Paychex Inc
NASDAQ:PAYX
Paychex Inc
NASDAQ:PAYX
Price:
143.21
USD
-0.69%
Market Closed
Market Cap:
51.6B
USD
Income Statement
Earnings Waterfall
Paychex Inc
Paychex Inc
|
Revenue
|
5.4B
USD
|
|
Cost of Revenue
|
-518.6m
USD
|
|
Gross Profit
|
4.9B
USD
|
|
Operating Expenses
|
-2.6B
USD
|
|
Operating Income
|
2.3B
USD
|
|
Other Expenses
|
-574.6m
USD
|
|
Net Income
|
1.7B
USD
|
Income Statement
Paychex Inc
Paychex Inc
Currency: USD
Millions
TTM
| Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
2 711
N/A
|
2 740
+1%
|
2 796
+2%
|
2 842
+2%
|
2 890
+2%
|
2 952
+2%
|
3 014
+2%
|
3 063
+2%
|
3 107
+1%
|
3 153
+1%
|
3 159
+0%
|
3 190
+1%
|
3 331
+4%
|
3 378
+1%
|
3 448
+2%
|
3 504
+2%
|
3 638
+4%
|
3 773
+4%
|
3 902
+3%
|
4 034
+3%
|
4 106
+2%
|
4 041
-2%
|
3 981
-1%
|
3 974
0%
|
3 943
-1%
|
4 057
+3%
|
4 208
+4%
|
4 332
+3%
|
4 497
+4%
|
4 612
+3%
|
4 735
+3%
|
4 817
+2%
|
4 922
+2%
|
5 007
+2%
|
5 087
+2%
|
5 155
+1%
|
5 213
+1%
|
5 278
+1%
|
5 311
+1%
|
5 370
+1%
|
5 440
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(827)
|
(808)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(471)
|
(260)
|
(391)
|
(519)
|
|
| Gross Profit |
1 884
N/A
|
1 932
+3%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 807
N/A
|
2 354
-51%
|
3 540
+50%
|
4 921
+39%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(854)
|
(878)
|
(1 714)
|
(1 736)
|
(1 768)
|
(1 805)
|
(1 841)
|
(1 873)
|
(1 890)
|
(1 899)
|
(1 925)
|
(1 964)
|
(2 042)
|
(2 086)
|
(2 153)
|
(2 205)
|
(2 279)
|
(2 401)
|
(2 502)
|
(2 599)
|
(2 630)
|
(2 580)
|
(2 554)
|
(2 534)
|
(2 504)
|
(2 564)
|
(2 587)
|
(2 627)
|
(2 697)
|
(2 772)
|
(2 842)
|
(2 892)
|
(2 948)
|
(2 974)
|
(3 013)
|
(3 047)
|
(3 067)
|
(2 593)
|
(2 866)
|
(2 763)
|
(2 606)
|
|
| Selling, General & Administrative |
(854)
|
(878)
|
(948)
|
(1 015)
|
(1 085)
|
(1 148)
|
(1 168)
|
(1 180)
|
(1 186)
|
(1 176)
|
(1 192)
|
(1 209)
|
(1 224)
|
(1 235)
|
(1 269)
|
(1 298)
|
(1 341)
|
(1 397)
|
(1 433)
|
(1 473)
|
(1 491)
|
(1 481)
|
(1 488)
|
(1 498)
|
(1 491)
|
(1 522)
|
(1 534)
|
(1 546)
|
(1 586)
|
(1 632)
|
(1 676)
|
(1 725)
|
(1 763)
|
(1 783)
|
(1 811)
|
(1 821)
|
(1 829)
|
(1 810)
|
(1 806)
|
(1 808)
|
(1 802)
|
|
| Depreciation & Amortization |
0
|
0
|
(27)
|
(55)
|
(85)
|
(115)
|
(118)
|
(120)
|
(121)
|
(127)
|
(129)
|
(133)
|
(139)
|
(138)
|
(142)
|
(145)
|
(161)
|
(182)
|
(199)
|
(217)
|
(214)
|
(210)
|
(206)
|
(200)
|
(196)
|
(192)
|
(188)
|
(188)
|
(190)
|
(192)
|
(190)
|
(186)
|
(182)
|
(177)
|
(174)
|
(174)
|
(175)
|
(177)
|
(174)
|
(171)
|
(169)
|
|
| Other Operating Expenses |
0
|
0
|
(739)
|
(666)
|
(598)
|
(542)
|
(555)
|
(573)
|
(583)
|
(596)
|
(604)
|
(623)
|
(680)
|
(713)
|
(743)
|
(762)
|
(777)
|
(823)
|
(871)
|
(910)
|
(926)
|
(890)
|
(860)
|
(836)
|
(817)
|
(850)
|
(865)
|
(893)
|
(921)
|
(948)
|
(976)
|
(982)
|
(1 003)
|
(1 015)
|
(1 028)
|
(1 051)
|
(1 063)
|
(607)
|
(886)
|
(783)
|
(635)
|
|
| Operating Income |
1 030
N/A
|
1 054
+2%
|
1 082
+3%
|
1 106
+2%
|
1 122
+1%
|
1 147
+2%
|
1 174
+2%
|
1 190
+1%
|
1 217
+2%
|
1 254
+3%
|
1 234
-2%
|
1 226
-1%
|
1 288
+5%
|
1 292
+0%
|
1 295
+0%
|
1 299
