1% Growth in Total Revenues to
$1.3 billion for the Fourth
Quarter of 2024
1% Growth in Total Revenues to
$5.1 billion for Fiscal Year
2024
Delivered record WSE retention in 2024
DUBLIN,
Calif., Feb. 13, 2025 /PRNewswire/ -- TriNet
Group, Inc. (NYSE: TNET), a leading provider of
comprehensive and flexible human capital management (HCM) solutions
for small and medium-size businesses (SMBs), today announced
financial results for the fourth quarter and full year ended
December 31, 2024. The fourth quarter
and full year highlights below include non-GAAP financial measures
which are reconciled later in this release.
"We closed out 2024 by delivering fourth quarter results in line
with our guidance, excluding a strategic restructuring charge,"
said Mike Simonds, TriNet's
President and CEO. "I am pleased that we drove strong retention in
2024 and returned over $200 million
in capital to shareholders through share repurchases and dividends
evidencing the strength of our business model."
Simonds continued, "As we enter 2025, we have a clear strategy
in place and have begun executing on a number of actions that
position TriNet for growth, margin expansion, and value creation
over the medium-term. We expect momentum to build through the year
as we continue to reprice our insurance book and our investments in
our benefits offering, go-to-market approach, and increasingly
tech-enabled service model begin to yield tangible results."
Fourth quarter highlights include:
- Total revenues increased 1% to $1.3
billion compared to the same period last year.
- Professional service revenues decreased 4% to $181 million compared to the same period last
year.
- Net loss was $23 million, or
$0.46 per diluted share, compared to
net income of $67 million, or
$1.31 per diluted share, in the same
period last year.
- Adjusted Net Income was $22
million, or $0.44 per diluted
share, compared to Adjusted Net Income of $82 million, or $1.60 per diluted share, in the same period last
year.
- Adjusted EBITDA was $60 million,
representing an Adjusted EBITDA Margin of 4.7%, compared to
Adjusted EBITDA of $140 million,
representing an Adjusted EBITDA Margin of 11.2% in the same period
last year.
- Average Worksite Employees (WSEs) increased 5% as compared to
the same period last year and increased 1% as compared to the
previous quarter, to approximately 355,000.
Full year highlights include:
- Total revenues increased 1% to $5.1
billion as compared to 2023.
- Professional service revenues increased 1% to $765 million as compared to 2023.
- Net income was $173 million or
$3.43 per diluted share, compared to
net income of $375 million or
$6.56 per diluted share, in
2023.
- Adjusted Net income was $269
million or $5.32 per diluted
share, compared to net income of $446
million or $7.81 per diluted
share, in 2023.
- Adjusted EBITDA was $485 million,
representing an Adjusted EBITDA Margin of 9.6%, compared to
Adjusted EBITDA of $697 million,
representing an Adjusted EBITDA Margin of 14.2% in 2023.
- Average Worksite Employees (WSEs) increased by 6% compared to
2023, to approximately 353,000.
Full-Year 2025 Guidance
In addition to announcing our fourth quarter 2024 results, we
provide our full-year 2025 guidance. Non-GAAP financial measures
are reconciled later in this release. Percentages reflect the
increase or (decrease) from the prior year end.
|
|
|
Full Year
2025
|
(dollars in millions,
except for per share amounts)
|
|
|
Low
|
|
High
|
Total
Revenues
|
|
|
$
4,900
|
|
$
5,100
|
Professional Service
Revenues
|
|
|
$
700
|
|
$
730
|
Insurance Cost
Ratio
|
|
|
92 %
|
|
90 %
|
Adjusted EBITDA
Margin
|
|
|
7 %
|
|
9 %
|
Diluted net income per
share of common stock
|
|
|
$
1.90
|
|
$
3.40
|
Adjusted Net Income per
share - diluted
|
|
|
$
3.25
|
|
$
4.75
|
Medium-Term Outlook Based on Strategy
TriNet is also providing our medium-term financial performance
outlook as a result of our strategy. Details of our strategy and
medium-term outlook can be found on Investor Relations section of
TriNet's website at https://investors.trinet.com. Percentages for
Total Revenues and Adjusted Net Income per share - diluted
represent our targeted compounded annual growth rates through the
period. Adjusted EBITDA Margin represents our targeted margin at
the end of the period. The Value Creation Opportunity represents
our targeted Adjusted Net Income per share - diluted percentage
return plus our expected dividends paid.
