TriNet Announces Third Quarter 2024 Results
TriNet Group (NYSE: TNET) reported Q3 2024 financial results with total revenues increasing 1% to $1.2 billion year-over-year. Professional service revenues remained flat at $184 million. Net income decreased to $45 million ($0.89 per diluted share) from $94 million ($1.63 per diluted share) in the same period last year. Average WSEs increased 7% to approximately 356,000. The company held $251 million in unrestricted cash and cash equivalents, $195 million in unrestricted investments, and total debt of $1.1 billion. Management noted challenges from higher healthcare costs impacting profitability and provided Q4 guidance projecting total revenue growth between -1% and 2%.
TriNet Group (NYSE: TNET) ha riportato i risultati finanziari del terzo trimestre 2024, con ricavi totali in aumento dell'1%, raggiungendo 1,2 miliardi di dollari rispetto all'anno precedente. I ricavi dai servizi professionali sono rimasti stabili a 184 milioni di dollari. L'utile netto è diminuito a 45 milioni di dollari (0,89 dollari per azione diluita) rispetto ai 94 milioni di dollari (1,63 dollari per azione diluita) nello stesso periodo dell'anno scorso. Il numero medio di WSE è aumentato del 7%, raggiungendo circa 356.000. L'azienda detiene 251 milioni di dollari in contante e mezzi liquidi non vincolati, 195 milioni di dollari in investimenti non vincolati e un debito totale di 1,1 miliardi di dollari. La direzione ha evidenziato le sfide derivanti dai costi sanitari più elevati che influenzano la redditività e ha fornito una guida per il quarto trimestre, prevedendo una crescita dei ricavi totali compresa tra -1% e 2%.
TriNet Group (NYSE: TNET) informó sobre los resultados financieros del tercer trimestre de 2024, con ingresos totales que aumentaron un 1% hasta 1.200 millones de dólares interanuales. Los ingresos por servicios profesionales se mantuvieron estables en 184 millones de dólares. La renta neta disminuyó a 45 millones de dólares (0,89 dólares por acción diluida) desde 94 millones de dólares (1,63 dólares por acción diluida) en el mismo periodo del año anterior. El promedio de WSE aumentó un 7% hasta aproximadamente 356.000. La compañía tenía 251 millones de dólares en efectivo y equivalentes de efectivo no restringidos, 195 millones de dólares en inversiones no restringidas y una deuda total de 1.100 millones de dólares. La dirección señaló los desafíos de los mayores costos de atención médica que afectan la rentabilidad y proporcionó una guía para el cuarto trimestre proyectando un crecimiento de los ingresos totales entre -1% y 2%.
TriNet Group (NYSE: TNET)는 2024년 3분기 재무 결과를 발표했으며, 총 수익이 전년 대비 1% 증가하여 12억 달러에 이르렀습니다. 전문 서비스 수익은 1억 8400만 달러로 변동이 없었습니다. 순수익은 지난해 같은 기간의 9,400만 달러(희석 주당 1.63달러)에서 4,500만 달러(희석 주당 0.89달러)로 감소했습니다. 평균 WSE는 약 356,000으로 7% 증가했습니다. 회사는 2억 5,100만 달러의 제한 없는 현금 및 현금 등가물, 1억 9,500만 달러의 제한 없는 투자, 총 11억 달러의 부채를 보유하고 있습니다. 경영진은 수익성에 영향을 미치는 높은 의료 비용으로 인한 어려움을 언급하며, 4분기 가이던스를 제공하여 총 수익 증가를 -1%에서 2% 사이로 전망했습니다.
TriNet Group (NYSE: TNET) a annoncé les résultats financiers du troisième trimestre 2024, avec des revenus totaux en augmentation de 1%, atteignant 1,2 milliard de dollars par rapport à l'année précédente. Les revenus des services professionnels sont restés stables à 184 millions de dollars. Le bénéfice net a diminué à 45 millions de dollars (0,89 dollar par action diluée) contre 94 millions de dollars (1,63 dollar par action diluée) au même trimestre de l'année précédente. Le nombre moyen de WSE a augmenté de 7%, atteignant environ 356 000. La société détenait 251 millions de dollars en trésorerie et équivalents de liquidités non restreints, 195 millions de dollars en investissements non restreints et une dette totale de 1,1 milliard de dollars. La direction a noté des défis liés à l'augmentation des coûts de la santé affectant la rentabilité et a fourni des prévisions pour le quatrième trimestre, projetant une croissance des revenus totaux comprise entre -1% et 2%.
