Biggest changeAdjusted EPS Represents diluted net income per share computed in accordance with GAAP, excluding: • non-cash stock based compensation. 50 2022 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Following is a reconciliation of payroll cost (GAAP) to non-bonus payroll costs (non-GAAP): Year Ended December 31, (in thousands, except per WSEE per month) 2022 2021 2020 Per WSEE Per WSEE Per WSEE Payroll cost $ 34,188,092 $ 9,657 $ 28,345,623 $ 9,420 $ 23,881,607 $ 8,497 Less: Bonus payroll cost 4,959,987 1,401 4,719,217 1,568 3,238,284 1,152 Non-bonus payroll cost $ 29,228,105 $ 8,256 $ 23,626,406 $ 7,852 $ 20,643,323 $ 7,345 % Change year over year 23.7 % 5.1 % 14.5 % 6.9 % 3.1 % 3.7 % Following is a reconciliation of net income (GAAP) to EBITDA (non-GAAP) and adjusted EBITDA (non-GAAP): (in thousands, except per WSEE per month) Year Ended December 31, 2022 2021 2020 Per WSEE Per WSEE Per WSEE Net income $ 179,350 $ 51 $ 124,080 $ 41 $ 138,237 $ 49 Income tax expense 66,075 19 44,238 15 51,033 19 Interest expense 14,207 4 7,458 2 8,016 3 Amortization of SaaS implementation costs 1,923 1 — — — — Depreciation and amortization 40,660 11 38,547 13 31,189 11 EBITDA 302,215 86 214,323 71 228,475 82 Stock-based compensation 50,080 14 40,623 14 60,145 21 Adjusted EBITDA $ 352,295 $ 100 $ 254,946 $ 85 $ 288,620 $ 103 % Change year over year 38.2 % 17.6 % (11.7) % (17.5) % 15.4 % 17.0 % Following is a reconciliation of cash, cash equivalents and marketable securities (GAAP) to adjusted cash, cash equivalents and marketable securities (non-GAAP): December 31, (in thousands) 2022 2021 Cash, cash equivalents and marketable securities $ 765,896 $ 607,603 Less: Amounts payable for withheld federal and state income taxes, employment taxes and other payroll deductions 504,817 424,800 Client prepayments 36,800 20,054 Adjusted cash, cash equivalents and marketable securities $ 224,279 $ 162,749 51 2022 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Following is a reconciliation of net income (GAAP) to adjusted net income (non-GAAP): Year Ended December 31, (in thousands) 2022 2021 2020 Net income $ 179,350 $ 124,080 $ 138,237 Non-GAAP adjustments: Stock-based compensation 50,080 40,623 60,145 Tax effect of non-GAAP adjustments (13,483) (10,677) (17,068) Total non-GAAP adjustments, net 36,597 29,946 43,077 Adjusted net income $ 215,947 $ 154,026 $ 181,314 % Change year over year 40.2 % (15.1) % 7.0 % Following is a reconciliation of diluted EPS (GAAP) to adjusted EPS (non-GAAP): Year Ended December 31, (amounts per share) 2022 2021 2020 Diluted EPS $ 4.64 $ 3.18 $ 3.54 Non-GAAP adjustments: Stock-based compensation 1.30 1.04 1.54 Tax effect of non-GAAP adjustments (0.35) (0.27) (0.44) Total non-GAAP adjustments, net 0.95 0.77 1.10 Adjusted EPS $ 5.59 $ 3.95 $ 4.64 % Change year over year 41.5 % (14.9) % 11.8 % Liquidity and Capital Resources We periodically evaluate our liquidity requirements, capital needs and availability of resources in view of, among other things, our expansion plans, stock repurchases, potential acquisitions, debt service requirements and other operating cash needs.
Biggest changeFollowing is a reconciliation of payroll cost (GAAP) to non-bonus payroll costs (non-GAAP): (in thousands, except per WSEE per month) Year Ended December 31, 2023 2022 2021 Per WSEE Per WSEE Per WSEE Payroll cost $ 36,655,495 $ 9,787 $ 34,188,092 $ 9,657 $ 28,345,623 $ 9,420 Less: Bonus payroll cost 4,978,439 1,329 4,959,987 1,401 4,719,217 1,568 Non-bonus payroll cost $ 31,677,056 $ 8,458 $ 29,228,105 $ 8,256 $ 23,626,406 $ 7,852 % Change year over year 8.4 % 2.4 % 23.7 % 5.1 % 14.5 % 6.9 % 54 2023 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Following is a reconciliation of cash, cash equivalents and marketable securities (GAAP) to adjusted cash, cash equivalents and marketable securities (non-GAAP): (in thousands) December 31, 2023 December 31, 2022 Cash, cash equivalents and marketable securities $ 708,778 $ 765,896 Less: Amounts payable for withheld federal and state income taxes, employment taxes and other payroll deductions 510,092 504,817 Client prepayments 27,592 36,800 Adjusted cash, cash equivalents and marketable securities $ 171,094 $ 224,279 Following is a reconciliation of net income (GAAP) to EBITDA (non-GAAP) and adjusted EBITDA (non-GAAP): Year Ended December 31, (in thousands, except per WSEE per month) 2023 2022 2021 Per WSEE Per WSEE Per WSEE Net income $ 171,382 $ 46 $ 179,350 $ 51 $ 124,080 $ 41 Income tax expense 53,696 14 66,075 19 44,238 15 Interest expense 27,137 7 14,207 4 7,458 2 Amortization of SaaS implementation costs 5,711 2 1,923 1 — — Depreciation and amortization 42,708 11 40,660 11 38,547 13 EBITDA 300,634 80 302,215 86 214,323 71 Stock-based compensation 52,996 14 50,080 14 40,623 14 Adjusted EBITDA $ 353,630 $ 94 $ 352,295 $ 100 $ 254,946 $ 85 % Change year over year 0.4 % (6.0) % 38.2 % 17.6 % (11.7) % (17.5) % Following is a reconciliation of net income (GAAP) to adjusted net income (non-GAAP): Year Ended December 31, (in thousands) 2023 2022 2021 Net income $ 171,382 $ 179,350 $ 124,080 Non-GAAP adjustments: Stock-based compensation 52,996 50,080 40,623 Tax effect (12,643) (13,483) (10,677) Total non-GAAP adjustments, net 40,353 36,597 29,946 Adjusted net income $ 211,735 $ 215,947 $ 154,026 % Change year over year (2.0) % 40.2 % (15.1) % 55 2023 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Following is a reconciliation of diluted EPS (GAAP) to adjusted EPS (non-GAAP): Year Ended December 31, (amounts per share) 2023 2022 2021 Diluted EPS $ 4.47 $ 4.64 $ 3.18 Non-GAAP adjustments: Stock-based compensation 1.38 1.30 1.04 Tax effect (0.33) (0.35) (0.27) Total non-GAAP adjustments, net 1.05 0.95 0.77 Adjusted EPS $ 5.52 $ 5.59 $ 3.95 % Change year over year (1.3) % 41.5 % (14.9) % Liquidity and Capital Resources We periodically evaluate our liquidity requirements, capital needs and availability of resources in view of, among other things, our expansion plans, stock repurchases, potential acquisitions, debt service requirements and other operating cash needs.
The increase was primarily due to commissions associated with our PEO HR Outsourcing Solutions, including a new incentive program for our BPAs and sales managers, as well as an increase in the amount of sales channel referral fees paid during 2022. • Advertising expense increased 28.9% to $37.5 million, or $1 per WSEE per month, compared to 2021.
The increase was primarily due to commissions associated with our PEO HR Outsourcing Solutions, including a new incentive program for our BPAs and sales managers, as well as an increase in the amount of sales channel referral fees paid during 2022. • Advertising expense for 2022 increased 28.9% to $37.5 million, or $1 per WSEE per month, compared to 2021.
