CBIZ, INC. Form 8-K
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of
Report (Date of earliest event reported)
October 25, 2005
CBIZ, INC.
(Exact Name of Registrant as Specified in Its Charter)
|
|
|
|
|
Delaware
|
|
0-25890
|
|
22-2769024 |
|
|
|
|
|
(State or Other Jurisdiction
of Incorporation)
|
|
(Commission
File Number)
|
|
(I.R.S. Employer
Identification No.) |
|
|
|
6050 Oak Tree Boulevard South, Suite 500, Cleveland, Ohio
|
|
44131 |
|
|
|
(Address of Principal Executive Offices)
|
|
(Zip Code) |
Registrants Telephone Number, Including Area Code 216-447-9000
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the
filing obligation of the registrant under any of the following provisions (see General Instruction
A.2. below):
|
|
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
|
|
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
|
|
o Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act (17 CFR 240.14d-2(b)) |
|
|
|
o Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02. Results of Operations and Financial Condition.
On October 25, 2005, CBIZ, Inc. announced its earnings and conducted its earnings conference call
for the third quarter ended September 30, 2005. A copy of the
press release is furnished herewith as
Exhibit 99.1. On the conference call, CBIZ disclosed the following additional information:
|
|
CBIZ Worksite Services, Inc. (Worksite) was sold during the third quarter of 2005.
Cash in the amount of $2.0 million was received at closing, and additional payments may be
received based upon Worksites performance after 6 and 12 months from the date of sale.
Adjustments to the gain recognized on the sale of Worksite will be reflected in
discontinued operations in future periods. |
|
|
In addition to reducing bank debt from $53.9 million at December 31, 2004 to $43.8
million at September 30, 2005, CBIZ used approximately $25 million of cash for investments
in share repurchases and business acquisitions during the nine months ended September 30,
2005. In addition, capital spending was approximately $5.1 million for the first nine
months of 2005, of which $0.5 million related to the third quarter. |
|
|
Consolidation and integration charges for the nine months ended September 30, 2005,
included $2.2 million related to co-location activities in the Chicago and Denver markets. |
Additionally, the press release reported that CBIZ repurchased 623,000 shares of its common stock
since September 30, 2005, but should have reported 583,000 shares. This error was the result of
incorrect information reported to us by our broker. The press release furnished herewith as
Exhibit 99.1 has been corrected to report the appropriate number of shares.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
|
|
Exhibit 99.1 Press Release of CBIZ, Inc. dated October 25, 2005, announcing its financial
results for the third quarter ended September 30, 2005. |
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.
|
|
|
|
|
|
CBIZ, INC. |
Date: October 28, 2005 |
|
|
|
|
/s/ Ware H. Grove |
|
|
|
|
|
Ware H. Grove
Chief Financial Officer |
EX-99.1 Press Release
Exhibit 99.1
|
|
|
|
|
FOR IMMEDIATE RELEASE
|
|
CONTACT:
|
|
Ware Grove |
|
|
|
|
Chief Financial Officer |
|
|
|
|
-or- |
|
|
|
|
Lori Novickis |
|
|
|
|
Corporate Relations |
|
|
|
|
(216) 447-9000 |
CBIZ REPORTS THIRD-QUARTER 2005 RESULTS
REVENUE GROWS 12.8%; SAME-UNIT REVENUE GROWS 8.7%
Cleveland, Ohio (October 25, 2005)CBIZ, Inc. (NASDAQ: CBIZ) today announced third-quarter
results for the period ended September 30, 2005.
CBIZ reported revenue of $135.3 million for the third quarter ended September 30, 2005, an increase
of 12.8% over the $120.0 million recorded for the third quarter of 2004. Same-unit revenue for the
third quarter increased by 8.7%, or $10.4 million. Revenue from newly acquired businesses
contributed $4.9 million to revenue growth in the third quarter of 2005. CBIZ reported income from
continuing operations of $2.8 million for the third quarter of 2005, or $0.04 per diluted share,
compared with $1.6 million or $0.02 per diluted share in the third quarter of 2004.
