0001564590-18-010024.txt : 20180501 0001564590-18-010024.hdr.sgml : 20180501 20180501161356 ACCESSION NUMBER: 0001564590-18-010024 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20180426 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20180501 DATE AS OF CHANGE: 20180501 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CBIZ, Inc. CENTRAL INDEX KEY: 0000944148 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-BUSINESS SERVICES, NEC [7389] IRS NUMBER: 222769024 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-32961 FILM NUMBER: 18795665 BUSINESS ADDRESS: STREET 1: 6050 OAK TREE BOULEVARD, SOUTH STREET 2: SUITE 500 CITY: CLEVELAND STATE: OH ZIP: 44131 BUSINESS PHONE: 2164479000 MAIL ADDRESS: STREET 1: 6050 OAK TREE BOULEVARD, SOUTH STREET 2: SUITE 500 CITY: CLEVELAND STATE: OH ZIP: 44131 FORMER COMPANY: FORMER CONFORMED NAME: CENTURY BUSINESS SERVICES INC DATE OF NAME CHANGE: 19980218 FORMER COMPANY: FORMER CONFORMED NAME: INTERNATIONAL ALLIANCE SERVICES INC DATE OF NAME CHANGE: 19961031 8-K 1 cbz-8k_20180426.htm 8-K cbz-8k_20180426.htm

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

April 26, 2018

Date of Report (Date of earliest event reported)

 

 

 

CBIZ, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

 

 

 

 

 

Delaware

 

1-32961

 

22-2769024

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

 

6050 Oak Tree Boulevard, South, Suite 500

Cleveland, Ohio 44131

(Address of principal executive offices, including zip code)

216-447-9000

(Registrant’s telephone number, including area code)

 

 

 

 

Not Applicable

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

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))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o  

 

 

 


 

 

Item 2.02

Results of Operations and Financial Condition.

On April 26, 2018, CBIZ, Inc. (the “Company”) issued a press release announcing its financial results for the three months ended March 31, 2018. A copy of the press release is furnished herewith as Exhibit 99.1. A transcript of CBIZ’s earnings conference call held on April 26, 2018 is furnished herewith as Exhibit 99.2. The exhibits contain, and may implicate, forward-looking statements regarding the Company and include cautionary statements identifying important factors that could cause actual results to differ materially from those anticipated.

 

Item 9.01

Financial Statements and Exhibits.

(d) Exhibits.

 

 

 

2


 

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Dated: May 1, 2018

 

 

 

 

CBIZ, INC.

 

 

 

By:

 

/s/ Ware H. Grove

Name:

 

Ware H. Grove

Title:

 

Chief Financial Officer

 

 

EX-99.1 2 cbz-ex991_7.htm EX-99.1 cbz-ex991_7.htm

 

 

 

Exhibit 99.1

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

FOR IMMEDIATE RELEASE

 

CONTACT:

  

Ware Grove

Chief Financial Officer

-or-

Lori Novickis

Director, Corporate Relations

CBIZ, Inc.

Cleveland, Ohio

(216) 447-9000

 

CBIZ REPORTS FIRST-QUARTER 2018 RESULTS

FIRST-QUARTER HIGHLIGHTS:

 

REVENUE +10.2%

 

SAME-UNIT REVENUE +5.8%

 

EPS FROM CONTINUING OPERATIONS +42.2%

CLEVELAND (April 26, 2018) – CBIZ, Inc. (NYSE: CBZ) today announced financial results for the first quarter ended March 31, 2018.

For the 2018 first quarter, CBIZ reported revenue of $266.1 million, an increase of $24.6 million, or 10.2%, over the $241.5 million reported in 2017. Same-unit revenue increased by $14.0 million, or 5.8%, for the quarter, compared with the same period a year ago. Newly acquired operations contributed $10.6 million, or 4.4%, to revenue growth in the quarter. CBIZ reported income from continuing operations of $35.8 million, or $0.64 per diluted share, in the 2018 first quarter, compared with income of $25.0 million, or $0.45 per diluted share, for the same period a year ago. Adjusted EBITDA for the first quarter was $55.9 million, compared with $48.3 million for the first quarter of 2017.

Jerry Grisko, President and Chief Executive Officer of CBIZ, said, “We are pleased to record strong first quarter revenue growth as well as improved margins.  Our results were bolstered by strong demand for our core services, a high level of optimism among our clients regarding the general business climate, new consulting and planning engagements related to the Tax Cuts and Jobs Act of 2017, and improved results from a number of our project-oriented businesses.  We also continue to benefit from the acquisitions that we made in recent years, and we are pleased to have completed two additional acquisitions so far this year.”

