Ingram Micro (INGM) Financials

Ingram Micro logo
$28.62 +0.31 (+1.08%)
As of 11:53 AM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Ingram Micro

Annual Income Statements for Ingram Micro

This table shows Ingram Micro's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/30/2023 12/28/2024 12/27/2025
Net Income / (Loss) Attributable to Common Shareholders
2,394 353 264 328
Consolidated Net Income / (Loss)
2,394 353 264 328
Net Income / (Loss) Continuing Operations
2,394 353 264 328
Total Pre-Tax Income
2,815 523 446 531
Total Operating Income
3,249 944 818 877
Total Gross Profit
3,693 3,547 3,445 3,504
Total Revenue
50,824 48,040 47,984 52,556
Operating Revenue
50,824 48,040 47,984 52,556
Total Cost of Revenue
47,131 44,493 44,539 49,052
Operating Cost of Revenue
47,131 44,493 44,539 49,052
Total Operating Expenses
444 2,603 2,627 2,627
Selling, General & Admin Expense
2,716 2,584 2,589 2,612
Restructuring Charge
12 19 38 15
Total Other Income / (Expense), net
-434 -422 -372 -346
Interest Expense
320 380 338 303
Interest & Investment Income
23 35 45 46
Other Income / (Expense), net
-137 -77 -79 -89
Income Tax Expense
420 170 182 203
Basic Earnings per Share
$10.77 $1.59 $1.18 $1.40
Weighted Average Basic Shares Outstanding
- - 234.83M 235.07M
Diluted Earnings per Share
$10.77 $1.59 $1.18 $1.39
Weighted Average Diluted Shares Outstanding
- - 234.83M 235.07M
Weighted Average Basic & Diluted Shares Outstanding
- - 234.83M 235.07M
Cash Dividends to Common per Share
- - - $0.31

Quarterly Income Statements for Ingram Micro

This table shows Ingram Micro's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 12/27/2025 3/28/2026
Net Income / (Loss) Attributable to Common Shareholders
87 50 55 77 83 69 38 99 121 99
Consolidated Net Income / (Loss)
87 50 55 77 83 69 38 99 121 99
Net Income / (Loss) Continuing Operations
87 50 55 77 83 69 38 99 121 99
Total Pre-Tax Income
120 77 83 119 167 100 60 151 220 141
Total Operating Income
212 170 181 218 249 201 143 224 310 223
Total Gross Profit
855 835 828 845 936 829 839 870 966 926
Total Revenue
11,925 11,335 11,541 11,763 13,345 12,281 12,794 12,604 14,878 13,963
Operating Revenue
11,925 11,335 11,541 11,763 13,345 12,281 12,794 12,604 14,878 13,963
Total Cost of Revenue
11,071 10,500 10,713 10,917 12,409 11,452 11,955 11,734 13,911 13,037
Operating Cost of Revenue
11,071 10,500 10,713 10,917 12,409 11,452 11,955 11,734 13,911 13,037
Total Operating Expenses
642 665 647 627 688 628 696 646 657 703
Selling, General & Admin Expense
623 642 647 628 671 626 696 643 647 694
Restructuring Charge
19 23 -0.14 -0.51 16 1.93 0.02 3.54 9.94 9.46
Total Other Income / (Expense), net
-92 -93 -98 -99 -82 -100 -83 -73 -90 -82
Interest Expense
98 85 87 86 81 75 73 82 73 71
Interest & Investment Income
8.78 10 10 12 13 14 10 13 8.94 10
Other Income / (Expense), net
-2.52 -19 -21 -24 -14 -39 -20 -4.17 -26 -22
Income Tax Expense
34 27 29 42 84 31 22 51 99 42
Basic Earnings per Share
$0.78 $0.22 $0.25 $0.35 $0.36 $0.29 $0.16 $0.42 $0.53 $0.42
Weighted Average Basic Shares Outstanding
- - - 234.83M 234.83M 234.84M 234.84M 235.07M 235.07M 231.65M
Diluted Earnings per Share
$0.78 $0.22 $0.25 $0.35 $0.36 $0.29 $0.16 $0.42 $0.52 $0.42
Weighted Average Diluted Shares Outstanding
- - - 234.83M 234.83M 234.84M 234.84M 235.07M 235.07M 231.65M
Weighted Average Basic & Diluted Shares Outstanding
- - - 234.83M 234.83M 234.84M 234.84M 235.07M 235.07M 231.65M
Cash Dividends to Common per Share
- - - - - $0.07 $0.08 $0.08 - $0.08

