EX-99.1 2 a09302022-ex991earningsrel.htm EX-99.1 Document

Exhibit 99.1

Insperity Announces Strong Third Quarter Results
HOUSTON – October 31, 2022 – 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 September 30, 2022. Insperity will be hosting a conference call today at 10:00 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.
Q3 average number of WSEEs paid and revenues up 18% and 19%, respectively
Q3 net income and diluted EPS of $37.7 million and $0.98, respectively
Q3 adjusted EBITDA up 33% to $79.8 million and adjusted EPS up 38% to $1.23
YTD average number of WSEEs paid and revenues up 19% and 21%, respectively
YTD net income and diluted EPS of $141.2 million and $3.66, respectively
YTD adjusted EBITDA up 22% to $273.4 million and adjusted EPS up 21% to $4.38
Third Quarter Results
For the third quarter of 2022, reported net income and diluted earnings per share (“EPS”) were $37.7 million and $0.98, respectively. Adjusted EPS increased 38.2% over the third quarter of 2021 to $1.23. Adjusted EBITDA increased 32.7% to $79.8 million.
The average number of worksite employees (“WSEEs”) paid per month increased 17.8% over Q3 2021 to 303,347 WSEEs. WSEEs paid from new client sales improved over Q3 2021 and client retention remained strong, averaging 99% per month for the quarter. The net gain in our client base continued, although at expected lower levels than Q3 2021, a period when many clients were rehiring employees as the pandemic conditions improved. Revenues in Q3 2022 increased 19.0% to $1.4 billion on the 17.8% increase in paid WSEEs. Revenue per WSEE was up 1.0% as overall pricing was managed to targeted levels given the current inflationary environment, partially offset by a client and worksite employee mix change.
“We are pleased to report continuing strong growth and profitability this quarter and year to date driven by a combination of strong demand for our services and excellent execution by our Insperity employees,” said Paul J. Sarvadi, Insperity chief executive officer and chairman. “We have successfully launched our fall selling and retention campaign, and are focused on finishing an excellent first year of our five year plan and achieving a strong start to 2023.”

Gross profit increased 23.2% over Q3 2021 to $244.6 million on the 17.8% increase in paid WSEEs and a 4.7% increase in gross profit per WSEE per month. Benefits costs were better than expected, driven by lower utilization, including COVID related costs. Gross profit contribution from our workers’ compensation program improved over Q3 2021, further driving the increase in gross profit per WSEE per month.

Operating expenses increased 20.8% over Q3 2021 on the 23.2% increase in gross profit. Operating spend included continued investment in our service personnel given our high growth and a focus on hiring and retention in the current tight labor market. Other Q3 2022 personnel costs included a higher incentive compensation accrual tied to our outperformance. Travel and event costs also increased over Q3 2021, which was more restrictive under the pandemic conditions.




Year-to-Date Results
Revenues for the first nine months of 2022 increased 20.8% to $4.4 billion on an 18.9% increase in paid WSEEs and a 1.7% increase in revenue per WSEE. Gross profit for the first nine months of 2022 increased 18.6% to $770.2 million. Operating expenses increased 16.3% to $570.8 million compared to the 2021 period.
For the nine months ended September 30, 2022, reported net income and diluted EPS were $141.2 million and $3.66, respectively. Adjusted EPS increased 21.0% compared to the first nine months of 2021 to $4.38. Adjusted EBITDA increased 21.8% compared to the first nine months of 2021 to $273.4 million.
Net income per WSEE per month increased 3.8% to $54 in the 2022 period from $52 in the 2021 period. Adjusted EBITDA per WSEE per month was $104 in the 2022 period compared to $102 in the 2021 period.
Gross profit and earnings comparisons are impacted by the non-recurrence of $16.8 million in federal payroll tax refunds received in 2021 related to prior years.

Cash outlays in the first nine months of 2022 included the repurchase of approximately 679,000 shares of stock at a cost of $63.4 million, dividends totaling $56.9 million and capital expenditures of $16.4 million. Adjusted cash totaled $239 million at September 30, 2022 and $280 million is available under our recently expanded $650 million credit facility.
“In spite of the lingering pandemic conditions and the recent economic uncertainty, we have been able to achieve over a 20% increase in Adjusted EBITDA and Adjusted EPS over the first three quarters of this year,” said Douglas S. Sharp, Insperity executive vice president of finance, chief financial officer and treasurer. “While some uncertainty surrounding these factors continues to exist, we remain focused on taking advantage of the ongoing market opportunity and executing our long-term plan as we head into 2023.”

2022 Guidance
The company also announced its updated guidance for 2022, including the fourth 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.
Q4 2022Full Year 2022
Average WSEEs paid308,000310,700295,100295,800
Year-over-year increase14.5%15.5%17.7%18.0%
Adjusted EPS$0.87$0.98$5.23$5.37
Year-over-year increase156%188%32%36%
Adjusted EBITDA (in millions)$62$68$335$342
Year-over-year increase104%124%31%34%
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, amortization of SaaS implementation costs and non-cash stock-based compensation.



