Insperity Announces Third Quarter Results

Insperity, Inc. (NYSE: NSP), a leading provider of human resources and business performance solutions for Americaโ€™s best businesses, today reported results for the third quarter ended Sep. 30, 2021:

  • Q3 average number of WSEEs paid and revenues up 11% and 20%, respectively
  • Q3 net income and diluted EPS of $27.3 million and $0.70, respectively
  • Q3 adjusted EBITDA and adjusted EPS of $60.1 million and $0.89, respectively
  • YTD net income and diluted EPS of $114.4 million and $2.94, respectively
  • YTD adjusted EBITDA and adjusted EPS of $224.6 million and $3.62, respectively

Third Quarter Results

The average number of worksite employees (โ€œWSEEsโ€) paid per month in Q3 2021 increased 11% to 257,560 WSEEs. Net gains from hiring in our client base, combined with WSEEs paid from new sales and client retention at our historical high level of 99% for the quarter, drove the accelerated growth above the high end of our expectations. Revenues in Q3 2021 increased 20% to $1.2 billion on the 11% increase in paid worksite employees and an 8% increase in revenue per WSEE, which reflects a 4% increase in pricing and the non-recurrence of the 2020 FICA deferral credits instituted as part of the CARES Act.

โ€œWe are pleased with our solid financial results and our return to double-digit unit growth in Q3,โ€ said Paul J. Sarvadi, Insperity chief executive officer and chairman. โ€œStrong demand for our services, combined with solid execution from our dedicated employees, positions Insperity to continue growth acceleration into 2022.โ€

Gross profit increased 7.3% over Q3 2020 to $198.5 million. This higher than expected increase resulted from the higher than anticipated paid WSEEs and pricing, combined with favorable results from our workersโ€™ compensation program and payroll tax area. In Q3 2021, benefits costs continued to reflect the dynamics of the pandemic, including increased utilization of our health plan and COVID-19 related vaccination, testing and treatment costs.

Operating expenses in Q3 2021 increased only 2% over Q3 2020 and included a decrease in stock-based compensation from a change in our annual incentive plan. Cash operating expenses increased 9% and included an increase in marketing costs associated with lead generation activity and SalesForce implementation costs, combined with ongoing operating expense management.

For Q3 2021, reported net income and diluted earnings per share (โ€œEPSโ€) were $27.3 million and $0.70, respectively. Adjusted EBITDA increased 4% to $60.1 million and adjusted EPS decreased 2% to $0.89.

Year-to-Date Results

Revenues for the first nine months of 2021 increased 14% to $3.7 billion on a 5% increase in paid worksite employees and an 8% increase in revenue per WSEE. Gross profit for the first nine months of 2021 increased 2% to $649.5 million. Operating expenses increased 9% to $490.8 million compared to the 2020 period.

For the nine months ended September 30, 2021, reported net income and diluted EPS were $114.4 million and $2.94, respectively. Adjusted EPS decreased 13% compared to the first nine months of 2020 to $3.62 reflecting the unusually low benefits costs in the prior year due primarily to the deferral of care at the onset of the pandemic. Adjusted EBITDA decreased 10% compared to the first nine months of 2020 to $224.6 million.

Net income per WSEE per month decreased 19% from $64 in the 2020 period to $52 in the 2021 period. Adjusted EBITDA per WSEE per month decreased 15% from $120 in the 2020 period to $102 in the 2021 period.

โ€œThe acceleration to double-digit worksite employee growth ahead of our 2021 plan, combined with our management of pricing, direct cost programs and operating costs has resulted in significant outperformance in earnings through the first three quarters of this year,โ€ said Douglas S. Sharp, Insperity senior vice president of finance, chief financial officer and treasurer. โ€œOur solid operating results, even through the pandemic, positions us to continue to provide strong shareholder return though our share repurchase and dividend programs.โ€

Cash outlays in the first nine months of 2021 included the repurchase of approximately 544,000 shares of stock at a cost of $49.8 million, dividends totaling $50.2 million and capital expenditures of $23.6 million. Adjusted cash totaled $228 million at September 30, 2021 and $130 million remains available under our $500 million credit facility.

