-
Q2 revenue up 10% on 8% worksite employee growth
-
YTD EPS increases 27% to $0.75
-
433,000 shares repurchased YTD
-
Working capital of $133 million and no debt
HOUSTON--(BUSINESS WIRE)--Jul. 31, 2012--
Insperity,
Inc. (NYSE: NSP), a leading provider of human
resources and business performance solutions for America’s best
businesses, today reported results for the second quarter and six months
ended June 30, 2012. For the second quarter, the company reported net
income of $5.6 million and diluted earnings per share of $0.22.
For the six months ended June 30, 2012, the company reported net income
of $19.5 million, a 25.6% increase over the $15.5 million earned in the
2011 period. Diluted earnings per share were $0.75, an increase of 27.1%
over the 2011 period.
“We are pleased with the quarter and the first half of 2012, especially
against the backdrop of a slowing economy,” said Paul
J. Sarvadi, Insperity chairman and chief executive officer. “We are
positioned well to continue our business transformation, including
cross-selling current and new product offerings over the balance of the
year.”
Second Quarter Results
Revenues for the second quarter of 2012 increased 9.8% over the second
quarter of 2011 due to an 8.3% increase in the average number of
worksite employees paid per month and a 1.3% increase in revenues per
worksite employee per month. Gross profit increased 4.1% over the second
quarter of 2011 to $87.3 million. The average gross profit per worksite
employee per month decreased $10, or 4.1% to $234, compared to the
second quarter of 2011. Gross profit results included better than
expected results from workers’ compensation and payroll taxes, including
a $2.9 million payroll-related tax credit, offset by an adjustment for
higher than expected runoff of health insurance claims incurred in prior
quarters.
Operating expenses increased 7.5% to $77.9 million compared to the
second quarter of 2011. This increase included costs associated with the
Insperity ChampionshipTM professional golf tournament, moved
from its historical fourth quarter date to the second quarter. In
addition, 2012 included higher salaries and wages due in part to our
adjacent businesses, partially offset by the non-recurrence of expenses
related to our 2011 rebranding initiative. Operating expenses per
worksite employee per month decreased 0.9% to $209 in the 2012 quarter
compared to $211 in the 2011 quarter.
Year-to-Date Results
Year-to-date revenues were $1.1 billion, an increase of 10.4% over the
2011 period. Gross profit for the six months ended June 30, 2012,
increased 8.9% to $190.3 million. The average gross profit per worksite
employee per month increased $1, or 0.4%, to $258 in the 2012 period
from $257 in the 2011 period.
Year-to-date operating expenses increased 6.5% over the first six months
of 2011 to $157.8 million. This increase was primarily due to costs
associated with the Insperity ChampionshipTM professional
golf tournament, which was moved into the first half of the year; higher
salaries and wages due in part to our adjacent businesses; partially
offset by the non-recurrence of expenses related to our 2011 rebranding
initiative. On a per worksite employee per month basis, operating
expenses decreased 1.8% to $214 in the 2012 period from $218 in the 2011
period.
EBITDA plus stock-based compensation increased 19.8% to $46.7 million
compared to the first six months of 2011. In addition, the company
received a $2.5 million scheduled reimbursement from its workers’
compensation program during the second quarter. Cash outlays included
dividends of $8.3 million, capital expenditures of $8.3 million and the
repurchase of 433,011 shares at a cost of $11.7 million. Working capital
at June 30, 2012, was $133.5 million, an increase of $6.9 million over
December 31, 2011.
“Our continued strong cash flow allowed us to recently increase our
dividend rate and repurchase shares while continuing to invest in our
long-term growth objectives,” said Douglas
S. Sharp, senior vice-president of finance, chief financial officer
and treasurer.
Insperity will be hosting a conference call today at 10 a.m. ET to
discuss these results, give guidance for the third quarter and update
the full year 2012 guidance, and answer questions from investment
analysts. To listen in, call 877-651-0053 and use conference i.d. number
99087999. The call will also be webcast at http://ir.insperity.com.
The conference call script and company guidance will be available at the
same website later today. A replay of the conference call will be
available at 855-859-2056, conference i.d. 99087999, for one week. The
webcast will be archived for one year.