Therefore, changes in the participation level of the United plan have a direct impact on our operating cash flows. In addition, changes to the funding rates, which are determined solely by United based primarily upon recent claim history and anticipated cost trends, also have a significant impact on our operating cash flows.
Therefore, changes in the participation level of the United plan have a direct impact on our operating cash flows. In addition, changes to the funding rates, which are solely determined by United based primarily upon recent claim history and anticipated cost trends, also have a significant impact on our operating cash flows.
If we were to experience any significant changes in actuarial assumptions, our loss development rates could increase (or decrease), which would result in an increase (or decrease) in workers’ compensation costs and a resulting decrease (or increase) in net income reported in our Consolidated Statements of Operations.
If we were to experience any significant changes in actuarial assumptions, our loss development rates could increase (or decrease), which would result in an increase (or decrease) in workers’ compensation costs and a resulting decrease (or increase) in net income reported in our Consolidated Statements of Income and Comprehensive Income.
Please read Note 1 “ Accounting Policies ” and Note 7 “ Income Taxes ,” to the Consolidated Financial Statements for additional information. Non-GAAP Financial Measures Non-GAAP financial measures are not prepared in accordance with GAAP and may be different from non-GAAP financial measures used by other companies.
Please read Note 1 “ Accounting Policies ” and Note 7 “Income Taxes,” to the Consolidated Financial Statements for additional information. Non-GAAP Financial Measures Non-GAAP financial measures are not prepared in accordance with GAAP and may be different from non-GAAP financial measures used by other companies.
Please read “—Critical Accounting Policies and Estimates—Benefits Costs” for a discussion of our accounting for health insurance costs.
Please read “ —Critical Accounting Policies and Estimates—Benefits Costs ” for a discussion of our accounting for health insurance costs.
Operating expenses remained flat on a per WSEE per month basis compared to 2021. • Salaries of corporate and sales staff increased 13.7% to $430.9 million, but decreased $4 on a per WSEE per month basis, compared to 2021 on a 17.7% increase in WSEEs paid per month.
Operating expenses remained flat on a per WSEE per month basis compared to 2021. • Salaries of corporate and sales staff for 2022 increased 13.7% to $430.9 million, but decreased $4 on a per WSEE per month basis, compared to 2021 on a 17.7% increase in WSEEs paid per month.
In 2022, the increase in other income was due to an increase in interest income on our marketable securities investments and workers’ compensation deposits, which was offset by an increase in interest expense related to higher average interest rates on borrowings under our credit facility.
In 2023 and 2022, the increase in other income was due to an increase in interest rates on our marketable securities investments and workers’ compensation deposits, which was partially offset by an increase in interest expense related to higher average interest rates on borrowings under our credit facility.
The increase was primarily due to increased travel, event and software licensing costs. • Depreciation and amortization expense increased 5.5% to $40.7 million, but decreased $2 on a per WSEE per month basis, compared to 2021.
The increase was primarily due to increased travel, event and software licensing costs. • Depreciation and amortization expense for 2022 increased 5.5% to $40.7 million, but decreased $2 on a per WSEE per month basis, compared to 2021.
As this amount is less than the agreed-upon $9.0 million surplus maintenance level, the $5.3 million difference is included in accrued health insurance costs, a current liability, in our Consolidated Balance Sheets.
As this amount is less than the agreed-upon $9.0 million surplus maintenance level, the $32.5 million difference is included in accrued health insurance costs, a current liability, in our Consolidated Balance Sheets.
The percentage of total PEO HR Outsourcing Solutions revenues in our significant markets include the following: Significant Markets 45 2022 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Gross Profit In determining the pricing of the markup component of our gross billings, we take into consideration our estimates of the costs directly associated with our WSEEs, including payroll taxes, benefits and workers’ compensation costs, plus an acceptable gross profit margin.
The percentage of total PEO HR Outsourcing Solutions revenues in our significant markets include the following: Significant Markets 48 2023 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Gross Profit In determining the pricing of the markup component of our gross billings, we take into consideration our estimates of the costs directly associated with our WSEEs, including payroll taxes, benefits and workers’ compensation costs, plus an acceptable gross profit margin.
Accordingly, we record the costs of the United plan, including an estimate of the incurred claims, taxes and administrative fees (collectively the “Plan Costs”), as benefits expense in the Consolidated Statements of Operations.
Accordingly, we record the costs of the United plan, including an estimate of the incurred claims, taxes and administrative fees (collectively the “Plan Costs”), as benefits expense in the Consolidated Statements of Income and Comprehensive Income.
We believe the following accounting policies are critical and/or require significant judgments and estimates used in the preparation of our Consolidated Financial Statements: • Benefits costs — We provide group health insurance coverage under a single-employer plan that covers both our WSEEs in our PEO HR Outsourcing Solutions and our corporate employees and utilizes a national network of carriers including United, UnitedHealthcare of California, Kaiser Permanente, Blue Shield of California, HMSA BlueCross BlueShield of Hawaii and Tufts, all of which provide fully insured policies or service contracts.
We believe the following accounting policies are critical and/or require significant judgments and estimates used in the preparation of our Consolidated Financial Statements: • Benefits costs — We provide group health insurance coverage under a single-employer plan that covers both our WSEEs in our PEO HR Outsourcing Solutions and our corporate employees and utilizes a national network of carriers including United, UnitedHealthcare of California, Kaiser Permanente, Blue Shield of California, HMSA BlueCross BlueShield of Hawaii and Tufts (known as Harvard Pilgrim Health Care (HPHC) beginning in 2024), all of which provide fully insured policies or service contracts.
For further information related to our health insurance costs, please read “—Critical Accounting Policies and Estimates—Benefits Costs.” We believe the effects of inflation have not had a significant impact on our results of operations or financial condition, however, inflationary pressure could adversely impact our profitability in the future. 54 2022 Form 10-K QUANTITIVE AND QUALITATIVE DISCLOSURES
For further information related to our health insurance costs, please read “—Critical Accounting Policies and Estimates—Benefits Costs.” We believe the effects of inflation have not had a significant impact on our results of operations or financial condition; however, inflationary pressure could adversely impact our profitability in the future. 57 2023 Form 10-K QUANTITATIVE AND QUALITATIVE DISCLOSURES
Accordingly, the accrual of related incurred costs in each reporting period includes estimates, which take into account the ongoing development of claims and therefore requires a significant level of judgment.
Accordingly, the accrual of related incurred costs in each reporting period includes estimates, which take into account the ongoing development of claims and therefore requires judgment.
In addition, the premiums owed to United at December 31, 2022, were $46.4 million, which is also included in accrued health insurance costs, a current liability, on our Consolidated Balance Sheets. We believe that recent claim development patterns are representative of incurred but not reported claims costs during the reporting period.
In addition, the premiums owed to United at December 31, 2023, were $6.5 million, which is also included in accrued health insurance costs, a current liability, on our Consolidated Balance Sheets. We believe that recent claim development patterns are representative of incurred but not reported claims costs during the reporting period.
Each reporting period, changes in the actuarial assumptions resulting from changes in actual claims experience and other trends are incorporated into our workers’ compensation claims cost estimates. During the years ended December 31, 2022 and 2021, we reduced accrued workers’ compensation costs by $42.2 million and $41.7 million, respectively, for changes in estimated losses related to prior reporting periods.
Each reporting period, changes in the actuarial assumptions resulting from changes in actual claims experience and other trends are incorporated into our workers’ compensation claims cost estimates. During the years ended December 31, 2023 and 2022, we reduced accrued workers’ compensation costs by $33.5 million and $42.2 million, respectively, for changes in estimated losses related to prior reporting periods.
