CBIZ, Inc. 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 March 31, 2007
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 |
|
April 30, 2007 |
Common Stock, par value $0.01 per share
|
|
65,005,686 |
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)
|
|
|
|
|
|
|
|
|
|
|
MARCH 31, |
|
|
DECEMBER 31, |
|
|
|
2007 |
|
|
2006 |
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
7,736 |
|
|
$ |
12,971 |
|
Restricted cash |
|
|
15,630 |
|
|
|
17,507 |
|
Accounts receivable, net |
|
|
133,396 |
|
|
|
106,299 |
|
Notes receivable current |
|
|
1,159 |
|
|
|
2,161 |
|
Deferred income taxes current |
|
|
3,292 |
|
|
|
3,230 |
|
Other current assets |
|
|
10,389 |
|
|
|
9,679 |
|
Assets of discontinued operations |
|
|
7,522 |
|
|
|
8,805 |
|
|
|
|
|
|
|
|
Current assets before funds held for clients |
|
|
179,124 |
|
|
|
160,652 |
|
|
|
|
|
|
|
|
|
|
Funds held for clients |
|
|
88,910 |
|
|
|
84,441 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
268,034 |
|
|
|
245,093 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
27,893 |
|
|
|
28,976 |
|
Notes receivable non-current |
|
|
2,399 |
|
|
|
2,486 |
|
Deferred income taxes non-current |
|
|
7,945 |
|
|
|
7,306 |
|
Goodwill and other intangible assets, net |
|
|
213,395 |
|
|
|
211,929 |
|
Assets of deferred compensation plan |
|
|
19,659 |
|
|
|
17,120 |
|
Other assets |
|
|
5,252 |
|
|
|
5,372 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
544,577 |
|
|
$ |
518,282 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
25,579 |
|
|
$ |
27,966 |
|
Income taxes payable |
|
|
7,224 |
|
|
|
3,728 |
|
Accrued personnel costs |
|
|
21,858 |
|
|
|
36,354 |
|
Other current liabilities |
|
|
17,826 |
|
|
|
19,332 |
|
Liabilities of discontinued operations |
|
|
4,629 |
|
|
|
3,961 |
|
|
|
|
|
|
|
|
Current liabilities before client fund obligations |
|
|
77,116 |
|
|
|
91,341 |
|
|
|
|
|
|
|
|
|
|
Client fund obligations |
|
|
88,910 |
|
|
|
84,441 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
166,026 |
|
|
|
175,782 |
|
|
|
|
|
|
|
|
|
|
Convertible notes |
|
|
100,000 |
|
|
|
100,000 |
|
Bank debt |
|
|
29,200 |
|
|
|
|
|
Deferred compensation plan obligations |
|
|
19,659 |
|
|
|
17,120 |
|
Other non-current liabilities |
|
|
11,658 |
|
|
|
8,802 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
326,543 |
|
|
|
301,704 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Common stock |
|
|
1,029 |
|
|
|
1,018 |
|
Additional paid-in capital |
|
|
469,489 |
|
|
|
465,319 |
|
Accumulated deficit |
|
|
(57,990 |
) |
|
|
(72,917 |
) |
Treasury stock |
|
|
(194,419 |
) |
|
|
(176,773 |
) |
Accumulated other comprehensive loss |
|
|
(75 |
) |
|
|
(69 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
218,034 |
|
|
|
216,578 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
544,577 |
|
|
$ |
518,282 |
|
|
|
|
|
|
|
|
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 |
|
|
|
MARCH 31, |
|
|
|
2007 |
|
|
2006 |
|
Revenue |
|
$ |
183,203 |
|
|
$ |
167,546 |
|
Operating expenses |
|
|
146,059 |
|
|
|
135,341 |
|
|
|
|
|
|
|
|
Gross margin |
|
|
37,144 |
|
|
|
32,205 |
|
|
|
|
|
|
|
|
|
|
Corporate general and administrative expense |
|
|
7,588 |
|
|
|
6,732 |
|
Depreciation and amortization expense |
|
|
4,105 |
|
|
|
3,979 |
|
|
|
|
|
|
|
|
Operating income |
|
|
25,451 |
|
|
|
21,494 |
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
Interest expense |
|
|
(979 |
) |
|
|
(792 |
) |
Gain on sale of operations, net |
|
|
95 |
|
|
|
|
|
Other income, net |
|
|
607 |
|
|
|
1,235 |
|
|
|
|
|
|
|
|
Total other income (expense), net |
|
|
(277 |
) |
|
|
443 |
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before
income tax expense |
|
|
25,174 |
|
|
|
21,937 |
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
10,312 |
|
|
|
8,753 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
continuing operations after income tax expense |
|
|
14,862 |
|
|
|
13,184 |
|
|
|
|
|
|
|
|
|
|
Loss from operations of discontinued operations,
net of tax |
|
|
(405 |
) |
|
|
(1,333 |
) |
|
|
|
|
|
|
|
|
|
Gain (loss) on disposal of discontinued operations,
net of tax |
|
|
(193 |
) |
|
|
167 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
14,264 |
|
|
$ |
12,018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share: |
|
|
|
|
|
|
|
|
Basic: |
|
|
|
|
|
|
|
|
Continuing operations |
|
$ |
0.22 |
|
|
$ |
0.18 |
|
Discontinued operations |
|
|
|
|
|
|
(0.02 |
) |
|
|
|
|
|
|
|
Net income |
|
$ |
0.22 |
|
|
$ |
0.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted: |
|
|
|
|
|
|
|
|
Continuing operations |
|
$ |
0.22 |
|
|
$ |
0.17 |
|
Discontinued operations |
|
|
(0.01 |
) |
|
|
(0.01 |
) |
|
|
|
|
|
|
|
Net income |
|
$ |
0.21 |
|
|
$ |
0.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares outstanding |
|
|
66,344 |
|
|
|
74,849 |
|
|
|
|
|
|
|
|
Diluted weighted average shares outstanding |
|
|
68,023 |
|
|
|
77,354 |
|
|
|
|
|
|
|
|
See the accompanying notes to the consolidated financial statements.
4
CBIZ, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
|
MARCH 31, |
|
|
|
2007 |
|
|
2006 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
14,264 |
|
|
$ |
12,018 |
|
|
|
|
|
|
|
|
|
|
Adjustments
to reconcile net income to net cash used in operating activities: |
|
|
|
|
|
|
|
|
Loss from operations of discontinued operations, net of tax |
|
|
405 |
|
|
|
1,333 |
|
(Gain) loss on disposal of discontinued operations, net of tax |
|
|
193 |
|
|
|
(167 |
) |
Gain on sale of operations, net |
|
|
(95 |
) |
|
|
|
|
Bad debt expense, net of recoveries |
|
|
1,336 |
|
|
|
838 |
|
Depreciation and amortization expense |
|
|
4,105 |
|
|
|
3,979 |
|
Deferred income taxes |
|
|
(277 |
) |
|
|
(602 |
) |
Excess tax benefits from share based payment arrangements |
|
|
(1,745 |
) |
|
|
(1,450 |
) |
Employee stock awards |
|
|
497 |
|
|
|
539 |
|
|
|
|
|
|
|
|
|
|
Changes in assets and liabilities, net of acquisitions and dispositions: |
|
|
|
|
|
|
|
|
Restricted cash |
|
|
1,877 |
|
|
|
(2,124 |
) |
Accounts receivable, net |
|
|
(28,165 |
) |
|
|
(27,581 |
) |
Other assets |
|
|
(1,156 |
) |
|
|
(125 |
) |
Accounts payable |
|
|
(2,468 |
) |
|
|
(2,143 |
) |
Income taxes payable |
|
|
10,253 |
|
|
|
8,584 |
|
Accrued personnel costs |
|
|
(14,495 |
) |
|
|
(15,647 |
) |
Other liabilities |
|
|
3,077 |
|
|
|
770 |
|
|
|
|
|
|
|
|
Net cash
used in continuing operations |
|
|
(12,394 |
) |
|
|
(21,778 |
) |
Operating
cash flows used in discontinued operations |
|
|
(319 |
) |
|
|
(576 |
) |
|
|
|
|
|
|
|
Net cash
used in operating activities |
|
|
(12,713 |
) |
|
|
(22,354 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Business
acquisitions and contingent consideration, net of cash acquired |
|
|
(7,455 |
) |
|
|
(13,915 |
) |
Acquisition of other intangible assets |
|
|
(1,602 |
) |
|
|
(2,411 |
) |
Proceeds from sales of divested operations and client lists |
|
|
87 |
|
|
|
|
|
Proceeds from sales of discontinued operations |
|
|
2,089 |
|
|
|
|
|
Additions to property and equipment, net |
|
|
(1,195 |
) |
|
|
(1,541 |
) |
Payments received on notes receivable |
|
|
96 |
|
|
|
200 |
|
Net cash
provided by (used in) discontinued operations |
|
|
(363 |
) |
|
|
51 |
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(8,343 |
) |
|
|
(17,616 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from bank debt |
|
|
78,300 |
|
|
|
70,400 |
|
Payment of bank debt |
|
|
(49,100 |
) |
|
|
(41,400 |
) |
Payment of notes payable and capitalized leases |
|
|
(159 |
) |
|
|
(169 |
) |
Deferred
financing costs |
|
|
|
|
|
|
(237 |
) |
Payment for acquisition of treasury stock |
|
|
(16,765 |
) |
|
|
|
|
Proceeds
from exercise of stock options |
|
|
1,800 |
|
|
|
3,936 |
|
Excess tax benefit from exercise of stock awards |
|
|
1,745 |
|
|
|
1,450 |
|
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
15,821 |
|
|
|
33,980 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents |
|
|
(5,235 |
) |
|
|
(5,990 |
) |
Cash and cash equivalents at beginning of year |
|
|
12,971 |
|
|
|
8,909 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
7,736 |
|
|
$ |
2,919 |
|
|
|
|
|
|
|
|
See the accompanying notes to the consolidated financial statements.
