UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended September 30, 2012
Commission File No. 0-21886
BARRETT BUSINESS SERVICES, INC.
(Exact name of registrant as specified in its charter)
Maryland | 52-0812977 | |
(State or other jurisdiction of incorporation or organization) |
(IRS Employer Identification No.) | |
8100 NE Parkway Drive, Suite 200 Vancouver, Washington |
98662 | |
(Address of principal executive offices) | (Zip Code) |
(360) 828-0700
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company (as defined in Rule 12b-2 of the Exchange Act).
Large accelerated filer | ¨ | Accelerated filer | x | |||
Non-accelerated filer | ¨ | Smaller reporting company | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
Number of shares of common stock, $.01 par value, outstanding at October 31, 2012 was 7,012,431shares.
BARRETT BUSINESS SERVICES, INC.
INDEX
- 2 -
Part I Financial Information
Item 1. | Financial Statements |
BARRETT BUSINESS SERVICES, INC.
Consolidated Balance Sheets
(Unaudited)
(In thousands, except per share amounts)
September 30, 2012 |
December 31, 2011 |
|||||||
ASSETS | ||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 22,181 | $ | 49,571 | ||||
Marketable securities |
15,575 | 16,878 | ||||||
Trade accounts receivable, net |
71,018 | 46,520 | ||||||
Income taxes receivable |
3,432 | 4,133 | ||||||
Prepaid expenses and other |
1,536 | 5,897 | ||||||
Deferred income taxes |
5,943 | 5,958 | ||||||
|
|
|
|
|||||
Total current assets |
119,685 | 128,957 | ||||||
Marketable securities |
12,991 | 15,395 | ||||||
Property, equipment and software, net |
16,601 | 15,007 | ||||||
Restricted marketable securities and workers compensation deposits |
9,967 | 9,923 | ||||||
Other assets |
3,140 | 3,027 | ||||||
Workers compensation receivables for insured losses and recoveries |
1,568 | 2,968 | ||||||
Goodwill |
47,820 | 47,820 | ||||||
|
|
|
|
|||||
$ | 211,772 | $ | 223,097 | |||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS EQUITY | ||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 2,135 | $ | 1,639 | ||||
Accrued payroll, payroll taxes and related benefits |
77,533 | 52,340 | ||||||
Income taxes payable |
2,969 | 0 | ||||||
Other accrued liabilities |
355 | 300 | ||||||
Workers compensation claims liabilities |
20,839 | 18,718 | ||||||
Safety incentives liability |
8,678 | 6,321 | ||||||
|
|
|
|
|||||
Total current liabilities |
112,509 | 79,318 | ||||||
Long-term workers compensation claims liabilities |
39,931 | 30,596 | ||||||
Long-term workers compensation claims liabilities for insured claims |
858 | 1,879 | ||||||
Deferred income taxes |
8,152 | 8,152 | ||||||
Customer deposits and other long-term liabilities |
1,655 | 1,497 | ||||||
Commitments and contingencies |
||||||||
Stockholders equity: |
||||||||
Preferred stock, $.01 par value; 500 shares authorized; no shares issued and outstanding |
0 | 0 | ||||||
Common stock, $.01 par value; 20,500 shares authorized, 7,013 and 9,871 shares issued and outstanding |
70 | 99 | ||||||
Additional paid-in capital |
595 | 20,943 | ||||||
Accumulated other comprehensive loss |
(10 | ) | (34 | ) | ||||
Retained earnings |
48,012 | 80,647 | ||||||
|
|
|
|
|||||
48,667 | 101,655 | |||||||
|
|
|
|
|||||
$ | 211,772 | $ | 223,097 | |||||
|
|
|
|
The accompanying notes are an integral part of these financial statements
- 3 -
BARRETT BUSINESS SERVICES, INC.
Consolidated Statements of Operations
(Unaudited)
(In thousands, except per share amounts)
Three Months Ended September 30, |
||||||||
2012 | 2011 | |||||||
Revenues: |
||||||||
Staffing services |
$ | 36,195 | $ | 34,589 | ||||
Professional employer service fees |
74,874 | 50,795 | ||||||
|
|
|
|
|||||
Total revenues |
111,069 | 85,384 | ||||||
|
|
|
|
|||||
Cost of revenues: |
||||||||
Direct payroll costs |
27,158 | 26,292 | ||||||
Payroll taxes and benefits |
42,915 | 30,321 | ||||||
Workers compensation |
19,432 | 12,618 | ||||||
|
|
|
|
|||||
Total cost of revenues |
89,505 | 69,231 | ||||||
|
|
|
|
|||||
Gross margin |
21,564 | 16,153 | ||||||
Selling, general and administrative expenses |
12,745 | 9,879 | ||||||
Depreciation and amortization |
372 | 334 | ||||||
|
|
|
|
|||||
Income from operations |
8,447 | 5,940 | ||||||
|
|
|
|
|||||
Other income: |
||||||||
Investment income, net |
162 | 340 | ||||||
Other |
(6 | ) | (8 | ) | ||||
|
|
|
|
|||||
Other income |
156 | 332 | ||||||
|
|
|
|
|||||
Income before income taxes |
8,603 | 6,272 | ||||||
Provision for income taxes |
2,791 | 858 | ||||||
|
|
|
|
|||||
Net income |
$ | 5,812 | $ | 5,414 | ||||
|
|
|
|
|||||
Basic earnings per common share |
$ | .83 | $ | .54 | ||||
|
|
|
|
|||||
Weighted average number of basic common shares outstanding |
7,007 | 10,060 | ||||||
|
|
|
|
|||||
Diluted earnings per common share |
$ | .81 | $ | .54 | ||||
|
|
|
|
|||||
Weighted average number of diluted common shares outstanding |
7,184 | 10,100 | ||||||
|
|
|
|
|||||
Dividends declared per common share |
$ | .11 | $ | .09 | ||||
|
|
|
|
The accompanying notes are an integral part of these financial statements
- 4 -
BARRETT BUSINESS SERVICES, INC.
Consolidated Statements of Operations
(Unaudited)
(In thousands, except per share amounts)
Nine Months Ended September 30, |
||||||||
2012 | 2011 | |||||||
Revenues: |
||||||||
Staffing services |
$ | 92,793 | $ | 93,439 | ||||
Professional employer service fees |
196,198 | 136,727 | ||||||
|
|
|
|
|||||
Total revenues |
288,991 | 230,166 | ||||||
|
|
|
|
|||||
Cost of revenues: |
||||||||
Direct payroll costs |
69,653 | 70,833 | ||||||
Payroll taxes and benefits |
125,239 | 90,970 | ||||||
Workers compensation |
49,637 | 33,331 | ||||||
|
|
|
|
|||||
Total cost of revenues |
244,529 | 195,134 | ||||||
|
|
|
|
|||||
Gross margin |
44,462 | 35,032 | ||||||
Selling, general and administrative expenses |
33,058 | 27,577 | ||||||
Depreciation and amortization |
1,076 | 1,000 | ||||||
|
|
|
|
|||||
Income from operations |
10,328 | 6,455 | ||||||
|
|
|
|
|||||
Other income: |
||||||||
Life insurance proceeds |
0 | 10,000 | ||||||
Investment income, net |
590 | 968 | ||||||
Other |
(22 | ) | 84 | |||||
|
|
|
|
|||||
Other income |
568 | 11,052 | ||||||
|
|
|
|
|||||
Income before income taxes |
10,896 | 17,507 | ||||||
Provision for income taxes |
3,554 | 3,098 | ||||||
|
|
|
|
|||||
Net income |
$ | 7,342 | $ | 14,409 | ||||
|
|
|
|
|||||
Basic earnings per common share |
$ | .92 | $ | 1.42 | ||||
|
|
|
|
|||||
Weighted average number of basic common shares outstanding |
7,959 | 10,152 | ||||||
|
|
|
|
|||||
Diluted earnings per common share |
$ | .91 | $ | 1.41 | ||||
|
|
|
|
|||||
Weighted average number of diluted common shares outstanding |
8,069 | 10,198 | ||||||
|
|
|
|
|||||
Dividends declared per common share |
$ | .33 | $ | .27 | ||||
|
|
|
|
The accompanying notes are an integral part of these financial statements
- 5 -
BARRETT BUSINESS SERVICES, INC.