Annual Cash Flow Statements for Ingram Micro

This table details how cash moves in and out of Ingram Micro's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/30/2023 12/28/2024 12/27/2025
Net Change in Cash & Equivalents
92 -372 -30 946
Net Cash From Operating Activities
-361 59 334 916
Net Cash From Continuing Operating Activities
-361 59 334 916
Net Income / (Loss) Continuing Operations
2,394 353 264 328
Consolidated Net Income / (Loss)
2,394 353 264 328
Depreciation Expense
197 184 189 197
Amortization Expense
135 140 155 148
Non-Cash Adjustments To Reconcile Net Income
-2,402 0.73 22 86
Changes in Operating Assets and Liabilities, net
-685 -619 -297 158
Net Cash From Investing Activities
3,029 -18 106 268
Net Cash From Continuing Investing Activities
3,029 -18 106 268
Purchase of Property, Plant & Equipment
-136 -202 -143 -131
Purchase of Investments
- -1.13 0.96 12
Sale of Property, Plant & Equipment
0.00 0.00 38 45
Divestitures
2,978 24 12 41
Other Investing Activities, net
187 161 197 300
Net Cash From Financing Activities
-2,465 -478 -391 -306
Net Cash From Continuing Financing Activities
-2,465 -478 -391 -306
Repayment of Debt
-530 -521 -680 -333
Payment of Dividends
-1,754 -10 -6.17 -78
Issuance of Debt
50 72 102 107
Issuance of Common Equity
0.00 0.00 241 0.00
Other Financing Activities, net
-232 -18 -48 -1.50
Effect of Exchange Rate Changes
-134 65 -78 69
Cash Interest Paid
320 379 336 301
Cash Income Taxes Paid
443 272 252 182

Quarterly Cash Flow Statements for Ingram Micro

This table details how cash moves in and out of Ingram Micro's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 12/27/2025 3/28/2026
Net Change in Cash & Equivalents
84 -91 71 -79 69 -37 -25 -54 1,062 -925
Net Cash From Operating Activities
-0.94 -100 401 -277 310 -200 -298 -146 1,561 -978
Net Cash From Continuing Operating Activities
-0.94 -100 401 -277 310 -200 -298 -146 1,561 -978
Net Income / (Loss) Continuing Operations
137 50 55 77 83 69 38 99 121 99
Consolidated Net Income / (Loss)
137 50 55 77 83 69 38 99 121 99
Depreciation Expense
45 46 46 48 48 48 50 48 51 50
Amortization Expense
36 28 52 39 37 32 39 35 41 33
Non-Cash Adjustments To Reconcile Net Income
-2.31 -1.55 2.91 -17 38 32 51 0.01 3.13 15
Changes in Operating Assets and Liabilities, net
-217 -222 246 -424 103 -382 -475 -329 1,344 -1,175
Net Cash From Investing Activities
39 24 23 30 29 58 58 66 85 24
Net Cash From Continuing Investing Activities
39 24 23 30 29 58 58 66 85 24
Purchase of Property, Plant & Equipment
-37 -36 -33 -38 -36 -30 -35 -29 -37 -36
Sale of Property, Plant & Equipment
- - - 7.87 8.83 11 - 11 13 10
Other Investing Activities, net
51 60 27 56 56 77 52 67 93 50
Net Cash From Financing Activities
-5.87 3.52 -314 152 -233 97 176 43 -622 42
Net Cash From Continuing Financing Activities
-5.87 3.52 -314 152 -233 97 176 43 -622 42
Repayment of Debt
83 -31 -307 -29 -313 -142 -23 -53 -115 118
Repurchase of Common Equity
- - - - - 0.00 - - - -75
Payment of Dividends
- 0.00 -6.17 - - -17 -23 -18 -19 -19
Issuance of Debt
-96 47 -4.91 210 -150 253 229 113 -488 21
Other Financing Activities, net
7.25 -12 3.64 -29 -11 3.48 -7.07 1.12 0.97 -2.67
Effect of Exchange Rate Changes
52 -18 -39 16 -37 8.62 38 -17 39 -14

