Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Cbiz Inc
CBIZ Reports First-Quarter 2026 Financial Results
Business
19h ago
24 min read

CBIZ Reports First-Quarter 2026 Financial Results

news images

YoY Growth in Revenue, Earnings, and Cash Flow
Increased Adjusted Diluted EPS Outlook for Completed Share Repurchases
Executing on Capital Allocation Priorities

First-Quarter Financial Highlights:

  • Total revenue of $849M, up 1.3%; Financial Services revenue up 2.1%

  • Net income of $162M, up 31.6%; GAAP EPS of $2.63, up 37.7%

  • Adjusted EBITDA of $244M, up 1.5%; Adjusted diluted EPS of $2.50, up 7.3%

  • Operating cash flow up 71.1%; Free cash flow up 69.5%

  • Repurchased ~2M shares for ~$63M through end of April; net leverage decreased 0.5x YoY

  • 2026 outlook continues to contemplate low to mid-single digit revenue growth, improved earnings and strong free cash flow conversion over prior year

CLEVELAND, April 29, 2026 (GLOBE NEWSWIRE) -- CBIZ, Inc., (NYSE: CBZ) (“CBIZ” or the “Company”), a leading national professional services advisor, today announced first quarter results for the period ended March 31, 2026.

Management Commentary:

Jerry Grisko, CBIZ President and Chief Executive Officer, said, “We entered 2026 with clear strategic priorities and executed with discipline in the first quarter. We achieved year-over-year growth in revenue, earnings, and free cash flow, while returning capital to shareholders through highly accretive share repurchases. Our organic growth improved throughout the quarter and is up sequentially compared to the fourth quarter. Reflecting our solid performance and the impact of the share repurchases, we are increasing our adjusted EPS outlook and reaffirming our other previously communicated targets.”

Grisko continued, “As we look ahead, we are encouraged by the momentum building across the business and the strong performance of our teams during our first busy season as a fully integrated organization. We remain focused on investing in our people, strengthening our brand, deepening our industry specialization, and enhancing the breadth and depth of services provided to our clients. We believe our strategy and continued execution position CBIZ to drive attractive growth and deliver long-term value for our clients and shareholders.”

Business Highlights:

  • Named a Top Workplace in the nation by USA Today for the sixth consecutive year

  • Elevated Peter Scavuzzo, one of the leading voices on technology and AI in our industries, to Chief Information and Technology Officer to bring Enterprise IT, Business Transformation and Innovation all under one strategic leader

  • CBIZ team members continue to be recognized by the market as among the most highly regarded leaders in a number of industry groups, including Construction, Real Estate, Consumer and Industrial Products, Tech and Life Science and Private Equity

  • Attracted new senior professional hires with strong retention levels across the business

  • Driving cross-serve and new logo wins through industry groups, increasing share of wallet and pipeline conversion across key verticals, such as Private Equity, Construction and Alternative Investments

  • Expanding breadth and depth of services through integrated delivery, collaborating across practices and geographies to support large, multi-service engagements, including cross-border tax, transaction advisory and technology-led work

  • Achieved meaningful progress in deploying an agentic AI platform to drive productivity, consistency, and quality across operations

  • Accelerating our access to global capabilities to expand capacity and improve efficiency; on track to achieve 2026 target of 10% of total tax and attest hours completed by global resources

  • Advanced integration milestones during the quarter and on track to realize $12M in additional operational synergies in 2026 - continue to expect greater than $50M cumulatively

  • Launched spring national brand campaign, featuring targeted, nationally televised ads across key markets to raise brand awareness

2026 Financial Outlook:

Metric

Previous 2026 Outlook

Updated 2026 Outlook

Total Revenue

~$2.8B to $2.9B

~$2.8B to $2.9B

Adjusted EBITDA

~$450M to $460M

~$465M to $475M

Adjusted Diluted EPS

~$3.75 to $3.85

~$4.00 to $4.10

Free Cash Flow

~$270M to $290M

~$270M to $290M

 

 

 

