|
|
|
|
|
Delaware
|
|
95-3359658
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
One Park Place, Suite 600, Dublin, CA
|
|
94568
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
|
x
|
Accelerated filer
|
o
|
|
|
|
|
Non-accelerated filer
|
o
(do not check if a smaller reporting company)
|
Smaller reporting company
|
o
|
|
|
|
|
Emerging growth company
|
o
|
|
|
|
|
Form 10-Q
Cross Reference
|
Page
|
Part I, Item 1.
|
||
|
||
|
||
|
||
|
||
Part I, Item 2.
|
||
Part I, Item 3.
|
||
Part I, Item 4.
|
||
Part II, Item 1.
|
||
Part II, Item 1A.
|
||
Part II, Item 2.
|
||
Part II, Item 3.
|
||
Part II, Item 4.
|
||
Part II, Item 5.
|
||
Part II, Item 6.
|
||
|
|
|
|
|
|
FORWARD LOOKING STATEMENTS AND OTHER FINANCIAL INFORMATION
|
|
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS
|
|
•
|
Launched TriNet Professional Services and completed the migration of existing clients from our SOI platform onto our common TriNet platform,
|
•
|
Continued to invest in our efforts to enhance our clients' experience through operational and process improvements,
|
•
|
Improved sales representative retention and launched a marketing and branding campaign in September 2018 to further augment our sales force efforts,
|
•
|
Invested corporate funds to generate interest income and refinanced term loans during the second quarter of 2018,
|
•
|
Continued to benefit from changes for one of our health insurance carrier contracts, where we converted from a guaranteed-cost to risk-based plan in late 2017,
|
•
|
Continued to invest in improving our internal control environment to support our ongoing compliance with the requirements of the Sarbanes-Oxley Act of 2002 (SOX), and
|
•
|
Received IRS designation as a Certified Professional Employer Organization on July 1, 2018 for a TriNet subsidiary.
|
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS
|
|
•
|
Served approximately
16,400
clients and co-employed
Average WSEs
of approximately
318,000
, a
2%
decrease
compared to the same period in
2017
and
|
•
|
Processed approximately
$8.7 billion
in payroll and payroll tax payments for our clients, an increase of
8%
compared to the same period in
2017
.
|
•
|
Total revenues
increased
7%
to
$875 million
and
Net Service Revenues
increased
11%
to
$228 million
,
|
•
|
Operating income
decreased
1%
to
$62 million
,
|
•
|
Our
effective income tax rate
decreased to
16%
,
|
•
|
Net income
increased
20%
to
$51 million
, or
$0.71
per diluted share and
Adjusted Net Income
increased
35%
to
$55 million
, and
|
•
|
Adjusted EBITDA
increased
9%
to
$88 million
.
|
•
|
Co-employed
Average WSEs
of approximately
315,500
, a
3%
decrease
compared to the same period in
2017
and
|
•
|
Processed approximately
$27.4 billion
in payroll and payroll tax payments for our clients, an
increase
of
6%
compared to the same period in
2017
.
|
•
|
Total revenues
increased
7%
to
$2.6 billion
and
Net Service Revenues
increased
10%
to
$668 million
,
|
•
|
Operating income
increased
24%
to
$209 million
,
|
•
|
Our
effective income tax rate
decreased to
18%
,
|
•
|
Net income
increased
46%
to
$163 million
, or
$2.25
per diluted share and
Adjusted Net Income
increased
62%
to
$176 million
, and
|
•
|
Adjusted EBITDA
increased
28%
to
$277 million
.
|
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
(in millions, except per share and WSE data)
|
2018
|
|
2017
|
|
% Change
|
|
2018
|
|
2017
|
|
% Change
|
||||||||||||
Income Statement Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenues
|
$
|
875
|
|
|
$
|
818
|
|
|
7
|
%
|
|
|
$
|
2,586
|
|
|
$
|
2,427
|
|
|
7
|
%
|
|
Operating income
|
62
|
|
|
63
|
|
|
(1
|
)
|
|
|
209
|
|
|
169
|
|
|
24
|
|
|
||||
Net income
|
51
|
|
|
43
|
|
|
20
|
|
|
|
163
|
|
|
112
|
|
|
46
|
|
|
||||
Diluted net income per share of common stock
|
0.71
|
|
|
0.60
|
|
|
18
|
|
|
|
2.25
|
|
|
1.57
|
|
|
43
|
|
|
||||
Non-GAAP measures
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Service Revenues
|
228
|
|
|
205
|
|
|
11
|
|
|
|
668
|
|
|
605
|
|
|
10
|
|
|
||||
Net Insurance Service Revenues
|
109
|
|
|
93
|
|
|
17
|
|
|
|
305
|
|
|
264
|
|
|
15
|
|
|
||||
Adjusted EBITDA
|
88
|
|
|
80
|
|
|
9
|
|
|
|
277
|
|
|
216
|
|
|
28
|
|
|
||||
Adjusted Net Income
|
55
|
|
|
41
|
|
|
35
|
|
|
|
176
|
|
|
109
|
|
|
62
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Metrics:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total WSEs payroll and payroll taxes processed
|
$
|
8,669
|
|
|
$
|
8,061
|
|
|
8
|
%
|
|
|
$
|
27,360
|
|
|
$
|
25,835
|
|
|
6
|
%
|
|
Average WSEs
|
318,129
|
|
|
324,043
|
|
|
(2
|
)
|
|
|
315,512
|
|
|
325,347
|
|
|
(3
|
)
|
|
(1)
|
Refer to Non-GAAP Financial Measures section below for definitions and reconciliations from GAAP measures.
|
|
Nine Months Ended September 30,
|
|
%
|
||||||||
(in millions, except operating metrics data)
|
2018
|
|
2017
|
|
Change
|
||||||
Operating Metrics:
|
|
|
|
|
|
|
|||||
Total WSEs at period end
|
317,496
|
|
|
325,138
|
|
|
(2
|
)
|
%
|
||
Cash Flow Data:
|
|
|
|
|
|
|
|||||
Net cash used in operating activities
(1)
|
$
|
(476
|
)
|
|
$
|
(141
|
)
|
|
236
|
|
|
Net cash used in investing activities
|
(169
|
)
|
|
(15
|
)
|
|
1,045
|
|
|
||
Net cash used in financing activities
|
(62
|
)
|
|
(65
|
)
|
|
(4
|
)
|
|
(1)
|
Prior year balance has been retrospectively adjusted for Accounting Standards Update (ASU) 2016-18.
|
(in millions)
|
September 30,
2018 |
|
December 31,
2017 |
|
% Change
|
|
|||||
Balance Sheet Data:
|
|
|
|
|
|
|
|||||
Cash and cash equivalents
|
$
|
237
|
|
|
$
|
336
|
|
|
(29
|
)
|
%
|
Working capital
|
226
|
|
|
234
|
|
|
(3
|
)
|
|
||
Total assets
|
2,104
|
|
|
2,593
|
|
|
(19
|
)
|
|
||
Notes payable
|
418
|
|
|
423
|
|
|
(1
|
)
|
|
||
Total liabilities
|
1,754
|
|
|
2,387
|
|
|
(27
|
)
|
|
||
Total stockholders’ equity
|
350
|
|
|
206
|
|
|
70
|
|
|
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS
|
|
Non-GAAP Measure
|
Definition
|
How We Use The Measure
|
Net Service Revenues
|
• Sum of professional service revenues and Net Insurance Service Revenues, or total revenues less insurance costs.
|
• Provides a comparable basis of revenues on a net basis. Professional service revenues are represented net of client payroll costs whereas insurance service revenues are presented gross of insurance costs for financial reporting purposes.
