Insperity Announces Strong First Quarter Results

HOUSTON--(BUSINESS WIRE)--Insperity, Inc. (NYSE: NSP), a leading provider of human resources and business performance solutions for America’s best businesses, today reported results for the first quarter ended March 31, 2022. Insperity will be hosting a conference call today at 8:30 a.m. ET to discuss these results and our updated 2022 outlook, and has posted an accompanying presentation to its investor website at http://ir.insperity.com.

• Q1 average number of WSEEs paid and revenues up 19.5% and 22.6%, respectively
• Q1 net income and diluted EPS of $69.9 million and $1.80, respectively
• Q1 adjusted EBITDA up 14% to $118.6 million
• Q1 adjusted EPS of $1.99

First Quarter Results

For the three months ended March 31, 2022, reported net income and diluted earnings per share (“EPS”) were $69.9 million and $1.80, respectively. Adjusted EPS increased 9% compared to the first three months of 2021 to $1.99. Adjusted EBITDA increased 14% compared to the first three months of 2021 to $118.6 million.

The average number of worksite employees (“WSEEs”) paid per month increased 19.5% over Q1 2021 to 278,660 WSEEs. WSEEs paid from new client sales increased 37% coming off the strong sale bookings in Q4 2021. First quarter client attrition was near our historical low totaling only 8.5% of paid WSEEs at the beginning of the period, and an improvement over Q1 2021’s attrition of 12%. Additionally, net gains from hiring by our clients continued to be strong in spite of the current tight labor market. Revenues in Q1 2022 increased 22.6% to $1.6 billion on the 19.5% increase in paid WSEEs and a 3% increase in revenue per WSEE.

“We are very pleased with our excellent first quarter results and the outlook for a strong year in 2022,” said Paul J. Sarvadi, Insperity chief executive officer and chairman. “This quarter was a great start to our recently adopted Five Year Plan which has the potential for extraordinary returns as we strive to capitalize on the strong demand in the marketplace for our sophisticated HR services and the uniqueness of our business model.”

Gross profit increased 14% over Q1 2021 to $285.8 million. This higher-than-expected increase resulted from the outperformance in paid WSEEs, combined with both favorable pricing and gross profit contribution from our direct cost programs. Benefits costs per covered WSEE came in at forecasted levels.

Operating expenses increased 12% over Q1 2021 and included continued investment in our personnel, marketing initiatives and technology. Travel and event costs also increased over the prior year’s period which was more restrictive under the pandemic conditions. Operating expense per WSEE per month decreased from $240 in Q1 2021 to $224 in Q1 2022 demonstrating overall operating leverage while investing in the growth of the business.

Cash outlays in the first three months of 2022 included the repurchase of approximately 308,000 shares of stock at a cost of $27.4 million, dividends totaling $17.2 million and capital expenditures of $4.7 million. Adjusted cash totaled $153 million at March 31, 2022 and $130 million remains available under our $500 million credit facility.

“Our significant double-digit worksite employee growth, combined with effective pricing, favorable trends in our direct cost areas and operating leverage produced strong Q1 earnings and cash flow,” said Douglas S. Sharp, Insperity senior vice president of finance, chief financial officer and treasurer. “We continue to be positioned to invest in our Five Year Plan while providing strong return to our shareholders through our dividend and share repurchase programs.”

2022 Guidance

The company also announced its updated guidance for 2022, including the second quarter of 2022. 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.

	Q2 2022			Full Year 2022
Average WSEEs paid	287,100	—	289,500	289,600	—	294,700
Year-over-year increase (decrease)	18.0%	—	19.0%	15.5%	—	17.5%
Adjusted EPS	$0.88	—	$1.12	$4.31	—	$5.09
Year-over-year increase (decrease)	(3)%	—	23%	9%	—	29%
Adjusted EBITDA (in millions)	$60	—	$73	$285	—	$327
Year-over-year increase	0%	—	21%	12%	—	28%

Definition of Key Metrics

Average WSEEs paid - Determined by calculating the company’s cumulative WSEEs 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 8:30 a.m. ET to discuss these results, and the guidance discussed in this press release, and answer questions from investment analysts. To listen in, call 833-797-3715 and use conference i.d. number 5888847. 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. 5888847. The webcast will be archived for one year.

