SEC Filing | CBIZ, Inc.

View:

cbz-20230930

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q


☒			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2023


☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from________ to ________

Commission File Number 1-32961

CBIZ, Inc.

(Exact name of registrant as specified in its charter)

Delaware

(State or other jurisdiction of incorporation

or organization)

6801 Brecksville Rd, Door N, Independence, Ohio

(Address of principal executive offices)

22-2769024

(I.R.S. Employer

Identification No.)

44131

(Zip Code)

(216) 447-9000

(Registrant’s telephone number, including area code)

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, $0.01 Par Value	CBZ	New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer

☒

Accelerated filer

☐

Non-accelerated filer

☐

Smaller reporting company

☐

Emerging growth company

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).Yes ☐ No ☒

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:


Class of Common Stock			Outstanding at October 23, 2023
Common Stock, par value $0.01 per share			49,841,832

CBIZ, INC. AND SUBSIDIARIES

TABLE OF CONTENTS


PART I.	FINANCIAL INFORMATION:		Page

	Item 1.	Condensed Consolidated Financial Statements (Unaudited)	3

		Condensed Consolidated Balance Sheets – September 30, 2023 and December 31, 2022	3

		Condensed Consolidated Statements of Comprehensive Income – Three and Nine Months Ended September 30, 2023 and 2022	4

		Condensed Consolidated Statements of Stockholders’ Equity – Three and Ni ne Months Ended September 30, 2023 and 2022	5

		Condensed Consolidated Statements of Cash Flows – Nine Months Ended September 30, 2023 and 2022	7

		Notes to the Unaudited Condensed Consolidated Financial Statements	8

	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	23

	Item 3.	Quantitative and Qualitative Disclosures about Market Risk	39

	Item 4.	Controls and Procedures	39

PART II.	OTHER INFORMATION:

	Item 1.	Legal Proceedings	41

	Item 1A.	Risk Factors	41

	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	41

	Item 3.	Defaults Upon Senior Securities	42

	Item 4.	Mine Safety Disclosures	42

	Item 5.	Other Information	42

	Item 6.	Exhibits	43

	Signature		44

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

CBIZ, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)

(In thousands)


	September 30, 2023		December 31, 2022

ASSETS
Current assets:
Cash and cash equivalents	$	1,415	$	4,697
Restricted cash	38,229		28,487
Accounts receivable, net	465,848		334,498
Other current assets	37,879		29,431
Current assets before funds held for clients	543,371		397,113
Funds held for clients	122,531		171,313
Total current assets	665,902		568,426
Non-current assets:
Property and equipment, net	55,291		45,184
Goodwill and other intangible assets, net	1,014,607		951,702
Assets of deferred compensation plan	130,284		118,862
Right-of-use assets, net	193,552		184,043
Other non-current assets	14,858		10,907
Total non-current assets	1,408,592		1,310,698
Total assets	$	2,074,494	$	1,879,124
LIABILITIES
Current liabilities:
Accounts payable	$	80,609	$	80,725
Income taxes payable	16,184		1,607
Accrued personnel costs	118,289		130,456
Contingent purchase price liabilities	70,129		63,262
Operating lease liabilities	36,488		36,358
Other current liabilities	28,837		26,532
Current liabilities before client fund obligations	350,536		338,940
Client fund obligations	123,910		173,467
Total current liabilities	474,446		512,407
Non-current liabilities:
Bank debt	394,700		265,700
Debt issuance costs	(1,692)		(2,046)
Total long-term debt, net	393,008		263,654
Income taxes payable	2,029		2,211
Deferred income taxes, net	31,749		24,763
Deferred compensation plan obligations	130,284		118,862
Contingent purchase price liabilities	49,885		68,748
Lease liabilities	181,834		174,454
Other non-current liabilities	665		573
Total non-current liabilities	789,454		653,265
Total liabilities	1,263,900		1,165,672
STOCKHOLDERS' EQUITY
Common stock	1,374		1,363
Additional paid in capital	828,864		799,147
Retained earnings	867,821		734,116
Treasury stock	(891,880)		(824,778)
Accumulated other comprehensive income	4,415		3,604
Total stockholders’ equity	810,594		713,452
Total liabilities and stockholders’ equity	$	2,074,494	$	1,879,124

See the accompanying notes to the unaudited condensed consolidated financial statements

CBIZ, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)

(In thousands, except per share data)


	Three Months Ended September 30,				Nine Months Ended September 30,
	2023		2022		2023		2022
Revenue	$	410,539	$	363,262	$	1,263,647	$	1,116,936
Operating expenses	342,148		306,017		1,027,146		886,052
Gross margin	68,391		57,245		236,501		230,884
Corporate general and administrative expenses	13,136		15,893		44,527		43,128


Operating income	55,255		41,352		191,974		187,756
Other (expense) income:
Interest expense	(5,848)		(2,305)		(15,023)		(5,209)
Gain on sale of operations, net	77		176		176		311

Other (expense) income, net	(2,288)		(2,622)		8,245		(24,932)
Total other expense, net	(8,059)		(4,751)		(6,602)		(29,830)
Income before income tax expense	47,196		36,601		185,372		157,926
Income tax expense	13,514		9,131		51,667		41,074
Net Income	33,682		27,470		133,705		116,852


Earnings per share:



Basic	$	0.68	$	0.53	$	2.67	$	2.25



Diluted	$	0.67	$	0.53	$	2.64	$	2.22
Basic weighted average shares outstanding	49,838		51,457		50,054		51,827
Diluted weighted average shares outstanding	50,371		52,238		50,644		52,720
Comprehensive income:
Net income	$	33,682	$	27,470	$	133,705	$	116,852
Other comprehensive income, net of tax	487		2,179		811		4,584
Comprehensive income	$	34,169	$	29,649	$	134,516	$	121,436

See the accompanying notes to the unaudited condensed consolidated financial statements

CBIZ, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (Unaudited)

(In thousands)


