TriNet Announces Third Quarter 2025 Results & Reaffirms Full Year 2025 Guidance
TriNet (NYSE:TNET) reported Q3 2025 results for the quarter ended September 30, 2025 and reaffirmed full-year 2025 guidance on Oct 29, 2025. Q3 total revenues were $1.2B (down 2% YoY). Net income was $34M or $0.70 diluted, versus $45M or $0.89 last year. Adjusted net income was $55M or $1.11 diluted. Adjusted EBITDA was $100M with an 8.2% margin. Average WSEs were ~335,000 (down 6% YoY).
TriNet reaffirmed full-year 2025 guidance: total revenue $4,950–$5,140M, Adjusted EBITDA margin 7%–9%, diluted EPS $1.90–$3.40, and Adjusted NI per share $3.25–$4.75.
TriNet (NYSE:TNET) ha riportato i risultati del terzo trimestre 2025 per il trimestre terminato il 30 settembre 2025 e ha riaffermato le previsioni per l'intero anno 2025 il 29 ottobre 2025. Entrate totali del Q3 erano $1,2 miliardi (in calo del 2% su base annua). Utile netto era $34 milioni o $0,70 diluito, rispetto a $45 milioni o $0,89 lo scorso anno. Utile netto rettificato era $55 milioni o $1,11 diluito. EBITDA rettificato era $100 milioni con una margine dell'8,2%. Le WSE medie erano circa 335.000 (in calo del 6% YoY).
TriNet ha riaffermato le previsioni per l'intero anno 2025: entrate totali $4.950–$5.140 milioni, margine EBITDA rettificato 7%–9%, utile per azione diluito $1,90–$3,40, e utile netto rettificato per azione $3,25–$4,75.
TriNet (NYSE:TNET) informó los resultados del tercer trimestre de 2025 para el trimestre terminado el 30 de septiembre de 2025 y reafirmó las previsiones para todo 2025 el 29 de octubre de 2025. Ingresos totales del Q3 fueron $1,2 mil millones (bajaron un 2% interanual). Ingreso neto fue $34 millones o $0,70 diluido, frente a $45 millones o $0,89 el año pasado. Ingreso neto ajustado fue $55 millones o $1,11 diluido. EBITDA ajustado fue $100 millones con un margen del 8,2%. Las WSE promedias fueron ~335,000 (bajaron 6% interanual).
TriNet reafirmó las previsiones para todo 2025: ingresos totales $4.950–$5.140 millones, margen EBITDA ajustado 7%–9%, utilidad diluida por acción $1,90–$3,40, y utilidad neta ajustada por acción $3,25–$4,75.
트라이넷(NYSE:TNET)은 2025년 3분기 2025년 9월 30일 종료 분의 실적을 보고하고 2025년 전체 가이던스를 2025년 10월 29일에 재확인했습니다. 3분기 총매출은 $12억으로 전년 대비 2% 감소했습니다. 순이익은 $3400만 또는 희석주당 $0.70으로 발표되었으며, 작년의 $4500만 또는 $0.89 대비 감소했습니다. 조정순이익은 $5500만 또는 희석주당 $1.11이었습니다. 조정 EBITDA는 $10000만로 8.2% 마진을 기록했습니다. 평균 WSE는 약 33.5만 주로 전년 대비 6% 감소했습니다.
TriNet은 2025년 전체 가이던스를 재확인: 총매출 $4,950–$5,140M, 조정 EBITDA 마진 7%–9%, 희석 EPS $1.90–$3.40, 조정 NI per share $3.25–$4.75.
TriNet (NYSE:TNET) a publié les résultats du T3 2025 pour le trimestre clos le 30 septembre 2025 et a réaffirmé les prévisions pour l'ensemble de l'année 2025 le 29 octobre 2025. Revenus totaux du T3 étaient 1,2 milliard de dollars (en baisse de 2% en glissement annuel). Revenu net était 34 millions de dollars ou 0,70$ dilué, contre 45 millions ou 0,89$ l'année précédente. Revenu net ajusté était 55 millions de dollars ou 1,11$ dilué. EBITDA ajusté était 100 millions de dollars avec une marge de 8,2%. Le WSE moyen était d'environ 335 000 (en baisse de 6% YoY).