Consolidated Statements of Comprehensive Income
(Unaudited)
(In thousands)
Three Months Ended September 30, |
||||||||
2012 | 2011 | |||||||
Net income |
$ | 5,812 | $ | 5,414 | ||||
Unrealized losses on marketable securities, net of tax of $(12) and $(60) in 2012 and 2011, respectively |
(19 | ) | (96 | ) | ||||
|
|
|
|
|||||
Comprehensive income |
$ | 5,793 | $ | 5,318 | ||||
|
|
|
|
Nine Months Ended September 30, |
||||||||
2012 | 2011 | |||||||
Net income |
$ | 7,342 | $ | 14,409 | ||||
Unrealized gains (losses) on marketable securities, net of tax of $15 and $(38) in 2012 and 2011, respectively |
24 | (61 | ) | |||||
|
|
|
|
|||||
Comprehensive income |
$ | 7,366 | $ | 14,348 | ||||
|
|
|
|
The accompanying notes are an integral part of these financial statements
- 6 -
BARRETT BUSINESS SERVICES, INC.
Consolidated Statements of Stockholders Equity
Nine Months Ended September 30, 2012 and 2011
(In thousands)
Common Stock | Additional Paid-in |
Accumulated Other Comprehensive |
Retained | |||||||||||||||||||||
Shares | Amount | Capital | Loss | Earnings | Total | |||||||||||||||||||
Balance, December 31, 2010 |
10,202 | $ | 102 | $ | 25,164 | $ | (65 | ) | $ | 70,164 | $ | 95,365 | ||||||||||||
Common stock issued on exercise of options |
3 | 0 | 5 | 0 | 0 | 5 | ||||||||||||||||||
Stock option compensation expense, net of tax |
0 | 0 | 332 | 0 | 0 | 332 | ||||||||||||||||||
Tax benefit of stock option exercises |
0 | 0 | 13 | 0 | 0 | 13 | ||||||||||||||||||
Repurchase of common stock |
(271 | ) | (3 | ) | (3,824 | ) | 0 | 0 | (3,827 | ) | ||||||||||||||
Cash dividends on common stock |
0 | 0 | 0 | 0 | (2,748 | ) | (2,748 | ) | ||||||||||||||||
Unrealized holding losses on marketable securities, net of tax |
0 | 0 | 0 | (61 | ) | 0 | (61 | ) | ||||||||||||||||
Net income |
0 | 0 | 0 | 0 | 14,409 | 14,409 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance, September 30, 2011 |
9,934 | 99 | 21,690 | (126 | ) | 81,825 | 103,488 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance, December 31, 2011 |
9,871 | 99 | 20,943 | (34 | ) | 80,647 | 101,655 | |||||||||||||||||
Common stock issued on exercise of options |
128 | 1 | 1,767 | 0 | 0 | 1,768 | ||||||||||||||||||
Stock option compensation expense, net of tax |
0 | 0 | 490 | 0 | 0 | 490 | ||||||||||||||||||
Tax benefit of stock option exercises |
0 | 0 | 259 | 0 | 0 | 259 | ||||||||||||||||||
Repurchase of common stock |
(2,986 | ) | (30 | ) | (22,864 | ) | 0 | (37,338 | ) | (60,232 | ) | |||||||||||||
Cash dividends on common stock |
0 | 0 | 0 | 0 | (2,639 | ) | (2,639 | ) | ||||||||||||||||
Unrealized holding gains on marketable securities, net of tax |
0 | 0 | 0 | 24 | 0 | 24 | ||||||||||||||||||
Net income |
0 | 0 | 0 | 0 | 7,342 | 7,342 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance, September 30, 2012 |
7,013 | 70 | $ | 595 | $ | (10 | ) | $ | 48,012 | $ | 48,667 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial statements
- 7 -
BARRETT BUSINESS SERVICES, INC.
Consolidated Statements of Cash Flows
(Unaudited)
(In thousands)
Nine Months Ended September 30, |
||||||||
2012 | 2011 | |||||||
Cash flows from operating activities: |
||||||||
Net income |
$ | 7,342 | $ | 14,409 | ||||
Reconciliations of net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
1,076 | 1,000 | ||||||
Gains recognized on marketable securities |
(1 | ) | (99 | ) | ||||
Gain recognized on sale and leaseback |
(92 | ) | (92 | ) | ||||
Deferred income taxes |
30 | 166 | ||||||
Share based compensation |
490 | 332 | ||||||
Changes in certain assets and liabilities: |
||||||||
Trade accounts receivable, net |
(24,498 | ) | (13,274 | ) | ||||
Income taxes receivable |
701 | 0 | ||||||
Prepaid expenses and other |
4,361 | (10 | ) | |||||
Accounts payable |
496 | 342 | ||||||
Accrued payroll, payroll taxes and related benefits |
25,193 | 15,164 | ||||||
Other accrued liabilities |
55 | 160 | ||||||
Income taxes payable |
2,969 | 1,517 | ||||||
Workers compensation claims liabilities |
11,835 | 4,209 | ||||||
Safety incentives liability |
2,357 | 836 | ||||||
Customer deposits, long-term liabilities and other assets, net |
133 | 115 | ||||||
|
|
|
|
|||||
Net cash provided by operating activities |
32,447 | 24,775 | ||||||
|
|
|
|
|||||
Cash flows from investing activities: |
||||||||
Purchase of property and equipment |
(2,666 | ) | (836 | ) | ||||
Proceeds from sales and maturities of marketable securities |
32,676 | 55,590 | ||||||
Purchase of marketable securities |
(28,959 | ) | (60,745 | ) | ||||
Proceeds from maturities of restricted marketable securities |
6,495 | 5,942 | ||||||
Purchase of restricted marketable securities |
(6,539 | ) | (6,876 | ) | ||||
|
|
|
|
|||||
Net cash provided by (used in) investing activities |
1,007 | (6,925 | ) | |||||
|
|
|
|
|||||
Cash flows from financing activities: |
||||||||
Proceeds from credit-line borrowings |
12,186 | 0 | ||||||
Payments on credit-line borrowings |
(12,186 | ) | 0 | |||||
Redemption of mandatorily redeemable preferred stock |
(34,800 | ) | 0 | |||||
Proceeds from exercise of stock options |
1,768 | 5 | ||||||
Dividends paid |
(2,639 | ) | (2,748 | ) | ||||
Repurchase of common stock |
(25,432 | ) | (3,827 | ) | ||||
Tax benefit of stock option exercises |
259 | 13 | ||||||
|
|
|
|
|||||
Net cash used in financing activities |
(60,844 | ) | (6,557 | ) | ||||
|
|
|
|
|||||
Net (decrease) increase in cash and cash equivalents |
(27,390 | ) | 11,293 | |||||
Cash and cash equivalents, beginning of period |
49,571 | 30,924 | ||||||
|
|
|
|
|||||
Cash and cash equivalents, end of period |
$ | 22,181 | $ | 42,217 | ||||
|
|
|
|
|||||
Supplemental schedule of noncash financing activities: |
||||||||
Issuance of mandatorily redeemable preferred stock |
$ | 34,800 | $ | 0 | ||||
|
|
|
|
The accompanying notes are an integral part of these financial statements
- 8 -
BARRETT BUSINESS SERVICES, INC.
