Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -20,000,000 | -5,000,000 | 51,000,000 | -9,000,000 | 3,000,000 | 18,000,000 | 79,000,000 | 19,561,000 | 44,332,000 | 12,894,000 | 94,595,000 | 38,198,000 | 37,669,000 | 33,599,000 | 69,884,000 | 9,708,000 | 27,296,000 | 25,154,000 | 61,922,000 | 4,285,000 | 20,009,000 | 51,851,000 | 62,092,000 | 20,395,000 | 25,859,000 | 28,556,000 | 76,289,000 | 24,655,000 | 36,207,000 | 24,560,000 | 49,991,000 | 19,202,000 | 14,018,000 | 35,628,000 | 14,065,000 | 9,713,000 | 32,693,000 | 7,314,000 | 13,787,000 | 8,385,000 | 1,891,000 | 9,564,000 | 10,082,000 | 3,488,000 | 13,173,000 | 11,452,000 | 5,621,000 | 13,884,000 | 4,099,000 | 6,741,000 | 8,786,000 | 7,789,000 | 7,234,000 | 5,118,000 | 2,299,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 11,000,000 | 11,000,000 | 11,000,000 | 11,000,000 | 11,000,000 | 11,000,000 | 11,000,000 | 10,805,000 | 10,666,000 | 10,740,000 | 10,497,000 | 10,293,000 | 10,083,000 | 10,100,000 | 10,184,000 | 10,832,000 | 9,917,000 | 9,751,000 | 8,047,000 | 7,860,000 | 7,819,000 | 7,908,000 | 7,602,000 | 7,794,000 | 7,330,000 | 6,908,000 | 6,691,000 | 6,507,000 | 5,642,000 | 5,480,000 | 5,213,000 | 4,696,000 | 4,405,000 | 4,254,000 | 4,047,000 | 4,176,000 | 4,271,000 | 4,590,000 | 5,285,000 | 5,288,000 | 5,279,000 | 5,260,000 | 5,315,000 | 5,242,000 | 5,135,000 | 4,684,000 | 4,440,000 | 4,212,000 | 3,789,000 | 3,598,000 | 3,948,000 | 3,684,000 | 3,059,000 | 4,132,000 | 4,075,000 |
stock-based compensation | 16,000,000 | 20,000,000 | 11,000,000 | 14,000,000 | 17,000,000 | 20,000,000 | 10,000,000 | 11,320,000 | 15,210,000 | 15,356,000 | 11,110,000 | 11,262,000 | 13,341,000 | 15,631,000 | 9,846,000 | 4,658,000 | 10,362,000 | 13,781,000 | 11,822,000 | 22,035,000 | 20,864,000 | 10,694,000 | 6,552,000 | 3,180,000 | 6,517,000 | 8,256,000 | 6,040,000 | 5,769,000 | 5,769,000 | 5,752,000 | 3,135,000 | 6,584,000 | 5,303,000 | 4,503,000 | 4,191,000 | 4,761,000 | 3,575,000 | 4,041,000 | 2,423,000 | 2,701,000 | 3,245,000 | 2,400,000 | 2,749,000 | 3,292,000 | 2,310,000 | 2,429,000 | 2,801,000 | 2,155,000 | 2,109,000 | 2,556,000 | 1,790,000 | 1,978,000 | 1,970,000 | 2,410,000 | 1,768,000 |
deferred income taxes | 19,000,000 | -12,000,000 | 24,000,000 | -15,000,000 | -4,000,000 | -9,000,000 | 14,000,000 | -10,281,000 | 771,000 | -12,033,000 | 16,729,000 | -14,785,000 | -9,920,000 | 4,058,000 | 10,006,000 | -3,239,000 | -1,211,000 | -13,785,000 | 22,946,000 | -12,404,000 | 2,089,000 | -7,892,000 | 12,560,000 | -3,799,000 | 399,000 | -411,000 | 8,671,000 | -3,942,000 | -336,000 | -7,371,000 | 7,116,000 | -2,645,000 | 4,737,000 | 3,728,000 | -2,209,000 | 4,436,000 | 4,978,000 | -10,844,000 | 5,594,000 | -476,000 | -1,612,000 | 6,387,000 | 869,000 | -971,000 | 3,252,000 | 1,258,000 | -4,340,000 | 5,341,000 | -1,475,000 | -633,000 | 2,012,000 | -513,000 | -2,881,000 | 2,017,000 | 2,556,000 |
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -51,000,000 | -9,000,000 | -5,000,000 | -64,000,000 | -25,000,000 | -16,000,000 | -30,000,000 | -37,183,000 | -51,630,000 | 2,248,000 | 15,451,000 | -64,064,000 | 127,157,000 | -15,634,000 | -156,917,000 | 66,197,000 | 16,802,000 | -35,061,000 | -168,498,000 | 135,966,000 | -54,777,000 | 46,810,000 | -54,966,000 | 18,111,000 | -59,755,000 | -2,838,000 | -20,674,000 | -622,000 | -48,247,000 | -15,206,000 | -2,567,000 | -40,722,000 | 2,566,000 | 6,149,000 | 3,603,000 | -9,644,000 | -34,703,000 | -5,853,000 | -84,662,000 | -21,919,000 | -496,000 | -12,390,000 | -18,558,000 | 796,000 | -10,814,000 | -26,680,000 | -467,000 | -5,028,000 | -27,249,000 | 20,973,000 | -13,955,000 | 9,791,000 | 25,785,000 | -5,063,000 | -49,387,000 |
