ASGN Inc - Quarter Report: 2014 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2014
OR
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission file number: 000-20540
ON ASSIGNMENT, INC.
(Exact name of registrant as specified in its charter)
Delaware | 95-4023433 | ||||||
(State of Incorporation) | (I.R.S. Employer Identification No.) | ||||||
26745 Malibu Hills Road, Calabasas, CA | 91301 | ||||||
(Address of principal executive offices) | (Zip Code) | ||||||
(818) 878-7900 | |||||||
(Registrant’s 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. xYes o No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, 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 for such shorter period that the registrant was required to submit and post such files). xYes o 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. See the definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer x | Accelerated filer o |
Non-accelerated filer o | Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
o Yes x No
At October 31, 2014, the total number of outstanding shares of the Company’s Common Stock ($0.01 par value) was 52,347,141.
ON ASSIGNMENT, INC. AND SUBSIDIARIES
Index
Item 2 - Unregistered Sales of Securities | |
2
PART I - FINANCIAL INFORMATION
Item 1 — Condensed Consolidated Financial Statements (Unaudited)
ON ASSIGNMENT, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(Dollars in thousands, except share amounts)
September 30, 2014 | December 31, 2013 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 29,881 | $ | 37,350 | |||
Accounts receivable, net of allowance of $4,741 and $3,067, respectively | 296,506 | 262,224 | |||||
Prepaid expenses | 5,664 | 8,686 | |||||
Deferred income tax assets | 17,190 | 17,214 | |||||
Workers' compensation and medical malpractice receivable | 19,157 | 21,200 | |||||
Other | 3,210 | 3,200 | |||||
Total current assets | 371,608 | 349,874 | |||||
Property and equipment, net | 43,495 | 38,591 | |||||
Goodwill | 574,023 | 574,948 | |||||
Identifiable intangible assets, net | 269,821 | 288,455 | |||||
Other | 8,108 | 9,326 | |||||
Total Assets | $ | 1,267,055 | $ | 1,261,194 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Current portion of long-term debt | $ | 18,250 | $ | 10,000 | |||
Accounts payable | 7,166 | 8,370 | |||||
Accrued payroll and contract professional pay | 90,976 | 76,556 | |||||
Workers’ compensation and medical malpractice loss reserves | 30,904 | 32,751 | |||||
Income taxes payable | 2,448 | 13,418 | |||||
Other | 22,444 | 27,926 | |||||
Total current liabilities | 172,188 | 169,021 | |||||
Deferred income tax liabilities | 54,799 | 49,584 | |||||
Long-term debt | 385,438 | 389,813 | |||||
Other long-term liabilities | 11,615 | 12,643 | |||||
Total liabilities | 624,040 | 621,061 | |||||
Commitments and contingencies | |||||||
Stockholders’ equity: | |||||||
Preferred stock, $0.01 par value, 1,000,000 shares authorized, no shares issued | — | — | |||||
Common stock, $0.01 par value, 75,000,000 shares authorized, 52,336,398 and 53,926,525 issued and outstanding, respectively | 523 | 539 | |||||
Paid-in capital | 489,254 | 493,279 | |||||
Retained earnings | 156,140 | 146,199 | |||||
Accumulated other comprehensive income (loss) | (2,902 | ) | 116 | ||||
Total stockholders’ equity | 643,015 | 640,133 | |||||
Total Liabilities and Stockholders’ Equity | $ | 1,267,055 | $ | 1,261,194 |
See Notes to Condensed Consolidated Financial Statements.
3
ON ASSIGNMENT, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (UNAUDITED)
(In thousands, except per share amounts)
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Revenues | $ | 477,824 | $ | 421,491 | $ | 1,385,716 | $ | 1,208,399 | |||||||
Cost of services | 322,218 | 294,281 | 939,795 | 849,746 | |||||||||||
Gross profit | 155,606 | 127,210 | 445,921 | 358,653 | |||||||||||
Selling, general and administrative expenses | 108,705 | 86,329 | 320,762 | 252,488 | |||||||||||
Amortization of intangible assets | 6,018 | 5,199 | 18,346 | 15,853 | |||||||||||
Operating income | 40,883 | 35,682 | 106,813 | 90,312 | |||||||||||
Interest expense, net | (3,101 | ) | (3,257 | ) | (9,532 | ) | (12,434 | ) | |||||||
Write-off of loan costs | — | — | — | (14,958 | ) | ||||||||||
Income before income taxes | 37,782 | 32,425 | 97,281 | 62,920 | |||||||||||
Provision for income taxes | 15,769 | 12,954 | 40,521 | 25,990 | |||||||||||
Income from continuing operations | 22,013 | 19,471 | 56,760 | 36,930 | |||||||||||
Gain on sale of discontinued operations, net of income taxes | — | — | — | 14,412 | |||||||||||
Income (loss) from discontinued operations, net of income taxes | (8 | ) | 679 | (49 | ) | 760 | |||||||||
Net income | $ | 22,005 | $ | 20,150 | $ | 56,711 | $ | 52,102 | |||||||
Basic earnings per common share: | |||||||||||||||
Continuing operations | $ | 0.41 | $ | 0.36 | $ | 1.05 | $ | 0.69 | |||||||
Discontinued operations | — | 0.02 | — | 0.29 | |||||||||||
Net income | $ | 0.41 | $ | 0.38 | $ | 1.05 | $ | 0.98 | |||||||
Diluted earnings per common share: | |||||||||||||||
Continuing operations | $ | 0.41 | $ | 0.36 | $ | 1.04 | $ | 0.68 | |||||||
Discontinued operations | — | 0.01 | (0.01 | ) | 0.28 | ||||||||||
Net income | $ | 0.41 | $ | 0.37 | $ | 1.03 | $ | 0.96 | |||||||
Number of shares and share equivalents used to calculate earnings per share: | |||||||||||||||
Basic | 53,374 | 53,620 | 53,955 | 53,350 | |||||||||||
Diluted | 54,129 | 54,624 | 54,804 | 54,394 | |||||||||||
Reconciliation of net income to comprehensive income: | |||||||||||||||
Net income | $ | 22,005 | $ | 20,150 | $ | 56,711 | $ | 52,102 | |||||||
Changes in fair value of derivatives, net of tax | 19 | 29 | 70 | 172 | |||||||||||
Foreign currency translation adjustment, net of tax | (2,884 | ) | 1,504 | (3,088 | ) | 648 | |||||||||
Comprehensive income | $ | 19,140 | $ | 21,683 | $ | 53,693 | $ | 52,922 |
See Notes to Condensed Consolidated Financial Statements.
4
ON ASSIGNMENT, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(In thousands)
Nine Months Ended | |||||||
September 30, | |||||||
2014 | 2013 | ||||||
Cash Flows from Operating Activities: | |||||||
Net income | $ | 56,711 | $ | 52,102 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Gain on sale of discontinued operations, net of income taxes | — | (14,412 | ) | ||||
Depreciation and amortization | 28,089 | 21,658 | |||||
Stock-based compensation | 11,891 | 10,410 | |||||
Write-off of loan costs | — | 14,958 | |||||
Gross excess tax benefits from stock-based compensation | (3,899 | ) | (4,091 | ) | |||
Workers’ compensation and medical malpractice provision | 3,242 | 5,119 | |||||
Other | 5,966 | 1,069 | |||||
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures: | |||||||
Accounts receivable | (40,333 | ) | (33,992 | ) | |||
Prepaid expenses | 1,982 | 3,655 | |||||
Accounts payable | (1,826 | ) | (385 | ) | |||
Accrued payroll and contract professional pay | 14,812 | 19,927 | |||||
Income taxes payable | (1,907 | ) | 3,129 | ||||
Workers’ compensation and medical malpractice loss reserves | (1,384 | ) | (1,904 | ) | |||
Other | (5,386 | ) | (3,295 | ) | |||
Net cash provided by operating activities | 67,958 | 73,948 | |||||
Cash Flows from Investing Activities: | |||||||
Cash paid for property and equipment | (14,260 | ) | (12,293 | ) | |||
Cash received from sale of discontinued operations, net | — | 31,922 | |||||
Other | 525 | (1,601 | ) | ||||
Net cash provided by (used in) investing activities | (13,735 | ) | 18,028 | ||||
Cash Flows from Financing Activities: | |||||||
Principal payments of long-term debt | (139,125 | ) | (452,275 | ) | |||
Proceeds from long-term debt | 143,000 | 383,500 | |||||
Proceeds from stock transactions | 6,143 | 6,723 | |||||
Payments of employment taxes related to release of restricted stock awards | (5,521 | ) | (6,573 | ) | |||
Gross excess tax benefits from stock-based compensation | 3,899 | 4,091 | |||||
Repurchase of common stock | (68,235 | ) | — | ||||
Debt issuance costs | (447 | ) | (6,559 | ) | |||
Payments of accrued earn-outs | (691 | ) | (3,425 | ) | |||
Other | — | (14 | ) | ||||
Net cash used in financing activities | (60,977 | ) | (74,532 | ) | |||
Effect of exchange rate changes on cash and cash equivalents | (715 | ) | 154 | ||||
Net Increase (Decrease) in Cash and Cash Equivalents | (7,469 | ) | 17,598 | ||||
Cash and Cash Equivalents at Beginning of Year | 37,350 | 27,479 | |||||
Cash and Cash Equivalents at End of Period | $ | 29,881 | $ | 45,077 | |||
Supplemental Disclosure of Cash Flow Information: | |||||||
Cash paid for: | |||||||
Income taxes | $ | 42,670 | $ | 19,809 | |||
Interest | $ | 8,690 | $ | 11,944 | |||
Supplemental Disclosure of Non-Cash Transactions: | |||||||
Acquisition of property and equipment through accounts payable | $ | 1,301 | $ | 981 |
See Notes to Condensed Consolidated Financial Statements.