2021 Guidance

The company also announced its updated guidance for 2021, including the fourth quarter of 2021. Please refer to the accompanying financial tables at the end of this press release for the reconciliation of non-GAAP financial measures to the comparable GAAP financial measures.

ย 

Q4 2021

ย 

ย 

Full Year 2021

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Average WSEEs paid

265,500 โ€” 268,000

ย 

ย 

250,100 โ€” 250,600

Year-over-year increase

11% โ€” 12%

ย 

ย 

6.8% โ€” 7%

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Adjusted EPS

$0.61 โ€” $0.81

ย 

ย 

$4.25 โ€” $4.46

Year-over-year increase (decrease)

24% โ€” 65%

ย 

ย 

(8)% โ€” (4)%

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Adjusted EBITDA (in millions)

$45 โ€” $56

ย 

ย 

$271 โ€” $282

Year-over-year increase (decrease)

19% โ€” 48%

ย 

ย 

(6)% โ€” (2)%

Definition of Key Metrics

Average WSEEs paid - Determined by calculating the companyโ€™s cumulative worksite employees paid during the period divided by the number of months in the period.

Adjusted EPS - Represents diluted net income per share computed in accordance with GAAP, excluding the impact of non-cash stock-based compensation.

Adjusted EBITDA - Represents net income computed in accordance with GAAP, plus interest expense, income taxes, depreciation and amortization expense and non-cash stock-based compensation.

Conference Call and Webcast

Insperity will be hosting a conference call today at 5 p.m. ET to discuss these results, and the guidance discussed in this press release, and answer questions from investment analysts. To listen in, call 877-651-0053 and use conference i.d. number 6566878. The call will also be webcast at http://ir.insperity.com. The conference call script will be available at the same website later today. A replay of the conference call will be available at 855-859-2056, conference i.d. 6566878. The webcast will be archived for one year.

About Insperity

Since 1986, Insperityโ€™s mission has been to help businesses succeed so communities prosper. Offering the most comprehensive suite of scalable HR solutions available in the marketplace, Insperity is defined by an unrivaled breadth and depth of services and level of care. Through an optimal blend of premium HR service and technology, Insperity delivers the administrative relief, reduced liabilities and better benefit solutions that businesses need for sustained growth. With 2020 revenues of $4.3 billion and more than 80 offices throughout the U.S., Insperity is currently making a difference in thousands of businesses and communities nationwide. For more information, visit http://www.insperity.com.

Forward-Looking Statements

The statements contained herein that are not historical facts are forward-looking statements within the meaning of the Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. You can identify such forward-looking statements by the words โ€œanticipates,โ€ โ€œexpects,โ€ โ€œintends,โ€ โ€œplans,โ€ โ€œprojects,โ€ โ€œbelieves,โ€ โ€œestimates,โ€ โ€œlikely,โ€ โ€œpossibly,โ€ โ€œprobably,โ€ โ€œcould,โ€ โ€œgoal,โ€ โ€œopportunity,โ€ โ€œobjective,โ€ โ€œtarget,โ€ โ€œassume,โ€ โ€œoutlook,โ€ โ€œguidance,โ€ โ€œpredicts,โ€ โ€œappears,โ€ โ€œindicatorโ€ and similar expressions. Forward-looking statements involve a number of risks and uncertainties. In the normal course of business, in an effort to help keep our stockholders and the public informed about our operations, from time to time, we may issue such forward-looking statements, either orally or in writing. Generally, these statements relate to business plans or strategies; projected or anticipated benefits or other consequences of such plans or strategies; or projections involving anticipated revenues, earnings, average number of worksite employees, benefits and workersโ€™ compensation costs, or other operating results. We base the forward-looking statements on our current expectations, estimates and projections. We caution you that these statements are not guarantees of future performance and involve risks, uncertainties and assumptions that we cannot predict. In addition, we have based many of these forward-looking statements on assumptions about future events that may prove to be inaccurate. Therefore, the actual results of the future events described in such forward-looking statements could differ materially from those stated in such forward-looking statements. Among the factors that could cause actual results to differ materially are:

  • adverse economic conditions;
  • impact of the COVID-19 pandemic, or other future pandemics, including the scope, severity and duration of the pandemic; government responses; regulatory developments; and the related disruptions and economic impact to our business and the small and medium-sized businesses that we serve;
  • vulnerability to regional economic factors because of our geographic market concentration;
  • failure to comply with covenants under our credit facility;
  • our liability for worksite employee payroll, payroll taxes and benefits costs;
  • increases in health insurance costs and workersโ€™ compensation rates and underlying claims trends, health care reform, financial solvency of workersโ€™ compensation carriers, other insurers or financial institutions, state unemployment tax rates, liabilities for employee and client actions or payroll-related claims;
  • cancellation of client contracts on short notice, or the inability to renew client contracts or attract new clients;
  • the ability to secure competitive replacement contracts for health insurance and workersโ€™ compensation insurance at expiration of current contracts;
  • regulatory and tax developments and possible adverse application of various federal, state and local regulations;
  • failure to manage growth of our operations and the effectiveness of our sales and marketing efforts;
  • the impact of the competitive environment and other developments in the human resources services industry, including the PEO industry, on our growth and/or profitability;
  • an adverse final judgment or settlement of claims against Insperity;
  • disruptions of our information technology systems;
  • our liability or damage to our reputation relating to disclosure of sensitive or private information as a result of data theft, cyberattacks or security vulnerabilities;
  • failure of third-party providers, data centers or cloud service providers; and
  • our ability to integrate or realize expected returns on our acquisitions.

These factors are discussed in further detail in Insperityโ€™s filings with the U.S. Securities and Exchange Commission. Any of these factors, or a combination of such factors, could materially affect the results of our operations and whether forward-looking statements we make ultimately prove to be accurate.

Any forward-looking statements are made only as of the date hereof and, unless otherwise required by applicable securities laws, we undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Insperity, Inc.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

ย 

(in thousands)

September 30, 2021

ย 

December 31, 2020

ย 

ย 

ย 

ย 

Assets

ย 

ย 

ย 

Cash and cash equivalents

$

467,921

ย 

ย 

ย 

$

554,846

ย 

ย 

Restricted cash

47,813

ย 

ย 

ย 

45,522

ย 

ย 

Marketable securities

32,697

ย 

ย 

ย 

34,529

ย 

ย 

Accounts receivable, net

579,503

ย 

ย 

ย 

392,746

ย 

ย 

Prepaid insurance

19,657

ย 

ย 

ย 

10,164

ย 

ย 

Other current assets

53,293

ย 

ย 

ย 

39,461

ย 

ย 

Income taxes receivable

5,584

ย 

ย 

ย 

โ€”

