2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $4B | $4.5B | $4.9B | $4.9B | $5.1B |
Cost of Revenue | $3.2B | $3.6B | $3.8B | $3.8B | $4.1B |
Gross Profit | $793M | $937M | $1.1B | $1.1B | $952M |
Gross Profit % | 20% | 21% | 23% | 22% | 19% |
R&D Expenses | $40M | $50M | $73M | $65M | $68M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $272M | $338M | $355M | $375M | $173M |
Dep. & Amort. | $81M | $94M | $126M | $121M | $86M |
Def. Tax | -$42M | -$9M | -$22M | $5M | -$2M |
Stock Comp. | $43M | $50M | $62M | $59M | $65M |
Chg. in WC | $188M | -$260M | $12M | -$22M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $301M | $612M | $354M | $287M | $360M |
ST Investments | $57M | $135M | $76M | $65M | $0 |
Cash & ST Inv. | $358M | $747M | $430M | $352M | $360M |
Receivables | $264M | $339M | $394M | $465M | $381M |
Inventory | $1.5B | $1.3B | $1.3B | $0 | $0 |
TriNet is undergoing a transition year in 2025, focusing on repricing insurance cost ratios, exiting the HRIS business, and enhancing operational efficiency to position for medium-term growth.
The company provided 2025 guidance with total revenues expected between $4.9 billion and $5.1 billion, adjusted EBITDA margin of 7%-9%, and adjusted earnings per diluted share of $3.25 to $4.75.
Medium-term financial targets include 4%-6% annual revenue growth, 10%-11% adjusted EBITDA margins, and 13%-15% annual shareholder value creation using 2024 as a baseline.
Strategic initiatives include leveraging proprietary technology for tailored benefits offerings, expanding the sales force, and strengthening partnerships with employee benefit brokers to drive new business.
TriNet plans to return 75% of free cash flow to shareholders on average through dividends and share repurchases while maintaining a focus on disciplined capital allocation.