For the nine-month period ended September 30, 2005, CBIZ reported revenue of $430.3 million, a
10.7%, or $41.6 million increase over the $388.7 million recorded for the comparable nine-month
period a year ago. Same-unit revenue increased by 6.1%, or $23.8 million, for the first nine
months of 2005 compared to the same period a year ago. Acquisitions contributed $18.4 million to
revenue growth for the first nine months of 2005, while divested operations accounted for a revenue
decline of $0.6 million compared with the same period a year ago. Income from continuing
operations was $17.3 million for the first nine months of 2005, or $0.23 per diluted share,
compared with $17.8 million for the first nine months of 2004, or $0.21 per diluted share.
Through September 30, 2005, the Company had repurchased approximately 3.2 million shares of its
common stock at a cost of $13.7 million. At September 30, 2005, bank debt was $43.8 million
compared with $53.9 million at December 31, 2004. Since September 30, 2005, the Company has
repurchased an additional 583,000 shares.
This represents the ninth consecutive quarter of same-unit revenue growth and each of our four
business segments contributed to our growth in the third quarter. Results from our cross-serving
initiatives are steadily improving and already, at this point in the year, we have achieved our
full-year target. The acquisitions we made earlier in 2005 are performing well, stated Steven L.
Gerard, Chairman and CEO. We are pleased that the same-unit revenue growth rate we achieved in the
third quarter resulted in a continued improvement in our operating margin for the third quarter
compared with the third quarter a year ago. As we enter the fourth quarter, our momentum continues
to be positive. We expect to achieve growth in earnings per share for the full year of 2005 at
Page 1 of 5
6050 Oak Tree Boulevard, South · Suite 500 · Cleveland, OH 44131 · Phone (216) 447-9000 · Fax (216) 447-9007
the high end of our original guidance an increase of 20% 25% over the $0.21 reported for 2004. Our
cash flow continues to be strong which has enabled us to continue our program of making acquisitions,
conducting share repurchases, and reducing debt throughout this year, concluded Mr. Gerard.
CBIZ will host a conference call later this morning to discuss its results. The call will be
webcast in a listen-only mode over the Internet for the media and the public, and can be accessed
at www.cbiz.com. Shareholders and analysts wishing to participate in the conference call may dial
1-888-545-0687 several minutes before 11:00 a.m. (ET). If you are dialing from outside the United
States, dial 1-630-691-2764. A replay of the call will be available starting at 1:00 p.m. (ET),
October 25 through midnight (ET), October 28, 2005. The dial-in number for the replay is
1-877-213-9653. If you are listening from outside the United States, dial 1-630-652-3041. The
access code for the replay is 12935745. A replay of the webcast will also be available on the
Companys web site at www.cbiz.com.
CBIZ is a provider of professional business services to companies throughout the United States. As
the largest benefits specialist, one of the top accounting, valuation and medical practice
management companies in the United States, CBIZ provides integrated services in the following
areas: accounting and tax; employee benefits; wealth management; property and casualty insurance;
payroll; IS consulting; and HR consulting. CBIZ also provides internal audit; Sarbanes-Oxley
section 404 compliance; valuation; litigation advisory; government relations; commercial real
estate advisory; wholesale life and group insurance; healthcare consulting; medical practice
management; and capital advisory services. These services are provided throughout a network of more
than 140 Company offices in 34 states and the District of Columbia.
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 Companys ability to
adequately manage its growth; the Companys dependence on the current trend of outsourcing business
services; the Companys 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 its insurance business or its business services operations. A more detailed
description of such risks and uncertainties may be found in the Companys filings with the
Securities and Exchange Commission.
For further information regarding CBIZ, call our Investor Relations Office at (216) 447-9000 or visit our web site at www.cbiz.com.
Page 2 of 5
6050 Oak Tree Boulevard, South · Suite 500 · Cleveland, OH 44131 · Phone (216) 447-9000 · Fax (216) 447-9007
CBIZ, INC.
