CBIZ 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 June 30, 2006
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 0-25890
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,
or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in
Rule 12b-2 of the Exchange Act (Check one):
Large accelerated filer o Accelerated filer þ Non-accelerated filer 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:
|
|
|
|
|
Outstanding at |
Class of Common Stock
|
|
July 31, 2006 |
|
|
|
Common Stock, par value $0.01 per share
|
|
68,530,706 |
1
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)
|
|
|
|
|
|
|
|
|
|
|
JUNE 30, |
|
|
DECEMBER 31, |
|
|
|
2006 |
|
|
2005 |
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
13,574 |
|
|
$ |
8,909 |
|
Restricted cash |
|
|
12,046 |
|
|
|
9,873 |
|
Accounts receivable, net |
|
|
118,936 |
|
|
|
98,390 |
|
Notes receivable current |
|
|
1,229 |
|
|
|
6,042 |
|
Deferred income taxes current |
|
|
3,063 |
|
|
|
3,241 |
|
Other current assets |
|
|
9,274 |
|
|
|
9,490 |
|
Assets of discontinued operations |
|
|
839 |
|
|
|
8,696 |
|
|
|
|
|
|
|
|
Current assets before funds held for clients |
|
|
158,961 |
|
|
|
144,641 |
|
|
|
|
|
|
|
|
|
|
Funds held for clients |
|
|
56,576 |
|
|
|
65,669 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
215,537 |
|
|
|
210,310 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
31,546 |
|
|
|
33,403 |
|
Notes receivable non-current |
|
|
2,834 |
|
|
|
3,575 |
|
Deferred income taxes non-current |
|
|
8,882 |
|
|
|
9,199 |
|
Goodwill and other intangible assets, net |
|
|
207,634 |
|
|
|
184,462 |
|
Assets of deferred compensation plan |
|
|
14,285 |
|
|
|
9,803 |
|
Other assets |
|
|
7,173 |
|
|
|
3,832 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
487,891 |
|
|
$ |
454,584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
27,733 |
|
|
$ |
26,427 |
|
Income taxes payable |
|
|
3,691 |
|
|
|
1,115 |
|
Accrued personnel costs |
|
|
29,812 |
|
|
|
35,920 |
|
Other current liabilities |
|
|
20,269 |
|
|
|
18,332 |
|
Liabilities of discontinued operations |
|
|
2,659 |
|
|
|
5,991 |
|
|
|
|
|
|
|
|
Current liabilities before client fund obligations |
|
|
84,164 |
|
|
|
87,785 |
|
|
|
|
|
|
|
|
|
|
Client fund obligations |
|
|
56,576 |
|
|
|
65,669 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
140,740 |
|
|
|
153,454 |
|
|
|
|
|
|
|
|
|
|
Convertible notes |
|
|
100,000 |
|
|
|
|
|
Bank debt |
|
|
|
|
|
|
32,200 |
|
Deferred compensation plan obligations |
|
|
14,285 |
|
|
|
9,803 |
|
Other non-current liabilities |
|
|
6,407 |
|
|
|
4,466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
261,432 |
|
|
|
199,923 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Common stock |
|
|
1,011 |
|
|
|
984 |
|
Additional paid-in capital |
|
|
462,033 |
|
|
|
450,734 |
|
Accumulated deficit |
|
|
(77,470 |
) |
|
|
(94,714 |
) |
Treasury stock |
|
|
(159,073 |
) |
|
|
(102,317 |
) |
Accumulated other comprehensive loss |
|
|
(42 |
) |
|
|
(26 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
226,459 |
|
|
|
254,661 |
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
487,891 |
|
|
$ |
454,584 |
|
|
|
|
|
|
|
|
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 |
|
|
SIX MONTHS ENDED |
|
|
|
JUNE 30, |
|
|
JUNE 30, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Revenue |
|
$ |
152,758 |
|
|
$ |
139,688 |
|
|
$ |
323,819 |
|
|
$ |
294,844 |
|
Operating expenses |
|
|
130,775 |
|
|
|
121,006 |
|
|
|
269,506 |
|
|
|
248,021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
21,983 |
|
|
|
18,682 |
|
|
|
54,313 |
|
|
|
46,823 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate general and administrative expense |
|
|
7,333 |
|
|
|
7,449 |
|
|
|
14,065 |
|
|
|
13,870 |
|
Depreciation and amortization expense |
|
|
4,169 |
|
|
|
3,783 |
|
|
|
8,240 |
|
|
|
7,677 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
10,481 |
|
|
|
7,450 |
|
|
|
32,008 |
|
|
|
25,276 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(867 |
) |
|
|
(845 |
) |
|
|
(1,659 |
) |
|
|
(1,626 |
) |
Gain on sale of operations, net |
|
|
7 |
|
|
|
|
|
|
|
7 |
|
|
|
|
|
Other income, net |
|
|
522 |
|
|
|
757 |
|
|
|
1,811 |
|
|
|
1,145 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense), net |
|
|
(338 |
) |
|
|
(88 |
) |
|
|
159 |
|
|
|
(481 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before
income tax expense |
|
|
10,143 |
|
|
|
7,362 |
|
|
|
32,167 |
|
|
|
24,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
4,174 |
|
|
|
2,694 |
|
|
|
12,962 |
|
|
|
9,919 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
5,969 |
|
|
|
4,668 |
|
|
|
19,205 |
|
|
|
14,876 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations of discontinued operations,
net of tax |
|
|
(529 |
) |
|
|
(1,342 |
) |
|
|
(1,914 |
) |
|
|
(3,304 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on disposal of discontinued operations,
net of tax |
|
|
(214 |
) |
|
|
|
|
|
|
(47 |
) |
|
|
(109 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
5,226 |
|
|
$ |
3,326 |
|
|
$ |
17,244 |
|
|
$ |
11,463 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
$ |
0.08 |
|
|
$ |
0.06 |
|
|
$ |
0.26 |
|
|
$ |
0.20 |
|
Discontinued operations |
|
|
(0.01 |
) |
|
|
(0.02 |
) |
|
|
(0.03 |
) |
|
|
(0.05 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
0.07 |
|
|
$ |
0.04 |
|
|
$ |
0.23 |
|
|
$ |
0.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
$ |
0.08 |
|
|
$ |
0.06 |
|
|
$ |
0.25 |
|
|
$ |
0.19 |
|
Discontinued operations |
|
|
(0.01 |
) |
|
|
(0.02 |
) |
|
|
(0.02 |
) |
|
|
(0.04 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
0.07 |
|
|
$ |
0.04 |
|
|
$ |
0.23 |
|
|
$ |
0.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares outstanding |
|
|
73,185 |
|
|
|
75,175 |
|
|
|
74,012 |
|
|
|
75,455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average shares outstanding |
|
|
75,421 |
|
|
|
76,947 |
|
|
|
76,409 |
|
|
|
77,338 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See the accompanying notes to the consolidated financial statements.
4
CBIZ, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
SIX MONTHS ENDED |
|
|
|
JUNE 30, |
|
|
|
2006 |
|
|
2005 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
17,244 |
|
|
$ |
11,463 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Loss from operations of discontinued operations, net of tax |
|
|
1,914 |
|
|
|
3,304 |
|
Loss on disposal of discontinued operations, net of tax |
|
|
47 |
|
|
|
109 |
|
Gain on sale of operations, net |
|
|
(7 |
) |
|
|
|
|
Bad debt expense, net of recoveries |
|
|
1,658 |
|
|
|
2,563 |
|
Depreciation and amortization expense |
|
|
8,240 |
|
|
|
7,677 |
|
Deferred income taxes |
|
|
(347 |
) |
|
|
(1,714 |
) |
Stock-based compensation expense |
|
|
1,654 |
|
|
|
98 |
|
|
|
|
|
|
|
|
|
|
Changes in assets and liabilities, net of acquisitions and dispositions: |
|
|
|
|
|
|
|
|
Restricted cash |
|
|
(2,055 |
) |
|
|
(693 |
) |
Accounts receivable, net |
|
|
(19,511 |
) |
|
|
(16,149 |
) |
Other assets |
|
|
(374 |
) |
|
|
(86 |
) |
Accounts payable |
|
|
153 |
|
|
|
399 |
|
Income taxes |
|
|
2,097 |
|
|
|
9,442 |
|
Accrued personnel costs |
|
|
(6,281 |
) |
|
|
1,310 |
|
Other liabilities |
|
|
1,508 |
|
|
|
548 |
|
|
|
|
|
|
|
|
Net cash provided by continuing operations |
|
|
5,940 |
|
|
|
18,271 |
|
Operating cash flows provided by discontinued operations |
|
|
182 |
|
|
|
1,719 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
6,122 |
|
|
|
19,990 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Business acquisitions, net of cash acquired and contingent
consideration earned |
|
|
(18,918 |
) |
|
|
(8,713 |
) |
Acquisition of other intangible assets |
|
|
(2,416 |
) |
|
|
|
|
Proceeds from sales of divested operations and client lists |
|
|
7 |
|
|
|
|
|
Proceeds from sales of discontinued operations |
|
|
7,303 |
|
|
|
|
|
Additions to property and equipment, net |
|
|
(3,103 |
) |
|
|
(3,261 |
) |
Payments received on notes receivable |
|
|
1,230 |
|
|
|
1,139 |
|
Investing cash flows used by discontinued operations |
|
|
|
|
|
|
(107 |
) |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(15,897 |
) |
|
|
(10,942 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from convertible notes |
|
|
100,000 |
|
|
|
|
|
Proceeds from bank debt |
|
|
142,900 |
|
|
|
132,900 |
|
Proceeds from notes payable |
|
|
|
|
|
|
98 |
|
Payment of bank debt |
|
|
(175,100 |
) |
|
|
(136,550 |
) |
Payment of notes payable and capitalized leases |
|
|
(338 |
) |
|
|
(450 |
) |
Debt issuance costs |
|
|
(3,511 |
) |
|
|
(40 |
) |
Payment for acquisition of treasury stock |
|
|
(56,757 |
) |
|
|
(7,577 |
) |
Proceeds from exercise of stock options |
|
|
4,860 |
|
|
|
786 |
|
Excess tax benefit from exercise of stock options |
|
|
2,386 |
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
14,440 |
|
|
|
(10,833 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
4,665 |
|
|
|
(1,785 |
) |
Cash and cash equivalents at beginning of year |
|
|
8,909 |
|
|
|
5,291 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
13,574 |
|
|
$ |
3,506 |
|
|
|
|
|
|
|
|
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 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. 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 June 30, 2006, and December 31, 2005, the results of their
operations for the three and six months ended June 30, 2006 and 2005, and cash flows for
the six months ended June 30, 2006 and 2005. 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,
2005. |
|
|
|
Organization |
|
|
|
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 Toronto, Canada. During the first quarter of 2006, CBIZ realigned its operations
into four client-centric practice groups: Financial Services, Employee Service, Medical
Management Professionals, and National Practices. A further description of changes made
during the first quarter of 2006, as well as products and services offered by each of the
practice groups, is provided in Note 9. |
|
|
|
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. The accompanying consolidated financial statements do not
reflect the operations or accounts of variable interest entities as the impact is not
material to the financial condition, results of operations or cash flows of CBIZ. See
further discussion under Variable Interest Entities below. |
|
|
|
Use of Estimates |
|
|
|
The preparation of consolidated financial statements in conformity with accounting
principles generally accepted in the United States 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, accrued liabilities (such as incentive compensation), 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 2005 consolidated financial statements have been reclassified to
conform to the current year presentation. Reclassifications include: interest income earned
by our payroll unit previously reported as other income which is now reported as revenue;
and certain expenses reimbursable to CBIZ by its clients previously netted against revenue
which are now reported as operating expenses. These reclassifications did not impact CBIZs
reported income from continuing operations. |
6
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
Prior period financial statements and disclosures have been restated to reflect discontinued
operations.
In addition, for the six-month period ended June 30, 2006 CBIZ has separately disclosed the
operating and investing portions of the cash flows attributable to its discontinued
operations, which were combined and reported as a single amount in the comparable period of
2005. Prior periods have been revised to conform to the current year presentation. There
were no financing activities attributable to the operations of discontinued operations
during the six months ended June 30, 2006 or 2005. |
|
|
|
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 No. 104 (SAB 104). 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 provided below. |
|
|
|
Financial Services Revenue consists primarily of fees for accounting services, preparation
of tax returns, consulting services including Sarbanes-Oxley consulting and compliance
projects, and valuation services including fairness opinions, business plans, litigation
support, purchase price allocations and derivative valuations. Revenues are recorded in the
period in which services are provided and meet revenue recognition criteria in accordance
with SAB 104. CBIZ bills clients based upon a predetermined agreed-upon fixed fee or based
on actual hours incurred on client projects at expected net realizable rates per hour, plus
agreed-upon out-of-pocket expenses. The cumulative impact on any subsequent revision in the
estimated realizable value of unbilled fees for a particular client project is reflected in
the period in which the change becomes known. |
|
|
|
Through one of its Financial Services units, CBIZ provides flexible benefits administration
services to clients, grants access of its proprietary software to third parties, and
provides hosting services to these parties. Revenue associated with set up and license fees
related to our flexible benefits services are deferred and recognized pro rata over the life
of the contract. |
|
|
|
Employee Services Revenue consists primarily of brokerage and agency commissions, payroll
service fees, interest on client funds, and fee income for administering health and
retirement plans. A description of the revenue recognition, based on the service provided,
insurance product sold, and billing arrangement, is described below. |
|
|
|
Commissions relating to brokerage and agency activities whereby CBIZ has primary
responsibility for the collection of premiums from insureds (agency or indirect
billing) are recognized as of the latter of the effective date of the insurance
policy or the date billed to the customer; commissions to be received directly from
insurance companies (direct billing) are recognized when the policy becomes
effective; and life insurance commissions are recognized when the policy becomes
effective. Commission revenue is reported net of sub-broker commissions, and
reserves for estimated policy cancellations and terminations. The cancellation and
termination reserve is based upon estimates and assumptions using historical
cancellation and termination experience and other current factors to project future
experience. CBIZ periodically reviews the adequacy of the reserve and makes
adjustments as necessary. The use of different estimates or assumptions could
produce different results. |
|
|
|
|
Commissions which are based upon certain performance targets are recognized at
the earlier of written notification that the target has been achieved, or cash
collection. |
|
|
|
|
Fee income is recognized in the period in which services are provided, and may be
based on actual hours incurred on an hourly fee basis, fixed fee arrangements, or
asset-based fees. |
|
|
|
|
Payroll Revenue is recognized when the actual payroll processing occurs. |
7
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
Medical Management Professionals Fees for services are primarily based on a percentage of
net collections on our clients patient accounts receivable. As such, revenue is
determinable, earned, and recognized, when payments are received by our clients on their
patient accounts. |
|
|
|
National Practices The business units that comprise this practice group offer a variety of
services. A description of revenue recognition associated with the primary services is
provided below. |
|
|
|
Technology Consulting Revenue associated with hardware and software sales is
recognized upon delivery and acceptance of the product. Revenue associated with
installation is recognized as services are performed, and revenue associated with
service agreements is recognized on a straight-line basis over the period of the
agreement. Consulting revenue is recognized on an hourly or per diem fee basis as
services are performed. |
|
|
|
|
Health Care Consulting CBIZ bills clients based upon a predetermined agreed-upon
fixed fee or based on actual hours incurred on client projects at expected net
realizable rates per hour, plus agreed-upon out-of-pocket expenses, or as a
percentage of savings after contingencies have been resolved and verified by a third
party. |
|
|
|
|
Mergers & Acquisitions and Capital Advisory Revenue associated with
non-refundable retainers is recognized on a pro rata basis over the life of the
engagement. Revenue associated with success fee transactions is recognized when the
transaction is completed. |
|
|
Certain of our client arrangements encompass multiple deliverables. CBIZ accounts for
these arrangements in accordance with Emerging Issues Task Force No. 00-21, Accounting for
Revenue Arrangements with Multiple Deliverables (EITF 00-21). If the deliverables meet the
criteria in EITF 00-21, the deliverables are divided into separate units of accounting and
revenue is allocated to the deliverables based on their relative fair values. Revenue for
each unit is recognized separately in accordance with CBIZs revenue recognition policy for
each unit. For those arrangements where the deliverables do not qualify as a separate unit
of accounting, revenue from all deliverables are treated as one accounting unit and
evaluated for appropriate accounting treatment based upon the underlying facts and
circumstances. |
|
|
|
Operating Expenses |
|
|
|
Operating expenses represent costs of service and other costs incurred to operate our
business units, and are primarily comprised of personnel and occupancy related expenses.