Page 1 of 8

 

NYSE: CBZwww.cbiz.comTwitter @cbz


 

 

 

2018 Outlook

 

The Company expects growth in total revenue within a range of 5% to 8%.

 

 

The Company expects to report an effective tax rate of approximately 25% as a result of the Tax Reform Act, although a number of factors may impact the tax rate. The Company expects a weighted average fully diluted share count of approximately 56.0 million shares for full-year 2018.

 

 

The Company expects to achieve growth in fully diluted earnings per share within a range of 13% to 17% over the $0.92 reported for 2017. Adjusted for the one-time 2017 impact of the Tax Reform Act, the Company expects to achieve growth within a range of 20% to 24% over the adjusted $0.87 reported for 2017.

Conference Call

CBIZ will host a conference call at 11:00 a.m. (ET) today to discuss its results. The call will be webcast live for the media and the public, and can be accessed at www.cbiz.com. Shareholders and analysts who would like to participate in the call can register at http://dpregister.com/10119212 to receive the dial-in number and unique personal identification number. Participants may register at any time, including up to and after the call start time.

A replay of the webcast will be made available approximately two hours following the call on the Company’s web site at www.cbiz.com. For those without internet access, a replay of the call will also be available starting at approximately 1:00 p.m. (ET), April 26, through 5:00 p.m. (ET), May 1, 2018. The toll-free dial-in number for the replay is 1-877-344-7529. If you are listening from outside the United States, dial 1-412-317-0088. The access code for the replay is 10119212.

About CBIZ

CBIZ, Inc. provides professional business services that help clients better manage their finances, employees and insurance needs. CBIZ provides its clients with financial services including accounting, tax, financial advisory, government healthcare consulting, risk advisory, and valuation services. Benefits and insurance services include group health benefits consulting, property and casualty insurance, retirement plan consulting, payroll, and HR consulting. As a leading provider of accounting, insurance and other professional consulting services to businesses throughout the United States, the Company’s services are provided through more than 100 Company offices in 33 states. For more information, please visit www.cbiz.com.

 

Forward-Looking Statements

Forward-looking statements in this release are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those projected. Such risks and uncertainties include, but are not limited to, the Company’s ability to adequately manage and sustain its growth; the Company’s dependence on the current trend of outsourcing business services; the Company’s dependence on the services of its CEO and other key employees; competitive pricing pressures; general business and economic conditions; and changes in governmental regulation and tax laws affecting the

Page 2 of 8

 

NYSE: CBZwww.cbiz.comTwitter @cbz


 

 

 

Company’s insurance business or its business services operations. A more detailed description of such risks and uncertainties may be found in the Company’s filings with the Securities and Exchange Commission at www.sec.gov.

Page 3 of 8

 

NYSE: CBZwww.cbiz.comTwitter @cbz


 

 

 

CBIZ, INC.

FINANCIAL HIGHLIGHTS (UNAUDITED)

THREE MONTHS ENDED MARCH 31, 2018 AND 2017

(In thousands, except percentages and per share data)

 

 

 

THREE MONTHS ENDED

 

 

 

MARCH 31,

 

 

 

2018

 

 

%

 

 

2017

 

 

%

 

Revenue

 

$

266,090

 

 

 

100.0

%

 

$

241,459

 

 

 

100.0

%

Operating expenses (1)

 

 

204,750

 

 

 

76.9

%

 

 

192,766

 

 

 

79.8

%

Gross margin

 

 

61,340

 

 

 

23.1

%

 

 

48,693

 

 

 

20.2

%

Corporate general and administrative expenses (1)

 

 

10,028

 

 

 

3.8

%

 

 

8,768

 

 

 

3.7

%

Operating income

 

 

51,312

 

 

 

19.3

%

 

 

39,925

 

 

 

16.5

%

Other (expense) income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(1,780

)

 

 

-0.7

%

 

 

(1,517

)

 

 

-0.6

%

Gain on sale of operations, net

 

 

663

 

 

 

0.3

%

 

 

22

 

 

 

0.0

%

Other (expense) income, net (1) (2)

 

 

(1,229

)

 

 

-0.5

%

 

 

2,737

 

 

 

1.1

%

Total other (expense) income, net

 

 

(2,346

)

 

 