Notes to Consolidated Financial Statements (Unaudited)
Note 1 Basis of Presentation of Interim Period Statements
The accompanying consolidated financial statements are unaudited and have been prepared by Barrett Business Services, Inc. (Barrett, BBSI, the Company, our or we), pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and note disclosures typically included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations. In the opinion of management, the consolidated financial statements include all adjustments, consisting only of normal recurring adjustments, necessary for a fair statement of the results for the interim periods presented. The preparation of financial statements in conformity with generally accepted accounting principles (GAAP) requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results may differ from such estimates and assumptions. The consolidated financial statements should be read in conjunction with the audited financial statements and notes thereto included in the Companys 2011 Annual Report on Form 10-K at pages F1 F28. The results of operations for an interim period are not necessarily indicative of the results of operations for a full year.
Revenue recognition
We recognize revenue as services are rendered by our workforce. Staffing services are engaged by customers to meet short-term and long-term personnel needs. Professional employer organization (PEO) services are normally used by organizations to satisfy ongoing human resource management needs and typically involve contracts with a minimum term of one year, which cover all employees at a particular work site. Our PEO contracts are renewable on an annual basis and typically require 30 days written notice to cancel or terminate the contract by either party. Our PEO contracts provide for immediate termination upon any default of the client regardless of when notice is given. We report PEO revenues on a net basis because we are not the primary obligor for the services provided by our PEO clients to their customers pursuant to our PEO contracts. Consequently, our PEO service fee revenues represent the gross margin generated from our PEO services after deducting the amounts invoiced to PEO customers for direct payroll expenses such as salaries and wages and safety incentives. These amounts are also excluded from cost of revenues. PEO service fees also include amounts invoiced to our clients for employer payroll-related taxes and workers compensation coverage.
Marketable securities
As of September 30, 2012, the Companys marketable securities consisted of tax-exempt municipal securities, corporate bonds and U.S. treasuries. The Company classifies municipal securities, U.S. treasuries, and certain of its corporate bonds as available for sale; they are reported at fair value with unrealized gains and losses, net of taxes, shown as a component of accumulated other comprehensive income (loss) in stockholders equity. In the event a loss is determined to be other-than-temporary, the loss will be recognized in the statement of operations. Certain of the Companys corporate bonds are classified as held-to-maturity and are reported at amortized cost.
- 9 -
BARRETT BUSINESS SERVICES, INC.
Notes to Consolidated Financial Statements (Unaudited) (Continued)
Note 1 Basis of Presentation of Interim Period Statements (Continued)
Allowance for doubtful accounts
The Company had an allowance for doubtful accounts of $363,000 and $452,000 at September 30, 2012 and December 31, 2011, respectively. The Company must make estimates of the collectibility of accounts receivable. Management analyzes historical bad debts, customer concentrations, customer creditworthiness, current economic conditions and changes in customers payment trends when evaluating the adequacy of the allowance for doubtful accounts. The Company deems an account balance uncollectible only after it has pursued all available assets of the customer and, where applicable, the assets of the personal guarantor.
Workers compensation claims
The Company is a self-insured employer with respect to workers compensation coverage for all of its employees (including employees subject to PEO contracts) working in California, Oregon, Maryland, Delaware and Colorado. In the state of Washington, state law allows only the Companys staffing services and internal management employees to be covered under the Companys self-insured workers compensation program. Additionally, the Company operates a wholly-owned fully licensed insurance company, Ecole Insurance Company (Ecole), in Arizona to provide workers compensation coverage to our employees in Arizona.
To manage our financial exposure, in the event of catastrophic injuries or fatalities, the Company maintains excess workers compensation insurance through our wholly owned captive insurance company, Associated Insurance Company for Excess (AICE), with a per occurrence retention of $5.0 million, except in Maryland and Colorado, where our per occurrence retention is $1.0 million and $500,000, respectively. AICE maintains excess workers compensation insurance coverage with American Insurance Group, Inc. (AIG), formerly known as Chartis between $5.0 million and $15.0 million per occurrence, except in Maryland, where coverage with AIG is between $1.0 million and $25.0 million per occurrence, and in Colorado, where the coverage with AIG is between $500,000 and statutory limits per occurrence. The Company continues to evaluate the financial capacity of our insurers to assess the recoverability of the related insurer receivables.
The Company has provided a total of $61.6 million and $51.2 million at September 30, 2012 and December 31, 2011, respectively, as an estimated future liability for unsettled workers compensation claims liabilities. Included in the foregoing liabilities are insured claims that will be paid by the Companys former excess workers compensation insurer and for which the Company has reported a receivable from the insurer for the insured claims liability. These insured claims totaled $858,000 at September 30, 2012 and $1.9 million at December 31, 2011. The estimated liability for unsettled workers compensation claims represents managements best estimate based upon an actuarial valuation provided by a third party actuary. Included in the claims liabilities are case reserve estimates for reported losses, plus additional amounts based on projections for incurred but not reported claims and anticipated increases in case reserve estimates. Also included in these estimates are amounts for unallocated loss adjustment expenses, including legal costs. These estimates are continually reviewed and adjustments to liabilities are reflected in current operating results as they become known.
- 10 -
BARRETT BUSINESS SERVICES, INC.
Notes to Consolidated Financial Statements (Unaudited) (Continued)
Note 1 Basis of Presentation of Interim Period Statements (Continued)
Safety incentives liability
Safety incentives represent cash incentives paid to certain PEO client companies for maintaining safe-work practices in order to minimize workplace injuries, thereby meeting agreed-upon loss objectives. The Company has provided $8.7 million at September 30, 2012 and $6.3 million at December 31, 2011 as an estimate of the liability for unpaid safety incentives. The incentive is based on a percentage of annual payroll and is paid annually to customers who meet predetermined workers compensation claims cost objectives. Safety incentive payments are made only after closure of all workers compensation claims incurred during the customers contract period. The liability is estimated and accrued each month based upon the incentive earned less the then-current amount of the customers estimated workers compensation claims reserves as established by the Companys internal and third-party claims administrators, and the expected payout as determined by historical incentive payment trends. Safety incentive expense is netted against PEO services revenue in our consolidated statements of operations.
Note 2 Stock Repurchase
Effective March 28, 2012, the Company repurchased 2,485,929 shares of the Companys common stock held by the Estate of William W. Sherertz and 500,000 common shares held by Nancy Sherertz. Mr. Sherertz, a founder and former president and CEO of the Company, died January 20, 2011. Nancy Sherertz is also a founder of the Company. The common shares were repurchased at a price of $20 per share, representing total consideration of $59.7 million. The Company used a combination of $24.9 million in cash and issued 34,800 shares of Series A Nonconvertible, Non-Voting Redeemable Preferred Stock with a liquidation preference of $1,000 per share. Additionally, the Company incurred professional and legal fees totaling $514,000 related to the transaction.
Effective September 21, 2012, the Company redeemed all of the outstanding shares of its Series A Nonconvertible, Non-Voting Redeemable Preferred Stock for $34.8 million using a combination of cash on hand and availability under a new revolving credit facility provided by its principal bank. By redeeming the preferred stock within six months of issuance, the Company was not required to pay a semi-annual dividend of approximately $870,000 due September 28, 2012.