Insperity, a trusted advisor to America’s best businesses for more than
25 years, provides an array of human resources and business solutions
designed to help improve business performance. InsperityTM
Business Performance Advisors offer the most comprehensive Workforce
OptimizationTM solution in the marketplace that delivers
administrative relief, better benefits, reduced liabilities and a
systematic way to improve productivity. Additional offerings include
MidMarket SolutionsTM, Performance Management, Expense
Management, Time and Attendance, Organizational Planning, Recruiting
Services, Employment Screening, Retirement Services and Insurance
Services. Insperity business performance solutions support more than
100,000 businesses with over 2 million employees. With 2011 revenues of
$2 billion, Insperity operates in 56 offices throughout the United
States. For more information, visit http://www.insperity.com.
The statements contained herein that are not historical facts are
forward-looking statements within the meaning of the federal securities
laws (Section 27A of the Securities Act of 1933 and Section 21E of the
Securities Exchange Act of 1934). You can identify such
forward-looking statements by the words “expects,” “intends,” “plans,”
“projects,” “believes,” “estimates,” “likely,” “possibly,” “probably,”
“goal,” “opportunity,” “objective,” “target,” “assume,” “outlook,”
“guidance,” “predicts,” “appears,” “indicator” and similar expressions.
Forward-looking statements involve a number of risks and
uncertainties. In the normal course of business, Insperity, Inc.,
in an effort to help keep our stockholders and the public informed about
our operations, may from time to time issue such forward-looking
statements, either orally or in writing. Generally, these
statements relate to business plans or strategies, projected or
anticipated benefits or other consequences of such plans or strategies,
or projections involving anticipated revenues, earnings, unit growth,
profit per worksite employee, pricing, operating expenses or other
aspects of operating results. We base the forward-looking
statements on our expectations, estimates and projections at the time
such statements are made. These statements are not guarantees of
future performance and involve risks and uncertainties that we cannot
predict. In addition, we have based many of these forward-looking
statements on assumptions about future events that may prove to be
inaccurate. Therefore, the actual results of the future events
described in such forward-looking statements could differ materially
from those stated in such forward-looking statements. Among the
factors that could cause actual results to differ materially are: (i)
continued effects of the economic recession and general economic
conditions; (ii) regulatory and tax developments and possible adverse
application of various federal, state and local regulations; (iii) the
ability to secure competitive replacement contracts for health insurance
and workers’ compensation contracts at expiration of current contracts;
(iv) increases in health insurance costs and workers’ compensation rates
and underlying claims trends, health care reform, financial solvency of
workers’ compensation carriers, other insurers or financial
institutions, state unemployment tax rates, liabilities for employee and
client actions or payroll-related claims; (v) failure to manage growth
of our operations and the effectiveness of our sales and marketing
efforts; (vi) changes in the competitive environment in the PEO
industry, including the entrance of new competitors and our ability to
renew or replace client companies; (vii) our liability for worksite
employee payroll, payroll taxes and benefits costs; (viii) our liability
for disclosure of sensitive or private information; (ix) our ability to
integrate or realize expected returns on our Adjacent Business strategy,
including acquisitions; and (x) an adverse final judgment or settlement
of claims against Insperity. These factors are discussed in
further detail in Insperity’s filings with the U.S. Securities and
Exchange Commission. Any of these factors, or a combination of
such factors, could materially affect the results of our operations and
whether forward-looking statements we make ultimately prove to be
accurate.
