|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
Purchase Price Allocation | |||
Accounts receivable (1) | $ | 94,635 | |
Prepaid expenses, deposits and other current assets | 6,348 | ||
Property and equipment | 9,424 | ||
Other non-current assets | 1,230 | ||
Intangible assets | 118,200 | ||
Total assets acquired | 229,837 | ||
Accounts payable and other accrued expenses | 37,247 | ||
Workers' compensation liability | 18,584 | ||
Deferred tax liability | 14,925 | ||
Other long-term liabilities | 1,163 | ||
Total liabilities assumed | 71,919 | ||
Net identifiable assets acquired | 157,918 | ||
Goodwill (2) | 150,054 | ||
Net assets acquired | $ | 307,972 |
(1) | The gross contractual amount of accounts receivable was $96.7 million of which $2.1 million was estimated to be uncollectible. |
(2) | Goodwill is attributable to the acquired workforce, the expected synergies and future cash flows after the acquisition of Seaton.The goodwill is not deductible for tax purposes. |
Estimated Fair Value | Weighted Average Estimated Useful Lives in Years | ||||
Trade name/trademarks | $ | 10,500 | Indefinite | ||
Trade name/trademarks | 300 | 4.0 | |||
Technologies | 18,300 | 4.0 | |||
Customer relationships | 89,100 | 10.6 | |||
Total intangible assets | $ | 118,200 |
Thirteen weeks ended | Thirty-nine weeks ended | |||||||||||||||
September 26, 2014 | September 27, 2013 | September 26, 2014 | September 27, 2013 | |||||||||||||
Revenue from services | $ | 633,365 | $ | 588,399 | $ | 1,929,537 | $ | 1,605,933 | ||||||||
Net income | 22,314 | 18,952 | 40,871 | 29,744 | ||||||||||||
Net income per common share - diluted | 0.54 | 0.47 | 1.00 | 0.74 |
|
Thirteen weeks ended | |||||||||||||||
September 26, 2014 | September 27, 2013 | ||||||||||||||
Legacy TrueBlue | Seaton | Total Company | Legacy TrueBlue | ||||||||||||
Revenue from services | $ | 484,729 | $ | 148,636 | $ | 633,365 | $ | 451,169 | |||||||
Earnings before interest depreciation and amortization | $ | 32,593 | $ | 6,688 | 39,281 | 32,761 | |||||||||
Depreciation and amortization | 9,719 | 4,771 | |||||||||||||
Income from operations | 29,562 | 27,990 | |||||||||||||
Interest and other income (expense), net | (409 | ) | 416 | ||||||||||||
Income before tax expense | 29,153 | 28,406 | |||||||||||||
Income tax expense | 8,243 | 9,454 | |||||||||||||
Net income | $ | 20,910 | $ | 18,952 |
|
• | Level 1 inputs are valued using quoted market prices in active markets for identical assets or liabilities. Our Level 1 assets primarily include cash and cash equivalents and mutual funds. |
• | Level 2 inputs are valued based upon quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active. Our Level 2 assets are marketable securities, which may consist of certificates of deposit ("CDs"), variable-rate demand notes ("VRDNs"), commercial paper, and restricted investments, which consist of municipal debt securities, corporate debt securities, asset-backed securities, and U.S. agency debentures. Our investments consist of highly rated investment grade debt securities, which are rated A1/P1 or higher for short-term securities and A- or higher for long-term securities, by nationally recognized statistical rating organizations. We obtain our inputs from quoted market prices and independent pricing vendors. |
• | Level 3 inputs are generally unobservable and typically reflect management's estimates of assumptions that market participants would use in pricing the asset or liability. We have no Level 3 assets or liabilities. |