Note 3 Revolving Credit Facility
Effective September 18, 2012, the Company entered into a new credit agreement (the Agreement) with its principal bank, Wells Fargo Bank, National Association (the Bank). The Agreement, which expires October 1, 2017, provides for a revolving credit facility with initial borrowing capacity of up to $24.0 million. The Company had no outstanding borrowings on the revolving credit facility at September 30, 2012. The Agreement also provides for the continuance of existing standby letters of credit in connection with various surety deposit requirements for workers compensation purposes, as to which the amount outstanding totaled approximately $23.8 million at September 30, 2012.
- 11 -
BARRETT BUSINESS SERVICES, INC.
Notes to Consolidated Financial Statements (Unaudited) (Continued)
Note 3 Revolving Credit Facility (Continued)
Advances under the revolving credit facility bear interest, at the Companys option, at either (a) a fixed rate for a term selected by the Company from time-to-time or (b) a fluctuating rate. In each case, the rate is calculated based on LIBOR plus 1.75%. The Agreement also provides for an unused commitment fee of 0.25% per annum on the average daily unused amount of the revolving credit facility.
The credit facility is collateralized by the Companys accounts receivable and other rights to receive payment, general intangibles, inventory and equipment. Under the Agreement, the maximum principal amount available will be reduced by $2.5 million every six months commencing April 1, 2013.
The Agreement, as amended, requires the satisfaction of certain financial covenants as follows:
| Minimum Fixed Charge Coverage ratio of no less than 1.25:1.0, measured quarterly on a rolling four-quarter basis beginning December 31, 2012; |
| Funded Debt: EBITDA of no more than 2.25:1 through September 30, 2013; 1.75:1 through September 30, 2014; 1.5:1 through September 30, 2015; and 1.25:1 thereafter, measured quarterly on a rolling four-quarter basis beginning December 31, 2012; |
| Ratio of restricted and unrestricted cash and marketable securities to workers compensation and safety incentive liabilities of at least 1.0:1.0, measured quarterly; and |
| Prohibition on incurring additional indebtedness without the prior approval of the Bank, other than up to $200,000 per year in purchase money financing. |
The Agreement also contains customary events of default. If an event of default under the Agreement occurs and is continuing, the Bank may declare any outstanding obligations under the Agreement to be immediately due and payable. The Company was in compliance with all applicable financial covenants at September 30, 2012.
- 12 -
BARRETT BUSINESS SERVICES, INC.
Notes to Consolidated Financial Statements (Unaudited) (Continued)
Note 4 Basic and Diluted Earnings Per Share
Basic earnings per share are computed based on the weighted average number of common shares outstanding during the period. Diluted earnings per common share reflect the potential effects of the exercise of outstanding stock options and vesting of restricted stock units. Basic and diluted common shares outstanding are summarized as follows:
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Weighted average number of basic common shares outstanding |
7,007,333 | 10,060,422 | 7,959,086 | 10,152,434 | ||||||||||||
Effect of dilutive securities |
176,180 | 39,492 | 109,601 | 45,034 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average number of diluted common shares outstanding |
7,183,513 | 10,099,914 | 8,068,687 | 10,197,468 | ||||||||||||
|
|
|
|
|
|
|
|
Note 5 Stock Incentive Plans and Stock-Based Compensation
The following table summarizes stock option activity in 2012 under the Companys 2009 Stock Incentive Plan:
Number of Options |
Weighted Average Exercise Price |
|||||||
Outstanding at December 31, 2011 |
671,294 | $ | 14.48 | |||||
Options granted |
7,500 | $ | 17.55 | |||||
Options exercised |
(127,797 | ) | $ | 14.11 | ||||
Options cancelled or expired |
(7,500 | ) | $ | 13.76 | ||||
|
|
|||||||
Outstanding at September 30, 2012 |
543,497 | $ | 14.62 | |||||
|
|
|||||||
Exercisable at September 30, 2012 |
245,972 | $ | 13.53 | |||||
|
|
|||||||
Available for grant at September 30, 2012 |
586,300 | |||||||
|
|
During 2012, the Company granted 7,500 options at a fair value of $9.08 per share as determined under the Black-Scholes option-pricing model and granted 47,500 restricted stock units at a fair value of $21.44 per share which represented the closing price of the Companys stock on the date of grant.
- 13 -
BARRETT BUSINESS SERVICES, INC.
Notes to Consolidated Financial Statements (Unaudited) (Continued)
Note 5 Stock Incentive Plans and Stock-Based Compensation (Continued)
The following table presents information on stock options outstanding for the periods shown:
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
($ in thousands, except per share data) | 2012 | 2011 | 2012 | 2011 | ||||||||||||
Intrinsic value of options exercised in the period |
$ | 113 | $ | 0 | $ | 793 | $ | 34 |
As of September 30, | ||||||||
2012 | 2011 | |||||||
Stock options: |
||||||||
Aggregate intrinsic value |
$ | 3,337 | $ | 379 | ||||
Weighted average contractual term of options |
6.80 years | 7.15 years |
The aggregate intrinsic value of stock options represents the difference between the Companys closing stock price at the end of the period and the relevant exercise price multiplied by the number of options outstanding at the end of the period at each such price.
Note 6 Workers Compensation
The following table summarizes the aggregate workers compensation reserve activity (in thousands):
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Beginning balance |
||||||||||||||||
Workers compensation claims liabilities |
$ | 55,765 | $ | 40,996 | $ | 51,193 | $ | 39,301 | ||||||||
Add: claims expense accrual: |
||||||||||||||||
Current period |
9,891 | 6,187 | 26,224 | 16,172 | ||||||||||||
Prior periods |
3,835 | 946 | 6,945 | 1,468 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total expense accrual |
13,726 | 7,133 | 33,169 | 17,640 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Less: claim payments related to: |
||||||||||||||||
Current period |
2,207 | 1,736 | 3,790 | 2,955 | ||||||||||||
Prior periods |
5,656 | 3,058 | 18,944 | 10,651 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total paid |
7,863 | 4,794 | 22,734 | 13,606 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending balance |
||||||||||||||||
Workers compensation claims liabilities |
$ | 61,628 | $ | 43,335 | $ | 61,628 | $ | 43,335 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Incurred but not reported (IBNR) |
$ | 44,311 | $ | 31,178 | $ | 44,311 | $ | 31,178 | ||||||||
|
|
|
|
|
|
|
|
- 14 -
BARRETT BUSINESS SERVICES, INC.