5
ON ASSIGNMENT, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
1. Financial Statement Presentation. The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and the rules of the Securities and Exchange Commission. The financial statements include adjustments consisting of normal recurring items, which, in the opinion of management, are necessary for a fair presentation of the financial position of On Assignment, Inc. and its subsidiaries (the "Company") and its results of operations for the interim dates and periods set forth herein. The results for any of the interim periods are not necessarily indicative of the results to be expected for the full year or any other period. This Quarterly Report on Form 10-Q should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2013 ("2013 10-K").
2. Accounting Standards Update. In April 2014, the Financial Accounting Standards Board issued Accounting Standards Update No. 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity ("ASU 2014-08"). ASU 2014-08 amends the definition of a discontinued operation and requires entities to provide additional disclosures for both discontinued operations and disposal transactions that do not meet the discontinued-operations criteria. It is effective for annual periods beginning on or after December 15, 2014. The Company does not expect the adoption of this guidance to have a material effect on its consolidated financial statements.
In May 2014, the Financial Accounting Standards Board issued Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers (Topic 606) ("ASU 2014-09"). ASU 2014-09 improves comparability of revenue recognition practices across entities, industries, jurisdictions and capital markets, and requires entities to provide additional disclosures. It is effective for annual reporting periods beginning after December 15, 2016. The Company does not expect the adoption of this guidance to have a material effect on its consolidated financial statements.
In May 2014, the Financial Accounting Standards Board issued Accounting Standards Update No. 2014-12, Compensation-Stock Compensation (Topic 718) Accounting for Share-Based Payments When the Terms of an Award Provide That a Performance Target Could Be Achieved after the Requisite Service Period ("ASU 2014-12"). ASU 2014-12 requires that a performance target that affects vesting, and which could be achieved after the requisite service period, be treated as a performance condition. It is effective for annual reporting periods beginning after December 15, 2015. The Company does not expect the adoption of this guidance to have a material effect on its consolidated financial statements.
3. Acquisitions. On December 5, 2013, the Company acquired all of the outstanding shares of CyberCoders Holdings, Inc. ("CyberCoders"), a provider of permanent placement services headquartered in Irvine, California. The primary reason for the acquisition was to expand the Company's permanent placement services. The purchase price was $98.6 million, comprised of $93.6 million in cash paid at closing and estimated future contingent consideration of $5.0 million, which is based on estimated financial performance of CyberCoders through 2015 (the maximum contingent consideration opportunity is $11.0 million). Acquisition costs of approximately $1.5 million were expensed in 2013. Goodwill deductible for tax purposes is $10.3 million for this transaction. The results of operations for the acquisition have been combined with those of the Company from the acquisition date.
On December 2, 2013, the Company acquired all of the outstanding membership interests of Whitaker Medical, LLC ("Whitaker"), a provider of physician staffing services headquartered in Houston, Texas. The primary reason for the acquisition was to expand the Company's Physician staffing services. The purchase price was $21.3 million, comprised of $18.5 million in cash paid at closing and estimated future contingent consideration of $2.8 million, which is based on estimated financial performance of Whitaker through 2015 (the maximum contingent consideration opportunity is $5.0 million). Acquisition costs of approximately $0.4 million were expensed in 2013. Goodwill of $7.2 million is deductible for tax purposes. The results of operations for the acquisition have been combined with those of the Company from the acquisition date.
Assets and liabilities of the acquired companies were recorded at their estimated fair values at the date of acquisition. The excess purchase price over the fair value of net tangible assets and identifiable intangible assets acquired has been allocated to goodwill. The fair value assigned to identifiable intangible assets was determined primarily by using a discounted cash flow method.
The Company's allocation of the purchase prices relating to the CyberCoders and Whitaker acquisitions remains incomplete with respect to opening net assets, intangible assets, taxes and contingent consideration. Material measurement period adjustments resulting from the finalization of the purchase price allocation will be recorded retrospectively to the acquisition date. The preliminary fair value of contingent consideration is based on the present value of the expected future payments to be made to the sellers of the acquired businesses in accordance with the respective purchase agreements. There are numerous inputs for this valuation, which the Company will finalize during the measurement period. Significant changes are likely and will change the contingent consideration and the amount allocated to goodwill. See Note 6 Fair Value Measurements for further information regarding the fair value of contingent consideration and the Level 3 rollforward disclosure.
During the nine months ended September 30, 2014, the Company adjusted CyberCoders' and Whitaker's purchase price allocation. These adjustments were not material and accordingly they were not presented retrospectively.
6
The following table summarizes (in thousands) the purchase price allocations for the acquisitions of CyberCoders and Whitaker, which are subject to finalization during the measurement period:
2013 Acquisitions | ||||||||
CyberCoders | Whitaker | |||||||
Current assets | $ | 11,535 | $ | 9,155 | ||||
Property and equipment | 3,790 | 272 | ||||||
Goodwill | 71,323 | 7,216 | ||||||
Identifiable intangible assets | 36,450 | 9,760 | ||||||
Other | 915 | 568 | ||||||
Total assets acquired | $ | 124,013 | $ | 26,971 | ||||
Current liabilities | $ | 8,890 | $ | 5,093 | ||||
Other | 16,475 | 551 | ||||||
Total liabilities assumed | 25,365 | 5,644 | ||||||
Total purchase price | $ | 98,648 | $ | 21,327 |
The following table summarizes (in thousands) the allocation of the purchase price among the identifiable intangible assets for the acquisitions of CyberCoders and Whitaker, which are subject to finalization during the measurement period:
Identifiable Intangible Asset Value | |||||||||
Useful life | CyberCoders | Whitaker | |||||||
Contractor relationships | 2.5 years | $ | 3,900 | $ | 1,800 | ||||
Customer relationships | 3 – 7 years | 750 | 5,900 | ||||||
Non-compete agreements | 3 years | 800 | 60 | ||||||
In-use software | 6 years | 18,900 | — | ||||||
Trademarks | indefinite | 12,100 | 2,000 | ||||||
Total identifiable intangible assets acquired | $ | 36,450 | $ | 9,760 |
The summary below (in thousands, except for per share data) presents unaudited pro forma consolidated results of operations for the nine months ended September 30, 2013 as if the acquisitions of Whitaker and CyberCoders occurred on January 1, 2012. The pro forma financial information gives effect to certain adjustments, including: amortization of intangible assets, interest expense on acquisition-related debt and provision for income taxes. The pro forma financial information is not necessarily indicative of the operating results that would have occurred if the acquisitions had been consummated as of the date indicated, nor are they necessarily indicative of future operating results.
