UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
(Exact name of Registrant as Specified in Its Charter)
|
|
|
|
|
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
|
|
|
|
|
|
|
|
|
(Address of Principal Executive Offices) |
|
(Zip Code) |
Registrant’s Telephone Number, Including Area Code: (
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):
|
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
|
Title of each class |
|
Trading Symbol(s) |
|
Name of each exchange on which registered |
|
|
|
|
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
|
Item 2.02 |
Results of Operations and Financial Condition. |
On July 30, 2020, CBIZ, Inc. (the “Company”) issued a press release announcing its financial results for the three and six months ended June 30, 2020. A copy of the press release is furnished herewith as Exhibit 99.1. The exhibit contains, and may implicate, forward-looking statements regarding the Company and include cautionary statements identifying important factors that could cause actual results to differ materially from those anticipated.
|
Item 9.01 |
Financial Statements and Exhibits. |
|
(d) |
Exhibits. |
|
|
|
|
|
99.1 |
|
|
|
|
|
|
|
104 |
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
|
|
|
|
|
1
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Dated: August 3, 2020
|
|
|
|
|
|
CBIZ, INC. |
|||
|
|
|
|
|
|
By: |
|
/s/ Ware H. Grove |
|
|
Name: |
|
Ware H. Grove |
|
|
Title: |
|
Chief Financial Officer |
|
2
Exhibit 99.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
FOR IMMEDIATE RELEASE |
|
CONTACT: |
|
Ware Grove |
|
|
|
|
|
|
Chief Financial Officer |
|
|
|
|
|
|
-or- |
|
|
|
|
|
|
Lori Novickis |
|
|
|
|
|
|
Director, Corporate Relations |
|
|
|
|
|
|
CBIZ, Inc. |
|
|
|
|
|
|
Cleveland, Ohio |
|
|
|
|
|
|
(216) 447-9000 |
|
CBIZ REPORTS SECOND-QUARTER AND FIRST-HALF 2020 RESULTS
SECOND-QUARTER HIGHLIGHTS:
|
|
• |
Total revenue increases 0.6% |
|
|
• |
Same-unit revenue down 1.4% |
|
|
• |
EPS from continuing operations increases 30.0% |
|
|
• |
Adjusted EBITDA increases 24.7% |
FIRST-HALF HIGHLIGHTS:
|
|
• |
Total revenue increases 1.8% |
|
|
• |
Same-unit revenue down 0.1% |
|
|
• |
EPS from continuing operations increases 8.2% |
|
|
• |
Adjusted EBITDA increases 7.4% |
CLEVELAND (July 30, 2020) – CBIZ, Inc. (NYSE: CBZ) (the “Company”) today announced second-quarter and first-half results for the period ended June 30, 2020.
For the 2020 second quarter, CBIZ recorded revenue of $236.9 million, an increase of $1.4 million, or 0.6%, over the $235.5 million reported in 2019. Same-unit revenue for the quarter decreased by $3.2 million, or 1.4%, compared with the same period a year ago. Revenue from acquisitions, net of divestitures, contributed $4.6 million, or 2.0%, to revenue growth in the second quarter 2020. Income from continuing operations was $21.5 million, or $0.39 per diluted share, in the 2020 second quarter, compared with $16.6 million, or $0.30 per diluted share, for the same period a year ago. Adjusted EBITDA for the second quarter was $35.9 million, compared with $28.8 million for the second quarter of 2019.
For the first half of 2020, CBIZ recorded revenue of $514.4 million, an increase of $8.9 million, or 1.8%, over the $505.5 million recorded for the first half of 2019. Same-unit revenue decreased by $0.9 million, or 0.1%, compared with the same period a year ago. Revenue from acquisitions, net of divestitures, contributed $9.8 million, or 1.9%, to revenue growth in the first six months. Income from continuing operations was
Page 1 of 9
NYSE: CBZ ● www.cbiz.com ● Twitter @cbz
$58.3 million, or $1.05 per diluted share, in the first half of 2020, compared with $54.2 million, or $0.97 per diluted share, for the same period a year ago. Adjusted EBITDA was $92.9 million, compared with $86.5 million in 2019.
At June 30, 2020, the balance outstanding on the Company’s $400 million credit facility was $120 million. During the second quarter, the Company repaid the full $210 million that, as a precautionary measure to preserve financial flexibility, was borrowed on March 25, 2020, which resulted in a debt balance, net of cash held, of $166.1 million at the end of the first quarter. With $120 million outstanding at June 30, 2020, the unused financing capacity was approximately $270 million.