Personnel costs include base compensation, commissions, payroll taxes, income or losses
earned on assets of the deferred compensation plan, and benefits, which are recognized as
expense as they are incurred. Personnel costs also include stock-based and incentive
compensation costs, which are estimated and accrued on a monthly basis. The ultimate
determination of incentive compensation is made after year-end results are finalized, and
therefore estimates are subject to change. Total personnel costs were
$97.6 million and
$87.7 million for the three months ended and $201.5 million and $181.4 million for the six
months ended June 30, 2006 and 2005, respectively. |
|
|
|
The largest components of occupancy costs are rent expense and utilities. Base rent expense
is
recognized over respective lease terms, while utilities and common area maintenance charges
are recognized as incurred. Total occupancy costs were $9.5 million and $8.8 million for
the three months ended and $18.9 million and $17.5 million for the six months ended June 30,
2006 and 2005, respectively. |
|
|
|
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 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. |
8
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
Funds Held for Clients and Client Fund Obligations |
|
|
|
Payroll 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 they are due are segregated and
reported separately as funds held for clients in the consolidated balance sheets, and may
include cash, cash equivalents and short-term investments. 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 and the related client fund obligations are included in the
consolidated balance sheets as current assets and
current liabilities, respectively. The amount of collected but not yet remitted funds may
vary significantly during the year. |
|
|
|
One of the business units classified as a discontinued operation collects funds from
clients accounts in advance of paying the related client obligations. These funds and
related liabilities are reported as assets of discontinued operations and liabilities of
discontinued operations, respectively, in the accompanying consolidated balance sheets. |
|
|
|
Stock- Based Awards |
|
|
|
On January 1, 2006, CBIZ adopted Statement of Financial Accounting Standards (SFAS) No. 123
(revised 2004), Share-Based Payment (SFAS 123R), which requires the measurement and
recognition of compensation cost for all share-based payment awards made to employees and
directors based on estimated fair values. SFAS 123R also amends FASB Statement No. 95,
Statement of Cash Flows, to require that excess tax benefits, as defined, realized from
the exercise of stock options be reported as a financing cash inflow rather than as a
reduction of taxes paid in cash flows from operations. In March 2005, the Securities and
Exchanges Commission (SEC) issued Staff Accounting Bulletin (SAB) No. 107, which summarizes
the SECs views regarding the interaction between SFAS 123R and certain SEC rules and
regulations, as well as the SECs views regarding the valuation of share-based payment
arrangements. CBIZ applied the provisions of SAB 107 in its adoption of SFAS 123R. |
|
|
|
Prior to the adoption of SFAS 123R, CBIZ accounted for its stock-based compensation related
to stock options under the intrinsic value recognition and measurement principles of
Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees and
the disclosure alternative prescribed by SFAS No. 123 Accounting for Stock-Based
Compensation, as amended by SFAS No. 148, Accounting for Stock-Based Compensation
Transition and Disclosure. Accordingly, CBIZ presented pro forma information for the
periods prior to the adoption of SFAS No. 123R and no compensation cost was recognized for
stock options granted prior to January 1, 2006. |
|
|
|
CBIZ adopted SFAS 123R using the modified prospective transition method. Accordingly, CBIZ
has recorded stock compensation expense for all awards granted after the adoption date
(January 1, 2006) and for the unvested portion of previously granted awards outstanding with
unrecognized expense as of the adoption date. Expense recognized for the unvested portion
of awards granted prior to January 1, 2006, are based on the estimated grant date fair value
as determined under the original provisions of SFAS No. 123. CBIZs consolidated financial
statements for prior periods have not been restated to reflect, and do not include, the
impact of SFAS 123R. |
|
|
|
CBIZ recognizes stock-based compensation costs for only those shares expected to vest, on a
straight-line basis over the requisite service period of the award, which is generally the
option vesting term of up to five years. The impact of forfeitures that may occur prior to
vesting is also estimated and considered in the amount of expense recognized. Forfeiture
estimates will be revised, if necessary, in subsequent periods if actual forfeitures differ
from those estimates. In CBIZs pro forma information required under SFAS 123 for periods
prior to adoption of SFAS 123R, CBIZ accounted for forfeitures as they occurred.
Stock-based compensation expense is recorded in operating expenses or corporate general and
administrative expenses depending on where the respective individuals compensation is
recorded. |
9
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
CBIZ utilizes the Black-Scholes option-pricing model to determine the fair value of stock
options on the date of grant. The fair value of stock options granted during 2006 and 2005
were determined using the following weighted average assumptions: |
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
2005 |
Weighted average grant-date fair value of options granted |
|
$ |
3.60 |
|
|
$ |
1.65 |
|
Expected volatility (1) |
|
|
48.31 |
% |
|
|
49.71 |
% |
Expected option life (years) (2) |
|
|
4.25 |
|
|
|
5.00 |
|
Risk-free interest rate (3) |
|
|
4.85 |
% |
|
|
3.90 |
% |
Expected dividend yield (4) |
|
|
0.00 |
% |
|
|
0.00 |
% |
|
|
|
(1) |
|
The expected volatility assumption was determined based upon the historical
volatility of CBIZs stock price, using daily price intervals. CBIZ believes that the
future volatility of its stock price will not differ significantly from its history. |
|
(2) |
|
The expected option life assumption was determined by considering the vesting
and contractual terms of the respective options. |
|
(3) |
|
The risk-free interest rate assumption was based upon zero-coupon U.S. Treasury
bonds with a term approximating the expected life of the respective options. |
|
(4) |
|
The expected dividend yield assumption was determined in view of CBIZs
historical and estimated dividend payouts. CBIZ does not expect to change its dividend
payout policy in the foreseeable future. |
|
|
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 our 2005 Annual Report
on Form 10-K.
The terms and vesting schedules for stock-based awards vary by type and date of grant.
Compensation cost recognized in the consolidated statements of operations for these awards
during the three and six months ended June 30, 2006 and 2005 was as follows (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
SIX MONTHS ENDED |
|
|
|
JUNE 30, |
|
|
JUNE 30, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Stock options |
|
$ |
389 |
|
|
$ |
|
|
|
$ |
692 |
|
|
$ |
|
|
Restricted stock awards |
|
|
141 |
|
|
|
60 |
|
|
|
216 |
|
|
|
98 |
|
Restricted performance awards |
|
|
560 |
|
|
|
|
|
|
|
746 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stock-based compensation expense |
|
$ |
1,090 |
|
|
$ |
60 |
|
|
$ |
1,654 |
|
|
$ |
98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30, 2006, CBIZ had unrecognized compensation costs for non-vested stock awards
as follows: $3.9 million for stock options; $1.6 million for restricted stock awards; and
$3.4 million for restricted performance awards, to be recognized over weighted average
periods of approximately 3.1 years, 3.3 years and 1.5 years, respectively. |
|
|
|
Stock options granted prior to 2006 were generally subject to a 20% incremental vesting
schedule over a five-year period commencing from the date of grant. Stock options granted
in 2006 are subject to a 25% incremental vesting schedule over a four-year period commencing
from the date of grant. Stock options expire six years from the date of grant, and are
awarded with an exercise price equal to the market value of CBIZs common stock on the date
of grant. |
|
|
|
Restricted stock awards are independent of option grants, and are granted at no cost to the
recipients. Recipients of restricted stock awards are entitled to the same dividend and
voting rights as holders of other CBIZ common stock. Shares granted under the plan cannot
be sold, pledged, transferred or |
10
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
assigned during the vesting period (generally two to five years from the grant date), and
awards are subject to forfeiture if employment terminates prior to the release of
restrictions. Restricted stock awards are considered to be issued and outstanding shares
of common stock from the date of grant. The market value of shares awarded is recorded
against additional paid-in capital, and is expensed ratably over the period which the
restrictions lapse. |
|
|
|
Restricted performance awards were granted in the first quarter of 2006, and will only vest
and become exercisable provided that CBIZ meets a pre-determined earnings per share target
for the year ending December 31, 2007. The market value of shares awarded is being
expensed ratably over the performance period. If it becomes improbable that the earnings
per share target will be achieved, previously recognized expense will be reversed. |
|
|
|
Stock award activity during the six months ended June 30, 2006 was as follows (in thousands,
except per share data): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock |
|
Restricted Stock |
|
Restricted |
|
|
Options |
|
Awards |
|
Performance Awards |
|
|
|
|
|
|
Weighted |
|
|
|
|
|
Weighted |
|
|
|
|
|
Weighted |
|
|
|
|
|
|
Average |
|
|
|
|
|
Average |
|
|
|
|
|
Average |
|
|
Number |
|
Exercise |
|
Number |
|
Exercise |
|
Number |
|
Exercise |
|
|
of |
|
Price Per |
|
of |
|
Price Per |
|
of |
|
Price Per |
|
|
Options |
|
Share |
|
Shares |
|
Share |
|
Shares |
|
Share |
Outstanding at beginning of year |
|
|
6,803 |
|
|
$ |
2.72 |
|
|
|
236 |
|
|
$ |
3.91 |
|
|
|
|
|
|
$ |
|
|
Granted |
|
|
652 |
|
|
$ |
8.08 |
|
|
|
160 |
|
|
$ |
7.40 |
|
|
|
627 |
|
|
$ |
6.54 |
|
Exercised |
|
|
(2,179 |
) |
|
$ |
2.23 |
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
$ |
|
|
Vested and released from
restriction |
|
|
|
|
|
|
|
|
|
|
(21 |
) |
|
$ |
4.35 |
|
|
|
|
|
|
$ |
|
|
Expired or canceled |
|
|
(132 |
) |
|
$ |
4.81 |
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at June 30, 2006 |
|
|
5,144 |
|
|
$ |
3.55 |
|
|
|
375 |
|
|
$ |
5.37 |
|
|
|
627 |
|
|
$ |
6.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at June 30, 2006 |
|
|
3,310 |
|
|
$ |
2.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The table below provides information about stock options outstanding and exercisable at June 30,
2006 (in thousands, except per share data): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding |
|
Options Exercisable |
|
|
|
|
|
|
Weighted |
|
Weighted |
|
|
|
|
|
Weighted |
|
|
|
|
|
|
Average |
|
Average |
|
|
|
|
|
Average |
|
|
|
|
|
|
Remaining |
|
Exercise |
|
|
|
|
|
Exercise |
|
|
Number of |
|
Contractual |
|
Price Per |
|
Number of |
|
Price Per |
Range of Exercise Price |
|
Options |
|
Life (Years) |
|
Share |
|
Options |
|
Share |
$5.00 - $8.08 |
|
|
652 |
|
|
|
5.8 |
|
|
$ |
8.08 |
|
|
|
|
|
|
$ |
8.08 |
|
$3.00 - $4.99 |
|
|
2,674 |
|
|
|
2.5 |
|
|
$ |
3.61 |
|
|
|
1,612 |
|
|
$ |
3.57 |
|
$1.52 - $2.99 |
|
|
1,818 |
|
|
|
1.2 |
|
|
$ |
1.84 |
|
|
|
1,698 |
|
|
$ |
1.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
5,144 |
|
|
|
2.5 |
|
|
$ |
3.55 |
|
|
|
3,310 |
|
|
$ |
2.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CBIZ had approximately 4.0 million shares available for future grant under the stock option
plans at June 30, 2006. |
11
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
The following table illustrates the effect on net income and earnings per share if CBIZ had
applied the fair value recognition provisions of SFAS 123 during the three and six months
ended June 30, 2005 (in thousands, except per share data): |
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS |
|
|
SIX MONTHS |
|
|
|
ENDED |
|
|
ENDED |
|
|
|
JUNE 30, 2005 |
|
|
JUNE 30, 2005 |
|
Net income as reported |
|
$ |
3,326 |
|
|
$ |
11,463 |
|
|
|
|
|
|
|
|
|
|
Add: Stock-based employee compensation
expense included in net income |
|
|
60 |
|
|
|
98 |
|
|
|
|
|
|
|
|
|
|
Fair value of stock-based compensation,
net of tax (1) |
|
|
(312 |
) |
|
|
(670 |
) |
|
|
|
|
|
|
|
Pro forma net income |
|
$ |
3,074 |
|
|
$ |
10,891 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
Basic as reported |
|
$ |
0.04 |
|
|
$ |
0.15 |
|
|
|
|
|
|
|
|
Basic pro forma |
|
$ |
0.04 |
|
|
$ |
0.14 |
|
|
|
|
|
|
|
|
Diluted as reported |
|
$ |
0.04 |
|
|
$ |
0.15 |
|
|
|
|
|
|
|
|
Diluted pro forma |
|
$ |
0.04 |
|
|
$ |
0.14 |
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
A tax rate of 40.0% was applied to the fair value of options in determining pro
forma net income for the three and six months ended June 30, 2005. |
|
|
Variable Interest Entities |
|
|
|
In accordance with the provisions of FASB Interpretation No. 46, Consolidation of Variable
Interest Entities, an Interpretation of ARB No. 51 (FIN 46), as amended, CBIZ has
determined that its relationship with certain Certified Public Accounting (CPA) firms with
whom we maintain administrative service agreements (ASAs) qualify as variable interest
entities. The accompanying financial statements do not reflect the consolidation of the
variable interest entities, as the impact is not material to the financial condition,
results of operations or cash flows of CBIZ. |
|
|
|
The CPA firms with which CBIZ maintains administrative service agreements operate as
limited liability companies, limited liability partnerships or professional corporations.
The firms are separate legal entities with separate governing bodies and officers. CBIZ
has no ownership interest in any of these CPA firms, and 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 each of its respective services, and CBIZ does not
believe that its arrangements with these CPA firms result in additional risk of loss. |
|
|
|
Fees earned by CBIZ under the ASAs are recorded as revenue (at net realizable value) in the
consolidated statements of operations. 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. Although the administrative service agreements do not
constitute control, CBIZ is one of the beneficiaries of the agreements and may bear certain
economic risks. |
|
|
|
New Accounting Pronouncements |
|
|
|
In May 2005, the FASB issued SFAS No. 154, Accounting for Changes and Error Corrections a
replacement of APB Opinion No. 20 and FASB Statement No. 3. SFAS No. 154 requires
retrospective application to prior periods financial statements of changes in accounting
principle, unless it is impracticable to determine either the period-specific effects or the
cumulative effect of the change. SFAS No. 154 requires that retrospective application of a
change in accounting principle be limited to the direct effects of the change; indirect
effects of a change in accounting principle should be recognized in the |
12
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
period of the accounting change. CBIZ adopted the provisions of SFAS No. 154 on January 1,
2006; adoption did not have an impact on the financial position, results of operations or
cash flows of CBIZ. |
|
|
|
In October 2005, the FASB issued FSP No. FAS 13-1, Accounting for Rental Costs Incurred
during a Construction Period. FSP No. FAS 13-1 clarifies that there is no distinction
between the right to use a leased asset during the construction period and after the
construction period, and therefore rental costs associated with ground or building operating
leases that are incurred during a construction period shall be recognized as rental expense.
