CBIZ REPORTS FIRST-QUARTER 2025 RESULTS
FIRST-QUARTER HIGHLIGHTS:
-- TOTAL REVENUE UP 69.5%
-- NET INCOME UP 59.7%; GAAP DILUTED EPS UP 24.8%
-- ADJUSTED EBITDA UP 100.0%; ADJUSTED DILUTED EPS UP 40.5%
-- MARCUM INTEGRATION ON SCHEDULE
CLEVELAND, April 24, 2025 /PRNewswire/ -- CBIZ, Inc., (NYSE: CBZ) ("CBIZ" or the "Company"), a leading national professional services advisor, today announced results for the first quarter ended March 31, 2025.
"CBIZ delivered positive first-quarter results. As we have demonstrated throughout our history, our operating model enables us to deliver strong earnings and cash flow in varying business climates and our first-quarter financial results are consistent with that history. We are also pleased to report that the Marcum-related integration work is proceeding on schedule, and we continue to experience strong employee and client retention rates and outstanding collaboration within our combined team," said Jerry Grisko, CBIZ President and Chief Executive Officer.
For the first quarter of 2025, CBIZ recorded revenue of $838.0 million, an increase of $343.7 million, or 69.5%, compared with $494.3 million reported for the same period in 2024. Net income was $122.8 million, or $1.91 per diluted share, for the first quarter of 2025, compared with $76.9 million, or $1.53 per diluted share, for the same period a year ago.
Adjusted EBITDA for the first quarter of 2025 was $237.6 million, up 100.0%, compared with $118.8 million for the same period a year ago. Adjusted net income was $147.2 million, or $2.29 per diluted share, for the first quarter of 2025, compared with Adjusted net income of $81.9 million, or $1.63 per diluted share, for the same period a year ago. Adjusted net income increased by 79.7%, and Adjusted earnings per diluted share increased by 40.5%, for the first quarter of 2025, compared to the same period a year ago.
The uncertainty in the current economic and geopolitical environment has already begun to impact non-recurring service lines, a trend that is expected to continue. Since these services represent a higher proportion of revenue for the remainder of the year and given the Company's limited visibility into forecasting client demand, the Company now expects full-year 2025 revenue to be within a range of $2.8 billion to $2.95 billion.
2025 Outlook
The Company expects:
-- Total revenue within a range of $2.8 billion to $2.95 billion
-- Effective tax rate of approximately 29%
-- Weighted average fully diluted share count within a range of 64.5 to
65.0 million shares
-- GAAP fully diluted earnings per share to be within a range of $1.97 to
$2.02
-- Adjusted fully diluted earnings per share within a range of $3.60 to
$3.65
-- Adjusted EBITDA within a range of $450 million to $456 million
Conference Call
CBIZ will host a conference call at 11 a.m. (ET) today to discuss its first-quarter financial results. The call will be webcast, and an archived replay will be available at https://cbiz.gcs-web.com/investor-overview. Participants can register for the conference call at https://dpregister.com/sreg/10198710/fee4c9dc2a.
About CBIZ
CBIZ, Inc. (NYSE: CBZ) is a leading professional services advisor to middle-market businesses nationwide. With industry knowledge and expertise in accounting, tax, advisory, benefits, insurance, and technology, CBIZ delivers actionable insights to help clients anticipate what is next and discover new ways to accelerate growth. CBIZ has more than 10,000 team members across more than 160 locations in 22 major markets coast to coast. For more information, visit www.cbiz.com.
Forward-Looking Statements
This release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). All statements other than statements of historical fact included in this release, including, without limitation, our "2025 Outlook," regarding our financial position, business strategy and plans and objectives for future performance are forward-looking statements. You can identify these statements by the fact that they do not relate strictly to historical or current facts. Forward-looking statements are commonly identified by the use of such terms and phrases as "will," "could," "can," "may," "strive," "hope," "intend," "believe," "estimate," "continue," "plan," "expect," "project," "anticipate," "outlook," "foreseeable future," "seek" and words or phrases of similar import in connection with any discussion of future operating or financial performance. In particular, these include statements relating to future actions, future performance or results of current and anticipated services, sales efforts, expenses, and financial results.