Revenues | $ | 1,277,186 | |
Income from continuing operations | $ | 40,394 | |
Net income | $ | 55,566 | |
Basic earnings per share: | |||
Income from continuing operations | $ | 0.76 | |
Net income | $ | 1.04 | |
Diluted earnings per share: | |||
Income from continuing operations | $ | 0.74 | |
Net income | $ | 1.02 | |
Number of shares used to calculate earnings per share: | |||
Basic | 53,350 | ||
Diluted | 54,394 |
4. Discontinued Operations. During 2013, the Company sold in two separate transactions its Nurse Travel and Allied Healthcare divisions, both of which were previously included in the Company’s Healthcare segment. These divisions have been presented as discontinued operations in the Condensed Consolidated Statements of Operations and Comprehensive Income for all periods presented. The following is a summary of the combined operating results of these two divisions (in thousands):
7
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Revenues | $ | — | $ | 10,680 | $ | — | $ | 37,296 | |||||||
Income (loss) before income taxes | $ | 3 | $ | 1,087 | $ | (80 | ) | $ | 1,398 | ||||||
Provision (benefit) for income taxes | $ | 11 | $ | 408 | $ | (31 | ) | $ | 638 | ||||||
Net income (loss) | $ | (8 | ) | $ | 679 | $ | (49 | ) | $ | 760 |
5. Long-Term Debt. Long-term debt consisted of the following at September 30, 2014 and December 31, 2013 (in thousands):
2014 | 2013 | ||||||
Senior Secured Debt: | |||||||
$125 million revolving credit facility, due May 2018 | $ | 60,000 | $ | 44,500 | |||
Term A loan facility, due May 2018 | 163,375 | 92,500 | |||||
Term B loan facility, due May 2020 | 180,313 | 262,813 | |||||
$ | 403,688 | $ | 399,813 |
On May 16, 2013, the Company entered into a new $500.0 million credit facility and repaid all borrowings under the previous facility. This new facility initially consisted of (i) a $100.0 million, five-year term A loan facility, (ii) a $275.0 million seven-year term B loan facility and (iii) a $125.0 million, five-year revolving loan facility. On February 28, 2014, the Company increased the term A loan facility by $82.5 million and repaid $82.5 million on the term B loan facility. Under terms of the credit facility, the Company has the ability to increase the loan facilities by up to $100.0 million under certain specified conditions.
Borrowings under the term A loan facility and revolving loans bear interest at the Company's option, at either the Eurodollar rate (LIBOR) or the base rate, plus 1.75 percent to 2.50 percent. Borrowings under the term B loan facility bear interest at the LIBOR rate, with a floor of 1.0 percent, plus 2.50 percent. The commitment fee on the undrawn portion available under the revolving loan facility ranges from 0.25 percent to 0.40 percent.
At September 30, 2014, borrowings on the term A loan facility and revolving credit facility both bore interest at 1.9 percent. Borrowings on the term B loan facility bore interest at 3.5 percent. The weighted average interest rate at September 30, 2014 was 2.6 percent.
During the remainder of this year, each of the next four years and thereafter, the Company will be required to make payments as follows (in thousands):
2014 | $ | 4,563 | ||
2015 | 18,250 | |||
2016 | 18,250 | |||
2017 | 18,250 | |||
2018 | 164,062 | |||
Thereafter | 180,313 | |||
$ | 403,688 |
As of September 30, 2014 and December 31, 2013, the Company was in compliance with all of its debt covenants. As of September 30, 2014, the Company had a ratio of funded debt to consolidated EBITDA (as calculated pursuant to the credit facility) of 2.06 to 1.00 and had $62.1 million of borrowings available under the revolving credit facility.
6. Fair Value Measurements. The recorded values of cash and cash equivalents, accounts receivable, accounts payable and accrued expenses approximate their fair value based on their short-term nature. Long-term debt recorded in the Company’s Condensed Consolidated Balance Sheet at September 30, 2014 was $403.7 million. The fair value of the long-term debt, determined using the quoted price technique based on Level 2 inputs including the yields of comparable companies with similar credit characteristics, was $403.3 million.
The Company has obligations, to be paid in cash, to the former owners of CyberCoders and Whitaker, if certain future financial goals are met. The fair value of this contingent consideration is determined using an expected present value technique. Expected cash flows are determined using the probability-weighted average of possible outcomes that would occur should certain financial metrics be reached. There is no market data available to use in valuing the contingent consideration, therefore, the Company developed its own assumptions related to the future financial performance of the businesses to evaluate the fair value of these liabilities. As such, the contingent consideration is classified within Level 3.
8
In connection with estimating the fair value of the contingent consideration, the Company develops various scenarios (base case, downside case, and upside case) and weights each according to the estimated probability of occurrence. The probabilities range from 10.0 percent to 60.0 percent, with the most significant weighting given to the base case at 60.0 percent for Whitaker and 50.0 percent for CyberCoders. These scenarios are developed based on the expected financial performance of the acquired companies, with revenue growth rates being a primary input to the calculation. These revenue growth rates range from 2.0 percent to 15.0 percent for Whitaker, and from 9.6 percent to 25.0 percent for CyberCoders. An increase or decrease in the probability of achievement of any of these scenarios could result in a significant increase or decrease to the estimated fair value.
The liability for contingent consideration is established at the time of the acquisition and finalized by the end of the measurement period. An analysis is performed at the end of each fiscal quarter to compare actual results to forecasted financial performance. If performance has deviated from projected levels, the fair value of the contingent consideration is updated. The significant assumptions that may materially affect the fair value are developed in conjunction with the guidance of division management to ensure that the most accurate and latest financial projections are used and compared with the most recent financial results. The liability is included in the Condensed Consolidated Balance Sheets in other current liabilities and other long-term liabilities. Fair value adjustments outside of the measurement period are included in the Condensed Consolidated Statements of Operations and Comprehensive Income in selling, general and administrative expenses.
The contingent consideration obligations measured at fair value on a recurring basis follow (in thousands):
As of September 30, 2014 | |||||||||||||||
Fair Value Measurements Using | Total | ||||||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | |||||||||||||
(Level 1) | (Level 2) | (Level 3) | |||||||||||||
Contingent consideration | $ | — | $ | — | $ | (7,860 | ) | $ | (7,860 | ) | |||||
As of December 31, 2013 | |||||||||||||||
Fair Value Measurements Using | Total | ||||||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | |||||||||||||
(Level 1) | (Level 2) | (Level 3) | |||||||||||||
Contingent consideration | $ | — | $ | — | $ | (8,527 | ) | $ | (8,527 | ) |
Reconciliations of liabilities measured and carried at fair value on a recurring basis with the use of significant unobservable inputs (Level 3) are as follows (in thousands):
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Contingent consideration: | |||||||||||||||
Balance at beginning of period | $ | (7,860 | ) | $ | (3,171 | ) | $ | (8,527 | ) | $ | (7,577 | ) | |||
Payments on contingent consideration | — | 691 | 3,425 | ||||||||||||
Fair value adjustment | — | 1,039 | — | 1,931 | |||||||||||
Foreign currency translation adjustment | — | (127 | ) | (24 | ) | (38 | ) | ||||||||
Balance at end of period | $ | (7,860 | ) | $ | (2,259 | ) | $ | (7,860 | ) | $ | (2,259 | ) |
Certain assets and liabilities, such as goodwill, are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (e.g., when there is evidence of impairment). For the nine months ended September 30, 2014, no fair value adjustments were required for non-financial assets or liabilities.