|
|
|
Medium-Term
Outlook
|
|
|
|
Low
|
|
High
|
Total
Revenues
|
|
|
4 %
|
|
6 %
|
Adjusted EBITDA
Margin
|
|
|
10 %
|
|
11 %
|
Adjusted Net Income per
share - diluted
|
|
|
12 %
|
|
14 %
|
Value Creation
Opportunity
|
|
|
13 %
|
|
15 %
|
We are not able to provide a reconciliation of non-GAAP
financial measures included in our medium-term outlook to the
closest corresponding GAAP measure without unreasonable efforts
because we are unable to predict the ultimate outcome of certain
significant items including but not limited to volume growth and
Insurance Cost Ratio. For the same reasons, we are unable to
address the probable significance of the unavailable information,
which could have a potentially unpredictable and potentially
significant impact on our future GAAP financial results.
Annual Report on Form 10-K
We anticipate filing our Annual Report on Form 10-K ("Form
10-K") for the year ended December 31,
2024 with the U.S. Securities and Exchange Commission (SEC)
and making it available at http://www.trinet.com on or about
February 13, 2025. This press release should be read in
conjunction with the Form 10-K and the related Notes to
Consolidated Financial Statements and Management's Discussion and
Analysis of Financial Condition and Results of Operations contained
in the Form 10-K.
Earnings and Medium-Term Strategy & Outlook Conference
Call and Audio Webcast
TriNet will host a conference call at 5:30 a.m. PT to 6:45 a.m. PT (8:30 a.m. to 9:45 a.m. ET) today to discuss its
fourth quarter and year end results for 2024, provide full-year
financial guidance for 2025, and provide its Medium-Term Strategy
& Outlook. TriNet encourages participants to pre-register for
the webcast. The live webcast of the conference call can be
accessed on the Investor Relations section of TriNet's website at
https://investor.trinet.com. Participants can pre-register for the
webcast by going
to: https://events.q4inc.com/attendee/533667263. Callers who
pre-register will be given a unique PIN to gain immediate access to
the call and bypass the live operator. To pre-register, go to:
https://www.netroadshow.com/events/login?show=4dd88305&confId=77411.
For those who would like to join the call but have not
pre-registered, they can do so by dialing +1 (404) 975-4839 and
enter the access code: 174612. A replay of the webcast will be
available on this website for approximately one year.
About TriNet
TriNet is a leading provider of Human Resources solutions for
small and medium size businesses, offering advanced
technology-enabled services that include human capital expertise,
employee benefits such as health insurance and retirement plans,
payroll and payroll tax administration, risk mitigation, and
compliance consulting. Our long-term objective is to be the premier
provider of HR services for a broad range of SMBs through industry
leading benefits, sales distribution excellence, and a world class
services delivery model. For more information, please visit
TriNet.com or follow us on Facebook, LinkedIn and
Instagram.
Use of Non-GAAP Financial Measures
Reconciliations of non-GAAP financial measures to TriNet's
financial results as determined in accordance with GAAP are
included at the end of this press release following the
accompanying financial data. For a description of these non-GAAP
financial measures, including the reasons management uses each
measure, please see the section titled "Non-GAAP Financial
Measures."
Forward-Looking Statements
This press release contains, and statements made during the
above referenced conference call will contain, statements that are
not historical in nature, are predictive in nature, or that depend
upon or refer to future events or conditions or otherwise contain
forward-looking statements within the meaning of Section 21 of the
Securities Exchange Act of 1934, as amended, and the Private
Securities Litigation Reform Act of 1995, including, among other
things, TriNet's expectations and assumptions regarding: TriNet's
financial guidance for the full-year 2025 and the underlying
assumptions; TriNet's mid-term outlook and the underlying
assumptions; TriNet's ability to help our clients
successfully navigate a challenging external environment, TriNet's
ability to build on our improved pricing, the continuation of our
strong expense management and TriNet's ability to execute on our
strategy. Forward-looking statements are often identified by the
use of words such as, but not limited to, "ability," "anticipate,"
"believe," "can," "continue," "could," "estimate," "expect,"
"guidance," "impact," "intend," "may," "plan," "predict,"
"project," "seek," "should," "strategy," "target," "value," "will,"
"would" and similar expressions or variations intended to identify
forward-looking statements. These statements are not guarantees of
future performance but are based on management's expectations as of
the date hereof and assumptions that are inherently subject to
uncertainties, risks and changes in circumstances that are
difficult to predict. Forward-looking statements involve known and
unknown risks, uncertainties and other factors that may cause
actual results, performance or achievements to be materially
different from our current expectations and any past or future
results, performance or achievements expressed or implied by the
forward-looking statements. Investors are cautioned not to place
undue reliance upon any forward-looking statements.