Except to the extent otherwise required by federal securities law, we
do not undertake any obligation to update our forward-looking statements
to reflect events or circumstances after the date they are made or to
reflect the occurrence of unanticipated events.
|
Insperity, Inc.
|
|
Summary Financial Information
|
|
(in thousands, except per share amounts and statistical data)
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
|
|
|
$
|
180,590
|
|
|
|
|
|
|
$
|
211,208
|
|
|
Restricted cash
|
|
|
|
|
|
|
|
|
44,580
|
|
|
|
|
|
|
|
44,737
|
|
|
Marketable securities
|
|
|
|
|
|
|
|
|
57,182
|
|
|
|
|
|
|
|
56,987
|
|
|
Accounts receivable
|
|
|
|
|
|
|
|
|
176,428
|
|
|
|
|
|
|
|
170,933
|
|
|
Prepaid insurance
|
|
|
|
|
|
|
|
|
18,152
|
|
|
|
|
|
|
|
21,300
|
|
|
Other current assets
|
|
|
|
|
|
|
|
|
8,133
|
|
|
|
|
|
|
|
11,488
|
|
|
Income taxes receivable
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
2,902
|
|
|
Deferred income taxes
|
|
|
|
|
|
|
|
|
2,851
|
|
|
|
|
|
|
|
3,233
|
|
|
Total current assets
|
|
|
|
|
|
|
|
|
487,916
|
|
|
|
|
|
|
|
522,788
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
|
|
|
|
|
93,491
|
|
|
|
|
|
|
|
92,944
|
|
|
Prepaid health insurance
|
|
|
|
|
|
|
|
|
9,000
|
|
|
|
|
|
|
|
9,000
|
|
|
Deposits
|
|
|
|
|
|
|
|
|
59,217
|
|
|
|
|
|
|
|
54,960
|
|
|
Goodwill and other intangible assets, net
|
|
|
|
|
|
|
|
|
27,565
|
|
|
|
|
|
|
|
28,433
|
|
|
Other assets
|
|
|
|
|
|
|
|
|
4,868
|
|
|
|
|
|
|
|
4,134
|
|
|
Total assets
|
|
|
|
|
|
|
|
$
|
682,057
|
|
|
|
|
|
|
$
|
712,259
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
|
|
|
|
$
|
2,873
|
|
|
|
|
|
|
$
|
5,085
|
|
|
Payroll taxes and other payroll deductions payable
|
|
|
|
|
|
|
|
|
122,590
|
|
|
|
|
|
|
|
168,652
|
|
|
Accrued worksite employee payroll expense
|
|
|
|
|
|
|
|
|
144,885
|
|
|
|
|
|
|
|
130,317
|
|
|
Accrued health insurance costs
|
|
|
|
|
|
|
|
|
9,868
|
|
|
|
|
|
|
|
9,427
|
|
|
Accrued workers’ compensation costs
|
|
|
|
|
|
|
|
|
45,320
|
|
|
|
|
|
|
|
46,548
|
|
|
Accrued corporate payroll and commissions
|
|
|
|
|
|
|
|
|
13,474
|
|
|
|
|
|
|
|
22,383
|
|
|
Other accrued liabilities
|
|
|
|
|
|
|
|
|
14,008
|
|
|
|
|
|
|
|
13,814
|
|
|
Income taxes payable
|
|
|
|
|
|
|
|
|
1,429
|
|
|
|
|
|
|
|
-
|
|
|
Total current liabilities
|
|
|
|
|
|
|
|
|
354,447
|
|
|
|
|
|
|
|
396,226
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued workers’ compensation costs
|
|
|
|
|
|
|
|
|
63,664
|
|
|
|
|
|
|
|
60,054
|
|
|
Deferred income taxes
|
|
|
|
|
|
|
|
|
11,414
|
|
|
|
|
|
|
|
10,772
|
|
|
Total noncurrent liabilities
|
|
|
|
|
|
|
|
|
75,078
|
|
|
|
|
|
|
|
70,826
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
|
|
|
|
309
|
|
|
|
|
|
|
|
309
|
|
|
Additional paid-in capital
|
|
|
|
|
|
|
|
|
136,762
|
|
|
|
|
|
|
|
135,871
|
|
|
Treasury stock, cost
|
|
|
|
|
|
|
|
|
(139,467
|
)
|
|
|
|
|
|
|
(134,647
|
)
|
|
Accumulated other comprehensive income, net of tax
|
|
|
|
|
|
|
|
|
58
|
|
|
|
|
|
|
|
24
|
|
|
Retained earnings
|
|
|
|
|
|
|
|
|
254,870
|
|
|
|
|
|
|
|
243,650
|
|
|
Total stockholders’ equity
|
|
|
|
|
|
|
|
|
252,532
|
|
|
|
|
|
|
|
245,207
|
|
|
Total liabilities and stockholders’ equity
|
|
|
|
|
|
|
|
$
|
682,057
|
|
|
|
|
|
|
$
|
712,259
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insperity, Inc.