9
7. Goodwill and Identifiable Intangible Assets. During the quarter ended March 31, 2014, the Company underwent a realignment resulting in a change in the Company's reportable segments. The goodwill related to the former Life Sciences segment has been allocated to the respective segments below based upon the relative fair value of each component of the former Life Sciences segment. All prior periods have been retrospectively restated to conform to the current presentation. See Note 13 Segment Reporting for further information. The changes in the carrying amount of goodwill for the year ended December 31, 2013 and the nine months ended September 30, 2014 were as follows (in thousands):
Apex | Oxford | Physician | Life Sciences Europe | Healthcare | Total | ||||||||||||||||||
Balance as of December 31, 2012 | |||||||||||||||||||||||
Gross goodwill | $ | 289,712 | $ | 150,619 | $ | 51,561 | $ | 3,753 | $ | 122,230 | $ | 617,875 | |||||||||||
Accumulated impairment | — | — | — | — | (121,717 | ) | (121,717 | ) | |||||||||||||||
289,712 | 150,619 | 51,561 | 3,753 | 513 | 496,158 | ||||||||||||||||||
Whitaker Acquisition (see Note 3) | — | — | 7,452 | — | — | 7,452 | |||||||||||||||||
CyberCoders Acquisition (see Note 3) | — | 70,527 | — | — | — | 70,527 | |||||||||||||||||
Divestiture - gross goodwill | — | — | — | — | (121,717 | ) | (121,717 | ) | |||||||||||||||
Divestiture - accumulated impairment | — | — | — | — | 121,717 | 121,717 | |||||||||||||||||
Transfers | — | 513 | — | — | (513 | ) | — | ||||||||||||||||
Translation adjustment | — | — | — | 811 | — | 811 | |||||||||||||||||
Balance as of December 31, 2013 | |||||||||||||||||||||||
Gross goodwill | 289,712 | 221,659 | 59,013 | 4,564 | — | 574,948 | |||||||||||||||||
Accumulated impairment | — | — | — | — | — | — | |||||||||||||||||
289,712 | 221,659 | 59,013 | 4,564 | — | 574,948 | ||||||||||||||||||
Acquisition accounting | — | 796 | (236 | ) | — | — | 560 | ||||||||||||||||
Translation adjustment | (1,210 | ) | (55 | ) | — | (220 | ) | — | (1,485 | ) | |||||||||||||
Balance as of September 30, 2014 | |||||||||||||||||||||||
Gross goodwill | 288,502 | 222,400 | 58,777 | 4,344 | — | 574,023 | |||||||||||||||||
Accumulated impairment | — | — | — | — | — | — | |||||||||||||||||
$ | 288,502 | $ | 222,400 | $ | 58,777 | $ | 4,344 | $ | — | $ | 574,023 |
10
As of the dates presented, the Company had the following acquired intangible assets (in thousands):
As of September 30, 2014 | As of December 31, 2013 | ||||||||||||||||||||||||
Estimated Useful Life | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||||||||||
Intangible assets subject to amortization: | |||||||||||||||||||||||||
Customer relations | 3 months – 10 years | $ | 109,872 | $ | 53,764 | $ | 56,108 | $ | 110,007 | $ | 41,564 | $ | 68,443 | ||||||||||||
Contractor relations | 2 - 7 years | 43,545 | 33,971 | 9,574 | 43,598 | 30,737 | 12,861 | ||||||||||||||||||
Non-compete agreements | 2 - 7 years | 3,828 | 1,855 | 1,973 | 3,863 | 1,424 | 2,439 | ||||||||||||||||||
In-use software | 6 years | 18,900 | 2,580 | 16,320 | 18,900 | 263 | 18,637 | ||||||||||||||||||
176,145 | 92,170 | 83,975 | 176,368 | 73,988 | 102,380 | ||||||||||||||||||||
Intangible assets not subject to amortization: | |||||||||||||||||||||||||
Trademarks | 185,846 | — | 185,846 | 186,075 | — | 186,075 | |||||||||||||||||||
Goodwill | 574,023 | — | 574,023 | 574,948 | — | 574,948 | |||||||||||||||||||
Total | $ | 936,014 | $ | 92,170 | $ | 843,844 | $ | 937,391 | $ | 73,988 | $ | 863,403 |
Amortization expense for intangible assets with finite lives was $6.0 million and $5.2 million for the three months ended September 30, 2014 and 2013, respectively. Amortization expense for intangible assets with finite lives was $18.3 million and $15.9 million for the nine months ended September 30, 2014 and 2013, respectively. Estimated amortization for the remainder of this fiscal year, each of the next four fiscal years and thereafter follows (in thousands):
2014 | $ | 6,079 | |
2015 | 21,333 | ||
2016 | 17,726 | ||
2017 | 12,892 | ||
2018 | 10,310 | ||
Thereafter | 15,635 | ||
$ | 83,975 |
Goodwill and other intangible assets having an indefinite useful life are not amortized for financial statement purposes. Goodwill and intangible assets with indefinite lives are reviewed for impairment on an annual basis as of October 31 and whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. There were no triggering events that required an interim impairment analysis during the current period.
8. Incentive Award Plan and Employee Stock Purchase Plan. On January 2, 2014, the Chief Executive Officer (the "CEO") was awarded 23,255 performance-based restricted stock units ("RSUs") with a grant date fair market value of $0.8 million, which will vest on January 4, 2015, contingent upon the Company achieving certain financial performance objectives based on Adjusted EBITDA (earnings before interest, taxes, depreciation, and amortization of identifiable intangible assets, but excluding gains, losses or expenses associated with unusual items such as equity-based compensation expense, impairment charges and acquisition, integration and strategic planning expenses) during 2014. On March 26, 2014, the CEO was awarded 91,569 performance-based RSUs with a grant date fair market value of $3.3 million, which will vest in three equal annual increments on January 4, 2015, January 4, 2016 and January 4, 2017, contingent upon the Company achieving certain financial performance objectives based on Adjusted EBITDA during 2014. On March 26, 2014, the CEO was awarded a performance-based award which had a grant date fair market value of $0.5 million, which will vest on January 2, 2015, contingent upon the Company meeting certain financial performance objectives during 2014. The Company classifies this award as a liability award until the number of shares is determined on the settlement date, by dividing $0.5 million by the closing price of the Company’s stock on the settlement date. The grant date fair market value of the RSUs described in this paragraph is expensed over the vesting term, based on an estimate of the percentage achievement of the applicable performance targets. All awards are subject to the CEO’s continued employment through applicable vesting dates. All awards may vest on an accelerated basis in part or in full upon the occurrence of certain events.
On March 26, 2014, the Company granted 60,244 performance-based RSU grants to certain Apex employees with an aggregate grant date fair value of $2.2 million, which vest, if the performance objective is attained, in 12 equal installments beginning on April 1, 2015 and quarterly thereafter, subject to continued employment through each vesting date. Compensation expense for the performance-based component of these awards is recognized over the vesting period, based on an estimate of the percentage achievement of the targets for these awards.
11
On March 26, 2014, May 15, 2014 and June 16, 2014, the Company granted 27,141, 16,596 and 976 performance-based RSUs, respectively, to certain other executive officers with an aggregate grant date fair value of $1.0 million, $0.6 million and $35,000, respectively. The March 26, 2014 grants will vest on January 2, 2015, and the May 15, 2014 and June 16, 2014 grants will vest on May 15, 2015, subject to continued employment and the Company attaining certain performance objectives during 2014, as approved by the Compensation Committee. Compensation expense for the performance-based component of these awards is recognized over the vesting period, based on an estimate of the percentage achievement of the targets for these awards.
On March 31, 2014, the Company issued 90,837 shares of common stock under the On Assignment 2010 Employee Stock Purchase Plan (the "ESPP"). On September 30, 2014 the Company issued 116,968 shares of common stock under the ESPP.
Compensation expense related to stock-based compensation, including the ESPP, was $4.6 million and $4.2 million for the three months ended September 30, 2014 and 2013, respectively. Compensation expense related to stock-based compensation, including the ESPP, was $11.9 million and $10.2 million for the nine months ended September 30, 2014 and 2013, respectively. Stock-based compensation is included in the Condensed Consolidated Statements of Operations and Comprehensive Income in selling, general and administrative expenses.
9. Commitments and Contingencies. The Company carries large retention policies for its workers’ compensation liability and its medical malpractice exposures. The workers' compensation and medical malpractice loss reserves are based upon an actuarial report obtained from a third party and determined based on claims filed and claims incurred but not reported. The Company accounts for claims incurred but not yet reported based on estimates derived from historical claims experience and current trends of industry data. Changes in estimates and actual payments for claims are recognized in the period that the estimates change or the payments are made. The workers' compensation and medical malpractice loss reserves were approximately $11.7 million and $11.6 million, net of anticipated insurance and indemnification recoveries of $19.2 million and $21.2 million, at September 30, 2014 and December 31, 2013, respectively. Included in these amounts is one claim related to our discontinued operations for $10.7 million and $11.1 million, as of September 30, 2014 and December 31, 2013, respectively. This claim is above the Company’s retention amount and will be recovered from the insurance company.
The Company has unused stand-by letters of credit outstanding to secure obligations for workers’ compensation claims with various insurance carriers. The unused stand-by letters of credit at September 30, 2014 and December 31, 2013 were $2.9 million and $2.7 million, respectively.
The Company is subject to contingent consideration agreements entered into in connection with certain of its acquisitions. If the acquired businesses meet predetermined targets, the Company is obligated to make additional cash payments in accordance with the terms of such contingent consideration agreements. As of September 30, 2014, the Company has potential future contingent consideration of $16.0 million through 2015.
The Company has entered into various non-cancelable operating leases, primarily related to its facilities and certain office equipment used in the ordinary course of business. The Company leases two properties owned by related parties.
At September 30, 2014 and December 31, 2013, the Company has an income tax reserve in other long-term liabilities related to uncertain tax positions of $1.6 million.
The Company is involved in various legal proceedings, claims and litigation arising in the ordinary course of business. Based on the facts currently available, the Company does not believe that the disposition of matters that are pending or asserted will have a material effect on its consolidated financial statements.
10. Earnings Per Share. Basic earnings per share are computed based upon the weighted average number of common shares outstanding. Diluted earnings per share are computed based upon the weighted average number of common shares outstanding and dilutive common share equivalents (consisting of stock options, restricted stock units and employee stock purchase plan shares) outstanding during the periods using the treasury stock method.