About Insperity

Since 1986, Insperity’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 2021 revenues of $5.0 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 “anticipates,” “expects,” “intends,” “plans,” “projects,” “believes,” “estimates,” “likely,” “possibly,” “probably,” “could,” “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, 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 workers’ 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;
• labor shortages and increasing competition for highly skilled workers;
• impact of inflation;
• vulnerability to regional economic factors because of our geographic market concentration;
• failure to comply with covenants under our credit facility;
• our liability for WSEE payroll, payroll taxes and benefits costs, or other liabilities associated with actions of our client companies or WSEEs;
• 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;
• an adverse determination regarding our status as the employer of our WSEEs for tax and benefit purposes and an inability to offer alternative benefit plans following such a determination;
• 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 workers’ 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 or failure to enhance our service and technology offerings to address new regulations or client expectations;
• 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 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)	March 31, 2022			December 31, 2021
Assets
Cash and cash equivalents	$	576,654		$	575,812
Restricted cash		49,429			46,929
Marketable securities		32,610			31,791
Accounts receivable, net		670,223			513,306
Prepaid insurance		22,716			11,285
Other current assets		80,282			53,312
Income taxes receivable		—			12,413
Total current assets		1,431,914			1,244,848
Property and equipment, net		205,064			210,723
Right of use leased assets		61,629			62,830
Prepaid health insurance		9,000			9,000
Deposits		198,656			192,927
Goodwill and other intangible assets, net		12,707			12,707
Deferred income taxes, net		—			4,892
Other assets		21,107			15,158
Total assets	$	1,940,077		$	1,753,085
Liabilities and stockholders' equity
Accounts payable	$	7,826		$	6,412
Payroll taxes and other payroll deductions payable		384,767			467,892
Accrued worksite employee payroll cost		645,623			409,653
Accrued health insurance costs		61,399			50,001
Accrued workers’ compensation costs		53,290			50,534
Accrued corporate payroll and commissions		43,279			74,778
Other accrued liabilities		86,627			69,303
Income taxes payable		3,784			—
Total current liabilities		1,286,595			1,128,573
Accrued workers’ compensation cost, net of current		182,888			192,694
Long-term debt		369,400			369,400
Operating lease liabilities, net of current		62,119			64,192
Deferred income taxes, net		5,114			—
Total noncurrent liabilities		619,521			626,286
Stockholders’ equity:
Common stock		555			555
Additional paid-in capital		110,053			109,179
Treasury stock, at cost		(681,625	)		(665,089	)
Retained earnings		604,978			553,581
Total stockholders’ equity (deficit)		33,961			(1,774	)
Total liabilities and stockholders’ equity	$	1,940,077		$	1,753,085

Insperity, Inc.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(in thousands, except per share amounts)	Three Months Ended March 31,
	2022			2021			Change
Operating results:
Revenues^(1)	$	1,577,837		$	1,286,835		22.6	%
Payroll taxes, benefits and workers’ compensation costs		1,292,063			1,035,390		24.8	%
Gross profit		285,774			251,445		13.7	%
Salaries, wages and payroll taxes		107,439			103,075		4.2	%
Stock-based compensation		9,846			11,822		(16.7	)%
Commissions		10,310			7,719		33.6	%
Advertising		8,595			5,322		61.5	%
General and administrative expenses		41,005			31,636		29.6	%
Depreciation and amortization		10,184			8,047		26.6	%
Total operating expenses		187,379			167,621		11.8	%
Operating income		98,395			83,824		17.4	%
Other income (expense):
Interest income		148			543		(72.7	)%
Interest expense		(1,925	)		(1,599	)	20.4	%
Income before income tax expense		96,618			82,768		16.7	%
Income tax expense		26,734			20,846		28.2	%
Net income	$	69,884		$	61,922		12.9	%
Less distributed and undistributed earnings allocated to participating
securities		(47	)		(197	)	(76.1	)%
Net income allocated to common shares	$	69,837		$	61,725		13.1	%
Net income per share of common stock
Basic	$	1.82		$	1.62		12.3	%
Diluted	$	1.80		$	1.59		13.2	%