Jerry Grisko, CBIZ President and Chief Executive Officer, said, “After a strong 2019 and good momentum at the start of the year, the recurring nature of our core essential services served us well throughout the second quarter. We are extremely pleased to report growth in revenue, income from continuing operations, and earnings per share in this exceptionally challenging business environment. We have carefully managed our liquidity and took swift actions to control discretionary expenditures which contributed to our strong financial performance in the second quarter. We also experienced lower CBIZ employee health care benefits costs that contributed about one-half of the increase in earnings per share from $0.30 to $0.39 in the second quarter.”
“I'm enormously proud of how our team is responding to these challenging circumstances. We demonstrated value to our clients in new ways and experienced a tremendous response to our digital outreach and thought leadership as we actively sought to help our clients assess their businesses and access a wide range of relief programs. As we enter the second half of the year, our focus will continue to be the health and safety of our team members, supporting our clients in a challenging economic climate, protecting the liquidity of our business and pursuing acquisitions and other opportunities to invest in the long-term growth of the business,” concluded Grisko.
Conference Call
CBIZ will host a conference call at 11:00 a.m. (ET) today to discuss its results. The call will be webcast live for the media and the public, and can be accessed at www.cbiz.com. Shareholders and analysts who would like to participate in the call can register at http://dpregister.com/10146606 to receive the dial-in number and unique personal identification number. Participants may register at any time, including up to and after the call start time.
A replay of the webcast will be made available approximately two hours following the call on the Company’s website at www.cbiz.com. For those without internet access, a replay of the call will also be available starting at approximately 1:00 p.m. (ET), July 30, through 5:00 p.m. (ET), August 6, 2020. The toll-free dial-in number for the replay is 1-877-344-7529. If you are listening from outside the United States, dial 1-412-317-0088. The access code for the replay is 10146606.
About CBIZ
CBIZ, Inc. is a leading provider of financial, insurance and advisory services to businesses throughout the United States. Financial services include accounting, tax, government health care consulting, transaction advisory, risk advisory, and valuation services. Insurance services include employee benefits consulting, retirement plan consulting, property and casualty insurance, payroll, and human capital consulting. With more than 100 offices in 31 states, CBIZ is one of the largest accounting and insurance brokerage providers in the U.S. For more information, visit www.cbiz.com.
Page 2 of 9
NYSE: CBZ ● www.cbiz.com ● Twitter @cbz
Forward-looking statements in this release are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those projected. Such risks and uncertainties include, but are not limited to, the impact of COVID-19 on the Company’s business and operations and those of our clients; the Company’s ability to adequately manage and sustain its growth; the Company’s dependence on the current trend of outsourcing business services; the Company’s dependence on the services of its CEO and other key employees; competitive pricing pressures; general business and economic conditions; and changes in governmental regulation and tax laws affecting the Company’s insurance business or its business services operations. A more detailed description of such risks and uncertainties may be found in the Company’s filings with the Securities and Exchange Commission at www.sec.gov.