	Issued Common Shares	Treasury Shares	Common Stock		Additional Paid-In Capital		Retained Earnings		Treasury Stock		Accumulated Other Comprehensive Income		Totals
June 30, 2023	137,081	87,259	$	1,371	$	818,693	$	834,139	$	(882,088)	$	3,928	$	776,043
Net income	—	—	—		—		33,682		—		—		33,682
Other comprehensive income	—	—	—		—		—		—		487		487
Share repurchases	—	176	—		—		—		(9,472)		—		(9,472)
Indirect repurchase of shares for minimum tax withholding	—	4	—		—		—		(224)		—		(224)
Restricted stock units and awards	9	—	1		(1)		—		—		—		—

Stock options exercised	212	—	1		4,122		—		—		—		4,123
Stock-based compensation	—	—	—		3,102		—		—		—		3,102
Business acquisitions	54	—	1		2,798		—		—		—		2,799
Excise tax on share repurchases	—	—	—		150		—		(96)		—		54
September 30, 2023	137,356	87,439	$	1,374	$	828,864	$	867,821	$	(891,880)	$	4,415	$	810,594


	Issued Common Shares	Treasury Shares	Common Stock		Additional Paid-In Capital		Retained Earnings		Treasury Stock		Accumulated Other Comprehensive Income		Totals
June 30, 2022	135,823	84,221	$	1,358	$	781,142	$	718,144	$	(737,559)	$	1,438	$	764,523
Net income	—	—	—		—		27,470		—		—		27,470
Other comprehensive income	—	—	—		—		—		—		2,179		2,179
Share repurchases	—	744	—		—		—		(32,422)		—		(32,422)

Restricted stock units and awards	1	—	—		—		—		—		—		—

Stock options exercised	254	—	2		4,096		—		—		—		4,098
Stock-based compensation	—	—	—		5,559		—		—		—		5,559
Business acquisitions	68	—	1		2,717		—		—		—		2,718
September 30, 2022	136,146	84,965	$	1,361	$	793,514	$	745,614	$	(769,981)	$	3,617	$	774,125

See the accompanying notes to the unaudited condensed consolidated financial statement

CBIZ, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (Unaudited)

(In thousands)


	Issued Common Shares	Treasury Shares	Common Stock		Additional Paid-In Capital		Retained Earnings		Treasury Stock		Accumulated Other Comprehensive Income		Totals
December 31, 2022	136,295	86,115	$	1,363	$	799,147	$	734,116	$	(824,778)	$	3,604	$	713,452
Net income	—	—	—		—		133,705		—		—		133,705
Other comprehensive income	—	—	—		—		—		—		811		811
Share repurchases	—	1,151	—		—		—		(58,000)		—		(58,000)
Indirect repurchase of shares for minimum tax withholding	—	173	—		—		—		(8,448)		—		(8,448)
Restricted stock units and awards	153	—	2		(2)		—		—		—		—
Performance share units	244	—	2		(2)		—		—		—		—
Stock options exercised	433	—	4		8,371		—		—		—		8,375
Stock-based compensation	—	—	—		9,721		—		—		—		9,721
Business acquisitions	231	—	3		11,092		—		—		—		11,095
Excise tax on share repurchases	—	—	—		537		—		(654)		—		(117)
September 30, 2023	137,356	87,439	$	1,374	$	828,864	$	867,821	$	(891,880)	$	4,415	$	810,594


	Issued Common Shares	Treasury Shares	Common Stock		Additional Paid-In Capital		Retained Earnings		Treasury Stock		Accumulated Other Comprehensive (Loss) Income		Totals
December 31, 2021	135,187	83,149	$	1,352	$	770,117	$	628,762	$	(694,716)	$	(967)	$	704,548
Net income	—	—	—		—		116,852		—		—		116,852
Other comprehensive income	—	—	—		—		—		—		4,584		4,584
Share repurchases	—	1,628	—		—		—		(67,976)		—		(67,976)
Indirect repurchase of shares for minimum tax withholding	—	188	—		—		—		(7,289)		—		(7,289)
Restricted stock units and awards	120	—	1		(1)		—		—		—		—
Performance share units	211	—	2		(2)		—		—		—		—
Stock options exercised	541	—	5		7,989		—		—		—		7,994
Stock-based compensation	—	—	—		11,987		—		—		—		11,987
Business acquisitions	87	—	1		3,424		—		—		—		3,425
September 30, 2022	136,146	84,965	$	1,361	$	793,514	$	745,614	$	(769,981)	$	3,617	$	774,125

See the accompanying notes to the unaudited condensed consolidated financial statements

CBIZ, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(In thousands)


	Nine Months Ended September 30,
	2023		2022
Cash flows from operating activities:
Net income	$	133,705	$	116,852
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization expense	26,965		24,707
Gain on sale of operations, net	(176)		(311)
Bad debt expense, net of recoveries	1,011		1,295
Adjustment to contingent earnout liability	2,071		1,917
Stock-based compensation expense	9,721		11,987

Deferred income taxes	6,689		5,690
Other, net	(1,156)		(2,096)
Changes in assets and liabilities, net of acquisitions and divestitures:
Accounts receivable, net	(121,249)		(125,700)
Other assets	(8,222)		(2,610)
Accounts payable	(1,057)		6,203
Income taxes payable	14,414		12,709
Accrued personnel costs	(12,593)		18,863
Other liabilities	7,131		(9,447)


Net cash provided by operating activities	57,254		60,059
Cash flows from investing activities:
Business acquisitions and purchases of client lists, net of cash acquired	(53,110)		(79,289)
Purchases of client fund investments	(2,472)		(19,771)
Proceeds from the sales and maturities of client fund investments	6,815		11,500
Proceeds from sales of divested operations	1,696		2,906
Change in funds held for clients	875		(171)
Additions to property and equipment	(19,035)		(6,030)
Other, net	(11,399)		(4,695)
Net cash used in investing activities	(76,630)		(95,550)
Cash flows from financing activities:
Proceeds from bank debt	975,300		655,500
Payment of bank debt	(846,300)		(539,700)
Payment for acquisition of treasury stock	(57,736)		(65,976)
Indirect repurchase of shares for minimum tax withholding	(8,448)		(7,289)
Changes in client funds obligations	(49,557)		(30,024)
Proceeds from exercise of stock options	8,375		7,994
Payment of contingent consideration for acquisitions and client lists	(40,076)		(12,408)
Other, net	—		(2,072)
Net cash (used in) provided by financing activities	(18,442)		6,025
Net decrease in cash, cash equivalents and restricted cash	(37,818)		(29,466)
Cash, cash equivalents and restricted cash at beginning of year	160,145		150,474
Cash, cash equivalents and restricted cash at end of period	$	122,327	$	121,008