Notes to Consolidated Financial Statements (Unaudited) (Continued)
Note 7 Fair Value Measurement
Marketable securities consist of the following investments (in thousands):
September 30, 2012 | December 31, 2011 | |||||||||||||||||||||||||||
Cost | Gross Unrealized (Losses) Gains |
Recorded Basis |
Cost | Gross Unrealized Gains (Losses) |
Recorded Basis |
Fair Value Category |
||||||||||||||||||||||
Current: |
||||||||||||||||||||||||||||
Available-for-sale: |
||||||||||||||||||||||||||||
Municipal bonds |
$ | 1,123 | ($ | 5 | ) | $ | 1,118 | $ | 5,804 | $ | 8 | $ | 5,812 | 2 | ||||||||||||||
Corporate bonds |
14,457 | 0 | 14,457 | 11,070 | (4 | ) | 11,066 | 2 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
$ | 15,580 | ($ | 5 | ) | $ | 15,575 | $ | 16,874 | $ | 4 | $ | 16,878 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Long term: |
||||||||||||||||||||||||||||
Available-for-sale: |
||||||||||||||||||||||||||||
Municipal bonds |
$ | 296 | $ | 1 | $ | 297 | $ | 0 | $ | 0 | $ | 0 | 2 | |||||||||||||||
Corporate bonds |
10,636 | 33 | 10,669 | 14,971 | (33 | ) | 14,938 | 2 | ||||||||||||||||||||
U.S. treasuries |
1,557 | 3 | 1,560 | 0 | 0 | 0 | 1 | |||||||||||||||||||||
Held-to-maturity: |
||||||||||||||||||||||||||||
Corporate bonds |
465 | 0 | 465 | 457 | 0 | 457 | 2 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
$ | 12,954 | $ | 37 | $ | 12,991 | $ | 15,428 | $ | (33 | ) | $ | 15,395 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The Companys restricted marketable securities component of restricted marketable securities and workers compensation deposits consists of the following (in thousands):
September 30, 2012 | December 31, 2011 | |||||||||||||||||||||||||||
Cost | Gross Unrealized Losses |
Recorded Basis |
Cost | Gross Unrealized Gains (Losses) |
Recorded Basis |
Fair Value Category |
||||||||||||||||||||||
Available-for-sale: |
||||||||||||||||||||||||||||
Municipal bonds |
$ | 4,624 | ($ | 8 | ) | $ | 4,616 | $ | 5,580 | $ | 17 | $ | 5,597 | 2 | ||||||||||||||
Corporate bonds |
897 | (6 | ) | 891 | 148 | (1 | ) | 147 | 2 | |||||||||||||||||||
U.S. treasuries |
1,567 | 0 | 1,567 | 1,567 | 0 | 1,567 | 1 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
$ | 7,088 | ($ | 14 | ) | $ | 7,074 | $ | 7,295 | $ | 16 | $ | 7,311 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Note 8 Subsequent Event
Effective November 1, 2012 the Company entered into a term loan with its principal bank for approximately $5.5 million secured by the Companys corporate office building in Vancouver, Washington. The term loan requires payment of monthly installments of $18,375 beginning December 1, 2012, bearing interest at the one month LIBOR plus 2.25%, with the unpaid principal balance due November 1, 2017. The addition of the term loan increases the total credit facility disclosed in Note 3 to approximately $29.5 million.
- 15 -
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations |
Overview
Barrett Business Services, Inc. (Barrett, the Company, our or we), a Maryland corporation, offers a comprehensive range of human resource management services to help small and medium-sized businesses manage the increasing costs and complexities of a broad array of employment-related issues. The Companys principal services, professional employer organization (PEO) services and staffing services, assist its clients in leveraging their investment in human capital. The Company believes that the combination of these two principal services enables it to provide clients with a unique blend of services not offered by the Companys competition. Barretts platform of outsourced human resource management services is built upon expertise in payroll processing, employee benefits and administration, workers compensation coverage, effective risk management and workplace safety programs, and human resource administration.
To provide PEO services to a client, the Company enters into a contract to become a co-employer of the clients existing workforce and Barrett assumes responsibility for some or all of the clients human resource management responsibilities. PEO services are normally used by organizations to satisfy ongoing human resource management needs and typically involve contracts with a minimum term of one year, renewable annually, which cover all employees at a particular work site. Staffing services include on-demand or short-term staffing assignments, long-term or indefinite-term contract staffing and comprehensive on-site management. The Companys staffing services also include direct placement services, which involve fee-based search efforts for specific employee candidates at the request of PEO clients, staffing customers or other businesses.
The Companys ability to offer clients a broad mix of services allows Barrett to effectively become the human resource department and a strategic business partner for its clients. The Company believes its approach to human resource management services is designed to positively affect its clients business results by:
| allowing clients to focus on core business activities instead of human resource matters; |
| increasing clients productivity by improving employee satisfaction and generating greater employee retention; |
| reducing overall payroll expenses due to lower workers compensation and health insurance costs; and |
| assisting clients in complying with complex and evolving human resource-related regulatory and tax issues. |
The Company serves a growing and diverse client base of small and medium-sized businesses in a wide variety of industries through a network of branch offices in California, Oregon, Washington, Idaho, Arizona, Utah, Colorado, Maryland, Delaware and North Carolina. Barrett also has several smaller recruiting offices in its general market areas, which are under the direction of a branch office.
- 16 -
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations (Continued) |
Results of Operations
The following table sets forth percentages of total revenues represented by selected items in the Companys Consolidated Statements of Operations for the three and nine months ended September 30, 2012 and 2011.
Percentage of Total Revenues | ||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Revenues: |
||||||||||||||||
Staffing services |
32.6 | % | 40.5 | % | 32.1 | % | 40.6 | % | ||||||||
Professional employer service fees |
67.4 | 59.5 | 67.9 | 59.4 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
100.0 | 100.0 | 100.0 | 100.0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cost of revenues: |
||||||||||||||||
Direct payroll costs |
24.5 | 30.8 | 24.1 | 30.8 | ||||||||||||
Payroll taxes and benefits |
38.6 | 35.5 | 43.3 | 39.5 | ||||||||||||
Workers compensation |
17.5 | 14.8 | 17.2 | 14.5 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total cost of revenues |
80.6 | 81.1 | 84.6 | 84.8 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross margin |
19.4 | 18.9 | 15.4 | 15.2 | ||||||||||||
Selling, general and administrative expenses |
11.5 | 11.6 | 11.4 | 12.0 | ||||||||||||
Depreciation and amortization |
0.3 | 0.4 | 0.4 | 0.4 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from operations |
7.6 | 6.9 | 3.6 | 2.8 | ||||||||||||
Other income |
0.1 | 0.4 | 0.2 | 4.8 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes |
7.7 | 7.3 | 3.8 | 7.6 | ||||||||||||
Provision for income taxes |
2.5 | 1.0 | 1.3 | 1.3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
5.2 | % | 6.3 | % | 2.5 | % | 6.3 | % | ||||||||
|
|
|
|
|
|
|
|
We report PEO revenues on a net basis because we are not the primary obligor for the services provided by our PEO clients to their customers pursuant to our PEO contracts. The presentation of revenues on a net basis and the relative contributions of staffing and PEO revenues can create volatility in our gross margin percentage. The general impact of fluctuations in our revenue mix is described below.
| A relative increase in staffing revenues will typically result in a lower gross margin percentage. Staffing revenues are presented at gross with the related direct costs reported in cost of sales. While staffing relationships typically have higher margins than PEO relationships, an increase in staffing revenues and related costs presented at gross dilutes the impact of the net PEO revenue on gross margin percentage. |
| A relative increase in PEO revenue will result in a higher gross margin percentage. Improvement in gross margin percentage occurs because incremental PEO revenue dollars are reported as revenue net of all related direct costs. |
- 17 -
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations (Continued) |
Results of Operations (Continued)
We present for comparison purposes the gross revenues and cost of revenues information set forth in the table below. Although not in accordance with GAAP, management believes this information is more informative as to the level of our business activity and more illustrative of how we manage our operations, including the preparation of our internal operating forecasts, because it presents our PEO services on a basis comparable to our staffing services.