September 26, 2014 | |||||||||||||||||||
Carrying Value | Total Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Cash and cash equivalents (1) | $ | 29,244 | $ | 29,244 | $ | 29,244 | $ | — | $ | — | |||||||||
Marketable securities classified as available-for-sale (2) | 1,746 | 1,746 | — | 1,746 | — | ||||||||||||||
Restricted cash and cash equivalents (1) | 50,313 | 50,313 | 50,313 | — | — | ||||||||||||||
Other restricted assets (3) | 9,269 | 9,269 | 9,269 | — | — | ||||||||||||||
Restricted investments classified as held-to-maturity | 92,699 | 93,751 | — | 93,751 | — |
December 27, 2013 | |||||||||||||||||||
Carrying Value | Total Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Cash and cash equivalents (1) | $ | 122,003 | $ | 122,003 | $ | 122,003 | $ | — | $ | — | |||||||||
Marketable securities classified as available-for-sale (2) | 20,650 | 20,650 | — | 20,650 | |||||||||||||||
Restricted cash and cash equivalents (1) | 57,085 | 57,085 | 57,085 | — | — | ||||||||||||||
Other restricted assets (3) | 10,795 | 10,795 | 10,795 | — | — | ||||||||||||||
Restricted investments classified as held-to-maturity | 86,678 | 86,940 | — | 86,940 | — |
(1) | Cash equivalents and restricted cash equivalents consist of money market funds, deposits, and investments with original maturities of three months or less. |
(2) | Marketable securities include CDs, VRDNs, and commercial paper, which are classified as available-for-sale. At September 26, 2014, all our marketable securities, which consist of CDs, had stated maturities of less than one year. At December 27, 2013, we had $6.0 million of CDs with maturities greater than one year, which are classified as Other assets on our Consolidated Balance Sheets. VRDNs with contractual maturities beyond one year are classified as short-term based on their highly liquid nature and because they represent the investment of cash that is available for current operations. Despite the long-term nature of their stated contractual maturities, we routinely buy and sell these securities and believe we have the ability to quickly sell them to the re-marketing agent at par value plus accrued interest in the event we decide to liquidate our investment in a particular VRDN. |
(3) | Other restricted assets primarily consists of deferred compensation plan accounts, which are comprised of mutual funds. |
|
September 26, 2014 | December 27, 2013 | ||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
Certificates of deposit (1) | $ | 1,750 | $ | 1,746 | $ | 10,000 | $ | 9,900 | |||||||
Variable-rate demand notes | — | — | 5,750 | 5,750 | |||||||||||
Commercial paper | — | — | 5,000 | 5,000 | |||||||||||
$ | 1,750 | $ | 1,746 | $ | 20,750 | $ | 20,650 |
(1) | As of September 26, 2014, all our certificate of deposits were due within one year. |
|
September 26, 2014 | December 27, 2013 | ||||||
Cash collateral held by insurance carriers | $ | 22,643 | $ | 23,747 | |||
Cash and cash equivalents held in Trust (1) | 25,806 | 31,474 | |||||
Investments held in Trust | 92,699 | 86,678 | |||||
Cash collateral backing letters of credit | 1,864 | 1,864 | |||||
Other (2) | 9,269 | 10,795 | |||||
Total restricted cash and investments | $ | 152,281 | $ | 154,558 |
(1) | Included in this amount is $0.9 million and $0.8 million of accrued interest at September 26, 2014 and December 27, 2013, respectively. |
(2) | Primarily consists of deferred compensation plan accounts, which are comprised of mutual funds. |