2026 Financial Outlook Additional Support:

  • Revenue outlook represents approximately 2% to 5% growth

  • Increased Adjusted EBITDA and Adjusted Diluted EPS outlook ranges to reflect a stock-based compensation adjustment and share repurchases through end of April

  • Effective tax rate of approximately 28.5%

  • Weighted average fully diluted share count of approximately 60.5 million shares, down from approximately 62 million shares in previous outlook

  • Free Cash Flow represents approximately 60% conversion of Adjusted EBITDA

Conference Call
CBIZ will host a conference call today at 5 p.m. (ET) to discuss its first quarter 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/10208405/103d3539954.

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 9,500 team members across 23 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 “2026 Financial Outlook,” our financial position, business strategy, 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 the non-attest business assets we acquired, or the attest assets CBIZ CPAs acquired, from Marcum LLP (“Marcum”) do 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 any of whom may have a material adverse effect on our business, financial condition and results of operations; our profitability could suffer if we are not able to effectively utilize our employees, maintain operational efficiencies or manage our cost structure; 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; claims or adverse publicity could harm our brand, reputation and ability to compete and attract and retain clients, talent and future acquisition targets; 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; uncertainty in the current economic and geopolitical environment could lead to declines in demand for certain of our services; 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; failure to maintain our reputation and brand could impact our ability to attract and retain clients, employees and future acquisition targets, and may have a material adverse effect on our business, financial condition and results of operations; we are dependent on our existing client base and our ability to retain and expand our relationships with those clients; our clients may terminate our engagements with little or no notice and without penalty, which may result in unexpected declines in our revenue or unexpected costs; given our levels of share-based compensation, our tax rate may vary significantly depending on our stock price; we may be subject to the actions of activist stockholders; rapid technological changes could significantly impact our competitive position, client relationships and operating results and our ability to realize the anticipated benefits of our acquisition of the non-attest business assets and liabilities of Marcum and CBIZ CPAs P.C.’s purchase from Marcum of substantially all of Marcum’s attest business assets (the “Transaction”); 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 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. Our actual future results may vary materially. 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 Securities and Exchange Commission (“SEC”). Also note that we provide a cautionary discussion of the risks, uncertainties and possibly inaccurate assumptions relevant to our businesses in “Item 1. Business” and “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2025. These are factors that we think could cause our actual results to differ materially from expected and historical results. Other factors besides those described here could also adversely affect our operating or financial performance.

Non-GAAP Financial Measures

To supplement our consolidated financial statements, which are prepared and presented in accordance with United States Generally Accepted Accounting Principles (“GAAP”), we also present Adjusted Net Income (Loss), Adjusted Diluted Earnings Per Share (“EPS”), Adjusted EBITDA, and Free Cash Flow, 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 designed to supplement the Company’s financial information presented in accordance with GAAP, 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. These non-GAAP measures may not be comparable to similar non-GAAP measures presented by other companies. The presentation of such non-GAAP measures, which may include exclusions of non-recurring items, should not be construed as an inference that the Company's future results will be unaffected by other non-recurring items. 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 presented in accordance with GAAP. Please see the schedules captioned “GAAP Reconciliation” at the end of this release for additional information and the applicable reconciliations. The Company does not reconcile its forward-looking non-GAAP financial measures to the most comparable financial measure presented in accordance with GAAP, due to variability and difficulty in making accurate forecasts and projections and/or certain information not being ascertainable or accessible without unreasonable efforts. For example, the Company may be unable, without unreasonable efforts, to predict with reasonable certainty the timing or amount of integration costs, amortization of acquired intangible assets and certain other significant non-operating related gains and losses on a forward-looking basis. The significance of this unavailable information could have a material impact on the Company’s GAAP results. The Company provides forward-looking non-GAAP financial measures that it believes will be achieved; however, it cannot accurately predict all of the components of the most directly comparable financial measures presented in accordance with GAAP, and the GAAP measures may be materially different than the non-GAAP measures.