5
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
1. |
|
Summary of Significant Accounting Policies |
|
|
|
The accompanying unaudited consolidated financial statements have been prepared in
accordance with U.S. generally accepted accounting principles (GAAP) for interim financial
information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X of the
U.S. Securities and Exchange Commission (SEC). Accordingly, they do not include all of the
information and notes required by GAAP for annual financial statements. |
|
|
|
In the opinion of management, the accompanying unaudited consolidated financial statements
include all adjustments (consisting solely of normal recurring adjustments) considered
necessary to present fairly the financial position of CBIZ, Inc. and its consolidated
subsidiaries (CBIZ) as of March 31, 2007 and December 31, 2006, and the results of their
operations and cash flows for the three months ended March 31, 2007 and 2006. 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, 2006. |
|
|
|
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. CBIZ delivers its integrated services through the following four
practice groups: |
|
|
|
Financial
Services |
|
|
|
|
Employee Services |
|
|
|
|
Medical Management Professionals |
|
|
|
|
National Practices |
|
|
See Note 10 for further information regarding CBIZs practice groups. |
|
|
|
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. |
|
|
|
Use of Estimates |
|
|
|
The preparation of consolidated financial statements in conformity with GAAP requires
management to make estimates and assumptions that affect the reported amounts of assets and
liabilities, the disclosure of contingent assets and liabilities and the reported amounts of
revenue and expenses. Managements estimates and assumptions include, but are not limited
to, estimates of collectibility of accounts receivable and unbilled revenue, the
realizability of goodwill and other intangible assets, the valuation of stock options in
determining compensation expense, accrued liabilities (such as incentive compensation and
legal reserves), income taxes and other factors. Managements estimates and assumptions are
derived from and are continually evaluated based upon available information, judgment and
experience. Actual results could differ from those estimates. |
|
|
|
Reclassifications |
|
|
|
Certain amounts in the 2006 consolidated financial statements and disclosures have been
reclassified to conform to the current year presentation to reflect the impact of
discontinued operations. |
6
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
Revenue Recognition and Valuation of Unbilled Revenues |
|
|
|
Revenue is recognized when all of the following are present: persuasive evidence of an
arrangement exists, delivery has occurred or services have been rendered, the 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 CBIZs 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 data necessary from the carriers to
properly record revenue becomes available; 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 of clients patient accounts receivable. As such, revenue is determinable,
earned, and recognized, when payments are received by CBIZs clients on their patient
accounts. Revenue earned on statement mailing services is recognized when statements are
processed and mailed. Revenue from the sale of billing systems is recognized upon
installation of the system, while the related system maintenance revenue is recognized over
the period covered by the maintenance agreement. |
7
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
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 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 the
Companys 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 $109.4
million and $101.5 million for the three months ended March 31, 2007 and 2006, 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 $9.6 million and $9.2 million for the
three months ended March 31, 2007 and 2006, 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 estimated net realizable value. Assessing the
collectibility of receivables (billed and unbilled) requires management judgment. When
evaluating the adequacy of the allowance for doubtful accounts and the overall
collectibility of receivables, CBIZ analyzes historical bad debts, client credit-worthiness,
the age of accounts receivable and current economic trends and conditions. |
|
|
|
Funds Held for Clients and Client Fund Obligations |
|
|
|
Services provided by CBIZ include the preparation of payroll checks, federal, state, and
local payroll tax returns, and flexible spending account administration. In relation to
these services, CBIZ collects funds from its clients accounts in advance of paying these
client obligations. Funds that are collected before |
8
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
they are due are segregated and reported separately as funds held for clients in the
consolidated balance sheets. Other than certain federal and state regulations pertaining to
flexible spending account administration, there are no regulatory or other contractual
restrictions placed on these funds. |
|
|
|
Funds held for clients may include cash, cash equivalents and short-term investments.
Short-term investments may include Auction Rate Securities (ARS), which are long-term
variable rate bonds that are priced and traded as short-term investments due to the
liquidity provided through the auction mechanism that generally occurs every 7 to 35 days.
Although ARS are considered to be highly liquid, they do not meet the definition of cash
equivalents due to the long-term maturity dates; therefore, ARS are classified as marketable
securities in accordance with Financial Accounting Standards Board (FASB) Statement of
Financial Accounting Standards (SFAS) No. 115, Accounting for Certain Investments in Debt
and Equity Securities, (SFAS No. 115). 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 amounts of collected but not yet remitted funds may vary
significantly during the year. |
|
|
|
Variable Interest Entities |
|
|
|
In accordance with the provisions of FASB Interpretation No. 46, Consolidation of Variable
Interest Entities (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 may 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 their 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. |
|
|
|
Earnings Per Share |
|
|
|
Basic earnings per share is computed by dividing net income by the weighted average number
of common shares outstanding during the period. Diluted earnings per share is computed by
dividing net income by weighted average diluted shares. Weighted average diluted shares are
determined using the weighted average number of common shares outstanding during the period
plus the dilutive effect of potential future issues of common stock relating to CBIZs stock
award programs, CBIZs convertible senior subordinated notes, and other potentially dilutive
securities. In calculating diluted earnings per share, the dilutive effect of stock awards
are computed using the average market price for the period, in accordance with the treasury
stock method. |
|
|
|
As further described in Note 4, CBIZs convertible senior subordinated notes (Notes) may
result in future issuances of CBIZ common stock. Under the net share settlement method,
potential shares issuable under the Notes will be considered dilutive, and will be included
in the calculation of weighted average diluted shares, if the Companys market price per
share exceeds the $10.63 conversion price of the Notes. As of March 31, 2007, the Companys
market price per share had not exceeded the conversion price of the Notes. |
9
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
New Accounting Pronouncements |
|
|
|
Effective January 1, 2007, CBIZ adopted Interpretation No. 48, Accounting for Uncertainty
in Income Taxes an interpretation of FASB Statement No. 109, Accounting for 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 of tax positions
based on the technical merits of the position. FIN 48 also provides guidance on
derecognition, classification, interest and penalties, accounting in interim periods,
disclosure and transition. Any transition adjustment recognized on the date of adoption is
to be recorded as an adjustment to retained earnings as of the beginning of the adoption
period. |
|
|
|
The adoption of FIN 48 resulted in a $0.7 million decrease in the total liability for
unrecognized tax benefits, which was recorded as an adjustment reducing the January 1, 2007
accumulated deficit. Unrecognized tax benefits as of January 1, 2007 totaled $4.0 million,
of which $2.4 million would impact the effective tax rate, if recognized. In addition, total
unrecognized tax benefits include $0.5 million in tax positions for which there is
uncertainty as to the timing of deductibility. If the taxing authorities do not allow our
position of deducting these benefits over a shorter period of time, payment of cash to such
authorities would be required in an earlier period; CBIZs annual effective tax rate would
not be impacted. |
|
|
|
CBIZ recognizes interest income, interest expense, and penalties related to unrecognized tax
benefits as a component of income tax expense. As of January 1, 2007, the total amount
accrued for interest and penalties was $0.5 million and $0.2 million, respectively. |
|
|
|
CBIZ is not aware of a reasonably possible event which would cause a significant change in
total unrecognized tax benefits in the next twelve months. CBIZ and its subsidiaries file
income tax returns in the U.S., Canada, and most state jurisdictions, and is subject to U.S.
federal tax examinations for the years ending December 31, 2003 and thereafter. In the
fourth quarter of 2006 the Internal Revenue Service (IRS) commenced an examination of CBIZs
U.S. income tax returns for the years ended December 31, 2004 and 2003; as of March 31, 2007
the IRS has not proposed any adjustments to the income tax returns under examination. The
majority of CBIZs state and local or non-U.S. income tax returns for years ending before
December 31, 2002 are no longer subject tax authority examinations. |
|
2. |
|
Accounts Receivable, Net |
|
|
|
Accounts receivable balances at March 31, 2007 and December 31, 2006 were as follows (in
thousands): |
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
Trade accounts receivable |
|
$ |
95,684 |
|
|
$ |
91,746 |
|
Unbilled revenue |
|
|
43,650 |
|
|
|
19,890 |
|
Other accounts receivable |
|
|
609 |
|
|
|
754 |
|
|
|
|
|
|
|
|
Total accounts receivable |
|
|
139,943 |
|
|
|
112,390 |
|
Allowance for doubtful accounts |
|
|
(6,547 |
) |
|
|
(6,091 |
) |
|
|
|
|
|
|
|
Accounts receivable, net |
|
$ |
133,396 |
|
|
$ |
106,299 |
|
|
|
|
|
|
|
|
3. |
|
Goodwill and Other Intangible Assets, Net |
|
|
|
The components of goodwill and other intangible assets, net at March 31, 2007 and December
31, 2006 were as follows (in thousands): |
10
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
Goodwill |
|
$ |
179,377 |
|
|
$ |
178,071 |
|
Intangibles: |
|
|
|
|
|
|
|
|
Client lists |
|
|
38,682 |
|
|
|
37,367 |
|
Intangible assets other |
|
|
7,577 |
|
|
|
7,595 |
|
|
|
|
|
|
|
|
Total intangibles |
|
|
46,259 |
|
|
|
44,962 |
|
|
|
|
|
|
|
|
Total goodwill and other intangibles assets |
|
|
225,636 |
|
|
|
223,033 |
|
Accumulated amortization |
|
|
(12,241 |
) |
|
|
(11,104 |
) |
|
|
|
|
|
|
|
Goodwill and other intangible assets, net |
|
$ |
213,395 |
|
|
$ |
211,929 |
|
|
|
|
|
|
|
|
|
|
Client lists are amortized over a period not to exceed ten years. Other intangible assets,
which consist primarily of non-compete agreements and trade-names, are amortized over
periods ranging from two to ten years. Amortization expense for client lists and other
intangible assets was approximately $1.2 million and $1.0 million for the three months ended
March 31, 2007 and 2006, respectively. |
|
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. The
terms of the Notes are governed by the Indenture dated as of May 30, 2006, with U.S. Bank
National Association as trustee. The Notes and Indenture are further described in the Annual
Report on Form 10-K for the year ended December 31, 2006. |
|
|
|
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. The Notes mature on June
1, 2026 and may be redeemed by CBIZ in whole or in part anytime after June 2, 2011. The
Notes are convertible into CBIZ common stock at a rate equal to 94.1035 shares per $1,000
principal amount of the Notes (equal to an initial conversion price of approximately $10.63
per share), subject to adjustment as described in the Indenture. Upon conversion, CBIZ will
deliver for each $1,000 principal amount of Notes, an amount consisting of cash equal to the
lesser of $1,000 or the conversion value (as defined in the Indenture) and, to the extent
that the conversion value exceeds $1,000, at CBIZs election, cash or shares of CBIZ common
stock in respect of the remainder. |
|
|
|
Bank Debt |
|
|
|
CBIZ had $29.2 million of outstanding borrowings under its credit facility at March 31,
2007, and had no borrowings under the credit facility at December 31, 2006. Rates for the
three months ended March 31, 2007 and for the twelve months ended December 31, 2006 were as
follows: |
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
2006 |
Weighted average rates |
|
|
7.38 |
% |
|
|
6.26 |
% |
|
|
|
|
|
|
|
|
|
Range of effective rates |
|
|
6.93% - 8.25 |
% |
|
|
5.41% - 8.25 |
% |
|
|
|
|
|
|
|
|
|
|
|
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. CBIZ had
approximately $61.7 million and $83.7 million of available funds under the facility at March
31, 2007 and December 31, 2006, respectively; total availability is reduced by letters of
credit and obligations determined to be other indebtedness in accordance with the terms of
the facility. |
11
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
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 is less than 2.0. The Leverage Ratio is calculated as
total debt (excluding the convertible senior subordinated notes) compared to EBITDA as
defined by the facility. |
|
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 8. |
|
|
|
Indemnifications |
|
|
|
CBIZ has various agreements in which we may be obligated to indemnify the other party with
respect to certain matters. Generally, these indemnification clauses are included in
contracts arising in the normal course of business under which we customarily agree to hold
the other party harmless against losses arising from a breach of representations,
warranties, covenants or agreements, related to matters such as title to assets sold and
certain tax matters. Payment by CBIZ under such indemnification clauses are generally
conditioned upon the other party making a claim. Such claims are typically subject to
challenge by CBIZ and to dispute resolution procedures specified in the particular contract.