(in thousands) | Unaudited Three Months Ended September 30, |
Unaudited Nine Months Ended September 30, |
||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Revenues: |
||||||||||||||||
Staffing services |
$ | 36,195 | $ | 34,589 | $ | 92,793 | $ | 93,439 | ||||||||
Professional employer services |
521,836 | 371,382 | 1,391,357 | 1,010,496 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
558,031 | 405,971 | 1,484,150 | 1,103,935 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cost of revenues: |
||||||||||||||||
Direct payroll costs |
470,950 | 344,719 | 1,256,477 | 939,746 | ||||||||||||
Payroll taxes and benefits |
42,915 | 30,321 | 125,239 | 90,970 | ||||||||||||
Workers compensation |
22,602 | 14,778 | 57,972 | 38,187 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total cost of revenues |
536,467 | 389,818 | 1,439,688 | 1,068,903 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross margin |
$ | 21,564 | $ | 16,153 | $ | 44,462 | $ | 35,032 | ||||||||
|
|
|
|
|
|
|
|
- 18 -
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations (Continued) |
Results of Operations (Continued)
A reconciliation of non-GAAP gross PEO revenues to net PEO revenues is as follows:
Unaudited Three Months Ended September 30, |
||||||||||||||||||||||||
(in thousands) | Gross Revenue Reporting Method |
Reclassification | Net Revenue Reporting Method |
|||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | 2012 | 2011 | |||||||||||||||||||
Revenues: |
||||||||||||||||||||||||
Staffing services |
$ | 36,195 | $ | 34,589 | $ | 0 | $ | 0 | $ | 36,195 | $ | 34,589 | ||||||||||||
Professional employer services |
521,836 | 371,382 | (446,962 | ) | (320,587 | ) | 74,874 | 50,795 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total revenues |
$ | 558,031 | $ | 405,971 | $ | (446,962 | ) | $ | (320,587 | ) | $ | 111,069 | $ | 85,384 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cost of revenues |
$ | 536,467 | $ | 389,818 | $ | (446,962 | ) | $ | (320,587 | ) | $ | 89,505 | $ | 69,231 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited Nine Months Ended September 30, |
||||||||||||||||||||||||
(in thousands) | Gross Revenue Reporting Method |
Reclassification | Net Revenue Reporting Method |
|||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | 2012 | 2011 | |||||||||||||||||||
Revenues: |
||||||||||||||||||||||||
Staffing services |
$ | 92,793 | $ | 93,439 | $ | 0 | $ | 0 | $ | 92,793 | $ | 93,439 | ||||||||||||
Professional employer services |
1,391,357 | 1,010,496 | (1,195,159 | ) | (873,769 | ) | 196,198 | 136,727 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total revenues |
$ | 1,484,150 | $ | 1,103,935 | $ | (1,195,159 | ) | $ | (873,769 | ) | $ | 288,991 | $ | 230,166 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cost of revenues |
$ | 1,439,688 | $ | 1,068,903 | $ | (1,195,159 | ) | $ | (873,769 | ) | $ | 244,529 | $ | 195,134 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The amount of the reclassification is comprised of direct payroll costs and safety incentives attributable to our PEO client companies.
Three months ended September 30, 2012 and 2011
Net income for the third quarter of 2012 amounted to $5.8 million, as compared to net income of $5.4 million for the third quarter of 2011. The increase in net income for the 2012 third quarter was primarily due to a 30.1% increase in revenues. The third quarter of 2011 included the benefit of a lower annual effective income tax rate as a result of the effect of the receipt of $10.0 million of key man life insurance proceeds during 2011. Diluted income per share for the third quarter of 2012 was $.81 compared to diluted income per share of $.54 for the comparable 2011 period.
Revenues for the third quarter of 2012 totaled $111.1 million, an increase of approximately $25.7 million or 30.1%, which reflects an increase in the Companys PEO service fee revenue of $24.1 million or 47.4% coupled with an increase in staffing services revenue of $1.6 million or 4.6%. Approximately 69% and 60%, respectively, of our revenue during the three months ended September 30, 2012 and 2011 was attributable to our California operations.
- 19 -
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations (Continued) |
Results of Operations (Continued)
Three months ended September 30, 2012 and 2011 (Continued)
Our growth in PEO revenues continues to be primarily attributable to new customers as PEO business from new customers during the third quarter of 2012 more than quadrupled our lost PEO business from former customers. PEO revenues from continuing customers reflected a 4.3% increase compared to the third quarter of 2011 primarily resulting from increases in employee headcount and hours worked. Staffing revenues increased primarily from an increase in revenue from existing customers as the addition of new business nearly offset lost business from former customers.
Gross margin for the third quarter of 2012 totaled approximately $21.6 million or an increase of 33.5% over the third quarter of 2011, primarily due to the 30.1% increase in revenues and a decline in direct payroll costs, partially offset by higher workers compensation expense and payroll taxes and benefits, as a percentage of revenues.
The decrease in direct payroll costs, as a percentage of revenues, from 30.8% for the third quarter of 2011 to 24.5% for the third quarter of 2012 was primarily due to the increase in our mix of PEO services in the Companys customer base over the third quarter of 2011 and the effect of each customers unique mark-up percent.
Payroll taxes and benefits, as a percentage of revenues, for the third quarter of 2012 was 38.6% compared to 35.5% for the third quarter of 2011. The percentage rate increase was largely due to the effect of significant growth in PEO services, where payroll taxes and benefits are presented at gross cost whereas the related direct payroll costs are netted against PEO services revenue, and to slightly higher effective state unemployment tax rates in various states in which the Company operates as compared to the third quarter of 2011. Management expects the trend in payroll taxes and benefits, as a percentage of revenues, to continue to increase as a result of continued growth in PEO services on a quarter-over-quarter basis.
Workers compensation expense, in terms of dollars and as a percentage of revenues, increased from $12.6 million or 14.8% in the third quarter of 2011 to $19.4 million or 17.5% in the third quarter of 2012. The percentage rate increase was primarily due to an increase in the provision for claim costs related to current year claims and increases in estimated costs to close prior year claims and higher insurance broker commissions as a result of increased workers compensation insurance rates.
Selling, general and administrative (SG&A) expenses for the third quarter of 2012 totaled approximately $12.7 million, an increase of $2.9 million or 29.0% over the third quarter of 2011. The increase was primarily attributable to higher profit sharing based on increased branch performance and increases in management payroll and other variable expense components within SG&A to support our business growth.
- 20 -
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations (Continued) |
Results of Operations (Continued)
Three months ended September 30, 2012 and 2011 (Continued)
The income tax rate for the 2012 third quarter was 32.4%. We expect the effective income tax rate for the balance of 2012 to remain at a similar rate to the 2012 third quarter income tax rate. The income tax rate for the 2011 third quarter was 13.7%, which included a favorable benefit from the effect of a much lower annual effective tax rate attributable to the non-taxable $10.0 million life insurance proceeds.
Nine months ended September 30, 2012 and 2011
Net income for the nine months ended September 30, 2012 amounted to $7.3 million, as compared to net income of $14.4 million for the first nine months of 2011. The first nine months of 2011 included $10.0 million of key man life insurance proceeds received following the passing of the Companys former president and CEO and the related benefit of a lower annual effective income tax rate. Diluted income per share for the first nine months ended September 30, 2012 was $.91 compared to diluted income per share of $1.41 for the comparable 2011 period.
Revenues for the nine months ended September 30, 2012 totaled $289.0 million, an increase of approximately $58.8 million or 25.6%, compared to the similar period in 2011, which reflected an increase in the Companys PEO service fee revenue of $59.5 million or 43.5% and a small decline in staffing services revenue of $646,000 or 0.7%. Approximately 68% and 60%, respectively, of our revenue during the nine months ended September 30, 2012 and 2011 was attributable to our California operations. Our growth in PEO revenues was primarily attributable to the addition of new customers as PEO business from new customers during the first nine months of 2012 more than tripled our lost PEO business from former customers. PEO revenues from continuing customers reflected a 6.9% increase compared to the first nine months of 2011 primarily resulting from an increase in employee headcount and a slight increase in hours worked. Staffing revenues decreased slightly because lost business from former customers exceeded the business from new and continuing customers.
Gross margin for the nine months ended September 30, 2012 totaled approximately $44.5 million or an increase of $9.4 million or 26.9% over the comparable period of 2011, primarily due to the 25.6% increase in revenues and a decline in direct payroll costs, partially offset by higher payroll taxes and benefits and workers compensation expense, as a percentage of revenues.