CBIZ, INC.
FINANCIAL HIGHLIGHTS (UNAUDITED)
THREE MONTHS ENDED MARCH 31, 2026 AND 2025
(In thousands, except percentages and per share data)

 

 

 

Three Months Ended March 31,

 

 

2026

 

 

%

 

 

2025

 

 

%

Revenue

$

848,579

 

 

100.0

%

 

$

838,014

 

 

100.0

%

Operating expenses(1)

 

622,562

 

 

73.4

 

 

 

609,912

 

 

72.8

 

Gross margin

 

226,017

 

 

26.6

 

 

 

228,102

 

 

27.2

 

Corporate general and administrative expenses(1)

 

29,568

 

 

3.5

 

 

 

28,070

 

 

3.3

 

Operating income

 

196,449

 

 

23.1

 

 

 

200,032

 

 

23.9

 

Other (expense) income:

 

 

 

 

 

 

 

Interest expense

 

(23,916

)

 

(2.8

)

 

 

(25,156

)

 

(3.0

)

Gain from acquisition related adjustment, net

 

57,955

 

 

6.8

 

 

 

 

 

 

Other expense, net(1) (2)

 

(4,016

)

 

(0.5

)

 

 

(1,966

)

 

(0.2

)

Total other income (expense), net

 

30,023

 

 

3.5

 

 

 

(27,122

)

 

(3.2

)

Income before income tax expense

 

226,472

 

 

26.7

 

 

 

172,910

 

 

20.6

 

Income tax expense

 

64,860

 

 

 

 

 

50,137

 

 

 

Net income

$

161,612

 

 

19.0

%

 

$

122,773

 

 

14.7

%

 

 

 

 

 

 

 

 

Diluted earnings per share

$

2.63

 

 

 

 

$

1.91

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average common shares outstanding

 

61,537

 

 

 

 

 

64,142

 

 

 

Other data:

 

 

 

 

 

 

 

Adjusted EBITDA(3)

$

244,343

 

 

28.8

%

 

$

240,725

 

 

28.7

%

Adjusted Diluted EPS(3)

$

2.50

 

 

 

 

$

2.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)  We sponsor a Non-qualified Deferred Compensation Plan (the "deferred compensation plan"), under which a CBIZ employee’s compensation deferral is held in a rabbi trust and invested accordingly as directed by the employee. The activities related to the deferred compensation plan are recorded in "Corporate and Other" for segment reporting purposes. Gains and losses resulting from the adjustments to the fair value of the invested assets in the deferred compensation plan are recorded as an increase or decrease to the "Other income (expense), net", directly offset by the same adjustments as an increase or decrease to compensation expense (recorded as "Operating expense" or "Corporate general and administrative expense") in the accompanying Unaudited Condensed Consolidated Statements of Comprehensive Income. The deferred compensation plan has no impact on “Income before income tax expense” or diluted earnings per share. 

Income and expenses related to the deferred compensation plan for the three months ended March 31, 2026, and 2025, are as follows (in thousands, except percentages):

 

 

Three Months Ended March 31,

Income statement line items:

 

 

2026

 

 

% of Revenue

 

 

2025

 

 

% of Revenue

Operating expense

 

$

(3,069

)

 

(0.4

)%

 

$

(2,432

)

 

(0.3

)%

Corporate general and administrative income

 

 

(319

)

 

%

 

 

(119

)

 

%

Other expense, net

 

 

3,388

 

 

0.4

%

 

 

2,551

 

 

0.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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, 2026, and 2025, are as follows (in thousands, except percentages):

 

Three Months Ended March 31,

 

 

2026

 

 

 

2025

 

 

As
Reported

 

Deferred Compensation Plan

 

Adjusted

 

% of
Revenue

 

As
Reported

 

Deferred Compensation Plan

 

Adjusted

 

% of
Revenue

Gross margin

$

226,017

 

 

$

(3,069

)

 

$

222,948

 

 

26.3

%

 

$

228,102

 

 

$

(2,432

)

 

$

225,670

 

26.9

%

Operating income

 

196,449

 

 

 

(3,388

)

 

 

193,061

 