prepaid insurance and related assets | 24,000,000 | 15,000,000 | -31,000,000 | 6,000,000 | 3,000,000 | 3,000,000 | -30,000,000 | 14,247,000 | 1,487,000 | ||||||||||||||||||||||||||||||||||||||||||||||
other current assets | 17,000,000 | -16,000,000 | -1,000,000 | 4,000,000 | 16,000,000 | -27,000,000 | -14,799,000 | 18,000 | 12,088,000 | -11,522,000 | -7,045,000 | 19,713,000 | 9,096,000 | -26,970,000 | -19,000 | -6,223,000 | 6,648,000 | -14,257,000 | -5,689,000 | 879,000 | 5,774,000 | 3,068,000 | -17,055,000 | 3,356,000 | 6,820,000 | -8,893,000 | -3,447,000 | -1,634,000 | 5,753,000 | -1,402,000 | -1,267,000 | 5,076,000 | -3,543,000 | 128,000 | 9,894,000 | -11,313,000 | 5,559,000 | -3,432,000 | 225,000 | 6,152,000 | -7,175,000 | -713,000 | 4,375,000 | -4,108,000 | 0 | 3,396,000 | -41,000 | -1,122,000 | 2,198,000 | -3,415,000 | 86,000 | -438,000 | 2,441,000 | -4,230,000 | |
other assets and rou assets | 0 | 2,000,000 | -8,000,000 | 12,000,000 | 2,000,000 | 6,000,000 | 5,000,000 | 19,783,000 | 2,112,000 | -28,000 | 1,656,000 | 3,742,000 | 2,339,000 | -2,736,000 | -1,588,000 | 203,000 | -1,254,000 | 3,899,000 | 1,508,000 | 4,863,000 | 3,883,000 | 3,576,000 | 3,403,000 | ||||||||||||||||||||||||||||||||
accounts payable | 2,000,000 | -2,000,000 | -2,000,000 | 4,000,000 | -1,000,000 | 1,000,000 | -5,000,000 | 3,486,000 | 400,000 | -2,684,000 | 1,759,000 | 2,266,000 | -568,000 | -1,792,000 | 1,414,000 | 2,162,000 | 187,000 | -1,778,000 | -362,000 | 187,000 | 3,131,000 | -3,355,000 | 1,675,000 | -808,000 | -1,175,000 | -1,306,000 | -2,768,000 | 5,306,000 | 1,193,000 | -1,394,000 | -930,000 | -62,000 | -1,410,000 | 353,000 | 488,000 | -1,667,000 | -168,000 | -678,000 | -1,613,000 | 1,434,000 | -770,000 | -87,000 | 706,000 | 403,000 | -1,458,000 | 215,000 | -564,000 | -1,648,000 | 235,000 | -204,000 | -681,000 | 1,115,000 | 551,000 | -542,000 | 12,000 |
payroll taxes and other payroll deductions payable | -32,000,000 | -91,000,000 | -444,000,000 | 604,000,000 | -207,000,000 | 15,000,000 | -77,000,000 | 48,312,000 | 116,379,000 | -93,903,000 | -60,500,000 | 203,956,000 | 48,484,000 | -81,122,000 | -83,125,000 | 235,030,000 | -30,113,000 | -47,544,000 | -67,441,000 | 199,908,000 | -41,440,000 | -48,753,000 | -9,003,000 | 96,631,000 | -64,077,000 | -63,368,000 | 46,896,000 | 57,080,000 | -9,346,000 | -63,141,000 | -26,674,000 | -4,484,000 | -59,907,000 | 2,081,000 | 20,863,000 | -61,142,000 | -3,038,000 | -53,792,000 | 326,000 | -4,138,000 | -54,821,000 | -1,619,000 | -27,394,000 | -53,829,000 | 4,977,000 | -14,642,000 | -55,401,000 | 9,339,000 | 5,994,000 | -53,353,000 | 6,467,000 | 65,694,000 | 1,299,000 | -40,939,000 | -8,555,000 |
accrued worksite employee payroll costs | 58,000,000 | -2,000,000 | -12,000,000 | 80,000,000 | 23,000,000 | 5,000,000 | 63,000,000 | -737,000 | 36,427,000 | -1,808,000 | 11,915,000 | -167,776,000 | |||||||||||||||||||||||||||||||||||||||||||