TriNet Group (NYSE: TNET) hat die finanziellen Ergebnisse für das 3. Quartal 2024 veröffentlicht, wobei die Gesamteinnahmen im Jahresvergleich um 1% auf 1,2 Milliarden US-Dollar gestiegen sind. Die Einnahmen aus professionellen Dienstleistungen blieben mit 184 Millionen US-Dollar stabil. Der Nettogewinn sank von 94 Millionen US-Dollar (1,63 US-Dollar pro verwässertem Anteil) im selben Zeitraum des Vorjahres auf 45 Millionen US-Dollar (0,89 US-Dollar pro verwässertem Anteil). Die durchschnittlichen WSE stiegen um 7% auf etwa 356.000. Das Unternehmen hielt 251 Millionen US-Dollar an unbeschränkten liquiden Mitteln und Gleichwerten, 195 Millionen US-Dollar an unbeschränkten Investitionen und eine Gesamtverschuldung von 1,1 Milliarden US-Dollar. Das Management wies auf Herausforderungen durch steigende Gesundheitskosten hin, die die Rentabilität beeinträchtigen, und gab eine Prognose für das 4. Quartal heraus, die ein Umsatzwachstum zwischen -1% und 2% projiziert.
- Total revenues increased 1% to $1.2 billion
- Average WSEs (Worksite Employees) grew 7% to 356,000
- Strong customer retention levels reported for 2024
- Successfully implemented healthcare fee repricing for largest customer cohort
- Net income declined 52% to $45 million from $94 million year-over-year
- Adjusted EBITDA decreased to $109 million from $172 million year-over-year
- Higher healthcare costs negatively impacted profitability
- Q4 guidance indicates potential revenue decline of up to 1%
Insights
The Q3 results reveal concerning trends for TriNet. Net income dropped significantly from
The key challenge stems from rising healthcare costs impacting margins. While the company has implemented pricing adjustments starting October 1st for its largest customer cohort, the full effect won't materialize until after January 2024 renewals. The forward guidance suggests continued pressure, with Q4 revenue growth projected between
The
Third quarter highlights include:
- Total revenues increased
1% to as compared to the same period last year.$1.2 billion - Flat professional service revenues of
as compared to the same period last year.$184 million - Net income was
, or$45 million per diluted share, compared to net income of$0.89 , or$94 million per diluted share, in the same period last year.$1.63 - Adjusted Net Income was
, or$59 million per diluted share, compared to Adjusted Net Income of$1.17 , or$109 million per diluted share, in the same period last year.$1.91 - Adjusted EBITDA was
, compared to Adjusted EBITDA of$109 million , in the same period last year.$172 million - Average WSEs increased
7% as compared to the same period last year, to approximately 356,000 and includes approximately 20,000 PEO Platform Users. - Average HRIS Users for the period was approximately 183,000.
- At September 30, 2024, TriNet had unrestricted cash and cash equivalents of
, unrestricted investments of$251 million and total debt of$195 million .$1.1 billion
"Small businesses are navigating a challenging business climate, hiring very carefully, and dealing with healthcare cost inflation steeper than we have seen in several years," said Mike Simonds, TriNet's President and CEO. "TriNet is not immune from these conditions and higher healthcare costs adversely impacted our profitability in the quarter."
Mr. Simonds continued, "Fortunately, our model allows us to quickly take action and align our pricing with healthcare cost trends. We repriced our largest cohort of healthcare fees on October 1, and we experienced strong customer retention. Following our January 1 renewal, we will have priced for the current elevated cost trends across more than two thirds of our PEO business. Our colleagues are extremely engaged, delivering strong service to our customers and record retention levels in 2024 despite the challenging environment. Nearly eight months into this role, I am excited by the opportunity in front of us to grow our business profitably in an increasingly focused, disciplined, and customer-centric fashion."
Fourth Quarter and Full-Year 2024 Guidance
In addition to announcing our third quarter 2024 results, we provide our fourth quarter and full-year 2024 guidance. Non-GAAP financial measures are reconciled later in this release. Percentages reflect the increase or (decrease) from the prior year quarter and prior year end.