 

22.8

%

 

 

200,032

 

 

 

(2,551

)

 

 

197,481

 

23.6

%

Other expense, net

 

(4,016

)

 

 

3,388

 

 

 

(628

)

 

(0.1

)%

 

 

(1,966

)

 

 

2,551

 

 

 

585

 

0.1

%

Income before income tax expense

 

226,472

 

 

 

 

 

 

226,472

 

 

26.7

%

 

 

172,910

 

 

 

 

 

 

172,910

 

20.6

%


(2)  Included in "Other expense, net" for the three months ended March 31, 2026, and 2025, is expense of $0.2 million and $0.5 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,

 

 

2026

 

 

 

2025

 

Revenue

 

 

 

Financial Services(1)

$

740,330

 

 

$

725,038

 

Benefits and Insurance Services

 

108,249

 

 

 

112,976

 

Total Revenue

$

848,579

 

 

$

838,014

 

 

 

 

 

Gross Margin

 

 

 

Financial Services(1)

$

209,560

 

 

$

204,280

 

Benefits and Insurance Services

 

23,015

 

 

 

27,618

 

Operating expenses - unallocated(2):

 

 

 

Other expense

 

(9,627

)

 

 

(6,228

)

Deferred compensation

 

3,069

 

 

 

2,432

 

Total Gross Margin

$

226,017

 

 

$

228,102

 

As a % of Revenue

 

26.6

%

 

 

27.2

%

 

 

 

 

 

 

 

 

(1)  During the three months of March 31, 2026, the National Practice practice was combined with the Financial Service practice group to better align with internal management and reporting structure. As a result, the Financial Services revenue and gross margin for the three months ended March 31, 2025 was adjusted to reflect this change.

(2)  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,

 

 

2026

 

 

 

2025

 

Net income

$

161,612

 

 

$

122,773

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

Depreciation and amortization expense

 

23,750

 

 

 

24,791

 

Bad debt expense, net of recoveries

 

1,409

 

 

 

417

 

Adjustments to contingent earnout liability, net

 

195

 

 

 

502

 

Deferred income taxes

 

7,530

 

 

 

5,639

 

Stock-based compensation expense

 

14,660

 

 

 

4,320

 

Amortization of deferred financing fees

 

1,349

 

 

 

1,298

 

Other, net

 

837

 

 

 

(289

)

Changes in assets and liabilities, net of acquisitions and divestitures:

 

 

 

Accounts receivable, net

 

(214,671

)

 

 

(201,258

)

Other assets

 

2,910

 

 

 

(8,990

)

Accounts payable

 

(4,191

)

 

 

11,985

 

Income taxes payable

 

49,791

 

 

 

45,626

 

Accrued personnel costs

 

(77,295

)

 

 

(84,642

)

Other liabilities

 

6,599

 

 

 

(10,438

)

Net cash used in operating activities

 

(25,515

)

 

 

(88,266

)

Net cash used in investing activities

 

(2,919

)

 

 

(4,961

)

Net cash provided by (used in) financing activities

 

(12,578

)

 

 

55,363

 

Net decrease in cash, cash equivalents and restricted cash

 

(41,012

)

 

 

(37,864

)

Cash, cash equivalents and restricted cash at beginning of year

 

218,090

 

 

 

187,170

 

Cash, cash equivalents and restricted cash at end of period

$

177,078

 

 

$

149,306

 

 

 

 

 

Reconciliation of cash, cash equivalents and restricted cash to the consolidated balance sheet:

Cash and cash equivalents

$

28,718

 

 

$

8,850

 

Restricted cash

 

40,622

 

 

 

40,777

 

Cash equivalents included in funds held for clients

 

107,738

 

 

 

99,679

 

Total cash, cash equivalents and restricted cash

$

177,078

 

 

$

149,306

 



CBIZ, INC.
GAAP RECONCILIATION
Operating Cash Flow to Free Cash Flow(1)
(Unaudited. Amounts in thousands, except per share data)

 

 

 

Three Months Ended March 31,

 