• Acts as the basis to allocate resources to different functions and evaluates the effectiveness of our business strategies by each business function.
• Provides a measure, among others, used in the determination of incentive compensation for management.
|
Net Insurance Service Revenues
|
• Insurance revenues less insurance costs.
|
• Is a component of Net Service Revenues.
• Provides a comparable basis of revenues on a net basis. Professional service revenues are represented net of client payroll costs whereas insurance service revenues are presented gross of insurance costs for financial reporting purposes. Promotes an understanding of our insurance services business by evaluating insurance service revenues net of our WSE related costs which are substantially pass-through for the benefit of our WSEs. Under GAAP, insurance service revenues and costs are recorded gross as we have latitude in establishing the price, service and supplier specifications.
• We also sometimes refer to Net Insurance Service Margin, which is the ratio of Net Insurance Revenue to Insurance Service Revenue.
|
Adjusted EBITDA
|
• Net income, excluding the effects of:
- income tax provision,
- interest expense,
- depreciation,
- amortization of intangible assets, and
- stock-based compensation expense.
|
• Provides period-to-period comparisons on a consistent basis and an understanding as to how our management evaluates the effectiveness of our business strategies by excluding certain non-cash charges such as depreciation and amortization, and stock-based compensation recognized based on the estimated fair values. We believe these charges are not directly resulting from our core operations or indicative of our ongoing operations.
• Enhances comparisons to prior periods and, accordingly, facilitates the development of future projections and earnings growth prospects.
• Provides a measure, among others, used in the determination of incentive compensation for management.
• We also sometimes refer to Adjusted EBITDA margin, which is the ratio of Adjusted EBITDA to Net Service Revenue.
|
Adjusted Net Income
|
• Net income, excluding the effects of:
- effective income tax rate
(1)
,
- stock-based compensation,
- amortization of intangible assets,
- non-cash interest expense
(2)
, and
- the income tax effect (at our effective tax rate
(1)
) of these pre-tax adjustments.
|
• Provides information to our stockholders and board of directors to understand how our management evaluates our business, to monitor and evaluate our operating results, and analyze profitability of our ongoing operations and trends on a consistent basis by excluding certain non-cash charges.
|
(1)
|
We have adjusted the non-GAAP effective tax rate to
26%
for
2018
from
41%
for
2017
due primarily to a decrease in the statutory rate from 35% to 21%. These non-GAAP effective tax rates exclude the income tax impact from stock-based compensation, changes in uncertain tax positions, and nonrecurring benefits or expenses from federal legislative changes.
|
(2)
|
Non-cash interest expense represents amortization and write-off of our debt issuance costs.
|
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||
(in millions)
|
2018
|
2017
|
|
2018
|
2017
|
||||||||
Total revenues
|
$
|
875
|
|
$
|
818
|
|
|
$
|
2,586
|
|
$
|
2,427
|
|
Less: Insurance costs
|
647
|
|
613
|
|
|
1,918
|
|
1,822
|
|
||||
Net Service Revenues
|
$
|
228
|
|
$
|
205
|
|
|
$
|
668
|
|
$
|
605
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||
(in millions)
|
2018
|
2017
|
|
2018
|
2017
|
||||||||
Insurance service revenues
|
$
|
756
|
|
$
|
706
|
|
|
$
|
2,223
|
|
$
|
2,086
|
|
Less: Insurance costs
|
647
|
|
613
|
|
|
1,918
|
|
1,822
|
|
||||
Net Insurance Service Revenues
|
$
|
109
|
|
$
|
93
|
|
|
$
|
305
|
|
$
|
264
|
|
Net Insurance Service Revenue Margin
|
14
|
%
|
13
|
%
|
|
14
|
%
|
13
|
%
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||
(in millions)
|
2018
|
2017
|
|
2018
|
2017
|
||||||||
Net income
|
$
|
51
|
|
$
|
43
|
|
|
$
|
163
|
|
$
|
112
|
|
Provision for income taxes
|
9
|
|
15
|
|
|
36
|
|
44
|
|
||||
Stock-based compensation
|
12
|
|
8
|
|
|
31
|
|
21
|
|
||||
Interest expense and bank fees
|
5
|
|
5
|
|
|
17
|
|
15
|
|
||||
Depreciation
|
10
|
|
8
|
|
|
26
|
|
20
|
|
||||
Amortization of intangible assets
|
1
|
|
1
|
|
|
4
|
|
4
|
|
||||
Adjusted EBITDA
|
$
|
88
|
|
$
|
80
|
|
|
$
|
277
|
|
$
|
216
|
|
Adjusted EBITDA Margin
|
38
|
%
|
39
|
%
|
|
41
|
%
|
36
|
%
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||
(in millions)
|
2018
|
2017
|
|
2018
|
2017
|
||||||||
Net income
|
$
|
51
|
|
$
|
43
|
|
|
$
|
163
|
|
$
|
112
|
|
Effective income tax rate adjustment
|
(6
|
)
|
(8
|
)
|
|
(16
|
)
|
(19
|
)
|
||||
Stock-based compensation
|
12
|
|
8
|
|
|
31
|
|
21
|
|
||||
Amortization of intangible assets
|
1
|
|
1
|
|
|
4
|
|
4
|
|
||||
Non-cash interest expense
|
—
|
|
1
|
|
|
4
|
|
2
|
|
||||
Income tax impact of pre-tax adjustments
|
(3
|
)
|
(4
|
)
|
|
(10
|
)
|
(11
|
)
|
||||
Adjusted Net Income
|
$
|
55
|
|
$
|
41
|
|
|
$
|
176
|
|
$
|
109
|
|
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS
|
|
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS
|
|
•
|
PSR
increased
6%
compared to the same quarter in
2017
to
$119 million
due primarily to rate increases.
|
•
|
ISR
increased
7%
compared to the same quarter in
2017
to
$756 million
due primarily to an increase in WSEs electing to participate in our insurance services.
|
•
|
an increase of
$22 million
in other operating expenses (OOE) which includes $10 million of anticipated costs associated with our marketing campaign and additional investment in operational and process improvements,
|
•
|
partially offset by an increase of
$23 million
in total revenues less insurance costs due to:
|
•
|
favorable experience from the change in the economic arrangement with one of our carriers from a guaranteed cost contract to a risk-based contract, and
|
•
|
favorable experience with other risk-based contracts, including favorable prior period development of
$4 million
in workers' compensation insurance costs.
|
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS
|
|
•
|
PSR
increased
6%
compared to the same period in
2017
to
$363 million
due to rate increases and changes in vertical mix partially offset by a reduction in Average WSEs.
|
•
|
ISR
increased
7%
compared to the same period in
2017
to
$2.2 billion
due primarily to an increase in WSEs electing to participate in our insurance services.
|
•
|
An increase of
$63 million
in total revenues less insurance costs due to:
|
•
|
favorable experience from the change in the economic arrangement of one of our health insurance contracts as noted above, and
|
•
|
favorable experience with other risk-based contracts, including favorable prior period development of $17 million in workers' compensation insurance costs,
|
•
|
partially offset by an increase of
$17 million
in OOE, which includes $10 million of anticipated costs associated with our marketing campaign and additional investment in operational and process improvements.
|
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS
|
|
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS
|
|
•
|
Volume - the percentage change in period over period Average WSEs,
|
•
|
Rate - the percentage changes in prices for each vertical, and
|
•
|
Mix - the change in composition of Average WSEs within our verticals.
|
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS
|
|
•
|
Volume - the percentage change in period over period Average WSEs,
|
•
|
Rate - the percentage changes in prices associated with each of our insurance service offerings, and
|
•
|
Mix - all other changes including the composition of our enrolled WSEs within our insurance service offerings.