The following is a reconciliation of the shares used to compute basic and diluted earnings per share (in thousands):
Three Months Ended | Nine Months Ended | ||||||||||
September 30, | September 30, | ||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||
Weighted average number of common shares outstanding used to compute basic earnings per share | 53,374 | 53,620 | 53,955 | 53,350 | |||||||
Dilutive effect of stock-based awards | 755 | 1,004 | 849 | 1,044 | |||||||
Number of shares used to compute diluted earnings per share | 54,129 | 54,624 | 54,804 | 54,394 |
There were no significant share equivalents outstanding during the three and nine months ended September 30, 2014 and 2013 that became anti-dilutive when applying the treasury stock method.
12
11. Stockholders' Equity. On July 21, 2014, the Board of Directors approved a program authorizing the Company to repurchase up to $100.0 million of the Company’s common stock. The authorization was effective on August 4, 2014 and continues for two years thereafter. During the three and nine months ended September 30, 2014, there were 2.3 million shares repurchased under this program for $68.2 million. All shares repurchased under this program were retired. As a result of the repurchase and retirement of shares, paid-in capital was reduced by $21.4 million and retained earnings was reduced by $46.8 million. As of September 30, 2014, the remaining amount available under the program to repurchase additional shares was $31.8 million.
12. Income Taxes. For interim reporting periods, the Company prepares an estimate of the full-year income and the related income tax expense for each jurisdiction in which the Company operates. Changes in the geographical mix, permanent differences or estimated level of annual pre-tax income can impact the Company’s actual effective rate.
13. Segment Reporting. The Company has four reportable segments: Apex, Oxford, Physician, and Life Sciences Europe. During the quarter ended March 31, 2014, the Company realigned its former Life Sciences segment resulting in Lab Support U.S. now being included in the Apex segment; Valesta U.S. now being included in the Oxford segment; and the Life Sciences Europe segment includes Lab Support Europe, Valesta Europe, and Sharpstream reported as a separate segment.
During 2013, the Company sold its Nurse Travel and Allied Healthcare divisions. See Note 4 Discontinued Operations for further information. The realignment and divestitures resulted in changes to the internal reporting package reviewed by the Chief Operating Decision Maker ("CODM"), and the Healthcare segment no longer exists. Health Information Management, formerly included in the Healthcare segment, is included in the Oxford Segment and unallocated corporate expenses are separately disclosed in order to align with the revised internal reporting package reviewed by the CODM. All prior periods have been retrospectively restated to conform to the current presentation.
The Company’s management evaluates the performance of each segment primarily based on revenues, gross profit, and operating income. The information in the following table is derived directly from the segments’ internal financial reporting used for corporate management purposes. The Company's management does not evaluate, manage or measure performance of segments using asset information, and such information is not readily available. Accordingly, assets by reportable segment are not disclosed.
The following tables present revenues, gross profit, operating income and amortization by reportable segment (in thousands):
Three Months Ended September 30, 2014 | |||||||||||||||||||||||
Apex | Oxford | Physician | Life Sciences Europe | Corporate | Total | ||||||||||||||||||
Revenues | $ | 306,027 | $ | 125,944 | $ | 34,948 | $ | 10,905 | $ | — | $ | 477,824 | |||||||||||
Gross profit | 87,323 | 54,267 | 10,344 | 3,672 | — | 155,606 | |||||||||||||||||
Operating income | 33,735 | 18,323 | 2,714 | 490 | (14,379 | ) | 40,883 | ||||||||||||||||
Amortization | 4,089 | 1,375 | 486 | 68 | — | 6,018 |
Three Months Ended September 30, 2013 | |||||||||||||||||||||||
Apex | Oxford | Physician | Life Sciences Europe | Corporate | Total | ||||||||||||||||||
Revenues | $ | 276,849 | $ | 107,413 | $ | 26,223 | $ | 11,006 | $ | — | $ | 421,491 | |||||||||||
Gross profit | 78,854 | 36,825 | 7,382 | 4,149 | — | 127,210 | |||||||||||||||||
Operating income | 28,849 | 15,911 | 1,783 | 1,774 | (12,635 | ) | 35,682 | ||||||||||||||||
Amortization | 4,881 | 96 | 111 | 103 | 8 | 5,199 |
Nine Months Ended September 30, 2014 | |||||||||||||||||||||||
Apex | Oxford | Physician | Life Sciences Europe | Corporate | Total | ||||||||||||||||||
Revenues | $ | 882,328 | $ | 369,448 | $ | 100,396 | $ | 33,544 | $ | — | $ | 1,385,716 | |||||||||||
Gross profit | 247,506 | 156,904 | 29,480 | 12,031 | — | 445,921 | |||||||||||||||||
Operating income | 88,227 | 50,435 | 6,428 | 2,717 | (40,994 | ) | 106,813 | ||||||||||||||||
Amortization | 12,267 | 4,107 | 1,754 | 210 | 8 | 18,346 |
13
Nine Months Ended September 30, 2013 | |||||||||||||||||||||||
Apex | Oxford | Physician | Life Sciences Europe | Corporate | Total | ||||||||||||||||||
Revenues | $ | 778,961 | $ | 319,254 | $ | 78,991 | $ | 31,193 | $ | — | $ | 1,208,399 | |||||||||||
Gross profit | 215,747 | 108,762 | 22,505 | 11,639 | — | 358,653 | |||||||||||||||||
Operating income | 70,715 | 45,521 | 6,422 | 2,755 | (35,101 | ) | 90,312 | ||||||||||||||||
Amortization | 14,643 | 299 | 463 | 365 | 83 | 15,853 |
The Company operates internationally, with operations mainly in the United States, Europe, Canada, Australia and New Zealand. The following table presents domestic and foreign revenues (in thousands):
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Revenues: | |||||||||||||||
Domestic | $ | 456,601 | $ | 401,137 | $ | 1,323,561 | $ | 1,148,529 | |||||||
Foreign | 21,223 | 20,354 | 62,155 | 59,870 | |||||||||||
$ | 477,824 | $ | 421,491 | $ | 1,385,716 | $ | 1,208,399 |
14
Item 2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations
The information in this discussion contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Such statements are based upon current expectations that involve risks and uncertainties. Any statements contained herein that are not statements of historical fact may be deemed to be forward-looking statements. For example, the words “believes,” “anticipates,” “plans,” “expects,” “intends,” and similar expressions are intended to identify forward-looking statements. Forward-looking statements include statements regarding our anticipated financial and operating performance for future periods. Our actual results could differ materially from those discussed herein. Factors that could cause or contribute to such differences include, but are not limited to, the following: (1) actual demand for our services; (2) the general political and economic environment; (3) our ability to attract, train and retain qualified staffing consultants; (4) our ability to remain competitive in obtaining and retaining temporary staffing clients; (5) the availability of qualified contract professionals; (6) our ability to manage our growth efficiently and effectively; (7) continued performance and improvement of our enterprise-wide information systems; (8) our ability to manage our medical malpractice and other potential or actual litigation matters; (9) the successful integration of our recently acquired subsidiaries; (10) the successful implementation of our five-year strategic plan and (11) other risks detailed from time to time in our reports filed with the Securities and Exchange Commission (the "SEC"), including in our 2013 10-K under the section “Risk Factors.” Other factors also may contribute to the differences between our forward-looking statements and our actual results. In addition, as a result of these and other factors, our past financial performance should not be relied on as an indication of future performance. All forward-looking statements in this document are based on information available to us as of the date we file this Quarterly Report on Form 10-Q, and we assume no obligation to update any forward-looking statement or the reasons why our actual results may differ.
15
OVERVIEW
On Assignment, Inc. is a leading global provider of in-demand, skilled professionals in the growing technology, healthcare, and life sciences sectors. We provide clients with short-term and long-term placement of contract, contract-to-hire, and direct hire professionals.
Our Apex segment serves clients’ needs for high-volume IT and scientific staffing and includes our Apex Systems, Inc. subsidiary and Lab Support division in the United States. Apex Systems provides mission-critical daily IT operation professionals for contract and contract-to-hire positions to Fortune 1000 and mid-market clients, and offers recruitment solutions for other professional skills and workforce needs. Lab Support provides locally-based contract scientific professionals to clients in the biotechnology, pharmaceutical, food and beverage, medical device, personal care, chemical, automotive, educational and environmental industries.
Our Oxford segment specializes in delivering high-end professionals for contract and direct hire positions, and includes our Oxford Global Resources, Inc. and CyberCoders, Inc. subsidiaries. Oxford Global Resources proactively recruits and delivers seasoned IT, engineering, regulatory and compliance, health information management, and clinical research professionals for consulting assignments across North America and Europe. It includes our Oxford International, Oxford Healthcare IT, On Assignment Health Information Management, and Valesta U.S. brands. CyberCoders recruits professionals predominately for permanent placements in engineering, technology, sales, executive, financial, accounting, scientific, legal and operational positions across all industries throughout the United States.