ย 

ย 

Total current assets

1,206,468

ย 

ย 

ย 

1,077,268

ย 

ย 

Property and equipment, net

212,322

ย 

ย 

ย 

216,256

ย 

ย 

Right of use leased assets

63,673

ย 

ย 

ย 

60,663

ย 

ย 

Prepaid health insurance

9,000

ย 

ย 

ย 

9,000

ย 

ย 

Deposits

216,136

ย 

ย 

ย 

194,231

ย 

ย 

Goodwill and other intangible assets, net

12,707

ย 

ย 

ย 

12,707

ย 

ย 

Deferred income taxes, net

1,653

ย 

ย 

ย 

9,603

ย 

ย 

Other assets

12,093

ย 

ย 

ย 

4,548

ย 

ย 

Total assets

$

1,734,052

ย 

ย 

ย 

$

1,584,276

ย 

ย 

ย 

ย 

ย 

ย 

Liabilities and stockholders' equity

ย 

ย 

ย 

Accounts payable

$

4,250

ย 

ย 

ย 

$

6,203

ย 

ย 

Payroll taxes and other payroll deductions payable

232,862

ย 

ย 

ย 

377,960

ย 

ย 

Accrued worksite employee payroll cost

534,890

ย 

ย 

ย 

334,836

ย 

ย 

Accrued health insurance costs

40,366

ย 

ย 

ย 

32,685

ย 

ย 

Accrued workersโ€™ compensation costs

51,368

ย 

ย 

ย 

48,186

ย 

ย 

Accrued corporate payroll and commissions

69,621

ย 

ย 

ย 

44,277

ย 

ย 

Other accrued liabilities

70,824

ย 

ย 

ย 

60,777

ย 

ย 

Total current liabilities

1,004,181

ย 

ย 

ย 

904,924

ย 

ย 

Accrued workersโ€™ compensation cost, net of current

191,193

ย 

ย 

ย 

195,239

ย 

ย 

Long-term debt

369,400

ย 

ย 

ย 

369,400

ย 

ย 

Operating lease liabilities, net of current

65,979

ย 

ย 

ย 

64,289

ย 

ย 

Other accrued liabilities, net of current

6,293

ย 

ย 

ย 

6,292

ย 

ย 

Total noncurrent liabilities

632,865

ย 

ย 

ย 

635,220

ย 

ย 

Stockholdersโ€™ equity:

ย 

ย 

ย 

Common stock

555

ย 

ย 

ย 

555

ย 

ย 

Additional paid-in capital

104,587

ย 

ย 

ย 

95,528

ย 

ย 

Treasury stock, at cost

(645,993

)

ย 

ย 

(626,984

)

ย 

Retained earnings

637,857

ย 

ย 

ย 

575,033

ย 

ย 

Total stockholdersโ€™ equity

97,006

ย 

ย 

ย 

44,132

ย 

ย 

Total liabilities and stockholdersโ€™ equity

$

1,734,052

ย 

ย 

ย 

$

1,584,276

ย 

ย 

ย 

Insperity, Inc.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

ย 

(in thousands, except per share amounts)

Three Months Ended

September 30,

ย 

Nine Months Ended

September 30,

2021

2020

Change

ย 

2021

2020

Change

Operating results:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Revenues(1)

$

1,209,628

ย 

$

1,007,820

ย 

20.0

%

ย 

$

3,681,834

ย 

$

3,230,669

ย 

14.0

%

Payroll taxes, benefits and workersโ€™ compensation costs

1,011,149

ย 

822,787

ย 

22.9

%

ย 

3,032,356

ย 

2,591,365

ย 

17.0

%

Gross profit

198,479

ย 

185,033

ย 

7.3

%

ย 

649,478

ย 

639,304

ย 

1.6

%

Salaries, wages and payroll taxes

89,232

ย 

89,429

ย 

(0.2)

%

ย 

286,669

ย 

266,640

ย 

7.5

%

Stock-based compensation

10,362

ย 

20,864

ย 

(50.3)

%

ย 

35,965

ย 

38,110

ย 

(5.6)

%

Commissions

8,724

ย 

7,722

ย 

13.0

%

ย 

24,694

ย 

23,657

ย 

4.4

%

Advertising

9,507

ย 

4,781

ย 

98.8

%

ย 

23,804

ย 

15,334

ย 

55.2

%

General and administrative expenses

31,134

ย 

25,646

ย 

21.4

%

ย 

91,981

ย 

85,254

ย 

7.9

%

Depreciation and amortization

9,917

ย 

7,819

ย 

26.8

%

ย 

27,715

ย 

23,329

ย 

18.8

%

Total operating expenses

158,876

ย 

156,261

ย 

1.7

%

ย 

490,828

ย 

452,324

ย 

8.5

%

Operating income

39,603

ย 

28,772

ย 

37.6

%

ย 

158,650

ย 

186,980

ย 

(15.2)

%

Other income (expense):

