
Insperity (NSP) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.9B
Gross Profit
310.0M
16.64%
Operating Income
68.0M
3.65%
Net Income
51.0M
2.74%
EPS (Diluted)
$1.35
Balance Sheet Metrics
Total Assets
2.1B
Total Liabilities
2.0B
Shareholders Equity
119.0M
Debt to Equity
17.01
Cash Flow Metrics
Operating Cash Flow
40.0M
Free Cash Flow
-449.0M
Revenue & Profitability Trend
Insperity Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 6.6B | 6.5B | 5.9B | 5.0B | 4.3B |
Cost of Goods Sold | 5.5B | 5.4B | 4.9B | 4.2B | 3.5B |
Gross Profit | 1.1B | 1.0B | 1.0B | 820.1M | 806.9M |
Gross Margin % | 16.0% | 16.0% | 17.0% | 16.5% | 18.8% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 891.0M | 775.5M | 720.3M | 608.2M | 581.0M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 891.0M | 775.5M | 720.3M | 608.2M | 581.0M |
Operating Income | 117.0M | 218.5M | 250.2M | 173.3M | 194.7M |
Operating Margin % | 1.8% | 3.4% | 4.2% | 3.5% | 4.5% |
Non-Operating Items | |||||
Interest Income | 37.0M | 33.7M | 9.4M | 2.4M | 2.6M |
Interest Expense | 28.0M | 27.1M | 14.2M | 7.5M | 8.0M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 126.0M | 225.1M | 245.4M | 168.3M | 189.3M |
Income Tax | 35.0M | 53.7M | 66.1M | 44.2M | 51.0M |
Effective Tax Rate % | 27.8% | 23.9% | 26.9% | 26.3% | 27.0% |
Net Income | 91.0M | 171.4M | 179.4M | 124.1M | 138.2M |
Net Margin % | 1.4% | 2.6% | 3.0% | 2.5% | 3.2% |
Key Metrics | |||||
EBITDA | 198.0M | 294.9M | 300.3M | 214.3M | 228.5M |
EPS (Basic) | - | $4.53 | $4.70 | $3.22 | $3.57 |
EPS (Diluted) | - | $4.47 | $4.64 | $3.18 | $3.54 |
Basic Shares Outstanding | - | 37832671 | 38159574 | 38468944 | 38502801 |
Diluted Shares Outstanding | - | 37832671 | 38159574 | 38468944 | 38502801 |
Income Statement Trend
Insperity Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.0B | 692.9M | 732.8M | 575.8M | 554.8M |
Short-term Investments | 16.0M | 15.9M | 33.1M | 31.8M | 34.5M |
Accounts Receivable | 9.0M | 15.8M | 13.9M | 10.5M | 6.6M |
Inventory | - | - | - | - | - |
Other Current Assets | 107.0M | 128.2M | 61.7M | 53.3M | 39.5M |
Total Current Assets | 2.1B | 1.6B | 1.5B | 1.2B | 1.1B |
Non-Current Assets | |||||
Property, Plant & Equipment | 65.0M | 57.4M | 56.5M | 62.8M | 60.7M |
Goodwill | 13.0M | 12.7M | 12.7M | 25.4M | 25.4M |
Intangible Assets | - | - | - | 7.0K | 7.0K |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 47.0M | 41.7M | 44.9M | 20.0M | 14.2M |
Total Non-Current Assets | 512.0M | 524.4M | 527.4M | 508.2M | 507.0M |
Total Assets | 2.6B | 2.1B | 2.0B | 1.8B | 1.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 10.0M | 10.7M | 7.7M | 6.4M | 6.2M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 1.9B | 1.4B | 1.4B | 1.1B | 904.9M |
Non-Current Liabilities | |||||
Long-term Debt | 435.0M | 426.9M | 425.0M | 433.6M | 433.7M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 570.0M | 589.7M | 604.6M | 626.3M | 635.2M |
Total Liabilities | 2.5B | 2.0B | 2.0B | 1.8B | 1.5B |
Equity | |||||
Common Stock | 1.0M | 555.0K | 555.0K | 555.0K | 555.0K |
Retained Earnings | 738.0M | 738.6M | 655.2M | 553.6M | 575.0M |
Treasury Stock | 864.0M | 830.5M | 725.5M | 665.1M | 627.0M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 97.0M | 93.6M | 81.3M | -1.8M | 44.1M |
Key Metrics | |||||
Total Debt | 435.0M | 426.9M | 425.0M | 433.6M | 433.7M |
Working Capital | 155.0M | 159.0M | 158.5M | 116.3M | 172.3M |
Balance Sheet Composition
Insperity Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 91.0M | 171.4M | 179.4M | 124.1M | 138.2M |
Depreciation & Amortization | 44.0M | 42.7M | 40.7M | 38.5M | 31.2M |
Stock-Based Compensation | 61.0M | 53.0M | 50.1M | 40.6M | 60.1M |
Working Capital Changes | -104.0M | -73.0M | -101.5M | -143.5M | 97.0M |
Operating Cash Flow | 78.0M | 189.3M | 158.0M | 64.5M | 320.9M |
Investing Activities | |||||
Capital Expenditures | -38.0M | -40.1M | -30.3M | -32.9M | -98.1M |
Acquisitions | - | - | - | - | - |
Investment Purchases | -23.0M | -48.0M | -46.7M | -58.2M | -50.6M |
Investment Sales | 23.0M | 66.4M | 45.0M | 60.0M | 50.1M |
Investing Cash Flow | -38.0M | -21.7M | -32.1M | -31.0M | -98.6M |
Financing Activities | |||||
Share Repurchases | -63.0M | -131.5M | -73.3M | -69.7M | -99.4M |
Dividends Paid | -89.0M | -84.2M | -76.6M | -144.2M | -61.9M |
Debt Issuance | - | - | 0 | 0 | 100.0M |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | -173.0M | -155.0M | -141.2M | -208.1M | -53.6M |
Free Cash Flow | 482.0M | 158.4M | 317.4M | 227.3M | 248.2M |
Net Change in Cash | -133.0M | 12.5M | -15.3M | -174.6M | 168.7M |
Cash Flow Trend
Insperity Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
36.34
Forward P/E
16.74
Price to Book
19.42
Price to Sales
0.35
PEG Ratio
16.74
Profitability Ratios
Profit Margin
0.95%
Operating Margin
3.65%
Return on Equity
48.65%
Return on Assets
2.26%
Financial Health
Current Ratio
1.13
Debt to Equity
366.39
Beta
0.49
Per Share Data
EPS (TTM)
$1.69
Book Value per Share
$3.16
Revenue per Share
$173.65
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
nsp | 2.3B | 36.34 | 19.42 | 48.65% | 0.95% | 366.39 |
Robert Half | 3.8B | 21.40 | 2.86 | 18.26% | 3.20% | 18.48 |
Korn Ferry | 3.8B | 15.98 | 2.03 | 13.91% | 9.01% | 30.51 |
TriNet Group | 3.4B | 23.58 | 31.37 | 138.16% | 2.86% | 967.29 |
ManpowerGroup | 2.0B | 18.58 | 1.03 | -0.78% | -0.09% | 86.34 |
Barrett Business | 1.2B | 23.41 | 1.64 | 25.86% | 4.45% | 12.13 |
Financial data is updated regularly. All figures are in the company's reporting currency.