Important factors that could cause actual results to differ
materially from those expressed or implied by these forward-looking
statements include: our ability to manage unexpected changes in
workers' compensation and health insurance claims and costs by
worksite employees; our ability to mitigate the unique business
risks we face as a co-employer; the effects of volatility in the
financial and economic environment on the businesses that make up
our client base; our inability to realize or sustain the expected
benefits from our business transformation initiatives; loss of
clients for reasons beyond our control and the short-term contracts
we typically use with our clients; the impact of regional or
industry-specific economic and health factors on our operations;
the impact of failures or limitations in the business systems and
service centers we rely upon; the impact of discontinuing our
discretionary credits on our business and client loyalty and
retention; changes in our insurance coverage or our relationships
with key insurance carriers; our ability to improve our services
and technology to satisfy client and regulatory expectations; our
ability to effectively integrate businesses we have acquired or may
acquire in the future; our ability to effectively manage and
improve our operational effectiveness and resiliency; our ability
to attract and retain qualified personnel; the effects of increased
competition and our ability to compete effectively; the impact on
our business of cyber-attacks, breaches, disclosures and other
data-related incidents; our ability to comply with constantly
evolving data privacy, AI and security laws; our ability to manage
changes in, uncertainty regarding, or adverse application of the
complex laws and regulations that govern our business; changing
laws and regulations governing health insurance and employee
benefits; our ability to keep pace with changes in technology or
provide timely enhancements to our solutions and support; risks
associated with our international operations; our ability to
operate a business subject to numerous complex laws; changing laws
and regulations governing health insurance and other traditional
employee benefits at the federal, state, and local levels; our
ability to be recognized as an employer of worksite employees and
for our benefits plans to satisfy all requirements under federal
and state regulations; changes in the laws and regulations that
govern what it means to be an employer, employee or independent
contractor; the impact of new and changing laws regarding remote
work; our ability to comply with the licensing requirements that
govern our HCM solutions; the failure of third-party service
providers performing their functions; the failure to comply with
anti-corruption laws and regulations, economic and trade sanctions,
and similar laws; the outcome of existing and future legal and tax
proceedings; fluctuation in our results of operations and stock
price due to factors outside of our control; our ability to comply
with the restrictions of our indebtedness and meet our debt
obligations; the need for additional capital or to restructure our
existing debt; the continuation of our stock repurchase program;
the impact of concentrated ownership in our stock by Atairos and
other large stockholders and the anti-takeover provisions in our
charter documents and under Delaware law. Any of these factors could cause
our actual results to differ materially from our anticipated
results.
Further information on risks that could affect TriNet's results
is included in our filings with the SEC, including under the
headings "Risk Factors" and "Management's Discussion and Analysis
of Financial Condition and Results of Operations" and elsewhere in
our most recent Annual Report on Form 10-K and Quarterly Reports on
Form 10-Q, which are available on our investor relations website at
http://investor.trinet.com and on the SEC website at
www.sec.gov. Copies of these filings are also available by
contacting TriNet Corporation's Investor Relations Department at
(510) 875-7201. Except as required by law, neither we nor any other
person assumes responsibility for the accuracy and completeness of
the forward-looking statements in this press release, and any
forward-looking statements in this press release speak only as of
the date of this press release. In addition, we do not assume any
obligation, and do not intend, to update any of our forward-looking
statements, except as required by law.