Our Physician segment provides short-term and long-term physician staffing (locum tenens) services and full-service physician search and consulting services, primarily in the United States, with some locum tenens placements in Australia and New Zealand. We work with physicians in a wide range of specialties, placing them in hospitals, community-based practices and federal, state and local facilities. Our Physician segment includes our Vista Staffing Solutions brand.
Our Life Sciences Europe segment includes the Lab Support, Valesta, and Sharpstream brands in Europe.
Seasonality
Demand for our staffing services historically has been lower during the first and fourth quarters due to fewer business days resulting from client shutdowns, adverse weather conditions and a decline in the number of contract professionals willing to work during the holidays. Demand for our staffing services usually increases in the second and third quarters of the year. In addition, our cost of services typically increases in the first quarter primarily due to the reset of payroll taxes.
16
RESULTS OF OPERATIONS
CHANGES IN RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2014 COMPARED WITH THE THREE MONTHS ENDED SEPTEMBER 30, 2013 |
Revenues by Segment (dollars in thousands):
Three Months Ended | Change | ||||||||||||||
September 30, | |||||||||||||||
2014 | 2013 | $ | % | ||||||||||||
Apex | $ | 306,027 | $ | 276,849 | $ | 29,178 | 10.5 | % | |||||||
Oxford | 125,944 | 107,413 | 18,531 | 17.3 | % | ||||||||||
Physician | 34,948 | 26,223 | 8,725 | 33.3 | % | ||||||||||
Life Sciences Europe | 10,905 | 11,006 | (101 | ) | (0.9 | ) | % | ||||||||
$ | 477,824 | $ | 421,491 | $ | 56,333 | 13.4 | % |
Revenues were $477.8 million, up 13.4 percent year-over-year on a reported basis, and 7.2 percent on a pro forma basis. (Pro forma assumes the acquisitions of Whitaker and CyberCoders occurred at the beginning of 2012.) The increase in revenues is due to year-over-year organic growth of 6.8 percent and the acquisitions of Whitaker and CyberCoders, which contributed $27.6 million of revenues in the quarter. Direct hire and conversion fee revenues for the quarter were $23.7 million, or 5.0 percent of total revenues, up from $7.2 million, or 1.7 percent of total revenues, in the third quarter of 2013. The increase is due to CyberCoders, which accounted for $17.2 million of direct hire and conversion fee revenues for the quarter.
Apex accounted for 64.0 percent of consolidated revenues. Revenues for Apex were $306.0 million, up 10.5 percent year-over-year. This increase reflected an 8.2 percent increase in the average number of contract professionals on assignment and a 1.0 percent increase in average bill rate.
Oxford accounted for 26.4 percent of consolidated revenues. Revenues for Oxford were $125.9 million, up 17.3 percent year-over-year on a reported basis and up 1.3 percent on a pro forma basis. Revenues for CyberCoders, which was acquired in December 2013, were $21.0 million, up 24.8 percent year-over-year on a pro forma basis. The increase in Oxford's revenues was due to the inclusion of CyberCoders.
Physician accounted for 7.3 percent of consolidated revenues. Revenues for Physician were $34.9 million, up 33.3 percent year-over-year on a reported basis and up 4.1 percent on a pro forma basis. Revenues for Whitaker, which was acquired in December 2013, were $6.6 million. The increase in Physician's revenues was due to the inclusion of Whitaker, and organic growth of 8.2 percent year-over-year excluding Whitaker.
Life Sciences Europe accounted for 2.3 percent of consolidated revenues. Revenues for Life Sciences Europe were $10.9 million, down 0.9 percent year-over-year, mainly due to a decrease of $0.4 million in direct hire and conversion fee revenues, partially offset by a $0.3 million increase in contract revenue.
Gross Profit and Gross Margin by Segment (dollars in thousands):
Three Months Ended | |||||||||||||
September 30, | |||||||||||||
2014 | 2013 | ||||||||||||
Gross Profit | Gross Margin | Gross Profit | Gross Margin | ||||||||||
Apex | $ | 87,323 | 28.5 | % | $ | 78,854 | 28.5 | % | |||||
Oxford | 54,267 | 43.1 | % | 36,825 | 34.3 | % | |||||||
Physician | 10,344 | 29.6 | % | 7,382 | 28.2 | % | |||||||
Life Sciences Europe | 3,672 | 33.7 | % | 4,149 | 37.7 | % | |||||||
$ | 155,606 | 32.6 | % | $ | 127,210 | 30.2 | % | ||||||
Gross profit was $155.6 million, up 22.3 percent, as a result of the increase in revenues and expansion in gross margin. Gross margin for the quarter was 32.6 percent, up approximately 2.4 percentage points year-over-year. The increase in gross margin was primarily due to the higher mix of direct hire and conversion fee revenues (5.0 percent of revenues for the current quarter compared with 1.7 percent for the third quarter of 2013) and higher contract gross margins. The higher mix of direct hire and conversion fee revenues is attributable to CyberCoders, with $17.2 million of revenues in the quarter.
17
Apex accounted for 56.1 percent of consolidated gross profit. Apex's gross profit was $87.3 million, up 10.7 percent year-over-year as a result of the year-over-year increase in revenues, while gross margin was flat.
Oxford accounted for 34.9 percent of consolidated gross profit. Oxford's gross profit was $54.3 million, up 47.4 percent year-over-year on a reported basis and up 6.4 percent on a pro forma basis. Oxford's gross margin for the quarter was 43.1 percent, an expansion of 8.8 percentage points year-over-year on a reported basis and up 2.0 percentage points on a pro forma basis. The expansion in gross margin is due to a higher mix of direct hire and conversion fee revenues from CyberCoders.
Physician accounted for 6.6 percent of consolidated gross profit. Physician's gross profit was $10.3 million, up 40.1 percent year-over year on a reported basis and up 7.7 percent on a pro forma basis. Physician's gross margin for the quarter was 29.6 percent, an expansion of 1.4 percentage points year-over-year on a reported basis and up 100 basis points on a pro forma basis. The expansion in gross margin reflected a $0.6 million reduction in the medical malpractice reserve during the quarter.
Life Sciences Europe accounted for 2.4 percent of consolidated gross profit. Life Sciences Europe's gross profit was $3.7 million, down 11.5 percent year-over-year. The segment's gross margin for the quarter was 33.7 percent, reflecting a compression of 4.0 percentage points year-over-year. The compression in gross margin was due to a lower mix of direct hire and conversion fee revenues. Direct hire and conversion fee revenues for the quarter were 6.4 percent of the segment's revenues, compared with 10.2 percent for the same period of 2013.
Selling, General and Administrative Expenses
For the quarter ended September 30, 2014, selling, general and administrative expenses ("SG&A") were $108.7 million (22.8 percent of revenues "SG&A Margin"), up from $86.3 million (20.5 percent of revenues) for the same period of 2013. The increase in the SG&A Margin was due to the inclusion of CyberCoders, which has a higher gross margin and SG&A Margin than our other business units. SG&A expenses for the quarter also included acquisition, integration and strategic planning expenses of $1.0 million.
Amortization of Intangible Assets
Amortization of intangible assets for the quarter was $6.0 million, compared with $5.2 million in the same period of 2013. The increase related to amortization from the businesses acquired in December 2013.
Interest Expense, Net
Interest expense (net of interest income) for the quarter was $3.1 million, compared with $3.3 million in the same period of 2013. Interest expense for the quarter was comprised of interest on the credit facility of $2.8 million and amortization of capitalized loan costs of $0.3 million. The decrease in interest expense related to lower interest rates under the amendment we made to our credit facility in February 2014 (see Note 5 - Long-Term Debt appearing in Item 1).
Provision for Income Taxes
The provision for income taxes was $15.8 million for the quarter, compared with $13.0 million for the same period of 2013. The effective tax rate for the quarter was 41.7 percent, a slight increase from the 41.6 percent for the full year 2013.
Discontinued Operations
We sold our Nurse Travel division in February 2013 for $33.7 million and our Allied Healthcare division in December 2013 for $28.7 million. These units formerly comprised the majority of our Healthcare segment. As a result of these sales, operating results and the gain on sale of these divisions, net of income tax, are presented as discontinued operations in our Condensed Consolidated Statements of Operations and Comprehensive Income for all periods presented. Income (loss) from discontinued operations, net of income taxes, was $(8,000) for the quarter ended September 30, 2014, compared with $0.7 million in the same period of 2013.