Reconciliation of cash, cash equivalents and restricted cash to the Condensed Consolidated Balance Sheets:
Cash and cash equivalents	$	1,415	$	2,040
Restricted cash	38,229		39,555
Cash equivalents included in funds held for clients	82,683		79,413
Total cash, cash equivalents and restricted cash	$	122,327	$	121,008

See the accompanying notes to the unaudited condensed consolidated financial statements

CBIZ, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Selected Terms Used in Notes to the Condensed Consolidated Financial Statements

ASA – Administrative Service Agreement

ASC – Accounting Standards Codification

ASU – Accounting Standards Update

CPA firm – Certified Public Accounting firm

FASB – The Financial Accounting Standards Board

GAAP – United States Generally Accepted Accounting Principles

SOFR – Secured Overnight Financing Rate

LIBOR – London Interbank Offered Rate

SEC – United States Securities and Exchange Commission

Description of Business: CBIZ, Inc. is a diversified services company which, acting through its subsidiaries, has been providing professional business services since 1996, primarily to small and medium-sized businesses, as well as individuals, governmental entities, and not-for-profit enterprises throughout the United States and parts of Canada. CBIZ, Inc. manages and reports its operations along three practice groups: Financial Services, Benefits and Insurance Services and National Practices. A further description of products and services offered by each of the practice groups is provided in Note 12, Segment Disclosures, to the accompanying unaudited condensed consolidated financial statements.

Effective April 1, 2023, CBIZ formed Rockside Insurance Company, Inc. ("Rockside"), a captive insurance company licensed in Vermont. Rockside, wholly owned by CBIZ, provides insurance coverages for a portion of the retention deductibles from CBIZ's certain insurance programs with third party insurers.

Basis of Consolidation: The accompanying unaudited condensed consolidated financial statements include the operations of CBIZ, Inc. and all of its wholly-owned subsidiaries (“CBIZ”, the “Company”, “we”, “us”, or “our”), after elimination of all intercompany balances and transactions. These unaudited condensed consolidated financial statements do not reflect the operations or accounts of variable interest entities as the impact is not material to the financial condition, results of operations or cash flows of CBIZ.

Unaudited Interim Financial Statements: The unaudited condensed consolidated financial statements have been prepared in accordance with GAAP and applicable rules and regulations of the Securities and Exchange Commission (the "SEC") regarding interim financial reporting. Certain information and note disclosures normally included in the financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. As such, the information included in this quarterly report on Form 10-Q should be read in conjunction with the consolidated financial statements and accompanying notes included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022.

In the opinion of CBIZ management, the accompanying unaudited condensed consolidated financial statements reflect all normal recurring adjustments necessary to present fairly the financial condition, results of operations, and cash flows for the interim periods presented, but are not necessarily indicative of the results of operations to be anticipated for the full year ending December 31, 2023.

Use of Estimates: The preparation of unaudited condensed consolidated financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the amounts reported and disclosed in the financial statements and the accompanying notes. Changes in circumstances could cause actual results to differ materially from these estimates.

Changes in Accounting Policies: We have consistently applied the accounting policies for the periods presented as described in Note 1, Basis of Presentation and Significant Accounting Policies, to the

consolidated financial statements contained in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022.

Reclassifications: Certain prior period amounts have been reclassified to conform to current year's presentation.

NOTE 2. NEW ACCOUNTING PRONOUNCEMENTS

The FASB ASC is the sole source of authoritative GAAP other than the SEC issued rules and regulations that apply only to SEC registrants. The FASB issues an ASU to communicate changes to the FASB ASC. We assess and review the impact of all issued ASUs. During the nine months ended September 30, 2023, we have implemented all new ASUs that are in effect and that may impact our consolidated financial statements.

Accounting Standards Adopted in 2023

In August 2023, the FASB issued ASU No. 2023-04, Liabilities (Topic 405): Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 121, which amended and added various SEC paragraphs in the ASC to reflect the issuance of SEC Staff Bulletin No. 121. We adopted ASU No. 2023-04 upon issuance and the adoption had no material impact on our condensed consolidated financial statements and related disclosures.

In July 2023, the FASB issued ASU No. 2023-03, Presentation of Financial Statements (Topic 205), Income Statement - Reporting Comprehensive Income (Topic 220), Distinguishing Liabilities from Equity (Topic 480), Equity (Topic 505), and Compensation - Stock Compensation (Topic 718): Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 120, SEC Staff Announcement at the March 24, 2022 EITF Meeting, and Staff Accounting Bulletin Topic 6.B, Accounting Series Release 280 - General Revision of Regulation S-X: Income or Loss Applicable to Common Stock, which amended and added various SEC paragraphs in the ASC to reflect the issuance of SEC Staff Bulletin No. 120. We adopted ASU No. 2023-04 upon issuance and the adoption had no material impact on our condensed consolidated financial statements and related disclosures.

NOTE 3. ACCOUNTS RECEIVABLE, NET

Accounts receivable, less allowance for doubtful accounts, reflects the net realizable value of receivables and approximates fair value. Unbilled revenue is recorded at estimated net realizable value. Assessing the collectability of the receivables (billed and unbilled) requires management judgment based on a combination of factors, including but not limited to, an evaluation of our historical incurred loss experience, credit-worthiness of our clients, age of the trade receivable balance, current economic conditions that may affect a client’s ability to pay, and reasonable and supportable forecasts. Receivables are charged-off against the allowance when the balance is deemed uncollectible.