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Interest income

251

ย 

103

ย 

143.7

%

ย 

2,230

ย 

2,351

ย 

(5.1)

%

Interest expense

(1,963)

ย 

(1,731)

ย 

13.4

%

ย 

(5,537)

ย 

(6,312)

ย 

(12.3)

%

Income before income tax expense

37,891

ย 

27,144

ย 

39.6

%

ย 

155,343

ย 

183,019

ย 

(15.1)

%

Income tax expense

10,595

ย 

7,135

ย 

48.5

%

ย 

40,971

ย 

49,067

ย 

(16.5)

%

Net income

$

27,296

ย 

$

20,009

ย 

36.4

%

ย 

$

114,372

ย 

$

133,952

ย 

(14.6)

%

Less distributed and undistributed earnings allocated to participating securities

(39)

ย 

(104)

ย 

(62.5)

%

ย 

(219)

ย 

(792)

ย 

(72.3)

%

Net income allocated to common shares

$

27,257

ย 

$

19,905

ย 

36.9

%

ย 

$

114,153

ย 

$

133,160

ย 

(14.3)

%

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Net income per share of common stock

ย 

ย 

ย 

ย 

ย 

ย 

Basic

$

0.71

ย 

$

0.52

ย 

36.5

%

ย 

$

2.97

ย 

$

3.45

ย 

(13.9)

%

Diluted

$

0.70

ย 

$

0.51

ย 

37.3

%

ย 

$

2.94

ย 

$

3.43

ย 

(14.3)

%

___________________________________

(1) Revenues are comprised of gross billings less WSEE payroll costs as follows:

ย 

Three Months Ended

September 30,

ย 

Nine Months Ended

September 30,

(in thousands)

2021

2020

ย 

2021

2020

ย 

ย 

ย 

ย 

ย 

ย 

Gross billings

$

7,994,006

ย 

$

6,563,727

ย 

ย 

$

23,682,279

ย 

$

20,356,164

ย 

Less: WSEE payroll cost

6,784,378

ย 

5,555,907

ย 

ย 

20,000,445

ย 

17,125,495

ย 

Revenues

$

1,209,628

ย 

$

1,007,820

ย 

ย 

$

3,681,834

ย 

$

3,230,669

ย 

ย 

Insperity, Inc.

KEY FINANCIAL AND STATISTICAL DATA

(Unaudited)

ย 

ย 

Three Months Ended

September 30,

ย 

Nine Months Ended

September 30,

ย 

2021

2020

Change

ย 

2021

2020

Change

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Average WSEEs paid

257,560

ย 

231,750

ย 

11.1

ย 

%

ย 

244,667

ย 

232,553

ย 

5.2

ย 

%

Statistical data (per WSEE per month):

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Revenues(1)

$

1,565

ย 

$

1,450

ย 

7.9

ย 

%

ย 

$

1,672

ย 

$

1,544

ย 

8.3

ย 

%

Gross profit

257

ย 

266

ย 

(3.4

)

%

ย 

295

ย 

305

ย 

(3.3

)

%

Operating expenses

206

ย 

225

ย 

(8.4

)

%

ย 

223

ย 

216

ย 

3.2

ย 

%

Operating income

51

ย 

41

ย 

24.4

ย 

%

ย 

72

ย 

89

ย 

(19.1

)

%

Net income

35

ย 

29

ย 

20.7

ย 

%

ย 

52

ย 

64

ย 

(18.8

)

%

____________________________________

(1) Revenues per WSEE per month are comprised of gross billings per WSEE per month less WSEE payroll costs per WSEE per month follows:

ย 

Three Months Ended

September 30,

ย 

Nine Months Ended

September 30,

(per WSEE per month)

2021

2020

ย 

2021

2020

Gross billings

$

10,346

ย 

$

9,441

ย 

ย 

$

10,755

ย 

$

9,726

ย 

Less: WSEE payroll cost

8,781

ย 

7,991

ย 

ย 

9,083

ย 

8,182

ย 

Revenues

$

1,565

ย 

$

1,450

ย 

ย 

$

1,672

ย 

$

1,544

ย 

ย 

Insperity, Inc.

