Delaware | 001-36373 | 95-3359658 |
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
One Park Place, Suite 600 Dublin, CA | 94568 | |
(Address of principal executive offices) | (Zip Code) |
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Exhibit Number | Description |
99.1 | Press Release, dated April 29, 2019, entitled “TriNet Announces First Quarter 2019 Results." |
Exhibit Number | Description |
99.1 |
TriNet Group, Inc. | |||
Date: | April 29, 2019 | By: | /s/ Samantha Wellington |
Samantha Wellington | |||
Senior Vice President, Chief Legal Officer and Secretary |
• | Total revenues increased 9% to $934 million and Net Service Revenues increased 14% to $251 million, each as compared to the same period last year. |
• | Net income was $63 million, or $0.89 per diluted share, compared to net income of $54 million, or $0.75 per diluted share, in the same period last year. |
• | Adjusted Net Income was $69 million, or $0.98 per diluted share, compared to Adjusted Net Income of $58 million, or $0.80 per diluted share, in the same period last year. |
• | Adjusted EBITDA was $108 million, a 18% increase from the same period last year. |
• | Total WSEs remained flat compared to the same period last year, at approximately 317,000. |
• | Average WSEs decreased 1% as compared to the same period last year, at approximately 313,000. |
Contacts: | |
Investors: | Media: |
Alex Bauer | Fatima Afzal |
TriNet | TriNet |
Investorrelations@TriNet.com | Fatima.Afzal@TriNet.com |
(510) 875-7201 | (510) 875-7265 |
FINANCIAL HIGHLIGHTS |
Three Months Ended March 31, | % | ||||||||||
(in millions, except per share and WSE data) | 2019 | 2018 | Change | ||||||||
Income Statement Data: | |||||||||||
Total revenues | $ | 934 | $ | 861 | 9 | % | |||||
Operating income | 82 | 71 | 17 | ||||||||
Net income | 63 | 54 | 17 | ||||||||
Diluted net income per share of common stock | 0.89 | 0.75 | 19 | ||||||||
Non-GAAP measures (1): | |||||||||||
Net Service Revenues | 251 | 220 | 14 | ||||||||
Net Insurance Service Revenues | 115 | 91 | 26 | ||||||||
Adjusted EBITDA | 108 | 91 | 18 | ||||||||
Adjusted Net income | 69 | 58 | 20 | ||||||||
Operating Metrics: | |||||||||||
Average WSEs | 312,760 | 314,561 | (1 | ) | |||||||
Total WSEs | 316,906 | 316,715 | — |
(in millions) | March 31, 2019 | December 31, 2018 | % Change | ||||||||
Balance Sheet Data: | |||||||||||
Cash and cash equivalents | $ | 251 | $ | 228 | 10 | % | |||||
Working capital | 226 | 221 | 2 | ||||||||
Total assets | 2,345 | 2,435 | (4 | ) | |||||||
Long-term debt | 407 | 413 | (1 | ) | |||||||
Total liabilities | 1,939 | 2,060 | (6 | ) | |||||||
Total stockholders’ equity | 406 | 375 | 8 |
Three Months Ended March 31, | % | ||||||||||
(in millions) | 2019 | 2018 | Change | ||||||||
Cash Flow Data: | |||||||||||
Net cash used in operating activities | $ | (142 | ) | $ | (536 | ) | (73 | ) | % | ||
Net cash (used in) provided by investing activities | (11 | ) | 2 | (661 | ) | ||||||
Net cash used in financing activities | (47 | ) | (19 | ) | 145 | ||||||
Non-GAAP measures (1): | |||||||||||
Corporate operating cash flows | 78 | 45 | 73 |
(1) | Refer to Non-GAAP Financial Measures section in the following pages for definitions and reconciliations from GAAP measures. |
FINANCIAL STATEMENTS |
Three Months Ended March 31, | |||||||
(In millions, except share and per share data) | 2019 | 2018 | |||||
Professional service revenues | $ | 136 | $ | 129 | |||
Insurance service revenues | 798 | 732 | |||||
Total revenues | 934 | 861 | |||||
Insurance costs | 683 | 641 | |||||
Cost of providing services | 64 | 57 | |||||
Sales and marketing | 46 | 39 | |||||
General and administrative | 36 | 31 | |||||
Systems development and programming | 12 | 13 | |||||
Depreciation and amortization of intangible assets | 11 | 9 | |||||
Total costs and operating expenses | 852 | 790 | |||||
Operating income | 82 | 71 | |||||