CBIZ adopted the provisions of FSP No. FAS 13-1 on January 1, 2006. Adoption did
not have a material impact on the financial position, results of operations or cash flows of
CBIZ. |
|
|
|
In November 2005, the FASB issued FSP FAS 115-1 and FAS 124-1, The Meaning of
Other-Than-Temporary Impairment and Its Application to Certain Investments. This FSP
addresses the determination as to when an investment is considered impaired, whether the
impairment is other than temporary and the measurement of an impairment loss. FSP FAS 115-1
and 124-1 specifically nullifies the requirements of paragraphs 10-18 of EITF 03-1 and
references existing other-than-temporary impairment guidance. CBIZ
adopted the guidance of this FSP on January 1, 2006. The adoption of FSP FAS 115-1 and
124-1 did not have a material impact on the financial position, results of operations or
cash flows of CBIZ. |
|
2. |
|
Accounts Receivable, Net |
|
|
|
Accounts receivable balances at June 30, 2006 and December 31, 2005 were as follows (in
thousands): |
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
Trade accounts receivable |
|
$ |
94,524 |
|
|
$ |
83,122 |
|
Unbilled revenue |
|
|
28,885 |
|
|
|
19,263 |
|
Other accounts receivable |
|
|
1,358 |
|
|
|
1,717 |
|
|
|
|
|
|
|
|
Total accounts receivable |
|
|
124,767 |
|
|
|
104,102 |
|
Allowance for doubtful accounts |
|
|
(5,831 |
) |
|
|
(5,712 |
) |
|
|
|
|
|
|
|
Accounts receivable, net |
|
$ |
118,936 |
|
|
$ |
98,390 |
|
|
|
|
|
|
|
|
3. |
|
Goodwill and Other Intangible Assets, Net |
|
|
|
The components of goodwill and other intangible assets, net at June 30, 2006 and December 31,
2005 were as follows (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
Goodwill |
|
$ |
172,082 |
|
|
$ |
167,829 |
|
Intangibles: |
|
|
|
|
|
|
|
|
Client lists |
|
|
37,026 |
|
|
|
23,498 |
|
Intangible assets other |
|
|
7,540 |
|
|
|
1,493 |
|
|
|
|
|
|
|
|
Total intangibles |
|
|
44,566 |
|
|
|
24,991 |
|
|
|
|
|
|
|
|
Total goodwill and other intangibles assets |
|
|
216,648 |
|
|
|
192,820 |
|
Accumulated amortization |
|
|
(9,014 |
) |
|
|
(8,358 |
) |
|
|
|
|
|
|
|
Goodwill and other intangible assets, net |
|
$ |
207,634 |
|
|
$ |
184,462 |
|
|
|
|
|
|
|
|
|
|
Client lists are amortized over periods not exceeding ten years. Other intangibles, 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 $1.2 million and $0.7 million for the three months ended and $2.2
million and $1.3 million for the six months ended June 30, 2006 and 2005, respectively. |
|
|
|
During the first quarter of 2006, CBIZ acquired the trade name of a nationally recognized
practice which complements our Financial Services practice group. The trade name is
recorded as intangible assets other and is being amortized over ten years. The use of
the trade name is currently licensed to Mayer Hoffman McCann P.C. through January 1, 2016. |
13
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
4. |
|
Borrowing Arrangements |
|
|
|
Convertible Senior Subordinated Notes |
|
|
|
On May 30, 2006, CBIZ sold and issued $100.0 million in convertible senior subordinated notes
to
qualified institutional buyers pursuant to Rule 144A of the Securities Act of 1933, as amended
(the
Notes). 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. In connection with the issuance and sale of the Notes, CBIZ entered into an
indenture (the
Indenture) dated as of May 30, 2006, with U.S. Bank National Association as trustee. |
|
|
|
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 beginning December 1, 2006. During the period
commencing on June 6, 2011, and each six-month period from June 1 to November 30 or from
December 1 to May 31 thereafter, CBIZ will pay contingent interest during the applicable
interest period if the average trading price (as defined in the Indenture ) of a Note for
the five consecutive trading days ending on the third trading day immediately preceding the
first day of the relevant six-month period equals or exceeds 120% of the principal amount of
the Notes. The contingent interest will equal 0.25% per annum calculated on the average
trading price of a Note for the relevant five trading day period. |
|
|
|
CBIZ received net proceeds from the sale of the Notes of approximately $97.0 million, after
deducting discounts and estimated offering expenses of approximately $3.0 million. Net
proceeds from the sale were used to repurchase 7.2 million shares of CBIZ common stock at a
cost of approximately $56.8 million (through June 30, 2006) and to repay the outstanding
balance under the $100.0 million unsecured credit facility (described in further detail
below). Approximately $3.2 million in debt issuance costs related to the Notes have been
recorded as other assets in the accompanying consolidated balance
sheets. Debt issuance costs are being
amortized over a period of five years. |
|
|
|
The terms of the Notes are governed by the Indenture. The Notes mature on June 1, 2026
unless earlier redeemed, repurchased or converted. CBIZ may redeem the Notes for cash,
either in whole or in part, anytime after June 6, 2011 at a redemption price equal to 100%
of the principal amount of the Notes to be redeemed plus accrued and unpaid interest,
including contingent interest and additional amounts, if any, up to but not including the
date of redemption. In addition, holders of the Notes will have the right to require CBIZ
to repurchase for cash all or a portion of their Notes on June 1, 2011, June 1, 2016 and
June 1, 2021, at a repurchase price equal to 100% of the principal amount of the Notes to be
repurchased plus accrued and unpaid interest, including contingent interest and additional
amounts, if any, up to but not including, the date of repurchase. 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
and 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. |
|
|
|
If CBIZ undergoes a fundamental change (as defined in the Indenture), holders of the Notes
will have the right, subject to certain conditions, to require CBIZ to repurchase for cash
all or a portion of their Notes at a repurchase price equal to 100% of the principal amount
of the Notes to be repurchased plus accrued and unpaid interest, including contingent
interest and additional amounts, if any. |
|
|
|
The carrying amount of convertible senior subordinated notes approximates fair value. |
14
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
Bank Debt |
|
|
|
Bank debt balances at June 30, 2006 and December 31, 2005 were as follows (in thousands,
except percentages): |
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
Revolving credit facility |
|
$ |
|
|
|
$ |
32,200 |
|
|
|
|
|
|
|
|
Weighted average rates (1) |
|
|
6.27 |
% |
|
|
5.39 |
% |
|
|
|
|
|
|
|
Range of effective rates (1) |
|
|
5.41% - 8.25 |
% |
|
|
3.94% -7.25 |
% |
|
|
|
|
|
|
|
|
|
|
(1) |
|
Rates are provided for the six months ended June 30, 2006, and the twelve months
ended December 31,
2005, respectively. |
|
|
CBIZ maintains a $100.0 million unsecured credit facility (facility) with Bank of
America as agent bank for a group of five participating banks. The facility has a five year
term expiring February 2011, and an option to increase the commitment to $150.0 million.
The facility was amended in May 2006, principally to permit CBIZ to issue up to $100.0
million of convertible senior subordinated notes as described above. The amendment did not
materially impact any other terms or conditions of the credit facility. Management believes
that the carrying amount of bank debt approximates its fair value, and CBIZ had
approximately $88.1 million of available funds under the facility at June 30, 2006. |
|
|
|
The credit 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 Eurodollar rate plus an applicable margin. Additionally, a commitment fee of 22.5
to 47.5 basis points 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. |
|
|
|
There are no limitations on CBIZs ability to acquire businesses or repurchase CBIZ common
stock provided that the leverage ratio (total debt compared to EBITDA as defined by the
facility) is less than 2.0. |
|
5. |
|
Commitments and Contingencies |
|
|
|
Acquisitions |
|
|
|
The purchase price that CBIZ pays for businesses and client lists generally consist 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. Acquisitions are further discussed in Note 7. |
|
|
|
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 $2.0 million as of June 30, 2006 and December 31,
2005. In addition, CBIZ provides bonds to various state agencies to meet certain licensing
requirements. The amount of bonds outstanding at June 30, 2006 and December 31, 2005 was
$1.5 million and $1.2 million, respectively. |
|
|
|
CBIZ acted as guarantor on various letters of credit for a CPA firm with which it has an
affiliation, which totaled $0.8 million and $2.4 million as of June 30, 2006 and December
31, 2005, respectively. In accordance with FASB Interpretation No. 45, Guarantors
Accounting and Disclosure Requirements for |
15
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
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 does not expect any material changes to result from these
instruments as performance under the guarantees is not expected to be required. |
|
|
|
Indemnifications |
|
|
|
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 June 30, 2006, CBIZ was not aware of any
obligations arising under indemnification agreements that would require material 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 three and six months ended
June 30, 2006 and 2005, payments regarding such contracts and arrangements were not
material. |
|
|
|
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. |
16
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
6. |
|
Earnings Per Share |
|
|
|
The following table sets forth the computation of basic and diluted earnings per share for
the three and six months ended June 30, 2006 and 2005 (in thousands, except per share
data). |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
SIX MONTHS ENDED |
|
|
|
JUNE 30, |
|
|
JUNE 30, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
5,226 |
|
|
$ |
3,326 |
|
|
|
17,244 |
|
|
$ |
11,463 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares |
|
|
73,185 |
|
|
|
75,175 |
|
|
|
74,012 |
|
|
|
75,455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options(1) |
|
|
1,957 |
|
|
|
1,734 |
|
|
|
2,133 |
|
|
|
1,845 |
|
Restricted stock awards |
|
|
115 |
|
|
|
36 |
|
|
|
100 |
|
|
|
36 |
|
Contingent shares (2) |
|
|
164 |
|
|
|
2 |
|
|
|
164 |
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total diluted weighted average
common shares (3) |
|
|
75,421 |
|
|
|
76,947 |
|
|
|
76,409 |
|
|
|
77,338 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share |
|
$ |
0.07 |
|
|
$ |
0.04 |
|
|
$ |
0.23 |
|
|
$ |
0.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per share |
|
$ |
0.07 |
|
|
$ |
0.04 |
|
|
$ |
0.23 |
|
|
$ |
0.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
A total of 0.7 million options were excluded from the calculation of diluted
earnings per share for the three and six months ended June 30, 2006 and a total of 0.6
million options were excluded from the calculation of diluted earnings per share for
the three and six months ended June 30, 2005, 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. |
|
(3) |
|
As described in Note 4, the convertible senior subordinated
notes (Notes) are
convertible, under certain circumstances, into a combination of cash and common stock
of the Company. The conversion price is approximately $10.63 per share of common
stock. As of June 30, 2006, the Companys market price per share had not exceeded the
conversion price of the Notes. Under the net share settlement method there were no
potential shares issuable under the Notes that were considered dilutive. |
7. |
|
Acquisitions |
|
|
|
During the six months ended June 30, 2006, CBIZ acquired a medical billing services company
based in Flint, Michigan which was merged into the Medical Management Professionals
practice group. Additionally, CBIZ acquired a property and casualty insurance broker
located in San Jose, California, an insurance business offering property and casualty,
commercial bonds and employee benefits with offices in St. Joseph and Kansas City Missouri,
and two client lists which complement the Employee Services practice group. Aggregate
consideration for these acquisitions consisted of approximately $13.5 million in cash (net
of cash acquired) and 232,400 shares of restricted common stock (valued at approximately
$1.5 million) paid at closing, and up to an additional $9.6 million (payable in cash and
stock) which is contingent upon the future financial performance of the acquired businesses
and client lists. In addition, CBIZ paid approximately $5.4 million in cash and issued
approximately 159,000 shares of common stock during the six months ended June 30, 2006, as
contingent proceeds and towards notes payable for previous acquisitions. |
17
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
During the six months ended June 30, 2005, CBIZ acquired three business operations
consisting of: a registered investment firm in Cleveland, Ohio which complements the
Employee Services practice; and an accounting and consulting practice in San Diego,
California and a valuation business in Milwaukee, Wisconsin which are reported as part of the Financial Services practice group. In
addition, CBIZ acquired the client list of an accounting and consulting practice in
Philadelphia, Pennsylvania, which is reported as part of the Financial Services practice
group. Aggregate consideration for the acquisitions consisted of approximately $6.6
million cash, $0.4 million in notes and approximately 45,000 shares of restricted common
stock (valued at approximately $0.2 million) paid at closing, and up to an additional $12.8
million (payable in cash and stock) which is contingent upon the future financial
performance of the acquired businesses and client lists. In addition, CBIZ paid
approximately $2.1 million in cash and issued approximately 6,000 shares of common stock
during the six months ended June 30, 2005, as contingent proceeds and towards notes payable
for previous acquisitions. |
|
|
|
The operating results of these businesses have been 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) was allocated to goodwill. Additions to goodwill, client lists and
other intangible assets resulting from acquisitions and contingent consideration earned
during the six months ended June 30, 2006 and 2005 were as follows (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
Goodwill |
|
$ |
4,253 |
|
|
$ |
1,838 |
|
|
|
|
|
|
|
|
Client lists |
|
$ |
15,067 |
|
|
$ |
5,020 |
|
|
|
|
|
|
|
|
Other intangible assets |
|
$ |
412 |
|
|
$ |
554 |
|
|
|
|
|
|
|
|
8. |
|
Discontinued Operations and Divestitures |
|
|
|
From time to time, CBIZ will divest (through sale or closure) business operations that are
underperforming, located in secondary markets, or do not provide the level of synergistic
cross-serving opportunities with other CBIZ businesses that is desired. Divestitures are
classified as discontinued operations provided they meet the criteria as provided in SFAS
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 for the
Impairment or Disposal of Long-Lived Assets in Determining Whether to Report Discontinued
Operations. |
|
|
|
During the second quarter of 2006, CBIZ sold an operation from the Financial Services
practice group which was classified as available for sale at March 31, 2006. During the
first quarter of 2006, the unit was written down to its fair value, resulting in a pre-tax
loss of approximately $0.2 million. CBIZ also sold certain property tax operations from a
business unit in the National Practices group during the second
quarter of 2006. The business was classified as a discontinued operation in 2005, and the
sale resulted in a pre-tax loss of approximately $0.5 million. These losses are recorded as loss on
disposal of discontinued operations, net of tax, in the accompanying consolidated statements of
operations. Aggregate proceeds from these sales consisted of approximately $1.7 million
cash and $0.2 million in notes. |
|
|
|
During 2005, CBIZ closed an operation from the Financial Services practice group, sold an
operation from the Employee Services practice group, and committed to the divestiture of a
business unit in the National Practices group. These operations qualified for treatment as
discontinued operations and are classified as such in the accompanying consolidated financial statements. The Employee Services
operation was sold during the third quarter of 2005, for proceeds that included contingent
payments which are determined based upon the divested operations actual future performance.
Contingent proceeds are recorded as they are earned, and are included in loss on disposal
of discontinued operations, net of tax in the accompanying consolidated statements of
operations. Contingent proceeds totaled approximately $0.2 million and $1.2 million
(pre-tax) during the three and six months ended June 30, 2006, respectively, |
18
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
and during the second quarter of 2006 CBIZ received a payment of $5.6 million for contingent
proceeds earned through March 31, 2006. |
|
|
In addition to the businesses previously discussed, CBIZ sold two client lists from the
Employee Services practice group during the second quarter of 2006. The client lists were
sold for notes totaling approximately $0.1 million. Gain on the sale of the client lists
was deferred, and the deferred gain is recorded as other non-current liabilities in the
accompanying consolidated balance sheets. Sale of the client lists did not qualify for
treatment as discontinued operations, and as such the gain will be recorded in continuing
operations as gain on sale of operations, net as cash payments are received. |
|
|
|
CBIZ may earn additional proceeds on the sale of certain client lists (sold in previous
years), which are contingent upon future revenue generated by the client lists. CBIZ records
these proceeds as other income when they are earned. |
|
|
|
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 loss from operations of discontinued
operations for the three and six months ended June 30, 2006 and 2005, were as follows (in
thousands): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
SIX MONTHS ENDED |
|
|
|
JUNE 30, |
|
|
JUNE 30, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Revenue |
|
$ |
764 |
|
|
$ |
2,795 |
|
|
$ |
849 |
|
|
$ |
5,295 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations of discontinued
operations, before income tax benefit |
|
$ |
(840 |
) |
|
$ |
(2,067 |
) |
|
$ |
(3,038 |
) |
|
$ |
(5,081 |
) |
Income tax benefit |
|
|
311 |
|
|
|
725 |
|
|
|
1,124 |
|
|
|
1,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations of discontinued
operations, net of tax |
|
$ |
(529 |
) |
|
$ |
(1,342 |
) |
|
$ |
(1,914 |
) |
|
$ |
(3,304 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on the disposal of discontinued operations for the three and six months ended
June 30, 2006 and 2005 were as follows (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
SIX MONTHS ENDED |
|
|
|
JUNE 30, |
|
|
JUNE 30, |
|
|
|
2006(1) |
|
|
2005 |
|
|
2006(1) |
|
|
2005 |
|
Gain (loss) on disposal of discontinued
operations, before income tax expense (benefit) |
|
$ |
(340 |
) |
|
$ |
|
|
|
$ |
432 |
|
|
$ |
(167 |
) |
Income tax expense (benefit) |
|
|
(126 |
) |
|
|
|
|
|
|
479 |
|
|
|
(58 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on disposal of discontinued
operations, net of tax |
|
$ |
(214 |
) |
|
$ |
|
|
|
$ |
(47 |
) |
|
$ |
(109 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Includes contingent proceeds (pre-tax) in the amount of $0.2 million for the
three months and $1.2 million for the six months ended June 30, 2006, respectively, for
the Employee Services operation that was sold in the third quarter of 2005. |
19
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
At June 30, 2006 and December 31, 2005, the assets and liabilities of businesses
classified as discontinued operations consisted of the following (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
JUNE 30, |
|
|
DECEMBER 31, |
|
|
|
2006 |
|
|
2005 |
|
Assets: |
|
|
|
|
|
|
|
|
Accounts receivable, net |
|
$ |
650 |
|
|
$ |
2,113 |
|
Due from others |
|
|
30 |
|
|
|
1,513 |
|
Funds held for clients |
|
|
136 |
|
|
|
3,392 |
|
Property and equipment, net |
|
|
|
|
|
|
498 |
|
Goodwill and other intangible assets, net |
|
|
|
|
|
|
1,073 |
|
Other assets |
|
|
23 |
|
|
|
107 |
|
|
|
|
|
|
|
|
Assets of discontinued operations |
|
$ |
839 |
|
|
$ |
8,696 |
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
175 |
|
|
$ |
326 |
|
Accrued personnel costs |
|
|
35 |
|
|
|
86 |
|
Client fund obligations |
|
|
136 |
|
|
|
3,392 |
|
Other liabilities |
|
|
2,291 |
|
|
|
2,117 |
|
Deferred income taxes |
|
|
22 |
|
|
|
70 |
|
|
|
|
|
|
|
|
Liabilities of discontinued operations |
|
$ |
2,659 |
|
|
$ |
5,991 |
|
|
|
|
|
|
|
|
9. Segment Disclosures
|
|
CBIZs business units have been aggregated into four practice groups: Financial Services;
Employee Services; Medical Management Professionals; 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. |
|
|
|
During the first quarter of 2006, CBIZ realigned its operations into four client-centric
practice groups, and changed the names of those practice groups to encompass the
comprehensive range of services offered by each of the respective groups. Changes made to
CBIZs practice groups during the first quarter of 2006 were as follows: |
|
|
|
Financial Services: The Financial Services practice group was formerly referred to
as Accounting, Tax and Advisory Services. In addition, CBIZ Valuation Group was
transferred from National Practices into Financial Services during the first quarter of
2006. |
|
|
|
|
Employee Services: The Employee Services practice group was formerly referred to as
Benefits and Insurance Services. In addition, CBIZ Payroll Services was transferred
from National Practices into Employee Services during the first quarter of 2006. |
|
|
|
|
Medical Management Professionals: Medical Management Professionals (CBIZ MMP) is an
individual practice group. Historically, CBIZ MMP was reported and managed within
National Practices. |
|
|
|
|
National Practices: The National Practices group is primarily comprised of business
units offering technology services to clients, as well as other units whose individual
size do not meet quantitative thresholds as provided by SFAS No. 131, Disclosures
about Segments of an Enterprise and Related Information. During the first quarter of
2006, CBIZ Valuation Group and CBIZ Payroll Services were transferred out of National
Practices into Financial Services and Employee Services, respectively. |
20
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
Prior period financial statements have been restated to reflect these changes in segment
reporting. Although financial results for the individual practice groups have changed,
there was no impact to CBIZs consolidated financial statements as a result of these
restatements. A detailed description of services offered by each of the practice groups are
provided in the paragraphs below.