September 26, 2014 | |||||||||||||||
Amortized Cost | Gross Unrealized Gain | Gross Unrealized Loss | Fair Value | ||||||||||||
Municipal debt securities | $ | 54,267 | $ | 988 | $ | (86 | ) | $ | 55,169 | ||||||
Corporate debt securities | 27,785 | 194 | (145 | ) | 27,834 | ||||||||||
Asset-backed securities | 10,647 | 139 | (38 | ) | 10,748 | ||||||||||
$ | 92,699 | $ | 1,321 | $ | (269 | ) | $ | 93,751 |
December 27, 2013 | |||||||||||||||
Amortized Cost | Gross Unrealized Gain | Gross Unrealized Loss | Fair Value | ||||||||||||
Municipal debt securities | $ | 54,133 | $ | 722 | $ | (398 | ) | $ | 54,457 | ||||||
Corporate debt securities | 19,694 | 180 | (294 | ) | 19,580 | ||||||||||
Asset-backed securities | 12,851 | 141 | (89 | ) | 12,903 | ||||||||||
$ | 86,678 | $ | 1,043 | $ | (781 | ) | $ | 86,940 |
September 26, 2014 | |||||||
Amortized Cost | Fair Value | ||||||
Due in one year or less | $ | 10,797 | $ | 10,853 | |||
Due after one year through five years | 41,358 | 41,874 | |||||
Due after five years through ten years | 40,544 | 41,024 | |||||
$ | 92,699 | $ | 93,751 |
|
September 26, 2014 | December 27, 2013 | ||||||
Buildings and land | $ | 28,377 | $ | 27,008 | |||
Computers and software | 111,114 | 101,852 | |||||
Furniture and equipment | 11,373 | 10,444 | |||||
Construction in progress | 7,821 | 2,869 | |||||
158,685 | 142,173 | ||||||
Less accumulated depreciation and amortization | (96,575 | ) | (87,700 | ) | |||
$ | 62,110 | $ | 54,473 |
|
Legacy TrueBlue | Seaton | Total Company | |||||||||
Balance at December 27, 2013 | |||||||||||
Goodwill before impairment | $ | 128,449 | $ | — | $ | 128,449 | |||||
Accumulated impairment loss | (46,210 | ) | — | (46,210 | ) | ||||||
Goodwill, net | 82,239 | — | 82,239 | ||||||||
Balance at September 26, 2014 | |||||||||||
Goodwill before impairment | 128,449 | 150,054 | 278,503 | ||||||||
Accumulated impairment loss | (46,210 | ) | — | (46,210 | ) | ||||||
Goodwill, net | $ | 82,239 | $ | 150,054 | $ | 232,293 |
September 26, 2014 | December 27, 2013 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||||||||||
Finite-lived intangible assets (1): | |||||||||||||||||||||||
Customer relationships | $ | 125,040 | $ | (19,194 | ) | $ | 105,846 | $ | 35,940 | $ | (13,942 | ) | $ | 21,998 | |||||||||
Trade name/trademarks | 4,572 | (2,816 | ) | 1,756 | 5,172 | (2,708 | ) | 2,464 | |||||||||||||||
Non-compete agreements | 1,800 | (727 | ) | 1,073 | 1,800 | (457 | ) | 1,343 | |||||||||||||||
Technologies | 18,300 | (1,106 | ) | 17,194 | — | — | — | ||||||||||||||||
Total finite-lived intangible assets | $ | 149,712 | $ | (23,843 | ) | $ | 125,869 | $ | 42,912 | $ | (17,107 | ) | $ | 25,805 |
(1) | Excludes assets that are fully amortized. |
Remainder of 2014 | $ | 4,501 | |
2015 | 17,702 | ||
2016 | 17,266 | ||
2017 | 15,237 | ||
2018 | 12,456 | ||
Thereafter | 58,707 | ||
Total future amortization | $ | 125,869 |
|
September 26, 2014 | December 27, 2013 | ||||||
Undiscounted workers’ compensation reserve | $ | 252,016 | $ | 234,453 | |||
Less discount on workers' compensation reserve | 18,073 | 19,624 | |||||
Workers' compensation reserve, net of discount | 233,943 | 214,829 | |||||
Less current portion | 57,739 | 49,942 | |||||
Long-term portion | $ | 176,204 | $ | 164,887 |
• | changes in medical and time loss (“indemnity”) costs; |
• | changes in mix between medical only and indemnity claims; |
• | regulatory and legislative developments impacting benefits and settlement requirements; |