Q4 2024 | Full Year 2024 | |||||||
Low | High | Low | High | |||||
Total Revenues | (1) % | 2 % | 1 % | 2 % | ||||
Professional Service Revenues | (8) % | (5) % | — % | 1 % | ||||
Insurance Cost Ratio | 96.5 % | 93.5 % | 90.3 % | 89.6 % | ||||
Diluted net income per share of common stock | ||||||||
Adjusted Net Income per share - diluted |
Quarterly Report on Form 10-Q
We anticipate filing our Quarterly Report on Form 10-Q ("Form 10-Q") for the nine months ended September 30, 2024 with the
Earnings Conference Call and Audio Webcast
TriNet will host a conference call at 5:30 a.m. PT (8:30 a.m. ET) today to discuss its third quarter results for 2024 and provide fourth quarter and full-year financial guidance for 2024. TriNet encourages participants to pre-register for the conference call. 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://dpregister.com/sreg/10193255/fda58bcb7d. For those who would like to join the call but have not pre-registered, they can do so by dialing +1 (412) 317-5426 and requesting the "TriNet Conference Call." The live webcast of the conference call can be accessed on the Investor Relations section of TriNet's website at http://investor.trinet.com. Participants can pre-register for the webcast by going to: https://events.q4inc.com/attendee/366545303 A replay of the webcast will be available on this website for approximately one year. A telephonic replay will be available for two weeks following the conference call at +1 (412) 317-0088 conference ID: 1675204.
About TriNet
TriNet provides small and medium-size businesses (SMBs) with full-service industry-specific HR solutions, providing both professional employer organization (PEO) and human resources information system (HRIS) services. TriNet offers access to human capital expertise, benefits, risk mitigation, compliance, payroll, and R&D tax credit services, all enabled by industry-leading technology. TriNet's suite of products also includes services and software-based solutions to help streamline workflows by connecting HR, benefits, employee engagement, payroll and time & attendance. Rooted in more than 30 years of supporting entrepreneurs and adapting to the ever-changing modern workplace, TriNet empowers SMBs to focus on what matters most - growing their business and enabling their people 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 fourth quarter and full-year 2024 and the underlying assumptions, the value to customers and shareholders of TriNet's product offerings, TriNet's financial performance and long-term growth, and the extent, length and growth impact of current economic uncertainty. 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. Examples of forward-looking statements include, among others, TriNet's expectations regarding our ability to continue to have our value proposition resonate at required pricing levels; ability to manage our expenses diligently; and our ability to meet our forecasted retention goals. 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. 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 WSEs; 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; 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 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 protect against and remediate cyber-attacks, breaches, disclosures and other data-related incidents, whether intentional or inadvertent and whether attributable to us or our service providers; our ability to comply with evolving data privacy 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 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 solutions; 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 credit facility and meet our debt obligations; and the impact of concentrated ownership in our stock by Atairos and other large stockholders; and our ability to manage risks associated with our international operations. 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 |
TriNet | TriNet |
(510) 875-7201 | (925) 965-8441 |
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 September 30, | Nine Months Ended September 30, | ||||||||||||
(in millions, except per share and Operating Metrics data) | 2024 | 2023 | % Change | 2024 | 2023 | % Change | |||||||