TriNet a réaffirmé les prévisions pour l'ensemble de l'année 2025 : revenus totaux 4 950–5 140 millions de dollars, marge EBITDA ajusté 7%–9%, EPS dilué 1,90–3,40 dollars, et BNI ajusté par action 3,25–4,75 dollars.
TriNet (NYSE:TNET) berichtete die Ergebnisse des dritten Quartals 2025 für das Quartal zum 30. September 2025 und bekräftigte am 29. Oktober 2025 die Prognosen für das Gesamtjahr 2025. Q3 Gesamtumsatz betrug $1,2 Mrd. (YoY -2%). Nettoeinkommen war $34 Mio. oder $0,70 verwässert, verglichen mit $45 Mio. bzw. $0,89 im Vorjahr. Angepasstes Nettoeinkommen war $55 Mio. oder $1,11 verwässert. Bereinigtes EBITDA war $100 Mio. mit einer 8,2% Marge. Durchschnittliche WSEs ca. 335.000 (YoY -6%).
TriNet bestätigte die Prognosen für das Gesamtjahr 2025: Gesamtumsatz $4.950–$5.140 Mio., bereinigte EBITDA-Marge 7%–9%, verdünnte GAAP-EPS $1,90–$3,40, und bereinigter NI je Aktie $3,25–$4,75.
TriNet (NYSE:TNET) أبلغت عن نتائج الربع الثالث لعام 2025 للربع المنتهي في 30 سبتمبر 2025 وأعادت تأكيد التوجيهات للسنة الكاملة 2025 في 29 أكتوبر 2025. إجمالي إيرادات الربع الثالث كان $1.2 مليار (بانخفاض 2% على أساس سنوي). صافي الدخل كان $34 مليون أو $0.70 مخففاً، مقارنة بـ $45 مليون أو $0.89 في العام الماضي. صافي الدخل المعدل كان $55 مليون أو $1.11 مخففاً. EBITDA المعدل كان $100 مليون مع هامش 8.2%. المتوسط للـ WSE كان حوالي 335,000 (بانخفاض 6% على أساس سنوي).
وأعادت TriNet تأكيد التوجيهات للسنة الكاملة 2025: إجمالي الإيرادات $4,950–$5,140 مليون، هامش EBITDA المعدل 7%–9%، الربح الموزع للسهم المخفف $1.90–$3.40، وربحية NI المعدلة للسهم $3.25–$4.75.
TriNet (NYSE:TNET) 在2025年9月30日结束的第三季度公布了2025年第三季度的业绩,并于2025年10月29日重申了对2025年全年的指引。第三季度总收入为$12亿,同比下降2%。净利润为$3400万,或摊薄每股收益$0.70,较去年同期的$4500万或$0.89下滑。调整净利润为$5500万或$1.11摊薄。调整后 EBITDA为$1亿美元,带来8.2%的毛利率。平均 WSE 约为335,000,同比下降6%。
TriNet 重申了2025年全年的指引:总收入$4,950–$5,140百万、调整后 EBITDA 利润率7%–9%、摊薄的每股收益$1.90–$3.40,以及每股经调整净利润$3.25–$4.75。
- Reaffirmed full-year 2025 revenue guidance of $4,950M–$5,140M
- Reaffirmed Adjusted EBITDA margin guidance of 7%–9%
- Company reported highest-ever customer Net Promoter Score and above-average retention
- Net income declined ~24% YoY to $34M in Q3 2025
- Total revenues down 2% YoY to $1.2B in Q3 2025
- Average WSEs decreased 6% YoY to ~335,000 in Q3 2025
- Professional service revenues declined 8% YoY to $169M in Q3 2025
Insights
Q3 shows slight revenue and profit declines, guidance reiterated; underlying customer metrics mixed but stable.
Third quarter results show total revenues of
Management reaffirmed full-year 2025 guidance with a revenue range of
Key dependencies and risks include continued SMB demand pressure, the impact of the repricing program on churn and revenue mix, and trends in average WSEs which declined approximately
"After our strong third quarter financial performance, we are now tracking towards the high end of our full-year earnings guidance range," said Mike Simonds, TriNet President and CEO. "We launched our go-to-market initiatives and have nearly completed the most aggressive portion of our repricing, setting us up for an improving growth trajectory in coming quarters."
