Paychex, Inc. Reports Record Third Quarter Results

THIRD QUARTER FISCAL 2007 HIGHLIGHTS

-- Total revenue up 13% to $485.3 million.

-- Payroll service revenue up 8% to $345.4 million and Human Resource Services revenue grew 25% to $102.2 million.

-- Operating income excluding interest on funds held for clients, stock-based compensation costs, and an increase to the litigation reserve increased 18% to $155.3 million.

-- Diluted earnings per share of $0.33 was reduced by $0.02 per share due to the $13.0 million increase to the litigation reserve.

ROCHESTER, N.Y.--(BUSINESS WIRE)--

Paychex, Inc. ("we," "our," or "us") (NASDAQ:PAYX) today announced record net income of $126.6 million, or $0.33 diluted earnings per share, for the three months ended February 28, 2007 (the "third quarter"), an 11% increase over net income of $114.5 million, or $0.30 diluted earnings per share, for the same period last year. The third quarter results were impacted by an increase to the litigation reserve of $13.0 million, which reduced diluted earnings per share for the third quarter by approximately $0.02 per share.

"We have enjoyed another excellent quarter and look forward to our seventeenth consecutive year of record revenues and net income," commented Jonathan J. Judge, President and Chief Executive Officer of Paychex. "Our third quarter growth in operating income excluding interest on funds held for clients and certain items was very strong at 18%."

Human Resource Services revenue increased 25% to $102.2 million for the third quarter from the same period last year. The growth was generated from the following: retirement services client base increased 15% to 43,000 clients; comprehensive human resource outsourcing services increased 30% to 350,000 client employees; and workers' compensation insurance services client base increased 16% to 59,000 clients. Additionally, the asset value of the retirement services client employees' funds increased 24% to $7.6 billion.

Total expenses increased 16% to $312.3 million for the third quarter from the same period last year. Expense growth for the third quarter was impacted by the increase to the litigation reserve. Additionally, we incurred $7.0 million of stock-based compensation costs for the third quarter. Excluding stock-based compensation costs and the increase to the litigation reserve, total expense growth would have been 8%.

For the third quarter, interest on funds held for clients increased 31% to $37.7 million and corporate investment income increased 65% to $10.5 million, attributable to higher average interest rates and higher average investment balances, as summarized below:

                              For the three months For the nine months
                               ended February 28,   ended February 28,
                              -------------------- -------------------
$ in millions                   2007       2006      2007      2006
----------------------------------------------------------------------
Average investment balances:
Funds held for clients        $3,633.5  $ 3,399.6  $3,165.6  $2,958.5
Corporate investments         $1,137.1  $   866.2  $1,069.6  $  798.3

Average interest rates earned:
Funds held for clients             4.1%       3.3%      4.0%      3.1%
Corporate investments              3.7%       2.9%      3.7%      2.7%
----------------------------------------------------------------------

YEAR-TO-DATE FISCAL 2007 HIGHLIGHTS

The highlights for the nine months ended February 28, 2007 are as follows:

    --  Net income of $394.3 million, or $1.03 diluted earnings per
        share.

    --  Net income and diluted earnings per share increased 15% and
        14%, respectively.

    --  Total revenue increased 13% to $1,399.6 million.

    --  Payroll service revenue was up 9% to $1,012.9 million.

    --  Human Resource Services revenue increased 24% to $289.5
        million.

    --  Operating income excluding interest on funds held for clients,
        stock-based compensation costs, and an increase to the
        litigation reserve increased 15% to $476.8 million.

    --  Cash flow from operations was $532.2 million.

    --  Utilization of our payroll tax administration services and
        employee payment services as of February 28, 2007 was 92% and
        70%, respectively.

    OUTLOOK

Our current outlook for the full fiscal year ending May 31, 2007 is unchanged from the guidance provided in our Quarterly Report on Form 10-Q for the quarter ended August 31, 2006.

    --  Total service revenue growth is projected to be in the range
        of 11% to 13%.

    --  Interest on funds held for clients is expected to increase
        approximately 30% to 35%.

    --  Total revenue growth is estimated to be in the range of 12% to
        14%.

    --  Corporate investment income is anticipated to increase
        approximately 55% to 60%.

    --  Stock-based compensation costs will be primarily included in
        selling, general and administrative expenses, and are expected
        to be in the range of $25.0 million to $30.0 million.

    --  Net income growth is expected to be in the range of 13% to
        15%.

Our projections are based on current economic and interest rate conditions continuing with no significant changes.