accrued health insurance costs | -26,000,000 | -11,000,000 | 49,000,000 | -29,000,000 | 25,000,000 | -4,300,000 | 16,478,000 | -44,440,000 | 25,320,000 | -11,456,000 | 2,215,000 | 1,244,000 | 11,398,000 | 9,635,000 | 11,302,000 | -43,072,000 | 39,451,000 | -11,954,000 | 14,925,000 | -17,127,000 | 25,661,000 | -12,059,000 | 12,863,000 | -25,456,000 | 10,679,000 | 1,695,000 | 9,331,000 | -22,668,000 | 20,720,000 | 7,964,000 | 2,536,000 | -2,317,000 | -6,213,000 | 19,183,000 | -5,906,000 | -19,305,000 | 7,260,000 | 5,027,000 | -4,384,000 | 20,605,000 | 1,550,000 | -2,210,000 | -6,458,000 | 12,654,000 | 668,000 | -227,000 | -7,216,000 | -4,865,000 | 1,871,000 | 5,004,000 | -514,000 | -685,000 | 5,240,000 | ||
accrued workers’ compensation costs | -4,000,000 | -6,000,000 | -8,000,000 | -4,000,000 | -3,000,000 | -6,000,000 | -4,000,000 | -2,287,000 | -5,414,000 | -2,214,000 | 128,000 | 1,427,000 | -141,000 | -4,350,000 | -7,050,000 | 667,000 | 13,000 | 2,516,000 | -3,393,000 | -779,000 | -1,916,000 | -3,824,000 | 3,467,000 | 7,160,000 | 3,954,000 | 766,000 | 1,367,000 | 4,358,000 | 9,479,000 | 3,832,000 | 6,094,000 | 7,348,000 | 7,277,000 | 5,555,000 | 996,000 | 6,415,000 | 8,761,000 | 6,779,000 | 5,360,000 | 4,695,000 | 3,035,000 | 2,837,000 | 2,031,000 | 379,000 | 418,000 | 2,849,000 | 1,835,000 | 547,000 | 1,163,000 | 2,521,000 | 2,329,000 | 2,549,000 | 1,715,000 | 3,282,000 | 1,202,000 |
accrued corporate payroll, commissions and other accrued liabilities | 17,000,000 | -3,000,000 | -37,000,000 | -5,000,000 | -15,000,000 | -1,863,000 | 10,656,000 | -7,722,000 | -45,691,000 | 7,457,000 | -12,061,000 | 18,396,000 | -18,971,000 | -7,712,000 | 8,731,000 | 19,118,000 | -5,421,000 | 11,475,000 | -12,965,000 | 27,258,000 | -46,531,000 | 29,189,000 | 48,000 | 778,000 | -23,656,000 | 20,828,000 | 3,296,000 | 9,671,000 | -24,854,000 | 4,335,000 | 8,848,000 | -20,822,000 | 2,084,000 | -2,162,000 | -9,465,000 | 124,000 | -7,473,000 | 12,545,000 | -4,974,000 | 5,340,000 | 5,853,000 | 1,975,000 | -3,978,000 | 9,670,000 | -2,153,000 | -5,362,000 | 7,193,000 | 5,109,000 | -8,646,000 | 4,705,000 | 1,345,000 | 6,289,000 | -2,783,000 | ||
income taxes payable/receivable | -24,000,000 | -3,000,000 | -26,000,000 | 10,000,000 | 3,000,000 | -10,000,000 | 12,000,000 | 2,153,000 | 12,016,000 | -25,401,000 | 6,864,000 | 6,494,000 | 6,139,000 | -9,468,000 | 16,197,000 | -6,829,000 | -456,000 | -1,677,000 | -5,345,000 | -4,392,000 | -22,251,000 | 23,819,000 | 8,409,000 | 7,993,000 | -228,000 | -12,879,000 | 498,000 | 864,000 | -6,923,000 | 9,679,000 | 7,129,000 | 6,000,000 | -15,546,000 | 13,617,000 | 2,606,000 | -20,217,000 | 10,556,000 | 1,139,000 | -3,983,000 | 4,985,000 | 1,315,000 | -8,872,000 | -42,000 | -4,797,000 | 538,000 | 2,439,000 | 1,923,000 | 2,167,000 | -83,000 | -1,925,000 | 2,487,000 | -2,517,000 | 4,005,000 | -11,000 | -1,428,000 |
total adjustments | 9,000,000 | -74,000,000 | -494,000,000 | 628,000,000 | -153,000,000 | 2,000,000 | -48,000,000 | 38,656,000 | 165,576,000 | -121,883,000 | -55,243,000 | 187,463,000 | 61,576,000 | -69,661,000 | -11,037,000 | 195,604,000 | 20,552,000 | -20,130,000 | -59,951,000 | 235,494,000 | -28,296,000 | 39,223,000 | -38,305,000 | 137,682,000 | -51,211,000 | -73,825,000 | 41,408,000 | 89,496,000 | 16,833,000 | -30,840,000 | -26,422,000 | 38,149,000 | -44,630,000 | 8,033,000 | -39,932,000 | -44,254,000 | 62,514,000 | -40,843,000 | -51,737,000 | 20,009,000 | -40,158,000 | -673,000 | -23,318,000 | -42,101,000 | 4,299,000 | 16,324,000 | -41,618,000 | 19,372,000 | -45,177,000 | -11,519,000 | 50,302,000 | 23,400,000 | 50,625,000 | -23,754,000 | 6,129,000 |