Further, CBIZs obligations under these agreements may be limited in terms of time and/or
amount and, in some instances, CBIZ may have recourse against third parties for certain
payments made by CBIZ. It is not possible to predict the maximum potential amount of future
payments under these indemnification agreements due to the conditional nature of CBIZs
obligations and the unique facts of each particular agreement. Historically, CBIZ has not
made any payments under these agreements that have been material individually or in the
aggregate. As of March 31, 2007, CBIZ was not aware of any material obligations arising under
indemnification agreements that would require payments. |
|
|
|
Employment Agreements |
|
|
|
CBIZ maintains severance and employment agreements with certain of its executive officers,
whereby such officers may be entitled to payment in the event of termination of their
employment. CBIZ also has arrangements with certain non-executive employees which may
include severance and other employment provisions. CBIZ accrues for amounts payable under
these contracts and arrangements as triggering events occur and obligations become known.
During the three months ended March 31, 2007 and 2006, payments regarding such contracts and
arrangements have not been material. |
12
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
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 March 31, 2007 and December 31,
2006. In addition, CBIZ provides performance bonds to various state agencies to meet certain
licensing requirements. The amount of performance bonds outstanding at March 31, 2007 and
December 31, 2006 was $1.4 million and $1.6 million, respectively. |
|
|
|
CBIZ acted as guarantor on various letters of credit for a CPA firm with which it has an
affiliation, which totaled $1.7 million as of March 31, 2007 and December 31, 2006. In
accordance with FASB Interpretation No. 45, Guarantors Accounting and Disclosure
Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others, as
amended, CBIZ has recognized a liability for the fair value of the obligations undertaken in
issuing these guarantees, which is recorded as other current liabilities in the accompanying
consolidated balance sheets. Management does not expect any material changes to result from
these instruments as performance under the guarantees is not expected to be required. |
|
|
|
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. |
|
6. |
|
Employer Share Plans |
|
|
|
CBIZ has granted various stock-based awards under its 1996 Employee Stock Option Plan and
2002 Stock Incentive Plan, which are described in further detail in CBIZs Annual Report on
Form 10-K for the year ended December 31, 2006. The terms and vesting schedules for
stock-based awards vary by type and date of grant. In accordance with SFAS No. 123 (revised
2004), Share-Based Payment, compensation cost for stock-based awards recognized during the
three months ended March 31, 2007 and 2006 was as follows (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
Stock options |
|
$ |
390 |
|
|
$ |
335 |
|
Restricted stock awards |
|
|
107 |
|
|
|
18 |
|
Restricted performance awards |
|
|
|
|
|
|
186 |
|
|
|
|
|
|
|
|
Total stock-based compensation expense |
|
$ |
497 |
|
|
$ |
539 |
|
|
|
|
|
|
|
|
|
|
Stock award activity during the three months ended March 31, 2007 was as follows (in
thousands, except per share data): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock |
|
Restricted Stock |
|
|
Options |
|
Awards |
|
|
|
|
|
|
Weighted |
|
|
|
|
|
Weighted |
|
|
|
|
|
|
Average |
|
|
|
|
|
Average |
|
|
Number |
|
Exercise |
|
Number |
|
Grant-Date |
|
|
of |
|
Price Per |
|
of |
|
Fair |
|
|
Options |
|
Share |
|
Shares |
|
Value (1) |
Outstanding at beginning of year |
|
|
4,743 |
|
|
$ |
3.70 |
|
|
|
363 |
|
|
$ |
5.36 |
|
Granted |
|
|
|
|
|
$ |
|
|
|
|
49 |
|
|
$ |
7.00 |
|
Exercised |
|
|
(1,030 |
) |
|
$ |
1.75 |
|
|
|
|
|
|
$ |
|
|
Released |
|
|
|
|
|
$ |
|
|
|
|
(30 |
) |
|
$ |
5.33 |
|
Expired or canceled |
|
|
(29 |
) |
|
$ |
4.99 |
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at March 31, 2007 |
|
|
3,684 |
|
|
$ |
4.23 |
|
|
|
382 |
|
|
$ |
5.58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at March 31, 2007 |
|
|
1,915 |
|
|
$ |
3.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
|
(1) |
|
Represents weighted average market value of the shares; awards are granted at no cost
to the recipients. |
|
|
CBIZ had approximately 4.6 million shares available for future grant under the stock option
plans at March 31, 2007. |
|
7. |
|
Earnings Per Share |
|
|
|
The following table sets forth the computation of basic and diluted earnings per share for
the three months ended March 31, 2007 and 2006 (in thousands, except per share data). |
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
Numerator: |
|
|
|
|
|
|
|
|
Income from
continuing operations after income tax expense |
|
$ |
14,862 |
|
|
$ |
13,184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
|
Weighted average common shares |
|
|
66,344 |
|
|
|
74,849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
|
Options(1) |
|
|
1,368 |
|
|
|
2,277 |
|
Restricted stock awards |
|
|
139 |
|
|
|
97 |
|
Contingent shares (2) |
|
|
172 |
|
|
|
131 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total diluted weighted average
common shares |
|
|
68,023 |
|
|
|
77,354 |
|
|
|
|
|
|
|
|
Basic earnings per share from continuing operations |
|
$ |
0.22 |
|
|
$ |
0.18 |
|
|
|
|
|
|
|
|
Diluted earnings per share from continuing operations |
|
$ |
0.22 |
|
|
$ |
0.17 |
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
A total of 649 options were excluded from the calculation of diluted
earnings per share for the three months ended March 31, 2007 as their exercise prices
would render them anti-dilutive. There were no anti-dilutive shares for the three
months ended March 31, 2006. |
|
(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. |
8. |
|
Acquisitions |
|
|
|
During the first quarter of 2007, CBIZ acquired an accounting firm and three client lists.
The accounting firm is located in Phoenix, Arizona and is reported in the Financial
Services practice group. Aggregate consideration for the acquisitions consisted of
approximately $0.7 million in cash paid at closing, and up to an additional $1.4 million
(payable in cash) which is contingent on certain future revenue and earnings targets. In
addition, CBIZ paid approximately $6.8 million in cash and issued approximately 21,800
shares of common stock during the first quarter of 2007, as contingent proceeds for
previous acquisitions. |
|
|
|
During the first quarter of 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, and a client list which complement the Employee Services practice group.