Non-GAAP Financial Measures

(Unaudited)

Non-GAAP financial measures are not prepared in accordance with GAAP and may be different from non-GAAP financial measures used by other companies. Non-GAAP financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of the non-GAAP financial measures used to their most directly comparable GAAP financial measures as provided in the tables below.

Non-GAAP Measure

ย 

Definition

Benefit of Non-GAAP Measure

Non-bonus payroll cost

ย 

Non-bonus payroll cost is a non-GAAP financial measure that excludes the impact of bonus payrolls paid to our WSEEs.

ย 

Bonus payroll cost varies from period to period, but has no direct impact to our ultimate workersโ€™ compensation costs under the current program.

Our management refers to non-bonus payroll cost in analyzing, reporting and forecasting our workersโ€™ compensation costs.

ย 

We include these non-GAAP financial measures because we believe they are useful to investors in allowing for greater transparency related to the costs incurred under our current workersโ€™ compensation program.

Adjusted cash, cash equivalents and marketable securities

ย 

Excludes funds associated with:

โ€ข federal and state income tax withholdings,

โ€ข employment taxes,

โ€ข other payroll deductions, and

โ€ข client prepayments.

We believe that the exclusion of the identified items helps us reflect the fundamentals of our underlying business model and analyze results against our expectations, against prior periods, and to plan for future periods by focusing on our underlying operations. We believe that the adjusted results provide relevant and useful information for investors because they allow investors to view performance in a manner similar to the method used by management and improves their ability to understand and assess our operating performance. Adjusted EBITDA is used by our lenders to assess our leverage and ability to make interest payments.

ย 

ย 

ย 

Adjusted operating expenses

ย 

Represents operating expenses excluding the impact of the following:

โ€ข non-cash stock-based compensation, and

โ€ข depreciation and amortization expense.

ย 

ย 

ย 

EBITDA

ย 

Represents net income computed in accordance with GAAP, plus:

โ€ข interest expense,

โ€ข income tax expense, and

โ€ข depreciation and amortization expense.

ย 

ย 

ย 

Adjusted EBITDA

ย 

Represents EBITDA plus:

โ€ข non-cash stock-based compensation.

ย 

ย 

ย 

Adjusted net income

ย 

Represents net income computed in accordance with GAAP, excluding:

โ€ข non-cash stock-based compensation.

ย 

ย 

ย 

Adjusted EPS

ย 

Represents diluted net income per share computed in accordance with GAAP, excluding:

โ€ข non-cash stock-based compensation.

Following is a reconciliation of payroll cost (GAAP) to non-bonus payroll costs (non-GAAP):

ย 

ย 

Three Months Ended September 30,

ย 

Nine Months Ended September 30,

(in thousands, except per WSEE per month)

2021

ย 

2020

ย 

2021

ย 

2020

ย 

Per

WSEE

ย 

ย 

Per

WSEE

ย 

ย 

Per

WSEE

ย 

ย 

Per

WSEE

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Payroll cost

$

6,784,378

ย 

$

8,781

ย 

ย 

$

5,555,907

ย 

$

7,991

ย 

ย 

$

20,000,445

ย 

$

9,083

ย 

ย 

$

17,125,495

ย 

$

8,182

ย 

Less: Bonus payroll cost

726,187

ย 

940

ย 

ย 

431,861

ย 

621

ย 

ย 

2,942,817

ย 

1,337

ย 

ย 

1,935,950

ย 

925

ย 

Non-bonus payroll cost

$

6,058,191

ย 

$

7,841

ย 

ย 

$

5,124,046

ย 

$

7,370

ย 

ย 

$

17,057,628

ย 

$

7,746

ย 

ย 

$

15,189,545

ย 

$

7,257

ย 

% Change period over period

18.2

%

6.4

%

ย 

0.4

%

4.4

%

ย 

12.3

%

6.7

%

ย 

3.2

%

3.4

%

Following is a reconciliation of cash, cash equivalents and marketable securities (GAAP) to adjusted cash, cash equivalents and marketable securities (non-GAAP):