Contacts:
|
|
Investors:
|
Media:
|
Alex Bauer
|
Renee Brotherton / Josh
Gross
|
TriNet
|
TriNet
|
Investorrelations@TriNet.com
|
Renee.Brotherton@TriNet.com
|
(510)
875-7201
|
Josh.Gross@TriNet.com
|
|
(408)
646-5103
|
Key Financial and Operating Metrics
We regularly review certain key financial and operating metrics
to evaluate growth trends, measure our performance and make
strategic decisions. These key financial and operating metrics may
change over time. Our key financial and operating metrics for the
periods presented were as follows:
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
(in millions, except
per share and Operating Metrics data)
|
2024
|
|
2023
|
|
%
Change
|
|
2024
|
|
2023
|
|
%
Change
|
Income Statement
Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenues
|
$
1,277
|
|
$
1,261
|
|
1
|
%
|
|
$
5,053
|
|
$
4,994
|
|
1
|
%
|
Income before
tax
|
(37)
|
|
86
|
|
(143)
|
|
|
226
|
|
501
|
|
(55)
|
|
Net (loss)
income
|
(23)
|
|
67
|
|
(134)
|
|
|
173
|
|
375
|
|
(54)
|
|
Diluted net (loss)
income per share of common stock
|
(0.46)
|
|
1.31
|
|
(135)
|
|
|
3.43
|
|
6.56
|
|
(48)
|
|
Non-GAAP measures
(1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
60
|
|
140
|
|
(57)
|
|
|
485
|
|
697
|
|
(30)
|
|
Adjusted Net
income
|
22
|
|
82
|
|
(73)
|
|
|
269
|
|
446
|
|
(40)
|
|
Free Cash
Flow
|
|
|
|
|
|
|
|
201
|
|
464
|
|
(57)
|
|
Operating
Metrics:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance Cost
Ratio
|
95 %
|
|
87 %
|
|
8
|
%
|
|
90 %
|
|
84 %
|
|
6
|
|
Average WSEs
(2)
|
355,157
|
|
337,924
|
|
5
|
|
|
352,681
|
|
331,423
|
|
6
|
%
|
Total WSEs at period
end (2)
|
360,681
|
|
347,542
|
|
4
|
|
|
360,681
|
|
347,542
|
|
4
|
|
|
|
(1)
|
Refer to Non-GAAP
measures definitions and reconciliations from GAAP measures under
the heading "Non-GAAP Financial Measures".
|
(2)
|
Total WSEs and Average
WSEs include incremental WSEs that were charged a platform user
access fee and incremental additional service recipients. These
were identified as a result of our ongoing effort to ensure that
our billing practices best match the expectations of our customers.
Please refer to "Management Discussion & Analysis of Financial
Condition and Results of Operations" in our 2024 10-K.
|
(in
millions)
|
December 31,
2024
|
|
December 31,
2023
|
|
%
Change
|
|
Balance Sheet
Data:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
360
|
|
$
287
|
|
26
|
%
|
Working
capital
|
199
|
|
115
|
|
73
|
%
|
Total
assets
|
4,119
|
|
3,693
|
|
12
|
|
Debt
|
983
|
|
1,093
|
|
(10)
|
|
Total stockholders'
equity
|
69
|
|
78
|
|
(12)
|
|
|
Year Ended December
31,
|
(in
millions)
|
2024
|
|
2023
|
|
%
Change
|
Cash Flow
Data:
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
$
279
|
|
$
539
|
|
(48)
|
%
|
Net cash provided by
(used in) investing activities
|
153
|
|
(70)
|
|
(319)
|
|
Net cash used in
financing activities
|
(207)
|
|
(540)
|
|
(62)
|
|
TRINET GROUP,
INC. CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE
INCOME (Unaudited)
|
|
|
Three Months
Ended
December 31,
|
|
Year Ended December
31,
|
(in millions except per
share data)
|
2024
|
2023
|
|
2024
|
2023
|
Professional service
revenues
|
$
181
|
$
189
|
|
$
765
|
$
756
|
Insurance service
revenues
|
1,081
|
1,056
|
|
4,224
|
4,166
|
Interest
income
|
15
|
16
|
|
64
|
72
|
Total
revenues
|
1,277
|
1,261
|
|
5,053
|
4,994
|
Insurance
costs
|
1,025
|
919
|
|
3,797
|
3,513
|
Cost of providing
services
|
76
|
77
|
|
304
|
307
|
Sales and
