Company logo

NSP - Insperity, Inc.

NYSE -> Industrials -> Staffing & Employment Services
Kingwood, United States
Type: Equity

NSP price evolution
NSP
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $750.28 $729.85 $628.1 $744.7
Short term investments $15.9 $13.84 $36 $35.53
Net receivables $693.88 $656.7 $605.07 $607.31
Inventory
Total current assets $1595.29 $1477.68 $1363.64 $1518.07
Long term investments
Property, plant & equipment $254.86 $244.62 $244.99 $249.69
Goodwill & intangible assets $12.71 $12.71 $12.71 $12.71
Total noncurrent assets $524.37 $518.79 $501.63 $521.9
Total investments $15.9 $13.84 $36 $35.53
Total assets $2119.66 $1996.47 $1865.27 $2039.97
Current liabilities
Accounts payable $10.69 $7.21 $6.81 $9.49
Deferred revenue
Short long term debt
Total current liabilities $1436.29 $1321.36 $1135.68 $1302.96
Long term debt $426.89 $421.38 $419.49 $421.02
Total noncurrent liabilities $589.75 $591.99 $599.06 $603.58
Total debt $426.89 $421.38 $419.49 $421.02
Total liabilities $2026.04 $1913.35 $1734.75 $1906.54
Shareholders' equity
Retained earnings $738.55 $740.25 $717.23 $726.09
Other shareholder equity $0.01
Total shareholder equity $93.62 $83.12 $130.52 $133.43
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $750.28 $782.61 $622.74 $600.37
Short term investments $15.9 $33.07 $31.79 $34.53
Net receivables $693.88 $622.76 $513.31 $392.75
Inventory
Total current assets $1595.29 $1511.87 $1244.85 $1077.27
Long term investments
Property, plant & equipment $254.86 $256.52 $273.55 $276.92
Goodwill & intangible assets $12.71 $12.71 $12.71 $12.71
Total noncurrent assets $524.37 $527.39 $508.24 $507.01
Total investments $15.9 $33.07 $31.79 $34.53
Total assets $2119.66 $2039.26 $1753.09 $1584.28
Current liabilities
Accounts payable $10.69 $7.73 $6.41 $6.2
Deferred revenue
Short long term debt
Total current liabilities $1436.29 $1353.37 $1128.57 $904.92
Long term debt $426.89 $369.4 $433.59 $433.69
Total noncurrent liabilities $589.75 $604.62 $626.29 $635.22
Total debt $426.89 $424.99 $433.59 $433.69
Total liabilities $2026.04 $1957.99 $1754.86 $1540.14
Shareholders' equity
Retained earnings $738.55 $655.19 $553.59 $575.03
Other shareholder equity $0.01 -$0.08 -$0.01 $0.01
Total shareholder equity $93.62 $81.28 -$1.77 $44.13
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $1580.2 $1550.89 $1585.13 $1769.65
Cost of revenue $1358.12 $1292.96 $1360.49 $1437.51
Gross Profit $222.09 $257.93 $224.64 $332.15
Operating activities
Research & development
Selling, general & administrative $164.67 $161.82 $170.7 $178.51
Total operating expenses $199.82 $198.47 $208.83 $211.14
Operating income $22.27 $59.46 $15.81 $121.01
Income from continuing operations
EBIT $31.24 $67.41 $23.77 $129.78
Income tax expense $4.49 $16.04 $4.19 $28.98
Interest expense $7.2 $7.05 $6.69 $6.21
Net income
Net income $19.56 $44.33 $12.89 $94.59
Income (for common shares) $19.56 $44.33 $12.89 $94.59
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $6485.87 $5938.82 $4973.07 $4287
Cost of revenue $5449.07 $4927.59 $4152.97 $3480.15
Gross Profit $1036.8 $1011.23 $820.1 $806.85
Operating activities
Research & development
Selling, general & administrative $675.7 $624.58 $532.68 $488
Total operating expenses $818.25 $760.99 $646.77 $612.16
Operating income $218.55 $250.24 $173.33 $194.69
Income from continuing operations
EBIT $252.22 $259.63 $175.78 $197.29
Income tax expense $53.7 $66.08 $44.24 $51.03
Interest expense $27.14 $14.21 $7.46 $8.02
Net income
Net income $171.38 $179.35 $124.08 $138.24
Income (for common shares) $171.38 $179.35 $123.87 $137.46
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $19.56 $44.33 $12.89 $94.59
Operating activities
Depreciation $10.8 $10.67 $10.74 $10.5
Business acquisitions & disposals
Stock-based compensation $11.32 $15.21 $15.36 $11.11
Total cash flows from operations $58.22 $209.91 -$108.99 $39.35
Investing activities
Capital expenditures -$17.59 -$8.51 -$7.17 -$6.85
Investments -$1.86 $22.52 -$0.18 -$2.1
Total cash flows from investing -$19.45 $14.01 -$7.35 -$8.95
Financing activities
Dividends paid -$21.25 -$21.34 -$21.73 -$19.9
Sale and purchase of stock -$0.05 -$86.1 -$10.75 -$34.62
Net borrowings
Total cash flows from financing $39.74 -$109.77 -$38.14 -$46.85
Effect of exchange rate
Change in cash and equivalents $78.51 $114.15 -$154.48 -$16.44
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $171.38 $179.35 $124.08 $138.24
Operating activities
Depreciation $42.71 $40.66 $38.55 $31.19
Business acquisitions & disposals
Stock-based compensation $53 $50.08 $40.62 $60.15
Total cash flows from operations $198.49 $347.69 $260.15 $346.35
Investing activities
Capital expenditures -$40.12 -$30.33 -$32.86 -$98.12
Investments $18.39 -$1.79 $1.84 -$0.51
Total cash flows from investing -$21.73 -$32.12 -$31.01 -$98.62
Financing activities
Dividends paid -$84.22 -$76.59 -$144.18 -$61.87
Sale and purchase of stock -$131.52 -$73.28 -$69.72 -$99.42
Net borrowings $100
Total cash flows from financing -$155.01 -$141.15 -$208.07 -$53.58
Effect of exchange rate
Change in cash and equivalents $21.75 $174.42 $21.07 $194.15
Fundamentals
Market cap $4.08B
Enterprise value $3.76B
Shares outstanding 37.28M
Revenue $6.49B
EBITDA $294.92M
EBIT $252.22M
Net Income $171.38M
Revenue Q/Q 6.07%
Revenue Y/Y 9.21%
P/E ratio 23.82
EV/Sales 0.58
EV/EBITDA 12.75
EV/EBIT 14.91
P/S ratio 0.63
P/B ratio 43.61
Book/Share 2.51
Cash/Share 20.13
EPS $4.60
ROA 8.55%
ROE 155.56%
Debt/Equity 21.64
Net debt/EBITDA 4.33
Current ratio 1.11
Quick ratio 1.11