Aggregate consideration for the acquisitions consisted of approximately $9.6 million in
cash (net of cash acquired) and 173,400 shares of restricted common stock (estimated stock
value of $1.1 million at acquisition) paid at closing, and up to an additional $6.0 million
(payable in cash and stock) which is contingent on the businesses meeting certain future
revenue and earnings targets. In addition, CBIZ paid approximately $4.3 million in cash |
14
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
and issued approximately 159,000 shares of common stock during the first quarter of 2006,
as contingent proceeds 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 three months ended March 31, 2007 and 2006 were as follows (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
Goodwill |
|
$ |
1,509 |
|
|
$ |
2,550 |
|
|
|
|
|
|
|
|
Client lists |
|
$ |
1,315 |
|
|
$ |
9,387 |
|
|
|
|
|
|
|
|
Other intangible assets |
|
$ |
65 |
|
|
$ |
379 |
|
|
|
|
|
|
|
|
9. |
|
Discontinued Operations and Divestitures |
|
|
|
From time to time, CBIZ may divest (through sale or closure) business operations that do not
contribute to the Companys long-term objectives for growth, or that are not complementary
to its target service offerings and markets. Divestitures are classified as discontinued
operations provided they meet the criteria as provided in SFAS No. 144, Accounting for the
Impairment or Disposal of Long-Lived Assets and EITF No. 03-13, Applying the Conditions in
Paragraph 42 of FASB Statement No. 144, Accounting for the Impairment or Disposal of
Long-Lived Assets in Determining Whether to Report Discontinued Operations. |
|
|
|
During the fourth quarter of 2006, CBIZ committed to the divestiture of two operations, one
each from the Employee Services and Financial Services practice groups. The Financial
Services operation was sold during the first quarter of 2007 for proceeds that consisted of
$0.6 million cash and $0.6 million in notes receivable, and resulted in a net loss of $0.2
million, which is included in Gain (loss) on disposal of discontinued operations, net of
tax in the accompanying consolidated statements of operations. The Employee Services
operation remains available for sale at March 31, 2007. |
|
|
|
In addition to the proceeds described above, CBIZ received a $1.5 million payment during the
first quarter of 2007 related to contingent proceeds for an Employee Services operation that
was sold during 2005. Contingent proceeds were recognized as Gain (loss) on disposal of
discontinued operations, net of tax in previous periods, and
totaled $1.0 million in the first quarter of 2006. |
|
|
|
In April 2006, CBIZ sold an operation from the Financial Services practice group which was
classified as a discontinued operation 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 which is recorded as Gain (loss) on disposal of
discontinued operations, net of tax in the accompanying consolidated statements of
operations. |
|
|
|
In addition to the transactions described above, 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 results from operations of discontinued
operations for the three months ended March 31, 2007 and 2006 were as follows (in
thousands): |
15
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
Revenue |
|
$ |
2,846 |
|
|
$ |
3,600 |
|
|
|
|
|
|
|
|
Loss from operations of discontinued operations,
before income tax benefit |
|
$ |
(620 |
) |
|
$ |
(2,111 |
) |
Income tax benefit |
|
|
215 |
|
|
|
778 |
|
|
|
|
|
|
|
|
Loss from operations of discontinued
operations, net of tax |
|
$ |
(405 |
) |
|
$ |
(1,333 |
) |
|
|
|
|
|
|
|
Gain (loss) on the disposal of discontinued operations for the three months ended March 31,
2007 and 2006 were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
Gain (loss) on disposal of discontinued operations,
before income tax expense |
|
$ |
(41 |
) |
|
$ |
772 |
|
Income tax expense |
|
|
152 |
|
|
|
605 |
|
|
|
|
|
|
|
|
Gain (loss) on disposal of discontinued operations,
net of tax |
|
$ |
(193 |
) |
|
$ |
167 |
|
|
|
|
|
|
|
|
At March 31, 2007 and December 31, 2006, the assets and liabilities of businesses classified
as discontinued operations consisted of the following (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
MARCH 31, |
|
|
DECEMBER 31, |
|
|
|
2007 |
|
|
2006 |
|
Assets: |
|
|
|
|
|
|
|
|
Accounts receivable, net |
|
$ |
989 |
|
|
$ |
2,043 |
|
Deferred income taxes, net |
|
|
2,254 |
|
|
|
2,321 |
|
Property and equipment, net |
|
|
1,081 |
|
|
|
888 |
|
Goodwill and other intangible assets, net |
|
|
2,792 |
|
|
|
3,115 |
|
Other assets |
|
|
406 |
|
|
|
438 |
|
|
|
|
|
|
|
|
Assets of discontinued operations |
|
$ |
7,522 |
|
|
$ |
8,805 |
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
|
529 |
|
|
|
964 |
|
Accrued personnel costs |
|
|
190 |
|
|
|
129 |
|
Income taxes payable |
|
|
1,181 |
|
|
|
|
|
Other liabilities |
|
|
2,729 |
|
|
|
2,868 |
|
|
|
|
|
|
|
|
Liabilities of discontinued operations |
|
$ |
4,629 |
|
|
$ |
3,961 |
|
|
|
|
|
|
|
|
10. |
|
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. |
|
|
|
A general description of services provided by practice group, is provided in the table
below. |
16
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
|
Financial Services |
|
|
Accounting
|
|
|
Tax
|
|
|
Financial Advisory
|
|
|
Litigation Support
|
|
|
Valuation
|
|
|
Sarbanes-Oxley 404 Consulting
|
|
|
Internal Audit
|
|
|
Fraud Detection
|
|
|
Real Estate Advisory
|
|
|
|
|
|
|
Employee Services |
|
|
Group Health
|
|
|
Property & Casualty
|
|
|
COBRA / Flex
|
|
|
Retirement Planning
|
|
|
Wealth Management
|
|
|
Life Insurance
|
|
|
Human Capital Management
|
|
|
Payroll Services |
|
|
Specialty Life Insurance |
|
|
Actuarial Services |
|
|
|
National Practices |
|
|
Managed Networking and Hardware Services
|
|
|
IT Consulting
|
|
|
Project Management
|
|
|
Software Solutions |
|
|
Mergers & Acquisitions |
|
|
Health Care Consulting |
|
|
Government Relations |
|
|
|
|
|
|
|
|
|
|
|
|
CBIZ MMP |
|
|
Coding and Billing |
|
|
Accounts Receivable Management |
|
|
Full Practice Management Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 incentive compensation, infrastructure costs and consolidation and integration charges. |
|
|
|
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 certain infrastructure functions (such as
information systems, finance and accounting, human resources, legal and marketing), which
are reported in the Corporate and Other segment. |
|
|
|
Segment information for the three months ended March 31, 2007 and 2006 was as follows (in
thousands): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED MARCH 31, 2007 |
|
|
|
Financial |
|
|
Employee |
|
|
CBIZ |
|
|
National |
|
|
Corporate |
|
|
|
|
|
|
Services |
|
|
Services |
|
|
MMP |
|
|
Practices |
|
|
and Other |
|
|
Total |
|
Revenue |
|
$ |
96,981 |
|
|
$ |
44,305 |
|
|
$ |
29,608 |
|
|
$ |
12,309 |
|
|
$ |
|
|
|
$ |
183,203 |
|
Operating expenses |
|
|
69,637 |
|
|
|
33,651 |
|
|
|
25,875 |
|
|
|
11,485 |
|
|
|
5,411 |
|
|
|
146,059 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
27,344 |
|
|
|
10,654 |
|
|
|
3,733 |
|
|
|
824 |
|
|
|
(5,411 |
) |
|
|
37,144 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate general & admin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,588 |
|
|
|
7,588 |
|
Depreciation & amortization |
|
|
982 |
|
|
|
883 |
|
|
|
791 |
|
|
|
59 |
|
|
|
1,390 |
|
|
|
4,105 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
26,362 |
|
|
|
9,771 |
|
|
|
2,942 |
|
|
|
765 |
|
|
|
(14,389 |
) |
|
|
25,451 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(21 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(958 |
) |
|
|
(979 |
) |
Gain on sale of operations,
net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
95 |
|
|
|
95 |
|
Other income, net |
|
|
94 |
|
|
|
448 |
|
|
|
46 |
|
|
|
13 |
|
|
|
6 |
|
|
|
607 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income
(expense) |
|
|
73 |
|
|
|
448 |
|
|
|
46 |
|
|
|
13 |
|
|
|
(857 |
) |
|
|
(277 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing
operations before income tax expense |
|
$ |
26,435 |
|
|
$ |
10,219 |
|
|
$ |
2,988 |
|
|
$ |
778 |
|
|
$ |
(15,246 |
) |
|
$ |
25,174 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
CBIZ, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED MARCH 31, 2006 |
|
|
|
Financial |
|
|
Employee |
|
|
CBIZ |
|
|
National |
|
|
Corporate |
|
|
|
|
|
|
Services |
|
|
Services |
|
|
MMP |
|
|
Practices |
|
|
and Other |
|
|
Total |
|
Revenue |
|
$ |
88,744 |
|
|
$ |
39,140 |
|
|
$ |
28,222 |
|
|
$ |
11,440 |
|
|
$ |
|
|
|
$ |
167,546 |
|
Operating expenses |
|
|
63,415 |
|
|
|
30,558 |
|
|
|
24,684 |
|
|
|
10,724 |
|
|
|
5,960 |
|
|
|
135,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
25,329 |
|
|
|
8,582 |
|
|
|
3,538 |
|
|
|
716 |
|
|
|
(5,960 |
) |
|
|
32,205 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate general & admin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,732 |
|
|
|
6,732 |
|
Depreciation & amortization |
|
|
1,027 |
|
|
|
696 |
|
|
|
849 |
|
|
|
62 |
|
|
|
1,345 |
|
|
|
3,979 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
24,302 |
|
|
|
7,886 |
|
|
|
2,689 |
|
|
|
654 |
|
|
|
(14,037 |
) |
|
|
21,494 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(26 |
) |
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
(765 |
) |
|
|
(792 |
) |
Other income (expense), net |
|
|
50 |
|
|
|
201 |
|
|
|
(9 |
) |
|
|
15 |
|
|
|
978 |
|
|
|
1,235 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income
(expense) |
|
|
24 |
|
|
|
200 |
|
|
|
(9 |
) |
|
|
15 |
|
|
|
213 |
|
|
|
443 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from
continuing
operations before income tax expense |
|
$ |
24,326 |
|
|
$ |
8,086 |
|
|
$ |
2,680 |
|
|
$ |
669 |
|
|
$ |
(13,824 |
) |
|
$ |
21,937 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11. |
|
Subsequent Events |
|
|
|
Effective May 1, 2007, CBIZ acquired Ichthus Consulting, Inc (ICON) of Montgomery, Alabama. ICON
provides billing services, practice management and consulting services and will be merged into
CBIZs Medical Management Professionals practice. |
18
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
March 31, 2007 and December 31, 2006, and results of operations and cash flows for the three months
ended March 31, 2007 and 2006, and should be read in conjunction with our consolidated financial
statements and related notes included elsewhere in this Quarterly Report on Form 10-Q and with our
Annual Report on Form 10-K for the year ended December 31, 2006.
Overview
CBIZ provides professional business services that help clients manage their finances, employees and
technology. These services are provided to businesses of various sizes, as well as individuals,
governmental entities and not-for-profit enterprises throughout the United States and Toronto,
Canada. CBIZ delivers its integrated services through four practice groups. A general description
of services provided by practice group, is provided in the table below.
|
|
|
Financial Services |
|
|
Accounting
|
|
|
Tax
|
|
|
Financial Advisory
|
|
|
Litigation Support
|
|
|
Valuation
|
|
|
Sarbanes-Oxley 404 Consulting
|
|
|
Internal Audit
|
|
|
Fraud Detection
|
|
|
Real Estate Advisory
|
|
|
|
|
|
|
Employee Services |
|
|
Group Health
|
|
|
Property & Casualty
|
|
|
COBRA / Flex
|
|
|
Retirement Planning
|
|
|
Wealth Management
|
|
|
Life Insurance
|
|
|
Human Capital Management
|
|
|
Payroll Services |
|
|
Specialty Life Insurance |
|
|
Actuarial Services |
|
|
|
National Practices |
|
|
Managed Networking and Hardware Services
|
|
|
IT Consulting
|
|
|
Project Management
|
|
|
Software Solutions |
|
|
Mergers & Acquisitions |
|
|
Health Care Consulting |
|
|
Government Relations |
|
|
|
|
|
|
|
|
|
|
|
|
CBIZ MMP |
|
|
Coding and Billing |
|
|
Accounts Receivable Management |
|
|
Full Practice Management Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Certain external relationships and regulatory factors currently impacting CBIZs practice groups
are provided in the discussion below.
