Menü
Microsoft selbst warnt vor der Verwendung von Internet Explorer, da er nicht mehr den neuesten Web- und Sicherheitsstandards entspricht. Wir können daher nicht garantieren, dass die Seite im Internet Explorer in vollem Umfang funktioniert. Nutze bitte Chrome oder Firefox.

Insperity Announces Third Quarter Results


Insperity, Inc. (NYSE: NSP), a leading provider of human resources and business performance solutions for America’s best businesses, today reported results for the third quarter ended Sep. 30, 2020:

  • Q3 net income and diluted EPS of $20 million and $0.51, respectively
  • Q3 adjusted EPS up 21% to $0.91
  • Q3 adjusted EBITDA up 13% to $58 million
  • YTD net income and diluted EPS of $134 million and $3.43, respectively
  • YTD adjusted EBITDA and adjusted EPS up 20% and 16% to $251 million and $4.15, respectively
  • Share repurchase authorization expanded by one million shares

Third Quarter Results

For the third quarter of 2020, reported net income and diluted earnings per share (“EPS”) were $20 million and $0.51, respectively. Adjusted EPS increased 21% over the 2019 period to $0.91. Adjusted EBITDA increased 13% to $57.6 million. The difference between GAAP EPS and Adjusted EPS was primarily caused by performance driven stock-based compensation.

“These excellent results reflect outperformance in worksite employee growth and pricing relative to our expectations in the midst of an uncertain business environment. These developments, together with favorable results in our direct cost programs, more than offset the impact of layoffs within our client base brought about by the pandemic,” said Paul J. Sarvadi, Insperity chief executive officer and chairman. “We expect the strength of our business model, the dedication of our staff, and the resiliency of our client base to be important factors as we look ahead with confidence into 2021.”

The average number of worksite employees (“WSEEs”) paid per month in Q3 2020 increased 1.7% sequentially over the Q2 period to 231,750 WSEEs, which was above the high end of our expected range. A continued improvement over the course of the pandemic from the low point experienced in May 2020 was driven by (1) WSEEs hired or returning to work outpacing layoffs, (2) client retention for both Q2 and Q3 remaining at our historical level of 99% and (3) the addition of WSEEs from solid new client sales throughout the pandemic.

“We are pleased with our recent sequential growth and expect paid worksite employees to return to near pre-pandemic levels by the end of the year,” said Douglas S. Sharp, Insperity senior vice president of finance, chief financial officer and treasurer. “Additionally, strong execution in pricing, effective management of our direct cost programs and operating expenses, and the dynamics of the pandemic on our business has driven our recent substantial outperformance.”

Average pricing increased 4.4% over the 2019 period, which more than offset the 3.8% year-over-year decline in average paid WSEEs driven by the pandemic. However, total revenues decreased 3% from Q3 2019 to $1.0 billion, due to the FICA deferral program instituted as part of the CARES Act.

Gross profit increased by 8% over Q3 2019 to $185.0 million. This greater than expected increase resulted from the higher than anticipated paid WSEEs and pricing, combined with significant favorable results in benefits and workers’ compensation costs. Lower than expected benefit costs were primarily associated with favorable claims development from less healthcare utilization. Lower workers’ compensation costs were primarily attributable to the effective management of claims incurred in periods prior to the pandemic.

Operating expenses increased 15% over Q3 2019 and included a 10% increase in the number of trained Business Performance Advisors. In spite of an increased workload from the pandemic, we have held other corporate headcount flat and achieved cost savings in other areas, including travel, training and other general and administrative costs. An increase in stock-based compensation was driven by our recent outperformance in the level of paid WSEEs and earnings. Operating expenses, excluding stock-based compensation and depreciation and amortization, increased by 5% over Q3 2019.

Year-to-Date Results

For the nine months ended September 30, 2020, reported net income and diluted EPS were $134.0 million and $3.43, respectively. Adjusted EPS increased 16% over the first nine months of 2019 to $4.15. Adjusted EBITDA increased 20% over the first nine months of 2019 to $250.8 million.

Revenues for the first nine months of 2020 were flat at $3.2 billion, as the improvement in the average number of paid WSEEs from the low point in May 2020 has resulted in the year-to-date average paid WSEEs per month being essentially unchanged compared to the 2019 period. Gross profit for the first nine months of 2020 increased 12% to $639.3 million. Operating expenses increased 10% to $452.3 million over the 2019 period.