-0.9

%

 

 

1,242

 

 

 

0.5

%

Income from continuing operations before income tax

   expense

 

 

48,966

 

 

 

18.4

%

 

 

41,167

 

 

 

17.0

%

Income tax expense

 

 

13,156

 

 

 

 

 

 

 

16,141

 

 

 

 

 

Income from continuing operations

 

 

35,810

 

 

 

13.5

%

 

 

25,026

 

 

 

10.4

%

Income (loss) from operations of discontinued businesses, net of   tax

 

 

41

 

 

 

 

 

 

 

(152

)

 

 

 

 

Net income

 

$

35,851

 

 

 

13.5

%

 

$

24,874

 

 

 

10.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.64

 

 

 

 

 

 

$

0.45

 

 

 

 

 

Discontinued operations

 

 

-

 

 

 

 

 

 

 

-

 

 

 

 

 

Net income

 

$

0.64

 

 

 

 

 

 

$

0.45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average common shares outstanding

 

 

55,924

 

 

 

 

 

 

 

55,214

 

 

 

 

 

Other data from continuing operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA (3)

 

$

55,858

 

 

 

 

 

 

$

48,303

 

 

 

 

 

 

 

(1)

CBIZ sponsors a deferred compensation plan, under which a CBIZ employee's compensation deferral is held in a rabbi trust and invested accordingly as directed by the employee. Income and expenses related to the deferred compensation plan are included in "Operating expenses" ($0.1 million income in 2018 and $3.0 million expense in 2017, or 0.0% and (1.2%) of revenue, respectively) and "Corporate general and administrative expenses" ($16 thousand income in 2018 and $0.3 million expense in 2017, or 0.0% and (0.1%) of revenue for 2018 and 2017, respectively) and are directly offset by deferred compensation gains or losses in "Other (expense) income, net" ($0.1 million expense in 2018 and $3.3 million income in 2017, or 0.0% and 1.3% of revenue, respectively). The deferred compensation plan has no impact on "Income from continuing operations before income tax expense".    

(2)

Included in "Other (expense) income, net" for the three months ended March 31, 2018 and 2017, is expense of $1.6 million and $0.6 million, respectively, related to net changes in the fair value of contingent consideration related to CBIZ's prior acquisitions.

(3)

Refer to the financial highlights tables for a reconciliation of Non-GAAP financial measures to the nearest generally accepted accounting principles ("GAAP") financial measure, and for additional information as to the usefulness of the Non-GAAP financial measures to shareholders and investors. 

 

Page 4 of 8

 

NYSE: CBZwww.cbiz.comTwitter @cbz


 

 

 

CBIZ, INC.

FINANCIAL HIGHLIGHTS (UNAUDITED)

(In thousands)

SELECT SEGMENT DATA

 

 

 

THREE MONTHS ENDED

 

 

 

MARCH 31,

 

 

 

2018

 

 

2017

 

Revenue

 

 

 

 

 

 

 

 

Financial Services

 

$

180,603

 

 

$

158,633

 

Benefits and Insurance Services

 

 

77,330

 

 

 

75,164

 

National Practices

 

 

8,157

 

 

 

7,662

 

Total

 

$

266,090

 

 

$

241,459

 

 

 

 

 

 

 

 

 

 

Gross Margin

 

 

 

 

 

 

 

 

Financial Services

 

$

47,570

 

 

$

39,244

 

Benefits and Insurance Services

 

 

16,197

 

 

 

15,022

 

National Practices

 

 

882

 

 

 

655

 

Operating expenses - unallocated (1):

 

 

 

 

 

 

 

 

Other

 

 

(3,423

)

 

 

(3,274

)

Deferred compensation

 

 

114

 

 

 

(2,954

)

Total

 

$

61,340

 

 

$

48,693

 

 

 

(1)

Represents operating expenses not directly allocated to individual businesses, including stock-based compensation, consolidation and integration charges, and certain advertising expenses. "Operating expenses - unallocated" also include gains or losses attributable to the assets held in the Company's deferred compensation plan, which do not impact "Income from continuing operations before income tax expense" as they are directly offset by the same adjustment to "Other (expense) income, net" in the Consolidated Statements of Comprehensive Income. Net gains/losses recognized from adjustments to the fair value of the assets held in the deferred compensation plan are recorded as compensation income/expense in "Operating expenses" and as income/expense in "Other (expense) income, net".

Page 5 of 8

 

NYSE: CBZwww.cbiz.comTwitter @cbz


 

 

 

CBIZ, INC.