Commissions are based on new accounts sold and a percentage of revenue generated by such personnel. • Advertising — Advertising expense primarily consists of media advertising and other business promotions in our current and anticipated sales markets, including the Insperity Invitational™ presented by UnitedHealthcare® sponsorship. • General and administrative expenses — Our general and administrative expenses primarily include: ◦ rent expenses related to our service centers and sales offices ◦ outside professional service fees related to legal, consulting and accounting services ◦ administrative costs, such as postage, printing and supplies ◦ employee travel and training expenses 39 2022 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS ◦ facility costs, including repairs and maintenance ◦ technology costs, including software-as-a-service (“SaaS”) subscription costs and amortization of SaaS implementation costs • Depreciation and amortization — Depreciation and amortization expense is primarily a function of our capital investments in corporate facilities, service centers, sales offices, software development and technology infrastructure.
Commissions are based on new accounts sold and a percentage of revenue generated by such personnel. • Advertising — Advertising expense primarily consists of media advertising and other business promotions in our current and anticipated sales markets, including the Insperity Invitational™ presented by UnitedHealthcare® sponsorship. • General and administrative expenses — Our general and administrative expenses primarily include: ◦ rent expenses related to our service centers and sales offices ◦ outside professional service fees related to legal, consulting and accounting services ◦ administrative costs, such as postage, printing and supplies ◦ employee travel and training expenses ◦ facility costs, including repairs and maintenance ◦ technology costs, including software-as-a-service (“SaaS”) subscription costs and amortization of SaaS implementation costs • Depreciation and amortization — Depreciation and amortization expense is primarily a function of our capital investments in corporate facilities, service centers, sales offices, software development and technology infrastructure.
The terms of the arrangement with United require us to maintain an accumulated cash surplus in the plan of $9.0 million, which is reported as long-term prepaid insurance. As of December 31, 2022, Plan Costs were more than the net premiums paid and owed to United by $3.7 million.
The terms of the arrangement with United require us to maintain an accumulated cash surplus in the plan of $9.0 million, which is reported as long-term prepaid insurance. As of December 31, 2023, Plan Costs were more than the net premiums paid and owed to United by $23.5 million.
The primary direct cost components changed as follows: Benefits costs • The cost of group health insurance and related employee benefits decreased $9 per WSEE per month, but increased 1.2% on a per covered employee basis. • The percentage of WSEEs covered under our health insurance plan was 65.4% in 2022 and 67.0% in 2021. • Reported results include changes in estimated claims run-off related to prior periods, which was an increase in costs of $12.1 million, or $3 per WSEE per month, in 2022 compared to an increase in costs of $4.9 million, or $2 per WSEE per month, in 2021.
The $12 per WSEE per month increase in direct costs is due primarily to the direct cost component changes as follows: Benefits costs • The cost of group health insurance and related employee benefits decreased $9 per WSEE per month, but increased 1.2% on a per covered employee basis. • The percentage of WSEEs covered under our health insurance plans was 65.4% in 2022 compared to 67.0% in 2021. • Reported results include changes in estimated claims run-off related to prior periods, which was an increase in costs of $12.1 million, or $3 per WSEE per month, in 2022 compared to an increase in costs of $4.9 million, or $2 per WSEE per month, in 2021.
The $5.3 million difference is therefore reflected as a current liability and $9.0 million is reflected as a long-term asset on our Consolidated Balance Sheets at December 31, 2022.
The $32.5 million difference is therefore reflected as a current liability and $9.0 million is reflected as a long-term asset on our Consolidated Balance Sheets at December 31, 2023.
In addition, the premiums owed to United at December 31, 2022, were $46.4 million, which is included in accrued health insurance costs, a current liability, on our Consolidated Balance Sheets. • Operating results — Our adjusted net income has a significant impact on our operating cash flows.
In addition, the premiums owed to United at December 31, 2023, were $6.5 million, which is included in accrued health insurance costs, a current liability, on our Consolidated Balance Sheets. • Operating results — Our adjusted net income has a significant impact on our operating cash flows.
Therefore, the last business day of a reporting period has a substantial impact on our reporting of operating cash flows. For example, many WSEEs are paid on Fridays and at month-end; therefore, operating cash flows decrease in the reporting periods that end on a Friday.
Therefore, the last business day of a reporting period has a substantial impact on our reporting of operating cash flows. For example, many WSEEs are paid on Fridays; therefore, operating cash flows decrease in the reporting periods that end on a Friday or a Monday.
As of December 31, 2022, Plan Costs were more than the net premiums paid and owed to United by $3.7 million, which is $5.3 million less than our agreed-upon $9.0 million surplus maintenance level.
As of December 31, 2023, Plan Costs were more than the net premiums paid and owed to United by $23.5 million, which is $32.5 million less than our agreed-upon $9.0 million surplus maintenance level.
As a result, our gross profit per WSEE and our operating results are significantly impacted by our ability to accurately estimate, control and manage our direct costs relative to the revenues derived from the markup component of our gross billings.
As a result, our operating results are significantly impacted by our ability to accurately estimate our direct costs relative to the revenues derived from the markup component of our gross billings.
Gross Profit and Year-over-Year Growth Percentage (in thousands) Gross Profit per WSEE per Month and Year-over-Year Growth Percentage 2022 Compared to 2021 Our pricing objectives attempt to achieve a level of revenue per WSEE that matches or exceeds changes in primary direct costs and operating expenses. Our revenues per WSEE per month increased $25 due to higher average pricing.
Gross Profit and Year-over-Year Growth Percentage (in thousands) Gross Profit per WSEE per Month and Year-over-Year Growth Percentage (per WSEE per month) 2023 Compared to 2022 Our pricing objectives attempt to achieve a level of revenue per WSEE that matches or exceeds changes in primary direct costs and operating expenses.
Operating Expenses 2022 Compared to 2021 The following table presents certain information related to our operating expenses: Year Ended December 31, per WSEE (in thousands, except per WSEE) 2022 2021 % Change 2022 2021 % Change Salaries $ 430,945 $ 379,171 13.7 % $ 122 $ 126 (3.2) % Stock-based compensation 50,080 40,623 23.3 % 14 14 — Commissions 45,672 34,922 30.8 % 13 12 8.3 % Advertising 37,503 29,097 28.9 % 11 10 10.0 % General and administrative 156,134 124,413 25.5 % 44 40 10.0 % Depreciation and amortization 40,660 38,547 5.5 % 11 13 (15.4) % Total operating expenses $ 760,994 $ 646,773 17.7 % $ 215 $ 215 — Operating expenses for 2022 increased 17.7% to $761.0 million compared to $646.8 million in 2021.
The increase was primarily due to increased capital expenditures related to computer hardware and software and software development costs. 52 2023 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS 2022 Compared to 2021 The following table presents certain information related to our operating expenses: Year Ended December 31, per WSEE (in thousands, except per WSEE) 2022 2021 % Change 2022 2021 % Change Salaries $ 430,945 $ 379,171 13.7 % $ 122 $ 126 (3.2) % Stock-based compensation 50,080 40,623 23.3 % 14 14 — Commissions 45,672 34,922 30.8 % 13 12 8.3 % Advertising 37,503 29,097 28.9 % 11 10 10.0 % General and administrative 156,134 124,413 25.5 % 44 40 10.0 % Depreciation and amortization 40,660 38,547 5.5 % 11 13 (15.4) % Total operating expenses $ 760,994 $ 646,773 17.7 % $ 215 $ 215 — Operating expenses for 2022 increased 17.7% to $761.0 million compared to $646.8 million in 2021.