Financial Services. The Financial Services practice group offers services in the following
areas: general accounting services, cash flow management; strategic planning; consulting;
record-keeping; federal, state and local tax return preparation; tax planning based on
financial and investment alternatives; tax structuring of business transactions such as
mergers and acquisitions; quarterly and year-end payroll tax reporting; corporate,
partnership and fiduciary tax planning and return preparation; financial staffing services
including chief financial officer services; financial investment analysis; succession,
retirement, and estate planning; profitability, operational and efficiency enhancement
consulting to a number of specialized industries; litigation support services; internal
audit services; Sarbanes-Oxley consulting and compliance services; and valuations of
commercial, tangible, and intangible assets and financial securities.
Employee Services. The Employee Services practice group offers services in the following
areas: employee benefits, brokerage, consulting, and administration, including the design,
implementation and administration of qualified plans, such as 401(k) plans, profit-sharing
plans, defined benefit plans, and money purchase plans; actuarial services; health and
welfare benefits consulting, including group health insurance plans; dental and vision care
programs; group life insurance programs; accidental death and dismemberment and disability
programs; COBRA administration and voluntary insurance programs; health care and dependent
care spending accounts; premium reimbursement plans; communications services to inform and
educate employees about their benefit programs; executive benefits consulting on
non-qualified retirement plans and business continuation plans; human capital advisory
services; specialty high-risk life insurance; and wealth management services, including
Registered Investment Advisory Services, Investment Policy Statements, also known as IPS,
mutual fund selection based on IPS; ongoing mutual fund monitoring; and payroll processing
and administration.
Medical Management Professionals. CBIZ MMP offers services to hospital-based physicians in
the following areas: billing and accounts receivable management; coding and claims filing;
comprehensive delinquent claims follow up and collections; compliance plans to meet
government and other third party regulations; local office management; and comprehensive
statistical and operational reporting; financial reporting, accounts payable, payroll,
general ledger processing; design and implementation of managed care contracts with focus on
negotiation strategies, pricing, cost containment and utilization tracking; review and
negotiation of hospital contracts; evaluation of other strategic business partners;
identification and coordination of practice manager and integration opportunities;
coordination of practice expansion efforts; statement mailing operation; and turn-key
billing system sales and support.
National Practices. The National Practices group offers services in the following areas:
mergers and acquisitions; capital advisory services; health care consulting; government
relations; and technology consulting, including strategic technology planning, project
management, development, network design and implementation and software selection and
implementation.
Corporate and Other. Included in Corporate and Other are operating expenses that are not
directly allocated to the individual business units. These expenses are primarily comprised
of stock-based and incentive compensation, and infrastructure costs (as described below).
Accounting policies of the practice groups are the same as those described in Note 1,
Summary of Significant Accounting Policies. 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 costs of infrastructure functions (such as information
systems, finance and accounting, human resources, legal and marketing), which are reported
as operating expenses in the Corporate and Other segment.
21
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
Segment information for the three and six-month periods ended June 30, 2006 and 2005 was as
follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED JUNE 30, 2006 |
|
|
|
Financial |
|
|
Employee |
|
|
CBIZ |
|
|
National |
|
|
Corporate |
|
|
|
|
|
|
Services |
|
|
Services |
|
|
MMP |
|
|
Practices |
|
|
and Other |
|
|
Total |
|
Revenue |
|
$ |
67,098 |
|
|
$ |
41,617 |
|
|
$ |
30,046 |
|
|
$ |
13,997 |
|
|
$ |
|
|
|
$ |
152,758 |
|
Operating expenses |
|
|
58,408 |
|
|
|
32,866 |
|
|
|
24,137 |
|
|
|
11,251 |
|
|
|
4,113 |
|
|
|
130,775 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
8,690 |
|
|
|
8,751 |
|
|
|
5,909 |
|
|
|
2,746 |
|
|
|
(4,113 |
) |
|
|
21,983 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate general &
admin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,333 |
|
|
|
7,333 |
|
Depreciation & amortization |
|
|
1,024 |
|
|
|
923 |
|
|
|
796 |
|
|
|
64 |
|
|
|
1,362 |
|
|
|
4,169 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
7,666 |
|
|
|
7,828 |
|
|
|
5,113 |
|
|
|
2,682 |
|
|
|
(12,808 |
) |
|
|
10,481 |
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(24 |
) |
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
(842 |
) |
|
|
(867 |
) |
Gain on sale of ops, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 |
|
|
|
7 |
|
Other income (expense), net |
|
|
92 |
|
|
|
693 |
|
|
|
21 |
|
|
|
2 |
|
|
|
(286 |
) |
|
|
522 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income
(expense) |
|
|
68 |
|
|
|
692 |
|
|
|
21 |
|
|
|
2 |
|
|
|
(1,121 |
) |
|
|
(338 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing
operations before income
tax expense |
|
$ |
7,734 |
|
|
$ |
8,520 |
|
|
$ |
5,134 |
|
|
$ |
2,684 |
|
|
$ |
(13,929 |
) |
|
$ |
10,143 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED JUNE 30, 2005 |
|
|
|
Financial |
|
|
Employee |
|
|
CBIZ |
|
|
National |
|
|
Corporate |
|
|
|
|
|
|
Services |
|
|
Services |
|
|
MMP |
|
|
Practices |
|
|
and Other |
|
|
Total |
|
Revenue |
|
$ |
63,131 |
|
|
$ |
38,496 |
|
|
$ |
24,281 |
|
|
$ |
13,780 |
|
|
$ |
|
|
|
$ |
139,688 |
|
Operating expenses |
|
|
55,275 |
|
|
|
30,450 |
|
|
|
19,691 |
|
|
|
11,647 |
|
|
|
3,943 |
|
|
|
121,006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
7,856 |
|
|
|
8,046 |
|
|
|
4,590 |
|
|
|
2,133 |
|
|
|
(3,943 |
) |
|
|
18,682 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate general & admin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,449 |
|
|
|
7,449 |
|
Depreciation & amortization |
|
|
913 |
|
|
|
788 |
|
|
|
703 |
|
|
|
71 |
|
|
|
1,308 |
|
|
|
3,783 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
6,943 |
|
|
|
7,258 |
|
|
|
3,887 |
|
|
|
2,062 |
|
|
|
(12,700 |
) |
|
|
7,450 |
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(26 |
) |
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
(818 |
) |
|
|
(845 |
) |
Other income, net |
|
|
49 |
|
|
|
31 |
|
|
|
36 |
|
|
|
18 |
|
|
|
623 |
|
|
|
757 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income
(expense) |
|
|
23 |
|
|
|
30 |
|
|
|
36 |
|
|
|
18 |
|
|
|
(195 |
) |
|
|
(88 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing
operations before income
tax expense |
|
$ |
6,966 |
|
|
$ |
7,288 |
|
|
$ |
3,923 |
|
|
$ |
2,080 |
|
|
$ |
(12,895 |
) |
|
$ |
7,362 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SIX MONTHS ENDED JUNE 30, 2006 |
|
|
|
Financial |
|
|
Employee |
|
|
CBIZ |
|
|
National |
|
|
Corporate |
|
|
|
|
|
|
Services |
|
|
Services |
|
|
MMP |
|
|
Practices |
|
|
and Other |
|
|
Total |
|
Revenue |
|
$ |
156,546 |
|
|
$ |
83,568 |
|
|
$ |
58,268 |
|
|
$ |
25,437 |
|
|
$ |
|
|
|
$ |
323,819 |
|
Operating expenses |
|
|
122,261 |
|
|
|
66,376 |
|
|
|
48,821 |
|
|
|
21,975 |
|
|
|
10,073 |
|
|
|
269,506 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
34,285 |
|
|
|
17,192 |
|
|
|
9,447 |
|
|
|
3,462 |
|
|
|
(10,073 |
) |
|
|
54,313 |
|
|
Corporate general & admin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,065 |
|
|
|
14,065 |
|
Depreciation & amortization |
|
|
2,059 |
|
|
|
1,703 |
|
|
|
1,645 |
|
|
|
126 |
|
|
|
2,707 |
|
|
|
8,240 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
32,226 |
|
|
|
15,489 |
|
|
|
7,802 |
|
|
|
3,336 |
|
|
|
(26,845 |
) |
|
|
32,008 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(50 |
) |
|
|
(2 |
) |
|
|
|
|
|
|
|
|
|
|
(1,607 |
) |
|
|
(1,659 |
) |
Gain on sale of ops, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 |
|
|
|
7 |
|
Other income, net |
|
|
142 |
|
|
|
948 |
|
|
|
12 |
|
|
|
17 |
|
|
|
692 |
|
|
|
1,811 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income
(expense) |
|
|
92 |
|
|
|
946 |
|
|
|
12 |
|
|
|
17 |
|
|
|
(908 |
) |
|
|
159 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing
operations before income
tax expense |
|
$ |
32,318 |
|
|
$ |
16,435 |
|
|
$ |
7,814 |
|
|
$ |
3,353 |
|
|
$ |
(27,753 |
) |
|
$ |
32,167 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SIX MONTHS ENDED JUNE 30, 2005 |
|
|
|
Financial |
|
|
Employee |
|
|
CBIZ |
|
|
National |
|
|
Corporate |
|
|
|
|
|
|
Services |
|
|
Services |
|
|
MMP |
|
|
Practices |
|
|
and Other |
|
|
Total |
|
Revenue |
|
$ |
146,953 |
|
|
$ |
76,324 |
|
|
$ |
47,455 |
|
|
$ |
24,112 |
|
|
$ |
|
|
|
$ |
294,844 |
|
Operating expenses |
|
|
114,778 |
|
|
|
61,881 |
|
|
|
39,319 |
|
|
|
21,875 |
|
|
|
10,168 |
|
|
|
248,021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
32,175 |
|
|
|
14,443 |
|
|
|
8,136 |
|
|
|
2,237 |
|
|
|
(10,168 |
) |
|
|
46,823 |
|
|
Corporate general & admin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,870 |
|
|
|
13,870 |
|
Depreciation & amortization |
|
|
1,863 |
|
|
|
1,608 |
|
|
|
1,411 |
|
|
|
174 |
|
|
|
2,621 |
|
|
|
7,677 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
30,312 |
|
|
|
12,835 |
|
|
|
6,725 |
|
|
|
2,063 |
|
|
|
(26,659 |
) |
|
|
25,276 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(54 |
) |
|
|
(2 |
) |
|
|
|
|
|
|
|
|
|
|
(1,570 |
) |
|
|
(1,626 |
) |
Other income, net |
|
|
153 |
|
|
|
204 |
|
|
|
35 |
|
|
|
41 |
|
|
|
712 |
|
|
|
1,145 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income
(expense) |
|
|
99 |
|
|
|
202 |
|
|
|
35 |
|
|
|
41 |
|
|
|
(858 |
) |
|
|
(481 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing
operations before income
tax expense |
|
$ |
30,411 |
|
|
$ |
13,037 |
|
|
$ |
6,760 |
|
|
$ |
2,104 |
|
|
$ |
(27,517 |
) |
|
$ |
24,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10. |
|
Subsequent Events |
|
|
|
Effective August 4, 2006, CBIZ transferred the listing of its common stock to the New York
Stock Exchange under the new symbol CBZ. |
|
|
|
CBIZ repurchased approximately 0.8 million shares of its common stock at a cost of
approximately $5.9 million during the period July 1 through July 31, 2006. The majority of
these shares were repurchased pursuant to a Rule 10b5-1 trading plan, which allowed CBIZ to
repurchase shares during a period when regulatory restrictions would normally have precluded
CBIZ from being active in the trading market. |
23
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
June 30, 2006 and December 31, 2005, results of operations for the three and six months ended June
30, 2006 and 2005, and cash flows for the six months ended June 30, 2006 and 2005, and should be
read in conjunction with our consolidated financial statements and related notes included elsewhere
in this Quarterly Report on Form 10-Q, with our Annual Report on Form 10-K for the year ended
December 31, 2005, with subsequent reclassifications made thereto as filed on our Current Report on
Form 8-K dated May 22, 2006 (collectively referred to as Annual Report).
Executive Summary
CBIZ is a diversified services company which, acting through its subsidiaries, provides
professional business services to businesses of various sizes, as well as individuals, governmental
entities and not-for-profit enterprises throughout the United States and Toronto, Canada. CBIZ
provides solutions that enable our clients to better manage their finances, employees and
technology. CBIZ delivers its integrated services through the following four practice groups:
Financial Services, Employee Services, Medical Management Professionals, and National Practices.
These practice groups were realigned during the first quarter of 2006, reinforcing CBIZs
client-centric model. Changes made to realign the practice groups are discussed in further detail
under Business Services Operating Practice Groups below.
CBIZs business strategy is to grow in the professional business services industry by:
|
|
|
offering a wide array of infrastructure support services; |
|
|
|
|
cross-serving these services to our existing client base; |
|
|
|
|
attracting new clients with our diverse business services offerings; and |
|
|
|
|
developing our core service offerings in target markets through internal growth and selective acquisitions. |
CBIZ seeks to strengthen its operations and customer service capabilities by selectively acquiring
businesses that are complementary in building out our service offerings in our target markets.
During the six months ended June 30, 2006, CBIZ acquired three businesses. The TriMed Group, which
is reported with our Medical Management Professionals group, is based in Flint, Michigan and
provides medical billing services and in-house computer systems primarily to hospital-based
physician practices in Michigan, Ohio and Indiana. Valley Global Insurance Brokers, and Burnham
Colman Kaelin and Walker Insurance Agency (BCKW) are reported with our Employee Services practice
group. Valley Global Insurance Brokers is a property and casualty insurance broker located in San
Jose, California and BCKW is an insurance agency offering property and casualty, commercial bonds
and employee benefits with offices in St. Joseph and Kansas City, Missouri.
In January 2006, CBIZ and Mayer Hoffman McCann P.C. extended the term of their administrative
service agreement through 2019. The expiration date is subject to further extension upon agreement
by both parties.
Administrative service agreements are described in further detail under Business Services
Financial Services below.
In January 2006, CBIZ acquired the trade name of a nationally recognized practice which complements
our Financial Services practice group. The use of the trade name is currently licensed to Mayer
Hoffman McCann P.C. through January 1, 2016.
CBIZ continually evaluates its business operations, and may from time to time sell or close
operations that are underperforming, located in secondary markets, or do not provide the level of
synergistic cross-serving opportunities with other CBIZ businesses that is desired. During the
second quarter of 2006, CBIZ sold two business operations which were classified as discontinued
operations. Sales completed during the second quarter of 2006 consisted of an accounting and tax
practice that was previously reported as part of the Financial Services practice group, and an
operation offering property tax services that was previously reported as part of the National
Practices group.
24
On January 1, 2006, CBIZ adopted Statement of Financial Accounting Standards (SFAS) No. 123
(revised 2004), Share-Based Payment (SFAS 123R), which requires the measurement and recognition
of compensation cost for all share-based payment awards made to employees and directors based on
estimated fair values. CBIZ adopted SFAS 123R using the modified prospective transition method,
and accordingly our consolidated financial statements for prior periods have not been restated to
reflect, and do not include, the impact of SFAS 123R. The impact to CBIZ of the adoption of SFAS
123R is discussed in further detail in Note 1 of the consolidated financial statements included
herewith.
CBIZ believes that repurchasing shares of its common stock is a use of cash that provides value to
stockholders, and accordingly the Board of Directors approved plans allowing CBIZ to repurchase up
to 15.0 million shares of its common stock through March 31, 2007. Pursuant to the repurchase
plans, CBIZ purchased 7.2 million shares of its common stock at a total cost of $56.8 million
during the six months ended June 30, 2006. Proceeds received from the convertible senior
subordinated notes (discussed below) were used to fund the repurchases.
Effective February 13, 2006, CBIZ entered into a new $100.0 million unsecured credit facility, with
an option to increase the commitment to $150.0 million. The credit facility is maintained by Bank
of America, N.A. as agent bank for a group of five participating banks and has a five year term
expiring February 2011. The credit facility was amended in May 2006, principally to permit CBIZ to
issue up to $100.0 million convertible senior subordinated notes (discussed below). The amendment
did not materially change any of the other terms or conditions of the credit facility.
On May 30, 2006, CBIZ completed a $100.0 million offering of convertible senior subordinated notes
(Notes) due in 2026. Net proceeds from the sale of the Notes were used to repurchase approximately
7.2 million shares of CBIZ common stock at a cost of $56.8 million (through June 30, 2006) and to
repay the outstanding balance under the $100.0 million unsecured credit facility. Surplus funds of
approximately $14 million at June 30, 2006 were invested in short-term money market instruments.
On May 22, 2006, CBIZ filed a Current Report on Form 8-K to update historical financial
statements included in our Annual Report on Form 10-K for the year ended December 31, 2005.