net cash from operating activities | -11,000,000 | -79,000,000 | -443,000,000 | 619,000,000 | -150,000,000 | 20,000,000 | 31,000,000 | 58,217,000 | 209,908,000 | -108,989,000 | 39,352,000 | 225,661,000 | 99,245,000 | -36,062,000 | 58,847,000 | 205,312,000 | 47,848,000 | 5,024,000 | 1,971,000 | 239,779,000 | -8,287,000 | 91,074,000 | 23,787,000 | 158,077,000 | -25,352,000 | -45,269,000 | 117,697,000 | 114,151,000 | 53,040,000 | -6,280,000 | 23,569,000 | 57,351,000 | -30,612,000 | 43,661,000 | -25,867,000 | -34,541,000 | 95,207,000 | -33,529,000 | -37,950,000 | 28,394,000 | -38,267,000 | 8,891,000 | -13,236,000 | -38,613,000 | 17,472,000 | 27,776,000 | -35,997,000 | 33,256,000 | -41,078,000 | -4,778,000 | 59,088,000 | 31,189,000 | 57,859,000 | -18,636,000 | 8,428,000 |
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
marketable securities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases | -15,000,000 | -4,000,000 | -6,000,000 | -6,000,000 | -5,000,000 | -6,000,000 | -6,000,000 | -8,387,000 | -7,271,000 | -18,119,000 | -14,206,000 | -11,130,000 | -18,350,000 | -10,304,000 | -6,964,000 | -16,789,000 | -10,551,000 | -20,277,000 | -10,585,000 | -8,617,000 | -16,569,000 | -16,749,000 | -8,689,000 | -19,222,000 | -30,300,000 | -25,071,000 | -35,538,000 | -33,133,000 | -42,905,000 | -11,337,000 | -512,000 | -418,000 | -208,000 | -711,000 | -636,000 | -207,000 | -103,000 | -1,415,000 | -3,964,000 | -23,446,000 | -5,354,000 | -7,668,000 | -3,938,000 | -5,596,000 | -40,046,000 | -22,078,000 | |||||||||
proceeds from maturities | 5,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 5,000,000 | 6,000,000 | 6,000,000 | 6,530,000 | 10,545,000 | 9,450,000 | 12,110,000 | 12,740,000 | 14,550,000 | 11,905,000 | 5,760,000 | 17,445,000 | 12,260,000 | 19,760,000 | 10,580,000 | 7,775,000 | 14,235,000 | 3,625,000 | 24,000,000 | 22,900,000 | 30,370,000 | 17,750,000 | 37,360,000 | 9,975,000 | 1,525,000 | 600,000 | 525,000 | 376,000 | 101,000 | 704,000 | 675,000 | 200,000 | 790,000 | 2,231,000 | 2,620,000 | 9,815,000 | 8,349,000 | 6,595,000 | 5,238,000 | 3,235,000 | 1,001,000 | 1,242,000 | |||||||||
proceeds from dispositions | 0 | 19,244,000 | 0 | 0 | 22,514,000 | 300,000 | 0 | 5,499,000 | 0 | 10,860,000 | 1,000 | 0 | 7,268,000 | 6,053,000 | 824,000 | 3,461,000 | 426,000 | 4,138,000 | |||||||||||||||||||||||||||||||||||||
property and equipment purchases | -9,000,000 | -7,000,000 | -6,000,000 | -13,000,000 | -14,000,000 | -6,000,000 | -5,000,000 | -17,591,000 | -8,509,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -11,000,000 | -5,000,000 | -6,000,000 | -13,000,000 | -14,000,000 | -6,000,000 | -5,000,000 | -19,448,000 | 14,009,000 | -7,346,000 | -8,945,000 | -12,271,000 | -11,205,000 | -2,756,000 | -5,890,000 | -8,597,000 | -1,186,000 | -9,153,000 | -12,077,000 | -30,188,000 | -31,638,000 | -36,481,000 | -314,000 | 5,874,000 | -18,391,000 | -18,920,000 | 1,713,000 | -36,816,000 | -38,014,000 | -12,738,000 | -6,572,000 | -5,758,000 | -9,342,000 | -11,574,000 | -8,615,000 | -7,774,000 | 3,075,000 | 3,442,000 | -2,943,000 | -7,399,000 | -1,260,000 | -3,452,000 | 2,120,000 | -5,732,000 | -37,750,000 | 1,286,000 | -5,720,000 | -5,228,000 | -35,030,000 | -1,492,000 | -13,513,000 | -3,210,000 | -11,785,000 | -21,939,000 | -21,648,000 |