Financial Services
Restrictions imposed by independence requirements and state accountancy laws and regulations
preclude CBIZ from rendering audit and attest services (other than internal audit services). As
such, CBIZ and its subsidiaries maintain joint-referral relationships and administrative service
agreements (ASAs) with independent licensed Certified Public Accounting (CPA) firms under which
audit and attest services may be provided to CBIZs clients by such CPA firms. These firms are
owned by licensed CPAs, a vast majority of whom are also employed by CBIZ subsidiaries.
Under these ASAs, CBIZ provides a range of services to the CPA firms, including (but not limited
to): administrative functions such as office management, bookkeeping, and accounting; preparing
marketing and promotion materials; providing office space, computer equipment, and systems support;
and leasing administrative and professional staff. Services are performed in exchange for a fee.
Fees earned by CBIZ under the ASAs are recorded as revenue in the accompanying consolidated
statements of operations and amounted to approximately $26.1 million and $20.0 million for the
three months ended March 31, 2007 and 2006, 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 have terms ranging up to eighteen years, are renewable upon
agreement by both parties, and have certain rights of extension and
termination.
19
With respect to CPA firm clients that are required to file audited financial statements with the
SEC, the SEC staff views CBIZ and the CPA firms with which we have contractual relationships as a
single entity in applying independence rules established by the accountancy regulators and the SEC.
Accordingly, we do not hold any financial interest in an SEC-reporting attest client of an
associated CPA firm, enter into any business relationship with an SEC-reporting attest client that
the CPA firm performing an audit could not maintain, or sell any non-audit services to an
SEC-reporting attest client that the CPA firm performing an audit could not maintain, under the
auditor independence limitations set out in the Sarbanes-Oxley Act of 2002 and other professional
accountancy independence standards. Applicable professional standards generally permit the
Financial Services practice group to provide additional services to privately-held companies, in
addition to those services which may be provided to SEC-reporting attest clients of an associated
CPA firm. CBIZ and the CPA firms with which we are associated have implemented policies and
procedures designed to enable us to maintain independence and freedom from conflicts of interest in
accordance with applicable standards. 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 may operate as limited liability companies, limited
liability partnerships or professional corporations. The firms are separate legal entities with
separate governing bodies and officers. Neither the existence of the ASAs nor the providing of
services thereunder is intended to constitute control of the CPA firms by CBIZ. CBIZ and the CPA
firms maintain their own respective liability and risk of loss in connection with performance of
their respective services. Attest services can not be performed by any individual or entity which
is not licensed to do so. CBIZ can not perform audits, reviews, compilations, or other attest
services, does not contract to perform them and does not provide audit, review, compilation, or
other attest reports. Given this legal prohibition and course of conduct, CBIZ does not believe it
is likely that we would bear the risk of litigation losses related to attest services provided by
the CPA firms.
Although the ASAs do not constitute control, CBIZ is one of the beneficiaries of the agreements and
may bear certain economic risks. As such, the CPA firms with which CBIZ maintains administrative
service agreements qualify as variable interest entities under FASB Interpretation No. 46,
Consolidation of Variable Interest Entities (FIN 46), as amended. See further discussion in Note
1 of the consolidated financial statements included herewith.
Employee Services
CBIZs Employee Services group maintains relationships with many different insurance carriers. Some
of these carriers have compensation arrangements with CBIZ whereby some portion of payments due may
be contingent upon meeting certain performance goals, or upon CBIZ providing client services that
would otherwise be provided by the carriers. These compensation arrangements are provided to CBIZ
as a result of our performance and expertise, and may result in enhancing CBIZs ability to access
certain insurance markets and services on behalf of CBIZ clients. The aggregate of these payments
received during the three months ended March 31, 2007 and 2006 were approximately 2% of
consolidated CBIZ revenue for the respective periods.
State insurance regulators have conducted inquiries to clarify the nature of compensation
arrangements within the insurance brokerage industry. To date, CBIZ, along with other major
insurance brokerage companies, has received requests for information regarding our compensation
arrangements related to these practices from such authorities. In addition to inquiries from
various states insurance departments, CBIZ has received subpoenas from the New York Attorney
General, the Connecticut Attorney General, and the Ohio Department of Insurance regarding its
insurance brokerage compensation arrangements. CBIZ is cooperating fully in each inquiry. CBIZ has
discussed the nature of these inquires and compensation arrangements with each of the major
insurance carriers with whom we have established these arrangements. We believe that our
arrangements are lawful and consistent with industry practice, and we expect that any changes to
compensation arrangements in the future will have a minimal impact on CBIZ, barring future
regulatory action. Future regulatory action may limit or eliminate our ability to enhance revenue
through all current compensation arrangements, and may result in a diminution of future revenue
from these sources.
20
Medical Management Professionals
Changes in some managed care plans and federal Medicare and Medicaid physician and practice expense
reimbursement rules and rates are expected to adversely affect revenue in our existing physician
and medical billing and collections business. The Deficit Reduction Act of 2005 also provides for a
reduction and cap beginning in 2007 of reimbursement for certain fees and charges related to
imaging services and facilities of offices, imaging centers and independent diagnostic testing
facilities. In addition, certain managed care payors may impose precertification and other
management programs which could limit or control the use of, and reimbursement for, imaging and
diagnostic services. Certain managed care payors may institute Pay for Performance and quality
initiative programs that could limit or control physician, office and facility, and practice
services and procedures, as well as reimbursement costs, and replace volume-based payment methods.
Since our physician and medical billing and collections business is typically paid a portion of the
revenue collected on behalf of our clients, any reduction in the volume of services or
reimbursement rates for such services or expenses for which our clients are eligible to be paid may
adversely affect our ability to generate revenue and maintain margins. CBIZ will make its best
efforts to take appropriate actions to maintain margins in this business, however there is no
assurance that we will be able to maintain margins at historic levels. These changes in
reimbursement rates may provide CBIZ with the opportunity to increase the number of clients to
which medical coding and billing services are provided, as they may cause physicians who do not
currently utilize third party providers to consider the use of CBIZs medical coding and billing
services.
Executive Summary
In accordance with our strategy to strengthen operations and customer service capabilities by
selectively acquiring businesses that expand our market position and strengthen our existing
service offerings, CBIZ acquired an accounting and tax firm during the first quarter of 2007. The
firm is located in Phoenix, Arizona and is reported in the Financial Services practice group.
In addition, effective May 1, 2007, CBIZ acquired Ichthus Consulting, Inc. (ICON) which will be
merged into CBIZ MMP. ICON provides billing, practice management and
consulting services to more than 300 anesthesia and pain
management providers and recorded approximately $5.6 million in revenues during 2006.
In an on-going effort to rationalize our business, CBIZ has divested (and may continue to divest),
business units that do not contribute to our long-term objectives for growth, or that are not
complementary to our target service offerings and markets. During the first quarter of 2007, CBIZ
sold a business unit which was classified as a discontinued operation (available for sale) at
December 31, 2006. The business unit offered accounting and tax services and was previously
reported in the Financial Services practice group.
CBIZ continually strives to create value for our shareholders, and believes that repurchasing
shares of its common stock is a use of cash that provides such value. Accordingly, CBIZ purchased
2.5 million shares of its common stock in the open market at a total cost of $17.6 million during
the first quarter of 2007, and for the period April 1, 2007 through May 1, 2007, CBIZ purchased
an additional 1.0 million shares at a cost of $6.9 million.
Results of Operations Continuing Operations
Same-unit revenue represents total revenue adjusted to reflect comparable periods of activity for
acquisitions and divestitures. For example, for a business acquired on March 1, 2006, revenue for
the month of March would be included in same-unit revenue for first quarter of both years; revenue
for the period January 1, 2007 through February 28, 2007 would be reported as revenue from acquired
businesses.
Revenue from divested operations represents operations that were sold or closed and did not meet
the criteria for treatment as discontinued operations.
21
Three Months Ended March 31, 2007 and 2006
Revenue
The following table summarizes total revenue for the three months ended March 31, 2007 and 2006 (in
thousands, except percentages).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED MARCH 31, |
|
|
|
|
|
|
|
% of |
|
|
|
|
|
|
% of |
|
|
$ |
|
|
% |
|
|
|
2007 |
|
|
Total |
|
|
2006 |
|
|
Total |
|
|
Change |
|
|
Change |
|
Same-unit revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Services |
|
$ |
96,230 |
|
|
|
52.5 |
% |
|
$ |
88,524 |
|
|
|
52.8 |
% |
|
$ |
7,706 |
|
|
|
8.7 |
% |
Employee Services |
|
|
42,595 |
|
|
|
23.3 |
% |
|
|
39,140 |
|
|
|
23.4 |
% |
|
|
3,455 |
|
|
|
8.8 |
% |
CBIZ MMP |
|
|
29,608 |
|
|
|
16.2 |
% |
|
|
28,222 |
|
|
|
16.9 |
% |
|
|
1,386 |
|
|
|
4.9 |
% |
National Practices |
|
|
12,309 |
|
|
|
6.7 |
% |
|
|
11,440 |
|
|
|
6.8 |
% |
|
|
869 |
|
|
|
7.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total same-unit revenue |
|
|
180,742 |
|
|
|
98.7 |
% |
|
|
167,326 |
|
|
|
99.9 |
% |
|
|
13,416 |
|
|
|
8.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquired businesses |
|
|
2,461 |
|
|
|
1.3 |
% |
|
|
|
|
|
|
|
|
|
|
2,461 |
|
|
|
|
|
Divested operations |
|
|
|
|
|
|
|
|
|
|
220 |
|
|
|
0.1 |
% |
|
|
(220 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
183,203 |
|
|
|
|
|
|
$ |
167,546 |
|
|
|
|
|
|
$ |
15,657 |
|
|
|
9.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A detailed discussion of revenue by practice group is included under Operating Practice Groups
below.