From time to time, we may also provide oral or written forward-looking statements in other materials we release to the public. Any or all of our forward-looking statements in this release and in any other public statements that we make, are subject to certain risks and uncertainties that could cause actual results to differ materially from those projected. Such risks and uncertainties include, but are not limited to: payments on accounts receivable may be slower than expected, or amounts due on receivables or notes may not be fully collectible; our business could be adversely affected if Marcum does not perform to our expectations or we underestimate the liabilities we have assumed; we are dependent on the services of our executive officers, and other key employees, the loss of whom may have a material adverse effect on our business, financial condition and results of operations; restrictions imposed by independence requirements and conflict of interest rules, as well as the nature and terms of our current administrative service agreements, limit our ability to provide services to clients of the attest firms with which we have contractual relationships and the ability of such attest firms to provide attestation services to our clients; our goodwill and other intangible assets could become impaired, which could lead to material non-cash charges against earnings and a material impact on our results of operations and financial condition; certain liabilities resulting from acquisitions are estimated and could lead to a material impact on our results of operations; we may fail to realize the anticipated benefits of acquisitions, or they may prove disruptive and could result in the combined business failing to meet our expectations; recent Securities & Exchange Commission ("SEC") and Public Company Accounting Oversight Board sanctions against Marcum may adversely impact our performance and reputation; if we are unable to implement and maintain effective internal control over financial reporting following the Transaction, we may fail to prevent or detect material misstatements in our financial statements, in which case investors could lose confidence in the accuracy and completeness of our financial reports and the market price of our common stock may decline; we may not be able to acquire and finance additional businesses, which could limit our ability to pursue our business strategy; we will incur transaction, integration, and restructuring costs in connection with our acquisition program; governmental regulations and interpretations are subject to changes, which could have a material adverse effect on our financial condition; changes in the United States healthcare environment, including new healthcare legislation, may adversely affect the revenue and margins in our healthcare benefit business; we are subject to risks relating to processing customer transactions for our payroll and other transaction processing businesses; cyberattacks or other security breaches involving our computer systems or the systems of one or more of our vendors could materially and adversely affect our business; we are subject to risk as it relates to software that we license from third parties; we are reliant on information processing systems and any failure or disruptions of these systems could have a material adverse effect on our business, financial condition and results of operations; we could be held liable for errors and omissions; the business services industry is competitive and fragmented, if we are unable to compete effectively, our business, financial condition and results of operations could be negatively impacted; given our levels of share-based compensation, our tax rate may vary significantly depending on our stock price; rapid technological changes could significantly impact our competitive position, client relationships and operating results and our ability to realize the anticipated benefits of the Transaction; climate change legislation or regulations restricting emissions of greenhouse gases could result in increased operating costs; the widespread outbreak of a communicable illness or any other public health crisis could adversely affect our business, financial condition and results of operations; we require a significant amount of cash for interest payments on our debt and to expand our business as planned; terms of our amended and restated credit agreement (the "2024 Credit Facilities") providing for $2.0 billion in senior secured credit facilities, consisting of a $1.4 billion term loan and $600.0 million revolving credit facility, could adversely affect our ability to run our business and/or reduce stockholder returns; our failure to satisfy covenants in our debt instruments could cause a default under those instruments; our increased leverage following the Transaction may adversely impact our business; we may be more sensitive to revenue fluctuations than other companies, which could result in fluctuations in the market price of our common stock; the significant number of shares issuable as the stock consideration in the Transaction may adversely impact our stock price; the future issuance of additional shares could adversely affect the price of our common stock; there is volatility in our stock price; and the price of our common stock could be adversely impacted if we do not perform to expectations following the Transaction.
Such forward-looking statements can be affected by inaccurate assumptions we might make or by known or unknown risks and uncertainties. Should one or more of these risks materialize, or should the underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated, projected or implied.
Consequently, no forward-looking statement can be guaranteed. A more detailed description of risk factors may be found in our periodic filings with the SEC, including in "Item 1A. Risk Factors" of our Annual Report on Form 10-K for the year ended December 31, 2024. All forward-looking statements made in this release are made only as of the date hereof, and we undertake no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. You are advised, however, to consult any further disclosures we make on related subjects in the current, quarterly, periodic and annual reports we file with the SEC.
Non-GAAP Financial Measures
To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we also present Adjusted Net Income (Loss), Adjusted Diluted Earnings Per Share ("EPS"), and Adjusted EBITDA, which are non-GAAP measures. These non-GAAP measures are adjusted to exclude the impact of the Transaction, integration costs, amortization of acquired intangible assets, and other significant non-operating related gains and losses management does not consider ongoing in nature.