Page 3 of 9
NYSE: CBZ ● www.cbiz.com ● Twitter @cbz
FINANCIAL HIGHLIGHTS (UNAUDITED)
THREE MONTHS ENDED JUNE 30, 2020 AND 2019
(In thousands, except percentages and per share data)
|
|
|
THREE MONTHS ENDED |
|
|||||||||||||
|
|
|
JUNE 30, |
|
|||||||||||||
|
|
|
2020 |
|
|
% |
|
|
2019 |
|
|
% |
|
||||
|
Revenue |
|
$ |
236,943 |
|
|
|
100.0 |
% |
|
$ |
235,498 |
|
|
|
100.0 |
% |
|
Operating expenses (1) |
|
|
209,016 |
|
|
|
88.2 |
% |
|
|
198,148 |
|
|
|
84.1 |
% |
|
Gross margin |
|
|
27,927 |
|
|
|
11.8 |
% |
|
|
37,350 |
|
|
|
15.9 |
% |
|
Corporate general and administrative expenses (1) |
|
|
11,160 |
|
|
|
4.7 |
% |
|
|
10,566 |
|
|
|
4.5 |
% |
|
Operating income |
|
|
16,767 |
|
|
|
7.1 |
% |
|
|
26,784 |
|
|
|
11.4 |
% |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(2,074 |
) |
|
|
-0.9 |
% |
|
|
(1,587 |
) |
|
|
-0.7 |
% |
|
Gain on sale of operations, net |
|
|
57 |
|
|
|
0.0 |
% |
|
|
50 |
|
|
|
0.0 |
% |
|
Other income (expense), net (1) (2) |
|
|
13,336 |
|
|
|
5.6 |
% |
|
|
(3,311 |
) |
|
|
-1.4 |
% |
|
Total other income (expense), net |
|
|
11,319 |
|
|
|
4.8 |
% |
|
|
(4,848 |
) |
|
|
-2.1 |
% |
|
Income from continuing operations before income tax expense |
|
|
28,086 |
|
|
|
11.9 |
% |
|
|
21,936 |
|
|
|
9.3 |
% |
|
Income tax expense |
|
|
6,607 |
|
|
|
|
|
|
|
5,322 |
|
|
|
|
|
|
Income from continuing operations |
|
|
21,479 |
|
|
|
9.1 |
% |
|
|
16,614 |
|
|
|
7.1 |
% |
|
Loss from operations of discontinued businesses, net of tax |
|
|
(11 |
) |
|
|
|
|
|
|
(22 |
) |
|
|
|
|
|
Net income |
|
$ |
21,468 |
|
|
|
9.1 |
% |
|
$ |
16,592 |
|
|
|
7.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
$ |
0.39 |
|
|
|
|
|
|
$ |
0.30 |
|
|
|
|
|
|
Discontinued operations |
|
|
- |
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
Net income |
|
$ |
0.39 |
|
|
|
|
|
|
$ |
0.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average common shares outstanding |
|
|
55,116 |
|
|
|
|
|
|
|
55,495 |
|
|
|
|
|
|
Other data from continuing operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (3) |
|
$ |
35,890 |
|
|
|
|
|
|
$ |
28,790 |
|
|
|
|
|
|
(1) |
CBIZ sponsors a deferred compensation plan, under which a CBIZ employee's compensation deferral is held in a rabbi trust and invested accordingly as directed by the employee. Income and expenses related to the deferred compensation plan are included in "Operating expenses" ($12.2 million expense in 2020 and $3.0 million income in 2019, or 5.2% and 1.3% of revenue, respectively) and "Corporate general and administrative expenses" ($1.5 million expense in 2020 and $0.3 million income in 2019, respectively, or 0.6% and 0.1% of revenue, respectively) and are directly offset by deferred compensation income or expense in "Other income (expense), net" ($13.7 million income in 2020 and $3.4 million expense in 2019, or 5.8% and 1.4% of revenue, respectively). The deferred compensation plan has no impact on "Income from continuing operations before income tax expense". |
|
(2) |
Included in "Other income (expense), net" for the three months ended June 30, 2020 and 2019, is expense of $0.5 million and $0.1 million, respectively, related to net changes in the fair value of contingent consideration related to CBIZ's prior acquisitions. |
|
(3) |
Refer to the financial highlights tables for a reconciliation of Non-GAAP financial measures to the nearest generally accepted accounting principles ("GAAP") financial measure, and for additional information as to the usefulness of the Non-GAAP financial measures to shareholders and investors. |
Page 4 of 9
NYSE: CBZ ● www.cbiz.com ● Twitter @cbz
FINANCIAL HIGHLIGHTS (UNAUDITED)
SIX MONTHS ENDED JUNE 30, 2020 AND 2019