Simonds continued, "The broader SMB business environment remains challenged, and we remain focused on supporting our customers. Despite the challenging conditions, we recorded our highest ever customer net promoter score, and customer retention remains above our historical average."
Third quarter highlights include:
- Total revenues were
, down$1.2 billion 2% to the same period last year. - Professional service revenues decreased
8% to compared to the same period last year.$169 million - Net income was
, or$34 million per diluted share, compared to net income of$0.70 , or$45 million per diluted share, in the same period last year.$0.89 - Adjusted Net Income was
, or$55 million per diluted share, compared to Adjusted Net Income of$1.11 , or$59 million per diluted share, in the same period last year.$1.17 - Adjusted EBITDA was
, representing an Adjusted EBITDA Margin of$100 million 8.2% , compared to Adjusted EBITDA of , representing an Adjusted EBITDA Margin of$109 million 8.8% , in the same period last year. - Average WSEs decreased
6% compared to the same period last year, to approximately 335,000.
Full-Year 2025 Guidance
In addition to announcing our third quarter 2025 results, we are reiterating our full-year 2025 guidance. Non-GAAP financial measures are reconciled later in this release.
|
|
|
|
Full Year 2025 |
||
|
(dollars in millions, except for per share amounts) |
|
|
Low |
|
High |
|
Total Revenues |
|
|
|
|
|
|
Professional Service Revenues |
|
|
|
|
|
|
Insurance Cost Ratio |
|
|
92 % |
|
90 % |
|
Adjusted EBITDA Margin |
|
|
7 % |
|
9 % |
|
Diluted net income per share of common stock |
|
|
|
|
|
|
Adjusted Net Income per share – diluted |
|
|
|
|
|
|
|
|
|
|
|
|
Quarterly Report on Form 10-Q
We anticipate filing our Quarterly Report on Form 10-Q ("Form 10-Q") for the nine months ended September 30, 2025 with the
Earnings Conference Call and Audio Webcast
TriNet will host a conference call at 4:45 a.m. PT (7:45 a.m. ET) today to discuss its third quarter results for 2025 and reaffirm its full-year financial guidance for 2025. TriNet encourages participants to pre-register for the webcast and conference call. The live webcast of the conference call can be accessed on the Investor Relations section of TriNet's website at https://investor.trinet.com. Participants can pre-register for the webcast by going to: https://events.q4inc.com/attendee/550881869. Callers can pre-register by going to: https://dpregister.com/sreg/10203945/1002ca71e2b. For those who would like to join the call but have not pre-registered, they can do so by dialing +1 (412) 317-5426 and requesting the "TriNet Conference Call." A replay of the webcast will be available on this website for approximately one year. A telephonic replay will be available for two weeks following the conference call at +1 (412) 317-0088 conference ID: 8875520.
About TriNet
TriNet is a leading provider of Human Resources solutions for small and medium size businesses, offering advanced technology-enabled services that include human capital expertise, employee benefits such as health insurance and retirement plans, payroll and payroll tax administration, risk mitigation, and compliance consulting. Our long-term objective is to be the premier provider of HR services for a broad range of SMBs through industry leading benefits, sales distribution excellence, and a world class services delivery model. For more information, visit TriNet.com or follow us on Facebook, LinkedIn and Instagram.
Use of Non-GAAP Financial Measures
Reconciliations of non-GAAP financial measures to TriNet's financial results as determined in accordance with GAAP are included at the end of this press release following the accompanying financial data. For a description of these non-GAAP financial measures, including the reasons management uses each measure, please see the section titled "Non-GAAP Financial Measures."