(3) Revenues per WSEE per month are comprised of gross billings per WSEE per month less WSEE payroll costs per WSEE per month as follows: 43 2022 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Year Ended December 31, (per WSEE per month) 2022 2021 2020 Gross billings $ 11,335 $ 11,073 $ 10,022 Less: WSEE payroll cost 9,657 9,420 8,497 Revenues $ 1,678 $ 1,653 $ 1,525 Key Operating Metrics We monitor certain key metrics to measure our performance, including: • WSEEs • Adjusted EBITDA • Adjusted EPS Our growth in the number of WSEEs paid is affected by three primary sources: new client sales, client retention and the net change in existing clients through WSEE new hires and terminations. • During 2022, the average number of WSEEs paid from new client sales increased 16.4% from 2021.
(3) Revenues per WSEE per month are comprised of gross billings per WSEE per month less WSEE payroll costs per WSEE per month as follows: Year Ended December 31, (per WSEE per month) 2023 2022 2021 Gross billings $ 11,519 $ 11,335 $ 11,073 Less: WSEE payroll cost 9,787 9,657 9,420 Revenues $ 1,732 $ 1,678 $ 1,653 46 2023 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Key Operating Metrics We monitor certain key metrics to measure our performance, including: • WSEEs • Adjusted EBITDA • Adjusted EPS Our growth in the number of WSEEs paid is affected by three primary sources: new client sales, client retention and the net change in WSEEs paid at existing clients through new hires and employee terminations. • During 2023, the average number of WSEEs paid from new client sales and the net gain (loss) in our client base declined compared to 2022.
The following table illustrates the sensitivity of changes in the loss development rate on our estimate of workers’ compensation costs totaling $66.1 million in 2022: Change in Loss Development Rate Change in Workers’ Compensation Costs (in thousands) Change in Net Income (in thousands) (5.0)% $ (4,006) $ 2,929 (2.5)% (2,003) 1,464 2.5% 2,003 (1,464) 5.0% 4,006 (2,929) At the beginning of each policy period, the workers’ compensation insurance carrier establishes monthly funding requirements comprised of premium costs and funds to be set aside for payment of future claims (“claim funds”).
The following table illustrates the sensitivity of changes in the loss development rate on our estimate of workers’ compensation costs totaling $74.1 million in 2023: Change in Loss Development Rate Change in Workers’ Compensation Costs (in thousands) Change in Net Income (in thousands) (5.0)% $ (3,926) $ 2,987 (2.5)% (1,963) 1,494 2.5% 1,963 (1,494) 5.0% 3,926 (2,987) At the beginning of each policy period, the workers’ compensation insurance carrier establishes monthly funding requirements comprised of premium costs and funds to be set aside for payment of future claims (“claim funds”).
To meet short-term liquidity requirements, which are primarily the payment of direct costs and operating expenses, we rely primarily on cash from operations. Longer-term projects, large stock repurchases or significant acquisitions may be financed with public or private debt or equity. We have a $650 million revolving credit facility (“Facility”) with a syndicate of financial institutions.
To meet short-term liquidity requirements, which are primarily the payment of direct costs and operating expenses, we rely primarily on cash from operations. Longer-term projects, large stock repurchases or significant acquisitions may be financed with public or private debt or equity.
Significant items resulting in deferred income taxes include prepaid assets, accruals for workers’ compensation expenses, stock-based compensation, software development costs, accrued incentive compensation, operating lease assets and liabilities and depreciation. Changes in these items are reflected in our financial statements through a deferred income tax provision.
Significant items resulting in deferred income taxes include prepaid assets, accruals for workers’ compensation expenses, stock-based compensation, software development costs, accrued incentive compensation, operating lease assets and liabilities and depreciation. Changes in these items are reflected in our financial statements through a deferred income tax provision. Please read Note 7 to the Consolidated Financial Statements, “Income Taxes,” for additional information.
We use gross profit per WSEE per month as our principal measurement of relative performance at the gross profit level. Operating Expenses • Salaries, wages and payroll taxes — Salaries, wages and payroll taxes (“Salaries”) are primarily a function of the number of corporate employees, their associated average pay and any additional cash incentive compensation.
We use gross profit per WSEE per month as our principal measurement of relative performance at the gross profit level. 41 2023 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Operating Expenses • Salaries, wages and payroll taxes — Salaries, wages and payroll taxes (“salaries”) are primarily a function of the number of corporate employees, their associated average pay and any additional cash incentive compensation.
The increase was primarily due to a 7.9% increase in corporate headcount, as well as higher incentive compensation accruals in 2022. • Stock-based compensation increased 23.3% to $50.1 million, but remained flat on a per WSEE per month basis, compared to 2021. The increase was primarily due to awards issued under our long-term incentive and restricted stock programs.
The increase was primarily due to a 7.9% increase in corporate headcount, as well as higher incentive compensation accruals in 2022. • Stock-based compensation expense for 2022 increased 23.3% to $50.1 million, but remained flat on a per WSEE per month basis, compared to 2021.
Please read “—Critical Accounting Policies and Estimates—Benefits Costs” for a discussion of our accounting for health insurance costs. 46 2022 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Workers’ compensation costs Our continued discipline around our client selection, safety and claims management contributed to the reduction in our cost per WSEE and, as a result, has allowed for claims within our policy periods to be closed out at amounts below our original costs estimates. • Workers’ compensation costs decreased 4.1%, or $4 per WSEE per month, in 2022 compared to 2021. • As a percentage of non-bonus payroll cost, workers’ compensation costs in 2022 were 0.23% compared to 0.29% in 2021. • As a result of closing out claims incurred in prior periods at lower than expected costs, we recorded a reduction in workers’ compensation costs of $42.2 million, or 0.14% of non-bonus payroll costs, in 2022 compared to a reduction of $41.7 million, or 0.18% of non-bonus payroll costs, in 2021.
Workers’ compensation costs Our continued discipline around our client selection, safety and claims management contributed to the reduction in our cost per WSEE and, as a result, has allowed for claims within our policy periods to be closed out at amounts below our original cost estimates. • Workers’ compensation costs decreased 4.1%, or $4 per WSEE per month, in 2022 compared to 2021. • As a percentage of non-bonus payroll cost, workers’ compensation costs in 2022 were 0.23% compared to 0.29% in 2021. • As a result of closing out claims incurred in prior periods at lower than expected costs, we recorded a reduction in workers’ compensation costs of $42.2 million, or 0.14% of non-bonus payroll costs, in 2022 compared to a reduction of $41.7 million, or 0.18% of non-bonus payroll costs, in 2021.
Payroll tax costs • Payroll taxes increased 23.0% on a 20.6% increase in payroll costs, or $27 per WSEE per month. • Payroll taxes as a percentage of payroll cost increased to 6.4% in 2022 compared to 6.3% in 2021. 2021 Compared to 2020 The net increase in direct costs between 2021 and 2020 attributable to changes in cost estimates for benefits and workers’ compensation totaled $5.5 million as discussed below.
Payroll tax costs • Payroll taxes increased 8.9% on a 7.2% increase in payroll costs, or $18 per WSEE per month. • Payroll taxes as a percentage of payroll costs increased to 6.5% in 2023 compared to 6.4% in 2022. 2022 Compared to 2021 The net increase in direct costs between 2022 and 2021 attributable to the changes in cost estimates for benefits and workers’ compensation totaled $6.7 million as discussed below.
Because our total markup is computed as a percentage of payroll 38 2022 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS cost, certain revenues are also affected by the payroll cost of WSEEs, which may fluctuate based on the composition of the WSEE base, inflationary effects on wage levels and differences in the local economies of our markets.
Because our total markup is computed as a percentage of payroll cost, certain revenues are also affected by the payroll cost of WSEEs, which may fluctuate based on the composition of the WSEE base, inflationary effects on wage levels and differences in the local economies of our markets.
The 2022 period costs include the impact of a 2.9% discount rate used to accrue workers’ compensation loss claims, compared to a 0.6% discount rate used in the 2021 period. Please read “—Critical Accounting Policies and Estimates—Workers’ Compensation Costs” for a discussion of our accounting for workers’ compensation costs.