(In thousands, except percentages and per share data)
|
|
|
SIX MONTHS ENDED |
|
|||||||||||||
|
|
|
JUNE 30, |
|
|||||||||||||
|
|
|
2020 |
|
|
% |
|
|
2019 |
|
|
% |
|
||||
|
Revenue |
|
$ |
514,398 |
|
|
|
100.0 |
% |
|
$ |
505,496 |
|
|
|
100.0 |
% |
|
Operating expenses (1) |
|
|
408,843 |
|
|
|
79.5 |
% |
|
|
413,644 |
|
|
|
81.8 |
% |
|
Gross margin |
|
|
105,555 |
|
|
|
20.5 |
% |
|
|
91,852 |
|
|
|
18.2 |
% |
|
Corporate general and administrative expenses (1) |
|
|
21,649 |
|
|
|
4.2 |
% |
|
|
22,246 |
|
|
|
4.4 |
% |
|
Operating income |
|
|
83,906 |
|
|
|
16.3 |
% |
|
|
69,606 |
|
|
|
13.8 |
% |
|
Other (expense) income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(3,193 |
) |
|
|
-0.6 |
% |
|
|
(2,988 |
) |
|
|
-0.6 |
% |
|
Gain on sale of operations, net |
|
|
152 |
|
|
|
0.0 |
% |
|
|
547 |
|
|
|
0.1 |
% |
|
Other (expense) income, net (1) (2) |
|
|
(2,464 |
) |
|
|
-0.5 |
% |
|
|
5,949 |
|
|
|
1.2 |
% |
|
Total other (expense) income, net |
|
|
(5,505 |
) |
|
|
-1.1 |
% |
|
|
3,508 |
|
|
|
0.7 |
% |
|
Income from continuing operations before income tax expense |
|
|
78,401 |
|
|
|
15.2 |
% |
|
|
73,114 |
|
|
|
14.5 |
% |
|
Income tax expense |
|
|
20,060 |
|
|
|
|
|
|
|
18,935 |
|
|
|
|
|
|
Income from continuing operations |
|
|
58,341 |
|
|
|
11.3 |
% |
|
|
54,179 |
|
|
|
10.7 |
% |
|
Loss from operations of discontinued businesses, net of tax |
|
|
(25 |
) |
|
|
|
|
|
|
(118 |
) |
|
|
|
|
|
Net income |
|
$ |
58,316 |
|
|
|
11.3 |
% |
|
$ |
54,061 |
|
|
|
10.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
$ |
1.05 |
|
|
|
|
|
|
$ |
0.97 |
|
|
|
|
|
|
Discontinued operations |
|
|
- |
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
Net income |
|
$ |
1.05 |
|
|
|
|
|
|
$ |
0.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average common shares outstanding |
|
|
55,515 |
|
|
|
|
|
|
|
55,701 |
|
|
|
|
|
|
Other data from continuing operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (3) |
|
$ |
92,933 |
|
|
|
|
|
|
$ |
86,531 |
|
|
|
|
|
|
(1) |
CBIZ sponsors a deferred compensation plan, under which a CBIZ employee's compensation deferral is held in a rabbi trust and invested accordingly as directed by the employee. Income and expenses related to the deferred compensation plan are included in "Operating expenses" ($2.6 million income in 2020 and $5.2 million expense in 2019, or 0.5% and 1.0% of revenue, respectively) and "Corporate general and administrative expenses" ($0.3 million income in 2020 and $0.5 million expense in 2019, or 0.1% and 0.1% of revenue for 2020 and 2019, respectively) and are directly offset by deferred compensation income or expense in "Other (expense) income, net" ($2.9 million expense in 2020 and $5.7 million income in 2019, or 0.6% and 1.1% of revenue, respectively). The deferred compensation plan has no impact on "Income from continuing operations before income tax expense". |
|
(2) |
Included in "Other (expense) income, net" for the six months ended June 30, 2020 and 2019, is income of $0.2 million and $0.2 million, respectively, related to net changes in the fair value of contingent consideration related to CBIZ's prior acquisitions. |
|
(3) |
Refer to the financial highlights tables for a reconciliation of Non-GAAP financial measures to the nearest GAAP financial measure, and for additional information as to the usefulness of the Non-GAAP financial measures to shareholders and investors. |
Page 5 of 9
NYSE: CBZ ● www.cbiz.com ● Twitter @cbz
FINANCIAL HIGHLIGHTS (UNAUDITED)
(In thousands)
SELECT SEGMENT DATA
|
|
|
THREE MONTHS ENDED |
|
|
SIX MONTHS ENDED |
|
||||||||||
|
|
|
JUNE 30, |
|
|
JUNE 30, |
|
||||||||||
|
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Services |