Net income per WSEE per month increased 3% from $62 in the 2019 period to $64 in the 2020 period. Adjusted EBITDA per WSEE per month increased 20% from $100 in the 2019 period to $120 in the 2020 period.

Cash outlays in the first nine months of 2020 included the repurchase of approximately 1,337,000 shares of stock at a cost of $91.2 million, dividends totaling $46.5 million and capital expenditures of $68.8 million. Adjusted cash totaled $213 million at September 30, 2020 and $130 million remains available under our $500 million credit facility.

Share Repurchase Expansion

Insperity’s board of directors has authorized an expansion of its stock repurchase program by an additional one-million shares, and as a result will have approximately 1.2 million shares available for repurchase. Purchases may be made from time to time in the open market or in privately negotiated transactions. The company may also adopt Rule 10b5-1 prearranged stock trading plans designed to facilitate Insperity’s repurchase of its common stock during times it would not otherwise be in the open market due to self-imposed trading blackout periods or possible possession of material nonpublic information.

2020 Guidance

The company also announced its updated guidance for 2020, including the fourth quarter of 2020. 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.

 

Q4 2020

 

Full Year 2020

 

 

 

 

 

 

 

 

Average WSEEs paid (a)

236,500

238,500

 

233,500

234,000

Year-over-year decrease

(3.0)%

(2.1)%

 

(0.9)%

(0.7)%

 

 

 

 

 

 

 

 

Adjusted EPS (b)

$0.20

$0.38

 

$4.35

$4.53

Year-over-year increase (decrease)

(65)%

(33)%

 

5%

9%

 

 

 

 

 

 

 

 

Adjusted EBITDA (in millions) (b)

$20.5

$30.0

 

$271

$281

Year-over-year increase (decrease)

(50)%

(26)%

 

8%

12%

____________________________________

(a)

Q4 2020 guidance for average WSEEs paid represents 2% to 3% sequential growth compared to Q3 2020.

(b)

Q4 2020 guidance for Adjusted EPS and Adjusted EBITDA reflects an expected shift in the timing of health care utilization during the pandemic into Q4 2020. This shift is primarily the result of the deferral of non-essential procedures, including costs associated with participants with chronic conditions that missed treatments. As a result, the 2020 quarterly earnings pattern varies significantly from 2019.

 

Definition of Key Metrics

Average WSEEs paid - Determined by calculating the company’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.

Insperity will be hosting a conference call today at 10 a.m. ET to discuss these results, provide guidance for the fourth quarter and an update to the full year guidance, and answer questions from investment analysts. To listen in, call 877-651-0053 and use conference i.d. number 3497681. 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. 3497681. The webcast will be archived for one year.

About Insperity

Insperity®, a trusted advisor to America’s best businesses for more than 34 years, provides an array of human resources and business solutions designed to help improve business performance. Offering the most comprehensive suite of products and services available in the marketplace, Insperity delivers administrative relief, better benefits, reduced liabilities and a systematic way to improve productivity through its premier Workforce Optimization® solution. Additional company offerings include Traditional Payroll and Human Capital Management, Time and Attendance, Performance Management, Organizational Planning, Recruiting Services, Employment Screening, Retirement Services and Insurance Services. With 2019 revenues of $4.3 billion, Insperity supports more than 100,000 businesses with over 2 million employees 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 federal securities laws (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 “expects,” “intends,” “plans,” “projects,” “believes,” “estimates,” “likely,” “possibly,” “probably,” “goal,” “opportunity,” “objective,” “target,” “assume,” “outlook,” “guidance,” “predicts,” “appears,” “indicator” and similar expressions. Forward-looking statements involve a number of risks and uncertainties. In the normal course of business, Insperity, Inc., in an effort to help keep our stockholders and the public informed about our operations, may from time to time 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, unit growth, profit per worksite employee, pricing, operating expenses, benefits and workers’ compensation costs, or other aspects of operating results. We base the forward-looking statements on our expectations, estimates and projections at the time such statements are made. These statements are not guarantees of future performance and involve risks and uncertainties 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;
  • regulatory and tax developments and possible adverse application of various federal, state and local regulations;
  • the ability to secure competitive replacement contracts for health insurance and workers’ compensation insurance at expiration of current contracts;
  • cancellation of client contracts on short notice, or the inability to renew client contracts or attract new clients;
  • vulnerability to regional economic factors because of our geographic market concentration;
  • increases in health insurance costs and workers’ compensation rates and underlying claims trends, health care reform, financial solvency of workers’ compensation carriers, other insurers or financial institutions, state unemployment tax rates, liabilities for employee and client actions or payroll-related claims;
  • 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;
  • our liability for worksite employee payroll, payroll taxes and benefits costs;
  • our liability for disclosure of sensitive or private information;
  • our ability to integrate or realize expected returns on our acquisitions;
  • failure of our information technology systems;
  • an adverse final judgment or settlement of claims against Insperity; and
  • disruptions to our business resulting from the actions of certain stockholders.