Financial statements were updated for the presentation of a business unit as a discontinued
operation, to reflect the change in our reporting segments (discussed below), and to reflect
certain other reclassifications. Under requirements of the Securities and Exchange Commission
(SEC), the same classification as discontinued operations required by SFAS No. 144 is also
required for previously issued financial statements included in Form 10-K, if those financial
statements are incorporated by reference in filings with the SEC made under the Securities Act
of 1933 even though those financial statements relate to periods prior to the business
operation being classified as a discontinued operation.
Effective August 4, 2006 CBIZ transferred the listing of its common stock to the New York Stock
Exchange (NYSE) under the new symbol CBZ. CBIZ believes that being accepted by this well known
and highly regarded stock exchange represents recognition of our growth, stability, market position
and business conduct, and expects that being traded on the NYSE will improve our market liquidity,
assist in recruiting and acquisitions, and will be recognized by our clients.
Business Services
Operating Practice Groups
During the first quarter of 2006, CBIZ realigned its operations into four client-centric practice
groups, and changed the names of those practice groups to encompass the comprehensive range of
services offered by each of the respective groups. Changes made to CBIZs practice groups during
the first quarter of 2006 were as follows:
|
|
|
Financial Services: The Financial Services group was formerly referred to as
Accounting, Tax and Advisory Services. In addition, CBIZ Valuation Group was
transferred from National Practices into Financial Services during the first quarter of
2006. |
|
|
|
|
Employee Services: The Employee Services practice group was formerly referred to as
Benefits and Insurance Services. In addition, CBIZ Payroll Services was transferred
from National Practices into Employee Services during the first quarter of 2006. |
25
|
|
|
Medical Management Professionals: Medical Management Professionals (CBIZ MMP) is an
individual practice group. Historically, CBIZ MMP was reported and managed within
National Practices. |
|
|
|
|
National Practices: The National Practices group is primarily comprised of business
units offering technology services to clients, as well as other units whose individual
size do not meet quantitative thresholds as provided by SFAS No. 131, Disclosures
about Segments of an Enterprise and Related Information. During the first quarter of
2006, CBIZ Valuation Group and CBIZ Payroll Services were transferred out of National
Practices into Financial Services and Employee Services, respectively. |
Prior period financial statements have been restated to reflect these changes in segment reporting.
Although financial results for the individual practice groups have changed, there was no impact to
CBIZs consolidated financial statements as a result of these restatements. A detailed description
of services offered by each of the practice groups, as well as certain external relationships and
regulatory factors currently impacting CBIZ are provided in the paragraphs below.
Financial Services
The business units that comprise CBIZs Financial Services practice group offer services in the
following areas: federal, state and local tax return preparation, planning and consulting for
individuals, corporations, partnerships, estates and trusts; strategic planning; consulting;
record-keeping and financial statement preparation; tax planning based on financial and investment
alternatives; tax structuring of business transactions such as mergers and acquisitions; quarterly
and year-end payroll tax reporting; financial staffing services including chief financial officer
services; financial investment analysis; succession, retirement, and estate planning; cash flow
management; profitability, operational and efficiency enhancement consulting to a number of
specialized industries; litigation support services; internal audit services; Sarbanes-Oxley
consulting and compliance services; and valuation services including financial valuations, tangible
and intangible asset valuations.
The Financial Services practice is divided into three regions, representing the East, Midwest, and
West regions of the United States, and a national service division consisting of those units that
provide their services nationwide. Each of these regions is headed by a designated regional
director, each of whom report to the Senior Vice President, 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 amounted to approximately $20.7 million, and $18.1 million for the
three months ended and $40.7 million and $36.7 million for the six months ended June 30, 2006 and
2005, respectively, a majority of which is 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 typically have terms
ranging up to ten years, and are renewable upon agreement by both parties. In January 2006, the
ASA between CBIZ and Mayer Hoffman McCann P.C., the largest firm associated with CBIZ, was extended
for an additional eighteen years, with certain rights of extension and termination.
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
26
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. Given the pre-existing limits set by CBIZ on its relationships with
SEC-reporting attest clients of associated CPA firms, and the limited number and size of such
clients, the imposition of Sarbanes-Oxley Act independence limitations did not and is not expected
to materially affect CBIZ revenues.
The CPA firms with which CBIZ maintains ASAs 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
its 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 or reviews, does not contract to perform them
and does not provide audit or review 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 (FIN 46),
Consolidation of Variable Interest Entities, as amended. See further discussion in Note 1 of the
consolidated financial statements included herewith.
Employee Services
The business units that comprise CBIZs Employee Services group are organized between Retail and
National Services. CBIZs Employee Services group operates under one Senior Vice President, who
oversees the practice group, along with a senior management team which supports the practice group
leader along: functional; product; and unit oversight lines. Each of the Retail offices provides a
broad range of primarily commercial employee benefit and property and casualty insurance services
within their geographic area. Specific services provided by the Retail group include: consulting
and brokerage of group health and welfare plans (group health, dental, vision, life and disability
programs); the design, implementation and administration of qualified retirement plans, such as
profit-sharing plans (including 401-k plans), defined benefit plans, and money purchase plans;
actuarial services for health and welfare plans and qualified retirement plans; communications
services to educate employees about their benefit programs; executive benefits consulting on
non-qualified retirement plans; business continuation plans; and wealth management services,
including registered investment advisory services, investment policy statements, mutual fund
selections, and ongoing mutual fund monitoring. In addition, the Retail group provides some
personal lines brokerage for property and casualty and individual life and health insurance.
The National Services group is comprised of several specialty operations that provide unique
services on a national scale. Specific services provided by the National Services group include:
brokerage services for specialty high-risk life insurance and clinical underwriting; wholesale
insurance brokerage services; bank-owned executive life insurance; COBRA and Section 125 plan
administration programs for employees; human capital advisory services; wealth management services,
including registered investment advisory services, investment policy statements, mutual fund
selections, and ongoing mutual fund monitoring; and payroll processing and administration.
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. The aggregate of these payments
received during the six months ended June 30, 2006 and 2005 was less than 2.5% 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
27
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.
Medical Management Professionals
CBIZ Medical Management Professionals (CBIZ MMP) reports to CBIZs Chief Executive Officer. CBIZ
MMP provides coding and billing as well as full-practice management services for hospital-based
physicians practicing anesthesiology, pathology, radiology, emergency medicine, and other areas.
CBIZ MMPs billing services include: billing and accounts receivable management; claims processing
and collection; comprehensive delinquent claims follow up; compliance programming to meet
government regulations; and comprehensive statistical and operational reporting. The practice
management services provided by CBIZ MMP include: financial reporting, accounts payable, payroll,
and general ledger processing; design of physician employment, stock and compensation arrangements;
and comprehensive budgeting, forecasting, and financial analysis. Additionally, CBIZ MMP conducts
analyses of managed care contracts with a focus on negotiation strategies, pricing, cost
containment and utilization tracking; reviews and negotiates contracts with hospitals and other
entities; identifies and coordinates practice merger and integration opportunities; and coordinates
practice expansion efforts.
National Practices
The business units that comprise CBIZs National Practices group offer services in the following
areas: mergers and acquisitions services; health care consulting; government relations; and
information technology consulting, including strategic technology planning, project management,
development, network design and implementation, software selection and implementation, and voice
over internet protocol consulting and implementation. The majority of the units within the
National Practices group report to CBIZs President and Chief Operating Officer, with one unit
reporting to CBIZs Chief Executive Officer.
Results of Operations Continuing Operations
CBIZ delivers products and services through four practice groups. A brief description of these
groups operating results and factors affecting their businesses is provided below.
Same-unit revenue represents total revenue adjusted to reflect comparable periods of activity for
acquisitions and divestitures. For example, for a business acquired on June 1, 2005, revenue for
the month of June would be included in same-unit revenue for second quarter of both years; revenue
for the period January 1, 2006 through May 31, 2006 would be reported as revenue from acquired
businesses.
28
Three months ended June 30, 2006 and 2005
Revenue
The following table summarizes total revenue for the three months ended June 30, 2006 and 2005 (in
thousands, except percentages).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED JUNE 30, |
|
|
|
|
|
|
|
% of |
|
|
|
|
|
|
% of |
|
|
$ |
|
|
% |
|
|
|
2006 |
|
|
Total |
|
|
2005 |
|
|
Total |
|
|
Change |
|
|
Change |
|
Same-unit revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Services |
|
$ |
67,098 |
|
|
|
43.9 |
% |
|
$ |
63,131 |
|
|
|
45.2 |
% |
|
$ |
3,967 |
|
|
|
6.3 |
% |
Employee Services |
|
|
40,004 |
|
|
|
26.2 |
% |
|
|
38,496 |
|
|
|
27.5 |
% |
|
|
1,508 |
|
|
|
3.9 |
% |
CBIZ MMP |
|
|
26,537 |
|
|
|
17.4 |
% |
|
|
24,281 |
|
|
|
17.4 |
% |
|
|
2,256 |
|
|
|
9.3 |
% |
National Practices |
|
|
13,997 |
|
|
|
9.1 |
% |
|
|
13,780 |
|
|
|
9.9 |
% |
|
|
217 |
|
|
|
1.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total same-unit revenue |
|
|
147,636 |
|
|
|
96.6 |
% |
|
|
139,688 |
|
|
|
100.0 |
% |
|
|
7,948 |
|
|
|
5.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquired businesses |
|
|
5,122 |
|
|
|
3.4 |
% |
|
|
|
|
|
|
|
|
|
|
5,122 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
152,758 |
|
|
|
|
|
|
$ |
139,688 |
|
|
|
|
|
|
$ |
13,070 |
|
|
|
9.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A detailed discussion of revenue by practice group is included under Operating Practice Groups
below.
Operating Expenses
Operating expenses increased to $130.8 million for the three months ended June 30, 2006, from
$121.0 million for the comparable period in 2005, an increase of $9.8 million or 8.1%. As a
percent of revenue, operating expenses were 85.6% and 86.6% for the three months ended June 30,
2006 and 2005, respectively. The primary components of operating expenses are personnel costs and
occupancy expense, representing 81.9% and 79.7% of total operating expenses and 70.2% and 69.0% of
revenue for the three months ended June 30, 2006 and 2005, respectively. As a percent of revenue,
gross margin improved to 14.4% from 13.4% for the three months ended June 30, 2006 and 2005,
respectively. As the majority of our operating costs are relatively fixed in the short term, gross
margin as a percentage of revenue generally improves with revenue growth. Gross margin improvement
for the three months ended June 30, 2006 over the comparable period of 2005 was partially offset by
an increase in personnel costs related to share-based payment arrangements. A more comprehensive
analysis of operating expenses and their impact on gross margin is discussed by operating practice
group below.
Corporate general and administrative expenses decreased to $7.3 million and 4.8% of revenue for the
three months ended June 30, 2006, from $7.4 million and 5.3% of revenue for the comparable period
in 2005. The decrease in corporate general and administrative expenses was primarily attributable
to legal fees and settlements incurred during the second quarter of 2005 which did not recur in the
same magnitude during the second quarter of 2006. The decrease in legal fees and settlements was
partially offset by an increase in compensation costs related to share-based payment arrangements.
Depreciation and amortization expense was $4.2 million and 2.7% of revenue for the three months
ended June 30, 2006, compared to $3.8 million and 2.8% of revenue for the comparable period in
2005. The increase in depreciation and amortization expense was primarily due to an increase in
the amortization of intangible assets as the result of businesses and client lists that were
acquired after June 30, 2005. The increase in amortization was partially offset by a decrease in
depreciation expense, primarily attributable to CBIZ continuing to shift away from purchasing
computer-related equipment and furniture to leasing such items.
Interest expense was $0.9 million and $0.8 million for the three-month periods ended June 30, 2006
and 2005, respectively. Average debt was $75.2 million for the three months ended June 30, 2006,
compared to $58.0 million for the comparable period in 2005, and average interest rates were 4.8%
and 5.4% during the three months ended June 30, 2006 and 2005, respectively. Higher average debt
in the second quarter of 2006 compared to the second quarter of 2005, was primarily the result of
CBIZ completing a $100.0 million offering of convertible senior subordinated notes (Notes) on May
30, 2006. Proceeds from the offering were used to pay-off the debt balance under the $100.0
million unsecured credit facility and to repurchase CBIZ common stock, with approximately $14
million in surplus funds invested in short-term money market instruments at June 30, 2006. Lower
average interest rates were also a result of the Notes, which carry a fixed interest rate of
3.125%.
29
Other income, net was $0.5 million for the three months ended June 30, 2006, and $0.8 million for
the comparable period in 2005, a decrease of $0.3 million. Other income (expense), net is
comprised primarily of 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, and miscellaneous income
such as contingent royalties from previous divestitures. Adjustments to the fair value of
investments related to the deferred compensation plan are offset by adjustments to compensation
costs which are recorded as operating or corporate general and administrative expenses in the
consolidated statements of operations, and thus do not have an impact on CBIZs net income. The
decrease in other income during the second quarter of 2006 from the comparable period in 2005 was
primarily the result of a decrease in the fair value of investments related to the deferred
compensation plan and lower contingent royalties received from previous divestitures, offset by
proceeds received on a life insurance policy.
CBIZ recorded income tax expense from continuing operations of $4.2 million and $2.7 million for
the three months ended June 30, 2006 and 2005, respectively. The effective tax rate for the three
months ended June 30, 2006 was 41.2%, compared to an effective rate of 36.6% for the comparable
period in 2005. The increase in the effective tax rate for the second quarter of 2006 verses the
comparable period in 2005, was primarily the result of state tax law changes that became effective
during the second quarter 2006.
Operating Practice Groups
Financial Services.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED JUNE 30, |
|
|
|
2006 |
|
|
2005 |
|
|
Change |
|
|
|
(Dollars in thousands) |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit |
|
$ |
67,098 |
|
|
$ |
63,131 |
|
|
$ |
3,967 |
|
Acquired businesses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
67,098 |
|
|
$ |
63,131 |
|
|
$ |
3,967 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
58,408 |
|
|
|
55,275 |
|
|
|
3,133 |
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
$ |
8,690 |
|
|
$ |
7,856 |
|
|
$ |
834 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin percent |
|
|
13.0 |
% |
|
|
12.4 |
% |
|
|
0.6 |
% |
Same-unit revenue for the three months ended June 30, 2006 increased by $4.0 million or 6.3% from
the three months ended June 30, 2005. The growth in same-unit revenue was primarily due to an
increase in the aggregate number of hours charged to clients for consulting, valuation and
litigation support services, and price increases for traditional accounting and tax services.
The largest components of operating expenses for the Financial Services practice group are
personnel costs, occupancy costs and professional service fees paid to third parties, representing
87.6% and 85.8% of total operating expenses for the three months ended June 30, 2006 and 2005,
respectively. Personnel costs increased $3.6 million to 68.8% of revenue for the three months
ended June 30, 2006 from 67.5% of revenue for the comparable period in 2005. The increase in
personnel costs was primarily due to additional salary costs incurred for new employees, annual
merit increases, and an increase in benefit costs. CBIZ continues to add personnel in the
Financial Services practice group in order to accommodate revenue growth. Occupancy costs are
relatively fixed in nature but increased $0.2 million for the three months ended June 30, 2006 from
the comparable period in 2005, primarily due to additional space required in certain facilities to
accommodate growth. Professional service fees paid to third parties decreased $0.1 million to 0.9%
of revenue for the three months ended June 30, 2006 from 1.1% for the comparable period in 2005.
Professional service fees paid to third parties are primarily the result of our utilization of
third-party professionals to provide certain accounting services to our clients.
Gross margin as a percent of revenue increased by 0.6% for the three months ended June 30, 2006
from the comparable period in 2005, primarily due to leveraging the increase in revenues with the
increases in personnel costs, occupancy costs and professional service fees.
30
Employee Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED JUNE 30, |
|
|
|
2006 |
|
|
2005 |
|
|
Change |
|
|
|
(Dollars in thousands) |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit |
|
$ |
40,004 |
|
|
$ |
38,496 |
|
|
$ |
1,508 |
|
Acquired businesses |
|
|
1,613 |
|
|
|
|
|
|
|
1,613 |
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
41,617 |
|
|
$ |
38,496 |
|
|
$ |
3,121 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
32,866 |
|
|
|
30,450 |
|
|
|
2,416 |
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
$ |
8,751 |
|
|
$ |
8,046 |
|
|
$ |
705 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin percent |
|
|
21.0 |
% |
|
|
20.9 |
% |
|
|
0.1 |
% |
Same-unit revenue for the three months ended June 30, 2006 increased by $1.5 million or 3.9% from
the three months ended June 30, 2005. The increase in same-unit revenue was primarily attributable
to growth in our payroll services and human capital advisory businesses. The growth in revenue
from acquired businesses was provided by a property and casualty business in San Jose, California
which was acquired during the first quarter of 2006, and a property and casualty business with
offices in St. Joseph and Kansas City, Missouri, which was acquired during the second quarter of
2006.
The largest components of operating expenses for the Employee Services practice group are personnel
costs, commissions paid to third party brokers, and occupancy costs, representing 86.8% and 87.2%
of total operating expenses for the three months ended June 30, 2006 and 2005, respectively.