CONFERENCE CALL

Interested parties may access the webcast of our Earnings Release Conference Call, scheduled for March 29, 2007 at 10:30 a.m. Eastern Time, at www.paychex.com on the Investor Relations page. The webcast will also be archived on the Investor Relations page for approximately one month. Our news releases, current financial information, SEC filings, and investor presentations are also accessible at www.paychex.com.

ABOUT PAYCHEX

Paychex, Inc. is a leading provider of payroll, human resource, and benefits outsourcing solutions for small- to medium-sized businesses. The company offers comprehensive payroll services, including payroll processing, payroll tax administration, and employee pay services, including direct deposit, Readychex(R), and check signing. Human Resource Services include 401(k) plan recordkeeping, workers' compensation administration, section 125 plans, a professional employer organization, time and attendance solutions, and other administrative services for business. Paychex, Inc. was founded in 1971. With headquarters in Rochester, New York, the company has more than 100 offices and serves approximately 543,000 payroll clients nationwide. For more information about Paychex, Inc. and our products, visit www.paychex.com.

"SAFE HARBOR" STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

Certain written and oral statements made by us may constitute "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995 (the "Reform Act"). Forward-looking statements are identified by such words and phrases as "we expect," "expected to," "estimates," "estimated," "current outlook," "we look forward to," "would equate to," "projects," "projections," "projected to be," "anticipates," "anticipated," "we believe," "could be," and other similar phrases. All statements addressing operating performance, events, or developments that we expect or anticipate will occur in the future, including statements relating to revenue growth, earnings, earnings-per-share growth, or similar projections, are forward-looking statements within the meaning of the Reform Act. Because they are forward-looking, they should be evaluated in light of important risk factors. These risk factors include, but are not limited to, those that are described in our filings with the Securities and Exchange Commission, including the most recent Annual Report on Form 10-K filed on July 21, 2006. Any of these factors could cause our actual results to differ materially from our anticipated results. The information provided in this document is based upon the facts and circumstances known at this time. We undertake no obligation to update these forward-looking statements to reflect events or circumstances after the date of issuance of this release, or to reflect occurrence of unanticipated events.

                            PAYCHEX, INC.
            CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
               (In thousands, except per share amounts)

----------------------------------------------------------------------

                                           For the three
                                            months ended
                                            February 28,
                                         ------------------
                                           2007     2006   % Change
----------------------------------------------------------------------
Revenue:
  Payroll service revenue                $345,406 $319,992        8%
  Human Resource Services revenue         102,162   81,891       25%
                                         ------------------
  Total service revenue                   447,568  401,883       11%
  Interest on funds held for clients (A)   37,719   28,703       31%
                                         ------------------
  Total revenue                           485,287  430,586       13%

Expenses:
  Operating expenses (B)                  158,543  145,486        9%
  Selling, general and administrative
   expenses (B)                           153,760  124,500       24%
                                         ------------------
  Total expenses                          312,303  269,986       16%
                                         ------------------

Operating income                          172,984  160,600        8%

Investment income, net (A)                 10,494    6,358       65%
                                         ------------------
Income before income taxes                183,478  166,958       10%

Income taxes                               56,878   52,424        8%
                                         ------------------
Net income                               $126,600 $114,534       11%
                                         ==================


Basic earnings per share                 $   0.33 $   0.30       10%

Diluted earnings per share               $   0.33 $   0.30       10%

Weighted-average common shares
 outstanding                              381,475  379,680

Weighted-average common shares
 outstanding, assuming dilution           383,335  381,751

Cash dividends per common share          $   0.21 $   0.16       31%
----------------------------------------------------------------------


                                        For the nine months
                                         ended February 28,
                                      -----------------------

                                          2007       2006    % Change
----------------------------------------------------------------------
Revenue:
  Payroll service revenue              $1,012,853 $  932,512        9%
  Human Resource Services revenue         289,504    232,814       24%
                                      -----------------------
  Total service revenue                 1,302,357  1,165,326       12%
  Interest on funds held for clients
   (A)                                     97,259     68,790       41%
                                      -----------------------
  Total revenue                         1,399,616  1,234,116       13%

Expenses:
  Operating expenses (B)                  457,497    414,257       10%
  Selling, general and administrative
   expenses (B)                           400,453    337,834       19%
                                      -----------------------
  Total expenses                          857,950    752,091       14%
                                      -----------------------

Operating income                          541,666    482,025       12%

Investment income, net (A)                 29,851     16,769       78%
                                      -----------------------
Income before income taxes                571,517    498,794       15%

Income taxes                              177,170    156,620       13%
                                      -----------------------
Net income                             $  394,347 $  342,174       15%
                                      =======================