SELECT CASH FLOW DATA

(In thousands)

 

 

THREE MONTHS ENDED

 

 

 

MARCH 31,

 

 

 

2018

 

 

2017

 

Net income

 

$

35,851

 

 

$

24,874

 

Adjustments to reconcile net income to net cash provided by operating

   activities:

 

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

5,775

 

 

 

5,641

 

Bad debt expense, net of recoveries

 

 

1,766

 

 

 

734

 

Adjustments to contingent earnout liability

 

 

1,609

 

 

 

616

 

Other

 

 

(1,244

)

 

 

195

 

Net income, after adjustments to reconcile net income to net

   cash used in operating activities

 

 

43,757

 

 

 

32,060

 

Changes in assets and liabilities, net of acquisitions and

   divestitures

 

 

(64,396

)

 

 

(46,434

)

Operating cash flows used in continuing operations

 

 

(20,639

)

 

 

(14,374

)

Operating cash flows provided by (used in) discontinued operations

 

 

139

 

 

 

(118

)

Net cash used in operating activities

 

 

(20,500

)

 

 

(14,492

)

Net cash provided by investing activities

 

 

37,455

 

 

 

48,847

 

Net cash used in financing activities

 

 

(20,296

)

 

 

(36,654

)

Net decrease in cash, cash equivalents and restricted cash

 

$

(3,341

)

 

$

(2,299

)

 

 

Page 6 of 8

 

NYSE: CBZwww.cbiz.comTwitter @cbz


 

 

 

CBIZ, INC.

SELECT FINANCIAL DATA AND RATIOS

(In thousands, except for percentages and days sales outstanding)

 

 

MARCH 31,

 

 

DECEMBER 31,

 

 

 

2018

 

 

2017

 

Cash and cash equivalents

 

$

295

 

 

$

424

 

Restricted cash

 

 

29,773

 

 

 

32,985

 

Accounts receivable, net

 

 

261,336

 

 

 

188,300

 

Current assets before funds held for clients

 

 

315,907

 

 

 

245,061

 

Funds held for clients

 

 

147,655

 

 

 

203,112

 

Goodwill and other intangible assets, net

 

 

631,956

 

 

 

613,206

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,214,353

 

 

$

1,176,231

 

 

 

 

 

 

 

 

 

 

Notes payable, current

 

$

1,743

 

 

$

1,861

 

Current liabilities before client fund obligations

 

 

139,687

 

 

 

130,664

 

Client fund obligations

 

 

148,654

 

 

 

203,582

 

Notes payable, non-current

 

 

1,824

 

 

 

2,164

 

Bank debt, net of debt issuance costs

 

 

214,002

 

 

 

177,672

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

$

642,737

 

 

$

645,352

 

 

 

 

 

 

 

 

 

 

Treasury stock

 

$

(491,604

)

 

$

(491,046

)

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

$

571,616

 

 

$

530,879

 

 

 

 

 

 

 

 

 

 

Debt to equity

 

 

38.1

%

 

 

34.2

%

Days sales outstanding (DSO) - continuing operations (1)

 

 

92

 

 

 

72

 

 

 

 

 

 

 

 

 

 

Shares outstanding

 

 

54,956

 

 

 

54,592

 

Basic weighted average common shares outstanding

 

 

54,071

 

 

 

53,862

 

Diluted weighted average common shares outstanding

 

 

55,924

 

 

 

55,689

 

 

(1)

DSO is provided for continuing operations and represents accounts receivable, net, at the end of the period, divided by trailing twelve month daily revenue. The Company has included DSO data because such data is commonly used as a performance measure by analysts and investors and as a measure of the Company's ability to collect on receivables in a timely manner. DSO should not be regarded as an alternative or replacement to any measurement of performance under GAAP. DSO at March 31, 2017 was 91.

 

Page 7 of 8

 

NYSE: CBZwww.cbiz.comTwitter @cbz


 

 

 

CBIZ, INC.