|
|
Summary Financial Information (continued)
|
|
(in thousands, except per share amounts and statistical data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
2011
|
|
|
|
|
|
Change
|
|
|
|
|
|
2012
|
|
|
|
|
|
2011
|
|
|
|
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating results:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues (gross billings of $3.039 billion,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$2.731 billion, $6.271 billion and $5.619
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
billion, less worksite employee payroll cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of $2.520 billion, $2.258 billion, $5.156
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
billion and $4.610 billion, respectively)
|
|
|
|
|
|
|
|
$
|
519,256
|
|
|
|
|
|
|
$
|
472,903
|
|
|
|
|
|
|
9.8
|
%
|
|
|
|
|
|
$
|
1,114,433
|
|
|
|
|
|
|
$
|
1,009,284
|
|
|
|
|
|
|
10.4
|
%
|
|
Direct costs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll taxes, benefits and workers’
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
compensation costs
|
|
|
|
|
|
|
|
|
431,962
|
|
|
|
|
|
|
|
389,062
|
|
|
|
|
|
|
11.0
|
%
|
|
|
|
|
|
|
924,135
|
|
|
|
|
|
|
|
834,484
|
|
|
|
|
|
|
10.7
|
%
|
|
Gross profit
|
|
|
|
|
|
|
|
|
87,294
|
|
|
|
|
|
|
|
83,841
|
|
|
|
|
|
|
4.1
|
%
|
|
|
|
|
|
|
190,298
|
|
|
|
|
|
|
|
174,800
|
|
|
|
|
|
|
8.9
|
%
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries, wages and payroll taxes
|
|
|
|
|
|
|
|
|
40,047
|
|
|
|
|
|
|
|
38,467
|
|
|
|
|
|
|
4.1
|
%
|
|
|
|
|
|
|
83,370
|
|
|
|
|
|
|
|
78,064
|
|
|
|
|
|
|
6.8
|
%
|
|
Stock-based compensation
|
|
|
|
|
|
|
|
|
2,801
|
|
|
|
|
|
|
|
2,556
|
|
|
|
|
|
|
9.6
|
%
|
|
|
|
|
|
|
4,956
|
|
|
|
|
|
|
|
4,346
|
|
|
|
|
|
|
14.0
|
%
|
|
General and administrative expenses
|
|
|
|
|
|
|
|
|
18,494
|
|
|
|
|
|
|
|
17,023
|
|
|
|
|
|
|
8.6
|
%
|
|
|
|
|
|
|
40,572
|
|
|
|
|
|
|
|
38,916
|
|
|
|
|
|
|
4.3
|
%
|
|
Commissions
|
|
|
|
|
|
|
|
|
3,506
|
|
|
|
|
|
|
|
3,255
|
|
|
|
|
|
|
7.7
|
%
|
|
|
|
|
|
|
6,941
|
|
|
|
|
|
|
|
6,351
|
|
|
|
|
|
|
9.3
|
%
|
|
Advertising
|
|
|
|
|
|
|
|
|
8,566
|
|
|
|
|
|
|
|
7,539
|
|
|
|
|
|
|
13.6
|
%
|
|
|
|
|