Income Statement Data: | |||||||||||||
Total revenues | 1 | % | 1 | % | |||||||||
Operating income | 58 | 116 | (50) | 261 | 382 | (32) | |||||||
Net income | 45 | 94 | (52) | 196 | 308 | (36) | |||||||
Diluted net income per share of common stock | 0.89 | 1.63 | (45) | 3.87 | 5.20 | (26) | |||||||
Non-GAAP measures (1): | |||||||||||||
Adjusted EBITDA | 109 | 172 | (37) | 425 | 557 | (24) | |||||||
Adjusted Net income | 59 | 109 | (46) | 247 | 365 | (32) | |||||||
Operating Metrics: | |||||||||||||
Insurance Cost Ratio | 90 % | 84 % | 6 | % | 88 % | 83 % | 5 | ||||||
Average WSEs (2) | 355,948 | 333,286 | 7 | 351,856 | 329,257 | 7 | % | ||||||
Total WSEs at period end (2) | 356,137 | 335,741 | 6 | 356,137 | 335,741 | 6 | |||||||
Average HRIS Users (3) | 183,410 | 210,863 | (13) | 189,929 | 219,058 | (13) |
(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 in our 2024 10-Q. |
(in millions) | September 30, | December 31, | % | |||
Balance Sheet Data: | ||||||
Working capital | 165 | 115 | 43 | % | ||
Total assets | 3,729 | 3,693 | 1 | |||
Debt | 1,068 | 1,093 | (2) | |||
Total stockholders' equity | 129 | 78 | 65 |
Nine Months Ended September 30, | ||||||
(in millions) | 2024 | 2023 | % | |||
Cash Flow Data: | ||||||
Net cash used in operating activities | 542 | % | ||||
Net cash used in investing activities | (25) | (57) | (56) | |||
Net cash used in financing activities | (217) | (523) | (59) | |||
Non-GAAP measure (1): | ||||||
Corporate Operating Cash Flows | (45) |
(1) | Refer to Non-GAAP measures definitions and reconciliations from GAAP measures under the heading "Non-GAAP Financial Measures". |
TRINET GROUP, INC. | |||||
Three Months Ended | Nine Months Ended | ||||
(in millions except per share data) | 2024 | 2023 | 2024 | 2023 | |
Professional service revenues | |||||
Insurance service revenues | 1,053 | 1,037 | 3,143 | 3,110 | |
Total revenues | 1,237 | 1,222 | 3,727 | 3,677 | |
Insurance costs | 949 | 874 | 2,772 | 2,594 | |
Cost of providing services | 74 | 74 | 228 | 231 | |
Sales and marketing | 74 | 75 | 218 | 214 | |
General and administrative | 46 | 51 | 140 | 154 | |
Systems development and programming | 17 | 15 | 52 | 49 | |
Depreciation and amortization of intangible assets | 19 | 17 | 56 | 53 | |
Total costs and operating expenses | 1,179 | 1,106 | 3,466 | 3,295 | |
Operating income | 58 | 116 | 261 | 382 | |
Other income (expense): | |||||
Interest expense, bank fees and other | (15) | (10) | (47) | (23) | |
Interest income | 15 | 18 | 49 | 57 | |
Income before provision for income taxes | 58 | 124 | 263 | 416 | |
Income taxes | 13 | 30 | 67 | 108 | |
Net income | |||||
Other comprehensive income (loss), net of income taxes | 7 | (2) | 4 | (3) | |
Comprehensive income | |||||
Net income per share: | |||||
Basic | |||||
Diluted | |||||
Weighted average shares: | |||||
Basic | 50 | 57 | 50 | 59 | |
Diluted | 50 | 58 | 51 | 59 |
TRINET GROUP, INC. | ||||
September 30, | December 31, | |||
(in millions, except share and per share data) | 2024 | 2023 | ||
ASSETS | ||||
Current assets: | ||||
Cash and cash equivalents | ||||
Investments | 50 | 65 | ||
Restricted cash, cash equivalents and investments | 780 | 1,269 | ||
Accounts receivable, net | 15 | 18 | ||
Unbilled revenue, net | 511 | 447 | ||
Prepaid expenses, net | 64 | 67 | ||
Other payroll assets | 883 | 381 | ||
Other current assets | 51 | 44 | ||
Total current assets | 2,605 | 2,578 | ||
Restricted cash, cash equivalents and investments, noncurrent | 153 | 158 | ||
Investments, noncurrent | 145 | 143 | ||
Property and equipment, net | 14 | 17 | ||
Operating lease right-of-use asset | 30 | 24 | ||
Goodwill | 462 | 462 | ||
Software and other intangible assets, net | 179 | 172 | ||
Other assets | 141 | 139 | ||
Total assets | ||||
Liabilities and stockholders' equity | ||||
Current liabilities: | ||||
Accounts payable and other current liabilities | ||||
Revolving credit agreement borrowings | 75 | 109 | ||
Client deposits and other client liabilities | 39 | 65 | ||
Accrued wages | 566 | 515 | ||
Accrued health insurance costs, net | 193 | 175 | ||
Accrued workers' compensation costs, net | 44 | 50 | ||