The presentation of non-GAAP financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. We use these non-GAAP financial measures for financial and operational decision-making, and to evaluate results relative to employee compensation targets. We believe that these non-GAAP financial measures provide meaningful supplemental information to stockholders, debt holders, and other interested parties in assessing our performance. These non-GAAP financial measures also facilitate management's internal comparisons to our historical performance by excluding significant acquisition expenses, certain one-time non-recurring items, and gains and losses that management does not consider ongoing in nature. We believe these non-GAAP financial measures are useful to investors both because (1) they allow for greater transparency with respect to key measures used by management in its financial and operational decision-making and (2) they are used by our stockholders and analyst community to determine the health of our business.
Management provides specific information regarding the GAAP amounts excluded from or included in these non-GAAP financial measures. Additionally, management provides reconciliations of these non-GAAP financial measures to their most comparable financial measures in accordance with GAAP. Please see the sections captioned "GAAP Reconciliation" within the Appendix for the reconciliations.
CBIZ, INC.
FINANCIAL HIGHLIGHTS (UNAUDITED)
THREE MONTHS ENDED MARCH 31, 2025 AND 2024
(In thousands, except percentages and per share data)
Three Months Ended March 31,
2025 % 2024 %
Revenue $838,014 100.0 % $494,297 100.0 %
Operating expenses (1) 609,912 72.8 376,485 76.2
Gross margin 228,102 27.2 117,812 23.8
Corporate general and administrative expenses (1) 28,070 3.3 18,711 3.8
Operating income 200,032 23.9 99,101 20.0
Other (expense) income:
Interest expense (25,156) (3.0) (4,511) (0.9)
Other income (expense), net (1) (2) (1,966) (0.2) 9,424 1.9
Total other income (expense), net (27,122) (3.2) 4,913 1.0
Income before income tax expense 172,910 20.7 104,014 21.0
Income tax expense 50,137 27,130
Net income 122,773 14.7 76,884 15.6
Loss from operations of discontinued businesses, net of tax
Net income $122,773 14.7 % $76,884 15.6 %
Diluted income per share:
Continuing operations $1.91 $1.53
Diluted earnings per share $1.91 $1.53
Diluted weighted average common shares outstanding 64,142 50,221
Other data:
Adjusted EBITDA (3) $237,620 $118,830
Adjusted Diluted EPS (3) $2.29 $1.63
(1) CBIZ sponsors a deferred compensation plan, under which a CBIZ employee's compensation deferral is held in a rabbi trust and invested as directed by the employee. Income and expenses
related to the deferred compensation plan are included in "Operating expenses" and "Corporate general and administrative expenses," and are directly offset by deferred compensation
gains or losses in "Other income (expense), net." The deferred compensation plan has no impact on "Income before income tax expense."
Income and expenses related to the deferred compensation plan for the three months ended March 31, 2025, and 2024, are as follows (in thousands):
Three Months Ended March 31,
2025 % of Revenue 2024 % of Revenue
Operating (income) expenses $(2,432) (0.3) % $8,576 1.7 %
Corporate general & administrative (income)
expenses (119) - % 1,057 0.2 %
Other (expenses) income, net (2,551) (0.3) % 9,633 1.9 %
Excluding the impact of the above-mentioned income and expenses related to the deferred compensation plan, the operating
results for the three months ended March 31, 2025, and 2024, are as follows (in thousands):
Three Months Ended March 31,
2025 2024
As Deferred Adjusted % of As Reported Deferred Adjusted % of
Reported Compensation Revenue Compensation Revenue
Plan Plan
Gross margin $228,102 $(2,432) $225,670 26.9 % $117,812 $8,576 $126,388 25.6 %
Operating income 200,032 (2,551) 197,481 23.6 % 99,101 9,633 108,734 22.0 %
Other income (expense), net (1,966) 2,551 585 0.1 % 9,424 (9,633) (209) - %
Income before income tax
expense 172,910 172,910 20.7 % 104,014 104,014 21.0 %
(2) Included in "Other income (expense), net" for the three months ended March 31, 2025, and 2024, is expense of $0.5 million and $0.4 million, respectively, related to net changes in the
fair value of contingent consideration related to CBIZ's prior acquisitions.
(3) Refer to the schedules reconciling Adjusted Diluted EPS and Adjusted EBITDA to the most directly comparable GAAP financial measures at the end of this release, and for additional
information as to the usefulness of the non-GAAP financial measures to stockholders and investors.