These factors are discussed in further detail in Insperity’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)

 

(in thousands)

September 30, 2020

 

December 31, 2019

 

 

 

 

Assets

 

 

 

Cash and cash equivalents

$

372,356

 

 

 

$

367,342

 

 

Restricted cash

45,265

 

 

 

49,295

 

 

Marketable securities

33,994

 

 

 

34,728

 

 

Accounts receivable, net

528,712

 

 

 

465,779

 

 

Prepaid insurance

34,759

 

 

 

10,418

 

 

Other current assets

33,772

 

 

 

43,493

 

 

Income taxes receivable

 

 

 

3,691

 

 

Total current assets

1,048,858

 

 

 

974,746

 

 

Property and equipment, net

196,210

 

 

 

147,706

 

 

Right of use leased assets

60,682

 

 

 

56,886

 

 

Prepaid health insurance

9,000

 

 

 

9,000

 

 

Deposits

189,534

 

 

 

184,013

 

 

Goodwill and other intangible assets, net

12,707

 

 

 

12,714

 

 

Deferred income taxes, net

 

 

 

3,956

 

 

Other assets

6,291

 

 

 

5,975

 

 

Total assets

$

1,523,282

 

 

 

$

1,394,996

 

 

 

 

 

 

Liabilities and stockholders' equity

 

 

 

Accounts payable

$

6,016

 

 

 

$

4,565

 

 

Payroll taxes and other payroll deductions payable

178,052

 

 

 

277,248

 

 

Accrued worksite employee payroll cost

471,796

 

 

 

401,859

 

 

Accrued health insurance costs

44,639

 

 

 

21,180

 

 

Accrued workers’ compensation costs

47,956

 

 

 

52,868

 

 

Accrued corporate payroll and commissions

39,925

 

 

 

52,612

 

 

Other accrued liabilities

46,400

 

 

 

58,713

 

 

Income taxes payable

6,286

 

 

 

 

 

Total current liabilities

841,070

 

 

 

869,045

 

 

Accrued workers’ compensation cost, net of current

196,247

 

 

 

193,609

 

 

Long-term debt

369,400

 

 

 

269,400

 

 

Operating lease liabilities, net of current

64,436

 

 

 

58,863

 

 

Deferred income taxes, net

2,801

 

 

 

 

 

Other accrued liabilities, net of current

8,689

 

 

 

 

 

Total noncurrent liabilities

641,573

 

 

 

521,872

 

 

Stockholders’ equity:

 

 

 

Common stock

555

 

 

 

555

 

 

Additional paid-in capital

74,598

 

 

 

48,141

 

 

Treasury stock, at cost

(620,638

)

 

 

(544,102

)

 

Retained earnings

586,124

 

 

 

499,485

 

 

Total stockholders’ equity

40,639

 

 

 

4,079

 

 

Total liabilities and stockholders’ equity

$

1,523,282

 

 

 

$

1,394,996

 

 

 

Insperity, Inc.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

(in thousands, except per share amounts)

Three Months Ended September 30,

 

Nine Months Ended September 30,

2020

 

2019

 

Change

 

2020

 

2019

 

Change

Operating results:

 

 

 

 

 

 

 

Revenues(1)

$

1,007,820

 

 

$

1,043,388

 

 

(3.4

)

%

 

$

3,230,669

 

 

$

3,239,714

 

 

(0.3

)

%

Payroll taxes, benefits and workers’ compensation costs

822,787

 

 

872,842

 

 

(5.7

)

%

 

2,591,365

 

 

2,668,716

 

 

(2.9

)

%

Gross profit

185,033

 

 

170,546

 

 

8.5

 

%

 

639,304

 

 