Payroll tax liabilities and other payroll withholdings | 1,420 | 1,438 | ||
Operating lease liabilities | 15 | 14 | ||
Insurance premiums and other payables | 6 | 10 | ||
Total current liabilities | 2,440 | 2,463 | ||
Long-term debt, noncurrent | 993 | 984 | ||
Accrued workers' compensation costs, noncurrent, net | 107 | 120 | ||
Deferred taxes | 18 | 13 | ||
Operating lease liabilities, noncurrent | 30 | 30 | ||
Other non current liabilities | 12 | 5 | ||
Total liabilities | 3,600 | 3,615 | ||
Stockholders' equity: | ||||
Preferred stock | — | — | ||
Common stock and additional paid-in capital | 1,037 | 976 | ||
Accumulated deficit | (910) | (896) | ||
Accumulated other comprehensive loss | 2 | (2) | ||
Total stockholders' equity | 129 | 78 | ||
Total liabilities & stockholders' equity |
TRINET GROUP, INC. | ||
Nine Months Ended | ||
(in millions) | 2024 | 2023 |
Operating activities | ||
Net income | ||
Adjustments to reconcile net income to net cash used in operating activities: | ||
Depreciation and amortization of intangible assets | 56 | 53 |
Amortization of deferred costs | 32 | 31 |
Amortization of ROU asset, lease modification, impairment, and abandonment | 4 | 5 |
Deferred income taxes | 3 | — |
Stock based compensation | 53 | 43 |
Other | 3 | 1 |
Changes in operating assets and liabilities: | ||
Accounts receivable, net | 2 | (4) |
Unbilled revenue, net | (64) | (29) |
Prepaid expenses, net | 3 | (4) |
Other assets | (44) | (44) |
Other payroll assets | (502) | (104) |
Accounts payable and other liabilities | (13) | 9 |
Client deposits and other client liabilities | (27) | (33) |
Accrued wages | 52 | 21 |
Accrued health insurance costs, net | 18 | 9 |
Accrued workers' compensation costs, net | (19) | (9) |
Payroll taxes payable and other payroll withholdings | (18) | (283) |
Operating lease liabilities | (11) | (13) |
Net cash used in operating activities | (276) | (43) |
Investing activities | ||
Purchases of marketable securities | (161) | (226) |
Proceeds from sale and maturity of marketable securities | 196 | 223 |
Acquisitions of property and equipment and software | (60) | (54) |
Net cash used in investing activities | (25) | (57) |
Financing activities | ||
Repurchase of common stock | (155) | (1,109) |
Proceeds from issuance of common stock | 6 | 9 |
Proceeds from revolving credit agreement borrowings | — | 695 |
Revolver repayment | — | (495) |
Proceeds from issuance of 2031 Notes | — | 400 |
Awards effectively repurchased for required employee withholding taxes | (18) | (14) |
Payment of long-term financing fees and debt issuance costs | — | (9) |
Repayment of revolving credit agreement borrowings | (25) | — |
Dividends paid | (25) | — |
Net cash used in financing activities | (217) | (523) |
Net change in cash and cash equivalents, unrestricted and restricted | (518) | (623) |
Cash and cash equivalents, unrestricted and restricted: | ||
Beginning of period | 1,466 | 1,537 |
End of period | ||
Supplemental disclosures of cash flow information | ||
Interest paid | ||
Income taxes paid, net | ||
Supplemental schedule of noncash investing and financing activities | ||
Cash dividend declared, but not yet paid | $ — | |
Payable for purchase of property and equipment |
Non-GAAP Financial Measures
In addition to the selected financial measures presented in accordance with
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 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, and - transaction and integration 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 transaction and integration 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 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, 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. |