|
|
13,321
|
|
|
|
|
|
|
|
13,045
|
|
|
|
|
|
|
2.1
|
%
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
4,465
|
|
|
|
|
|
|
|
3,601
|
|
|
|
|
|
|
24.0
|
%
|
|
|
|
|
|
|
8,677
|
|
|
|
|
|
|
|
7,549
|
|
|
|
|
|
|
14.9
|
%
|
|
Total operating expenses
|
|
|
|
|
|
|
|
|
77,879
|
|
|
|
|
|
|
|
72,441
|
|
|
|
|
|
|
7.5
|
%
|
|
|
|
|
|
|
157,837
|
|
|
|
|
|
|
|
148,271
|
|
|
|
|
|
|
6.5
|
%
|
|
Operating income
|
|
|
|
|
|
|
|
|
9,415
|
|
|
|
|
|
|
|
11,400
|
|
|
|
|
|
|
(17.4
|
)%
|
|
|
|
|
|
|
32,461
|
|
|
|
|
|
|
|
26,529
|
|
|
|
|
|
|
22.4
|
%
|
|
Other income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income, net
|
|
|
|
|
|
|
|
|
176
|
|
|
|
|
|
|
|
304
|
|
|
|
|
|
|
(42.1
|
)%
|
|
|
|
|
|
|
464
|
|
|
|
|
|
|
|
588
|
|
|
|
|
|
|
(21.1
|
)%
|
|
Income before income tax expense
|
|
|
|
|
|
|
|
|
9,591
|
|
|
|
|
|
|
|
11,704
|
|
|
|
|
|
|
(18.1
|
)%
|
|
|
|
|
|
|
32,925
|
|
|
|
|
|
|
|
27,117
|
|
|
|
|
|
|
21.4
|
%
|
|
Income tax expense
|
|
|
|
|
|
|
|
|
3,970
|
|
|
|
|
|
|
|
4,963
|
|
|
|
|
|
|
(20.0
|
)%
|
|
|
|
|
|
|
13,420
|
|
|
|
|
|
|
|
11,590
|
|
|
|
|
|
|
15.8
|
%
|
|
Net income
|
|
|
|
|
|
|
|
$
|
5,621
|
|
|
|
|
|
|
$
|
6,741
|
|
|
|
|
|
|
(16.6
|
)%
|
|
|
|
|
|
$
|
19,505
|
|
|
|
|
|
|
$
|
15,527
|
|
|
|
|
|
|
25.6
|
%
|
|
Less net income allocated to participating
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
securities
|
|
|
|
|
|
|
|
|
(162
|
)
|
|
|
|
|
|
|
(199
|
)
|
|
|
|
|
|
(18.6
|
)%
|
|
|
|
|
|
|
(564
|
)
|
|
|
|
|
|
|
(463
|
)
|
|
|
|
|
|
21.8
|
%
|
|
Net income allocated to common shares
|
|
|
|
|
|
|
|
$
|
5,459
|
|
|
|
|
|
|
$
|
6,542
|
|
|
|
|
|
|
(16.6
|
)%
|
|
|
|
|
|
$
|
18,941
|
|
|
|
|
|
|
$
|
15,064
|
|
|
|
|
|
|
25.7
|
%
|
|
Basic net income per share of common stock
|
|
|
|
|
|
|
|
$
|
0.22
|
|
|
|
|
|
|
$
|
0.25
|
|
|
|
|
|
|
(12.0
|
)%
|
|
|
|
|
|
$
|
0.75
|
|
|
|
|
|
|
$
|
0.59
|
|
|
|
|
|
|
27.1
|
%
|
|
Diluted net income per share of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
common stock
|
|
|
|
|
|
|
|
$
|
0.22
|
|
|
|
|
|
|
$
|
0.25
|
|
|
|
|
|
|
(12.0
|
)%
|
|
|
|
|
|
$
|
0.75
|
|
|
|
|
|
|
$
|
0.59
|
|
|
|
|
|
|
27.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insperity, Inc.