Annual Balance Sheets for Ingram Micro

This table presents Ingram Micro's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2023 2024 2025
Period end date 12/30/2023 12/28/2024 12/27/2025
Total Assets
18,420 18,780 21,244
Total Current Assets
15,354 15,801 18,241
Cash & Equivalents
948 918 1,865
Accounts Receivable
8,989 9,448 10,547
Inventories, net
4,660 4,699 4,970
Other Current Assets
757 735 859
Plant, Property, & Equipment, net
453 483 532
Total Noncurrent Assets
2,613 2,496 2,472
Goodwill
852 834 855
Intangible Assets
880 773 712
Other Noncurrent Operating Assets
881 890 905
Total Liabilities & Shareholders' Equity
18,420 18,780 21,244
Total Liabilities
14,914 15,046 16,996
Total Current Liabilities
10,663 11,307 13,681
Short-Term Debt
266 185 450
Accounts Payable
9,230 10,006 11,963
Accrued Expenses
1,061 1,022 1,164
Other Current Liabilities
106 94 104
Total Noncurrent Liabilities
4,251 3,739 3,315
Long-Term Debt
3,658 3,168 2,750
Other Noncurrent Operating Liabilities
593 571 565
Commitments & Contingencies
0.00 0.00 0.00
Total Equity & Noncontrolling Interests
3,506 3,734 4,248
Total Preferred & Common Equity
3,506 3,734 4,248
Total Common Equity
3,506 3,734 4,248
Common Stock
2,658 2,906 2,924
Retained Earnings
1,080 1,337 1,587
Treasury Stock
- - 0.00
Accumulated Other Comprehensive Income / (Loss)
-231 -510 -263

Quarterly Balance Sheets for Ingram Micro

This table presents Ingram Micro's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 3/30/2024 9/28/2024 3/29/2025 6/28/2025 9/27/2025 3/28/2026
Total Assets
17,637 18,563 18,628 19,453 19,224 20,946
Total Current Assets
14,553 15,482 15,648 16,462 16,220 17,924
Cash & Equivalents
0.00 849 882 857 803 916
Accounts Receivable
8,282 8,873 8,894 9,151 9,195 10,879
Inventories, net
4,677 4,939 5,036 5,510 5,366 5,180
Other Current Assets
736 819 837 945 857 949
Plant, Property, & Equipment, net
0.00 485 489 526 524 531
Total Noncurrent Assets
487 2,596 2,492 2,465 2,479 2,491
Goodwill
0.00 850 840 854 852 851
Intangible Assets
0.00 815 760 719 729 685
Other Noncurrent Operating Assets
487 931 892 892 897 955
Total Liabilities & Shareholders' Equity
17,637 18,563 18,628 19,453 19,224 20,946
Total Liabilities
14,616 14,949 14,766 15,406 15,122 16,742
Total Current Liabilities
9,982 11,038 11,166 11,806 11,477 13,639
Short-Term Debt
355 494 453 691 736 787
Accounts Payable
8,516 9,468 9,617 10,049 9,611 11,640
Accrued Expenses
1,006 971 996 970 1,034 1,106
Other Current Liabilities
0.00 104 101 95 96 106
Total Noncurrent Liabilities
0.00 3,911 3,599 3,600 3,644 3,103
Long-Term Debt
0.00 3,344 3,032 3,040 3,060 2,554
Other Noncurrent Operating Liabilities
0.00 567 568 560 585 549
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,129 3,614 3,863 4,048 4,102 4,204
Total Preferred & Common Equity
1,129 3,614 3,863 4,048 4,102 4,204
Total Common Equity
1,129 3,614 3,863 4,048 4,102 4,204
Common Stock
0.00 2,646 2,909 2,915 2,921 2,936
Retained Earnings
1,129 1,254 1,389 1,404 1,485 1,667
Treasury Stock
- - - - - -75
Accumulated Other Comprehensive Income / (Loss)
0.00 -286 -435 -271 -304 -325

Annual Metrics And Ratios for Ingram Micro

This table displays calculated financial ratios and metrics derived from Ingram Micro's official financial filings.