Conference Call and Webcast
Insperity will be hosting a conference call today at 10:00 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 888-506-0062 and use conference i.d. number 274789. 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 877-481-4010, with pass code 46882, for one week after the call. 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 90 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.


SUMMARY FINANCIAL INFORMATION
Insperity, Inc.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(in thousands)September 30, 2022December 31, 2021
Assets
Cash and cash equivalents$562,143 $575,812 
Restricted cash51,829 46,929 
Marketable securities34,493 31,791 
Accounts receivable, net558,700 513,306 
Prepaid insurance30,368 11,285 
Other current assets51,473 53,312 
Income taxes receivable— 12,413 
Total current assets1,289,006 1,244,848 
Property and equipment, net196,601 210,723 
Right of use leased assets56,626 62,830 
Prepaid health insurance9,000 9,000 
Deposits186,914 192,927 
Goodwill and other intangible assets, net12,707 12,707 
Deferred income taxes, net748 4,892 
Other assets29,904 15,158 
Total assets$1,781,506 $1,753,085 
Liabilities and stockholders' equity
Accounts payable$5,466 $6,412 
Payroll taxes and other payroll deductions payable352,129 467,892 
Accrued worksite employee payroll cost494,986 409,653 
Accrued health insurance costs64,858 50,001 
Accrued workers’ compensation costs57,023 50,534 
Accrued corporate payroll and commissions81,278 74,778 
Other accrued liabilities65,053 69,303 
Income taxes payable455 — 
Total current liabilities1,121,248 1,128,573 
Accrued workers’ compensation costs, net of current174,664 192,694 
Long-term debt369,400 369,400 
Operating lease liabilities, net of current55,691 64,192 
Total noncurrent liabilities599,755 626,286 
Stockholders’ equity:
Common stock555 555 
Additional paid-in capital139,370 109,179 
Treasury stock, at cost(716,046)(665,089)
Retained earnings636,624 553,581 
Total stockholders’ equity (deficit)60,503 (1,774)
Total liabilities and stockholders’ equity$1,781,506 $1,753,085 


SUMMARY FINANCIAL INFORMATION
Insperity, Inc.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(in thousands, except per share amounts)Three Months Ended September 30,Nine Months Ended September 30,
20222021Change20222021Change
Operating results:
Revenues(1)
$1,439,160 $1,209,628 19.0 %$4,449,104 $3,681,834 20.8 %
Payroll taxes, benefits and workers’ compensation costs
1,194,607 1,011,149 18.1 %3,678,909 3,032,356 21.3 %
Gross profit244,553 198,479 23.2 %770,195 649,478 18.6 %
Salaries, wages and payroll taxes109,525 89,232 22.7 %323,486 286,669 12.8 %
Stock-based compensation13,341 10,362 28.7 %38,818 35,965 7.9 %
Commissions11,068 8,724 26.9 %32,121 24,694 30.1 %
Advertising9,790 9,507 3.0 %30,812 23,804 29.4 %
General and administrative expenses38,115 31,134 22.4 %115,215 91,981 25.3 %
Depreciation and amortization10,083 9,917 1.7 %30,367 27,715 9.6 %
Total operating expenses
191,922 158,876 20.8 %570,819 490,828 16.3 %
Operating income52,631 39,603 32.9 %199,376 158,650 25.7 %
Other income (expense):
Interest income2,808 251 1,018.7 %3,901 2,230 74.9 %
Interest expense(4,082)(1,963)107.9 %(8,698)(5,537)57.1 %
Income before income tax expense51,357 37,891 35.5 %194,579 155,343 25.3 %
Income tax expense13,688 10,595 29.2 %53,427 40,971 30.4 %
Net income$37,669 $27,296 38.0 %$141,152 $114,372 23.4 %
Less distributed and undistributed earnings allocated to participating securities
— (39)(100.0)%(27)(219)(87.7)%
Net income allocated to common shares
$37,669 $27,257 38.2 %$141,125 $114,153 23.6 %
Net income per share of common stock
Basic
$0.99 $0.71 39.4 %$3.70 $2.97 24.6 %
Diluted
$0.98 $0.70 40.0 %$3.66 $2.94 24.5 %
 ____________________________________
(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)
2022202120222021
Gross billings
$9,528,695 $7,994,006 $29,111,243 $23,682,279 
Less: WSEE payroll cost
8,089,535 6,784,378 24,662,139 20,000,445 
Revenues
$1,439,160 $1,209,628 $4,449,104 $3,681,834 