570,998

 

 

12.0

 

%

Salaries, wages and payroll taxes

89,429

 

 

79,264

 

 

12.8

 

%

 

266,640

 

 

237,340

 

 

12.3

 

%

Stock-based compensation

20,864

 

 

6,517

 

 

220.1

 

%

 

38,110

 

 

20,813

 

 

83.1

 

%

Commissions

7,722

 

 

8,034

 

 

(3.9

)

%

 

23,657

 

 

22,727

 

 

4.1

 

%

Advertising

4,781

 

 

4,895

 

 

(2.3

)

%

 

15,334

 

 

17,474

 

 

(12.2

)

%

General and administrative expenses

25,646

 

 

29,773

 

 

(13.9

)

%

 

85,254

 

 

92,801

 

 

(8.1

)

%

Depreciation and amortization

7,819

 

 

7,330

 

 

6.7

 

%

 

23,329

 

 

20,929

 

 

11.5

 

%

Total operating expenses

156,261

 

 

135,813

 

 

15.1

 

%

 

452,324

 

 

412,084

 

 

9.8

 

%

Operating income

28,772

 

 

34,733

 

 

(17.2

)

%

 

186,980

 

 

158,914

 

 

17.7

 

%

Other income (expense):

 

 

 

 

 

 

 

Interest income

103

 

 

2,574

 

 

(96.0

)

%

 

2,351

 

 

8,621

 

 

(72.7

)

%

Interest expense

(1,731

)

 

(2,122

)

 

(18.4

)

%

 

(6,312

)

 

(5,442

)

 

16.0

 

%

Income before income tax expense

27,144

 

 

35,185

 

 

(22.9

)

%

 

183,019

 

 

162,093

 

 

12.9

 

%

Income tax expense

7,135

 

 

9,326

 

 

(23.5

)

%

 

49,067

 

 

31,389

 

 

56.3

 

%

Net income

$

20,009

 

 

$

25,859

 

 

(22.6

)

%

 

$

133,952

 

 

$

130,704

 

 

2.5

 

%

Less distributed and undistributed earnings allocated to participating securities

(104

)

 

(284

)

 

(63.4

)

%

 

(792

)

 

(1,546

)

 

(48.8

)

%

Net income allocated to common shares

$

19,905

 

 

$

25,575

 

 

(22.2

)

%

 

$

133,160

 

 

$

129,158

 

 

3.1

 

%

 

 

 

 

 

 

 

 

Net income per share of common stock

 

 

 

 

 

 

Basic

$

0.52

 

 

$

0.64

 

 

(18.8

)

%

 

$

3.45

 

 

$

3.19

 

 

8.2

 

%

Diluted

$

0.51

 

 

$

0.63

 

 

(19.0

)

%

 

$

3.43

 

 

$

3.18

 

 

7.9

 

%

____________________________________

(1)

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

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

(in thousands)

2020

2019

 

2020

2019

 

 

 

 

 

 

Gross billings

$

6,563,727

 

$

6,555,865

 

 

$

20,356,164

 

$

19,804,549

 

Less: WSEE payroll cost

5,555,907

 

5,512,477

 

 

17,125,495

 

16,564,835

 

Revenues

$

1,007,820

 

$

1,043,388

 

 

$

3,230,669

 

$

3,239,714

 

 

Insperity, Inc.

KEY FINANCIAL AND STATISTICAL DATA

(Unaudited)

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

2020

2019

Change

 

2020

2019

Change

 

 

 

 

 

 

 

 

Average WSEEs paid

231,750

 

240,939

 

(3.8

)

%

 

232,553

 

232,825

 

(0.1

)

%

Statistical data (per WSEE per month):

 

 

 

 

 

 

 

Revenues(1)

$

1,450

 

$

1,444

 

0.4

 

%

 

$

1,544

 

$

1,546

 

(0.1

)

%

Gross profit

266

 

236

 

12.7

 

%

 

305

 

272

 

12.1

 

%

Operating expenses

225

 

188

 

19.7

 

%

 

216

 

197

 

9.6

 

%

Operating income

41

 

48

 

(14.6

)

%

 

89

 

76

 

17.1

 

%

Net income

29

 

36

 

(19.4

)

%

 

64

 

62

 

3.2

 

%

____________________________________

(1)

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

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

(per WSEE per month)

2020

2019

 

2020

2019

Gross billings

$

9,441

 

$

9,070

 

 

$

9,726

 

$

9,451

 

Less: WSEE payroll cost

7,991

 

7,626

 

 

8,182

 

7,905

 

Revenues

$

1,450

 

$

1,444

 

 

$

1,544

 

$

1,546

 

 

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

Definition

Benefit of Non-GAAP Measure

Non-bonus payroll cost

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

 

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

Our management refers to non-bonus payroll cost in analyzing, reporting and forecasting our workers’ compensation costs.