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/30/2023 12/28/2024 12/27/2025
DEI Shares Outstanding
- - - 235,072,655.00
DEI Adjusted Shares Outstanding
- - - 235,072,655.00
DEI Earnings Per Adjusted Shares Outstanding
- - - 1.39
Growth Metrics
- - - -
Profitability Metrics
- - - -
Net Operating Profit after Tax (NOPAT)
2,764 637 485 542
Return On Investment Capital (ROIC_SIMPLE)
- 8.58% 6.84% 7.27%
Earnings before Interest and Taxes (EBIT)
3,112 868 739 788
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
3,444 1,192 1,084 1,133
Valuation Ratios
- - - -
Leverage & Solvency
- - - -
Liquidity Ratios
- - - -
Cash Flow Metrics
- - - -
Free Cash Flow to Firm (FCFF)
0.00 -5,844 797 1,127
Efficiency Ratios
- - - -
Capital & Investment Metrics
- - - -
Invested Capital
0.00 6,481 6,169 5,583
Increase / (Decrease) in Invested Capital
0.00 6,481 -313 -586
Book Value per Share
$0.00 $188.51 $15.90 $18.07
Tangible Book Value per Share
$0.00 $95.38 $9.06 $11.41
Total Capital
0.00 7,430 7,087 7,448
Total Debt
0.00 3,924 3,353 3,199
Total Long-Term Debt
0.00 3,658 3,168 2,750
Net Debt
0.00 2,975 2,435 1,335
Capital Expenditures (CapEx)
136 202 104 86
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 4,008 3,761 3,145
Debt-free Net Working Capital (DFNWC)
0.00 4,957 4,680 5,009
Net Working Capital (NWC)
0.00 4,691 4,495 4,560
Net Nonoperating Expense (NNE)
370 285 220 214
Net Nonoperating Obligations (NNO)
0.00 2,975 2,435 1,335
Total Depreciation and Amortization (D&A)
332 324 345 345
Earnings Adjustments
- - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $1.18 $1.40
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 234.83M 235.07M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $1.18 $1.39
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 234.83M 235.07M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 234.83M 235.07M
Normalized Net Operating Profit after Tax (NOPAT)
2,774 650 507 551
Debt Service Ratios
- - - -
Payout Ratios
- - - -

