
Insight Enterprises (NSIT) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
2.1B
Gross Profit
406.5M
19.32%
Operating Income
67.3M
3.20%
Net Income
7.5M
0.36%
EPS (Diluted)
$0.22
Balance Sheet Metrics
Total Assets
7.9B
Total Liabilities
6.3B
Shareholders Equity
1.6B
Debt to Equity
3.98
Cash Flow Metrics
Operating Cash Flow
63.6M
Free Cash Flow
70.9M
Revenue & Profitability Trend
Insight Enterprises Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 8.7B | 9.2B | 10.4B | 9.4B | 8.3B |
Cost of Goods Sold | 6.9B | 7.5B | 8.8B | 8.0B | 7.0B |
Gross Profit | 1.8B | 1.7B | 1.6B | 1.4B | 1.3B |
Gross Margin % | 20.3% | 18.2% | 15.7% | 15.3% | 15.6% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 1.3B | 1.2B | 1.2B | 1.1B | 1.0B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.3B | 1.2B | 1.2B | 1.1B | 1.0B |
Operating Income | 422.9M | 433.3M | 419.9M | 330.4M | 286.2M |
Operating Margin % | 4.9% | 4.7% | 4.0% | 3.5% | 3.4% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 58.0M | 41.1M | 39.5M | 40.5M | 41.6M |
Other Non-Operating Income | -31.9M | -14.3M | -6.0M | 2.6M | -16.1M |
Pre-tax Income | 332.9M | 377.9M | 374.4M | 292.6M | 228.5M |
Income Tax | 83.2M | 96.5M | 93.8M | 73.2M | 55.8M |
Effective Tax Rate % | 25.0% | 25.6% | 25.1% | 25.0% | 24.4% |
Net Income | 249.7M | 281.3M | 280.6M | 219.3M | 172.6M |
Net Margin % | 2.9% | 3.1% | 2.7% | 2.3% | 2.1% |
Key Metrics | |||||
EBITDA | 523.4M | 494.9M | 476.8M | 386.9M | 350.2M |
EPS (Basic) | $7.73 | $8.53 | $8.04 | $6.27 | $4.92 |
EPS (Diluted) | $6.55 | $7.55 | $7.66 | $5.95 | $4.87 |
Basic Shares Outstanding | 32286000 | 32991000 | 34903000 | 35011000 | 35117000 |
Diluted Shares Outstanding | 32286000 | 32991000 | 34903000 | 35011000 | 35117000 |
Income Statement Trend
Insight Enterprises Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 259.2M | 268.7M | 163.6M | 103.8M | 128.3M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 4.2B | 3.6B | 3.3B | 2.9B | 2.7B |
Inventory | 122.6M | 184.6M | 265.2M | 328.1M | 185.6M |
Other Current Assets | 208.7M | 189.2M | 191.6M | 199.6M | 177.0M |
Total Current Assets | 4.8B | 4.3B | 3.9B | 3.6B | 3.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 55.8M | 56.1M | 54.1M | 52.7M | 62.2M |
Goodwill | 2.2B | 1.7B | 1.2B | 1.1B | 1.1B |
Intangible Assets | 426.5M | 369.7M | 205.0M | 214.8M | 246.9M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.1B | 691.0M | 309.6M | 301.4M | 312.0M |
Total Non-Current Assets | 2.6B | 2.0B | 1.2B | 1.1B | 1.1B |
Total Assets | 7.4B | 6.3B | 5.1B | 4.7B | 4.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 3.1B | 2.3B | 1.8B | 1.8B | 1.5B |
Short-term Debt | 550.5M | 579.9M | 647.5M | 311.9M | 358.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 4.1B | 3.4B | 2.9B | 2.5B | 2.2B |
Non-Current Liabilities | |||||
Long-term Debt | 531.2M | 592.5M | 291.7M | 361.6M | 437.6M |
Deferred Tax Liabilities | 64.5M | 27.6M | 32.8M | 47.1M | 33.2M |
Other Non-Current Liabilities | 160.5M | 203.3M | 156.6M | 256.0M | 270.0M |
Total Non-Current Liabilities | 1.6B | 1.2B | 608.1M | 664.6M | 740.8M |
Total Liabilities | 5.7B | 4.6B | 3.5B | 3.2B | 3.0B |
Equity | |||||
Common Stock | 318.0K | 326.0K | 340.0K | 349.0K | 351.0K |
Retained Earnings | 1.5B | 1.4B | 1.4B | 1.2B | 993.2M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.8B | 1.7B | 1.6B | 1.5B | 1.3B |
Key Metrics | |||||
Total Debt | 1.1B | 1.2B | 939.2M | 673.5M | 795.6M |
Working Capital | 722.4M | 957.9M | 1.0B | 1.1B | 949.0M |
Balance Sheet Composition
Insight Enterprises Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 249.7M | 281.3M | 280.6M | 219.3M | 172.6M |
Depreciation & Amortization | 98.1M | 62.5M | 56.6M | 55.4M | 65.6M |
Stock-Based Compensation | 34.0M | 29.0M | 22.7M | 18.2M | 17.7M |
Working Capital Changes | 285.5M | 285.2M | -263.3M | -171.1M | 28.0M |
Operating Cash Flow | 674.4M | 648.2M | 95.6M | 147.3M | 293.2M |
Investing Activities | |||||
Capital Expenditures | -46.8M | -39.3M | -70.9M | -52.1M | -24.2M |
Acquisitions | -270.2M | -481.5M | -68.2M | 0 | -6.4M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -303.3M | -505.2M | -137.8M | -21.1M | 9.7M |
Financing Activities | |||||
Share Repurchases | -200.0M | -217.1M | -107.9M | -50.0M | -25.0M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 500.0M | - | - | 4.0B | 3.0B |
Debt Repayment | -5.2B | -4.4B | -4.4B | -4.1B | -3.5B |
Financing Cash Flow | -5.5B | -4.4B | -4.3B | -262.7M | -793.2M |
Free Cash Flow | 586.1M | 580.3M | 27.2M | 111.6M | 331.4M |
Net Change in Cash | -5.1B | -4.2B | -4.4B | -136.5M | -490.3M |
Cash Flow Trend
Insight Enterprises Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
30.80
Forward P/E
11.45
Price to Book
2.51
Price to Sales
0.48
PEG Ratio
11.45
Profitability Ratios
Profit Margin
1.79%
Operating Margin
5.08%
Return on Equity
8.67%
Return on Assets
2.99%
Financial Health
Current Ratio
1.29
Debt to Equity
96.28
Beta
1.21
Per Share Data
EPS (TTM)
$4.17
Book Value per Share
$51.10
Revenue per Share
$261.93
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
nsit | 4.0B | 30.80 | 2.51 | 8.67% | 1.79% | 96.28 |
TD Synnex | 12.1B | 17.12 | 1.44 | 8.91% | 1.21% | 49.22 |
Arrow Electronics | 6.4B | 14.05 | 1.01 | 7.65% | 1.64% | 44.02 |
Avnet | 4.4B | 14.59 | 0.90 | 6.42% | 1.43% | 57.98 |
Pc Connection | 1.6B | 18.76 | 1.77 | 9.78% | 2.97% | 0.29 |
ScanSource | 942.5M | 15.00 | 1.06 | 7.32% | 2.27% | 16.62 |
Financial data is updated regularly. All figures are in the company's reporting currency.