EX-99.1 2 a06302019-ex991earningsrel.htm EXHIBIT 99.1 Exhibit

Exhibit 99.1

Insperity Announces Second Quarter Results
HOUSTON – Jul. 29, 2019 – Insperity, Inc. (NYSE: NSP), a leading provider of human resources and business performance solutions for America’s best businesses, today reported results for the second quarter ended Jun. 30, 2019:
Q2 net income and diluted EPS up 16% and 19%, to $29 million and $0.69, respectively
Q2 adjusted EPS up 22% to $0.83
Q2 adjusted EBITDA up 22% to $57 million
YTD net income and EPS up 41% and 44%, to $105 million and $2.54, respectively
YTD adjusted EBITDA up 21% to $158 million
Second Quarter Results
Second quarter 2019 net income and diluted earnings per share (“EPS”) of $28.6 million and $0.69 represented increases of 16% and 19%, respectively, compared to the second quarter of 2018. Adjusted EPS was $0.83, a 22% increase over the second quarter of 2018. Adjusted EBITDA increased 22% over the second quarter of 2018 to $56.7 million.
Revenues increased 13% over the second quarter of 2018 to $1.04 billion on a 14% increase in the average number of worksite employees (“WSEEs”) paid per month. The continued double-digit WSEE growth resulted from new client sales driven by an 11% increase in the average number of Business Performance Advisors. Additionally, client retention averaged just above 99%, near our historical high level. Net gains in our client base were lower than expected, particularly during the last month of the quarter, due primarily to less hiring of full-time and seasonal employees.
“We are pleased with our solid sales and client retention in Q2 delivering 14% worksite employee growth in spite of lower than expected hiring in our client base,” said Paul J. Sarvadi, Insperity chief executive officer and chairman. “We expect to continue our office expansion plan and increase the number of Business Performance Advisors over the balance of the year to continue double digit growth into 2020.”
Gross profit increased 12% over the second quarter of 2018 to $173.7 million, and included higher than expected benefits costs, driven by large claim activity. This was partially offset by favorable claims development in our workers’ compensation program and slightly higher pricing. Operating expenses increased 12% over the second quarter of 2018, and included continued investments in our growth, including costs associated with an increase in the number of Business Performance Advisors and the opening of eight new sales offices over the past four quarters. We have also continued to invest in our technology and product and service offerings.
Year-to-Date Results
For the six months ended Jun. 30, 2019, net income increased 41% over the first six months of 2018 to $104.8 million, and diluted EPS increased 44% to $2.54. Adjusted EPS increased 34% over the first six months of 2018 to $2.81. Adjusted EBITDA increased 21% to $158.1 million.
Revenues for the first six months of 2019 increased 13% to $2.2 billion, on a 14% increase in the average number of WSEEs paid per month over the 2018 period. Gross profit for the first six months of 2019 increased 13% to $400.5 million. Operating expenses increased 8% to $276.3 million over the 2018 period and adjusted operating expenses increased 12% over the 2018 period.
Net income per WSEE per month increased 23% from $62 in the 2018 period to $76 in the 2019 period. Adjusted EBITDA per WSEE per month increased 6% from $109 in the 2018 period to $115 in the 2019 period.



Cash outlays in the first six months of 2019 included the repurchase of approximately 315,000 shares of stock at a cost of $38.8 million, dividends totaling $24.7 million and capital expenditures of $17.2 million. Adjusted cash, cash equivalents and marketable securities at Jun. 30, 2019 were $130.7 million.
“Our earnings outlook for 2019 is in line with our previous forecast as we come off a strong performance in the first half of the year and effectively manage our business in response to emerging trends,” said Douglas S. Sharp, Insperity senior vice president of finance, chief financial officer and treasurer. “We expect to continue to generate over 20% growth in adjusted EPS, as we effectively execute our long-term strategic plan.”
2019 Guidance
The company also announced its updated guidance for 2019, including the third quarter of 2019. Please refer to the accompanying financial tables at the end of this press release for the reconciliation of non-GAAP financial measures to the comparable GAAP financial measures.
 