The decrease in direct payroll costs, as a percentage of revenues, from 30.8% for the third quarter of 2011 to 24.1% for the first nine months of 2012 was primarily due to the increase in our mix of PEO services in the Companys customer base compared to the first nine months of 2011 and the effect of each customers unique mark-up percent.
- 21 -
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations (Continued) |
Results of Operations (Continued)
Nine months ended September 30, 2012 and 2011 (Continued)
Payroll taxes and benefits, as a percentage of revenues, for the first nine months ended September 30, 2012 was 43.3% compared to 39.5% for the comparable period of 2011. The percentage rate increase was largely due to the effect of significant growth in PEO services and to higher effective state unemployment tax rates in various states in which the Company operates as compared to the same period of 2011.
Workers compensation expense, in terms of dollars and as a percentage of revenues, increased from $33.3 million or 14.5% in the first nine months of 2011 to $49.6 million or 17.2% in the first nine months of 2012. The percentage rate increase was primarily due to an increase in the provision for current year claim costs as well as increases in estimated costs to close prior year claims and higher insurance broker commissions as a result of increased workers compensation insurance rates.
SG&A expenses for the first nine months of 2012 totaled approximately $33.1 million, an increase of $5.5 million or 19.9% over the first nine months of 2011. The increase was primarily attributable to an increase in management payroll to support the business growth and to higher profit sharing based on increased branch performance.
Other income for the first nine months of 2012 was $568,000 compared to other income of $11.1 million for the first nine months of 2011. Other income for the first nine months of 2012 was primarily attributable to investment income earned on the Companys cash and marketable securities. The first nine months of 2011 included the $10.0 million of key man life insurance proceeds and approximately $1.0 million of investment income.
The income tax rate for the first nine months of 2012 was 32.6%. The income tax rate for the first nine months of 2011 was 17.7% which included a favorable benefit from the effect of a much lower annual effective tax rate attributable to the non-taxable $10.0 million life insurance proceeds.
During September 2012, California Senate Bill 863 (SB 863), designed to reform Californias workers compensation system, was signed into law. Section 3701.9 of Section 16 of SB 863 was added to the Labor Code and includes a provision whereby the California Director of Self-Insurance is required not to issue certificates of consent to self-insure after January 1, 2013 to any employer engaged in the activities of a professional employer organization, a leasing employer, a temporary services employer or any employer the director determines to be in the business of providing employees to other employers. Additionally, a certificate of consent to self-insure that previously had been issued to any employer engaged in these types of activities is required to be revoked by the Director not later than January 1, 2015. The Company, which has a certificate of consent to self-insure in place, is currently exploring several potential alternatives to address the impact of SB 863 on the Companys ability to continue its self-insurance program in California.
- 22 -
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations (Continued) |
Factors Affecting Quarterly Results
The Company has historically experienced significant fluctuations in its quarterly operating results and expects such fluctuations to continue in the future. The Companys operating results may fluctuate due to a number of factors such as seasonality, wage limits on statutory payroll taxes, claims experience for workers compensation, demand and competition for the Companys services and the effect of acquisitions. The Companys revenue levels may fluctuate from quarter to quarter primarily due to the impact of seasonality on its staffing services business and on certain of its PEO clients in the agriculture, food processing and construction-related industries. As a result, the Company may have greater revenues and net income in the third quarter of its fiscal year. Revenue levels in the fourth quarter may be affected by many customers practice of operating on holiday-shortened schedules. Payroll taxes and benefits fluctuate with the level of direct payroll costs, but tend to represent a smaller percentage of revenues and direct payroll later in the Companys fiscal year as federal and state statutory wage limits for unemployment and social security taxes are exceeded on a per employee basis. Workers compensation expense varies with both the frequency and severity of workplace injury claims reported during a quarter and the estimated future costs of such claims. Adverse loss development of prior period claims during a subsequent quarter may also contribute to volatility in the Companys estimated workers compensation expense.
Liquidity and Capital Resources
The Companys cash position for the nine months ended September 30, 2012 decreased $27.4 million from December 31, 2011, which compares to an increase of $11.3 million for the comparable period in 2011. The decrease in cash at September 30, 2012 as compared to December 31, 2011, was primarily due to the repurchase of the Companys common stock for an amount totaling $60.2 million which included the redemption of $34.8 million of preferred shares issued during 2012 to finance the repurchase, offset in part by net income of $7.3 million, a $11.8 million increase in workers compensation claims liabilities and a decrease in prepaid expenses and other of $4.4 million.
Net cash provided by operating activities for the nine months ended September 30, 2012 amounted to $32.4 million compared to $24.8 million for the comparable 2011 period. For the nine months ended September 30, 2012, cash flow was principally provided by net income of $7.3 million, coupled with a $25.2 million increase in accrued payroll and payroll taxes, a $11.8 million increase in workers compensation claims liabilities, and a $4.4 million decrease in prepaid expense and other, offset in part by a $24.5 million increase in accounts receivable.
Net cash provided in investing activities for the nine months ended September 30, 2012 was $1.0 million as compared to $6.9 million of net cash used in investing activities for the similar 2011 period. For the 2012 period, cash from investing activities was provided by proceeds from the sales and maturities of marketable securities of $32.7 million and $6.5 million from the proceeds of sales of restricted marketable securities, partially offset by the purchase of marketable securities totaling $29.0 million, the purchase of restricted marketable securities of $6.5 million and the purchase of property and equipment of $2.7 million. The transactions related to restricted marketable securities were scheduled maturities and the replacement of such securities held for workers compensation surety deposit purposes. The Company presently has no material long-term capital commitments.
- 23 -
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations (Continued) |
Liquidity and Capital Resources (Continued)
Net cash used in financing activities for the nine months ended September 30, 2012 was $60.8 million as compared to $6.6 million for the similar 2011 period. For the 2012 period, the primary uses of cash for financing activities were the repurchases of the Companys common stock totaling $60.2 million which included the redemption of $34.8 million of preferred shares issued during 2012 to finance the repurchases and the payment of regular quarterly cash dividends totaling $2.6 million to holders of the Companys common stock, partially offset by $1.8 million proceeds from the exercise of stock options.
The Companys business strategy continues to focus on growth through the expansion of operations at existing offices, together with the selective acquisition of additional personnel-related businesses, both in its existing markets and other strategic geographic markets. The Company periodically evaluates proposals for various acquisition opportunities, but there can be no assurance that any additional transactions will be consummated.
As disclosed in Note 2 to the Consolidated Financial Statements in this report, effective March 28, 2012, the Company repurchased 2,485,929 shares of the Companys common stock held by the Estate of William W. Sherertz and 500,000 common shares held by Nancy Sherertz. Mr. Sherertz, a founder and former president and CEO of the Company, died January 20, 2011. Nancy Sherertz is also a founder of the Company. The common shares were repurchased at a price of $20 per share, representing total consideration of $59.7 million. The Company used a combination of $24.9 million in cash and issued 34,800 shares of Series A Nonconvertible, Non-Voting Redeemable Preferred Stock with a liquidation preference of $1,000 per share. Additionally, the Company incurred professional and legal fees totaling $514,000 related to the transaction.
Effective September 21, 2012, the Company redeemed all of the outstanding shares of its Series A Nonconvertible, Non-Voting Redeemable Preferred Stock for $34.8 million using a combination of cash on hand and availability under a new revolving credit facility provided by its principal bank. By redeeming the preferred stock within six months of issuance, the Company was not required to pay a semi-annual dividend of approximately $870,000 due September 28, 2012.