marketing
|
71
|
71
|
|
289
|
285
|
General and
administrative
|
92
|
57
|
|
232
|
211
|
Systems development and
programming
|
16
|
16
|
|
68
|
65
|
Depreciation and
amortization of intangible assets
|
19
|
19
|
|
75
|
72
|
Interest expense, bank
fees and other
|
15
|
16
|
|
62
|
40
|
Income before
tax
|
(37)
|
86
|
|
226
|
501
|
Income taxes
|
(14)
|
19
|
|
53
|
126
|
Net (loss)
income
|
$
(23)
|
$
67
|
|
$
173
|
$
375
|
Other comprehensive
income (loss), net of income taxes
|
(5)
|
6
|
|
(1)
|
3
|
Comprehensive
income
|
$
(28)
|
$
73
|
|
$
172
|
$
378
|
Net (loss) income
per share:
|
|
|
|
|
|
Basic
|
$
(0.46)
|
$
1.33
|
|
$
3.47
|
$
6.61
|
Diluted
|
$
(0.46)
|
$
1.31
|
|
$
3.43
|
$
6.56
|
Weighted average
shares:
|
|
|
|
|
|
Basic
|
50
|
51
|
|
50
|
57
|
Diluted
|
50
|
51
|
|
50
|
57
|
TRINET GROUP,
INC. CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
|
|
|
December
31,
|
|
December
31,
|
(in millions, except
share and per share data)
|
|
2024
|
|
2023
|
ASSETS
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
360
|
|
$
287
|
Investments
|
|
—
|
|
65
|
Restricted cash, cash
equivalents and investments
|
|
1,413
|
|
1,269
|
Accounts receivable,
net
|
|
32
|
|
18
|
Payroll funds
receivable
|
|
349
|
|
447
|
Prepaid expenses,
net
|
|
64
|
|
67
|
Other payroll
assets
|
|
916
|
|
381
|
Other current
assets
|
|
46
|
|
44
|
Total current
assets
|
|
3,180
|
|
2,578
|
Restricted cash, cash
equivalents and investments, noncurrent
|
|
145
|
|
158
|
Investments,
noncurrent
|
|
—
|
|
143
|
Property and
equipment, net
|
|
10
|
|
17
|
Operating lease
right-of-use asset
|
|
24
|
|
24
|
Goodwill
|
|
461
|
|
462
|
Software and other
intangible assets, net
|
|
156
|
|
172
|
Other
assets
|
|
143
|
|
139
|
Total
assets
|
|
$
4,119
|
|
$
3,693
|
Liabilities and
stockholders' equity
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Accounts payable and
other current liabilities
|
|
$
89
|
|
$
87
|
Revolving credit
agreement borrowings
|
|
75
|
|
109
|
Client deposits and
other client liabilities
|
|
76
|
|
65
|
Accrued
wages
|
|
580
|
|
515
|
Accrued health
insurance costs, net
|
|
189
|
|
175
|
Accrued workers'
compensation costs, net
|
|
44
|
|
50
|
Payroll tax
liabilities and other payroll withholdings
|
|
1,906
|
|
1,438
|
Operating lease
liabilities
|
|
13
|
|
14
|
Insurance premiums and
other payables
|
|
9
|
|
10
|
Total current
liabilities
|
|
2,981
|
|
2,463
|
Long-term debt,
noncurrent
|
|
908
|
|
984
|
Accrued workers'
compensation costs, noncurrent, net
|
|
110
|
|
120
|
Deferred
taxes
|
|
11
|
|
13
|
Operating lease
liabilities, noncurrent
|
|
26
|
|
30
|
Other non current
liabilities
|
|
14
|
|
5
|
Total
liabilities
|
|
4,050
|
|
3,615
|
Stockholders'
equity:
|
|
|
|
|
Preferred
stock
|
|
—
|
|
—
|
Common stock and
additional paid-in capital
|
|
1,056
|
|
976
|
Retained earning
(Accumulated deficit)
|
|
(984)
|
|
(896)
|
Accumulated other
comprehensive loss
|
|
(3)
|
|
(2)
|
Total stockholders'
equity
|
|
69
|
|
78
|
Total liabilities
& stockholders' equity
|
|
$
4,119
|
|
$
3,693
|
TRINET GROUP,
INC. CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
Year Ended December
31,
|
(in
millions)
|
2024
|
2023
|
2022
|
Operating
activities
|
|
|
|
Net income
|
$
173
|
$
375
|
$
355
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
Depreciation and
amortization of intangible assets
|
75
|
72
|
64
|
Amortization of
deferred costs
|
44
|
40
|
38
|
Amortization of ROU
asset, lease modification, impairment, and abandonment