Other income (expense): | |||||||
Interest expense, bank fees and other | (5 | ) | (6 | ) | |||
Interest income | 6 | 2 | |||||
Income before provision for income taxes | 83 | 67 | |||||
Income tax expense | 20 | 13 | |||||
Net income | $ | 63 | $ | 54 | |||
Net income per share: | |||||||
Basic | $ | 0.91 | $ | 0.77 | |||
Diluted | $ | 0.89 | $ | 0.75 | |||
Weighted average shares: | |||||||
Basic | 69,909,984 | 70,047,752 | |||||
Diluted | 71,247,427 | 72,274,821 |
FINANCIAL STATEMENTS |
(In millions) | March 31, 2019 | December 31, 2018 | |||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 251 | $ | 228 | |||
Investments | 56 | 54 | |||||
Restricted cash, cash equivalents and investments | 722 | 942 | |||||
Accounts receivable, net | 12 | 11 | |||||
Unbilled revenue, net | 314 | 304 | |||||
Prepaid expenses | 58 | 48 | |||||
Other current assets | 81 | 59 | |||||
Total current assets | 1,494 | 1,646 | |||||
Restricted cash, cash equivalents and investments, noncurrent | 184 | 187 | |||||
Investments, noncurrent | 133 | 135 | |||||
Property & equipment, net | 82 | 79 | |||||
Operating lease right-of-use asset | 59 | — | |||||
Goodwill | 289 | 289 | |||||
Other intangible assets, net | 19 | 21 | |||||
Other assets | 85 | 78 | |||||
Total assets | $ | 2,345 | $ | 2,435 | |||
Liabilities and stockholders’ equity | |||||||
Current liabilities: | |||||||
Accounts payable and other current liabilities | $ | 55 | $ | 45 | |||
Long-term debt | 22 | 22 | |||||
Client deposits | 38 | 56 | |||||
Accrued wages | 369 | 352 | |||||
Accrued health insurance costs, net | 135 | 135 | |||||
Accrued workers' compensation costs, net | 67 | 67 | |||||
Payroll tax liabilities and other payroll withholdings | 550 | 729 | |||||
Operating lease liabilities | 16 | — | |||||
Insurance premiums and other payables | 16 | 19 | |||||
Total current liabilities | 1,268 | 1,425 | |||||
Long-term debt, noncurrent | 385 | 391 | |||||
Accrued workers' compensation costs, noncurrent, net | 156 | 158 | |||||
Deferred taxes | 65 | 68 | |||||
Operating lease liabilities, noncurrent | 54 | — | |||||
Other non-current liabilities | 11 | 18 | |||||
Total liabilities | 1,939 | 2,060 | |||||
Stockholders’ equity: | |||||||
Preferred stock | — | — | |||||
Common stock and additional paid-in capital | 651 | 641 | |||||
Accumulated deficit | (245 | ) | (266 | ) | |||
Total stockholders’ equity | 406 | 375 | |||||
Total liabilities and stockholders’ equity | $ | 2,345 | $ | 2,435 |
FINANCIAL STATEMENTS |
Three Months Ended March 31, | |||||||
(In millions) | 2019 | 2018 | |||||
Operating activities | |||||||
Net income | $ | 63 | $ | 54 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 18 | 10 | |||||
Stock-based compensation | 9 | 9 | |||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | 1 | 13 | |||||
Unbilled revenue | (9 | ) | 11 | ||||
Prepaid expenses | (12 | ) | (11 | ) | |||
Other assets | (30 | ) | (24 | ) | |||
Accounts payable and other current liabilities | 9 | (15 | ) | ||||
Client deposits | (19 | ) | (26 | ) | |||
Accrued wages | 17 | (15 | ) | ||||
Accrued health insurance costs | — | (1 | ) | ||||
Accrued workers' compensation costs | (2 | ) | (3 | ) | |||
Payroll taxes payable and other payroll withholdings | (180 | ) | (534 | ) | |||
Operating lease liabilities | (4 | ) | — | ||||
Other liabilities | (3 | ) | (4 | ) | |||
Net cash used in operating activities | (142 | ) | (536 | ) | |||
Investing activities | |||||||
Purchases of marketable securities | (30 | ) | — | ||||
Proceeds from sale and maturity of marketable securities | 31 | 14 | |||||
Acquisitions of property and equipment | (12 | ) | (12 | ) | |||
Net cash (used in) provided by investing activities | (11 | ) | 2 | ||||
Financing activities | |||||||
Repurchase of common stock | (38 | ) | (8 | ) | |||
Proceeds from issuance of common stock | 1 | 3 | |||||