|
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS
|
|
•
|
Volume - the percentage change in period over period Average WSEs,
|
•
|
Rate - the percentage changes in cost trend associated with each of our insurance service offerings, and
|
•
|
Mix - all other changes including the composition of our enrolled WSEs within our insurance offerings.
|
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS
|
|
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS
|
|
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS
|
|
▪
|
an increase of $24 million due primarily to increased headcount in various customer service functions and general administrative functions to support process improvement initiatives,
|
▪
|
partially offset by a decrease of $6 million in commission expense with the adoption of ASC Topic 606 in the first quarter of 2018. Refer to Note 1 in Item 1 of this Form 10-Q for additional details surrounding the impact of this adoption.
|
•
|
For the third quarter of 2018, interest and dividend income increased $2 million due to an increase in yields from investing activities we initiated in the second quarter of 2018 in an effort to maximize return on our cash balances.
|
•
|
For the nine months ended September 30, 2018, interest and dividend income increased $6 million due to an increase in yields from investing activities, partially offset by $2 million increase in interest expense associated with the write-off of debt issuance costs related to the refinancing of our previous terms loans, as compared to the same period in 2017.
|
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS
|
|
|
September 30, 2018
|
December 31, 2017
|
||||||||||||||||
(in millions)
|
Corporate
|
WSE
|
Total
|
Corporate
|
WSE
|
Total
|
||||||||||||
Current assets
|
|
|
|
|
|
|
||||||||||||
WSE-related assets
|
$
|
—
|
|
$
|
403
|
|
$
|
403
|
|
$
|
—
|
|
$
|
360
|
|
$
|
360
|
|
Cash and cash equivalents
|
237
|
|
—
|
|
237
|
|
336
|
|
—
|
|
336
|
|
||||||
Restricted cash, cash equivalents and investments
|
15
|
|
606
|
|
621
|
|
15
|
|
1,265
|
|
1,280
|
|
||||||
All other current assets
|
76
|
|
—
|
|
76
|
|
15
|
|
—
|
|
15
|
|
||||||
Current assets
|
$
|
328
|
|
$
|
1,009
|
|
$
|
1,337
|
|
$
|
366
|
|
$
|
1,625
|
|
$
|
1,991
|
|
|
|
|
|
|
|
|
||||||||||||
Current liabilities
|
|
|
|
|
|
|
||||||||||||
WSE-related liabilities
|
$
|
—
|
|
$
|
1,009
|
|
$
|
1,009
|
|
$
|
—
|
|
$
|
1,618
|
|
$
|
1,618
|
|
All other current liabilities
|
102
|
|
—
|
|
102
|
|
139
|
|
—
|
|
139
|
|
||||||
Current liabilities
|
$
|
102
|
|
$
|
1,009
|
|
$
|
1,111
|
|
$
|
139
|
|
$
|
1,618
|
|
$
|
1,757
|
|
|
|
|
|
|
|
|
||||||||||||
Working capital
|
$
|
226
|
|
$
|
—
|
|
$
|
226
|
|
$
|
227
|
|
$
|
7
|
|
$
|
234
|
|
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS
|
|
|
Nine Months Ended
September 30, |
|||||||||||||||||
(in millions)
|
2018
|
2017
|
||||||||||||||||
|
Corporate
|
WSE
|
Total
|
Corporate
|
WSE
|
Total
|
||||||||||||
Net cash provided by (used in):
|
|
|
|
|
|
|
||||||||||||
Operating activities
(1)
|
$
|
184
|
|
$
|
(660
|
)
|
$
|
(476
|
)
|
$
|
205
|
|
$
|
(346
|
)
|
$
|
(141
|
)
|
Investing activities
|
(169
|
)
|
—
|
|
(169
|
)
|
(15
|
)
|
—
|
|
(15
|
)
|
||||||
Financing activities
|
(62
|
)
|
—
|
|
(62
|
)
|
(65
|
)
|
—
|
|
(65
|
)
|
||||||
Net increase (decrease) in cash and cash equivalents, unrestricted and restricted
|
$
|
(47
|
)
|
$
|
(660
|
)
|
$
|
(707
|
)
|
$
|
125
|
|
$
|
(346
|
)
|
$
|
(221
|
)
|
Cash and cash equivalents, unrestricted and restricted:
|
|
|
|
|
|
|
||||||||||||
Beginning of period
|
$
|
476
|
|
$
|
1,262
|
|
$
|
1,738
|
|
$
|
278
|
|
$
|
955
|
|
$
|
1,233
|
|
End of period
|
$
|
429
|
|
$
|
602
|
|
$
|
1,031
|
|
$
|
403
|
|
$
|
609
|
|
$
|
1,012
|
|
|
|
|
|
|
|
|
||||||||||||
Net increase (decrease) in cash and cash equivalents:
|
|
|
|
|
|
|
||||||||||||
Unrestricted
|
$
|
(99
|
)
|
$
|
—
|
|
$
|
(99
|
)
|
$
|
80
|
|
$
|
—
|
|
$
|
80
|
|
Restricted
|
52
|
|
(660
|
)
|
(608
|
)
|
45
|
|
(346
|
)
|
(301
|
)
|
(1)
|
Prior year balances were retrospectively adjusted for Accounting Standards Update (ASU) 2016-18.
|
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS
|
|
|
Nine Months Ended
September 30, |
|||||||||||||||||
(in millions)
|
2018
|
2017
|
||||||||||||||||
|
Corporate
|
WSE
|
Total
|
Corporate
|
WSE
|
Total
|
||||||||||||
Net income
|
$
|
163
|
|
$
|
—
|
|
$
|
163
|
|
$
|
112
|
|
$
|
—
|
|
$
|
112
|
|
Depreciation and amortization
|
36
|
|
—
|
|
36
|
|
26
|
|
—
|
|
26
|
|
||||||
Stock-based compensation expense
|
31
|
|
—
|
|
31
|
|
21
|
|
—
|
|
21
|
|
||||||
Payment of interest
|
(13
|
)
|
—
|
|
(13
|
)
|
(12
|
)
|
—
|
|
(12
|
)
|
||||||
Income tax payments, net
|
(33
|
)
|
—
|
|
(33
|
)
|
—
|
|
—
|
|
—
|
|
||||||
Collateral paid to insurance carriers, net
|
(1
|
)
|
—
|
|
(1
|
)
|
(3
|
)
|
—
|
|
(3
|
)
|
||||||
Changes in other operating assets
|
10
|
|
(51
|
)
|
(41
|
)
|
33
|
|
(5
|
)
|
28
|
|
||||||
Changes in other operating liabilities
|
(9
|
)
|
(609
|
)
|
(618
|
)
|
28
|
|
(341
|
)
|
(313
|
)
|
||||||
Net cash provided by (used in) operating activities
(1)
|
$
|
184
|
|
$
|
(660
|
)
|
$
|
(476
|
)
|
$
|
205
|
|
$
|
(346
|
)
|
$
|
(141
|
)
|
(1)
|
Prior year balances were retrospectively adjusted for Accounting Standards Update (ASU) 2016-18.