18
CHANGES IN RESULTS OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2014 COMPARED WITH THE NINE MONTHS ENDED SEPTEMBER 30, 2013 |
Revenues by Segment (dollars in thousands):
Nine Months Ended | Change | |||||||||||||
September 30, | ||||||||||||||
2014 | 2013 | $ | % | |||||||||||
Apex | $ | 882,328 | $ | 778,961 | $ | 103,367 | 13.3 | % | ||||||
Oxford | 369,448 | 319,254 | 50,194 | 15.7 | % | |||||||||
Physician | 100,396 | 78,991 | 21,405 | 27.1 | % | |||||||||
Life Sciences Europe | 33,544 | 31,193 | 2,351 | 7.5 | % | |||||||||
$ | 1,385,716 | $ | 1,208,399 | $ | 177,317 | 14.7 | % |
Revenues were $1.4 billion, up 14.7 percent year-over-year on a reported basis, and 8.5 percent on a pro forma basis. The increase in revenues is due to year-over-year organic growth of 8.1 percent and the acquisitions of Whitaker and CyberCoders, which contributed $79.2 million of revenues. Direct hire and conversion fee revenues were $66.7 million, or 4.8 percent of total revenues, up from $20.6 million, or 1.7 percent of total revenues, for the prior year period. The increase is due to CyberCoders, which accounted for $46.5 million of direct hire and conversion fee revenues for the period.
Apex accounted for 63.7 percent of consolidated revenues. Revenues for Apex were of $882.3 million, up 13.3 percent year-over-year, reflecting an 11.3 percent increase in the average number of contract professionals on assignment and a 0.5 percent increase in the average bill rate.
Oxford accounted for 26.7 percent of consolidated revenues. Revenues for Oxford were $369.4 million, up 15.7 percent year-over-year on a reported basis and up 0.6 percent on a pro forma basis. Revenues for CyberCoders, which was acquired in December 2013, were $58.3 million, up 21.7 percent year-over-year on a pro forma basis. The increase in Oxford's revenues was due to the inclusion of CyberCoders.
Physician accounted for 7.2 percent of consolidated revenues. Revenues for Physician were $100.4 million, up 27.1 percent year-over-year on a reported basis and up 0.6 percent on a pro forma basis. Revenues for Whitaker, which was acquired in December 2013, were $20.9 million, with no significant change on a pro forma basis.
Life Sciences Europe accounted for 2.4 percent of consolidated revenues. Revenues for Life Sciences Europe were $33.5 million, up 7.5 percent year-over-year, due to an 8.4 percent increase in the average number of contract professionals and a 2.1 percent increase in the average bill rate, compared with the same period of the prior year.
Gross Profit and Gross Margin by Segment (dollars in thousands):
Nine Months Ended | |||||||||||||
September 30, | |||||||||||||
2014 | 2013 | ||||||||||||
Gross Profit | Gross Margin | Gross Profit | Gross Margin | ||||||||||
Apex | $ | 247,506 | 28.1 | % | $ | 215,747 | 27.7 | % | |||||
Oxford | 156,904 | 42.5 | % | 108,762 | 34.1 | % | |||||||
Physician | 29,480 | 29.4 | % | 22,505 | 28.5 | % | |||||||
Life Sciences Europe | 12,031 | 35.9 | % | 11,639 | 37.3 | % | |||||||
$ | 445,921 | 32.2 | % | $ | 358,653 | 29.7 | % |
Gross profit was $445.9 million, up 24.3 percent, year-over-year as a result of the increase in revenues and expansion in gross margin. Gross margin was 32.2 percent, up approximately 2.5 percentage points year-over-year. The increase in gross margin was primarily due to the higher mix of direct hire and conversion fee revenues (4.8 percent of revenues up from 1.7 percent year-over-year) and higher contract gross margins. The higher mix of direct hire and conversion fee revenues is attributable to CyberCoders, with $46.5 million of revenues for the period.
Apex accounted for 55.5 percent of consolidated gross profit. Apex's gross profit was $247.5 million, up 14.7 percent year-over-year as a result of the year-over-year increase in revenues and expansion in its gross margin. Gross margin was 28.1 percent, up approximately 40 basis points year-over-year. The expansion in gross margin is due to a 2.2 percent increase in bill/pay spread and a slightly higher mix of permanent placement revenues.
19
Oxford accounted for 35.2 percent of consolidated gross profit. Oxford's gross profit was $156.9 million, up 44.3 percent year-over-year on a reported basis and 4.4 percent on a pro forma basis. Oxford's gross margin was 42.5 percent, an expansion of 8.4 percentage points year-over-year on a reported basis and up 1.5 percentage points on a pro forma basis. The expansion in gross margin is due to a higher mix of direct hire and conversion fee revenues from CyberCoders.
Physician accounted for 6.6 percent of consolidated gross profit. Physician's gross profit was $29.5 million, up 31.0 percent year-over-year on a reported basis and 2.7 percent on a pro forma basis. Physician's gross margin was 29.4 percent, an expansion of 90 basis points year-over-year on a reported basis and up 60 basis points on a pro forma basis. The expansion in gross margin reflected a $1.2 million reduction in the medical malpractice reserve during the period.
Life Sciences Europe accounted for 2.7 percent of consolidated gross profit. Life Sciences Europe's gross profit was $12.0 million, up 3.4 percent, as a result of the 7.5 percent increase in revenues. Gross margin for the period was 35.9 percent, a decrease of approximately 1.4 percentage points. The contraction in gross margin was due to a lower mix of direct hire and conversion fee revenues. Direct hire and conversion fee revenues were 7.0 percent of the segment's revenues, compared with 9.5 percent for the same period of 2013.
Selling, General and Administrative Expenses
For the nine months ended September 30, 2014, SG&A expenses were $320.8 million (23.1 percent of revenues), up from $252.5 million (20.9 percent of revenues) for the same period of 2013. The increase in the SG&A Margin was due to the inclusion of CyberCoders, which has a higher gross margin and SG&A Margin than our other business units. SG&A expenses for the period also included acquisition, integration and strategic planning expenses of $3.9 million.
Amortization of Intangible Assets
Amortization of intangible assets for the nine months ended September 30, 2014 was $18.3 million, compared with $15.9 million in the same period of 2013. The increase related to amortization from the businesses acquired in December 2013.
Interest Expense, Net
Interest expense (net of interest income) for the nine months ended September 30, 2014 was $9.5 million, compared with $12.4 million in the same period of 2013. Interest expense in the current nine month period was comprised of interest on the credit facility of $8.4 million and amortization of capitalized loan costs of $1.1 million. In February 2014, we amended our credit facility resulting in an increase in borrowings under our term A loan facility of $82.5 million to $175.0 million and a pay down on the term B loan facility by the same amount. This amendment is estimated to have an annual interest expense savings of approximately $1.0 million (see Note 5 - Long-Term Debt appearing in Item 1).
Write-Off of Loan Costs
Write-off of loan costs was $15.0 million for the nine months ended September 30, 2013 related to the refinancing of our credit facility in May 2013. The refinancing in May 2013 was treated as an early extinguishment of debt resulting in a full write-off of the loan costs associated with the previous facility.
Provision for Income Taxes
The provision for income taxes was $40.5 million for the nine months ended September 30, 2014, compared with $26.0 million for the same period of 2013. The effective tax rate for the current nine month period was 41.7 percent, a slight increase from the 41.6 percent for the full year 2013.
Discontinued Operations
We sold our Nurse Travel division in February 2013 for $33.7 million and our Allied Healthcare division in December 2013 for $28.7 million. These units formerly comprised the majority of our Healthcare segment. As a result of these sales, operating results and the gain on sale of these divisions, net of income tax, are presented as discontinued operations in our Condensed Consolidated Statements of Operations and Comprehensive Income for all periods presented. Income (loss) from discontinued operations, net of income taxes, was $(49,000) for the nine months ended September 30, 2014, compared with $0.8 million in the same period of 2013.
Liquidity and Capital Resources
Our working capital as of September 30, 2014 was $199.4 million and our cash and cash equivalents were $29.9 million, of which $9.4 million was held in foreign countries. Cash held in foreign countries is not available to fund domestic operations unless repatriated, which would require the accrual and payment of taxes. We do not intend to repatriate cash held in foreign countries. Our operating cash flows and borrowings under our credit facilities have been our primary source of liquidity and have been sufficient to fund our working capital and capital expenditure needs. Our working capital requirements consist primarily of the financing of accounts receivable, payroll expenses and debt service payments on our credit facilities. We believe that our working capital as of September 30, 2014, availability under our revolving
20
credit facility and expected operating cash flows will be sufficient to meet our future debt obligations, working capital requirements and capital expenditures for the next 12 months.