Q3 2019
 
Full Year 2019
 
 
 
 
 
 
 
 
Average WSEEs paid
243,000
244,100
 
237,350
239,500
Year-over-year increase
13.0%
13.5%
 
13.5%
14.5%
 
 
 
 
 
 
 
 
Adjusted EPS
$1.00
$1.04
 
$4.59
$4.74
Year-over-year increase
4%
8%
 
22%
26%
 
 
 
 
 
 
 
 
Adjusted EBITDA (in millions)
$66.5
$69.0
 
$278
$286
Year-over-year increase
8%
12%
 
16%
19%
Definition of Key Metrics
Average WSEEs paid - Determined by calculating the company’s cumulative worksite employees paid during the period divided by the number of months in the period.
Adjusted EPS - Represents diluted net income per share computed in accordance with GAAP, excluding the impact of non-cash stock-based compensation and costs associated with a one-time tax reform bonus paid to corporate employees.
Adjusted EBITDA - Represents net income computed in accordance with GAAP, plus interest expense, income taxes, depreciation and amortization expense, non-cash stock-based compensation and costs associated with a one-time tax reform bonus paid to corporate employees.
Insperity will be hosting a conference call today at 10 a.m. ET to discuss these results, provide guidance for the third quarter and an update to the full year guidance, and answer questions from investment analysts. To listen in, call 877-651-0053 and use conference i.d. number 4585972. The call will also be webcast at http://ir.insperity.com. The conference call script will be available at the same website later today. A replay of the conference call will be available at 855-859-2056, conference i.d. 4585972. The webcast will be archived for one year.
About Insperity
Insperity, a trusted advisor to America’s best businesses for more than 33 years, provides an array of human resources and business solutions designed to help improve business performance. Insperity® Business Performance Advisors offer the most comprehensive suite of products and services available in the marketplace. Insperity delivers administrative relief, better benefits, reduced liabilities and a systematic way to improve productivity through its premier Workforce Optimization® solution. Additional company offerings include Traditional Payroll and Human Capital Management, Time and Attendance, Performance Management, Organizational Planning, Recruiting Services, Employment Screening, Expense Management, Retirement Services and Insurance Services. Insperity business performance solutions support more than 100,000 businesses with over 2 million employees. With 2018 revenues of



$3.8 billion, Insperity operates in 77 offices throughout the United States. For more information, visit http://www.insperity.com.
Forward-Looking Statements
The statements contained herein that are not historical facts are forward-looking statements within the meaning of the federal securities laws (Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934). You can identify such forward-looking statements by the words “expects,” “intends,” “plans,” “projects,” “believes,” “estimates,” “likely,” “possibly,” “probably,” “goal,” “opportunity,” “objective,” “target,” “assume,” “outlook,” “guidance,” “predicts,” “appears,” “indicator” and similar expressions. Forward-looking statements involve a number of risks and uncertainties. In the normal course of business, Insperity, Inc., in an effort to help keep our stockholders and the public informed about our operations, may from time to time issue such forward-looking statements, either orally or in writing. Generally, these statements relate to business plans or strategies, projected or anticipated benefits or other consequences of such plans or strategies, or projections involving anticipated revenues, earnings, unit growth, profit per worksite employee, pricing, operating expenses or other aspects of operating results. We base the forward-looking statements on our expectations, estimates and projections at the time such statements are made. These statements are not guarantees of future performance and involve risks and uncertainties that we cannot predict. In addition, we have based many of these forward-looking statements on assumptions about future events that may prove to be inaccurate. Therefore, the actual results of the future events described in such forward-looking statements could differ materially from those stated in such forward-looking statements. Among the factors that could cause actual results to differ materially are:
adverse economic conditions;
regulatory and tax developments and possible adverse application of various federal, state and local regulations;
the ability to secure competitive replacement contracts for health insurance and workers’ compensation insurance at expiration of current contracts;
cancellation of client contracts on short notice, or the inability to renew client contracts or attract new clients;
vulnerability to regional economic factors because of our geographic market concentration;
increases in health insurance costs and workers’ compensation rates and underlying claims trends, health care reform, financial solvency of workers’ compensation carriers, other insurers or financial institutions, state unemployment tax rates, liabilities for employee and client actions or payroll-related claims;
failure to manage growth of our operations and the effectiveness of our sales and marketing efforts;
the impact of the competitive environment and other developments in the human resources services industry, including the PEO industry, on our growth and/or profitability;
our liability for worksite employee payroll, payroll taxes and benefits costs;
our liability for disclosure of sensitive or private information;
our ability to integrate or realize expected returns on our acquisitions;
failure of our information technology systems;
an adverse final judgment or settlement of claims against Insperity; and
disruptions to our business resulting from the actions of certain stockholders.
These factors are discussed in further detail in Insperity’s filings with the U.S. Securities and Exchange Commission. Any of these factors, or a combination of such factors, could materially affect the results of our operations and whether forward-looking statements we make ultimately prove to be accurate.