ย 

(in thousands)

September 30, 2021

ย 

December 31, 2020

ย 

ย 

ย 

ย 

Cash, cash equivalents and marketable securities

$

500,618

ย 

ย 

$

589,375

ย 

Less:

ย 

ย 

ย 

Amounts payable for withheld federal and state income taxes, employment taxes and other payroll deductions

198,405

ย 

ย 

341,988

ย 

Client prepayments

74,646

ย 

ย 

35,328

ย 

Adjusted cash, cash equivalents and marketable securities

$

227,567

ย 

ย 

$

212,059

ย 

Following is a reconciliation of net income (GAAP) to EBITDA (non-GAAP) and adjusted EBITDA (non-GAAP):

ย 

(in thousands, except per WSEE per month)

Three Months Ended September 30,

ย 

Nine Months Ended September 30,

2021

ย 

ย 

2020

ย 

2021

ย 

ย 

ย 

2020

ย 

Per

WSEE

ย 

ย 

Per

WSEE

ย 

ย 

Per

WSEE

ย 

ย 

Per

WSEE

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Net income

$

27,296

ย 

$

35

ย 

ย 

ย 

$

20,009

ย 

$

29

ย 

ย 

$

114,372

ย 

ย 

$

52

ย 

ย 

ย 

$

133,952

ย 

$

64

ย 

Income tax expense

10,595

ย 

14

ย 

ย 

ย 

7,135

ย 

10

ย 

ย 

40,971

ย 

ย 

19

ย 

ย 

ย 

49,067

ย 

23

ย 

Interest expense

1,963

ย 

3

ย 

ย 

ย 

1,731

ย 

2

ย 

ย 

5,537

ย 

ย 

3

ย 

ย 

ย 

6,312

ย 

3

ย 

Depreciation and amortization

9,917

ย 

12

ย 

ย 

ย 

7,819

ย 

12

ย 

ย 

27,715

ย 

ย 

12

ย 

ย 

ย 

23,329

ย 

12

ย 

EBITDA

49,771

ย 

64

ย 

ย 

ย 

36,694

ย 

53

ย 

ย 

188,595

ย 

ย 

86

ย 

ย 

ย 

212,660

ย 

102

ย 

Stock-based compensation

10,362

ย 

14

ย 

ย 

ย 

20,864

ย 

30

ย 

ย 

35,965

ย 

ย 

16

ย 

ย 

ย 

38,110

ย 

18

ย 

Adjusted EBITDA

$

60,133

ย 

$

78

ย 

ย 

ย 

$

57,558

ย 

$

83

ย 

ย 

$

224,560

ย 

ย 

$

102

ย 

ย 

ย 

$

250,770

ย 

$

120

ย 

% Change period over period

4.5

%

(6.0

)

%

ย 

12.5

%

16.9

%

ย 

(10.5

)

%

(15.0

)

%

ย 

19.8

%

20.0

%

Following is a reconciliation of net income (GAAP) to adjusted net income (non-GAAP):

ย 

ย 

Three Months Ended September 30,

ย 

Nine Months Ended September 30,

(in thousands)

2021

ย 

2020

ย 

ย 

2021

ย 

2020

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Net income

$

27,296

ย 

ย 

$

20,009

ย 

ย 

ย 

$

114,372

ย 

ย 

$

133,952

ย 

ย 

Non-GAAP adjustments:

ย 

ย 

ย 

ย 

ย 

Stock-based compensation

10,362

ย 

ย 

20,864

ย 

ย 

ย 

35,965

ย 

ย 

38,110

ย 

ย 

Tax effect

(2,865

)

ย 

(5,484

)

ย 

ย 

(9,486

)

ย 

(10,134

)