Expenses
Operating expenses increased to $146.1 million for the three months ended March 31, 2007, from
$135.3 million for the comparable period in 2006, an increase of $10.7 million or 7.9%. As a
percent of revenue, operating expenses were 79.7% and 80.8% for the three months ended March 31,
2007 and 2006, respectively. The primary components of operating expenses are personnel costs and
occupancy expense, representing 81.4% and 81.8% of total operating expenses and 64.9% and 66.0% of
revenue for the three months ended March 31, 2007 and 2006, respectively. Gross margin as a
percentage of revenue improved to 20.3% for the three months ended March 31, 2007 compared to 19.2%
for the comparable period in 2006. Since the majority of CBIZs operating costs are relatively
fixed in the short term, gross margin as a percent of revenue generally improves with revenue
growth. Operating expenses and gross margin by practice group are
discussed in further detail under Operating Practice Groups below.
Corporate general and administrative expenses increased to $7.6 million and 4.1% of revenue for the
three months ended March 31, 2007, from $6.7 million and 4.0% of revenue for the comparable period
in 2006. The increase in corporate general and administrative expenses was primarily attributable
to higher compensation costs related to our incentive compensation plan, higher recruiting costs
and higher legal fees and settlement costs in the first quarter of 2007 compared to the first
quarter of 2006.
Depreciation and amortization expense was $4.1 million and 2.2% of revenue for the three months
ended March 31, 2007, compared to $4.0 million and 2.4% of revenue for the comparable period in
2006. 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 March 31, 2006.
Interest expense was $1.0 million and $0.8 million for the three months ended March 31, 2007 and
2006, respectively. Average debt was $108.1 million for the three months ended March 31, 2007,
compared to $48.0 million for the comparable period in 2006, and
weighted-average interest rates were 3.5%
and 6.3% during the three months ended March 31, 2007 and 2006, respectively. Higher average debt
and lower weighted-average interest rates were the result of our $100.0 million issuance of convertible
senior subordinated notes during the second quarter of 2006 which
carry a fixed interest rate of 3.125%. See Note 4 to the accompanying
consolidated financial statements for further discussion of these notes.
22
Other Income and Expense
Other income, net was $0.6 million for the three months ended March 31, 2007, and $1.2 million for
the comparable period in 2006. Other income (expense), net is comprised primarily of interest
income, adjustments to the fair value of investments held in a rabbi trust related to the deferred
compensation plan, gains and losses on sales of assets, and miscellaneous income such as contingent
royalties from previous divestitures. The decrease in other income during the first quarter of 2007
from the comparable period in 2006 was primarily the result of lower contingent royalties received
from previous divestitures and a decrease in fair value of investments related to the deferred
compensation plan. 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.
Income Taxes
CBIZ recorded income tax expense from continuing operations of $10.3 million and $8.8 million for
the three months ended March 31, 2007 and 2006, respectively. The effective tax rate for the three
months ended March 31, 2007 was 41.0%, compared to an effective rate of 39.9% for the comparable
period in 2006. The effective tax rate for the three months ended March 31, 2007 increased from the
comparable period in 2006 primarily due to a net increase in recurring nondeductible expenses and
state income taxes in excess of increases in tax exempt income.
Operating Practice Groups
CBIZ delivers its integrated services through four practice groups: Financial Services, Employee
Services, Medical Management professionals (CBIZ MMP) and National practices. A brief description
of these groups operating results and factors affecting their businesses is provided below.
Financial Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED MARCH 31, |
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
% |
|
|
|
2007 |
|
|
2006 |
|
|
Change |
|
|
Change |
|
|
|
(In thousands, except percentages) |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit |
|
$ |
96,230 |
|
|
$ |
88,524 |
|
|
$ |
7,706 |
|
|
|
8.7 |
% |
Acquired businesses |
|
|
751 |
|
|
|
|
|
|
|
751 |
|
|
|
|
|
Divested operations |
|
|
|
|
|
|
220 |
|
|
|
(220 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
96,981 |
|
|
$ |
88,744 |
|
|
$ |
8,237 |
|
|
|
9.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
69,637 |
|
|
|
63,415 |
|
|
|
6,222 |
|
|
|
9.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
$ |
27,344 |
|
|
$ |
25,329 |
|
|
$ |
2,015 |
|
|
|
8.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin percent |
|
|
28.2 |
% |
|
|
28.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The growth in same-unit revenue was primarily due to an increase in the aggregate number of
hours charged and rates realized for traditional accounting, tax, consulting, valuation and
litigation support services. The growth in revenue from acquired businesses was provided by an
accounting firm in Phoenix, Arizona which was acquired during the first quarter of 2007. Divested
operations represent a small office that was sold during the first quarter of 2007, which we
believe did not contribute to CBIZs long-term growth objectives.
The largest components of operating expenses for the Financial Services practice group are
personnel costs, occupancy costs and travel and meal expenses, representing 89.2% and 90.1% of
total operating expenses for the three months ended March 31, 2007 and 2006, respectively.
Personnel costs increased $4.5 million, but decreased as a percentage of revenue to 57.1% for the
three months ended March 31, 2007 from 57.3% for the comparable period in 2006. The increase in
personnel costs was primarily related to annual merit increases to existing employees, as well as
an increase in salaries and benefits for new employees as CBIZ has expanded its professional
workforce to accommodate revenue growth. The
23
decrease in personnel costs as a percentage of revenue was a result of the improved utilization of
professionals and higher rates as described above. Travel and meals expenses were approximately
$2.0 million for the three months ended March 31, 2007 and 2006, representing 2.2% and 2.3% of
revenue, respectively. Occupancy costs increased $0.4 million due to additional space required to
support additional professionals employed and overall growth in the business. As a percentage of
revenue, occupancy costs were 4.8% for the three months ended March 31, 2007 and 2006.
Gross margin as a percentage of revenue decreased 0.3% for the three months ended March 31, 2007
from the comparable period in 2006 primarily as the result of an increase in bad debt expense. The
increase in bad debt expense primarily relates to adjustments associated with specific
client situations that occurred during the first quarter of 2007. CBIZ expects revenue growth for
the Financial Services group to continue throughout 2007.
Employee Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED MARCH 31, |
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
% |
|
|
|
2007 |
|
|
2006 |
|
|
Change |
|
|
Change |
|
|
|
(In thousands, except percentages) |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit |
|
$ |
42,595 |
|
|
$ |
39,140 |
|
|
$ |
3,455 |
|
|
|
8.8 |
% |
Acquired businesses |
|
|
1,710 |
|
|
|
|
|
|
|
1,710 |
|
|
|
|
|
Divested operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
44,305 |
|
|
$ |
39,140 |
|
|
$ |
5,165 |
|
|
|
13.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
33,651 |
|
|
|
30,558 |
|
|
|
3,093 |
|
|
|
10.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
$ |
10,654 |
|
|
$ |
8,582 |
|
|
$ |
2,072 |
|
|
|
24.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin percent |
|
|
24.0 |
% |
|
|
21.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The increase in same-unit revenue was primarily attributable to growth in our retail and
payroll services businesses, and the timing of policies sold by our specialty life insurance
business. The growth in revenue from acquired businesses was provided by a retail 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 86.6% and 87.0%
of total operating expenses for the three months ended March 31, 2007 and 2006, respectively.
Personnel costs increased $2.3 million and were 56.5% and 58.1% of revenue for the three months
ended March 31, 2007 and 2006, respectively. Acquired businesses contributed $0.8 million of the
increase in personnel costs; the remainder of the increase was primarily the result of an increase
in commissions paid to the sales force as a result of growth in revenue. Personnel costs declined
as a percentage of revenue due to changes in commission rates paid to the sales force, which CBIZ
began implementing in April 2006. Commissions paid to third party brokers increased slightly and
were 4.2% of revenue for the first quarters of 2007 and 2006. Occupancy costs are
relatively fixed in nature and were approximately $2.2 million for the three months ended March 31,
2007 and 2006.
Gross margin as a percent of revenue increased by 2.1% for the three months ended March 31, 2007
from the comparable period in 2006, primarily due to the growth in revenue of our payroll business
and changes in the commission rates paid to sales personnel as discussed above. The Employee
Services group has improved gross margin in recent comparable quarters, and expects margins to
remain at similar levels throughout 2007.
24
CBIZ Medical Management Professionals (CBIZ MMP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED MARCH 31, |
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
% |
|
|
|
2007 |
|
|
2006 |
|
|
Change |
|
|
Change |
|
|
|
(In thousands, except percentages) |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit |
|
$ |
29,608 |
|
|
$ |
28,222 |
|
|
$ |
1,386 |
|
|
|
4.9 |
% |
Acquired businesses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Divested operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
29,608 |
|
|
$ |
28,222 |
|
|
$ |
1,386 |
|
|
|
4.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
25,875 |
|
|
|
24,684 |
|
|
|
1,191 |
|
|
|
4.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
$ |
3,733 |
|
|
$ |
3,538 |
|
|
$ |
195 |
|
|
|
5.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin percent |
|
|
12.6 |
% |
|
|
12.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Growth in revenue was attributable to new clients obtained in 2007, the maturation of clients
obtained in 2006, and growth in revenue from existing clients.
The largest components of operating expenses for CBIZ MMP are personnel costs, occupancy costs and
office expenses (primarily postage), representing 88.1% and 88.5% of total operating expenses for
the three months ended March 31, 2007 and 2006, respectively. Personnel costs increased by $1.0
million to 61.6% of revenue for the three months ended March 31, 2007, from 60.9% for the
comparable period in 2006, primarily as the result of annual merit increases to existing employees.
Office expenses did not change, but decreased as a percentage of
revenue to 8.7% for the three
months ended March 31, 2007 from 9.4% for the comparable period in 2006 as the result of growth in
revenue. Occupancy costs are relatively fixed in nature and were $2.0 million for the three months
ended March 31, 2007 and 2006.
Gross margin as a percentage of revenue increased by 0.1% for the three months ended March 31, 2007
from the comparable period in 2006. Due to recent changes in some managed care plans and federal
Medicare and Medicaid physician and practice expense reimbursement rules and rates, CBIZ MMP may
not be able to sustain revenue growth and gross margins at historic levels. Management is pursuing
a number of actions, including expense saving initiatives, to mitigate the potential impact of these
new reimbursement rules.