 

2026

 

 

 

2025

 

Net cash used in operating activities

$

(25,515

)

 

$

(88,266

)

Less:

 

 

 

Additions to property and equipment

 

(3,000

)

 

 

(5,177

)

Free Cash Flow

$

(28,515

)

 

$

(93,443

)

 

 

 

 

 

 

 

 

(1)   This table reconciles Free Cash Flow to the most directly comparable GAAP financial measure of net cash provided by operating activities. Free Cash Flow is a non-GAAP measure that management believes provides a more complete understanding of the factors and trends affecting our cash flows. This information is useful to investors, as it offers a measure of cash generated from our business that can be used for our strategic business objectives.



CBIZ, INC.
SELECT FINANCIAL DATA AND RATIOS (UNAUDITED)
(In thousands, except percentages, DSO, and per share data)

 

 

 

 

 

March 31, 2026

 

December 31, 2025

Cash and cash equivalents

$

28,718

 

 

$

18,290

 

Restricted cash

 

40,622

 

 

 

38,234

 

Accounts receivable, net

 

769,442

 

 

 

555,995

 

Other current assets

 

77,639

 

 

 

79,693

 

Current assets before funds held for clients

 

916,421

 

 

 

692,212

 

Funds held for clients

 

152,862

 

 

 

207,037

 

Goodwill and other intangible assets, net

 

2,856,166

 

 

 

2,869,790

 

 

 

 

 

Total assets

 

4,629,960

 

 

 

4,409,528

 

 

 

 

 

Current liabilities before client fund obligations, excluding short-term debt

 

427,781

 

 

 

462,484

 

Client fund obligations

 

152,951

 

 

 

206,738

 

Current portion, Term Loan(1)

 

78,750

 

 

 

70,000

 

Revolver Facility(1)

 

239,000

 

 

 

142,400

 

Long-term portion, Term Loan(1)

 

1,233,750

 

 

 

1,260,000

 

 

 

 

 

Total liabilities

 

2,735,784

 

 

 

2,647,461

 

 

 

 

 

Treasury stock

 

(1,110,111

)

 

 

(1,078,521

)

 

 

 

 

Total stockholders' equity

 

1,894,176

 

 

 

1,762,067

 

 

 

 

 

Debt to equity

 

69.3

%

 

 

75.5

%

Days sales outstanding (DSO)(2)

 

99

 

 

 

71

 

 

 

 

 

Shares outstanding

 

54,299

 

 

 

54,380

 

Basic weighted average common shares outstanding

 

61,424

 

 

 

62,909

 

Diluted weighted average common shares outstanding

 

61,537

 

 

 

63,240

 

 

 

 

 

 

 

 

 

(1)  Reflects the gross debt for the Term Loan and Revolving Credit Facility excluding the associated unamortized deferred debt issuance costs totaling $15.1 million and $16.5 million, respectively, as of March 31, 2026 and December 31, 2025.

(2)  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, 2025, was 96.



CBIZ, INC.
GAAP RECONCILIATION
Net Income (Loss) and Diluted Earnings Per Share (“EPS”) to Adjusted Net Income (Loss), Adjusted Diluted EPS, Adjusted EBITDA, and Adjusted EBITDA Margin(1)
(Unaudited. Amounts in thousands, except per share data)

 

 

 

Three Months Ended March 31, 2026

 

Financial
Services

 

Benefits and
Insurance
Services

 

Corporate &
Other

 

Consolidated

 

EPS

Net income (loss)

$

208,687

 

 

$

23,390

 

 

$

(70,465

)

 

$

161,612

 

 

$

2.63

 

Adjustments:

 

 

 

 

 

 

 

 

 

Amortization of acquired intangible assets

 

17,135

 

 

 

1,519

 

 

 

 

 

 

18,654

 

 

 

0.30

 

Integration costs related to acquisitions(2)

 

14,800

 

 

 

23

 

 

 

9,046

 

 

 

23,869

 

 

 

0.39

 

Gain from acquisition related adjustment, net(3)

 

 