• | type and location of work performed; |
• | impact of safety initiatives; and |
• | positive or adverse development of claims. |
|
September 26, 2014 | December 27, 2013 | |||||||
Secured revolving credit facility | $ | 146,995 | $ | — | ||||
Term loan | 30,222 | 31,923 | ||||||
Total debt | 177,217 | 31,923 | ||||||
Less: current portion | 2,267 | 2,267 | ||||||
Long-term debt | $ | 174,950 | $ | 29,656 |
|
September 26, 2014 | December 27, 2013 | ||||||
Cash collateral held by insurance carriers | $ | 22,643 | $ | 23,747 | |||
Cash and cash equivalents held in Trust (1) | 25,806 | 31,474 | |||||
Investments held in Trust | 92,699 | 86,678 | |||||
Letters of credit (2) | 22,573 | 7,867 | |||||
Surety bonds (3) | 15,742 | 16,099 | |||||
Total collateral commitments | $ | 179,463 | $ | 165,865 |
(1) | Included in this amount is $0.9 million and $0.8 million of accrued interest at September 26, 2014 and December 27, 2013, respectively. |
(2) | We have agreements with certain financial institutions to issue letters of credit as collateral. We had $1.9 million of restricted cash collateralizing our letters of credit at September 26, 2014 and December 27, 2013, respectively. |
(3) | Our surety bonds are issued by independent insurance companies on our behalf and bear annual fees based on a percentage of the bond, which is determined by each independent surety carrier. These fees do not exceed 2.0% of the bond amount, subject to a minimum charge. The terms of these bonds are subject to review and renewal every one to four years and most bonds can be canceled by the sureties with as little as 60 days notice. |
|
Shares | Weighted- average grant-date price | |||||
Non-vested at beginning of period | 1,544 | $ | 16.66 | |||
Granted | 515 | $ | 26.11 | |||
Vested | (414 | ) | $ | 17.78 | ||
Forfeited | (39 | ) | $ | 18.58 | ||
Non-vested at the end of the period | 1,606 | $ | 19.35 |
|
|
|
Thirteen weeks ended | Thirty-nine weeks ended | ||||||||||||||
September 26, 2014 | September 27, 2013 | September 26, 2014 | September 27, 2013 | ||||||||||||
Net income | $ | 20,910 | $ | 18,952 | $ | 38,650 | $ | 30,412 | |||||||
Weighted average number of common shares used in basic net income per common share | 40,793 | 40,330 | 40,701 | 40,085 | |||||||||||
Dilutive effect of outstanding stock options and non-vested restricted stock | 245 | 340 | 270 | 310 | |||||||||||
Weighted average number of common shares used in diluted net income per common share | 41,038 | 40,670 | 40,971 | 40,395 | |||||||||||
Net income per common share: | |||||||||||||||
Basic | $ | 0.51 | $ | 0.47 | $ | 0.95 | $ | 0.76 | |||||||
Diluted | $ | 0.51 | $ | 0.47 | $ | 0.94 | $ | 0.75 | |||||||
Anti-dilutive shares | 97 | — | 35 | — |
|
Foreign currency translation adjustment | Unrealized gain (loss) on marketable securities (1) | Total other comprehensive income, net of tax | |||||||||
Balance at beginning of period | $ | 2,129 | $ | (96 | ) | $ | 2,033 | ||||
Current-period other comprehensive income (2) | (997 | ) | 372 | (625 | ) | ||||||
Balance at end of period | $ | 1,132 | $ | 276 | $ | 1,408 |
(1) | Consists of deferred compensation plan accounts, which includes mutual funds and available-for-sale securities. Available-for-sale securities which give rise to gains and losses are limited to our investments in select certificates of deposit. |
(2) | The tax impact of the components of other comprehensive income was immaterial. |
|
Thirty-nine weeks ended | |||||||