|
|
Nine Months Ended
September 30, |
|||||
(in millions)
|
2018
|
2017
|
||||
Investments:
|
|
|
||||
Purchases of investments
|
$
|
223
|
|
$
|
—
|
|
Proceeds from sale of investments
|
(54
|
)
|
—
|
|
||
Proceeds from maturity of investments
|
(33
|
)
|
(14
|
)
|
||
Cash used in investments
|
$
|
136
|
|
$
|
(14
|
)
|
|
|
|
||||
Capital expenditures:
|
|
|
||||
Software and hardware
|
$
|
21
|
|
$
|
23
|
|
Office furniture, equipment and leasehold improvements
|
12
|
|
6
|
|
||
Cash used in capital expenditures
|
$
|
33
|
|
$
|
29
|
|
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS
|
|
|
Nine Months Ended September 30,
|
|||||
(in millions)
|
2018
|
2017
|
||||
Financing activities
|
|
|
||||
Repurchase of common stock, net of issuance
|
$
|
53
|
|
$
|
36
|
|
Repayment of borrowings
|
15
|
|
29
|
|
||
Net proceeds from issuance of notes payable
|
(6
|
)
|
—
|
|
||
Cash used in financing activities
|
$
|
62
|
|
$
|
65
|
|
|
|
|
MANAGEMENT'S DISCUSSION AND ANALYSIS
|
|
|
Payments Due by Period
|
|||||||||||
(in millions)
|
Total
|
Less than 1 year
|
1-3 years
|
3-5 years
|
||||||||
Debt obligations
(1)
|
$
|
489
|
|
$
|
38
|
|
$
|
74
|
|
$
|
377
|
|
(1)
|
Includes principal and the projected interest payments of our term loans, refer to Note 7 in Item 1 of this Form 10-Q for details.
|
|
|
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
AND CONTROLS AND PROCEDURES
|
|
|
|
|
FINANCIAL STATEMENTS
|
|
(in millions, except share and per share data)
|
September 30,
2018 |
|
December 31,
2017 |
||||||||||
Assets
|
|
|
|
|
|
||||||||
Current assets:
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
|
$
|
237
|
|
|
|
$
|
336
|
|
||||
Investments
|
|
38
|
|
|
|
—
|
|
||||||
Restricted cash, cash equivalents and investments
|
|
621
|
|
|
|
1,280
|
|
||||||
Worksite employee related assets:
|
|
|
|
|
|
||||||||
Unbilled revenue (net of advance collections of $39 and $12
at September 30, 2018 and December 31, 2017, respectively) |
$
|
306
|
|
|
|
$
|
297
|
|
|
||||
Accounts receivable
|
5
|
|
|
|
20
|
|
|
||||||
Prepaid insurance premiums and other insurance related
receivables (net of health benefit loss reserves of $45 and $0 at September 30, 2018 and December 31, 2017, respectively |
47
|
|
|
|
26
|
|
|
||||||
Other payroll assets
|
45
|
|
|
|
17
|
|
|
||||||
Worksite employee related assets
|
|
|
403
|
|
|
|
|
360
|
|
||||
Prepaid expenses and other current assets
|
|
38
|
|
|
|
15
|
|
||||||
Total current assets
|
|
1,337
|
|
|
|
1,991
|
|
||||||
Investments, noncurrent
|
|
130
|
|
|
|
—
|
|
||||||
Restricted cash, cash equivalents and investments, noncurrent
|
|
181
|
|
|
|
162
|
|
||||||
Workers' compensation collateral receivable
|
|
40
|
|
|
|
39
|
|
||||||
Property and equipment, net
|
|
78
|
|
|
|
70
|
|
||||||
Goodwill and other intangible assets, net
|
|
311
|
|
|
|
315
|
|
||||||
Other assets
|
|
27
|
|
|
|
16
|
|
||||||
Total assets
|
|
$
|
2,104
|
|
|
|
$
|
2,593
|
|
||||
Liabilities and stockholders’ equity
|
|
|
|
|
|
||||||||
Current liabilities:
|
|
|
|
|
|
||||||||
Accounts payable and other current liabilities
|
|
$
|
43
|
|
|
|
$
|
59
|
|
||||
Accrued corporate wages
|
|
37
|
|
|
|
40
|
|
||||||
Notes payable
|
|
22
|
|
|
|
40
|
|
||||||
Worksite employee related liabilities:
|
|
|
|
|
|
||||||||
Accrued wages
|
$
|
326
|
|
|
|
$
|
289
|
|
|
||||
Client deposits
|
35
|
|
|
|
52
|
|
|
||||||
Payroll tax liabilities and other payroll withholdings
|
419
|
|
|
|
1,034
|
|
|
||||||
Health benefits loss reserves (net of prepayments of $0 and $19
at September 30, 2018 and December 31, 2017, respectively) |
144
|
|
|
|
151
|
|
|
||||||
Workers' compensation loss reserves (net of collateral paid of $4 and $6
at September 30, 2018 and December 31, 2017, respectively) |
68
|
|
|
|
67
|
|
|
||||||
Insurance premiums and other payables
|
17
|
|
|
|
25
|
|
|
||||||
Worksite employee related liabilities
|
|
|
1,009
|
|
|
|
1,618
|
|
|||||
Total current liabilities
|
|
1,111
|
|
|
|
1,757
|
|
||||||
Notes payable, noncurrent
|
|
396
|
|
|
|
383
|
|
||||||
Workers' compensation loss reserves (net of collateral paid of $14 and $17
at September 30, 2018 and December 31, 2017, respectively) |
|
159
|
|
|
|
165
|
|
||||||
Deferred income taxes
|
|
72
|
|
|
|
68
|
|
||||||
Other liabilities
|
|
16
|
|
|
|
14
|
|
||||||
Total liabilities
|
|
1,754
|
|
|
|
2,387
|
|
||||||
Commitments and contingencies (see Note 10)
|
|
|
|
|
|
|
|
|
|||||
Stockholders’ equity:
|
|
|
|
|
|
||||||||
Preferred stock
($0.000025 par value per share; 20,000,000 shares authorized; no shares issued and outstanding at September 30, 2018 and December 31, 2017) |
|
—
|
|
|
|
—
|
|
||||||
Common stock and additional paid-in capital
($0.000025 par value per share; 750,000,000 shares authorized; 70,508,389 and 69,818,392 shares issued and outstanding at September 30, 2018 and December 31, 2017, respectively) |
|
623
|
|
|
|
583
|
|
||||||
Accumulated deficit
|
|
(273
|
)
|
|
|
(377
|
)
|
||||||
Total stockholders’ equity
|
|
350
|
|
|
|
206
|
|
||||||
Total liabilities and stockholders’ equity
|
|
$
|
2,104
|
|
|
|
$
|
2,593
|
|
|
|
|
FINANCIAL STATEMENTS
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||
(in millions, except share and per share data)
|
2018
|
2017
|
|
2018
|
2017
|
||||||||
Professional service revenues
|
$
|
119
|
|
$
|
112
|
|
|
$
|
363
|
|
$
|
341
|
|
Insurance service revenues
|
756
|
|
706
|
|
|
2,223
|
|
2,086
|
|
||||
Total revenues
|
875
|
|
818
|
|
|
2,586
|
|
2,427
|
|
||||
Insurance costs
|
647
|
|
613
|
|
|
1,918
|
|
1,822
|
|
||||
Cost of providing services (exclusive of depreciation and amortization of intangible assets)
|
58
|
|
50
|
|
|
166
|
|
157
|
|
||||
Sales and marketing
|
52
|
|
44
|
|
|
132
|
|
139
|
|
||||
General and administrative
|
33
|
|
28
|
|
|
95
|
|
82
|
|
||||
Systems development and programming
|
12
|
|
11
|
|
|
36
|
|
34
|
|
||||
Depreciation
|
10
|
|
8
|
|
|
26
|
|
20
|
|
||||
Amortization of intangible assets
|
1
|
|
1
|
|
|
4
|
|
4
|
|
||||
Total costs and operating expenses
|
813
|