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | 0 | 0 | -19,000,000 | -11,000,000 | -15,000,000 | -14,000,000 | -23,000,000 | -46,000 | -86,100,000 | -10,751,000 | -34,622,000 | -9,865,000 | -6,615,000 | -29,364,000 | -27,441,000 | -19,955,000 | -11,234,000 | -8,850,000 | -29,686,000 | -8,199,000 | -29,986,000 | -27,000 | -61,203,000 | -49,375,000 | -114,872,000 | -9,759,000 | -29,037,000 | -9,000 | -7,662,000 | -8,565,000 | -1,644,000 | -16,211,000 | -9,317,000 | -9,123,000 | -22,000 | -4,768,000 | -25,651,000 | -5,719,000 | -6,029,000 | -856,000 | -13,884,000 | -2,008,000 | -1,624,000 | -13,498,000 | -2,029,000 | -8,488,000 | -3,253,000 | -15,820,000 | -3,550,000 | -3,089,000 | 0 | -5,465,000 | -506,000 | -1,881,000 | |
dividends paid | -23,000,000 | -22,000,000 | -23,000,000 | -22,000,000 | -23,000,000 | -23,000,000 | -21,000,000 | -21,250,000 | -21,338,000 | -21,735,000 | -19,896,000 | -19,726,000 | -19,769,000 | -19,853,000 | -17,244,000 | -93,981,000 | -17,370,000 | -17,367,000 | -15,461,000 | -15,347,000 | -15,448,000 | -15,517,000 | -15,557,000 | -11,845,000 | -12,037,000 | -12,354,000 | -12,386,000 | -8,384,000 | -8,384,000 | -8,402,000 | -6,252,000 | -6,307,000 | -5,272,000 | -5,327,000 | -5,345,000 | -4,652,000 | -5,563,000 | -4,844,000 | -4,812,000 | -4,852,000 | -4,351,000 | -4,345,000 | -4,345,000 | -4,349,000 | -4,358,000 | -4,386,000 | -3,899,000 | -3,918,000 | -3,982,000 | -3,971,000 | -3,379,000 | -3,373,000 | -3,404,000 | -3,371,000 | |
client funds liability and other | 0 | -7,000,000 | -7,000,000 | 23,000,000 | 2,000,000 | -7,000,000 | -39,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -23,000,000 | -29,000,000 | -49,000,000 | -10,000,000 | -36,000,000 | -44,000,000 | -83,000,000 | 39,744,000 | -109,766,000 | -38,143,000 | -46,847,000 | -17,734,000 | -31,784,000 | -47,746,000 | -43,886,000 | -112,917,000 | -27,819,000 | -24,941,000 | -42,396,000 | -22,147,000 | -43,379,000 | -13,660,000 | 25,603,000 | -30,123,000 | -53,457,000 | 5,565,000 | -40,338,000 | -7,890,000 | -15,287,000 | -16,616,000 | -7,549,000 | -22,006,000 | -14,271,000 | -13,541,000 | -4,960,000 | -48,972,000 | -30,773,000 | -6,975,000 | -10,426,000 | -5,102,000 | -17,676,000 | -5,535,000 | -4,594,000 | -16,834,000 | -7,434,000 | -12,241,000 | -4,688,000 | -19,173,000 | -6,344,000 | -2,599,000 | -1,080,000 | -7,526,000 | -2,512,000 | -1,396,000 | |
net decrease in cash, cash equivalents, restricted cash, funds held for clients, and deposits – workers’ compensation | -45,000,000 | -113,000,000 | -498,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash, funds held for clients, and deposits - workers’ compensation beginning of period | 0 | 0 | 1,344,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash, funds held for clients, and deposits - workers’ compensation end of period | -45,000,000 | -113,000,000 | 846,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