The 2022 period costs include the impact of a 2.9% discount rate used to accrue workers’ compensation loss claims, compared to a 0.6% discount rate used in the 2021 period. 50 2023 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Please read “ —Critical Accounting Policies and Estimates—Workers' Compensation Costs ” for a discussion of our accounting for workers’ compensation costs.
We had $765.9 million in cash, cash equivalents and marketable securities at December 31, 2022, of which approximately $504.8 million was payable in early January 2023 for withheld federal and state income taxes, employment taxes and other payroll deductions, and $36.8 million were client prepayments that were payable in January 2023.
We had $708.8 million in cash, cash equivalents and marketable securities at December 31, 2023, of which approximately $510.1 million was payable in early January 2024 for withheld federal and state income taxes, employment taxes and other payroll deductions, and approximately $27.6 million represented client prepayments that were payable in January 2024.
Average client retention improved from 82% in 2021 to 85% in 2022, while the net gain in our client base continued, although at lower levels than 2021, a period when many clients were rehiring employees as the pandemic conditions improved. • During 2021, the average number of WSEEs paid from new client sales increased 8.8% from 2020.
Average client retention improved from 82% in 2021 to 85% in 2022, while the net gain in our client base continued, at higher than historical levels, although lower than 2021, a period when many clients were rehiring employees as the pandemic conditions improved.
As a result, the gross profit contribution from payroll taxes is typically higher in the first two quarters and declines in the latter 53 2022 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS half of each year. These historical trends may change and other seasonal trends may develop in the future.
As a result, the gross profit contribution from payroll taxes is typically higher in the first two quarters and declines in the latter half of each year. These historical trends may change and other seasonal trends may develop in the future.
Our provision for income taxes differed from the U.S. statutory rate of 21% primarily due to state income taxes and non-deductible expenses, offset by excess tax benefits associated with the vesting of equity compensation of $0.2 million, $2.6 million and $2.1 million, in 2022, 2021 and 2020, respectively.
Our provision for income taxes differed from the U.S. statutory rate of 21% primarily due to state income taxes and non-deductible expenses, offset by 53 2023 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS excess tax benefits associated with the vesting of equity compensation of $4.9 million, $0.2 million and $2.6 million, in 2023, 2022 and 2021, respectively.
The increase was primarily due to increases in radio, print and digital advertising and sponsorship costs. 48 2022 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS • General and administrative expenses increased 25.5% to $156.1 million, or $4 per WSEE per month, compared to 2021.
The increase was primarily due to increases in radio, print and digital advertising and sponsorship costs. • General and administrative expenses for 2022 increased 25.5% to $156.1 million, or $4 per WSEE per month, compared to 2021.
Please read Note 7 to the Consolidated Financial statements, “ Income Taxes ,” for additional information. Critical Accounting Policies and Estimates The discussion and analysis of our financial condition and results of operations is based upon our Consolidated Financial Statements, which have been prepared in accordance with GAAP.
Critical Accounting Policies and Estimates The discussion and analysis of our financial condition and results of operations is based upon our Consolidated Financial Statements, which have been prepared in accordance with GAAP.
In 2021, the decrease in interest expense was due to a decrease in the average interest rate. Please read Note 2 to the Consolidated Financial Statements, “ Other Balance Sheet Information ,” for additional information. Income Tax Expense Our effective income tax rate was 26.9% in 2022, 26.3% in 2021 and 27.0% in 2020.
Please read Note 2 to the Consolidated Financial Statements, “Other Balance Sheet Information,” for additional information. Income Tax Expense Our effective income tax rate was 23.9% in 2023, 26.9% in 2022 and 26.3% in 2021.
The increase was primarily due to the completion of a new facility on our corporate campus and increased capital expenditures related to software development costs. 49 2022 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Other Income (Expense) Other income (expense) was a net expense of $4.8 million, $5.0 million, and $5.4 million in 2022, 2021 and 2020, respectively.
The increase was primarily due to the completion of a new facility on our corporate campus during 2021 and increased capital expenditures related to software development costs. Other Income (Expense) Other income (expense) was a net income of $6.5 million in 2023 and net expense of $4.8 million and $5.0 million in 2022 and 2021, respectively.
If the Plan Costs for 40 2022 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS a reporting quarter are greater than the premiums paid and owed to United, a deficit in the plan would be incurred and we would accrue a liability for the excess costs on our Consolidated Balance Sheets.
If the Plan Costs for a reporting quarter are greater than the premiums paid and owed to United, a deficit in the plan would be incurred and we would accrue a liability for the excess costs on our Consolidated Balance Sheets.
The preparation of these financial statements requires our management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities.
The preparation of these financial statements requires our management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and 42 2023 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS expenses, and related disclosure of contingent assets and liabilities.
These other products or services generally are offered only with our other solutions. 2022 Highlights • Average number of WSEEs paid per month increased 17.7% to 295,005.
These other products or services generally are offered only with our other solutions. 2023 Highlights • Average number of WSEEs paid per month increased 5.8% to 312,102.
The Facility is available for working capital and general corporate purposes, including acquisitions and stock repurchases. We have in the past sought, and may in the future seek, to raise additional capital or take other steps to increase or manage our liquidity and capital resources.
We have in the past sought, and may in the future seek, to raise additional capital or take other steps to increase or manage our liquidity and capital resources.
Results of Operations The following table summarizes our key financial and statistical information related to our results of operations: (in thousands, except per share and statistical data) Year Ended December 31, % Change 2022 2021 2020 2022 v 2021 2021 v 2020 Financial data: Revenues (1) $ 5,938,818 $ 4,973,070 $ 4,287,004 19.4 % 16.0 % Gross profit 1,011,233 820,102 806,854 23.3 % 1.6 % Operating expenses 760,994 646,773 612,165 17.7 % 5.7 % Operating income 250,239 173,329 194,689 44.4 % (11.0) % Other income (expense) (4,814) (5,011) (5,419) (3.9) % (7.5) % Net income 179,350 124,080 138,237 44.5 % (10.2) % Diluted EPS 4.64 3.18 3.54 45.9 % (10.2) % Non-GAAP financial measures (2) : Adjusted net income $ 215,947 $ 154,026 $ 181,314 40.2 % (15.1) % Adjusted EBITDA 352,295 254,946 288,620 38.2 % (11.7) % Adjusted EPS 5.59 3.95 4.64 41.5 % (14.9) % Average WSEEs paid 295,005 250,745 234,223 17.7 % 7.1 % Statistical data (per WSEE per month) : Revenues (3) $ 1,678 $ 1,653 $ 1,525 1.5 % 8.4 % Gross profit 286 273 287 4.8 % (4.9) % Operating expenses 215 215 218 — (1.4) % Operating income 71 58 69 22.4 % (15.9) % Net income 51 41 49 24.4 % (16.3) % Adjusted EBITDA (2) 100 85 103 17.6 % (17.5) % ___________________________________ (1) Revenues are comprised of gross billings less WSEE payroll costs as follows: Year ended December 31, (in thousands) 2022 2021 2020 Gross billings $ 40,126,910 $ 33,318,693 $ 28,168,611 Less: WSEE payroll cost 34,188,092 28,345,623 23,881,607 Revenues $ 5,938,818 $ 4,973,070 $ 4,287,004 (2) Please read “—Non-GAAP Financial Measures” for a reconciliation of the non-GAAP financial measures to their most directly comparable financial measures calculated and presented in accordance with GAAP.