September 26, 2014 | September 27, 2013 | ||||||
Cash paid during the period for: | |||||||
Interest | $ | 951 | $ | 727 | |||
Income taxes | $ | 10,653 | $ | 4,112 |
|
|
|
|
• | Level 1 inputs are valued using quoted market prices in active markets for identical assets or liabilities. Our Level 1 assets primarily include cash and cash equivalents and mutual funds. |
• | Level 2 inputs are valued based upon quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active. Our Level 2 assets are marketable securities, which may consist of certificates of deposit ("CDs"), variable-rate demand notes ("VRDNs"), commercial paper, and restricted investments, which consist of municipal debt securities, corporate debt securities, asset-backed securities, and U.S. agency debentures. Our investments consist of highly rated investment grade debt securities, which are rated A1/P1 or higher for short-term securities and A- or higher for long-term securities, by nationally recognized statistical rating organizations. We obtain our inputs from quoted market prices and independent pricing vendors. |
• | Level 3 inputs are generally unobservable and typically reflect management's estimates of assumptions that market participants would use in pricing the asset or liability. We have no Level 3 assets or liabilities. |
|
Purchase Price Allocation | |||
Accounts receivable (1) | $ | 94,635 | |
Prepaid expenses, deposits and other current assets | 6,348 | ||
Property and equipment | 9,424 | ||
Other non-current assets | 1,230 | ||
Intangible assets | 118,200 | ||
Total assets acquired | 229,837 | ||
Accounts payable and other accrued expenses | 37,247 | ||
Workers' compensation liability | 18,584 | ||
Deferred tax liability | 14,925 | ||
Other long-term liabilities | 1,163 | ||
Total liabilities assumed | 71,919 | ||
Net identifiable assets acquired | 157,918 | ||
Goodwill (2) | 150,054 | ||
Net assets acquired | $ | 307,972 |
(1) | The gross contractual amount of accounts receivable was $96.7 million of which $2.1 million was estimated to be uncollectible. |
(2) | Goodwill is attributable to the acquired workforce, the expected synergies and future cash flows after the acquisition of Seaton.The goodwill is not deductible for tax purposes. |
Estimated Fair Value | Weighted Average Estimated Useful Lives in Years | ||||
Trade name/trademarks | $ | 10,500 | Indefinite | ||
Trade name/trademarks | 300 | 4.0 | |||
Technologies | 18,300 | 4.0 | |||
Customer relationships | 89,100 | 10.6 | |||
Total intangible assets | $ | 118,200 |
Thirteen weeks ended | Thirty-nine weeks ended | |||||||||||||||
September 26, 2014 | September 27, 2013 | September 26, 2014 | September 27, 2013 | |||||||||||||
Revenue from services | $ | 633,365 | $ | 588,399 | $ | 1,929,537 | $ | 1,605,933 | ||||||||
Net income | 22,314 | 18,952 | 40,871 | 29,744 | ||||||||||||
Net income per common share - diluted | 0.54 | 0.47 | 1.00 | 0.74 |
|
Thirteen weeks ended | |||||||||||||||
September 26, 2014 | September 27, 2013 | ||||||||||||||
Legacy TrueBlue | Seaton | Total Company | Legacy TrueBlue | ||||||||||||
Revenue from services | $ | 484,729 | $ | 148,636 | $ | 633,365 | $ | 451,169 | |||||||
Earnings before interest depreciation and amortization | $ | 32,593 | $ | 6,688 | 39,281 | 32,761 | |||||||||
Depreciation and amortization | 9,719 | 4,771 | |||||||||||||
Income from operations | 29,562 | 27,990 | |||||||||||||
Interest and other income (expense), net | (409 | ) | 416 | ||||||||||||
