. It is not possible to predict the maximum potential amount of future payments under
these indemnification agreements due to the conditional nature of CBIZs obligations and the unique
facts of each particular agreement. Historically, CBIZ has not made any payments under these
agreements that have been material individually or in the aggregate. As of September 30, 2008, CBIZ
was not aware of any material obligations arising under indemnification agreements that would
require payments.
Interest Rate Risk Management
CBIZ has used interest rate swaps to manage the interest rate mix of its credit facility and
related overall cost of borrowing. Interest rate swaps involve the exchange of floating for fixed
rate interest payments to effectively convert floating rate debt into fixed rate debt based on a
one, three, or six-month U.S. dollar LIBOR. Interest rate swaps allow CBIZ to maintain a target
range of fixed to floating rate debt. In December 2007, CBIZ entered into an arrangement effective
in January 2008 to swap $10.0 million of its floating rate debt into fixed rate debt for two years
to mitigate our interest rate risk. Management will continue to evaluate the potential use of
interest rate swaps as it deems appropriate under certain operating and market conditions.
CBIZ carries $100.0 million in convertible senior subordinated notes (Notes) bearing a fixed
interest rate of 3.125%. The Notes mature on June 1, 2026 and have call protection such that they
may not be redeemed until June 6, 2011; we believe this low cost of borrowing mitigates our
interest rate risk.
In connection with payroll services provided to clients, CBIZ collects funds from its clients
accounts in advance of paying these client obligations. These funds held for clients are segregated
and invested in short-term investments and ARS, which have historically been highly liquid. In
accordance with our investment policy, all investments carry an investment grade rating at the time
of initial investment. See Item 3, Quantitative and Qualitative Disclosures about Market Risk,
for further discussion of ARS. Investments of client funds are generally variable in nature and,
therefore, the income earned on these investments fluctuates based upon the changes in short-term
rates. The interest income on these short-term investments mitigates the interest rate risk for the
borrowing costs of CBIZs credit facility, as the rates on both the investments and the unhedged
outstanding borrowings against the credit facility float based on market conditions.
Critical Accounting Policies
The SEC defines critical accounting policies as those that are most important to the portrayal of a
companys financial condition and results and that require managements most difficult, subjective
or complex judgments, often as a result of the need to make estimates about the effect of matters
that are inherently uncertain.
There have been no material changes to CBIZs critical accounting policies from the information
provided in Part II, Item 7, Managements Discussion and Analysis of Financial Condition and
Results of Operations, under the heading Critical Accounting Policies in the Annual Report on
Form 10-K for the year ended December 31, 2007.
41
New Accounting Pronouncements
Effective January 1, 2008, CBIZ adopted Statement of Financial Accounting Standards (SFAS)
No. 157, Fair Value Measurements (SFAS No. 157). SFAS No. 157 defines fair value, establishes a
framework for measuring fair value in accordance with GAAP, and expands disclosures about fair
value measurements. For financial assets and liabilities, this statement is effective for fiscal
periods beginning after November 15, 2007 and does not require any new fair value measurements, but
rather expands the disclosure of fair value measurements. In February 2008, the FASB issued Staff
Position No. 157-2 Effective Date of FASB Statement No. 157 which delayed the effective date of
SFAS No. 157 to fiscal years ending after November 15, 2008 for non-financial assets and
liabilities, except for items that are recognized or disclosed at fair value in the financial
statements on a recurring basis (at least annually). See Note 8 to these consolidated financial
statements for further discussion of the adoption of SFAS No. 157.
Effective January 1, 2008, CBIZ adopted SFAS No. 159, The Fair Value Option for Financial Assets
and Financial Liabilities including an amendment of FASB Statement No. 115. This statement
permits entities to choose to measure many financial instruments and certain other items at fair
value. This statement is effective for financial statements issued for fiscal years beginning after
November 15, 2007, including interim periods within that fiscal year. The Company did not elect the
fair value option for any of its existing financial instruments and has not determined whether or
not it will elect this option for financial instruments it may acquire in the future.