|
$ |
154,083 |
|
|
$ |
154,373 |
|
|
$ |
342,860 |
|
|
$ |
339,517 |
|
|
Benefits and Insurance Services |
|
|
73,940 |
|
|
|
72,127 |
|
|
|
153,552 |
|
|
|
148,382 |
|
|
National Practices |
|
|
8,920 |
|
|
|
8,998 |
|
|
|
17,986 |
|
|
|
17,597 |
|
|
Total |
|
$ |
236,943 |
|
|
$ |
235,498 |
|
|
$ |
514,398 |
|
|
$ |
505,496 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Services |
|
$ |
26,666 |
|
|
$ |
26,215 |
|
|
$ |
76,845 |
|
|
$ |
76,901 |
|
|
Benefits and Insurance Services |
|
|
12,657 |
|
|
|
11,052 |
|
|
|
27,046 |
|
|
|
25,936 |
|
|
National Practices |
|
|
930 |
|
|
|
794 |
|
|
|
1,713 |
|
|
|
1,393 |
|
|
Operating expenses - unallocated (1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
(94 |
) |
|
|
(3,719 |
) |
|
|
(2,617 |
) |
|
|
(7,168 |
) |
|
Deferred compensation |
|
|
(12,232 |
) |
|
|
3,008 |
|
|
|
2,568 |
|
|
|
(5,210 |
) |
|
Total |
|
$ |
27,927 |
|
|
$ |
37,350 |
|
|
$ |
105,555 |
|
|
$ |
91,852 |
|
|
(1) |
Represents operating expenses not directly allocated to individual businesses, including stock-based compensation, consolidation and integration charges, and certain advertising expenses. "Operating expenses - unallocated" also include gains or losses attributable to the assets held in a rabbi trust associated with the Company's deferred compensation plan. These gains or losses do not impact "Income from continuing operations before income tax expense" as they are directly offset by the same adjustment to "Other income (expense), net" in the Consolidated Statements of Comprehensive Income. Net gains/losses recognized from adjustments to the fair value of the assets held in the rabbi trust are recorded as compensation expense in "Operating expenses" and “Corporate, general and administrative expense,” and offset in "Other income (expense), net". |
Page 6 of 9
NYSE: CBZ ● www.cbiz.com ● Twitter @cbz
SELECT CASH FLOW DATA
(In thousands)
|
|
|
SIX MONTHS ENDED |
|
|||||
|
|
|
JUNE 30, |
|
|||||
|
|
|
2020 |
|
|
2019 |
|
||
|
Net income |
|
$ |
58,316 |
|
|
$ |
54,061 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
|
11,491 |
|
|
|
10,976 |
|
|
Bad debt expense, net of recoveries |
|
|
3,234 |
|
|
|
1,506 |
|
|
Adjustments to contingent earnout liability |
|
|
(155 |
) |
|
|
(193 |
) |
|
Stock-based compensation expense |
|
|
4,280 |
|
|
|
3,399 |
|
|
Other noncash adjustments |
|
|
(312 |
) |
|
|
72 |
|
|
Net income, after adjustments to reconcile net income to net cash provided by operating activities |
|
|
76,854 |
|
|
|
69,821 |
|
|
Changes in assets and liabilities, net of acquisitions and divestitures |
|
|
(21,286 |
) |
|
|
(50,122 |
) |
|
Operating cash flows provided by continuing operations |
|
|
55,568 |
|
|
|
19,699 |
|
|
Operating cash used in discontinued operations |
|
|
(45 |
) |
|
|
(119 |
) |
|
Net cash provided by operating activities |
|
|
55,523 |
|
|
|
19,580 |
|
|
Net cash provided by (used in) investing activities |
|
|
12,807 |
|
|
|
(10,879 |
) |
|
Net cash used in financing activities |
|
|
(70,560 |
) |
|
|
(42,076 |
) |
|
Net decrease in cash, cash equivalents and restricted cash |
|
$ |
(2,230 |
) |
|
$ |
(33,375 |
) |
|
Cash, cash equivalents and restricted cash at beginning of year |
|
|
146,505 |
|
|
|
130,554 |
|
|
Cash, cash equivalents and restricted cash at end of year |
|
$ |
144,275 |
|
|
$ |
97,179 |
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of cash, cash equivalents and restricted cash to the consolidated balance sheet: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
9,620 |
|
|
$ |
2,628 |
|
|
Restricted Cash |
|
|
42,411 |
|
|
|
30,126 |
|
|
Cash equivalents included in funds held for clients |
|
|
92,244 |
|
|
|
64,425 |
|
|