 

 

 

 

 

(57,955

)

 

 

(57,955

)

 

 

(0.94

)

Stock-based compensation(4)

 

658

 

 

 

 

 

 

3,649

 

 

 

4,307

 

 

 

0.07

 

Income tax effect related to adjustments

 

 

 

 

 

 

 

3,186

 

 

 

3,186

 

 

 

0.05

 

Adjusted net income (loss)

$

241,280

 

 

$

24,932

 

 

$

(112,539

)

 

$

153,673

 

 

$

2.50

 

Interest expense

 

 

 

 

 

 

 

23,916

 

 

 

23,916

 

 

 

Income tax expense

 

 

 

 

 

 

 

64,860

 

 

 

64,860

 

 

 

Tax effect related to the adjustments above

 

 

 

 

 

 

 

(3,186

)

 

 

(3,186

)

 

 

Depreciation(5)

 

3,184

 

 

 

507

 

 

 

1,389

 

 

 

5,080

 

 

 

Adjusted EBITDA

$

244,464

 

 

$

25,439

 

 

$

(25,560

)

 

$

244,343

 

 

 

As a % of Revenue

 

33.0%

 

 

 

23.5%

 

 

N/A

 

 

28.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2025

 

Financial
Services

 

Benefits and
Insurance
Services

 

Corporate &
Other

 

Consolidated

 

EPS

Net income (loss)

$

204,465

 

 

$

27,945

 

 

$

(109,637

)

 

$

122,773

 

 

$

1.91

 

Adjustments:

 

 

 

 

 

 

 

 

 

Amortization of acquired intangible assets

 

16,890

 

 

 

1,776

 

 

 

 

 

 

18,666

 

 

 

0.29

 

Integration costs related to acquisitions(2)

 

2,513

 

 

 

156

 

 

 

13,023

 

 

 

15,692

 

 

 

0.24

 

Litigation costs

 

 

 

 

 

 

 

796

 

 

 

796

 

 

 

0.01

 

Stock-based compensation(4)

 

 

 

 

 

 

 

2,309

 

 

 

2,309

 

 

 

0.04

 

Income tax effect related to adjustments

 

 

 

 

 

 

 

(10,863

)

 

 

(10,863

)

 

 

(0.16

)

Adjusted net income (loss)

$

223,868

 

 

$

29,877

 

 

$

(104,372

)

 

$

149,373

 

 

$

2.33

 

Interest expense

 

 

 

 

 

 

 

25,156

 

 

 

25,156

 

 

 

Income tax expense

 

 

 

 

 

 

 

50,137

 

 

 

50,137

 

 

 

Tax effect related to the adjustments above

 

 

 

 

 

 

 

10,863

 

 

 

10,863

 

 

 

Depreciation(5)

 

3,558

 

 

 

549

 

 

 

1,089

 

 

 

5,196

 

 

 

Adjusted EBITDA

$

227,426

 

 

$

30,426

 

 

$

(17,127

)

 

$

240,725

 

 

 

As a % of Revenue

 

31.4%

 

 

 

26.9%

 

 

N/A

 

 

28.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)  This table reconciles Adjusted net income (loss), Adjusted diluted EPS, Adjusted EBITDA, and Adjusted EBITDA margin to the most directly comparable GAAP financial measures. Adjusted net income (loss), Adjusted diluted EPS, Adjusted EBITDA, and Adjusted EBITDA margin exclude the impact of the Transaction 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 the Transaction.

(3)  Gain related the finalization of working capital and related purchase price adjustments associated with the Transaction.

(4)  Stock-based compensation expense reported for the three months ended March 31, 2026 and 2025 excluded $3.2 million and $3.3 million, respectively, of stock-based compensation expense reported as “Integration costs related to acquisitions” above.

(5)  Depreciation expense reported for the three months ended March 31, 2026 and 2025 excluded $16 thousand and $0.9 million, respectively, of depreciation expense reported as “Integration costs related to acquisitions” above. The accelerated depreciation was associated with certain technology assets from the Transaction.