Except to the extent otherwise required by federal securities law, we do not undertake any obligation to update our forward-looking statements to reflect events or circumstances after the date they are made or to reflect the occurrence of unanticipated events.


SUMMARY FINANCIAL INFORMATION

Insperity, Inc.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(in thousands)
June 30, 2019

 
December 31, 2018

 
 
 
 
Assets
 
 
 
Cash and cash equivalents
$
324,926

 
$
326,773

Restricted cash
43,268

 
42,227

Marketable securities
61,129

 
60,781

Accounts receivable, net
424,135

 
400,623

Prepaid insurance
24,469

 
8,411

Other current assets
29,794

 
27,721

Income taxes receivable
11,456

 

Total current assets
919,177

 
866,536

Property and equipment, net
120,828

 
117,213

Right of use leased assets
54,189

 

Prepaid health insurance
9,000

 
9,000

Deposits
194,328

 
172,674

Goodwill and other intangible assets, net
12,720

 
12,726

Deferred income taxes, net
556

 
8,816

Other assets
6,197

 
4,851

Total assets
$
1,316,995

 
$
1,191,816

 
 
 
 
Liabilities and stockholders’ equity
 
 
 
Accounts payable
$
6,548

 
$
10,622

Payroll taxes and other payroll deductions payable
244,694

 
261,166

Accrued worksite employee payroll cost
373,532

 
329,979

Accrued health insurance costs
20,376

 
35,153

Accrued workers’ compensation costs
47,122

 
45,818

Accrued corporate payroll and commissions
37,820

 
60,704

Other accrued liabilities
39,756

 
28,890

Total current liabilities
769,848

 
772,332

Accrued workers’ compensation cost, net of current
188,241

 
187,412

Long-term debt
169,400

 
144,400

Operating lease liabilities, net of current
54,617

 

Other accrued liabilities, net of current

 
9,996

Total noncurrent liabilities
412,258

 
341,808

Stockholders’ equity:
 
 
 
Common stock
555

 
555

Additional paid-in capital
41,009

 
36,752

Treasury stock, at cost
(383,830
)
 
(357,569
)
Retained earnings
477,155

 
397,938

Total stockholders’ equity
134,889

 
77,676

Total liabilities and stockholders’ equity
$
1,316,995

 
$
1,191,816



SUMMARY FINANCIAL INFORMATION

Insperity, Inc.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
 
Three Months Ended 
 June 30,
 
Six Months Ended 
 June 30,
(in thousands, except per share amounts)
2019
2018
Change
 
2019
2018
Change
Operating results:
 
 
 
 
 
 
 
Revenues(1)
$
1,043,316

$
922,295

13.1
 %
 
$
2,196,326

$
1,936,667

13.4
 %
Payroll taxes, benefits and workers’ compensation costs
869,581

767,751

13.3
 %
 
1,795,874

1,582,403

13.5
 %
Gross profit
173,735

154,544

12.4
 %
 
400,452

354,264

13.0
 %
Salaries, wages and payroll taxes
74,696

68,748

8.7
 %
 
158,076

155,934

1.4
 %
Stock-based compensation
8,256

5,752

43.5
 %
 
14,296

8,887

60.9
 %
Commissions
7,741

6,979

10.9
 %
 
14,693

13,045

12.6
 %
Advertising
7,548

6,585

14.6
 %
 
12,579

10,150

23.9
 %
General and administrative expenses
29,866

27,419

8.9
 %
 
63,028

57,271

10.1
 %
Depreciation and amortization
6,908

5,480

26.1
 %
 
13,599

10,693

27.2
 %
Total operating expenses
135,015

120,963

11.6
 %
 
276,271

255,980

7.9
 %
Operating income
38,720

33,581

15.3
 %
 
124,181

98,284

26.3
 %
Other income (expense):
 