|
|
Summary Financial Information (continued)
|
|
(in thousands, except per share amounts and statistical data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
|
|
|
|
Six months ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
2011
|
|
|
|
|
Change
|
|
|
|
|
2012
|
|
|
|
|
2011
|
|
|
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statistical data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average number of worksite
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
employees paid per month
|
|
|
|
|
|
|
|
|
124,219
|
|
|
|
|
|
114,656
|
|
|
|
|
8.3
|
%
|
|
|
|
|
|
123,079
|
|
|
|
|
|
113,533
|
|
|
|
|
8.4
|
%
|
|
Revenues per worksite employee
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
per month(1)
|
|
|
|
|
|
|
|
$
|
1,393
|
|
|
|
|
$
|
1,375
|
|
|
|
|
1.3
|
%
|
|
|
|
|
$
|
1,509
|
|
|
|
|
$
|
1,482
|
|
|
|
|
1.8
|
%
|
|
Gross profit per worksite employee
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
per month
|
|
|
|
|
|
|
|
|
234
|
|
|
|
|
|
244
|
|
|
|
|
(4.1
|
)%
|
|
|
|
|
|
258
|
|
|
|
|
|
257
|
|
|
|
|
0.4
|
%
|
|
Operating expenses per worksite
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
employee per month
|
|
|
|
|
|
|
|
|
209
|
|
|
|
|
|
211
|
|
|
|
|
(0.9
|
)%
|
|
|
|
|
|
214
|
|
|
|
|
|
218
|
|
|
|
|
(1.8
|
)%
|
|
Operating income per worksite
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
employee per month
|
|
|
|
|
|
|
|
|
25
|
|
|
|
|
|
33
|
|
|
|
|
(24.2
|
)%
|
|
|
|
|
|
44
|
|
|
|
|
|
39
|
|
|
|
|
12.8
|
%
|
|
Net income per worksite
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
employee per month
|
|
|
|
|
|
|
|
|
15
|
|
|
|
|
|
20
|
|
|
|
|
(25.0
|
)%
|
|
|
|
|
|
26
|
|
|
|
|
|
23
|
|
|
|
|
13.0
|
%
|
|
(1)
|
|
|
Gross billings of $8,156, $7,938, $8,491 and $8,249 per worksite
employee per month, less payroll cost of $6,763,
|
|
|
|
|
$6,563, $6,982 and $6,767 per worksite employee per month,
respectively.
|
|
|
|
|
|
|
|
|
Insperity, Inc.
|
|
Summary Financial Information (continued)
|
|
(in thousands, except per share amounts and statistical data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP to Non-GAAP Reconciliation Tables
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
2011
|
|
|
|
|
|
Change
|
|
|
|
|
|
2012
|
|
|
|
|
|
2011
|
|
|
|
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll cost (GAAP)
|
|
|
|
|
|
|
|
$
|
2,520,058
|
|
|
|
|
|
$
|
2,257,602
|
|
|
|
|
|
11.6
|
%
|
|
|
|
|
|
$
|
5,156,187
|
|
|
|
|
|
$
|
4,609,865
|
|
|
|
|
|
11.9
|
%
|
|
Less: Bonus payroll cost
|
|
|
|
|
|
|
|
|
204,042
|
|
|
|
|
|
|
164,612
|
|
|
|
|
|
24.0
|
%
|
|
|
|
|
|
|
571,865
|
|
|
|
|
|
|
469,461
|
|
|
|
|
|
21.8
|
%
|
|
Non-bonus payroll cost
|
|
|
|
|
|
|
|
$
|
2,316,016
|
|
|
|
|
|
$
|
2,092,990
|
|
|
|
|
|
10.7
|
%
|
|
|
|
|
|
$
|
4,584,322
|
|
|
|
|
|
$
|
4,140,404
|
|
|
|
|
|
10.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll cost per worksite
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
employee per month (GAAP)
|
|
|
|
|
|
|
|
$
|
6,763
|
|
|
|
|
|
$
|
6,563
|
|
|
|
|
|
3.0
|
%
|
|
|
|
|
|
$
|
6,982
|
|
|
|
|
|
$
|
6,767
|
|
|
|
|
|
3.2
|
%
|
|
Less: Bonus payroll cost per
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
worksite employee per month
|
|
|
|
|
|
|
|
|
548
|
|
|
|
|
|
|
478
|
|
|
|
|
|
14.6
|
%
|
|
|
|
|
|
|
774
|
|
|
|
|
|
|
689
|
|
|
|
|
|
12.3
|
%
|
|
Non-bonus payroll cost per
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
worksite employee per month
|
|
|
|
|
|
|
|
$
|