|
755
|
|
|
2,377
|
|
2,258
|
|
||||
Operating income
|
62
|
|
63
|
|
|
209
|
|
169
|
|
||||
Other income (expense):
|
|
|
|
|
|
||||||||
Interest expense, bank fees and other, net
|
(2
|
)
|
(5
|
)
|
|
(10
|
)
|
(13
|
)
|
||||
Income before provision for income taxes
|
60
|
|
58
|
|
|
199
|
|
156
|
|
||||
Income tax expense
|
9
|
|
15
|
|
|
36
|
|
44
|
|
||||
Net income
|
$
|
51
|
|
$
|
43
|
|
|
$
|
163
|
|
$
|
112
|
|
Comprehensive income
|
$
|
51
|
|
$
|
43
|
|
|
$
|
163
|
|
$
|
112
|
|
|
|
|
|
|
|
||||||||
Net income per share:
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.73
|
|
$
|
0.62
|
|
|
$
|
2.32
|
|
$
|
1.62
|
|
Diluted
|
$
|
0.71
|
|
$
|
0.60
|
|
|
$
|
2.25
|
|
$
|
1.57
|
|
Weighted average shares:
|
|
|
|
|
|
|
|||||||
Basic
|
70,556,877
|
|
69,498,218
|
|
|
70,353,597
|
|
69,016,054
|
|
||||
Diluted
|
72,599,944
|
|
71,499,591
|
|
|
72,388,598
|
|
71,138,743
|
|
|
|
|
FINANCIAL STATEMENTS
|
|
|
Nine Months Ended
September 30, |
|||||
(in millions)
|
2018
|
2017
|
||||
Operating activities
|
|
|
||||
Net income
|
$
|
163
|
|
$
|
112
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
||||
Depreciation and amortization
|
36
|
|
26
|
|
||
Stock-based compensation
|
31
|
|
21
|
|
||
Changes in operating assets and liabilities:
|
|
|
||||
Prepaid income taxes
|
1
|
|
42
|
|
||
Prepaid expenses and other current assets
|
(24
|
)
|
(1
|
)
|
||
Workers' compensation collateral receivable and other noncurrent assets
|
(10
|
)
|
(7
|
)
|
||
Accounts payable and other current liabilities
|
(9
|
)
|
7
|
|
||
Accrued corporate wages
|
(4
|
)
|
1
|
|
||
Workers' compensation loss reserves and other noncurrent liabilities
|
—
|
|
4
|
|
||
Worksite employee related assets
|
(51
|
)
|
(5
|
)
|
||
Worksite employee related liabilities
|
(609
|
)
|
(341
|
)
|
||
Net cash used in operating activities
|
(476
|
)
|
(141
|
)
|
||
Investing activities
|
|
|
||||
Purchases of marketable securities
|
(223
|
)
|
—
|
|
||
Proceeds from sale of marketable securities
|
54
|
|
—
|
|
||
Proceeds from maturity of marketable securities
|
33
|
|
14
|
|
||
Acquisitions of property and equipment
|
(33
|
)
|
(29
|
)
|
||
Net cash used in investing activities
|
(169
|
)
|
(15
|
)
|
||
Financing activities
|
|
|
||||
Repurchase of common stock
|
(47
|
)
|
(39
|
)
|
||
Proceeds from issuance of common stock on exercised options
|
6
|
|
9
|
|
||
Proceeds from issuance of common stock on employee stock purchase plan
|
3
|
|
2
|
|
||
Awards effectively repurchased for required employee withholding taxes
|
(15
|
)
|
(8
|
)
|
||
Proceeds from issuance of notes payable, net
|
210
|
|
—
|
|
||
Payments for extinguishment of debt
|
(204
|
)
|
—
|
|
||
Repayment of notes payable
|
(15
|
)
|
(29
|
)
|
||
Net cash used in financing activities
|
(62
|
)
|
(65
|
)
|
||
Net decrease in cash and cash equivalents, unrestricted and restricted
|
(707
|
)
|
(221
|
)
|
||
Cash and cash equivalents, unrestricted and restricted:
|
|
|
||||
Beginning of period
|
1,738
|
|
1,233
|
|
||
End of period
|
$
|
1,031
|
|
$
|
1,012
|
|
|
|
|
||||
Supplemental disclosures of cash flow information
|
|
|
||||
Interest paid
|
$
|
13
|
|
$
|
12
|
|
Income taxes paid, net
|
33
|
|
—
|
|
||
Supplemental schedule of noncash investing and financing activities
|
|
|
||||
Payable for purchase of property and equipment
|
$
|
2
|
|
$
|
2
|
|
Supplemental schedule of cash and cash equivalents
|
|
|
||||
Net increase (decrease) in unrestricted cash and cash equivalents
|
$
|
(99
|
)
|
$
|
80
|
|
Net decrease in restricted cash and cash equivalents
|
(608
|
)
|
(301
|
)
|
|
|
|
FINANCIAL STATEMENTS
|
|
•
|
compensation through wages and salaries,
|
•
|
employer payroll-related tax payments,
|
•
|
employee payroll-related tax withholdings and payments,
|
•
|
employee benefit programs including health and life insurance, and others, and
|
•
|
workers' compensation coverage.
|
|
|
|
FINANCIAL STATEMENTS
|
|
•
|
liability for unpaid losses and loss adjustment expenses (loss reserves) related to workers' compensation and workers' compensation collateral receivable,
|
•
|
health insurance loss reserves,
|
•
|
liability for insurance premiums payable,
|
•
|
impairments of goodwill and other intangible assets,
|
•
|
income tax assets and liabilities, and
|
•
|
liability for legal contingencies.
|
•
|
Our annual service contracts with our clients that are cancellable with 30 days' notice are initially considered 30-day contracts under the new standard;
|
•
|
Professional service revenues are recognized on an output basis which results in recognition at the time payroll is processed;
|
•
|
Our non-refundable set up fees are no longer deferred but accounted for as part of our transaction price and are allocated among professional service revenues and insurance services revenues; and
|
•
|
The majority of sales commissions related to onboarding new clients that were previously expensed are capitalized as contract assets and amortized over the estimated customer life.
|
|
|
|
FINANCIAL STATEMENTS
|
|
•
|
Payroll and payroll tax processing,
|
•
|
Health benefits services, and
|
•
|
Workers’ compensation services.
|
|
|
|
FINANCIAL STATEMENTS
|
|
|
Three Months Ended September 30, 2018
|
Nine Months Ended September 30, 2018
|
||||||||||
(in millions)
|
Capitalized
|
Amortized
|
Capitalized
|
Amortized
|
||||||||
Deferred commission costs
|
$
|
8
|
|
$
|
2
|
|
$
|
24
|
|
$
|
3
|
|
•
|
corporate cash and cash equivalents in trust accounts functioning as security deposits for our insurance carriers,
|
•
|
payroll funds collected represents cash collected in advance from clients which we designate as restricted for the purpose of funding WSE payroll and payroll taxes and other payroll related liabilities, and
|
•
|
amounts held in trust for current and future premium and claim obligations with our insurance carriers, which amounts are held in trust according to the terms of the relevant insurance policies and by the local insurance regulations of the jurisdictions in which the policies are in force.