|
11
|
9
|
25
|
Stock based
compensation
|
65
|
59
|
62
|
Accretion of discount
rate on lease liabilities
|
2
|
2
|
2
|
Provision for doubtful
accounts
|
2
|
3
|
2
|
Deferred income
taxes
|
(2)
|
5
|
(22)
|
Losses from
disposition of assets
|
—
|
1
|
6
|
Losses and impairment
on investments
|
(1)
|
1
|
18
|
Impairment of
intangibles
|
25
|
—
|
—
|
Changes in operating
assets and liabilities:
|
|
|
|
Accounts receivable,
net
|
(2)
|
(3)
|
4
|
Prepaid expenses,
net
|
(18)
|
4
|
19
|
Other payroll
assets
|
3
|
(3)
|
—
|
Accounts payable and
other current liabilities
|
(7)
|
(10)
|
(13)
|
Client deposits and
other client liabilities
|
(10)
|
23
|
—
|
Accrued
wages
|
(5)
|
7
|
14
|
Accrued health
insurance costs, net
|
(2)
|
7
|
—
|
Accrued workers'
compensation costs, net
|
(11)
|
(8)
|
(7)
|
Payroll taxes payable
and other payroll withholdings
|
(3)
|
8
|
2
|
Operating lease
liabilities
|
(15)
|
(17)
|
(17)
|
Other
assets
|
(52)
|
(35)
|
(54)
|
Other
liabilities
|
7
|
(1)
|
(1)
|
Net cash provided
by operating activities
|
279
|
539
|
497
|
Investing
activities
|
|
|
|
Purchases of
marketable securities
|
(190)
|
(276)
|
(410)
|
Proceeds from sale and
maturity of marketable securities
|
421
|
286
|
469
|
Acquisitions of
property and equipment and projects in process
|
(78)
|
(75)
|
(56)
|
Acquisitions of
subsidiaries, net of cash acquired
|
—
|
—
|
(229)
|
Other
Investments
|
—
|
(5)
|
—
|
Net cash provided
by (used in) investing activities
|
153
|
(70)
|
(226)
|
Financing
activities
|
|
|
|
Change in WSE and
TriNet Trust related assets and liabilities, net
|
139
|
6
|
65
|
Repurchase of common
stock
|
(183)
|
(1,122)
|
(523)
|
Proceeds from issuance
of common stock
|
12
|
15
|
11
|
Payment of long-term
financing costs and debt issuance costs
|
—
|
(9)
|
—
|
Proceeds from issuance
of 2031 Notes
|
—
|
400
|
—
|
Proceeds from
revolving credit agreement borrowings
|
—
|
695
|
—
|
Repayment of
borrowings under revolving credit agreement
|
(110)
|
(495)
|
—
|
Awards effectively
repurchased for required employee withholding taxes
|
(28)
|
(30)
|
(24)
|
Dividends
paid
|
(37)
|
—
|
—
|
Net cash used in
financing activities
|
(207)
|
(540)
|
(471)
|
Effect of exchange
rate changes on cash and cash equivalents
|
—
|
—
|
(1)
|
Net increase
(decrease) in cash and cash equivalents, unrestricted and
restricted
|
225
|
(71)
|
(201)
|
Cash and cash
equivalents, unrestricted and restricted:
|
|
|
|
Beginning of
period
|
1,466
|
1,537
|
1,738
|
End of
period
|
$ 1,691
|
$ 1,466
|
$ 1,537
|
Supplemental
disclosures of cash flow information
|
|
|
|
Interest
paid
|
$
59
|
$
25
|
$
18
|
Income taxes paid,
net
|
76
|
114
|
128
|
Supplemental
schedule of noncash investing and financing
activities
|
|
|
|
Cash dividend
declared, but not yet paid
|
$
12
|
$
—
|
$
—
|
Payable for purchase
of property and equipment
|
$
2
|
$
4
|
$
6
|
Acquisitions of
subsidiaries paid in stock
|
$
—
|
$
—
|
$
17
|
Non-GAAP Financial Measures
In addition to the selected financial measures presented in
accordance with U.S. Generally Accepted Accounting Principles
(GAAP), we monitor other non-GAAP financial measures that we use to
manage our business, to make planning decisions, to allocate
resources and to use as performance measures in our executive
compensation plan. These key financial measures provide an
additional view of our operational performance over the long term
and provide information that we use to maintain and grow our
business.