 
 
 
 
 
 
Interest income
2,802

1,807

55.1
 %
 
6,047

3,263

85.3
 %
Interest expense
(1,639
)
(1,108
)
47.9
 %
 
(3,320
)
(2,178
)
52.4
 %
Income before income tax expense
39,883

34,280

16.3
 %
 
126,908

99,369

27.7
 %
Income tax expense
11,327

9,720

16.5
 %
 
22,063

24,818

(11.1
)%
Net income
$
28,556

$
24,560

16.3
 %
 
$
104,845

$
74,551

40.6
 %
Less distributed and undistributed earnings allocated to participating securities
(309
)
(346
)
(10.7
)%
 
(1,183
)
(1,064
)
11.2
 %
Net income allocated to common shares
$
28,247

$
24,214

16.7
 %
 
$
103,662

$
73,487

41.1
 %
 
 
 
 
 
 
 
 
Net income per share of common stock
 
 
 
 
 
 
 
Basic
$
0.69

$
0.59

16.9
 %
 
$
2.55

$
1.78

43.3
 %
Diluted
$
0.69

$
0.58

19.0
 %
 
$
2.54

$
1.77

43.5
 %
 ____________________________________
(1) 
Revenues are comprised of gross billings less WSEE payroll costs as follows:
 
Three Months Ended June 30,
 
Six Months Ended June 30,
(in thousands)
2019
2018
 
2019
2018
 
 
 
 
 
 
Gross billings
$
6,377,014

$
5,550,342

 
$
13,248,684

$
11,473,698

Less: WSEE payroll cost
5,333,698

4,628,047

 
11,052,358

9,537,031

Revenues
$
1,043,316

$
922,295

 
$
2,196,326

$
1,936,667




SUMMARY FINANCIAL INFORMATION

Insperity, Inc.
KEY FINANCIAL AND STATISTICAL DATA
(Unaudited)
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2019
2018
Change
 
2019
2018
Change
 
 
 
 
 
 
 
 
Average WSEEs paid
232,010

203,950

13.8
 %
 
228,768

199,816

14.5
 %
Statistical data (per WSEE per month):
 
 
 
 
 
 
 
Revenues(1)
$
1,499

$
1,507

(0.5
)%
 
$
1,600

$
1,615

(0.9
)%
Gross profit
250

253

(1.2
)%
 
292

295

(1.0
)%
Operating expenses
194

198

(2.0
)%
 
201

214

(6.1
)%
Operating income
56

55

1.8
 %
 
90

82

9.8
 %
Net income
41

40

2.5
 %
 
76

62

22.6
 %
____________________________________
(1) 
Revenues per WSEE per month are comprised of gross billings per WSEE per month less WSEE payroll costs per WSEE per month follows:
 
Three Months Ended June 30,
 
Six Months Ended June 30,
(per WSEE per month)
2019
2018
 
2019
2018
Gross billings
$
9,162

$
9,071

 
$
9,652

$
9,570

Less: WSEE payroll cost
7,663

7,564

 
8,052

7,955

Revenues
$
1,499

$
1,507

 
$
1,600

$
1,615




NON-GAAP FINANCIAL MEASURES

Insperity, Inc.
Non-GAAP Financial Measures
(Unaudited)

Non-GAAP financial measures are not prepared in accordance with GAAP and may be different from non-GAAP financial measures used by other companies. Non-GAAP financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of the non-GAAP financial measures used to their most directly comparable GAAP financial measures as provided in the tables below.
Non-GAAP Measure
Definition
Benefit of Non-GAAP Measure
Non-bonus payroll cost
Non-bonus payroll cost is a non-GAAP financial measure that excludes the impact of bonus payrolls paid to our WSEEs.