ย 

Total non-GAAP adjustments, net

7,497

ย 

ย 

15,380

ย 

ย 

ย 

26,479

ย 

ย 

27,976

ย 

ย 

Adjusted net income

$

34,793

ย 

ย 

$

35,389

ย 

ย 

ย 

$

140,851

ย 

ย 

$

161,928

ย 

ย 

% Change period over period

(1.7

)

%

15.5

ย 

%

ย 

(13.0

)

%

10.4

ย 

%

Following is a reconciliation of diluted EPS (GAAP) to adjusted EPS (non-GAAP):

ย 

ย 

Three Months Ended September 30,

ย 

Nine Months Ended September 30,

ย 

2021

ย 

2020

ย 

ย 

2021

ย 

2020

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Diluted EPS

$

0.70

ย 

ย 

$

0.51

ย 

ย 

ย 

$

2.94

ย 

ย 

$

3.43

ย 

ย 

Non-GAAP adjustments:

ย 

ย 

ย 

ย 

ย 

Stock-based compensation

0.27

ย 

ย 

0.54

ย 

ย 

ย 

0.92

ย 

ย 

0.98

ย 

ย 

Tax effect

(0.08

)

ย 

(0.14

)

ย 

ย 

(0.24

)

ย 

(0.26

)

ย 

Total non-GAAP adjustments, net

$

0.19

ย 

ย 

$

0.40

ย 

ย 

ย 

$

0.68

ย 

ย 

$

0.72

ย 

ย 

Adjusted EPS

$

0.89

ย 

ย 

$

0.91

ย 

ย 

ย 

$

3.62

ย 

ย 

$

4.15

ย 

ย 

% Change period over period

(2.2

)

%

21.3

ย 

%

ย 

(12.8

)

%

16.2

ย 

%

Following is a reconciliation of GAAP to non-GAAP financial measures for fourth quarter and full year 2021 guidance:

ย 

(in millions, except per share amounts)

ย 

Q4 2021 Guidance

ย 

Full Year 2021 Guidance

ย 

ย 

ย 

ย 

ย 

Net income

ย 

$18 - $26

ย 

$133- $141

Income tax expense

ย 

7 - 10

ย 

48 - 51

Interest expense

ย 

2

ย 

8

Depreciation and amortization

ย 

10

ย 

38

EBITDA

ย 

37 - 48

ย 

227 - 238

Stock-based compensation

ย 

8

ย 

44

Adjusted EBITDA

ย 

$45 - $56

ย 

$271 - $282

ย 

ย 

ย 

ย 

ย 

Diluted net income per share of common stock

ย 

$0.46 - $0.66

ย 

$3.42 - $3.63

Non-GAAP adjustments:

ย 

ย 

ย 

ย 

Stock-based compensation

ย 

0.21

ย 

1.13

Tax effect

ย 

(0.06)

ย 

(0.30)

Total non-GAAP adjustments, net

ย 

0.15

ย 

0.83

Adjusted EPS

ย 

$0.61 - $0.81

ย 

$4.25 - $4.46

ย 

Contacts

Investor Relations Contact:

Douglas S. Sharp

Senior Vice President of Finance,

Chief Financial Officer and Treasurer

281-348-3232

Investor.Relations@Insperity.com



News Media Contact:

Larry Shaffer

SVP of Marketing and Business Development

281-312-3020

Media@Insperity.com

Recent Quotes

View More
Symbol Price Change (%)
AMZN  209.77
-0.80 (-0.38%)
AAPL  255.92
+0.29 (0.11%)
AMD  217.50
+7.29 (3.47%)
BAC  49.38
+0.11 (0.22%)
GOOG  294.46
-0.44 (-0.15%)
META  574.46
-4.77 (-0.82%)
MSFT  373.46
+4.09 (1.11%)
NVDA  177.39
+1.64 (0.93%)
ORCL  146.38
+1.15 (0.79%)
TSLA  360.59
-20.67 (-5.42%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article