GAAP RECONCILIATIONS

 

 

Income from Continuing Operations to Non-GAAP Financial Measures (1)

(In thousands)

 

 

 

THREE MONTHS ENDED

 

 

 

MARCH 31,

 

 

 

2018

 

 

2017

 

Income from continuing operations

 

$

35,810

 

 

$

25,026

 

Interest expense

 

 

1,780

 

 

 

1,517

 

Income tax expense

 

 

13,156

 

 

 

16,141

 

Gain on sale of operations, net

 

 

(663

)

 

 

(22

)

Depreciation

 

 

1,404

 

 

 

1,247

 

Amortization

 

 

4,371

 

 

 

4,394

 

Adjusted EBITDA

 

$

55,858

 

 

$

48,303

 

 

(1)

CBIZ reports its financial results in accordance with GAAP. This table reconciles Non-GAAP financial measures to the nearest GAAP financial measure, "Income from continuing operations". Adjusted EBITDA is not defined by GAAP and should not be regarded as an alternative or replacement to any measurement of performance or cash flow under GAAP. Adjusted EBITDA is commonly used by the Company, its shareholders and debt holders to evaluate, assess and benchmark the Company's operational results and to provide an additional measure with respect to the Company's ability to meet future debt obligations.

 

 

Guidance on 2018 Earnings Per Diluted Share from Continuing Operations

 

 

 

 

 

 

 

 

 

 

Low

 

 

High

 

2018 outlook growth in earnings per share

 

13

%

 

 

17

%

2018 outlook earnings per share

$

1.04

 

 

$

1.08

 

 

 

 

 

 

 

 

 

2018 outlook growth in earnings per diluted share, excluding impact of Tax Reform Act

 

20

%

 

 

24

%

 

Page 8 of 8

 

NYSE: CBZwww.cbiz.comTwitter @cbz

EX-99.2 3 cbz-ex992_6.htm EX-99.2 cbz-ex992_6.htm

 

Exhibit 99.2

 

TRANSCRIPT OF EARNINGS CONFERENCE CALL HELD ON APRIL 26, 2018

 

 

CORPORATE PARTICIPANTS

Jerome P. Grisko CBIZ, Inc. – President and CEO

Ware H. Grove CBIZ, Inc. – CFO and SVP

Lori Novickis CBIZ, Inc. - Director of Corporate Relations

 

CONFERENCE CALL PARTICIPANTS

Chris Moore CJS Securities, Analyst

 

 

PRESENTATION

Operator

Good morning. Welcome to the CBIZ First Quarter 2018 Results Conference Call. (Operator Instructions) Please note, this event is being recorded. I would now like to turn the conference over to Lori Novickis, Director of Corporate Relations. Please go ahead.

 

Lori Novickis - CBIZ, Inc. - Director of Corporate Relations

Thank you, Debbie. Good morning, everyone, and thank you for joining us for the CBIZ First Quarter 2018 Results Conference Call. In connection with this call, today's press release has been posted on the Investor Relations page of our website, www.cbiz.com. This call is also being webcast, and a link to the live webcast as well as the replay can also be found on our website.

 

Before we begin our presentation, we would like to remind you that during the call, management may discuss certain non-GAAP financial measures. A reconciliation of these measures can be found in the financial tables of today's press release.

 

Finally, remember that management may also make forward-looking statements. Such statements are based on current information, management's expectations as of this date and do not guarantee future performance. Forward-looking statements involve certain risks, uncertainties and assumptions that can be difficult to predict. Actual results can and sometimes do differ materially. A more detailed description of such risks and uncertainties can be found in the company's filings with the Securities and Exchange Commission.

 

Joining us for today's call are Jerry Grisko, President and CEO; and Ware Grove, Chief Financial Officer.

 

I'll now turn the call over to Jerry Grisko for his opening remarks. Jerry?

 

Jerome P. Grisko - CBIZ, Inc. – President and CEO

Thank you, Lori, and good morning, everyone. With this morning's release of our results for the first quarter of 2018, we are pleased to report total revenue growth of 10.2%, 140 basis point improvement in our margin on pretax income and 42.2% increase in our earnings per share over the results reported for the same period a year ago. Within our revenue numbers, we were also pleased to see strong organic growth of 5.8%, supplemented by 4.4% growth from recent acquisitions. These results represent our strongest start to a year in recent history and reflect high demand for our services resulting from a favorable business climate, a high degree of optimism among our clients and strong results from a number of our consulting and other transaction-oriented service lines.

 

As we expected, a portion of the increase in our consulting revenue came from work related to the Tax Reform Act passed in December of last year. To capitalize on this opportunity, we have an active outreach effort in place to explain the impact of tax law changes to our clients and our prospects. While a portion of that revenue is recognized in the first quarter, we expect additional work to be forthcoming throughout the remainder of the year, now that we've concluded much of the tax compliance work that we were required to be completed by mid-April of this year.