FINANCIAL HIGHLIGHTS (UNAUDITED)
THREE MONTHS ENDED SEPTEMBER 30, 2005 AND 2004
(In thousands, except percentages and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
|
SEPTEMBER 30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
|
% |
|
|
2004 (1) |
|
|
% |
|
Revenue |
|
$ |
135,339 |
|
|
|
100.0 |
% |
|
$ |
119,974 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
120,836 |
|
|
|
89.3 |
% |
|
|
107,479 |
|
|
|
89.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
14,503 |
|
|
|
10.7 |
% |
|
|
12,495 |
|
|
|
10.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate general and administrative expense |
|
|
6,364 |
|
|
|
4.7 |
% |
|
|
6,008 |
|
|
|
5.0 |
% |
Depreciation and amortization expense |
|
|
3,807 |
|
|
|
2.8 |
% |
|
|
4,047 |
|
|
|
3.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
4,332 |
|
|
|
3.2 |
% |
|
|
2,440 |
|
|
|
2.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(787 |
) |
|
|
-0.5 |
% |
|
|
(369 |
) |
|
|
-0.3 |
% |
Gain on sale of operations, net |
|
|
29 |
|
|
|
0.0 |
% |
|
|
78 |
|
|
|
0.1 |
% |
Other income, net |
|
|
1,279 |
|
|
|
0.9 |
% |
|
|
521 |
|
|
|
0.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income, net |
|
|
521 |
|
|
|
0.4 |
% |
|
|
230 |
|
|
|
0.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income tax expense |
|
|
4,853 |
|
|
|
3.6 |
% |
|
|
2,670 |
|
|
|
2.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
2,091 |
|
|
|
|
|
|
| 1,059 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
2,762 |
|
|
|
2.0 |
% |
|
|
1,611 |
|
|
|
1.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations of discontinued businesses, net of tax |
|
|
(1,529 |
) |
|
|
|
|
|
|
(1,493 |
) |
|
|
|
|
Gain on disposal of discontinued businesses, net of tax |
|
|
802 |
|
|
|
|
|
|
|
238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
2,035 |
|
|
|
1.5 |
% |
|
$ |
356 |
|
|
|
0.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
$ |
0.04 |
|
|
|
|
|
|
$ |
0.02 |
|
|
|
|
|
Discontinued operations |
|
|
(0.01 |
) |
|
|
|
|
|
|
(0.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
0.03 |
|
|
|
|
|
|
$ |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted shares outstanding |
|
|
75,988 |
|
|
|
|
|
|
|
79,373 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other data from continuing operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBIT (2) |
|
$ |
5,611 |
|
|
|
|
|
|
$ |
2,961 |
|
|
|
|
|
EBITDA (2) |
|
$ |
9,418 |
|
|
|
|
|
|
$ |
7,008 |
|
|
|
|
|
(1) Certain amounts in the 2004 financial data have been reclassified to conform to the
current year presentation.
(2) EBIT represents income from continuing operations before income taxes, interest expense, and
gain on divested operations. EBITDA represents EBIT as defined above before depreciation and
amortization expense. The Company has included EBIT and EBITDA data because such data is commonly
used as a performance measure by analysts and investors and as a measure of the Companys ability
to service debt. EBIT and EBITDA should not be regarded as an alternative or replacement to any
measurement of performance under generally accepted accounting principles (GAAP).
Page 3 of 5
6050 Oak Tree Boulevard, South · Suite 500 · Cleveland, OH 44131 · Phone (216) 447-9000 · Fax (216) 447-9007
CBIZ, INC.
