Paychex Inc. (PAYX) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
911 PANORAMA TRAIL S ROCHESTER, NY 14625-0397 |
| State of Incorp. | DE |
| Fiscal Year End | May 31 |
| Industry (SIC) | 87 - Engineering, Accounting, Research, Management, And Related Services (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in millions)
| 2/28/2025 MRQ | 11/30/2024 MRQ | 5/31/2024 | 5/31/2023 | 5/31/2022 | 5/31/2021 | 5/31/2020 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 1,240 | 1,503 | 1,222 | 1,224 | 1,032 | 932 | |||
| Cash and cash equivalent | 1,202 | 1,469 | 1,222 | 370 | 995 | 905 | |||
| Short-term investments | 38 | 34 | 854 | 37 | 27 | ||||
| Restricted cash and investments | 63 | 48 | 50 | 50 | 51 | 50 | |||
| Receivables | 1,880 | 1,625 | 1,426 | 1,318 | 1,054 | 790 | |||
| Prepaid expense | 92 | 48 | 48 | 34 | 34 | 17 | |||
| Funds held for clients | 3,809 | 3,706 | 4,119 | 3,683 | 3,750 | 3,431 | |||
| Debt securities, available-for-sale, accrued interest, after allowance for credit loss | ✕ | ✕ | 34 | 373 | ✕ | ||||
| Other undisclosed current assets | 346 | 288 | 290 | 272 | 249 | 245 | |||
| Total current assets: | 7,430 | 7,252 | 7,528 | 6,582 | 6,170 | 5,465 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 46 | 47 | 62 | 79 | 103 | 115 | |||
| Property, plant and equipment | 432 | 412 | 396 | 401 | 396 | 407 | |||
| Debt securities, available-for-sale, accrued interest, after allowance for credit loss | 4 | 4 | ✕ | ||||||
| Long-term investments and receivables | 4 | 5 | |||||||
| Long-term investments | 4 | 5 | |||||||
| Intangible assets, net (including goodwill) | 2,060 | 2,077 | 2,021 | 2,056 | 2,097 | 2,122 | |||
| Goodwill | 1,880 | 1,883 | 1,834 | 1,832 | 1,821 | 1,791 | |||
| Intangible assets, net (excluding goodwill) | 180 | 195 | 187 | 225 | 276 | 331 | |||
| Capitalized contract cost, net | 468 | 477 | 470 | 433 | 384 | 373 | |||
| Restricted cash and investments | 26 | 37 | 21 | ||||||
| Other noncurrent assets | 119 | 115 | 65 | 54 | 34 | 38 | |||
| Other undisclosed noncurrent assets | (4) | 7 | 10 | ||||||
| Total noncurrent assets: | 3,125 | 3,132 | 3,018 | 3,054 | 3,058 | 3,086 | |||
| TOTAL ASSETS: | 10,555 | 10,383 | 10,546 | 9,635 | 9,227 | 8,551 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 202 | 239 | 295 | 331 | 299 | 262 | |||
| Taxes payable | ✕ | ✕ | ✕ | ✕ | 51 | ||||
| Employee-related liabilities | ✕ | ✕ | ✕ | ✕ | 225 | 210 | 132 | ||
| Accounts payable | 89 | 104 | 85 | 106 | 89 | 79 | |||
| Accrued liabilities | 113 | 135 | 210 | ||||||
| Deferred revenue | 51 | 50 | 47 | 38 | 38 | 39 | |||
| Debt | 18 | 19 | 10 | 9 | 7 | 42 | |||
| Other liabilities | 459 | 470 | 395 | 388 | 337 | 278 | |||
| Other undisclosed current liabilities | 4,599 | 4,531 | 5,058 | 4,503 | 4,257 | 3,806 | |||
| Total current liabilities: | 5,329 | 5,309 | 5,805 | 5,269 | 4,938 | 4,427 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 799 | 799 | 798 | 873 | 890 | 894 | |||
| Long-term debt, excluding current maturities | 799 | 799 | 798 | 798 | 797 | 797 | |||
| Liabilities, other than long-term debt | 501 | 705 | 450 | 408 | 451 | 449 | |||
| Accounts payable and accrued liabilities | 113 | 247 | 83 | 58 | 26 | 34 | |||