Please read Note 1 to the Consolidated Financial Statements, “Accounting Policies,” for additional information. 45 2023 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Results of Operations Key Financial and Statistical Data (in thousands, except per share, WSEE, and statistical data) Year Ended December 31, % Change 2023 2022 2021 2023 v 2022 2022 v 2021 Financial data: Revenues (1) $ 6,485,871 $ 5,938,818 $ 4,973,070 9.2 % 19.4 % Gross profit 1,036,803 1,011,233 820,102 2.5 % 23.3 % Operating expenses 818,254 760,994 646,773 7.5 % 17.7 % Operating income 218,549 250,239 173,329 (12.7) % 44.4 % Other income (expense), net 6,529 (4,814) (5,011) 235.6 % (3.9) % Net income 171,382 179,350 124,080 (4.4) % 44.5 % Diluted EPS 4.47 4.64 3.18 (3.7) % 45.9 % Non-GAAP financial measures (2) : Adjusted net income $ 211,735 $ 215,947 $ 154,026 (2.0) % 40.2 % Adjusted EBITDA 353,630 352,295 254,946 0.4 % 38.2 % Adjusted EPS 5.52 5.59 3.95 (1.3) % 41.5 % Average WSEEs paid 312,102 295,005 250,745 5.8 % 17.7 % Statistical data (per WSEE per month) : Revenues (3) $ 1,732 $ 1,678 $ 1,653 3.2 % 1.5 % Gross profit 277 286 273 (3.1) % 4.8 % Operating expenses 219 215 215 1.9 % — Operating income 58 71 58 (18.3) % 22.4 % Net income 46 51 41 (9.8) % 24.4 % Adjusted EBITDA (2) 94 100 85 (6.0) % 17.6 % ____________________________________ (1) Revenues are comprised of gross billings less WSEE payroll costs as follows: Year Ended December 31, (in thousands) 2023 2022 2021 Gross billings $ 43,141,366 $ 40,126,910 $ 33,318,693 Less: WSEE payroll cost 36,655,495 34,188,092 28,345,623 Revenues $ 6,485,871 $ 5,938,818 $ 4,973,070 (2) Please read “ Non-GAAP Financial Measures ” for a reconciliation of the non-GAAP financial measures to their most directly comparable financial measures calculated and presented in accordance with GAAP.
In 2022, we received $30.2 million for the return of excess claim funds related to the workers’ compensation program, which decreased deposits. As of December 31, 2022, we had restricted cash of $49.8 million and deposits of $196.4 million. We have estimated and accrued $229.4 million in incurred workers’ compensation claim costs as of December 31, 2022.
In 2023, we received $46.3 million for the return of excess claim funds related to the workers’ compensation program, which decreased deposits – workers’ compensation. As of December 31, 2023, we had restricted cash of $57.4 million and deposits – workers’ compensation of $198.2 million.
In the year ended December 31, 2021, which ended on a Friday, client prepayments were $20.1 million and amounts payable for withheld federal and state income taxes, employment taxes and other payroll deductions was $424.8 million. • Workers’ compensation plan funding — In 2022 and 2021, we received $30.2 million and $35.1 million, respectively, for the return of excess claim funds related to the workers’ compensation program, which resulted in an increase in working capital. • Medical plan funding — Our health care contract with United establishes participant cash funding rates 90 days in advance of the beginning of a reporting quarter.
In the year ended December 31, 2022, the last business day of the reporting period was also a Friday, client prepayments were $36.8 million and employment taxes and other deductions were $504.8 million. • Workers’ compensation plan funding — During 2023 and 2022, we received $46.3 million and $30.2 million, respectively, for the return of excess claim funds related to the workers’ compensation program, which resulted in an increase in working capital. 56 2023 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS • Medical plan funding — Our health care contract with United establishes participant cash funding rates 90 days in advance of the beginning of a reporting quarter.
Revenues increased 19.4% on the 17.7% WSEE growth and a 1.5% increase in revenue per WSEE. • We ended 2022 averaging 307,506 paid WSEEs in the fourth quarter of 2022, which represents a 14.3% increase over the fourth quarter of 2021.
Revenues increased 9.2% on the 5.8% WSEE growth and a 3.2% increase in revenue per WSEE. • We ended 2023 averaging 315,072 paid WSEEs in the fourth quarter of 2023, which represents a 2.5% increase over the fourth quarter of 2022.
On a per WSEE per month basis, operating expenses remained flat at $215 in both 2021 and 2022. • Net income and diluted earnings per share (“Diluted EPS”) increased 44.5% to $179.4 million and 45.9% to $4.64, respectively. • Adjusted EBITDA increased 38.2% to $352.3 million. 37 2022 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS • Adjusted net income increased 40.2% to $215.9 million. • Adjusted EPS increased 41.5% to $5.59. • Our adjusted EBITDA per WSEE per month increased 17.6% from $85 in 2021 to $100 in 2022. • We ended 2022 with working capital of $158.5 million. • During 2022, we paid $76.6 million in dividends, repurchased approximately 770,000 shares of our common stock at a cost of $73.3 million and paid $30.4 million in capital expenditures.
On a per WSEE per month basis, operating expenses increased from $215 in 2022 to $219 in 2023. • Net income and diluted earnings per share (“Diluted EPS”) decreased 4.4% and 3.7% to $171.4 million and $4.47, respectively. • Adjusted EBITDA increased 0.4% to $353.6 million. 40 2023 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS • Adjusted net income decreased 2.0% to $211.7 million. • Adjusted EPS decreased 1.3% to $5.52. • Our adjusted EBITDA per WSEE per month decreased 6.0% from $100 in 2022 to $94 in 2023. • We ended 2023 with working capital of $159.0 million. • During 2023, we paid $84.2 million in dividends, repurchased approximately 1,259,000 shares of our common stock at a cost of $131.5 million and paid $40.1 million in capital expenditures.
Workers’ compensation costs Our continued discipline around our client selection, safety and claims management contributed to the reduction in our cost per WSEE and, as a result, has allowed for claims within our policy periods to be closed out at amounts below our original costs estimates. • Workers’ compensation costs increased 4.7%, but remained flat on a per WSEE per month basis, in 2021 compared to 2020. 47 2022 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS • As a percentage of non-bonus payroll cost, workers’ compensation costs in 2021 were 0.29% compared to 0.32% in 2020. • As a result of closing out claims incurred in prior periods at lower than expected costs, we recorded a reduction in workers’ compensation costs of $41.7 million, or 0.18% of non-bonus payroll costs, in 2021 compared to a reduction of $42.1 million, or 0.20% of non-bonus payroll costs, in 2020.
Please read “ — Critical Accounting Policies and Estimates — Benef its Costs ” for a discussion of our accounting for health insurance costs. 49 2023 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Workers’ compensation costs Our continued discipline around our client selection, workplace safety and claims management contributed to the small increase in our cost per WSEE and, as a result, has allowed for claims within our policy periods to be closed out at amounts below our original cost estimates. • Workers’ compensation costs increased 12.1%, or $1 per WSEE per month, in 2023 compared to 2022. • As a percentage of non-bonus payroll cost, workers’ compensation costs were 0.23% in both 2023 and 2022. • We recorded a reduction in workers’ compensation costs of $33.5 million, or 0.11% of non-bonus payroll costs, in 2023 compared to a reduction of $42.2 million, or 0.14% of non-bonus payroll costs, in 2022, primarily as a result of closing out claims at lower than expected costs.
Our PEO HR Outsourcing Solutions gross billings to clients include the payroll cost of each WSEE at the client location and a markup computed as a percentage of each WSEEs payroll cost. We invoice the gross billings concurrently with each periodic payroll of our WSEEs.
Revenues We account for our revenues in accordance with Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers . Our PEO HR Outsourcing Solutions gross billings to clients include the payroll cost of each WSEE at the client location and a markup computed as a percentage of each WSEEs payroll cost.
Our primary source of cash from operations is the comprehensive service fee and payroll funding we collect from our PEO HR Outsourcing Solutions clients. Cash and cash equivalents, and thus our reported cash flows from operating activities, are significantly impacted by various external and internal factors, which are reflected in part by the changes in our balance sheet accounts.