Income before tax expense | 29,153 | 28,406 | |||||||||||||
Income tax expense | 8,243 | 9,454 | |||||||||||||
Net income | $ | 20,910 | $ | 18,952 |
|
September 26, 2014 | |||||||||||||||||||
Carrying Value | Total Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Cash and cash equivalents (1) | $ | 29,244 | $ | 29,244 | $ | 29,244 | $ | — | $ | — | |||||||||
Marketable securities classified as available-for-sale (2) | 1,746 | 1,746 | — | 1,746 | — | ||||||||||||||
Restricted cash and cash equivalents (1) | 50,313 | 50,313 | 50,313 | — | — | ||||||||||||||
Other restricted assets (3) | 9,269 | 9,269 | 9,269 | — | — | ||||||||||||||
Restricted investments classified as held-to-maturity | 92,699 | 93,751 | — | 93,751 | — |
December 27, 2013 | |||||||||||||||||||
Carrying Value | Total Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Cash and cash equivalents (1) | $ | 122,003 | $ | 122,003 | $ | 122,003 | $ | — | $ | — | |||||||||
Marketable securities classified as available-for-sale (2) | 20,650 | 20,650 | — | 20,650 | |||||||||||||||
Restricted cash and cash equivalents (1) | 57,085 | 57,085 | 57,085 | — | — | ||||||||||||||
Other restricted assets (3) | 10,795 | 10,795 | 10,795 | — | — | ||||||||||||||
Restricted investments classified as held-to-maturity | 86,678 | 86,940 | — | 86,940 | — |
(1) | Cash equivalents and restricted cash equivalents consist of money market funds, deposits, and investments with original maturities of three months or less. |
(2) | Marketable securities include CDs, VRDNs, and commercial paper, which are classified as available-for-sale. At September 26, 2014, all our marketable securities, which consist of CDs, had stated maturities of less than one year. At December 27, 2013, we had $6.0 million of CDs with maturities greater than one year, which are classified as Other assets on our Consolidated Balance Sheets. VRDNs with contractual maturities beyond one year are classified as short-term based on their highly liquid nature and because they represent the investment of cash that is available for current operations. Despite the long-term nature of their stated contractual maturities, we routinely buy and sell these securities and believe we have the ability to quickly sell them to the re-marketing agent at par value plus accrued interest in the event we decide to liquidate our investment in a particular VRDN. |
(3) | Other restricted assets primarily consists of deferred compensation plan accounts, which are comprised of mutual funds. |
|
September 26, 2014 | December 27, 2013 | ||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
Certificates of deposit (1) | $ | 1,750 | $ | 1,746 | $ | 10,000 | $ | 9,900 | |||||||
Variable-rate demand notes | — | — | 5,750 | 5,750 | |||||||||||
Commercial paper | — | — | 5,000 | 5,000 | |||||||||||
$ | 1,750 | $ | 1,746 | $ | 20,750 | $ | 20,650 |
(1) | As of September 26, 2014, all our certificate of deposits were due within one year. |
|
September 26, 2014 | December 27, 2013 | ||||||
Cash collateral held by insurance carriers | $ | 22,643 | $ | 23,747 | |||
Cash and cash equivalents held in Trust (1) | 25,806 | 31,474 | |||||
Investments held in Trust | 92,699 | 86,678 | |||||
Cash collateral backing letters of credit | 1,864 | 1,864 | |||||
Other (2) | 9,269 | 10,795 | |||||
Total restricted cash and investments | $ | 152,281 | $ | 154,558 |
(1) | Included in this amount is $0.9 million and $0.8 million of accrued interest at September 26, 2014 and December 27, 2013, respectively. |