|
|
|
|
FINANCIAL STATEMENTS
|
|
|
Three Months Ended September 30, 2018
|
Nine Months Ended September 30, 2018
|
||||||||||||||||
(in millions, except per share data)
|
As Reported
|
Balance Using Previous Standard
|
Increase (Decrease)
|
As Reported
|
Balance Using Previous Standard
|
Increase (Decrease)
|
||||||||||||
Income statement
|
|
|
|
|
|
|
||||||||||||
Revenue
|
|
|
|
|
|
|
||||||||||||
Professional service revenues
|
$
|
119
|
|
$
|
120
|
|
$
|
(1
|
)
|
$
|
363
|
|
$
|
362
|
|
$
|
1
|
|
Total revenues
|
875
|
|
876
|
|
(1
|
)
|
2,586
|
|
2,585
|
|
1
|
|
||||||
Expense
|
|
|
|
|
|
|
||||||||||||
Sales and marketing expense
|
|
|
|
|
|
|
||||||||||||
Commissions expense
|
6
|
|
13
|
|
(7
|
)
|
17
|
|
38
|
|
(21
|
)
|
||||||
Total expense
|
813
|
|
819
|
|
(6
|
)
|
2,377
|
|
2,398
|
|
(21
|
)
|
||||||
Income before provision for income taxes
|
60
|
|
55
|
|
5
|
|
199
|
|
177
|
|
22
|
|
||||||
Income tax expense
|
9
|
|
8
|
|
1
|
|
36
|
|
31
|
|
5
|
|
||||||
Net income
|
51
|
|
47
|
|
4
|
|
163
|
|
146
|
|
17
|
|
||||||
Basic earnings per share
|
0.73
|
|
0.68
|
|
0.05
|
|
2.32
|
|
2.09
|
|
0.23
|
|
||||||
Diluted earnings per share
|
$
|
0.71
|
|
$
|
0.66
|
|
$
|
0.05
|
|
$
|
2.25
|
|
$
|
2.03
|
|
$
|
0.22
|
|
|
|
|
FINANCIAL STATEMENTS
|
|
|
September 30, 2018
|
||||||||
(in millions)
|
As reported
|
Balance Using Previous Standard
|
Increase (Decrease)
|
||||||
Balance sheet
|
|
|
|
||||||
Assets
|
|
|
|
||||||
Cash and cash equivalents
|
$
|
237
|
|
$
|
245
|
|
$
|
(8
|
)
|
Restricted cash, cash equivalents and investments
|
621
|
|
613
|
|
8
|
|
|||
Unbilled revenue (net of advance collections)
|
306
|
|
314
|
|
(8
|
)
|
|||
Prepaid expenses and other current assets
|
38
|
|
29
|
|
9
|
|
|||
Other assets
|
27
|
|
16
|
|
11
|
|
|||
Liabilities
|
|
|
|
|
|||||
Accounts payable and other current liabilities
|
43
|
|
46
|
|
(3
|
)
|
|||
Deferred income taxes
|
72
|
|
70
|
|
2
|
|
|||
Other liabilities
|
16
|
|
20
|
|
(4
|
)
|
|||
Equity
|
|
|
|
|
|||||
Retained earnings
|
$
|
(273
|
)
|
$
|
(290
|
)
|
$
|
17
|
|
|
|
|
FINANCIAL STATEMENTS
|
|
|
|
|
FINANCIAL STATEMENTS
|
|
|
September 30, 2018
|
|||||||||||
(in millions)
|
Amortized Cost
|
Gross Unrealized Gains
|
Gross Unrealized Losses
|
Fair Value
|
||||||||
Asset-backed securities
|
$
|
35
|
|
$
|
—
|
|
$
|
—
|
|
$
|
35
|
|
Corporate bonds
|
86
|
|
—
|
|
—
|
|
86
|
|
||||
U.S. government agencies and government-
sponsored agencies
|
8
|
|
—
|
|
—
|
|
8
|
|
||||
U.S. treasuries
|
34
|
|
—
|
|
—
|
|
34
|
|
||||
Exchange traded fund
|
1
|
|
—
|
|
—
|
|
1
|
|
||||
Other debt securities
|
10
|
|
—
|
|
—
|
|
10
|
|
||||
Total
|
$
|
174
|
|
$
|
—
|
|
$
|
—
|
|
$
|
174
|
|
|
December 31, 2017
|
|||||||||||
(in millions)
|
Amortized Cost
|
Gross Unrealized Gains
|
Gross Unrealized Losses
|
Fair Value
|
||||||||
U.S. treasuries
|
$
|
37
|
|
$
|
—
|
|
$
|
—
|
|
$
|
37
|
|
Exchange traded fund
|
1
|
|
—
|
|
—
|
|
1
|
|
||||
Total
|
$
|
38
|
|
$
|
—
|
|
$
|
—
|
|
$
|
38
|
|
|
September 30, 2018
|
|||||||||||||||||
|
Less than 12 months
|
12 months or more
|
Total
|
|||||||||||||||
(in millions)
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||
Asset-backed securities
|
$
|
26
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
26
|
|
$
|
—
|
|
Corporate bonds
|
72
|
|
—
|
|
—
|
|
—
|
|
72
|
|
—
|
|
||||||
U.S. government agencies and government-sponsored agencies
|
7
|
|
—
|
|
—
|
|
—
|
|
7
|
|
—
|
|
||||||
U.S. treasuries
|
31
|
|
—
|
|
—
|
|
—
|
|
31
|
|
—
|
|
||||||
Exchange Traded Fund
|
1
|
|
—
|
|
—
|
|
—
|
|
1
|
|
—
|
|
||||||
Other debt securities
|
8
|
|
—
|
|
—
|
|
—
|
|
8
|
|
—
|
|
||||||
Total
|
$
|
145
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
145
|
|
$
|
—
|
|
|
December 31, 2017
|
|||||||||||||||||
|
Less than 12 months
|
12 months or more
|
Total
|
|||||||||||||||
(in millions)
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||
U.S. treasuries
|
$
|
5
|
|
$
|
—
|
|
$
|
24
|
|
$
|
—
|
|
$
|
29
|
|
$
|
—
|
|
Total
|
$
|
5
|
|
$
|
—
|
|
$
|
24
|
|
$
|
—
|
|
$
|
29
|
|
$
|
—
|
|
|
|
|
FINANCIAL STATEMENTS
|
|
|
September 30, 2018
|
||||||||||||||
(in millions)
|
One year or less
|
Over One Year Through Five Years
|
Over Five Years Through Ten Years
|
Over Ten Years
|
Fair Value
|
||||||||||
Asset-backed securities
|
$
|
3
|
|
$
|
29
|
|
$
|
3
|
|
$
|
—
|
|
$
|
35
|
|
Corporate bonds
|
32
|
|
54
|
|
—
|
|
—
|
|
86
|
|
|||||
U.S. government agencies and government-sponsored agencies
|
1
|
|
2
|
|
—
|
|
5
|
|
8
|
|
|||||
U.S. treasuries
|
7
|
|
27
|
|
—
|
|
—
|
|
34
|
|
|||||
Other debt securities
|
—
|
|
1
|
|
—
|
|
9
|
|
10
|
|
|||||
Total
|
$
|
43
|
|
$
|
113
|
|
$
|
3
|
|
$
|
14
|
|
$
|
173
|
|
|
December 31, 2017
|
||||||||||||||
(in millions)
|
One year or less
|
Over One Year Through Five Years
|
Over Five Years Through Ten Years
|
Over Ten Years
|
Fair Value
|
||||||||||
U.S. treasuries
|
$
|
—
|
|
$
|
37
|
|
$
|
—
|
|
$
|
—
|
|
$
|
37
|
|
Total
|
$
|
—
|
|
$
|
37
|
|
$
|
—
|
|
$
|
—
|
|
$
|
37
|
|
|
|
|
FINANCIAL STATEMENTS
|
|
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||
(in millions)
|
2018
|
2017
|
2018
|
2017
|
||||||||
Total loss reserves, beginning of period
|
$
|
244
|
|
$
|
255
|
|
$
|
255
|
|
$
|
255
|
|
Incurred
|
|
|
|
|
||||||||
Current year
|
20
|
|
22
|
|
59
|
|
70
|
|
||||
Prior years
|
(4
|
)
|
(4
|
)
|
(17
|
)
|
(3
|
)
|
||||
Total incurred
|
16
|
|
18
|
|
42
|
|
67
|
|
||||
Paid
|
|
|
|
|
||||||||
Current year
|
(6
|
)
|
(4
|
)
|
(8
|
)
|
(9
|
)
|
||||
Prior years
|
(9
|
)
|
(20
|
)
|
(44
|
)
|
(64
|
)
|
||||
Total paid
|
(15
|
)
|
(24
|
)
|
(52
|
)
|
(73
|
)
|
||||
Total loss reserves, end of period
|
$
|
245
|
|
$
|
249
|
|
$
|
245
|
|
$
|
249
|
|
(in millions)
|
September 30,
2018 |
December 31,
2017 |
||||
Total loss reserves, end of period
|
$
|
245
|
|
$
|
255
|
|
Collateral paid to carriers and offset against loss reserves
|
(18
|
)
|
(23
|
)
|
||
Total loss reserves, net of carrier collateral offset
|
$
|
227
|
|
$
|
232
|
|
|
|
|
||||
Payable in less than 1 year
(net of collateral paid to carriers of $4 and $6 at September 30, 2018 and December 31, 2017, respectively) |
$
|
68
|
|
$
|
67
|
|
Payable in more than 1 year
(net of collateral paid to carriers of $14 and $17 at September 30, 2018 and December 31, 2017, respectively) |
159
|
|
165
|
|
||
Total loss reserves, net of carrier collateral offset
|
$
|
227
|
|
$
|
232
|
|
|
|
|
FINANCIAL STATEMENTS
|
|
•
|
Level 1—observable inputs for identical assets or liabilities, such as quoted prices in active markets,
|
•
|
Level 2—inputs other than the quoted prices in active markets that are observable either directly or indirectly,
|
•
|
Level 3—unobservable inputs in which there is little or no market data, which requires that we develop our own assumptions.