Accounts receivable, net, at September 30, 2023 and December 31, 2022 was as follows (in thousands):


	September 30, 2023		December 31, 2022
Trade accounts receivable	$	301,331	$	267,409
Unbilled revenue, at net realizable value	189,287		87,890
Total accounts receivable	490,618		355,299
Allowance for doubtful accounts	(24,770)		(20,801)
Accounts receivable, net	$	465,848	$	334,498

Changes to the allowance for doubtful accounts for the nine months ended September 30, 2023 and twelve months ended December 31, 2022 were as follows (in thousands):


	September 30, 2023		December 31, 2022
Balance at beginning of period	$	(20,801)	$	(16,158)
Provision	(8,867)		(13,545)
Charge-offs, net of recoveries	4,898		8,902
Allowance for doubtful accounts	$	(24,770)	$	(20,801)

NOTE 4. DEBT AND FINANCING ARRANGEMENTS

On May 4, 2022, we entered into a credit facility (the "2022 credit facility" or the "credit facility"), which amended and restated the 2018 credit facility. The 2022 credit facility increased our borrowing capacity from $400 million to $600 million, providing us with the capital necessary to meet our working capital needs as well as the flexibility to continue with our strategic initiatives, including business acquisitions and share repurchases. Other important key terms of the 2022 credit facility included: (i) an accordion feature that permits lenders to extend an additional $200 million at later date; (ii) no change in pricing from the 2018 credit facility; (iii) upsizing of baskets and various sublimits to reflect the increased size of the Company's business; (iv) a swing line facility increase from $25 million to $50 million, providing for same-day funds to cover daily liquidity needs; and (v) base interest rate amended from LIBOR to Term SOFR.

The 2022 credit facility matures on May 4, 2027. The balance outstanding under the 2022 credit facility was $394.7 million and $265.7 million at September 30, 2023 and December 31, 2022, respectively.

The combined effective interest rates under the 2018 and 2022 credit facilities, including the impact of interest rate swaps associated with those credit facilities, for the nine months ended September 30, 2023 and 2022 were as follows:


	Nine Months Ended September 30,
	2023	2022
Weighted average rates	5.16%	2.29%
Range of effective rates	1.93% - 8.00%	1.08% - 4.18%

We had approximately $195.0 million of available funds under the 2022 credit facility at September 30, 2023, net of outstanding letters of credit of $4.4 million. Available funds under the credit facility are based on a multiple of earnings before interest, taxes, depreciation and amortization as defined in the credit facility, and are reduced by letters of credit, other indebtedness and outstanding borrowings under the credit facility. Under the 2022 credit facility, loans are charged an interest rate consisting of a base rate or Term SOFR rate plus an applicable margin, letters of credit are charged based on the same applicable margin, and a commitment fee is charged on the unused portion of the credit facility.

The 2022 credit facility contains certain restrictive covenants customary for facilities of this type, including restrictions on indebtedness, liens or other encumbrances, making certain payments, investments, or to sell or otherwise dispose of a substantial portion of assets, or to merge or consolidate with an unaffiliated entity. The 2022 credit facility also limits our ability to make dividend payments. Historically, we have not paid cash dividends on our common stock. Our Board of Directors has discretion over the payment and level of dividends on common stock, subject to the limitations of the credit facility and applicable law. The credit facility contains a provision that, in the event of a defined change in control, the credit facility may be terminated. In addition, the 2022 credit facility contains financial covenants that require us to meet certain requirements with respect to (i) a total leverage ratio and (ii) minimum interest coverage ratio which may limit our ability to borrow up to the total commitment amount. As of September 30, 2023, we are in compliance with all covenants.

Other Line of Credit - We have an unsecured $20.0 million line of credit by and among CBIZ Benefits and Insurance, Inc. and Huntington National Bank. We utilize this line to support our short-term funding requirements of payroll client fund obligations due to the investment of client funds, rather than liquidating client funds that have already been invested in available-for-sale securities. The line of credit, which was renewed on August 3, 2023 and will terminate on August 1, 2024, did not have a balance outstanding at September 30, 2023.

Interest Expense - Interest expense, including amortization of deferred financing costs, commitment fees, line of credit fees, and other applicable bank charges, for the three and nine months ended September 30, 2023 and 2022 was as follows (in thousands):



	Three Months Ended September 30,
	2023		2022
Credit facilities	$	5,848	$	2,301
Other line of credit	—		4

Total	$	5,848	$	2,305


	Nine Months Ended September 30,
	2023		2022
Credit facilities	$	14,986	$	5,204
Other line of credit	—		5
Other	37		—
Total	$	15,023	$	5,209

NOTE 5. COMMITMENTS AND CONTINGENCIES

Letters of Credit and Guarantees - We provide letters of credit to landlords (lessors) of our leased premises in lieu of cash security deposits, which totaled $4.4 million and $5.0 million at September 30, 2023 and December 31, 2022, respectively. In addition, we provide license bonds to various state agencies to meet certain licensing requirements. The amount of license bonds outstanding was $2.3 million and $2.3 million at September 30, 2023 and December 31, 2022, respectively.

Legal Proceedings - On December 19, 2016, CBIZ Operations, Inc. ("CBIZ Operations") was named as a defendant in a lawsuit filed by Zotec Partners, LLC (“Zotec”) in the Marion County Indiana Superior Court. After various amendments, the lawsuit asserted claims under Indiana law for securities, statutory and common law fraud or deception, unjust enrichment, breach of contract, and vicarious liability against CBIZ Operations and a former employee of CBIZ MMP in connection with the sale of the CBIZ MMP medical billing practice to Zotec. The plaintiff claimed that CBIZ Operations had a duty to disclose the fact, unknown to employees of CBIZ Operations at the time of the transaction, that the former employee had a financial arrangement with a Zotec vendor at the time CBIZ Operations sold CBIZ MMP to Zotec. The plaintiff sought damages of up to $177.0 million out of the $200.0 million transaction price. Trial was held in October 2021. The jury found in favor of CBIZ on all fraud, contract and other claims before it. On November 14, 2022, the trial court ruled in favor of CBIZ and against Zotec’s claim for statutory securities fraud. The court also ruled in favor of CBIZ on its counterclaim for indemnification under contract. The trial court has scheduled a hearing for November 2, 2023, to consider evidence regarding the amount of damages owed by Zotec to CBIZ on the counterclaim.