6,215
|
|
|
|
|
|
$
|
6,085
|
|
|
|
|
|
2.1
|
%
|
|
|
|
|
|
$
|
6,208
|
|
|
|
|
|
$
|
6,078
|
|
|
|
|
|
2.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-bonus payroll cost represents payroll cost excluding the impact of
bonus payrolls paid to the company’s worksite employees. Bonus payroll
cost varies from period to period, but has no direct impact to the
company’s ultimate workers’ compensation costs under the current
program. As a result, Insperity management refers to non-bonus payroll
cost in analyzing, reporting and forecasting the company’s workers’
compensation costs.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
Change
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
Change
|
|
Net income (GAAP)
|
|
|
|
|
|
|
|
|
|
|
$
|
5,621
|
|
|
|
|
|
|
$
|
6,741
|
|
|
|
|
|
|
(16.6
|
)%
|
|
|
|
|
|
|
$
|
19,505
|
|
|
|
|
|
|
$
|
15,527
|
|
|
|
|
|
|
25.6
|
%
|
|
Income tax expense
|
|
|
|
|
|
|
|
|
|
|
|
3,970
|
|
|
|
|
|
|
|
4,963
|
|
|
|
|
|
|
(20.0
|
)%
|
|
|
|
|
|
|
|
13,420
|
|
|
|
|
|
|
|
11,590
|
|
|
|
|
|
|
15.8
|
%
|
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
88
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
176
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
4,465
|
|
|
|
|
|
|
|
3,601
|
|
|
|
|
|
|
24.0
|
%
|
|
|
|
|
|
|
|
8,677
|
|
|
|
|
|
|
|
7,549
|
|
|
|
|
|
|
14.9
|
%
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
14,144
|
|
|
|
|
|
|
|
15,305
|
|
|
|
|
|
|
(7.6
|
)%
|
|
|
|
|
|
|
|
41,778
|
|
|
|
|
|
|
|
34,666
|
|
|
|
|
|
|
20.5
|
%
|
|
Stock-based compensation
|
|
|
|
|
|
|
|
|
|
|
|
2,801
|
|
|
|
|
|
|
|
2,556
|
|
|
|
|
|
|
9.6
|
%
|
|
|
|
|
|
|
|
4,956
|
|
|
|
|
|
|
|
4,346
|
|
|
|
|
|
|
14.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
16,945
|
|
|
|
|
|
|
$
|
17,861
|
|
|
|
|
|
|
(5.1
|
)%
|
|
|
|
|
|
|
$
|
46,734
|
|
|
|
|
|
|
$
|
39,012
|
|
|
|
|
|
|
19.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA represents net income computed in accordance with generally
accepted accounting principles (“GAAP”), plus interest expense, income
tax expense, depreciation and amortization expense. Insperity management
believes EBITDA is often a useful measure of the company’s operating
performance, as it allows for additional analysis of the company’s
operating results separate from the impact of taxes and capital and
financing transactions on earnings.
Non-bonus payroll and EBITDA are not financial measures prepared in
accordance with GAAP and may be different from similar measures used by
other companies. Non-bonus payroll and EBITDA should not be considered
as a substitute for, or superior to, measures of financial performance
prepared in accordance with GAAP. Insperity includes non-bonus payroll
and EBITDA in this press release because the company believes they are
useful to investors in allowing for greater transparency related to the
costs incurred under the company’s workers’ compensation program and the
company’s operating performance during the periods presented. Investors
are encouraged to review the reconciliation of the non-GAAP financial
measures used in this press release to their most directly comparable
GAAP financial measures as provided in the tables above.

Source: Insperity, Inc.
Insperity, Inc. Investor Relations Contact: Douglas
S. Sharp, 281-348-3232 Senior Vice President of Finance, Chief
Financial Officer and Treasurer or News Media Contact: Jason
Cutbirth, 281-312-3085 Senior Vice President of Marketing jason.cutbirth@insperity.com
|