Bonus payroll cost varies from period to period, but has no direct impact to our ultimate workers’ compensation costs under the current program.
Our management refers to non-bonus payroll cost in analyzing, reporting and forecasting our workers’ compensation costs.

We include these non-GAAP financial measures because we believe they are useful to investors in allowing for greater transparency related to the costs incurred under our current workers’ compensation program.
Adjusted cash, cash equivalents and marketable securities
Excludes funds associated with:
•  federal and state income tax withholdings,
•  employment taxes,
•  other payroll deductions, and
•  client prepayments.
We believe that the exclusion of the identified items helps us reflect the fundamentals of our underlying business model and analyze results against our expectations, against prior period, and to plan for future periods by focusing on our underlying operations.  We believe that the adjusted results provide relevant and useful information for investors because they allow investors to view performance in a manner similar to the method used by management and improves their ability to understand and assess our operating performance.
 
 
Adjusted operating expense
Represents operating expenses excluding the impact of the following:
•  costs associated with a one-time tax reform bonus paid to corporate employees.
 
 
EBITDA
Represents net income computed in accordance with GAAP, plus:
•  interest expense,
•  income tax expense, and
•  depreciation and amortization expense.
 
 
Adjusted EBITDA
Represents EBITDA plus:
•  non-cash stock based compensation, and
•  costs associated with a one-time tax reform bonus paid to corporate employees.
 
 
Adjusted Net Income
Represents net income computed in accordance with GAAP, excluding:
•  non-cash stock based compensation, and
•  costs associated with a one-time tax reform bonus paid to corporate employees.
 
 
Adjusted EPS
Represents diluted net income per share computed in accordance with GAAP, excluding:
•  non-cash stock based compensation, and
•  costs associated with a one-time tax reform bonus paid to corporate employees.



NON-GAAP FINANCIAL MEASURES

Following is a reconciliation of payroll cost (GAAP) to non-bonus payroll costs (non-GAAP):
 
Three Months Ended June 30,
 
Six Months Ended June 30,
(in thousands, except per WSEE per month)
2019
 
2018
 
2019
 
2018
$
WSEE
 
$
WSEE
 
$
WSEE
 
$
WSEE
 
 
 
 
 
 
 
 
 
 
 
 
Payroll cost
$
5,333,698

$
7,663

 
$
4,628,047

$
7,564

 
$
11,052,358

$
8,052

 
$
9,537,031

$
7,955

Less: Bonus payroll cost
451,828

649

 
372,225

608

 
1,442,406

1,051

 
1,203,086

1,003

Non-bonus payroll cost
$
4,881,870

$
7,014

 
$
4,255,822

$
6,956

 
$
9,609,952

$
7,001

 
$
8,333,945

$
6,952

% Change period over period
14.7
%
0.8
%
 
16.9
%
3.4
%
 
15.3
%
0.7
%
 
16.4
%
3.3
%
Following is a reconciliation of cash, cash equivalents and marketable securities (GAAP) to adjusted cash, cash equivalents and marketable securities (non-GAAP):
(in thousands)
June 30, 2019

 
December 31, 2018

 
 
 
 
Cash, cash equivalents and marketable securities
$
386,055

 
$
387,554

Less:
 
 
 
Amounts payable for withheld federal and state income taxes, employment taxes and other payroll deductions
218,037

 
224,487

Client prepayments
37,357

 
34,177

Adjusted cash, cash equivalents and marketable securities
$
130,661

 
$
128,890

Following is a reconciliation of operating expenses (GAAP) to adjusted operating expenses (non-GAAP):
 
Six Months Ended June 30,
(in thousands, except per WSEE per month)
2019
 
2018
$
WSEE
 
$
WSEE
 
 
 
 
 
 
Operating expenses
$
276,271

$
201

 
$
255,980

$
214

Less:
 
 
 
 
 
One-time tax reform bonus


 
9,306

8

Adjusted operating expenses
$
276,271

$
201

 
$
246,674

$
206

% Change period over period
12.0
%
(2.4
)%
 
15.6
%
2.5
%


NON-GAAP FINANCIAL MEASURES

Following is a reconciliation of net income (GAAP) to EBITDA (non-GAAP) and adjusted EBITDA (non-GAAP):
 