In December 2007, the FASB issued SFAS No. 141 (revised 2007) Business Combinations (SFAS No.
141R), which replaces SFAS No. 141, Business Combinations. SFAS No. 141R establishes principles
and requirements for how an acquirer, a) recognizes and measures the assets acquired, the
liabilities assumed, and any non-controlling interest in the acquiree, b) recognizes and measures
the goodwill acquired, and c) determines what information to disclose. SFAS No. 141R also requires
that all acquisition-related costs, including restructuring, be recognized separately from the
acquisition, and that changes in acquired tax contingencies, including those existing at the date
of adoption, be recognized in earnings if outside the maximum allocation period (generally one
year). SFAS No. 141R applies prospectively to business combinations for which the acquisition date
is on or after the beginning of the first annual reporting period beginning after December 15,
2008. CBIZ is currently evaluating the impact of adoption of SFAS No. 141R on the consolidated
financial statements.
In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated Financial
Statements an amendment of Accounting Research Bulletin No. 51 (SFAS No. 160). SFAS 160
establishes requirements for ownership interests in subsidiaries held by parties other than the
Company (sometimes called minority interests) be clearly identified, presented, and disclosed in
the consolidated statement of financial position within equity, but separate from the parents
equity. All changes in the parents ownership interests are required to be accounted for
consistently as equity transactions and any noncontrolling equity investments in deconsolidated
subsidiaries must be measured initially at fair value. This statement is effective for CBIZ
beginning January 1, 2009. CBIZ is currently evaluating the potential impact of the adoption of
SFAS No. 160 on its consolidated financial statements.
In March 2008, the FASB issued SFAS No. 161, Disclosures about Derivative Instruments and Hedging
Activities (SFAS No. 161) as an amendment to SFAS No. 133, Accounting for Derivative
Instruments and Hedging Activities. SFAS No. 161 requires that objectives for using derivative
instruments be disclosed in terms of underlying risk and accounting designation. SFAS No. 161 is
effective for CBIZ beginning January 1, 2009. The Company is currently evaluating the impact of the
adoption of SFAS No. 161 on its consolidated financial statements.
On May 9, 2008, the FASB issued FASB Staff Position No. APB 14-1, Accounting for Convertible Debt
Instruments That May Be Settled in Cash upon Conversion (Including Partial Cash Settlement) (FSP
APB 14-1). FSP APB 14-1 requires issuers of convertible debt instruments that may be settled
wholly or partly in cash, to separately account for the liability and equity components of the
instruments in a manner that reflects the nonconvertible debt borrowing rate when interest expense
is recognized in subsequent periods. The resulting debt discount is amortized over the period the
convertible debt is expected to be outstanding as additional non-cash interest expense.
42
FSP APB 14-1 is effective for fiscal years beginning after December 15, 2008 and will impact the
accounting associated with CBIZs $100.0 million convertible senior subordinated notes (described
in Note 5). The
provisions of APB 14-1 must be applied retrospectively to all periods presented and will result in
additional non-cash interest expense from what has been reported in historical financial
statements. Management estimates that when retrospectively applied to
the year ended December 31, 2008, the adoption of FSP APB 14-1 will
impact diluted earnings per share by less than $0.05. This impact is
based upon preliminary analysis that requires the use of estimates
and assumptions. As the analysis has not been finalized, the estimate
and assumptions are subject to change.
Uncertainty of Forward-Looking Statements
This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934.
All statements other than statements of historical fact included in this Quarterly Report,
including without limitation, Managements Discussion and Analysis of Financial Condition and
Results of Operations regarding CBIZs financial position, business strategy and plans and
objectives for future performance are forward-looking statements. You can identify these statements
by the fact that they do not relate strictly to historical or current facts. Forward-looking
statements are commonly identified by the use of such terms and phrases as intends, believes,
estimates, expects, projects, anticipates, foreseeable future, seeks, and words or
phrases of similar import in connection with any discussion of future operating or financial
performance. In particular, these include statements relating to future actions, future performance
or results of current and anticipated services, sales efforts, expenses, and financial results.