FINANCIAL HIGHLIGHTS (UNAUDITED)
NINE MONTHS ENDED SEPTEMBER 30, 2005 AND 2004
(In thousands, except percentages and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NINE MONTHS ENDED |
|
|
|
SEPTEMBER 30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
|
% |
|
|
2004 (1) |
|
|
% |
|
Revenue |
|
$ |
430,332 |
|
|
|
100.0 |
% |
|
$ |
388,696 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
369,754 |
|
|
|
85.9 |
% |
|
|
330,754 |
|
|
|
85.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
60,578 |
|
|
|
14.1 |
% |
|
|
57,942 |
|
|
|
14.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate general and administrative expense |
|
|
20,236 |
|
|
|
4.7 |
% |
|
|
17,757 |
|
|
|
4.6 |
% |
Depreciation and amortization expense |
|
|
11,594 |
|
|
|
2.7 |
% |
|
|
12,014 |
|
|
|
3.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
28,748 |
|
|
|
6.7 |
% |
|
|
28,171 |
|
|
|
7.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(2,413 |
) |
|
|
-0.6 |
% |
|
|
(1,038 |
) |
|
|
-0.2 |
% |
Gain on sale of operations, net |
|
|
29 |
|
|
|
0.0 |
% |
|
|
996 |
|
|
|
0.3 |
% |
Other income, net |
|
|
2,836 |
|
|
|
0.7 |
% |
|
|
1,344 |
|
|
|
0.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income, net |
|
|
452 |
|
|
|
0.1 |
% |
|
|
1,302 |
|
|
|
0.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income tax expense |
|
|
29,200 |
|
|
|
6.8 |
% |
|
|
29,473 |
|
|
|
7.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
11,855 |
|
|
|
|
|
|
|
11,676 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
17,345 |
|
|
|
4.0 |
% |
|
|
17,797 |
|
|
|
4.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations of discontinued businesses, net of tax |
|
|
(4,540 |
) |
|
|
|
|
|
|
(3,716 |
) |
|
|
|
|
Gain on disposal of discontinued businesses, net of tax |
|
|
693 |
|
|
|
|
|
|
|
238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
13,498 |
|
|
|
3.1 |
% |
|
$ |
14,319 |
|
|
|
3.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
$ |
0.23 |
|
|
|
|
|
|
$ |
0.21 |
|
|
|
|
|
Discontinued operations |
|
|
(0.05 |
) |
|
|
|
|
|
|
(0.04 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
0.18 |
|
|
|
|
|
|
$ |
0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted shares outstanding |
|
|
76,886 |
|
|
|
|
|
|
|
82,480 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other data from continuing operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBIT (2) |
|
$ |
31,584 |
|
|
|
|
|
|
$ |
29,515 |
|
|
|
|
|
EBITDA (2) |
|
$ |
43,178 |
|
|
|
|
|
|
$ |
41,529 |
|
|
|
|
|
(1) Certain amounts in the 2004 financial data have been reclassified to conform to the
current year presentation.
(2) EBIT represents income from continuing operations before income taxes, interest expense, and
gain on divested operations. EBITDA represents EBIT as defined above before depreciation and
amortization expense. The Company has included EBIT and EBITDA data because such data is commonly
used as a performance measure by analysts and investors and as a measure of the Companys ability
to service debt. EBIT and EBITDA should not be regarded as an alternative or replacement to any
measurement of performance under generally accepted accounting principles (GAAP).
Page 4 of 5
6050 Oak Tree Boulevard, South · Suite 500 · Cleveland, OH 44131 · Phone (216) 447-9000 · Fax (216) 447-9007
CBIZ, INC.