 

Within our financial services group, total revenue grew by 13.8% in the first quarter, with same-unit revenue growing by 7.7%. Same-unit revenue growth was strong in both our core tax and accounting businesses and our government health care consulting business. We also

1


 

experienced strong results from a number of our noncore transactional services, including our real estate tenant advisory services, our corporate recovery services and our litigation support services.

 

All totaled, revenue from these services lines contributed approximately 1.5% to the revenue growth from our financial services group. As we've explained in the past, revenue within these service lines tends to be more project oriented, so while we are pleased with the contribution from these service lines in the first quarter, it is difficult to project similar results for the remainder of the year.

 

Recent acquisitions within the financial services group are also performing very well. We are pleased with the performance of CMF Associates, the private equity-focused business that we've acquired in June of 2017. This business has been integrated with the recently acquired Denver-based Laurus Transaction Advisors and our existing transaction advisory business to make us one of the leading providers of consulting and financial advisory services to middle-market private equity firms.

 

Turning to our benefits and insurance group. The improvement in our first quarter results within this group are encouraging. Total revenue grew by 2.9%, and we were pleased to report same-unit revenue growth of 1.9%. All 4 of our core businesses within this group performed well, and we expect to see continued positive growth from this group for the remainder of the year.

 

We are also continuing to hire, train and develop additional new business producers within our group health insurance business and our property and casualty business, which should cause organic revenue growth within these businesses to continue to steadily improve. And we plan to continue to make these investments for the foreseeable future.

 

In the past, we have also commented on the impact of several of our more transactional service lines within this group, such as our executive search and our life insurance service lines. While the revenue within these service lines tends to be difficult to predict in any given quarter, we were pleased to see strong results from these services in the first quarter of the year.

 

So with these comments, let me turn it over to Ware Grove, our Chief Financial Officer.

 

Ware H. Grove - CBIZ, Inc. - CFO and SVP

Thank you, Jerry, and good morning, everyone. First quarter represents a good start to 2018 for us. First quarter results were strong in both our core and in our acquired business services. We are continuing to actively pursue additional acquisition opportunities, and we have plenty of financing capacity to carry out a strategic acquisition program that will strengthen our client service capabilities.

 

On April 3, we amended our $400 million credit facility to achieve more favorable terms and extend the maturity by 5 years to April 2023. With $214.7 million outstanding on this facility at March 31, there is approximately $175 million of unused borrowing capacity. We expect to generate positive cash flow from operations for the full year this year, and this facility provides us plenty of capacity to finance our seasonal working capital needs, carry out an active acquisition program and conduct share repurchases.

 

Our first priority for the use of capital continues to be towards strategic acquisitions. During the first quarter of 2018, we used approximately $18.9 million of cash for acquisition-related purposes, including the payment of earnouts on acquisitions closed in prior periods. At March 31 this year, future earnout payments are expected to be approximately $10 million for the remainder of 2018, approximately $16 million next year in 2019, approximately $9.4 million in 2020 and approximately $2.1 million in both 2021 and in 2022.

 

Share repurchase activity in the first quarter of 2018 was minimal. We repurchased 31,000 shares during the first quarter at a cost of approximately $550,000. We continue to have an annual target to repurchase a number of shares in order to neutralize the dilutive impact of option grants and other new shares issued in connection with acquisition activity. But to carry out this, we have taken an opportunistic approach towards share repurchases, primarily using share price volatility to identify opportunities to become more active in our share repurchase transactions.

 

As a reminder, last year in 2017, we repurchased approximately 1.2 million shares. We will continue to evaluate share repurchase opportunities this year. But absent any further share repurchases, we are projecting a full year 2018 fully diluted share count of approximately 56 million shares this year compared with 55.7 million shares at the end of 2017.

 

In the first quarter, we used approximately $2.6 million of capital for capital spending, and our full year cash -- or our full year expectation for capital spending is approximately $8 million.

 

First quarter depreciation and amortization expense was $5.8 million. And for the full year of 2018, we estimate depreciation and amortization expense will be approximately $23 million.

2


 

 

Our working capital continues to be subject to the seasonal nature of our business, and days sales outstanding on receivables stood at 92 days at the end of first quarter this year compared with 91 days at the end of the first quarter a year ago.

 

Our bad debt expense for the first quarter this year was at 66 basis points of revenue, which is within the 65 to 75 basis point range that we normally experience. As a point of reference, for the full year 2017, bad debt was at 64 basis points.