From time to time, we also may provide oral or written forward-looking statements in other
materials we release to the public. Any or all of our forward-looking statements in this Quarterly
Report on Form 10-Q and in any other public statements that we make, are subject to certain risks
and uncertainties that could cause actual results to differ materially from those projected. Such
forward-looking statements can be affected by inaccurate assumptions we might make or by known or
unknown risks and uncertainties. Should one or more of these risks or assumptions materialize, or
should the underlying assumptions prove incorrect, actual results may vary materially from those
anticipated, estimated or projected. Such risks and uncertainties include, but are not limited to:
CBIZs ability to adequately manage its growth; CBIZs dependence on the services of its CEO and
other key employees; competitive pricing pressures; general business and economic conditions;
changes in governmental regulation and tax laws affecting its operations; reversal or decline in
the current trend of outsourcing business services; revenue seasonality or fluctuations in and
collectibility of receivables; liability for errors and omissions of our businesses; regulatory
investigations and future regulatory activity (including without limitation inquiries into
compensation arrangements within the insurance brokerage industry); and reliance on information
processing systems and availability of software licenses. Consequently, no forward-looking
statement can be guaranteed.
A more detailed description of risk factors may be found in CBIZs Annual Report on Form 10-K for
the year ended December 31, 2007. CBIZ undertakes no obligation to publicly update forward-looking
statements, whether as a result of new information, future events or otherwise. You are advised,
however, to consult any further disclosures we make on related subjects in the quarterly, periodic
and annual reports we file with the SEC. This discussion is provided as permitted by the Private
Securities Litigation Reform Act of 1995.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
CBIZs floating rate debt under its credit facility exposes the Company to interest rate risk.
Interest rate risk results when the maturity or repricing intervals of interest-earning assets and
interest-bearing liabilities are different. A change in LIBOR, or the reference rate set by Bank of
America, N.A., would affect the rate at which CBIZ could borrow funds under its credit facility.
The balance outstanding under the credit facility at September 30, 2008 was $60.0 million. If
market rates were to increase or decrease 100 basis points from
43
the levels at September 30, 2008,
interest expense would increase or decrease approximately $0.5 million annually.
CBIZ does not engage in trading market risk sensitive instruments. CBIZ has used interest rate
swaps to manage the interest rate mix of its credit facility and related overall cost of borrowing.
Interest rate swaps involve the exchange of floating for fixed rate interest payments to
effectively convert floating rate debt into fixed rate debt based on a one, three, or six-month
U.S. dollar LIBOR. Interest rate swaps allow CBIZ to maintain a target range of fixed to floating
rate debt. In December 2007, CBIZ entered into an arrangement effective in January 2008 to swap
$10.0 million of its floating rate debt into fixed rate debt for two years to mitigate the
Companys interest rate risk. Management will continue to evaluate the potential use of interest
rate swaps as it deems appropriate under certain operating and market conditions.
In connection with CBIZs payroll business, funds held for clients are segregated and invested in
short-term investments and ARS. ARS are variable debt instruments with longer stated maturities
whose interest rates are reset at pre-determined short-term intervals through a Dutch auction
system. CBIZ invested a portion of funds held for clients in ARS as they typically generated higher
rates of return than money market investment alternatives. In accordance with our investment
policy, all investments carry an investment grade rating at the time of the initial investment.
As a result of liquidity issues experienced in the credit and capital markets during 2008, CBIZs
ARS have experienced failed auctions during the first nine months of 2008 and one of the
investments was downgraded below the minimum rating required by the Companys investment policy.
While CBIZ continues to earn and receive interest on these investments at the contractual rates,
the estimated fair value of our investments in ARS no longer approximates their face value.