Forward-Looking Statements
This press release contains, and statements made during the above referenced conference call will contain, statements that are not historical in nature, are predictive in nature, or that depend upon or refer to future events or conditions or otherwise contain forward-looking statements within the meaning of Section 21 of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995, including, among other things, TriNet's expectations and assumptions regarding: TriNet's financial guidance for the full-year 2025 and the underlying assumptions; TriNet's ability to achieve improvements in its results in 2026; the timing of TriNet's growth initiatives, TriNet's ability to drive new sales and maintain disciplined pricing and TriNet's ability to further benefit its customers with its product investments and service delivery model. Forward-looking statements are often identified by the use of words such as, but not limited to, "ability," "anticipate," "believe," "can," "continue," "could," "estimate," "expect," "guidance," "impact," "intend," "may," "plan," "predict," "project," "seek," "should," "strategy," "target," "value," "will," "would" and similar expressions or variations. These statements are not guarantees of future performance but are based on management's expectations as of the date hereof and assumptions that are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict. Forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause actual results, performance or achievements to be materially different from our current expectations and any past or future results, performance or achievements. Investors are cautioned not to place undue reliance upon any forward-looking statements.
Important factors that could cause actual results to differ materially from those expressed or implied by these forward-looking statements include: our ability to manage unexpected changes in workers' compensation and health insurance claims and costs by WSEs; our ability to mitigate the unique business risks we face as a co-employer; the effects of volatility in the financial and economic environment on the businesses that make up our client base; our inability to realize or sustain the expected benefits from our business realignment initiatives; loss of clients for reasons beyond our control and the short-term contracts we typically use with our clients; the impact of regional or industry-specific economic and health factors on our operations; the impact of failures or limitations in the business systems and centers we rely upon; the impact of discontinuing our discretionary credits on our business and client loyalty and retention; changes in our insurance coverage or our relationships with key insurance carriers; our ability to improve our services and technology to satisfy client and regulatory expectations; our ability to effectively integrate businesses we have acquired or may acquire in the future; our ability to effectively manage and improve our operational effectiveness and resiliency; our ability to attract and retain qualified personnel; the effects of increased competition and our ability to compete effectively; the impact on our business of cyber-attacks, breaches, disclosures and other data-related incidents; our ability to comply with evolving data privacy, AI and security laws; our ability to manage changes in, uncertainty regarding, or adverse application of the complex laws and regulations that govern our business; changing laws and regulations governing health insurance and employee benefits; our ability to keep pace with changes in technology or provide timely enhancements to our solutions and support; risks associated with our international operations; our ability to operate a business subject to numerous complex laws; changing laws and regulations governing health insurance and other traditional employee benefits at the federal, state, and local levels; our ability to be recognized as an employer of worksite employees and for our benefits plans to satisfy all requirements under federal and state regulations; changes in the laws and regulations that govern what it means to be an employer, employee or independent contractor; the impact of new and changing laws regarding remote work; our ability to comply with the licensing requirements that govern our solutions; the failure of third-party service providers performing their functions; the failure to comply with anti-corruption laws and regulations, economic and trade sanctions, and similar laws; the outcome of existing and future legal and tax proceedings; fluctuation in our results of operations and stock price due to factors outside of our control; our ability to comply with the restrictions of our indebtedness and meet our debt obligations; the need for additional capital or to restructure our existing debt; the continuation of our stock repurchase program; the impact of concentrated ownership in our stock by Atairos and other large stockholders; and the anti-takeover provisions in our charter documents and under
Further information on risks that could affect TriNet's results is included in our filings with the SEC, including under the headings "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" and elsewhere in our most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q, which are available on our investor relations website at https://investor.trinet.com and on the SEC website at www.sec.gov. Copies of these filings are also available by contacting TriNet Corporation's Investor Relations Department at (510) 875-7201. Except as required by law, neither we nor any other person assumes responsibility for the accuracy and completeness of the forward-looking statements in this press release, and any forward-looking statements in this press release speak only as of the date of this press release. In addition, we do not assume any obligation, and do not intend, to update any of our forward-looking statements, except as required by law.