Personnel costs increased $2.5 million, and increased as a percentage of revenue to 59.1% for the
second quarter of 2006 from 57.4% for the comparable period in 2005. Acquired businesses
contributed $1.0 million of the increase in personnel costs; the remainder of the increase was
primarily the result of the growth in revenue, as the sales force is typically compensated on a
variable basis. Commissions paid to third party brokers decreased as a percentage of revenue to
3.6% for the three months ended June 30, 2006 from 5.9% for the three months ended June 30, 2005,
due to the termination of relationships with certain brokers and a decline in revenue at a
specialty life insurance business. Occupancy costs increased $0.3 million, and were 5.9% and 5.7%
of revenue for the second quarters of 2006 and 2005, respectively. The increase in occupancy costs
was primarily due to new facilities and the acquired businesses previously discussed.
Gross margin as a percent of revenue increased by 0.1% for the three months ended June 30, 2006
from the comparable period in 2005, primarily due to the growth in revenue.
CBIZ Medical Management Professionals (CBIZ MMP).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED JUNE 30, |
|
|
|
2006 |
|
|
2005 |
|
|
Change |
|
|
|
(Dollars in thousands) |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit |
|
$ |
26,537 |
|
|
$ |
24,281 |
|
|
$ |
2,256 |
|
Acquired businesses |
|
|
3,509 |
|
|
|
|
|
|
|
3,509 |
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
30,046 |
|
|
$ |
24,281 |
|
|
$ |
5,765 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
24,137 |
|
|
|
19,691 |
|
|
|
4,446 |
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
$ |
5,909 |
|
|
$ |
4,590 |
|
|
$ |
1,319 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin percent |
|
|
19.7 |
% |
|
|
18.9 |
% |
|
|
0.8 |
% |
Same-unit revenue increased by $2.3 million or 9.3% for the three months ended June 30, 2006 from
the three months ended June 30, 2005. Growth was attributable to new clients obtained in 2006, the
maturation of clients obtained in 2005, and growth in revenue from existing clients. The growth in
revenue from acquired businesses was provided by a medical billing business based in Flint,
Michigan which was acquired during the first quarter of 2006.
31
The largest components of operating expenses for CBIZ MMP are personnel costs, occupancy costs and
office expenses (primarily postage), representing 89.4% and 87.9% of total operating expenses for
the three months ended June 30, 2006 and 2005, respectively. Personnel costs increased by $2.9
million but decreased as a percentage of revenue to 55.7% for the three months ended June 30, 2006,
from 57.0% of revenue for the comparable period in 2005. Acquired businesses contributed $1.6
million of the increase in personnel costs; the remainder of the increase was due to an increase in
the number of client service staff employed by CBIZ MMP during 2006 compared to 2005, as required
to support the growth in revenue. The decrease in personnel costs as a percent of revenue was the
result of leveraging existing staff and productivity improvements during the second quarter of
2006. Occupancy costs increased $0.3 million, and decreased as a percentage of revenue to 6.6%
from 6.9% for the three months ended June 30, 2006 and 2005, respectively. The increase in
occupancy costs was primarily due to additional space required and expenses incurred to accommodate
overall growth of the unit. Office expenses for the three months ended June 30, 2006 increased
$1.1 million to 9.5% of revenue from 7.3% of revenue for the comparable period in 2005, primarily
due to the medical billing business that was acquired during the first quarter of 2006. In
addition to medical billing services, the acquired business provides statement printing and mailing
services to their clients, and thus incurs higher postage costs as a percentage of revenue than the
typical CBIZ MMP billing office.
Gross margin as a percentage of revenue increased 0.8% for the three months ended June 30, 2006
from the comparable period in 2005, and was related to the growth in same-unit revenue.
National Practices.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED JUNE 30, |
|
|
|
2006 |
|
|
2005 |
|
|
Change |
|
|
|
(Dollars in thousands) |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit |
|
$ |
13,997 |
|
|
$ |
13,780 |
|
|
$ |
217 |
|
Acquired businesses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
13,997 |
|
|
$ |
13,780 |
|
|
$ |
217 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
11,251 |
|
|
|
11,647 |
|
|
|
(396 |
) |
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
$ |
2,746 |
|
|
$ |
2,133 |
|
|
$ |
613 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin percent |
|
|
19.6 |
% |
|
|
15.5 |
% |
|
|
4.1 |
% |
Same-unit revenue increased $0.2 million or 1.6% for the three months ended June 30, 2006 from the
comparable period in 2005, attributable primarily to our mergers and acquisitions business
completing two large transactions during the quarter which offset slight declines in the health
care consulting and government relations businesses. The technology businesses had minimal net
growth for the quarter as new service revenue growth was offset by a decrease in product sales.
The largest components of operating expenses for the National Practices group are personnel costs,
direct costs and occupancy costs, representing 92.3% and 88.7% of total operating expenses for the
three months ended June 30, 2006 and 2005, respectively. Personnel costs increased by $0.3 million
to 56.3% of revenue for the three months ended June 30, 2006, from 54.9% for the three months ended
June 30, 2005. The increase in personnel costs was primarily due to commissions for closing the
two mergers and acquisitions transactions previously discussed. Direct costs (which consist
primarily of product costs associated with hardware sales in the technology businesses) decreased
$0.2 million to 15.3% of revenue for the three months ended June 30, 2006, from 17.2% of revenue
for the three months ended June 30, 2005 as a result of lower product sales during the quarter from
the comparable period in 2005. Occupancy costs are relatively fixed in nature and were
approximately $0.4 million for the three months ended June 30, 2006 and 2005.
Gross margin as a percentage of revenue increased 4.1% for the three months ended June 30, 2006
from the comparable period in 2005. The improvement in gross margin was primarily a result of the
two mergers and acquisitions transactions that closed during the second quarter of 2006.
32
Six months ended June 30, 2006 and 2005
Revenue
The following table summarizes total revenue for the six months ended June 30, 2006 and 2005 (in
thousands, except percentages).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SIX MONTHS ENDED JUNE 30, |
|
|
|
|
|
|
|
% of |
|
|
|
|
|
|
% of |
|
|
$ |
|
|
% |
|
|
|
2006 |
|
|
Total |
|
|
2005 |
|
|
Total |
|
|
Change |
|
|
Change |
|
Same-unit revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Services |
|
$ |
156,288 |
|
|
|
48.3 |
% |
|
$ |
146,953 |
|
|
|
49.8 |
% |
|
$ |
9,335 |
|
|
|
6.4 |
% |
Employee Services |
|
|
81,510 |
|
|
|
25.1 |
% |
|
|
76,324 |
|
|
|
25.9 |
% |
|
|
5,186 |
|
|
|
6.8 |
% |
CBIZ MMP |
|
|
51,757 |
|
|
|
16.0 |
% |
|
|
47,455 |
|
|
|
16.1 |
% |
|
|
4,302 |
|
|
|
9.1 |
% |
National Practices |
|
|
25,437 |
|
|
|
7.9 |
% |
|
|
24,112 |
|
|
|
8.2 |
% |
|
|
1,325 |
|
|
|
5.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total same-unit revenue |
|
|
314,992 |
|
|
|
97.3 |
% |
|
|
294,844 |
|
|
|
100.0 |
% |
|
|
20,148 |
|
|
|
6.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquired businesses |
|
|
8,827 |
|
|
|
2.7 |
% |
|
|
|
|
|
|
|
|
|
|
8,827 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
323,819 |
|
|
|
|
|
|
$ |
294,844 |
|
|
|
|
|
|
$ |
28,975 |
|
|
|
9.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A detailed discussion of revenue by practice group is included under Operating Practice Groups
below.
Operating Expenses
Operating expenses increased to $269.5 million for the six months ended June 30, 2006, from $248.0
million for the comparable period in 2005, an increase of $21.5 million or 8.7%. As a percent of
revenue, operating expenses were 83.2% and 84.1% for the six months ended June 30, 2006 and 2005,
respectively. The primary components of operating expenses are personnel costs and occupancy
expense, representing 81.8% and 80.2% of total operating expenses and 68.1% and 67.4% of revenue
for the six months ended June 30, 2006 and 2005, respectively. As a percent of revenue, gross
margin improved to 16.8% from 15.9% for the six months ended June 30, 2006 and 2005, respectively.
As the majority of our operating costs are relatively fixed in the short term, gross margin as a
percentage of revenue generally improves with revenue growth. Gross margin improvement for the six
months ended June 30, 2006 over the comparable period of 2005 was partially offset by an increase
in personnel costs related to share-based payment arrangements. A more comprehensive analysis of
operating expenses and their impact on gross margin is discussed by operating practice group below.
Corporate general and administrative expenses increased to $14.1 million for the six months ended
June 30, 2006, from $13.9 million for the comparable period in 2005. As a percentage of revenue,
corporate general and administrative expenses decreased to 4.3% from 4.7% for the six months ended
June 30, 2006 and 2005, respectively. The increase in corporate general and administrative
expenses was primarily attributable to compensation and benefits, including compensation expense
related to share-based payment arrangements and expenses related to our incentive compensation plan
which are estimated and accrued on a monthly basis. The final determination of incentive
compensation is not made until after year-end results are finalized, therefore the estimates are
subject to change. The incentive compensation plan is further discussed under Incentive
Compensation below. The increase in compensation and benefits during the first six months of
2006 was partially offset by a decrease in legal fees. Legal fees incurred during the six months
ended June 30, 2005, included $1.1 million in expenses related to the settlement of a litigation
matter; fees of that magnitude did not recur during the six months ended June 30, 2006.
Depreciation and amortization expense was $8.2 million and 2.6% of revenue for the six months ended
June 30, 2006, compared to $7.7 million and 2.6% of revenue for the comparable period in 2005. The
increase in depreciation and amortization expense was primarily due to an increase in the
amortization of intangible assets as the result of businesses and client lists that were acquired
after June 30, 2005. The increase in amortization was partially offset by a decrease in
depreciation expense, primarily attributable to CBIZ continuing to shift away from purchasing
computer-related equipment and furniture to leasing such items.
Interest expense was $1.7 million and $1.6 million for the six-month periods ended June 30, 2006
and 2005, respectively. Average debt was $61.7 million for the six months ended June 30, 2006,
compared to $59.4 million
33
for the comparable period in 2005, and average interest rates were 5.4% and 5.0% during the six
months ended June 30, 2006 and 2005, respectively. Higher average debt during the six months ended
June 30, 2006 verses the comparable period in 2005, was primarily the result of CBIZ completing a
$100.0 million offering of convertible senior subordinated notes (Notes) on May 30, 2006.
Proceeds from the offering were used to pay-off the debt balance under the $100.0 million unsecured
credit facility and to repurchase CBIZ common stock, with approximately $14 million in surplus
funds invested in short-term money market instruments at June 30, 2006. CBIZ expects the average
interest rate for the remainder of 2006 to decrease, as the Notes carry a fixed interest rate of
3.125%.
Other income, net was $1.8 million for the six months ended June 30, 2006, and $1.1 million for the
comparable period in 2005, an increase of $0.7 million. Other income (expense), net is comprised
primarily of 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, and miscellaneous income such as
contingent royalties from previous divestitures. Adjustments to the fair value of investments
related to the deferred compensation plan are offset by adjustments to compensation costs which are
recorded as operating or corporate general and administrative expenses in the consolidated
statements of operations, and thus do not have on impact an CBIZs net income. The increase in
other income during the six months ended June 30, 2006 from the comparable period in 2005 was
primarily the result of an increase in the fair value of investments related to the deferred
compensation plan and proceeds received on a life insurance policy, offset by lower contingent
royalties received from previous divestitures.
CBIZ recorded income tax expense from continuing operations of $13.0 million and $9.9 million for
the six months ended June 30, 2006 and 2005, respectively. The effective tax rate for the six
months ended June 30, 2006 was 40.3%, compared to an effective rate of 40.0% for the comparable
period in 2005. The increase in the effective tax rate for the six months ended June 30, 2006 from
the comparable period in 2005, was primarily the result of state tax law changes that became
effective during the second quarter 2006.
Operating Practice Groups
Financial Services.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SIX MONTHS ENDED JUNE 30, |
|
|
|
2006 |
|
|
2005 |
|
|
Change |
|
|
|
(Dollars in thousands) |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit |
|
$ |
156,288 |
|
|
$ |
146,953 |
|
|
$ |
9,335 |
|
Acquired businesses |
|
|
258 |
|
|
|
|
|
|
|
258 |
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
156,546 |
|
|
$ |
146,953 |
|
|
$ |
9,593 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
122,261 |
|
|
|
114,778 |
|
|
|
7,483 |
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
$ |
34,285 |
|
|
$ |
32,175 |
|
|
$ |
2,110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin percent |
|
|
21.9 |
% |
|
|
21.9 |
% |
|
|
0.0 |
% |
Same-unit revenue for the six months ended June 30, 2006 increased by $9.3 million or 6.4% from the
six months ended June 30, 2005. The growth in same-unit revenue was primarily due to an increase
in the aggregate number of hours charged to clients for consulting, valuation and litigation
support services, and price increases for traditional accounting and tax services. The growth in
revenue from acquired businesses was provided by a valuation business in Milwaukee, Wisconsin which
was acquired during the first quarter of 2005.
The largest components of operating expenses for the Financial Services practice group are
personnel costs, occupancy costs and professional service fees paid to third parties, representing
87.8% and 86.4% of total operating expenses for the six months ended June 30, 2006 and 2005,
respectively. Personnel costs increased $8.1 million to 62.2% of revenue for the six months ended
June 30, 2006 from 60.7% of revenue for the comparable period in 2005. The increase in personnel
costs was primarily due to additional salary costs incurred for new employees, annual merit
increases, and an increase in benefit costs. CBIZ continues to add personnel in the Financial
Services practice group in order to accommodate revenue growth. Occupancy costs are relatively
fixed in nature but increased $0.3 million for the six months ended June 30, 2006 from the
comparable period in 2005, primarily due to additional space required in certain facilities to
accommodate growth. Professional service fees paid to third parties decreased $0.3 million to 0.8%
of revenue for the six months ended June 30, 2006 from
34
1.1% for the comparable period in 2005. Professional service fees paid to third parties are
primarily the result of our utilization of third-party professionals to provide certain accounting
services to our clients.
Gross margin as a percent of revenue did not change for the six months ended June 30, 2006 from the
comparable period in 2005, primarily due to the increase in revenues as described above being
offset by an increase in personnel costs attributable to new employees and annual merit increases.
CBIZ expects revenue growth for the Financial Services group to continue throughout 2006. Revenue
growth is expected to be accompanied by modest improvements in gross margin over 2005 levels.
Employee Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SIX MONTHS ENDED JUNE 30, |
|
|
|
2006 |
|
|
2005 |
|
|
Change |
|
|
|
(Dollars in thousands) |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit |
|
$ |
81,510 |
|
|
$ |
76,324 |
|
|
$ |
5,186 |
|
Acquired businesses |
|
|
2,058 |
|
|
|
|
|
|
|
2,058 |
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
83,568 |
|
|
$ |
76,324 |
|
|
$ |
7,244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
66,376 |
|
|
|
61,881 |
|
|
|
4,495 |
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
$ |
17,192 |
|
|
$ |
14,443 |
|
|
$ |
2,749 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin percent |
|
|
20.6 |
% |
|
|
18.9 |
% |
|
|
1.7 |
% |
Same-unit revenue for the six months ended June 30, 2006 increased by $5.2 million or 6.8% from the
six months ended June 30, 2005. The increase in same-unit revenue was primarily attributable to
growth in our payroll services and human capital advisory businesses. The growth in revenue from
acquired businesses was provided by a property and casualty business in San Jose, California which
was acquired during the first quarter of 2006, and a property and casualty business with offices in
St. Joseph and Kansas City, Missouri, which was acquired during the second quarter of 2006.
The largest components of operating expenses for the Employee Services practice group are personnel
costs, commissions paid to third party brokers, and occupancy costs, representing 86.9% and 87.2%
of total operating expenses for the six months ended June 30, 2006 and 2005, respectively.
Personnel costs increased $4.2 million, but decreased slightly as a percentage of revenue, to 59.1%
for the six months ended June 30, 2006 from 59.2% for the comparable period in 2005. Acquired
businesses contributed $1.2 million of the increase in personnel costs; the remainder of the
increase was primarily the result of the growth in revenue, as the sales force is typically
compensated on a variable basis. Commissions paid to third party brokers decreased as a percentage
of revenue to 4.2% for the six months ended June 30, 2006 from 5.8% for the six months ended June
30, 2005, due to the termination of relationships with certain brokers and a decline in revenue at
a specialty life insurance business. Occupancy costs increased $0.5 million, to 5.8% of revenue
for the six months ended June 30, 2006 from 5.7% for the comparable period in 2005. The increase
in occupancy costs was primarily due to new facilities and the acquired businesses previously
discussed.
Gross margin as a percent of revenue increased by 1.7% for the six months ended June 30, 2006 from
the comparable period in 2005 primarily due to the growth in revenue. The Employee Services group
has improved gross margin in recent periods, and expects margins to remain at similar levels
throughout 2006.