At September 30, 2008, CBIZ had four outstanding investments in ARS with par values totaling $19.4
million. One ARS was redeemed in October at its par value of $6.0 million. This ARS is recorded at
par value in Funds held for clients current in the accompanying consolidated balance sheets.
The fair values of the remaining ARS do not approximate their par values. The declines in fair
values of two of the ARS are currently considered to be temporary. These declines in fair value
totaled $0.2 million at September 30, 2008 and are recorded as unrealized losses in accumulated
other comprehensive loss. ARS with temporary declines in fair value are classified as Funds held
for clients non-current, as CBIZ intends and has the ability to hold these investments until
anticipated recovery of par value occurs.
The decline in fair value for one ARS was determined to be other-than-temporary. Accordingly, CBIZ
recorded an impairment charge totaling approximately $1.4 million for the three and nine months
ended September 30, 2008, which is included in Other income (expense), net in the accompanying
consolidated statements of operations. The fair value of this ARS is recorded in Funds held for
clients non-current in the accompanying consolidated balance sheets.
CBIZ continues to monitor the market for ARS and consider its impact on the fair value of its
investments. If the current market conditions deteriorate further, or the anticipated recovery in
fair values does not occur, CBIZ may be required to record additional unrealized losses in other
comprehensive income or impairment charges which would be recorded
against net income in future periods.
Although we have experienced failed auctions with regards to ARS, CBIZ believes it has adequate
liquidity to operate and settle client obligations as the majority of CBIZs client funds are
invested in highly-liquid short-term money market funds.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
We evaluated the effectiveness of our disclosure controls and procedures (Disclosure Controls) as
of the end of the period covered by this report. This evaluation (Controls Evaluation) was done
with the participation of our Chairman and Chief Executive Officer (CEO) and Chief Financial
Officer (CFO).
44
Disclosure Controls are controls and other procedures that are designed to ensure that information
required to be disclosed by us in the reports that we file or submit under the Securities Exchange
Act of 1934 (Exchange Act) is recorded, processed, summarized and reported within the time
periods specified
in the SECs rules and forms. Disclosure Controls include, without limitation, controls and
procedures designed to ensure that information required to be disclosed by us in the reports that
we file under the Exchange Act is accumulated and communicated to our management, including our CEO
and CFO, as appropriate to allow timely decisions regarding required disclosure.
Limitations on the Effectiveness of Controls
Our management, including our CEO and CFO, does not expect that our Disclosure Controls or our
internal controls over financial reporting (Internal Controls) will prevent all error and all
fraud. A control system, no matter how well conceived and operated, can provide only reasonable,
but not absolute, assurance that the objectives of a control system are met. Further, any control
system reflects limitations on resources, and the benefits of a control system must be considered
relative to its costs. Because of the inherent limitations in all control systems, no evaluation of
controls can provide absolute assurance that all control issues and instances of fraud, if any,
within CBIZ have been detected. These inherent limitations include the realities that judgments in
decision-making can be faulty and that breakdowns can occur because of simple error or mistake.
Additionally, controls can be circumvented by the individual acts of some persons, by collusion of
two or more people, or by management override of a control. A design of a control system is also
based upon certain assumptions about the likelihood of future events, and there can be no assurance
that any design will succeed in achieving its stated goals under all potential future conditions;
over time, controls may become inadequate because of changes in conditions, or the degree of
compliance with the policies or procedures may deteriorate. Because of the inherent limitations in
a cost-effective control system, misstatements due to error or fraud may occur and may not be
detected.
Conclusions
Based upon the Controls Evaluation, our CEO and CFO have concluded that, subject to the limitations
noted above, the Disclosure Controls are effective in providing reasonable assurance that material
information required to be disclosed by us in the reports that we file or submit under the Exchange
Act is recorded, processed, summarized and reported within the time periods specified in the SECs
rules and forms.
There were no changes in our Internal Controls that occurred during the quarter ended September 30,
2008 that have materially affected, or are reasonably likely to materially affect, our Internal
Controls.