The presentation of these non-GAAP financial measures is used to
enhance the understanding of certain aspects of our financial
performance. It is not meant to be considered in isolation from,
superior to, or as a substitute for the directly comparable
financial measures prepared in accordance with GAAP.
Non-GAAP
Measure
|
Definition
|
How We Use The
Measure
|
Adjusted
EBITDA
|
• Net (loss) income,
excluding the effects of:
- income tax
provision,
- interest expense,
bank fees and other,
-
depreciation,
- amortization of
intangible assets,
- stock based
compensation expense,
- amortization of cloud
computing arrangements,
- transaction and
integration costs, and
- restructuring
costs.
|
• Provides
period-to-period comparisons on a consistent basis and an
understanding as to how our management evaluates the effectiveness
of our business strategies by excluding certain non-recurring
costs, which include restructuring costs, as well as certain
non-cash charges such as depreciation and amortization, and
stock-based compensation and certain impairment charges recognized
based on the estimated fair values. We believe these charges are
either not directly resulting from our core operations or not
indicative of our ongoing operations.
• Enhances comparisons
to the prior period and, accordingly, facilitates the development
of future projections and earnings growth prospects.
• Provides a measure,
among others, used in the determination of incentive compensation
for management.
• We also sometimes
refer to Adjusted EBITDA margin, which is the ratio of Adjusted
EBITDA to total revenues.
|
Adjusted Net
Income
|
• Net (loss) income,
excluding the effects of:
- effective income tax
rate (1),
- stock based
compensation,
- amortization of
intangible assets, net,
- non-cash interest
expense,
- transaction and
integration costs,
- restructuring costs,
and
- the income tax effect
(at our effective tax rate (1) of these pre-tax
adjustments.)
|
• Provides information
to our stockholders and board of directors to understand how our
management evaluates our business, to monitor and evaluate our
operating results, and analyze profitability of our ongoing
operations and trends on a consistent basis by excluding certain
non-cash charges.
|
Free Cash
Flow
|
• Net cash provided by
operating activities reduced by capital expenditures
|
• Provides our
management with a measure for capital planning, performance
evaluation and resource allocation.
|
|
|
(1)
|
Non-GAAP effective tax
rate is 25.6% for the fourth quarters and full years of 2024 and
2023, which excludes the income tax impact from stock-based
compensation, changes in uncertain tax positions, and nonrecurring
benefits or expenses from federal legislative changes.
|
In 2024, we changed our presentation method in our Consolidated
Statements of Cash Flows to classify changes in WSE and TriNet
Trust assets and liabilities as financing activities. As a
result of this change, we will no longer use Corporate Operating
Cash Flows as a non-GAAP financial measure. In 2024 we also added
Free Cash Flow as part of our non-GAAP financial measures.