National Practices
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED MARCH 31, |
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
% |
|
|
|
2007 |
|
|
2006 |
|
|
Change |
|
|
Change |
|
|
|
(In thousands, except percentages) |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-unit |
|
$ |
12,309 |
|
|
$ |
11,440 |
|
|
$ |
869 |
|
|
|
7.6 |
% |
Acquired businesses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Divested operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
12,309 |
|
|
$ |
11,440 |
|
|
$ |
869 |
|
|
|
7.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
11,485 |
|
|
|
10,724 |
|
|
|
761 |
|
|
|
7.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
$ |
824 |
|
|
$ |
716 |
|
|
$ |
108 |
|
|
|
15.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin percent |
|
|
6.7 |
% |
|
|
6.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Approximately $0.7 million of the increase in revenue was due to growth in our technology
businesses, the majority of which represented additional consulting revenue.
The largest components of operating expenses for the National Practices group are personnel costs,
direct costs and occupancy costs, representing 93.0% and 91.3% of total operating expenses for the
three months ended March 31, 2007 and 2006, respectively. Personnel costs increased $0.7 million to
63.5% of revenue for the three months ended March 31, 2007 from 62.6% of revenue for the comparable
period in 2006. The increase in personnel costs was primarily due to additional personnel in our
technology business
25
to support
growth in consulting revenue. Direct costs (which consist primarily of product costs
associated with hardware sales in the technology businesses) increased to 20.1% of revenue for the
three months ended March 31, 2007 from 19.6% from the comparable period in 2006. The increase in
direct costs as a percentage of revenue occurred primarily as a result of the mix of products that
were sold during the first quarter of 2007 versus the comparable period in 2006. Occupancy costs
are relatively fixed in nature and were $0.4 million for the three months ended March 31, 2007 and
2006.
Gross
margin as a percent of revenue increased 0.4% for the three months ended March 31, 2007 from
the three months ended March 31, 2006. The increase in gross margin was primarily the result of an
improvement in controllable costs due to expense management efforts which more than offset the
increases in personnel and direct costs discussed above.
Financial Condition
Cash and cash equivalents decreased by $5.2 million to $7.7 million at March 31, 2007 from December
31, 2006. Restricted cash was $15.6 million at March 31, 2007, a decrease of $1.9 million from
December 31, 2006. Restricted cash represents those funds held in connection with CBIZs NASD
regulated operations and funds held in connection with the pass through of insurance premiums to
various carriers. Cash and restricted cash fluctuate during the year based on the timing of cash
receipts and related payments.
Accounts receivable, net were $133.4 million at March 31, 2007, an increase of $27.1 million from
December 31, 2006. Days sales outstanding (DSO) from continuing
operations was 80 days, 67 days, and 82 days at March 31, 2007, December 31, 2006 and
March 31, 2006, respectively. DSO represents accounts receivable
(before 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.
Other current assets were $10.4 million and $9.7 million at March 31, 2007 and December 31, 2006,
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 $1.1 million at March 31, 2007 from
December 31, 2006. The decrease in notes receivable relates primarily to payments received during
the first quarter of 2007 related to contingent proceeds earned for an Employee Services business
that was sold during the third quarter of 2005.
Goodwill and other intangible assets, net of accumulated amortization, increased by $1.5 million at
March 31, 2007 from December 31, 2006. Acquisitions, including contingent consideration earned,
resulted in a $2.9 million increase in goodwill and intangible assets during the three months ended
March 31, 2007. Intangible assets decreased by $0.2 million as a result of divestiture activity and
$1.2 million due to amortization expense.
Assets of the deferred compensation plan represent participant deferral accounts, and totaled $19.7
million and $17.1 million at March 31, 2007 and December 31, 2006, respectively. 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, 2006.
The accounts payable balance of $25.6 million at March 31, 2007 reflects amounts due to suppliers
and vendors; balances fluctuate during the year based on the timing of cash payments. Accrued
personnel costs were $21.9 million at March 31, 2007 and represent amounts due for payroll, payroll
taxes, employee
26
benefits and incentive compensation; balances fluctuate during the year based on the timing of
payments and our estimate of incentive compensation costs.
Other liabilities (current and non-current) increased by $1.4 million at March 31, 2007 from
December 31, 2006, primarily as the result of an increase in non-current income taxes payable of
$3.8 million. Non-current income taxes payable is related to CBIZs adoption of FIN 48 in the first
quarter of 2007 and is further described in Note 1 of the accompanying consolidated financial
statements. Other liabilities also increased as the result of the timing of share repurchases which
traded in March 2007 but did not settle until April 2007, interest payable related to the
convertible notes and bank debt, and acquisitions. These increases in other liabilities were offset
by a decrease in notes payable as the result of payments made during the first quarter of 2007,
primarily related to contingent purchase price earned by previous acquisitions.
Current income taxes payable of $7.2 million at March 31, 2007 and $3.7 million at December 31,
2006 represents our estimate of taxes that are currently payable. The increase in income taxes
payable at March 31, 2007 from December 31, 2006 was primarily due to the current provision for
income taxes for the three months ended March 31, 2007, offset by estimated tax payments and tax
benefits related to the exercise of stock options.
Bank debt for amounts due on CBIZs credit facility increased by $29.2 million at March 31, 2007
from December 31, 2006. This increase was primarily due to the seasonal use of cash that typically
occurs in CBIZs first fiscal quarter, as described under Sources and Uses of Cash below.
Stockholders equity increased $1.4 million to $218.0 million at March 31, 2007 from $216.6 million
at December 31, 2006. The increase in stockholders equity was primarily due to net income of $14.3
million, the exercise of stock options which contributed $3.5 million and a one-time adjustment to
accumulated deficit of $0.7 million as a result of adopting FIN 48 on January 1, 2007. These
increases were offset by share repurchase activity during the first quarter of 2007 of 2.5 million
shares at a total cost of $17.6 million.
Liquidity and Capital Resources
CBIZs principal source of net operating cash is derived from the collection of fees and
commissions for professional services and products rendered to its clients. CBIZ supplements net
operating cash with an unsecured credit facility, 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.
The unsecured credit facility has a five year term expiring in February 2011, and carries an option
to increase the commitment to $150.0 million. At March 31, 2007, CBIZ had outstanding borrowings of
$29.2 million under its credit facility, and had letters of credit and performance guarantees
totaling $3.7 million. Available funds under the facility based on the terms of the commitment were
approximately $61.7 million at March 31, 2007. Management believes that cash generated from
operations, combined with the available funds from the credit facility, provides CBIZ the financial
resources needed to meet business requirements for the foreseeable future, including capital
expenditures, working capital requirements, and strategic investments.
The facility allows for the allocation of funds for strategic initiatives, including acquisitions
and the repurchase of CBIZ common stock. Under the credit facility, CBIZ is required to meet
certain financial covenants with respect to (i) minimum net worth; (ii) maximum leverage ratio; and
(iii) a minimum fixed charge coverage ratio. CBIZ believes it is in compliance with its covenants
at March 31, 2007.
CBIZ may also obtain funding by offering equity or debt securities, through public or private
markets. CBIZ currently has a shelf registration under which it can offer such securities. See Note
12 to the Annual Report on Form 10-K for the year ended December 31, 2006 for a description of the
shelf registration statement.
27
Sources and Uses of Cash
The following table summarizes our cash flows from operating, investing and financing activities
for the three months ended March 31, 2007 and 2006 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
Total cash
provided by (used in): |
|
|
|
|
|
|
|
|
Operating activities |
|
$ |
(12,713 |
) |
|
$ |
(22,354 |
) |
Investing activities |
|
|
(8,343 |
) |
|
|
(17,616 |
) |
Financing activities |
|
|
15,821 |
|
|
|
33,980 |
|
|
|
|
|
|
|
|
Decrease in cash and cash equivalents |
|
$ |
(5,235 |
) |
|
$ |
(5,990 |
) |
|
|
|
|
|
|
|
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 three months ended March 31,
2007, net cash used in operating
activities was $12.7 million, compared to $22.4 million for the comparable period in 2006. The $9.7
million decrease in net cash used in operating activities was primarily due to higher net income
and faster collections of accounts receivable as evidenced by the improvement in DSO from 82 days
at March 31, 2006 to 80 days at March 31, 2007.
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 $8.3 million in net cash for investing activities during the three months ended March 31,
2007, compared to $17.6 million during the comparable period in 2006. Investing uses of cash during
the three months ended March 31, 2007 primarily consisted of $7.5 million of net cash used towards
business acquisitions, $1.6 million for the acquisition of other intangible assets and $1.2 million
for capital expenditures (net), offset by $2.2 million in proceeds received from the sale of
various operations. Investing uses of cash during the first quarter of 2006 primarily consisted of
$13.9 million of net cash used towards business acquisitions, $2.4 million for the acquisition of
other intangible assets and $1.5 million for capital expenditures (net). Capital expenditures
primarily consisted of investments in technology, leasehold improvements and purchases of furniture
and equipment.
Cash flows from financing activities consist of net borrowing and payment activity from the credit
facility, repurchases of CBIZ common stock, and proceeds from the exercise of stock options. Net
cash provided by financing activities during the three months ended March 31, 2007 was $15.8
million compared to $34.0 million for the comparable period in 2006. Financing sources of cash
during the three months ended March 31, 2007 included $29.2 million in net proceeds from the credit
facility, $3.5 million in proceeds from the exercise of stock options (including tax benefits),
offset by $16.8 million in cash used to repurchase shares of CBIZ common stock. Net cash provided
by financing activities during the three months ended March 31, 2006 included $29.0 million in net
proceeds from the credit facility, and $5.4 million in proceeds from the exercise of stock options
(including tax benefits), offset by $0.2 million of net payments towards notes payable and capitalized leases and
$0.2 million for deferred financing costs.