Net cash provided by operating activities was $68.0 million for the nine months ended September 30, 2014, compared with $73.9 million for the same period in 2013. The decrease of $5.9 million was primarily due to a $10.4 million tax payment made in the current nine month period related to the gain on the sale of our Allied Healthcare division and a decrease in cash flows provided by net operating assets, primarily from changes in accounts receivable and accrued payroll and contract professional pay. These decreases in cash flows were partially offset by higher cash flows provided by net income (as adjusted for non-cash items such as amortization, depreciation, stock-based compensation, provision for workers’ compensation and medical malpractice, write-down of deferred loan costs, and gain on sale of discontinued operations) in the current nine month period as compared to the same period in 2013.
Net cash used in investing activities was $13.7 million for the nine months ended September 30, 2014, compared with $18.0 million provided by investing activities for the same period in 2013. The year-over-year change was primarily due to $31.9 million net proceeds included in 2013 related to the sale of our Nurse Travel division. We estimate that capital expenditures for the full year 2014 will be approximately $19.7 million.
Net cash used in financing activities was $61.0 million for the nine months ended September 30, 2014, compared with $74.5 million for the same period in 2013. The decrease was primarily due to $68.2 million of repurchases of our common stock in 2014, offset by lower net repayments under our credit facility.
Under terms of our credit facility, we will be required to make quarterly payments of $4.6 million on the term A loan facility. We are also required to make mandatory prepayments from excess cash flows and the proceeds of asset sales, debt issuances and specified other events. The maximum ratio of consolidated funded debt to consolidated EBITDA steps down from 3.75 to 1.00 as of September 30, 2014 to 3.25 to 1.00 as of June 30, 2015. As of September 30, 2014, the leverage ratio was 2.06 to 1.00. Additionally, the credit facility, which is secured by substantially all of our assets, provides for certain limitations on our ability to, among other things, incur additional debt, offer loans, and declare dividends. As of September 30, 2014, we had $62.1 million of borrowings available under our revolving credit facility.
Our Board of Directors approved a $100.0 million share repurchase program on July 21, 2014. The authorization was effective August 4, 2014 and continues for two years thereafter. During the third quarter we repurchased approximately 2.3 million shares for approximately $68.2 million ($29.46 average price per share). The remaining amount available under the program is $31.8 million.
Recent Accounting Pronouncements
In April 2014, the Financial Accounting Standards Board issued Accounting Standards Update No. 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity ("ASU 2014-08"). ASU 2014-08 amends the definition of a discontinued operation and requires entities to provide additional disclosures for both discontinued operations and disposal transactions that do not meet the discontinued-operations criteria. It is effective for annual periods beginning on or after December 15, 2014. We do not expect the adoption of this guidance to have a material effect on our consolidated financial statements.
In May 2014, the Financial Accounting Standards Board issued Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers (Topic 606) ("ASU 2014-09"). ASU 2014-09 improves comparability of revenue recognition practices across entities, industries, jurisdictions and capital markets, and requires entities to provide additional disclosures. It is effective for annual reporting periods beginning after December 15, 2016. We do not expect the adoption of this guidance to have a material effect on our consolidated financial statements.
In May 2014, the Financial Accounting Standards Board issued Accounting Standards Update No. 2014-12, Compensation-Stock Compensation (Topic 718) Accounting for Share-Based Payments When the Terms of an Award Provide That a Performance Target Could Be Achieved after the Requisite Service Period ("ASU 2014-12"). ASU 2014-12 requires that a performance target that affects vesting, and which could be achieved after the requisite service period, be treated as a performance condition. It is effective for annual reporting periods beginning after December 15, 2015. We do not expect the adoption of this guidance to have a material effect on our consolidated financial statements.
Critical Accounting Policies
There have been no significant changes to our critical accounting policies and estimates during the nine months ended September 30, 2014 compared with those disclosed in Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations of our 2013 10-K.
Commitments
In connection with certain acquisitions, we are subject to contingent consideration agreements. If the acquired businesses meet predetermined targets, we are obligated to make additional cash payments in accordance with the terms of such contingent consideration agreements. As of September 30, 2014, we have potential future contingent consideration of approximately $16.0 million through 2015.
21
Other than those described above, we have not entered into any significant commitments or contractual obligations that have not been previously disclosed in our 2013 10-K.
22
Item 3 - Quantitative and Qualitative Disclosures about Market Risks
With respect to our quantitative and qualitative disclosures about market risks, there have been no material changes to the information included in our 2013 10-K. We are exposed to certain market risks arising from transactions in the normal course of business, principally risks associated with foreign currency fluctuations and changes in interest rates. We are exposed to foreign currency risk from the translation of foreign operations into U.S. dollars. Based on the relative size and nature of our foreign operations, we do not believe that a 10 percent change in the value of foreign currencies relative to the U.S. dollar would have a material impact on our financial statements. Our primary exposure to market risk is interest rate risk associated with our debt instruments. See the Notes to the Condensed Consolidated Financial Statements for further description of our debt instruments. Excluding the effect of our interest rate caps, a hypothetical 100 basis point change in interest rates on variable rate debt would have resulted in interest expense fluctuating approximately $4.0 million based on $403.7 million of debt outstanding for any 12-month period. We have not entered into any market risk sensitive instruments for trading purposes.
Item 4 - Controls and Procedures
As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our CEO and Principal Financial and Accounting Officer, of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act). Based on this evaluation, our CEO and Principal Financial and Accounting Officer have concluded that our disclosure controls and procedures are effective as of the end of the period covered by this report. The term “disclosure controls and procedures” means controls and other procedures of the Company that are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within required time periods. We have established disclosure controls and procedures to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is accumulated and communicated to management, including our CEO and Principal Financial and Accounting Officer, as appropriate, to allow timely decisions regarding required disclosure.
There have been no changes in our internal control over financial reporting that occurred during the nine months ended September 30, 2014 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
23
PART II – OTHER INFORMATION
Item 1 – Legal Proceedings
We are involved in various legal proceedings, claims and litigation arising in the ordinary course of business. However, based on the facts available, we do not believe that the disposition of matters that are pending or asserted will have a material effect on our financial position, results of operations or cash flows.
Item 1A – Risk Factors
Information regarding risk factors affecting our business is discussed in our 2013 10-K.
Item 2 – Unregistered Sales of Securities and Use of Proceeds
The Board of Directors approved a $100.0 million share repurchase program on July 21, 2014. The authorization was effective August 4, 2014 and continues for two years thereafter. On Assignment purchases of securities during the quarter ended September 30, 2014 are shown in the table below.
Period | Total Number of Shares Purchased | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Maximum Number of Shares (or Approximate Dollar Value) or Shares That May Yet be Purchased Under the Plans or Programs. | ||||||
July | — | $ | — | — | $ | — | ||||
August | 2,016,400 | $ | 29.43 | 2,016,400 | $ | 40,692,000 | ||||
September | 300,000 | $ | 29.61 | 300,000 | $ | 31,815,000 | ||||
Total | 2,316,400 | $ | 29.46 | 2,316,400 | $ | 31,815,000 |
24
Item 6 - Exhibits
INDEX TO EXHIBITS
Number | Footnote | Description | ||
3.1 | (1) | Amended and Restated Certificate of Incorporation of On Assignment, Inc., effective June 23, 2014 | ||
3.2 | (1) | Amended and Restated Bylaws of On Assignment, Inc., effective June 23, 2014 | ||
4.1 | (2) | Specimen Common Stock Certificate | ||
31.1 | * | Certification of Peter T. Dameris, President and Chief Executive Officer pursuant to Rule 13a-14(a) or 15d-14(a) | ||
31.2 | * | Certification of Edward L. Pierce, Executive Vice President and Chief Financial Officer pursuant to Rule 13a-14(a) or 15d-14(a) | ||
32.1 | * | Certification of Peter T. Dameris, President and Chief Executive Officer pursuant to 18 U.S.C. Section 1350 | ||
32.2 | * | Certification of Edward L. Pierce, Executive Vice President and Chief Financial Officer 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.DEF | * | XBRL Taxonomy Extension Definition Linkbase Document | ||
101.LAB | * | XBRL Taxonomy Extension Label Linkbase Document | ||
101.PRE | * | XBRL Taxonomy Extension Presentation Linkbase Document | ||
* | Filed herewith. | |||
(1) | Incorporated by reference from an exhibit filed with the SEC on our Current Report on Form 8-K on June 25, 2014. | |||
(2) | Incorporated by reference from an exhibit filed with our Registration Statement on Form S-1 (File No. 33-50646) declared effective on September 21, 1992. |
25
SIGNATURE
Pursuant to the requirements of the Exchange Act, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
ON ASSIGNMENT, INC. | ||
Date: November 7, 2014 | By: | /s/ Edward L. Pierce |
Edward L. Pierce | ||
Executive Vice President and Chief Financial Officer | ||
(Principal Financial and Accounting Officer) |
26