CBIZ, INC.
FINANCIAL HIGHLIGHTS (UNAUDITED)
SELECT SEGMENT DATA
(In thousands)
---
Three Months Ended March 31,
2025 2024
Revenue
Financial Services $713,661 $372,630
Benefits and Insurance Services 112,976 108,408
National Practices 11,377 13,259
Total $838,014 $494,297
Gross Margin
Financial Services $203,168 $107,069
Benefits and Insurance Services 27,618 24,771
National Practices 1,112 1,326
Operating expenses - unallocated (1):
Other expense (6,228) (6,778)
Deferred compensation 2,432 (8,576)
Total $228,102 $117,812
(1) Represents operating expenses not directly allocated to individual businesses, including stock-based compensation, consolidation and integration charges, and certain advertising
expenses. "Operating expenses - unallocated" also includes gains or losses attributable to the assets held in a rabbi trust associated with the Company's deferred compensation plan.
These gains or losses do not impact "Income before income tax expense" as they are directly offset by the same adjustment to "Other income (expense), net" in the Consolidated
Statements of Comprehensive Income. Net gains or losses recognized from adjustments to the fair value of the assets held in the rabbi trust are recorded as compensation expense
(income) in "Operating expenses" and "Corporate, general and administrative expenses," and offset in "Other income (expense), net."
CBIZ, INC.
SELECT CASH FLOW DATA (UNAUDITED)
(In thousands)
---
Three Months Ended March
31,
2025 2024
Net income $122,773 $76,884
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization expense 24,791 9,468
Bad debt expense, net of recoveries 417 550
Adjustments to contingent earnout liability, net 502 434
Stock-based compensation expense 5,639 2,638
Other noncash adjustments 5,329 2,207
Net income, after adjustments to reconcile net income to net cash provided by 159,451 92,181
operating activities
Changes in assets and liabilities, net of acquisitions and divestitures (247,717) (155,901)
Net cash used in operating activities (88,266) (63,720)
Net cash used in investing activities (4,961) (28,702)
Net cash provided by financing activities 55,363 71,188
Net decrease in cash, cash equivalents and restricted cash (37,864) (21,234)
Cash, cash equivalents and restricted cash at beginning of year $187,170 $157,148
Cash, cash equivalents and restricted cash at end of period $149,306 $135,914
Reconciliation of cash, cash equivalents and restricted cash to the consolidated balance sheet:
Cash and cash equivalents $8,850 $1,402
Restricted cash 40,777 27,740
Cash equivalents included in funds held for clients 99,679 106,772
Total cash, cash equivalents and restricted cash $149,306 $135,914
CBIZ, INC.
SELECT FINANCIAL DATA AND RATIOS (UNAUDITED)
(In thousands)
---
March 31, 2025 December 31, 2024
Cash and cash equivalents $8,850 $13,826
Restricted cash 40,777 38,661
Accounts receivable, net 735,426 534,858
Other current assets 76,847 72,528
Current assets before funds held for clients 861,900 659,873
Funds held for clients 140,932 175,853
Goodwill and other intangible assets, net 2,906,525 2,945,470
Total assets 4,585,498 4,470,883
Current liabilities before client fund obligations, excluding short-term debt 452,970 463,697
Client fund obligations 140,867 175,928
Total short-term debt, net 66,226 66,177
Total long-term debt, net 1,462,504 1,333,755
Total liabilities 2,670,797 2,690,900
Treasury stock (918,327) (910,601)
Total stockholders' equity 1,914,701 1,779,983
Debt to equity 79.8 % 78.6 %
Days sales outstanding (DSO) (1) 96 73
Shares outstanding 54,089 50,198
Basic weighted average common shares outstanding 63,843 52,375
Diluted weighted average common shares outstanding 64,142 52,661
(1) DSO is provided for continuing operations and represents accounts receivable, net, at the end of the period, divided by trailing twelve-months daily revenue. The Company has included
DSO data because such data is commonly used as a performance measure by analysts and investors and as a measure of the Company's ability to collect on receivables in a timely manner.
DSO should not be regarded as an alternative or replacement to any measurement of performance under GAAP. DSO on March 31, 2024, was 101.
CBIZ, INC.