rou assets obtained in exchange for lease obligations | 5,000,000 | 4,000,000 | 6,000,000 | 17,000,000 | 3,000,000 | 4,000,000 | 7,051,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, restricted cash, funds held for clients, and deposits – workers’ compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash, funds held for clients, and deposits – workers’ compensation beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash, funds held for clients, and deposits – workers’ compensation end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, restricted cash and funds held for clients | -200,000,000 | -30,000,000 | -57,000,000 | 114,151,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash and funds held for clients beginning of period | 0 | 0 | 1,035,000,000 | 0 | 0 | 1,013,919,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash and funds held for clients end of period | -200,000,000 | -30,000,000 | 978,000,000 | 114,151,000 | -154,478,000 | 997,479,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
excise tax liability accrued for common stock repurchases | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, restricted cash and funds held for clients | -16,440,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash and funds held for clients beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash and funds held for clients end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -2,328,000 | -5,657,000 | 7,671,000 | 11,857,000 | -5,400,000 | 1,471,000 | 799,000 | 1,019,000 | 785,000 | 1,276,000 | 2,751,000 | 1,399,000 | 2,055,000 | 1,884,000 | 2,363,000 | 1,097,000 | 3,452,000 | 2,678,000 | 1,085,000 | 503,000 | 759,000 | 351,000 | 347,000 | 512,000 | 318,000 | 311,000 | 407,000 | 311,000 | 398,000 | 285,000 | 318,000 | 360,000 | 318,000 | 285,000 | 347,000 | 230,000 | -1,088,000 | 359,000 | 260,000 | -202,000 | 270,000 | 216,000 | -239,000 | 324,000 | 366,000 | 371,000 | |||||||||
supplemental operating lease cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid insurance | -38,959,000 | 18,662,000 | 22,571,000 | -30,223,000 | -11,431,000 | 8,372,000 | -2,514,000 | 40,527,000 | -47,506,000 | 24,595,000 | -11,265,000 | 22,031,000 | -35,107,000 | 11,743,000 | 2,308,000 | 459,000 | -16,517,000 | 5,344,000 | 3,893,000 | 18,031,000 | -24,897,000 | 8,092,000 | -11,973,000 | -56,000 | 8,949,000 | -14,991,000 | -4,137,000 | 20,201,000 | -15,359,000 | -5,800,000 | 9,980,000 | -24,155,000 | 393,000 | -855,000 | -1,267,000 | -5,587,000 | 6,510,000 | -3,362,000 | 9,341,000 | -138,000 | 593,000 | -9,209,000 | 6,150,000 | -11,016,000 | 3,581,000 | ||||||||||
property and equipment: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of marketable securities | 20,000 | 19,000 | 19,000 | 21,000 | 31,000 | 313,000 | 316,000 | 468,000 | 496,000 | 510,000 | 568,000 | 588,000 | 441,000 | 548,000 | 622,000 | 657,000 | 550,000 | 478,000 | 507,000 | ||||||||||||||||||||||||||||||||||||
accrued worksite employee payroll expense | 235,970,000 | -125,237,000 | 5,009,000 | 26,547,000 | 168,498,000 | -136,960,000 | 62,728,000 | -27,696,000 | 34,905,000 | -9,598,000 | 37,925,000 | 9,670,000 | 33,883,000 | -10,136,000 | 44,519,000 | 14,122,000 | 14,072,000 | 28,146,000 | 11,368,000 | 1,974,000 | -74,874,000 | 9,720,000 | 105,739,000 | 4,527,000 | 31,168,000 | 22,388,000 | 1,329,000 | 13,510,000 | 11,913,000 | 3,514,000 | 18,645,000 | 29,379,000 | 45,000 | 14,523,000 | -40,288,000 | 4,816,000 | 56,563,000 | -53,756,000 | 10,766,000 | 2,531,000 | 57,018,000 | ||||||||||||||