(2) | Primarily consists of deferred compensation plan accounts, which are comprised of mutual funds. |
September 26, 2014 | |||||||||||||||
Amortized Cost | Gross Unrealized Gain | Gross Unrealized Loss | Fair Value | ||||||||||||
Municipal debt securities | $ | 54,267 | $ | 988 | $ | (86 | ) | $ | 55,169 | ||||||
Corporate debt securities | 27,785 | 194 | (145 | ) | 27,834 | ||||||||||
Asset-backed securities | 10,647 | 139 | (38 | ) | 10,748 | ||||||||||
$ | 92,699 | $ | 1,321 | $ | (269 | ) | $ | 93,751 |
December 27, 2013 | |||||||||||||||
Amortized Cost | Gross Unrealized Gain | Gross Unrealized Loss | Fair Value | ||||||||||||
Municipal debt securities | $ | 54,133 | $ | 722 | $ | (398 | ) | $ | 54,457 | ||||||
Corporate debt securities | 19,694 | 180 | (294 | ) | 19,580 | ||||||||||
Asset-backed securities | 12,851 | 141 | (89 | ) | 12,903 | ||||||||||
$ | 86,678 | $ | 1,043 | $ | (781 | ) | $ | 86,940 |
September 26, 2014 | |||||||
Amortized Cost | Fair Value | ||||||
Due in one year or less | $ | 10,797 | $ | 10,853 | |||
Due after one year through five years | 41,358 | 41,874 | |||||
Due after five years through ten years | 40,544 | 41,024 | |||||
$ | 92,699 | $ | 93,751 |
|
September 26, 2014 | December 27, 2013 | ||||||
Buildings and land | $ | 28,377 | $ | 27,008 | |||
Computers and software | 111,114 | 101,852 | |||||
Furniture and equipment | 11,373 | 10,444 | |||||
Construction in progress | 7,821 | 2,869 | |||||
158,685 | 142,173 | ||||||
Less accumulated depreciation and amortization | (96,575 | ) | (87,700 | ) | |||
$ | 62,110 | $ | 54,473 |
|
Legacy TrueBlue | Seaton | Total Company | |||||||||
Balance at December 27, 2013 | |||||||||||
Goodwill before impairment | $ | 128,449 | $ | — | $ | 128,449 | |||||
Accumulated impairment loss | (46,210 | ) | — | (46,210 | ) | ||||||
Goodwill, net | 82,239 | — | 82,239 | ||||||||
Balance at September 26, 2014 | |||||||||||
Goodwill before impairment | 128,449 | 150,054 | 278,503 | ||||||||
Accumulated impairment loss | (46,210 | ) | — | (46,210 | ) | ||||||
Goodwill, net | $ | 82,239 | $ | 150,054 | $ | 232,293 |
September 26, 2014 | December 27, 2013 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||||||||||
Finite-lived intangible assets (1): | |||||||||||||||||||||||
Customer relationships | $ | 125,040 | $ | (19,194 | ) | $ | 105,846 | $ | 35,940 | $ | (13,942 | ) | $ | 21,998 | |||||||||
Trade name/trademarks | 4,572 | (2,816 | ) | 1,756 | 5,172 | (2,708 | ) | 2,464 | |||||||||||||||
Non-compete agreements | 1,800 | (727 | ) | 1,073 | 1,800 | (457 | ) | 1,343 | |||||||||||||||
Technologies | 18,300 | (1,106 | ) | 17,194 | — | — | — | ||||||||||||||||
Total finite-lived intangible assets | $ | 149,712 | $ | (23,843 | ) | $ | 125,869 | $ | 42,912 | $ | (17,107 | ) | $ | 25,805 |
(1) | Excludes assets that are fully amortized. |
Remainder of 2014 | $ | 4,501 | |
2015 | 17,702 | ||
2016 | 17,266 | ||
2017 | 15,237 | ||
2018 | 12,456 | ||
Thereafter | 58,707 | ||
Total future amortization | $ | 125,869 |
|
September 26, 2014 | December 27, 2013 | ||||||
Undiscounted workers’ compensation reserve | $ | 252,016 | $ | 234,453 | |||
Less discount on workers' compensation reserve | 18,073 | 19,624 | |||||
Workers' compensation reserve, net of discount | 233,943 | 214,829 | |||||
Less current portion | 57,739 | 49,942 | |||||
Long-term portion | $ | 176,204 | $ | 164,887 |
|
September 26, 2014 | December 27, 2013 | |||||||