GAAP RECONCILIATION
Net Income (Loss) and Diluted Earnings Per Share ("EPS") to Adjusted Net Income (Loss), Adjusted Diluted EPS and Adjusted EBITDA
(1)
(Unaudited. Amounts in thousands, except per share data)
---
Three Months Ended March 31, 2025
Financial Benefits and National Corporate & Consolidated EPS
Services Insurance Practices Other
Services
Net income (loss) $203,353 $27,945 $1,112 $(109,637) $122,773 $1.91
Adjustments:
Integration costs related to acquisitions (2) 4,900 156 10,636 15,692 0.25
Amortization of acquired intangible 16,890 1,776 18,666 0.29
assets
Income tax effect related to adjustments - (9,964) (9,964) (0.16)
Adjusted net income (loss) $225,143 $29,877 $1,112 $(108,965) $147,167 $2.29
Interest expense - 25,156 25,156
Income tax expense - 50,137 50,137
Tax effect related to the adjustments above - 9,964 9,964
Depreciation (3) 3,557 549 1 1,089 5,196
Adjusted EBITDA $228,700 $30,426 $1,113 $(22,619) $237,620
Three Months Ended March 31, 2024
Financial Benefits and National Corporate & Consolidated EPS
Services Insurance Practices Other
Services
Net income (loss) $107,155 $24,815 $1,326 $(56,412) $76,884 $1.53
Adjustments:
Integration costs related to acquisitions (2) 95 487 582 0.01
Amortization of acquired intangible 3,895 2,050 5,945 0.12
assets
Facility optimization costs (4) 255 255 0.01
Income tax effect related to adjustments - (1,769) (1,769) (0.04)
Adjusted net income (loss) $111,400 $26,865 $1,326 $(57,694) $81,897 $1.63
Interest expense - 4,511 4,511
Income tax expense - 27,130 27,130
Tax effect related to the adjustments above - 1,769 1,769
Depreciation 1,797 590 9 1,127 3,523
Adjusted EBITDA $113,197 $27,455 $1,335 $(23,157) $118,830
(1) This table reconciles Adjusted net income (loss), Adjusted diluted EPS, and Adjusted EBITDA to the most directly comparable GAAP financial measures. Adjusted net income (loss), Adjusted
diluted EPS, and Adjusted EBITDA exclude the impact of Marcum acquisition and other significant non-operating related gains and losses that management does not consider on-going in
nature. Please refer to the 'Non-GAAP Financial Measures' section for further management discussion.
(2) These costs include, but are not limited to, certain consulting, technology, personnel, as well as other integration costs related to acquisitions. Amounts reported for 2025 relate to
the costs associated with the acquisition of Marcum, and amounts reported in 2024 relate to the costs associated with the acquisitions of Erickson, Brown & Kloster, LLC and CompuData,
Inc.
(3) Depreciation expense reported for 2025 excluded $0.9 million of depreciation expense reported as "Integration costs related to acquisitions" above. The accelerated depreciation was
associated with certain technology assets from the acquisition of Marcum.
(4)
These costs related to incremental non-recurring lease expenses incurred as a result of CBIZ's real estate optimization efforts.
CBIZ, INC.
GAAP RECONCILIATION
Full Year 2025 Net Income and Diluted Earnings Per Share ("EPS") to Adjusted Net Income, Adjusted Diluted
EPS, and Adjusted EBITDA Guidance
---
Full Year 2025 Guidance
(Amounts in millions except per share data)
Low High
Amounts EPS Amounts EPS
GAAP Net Income $127.9 $1.97 $131.1 $2.02
Amortization of acquired intangible assets (1) 75.1 1.15 75.1 1.15
Integration costs related to acquisitions (2) 75.0 1.15 75.0 1.15
Income tax effect related to adjustments (43.5) (0.67) (43.5) (0.67)
Adjusted Net Income $234.5 $3.60 $237.7 $3.65
Depreciation 22.1 22.1
Interest expense 99.3 99.3
Income tax expense included the tax effect related to 94.5 97.1
the adjustments above
Adjusted EBITDA $450.4 $456.2
(1) These costs represent the amortization of the intangible assets, such as client lists, recognized as a result of applying Accounting Standards Codification Topic 850, Business
Combinations. The amount of amortization expense recorded in each period is significantly affected by the size and timing of our acquisitions.
(2) These costs include, but are not limited to, certain consulting, technology, personnel, as well as other operating and general administrative costs associated with the integration of
Marcum acquisition.
View original content to download multimedia:https://www.prnewswire.com/news-releases/cbiz-reports-first-quarter-2025-results-302436593.html
SOURCE CBIZ, Inc.