 

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 workers’ compensation program.

Adjusted cash, cash equivalents and marketable securities

Excludes funds associated with:

• federal and state income tax withholdings,

• employment taxes,

• other payroll deductions, and

• 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.

 

 

Adjusted operating expenses

Represents operating expenses excluding the impact of the following:

• non-cash stock-based compensation, and

• depreciation and amortization expense.

 

 

EBITDA

Represents net income computed in accordance with GAAP, plus:

• interest expense,

• income tax expense, and

• depreciation and amortization expense.

 

 

Adjusted EBITDA

Represents EBITDA plus:

• non-cash stock-based compensation.

 

 

Adjusted net income

Represents net income computed in accordance with GAAP, excluding:

• non-cash stock-based compensation.

 

 

Adjusted EPS

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

• non-cash stock-based compensation.

 

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

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

(in thousands, except per WSEE per month)

2020

 

2019

 

2020

 

2019

$

WSEE

 

$

WSEE

 

$

WSEE

 

$

WSEE

 

 

 

 

 

 

 

 

 

 

 

 

Payroll cost

$

5,555,907

 

$

7,991

 

 

$

5,512,477

 

$

7,626

 

 

$

17,125,495

 

$

8,182

 

 

$

16,564,835

 

$

7,905

 

Less: Bonus payroll cost

431,861

 

621

 

 

408,931

 

566

 

 

1,935,950

 

925

 

 

1,851,338

 

884

 

Non-bonus payroll cost

$

5,124,046

 

$

7,370

 

 

$

5,103,546

 

$

7,060

 

 

$

15,189,545

 

$

7,257

 

 

$

14,713,497

 

$

7,021

 

% Change period over period

0.4

%

4.4

%

 

14.7

%

2.3

%

 

3.2

%

3.4

%

 

15.1

%

1.3

%

 

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

(in thousands)

September 30, 2020

 

December 31, 2019

 

 

 

 

Cash, cash equivalents and marketable securities

$

406,350

 

 

$

402,070

 

Less:

 

 

 

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

147,149

 

 

234,553

 

Client prepayments

46,526

 

 

59,612

 

Adjusted cash, cash equivalents and marketable securities

$

212,675

 

 

$

107,905

 

 

Following is a reconciliation of operating expenses (GAAP) to adjusted operating expenses (non-GAAP):

(in thousands, except per WSEE per month)

Three Months Ended September 30,

 

Nine Months Ended September 30,

2020

 

2019

 

2020

 

2019

 

$

WSEE

 

$

WSEE

 

$

WSEE

 

$

WSEE

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

$

156,261

 

$

225

 

 

$

135,813

 

$

188

 

 

$

452,324

 

$

216

 

 

$

412,084

 

$

197

 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

20,864

 

30

 

 

6,517

 

9

 

 

38,110

 

18

 

 

20,813

 

10

 

 

Depreciation and amortization

7,819

 

12

 

 

7,330

 

10

 

 

23,329

 

12

 

 

20,929

 

10

 

 

Adjusted operating expenses

$

127,578

 

$

183

 

 

$

121,966

 

$

169

 

 

$

390,885

 

$

186

 

 

$

370,342

 

$

177

 

 

% Change period over period

4.6

%

8.3

%

 

14.5

%

1.8

%

 

5.5

%

5.1

%

 

8.0

%

(4.8

)

%

 

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

(in thousands, except per WSEE per month)

Three Months Ended September 30,

 

Nine Months Ended September 30,

2020

 

2019

 

2020

 

2019

$

WSEE

 

$

WSEE

 

$

WSEE

 

$

WSEE

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

20,009

 

$

29

 

 

$

25,859

 

 

$

36

 

 

 

$

133,952

 

$

64

 

 

$

130,704

 

$

62

 

 

Income tax expense

7,135

 

10

 

 

9,326

 

 

13

 

 

 

