PAYC Stock Annual Income Statement. Download in Excel

	Dec-14	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23
AllowancesForConstruction						20 M
Amortization of intangibles	-900000.0	52 M	52 M	52 M	15 M	52 M	52 M	52 M	52 M	62 M
Basic EPS from continuing operations	0.22	0.74	0.76	1.15	2.37	3.14	2.49	3.39	4.86	5.91
Basic EPS total	0.22	0.74	0.76	1.15	2.37	3.14	2.49	3.39	4.86	5.91
Basic weighted shares outstanding	100 M	113 M	58 M	58 M	58 M	58 M	58 M	58 M	58 M	58 M
Cost of sales	27 M	35 M	54 M	72 M	91 M	110 M	124 M	162 M	213 M	276 M
Depletion		4 M
Depreciation	5 M	6 M	8 M	10 M	15 M	22 M	28 M	36 M	50 M	61 M
Depreciation unreconciled	5 M	9 M	8 M	10 M	30 M	22 M	28 M	36 M	50 M	61 M
DepreciationAndAmortization	5 M	6 M	8 M	10 M	30 M	22 M	28 M	36 M	50 M	61 M
DevelopmentExpense							26 M
Diluted EPS total	0.22	0.72	0.74	1.13	2.34	3.09	2.46	3.37	4.84	5.88
Diluted normalized net income/share	0.22	0.72	0.74	1.13	2.34	3.09	2.46	3.37	4.84	5.88
Diluted weighted shares outstanding	104 M	116 M	59 M	59 M	59 M	58 M	58 M	58 M	58 M	58 M
Dividends paid per share										0.38
ExciseTaxes	3 M	4 M	4 M	5 M	7 M	8 M
GeneralAndAdministrativeExpense	36 M	48 M	69 M	80 M	97 M	128 M	178 M	210 M	239 M	288 M
Gross operating profit	124 M	189 M	275 M	361 M	476 M	628 M	718 M	894 M	1,162 M	1,417 M
ImpairmentOfCapitalAssets								31 M
Income before tax	10 M	34 M	57 M	128 M	175 M	226 M	186 M	256 M	390 M	472 M
Income restructuring and M&A					-145 M	-196 M
Income taxes	7 M	13 M	13 M	4 M	38 M	46 M	42 M	60 M	108 M	132 M
InsuranceAndClaims									43 M
InterestExpenseNonOperating	3 M	1 M	1 M	911000.0	766000.0	940000.0	19000.0	1 M	3 M	2 M
InterestExpenseOperating		1 M	1 M	2 M	2 M	2 M
LossAndLossAdjustmentExpectedIncurred							26 M	31 M
MarketingExpense	64 M	93 M	119 M	111 M	144 M	179 M	236 M	276 M	347 M	418 M
MinorityInterests	74 M	98 M	117 M
MiscOtherSpecialCharges	-3 M	517000.0	308000.0	-1 M	2 M	803000.0	-168000.0	2 M	13 M	23 M
Net income from total operations	6 M	21 M	44 M	123 M	137 M	181 M	143 M	196 M	281 M	341 M
NetIncomeCommonStockholders	6 M	21 M	44 M	123 M	137 M	181 M	143 M	196 M	281 M	341 M
NetIncomeContinuousOperations	6 M	21 M	44 M	123 M	137 M	181 M	143 M	196 M	281 M	341 M
NetNonOperatingInterestIncomeExpense	-3 M	-1 M	-1 M	-911000.0	-766000.0	-940000.0	-19000.0	-3 M	-3 M	-2 M
Normalized income	6 M	22 M	37 M	83 M	-7 M		147 M			426 M
Operating income	16 M	34 M	58 M	130 M	174 M	226 M	186 M	254 M	379 M	451 M
Operating income before depreciation (EBITDA)	20 M	46 M	73 M	149 M	206 M	268 M	239 M	323 M	485 M	588 M
OperatingExpense	108 M	158 M	223 M	241 M	316 M	402 M	558 M	640 M	784 M	966 M
Other income net	3 M	-517000.0	-308000.0	1 M	-2 M	20 M	168000.0	-2 M	13 M	23 M
OtherGandA	36 M	48 M	69 M	80 M	97 M	128 M	178 M	210 M	239 M	288 M
OtherImpairmentOfCapitalAssets				10 M
OtherOperatingExpenses	23 M		6 M		15 M		11 M	12 M	12 M	-4 M
OtherTaxes				10 M
OtherWriteDown										53 M
PromotionAndAdvertising	4 M	4 M	5 M	8 M	17 M	26 M	67 M	72 M	91 M	107 M
RentAndLandingFees	3 M	4 M	6 M	6 M	8 M	10 M	11 M
Research & development expense	4 M	9 M	21 M	30 M	46 M	73 M	116 M	118 M	148 M	199 M
ResearchExpense	4 M	9 M	21 M	30 M	46 M	73 M	90 M	118 M	148 M	199 M
RestructringAndMnAIncome					-145 M	-196 M
Revenue per share	-900000.0	52 M	52 M	52 M	15 M	52 M	52 M	52 M	52 M	62 M
SalariesAndWages	2 M	4 M	9 M	36 M	22 M	30 M	7 M	7 M	9 M	15 M
Selling Gen & administrative expense	99 M	140 M	188 M	191 M	240 M	307 M	414 M	486 M	586 M	706 M
SellingAndMarketingExpense	64 M	93 M	119 M	111 M	144 M	179 M	236 M	276 M	347 M	418 M
Special income/charges					145 M	196 M		-31 M
Total Income available for interest expense (EBIT)	13 M	36 M	60 M	130 M	177 M	227 M	186 M	256 M	392 M	474 M
Total common shares outstanding	54 M	59 M	59 M	59 M	59 M	59 M	60 M	60 M	60 M	58 M
Total net income	6 M	21 M	44 M	123 M	137 M	181 M	143 M	196 M	281 M	341 M
Total ordinary shares	58 M	58 M	58 M	58 M	58 M	58 M	58 M	58 M	58 M	58 M
Total revenues	151 M	225 M	329 M	433 M	566 M	738 M	841 M	1,056 M	1,375 M	1,694 M
TotalExpenses	135 M	194 M	277 M	313 M	407 M	511 M	681 M	802 M	997 M	1,242 M
TotalRevenue	151 M	225 M	329 M	433 M	566 M	738 M	841 M	1,056 M	1,375 M	1,694 M

<< PREVIOUS STOCK

NEXT STOCK>>

Call: 1-877-778-8358

Welcome! I'm Ankur, the founder and CEO of MarketXLS. With more than ten years of experience, I have assisted over 2,500 customers in developing personalized investment research strategies and monitoring systems using Excel.

I invite you to book a demo with me or my team to save time, enhance your investment research, and streamline your workflows.

Implement “your own” investment strategies in Excel with thousands of MarketXLS functions and templates.

MarketXLS is a complete Excel stock solution

Kevin Hsu

StockKevin.com

I have used lots of stock and option information services. This is the only one which gives me what I need inside Excel

Lloyd Lenase

Option Day Trader

MarketXLS is a data junkie’s dream. It gives me the flexibility to mine for hidden treasures.

Dave

Swing trader since 2011

I like to access historical closing prices on a particular date. That makes tracking performance easy.

Patrick Cusatis, Ph.D., CFA

Associate Professor of Finance - Penn State University