borrowings under long-term debt agreement | 0 | 0 | 124,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash and funds held for clients at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash and funds held for clients at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | 7,136,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash beginning of period | 0 | 807,768,000 | 0 | 0 | 786,699,000 | 0 | 0 | 592,550,000 | 0 | 0 | 535,474,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash end of period | -86,564,000 | 816,839,000 | 18,843,000 | -29,070,000 | 734,197,000 | -83,304,000 | 40,933,000 | 641,626,000 | -97,200,000 | -58,624,000 | 614,546,000 | 7,136,000 | |||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 9,071,000 | 18,843,000 | -29,070,000 | -52,502,000 | -83,304,000 | 40,933,000 | 49,076,000 | -58,624,000 | 79,072,000 | 381,000 | |||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -61,960,000 | 17,816,000 | -47,275,000 | 49,310,000 | -37,112,000 | -53,958,000 | 23,340,000 | -12,614,000 | 42,976,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under revolving line of credit | 0 | 0 | 100,000,000 | 70,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | -314,000 | -676,000 | -1,224,000 | -809,000 | -245,000 | 197,000 | 6,640,000 | -8,597,000 | 14,209,000 | -8,646,000 | -7,641,000 | -4,057,000 | 7,908,000 | -3,804,000 | 4,778,000 | -1,642,000 | -3,633,000 | -5,138,000 | -2,990,000 | -5,708,000 | -2,589,000 | -3,109,000 | -1,382,000 | -1,421,000 | -3,570,000 | -1,033,000 | 7,874,000 | -1,965,000 | -4,170,000 | -1,418,000 | 12,908,000 | -3,140,000 | |||||||||||||||||||||||
insperity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 395,397,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | 395,778,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | -45,000 | 755,000 | 179,000 | -553,000 | -945,000 | -2,863,000 | -3,735,000 | -1,112,000 | -3,781,000 | -1,279,000 | -234,000 | -2,850,000 | -93,000 | -225,000 | -1,489,000 | 488,000 | -331,000 | -1,481,000 | -524,000 | 397,000 | -1,543,000 | -1,917,000 | -1,508,000 | 200,000 | |||||||||||||||||||||||||||||||
repurchase of common stock | 0 | 0 | -144,263,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the exercise of stock options | 0 | 374,000 | 24,000 | 90,000 | 163,000 | 305,000 | 740,000 | 118,000 | 18,000 | 241,000 | 803,000 | 598,000 | 749,000 | 2,534,000 | 1,678,000 | 988,000 | 1,032,000 | 3,485,000 | |||||||||||||||||||||||||||||||||||||
principal repayments | 0 | 0 | -20,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -60,860,000 | -47,868,000 | 10,569,000 | -44,629,000 | -12,237,000 | -16,651,000 | 38,548,000 | -43,087,000 | -14,616,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 286,034,000 | 0 | 0 | 269,538,000 | 0 | 276,456,000 | 0 | 0 | 225,755,000 | 0 | 0 | 264,544,000 | 0 | 0 | 211,208,000 | 0 | 0 | 234,829,000 | 0 | 0 | 227,085,000 | ||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 44,044,000 | -61,960,000 | 303,850,000 | -48,023,000 | -47,275,000 | 318,848,000 | -60,860,000 | 228,588,000 | 10,569,000 | -44,629,000 | 213,518,000 | -16,651,000 | -48,939,000 | 227,432,000 | 21,628,000 | -53,958,000 | 234,548,000 | -95,281,000 | -12,614,000 | 277,805,000 | 38,548,000 | -43,087,000 | 212,469,000 | ||||||||||||||||||||||||||||||||