Reconciliation of GAAP to Non-GAAP Measures
The table below presents a reconciliation of Net (loss) income
to Adjusted EBITDA:
|
Three Months
Ended
December 31,
|
|
Year
Ended
December
31,
|
(in
millions)
|
2024
|
2023
|
|
2024
|
2023
|
Net (loss)
income
|
$
(23)
|
$
67
|
|
$
173
|
$
375
|
Provision for income
taxes
|
(14)
|
19
|
|
53
|
126
|
Stock based
compensation
|
12
|
16
|
|
65
|
59
|
Interest expense, bank
fees and other
|
15
|
16
|
|
62
|
40
|
Depreciation and
amortization of intangible assets
|
19
|
19
|
|
75
|
72
|
Amortization of cloud
computing arrangements
|
2
|
1
|
|
8
|
8
|
Transaction and
integration costs
|
—
|
2
|
|
—
|
17
|
Restructuring
costs
|
49
|
—
|
|
49
|
—
|
Adjusted
EBITDA
|
$
60
|
$
140
|
|
$
485
|
$
697
|
Adjusted EBITDA
Margin
|
4.7 %
|
11.2 %
|
|
9.6 %
|
14.2 %
|
The table below presents a reconciliation of Net (loss) income
to Adjusted Net Income and Adjusted Net Income per share -
diluted:
|
Three Months
Ended
December 31,
|
|
Year
Ended
December
31,
|
(in millions, except
per share data)
|
2024
|
2023
|
|
2024
|
2023
|
Net (loss)
income
|
$
(23)
|
$
67
|
|
$
173
|
$
375
|
Effective income tax
rate adjustment
|
(5)
|
(3)
|
|
(5)
|
(2)
|
Stock based
compensation
|
12
|
16
|
|
65
|
59
|
Amortization of
intangible assets
|
4
|
5
|
|
19
|
20
|
Non-cash interest
expense
|
1
|
1
|
|
3
|
2
|
Transaction and
integration costs
|
—
|
2
|
|
—
|
17
|
Restructuring
costs
|
49
|
—
|
|
49
|
—
|
Income tax impact of
pre-tax adjustments
|
(17)
|
(6)
|
|
(35)
|
(25)
|
Adjusted Net
Income
|
$
22
|
$
82
|
|
$
269
|
$
446
|
GAAP weighted
average shares of common stock - diluted
|
50
|
51
|
|
50
|
57
|
Adjusted Net Income
per share - diluted
|
$
0.44
|
$
1.60
|
|
$
5.32
|
$
7.81
|
The table below presents a reconciliation of Net cash provided
by operating activities to Free Cash Flow:
|
Year Ended December
31,
|
(in
millions)
|
2024
|
2023
|
2022
|
Net cash provided by
operating activities
|
$
279
|
$
539
|
$
497
|
Acquisitions of
property and equipment and projects in process
|
(78)
|
(75)
|
(56)
|
Free Cash
Flow
|
$
201
|
$
464
|
$
441
|
Reconciliation of GAAP to Non-GAAP Measures for the full-year
2025 guidance.
Low and high percentages represent increases (decreases) from
the same period in the previous year.
The table below presents a reconciliation of net income to
Adjusted EBITDA:
|
|
FY
2024
|
|
Year 2025
Guidance
|
(in
millions)
|
|
Actual
|
|
Low
|
High
|
Net (loss)
income
|
|
$
173
|
|
(46) %
|
(3) %
|
Provision for income
taxes
|
|
53
|
|
(41)
|
10
|
Stock based
compensation
|
|
65
|
|
11
|
11
|
Interest expense, bank
fees and other
|
|
62
|
|
(15)
|
(15)
|
Depreciation and
amortization of intangible assets
|
|
75
|
|
(21)
|
(21)
|
Amortization of cloud
computing arrangements
|
|
8
|
|
(7)
|
(7)
|
Restructuring
costs
|
|
49
|
|
(80)
|
(80)
|
Adjusted
EBITDA
|
|
$
485
|
|
(31) %
|
(10) %
|
Total
revenues
|
|
$ 5,053
|
|
(2.0) %
|
2.0 %
|
Adjusted EBITDA
Margin
|
|
9.6 %
|
|
6.8 %
|
8.5 %
|
The table below presents a reconciliation of net income to
Adjusted Net Income and Adjusted Net Income per share -
diluted:
|
|
FY
2024
|
|
Year 2025
Guidance
|
(in millions, except
per share data)
|
|
Actual
|
|
Low
|
High
|
Net income
|
|
$
173
|
|
(46) %
|
(3) %
|
Effective income tax
rate adjustment
|
|
(5)
|
|
(83)
|
(105)
|
Stock based
compensation
|
|
65
|
|
11
|
11
|
Amortization of
intangible assets
|
|
19
|
|
(49)
|
(49)
|
Non-cash interest
expense
|
|
3
|
|
(100)
|
(100)
|
Restructuring
costs
|
|
49
|
|
(80)
|
(80)
|
Income tax impact of
pre-tax adjustments
|
|
(35)
|
|
(32)
|
(32)
|
Adjusted Net
Income
|
|
$
269
|
|
(40) %
|
(12) %
|
GAAP weighted
average shares of common stock - diluted
|
|
50
|
|
|
|
Adjusted Net Income
per share - diluted
|
|
$
5.32
|
|
$3.25
|
$4.75
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/trinet-announces-fourth-quarter-fiscal-year-2024-results-and-strategy--medium-term-outlook-302375938.html
SOURCE TriNet Group, Inc.