Our cash and cash equivalents, and thus our reported cash flows from operating activities, are significantly impacted by various external and internal factors, which are reflected in part by the changes in our balance sheet accounts.
Please read Note 1 “ Accounting Policies ” and Note 9 “ Incentive Plans ,” to the Consolidated Financial Statements for additional information. • Commissions expense increased 30.8% to $45.7 million, or $1 per WSEE per month, compared to 2021.
The increase was primarily due to awards issued under our long-term incentive and restricted stock unit programs. Please read Note 1 “Accounting Policies” and Note 9 “Incentive Plans,” to the Consolidated Financial Statements for additional information. • Commissions expense for 2022 increased 30.8% to $45.7 million, or $1 per WSEE per month, compared to 2021.
Our direct costs per WSEE per month increased $12 due primarily to changes in our direct costs components as described below. The net increase in direct costs between 2022 and 2021 attributable to changes in cost estimates for benefits and workers’ compensation totaled $6.7 million as discussed below.
Our revenues per WSEE per month increased $54 due to higher average pricing of 3.2%. The net decrease in direct costs between 2023 and 2022 attributable to the changes in cost estimates for benefits and workers’ compensation totaled $16.4 million as discussed below.
We expect the average number of paid WSEEs per month to be between 317,000 and 326,000 for the full year 2023, an increase of 7.5% to 10.5%. • Approximately 24.9% and 23.8% of our average paid WSEEs were in our middle market sector for the years ended December 31, 2022 and 2021, respectively, which is generally defined as companies with 150 to 5,000 WSEEs. • Gross profit increased 23.3% to $1.0 billion, primarily due to the 17.7% growth in the average number of WSEEs paid per month and a 4.8% increase in gross profit per WSEE. • Our average gross profit per WSEE per month increased from $273 in 2021 to $286 in 2022. • Operating expenses increased 17.7% in 2022 to $761.0 million, and included increases in salary and wages, marketing, travel and event costs and the implementation of a CRM solution.
We expect the average number of paid WSEEs per month to be between 318,350 and 321,500 for the full year 2024, an increase of 2% to 3%. • Approximately 26.1% and 24.9% of our average paid WSEEs were in our middle market sector for the years ended December 31, 2023 and 2022, respectively, which is generally defined as companies with 150 to 5,000 WSEEs. • Gross profit increased 2.5% to $1.0 billion.
In the year ended December 31, 2022, the last business day of the reporting period ended on a Friday, client prepayments were $36.8 million and amounts payable for withheld federal and state income taxes, employment taxes and other payroll deductions was $504.8 million.
In the year ended December 31, 2023, the last business day of the reporting period was a Friday, client prepayments were $27.6 million and employment taxes and other deductions were $510.1 million.
Revenues, which exclude the payroll cost component of gross billings, and therefore, consist solely of the markup, are recognized ratably over the payroll period as WSEEs perform their service at the client worksite. This markup includes pricing components associated with our estimates of payroll taxes, benefits and workers’ compensation costs, plus a separate component related to our HR services.
We invoice the gross billings concurrently with each periodic payroll of our WSEEs. Revenues, which exclude the payroll cost component of gross billings, and therefore, consist solely of the markup, are recognized ratably over the payroll period as WSEEs perform their service at the client worksite.
Typically, medical claims costs tend to increase throughout the year with the fourth quarter being the period with the highest costs, which has a negative impact on our fourth quarter earnings. This trend is primarily the result of many WSEEs’ medical plan deductibles being fully met by the fourth quarter, which increases our liability with respect to those claims.
This trend is primarily the result of many WSEEs’ medical plan deductibles being fully met by the fourth quarter, which increases our liability with respect to those claims. We have also experienced variability on a quarterly basis in medical claims costs based on the unpredictable nature of large claims .
The following table illustrates the sensitivity of changes in the completion rate on our estimate of total benefits costs of $2.6 billion in 2022: Change in Completion Rate Change in Benefits Costs (in thousands) Change in Net Income (in thousands) (2.5)% $ (25,675) $ 18,762 (1.0)% (10,270) 7,505 1.0% 10,270 (7,505) 2.5% 25,675 (18,762) • Workers’ compensation costs — Since 2007, our workers’ compensation coverage has been provided through an arrangement with Chubb.
The following table illustrates the sensitivity of changes in the completion rate on our estimate of total benefits costs of $3.0 billion in 2023: Change in Completion Rate Change in Benefits Costs (in thousands) Change in Net Income (in thousands) (2.5)% $ (29,871) $ 22,744 (1.0)% (11,948) 9,098 1.0% 11,948 (9,098) 2.5% 29,871 (22,744) 43 2023 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS • Workers’ compensation costs — Since 2007, our workers’ compensation coverage has been provided through an arrangement with Chubb.
Revenues 2022 Compared to 2021 Our revenues for 2022 were $5.9 billion, an increase of 19.4%, primarily due to the following: • Average WSEEs paid increased 17.7%. • Revenues per WSEE per month increased 1.5%, or $25. 44 2022 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS 2021 Compared to 2020 Our revenues for 2021 were $5.0 billion, an increase of 16.0%, primarily due to the following: • Average WSEEs paid increased 7.1%. • Revenues per WSEE per month increased 8.4%, or $128, primarily due to 5.1% higher average pricing, as well as the non-recurrence of the 2020 FICA deferral credits of $121.3 million, or $43 per WSEE per month, and the 2020 comprehensive service fee credits of $11.6 million, or $4 per WSEE per month.
Average WSEEs Paid and Year-over-Year Growth Percentage (in thousands) Adjusted EBITDA and Year-over-Year Growth Percentage (in thousands) Adjusted EPS and Year-over-Year Growth Percentage (amounts per share) Revenues 2023 Compared to 2022 Our revenues for 2023 were $6.5 billion, an increase of 9.2%, primarily due to the following: • Average WSEEs paid increased 5.8%. • Revenues per WSEE per month increased 3.2%, or $54. 47 2023 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS 2022 Compared to 2021 Our revenues for 2022 were $5.9 billion, an increase of 19.4%, primarily due to the following: • Average WSEEs paid increased 17.7%. • Revenues per WSEE per month increased 1.5%, or $25.
Revenues that have been recognized but not invoiced represent unbilled accounts receivable included in accounts receivable, net on our Consolidated Balance Sheets. Our revenues are primarily dependent on the number of clients enrolled, the resulting number of WSEEs paid each period and the number of WSEEs enrolled in our benefit plans.
Our revenues are primarily dependent on the number of clients enrolled, the resulting number of WSEEs paid each period and the number of WSEEs enrolled in our benefit plans.
Commissions are primarily due to commissions associated with our PEO HR Outsourcing Solutions, including an increase in the amount of sales channel referral fees paid during 2021. • Advertising expense increased 35.0% to $29.1 million, or $2 per WSEE per month, compared to 2020.
The increase was primarily due to commissions associated with our PEO HR Outsourcing Solutions, as well as an increase in the amount of sales channel referral fees paid during 2023. • General and administrative expenses for 2023 increased 13.8% to $177.7 million, or $4 per WSEE per month, compared to 2022.
Our gross billings charged to our PEO HR Outsourcing Solutions clients are subject to pricing arrangements that are typically renewed annually. We use gross profit per WSEE per month as our principal measurement of relative performance at the gross profit level.
We use gross profit per WSEE per month as our principal measurement of relative performance at the gross profit level.
Operating expenses per WSEE per month for 2021 decreased 1.4% to $215 compared to $218 in 2020. • Salaries of corporate and sales staff increased 7.3% to $379.2 million, but remained flat on a per WSEE per month basis, compared to 2020.
Operating expenses per WSEE per month for 2023 increased 1.9% to $219 compared to $215 in 2022. • Salaries of corporate and sales staff for 2023 increased 6.9% to $460.7 million, or $1 per WSEE per month, compared to 2022.