Quarterly Metrics And Ratios for Ingram Micro

This table displays calculated financial ratios and metrics derived from Ingram Micro's official financial filings.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 12/27/2025 3/28/2026
DEI Shares Outstanding
- - - - 234,825,581.00 - - - 235,072,655.00 235,074,694.00
DEI Adjusted Shares Outstanding
- - - - 234,825,581.00 - - - 235,072,655.00 235,074,694.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - 0.35 - - - 0.52 0.42
Growth Metrics
- - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% -1.36% - 8.35% 10.85% 7.15% - 13.70%
EBITDA Growth
0.00% 0.00% 0.00% -7.72% - 7.48% -17.97% 7.73% - 17.31%
EBIT Growth
0.00% 0.00% 0.00% -7.72% - 6.95% -23.33% 13.24% - 24.42%
NOPAT Growth
0.00% 0.00% 0.00% -8.05% - 25.91% -24.12% 4.85% - 13.24%
Net Income Growth
0.00% 0.00% 0.00% -11.31% - 39.63% -30.70% 29.22% - 42.90%
EPS Growth
0.00% 0.00% 0.00% -10.26% - 31.82% -36.00% 20.00% - 44.83%
Operating Cash Flow Growth
0.00% 0.00% 0.00% 0.00% - -99.90% -174.27% 47.29% - -387.89%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 94.67% - 99.64%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% - 38.72% 0.00% 7.45% - 2.52%
Revenue Q/Q Growth
0.00% 0.00% 1.82% 0.00% - 0.00% 4.18% -1.49% - -6.15%
EBITDA Q/Q Growth
0.00% 0.00% 14.61% 0.00% - 0.00% -12.53% 42.97% - -24.62%
EBIT Q/Q Growth
0.00% 0.00% 5.99% 0.00% - 0.00% -24.01% 78.75% - -29.28%
NOPAT Q/Q Growth
0.00% 0.00% 8.14% 0.00% - 0.00% -34.83% 63.71% - -8.33%
Net Income Q/Q Growth
0.00% 0.00% 10.16% 0.00% - 0.00% -45.33% 162.93% - -18.57%
EPS Q/Q Growth
0.00% 0.00% 13.64% 0.00% - 0.00% -44.83% 162.50% - -19.23%
Operating Cash Flow Q/Q Growth
0.00% -10,566.60% 500.12% 0.00% - -164.66% -48.66% 50.99% - -162.66%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% - 0.00% -309.92% 94.96% - -100.80%
Invested Capital Q/Q Growth
0.00% 0.00% -100.00% 0.00% - 0.00% 7.04% 2.51% - 18.73%
Profitability Metrics
- - - - - - - - - -
Gross Margin
7.17% 7.37% 7.18% 7.19% - 6.75% 6.56% 6.90% - 6.63%
EBITDA Margin
1.76% 1.99% 2.24% 1.65% - 1.97% 1.65% 2.40% - 2.03%
Operating Margin
1.78% 1.50% 1.57% 1.85% - 1.64% 1.12% 1.77% - 1.60%
EBIT Margin
1.76% 1.33% 1.39% 1.65% - 1.31% 0.96% 1.74% - 1.44%
Profit (Net Income) Margin
0.73% 0.44% 0.47% 0.65% - 0.56% 0.30% 0.79% - 0.71%
Tax Burden Percent
72.12% 64.62% 65.64% 64.56% - 68.91% 63.16% 66.07% - 70.32%
Interest Burden Percent
57.34% 50.79% 51.97% 61.55% - 62.18% 48.80% 68.63% - 69.99%
Effective Tax Rate
27.88% 35.38% 34.36% 35.44% - 31.09% 36.84% 33.93% - 29.68%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% - 9.91% 10.22% 8.73% - 9.30%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% - 7.66% 6.58% 7.12% - 7.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% - 9.41% 4.67% 5.52% - 4.36%
Return on Equity (ROE)
0.00% 0.00% 0.00% 0.00% - 19.32% 14.89% 14.25% - 13.66%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 6.11%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% - 3.55% 2.47% 4.70% - 3.94%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% - 1.52% 0.76% 2.13% - 1.94%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% 0.00% - 19.32% 14.89% 14.25% - 13.66%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% - 7.35% 0.00% 0.00% - 0.00%
Net Operating Profit after Tax (NOPAT)
153 110 119 141 124 138 90 148 171 157
NOPAT Margin
1.28% 0.97% 1.03% 1.20% - 1.13% 0.71% 1.17% - 1.12%
Net Nonoperating Expense Percent (NNEP)
0.00% 1.71% 0.00% 4.27% - 2.26% 3.65% 1.61% - 2.30%
Return On Investment Capital (ROIC_SIMPLE)
- 7.41% - - 1.75% 1.88% 1.16% 1.87% 2.30% 2.08%
Cost of Revenue to Revenue
92.83% 92.63% 92.82% 92.81% - 93.25% 93.44% 93.10% - 93.37%
SG&A Expenses to Revenue
5.23% 5.67% 5.61% 5.33% - 5.10% 5.44% 5.10% - 4.97%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 0.00%
Operating Expenses to Revenue
5.39% 5.87% 5.61% 5.33% - 5.11% 5.44% 5.13% - 5.04%
Earnings before Interest and Taxes (EBIT)
210 151 160 194 234 161 123 219 284 201
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
210 225 258 194 320 242 212 303 377 284
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.36 0.00 0.11 - 1.09 1.19 1.19 - 1.23
Price to Tangible Book Value (P/TBV)
0.00 0.36 0.00 0.21 - 1.86 1.95 1.94 - 1.94
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 - 0.09 0.10 0.10 - 0.10