|
Contacts: |
|
|
Investors: |
Media: |
|
Alex Bauer |
Renee Brotherton |
|
TriNet |
TriNet |
|
(510) 875-7201 |
(925) 965-8441 |
Key Financial and Operating Metrics
We regularly review certain key financial and operating metrics to evaluate growth trends, measure our performance and make strategic decisions. These key financial and operating metrics may change over time. Our key financial and operating metrics for the periods presented were as follows:
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||
|
(in millions, except per share and Operating Metrics data) |
2025 |
|
2024 |
|
% Change |
|
2025 |
|
2024 |
|
% Change |
||
|
Income Statement Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
$ 1,232 |
|
$ 1,252 |
|
(2) |
% |
|
$ 3,762 |
|
$ 3,776 |
|
— |
% |
|
Income before tax |
50 |
|
58 |
|
(14) |
|
|
216 |
|
263 |
|
(18) |
|
|
Net income |
34 |
|
45 |
|
(24) |
|
|
156 |
|
196 |
|
(20) |
|
|
Diluted net income per share of common stock |
0.70 |
|
0.89 |
|
(21) |
|
|
3.19 |
|
3.87 |
|
(18) |
|
|
Non-GAAP measures (1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
100 |
|
109 |
|
(8) |
|
|
368 |
|
425 |
|
(13) |
|
|
Adjusted Net income |
55 |
|
59 |
|
(7) |
|
|
209 |
|
247 |
|
(15) |
|
|
Free Cash Flow |
|
|
|
|
|
|
|
191 |
|
154 |
|
24 |
|
|
Operating Metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance Cost Ratio |
90 % |
|
90 % |
|
— |
% |
|
90 % |
|
88 % |
|
2 |
|
|
Average WSEs |
335,235 |
|
355,948 |
|
(6) |
|
|
337,330 |
|
351,856 |
|
(4) |
% |
|
Total WSEs |
331,973 |
|
356,137 |
|
(7) |
|
|
331,973 |
|
356,137 |
|
(7) |
|
|
|
|
|
(1) |
Refer to Non-GAAP measures definitions and reconciliations from GAAP measures under the heading "Non-GAAP Financial Measures" |
|
(in millions) |
September 30, |
|
December 31, |
|
% |
|
|
Balance Sheet Data: |
|
|
|
|
|
|
|
Cash and cash equivalents |
$ 321 |
|
$ 360 |
|
(11) |
% |
|
Working capital |
249 |
|
199 |
|
25 |
|
|
Total assets |
3,425 |
|
4,119 |
|
(17) |
|
|
Debt |
895 |
|
983 |
|
(9) |
|
|
Total stockholders' equity |
110 |
|
69 |
|
59 |
|
|
|
||||||
|
|
Nine Months Ended September 30, |
|||||
|
(in millions) |
2025 |
|
2024 |
|
% Change |
|
|
Cash Flow Data: |
|
|
|
|
|
|
|
Net cash provided by operating activities |
$ 242 |
|
$ 214 |
|
13 |
% |
|
Net cash used in investing activities |
(27) |
|
(25) |
|
8 |
|
|
Net cash used in financing activities |
(560) |
|
(707) |
|
(21) |
|
|
TRINET GROUP, INC. |
|||||
|
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (Unaudited) |
|||||
|
|
|||||
|
|
Three Months Ended |
|
Nine Months Ended September |
||
|
(in millions except per share data) |
2025 |
2024 |
|
2025 |
2024 |
|
Professional service revenues |
$ 169 |
$ 184 |
|
$ 550 |
$ 584 |
|
Insurance service revenues |
1,046 |
1,053 |
|
3,159 |
3,143 |
|
Interest income |
17 |
15 |
|
53 |
49 |
|
Total revenues |
1,232 |
1,252 |
|
3,762 |
3,776 |
|
Insurance costs |
943 |
949 |
|
2,832 |
2,772 |
|
Cost of providing services |
73 |
74 |
|
215 |
228 |
|
Sales and marketing |
68 |
74 |
|
203 |
218 |
|
General and administrative |
51 |
46 |
|
149 |
140 |
|
Systems development and programming |
18 |
17 |
|
55 |
52 |
|
Depreciation and amortization of intangible assets |
16 |
19 |
|
50 |
56 |
|
Interest expense, bank fees and other |
13 |
15 |
|
42 |
47 |
|
Total costs and operating expenses |
1,182 |
1,194 |
|
3,546 |
3,513 |
|
Income before tax |
50 |
58 |
|
216 |
263 |
|
Income taxes |
16 |
13 |
|
60 |
67 |
|
Net income |
$ 34 |
$ 45 |
|
$ 156 |
$ 196 |
|
Other comprehensive income, net of income taxes |
— |
7 |
|
3 |
4 |
|
Comprehensive income |
$ 34 |
$ 52 |
|
$ 159 |