impairment charges and other | 1,313,000 | 9,807,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of aircraft | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit from stock-based compensation | 43,000 | 2,929,000 | 73,000 | 156,000 | 78,000 | 228,000 | 288,000 | 665,000 | 23,000 | 33,000 | 1,401,000 | 169,000 | 169,000 | 1,711,000 | |||||||||||||||||||||||||||||||||||||||||
property and equipment | -3,427,000 | -2,423,000 | -4,398,000 | -4,255,000 | -2,379,000 | -2,641,000 | -3,797,000 | -2,843,000 | -3,665,000 | -4,896,000 | -3,435,000 | -15,000,000 | -5,078,000 | -3,326,000 | -1,919,000 | -1,618,000 | -812,000 | ||||||||||||||||||||||||||||||||||||||
impairment charge | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash exchanged for acquisitions | 0 | 0 | -1,200,000 | -1,675,000 | -650,000 | -10,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
investments and acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on exchange of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects from acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
marketable securities purchases | -8,767,000 | -13,375,000 | -1,443,000 | -29,704,000 | -8,749,000 | -5,154,000 | -8,988,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
marketable securities proceeds from dispositions | -13,480,000 | 16,022,000 | 1,365,000 | 333,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
marketable securities proceeds from maturities | 850,000 | 24,829,000 | -3,037,000 | 4,402,000 | 6,027,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash exchanged for acquisitions, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal repayments on capital lease obligations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of premium (discounts) on marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash exchanged for acquisitions, net of cash received | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash exchanged for acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash received for note receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of usdatalink | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effect of acquisition: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued workers’ compensations costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash received (exchanged) for note receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal repayments on long-term debt and capital lease obligations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of hrtools.com | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of common stock to the employee stock purchase plan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
bad debt expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of other companies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued corporate payroll and other accrued liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of / (investments in) other companies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the exercise of common stock purchase warrants | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt and short-term borrowings: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under long-term debt agreements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings under revolving line of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
collection of (loans) to employees |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