Both the 2021 and 2020 periods costs include the impact of a 0.6% discount rate used to accrue workers’ compensation loss claims. Please read “—Critical Accounting Policies and Estimates—Workers’ Compensation Costs” for a discussion of our accounting for workers’ compensation costs.
Please read “ —Critical Accounting Policies and Estimates—Workers' Compensation Costs ” for a discussion of our accounting for workers’ compensation costs.
Please read Note 6 to the Consolidated Financial Statements, “ Long-Term Debt ,” for additional information. 52 2022 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Cash Flows from Operating Activities Our net cash flows from operating activities in 2022 were $347.7 million.
Please read Note 6 to the Consolidated Financial Statements, “ Long-Term Debt ,” for additional information. Cash Flows from Operating Activities Net cash provided by operating activities in 2023 was $198.5 million. Our primary source of cash from operations is the comprehensive service fee and payroll funding we collect from our clients.
We currently believe that our cash on hand, marketable securities, cash flows from operations and availability under our Facility will be adequate to meet our liquidity requirements for 2023. We intend to rely on these same sources, as well as public and private debt or equity financing, to meet our longer-term liquidity and capital needs.
We intend to rely on these same sources, as well as public and private debt or equity financing, to meet our longer-term liquidity and capital needs. As of December 31, 2023, we had outstanding letters of credit and borrowings totaling $370.4 million under the Facility.
Our estimate of incurred claim costs expected to be paid within one year is recorded as accrued workers’ compensation costs and is included in short-term liabilities, while our estimate of incurred claim costs expected to be paid beyond one year is included in long-term liabilities in our Consolidated Balance Sheets. • Contingent liabilities — We accrue and disclose contingent liabilities in our Consolidated Financial Statements in accordance with ASC 450-10, Contingencies .
Our estimate of incurred claim costs expected to be paid within one year is recorded as accrued workers’ compensation costs and is included in short-term liabilities, while our estimate of incurred claim costs expected to be paid beyond one year is included in long-term liabilities in our Consolidated Balance Sheets. 44 2023 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS New Accounting Pronouncements We believe that we have implemented the accounting pronouncements with a material impact on our financial statements and do not believe there are any new or pending pronouncements that will materially impact our financial position or results of operations.
Treasury rates that correspond with the weighted average estimated claim payout period (the average discount rate was 2.9% in 2022 and 0.6% in 2021) and are accreted over the estimated claim payment period and included as a component of direct costs in our Consolidated Statements of Operations. 41 2022 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Our claim trends could be greater than or less than our prior estimates, in which case we would revise our claims estimates and record an adjustment to workers’ compensation costs in the period such determination is made.
Our claim trends could be greater than or less than our prior estimates, in which case we would revise our claims estimates and record an adjustment to workers’ compensation costs in the period such determination is made.
The increase was primarily due to technology SaaS licensing costs and professional services related to the implementation of a CRM solution, partially offset by decreases in travel costs. • Depreciation and amortization expense increased 23.6% to $38.5 million, or $2 per WSEE per month, compared to 2020.
The increase was primarily due to increased travel and event costs, software licensing and maintenance costs, and amortization of SaaS implementation costs. • Depreciation and amortization expense for 2023 increased 5.0% to $42.7 million, but remained flat on a per WSEE per month basis, compared to 2022.
Our adjusted net income increased 40.2% to $215.9 million in 2022 from $154.0 million in 2021. Please read “Results of Operations.” Cash Flows from Investing Activities Our net cash flows used in investing activities were $32.1 million during 2022, primarily due to $30.4 million in property and equipment purchases.
Please read “ Results of Operations .” Cash Flows from Investing Activities Net cash flows used in investing activities were $21.7 million for the year ended December 31, 2023, primarily due to property and equipment purchases of $40.1 million, partially offset by $18.4 million of marketable securities maturities and dispositions, net of purchases.
Our healthcare claim activity in 2021 included a continued variability in claim incurral patterns, combined with incremental costs related to COVID-19 testing, vaccination administration, and treatment costs, which were driven by further COVID-19 variants. • The percentage of WSEEs covered under our health insurance plan was 67.0% in 2021 and 67.9% in 2020. • Reported results include changes in estimated claims run-off related to prior periods, which was an increase in costs of $4.9 million, or $2 per WSEE per month, in 2021 compared to a decrease in costs of $0.2 million, while remaining flat on a per WSEE per month basis, in 2020.
The $63 per WSEE per month increase in direct costs is due primarily to the direct cost components changes as follows: Benefits costs • The cost of group health insurance and related employee benefits increased $44 per WSEE per month, or 6.6% on a cost per covered employee basis. • The percentage of WSEEs covered under our health insurance plans was 65.0% in 2023 compared to 65.4% in 2022. • Reported results include changes in estimated claims run-off related to prior periods, which was a decrease in costs of $13.0 million, or $3 per WSEE per month, in 2023 compared to an increase in costs of $12.1 million, or $3 per WSEE per month, in 2022.
Please read Note 1 “ Accounting Policies ” and Note 9 “ Incentive Plans ,” to the Consolidated Financial Statements for additional information. • Commissions expense increased 6.4% to $34.9 million, but remained flat on a per WSEE per month basis, compared to 2020.
The increase was primarily due to awards issued under our restricted stock unit program, partially offset by a decrease in the number of stock awards anticipated to be earned related to performance-based awards granted under our long-term incentive plans based on our lower than expected operating results in 2023.Please read Note 1 “Accounting Policies” and Note 9 “Incentive Plans,” to the Consolidated Financial Statements for additional information. • Commissions expense for 2023 increased 2.6% to $46.8 million, but remained flat on a per WSEE per month basis, compared to 2022.
The increase was primarily due to the completion of a new facility on our corporate campus during 2021 and increased capital expenditures related to software development costs. 2021 Compared to 2020 The following table presents certain information related to our operating expenses: Year Ended December 31, per WSEE (in thousands, except per WSEE) 2021 2020 % Change 2021 2020 % Change Salaries $ 379,171 $ 353,273 7.3 % $ 126 $ 126 — Stock-based compensation 40,623 60,145 (32.5) % 14 21 (33.3) % Commissions 34,922 32,835 6.4 % 12 12 — Advertising 29,097 21,556 35.0 % 10 8 25.0 % General and administrative 124,413 113,167 9.9 % 40 40 — Depreciation and amortization 38,547 31,189 23.6 % 13 11 18.2 % Total operating expenses $ 646,773 $ 612,165 5.7 % $ 215 $ 218 (1.4) % Operating expenses for 2021 increased 5.7% to $646.8 million compared to $612.2 million in 2020.
Payroll tax costs • Payroll taxes increased 23.0% on an 20.6% increase in payroll costs, or $27 per WSEE per month. • Payroll taxes as a percentage of payroll costs increased to 6.4% in 2022 compared to 6.3% in 2021. 51 2023 Form 10-K MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Operating Expenses 2023 Compared to 2022 The following table presents certain information related to our operating expenses: Year Ended December 31, per WSEE (in thousands, except per WSEE) 2023 2022 % Change 2023 2022 % Change Salaries $ 460,715 $ 430,945 6.9 % $ 123 $ 122 0.8 % Stock-based compensation 52,996 50,080 5.8 % 14 14 — Commissions 46,847 45,672 2.6 % 13 13 — Advertising 37,324 37,503 (0.5) % 10 11 (9.1) % General and administrative 177,664 156,134 13.8 % 48 44 9.1 % Depreciation and amortization 42,708 40,660 5.0 % 11 11 — Total operating expenses $ 818,254 $ 760,994 7.5 % $ 219 $ 215 1.9 % Operating expenses for 2023 increased 7.5% to $818.3 million compared to $761.0 million in 2022.