49,067

 

23

 

 

31,389

 

15

 

 

Interest expense

1,731

 

2

 

 

2,122

 

 

3

 

 

 

6,312

 

3

 

 

5,442

 

3

 

 

Depreciation and amortization

7,819

 

12

 

 

7,330

 

 

10

 

 

 

23,329

 

12

 

 

20,929

 

10

 

 

EBITDA

36,694

 

53

 

 

44,637

 

 

62

 

 

 

212,660

 

102

 

 

188,464

 

90

 

 

Stock-based compensation

20,864

 

30

 

 

6,517

 

 

9

 

 

 

38,110

 

18

 

 

20,813

 

10

 

 

Adjusted EBITDA

$

57,558

 

$

83

 

 

$

51,154

 

 

$

71

 

 

 

$

250,770

 

$

120

 

 

$

209,277

 

$

100

 

 

% Change period over period

12.5

%

16.9

%

 

(16.9

)

%

(25.3

)

%

 

19.8

%

20.0

%

 

9.0

%

(3.8

)

%

 

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

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

(in thousands)

2020

 

2019

 

 

2020

 

2019

 

 

 

 

 

 

 

Net income

$

20,009

 

 

$

25,859

 

 

 

$

133,952

 

 

$

130,704

 

 

Non-GAAP adjustments:

 

 

 

 

 

Stock-based compensation

20,864

 

 

6,517

 

 

 

38,110

 

 

20,813

 

 

Total non-GAAP adjustments

20,864

 

 

6,517

 

 

 

38,110

 

 

20,813

 

 

Tax effect

(5,484

)

 

(1,728

)

 

 

(10,134

)

 

(4,818

)

 

Adjusted net income

$

35,389

 

 

$

30,648

 

 

 

$

161,928

 

 

$

146,699

 

 

% Change period over period

15.5

 

%

(24.3

)

%

 

10.4

 

%

14.0

 

%

 

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

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

2020

 

2019

 

 

2020

 

2019

 

 

 

 

 

 

 

Diluted EPS

$

0.51

 

 

$

0.63

 

 

 

$

3.43

 

 

$

3.18

 

 

Non-GAAP adjustments:

 

 

 

 

 

Stock-based compensation

0.54

 

 

0.16

 

 

 

0.98

 

 

0.51

 

 

Total non-GAAP adjustments

0.54

 

 

0.16

 

 

 

0.98

 

 

0.51

 

 

Tax effect

(0.14

)

 

(0.04

)

 

 

(0.26

)

 

(0.12

)

 

Adjusted EPS

$

0.91

 

 

$

0.75

 

 

 

$

4.15

 

 

$

3.57

 

 

% Change period over period

21.3

 

%

(21.9

)

%

 

16.2

 

%

16.7

 

%

 

Following is a reconciliation of GAAP to non-GAAP financial measures for fourth quarter and full year 2020 guidance:

(in millions, except per share amounts)

 

Q4 2020
Guidance

 

Full Year 2020
Guidance

 

 

 

 

 

Net income (loss)

 

$(2) - $4

 

$132 - $139

Income tax expense (benefit)

 

(1) - 2

 

48 - 51

Interest expense

 

2

 

8

Depreciation and amortization

 

8

 

31

EBITDA

 

7 - 16

 

219 - 229

Stock-based compensation

 

14

 

52

Adjusted EBITDA

 

$21 - $30

 

$271 - $281

 

 

 

 

 

Diluted net income per share of common stock

 

$(0.06) - $0.12

 

$3.38 - $3.56

Non-GAAP adjustments:

 

 

 

 

Stock-based compensation

 

0.36

 

1.33

Total non-GAAP adjustments

 

0.36

 

1.33

Tax effect

 

(0.10)

 

(0.36)

Adjusted EPS

 

$0.20 - $0.38

 

$4.35 - $4.53

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20201102005137/en/

Insperity Inc. Aktie

95,50 €
-1,04 %
Abwärts geht es heute für die Insperity Inc. Aktie. Seit gestern notiert das Papier um -1,04 % tiefer.

Like: 0
Teilen
Business Wire, a Berkshire Hathaway company, is the global leader in press release distribution and regulatory disclosure. Investor relations, public relations, public policy and marketing professionals rely on Business Wire for secure and accurate distribution of market-moving news and multimedia.

Rechtlicher Hinweis

Kommentare