In addition to the item disclosed above, the Company is, from time to time, subject to claims and lawsuits arising in the ordinary course of business. We cannot predict the outcome of all such matters or estimate the possible loss, if any. Although the proceedings are subject to uncertainties in the litigation process and the ultimate disposition of these proceedings is not presently determinable, we intend to vigorously defend these matters.

NOTE 6. FINANCIAL INSTRUMENTS

Available-For-Sale Debt Securities - In connection with certain services provided by our payroll operations, we collect funds from our clients’ accounts in advance of paying client obligations. These funds held for clients are segregated and invested in accordance with our investment policy, which requires all investments carry an investment grade rating at the time of initial investment. These investments, primarily consisting of corporate and municipal bonds, are classified as available-for-sale and are included in the “Funds held for clients” line item on the accompanying unaudited Condensed Consolidated Balance Sheets. The par value of these investments totaled $40.0 million and $44.4 million at September 30, 2023 and December 31, 2022, respectively, and these investments have maturity or callable dates ranging from October 2023 through November 2025.

At September 30, 2023, unrealized losses on the securities were not material and have not been recognized as a credit loss because the bonds are investment grade quality and management is not required or does not intend to sell prior to an expected recovery in value. The bond issuers continue to make timely principal and interest payments.

The following table summarizes activities related to these investments for the nine months ended September 30, 2023 and the twelve months ended December 31, 2022 (in thousands):


	Nine Months Ended September 30, 2023		Twelve Months Ended December 31, 2022
Fair value at beginning of period	$	43,485	$	38,670
Purchases	2,472		19,771
Redemptions	(3,310)		(5,630)
Maturities	(3,505)		(6,770)
Change in bond premium	(527)		(645)
Fair market value adjustment	713		(1,911)
Fair value at end of period	$	39,328	$	43,485

In addition to the available-for-sale debt securities discussed above, we also held other depository assets in the amount of $0.5 million and $0.9 million at September 30, 2023 and December 31, 2022, respectively. Those depository assets are classified as Level 1 in the fair value hierarchy.

Interest Rate Swaps - We utilize interest rate swaps to manage interest rate risk exposure associated with our floating-rate debt under the 2022 credit facility, or the forecasted acquisition of such liability. We do not purchase or hold any derivative instruments for trading or speculative purposes. Refer to the Annual Report on Form 10-K for the year ended December 31, 2022 for further discussion on our interest rate swaps.

During the first quarter of 2023, we entered into a new 5-year interest rate swap with a notional value of $25.0 million and fixed rate of 3.669%. During the second quarter of 2023, one interest rate swap expired with a notional value of $15.0 million. As of September 30, 2023, we have four interest rate swaps outstanding. Under the terms of the interest rate swaps, we pay interest at a fixed rate of interest plus applicable margin as stated in the amended agreements, and receive interest that varies with the one-month Term SOFR.

The following table summarizes our outstanding interest rate swaps and their classification in the accompanying unaudited Condensed Consolidated Balance Sheets at September 30, 2023 and December 31, 2022 (amounts in thousands):


	September 30, 2023
	Notional Amount		Fixed Rate		Expiration	Fair Value		Balance Sheet Location

Interest rate swap	$	50,000	0.834	%	4/14/2025	$	3,139	Other non-current asset
Interest rate swap	$	30,000	1.186	%	12/14/2026	$	2,973	Other non-current asset
Interest rate swap	$	20,000	2.450	%	8/14/2027	$	1,390	Other non-current asset
Interest rate swap	$	25,000	3.669	%	4/14/2028	$	681	Other non-current asset


	December 31, 2022
	Notional Amount		Fixed Rate		Expiration	Fair Value		Balance Sheet Location
Interest rate swap	$	15,000	2.571	%	6/1/2023	$	133	Other current asset
Interest rate swap	$	50,000	0.834	%	4/14/2025	$	3,726	Other non-current asset
Interest rate swap	$	30,000	1.186	%	12/14/2026	$	2,871	Other non-current asset
Interest rate swap	$	20,000	2.450	%	8/14/2027	$	1,079	Other non-current asset

Refer to Note 7, Fair Value Measurements, for additional disclosures regarding fair value measurements.

The following table summarizes the effects of the interest rate swaps on the accompanying unaudited Condensed Consolidated Statements of Comprehensive Income for the three and nine months ended

September 30, 2023 and 2022 (in thousands):


	Gain Recognized in AOCI, net of tax				Gain (Loss) Reclassified from AOCI into Expense
	Three Months Ended September 30,				Three Months Ended September 30,
	2023		2022		2023		2022
Interest rate swaps	$	1,163	$	2,815	$	1,122	$	220



	Nine Months Ended September 30,				Nine Months Ended September 30,
	2023		2022		2023		2022
Interest rate swaps	$	2,635	$	6,009	$	3,092	$	(278)

NOTE 7. FAIR VALUE MEASUREMENTS

The following table summarizes our assets and (liabilities) at September 30, 2023 and December 31, 2022, respectively, that are measured at fair value on a recurring basis subsequent to initial recognition and indicates the fair value hierarchy of the valuation techniques utilized by us to determine such fair value (in thousands):


	Level	September 30, 2023		December 31, 2022
Deferred compensation plan assets	1	$	130,284	$	118,862
Available-for-sale debt securities	1	39,328		43,485
Other depository assets	1	519		868
Deferred compensation plan liabilities	1	(130,284)		(118,862)
Interest rate swaps	2	8,183		7,809
Contingent purchase price liabilities	3	(120,014)		(132,010)

During the nine months ended September 30, 2023 and 2022, there were no transfers between the valuation hierarchy Levels 1, 2 and 3. The following table summarizes the change in Level 3 fair values of our contingent purchase price liabilities for the nine months ended September 30, 2023 and 2022 (pre-tax basis) (in thousands):