+0%
|
1 359
+5%
|
1 371
+1%
|
1 400
+2%
|
1 435
+2%
|
1 475
+3%
|
1 461
-1%
|
1 427
-2%
|
1 440
+1%
|
1 439
0%
|
1 493
+4%
|
1 621
+9%
|
1 706
+5%
|
1 800
+6%
|
1 840
+2%
|
1 893
+3%
|
1 925
+2%
|
1 974
+3%
|
2 033
+3%
|
2 074
+2%
|
2 108
+2%
|
2 146
+2%
|
2 214
+3%
|
2 185
-1%
|
2 216
+1%
|
2 315
+4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
6
|
6
|
6
|
7
|
7
|
5
|
5
|
4
|
3
|
5
|
6
|
7
|
8
|
9
|
9
|
9
|
3
|
(3)
|
(11)
|
(19)
|
(20)
|
(15)
|
(18)
|
(21)
|
(23)
|
(32)
|
(33)
|
(34)
|
(34)
|
(34)
|
(28)
|
(18)
|
(4)
|
3
|
18
|
29
|
33
|
43
|
41
|
36
|
20
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(31)
|
(32)
|
(32)
|
(32)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(40)
|
0
|
0
|
(56)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(8)
|
(8)
|
(6)
|
(3)
|
6
|
16
|
18
|
16
|
18
|
8
|
4
|
4
|
13
|
13
|
11
|
11
|
1
|
1
|
(0)
|
0
|
|
| Pre-Tax Income |
1 036
N/A
|
1 060
+2%
|
1 089
+3%
|
1 113
+2%
|
1 129
+1%
|
1 151
+2%
|
1 178
+2%
|
1 194
+1%
|
1 220
+2%
|
1 259
+3%
|
1 240
-2%
|
1 233
-1%
|
1 296
+5%
|
1 300
+0%
|
1 303
+0%
|
1 308
+0%
|
1 362
+4%
|
1 368
+0%
|
1 390
+2%
|
1 417
+2%
|
1 456
+3%
|
1 437
-1%
|
1 369
-5%
|
1 382
+1%
|
1 380
0%
|
1 434
+4%
|
1 602
+12%
|
1 690
+5%
|
1 782
+5%
|
1 825
+2%
|
1 873
+3%
|
1 910
+2%
|
1 973
+3%
|
2 048
+4%
|
2 105
+3%
|
2 148
+2%
|
2 190
+2%
|
2 218
+1%
|
2 226
+0%
|
2 252
+1%
|
2 278
+1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(377)
|
(385)
|
(376)
|
(384)
|
(389)
|
(394)
|
(413)
|
(416)
|
(420)
|
(433)
|
(429)
|
(426)
|
(403)
|
(390)
|
(358)
|
(325)
|
(344)
|
(332)
|
(335)
|
(340)
|
(348)
|
(339)
|
(323)
|
(322)
|
(325)
|
(337)
|
(383)
|
(411)
|
(422)
|
(432)
|
(434)
|
(444)
|
(470)
|
(491)
|
(508)
|
(518)
|
(529)
|
(528)
|
(527)
|
(533)
|
(538)
|
|
| Income from Continuing Operations |
660
|
675
|
713
|
729
|
740
|
757
|
765
|
778
|
800
|
826
|
810
|
807
|
893
|
911
|
946
|
983
|
1 019
|
1 036
|
1 055
|
1 078
|
1 108
|
1 098
|
1 046
|
1 059
|
1 055
|
1 098
|
1 220
|
1 279
|
1 359
|
1 393
|
1 438
|
1 467
|
1 503
|
1 557
|
1 597
|
1 630
|
1 661
|
1 690
|
1 699
|
1 719
|
1 740
|
|
| Net Income (Common) |
660
N/A
|
675
+2%
|
713
+6%
|
729
+2%
|
740
+2%
|
757
+2%
|
765
+1%
|
778
+2%
|
800
+3%
|
826
+3%
|
810
-2%
|
807
0%
|
972
+20%
|
994
+2%
|
1 027
+3%
|
1 064
+4%
|
1 022
-4%
|
1 034
+1%
|
1 055
+2%
|
1 078
+2%
|
1 108
+3%
|
1 098
-1%
|
1 046
-5%
|
1 059
+1%
|
1 055
0%
|
1 098
+4%
|
1 220
+11%
|
1 279
+5%
|
1 359
+6%
|
1 393
+2%
|
1 438
+3%
|
1 467
+2%
|
1 503
+3%
|
1 557
+4%
|
1 597
+3%
|
1 630
+2%
|
1 661
+2%
|
1 690
+2%
|
1 699
+0%
|
1 719
+1%
|
1 740
+1%
|
|
| EPS (Diluted) |
1.8
N/A
|
1.85
+3%
|
1.95
+5%
|
2
+3%
|
2.04
+2%
|
2.09
+2%
|
2.11
+1%
|
2.15
+2%
|
2.21
+3%
|
2.28
+3%
|
2.25
-1%
|
2.24
0%
|
2.68
+20%
|
2.74
+2%
|
2.84
+4%
|
2.94
+4%
|
2.82
-4%
|
2.86
+1%
|
2.92
+2%
|
2.99
+2%
|
3.07
+3%
|
3.04
-1%
|
2.9
-5%
|
2.93
+1%
|
2.92
0%
|
3.03
+4%
|
3.37
+11%
|
3.53
+5%
|
3.75
+6%
|
3.84
+2%
|
3.97
+3%
|
4.05
+2%
|
4.15
+2%
|
4.3
+4%
|
4.41
+3%
|
4.5
+2%
|
4.59
+2%
|
4.67
+2%
|
4.69
+0%
|
4.75
+1%
|
4.81
+1%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