____________________________________

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

	Three Months Ended March 31,
(in thousands)	2022		2021
Gross billings	$	10,357,905	$	8,050,422
Less: WSEE payroll cost		8,780,068		6,763,587
Revenues	$	1,577,837	$	1,286,835

Insperity, Inc.
KEY FINANCIAL AND STATISTICAL DATA
(Unaudited)
	Three Months Ended March 31,
	2022		2021		Change
Average WSEEs paid		278,660		233,170	19.5	%
Statistical data (per WSEE per month):
Revenues^(1)	$	1,887	$	1,840	2.6	%
Gross profit		342		359	(4.7	)%
Operating expenses		224		240	(6.7	)%
Operating income		118		120	(1.7	)%
Net income		84		89	(5.6	)%

____________________________________

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

	Three Months Ended March 31,
(per WSEE per month)	2022		2021
Gross billings	$	12,390	$	11,509
Less: WSEE payroll cost		10,503		9,669
Revenues	$	1,887	$	1,840

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, • depreciation and amortization expense, and • amortization of SaaS implementation costs.
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 March 31,
(in thousands, except per WSEE per month)	2022						2021
				Per WSEE						Per WSEE
Payroll cost	$	8,780,068		$	10,503		$	6,763,587		$	9,669
Less: Bonus payroll cost		1,983,853			2,373			1,420,475			2,031
Non-bonus payroll cost	$	6,796,215		$	8,130		$	5,343,112		$	7,638
% Change period over period		27.2	%		6.4	%		3.6	%		5.8	%

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

(in thousands)	March 31, 2022		December 31, 2021
Cash, cash equivalents and marketable securities	$	609,264	$	607,603
Less:
Amounts payable for withheld federal and state income taxes,
employment taxes and other payroll deductions		338,278		424,800
Client prepayments		117,807		20,054
Adjusted cash, cash equivalents and marketable securities	$	153,179	$	162,749

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 March 31,
	2022						2021
				Per WSEE						Per WSEE
Net income	$	69,884		$	84		$	61,922		$	89
Income tax expense		26,734			32			20,846			30
Interest expense		1,925			2			1,599			2
Depreciation and amortization		10,184			12			8,047			11
EBITDA		108,727			130			92,414			132
Stock-based compensation		9,846			12			11,822			17
Adjusted EBITDA	$	118,573		$	142		$	104,236		$	149
% Change period over period		13.8	%		(4.7	) %		2.9	%		4.9	%

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

	Three Months Ended March 31,
(in thousands)	2022			2021
Net income	$	69,884		$	61,922
Non-GAAP adjustments:
Stock-based compensation		9,846			11,822
Tax effect		(2,724	)		(2,978	)
Total non-GAAP adjustments, net		7,122			8,844
Adjusted net income	$	77,006		$	70,766
% Change period over period		8.8	%		5.8	%

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

	Three Months Ended March 31,
	2022			2021
Diluted EPS	$	1.80		$	1.59
Non-GAAP adjustments:
Stock-based compensation		0.25			0.30
Tax effect		(0.06	)		(0.07	)
Total non-GAAP adjustments, net	$	0.19		$	0.23
Adjusted EPS	$	1.99		$	1.82
% Change period over period		9.3	%		7.1	%

Following is a reconciliation of GAAP to non-GAAP financial measures for second quarter and full year 2022 guidance:

(in millions, except per share amounts)	Q2 2022 Guidance	Full Year 2022 Guidance
Net income	$23 - $32	$132 - $162
Income tax expense	9 - 13	51 - 63
Interest expense	3	10
Depreciation and amortization	10	42
Amortization of SaaS implementation costs	—	2
EBITDA	45 - 58	237 - 279
Stock-based compensation	15	48
Adjusted EBITDA	$60 - $73	$285 - $327
Diluted net income per share of common stock	$0.60 - $0.84	$3.42 - $4.20
Non-GAAP adjustments:
Stock-based compensation	0.39	1.24
Tax effect	(0.11)	(0.35)
Total non-GAAP adjustments, net	0.28	0.89
Adjusted EPS	$0.88 - $1.12	$4.31 - $5.09