	2023		2022
Beginning balance – December 31	$	(132,010)	$	(79,139)
Additions from business acquisitions	(32,142)		(74,199)
Settlement of contingent purchase price liabilities	46,209		14,047
Change in fair value of contingencies	58		461
Change in net present value of contingencies	(2,129)		(2,378)
Ending balance – September 30	$	(120,014)	$	(141,208)

Contingent purchase price liabilities result from our business acquisitions and are recorded at fair value at the time of acquisition and are presented as “Contingent purchase price liabilities — current” and “Contingent purchase price liabilities — non-current” in the accompanying unaudited Condensed Consolidated Balance Sheets. We estimate the fair value of our contingent purchase price liabilities using a probability-weighted discounted cash flow model. This fair value measure is based on significant inputs not observed in the market and thus represents a Level 3 measurement. Fair value measurements characterized within Level 3 of the fair value hierarchy are measured based on unobservable inputs that are supported by little or no market activity and reflect our own assumptions in measuring fair value.

We probability weight risk-adjusted estimates of future performance of acquired businesses, then calculate the contingent purchase price based on the estimates and discount them to present value representing management’s best estimate of fair value. The fair value of the contingent purchase price liabilities is reassessed quarterly based on assumptions provided by practice group leaders and business unit controllers together with our corporate finance department. Any change in the fair value estimate is recorded in the earnings of that period. Refer to Note 11, Business Combinations, for further discussion of our acquisitions and contingent purchase price liabilities.

The carrying amounts of our cash and cash equivalents, accounts receivable and accounts payable approximate fair value because of the short maturity of these instruments, and the carrying value of bank debt approximates fair value as the interest rate on the bank debt is variable and approximates current market rates. As a result, the fair value measurement of our bank debt is considered to be Level 2 under the fair value hierarchy.

NOTE 8. OTHER COMPREHENSIVE INCOME

The following table is a summary of other comprehensive income and discloses the tax impact of each component of other comprehensive income for the three and nine months ended September 30, 2023 and 2022 (in thousands):


	Three Months Ended September 30,				Nine Months Ended September 30,
	2023		2022		2023		2022
Net unrealized gain (loss) on available-for-sale securities, net of income taxes (1)	$	172	$	(457)	$	510	$	(1,614)
Net unrealized gain on interest rate swaps, net of income taxes(2)	321		2,647		316		6,218
Foreign currency translation	(6)		(11)		(15)		(20)
Total other comprehensive income	$	487	$	2,179	$	811	$	4,584

(1)Net of income tax expense of $68 and income tax benefit of $171 for the three months ended September 30, 2023 and 2022, respectively, and net of income tax expense of $203 and income tax benefit of $604 for the nine months ended September 30, 2023 and 2022, respectively.

(2)Net of income tax expense of $108 and income tax expense of $863 for the three months ended September 30, 2023 and 2022, respectively, and net of income tax expense of $94 and income tax expense of $2,041 for the nine months ended September 30, 2023 and 2022, respectively.

NOTE 9. EMPLOYEE STOCK PLANS

On May 10, 2023, the shareholders of the Company approved an amendment to the 2019 Stock Omnibus Incentive Plan (the “2019 Plan”). The amendment added 1.5 million shares to the total number of shares that may be issued under the 2019 Plan. All other respects of the Plan remain unchanged. The 2019 Plan, which expires in 2029, permits the grant of various forms of stock-based awards. A maximum of 4.6 million stock options, restricted stock or other stock-based compensation awards may be granted. The terms and vesting schedules for the stock-based awards vary by type and date of grant. Shares subject to award under the 2019 Plan may be either authorized but unissued shares of our common stock or treasury shares. Refer to the Annual Report on Form 10-K for the year ended December 31, 2022 for further discussion on the 2019 Plan.

Compensation expense for stock-based awards recognized during the three and nine months ended September 30, 2023 and 2022 was as follows (in thousands):


	Three Months Ended September 30,				Nine Months Ended September 30,
	2023		2022		2023		2022
Stock options	$	—	$	—	$	768	$	248
Restricted stock units and awards	1,452		1,188		4,066		4,015
Performance share units	1,650		4,371		4,887		7,724
Total stock-based compensation expense	$	3,102	$	5,559	$	9,721	$	11,987

Stock Options and Restricted Stock Units and Awards – The following table presents our stock options and restricted stock units and awards activity during the nine months ended September 30, 2023 (in thousands, except per share data):


	Stock Options			Restricted Stock Units and Awards
	Number of Options	Weighted Average Exercise Price Per Share		Number of Shares	Weighted Average Grant-Date Fair Value (1)
Outstanding at beginning of year	553	$	21.03	277	$	32.62
Granted	50	$	48.40	109	$	48.64
Exercised or released	(433)	$	19.34	(163)	$	31.63

Outstanding at September 30, 2023	170	$	33.36	223	$	41.19
Exercisable at September 30, 2023	170	$	33.36

(1)Represents weighted average market value of the shares; awards are granted at no cost to the recipients.

CBIZ utilized the Black-Scholes-Merton options pricing model to determine the fair value of stock options on the date of grant. The per-share fair value of stock options granted on February 8, 2023 was $15.35. The following weighted average assumptions were utilized:


			Nine Months Ended September 30, 2023
Expected volatility (1)			28.57%
Expected option life (years) (2)			4.74
Risk-free interest rate (3)			3.89%
Expected dividend yield (4)			—%

(1) The expected volatility assumption was determined based upon the historical volatility of CBIZ's stock price using daily price intervals.

(2) The expected option life was determined based upon CBIZ's historical data using a midpoint scenario, which assumes all options are exercised halfway between the expiration date and the weighted average time it takes the option to vest.

(3) The risk-free interest rate assumption was based upon zero-coupon U.S. treasury bonds with a term approximating the expected life of the respective options.

(4) The expected dividend yield assumption was determined in view of CBIZ's historical and estimated dividend payouts.