Corporate Operating Cash Flows | • Net cash provided by (used in) operating activities, excluding the effects of: - Assets associated with WSEs and TriNet Trust (accounts receivable, unbilled revenue, prepaid expenses, other payroll assets and other current assets) and - Liabilities associated with WSEs and TriNet Trust (client deposits and other client liabilities, accrued wages, payroll tax liabilities and other payroll withholdings, accrued health insurance costs, accrued workers' compensation costs, insurance premiums and other payables, and other current liabilities). | • Provides information that our stockholders and management can use to evaluate our cash flows from operations independent of the current assets and liabilities associated with our WSEs and TriNet Trust. • Enhances comparisons to prior periods and, accordingly, used as a liquidity measure to manage liquidity between corporate and WSE and TriNet Trust related activities, and to help determine and plan our cash flow and capital strategies. |
(1) | Non-GAAP effective tax rate is |
(2) | Non-cash interest expense represents amortization and write-off of our debt issuance costs and loss on a terminated derivative. |
Reconciliation of GAAP to Non-GAAP Measures
The table below presents a reconciliation of net income to Adjusted EBITDA:
Three Months Ended | Nine Months Ended September 30, | ||||
(in millions) | 2024 | 2023 | 2024 | 2023 | |
Net income | |||||
Provision for income taxes | 13 | 30 | 67 | 108 | |
Stock based compensation | 15 | 15 | 53 | 43 | |
Interest expense, bank fees and other | 15 | 10 | 47 | 23 | |
Depreciation and amortization of intangible assets | 19 | 17 | 56 | 53 | |
Amortization of cloud computing arrangements | 2 | 3 | 6 | 7 | |
Transaction and integration costs | — | 3 | — | 15 | |
Adjusted EBITDA | |||||
Adjusted EBITDA Margin | 8.8 % | 14.1 % | 11.4 % | 15.1 % |
The table below presents a reconciliation of net income to Adjusted Net Income and Adjusted Net Income per share - diluted:
Three Months Ended | Nine Months Ended September 30, | ||||
(in millions, except per share data) | 2024 | 2023 | 2024 | 2023 | |
Net income | |||||
Effective income tax rate adjustment | (2) | (2) | — | 1 | |
Stock based compensation | 15 | 15 | 53 | 43 | |
Amortization of intangible assets | 5 | 5 | 14 | 16 | |
Non-cash interest expense | 1 | — | 2 | 1 | |
Transaction and integration costs | — | 3 | — | 15 | |
Income tax impact of pre-tax adjustments | (5) | (6) | (18) | (19) | |
Adjusted Net Income | |||||
GAAP weighted average shares of common stock - diluted | 50 | 58 | 51 | 59 | |
Adjusted Net Income per share - diluted |
The table below presents a reconciliation of net cash provided by operating activities to Corporate Operating Cash flows:
Nine Months Ended September 30, | ||
(in millions) | 2024 | 2023 |
Net cash used in operating activities | ||
Less: Change in WSE & TriNet Trust related other current assets | (548) | (134) |
Less: Change in WSE & TriNet Trust related current liabilities | 59 | (295) |
Net cash used in operating activities - WSE & TriNet Trust | ||
Net cash provided by operating activities - Corporate |
Reconciliation of GAAP to Non-GAAP Measures for the fourth quarter and full-year 2024 guidance.
Low and high percentages represent increases (decreases) from the same periods in the previous year.
The table below presents a reconciliation of net income to Adjusted Net Income and Adjusted Net Income per share - diluted:
Q4 2023 | Q4 2024 Guidance | FY 2023 | Year 2024 Guidance | ||||||
(in millions, except per share data) | Actual | Low | High | Actual | Low | High | |||
Net income | (114) % | (77) % | (50) % | (44) % | |||||
Effective income tax rate adjustment | (3) | (73) | (59) | (2) | (28) | (3) | |||
Stock based compensation | 16 | (17) | (12) | 59 | 11 | 13 | |||
Amortization of intangible assets | 5 | 1 | 1 | 20 | (5) | (5) | |||
Non-cash interest expense | 1 | (100) | (100) | 2 | (20) | (20) | |||
Transaction and integration costs | 2 | (100) | (100) | 17 | (100) | (100) | |||
Income tax impact of pre-tax adjustments | (6) | (24) | (20) | (25) | (12) | (11) | |||
Adjusted Net Income | (96) % | (65) % | (44) % | (38) % | |||||
GAAP weighted average shares of common stock - diluted | 51 | 57 | |||||||
Adjusted Net Income per share - diluted |
View original content to download multimedia:https://www.prnewswire.com/news-releases/trinet-announces-third-quarter-2024-results-302287203.html
SOURCE TriNet Group, Inc.
FAQ
What was TriNet's (TNET) revenue growth in Q3 2024?
How much did TriNet's (TNET) net income decrease in Q3 2024?
What is TriNet's (TNET) Q4 2024 revenue guidance?