|
•
|
Money market funds are valued on a spread or discount rate basis,
|
•
|
Asset-backed securities are valued using historical and projected prepayments speed and loss scenarios and spreads obtained from the new issue market, dealer quotes and trade prices,
|
•
|
U.S. treasuries, corporate bonds, and other debt securities are priced based on dealer quotes from multiple sources, and
|
•
|
U.S. government agencies and government sponsored agencies are priced using LIBOR/swap curves, credit spreads and interest rate volatilities.
|
|
|
|
FINANCIAL STATEMENTS
|
|
(in millions)
|
Level 1
|
Level 2
|
Total
|
||||||
September 30, 2018
|
|
|
|
||||||
Cash equivalents:
|
|
|
|
||||||
Money market funds
|
$
|
3
|
|
$
|
—
|
|
$
|
3
|
|
Total cash equivalents
|
3
|
|
—
|
|
3
|
|
|||
Investments:
|
|
|
|
||||||
Asset-backed securities
|
—
|
|
35
|
|
35
|
|
|||
Corporate bonds
|
—
|
|
86
|
|
86
|
|
|||
U.S. government agencies and government-sponsored agencies
|
—
|
|
8
|
|
8
|
|
|||
U.S. treasuries
|
—
|
|
29
|
|
29
|
|
|||
Other debt securities
|
—
|
|
10
|
|
10
|
|
|||
Total investments
|
—
|
|
168
|
|
168
|
|
|||
Restricted cash equivalents:
|
|
|
|
||||||
Money market mutual funds
|
241
|
|
—
|
|
241
|
|
|||
Commercial paper
|
20
|
|
—
|
|
20
|
|
|||
Total restricted cash equivalents
|
261
|
|
—
|
|
261
|
|
|||
Restricted investments:
|
|
|
|
||||||
U.S. treasuries
|
—
|
|
5
|
|
5
|
|
|||
Exchange traded fund
|
1
|
|
—
|
|
1
|
|
|||
Certificate of deposit
|
—
|
|
2
|
|
2
|
|
|||
Total restricted investments
|
1
|
|
7
|
|
8
|
|
|||
Total investments and restricted cash equivalents and investments
|
$
|
265
|
|
$
|
175
|
|
$
|
440
|
|
|
|
|
|
||||||
December 31, 2017
|
|
|
|
||||||
Restricted cash equivalents:
|
|
|
|
||||||
Money market mutual funds
|
$
|
199
|
|
$
|
—
|
|
$
|
199
|
|
Commercial paper
|
21
|
|
—
|
|
21
|
|
|||
Total restricted cash equivalents
|
220
|
|
—
|
|
220
|
|
|||
Restricted investments:
|
|
|
|
||||||
U.S. treasuries
|
37
|
|
—
|
|
37
|
|
|||
Exchange traded fund
|
1
|
|
—
|
|
1
|
|
|||
Certificate of deposit
|
—
|
|
2
|
|
2
|
|
|||
Total restricted investments
|
38
|
|
2
|
|
40
|
|
|||
Total restricted cash equivalents and investments
|
$
|
258
|
|
$
|
2
|
|
$
|
260
|
|
|
|
|
FINANCIAL STATEMENTS
|
|
|
Number
of Shares |
|
Balance at December 31, 2017
|
1,296,863
|
|
Exercised
|
(540,292
|
)
|
Forfeited
|
(17,846
|
)
|
Balance at September 30, 2018
|
738,725
|
|
Exercisable at September 30, 2018
|
710,467
|
|
|
|
|
FINANCIAL STATEMENTS
|
|
|
RSUs
|
PSUs
|
||||||||
|
Number of Units
|
Weighted-Average
Grant Date
Fair Value
|
Number of Units
|
Weighted-Average
Grant Date
Fair Value
|
||||||
Nonvested at December 31, 2017
|
2,249,661
|
|
$
|
24.83
|
|
453,674
|
|
$
|
30.72
|
|
Granted
|
608,582
|
|
47.66
|
|
23,842
|
|
47.61
|
|
||
Vested
|
(800,560
|
)
|
25.79
|
|
(82,066
|
)
|
33.51
|
|
||
Forfeited
|
(254,459
|
)
|
27.25
|
|
(65,557
|
)
|
31.60
|
|
||
Nonvested at September 30, 2018
|
1,803,224
|
|
$
|
31.77
|
|
329,893
|
|
$
|
31.08
|
|
|
RSAs
|
PRSAs
|
||||||||
|
Number of Units
|
Weighted-Average
Grant Date Fair Value |
Number of Units
|
Weighted-Average
Grant Date Fair Value |
||||||
Nonvested at December 31, 2017
|
—
|
|
$
|
—
|
|
—
|
|
$
|
—
|
|
Granted
|
116,559
|
|
49.12
|
|
256,224
|
|
48.98
|
|
||
Vested
|
(9,122
|
)
|
47.61
|
|
—
|
|
—
|
|
||
Nonvested at September 30, 2018
|
107,437
|
|
$
|
49.25
|
|
256,224
|
|
$
|
48.98
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||
(in millions)
|
2018
|
2017
|
|
2018
|
2017
|
||||||||
Cost of providing services
|
$
|
3
|
|
$
|
2
|
|
|
$
|
7
|
|
$
|
6
|
|
Sales and marketing
|
2
|
|
2
|
|
|
6
|
|
4
|
|
||||
General and administrative
|
6
|
|
3
|
|
|
15
|
|
8
|
|
||||
Systems development and programming costs
|
1
|
|
1
|
|
|
3
|
|
3
|
|
||||
Total stock-based compensation expense
|
$
|
12
|
|
$
|
8
|
|
|
$
|
31
|
|
$
|
21
|
|
Income tax benefit related to stock-based compensation expense
|
$
|
3
|
|
$
|
3
|
|
|
$
|
8
|
|
$
|
8
|
|
Tax benefit realized from stock options exercised and similar awards
|
$
|
3
|
|
$
|
6
|
|
|
$
|
16
|
|
$
|
22
|
|
|
|
|
FINANCIAL STATEMENTS
|
|
(in millions)
|
September 30,
2018 |
December 31,
2017 |
Contractual
Interest Rate |
Effective Interest Rate
|
Maturity
Date |
|||||||
Term Loan A
|
$
|
—
|
|
$
|
303
|
|
|
|
|
July 2019
|
||
Term Loan A-2
|
—
|
|
122
|
|
|
|
|
July 2019
|
||||
2018 Term Loan A
|
420
|
|
—
|
|
3.92
|
%
|
(1)
|
4.02
|
%
|
June 2023
|
||
Total term loans
|
420
|
|
425
|
|
|
|
|
|
||||
Deferred loan costs
|
(2
|
)
|
(2
|
)
|
|
|
|
|
||||
Less: current portion
|
(22
|
)
|
(40
|
)
|
|
|
|
|
||||
Notes payable, noncurrent
|
$
|
396
|
|
$
|
383
|
|
|
|
|
|
(1)
|
Bears interest at LIBOR plus
1.625%
or the prime rate plus
0.625%
at our option in the first full fiscal quarter of the term loan, thereafter subject to certain rate adjustments based on our total leverage ratio. As of September 30, 2018, the interest rate was based on LIBOR plus
1.625%
.