FINANCIAL HIGHLIGHTS (UNAUDITED)
THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2005 AND 2004
(In thousands, except percentages and ratios)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
NINE MONTHS ENDED |
|
|
|
SEPTEMBER 30, |
|
|
SEPTEMBER 30, |
|
|
|
2005 |
|
|
2004 (3) |
|
|
2005 |
|
|
2004 (3) |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounting, Tax & Advisory Services |
|
$ |
55,011 |
|
|
$ |
45,885 |
|
|
$ |
193,098 |
|
|
$ |
166,090 |
|
Benefits & Insurance Services |
|
|
36,888 |
|
|
|
34,682 |
|
|
|
109,475 |
|
|
|
106,996 |
|
National Practices Other |
|
|
18,251 |
|
|
|
17,145 |
|
|
|
55,115 |
|
|
|
51,289 |
|
Medical Practice Management |
|
|
25,189 |
|
|
|
22,262 |
|
|
|
72,644 |
|
|
|
64,321 |
|
Total |
|
$ |
135,339 |
|
|
$ |
119,974 |
|
|
$ |
430,332 |
|
|
$ |
388,696 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounting, Tax & Advisory Services |
|
$ |
5,024 |
|
|
$ |
3,521 |
|
|
$ |
35,417 |
|
|
$ |
29,875 |
|
Benefits & Insurance Services |
|
|
8,038 |
|
|
|
6,919 |
|
|
|
21,892 |
|
|
|
22,170 |
|
National Practices Other |
|
|
1,375 |
|
|
|
1,512 |
|
|
|
5,235 |
|
|
|
5,208 |
|
Medical Practice Management |
|
|
5,138 |
|
|
|
4,333 |
|
|
|
13,274 |
|
|
|
11,181 |
|
Total (1) |
|
$ |
14,503 |
|
|
$ |
12,495 |
|
|
$ |
60,578 |
|
|
$ |
57,942 |
|
SELECT BALANCE SHEET DATA AND RATIOS
|
|
|
|
|
|
|
|
|
|
|
SEPTEMBER 30, |
|
|
DECEMBER 31, |
|
|
|
2005 |
|
|
2004 (3) |
|
Cash and cash equivalents |
|
$ |
5,515 |
|
|
$ |
5,291 |
|
Restricted cash |
|
$ |
9,102 |
|
|
$ |
10,089 |
|
Accounts receivable, net |
|
$ |
107,782 |
|
|
$ |
100,426 |
|
Current assets before funds held for clients |
|
$ |
142,916 |
|
|
$ |
152,703 |
|
Funds held for clients |
|
$ |
51,279 |
|
|
$ |
32,787 |
|
Goodwill and other intangible assets, net |
|
$ |
180,078 |
|
|
$ |
172,644 |
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
434,640 |
|
|
$ |
413,773 |
|
|
|
|
|
|
|
|
|
|
Current liabilities before client fund obligations |
|
$ |
76,728 |
|
|
$ |
73,315 |
|
Client fund obligations |
|
$ |
51,279 |
|
|
$ |
32,787 |
|
Bank debt |
|
$ |
43,750 |
|
|
$ |
53,900 |
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
$ |
185,049 |
|
|
$ |
167,276 |
|
|
|
|
|
|
|
|
|
|
Treasury stock |
|
$ |
(99,386 |
) |
|
$ |
(85,650 |
) |
|
|
|
|
|
|
|
|
|
Total stockholders equity |
|
$ |
249,591 |
|
|
$ |
246,497 |
|
|
|
|
|
|
|
|
|
|
Bank debt to equity |
|
|
17.5 |
% |
|
|
21.9 |
% |
Days sales outstanding (2) |
|
|
72 |
|
|
|
73 |
|
|
|
|
|
|
|
|
|
|
Shares outstanding |
|
|
73,544 |
|
|
|
75,651 |
|
|
|
|
|
|
|
|
Basic shares outstanding |
|
|
74,895 |
|
|
|
79,217 |
|
|
|
|
|
|
|
|
Diluted shares outstanding |
|
|
76,886 |
|
|
|
81,477 |
|
|
|
|
|
|
|
|
(1) Includes operating expenses recorded by corporate and not directly allocated to the
business units of $5,072 and $3,790 for the three months ended September 30, 2005 and 2004, and
$15,240 and $10,492 for the nine months ended September 30, 2005 and 2004, respectively.
(2) Days sales outstanding (DSO) represent accounts receivable (before the allowance for doubtful
accounts) and unbilled revenue (net of realization adjustments) at the end of the period, divided
by 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 Companys 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 generally accepted accounting principles (GAAP).
(3) Certain amounts in the 2004 financial data have been reclassified to conform to the current
year presentation.
Page 5 of 5
6050 Oak Tree Boulevard, South · Suite 500 · Cleveland, OH 44131 · Phone (216) 447-9000 · Fax (216) 447-9007