As disclosed in Note 3 to the Consolidated Financial Statements in this report, effective September 18, 2012, the Company entered into a new credit agreement (the Agreement) with its principal bank, Wells Fargo Bank, National Association (the Bank). The Agreement, which expires October 1, 2017, provides for a revolving credit facility with initial borrowing capacity of up to $24.0 million. The Company had no outstanding borrowings on the revolving credit facility as of September 30, 2012. The Agreement also provides for the continuance of existing standby letters of credit in connection with various surety deposit requirements for workers compensation purposes, as to which the amount outstanding totaled approximately $23.8 million as of September 30, 2012.
Advances under the revolving credit facility bear interest, at the Companys option, at either (a) a fixed rate for a term selected by the Company from time-to-time or (b) a fluctuating rate. In each case, the rate is calculated based on LIBOR plus 1.75%. The Agreement also provides for an unused commitment fee of 0.25% per annum on the average daily unused amount of the revolving credit facility.
- 24 -
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations (Continued) |
Liquidity and Capital Resources (Continued)
The credit facility is collateralized by the Companys accounts receivable and other rights to receive payment, general intangibles, inventory and equipment. Under the Agreement, the maximum principal amount available will be reduced by $2.5 million every six months commencing April 1, 2013.
The Agreement, as amended, requires the satisfaction of certain financial covenants as follows:
| Minimum Fixed Charge Coverage ratio of no less than 1.25:1.0, measured quarterly on a rolling four-quarter basis beginning December 31, 2012; |
| Funded Debt: EBITDA of no more than 2.25:1 through September 30, 2013; 1.75:1 through September 30, 2014; 1.5:1 through September 30, 2015; and 1.25:1 thereafter, measured quarterly on a rolling four-quarter basis beginning December 31, 2012; |
| Ratio of restricted and unrestricted cash and marketable securities to workers compensation and safety incentive liabilities of at least 1.0:1.0, measured quarterly; and |
| Prohibition on incurring additional indebtedness without the prior approval of the Bank, other than up to $200,000 per year in purchase money financing. |
The Agreement also contains customary events of default. If an event of default under the Agreement occurs and is continuing, the Bank may declare any outstanding obligations under the Agreement to be immediately due and payable. The Company was in compliance with all applicable financial covenants at September 30, 2012.
Additionally, as disclosed in Note 8 to the Consolidated Financial Statements in this report, effective November 1, 2012 the Company entered into a term loan with its principal bank for approximately $5.5 million secured by the Companys corporate office building in Vancouver, Washington. The term loan requires payment of monthly installments of $18,375 beginning December 1, 2012, and bears interest at the one month LIBOR plus 2.25% with the unpaid principal balance due November 1, 2017. The addition of the term loan increases the total credit facility to approximately $29.5 million.
Management expects that the funds anticipated to be generated from operations and availability under its revolving credit facility will be sufficient in the aggregate to fund the Companys working capital needs for the next twelve months.
Inflation
Inflation generally has not been a significant factor in the Companys operations during the periods discussed above. The Company has taken into account the impact of escalating medical and other costs in establishing reserves for future expenses for self-insured workers compensation claims.
- 25 -
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations (Continued) |
Forward-Looking Information
Statements in this report which are not historical in nature, including discussion of economic conditions in the Companys market areas and effect on revenue levels, the potential for and effect of past and future acquisitions, the effect of changes in the Companys mix of services on gross margin, the adequacy of the Companys workers compensation reserves and the effect of changes in estimate of its claims liabilities, the adequacy of the Companys allowance for doubtful accounts, the effect of the Companys formation and operation of two wholly owned, fully licensed captive insurance subsidiaries and becoming self-insured for certain business risks, the availability of alternatives to being self-insured as to workers compensation liabilities in California, the financial viability of the Companys excess insurance carriers, the effectiveness of the Companys management information systems, payment of future dividends, and the availability of working capital to meet the Companys funding requirements, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance or achievements of the Company or industry to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such factors with respect to the Company include the ability to retain current clients and attract new clients, difficulties associated with integrating acquired businesses and clients into the Companys operations, economic trends in the Companys service areas, material deviations from expected future workers compensation claims experience, the effect of changes in the workers compensation regulatory environment in one or more of the Companys primary markets, collectibility of accounts receivable, the carrying values of deferred income tax assets and goodwill, which may be affected by the Companys future operating results, and the availability of capital or letters of credit necessary to meet state-mandated surety deposit requirements for maintaining the Companys status as a qualified self-insured employer for workers compensation coverage, among others. The Company disclaims any obligation to update any such factors or to publicly announce the result of any revisions to any of the forward-looking statements contained herein to reflect future events or developments.
Item 3. | Quantitative and Qualitative Disclosures About Market Risk |
The Companys exposure to market risk for changes in interest rates primarily relates to its investment portfolio of liquid assets. As of September 30, 2012, the Companys investment portfolio consisted principally of approximately $26.5 million in corporate bonds, $18.3 million in tax-exempt money market funds, $6.0 million in tax-exempt municipal bonds and $3.1 million in U.S. treasuries. Based on the Companys overall interest exposure at September 30, 2012, a 100 basis point increase in market interest rates would not have a material effect on the fair value of the Companys investment portfolio of liquid assets or its results of operations because of the predominantly short maturities of the securities within the investment portfolio.
- 26 -
Item 4. | Controls and Procedures |
Evaluation of Disclosure Controls and Procedures
As of September 30, 2012 the Company carried out an evaluation, under the supervision and with the participation of the Companys management, including the Companys Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Companys disclosure controls and procedures, as defined in Rule 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934. Based on the evaluation, the Companys Chief Executive Officer and Chief Financial Officer have concluded that the Companys disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in the reports it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms and is accumulated and communicated to our management as appropriate to allow timely decisions regarding required disclosure.
Changes in Internal Control Over Financial Reporting
There have been no changes in the Companys internal control over financial reporting that occurred during the Companys fiscal quarter ended September 30, 2012 that has materially affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting.
- 27 -
Item 1A. | Risk Factors |
There have been no material changes in our risk factors from those disclosed in our 2011 Annual Report on Form 10-K.
Item 6. | Exhibits |
The exhibits filed with this report are listed in the Exhibit Index following the signature page of this report.
- 28 -
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
BARRETT BUSINESS SERVICES, INC. | ||||
(Registrant) | ||||
Date: November 8, 2012 | /s/ James D. Miller | |||
James D. Miller | ||||
Vice President-Finance, Treasurer and Secretary | ||||
(Principal Financial and Accounting Officer) |
- 29 -
Exhibit |
||
4.1 | Restated Credit Agreement dated as of November 1, 2012, between the Registrant and Wells Fargo Bank, National Association (Wells Fargo). | |
4.2 | Revolving Reducing Note dated September 18, 2012, of the Registrant. | |
4.3 | Standby Letter of Credit Agreement dated as of September 18, 2012, between the Registrant and Wells Fargo. | |
4.4 | Term Note dated November 1, 2012, of the Registrant. | |
10.1 | Form of Employee Restricted Stock Units Award Agreement under the Registrants 2009 Stock Incentive Plan. | |
10.2 | Form of Non-Employee Director Restricted Stock Units Award Agreement under the Registrants 2009 Stock Incentive Plan. | |
31.1 | Certification of the Chief Executive Officer under Rule 13a-14(a). | |
31.2 | Certification of the Chief Financial Officer under Rule 13a-14(a). | |
32 | Certification pursuant to 18 U.S.C. Section 1350. | |
101. | INS XBRL Instance Document * | |
101. | SCH XBRL Taxonomy Extension Schema Document * | |
101. | CAL XBRL Taxonomy Extension Calculation Linkbase Document * | |
101. | LAB XBRL Taxonomy Extension Label Linkbase Document * | |
101. | PRE XBRL Taxonomy Extension Presentation Linkbase Document * |
* | Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, or Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections. |
- 30 -