|
|
Year ending December 31,
|
|
||||||||||||||||
|
2018
|
2019
|
2020
|
2021
|
2022
|
Thereafter
|
||||||||||||
Term loan repayments
|
$
|
6
|
|
$
|
22
|
|
$
|
22
|
|
$
|
22
|
|
$
|
22
|
|
$
|
326
|
|
|
|
|
FINANCIAL STATEMENTS
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||
(in millions, except per share data)
|
2018
|
2017
|
|
2018
|
2017
|
||||||||
Net income
|
$
|
51
|
|
$
|
43
|
|
|
$
|
163
|
|
$
|
112
|
|
Weighted average shares of common stock outstanding
|
71
|
|
69
|
|
|
70
|
|
69
|
|
||||
Basic EPS
|
$
|
0.73
|
|
$
|
0.62
|
|
|
$
|
2.32
|
|
$
|
1.62
|
|
|
|
|
|
|
|
||||||||
Net income
|
$
|
51
|
|
$
|
43
|
|
|
$
|
163
|
|
$
|
112
|
|
Weighted average shares of common stock
|
71
|
|
69
|
|
|
70
|
|
69
|
|
||||
Dilutive effect of stock options and restricted stock units
|
2
|
|
2
|
|
|
2
|
|
2
|
|
||||
Weighted average shares of common stock outstanding
|
73
|
|
71
|
|
|
72
|
|
71
|
|
||||
Diluted EPS
|
$
|
0.71
|
|
$
|
0.60
|
|
|
$
|
2.25
|
|
$
|
1.57
|
|
|
|
|
|
|
|
||||||||
Common stock equivalents excluded from income per diluted share because of their anti-dilutive effect
|
—
|
|
—
|
|
|
1
|
|
2
|
|
|
|
|
FINANCIAL STATEMENTS
|
|
|
|
|
OTHER INFORMATION
|
|
Period
|
Total Number of
Shares
Purchased
(1)
|
|
Weighted Average Price
Paid Per Share |
|
Total Number of
Shares Purchased as Part of Publicly Announced Plans (2) |
|
Approximate Dollar Value ($ millions)
of Shares that May Yet be Purchased Under the Plans (2) |
||||||
July 1 - July 31, 2018
|
102,749
|
|
|
$
|
55.73
|
|
|
94,200
|
|
|
$
|
101
|
|
August 1 - August 31, 2018
|
193,220
|
|
|
$
|
57.36
|
|
|
111,700
|
|
|
$
|
95
|
|
September 1 - September 30, 2018
|
95,195
|
|
|
$
|
55.43
|
|
|
95,000
|
|
|
$
|
90
|
|
Total
|
391,164
|
|
|
|
|
|
300,900
|
|
|
|
(1)
|
Includes shares surrendered by employees to us to satisfy tax withholding obligations that arose upon vesting of restricted stock units granted pursuant to approved plans.
|
(2)
|
We repurchased a total of approximately
$17 million
of our outstanding common stock during the three months ended
September 30, 2018
.
|
|
|
|
OTHER INFORMATION
|
|
|
|
|
|
Incorporated by Reference
|
|
|
||||||
Exhibit No.
|
|
Exhibit
|
|
Form
|
|
File No.
|
|
Exhibit
|
|
Filing Date
|
|
Filed Herewith
|
10.1
|
|
|
|
|
|
|
|
|
|
|
X
|
|
31.1
|
|
|
|
|
|
|
|
|
|
|
X
|
|
31.2
|
|
|
|
|
|
|
|
|
|
|
X
|
|
32.1*
|
|
|
|
|
|
|
|
|
|
|
X
|
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
|
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Linkbase Document
|
|
|
|
|
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
Document has been furnished, is deemed not filed and is not to be incorporated by reference into any of TriNet Group, Inc.’s filings under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, irrespective of any general incorporation language contained in any such filing.
|
|
|
|
SIGNATURES
|
|
|
TRINET GROUP, INC.
|
||
|
|
||
Date: October 29, 2018
|
|
By:
|
/s/ Burton M. Goldfield
|
|
|
|
Burton M. Goldfield
|
|
|
|
Chief Executive Officer
|
|
|
|
|
Date: October 29, 2018
|
|
By:
|
/s/ Richard Beckert
|
|
|
|
Richard Beckert
|
|
|
|
Chief Financial Officer
|
|
|
|
|
Date: October 29, 2018
|
|
By:
|
/s/ Michael P. Murphy
|
|
|
|
Michael P. Murphy
|
|
|
|
Chief Accounting Officer
|
|
|
|
|
|
To the Executive at
|
|
|
|
|
|
|
|
|
|
To the most recent address provided by the Executive to the Company
|
|
|
||
|
|
|
|
|
To the Company at:
|
|
|
||
|
|
|
|
|
TriNet Group Inc.
One Park Plaza
6
th
Floor
Dublin, California 94568
Attn: Board of Directors
|
|
|
||
|
|
|
|
|
|
||||
|
|
|
4.
|
INFORMATION SYSTEMS
|
5.
|
ADDITIONAL ACTIVITIES
|
6.
|
EMPLOYMENT
|
7.
|
GENERAL
|
|
|
|
|
|
/s/ Brady Mickelsen
|
|
|
|
|
Signature
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brady Mickelsen
|
|
|
|
|
|
|
1.
|
I have reviewed this quarterly report on Form 10-Q of TriNet Group, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: October 29, 2018
|
|
|
/s/ Burton M. Goldfield
|
Burton M. Goldfield
|
President and Chief Executive Officer
|
1.
|
I have reviewed this quarterly report on Form 10-Q of TriNet Group, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: October 29, 2018
|
|
|
/s/ Richard Beckert
|
Richard Beckert
|
Chief Financial Officer
|
(1)
|
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Date: October 29, 2018
|
/s/ Burton M. Goldfield
|
|
Burton M. Goldfield
|
|
Chief Executive Officer
|
|
|
|
|
Date: October 29, 2018
|
/s/ Richard Beckert
|
|
Richard Beckert
|
|
Chief Financial Officer
|