| Deferred income tax liabilities | 95 | 86 | 112 | 166 | 218 | 241 | |||
| Liability for uncertainty in income taxes | 86 | ||||||||
| Other liabilities | 247 | 237 | 197 | 185 | 208 | 174 | |||
| Operating lease, liability | 46 | 49 | 57 | 75 | 92 | 97 | |||
| Other undisclosed noncurrent liabilities | (231) | ||||||||
| Total noncurrent liabilities: | 1,300 | 1,273 | 1,248 | 1,281 | 1,341 | 1,342 | |||
| Total liabilities: | 6,629 | 6,582 | 7,053 | 6,550 | 6,279 | 5,769 | |||
| Equity | |||||||||
| Equity, attributable to parent | 3,926 | 3,801 | 3,493 | 3,085 | 2,948 | 2,781 | |||
| Common stock | 4 | 4 | 4 | 4 | 4 | 4 | |||
| Additional paid in capital | 1,789 | 1,730 | 1,626 | 1,546 | 1,447 | 1,290 | |||
| Accumulated other comprehensive income (loss) | (92) | (145) | (160) | (134) | 52 | 57 | |||
| Retained earnings | 2,225 | 2,213 | 2,023 | 1,670 | 1,446 | 1,431 | |||
| Total equity: | 3,926 | 3,801 | 3,493 | 3,085 | 2,948 | 2,781 | |||
| TOTAL LIABILITIES AND EQUITY: | 10,555 | 10,383 | 10,546 | 9,635 | 9,227 | 8,551 | |||
Income Statement (P&L) ($ in millions)
| 2/28/2025 TTM | 11/30/2024 TTM | 5/31/2024 | 5/31/2023 | 5/31/2022 | 5/31/2021 | 5/31/2020 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 5,370 | 5,278 | 5,007 | 4,612 | 4,057 | 4,041 | ||
| Cost of revenue | (1,514) | (1,479) | (1,453) | (1,356) | (1,271) | (1,281) | ||
| Gross profit: | 3,856 | 3,799 | 3,554 | 3,255 | 2,786 | 2,760 | ||
| Operating expenses | (1,760) | (1,727) | (1,521) | (1,415) | (1,325) | (1,299) | ||
| Other undisclosed operating income | 121 | 102 | ||||||
| Operating income: | 2,216 | 2,174 | 2,033 | 1,840 | 1,461 | 1,461 | ||
| Nonoperating income | 74 | 81 | 52 | 21 | 9 | 15 | ||
| Investment income, nonoperating | 77 | 83 | 49 | 3 | 2 | 12 | ||
| Other nonoperating income (expense) | (3) | (2) | 3 | 18 | 7 | 3 | ||
| Interest and debt expense | (19) | (37) | (37) | (37) | (36) | (39) | ||
| Income from continuing operations before equity method investments, income taxes: | 2,271 | 2,218 | 2,048 | 1,825 | 1,434 | 1,437 | ||
| Other undisclosed loss from continuing operations before income taxes | (19) | |||||||
| Income from continuing operations before income taxes: | 2,252 | 2,218 | 2,048 | 1,825 | 1,434 | 1,437 | ||
| Income tax expense | (533) | (528) | (491) | (432) | (337) | (339) | ||
| Income from continuing operations: | 1,719 | 1,690 | 1,557 | 1,393 | 1,098 | 1,098 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | 1,393 | 1,098 | 1,098 | |
| Net income available to common stockholders, diluted: | 1,719 | 1,690 | 1,557 | 1,393 | 1,098 | 1,098 | ||
Comprehensive Income ($ in millions)
| 2/28/2025 TTM | 11/30/2024 TTM | 5/31/2024 | 5/31/2023 | 5/31/2022 | 5/31/2021 | 5/31/2020 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 1,719 | 1,690 | 1,557 | 1,393 | 1,098 | 1,098 | ||
| Comprehensive income: | 1,719 | 1,690 | 1,557 | 1,393 | 1,098 | 1,098 | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 75 | 15 | (26) | (186) | (5) | 56 | ||
| Comprehensive income, net of tax, attributable to parent: | 1,795 | 1,705 | 1,531 | 1,207 | 1,093 | 1,155 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.