$ 200 |
|
Net income per share: |
|
|
|
|
|
|
Basic |
$ 0.70 |
$ 0.90 |
|
$ 3.20 |
$ 3.91 |
|
Diluted |
$ 0.70 |
$ 0.89 |
|
$ 3.19 |
$ 3.87 |
|
Weighted average shares: |
|
|
|
|
|
|
Basic |
48 |
50 |
|
49 |
50 |
|
Diluted |
48 |
50 |
|
49 |
51 |
|
TRINET GROUP, INC. |
||||
|
CONSOLIDATED BALANCE SHEETS (Unaudited) |
||||
|
|
||||
|
|
|
September 30, |
|
December 31, |
|
(in millions, except share and per share data) |
|
2025 |
|
2024 |
|
Assets |
|
|
|
|
|
Current assets: |
|
|
|
|
|
Cash and cash equivalents |
|
$ 321 |
|
$ 360 |
|
Restricted cash, cash equivalents and investments |
|
1,108 |
|
1,413 |
|
Accounts receivable, net |
|
10 |
|
32 |
|
Payroll funds receivable |
|
476 |
|
349 |
|
Prepaid expenses, net |
|
53 |
|
64 |
|
Other payroll assets |
|
481 |
|
916 |
|
Other current assets |
|
49 |
|
46 |
|
Total current assets |
|
2,498 |
|
3,180 |
|
Restricted cash, cash equivalents and investments, noncurrent |
|
125 |
|
145 |
|
Property and equipment, net |
|
11 |
|
10 |
|
Operating lease right-of-use asset |
|
37 |
|
24 |
|
Goodwill |
|
461 |
|
461 |
|
Software and other intangible assets, net |
|
151 |
|
156 |
|
Other assets |
|
142 |
|
143 |
|
Total assets |
|
$ 3,425 |
|
$ 4,119 |
|
Liabilities and stockholders' equity |
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
Accounts payable and other current liabilities |
|
$ 89 |
|
$ 89 |
|
Revolving credit agreement borrowings |
|
— |
|
75 |
|
Client deposits and other client liabilities |
|
43 |
|
76 |
|
Accrued wages |
|
549 |
|
580 |
|
Accrued health insurance costs, net |
|
197 |
|
189 |
|
Accrued workers' compensation costs, net |
|
45 |
|
44 |
|
Payroll tax liabilities and other payroll withholdings |
|
1,308 |
|
1,906 |
|
Operating lease liabilities |
|
10 |
|
13 |
|
Insurance premiums and other payables |
|
8 |
|
9 |
|
Total current liabilities |
|
2,249 |
|
2,981 |
|
Long-term debt, noncurrent |
|
895 |
|
908 |
|
Accrued workers' compensation costs, noncurrent, net |
|
110 |
|
110 |
|
Deferred taxes |
|
9 |
|
11 |
|
Operating lease liabilities, noncurrent |
|
38 |
|
26 |
|
Other non-current liabilities |
|
14 |
|
14 |
|
Total liabilities |
|
3,315 |
|
4,050 |
|
Total stockholders' equity |
|
110 |
|
69 |
|
Total liabilities & stockholders' equity |
|
$ 3,425 |
|
$ 4,119 |
|
TRINET GROUP, INC. |
||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) |
||
|
|
||
|
|
Nine Months Ended September 30, |
|
|
(in millions) |
2025 |
2024 |
|
Operating activities |
|
|
|
Net income |
$ 156 |
$ 196 |
|
Adjustments to reconcile net income to net cash used in operating activities: |
|
|
|
Depreciation and amortization of intangible assets |
50 |
56 |
|
Amortization of deferred costs |
36 |
32 |
|
Amortization of ROU asset, lease modification, impairment, and abandonment |
5 |
4 |
|
Deferred income taxes |
(3) |
3 |
|
Stock based compensation |
48 |
53 |
|
Other |
4 |
3 |
|
Changes in operating assets and liabilities: |
|
|
|
Accounts receivable, net |
1 |
(5) |
|
Prepaid expenses, net |
14 |
(12) |
|
Other assets |
(30) |
(42) |
|
Other payroll assets |
— |
3 |
|
Accounts payable and other liabilities |
— |
(10) |
|
Client deposits and other client liabilities |
(1) |
(9) |
|
Accrued wages |
(15) |
(23) |
|
Accrued health insurance costs, net |
— |
(2) |
|
Accrued workers' compensation costs, net |
— |
(14) |
|
Payroll taxes liabilities and other payroll withholdings |
(12) |
(8) |
|
Operating lease liabilities |
(11) |
(11) |
|
Net cash provided by operating activities |
242 |
214 |
|
Investing activities |
|
|
|
Purchases of marketable securities |
(59) |
(161) |
|