Total cash, cash equivalents and restricted cash |
|
$ |
144,275 |
|
|
$ |
97,179 |
|
Page 7 of 9
NYSE: CBZ ● www.cbiz.com ● Twitter @cbz
SELECT FINANCIAL DATA AND RATIOS
(In thousands)
|
|
|
JUNE 30, |
|
|
DECEMBER 31, |
|
||
|
|
|
2020 |
|
|
2019 |
|
||
|
Cash and cash equivalents |
|
$ |
9,620 |
|
|
$ |
567 |
|
|
Restricted cash |
|
|
42,411 |
|
|
|
29,595 |
|
|
Accounts receivable, net |
|
|
267,198 |
|
|
|
222,031 |
|
|
Current assets before funds held for clients |
|
|
341,701 |
|
|
|
276,518 |
|
|
Funds held for clients |
|
|
130,473 |
|
|
|
179,502 |
|
|
Goodwill and other intangible assets, net |
|
|
661,180 |
|
|
|
654,671 |
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,427,608 |
|
|
$ |
1,400,774 |
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities before client fund obligations |
|
$ |
203,357 |
|
|
$ |
186,906 |
|
|
Client fund obligations |
|
|
129,942 |
|
|
|
179,020 |
|
|
Total long-term debt |
|
|
119,013 |
|
|
|
104,333 |
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
$ |
732,388 |
|
|
$ |
741,536 |
|
|
|
|
|
|
|
|
|
|
|
|
Treasury stock |
|
$ |
(566,762 |
) |
|
$ |
(535,693 |
) |
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity |
|
$ |
695,220 |
|
|
$ |
659,238 |
|
|
|
|
|
|
|
|
|
|
|
|
Debt to equity |
|
|
17.3 |
% |
|
|
16.0 |
% |
|
Days sales outstanding (DSO) - continuing operations (1) |
|
|
87 |
|
|
|
75 |
|
|
|
|
|
|
|
|
|
|
|
|
Shares outstanding |
|
|
54,655 |
|
|
|
55,419 |
|
|
Basic weighted average common shares outstanding |
|
|
54,356 |
|
|
|
54,299 |
|
|
Diluted weighted average common shares outstanding |
|
|
55,515 |
|
|
|
55,895 |
|
|
(1) |
DSO is provided for continuing operations and represents accounts receivable, net, at the end of the period, divided by trailing twelve month daily revenue. The Company has included DSO data because such data is commonly used as a performance measure by analysts and investors and as a measure of the Company's ability to collect on receivables in a timely manner. DSO should not be regarded as an alternative or replacement to any measurement of performance under GAAP. DSO at June 30, 2019 was 90. |
Page 8 of 9
NYSE: CBZ ● www.cbiz.com ● Twitter @cbz
GAAP RECONCILIATION
Income from Continuing Operations to Non-GAAP Financial Measures (1)
(In thousands)
|
|
|
THREE MONTHS ENDED |
|
|
SIX MONTHS ENDED |
|
||||||||||
|
|
|
JUNE 30, |
|
|
JUNE 30, |
|
||||||||||
|
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
|
Income from continuing operations |
|
$ |
21,479 |
|
|
$ |
16,614 |
|
|
$ |
58,341 |
|
|
$ |
54,179 |
|
|
Interest expense |
|
|
2,074 |
|
|
|
1,587 |
|
|
|
3,193 |
|
|
|
2,988 |
|
|
Income tax expense |
|
|
6,607 |
|
|
|
5,322 |
|
|
|
20,060 |
|
|
|
18,935 |
|
|
Gain on sale of operations, net |
|
|
(57 |
) |
|
|
(50 |
) |
|
|
(152 |
) |
|
|
(547 |
) |
|
Depreciation |
|
|
2,357 |
|
|
|
1,859 |
|
|
|
4,640 |
|
|
|
4,017 |
|
|
Amortization |
|
|
3,430 |
|
|
|
3,458 |
|
|
|
6,851 |
|
|
|
6,959 |
|
|
Adjusted EBITDA |
|
$ |
35,890 |
|
|
$ |
28,790 |
|
|
$ |
92,933 |
|
|
$ |
86,531 |
|
|
(1) |
CBIZ reports its financial results in accordance with GAAP. This table reconciles Non-GAAP financial measures to the nearest GAAP financial measure, "Income from continuing operations". Adjusted EBITDA is not defined by GAAP and should not be regarded as an alternative or replacement to any measurement of performance or cash flow under GAAP. Adjusted EBITDA is commonly used by the Company, its shareholders and debt holders to evaluate, assess and benchmark the Company's operational results and to provide an additional measure with respect to the Company's ability to meet future debt obligations. |
Page 9 of 9
NYSE: CBZ ● www.cbiz.com ● Twitter @cbz