Awards effectively repurchased for required employee withholding taxes | (4 | ) | (4 | ) | |||
Repayment of debt | (6 | ) | (10 | ) | |||
Net cash used in financing activities | (47 | ) | (19 | ) | |||
Net decrease in unrestricted and restricted cash and cash equivalents | (200 | ) | (553 | ) | |||
Cash and cash equivalents, unrestricted and restricted: | |||||||
Beginning of period | $ | 1,349 | $ | 1,738 | |||
End of period | $ | 1,149 | $ | 1,185 | |||
Supplemental disclosures of cash flow information | |||||||
Interest paid | $ | 4 | $ | 4 | |||
Income taxes paid, net | 1 | — | |||||
Supplemental schedule of noncash investing and financing activities | |||||||
Payable for purchase of property and equipment | $ | 5 | $ | 2 |
NON-GAAP FINANCIAL MEASURES |
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. |
NON-GAAP FINANCIAL MEASURES |
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 either not directly resulting from our core operations or not 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), - 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. |
Corporate Operating Cash Flows | • Net cash (used in) provided by operating activities, excluding the effects of: - Assets associated with WSEs (accounts receivable, unbilled revenue, prepaid expenses and other current assets) and - Liabilities associated with WSEs (client deposits, accrued wages, payroll tax liabilities and other payroll withholdings, accrued health benefit costs, accrued workers' compensation costs, insurance premiums and other payables, and other current liabilities). | • Provides information that our stockholders and management can use to evaluate our cash flows from operations independent of the current assets and liabilities associated with our WSEs. • Enhances comparisons to prior periods and, accordingly, used as a liquidity measure to manage liquidity between corporate and WSE related activities, and to help determine and plan our cash flow and capital strategies. |
(1) | Non-GAAP effective tax rate is 26% for 2019 and 2018 which excludes 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. |
NON-GAAP FINANCIAL MEASURES |
Three Months Ended March 31, | |||||||
(in millions) | 2019 | 2018 | |||||
Total revenues | $ | 934 | $ | 861 | |||
Less: Insurance costs | 683 | 641 | |||||
Net Service Revenues | $ | 251 | $ | 220 |
Three Months Ended March 31, | |||||||
(in millions) | 2019 | 2018 | |||||
Insurance service revenues | $ | 798 | $ | 732 | |||
Less: Insurance costs | 683 | 641 | |||||
Net Insurance Service Revenues | $ | 115 | $ | 91 | |||
Net Insurance Service Revenues Margin | 14 | % | 12 | % |
Three Months Ended March 31, | |||||||
(in millions) | 2019 | 2018 | |||||
Net income | $ | 63 | $ | 54 | |||
Provision for income taxes | 20 | 13 | |||||
Stock-based compensation | 9 | 9 | |||||
Interest expense and bank fees | 5 | 6 | |||||
Depreciation and amortization of intangible assets | 11 | 9 | |||||
Adjusted EBITDA | $ | 108 | $ | 91 | |||
Adjusted EBITDA Margin | 43 | % | 41 | % |
Three Months Ended March 31, | |||||||
(in millions) | 2019 | 2018 | |||||
Net income | $ | 63 | $ | 54 | |||
Effective income tax rate adjustment | (1 | ) | (4 | ) | |||
Stock-based compensation | 9 | 9 | |||||
Amortization of intangible assets | 1 | 1 | |||||
Non-cash interest expense | — | 1 | |||||
Income tax impact of pre-tax adjustments | (3 | ) | (3 | ) | |||
Adjusted Net Income | $ | 69 | $ | 58 | |||
GAAP Weighted average shares of common stock - diluted | 71 | 72 | |||||
Adjusted Net Income per share - diluted | $ | 0.98 | $ | 0.80 |
NON-GAAP FINANCIAL MEASURES |
Three Months Ended March 31, | ||||||
(in millions) | 2019 | 2018 | ||||
Net cash used in operating activities | $ | (142 | ) | $ | (536 | ) |
Change in WSE related other current assets | 45 | 15 | ||||
Change in WSE related liabilities | 175 | 566 | ||||
Corporate Operating Cash Flows | $ | 78 | $ | 45 |