Proceeds from sale and maturity of marketable securities |
82 |
196 |
|
Acquisitions of property and equipment and software |
(51) |
(60) |
|
Proceeds from sale of business |
1 |
— |
|
Net cash used in investing activities |
(27) |
(25) |
|
Financing activities |
|
|
|
Change in WSE and TriNet Trust related assets and liabilities, net |
(303) |
(490) |
|
Repurchase of common stock |
(122) |
(155) |
|
Proceeds from issuance of common stock |
6 |
6 |
|
Awards effectively repurchased for required employee withholding taxes |
(12) |
(18) |
|
Repayment of revolving credit agreement borrowings |
(90) |
(25) |
|
Dividends paid |
(39) |
(25) |
|
Net cash used in financing activities |
(560) |
(707) |
|
Net change in cash and cash equivalents, unrestricted and restricted |
(345) |
(518) |
|
Cash and cash equivalents, unrestricted and restricted: |
|
|
|
Beginning of period |
1,691 |
1,466 |
|
End of period |
$ 1,346 |
$ 948 |
|
|
|
|
|
Supplemental disclosures of cash flow information |
|
|
|
Interest paid |
$ 51 |
$ 55 |
|
Income taxes paid, net |
$ 27 |
$ 67 |
|
Supplemental schedule of noncash investing and financing activities |
|
|
|
Cash dividend declared, but not yet paid |
$ 13 |
$ 12 |
|
Payable for purchase of property and equipment |
$ 3 |
$ 2 |
|
Receivable from sale of business |
$ 6 |
$ — |
Non-GAAP Financial Measures
In addition to the selected financial measures presented in accordance with
The presentation of these non-GAAP financial measures is used to enhance the understanding of certain aspects of our financial performance. It is not meant to be considered in isolation from, superior to, or as a substitute for the directly comparable financial measures prepared in accordance with GAAP.
|
Non-GAAP Measure |
Definition |
How We Use The Measure |
|
Adjusted EBITDA |
• Net income, excluding the effects of: - income tax provision, - interest expense, bank fees and other, - depreciation, - amortization of intangible assets, - stock based compensation expense, - amortization of cloud computing arrangements, and - restructuring costs. |
• Provides period-to-period comparisons on a consistent basis and an understanding as to how our management evaluates the effectiveness of our business strategies by excluding certain non-recurring costs, which include restructuring costs, as well as certain non-cash charges such as depreciation and amortization, and stock-based compensation and certain impairment charges recognized based on the estimated fair values. We believe these charges are either not directly resulting from our core operations or not indicative of our ongoing operations. • Enhances comparisons to the prior period and, accordingly, facilitates the development of future projections and earnings growth prospects. • Provides a measure, among others, used in the determination of incentive compensation for management. • We also sometimes refer to Adjusted EBITDA margin, which is the ratio of Adjusted EBITDA to total revenues. |
|
Adjusted Net Income |
• Net income, excluding the effects of: - effective income tax rate (1), - stock based compensation expense, - amortization of intangible assets, net, - non-cash interest expense, - restructuring costs, and
- the income tax effect (at our effective tax rate (1) |
• Provides information to our stockholders and board of directors to understand how our management evaluates our business, to monitor and evaluate our operating results, and analyze profitability of our ongoing operations and trends on a consistent basis by excluding certain non-cash charges. |
|
Free Cash Flow |
• Net cash provided by operating activities reduced by capital expenditures |