 

As you consider our first quarter results, bear in mind that there was a onetime benefit recorded in other income this year for 2 nonrecurring items that increased pretax income by approximately $1.2 million. We successfully settled a business interruption claim that was related to disruptions that were caused by Hurricane Irma, and we also recorded a gain on an insurance-related book sale. The positive impact of these 2 items helped improve margin by approximately 45 basis points in the first quarter, with an EPS, earnings per share impact of approximately $0.02.

 

Eliminating the impact of accounting for gains or losses on deferred compensation plan assets, general and administrative expenses were at 3.8% of revenue in the first quarter this year compared with 3.5% for the first quarter a year ago. In the first quarter this year, as a result of the very strong results, we recorded increases in variable incentive compensation expense compared with the first quarter a year ago, and that accounts for the increase in general and administrative expense this year.

 

Over time, as a reminder, our goal is to improve pretax margin by 20 to 50 basis points each year, and we are very encouraged by the strong first quarter results in early 2018 this year.

 

The first quarter effective tax rate this year was at 26.9% compared with 39.2% in the first quarter a year ago. There are a number of factors that can cause variances in our effective tax rate, but the benefit attributable to the impact of tax reform in the first quarter this year causes a favorable impact after tax by approximately $0.10 per share.

 

Bear in mind, when thinking about the effective tax rate, the impact of the stock compensation accounting that was implemented in 2017 can be volatile and unpredictable, depending on the timing of option exercise activity and the share price when options are exercised. We anticipate the impact in the second quarter will be greater than the first quarter. And considering share price increase realized so far this year and the anticipated option exercise activity over the balance of 2018, the full year 2018 effective tax rate is expected to be approximately 25%.

 

I also want to note the first quarter impact of the new revenue recognition accounting standard that was implemented in January 2018. The full year impact of this new accounting standard is expected to be minimal for CBIZ, and the majority of our revenue streams have not been impacted by the new accounting standards.

 

You will find a much more detailed explanation, along with required pro forma financial disclosures, when we issue our first quarter 10-Q in several days. But in summary, the impact of the new accounting standard effectively served to accelerate approximately $500,000 of revenue, and that's primarily related to revenue within our property and casualty business.

 

So I will conclude by saying business conditions continue to be favorable, and our outlook is very positive for the balance of 2018. First quarter results were very solid.

 

To reiterate, however, at this early stage of the year, our outlook for the full year 2018 includes the following. Total revenue growth for the full year is expected within a range of 5% to 8% over last year 2017. We expect a full year effective tax rate of approximately 25%, and we expect the full year 2018 fully diluted share count will be approximately 56 million shares. We expect earnings per share for 2018 to grow within a range of 13% to 17% when compared with a GAAP reported $0.92 reported for the full year 2017.

 

Now eliminating the onetime impact of the tax reform in 2017, adjusted earnings per share was $0.87. So for 2018, we expect an increase within a range of 20% to 24% when compared with the adjusted $0.87 earnings per share in 2017.

 

So with those comments, I'll conclude and turn it back over to Jerry.

 

Jerome P. Grisko - CBIZ, Inc. – President and CEO

Thank you, Ware. I'd like to take a moment to touch on acquisitions. As Ware mentioned, our balance sheet remains strong, and we have approximately $175 million of unused borrowing capacity on our $400 million unsecured credit facility at the end of the first quarter. This provides us with the capacity and the flexibility to continue with our strategic acquisition program.

3


 

 

In 2017, we closed 4 transactions that are expected to contribute approximately $25 million to our annualized revenue. So far this year, we have closed another 2 acquisitions that are expected to contribute an additional $9.1 million of annualized revenue, and we continue to have a number of prospects at various stages of our pipeline and would expect to close a total of 3 to 5 transactions during 2018.

 

As our first quarter results indicate, all of the factors are in place for us to continue to have a very strong year this year. The business climate is favorable, optimism among small and middle-market clients is very high, and recent changes in the tax laws provide us with significant opportunities to meet with our clients and prospects and help them to understand the impact of these complex changes on their businesses.

 

With that said, internally, we plan and measure our results over a 12-month period, in recognition that the nature of certain of the consulting and advisory services that we provide make it very difficult for us to predict our results in any given quarter. In the first quarter, we benefited from a number of onetime nonrecurring revenue items, and it is too early to predict how much of the consulting opportunities that we're discussing with our clients will actually translate into revenue throughout the remainder of the year. As a result, we're confirming our original guidance at this time, and we will revisit our outlook on that guidance at the end of the second quarter.