35
CBIZ Medical Management Professionals (CBIZ MMP).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SIX MONTHS ENDED JUNE 30, |
|
|
|
2006 |
|
|
2005 |
|
|
Change |
|
|
|
(Dollars in thousands) |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit |
|
$ |
51,757 |
|
|
$ |
47,455 |
|
|
$ |
4,302 |
|
Acquired businesses |
|
|
6,511 |
|
|
|
|
|
|
|
6,511 |
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
58,268 |
|
|
$ |
47,455 |
|
|
$ |
10,813 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
48,821 |
|
|
|
39,319 |
|
|
|
9,502 |
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
$ |
9,447 |
|
|
$ |
8,136 |
|
|
$ |
1,311 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin percent |
|
|
16.2 |
% |
|
|
17.1 |
% |
|
|
(0.9 |
%) |
Same-unit revenue increased by $4.3 million or 9.1% for the six months ended June 30, 2006 from the
six months ended June 30, 2005. Growth was attributable to new clients obtained in 2006, the
maturation of clients obtained in 2005, and growth in revenue from existing clients. The growth in
revenue from acquired businesses was provided by a medical billing business based in Flint,
Michigan which was acquired during the first quarter of 2006.
The largest components of operating expenses for CBIZ MMP are personnel costs, occupancy costs and
office expenses (primarily postage), representing 89.2% and 88.0% of total operating expenses for
the six months ended June 30, 2006 and 2005, respectively. Personnel costs increased by $6.2
million but decreased as a percentage of revenue to 58.2% for the six months ended June 30, 2006,
from 58.5% for the comparable period in 2005. Acquired businesses contributed $3.2 million of the
increase in personnel costs; the remainder of the increase was due to an increase in the number of
client service staff employed by CBIZ MMP during 2006 compared to 2005, as required to support the
growth in revenue. The decrease in personnel costs as a percent of revenue was the result of
leveraging existing staff and productivity improvements during the second quarter of 2006.
Occupancy costs increased $0.6 million, but decreased slightly as a percentage of revenue to 6.9%
from 7.1% for the six months ended June 30, 2006 and 2005, respectively. The increase in occupancy
costs was primarily due to additional space required and expenses incurred to accommodate overall
growth of the unit. Office expenses for the six months ended June 30, 2006 increased $2.1 million
to 9.7% of revenue from 7.4% of revenue for the comparable period in 2005, primarily due to the
medical billing business that was acquired during the first quarter of 2006. In addition to
medical billing services, the acquired business provides statement printing and mailing services to
their clients, and thus incurs higher postage costs as a percentage of revenue than the typical
CBIZ MMP billing office.
Gross margin as a percentage of revenue decreased 0.9% for the six months ended June 30, 2006 from
the comparable period in 2005, primarily due to the increased postage costs described above. CBIZ
MMP expects revenue growth to continue throughout the remainder of 2006, accompanied by a modest
decline in gross margin from 2005 levels.
National Practices.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SIX MONTHS ENDED JUNE 30, |
|
|
|
2006 |
|
|
2005 |
|
|
Change |
|
|
|
(Dollars in thousands) |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit |
|
$ |
25,437 |
|
|
$ |
24,112 |
|
|
$ |
1,325 |
|
Acquired businesses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
25,437 |
|
|
$ |
24,112 |
|
|
$ |
1,325 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
21,975 |
|
|
|
21,875 |
|
|
|
100 |
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
$ |
3,462 |
|
|
$ |
2,237 |
|
|
$ |
1,225 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin percent |
|
|
13.6 |
% |
|
|
9.3 |
% |
|
|
4.3 |
% |
36
Same-unit revenue for the six months ended June 30, 2006 increased by $1.3 million or 5.5% from the
six months ended June 30, 2005 primarily due to growth in our technology businesses.
Growth in revenue experienced by our technology businesses was largely the result of
sales to new clients, as well as higher product sales at one unit. Revenue from our mergers and
acquisitions business increased during the six months ended June 30, 2006 over the comparable
period in 2005 as a result of two transactions closed in the second quarter of 2006, and was offset
by a decrease in revenue from our health care consulting and government relations businesses.
The largest components of operating expenses for the National Practices group are personnel costs,
direct costs and occupancy costs, representing 91.8% and 89.8% of total operating expenses for the
six months ended June 30, 2006 and 2005, respectively. Personnel costs increased $0.2 million, but
decreased as a percentage of revenue to 59.1% from 61.5% for the six months ended June 30, 2006 and
2005, respectively. The increase in personnel costs was primarily due to commissions related to
the mergers and acquisitions transactions that closed during the second quarter of 2006. Direct
costs (which consist primarily of product costs associated with hardware sales in the technology
businesses) increased $0.4 million to 17.2% of revenue for the six months ended June 30, 2006 from
16.5% of revenue for the comparable period in 2005 as a larger portion of revenue was derived from
product sales during the six months ended June 30, 2006 than in the comparable period of 2005.
Occupancy costs are relatively fixed in nature and were approximately $0.8 million for the six
months ended June 30, 2006 and 2005.
Gross margin as a percentage of revenue increased 4.3% for the six months ended June 30, 2006 from
the comparable period in 2005, primarily as a result of the mix of transactions in the mergers and
acquisitions business and product sales and services that occurred in the technology businesses
combined with overall cost savings in controllable costs. CBIZ expects gross margin for the
remainder of 2006 to be slightly higher than 2005 levels.
Results of Operations Discontinued Operations
During the second quarter of 2006, CBIZ sold an operation from the Financial Services practice
group which was classified as available for sale at March 31, 2006. During the first quarter of
2006, the unit was written down to its fair value, resulting in a pre-tax loss of approximately
$0.2 million. CBIZ also sold certain property tax operations from a business unit in the National
Practices group during the second quarter of 2006. The business was classified as a discontinued
operation in 2005, and the sale resulted in a pre-tax loss of approximately $0.5 million. These
losses are recorded as loss on disposal of discontinued operations, net of tax, in the
accompanying consolidated statements of operations.
During 2005, CBIZ closed an operation from the Financial Services practice group, sold an operation
from the Employee Services practice group, and committed to the divestiture of a business unit in
the National Practices practice group (a portion of which was sold during the second quarter of
2006 as described above). The Employee Services operation was sold during the third quarter of
2005 for proceeds that included contingent payments which are determined based upon the divested
operations actual future performance. Contingent proceeds are recorded as they are earned and are
included in loss on disposal of discontinued operations, net of tax, in the accompanying
consolidated statements of operations. Contingent proceeds totaled approximately $0.2 million and
$1.2 million (pretax) during the three and six months ended June 30, 2006, respectively and during
the second quarter of 2006, CBIZ received a $5.6 million payment for contingent proceeds earned
through March 31, 2006.
The operations described above qualified for treatment as discontinued operations, and have been
classified as such in accordance with Statement of Financial Accounting Standards No. 144,
Accounting for the Impairment or Disposal of Long-Lived Assets. Accordingly, the assets,
liabilities, and results of operations of these businesses are reported separately in the
consolidated financial statements included herewith. Based upon the sales proceeds and costs of
closure, CBIZ recorded losses on disposal of discontinued operations, net of tax, of approximately
$0.2 and $0.05 million for the three and six months ended June 30, 2006, respectively. For the six
months ended June 30, 2005, CBIZ recorded losses on the disposal of discontinued operations, net of
tax, of approximately $0.1 million. Revenue associated with discontinued operations was $0.8
million and $2.8 million for the three months ended and $0.8 million and $5.3 million for the six
months ended June 30, 2006 and 2005, respectively. The loss from operations of these discontinued
operations, net of tax, was $0.5 million and $1.3 million for the three months ended and $1.9
million and $3.3 million for the six months ended June 30, 2006 and 2005, respectively.
37
Financial Condition
Total assets were $487.9 million, total liabilities were $261.4 million and shareholders equity
was $226.5 million as of June 30, 2006. Current assets of $215.5 million exceeded current
liabilities of $140.7 million by $74.8 million.
Cash and cash equivalents increased by $4.7 million to $13.6 million at June 30, 2006 from December
31, 2005. Restricted cash was $12.0 million at June 30, 2006, an increase of $2.2 million from
December 31, 2005. 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 $118.9 million at June 30, 2006, an increase of $20.5 million from
December 31, 2005. 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 was 72 days, 65 days and 75
days at June 30, 2006, December 31, 2005 and June 30, 2005, respectively.
Other current assets were $9.3 million and $9.5 million at June 30, 2006 and December 31, 2005,
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 are directly offset by client fund obligations. Funds held for clients
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 (current and non-current) decreased by $5.6 million at June 30, 2006 from December
31, 2005. The decrease in notes receivable relates primarily to a payment received in the second
quarter of 2006 for contingent proceeds earned on the Employee Services business that was sold in
the third quarter of 2005 (further discussed under Results of Operations Discontinued
Operations above).
Goodwill and other intangible assets, net of accumulated amortization, increased by $23.2 million
at June 30, 2006 from December 31, 2005. Acquisitions, including contingent consideration earned,
resulted in a $19.7 million increase in intangible assets during the six months ended June 30,
2006. Additionally, CBIZ acquired the trade name of a nationally recognized practice which is
recorded as an other intangible asset. Intangible assets decreased by $2.2 million as a result of
amortization expense.
Assets of the deferred compensation plan represent participant deferral accounts. The assets are
held in a rabbi trust and are directly offset by obligations of the plan, representing obligations
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 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, 2005.
The accounts payable balance of $27.7 million at June 30, 2006 reflects amounts due to suppliers
and vendors; balances fluctuate during the year based on the timing of cash payments. Accrued
personnel costs were $29.8
million at June 30, 2006 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. Incentive compensation is described more fully under
Incentive Compensation below.
Other liabilities (current and non-current) increased by $3.9 million at June 30, 2006 from
December 31, 2005, primarily as a result of acquisitions, differences between cash payments
required under various operating leases versus rent expense which is recognized on a straight-line
basis and the timing of share repurchases which traded in June 2006 but did not settle until July
2006, offset by a net decrease in notes payable as the result of payments made during the first and
second quarters of 2006.
Income taxes payable of $3.7 million at June 30, 2006 and $1.1 million at December 31, 2005
represents our estimate of taxes due on current year income. The increase in income taxes payable
at June 30, 2006
from
38
December 31, 2005 was primarily due to the provision for income taxes for the
six months ended June 30, 2006, offset by estimated tax payments and tax benefits related to the
exercise of stock options.
On May 30, 2006, CBIZ completed a $100.0 million offering of convertible senior subordinated notes
(Notes) due in 2026. Net proceeds from the sale of the Notes were used to repurchase
approximately 7.2 million shares of CBIZ common stock at a cost of $56.8 million (through June 30,
2006) and to repay the outstanding balance under our $100.0 million unsecured credit facility.
Surplus funds of approximately $14 million at June 30, 2006 were invested in short-term money market
instruments. See further discussion under Liquidity and Capital Resources below.
Stockholders equity decreased $28.2 million to $226.5 million at June 30, 2006 from $254.7 million
at December 31, 2005. The decrease in stockholders equity was primarily due to share repurchases
of 7.2 million shares for a total cost of approximately $56.8 million, offset by net income of
$17.2 million, the exercise of stock options and related tax benefits which contributed $7.2
million, the issuance of $2.5 million in common shares in relation to business acquisitions, and
$1.5 million related to the recognition of stock compensation expense.
Liquidity and Capital Resources
CBIZs principal source of net operating cash is derived from the collection of commissions and
fees for professional services and products rendered to its clients. CBIZ supplements net
operating cash with an unsecured credit facility, and with $100.0 million in convertible senior
subordinated notes (Notes). The Notes, were sold to qualified institutional buyers on May 30,
2006, mature on June 1, 2026, and may be redeemed by CBIZ in whole or in part anytime after June 6,
2011. CBIZ received approximately $97.0 million in net proceeds from the sale of the Notes, after
deducting expenses of approximately $3.0 million. CBIZ used approximately $56.8 million of the net
proceeds to repurchase approximately 7.2 million shares of CBIZ common stock (through June 30,
2006). The remaining proceeds were used to repay the outstanding balance under CBIZs credit
facility, which bears interest at a higher rate than the 3.125% interest rate on the Notes.
CBIZs $100.0 million unsecured credit facility was amended during the second quarter of 2006 to
permit issuance of the Notes. The facility has a five year term expiring in February 2011, and
carries an option to increase the commitment to $150.0 million. At June 30, 2006, CBIZ did not
have outstanding borrowings under its credit facility, but did have letters of credit and
performance guarantees totaling $2.8 million. Available funds under the facility based on the
terms of the commitment were approximately $88.1 million at June 30, 2006. Management believes
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 next twelve
months, including capital expenditures, working capital requirements, and strategic investments.
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 was in compliance with its covenants
as of June 30, 2006 and projects that it will remain in compliance for the remainder of 2006.
CBIZ may also obtain funding by offering securities or debt, through public or private markets.
CBIZ currently has a shelf registration under which it can offer such securities. See our Annual
Report on Form 10-K for the year ended December 31, 2005 for a description of the shelf
registration statement.
Sources and Uses of Cash
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. During the six months ended June 30, 2006, net cash provided by operating
activities was $6.1 million, compared to $20.0 million for the comparable period in 2005. The
decrease of $13.9 million in net cash provided by operating activities was primarily due to a
decrease in the change in income taxes of $7.3 million, and an increase in the change in accrued
personnel costs of $7.6 million.
39
Cash flows from investing activities consist primarily of payments toward capital expenditures and
business acquisitions, proceeds from divested operations and the collection of notes receivable.
CBIZ used $15.9 million in net cash for investing activities during the six months ended June 30,
2006, compared to $10.9 million during the comparable period in 2005. Investing uses of cash
during the six months ended June 30, 2006 primarily consisted of $18.9 million of net cash used
towards business acquisitions, $2.4 million for the acquisition of other intangible assets and $3.1
million for capital expenditures (net), offset by $7.3 million in proceeds received from the sale
of various operations, and $1.2 million in net collections on notes receivable. Investing uses of
cash during the six months ended June 30, 2005 primarily consisted of $8.7 million of net cash used
toward business acquisitions and $3.3 million for capital expenditures (net), offset by $1.1
million in net collections on notes receivable. Capital expenditures primarily consisted of
technology investments, leasehold improvements, and purchases of
furniture and equipment.
Cash flows from financing activities consist primarily of proceeds received from the convertible
senior subordinated notes that were issued in the second quarter of 2006, net borrowing and payment
activity from the credit facility, repurchases of CBIZ common stock, net borrowing and payment
activity toward notes payable and capitalized leases, and proceeds from the exercise of stock
options. Net cash provided by financing activities during the six months ended June 30, 2006 was
$14.4 million compared to a $10.8 million net use of cash for the comparable period in 2005.
Financing sources of cash during the six months ended June 30, 2006 included $100.0 million in
proceeds from convertible senior subordinated notes, and $7.2 million in proceeds from the exercise
of stock options (including tax benefits), offset by $32.2 million in net payments toward the
credit facility, $56.8 million in cash used to repurchase shares of CBIZ common stock, $0.3 million
in net payments towards notes payable and capitalized leases, and $3.5 million in cash paid for
debt issuance costs (primarily related to the convertible senior subordinated notes). During the
six months ended June 30, 2005, financing sources of cash included $0.8 million in proceeds from
the exercise of stock options, offset by $3.6 million in net payments toward the credit facility,
$7.6 million in cash used to repurchase shares of CBIZ common stock, and $0.4 million in net
payments towards notes payable and capitalized leases.
Obligations and Commitments
CBIZs contractual obligations for future payments as of June 30, 2006 were as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
2006 |
|
|
2007 |
|
|
2008 |
|
|
2009 |
|
|
2010 |
|
|
Thereafter |
|
On-Balance Sheet |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible notes |
|
$ |
100,000 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
100,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable |
|
|
6,213 |
|
|
|
2,663 |
|
|
|
1,755 |
|
|
|
1,095 |
|
|
|
700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized leases |
|
|
1,331 |
|
|
|
309 |
|
|
|
533 |
|
|
|
417 |
|
|
|
72 |
|
|
|
|
|
|
|
|
|
Restructuring lease
obligations(1) |
|
|
10,162 |
|
|
|
1,645 |
|
|
|
2,783 |
|
|
|
2,101 |
|
|
|
1,366 |
|
|
|
927 |
|
|
|
1,340 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Off-Balance Sheet |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cancelable operating
lease obligations |
|
|
175,218 |
|
|
|
16,315 |
|
|
|
28,433 |
|
|
|
25,446 |
|
|
|
21,204 |
|
|
|
18,194 |
|
|
|
65,626 |
|
Letters of credit in lieu of cash
security deposits |
|
|
1,999 |
|
|
|
|
|
|
|
1,386 |
|
|
|
|
|
|
|
|
|
|
|
35 |
|
|
|
578 |
|
Performance guarantees for
non-consolidated affiliates |
|
|
799 |
|
|
|
|
|
|
|
608 |
|
|
|
|
|
|
|
191 |
|
|
|
|
|
|
|
|
|
License bonds and other letters
of credit |
|
|
1,587 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,587 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
297,309 |
|
|
$ |
20,932 |
|
|
$ |
35,498 |
|
|
$ |
29,059 |
|
|
$ |
23,533 |
|
|
$ |
19,156 |
|
|
$ |
169,131 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Excludes cash that CBIZ expects to receive under subleases. |
40
Off-Balance Sheet Arrangements
CBIZ maintains administrative service agreements with independent CPA firms (as described more
fully under Business Services Financial Services above), 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
consolidated financial statements included herewith.
CBIZ provides guarantees of performance obligations for a CPA firm with which CBIZ maintains an
administrative service agreement. Potential obligations under the guarantees totaled $0.8 million
and $2.4 million at June 30, 2006 and December 31, 2005, 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 $2.0 million at June 30, 2006 and December 31, 2005. In addition,
CBIZ provides bonds to various state agencies to meet certain licensing requirements. The amount
of bonds outstanding at June 30, 2006 and December 31, 2005 totaled $1.5 million and $1.2 million,
respectively.
