PAYCHEX INCPAYX
Market cap
$40.2B
P/E ratio
| May 31, 2010 | May 31, 2011 | May 31, 2012 | May 31, 2013 | May 31, 2014 | May 31, 2015 | May 31, 2016 | May 31, 2017 | May 31, 2018 | May 31, 2019 | May 31, 2020 | May 31, 2021 | May 31, 2022 | May 31, 2023 | May 31, 2024 | May 31, 2025 | |
| Net income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,690 | 1,657 |
| Depreciation and amortization | - | - | 98 | 98 | 105 | 107 | 115 | 127 | 138 | 182 | 210 | 192 | 192 | 177 | 177 | 210 |
| Amortization of premiums and discounts on AFS securities, net | -35 | -39 | -42 | -56 | -70 | -76 | -76 | -72 | -65 | -49 | -41 | -36 | -29 | -18 | 7 | -23 |
| Amortization of deferred contract costs | - | - | - | - | - | - | - | - | - | 180 | 186 | 191 | 202 | 219 | 232 | 237 |
| Stock-based compensation costs | 26 | 25 | 23 | 23 | 26 | 31 | 35 | 35 | 45 | 46 | 47 | 53 | 53 | 63 | 61 | 112 |
| Benefit from deferred income taxes | -4 | 14 | 12 | 5 | -5 | -4 | 7 | 17 | 19 | 5 | -4 | -21 | 2 | -44 | -30 | -16 |
| Provision for credit losses | 3 | 2 | 1 | 2 | 3 | 2 | 3 | 5 | 4 | 3 | 8 | 8 | 11 | 18 | 20 | 24 |
| Net realized losses on sales of AFS securities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -3 | -0 |
| Net realized losses on disposal of assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -33 | -4 |
| Premium paid on cash flow hedges | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -19 |
| Interest receivable | 1 | 1 | 1 | 2 | 4 | 2 | -2 | -0 | -4 | -5 | -1 | -2 | -2 | 2 | -1 | 4 |
| Accounts receivable and PEO unbilled receivables, net | 10 | -24 | -18 | -8 | 18 | 28 | 38 | 104 | -14 | 117 | -55 | 273 | 277 | 124 | -113 | 131 |
| Prepaid expenses and other current assets | 3 | -2 | 9 | 46 | -22 | 9 | 5 | 34 | -18 | -1 | 2 | 16 | 8 | 18 | 25 | 12 |
| Accounts payable and other current liabilities | -15 | 2 | -27 | -17 | 45 | 51 | 63 | 39 | 43 | 78 | -5 | 169 | 152 | 67 | -127 | 42 |
| Deferred costs | - | - | - | - | - | - | - | - | - | 189 | 197 | 208 | 267 | 269 | 245 | 247 |
| Net change in other long-term assets and liabilities | - | - | - | - | - | - | -4 | 15 | 6 | 5 | -13 | -32 | -26 | -32 | -6 | -22 |
| Net change in operating lease right-of-use assets and liabilities | - | - | - | - | - | - | - | - | - | - | -0 | 1 | 4 | 4 | 4 | 2 |
| Net cash provided by operating activities | 611 | 715 | 707 | 675 | 881 | - | - | - | 1,276 | 1,272 | 1,441 | 1,260 | 1,506 | 1,699 | 1,898 | 1,901 |
| Purchases of AFS securities | - | - | - | - | - | - | - | - | - | - | - | - | 17,808 | 14,585 | 6,869 | 14,303 |
| Proceeds from sales and maturities of AFS securities | 1,152 | 5,599 | 9,817 | 27,620 | 30,081 | 33,720 | 11,984 | 49,903 | 51,593 | 34,639 | 26,133 | 5,772 | 16,555 | 14,943 | 7,161 | 14,293 |
| Net change in purchased receivables | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 154 | 157 |
| Purchases of property and equipment | 61 | 101 | 90 | 99 | 84 | 103 | 98 | 94 | 154 | 124 | 127 | 115 | 133 | 143 | 161 | 192 |
| Proceeds from sales of property and equipment | - | - | - | - | - | - | - | - | - | - | - | - | - | 17 | - | - |
| Acquisition of businesses, net of cash acquired | - | 126 | 6 | 21 | 9 | 27 | 296 | - | 180 | 992 | 6 | 20 | 25 | 3 | 208 | 2,968 |
| Purchases of other assets | 12 | 3 | 1 | 5 | 11 | 3 | 9 | 9 | 40 | 5 | 10 | 9 | 11 | 10 | 30 | 30 |
| Net cash (used in)/provided by investing activities | -401 | -409 | -1,244 | 182 | -316 | - | - | - | -679 | -1,628 | 772 | -461 | -1,421 | 219 | -261 | -3,357 |
| Net change in client fund obligations | 42 | -35 | 981 | -455 | 127 | 93 | -305 | 317 | 462 | -951 | -453 | 340 | 143 | 475 | -425 | -291 |
| Proceeds from Short-Term Debt | - | - | - | - | - | - | - | - | - | - | 5 | 2 | 1 | 2 | 9 | - |
| Proceeds from Issuance of Warrants | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,181 |
| Dividends paid | 449 | 449 | 461 | 477 | 511 | 552 | 607 | 662 | 740 | 827 | 889 | 909 | 1,000 | 1,175 | 1,315 | 1,449 |
| Repurchases of common shares | - | - | - | - | 250 | 182 | 108 | 166 | 143 | 57 | 172 | 156 | 145 | - | 169 | 105 |
| Debt issuance costs | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 48 |
| Contingent consideration paid for acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 3 | - | - |
| Activity related to equity-based plans | - | - | - | 73 | 113 | 49 | 26 | 29 | -3 | 30 | 21 | 86 | 23 | -10 | 26 | 4 |
| Net cash provided by/(used in) financing activities | -398 | -471 | 528 | -858 | -520 | - | - | - | -424 | -1,008 | -1,488 | -636 | -979 | -711 | -1,875 | 2,293 |
| Net change in cash, restricted cash, and equivalents | - | - | - | - | - | - | - | - | - | -1,365 | 725 | 163 | -895 | 1,207 | -238 | 837 |