 

At this point, I'd like to turn it over for comments.

 

QUESTIONS AND ANSWERS

 

Operator

(Operator Instructions) The first question comes from Chris Moore with CJS Securities.

 

Chris Moore – CJS Securities – Analyst

Maybe we could just start with the revenue guidance. I know that you just talked about the fact that some of the revenue nonrecurring in Q1 is -- was hard to predict. I guess in -- just in terms of kind of that spectrum between the 5% to 8%, given the strong Q1, some of the stuff that's going to follow with respect to the tax and job cuts revenue, is it fair to say that the kind of confidence level towards that higher end has gone up after Q1?

 

Jerome P. Grisko - CBIZ, Inc. – President and CEO

Yes. It's Jerry. We talked about that before getting on the call, and we just looked at the nature of the revenue, some of the things that were nonrecurring in the first quarter. What I will say on the Tax Reform Act discussions that we're having with our clients is that it's very encouraging, both with our clients and prospects, the -- our ability to get in front of them and to talk about what these changes mean. What's yet uncertain is how much of that will translate into revenue because the clients then ultimately need to engage us to help them to -- with organizational changes and other things. And we've not yet been engaged to the fullest extent on some of those discussions. So as we sit here today, we're still comfortable with the guidance that we put out at the beginning of the year. And we're really going to wait to see how that revenue comes in, in the second quarter, and we'll revisit our position on guidance at the end of the second quarter.

 

Chris Moore – CJS Securities – Analyst

Got you. How about with respect to some of the additional initiatives that -- with the accelerated spending, and during this year in order to further stimulate growth, you touched about them on that a little bit. Can you talk a little bit further? And how long before you are in a position to gauge the success?

 

Jerome P. Grisko - CBIZ, Inc. – President and CEO

So here is -- the timing of the opportunities that, that presented was a little -- caused a little bit of a challenge because as you'll recall, those -- that tax law wasn't finalized until December of last year. And what we did was we stepped back, and we looked at the pipeline of investment opportunities that we always have and then prioritized those things. And we're working on putting those dollars to use in areas that are going to help accelerate growth of the business. That takes a little bit of time and planning, and we're still in the process of doing it. Some of those investments have been made. We've talked a lot about the investment in producers within the benefits and insurance group. Those investments have been made. We've made investments in certain service lines in talent on the financial services side of the business. We are exploring some opportunities to -- from a branding and marketing perspective that we believe will be implemented in the second half of the year. So some of have them have been made. More of them will we made throughout the remainder of the year. As to when they will have an impact, these are typically investments that you do not see an immediate return. You see that return over time. And -- but they're nonetheless investments that we think are the right investments for the long-term health of the business. And so we're excited about the opportunity to make those investments.

 

4


 

Chris Moore – CJS Securities – Analyst

Got you. Just one last question. In terms of -- the gross margins on the financial services were up pretty strong year-over-year. Is that mostly on the health care services side? Or can you talk a little bit about kind of the drivers there?

 

Ware H. Grove - CBIZ, Inc. - CFO and SVP

Yes. This is Ware Grove. Hey, good observation. I think in the early part of the year, we had stronger growth in the tax compliance and tax consulting area. And that tends to be a higher-margin business for us compared to the attest and the other kinds of services, aside from the government health care consulting. So that was a good driver. We've talked in the past about kind of a pricing initiative, and we're at the very early stages of that. So we're seeing some early returns on that, and that's helpful. So those are a couple of things that have assisted us in the margin here in the early part of the year.

 

Operator

At this time, there are no more questions in the queue. I'll turn the conference back over to Jerry Grisko for any closing remarks.

 

Jerome P. Grisko - CBIZ, Inc. – President and CEO

Okay, thank you, Debbie. At this point, I'd like to take a moment just to thank our analysts and our investors for their support and also to congratulate our team members for an exceptional start to the year. Results like these are a reflection of your hard work and your dedication to our clients, and we thank you. We look forward to speaking with you again after we report our second quarter results. Thank you, and have a great day.

 

Operator

The conference has now concluded. Thank you for attending today's presentation. You may now disconnect.

5

GRAPHIC 4 g2018050120040817326662.jpg GRAPHIC begin 644 g2018050120040817326662.jpg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g2018050120040817226661.jpg GRAPHIC begin 644 g2018050120040817226661.jpg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end