Secured revolving credit facility | $ | 146,995 | $ | — | ||||
Term loan | 30,222 | 31,923 | ||||||
Total debt | 177,217 | 31,923 | ||||||
Less: current portion | 2,267 | 2,267 | ||||||
Long-term debt | $ | 174,950 | $ | 29,656 |
|
September 26, 2014 | December 27, 2013 | ||||||
Cash collateral held by insurance carriers | $ | 22,643 | $ | 23,747 | |||
Cash and cash equivalents held in Trust (1) | 25,806 | 31,474 | |||||
Investments held in Trust | 92,699 | 86,678 | |||||
Letters of credit (2) | 22,573 | 7,867 | |||||
Surety bonds (3) | 15,742 | 16,099 | |||||
Total collateral commitments | $ | 179,463 | $ | 165,865 |
(1) | Included in this amount is $0.9 million and $0.8 million of accrued interest at September 26, 2014 and December 27, 2013, respectively. |
(2) | We have agreements with certain financial institutions to issue letters of credit as collateral. We had $1.9 million of restricted cash collateralizing our letters of credit at September 26, 2014 and December 27, 2013, respectively. |
(3) | Our surety bonds are issued by independent insurance companies on our behalf and bear annual fees based on a percentage of the bond, which is determined by each independent surety carrier. These fees do not exceed 2.0% of the bond amount, subject to a minimum charge. The terms of these bonds are subject to review and renewal every one to four years and most bonds can be canceled by the sureties with as little as 60 days notice. |
|
Shares | Weighted- average grant-date price | |||||
Non-vested at beginning of period | 1,544 | $ | 16.66 | |||
Granted | 515 | $ | 26.11 | |||
Vested | (414 | ) | $ | 17.78 | ||
Forfeited | (39 | ) | $ | 18.58 | ||
Non-vested at the end of the period | 1,606 | $ | 19.35 |
|
Thirteen weeks ended | Thirty-nine weeks ended | ||||||||||||||
September 26, 2014 | September 27, 2013 | September 26, 2014 | September 27, 2013 | ||||||||||||
Net income | $ | 20,910 | $ | 18,952 | $ | 38,650 | $ | 30,412 | |||||||
Weighted average number of common shares used in basic net income per common share | 40,793 | 40,330 | 40,701 | 40,085 | |||||||||||
Dilutive effect of outstanding stock options and non-vested restricted stock | 245 | 340 | 270 | 310 | |||||||||||
Weighted average number of common shares used in diluted net income per common share | 41,038 | 40,670 | 40,971 | 40,395 | |||||||||||
Net income per common share: | |||||||||||||||
Basic | $ | 0.51 | $ | 0.47 | $ | 0.95 | $ | 0.76 | |||||||
Diluted | $ | 0.51 | $ | 0.47 | $ | 0.94 | $ | 0.75 | |||||||
Anti-dilutive shares | 97 | — | 35 | — |
|
Foreign currency translation adjustment | Unrealized gain (loss) on marketable securities (1) | Total other comprehensive income, net of tax | |||||||||
Balance at beginning of period | $ | 2,129 | $ | (96 | ) | $ | 2,033 | ||||
Current-period other comprehensive income (2) | (997 | ) | 372 | (625 | ) | ||||||
Balance at end of period | $ | 1,132 | $ | 276 | $ | 1,408 |
(1) | Consists of deferred compensation plan accounts, which includes mutual funds and available-for-sale securities. Available-for-sale securities which give rise to gains and losses are limited to our investments in select certificates of deposit. |
(2) | The tax impact of the components of other comprehensive income was immaterial. |
|
Thirty-nine weeks ended | |||||||
September 26, 2014 | September 27, 2013 | ||||||
Cash paid during the period for: | |||||||
Interest | $ | 951 | $ | 727 | |||
Income taxes | $ | 10,653 | $ | 4,112 |
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|