PART II OTHER INFORMATION
Item 1. Legal Proceedings
CBIZ is from time to time subject to claims and suits arising in the ordinary course of business.
Although the ultimate disposition of such proceedings is not presently determinable, management
does not believe that the ultimate resolution of these matters will have a material adverse effect
on the financial condition, results of operations or cash flows of CBIZ.
Item 1A. Risk Factors
Factors that may affect CBIZs actual operating and financial results are described in Item 1A.
Risk Factors of CBIZs Annual Report on Form 10-K for the year ended December 31, 2007.
45
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
On February 7, 2008, CBIZs Board of Directors authorized the purchase of up to 5.0 million shares
of CBIZ common stock through March 31, 2009. The shares may be repurchased in the open market or in
privately negotiated transactions according to SEC rules. The repurchase plans do not obligate CBIZ
to acquire any specific number of shares and may be suspended at any time.
Stock repurchase activity during the three months ended September 30, 2008 (reported on a
trade-date basis) is summarized in the table below (in thousands, except per share data).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuer Purchases of Equity Securities |
|
|
|
|
|
|
|
|
|
|
|
Total Number |
|
Maximum |
|
|
|
|
|
|
|
|
|
|
of Shares |
|
Number of |
|
|
|
|
|
|
|
|
|
|
Purchased as |
|
Shares That |
|
|
Total |
|
Average |
|
Part of |
|
May Yet Be |
|
|
Number of |
|
Price Paid |
|
Publicly |
|
Purchased |
|
|
Shares |
|
Per |
|
Announced |
|
Under the |
Period |
|
Purchased |
|
Share (1) |
|
Plans |
|
Plans |
July 1
July 31, 2008 (2) |
|
|
552 |
|
|
$ |
7.93 |
|
|
|
552 |
|
|
|
3,042 |
|
August 1 August 31, 2008
(2) |
|
|
9 |
|
|
$ |
8.03 |
|
|
|
9 |
|
|
|
3,033 |
|
September 1 September 30,
2008 (2) |
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
3,033 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total third quarter
purchases (3) |
|
|
561 |
|
|
$ |
7.93 |
|
|
|
561 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Average price paid per share includes fees and commissions. |
|
(2) |
|
Open market purchases. |
|
(3) |
|
The Company utilized, and may utilize in the future, a Rule 10b5-1 trading plan to allow for
repurchases by the Company during periods when it would not normally be active in the trading
market due to regulatory restrictions. Under the Rule 10b5-1 trading plan, a broker is granted
discretion to repurchase shares on the Companys behalf, and the broker is unable to repurchase
shares above a pre-determined price per share. Additionally, the maximum number of shares that may
be purchased by the Company each day is governed by Rule 10b-18. |
According to the terms of CBIZs credit facility, CBIZ is not permitted to declare or make any
dividend payments, other than dividend payments made by one of its wholly owned subsidiaries to the
parent company. See Note 5 to the accompanying consolidated financial statements for a description
of working capital restrictions and limitations upon the payment of dividends.
Item 6. Exhibits
|
|
|
|
|
|
|
31.1 *
|
|
Certification of Chief Executive Officer Pursuant to Section 302 of
the Sarbanes Oxley Act of 2002. |
|
|
|
|
|
|
|
31.2 *
|
|
Certification of Chief Financial Officer Pursuant to Section 302 of
the Sarbanes-Oxley Act of 2002. |
|
|
|
|
|
|
|
32.1 *
|
|
Certification of Chief Executive Officer Pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002. |
|
|
|
|
|
|
|
32.2 *
|
|
Certification of Chief Financial Officer Pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002. |
|
|
|
* |
|
Indicates documents filed herewith. |
46
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
|
|
|
|
CBIZ, Inc.
(Registrant)
|
|
Date: November 10, 2008 |
By: |
/s/ Ware H. Grove
|
|
|
|
Ware H. Grove |
|
|
|
Chief Financial Officer |
|
|
47