• Provides information on the strength of our liquidity and available cash. • Provides management with a measure to assist in making planning decisions, evaluate our performance and allocate resources. • We also sometimes refer to Free Cash Flow Conversion ratio, which is the ratio of free cash flow to Adjusted EBITDA. |
|
|
|
|
(1) |
Non-GAAP effective tax rate is |
Reconciliation of GAAP to Non-GAAP Measures
The table below presents a reconciliation of Net (loss) income to Adjusted EBITDA:
|
|
Three Months Ended |
|
Nine Months Ended |
||
|
(in millions) |
2025 |
2024 |
|
2025 |
2024 |
|
Net income |
$ 34 |
$ 45 |
|
$ 156 |
$ 196 |
|
Provision for income taxes |
16 |
13 |
|
60 |
67 |
|
Stock based compensation |
17 |
15 |
|
48 |
53 |
|
Interest expense, bank fees and other |
13 |
15 |
|
42 |
47 |
|
Depreciation and amortization of intangible assets |
16 |
19 |
|
50 |
56 |
|
Amortization of cloud computing arrangements |
2 |
2 |
|
7 |
6 |
|
Restructuring costs |
2 |
— |
|
5 |
— |
|
Adjusted EBITDA |
$ 100 |
$ 109 |
|
$ 368 |
$ 425 |
|
Adjusted EBITDA Margin |
8.2 % |
8.8 % |
|
9.8 % |
11.3 % |
The table below presents a reconciliation of Net (loss) income to Adjusted Net Income and Adjusted Net Income per share - diluted:
|
|
Three Months Ended |
|
Nine Months Ended September 30, |
||
|
(in millions, except per share data) |
2025 |
2024 |
|
2025 |
2024 |
|
Net income |
$ 34 |
$ 45 |
|
$ 156 |
$ 196 |
|
Effective income tax rate adjustment |
4 |
(2) |
|
6 |
— |
|
Stock based compensation |
17 |
15 |
|
48 |
53 |
|
Amortization of intangible assets |
2 |
5 |
|
7 |
14 |
|
Non-cash interest expense |
1 |
1 |
|
2 |
2 |
|
Restructuring costs |
2 |
— |
|
5 |
— |
|
Income tax impact of pre-tax adjustments |
(5) |
(5) |
|
(15) |
(18) |
|
Adjusted Net Income |
$ 55 |
$ 59 |
|
$ 209 |
$ 247 |
|
GAAP weighted average shares of common stock - diluted |
48 |
50 |
|
49 |
51 |
|
Adjusted Net Income per share - diluted |
$ 1.11 |
$ 1.17 |
|
$ 4.27 |
$ 4.88 |
The table below presents a reconciliation of Net cash provided by operating activities to Free Cash Flow:
|
|
Nine Months Ended September 30, |
|
|
(in millions) |
2025 |
2024 |
|
Net cash provided by operating activities |
$ 242 |
$ 214 |
|
Acquisitions of property and equipment and projects in process |
(51) |
(60) |
|
Free Cash Flow (a) |
$ 191 |
$ 154 |
|
Adjusted EBITDA (b) |
$ 368 |
$ 425 |
|
Free Cash Flow Conversion Ratio (a)/(b) |
52 % |
36 % |
Reconciliation of GAAP to Non-GAAP Measures for the full-year 2025 guidance.
Low and high percentages represent increases (decreases) from the same period in the previous year.
The table below presents a reconciliation of net income to Adjusted Net Income and Adjusted Net Income per share - diluted:
|
|
FY 2024 |
|
Year 2025 Guidance |
|
|
(in millions, except per share data) |
Actual |
|
Low |
High |
|
Net income |
|
|
(46) % |
(3) % |
|
Effective income tax rate adjustment |
(5) |
|
(83) |
(105) |
|
Stock based compensation |
65 |
|
11 |
11 |
|
Amortization of intangible assets |
19 |
|
(49) |
(49) |
|
Non-cash interest expense |
3 |
|
(100) |
(100) |
|
Restructuring costs |
49 |
|
(80) |
(80) |
|
Income tax impact of pre-tax adjustments |
(35) |
|
(32) |
(32) |
|
Adjusted Net Income |
|
|
(40) % |
(12) % |
|
GAAP weighted average shares of common stock - diluted |
50 |
|
|
|
|
Adjusted Net Income per share - diluted |
|
|
|
|
View original content to download multimedia:https://www.prnewswire.com/news-releases/trinet-announces-third-quarter-2025-results--reaffirms-full-year-2025-guidance-302597850.html
SOURCE TriNet Group, Inc.