Performance Share Units (“PSUs”) – PSUs are earned based on our financial performance over a contractual term of three years and the associated expense is recognized over that period based on the fair value of the award. A three-year cliff vesting schedule of the PSUs is dependent upon the Company’s performance relative to pre-established goals based on an earnings per share target (weighted 70%) and total growth in revenue (weighted 30%). The fair value of PSUs is calculated using the market value of a share of our common stock on the date of grant. For performance achieved above specified levels, the recipient may earn additional shares of stock, not to exceed 200% of the number of PSUs initially granted.

The following table presents our PSUs activity during the nine months ended September 30, 2023 (in thousands, except per share data):


	Performance Share Units	Weighted Average Grant-Date Fair Value Per Unit (1)
Outstanding at beginning of year	482	$	28.84
Granted	88	$	48.40
Vested	(244)	$	25.75
Adjustments for performance results (2)	138	$	27.68

Outstanding at September 30, 2023	464	$	33.84

(1)Represents weighted average market value of the performance share units; PSUs are granted at no cost to the recipients.

(2)Represents the change in the number of performance awards earned based on performance achievement for the performance period.

NOTE 10. EARNINGS PER SHARE

The following table sets forth the computation of basic and diluted earnings per share for the three and nine months ended September 30, 2023 and 2022 (in thousands, except per share data):


	Three Months Ended September 30,				Nine Months Ended September 30,
	2023		2022		2023		2022
Numerator:
Net Income	$	33,682	$	27,470	$	133,705	$	116,852
Denominator:
Basic
Weighted average common shares outstanding	49,838		51,457		50,054		51,827
Diluted
Stock options (1)	148		434		206		523
Restricted stock units and awards (1)	96		118		95		141
Performance share units	277		205		277		205
Contingent shares (2)	12		24		12		24
Diluted weighted average common shares outstanding (3)	50,371		52,238		50,644		52,720
Basic earnings per share	$	0.68	$	0.53	$	2.67	$	2.25
Diluted earnings per share	$	0.67	$	0.53	$	2.64	$	2.22

(1)A total of 60 thousand shares of stock-based awards were excluded from the calculation of diluted earnings per share for nine months ended September 30, 2023, as their effect would be anti-dilutive. A total of 72 thousand shares of stock-based awards were excluded from the calculation of diluted earnings per share for the nine months ended September 30, 2022, as their effect would be anti-dilutive. No stock-based awards were excluded from the calculation of diluted earnings per share for the three months ended September 30, 2023 and 2022, as their effect was dilutive.

(2)Contingent shares represent additional shares to be issued for purchase price earned by former owners of businesses acquired by us once future considerations have been met. Refer to Note 11, Business Combinations, for further details.

(3)The denominator used in calculating diluted earnings per share did not include 187 thousand PSUs for both the three and nine months ended September 30, 2023, and the denominator used in calculating diluted earnings per share did not include 237 thousand PSUs for both the three and nine months ended September 30, 2022. The performance conditions associated with these performance share units were not met and consequently none of these PSUs were considered as issuable for the three and nine months ended September 30, 2023 and 2022.

NOTE 11. BUSINESS COMBINATIONS

Business Combinations

During the nine months ended September 30, 2023, we completed the following acquisitions:

•Effective January 1, 2023, we acquired all of the assets of Danenhauer and Danenhauer, Inc ("Danenhauer and Danenhauer"). Danenhauer and Danenhauer, based in California, is a provider of forensic accounting, business valuation, expert witness testimony, and other services for businesses and individuals. Operating results for Danenhauer and Danenhauer are reported in the Financial Services practice group.

•Effective February 1, 2023, we acquired the non-attest assets of Somerset CPAs and Advisors ("Somerset"). Somerset, based in Indianapolis, Indiana, is a provider of a full range of accounting, tax, and financial advisory services to clients in a wide array of industries. Operating results for Somerset are reported in the Financial Services practice group.

•Effective June 1, 2023, we acquired all of the assets of Pivot Point Security ("PPS"). PPS, based in Hamilton, New Jersey, is a provider of cyber and information security, and compliance services for small and middle market businesses. Operating results for PPS are reported in the Financial Services practice group.

•Effective June 1, 2023, we acquired all of the assets of Ickovic and Co. PC ("Ickovic and Co."). Ickovic and Co., based in Denver, Colorado, is a provider of bespoke services and solutions for high-net-worth individuals, business owners and executives. Operating results for Ickovic and Co. are reported in the Financial Services practice group.

•Effective July 1, 2023, we acquired all of the assets of American Pension Advisors, Ltd. ("APA"). APA, based in Indianapolis, Indiana, is a provider of full-service retirement plan consulting and administration assisting more than 1,200 clients in the design, implementation, and administration of all types of retirement plans including 401(k), 403(b), 457(b), defined benefit and cash balance. Operating results for APA are reported in the Benefits and Insurance Services practice group.

During the nine months ended September 30, 2022, we completed the following acquisition:

•Effective January 1, 2022, we acquired all of the non-attest assets of Marks Paneth LLP ("Marks Paneth"). Marks Paneth, based in New York City, is a provider of a full range of accounting, tax and consulting services to a wide range of industries. Marks Paneth is included as a component of our Financial Services practice group. Operating results are reported in the Financial Services practice group.

•Effective July 1, 2022, we acquired substantially all the assets of Stinnett & Associates, LLC ("Stinnett"). Stinnett, located in Tulsa, Oklahoma, is a professional advisory firm and certified Women's Business Enterprise providing internal audit, Sarbanes-Oxley compliance, cybersecurity reviews, business continuity and disaster recovery, and fraud investigations to businesses of all sizes including Fortune 1000 organizations in a variety of industries. Operating results are reported in the Financial Services practice group.

The acquisitions of Danenhauer and Danenhauer, Somerset, PPS, Ickovic and Co., and APA (together, the “2023 Acquisitions”) are expected to add approximately $67.3 million annualized revenue in 2023. For the nine months ended September 30, 2023, we recorded approximately $3.1 million in non-recurring transaction, retention and integration related costs associated with the Somerset acquisition. Pro forma results of operations for these acquisitions have not been presented because the effects of these acquisitions were not material, either individually or in aggregate, to our total revenue and net income for the three and nine months ended September 30, 2023 and 2022, respectively.