Obligations and Commitments
CBIZs aggregate amount of future obligations at March 31, 2007 for the next five years and
thereafter is set forth below (in thousands):
28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
2007 |
|
|
2008 |
|
|
2009 |
|
|
2010 |
|
|
2011 |
|
|
Thereafter |
|
Convertible notes |
|
$ |
100,000 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
100,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on convertible notes |
|
|
60,938 |
|
|
|
3,125 |
|
|
|
3,125 |
|
|
|
3,125 |
|
|
|
3,125 |
|
|
|
3,125 |
|
|
|
45,313 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit facility |
|
|
29,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes payable |
|
|
11,716 |
|
|
|
7,224 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,492 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable |
|
|
3,144 |
|
|
|
1,414 |
|
|
|
1,030 |
|
|
|
700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized leases |
|
|
873 |
|
|
|
382 |
|
|
|
417 |
|
|
|
74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring lease
obligations(1) |
|
|
8,769 |
|
|
|
2,216 |
|
|
|
2,265 |
|
|
|
1,508 |
|
|
|
1,074 |
|
|
|
757 |
|
|
|
949 |
|
Non-cancelable operating
lease obligations (1) |
|
|
172,008 |
|
|
|
23,834 |
|
|
|
29,150 |
|
|
|
24,754 |
|
|
|
20,872 |
|
|
|
18,845 |
|
|
|
54,553 |
|
Letters of credit in lieu of cash
security deposits |
|
|
1,999 |
|
|
|
1,386 |
|
|
|
|
|
|
|
|
|
|
|
35 |
|
|
|
|
|
|
|
578 |
|
Performance guarantees for
non-consolidated affiliates |
|
|
1,672 |
|
|
|
1,481 |
|
|
|
191 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
License bonds and other letters
of credit |
|
|
1,431 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,431 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
391,750 |
|
|
$ |
41,062 |
|
|
$ |
36,178 |
|
|
$ |
30,161 |
|
|
$ |
25,106 |
|
|
$ |
51,927 |
|
|
$ |
207,316 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Excludes cash expected to be received under subleases. |
Off-Balance Sheet Arrangements
CBIZ maintains administrative service agreements with independent CPA firms (as described more
fully under Overview Financial Services), which qualify as variable interest entities
under FASB Interpretation No. 46, Consolidation of Variable Interest Entities, as amended. The
impact to CBIZ of this accounting pronouncement is not material to the financial condition, results
of operations, or cash flows of CBIZ, and is further discussed in Note 1 to the 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 $1.7 million
at March 31, 2007 and December 31, 2006. 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 March 31, 2007 and December 31, 2006. In addition,
CBIZ provides performance bonds to various state agencies to meet certain licensing requirements. The amount of
performance bonds outstanding at March 31, 2007 and December 31, 2006 totaled $1.4 million and $1.6
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 March 31, 2007, CBIZ was not aware of any material obligations arising under indemnification
agreements that would require payments.
29
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 nine-month U.S. dollar LIBOR. Interest rate swaps allow CBIZ to maintain a target
range of fixed to floating rate debt. During the three months ended March 31, 2007 and the twelve
months ended December 31, 2006, 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. During 2006, CBIZ sold $100.0 million in convertible senior
subordinated notes (Notes) bearing a fixed interest rate of 3.125% to qualified institutional
buyers. As the Notes mature on June 1, 2026 and may not be redeemed without a premium until June 6,
2011, we believe this low cost of borrowing mitigates our interest rate risk.
In connection with payroll services provided to clients, CBIZ collects funds from its clients
accounts in advance of paying these client obligations. These funds held for clients are segregated
and invested in short-term investments and Auction Rate Securities (ARS), which are classified as
marketable securities. ARS generally have a high credit quality, are highly liquid, and generate
higher rates of return than typical money market investments. During the three months ended March
31, 2007, the average balance of funds held for clients related to payroll services was
approximately $56.7 million, and the average interest yield was approximately 5.1% (on an after-tax
basis). The interest income on these short-term investments mitigates the interest rate risk for
the borrowing costs of CBIZs credit facility, as the rates on both the investments and the
outstanding borrowings against the credit facility float based on market conditions.
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.
Revenue Recognition and Valuation of Unbilled Revenues
Revenue is recognized 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
30
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 data necessary from the carriers to
properly record revenue becomes available; 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. Revenue earned
on statement mailing services is recognized when statements are processed and mailed. Revenue from
the sale of billing systems is recognized upon installation of the system, while the related system
maintenance revenue is recognized over the period covered by the maintenance agreement.
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. |
|
|
|
|
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.
31
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 months ended March 31, 2007 or 2006.
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.
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.
32
CBIZ adopted the provisions of
FIN 48 on January 1, 2007. See Note 1 to the accompanying
consolidated financial statements for further discussion.
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, 2006.
New Accounting Pronouncements
In
September 2006, the FASB issued SFAS No. 157 Fair
Value Measurements (SFAS No. 157). SFAS No. 157 defines
fair value, establishes a framework for measuring fair value in generally accepted accounting
principles, and expands disclosures about fair value measurements. SFAS No. 157 does not require
any new fair value measurements, rather it applies under existing accounting pronouncements that
require or permit fair value measurements. SFAS No. 157 is effective for fiscal years beginning
after November 15, 2007. CBIZ is currently evaluating the impact of adoption of SFAS No. 157 on the
consolidated financial statements.
In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and
Financial Liabilities Including an Amendment of FASB Statement No. 115 (SFAS No. 159). SFAS No.
159 permits entities to choose to measure certain financial instruments and other eligible items at
fair value when the items are not otherwise currently required to be measured at fair value.
Entities that elect the fair value option will report unrealized gains and losses in earnings at
each subsequent reporting date. The fair value option may be elected on an instrument-by-instrument
basis, with few exceptions. SFAS No. 159 also establishes presentation and disclosure requirements
to facilitate comparisons between companies that choose different measurement attributes for
similar assets and liabilities. The provisions of SFAS No. 159 are effective for fiscal years
beginning after November 15, 2007. CBIZ is currently evaluating the impact of adoption of SFAS No.
159 on the consolidated financial statements.
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
33
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, 2006. 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. CBIZs balance outstanding under its credit facility at March 31, 2007 was $29.2
million. If market rates were to increase or decrease 100 basis points from the levels at March 31,
2007, interest expense would increase or decrease approximately $0.3 million annually.
CBIZ does not engage in trading market risk sensitive instruments. CBIZ has used interest rate
swaps to manage the interest rate mix of its credit facility and related overall cost of borrowing.
Interest rate swaps involve the exchange of floating for fixed rate interest payments to
effectively convert floating rate debt into fixed rate debt based on a one, three, or six-month
U.S. dollar LIBOR. Interest rate swaps allow CBIZ to maintain a target range of fixed to floating
rate debt. Management will continue to evaluate the potential use of interest rate swaps as it
deems appropriate under certain operating and market conditions.
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
34
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 March 31,
2007 that have materially affected, or are reasonably likely to materially affect, our Internal
Controls.
PART II OTHER INFORMATION
Item 1. Legal Proceedings
CBIZ is from time to time subject to claims and suits arising in the ordinary course of business.
Although the ultimate disposition of such proceedings is not presently determinable, management
does not believe that the ultimate resolution of these matters will have a material adverse effect
on the financial condition, results of operations or cash flows of CBIZ.
Item 1A. Risk Factors
Factors that may affect CBIZs actual operating and financial results are described in Item 1A.
Risk Factors of CBIZs Annual Report on Form 10-K for the year ended December 31, 2006.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
(a) During the first quarter of 2007, approximately 21,800 shares of CBIZ common stock became
issuable as contingent consideration owed to former owners of businesses that were acquired by
CBIZ. 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 or
in privately negotiated transactions according to SEC rules. The programs expired March 31, 2007.
On February 8, 2007, CBIZs Board of Directors authorized the purchase of up to 5.0 million shares
of CBIZ common stock through March 31, 2008. The shares may be repurchased in the open market or in
privately negotiated transactions according to SEC rules.
The repurchase plans do not obligate CBIZ to acquire any specific number of shares and may be
suspended at any time. Stock repurchase activity during the three months ended March 31, 2007
(reported on a trade-date basis) is summarized in the table below (in thousands, except per share
data).
35
Issuer Purchases of Equity Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maximum |
|
|
|
|
|
|
|
|
|
|
Total Number |
|
Number of |
|
|
|
|
|
|
|
|
|
|
of Shares |
|
Shares That |
|
|
Total |
|
Average |
|
Purchased as |
|
May Yet Be |
|
|
Number of |
|
Price Paid |
|
Part of Publicly |
|
Purchased |
|
|
Shares |
|
Per |
|
Announced |
|
Under the |
Period |
|
Purchased |
|
Share (1) |
|
Plans |
|
Plans |
January 1 January 31, 2007 (2) |
|
|
903 |
|
|
$ |
6.85 |
|
|
|
903 |
|
|
|
4,366 |
|
February 1 February 28, 2007 (2) |
|
|
574 |
|
|
$ |
6.89 |
|
|
|
574 |
|
|
|
8,792 |
|
March 1 March 31, 2007 (2) |
|
|
1,069 |
|
|
$ |
7.02 |
|
|
|
1,069 |
|
|
|
5,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total first quarter purchases (3) |
|
|
2,546 |
|
|
$ |
6.93 |
|
|
|
2,546 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Average price paid per share includes fees and commissions. |
|
(2) |
|
Open market purchases. |
|
(3) |
|
The Company utilized, and may utilize in the future, a Rule 10b5-1 trading plan to allow for
repurchases by the Company during periods when it would not normally be active in the trading
market due to regulatory restrictions. Under the Rule 10b5-1 trading plan, a broker is granted
discretion to repurchase shares on the Companys behalf, and the broker is unable to repurchase
shares above a pre-determined price per share. Additionally, the maximum number of shares that may
be purchased by the Company each day is governed by Rule 10b-18. |
According to the terms of CBIZs credit facility, CBIZ is not permitted to declare or make any
dividend payments, other than dividend payments made by one of its wholly owned subsidiaries to the
parent company. See Note 4 to the accompanying consolidated financial statements for a description
of working capital restrictions and limitations upon the payment of dividends.
Item 6. Exhibits
|
|
|
10.1
|
|
Amended and Restated Employment Agreement between Steven L. Gerard
and the Company filed as exhibit 99.1 to the Companys Report on
Form 8-K, dated March 22, 2007. |
|
|
|
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. |
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: May 10, 2007
|
|
By:
|
|
/s/ Ware H. Grove |
|
|
|
|
|
|
|
|
|
|
|
|
|
Ware H. Grove |
|
|
|
|
|
|
Chief Financial Officer |
|
|
36