Basic earnings per share               $     1.04 $     0.90       16%

Diluted earnings per share             $     1.03 $     0.90       14%

Weighted-average common shares
 outstanding                              380,879    379,245

Weighted-average common shares
 outstanding, assuming dilution           382,566    381,055

Cash dividends per common share        $     0.58 $     0.45       29%
----------------------------------------------------------------------


(A) Further information on interest on funds held for clients and
 investment income, net, and the short- and long-term effects of
 changing interest rates can be found in our filings with the
 Securities and Exchange Commission, including our Annual Reports on
 Form 10-K and Quarterly Reports on Form 10-Q, as applicable, under
 the caption "Management's Discussion and Analysis of Financial
 Condition and Results of Operations" and subheadings "Results of
 Operations" and "Market Risk Factors." These filings are accessible
 at our website www.paychex.com.

(B) Effective June 1, 2006, we adopted Statement of Financial
 Accounting Standard No. 123(R), "Share-Based Payment." In accordance
 with this standard, we recognized compensation costs for the fair
 value of stock-based awards of $7.0 million for the third quarter and
 $19.3 million for the nine months ended February 28, 2007. These
 costs were reflected in the Consolidated Statements of Income with
 $2.3 million for the third quarter and $6.4 million for the nine
 months ended February 28, 2007 in operating expenses, and $4.7
 million for the third quarter and $12.9 million for the nine months
 ended February 28, 2007 in selling, general and administrative
 expenses.

                            PAYCHEX, INC.
               CONSOLIDATED BALANCE SHEETS (Unaudited)
               (In thousands, except per share amount)

----------------------------------------------------------------------
                                              February 28,  May 31,
                                                  2007        2006
----------------------------------------------------------------------
ASSETS
Cash and cash equivalents                      $   80,921  $  137,423
Corporate investments (A)                         566,888     440,007
Interest receivable                                38,628      38,139
Accounts receivable, net of allowance for
 doubtful accounts                                163,673     189,835
Deferred income taxes                              20,503      18,314
Prepaid income taxes                                   --       7,574
Prepaid expenses and other current assets          25,759      21,398
                                              ------------------------
  Current assets before funds held for clients    896,372     852,690
Funds held for clients (A)                      3,547,269   3,591,611
                                              ------------------------
  Total current assets                          4,443,641   4,444,301
Long-term corporate investments (A)               578,896     384,481
Property and equipment, net of accumulated
 depreciation                                     253,485     234,664
Intangible assets, net of accumulated
 amortization                                      68,499      60,704
Goodwill                                          407,712     405,842
Deferred income taxes                              13,632      12,783
Other long-term assets                              5,949       6,527
                                              ------------------------
Total assets                                   $5,771,814  $5,549,302
                                              ========================

LIABILITIES
Accounts payable                               $   55,954  $   46,668
Accrued compensation and related items            128,983     130,069
Deferred revenue                                    7,731       5,809
Accrued income taxes                               12,516          --
Litigation reserve                                 13,168      15,625
Other current liabilities                          41,342      34,008
                                              ------------------------
  Current liabilities before client fund
   deposits                                       259,694     232,179
Client fund deposits                            3,551,790   3,606,193
                                              ------------------------
  Total current liabilities                     3,811,484   3,838,372
Deferred income taxes                              11,659      15,481
Other long-term liabilities                        45,635      40,606
                                              ------------------------
Total liabilities                               3,868,778   3,894,459

STOCKHOLDERS' EQUITY
Common stock, $.01 par value; Authorized:
 600,000 shares; Issued and outstanding:
 381,933 shares as of February 28, 2007, and
 380,303 shares as of May 31, 2006,
 respectively                                       3,819       3,803
Additional paid-in capital                        348,929     284,395
Retained earnings                               1,554,254   1,380,971
Accumulated other comprehensive loss               (3,966)    (14,326)
                                              ------------------------
Total stockholders' equity                      1,903,036   1,654,843
                                              ------------------------
Total liabilities and stockholders' equity     $5,771,814  $5,549,302
                                              ========================

----------------------------------------------------------------------

(A) The available-for-sale securities within the funds held for
 clients and corporate investment portfolios reflected a net
 unrealized loss position of $6.1 million at February 28, 2007,
 compared with a net unrealized loss position of $22.0 million at May
 31, 2006. During the first nine months of fiscal 2007, the net
 unrealized loss position ranged from $29.5 million to $1.1 million.
 The net unrealized loss position of our investment portfolios was
 approximately $5.5 million at March 23, 2007.

Source: Paychex, Inc.