The following table summarizes the consideration and purchase price allocation for the acquisitions completed during the nine months ended September 30, 2023 and 2022, respectively (in thousands):


	2023		2022

Common stock issued (number)	102		42
Common stock value	$	4,796	$	1,668
Cash paid	53,027		79,141

Recorded contingent consideration	32,142		74,199
Total recorded purchase price	$	89,965	$	155,008
Accounts receivable acquired	8,539		20,429
Fixed assets acquired	1,108		1,933
Identifiable intangible assets acquired	35,267		53,400
Operating lease right-of-use asset acquired	14,972		49,291
Other assets acquired	1,163		1,693
Operating lease liability acquired - current	(1,080)		(5,860)
Other current liabilities acquired	(1,366)		(1,594)
Operating lease liability acquired - non-current	(13,892)		(43,431)
Goodwill	45,254		79,147
Total net assets acquired	$	89,965	$	155,008
Maximum potential contingent consideration	$	33,845	$	77,075

Provisional estimates of fair value are established at the time of each acquisition and are subsequently reviewed within the first year of operations subsequent to the acquisition date to determine the necessity for adjustments. Fair value estimates of the 2023 Acquisitions were provisional as of September 30, 2023, primarily related to the value established for certain identifiable intangible assets and contingent purchase price consideration.

The following table summarizes the goodwill and intangible asset amounts resulting from those acquisitions for the nine months ended September 30, 2023 and 2022, respectively (in thousands):


	Nine Months Ended September 30,
	2023				2022
	Financial Services		Benefits and Insurance Services		Financial Services		Benefits and Insurance Services
Goodwill	$	41,322	$	3,932	$	79,147	$	—
Client list	33,196		2,053		53,400		—
Other intangibles	18		—		—		—
Total	$	74,536	$	5,985	$	132,547	$	—

Goodwill is calculated as the difference between the aggregated purchase price and the fair value of the net assets acquired. Goodwill represents the value of expected future earnings and cash flows, as well as the synergies created by the integration of the new businesses within our organization, including cross-selling opportunities expected with our Financial Services practice group and the Benefits and Insurance Services practice group, to help strengthen our existing service offerings and expand our market position. Goodwill related to these acquisitions is deductible for tax purposes. Client lists from the aforementioned acquisitions have an expected life up to 10 years, and other intangibles, primarily non-compete agreements, have an expected life of 3 years. Client lists and non-compete agreements are valued using a discounted cash flow model based on management estimates of future cash flows from such assets.

The following table summarizes the changes in contingent purchase price consideration for previous acquisitions and contingent payments made for previous business acquisitions in the three and nine months ended September 30, 2023 and 2022, respectively (in thousands):


	Three Months Ended September 30,				Nine Months Ended September 30,
	2023		2022		2023		2022
Net expense	$	626	$	440	$	2,071	$	1,917
Cash settlement paid	$	10,103	$	4,167	$	39,910	$	12,289
Shares issued (number)	54		26		129		45

Divestitures and Sales of Assets

Sales of assets are recorded as "Other (expense) income, net” in the accompanying Consolidated Statements of Comprehensive Income. During the three and nine months ended September 30, 2023, we recorded a gain of $1.4 million and $1.5 million, respectively, related to the sale of one technology asset in the Financial Services practice group. During the three and nine months ended September 30, 2022, we sold one book of business for $2.5 million in the Benefits and Insurance Services practice group and recorded a gain of $2.4 million.

NOTE 12. SEGMENT DISCLOSURES

Our business units have been aggregated into three practice groups: Financial Services, Benefits and Insurance Services and National Practices. The business units have been aggregated based on the following factors: similarity of the products and services provided to clients; similarity of the regulatory environment in which they operate; and similarity of economic conditions affecting long-term performance. The business units are managed along these segment lines. A general description of services provided by each practice group is provided in the table below.

Financial Services

Benefits and Insurance Services

National Practices

Accounting and Tax

Employee Benefits Consulting

Information Technology Managed Networking and Hardware Services

Financial Advisory

Payroll / Human Capital Management

Healthcare Consulting

Valuation

Property and Casualty Insurance

Risk and Advisory Services

Retirement and Investment Services

Government Healthcare Consulting

Corporate and Other - Included in Corporate and Other are operating expenses that are not directly allocated to the individual business units. These expenses primarily consist of certain health care costs, gains or losses attributable to assets held in our non-qualified deferred compensation plan, stock-based compensation, consolidation and integration charges, certain professional fees, certain advertising costs and other various expenses.

Accounting policies of the practice groups are the same as those described in Note 1, Basis of Presentation and Significant Accounting Policies, to the Annual Report on Form 10-K for the year ended December 31, 2022. Upon consolidation, intercompany accounts and transactions are eliminated, thus inter-segment revenue is not included in the measure of profit or loss for the practice groups. Performance of the practice groups is evaluated on income (loss) before income tax expense (benefit) excluding those costs listed above, which are reported in the “Corporate and Other”.

Segment information for the three and nine months ended September 30, 2023 and 2022 is presented below. We do not manage our assets on a segment basis, therefore segment assets are not presented below.

The following table disaggregates our revenue by source (in thousands):


	Three Months Ended September 30, 2023
	Financial Services		Benefits and Insurance Services		National Practices		Consolidated
Accounting, tax, advisory and consulting	$	298,372	—		—		$	298,372
Core benefits and insurance services	—		95,951		—		95,951
Non-core benefits and insurance services	—		4,336		—		4,336
Managed networking, hardware services	—		—		9,205		9,205
National practices consulting	—		—		2,675		2,675
Total revenue	$	298,372	$	100,287	$	11,880	$	410,539

Three Months Ended September 30, 2022

Financial
Services

Benefits and
Insurance Services

National
Practices

Consolidated

Accounting, tax, advisory and consulting

259,998

—