SUMMARY FINANCIAL INFORMATION
Insperity, Inc.
KEY FINANCIAL AND STATISTICAL DATA
(Unaudited)
Three Months Ended September 30,Nine Months Ended September 30,
20222021Change20222021Change
Average WSEEs paid303,347 257,560 17.8 %290,838 244,667 18.9 %
Statistical data (per WSEE per month):
Revenues(1)
$1,581 $1,565 1.0 %$1,700 $1,672 1.7 %
Gross profit
269 257 4.7 %294 295 (0.3)%
Operating expenses
211 206 2.4 %218 223 (2.2)%
Operating income
58 51 13.7 %76 72 5.6 %
Net income
41 35 17.1 %54 52 3.8 %
____________________________________
(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 September 30,Nine Months Ended September 30,
(per WSEE per month)2022202120222021
Gross billings$10,470 $10,346 $11,122 $10,755 
Less: WSEE payroll cost8,889 8,781 9,422 9,083 
Revenues$1,581 $1,565 $1,700 $1,672 


NON-GAAP FINANCIAL MEASURES
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 MeasureDefinitionBenefit 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.
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 September 30,Nine Months Ended September 30,
(in thousands, except per WSEE per month)
2022202120222021
Per WSEEPer WSEEPer WSEEPer WSEE
Payroll cost$8,089,535 $8,889 $6,784,378 $8,781 $24,662,139 $9,422 $20,000,445 $9,083 
Less: Bonus payroll cost
583,703 641 726,187 940 3,236,059 1,236 2,942,817 1,337 
Non-bonus payroll cost
$7,505,832 $8,248 $6,058,191 $7,841 $21,426,080 $8,186 $17,057,628 $7,746 
% Change period over period
23.9 %5.2 %18.2 %6.4 %25.6 %5.7 %12.3 %6.7 %


NON-GAAP FINANCIAL MEASURES
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, 2022December 31, 2021
Cash, cash equivalents and marketable securities$596,636 $607,603 
Less:
Amounts payable for withheld federal and state income taxes, employment taxes and other payroll deductions
321,930 424,800 
Client prepayments
35,794 20,054 
Adjusted cash, cash equivalents and marketable securities$238,912 $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 September 30,Nine Months Ended September 30,
2022202120222021
Per WSEEPer WSEEPer WSEEPer WSEE
Net income
$37,669 $41 $27,296 $35 $141,152 $54 $114,372 $52 
Income tax expense
13,688 15 10,595 14 53,427 20 40,971 19 
Interest expense
4,082 1,963 8,698 5,537 
Amortization of SaaS implementation costs948 — — 948 — — — 
Depreciation and amortization
10,083 12 9,917 12 30,367 13 27,715 12 
EBITDA
66,470 73 49,771 64 234,592 90 188,595 86 
Stock-based compensation
13,341 15 10,362 14 38,818 14 35,965 16 
Adjusted EBITDA
$79,811 $88 $60,133 $78 $273,410 $104 $224,560 $102 
% Change period over period
32.7 %12.8 %4.5 %(6.0)%21.8 %2.0 %(10.5)%(15.0)%

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)2022202120222021
Net income$37,669 $27,296 $141,152 $114,372 
Non-GAAP adjustments:
Stock-based compensation13,341 10,362 38,818 35,965 
Total non-GAAP adjustments13,341 10,362 38,818 35,965 
Tax effect(3,590)(2,865)(10,659)(9,486)
Total non-GAAP adjustments, net9,751 7,497 28,159 26,479 
Adjusted net income$47,420 $34,793 $169,311 $140,851 
% Change period over period36.3 %(1.7)%20.2 %(13.0)%


NON-GAAP FINANCIAL MEASURES

Following is a reconciliation of diluted EPS (GAAP) to adjusted EPS (non-GAAP):
Three Months Ended September 30,Nine Months Ended September 30,
2022202120222021
Diluted EPS$0.98 $0.70 $3.66 $2.94 
Non-GAAP adjustments:
Stock-based compensation0.35 0.27 1.01 0.92 
Total non-GAAP adjustments0.35 0.27 1.01 0.92 
Tax effect(0.10)(0.08)(0.29)(0.24)
Total non-GAAP adjustments, net$0.25 $0.19 $0.72 $0.68 
Adjusted EPS$1.23 $0.89 $4.38 $3.62 
% Change period over period
38.2 %(2.2)%21.0 %(12.8)%

Following is a reconciliation of GAAP to non-GAAP financial measures for fourth quarter and full year 2022 guidance:
(in millions, except per share amounts)Q4 2022 GuidanceFull Year 2022 Guidance
Net income$26 - $30$166 - $171
Income tax expense9 - 1163 - 65
Interest expense513
Amortization of SaaS implementation costs12
Depreciation and amortization11 41
EBITDA52 - 58285 - 292
Stock-based compensation1050
Adjusted EBITDA$62 - $68$335 - $342
Diluted net income per share of common stock
$0.68 - $0.79$4.28 - $4.42
Non-GAAP adjustments:
Stock-based compensation0.26 1.30 
Tax effect(0.07)(0.35)
Total non-GAAP adjustments, net0.190.95
Adjusted EPS$0.87 - $0.98$5.23 - $5.37
###