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 June 30, 2006, CBIZ was not aware
of any obligations arising under indemnification agreements that would require material 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. During the six months ended June 30, 2006 and the twelve
months ended December 31, 2005, management did not utilize interest rate swaps. Management will
continue to evaluate the potential use of interest rate swaps as it deems appropriate under certain
operating and market conditions.
CBIZ invests funds held for clients in short-term investment grade instruments with a maturity of
twelve months or less from the date of purchase. The interest income on these short-term
investments mitigate the interest rate risk for the borrowing costs of CBIZs credit facility and
Notes, as the rates float based on market conditions and the average balances of the respective
investments and debt are comparable in size.
Critical Accounting Policies
The policies discussed below are considered by management to be critical to the understanding of
CBIZs consolidated financial statements because their application places significant demand on
managements judgment, with financial reporting results relying on estimation about the effects of
matters that are inherently uncertain. Specific risks for these critical accounting policies are
described in the following paragraphs. For all of
these policies, management cautions that estimates may require adjustment if future events develop
differently than expected.
41
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 Generally Accepted Accounting Principles (GAAP) and SEC Staff Accounting Bulletin No. 104 (SAB
104). 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 provided below.
Financial Services Revenue consists primarily of fees for accounting services, preparation of tax
returns, consulting services including Sarbanes-Oxley consulting and compliance projects, and
valuation services including fairness opinions, business plans, litigation support, purchase price
allocations and derivative valuations. Revenues are recorded in the period in which services are
provided and meet revenue recognition criteria in accordance with SAB 104. CBIZ bills clients based
upon a predetermined agreed-upon fixed fee or based on actual hours incurred on client projects at
expected net realizable rates per hour, plus agreed-upon out-of-pocket expenses. The cumulative
impact on any subsequent revision in the estimated realizable value of unbilled fees for a
particular client project is reflected in the period in which the change becomes known.
Through one of its Financial Services units, CBIZ provides flexible benefits administration
services to clients, grants access of its proprietary software to third parties, and provides
hosting services to these parties. Revenue associated with set up and license fees related to our
flexible benefits services are deferred and recognized pro rata over the life of the contract.
Employee Services Revenue consists primarily of brokerage and agency commissions, payroll service
fees, interest on client funds, and fee income for administering health and retirement plans. A
description of the revenue recognition, based on the service provided, insurance product sold, and
billing arrangement, is described below.
|
|
|
Commissions relating to brokerage and agency activities whereby CBIZ has primary
responsibility for the collection of premiums from insureds (agency or indirect
billing) are recognized as of the latter of the effective date of the insurance
policy or the date billed to the customer; commissions to be received directly from
insurance companies (direct billing) are recognized when the policy becomes
effective; and life insurance commissions are recognized when the policy becomes
effective. Commission revenue is reported net of sub-broker commissions, and
reserves for estimated policy cancellations and terminations. The cancellation and
termination reserve is based upon estimates and assumptions using historical
cancellation and termination experience and other current factors to project future
experience. CBIZ periodically reviews the adequacy of the reserve and makes
adjustments as necessary. The use of different estimates or assumptions could
produce different results. |
|
|
|
|
Commissions which are based upon certain performance targets are recognized at
the earlier of written notification that the target has been achieved, or cash
collection. |
|
|
|
|
Fee income is recognized in the period in which services are provided, and may be
based on actual hours incurred on an hourly fee basis, fixed fee arrangements, or
asset-based fees. |
|
|
|
|
Payroll Revenue is recognized when the actual payroll processing occurs. |
Medical Management Professionals Fees for services are primarily based on a percentage of net
collections on our clients patient accounts receivable. As such, revenue is determinable, earned,
and recognized, when payments are received by our clients on their patient accounts.
National Practices Services The business units that comprise this practice group offer a variety
of services. A description of revenue recognition associated with the primary services is provided
below.
|
|
|
Technology Consulting Revenue associated with hardware and software sales is
recognized upon delivery and acceptance of the product. Revenue associated with
installation is recognized as services are performed, and revenue associated with
service agreements is recognized on a straight-line basis over the period of the
agreement. Consulting revenue is recognized on an hourly or per diem fee basis as
services are performed. |
42
|
|
|
Health Care Consulting CBIZ bills clients based upon a predetermined agreed-upon
fixed fee or based on actual hours incurred on client projects at expected net
realizable rates per hour, plus agreed-upon out-of-pocket expenses, or as a
percentage of savings after contingencies have been resolved and verified by a third
party. |
|
|
|
|
Mergers & Acquisitions and Capital Advisory Revenue associated with
non-refundable retainers is recognized on a pro rata basis over the life of the
engagement. Revenue associated with success fee transactions is recognized when the
transaction is completed. |
Certain of our client arrangements encompass multiple deliverables. CBIZ accounts for these
arrangements in accordance with Emerging Issues Task Force No. 00-21, Accounting for Revenue
Arrangements with Multiple Deliverables (EITF 00-21). If the deliverables meet the criteria in
EITF 00-21, the deliverables are divided into separate units of accounting and revenue is allocated
to the deliverables based on their relative fair values. Revenue for each unit is recognized
separately in accordance with CBIZs revenue recognition policy for each unit. For those
arrangements where the deliverables do not qualify as a separate unit of accounting, revenue from
all deliverables are treated as one accounting unit and evaluated for appropriate accounting
treatment based upon the underlying facts and circumstances.
Valuation of Accounts Receivable and Notes Receivable
The preparation of consolidated financial statements requires management to make estimates and
assumptions that affect the reported amount of assets and liabilities and disclosure of contingent
assets and liabilities at the date of the financial statements, and the reported amounts of
revenues and expenses during the reporting period. Specifically, management must make estimates of
the collectibility of accounts receivable, including unbilled accounts receivable, related to
current period service revenue. Management analyzes historical bad debts, client credit-worthiness,
the age of accounts receivable and current economic trends and conditions when evaluating the
adequacy of the allowance for doubtful accounts and the collectibility of notes receivable.
Significant management judgments and estimates must be made and used in connection with
establishing the allowance for doubtful accounts in any accounting period. Material differences may
result if management made different judgments or utilized different estimates.
Valuation of Goodwill
CBIZ utilizes the purchase method of accounting for all business combinations in accordance with
Statement of Financial Accounting Standard (SFAS) No. 141, Business Combinations. Intangible
assets, which include client lists and non-compete agreements, are amortized principally by the
straight-line method over their expected period of benefit, not to exceed ten years.
In accordance with the provisions of SFAS No. 142, Goodwill and Other Intangible Assets,
goodwill is not amortized. Goodwill is tested for impairment annually during the fourth quarter
of each year, and between annual tests if an event occurs or circumstances change that would more
likely than not reduce the fair value of a reporting unit below its carrying value. There was no
goodwill impairment during the three or six months ended June 30, 2006 or 2005.
Loss Contingencies
Loss contingencies, including litigation claims, are recorded as liabilities when it is probable
that a liability has been incurred and the amount of the loss is reasonably estimable. Contingent
liabilities are often resolved over long time periods. Estimating probable losses requires analysis
that often depends on judgment about potential actions by third parties.
Incentive Compensation
Determining the amount of expense to recognize for incentive compensation at interim and annual
reporting dates involves management judgment. Expenses accrued for incentive compensation are
based upon expected financial results for the year, and the ultimate determination of incentive
compensation can not be made until after year-end results are finalized. Thus, amounts accrued are
subject to change in future interim periods if actual future financial results are higher or lower
than expected. In arriving at the amount of expense to recognize, management believes it makes
reasonable judgments using all significant information available.
43
Income Taxes
Determining the consolidated provision for income tax expense, income tax liabilities and deferred
tax assets and liabilities involves management judgment. Management estimates an annual effective
tax rate (which takes into consideration expected full-year results), which is applied to our
quarterly operating results to determine the provision for income tax expense. In the event there
is a significant, unusual or infrequent item recognized in our quarterly operating results, the tax
attributable to that item is recorded in the interim period in which it occurs. Circumstances that
could cause our estimates of effective income tax rates to change include the impact of information
that subsequently becomes available as we prepare our corporate income tax returns; the level of
actual pre-tax income; revisions to tax positions taken as a result of further analysis and
consultation; the receipt and expected utilization of federal and state income tax credits; and
changes mandated as a result of audits by taxing authorities. Management believes it makes
reasonable judgments using all significant information available when estimating income taxes.
Other Significant Policies
Other significant accounting policies not involving the same level of measurement uncertainties as
those discussed above are nevertheless important to understanding the consolidated financial
statements. Those policies are described in Note 1 to the consolidated financial statements
contained in our Annual Report on Form 10-K for the year ended December 31, 2005.
New Accounting Pronouncements
In February 2006, the Financial Accounting Standards Board (FASB) issued Statement of Financial
Accounting Standards No. 155 (SFAS 155), Accounting for Certain Hybrid Financial Instruments an
amendment of FASB Statements No. 133 and 140. SFAS 155 allows financial instruments that have
embedded derivatives to be accounted for as a whole, eliminating the need to separate the
derivative from its host, if the holder elects to account for the whole instrument on a fair value
basis. The provisions of SFAS 155 are effective January 1, 2007. The adoption of SFAS 155 is not
expected to have a material impact on the financial position, results of operations or cash flows
of CBIZ.
In June 2006, the Emerging Issues Task Force (EITF) reached a consensus on Issue No. 06-2,
Accounting for Sabbatical Leave and Other Similar Benefits Pursuant to FASB Statement No. 43,
Accounting for Compensated Absences (EITF 06-2). EITF 06-2 requires that an employees right to
compensated absence under a sabbatical or other similar benefit arrangements be accrued over the
requisite service period, provided the arrangements: (a) require completion of a minimum service
period before the employee is entitled to the compensated absence; (b) do not increase with
additional years of service; and (c) do not require the employee to render service to the employer
during the leave. EITF 06-2 is effective for fiscal years beginning after December 15, 2006, and
may be applied through retrospective application to previously issued financial statements, or as a
change in accounting principle through a cumulative-effect adjustment to retained earnings as of
the beginning of the year of adoption. The adoption of EITF 06-2 is not expected to have a
material impact on the financial position, results of operations or cash flows of CBIZ.
In June 2006, the EITF reached a consensus on Issue No. 06-03, How Taxes Collected from Customers
and Remitted to Governmental Authorities Should Be Presented in the Income Statement (That Is,
Gross versus Net Presentation) ( EITF 06-03). EITF 06-03 applies to taxes assessed by a
governmental authority that are directly imposed on a revenue-producing transaction between a
seller and a customer, and states that the presentation of such taxes on either a gross basis
(included in revenues and costs) or on a net basis (excluded from revenues) is an accounting policy
decision that should be disclosed. Additionally, for such taxes reported on a gross basis, the
amount of such taxes should be disclosed in interim and annual financial statements if the amounts
are significant. The provisions of EITF 06-03 are effective for interim and annual reporting
periods beginning after December 15, 2006. The adoption of EITF 06-3 is not expected to have a
material impact on the financial position, results of operations or cash flows of CBIZ.
In July 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes
(FIN 48). FIN 48 clarifies the accounting for uncertainty in income tax positions and requires
applying a more likely than not threshold to the recognition and derecognition of tax positions.
FIN 48 is effective for fiscal years beginning after December 15, 2006. CBIZ is currently
evaluating the impact of adoption of FIN 48 on the consolidated financial statements.
44
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, 2005. 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 the Federal Funds Rate, or the Reference
Rate set by the Bank of America, would affect the rate at which CBIZ could borrow funds under its
credit facility. Although CBIZ did not have a balance outstanding under its credit facility at
June 30, 2006, CBIZ may borrow funds under its credit facility in future periods which could expose
the Company to interest rate risk.
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. Management will continue to evaluate the potential use of interest rate swaps as it
deems appropriate under certain operating and market conditions.
45
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).
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 and procedures 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 June 30, 2006
that have materially affected, or are reasonably likely to materially affect, our Internal
Controls.
46
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 10-K for the year ended December 31, 2005.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
(a) On April 1, 2006, in connection with the acquisition of Burnham Colman Kaelin and Walker
Insurance Agency (BCKW), CBIZ paid cash and issued approximately 59,000 shares of common stock in
exchange for all of the outstanding common stock of BCKW.
The above referenced shares were issued in transactions not involving a public offering in reliance
on the exemption from registration afforded by Section 4(2) of the Securities Act of 1933. The
persons to whom the shares were issued had access to full information about CBIZ and represented
that they acquired the shares for their own account and not for the purpose of distribution. The
certificates for the shares contain a restrictive legend advising that the shares may not be
offered for sale, sold, or otherwise transferred without having first been registered under the
Securities Act or pursuant to an exemption from the Securities Act.
(c) On February 9, 2006, CBIZs Board of Directors authorized a share repurchase program allowing
for share repurchases of up to 5.0 million shares of CBIZ common stock. On May 18, 2006, CBIZs
Board of Directors authorized a supplemental share repurchase program allowing for share
repurchases of up to 10.0 million shares of CBIZ common stock, in addition to the 5.0 million
shares previously authorized. Under these programs, shares may be repurchased in the open market
and in privately negotiated transactions. The programs expire March 31, 2007, and CBIZ does not
expect to terminate the programs prior to their expiration. Stock repurchase activity during the
three months ended June 30, 2006 (reported on a trade-date basis) is summarized in the table below
(in thousands, except per share data).
Issuer Purchases of Equity Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maximum |
|
|
|
|
|
|
|
|
|
|
Total Number |
|
Number of |
|
|
|
|
|
|
|
|
|
|
of Shares |
|
Shares That |
|
|
Total |
|
Average |
|
Purchased as |
|
May Yet Be |
|
|
Number of |
|
Price |
|
Part of Publicly |
|
Purchased |
|
|
Shares |
|
Paid Per |
|
Announced |
|
Under the |
Period |
|
Purchased |
|
Share (1) |
|
Plans |
|
Plans |
April 1 April 30, 2006 |
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
5,000 |
|
May 1 May 31, 2006 (2) |
|
|
6,600 |
|
|
$ |
7.96 |
|
|
|
6,600 |
|
|
|
8,400 |
|
June 1 June 30, 2006 (3), (4) |
|
|
594 |
|
|
$ |
7.10 |
|
|
|
594 |
|
|
|
7,806 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total second quarter purchases |
|
|
7,194 |
|
|
$ |
7.89 |
|
|
|
7,194 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Average price paid per share includes fees and commissions. |
|
(2) |
|
Shares were repurchased concurrent with and using proceeds
from the issuance of $100.0 million
in convertible senior subordinated notes. See further discussion in Note 4 of the accompanying
consolidated financial statements. |
|
(3) |
|
Open market purchases. |
|
(4) |
|
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 |
47
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 with Bank of America, 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 4 to the accompanying consolidated financial
statements for a description of working capital restrictions and limitations upon the payment of
dividends.
Item 4. Submission of Matters to a Vote of Security Holders
Listed below are the results of matters that were submitted to vote at the Annual Meeting of
Stockholders held on May 18, 2006:
1) |
|
Election of the following individuals to the Board of Directors to serve until the 2009
Annual Meeting of Stockholders: |
|
|
|
|
|
|
|
|
|
|
|
Authority Granted |
|
Authority Witheld |
Have A. Ferrill |
|
|
66,440,636 |
|
|
|
1,521,532 |
|
Gary W. DeGroote |
|
|
66,691,896 |
|
|
|
1,270,272 |
|
Todd J. Slotkin |
|
|
67,419,698 |
|
|
|
542,470 |
|
The terms of office as directors of each of Rick L. Burdick, Joseph S. DiMartino, Steven L. Gerard,
Richard C. Rochon and Donald V. Weir continued following the Annual Meeting.
Item 6. Exhibits
|
|
|
4.1
|
|
Indenture, dated as of May 30, 2006, between CBIZ, Inc. and U.S. Bank National Association
as Trustee (filed as exhibit 4.1 to CBIZs Current Report on Form 8-K dated May 23,
2006 and incorporated herein by reference). |
|
|
|
4.2
|
|
Registration Rights Agreement, dated as of May 30, 2006, between CBIZ, Inc. and Banc
of America Securities, LLC (filed as exhibit 4.2 to CBIZs Current Report on Form 8-K
dated May 23, 2006 and incorporated herein by reference). |
|
|
|
10.1
|
|
Amendment No. 1 to Credit
Agreement, dated as of May 23, 2006, by and among CBIZ, Inc., the
several financial institutions from time to time party to the Credit
Agreement and Bank of America, N.A., as administrative agent (filed as
exhibit 10.1 to CBIZs Current Report on Form 8-K dated May 23, 2006, and
incorporated herein by reference). |
|
|
|
10.2
|
|
Purchase Agreement, dated as of May 23, 2006, between CBIZ, Inc. and Banc of America
Securities, LLC (filed as exhibit 10.1 to CBIZs Current Report on Form 8-K dated May
23, 2006 and incorporated herein by reference). |
|
|
|
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. |
48
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: August 9, 2006
|
|
|
|
By:
|
|
/s/ Ware H. Grove
Ware H. Grove
|
|
|
|
|
|
|
|
|
Chief Financial Officer |
|
|
49