Three Months Ended June 30,
 
Six Months Ended June 30,
(in thousands, except per WSEE per month)
2019
 
2018
 
2019
 
2018
$
WSEE
 
$
WSEE
 
$
WSEE
 
$
WSEE
 
 
 
 
 
 
 
 
 
 
 
 
Net income
$
28,556

$
41

 
$
24,560

$
40

 
$
104,845

$
76

 
$
74,551

$
62

Income tax expense
11,327

16

 
9,720

16

 
22,063

16

 
24,818

21

Interest expense
1,639

2

 
1,108

2

 
3,320

2

 
2,178

2

Depreciation and amortization
6,908

11

 
5,480

9

 
13,599

11

 
10,693

9

EBITDA
48,430

70

 
40,868

67

 
143,827

105

 
112,240

94

Stock-based compensation
8,256

11

 
5,752

9

 
14,296

10

 
8,887

7

One-time tax reform bonus


 


 


 
9,306

8

Adjusted EBITDA
$
56,686

$
81

 
$
46,620

$
76

 
$
158,123

$
115

 
$
130,433

$
109

% Change period over period
21.6
%
6.6
%
 
39.9
%
22.6
%
 
21.2
%
5.5
%
 
35.8
%
21.1
%
Following reconciliation of net income (GAAP) to adjusted net income (non-GAAP):
 
Three Months Ended June 30,
 
Six Months Ended June 30,
(in thousands)
2019
2018
 
2019
2018
 
 
 
 
 
 
Net income
$
28,556

$
24,560

 
$
104,845

$
74,551

Non-GAAP adjustments:
 
 
 
 
 
Stock-based compensation
8,256

5,752

 
14,296

8,887

One-time tax reform bonus


 

9,306

Total non-GAAP adjustments
8,256

5,752

 
14,296

18,193

Tax effect
(2,345
)
(1,631
)
 
(3,090
)
(4,517
)
Adjusted net income
$
34,467

$
28,681

 
$
116,051

$
88,227

% Change period over period
20.2
%
66.0
%
 
31.5
%
57.8
%


NON-GAAP FINANCIAL MEASURES

Following is a reconciliation of diluted EPS (GAAP) to adjusted EPS (non-GAAP):
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2019
2018
 
2019
2018
 
 
 
 
 
 
Diluted EPS
$
0.69

$
0.58

 
$
2.54

$
1.77

Non-GAAP adjustments:
 
 
 
 
 
Stock-based compensation
0.20

0.14

 
0.35

0.21

One-time tax reform bonus


 

0.22

Total non-GAAP adjustments
0.20

0.14

 
0.35

0.43

Tax effect
(0.06
)
(0.04
)
 
(0.08
)
(0.11
)
Adjusted EPS
$
0.83

$
0.68

 
$
2.81

$
2.09

% Change period over period
22.1
%
65.9
%
 
34.4
%
57.1
%
The following is a reconciliation of GAAP to non-GAAP financial measures for third quarter and full year 2019 guidance:
(in millions, except per share amounts)
 
Q3 2019 
  Guidance
 
Full Year 2019 
  Guidance
 
 
 
 
 
Net income
 
$36.5 - $38.0

 
$167 - $174

Income tax expense
 
14 - 15

 
47 - 48

Interest expense
 
2

 
7

Depreciation and amortization
 
7

 
28

EBITDA
 
59.5 - 62.0

 
249 - 257

Stock-based compensation
 
7

 
29

Adjusted EBITDA
 
$66.5 - $69.0

 
$278 - $286

 
 
 
 
 
Diluted net income per share of common stock
 
$0.88 - $0.92

 
$4.05 - $4.20

Non-GAAP adjustments:
 
 
 
 
Stock-based compensation
 
0.17

 
0.69

Total non-GAAP adjustments
 
0.17

 
0.69

Tax effect
 
(0.05
)
 
(0.15
)
Adjusted EPS
 
$1.00 - $1.04

 
$4.59 - $4.74


###