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 - 14.80 18.10 16.90 - 14.45
Dividend Yield
0.00% 0.00% 0.00% 0.00% - 0.41% 0.73% 1.10% - 1.42%
Earnings Yield
0.00% 0.00% 0.00% 0.00% - 6.76% 5.52% 5.92% - 6.92%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.16 0.00 0.51 - 1.05 1.11 1.11 - 1.15
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 - 0.14 0.15 0.15 - 0.14
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 - 6.18 7.31 7.33 - 6.46
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 - 9.08 10.83 10.69 - 9.18
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 - 13.26 15.90 15.95 - 13.48
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 - 29.12 0.00 0.00 - 54.73
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 18.97
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.00 0.31 0.00 1.06 - 0.90 0.92 0.93 - 0.79
Long-Term Debt to Equity
0.00 0.00 0.00 0.93 - 0.78 0.75 0.75 - 0.61
Financial Leverage
0.00 3.13 0.00 0.83 - 1.23 0.71 0.78 - 0.62
Leverage Ratio
0.00 15.62 0.00 5.14 - 7.26 4.81 4.90 - 4.91
Compound Leverage Factor
0.00 7.93 0.00 3.16 - 4.52 2.35 3.36 - 3.43
Debt to Total Capital
0.00% 23.93% 0.00% 51.51% - 47.43% 47.96% 48.06% - 44.28%
Short-Term Debt to Total Capital
0.00% 23.93% 0.00% 6.63% - 6.17% 8.88% 9.32% - 10.42%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 44.87% - 41.26% 39.08% 38.74% - 33.85%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 0.00%
Common Equity to Total Capital
0.00% 76.07% 0.00% 48.49% - 52.57% 52.04% 51.94% - 55.72%
Debt to EBITDA
0.00 0.00 0.00 0.00 - 3.17 3.54 3.53 - 2.84
Net Debt to EBITDA
0.00 0.00 0.00 0.00 - 2.37 2.73 2.78 - 2.06
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 - 2.76 2.88 2.84 - 2.17
Debt to NOPAT
0.00 0.00 0.00 0.00 - 6.79 7.69 7.67 - 5.93
Net Debt to NOPAT
0.00 0.00 0.00 0.00 - 5.07 5.93 6.05 - 4.31
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 - 5.91 6.27 6.19 - 4.54
Altman Z-Score
0.00 0.00 0.00 0.00 - 3.22 3.18 3.29 - 3.16
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
0.00 1.46 0.00 1.40 - 1.40 1.39 1.41 - 1.31
Quick Ratio
0.00 0.83 0.00 0.88 - 0.88 0.85 0.87 - 0.86
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 0.00 -6,462 0.00 -1,666 -6,831 -345 757 -6.05
Operating Cash Flow to CapEx
0.00% -281.81% 1,211.71% 0.00% - -674.01% -845.90% -797.76% - -3,743.21%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 -74.92 - -22.25 -93.73 -4.22 - -0.09
Operating Cash Flow to Interest Expense
0.00 -1.19 4.62 0.00 - -2.68 -4.09 -1.79 - -13.86
Operating Cash Flow Less CapEx to Interest Expense
0.00 -1.61 4.23 0.00 - -3.07 -4.57 -2.01 - -14.23
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 - 2.70 2.58 2.70 - 2.74
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 - 5.70 5.48 5.65 - 5.49
Inventory Turnover
0.00 0.00 0.00 0.00 - 9.37 8.48 9.23 - 9.91
Fixed Asset Turnover
0.00 0.00 0.00 0.00 - 0.00 95.32 101.13 - 106.35
Accounts Payable Turnover
0.00 0.00 0.00 0.00 - 5.02 4.65 4.98 - 4.76
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 - 64.06 66.56 64.63 - 66.53
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 - 38.97 43.03 39.55 - 36.82
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 - 72.74 78.49 73.23 - 76.61
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 - 30.29 31.10 30.95 - 26.74
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
0.00 4,661 0.00 6,603 6,169 6,466 6,921 7,095 5,583 6,629
Invested Capital Turnover
0.00 0.00 0.00 0.00 - 8.79 14.50 7.45 - 8.28
Increase / (Decrease) in Invested Capital
0.00 0.00 0.00 6,603 0.00 1,805 6,921 492 -586 163
Enterprise Value (EV)
0.00 764 0.00 3,398 - 6,804 7,709 7,887 - 7,590
Market Capitalization
409 409 409 409 - 4,201 4,835 4,894 - 5,166
Book Value per Share
$0.00 $60.72 $0.00 $15.39 $15.90 $16.45 $17.24 $17.47 $18.07 $17.88
Tangible Book Value per Share
$0.00 $60.72 $0.00 $8.30 $9.06 $9.64 $10.54 $10.73 $11.41 $11.35
Total Capital
0.00 1,485 0.00 7,452 7,087 7,347 7,778 7,898 7,448 7,545
Total Debt
0.00 355 0.00 3,838 3,353 3,485 3,730 3,795 3,199 3,340
Total Long-Term Debt
0.00 0.00 0.00 3,344 3,168 3,032 3,040 3,060 2,750 2,554
Net Debt
0.00 355 0.00 2,989 2,435 2,603 2,874 2,993 1,335 2,425
Capital Expenditures (CapEx)
0.00 36 33 0.00 27 30 35 18 23 26
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 4,926 0.00 4,089 3,761 4,053 4,490 4,676 3,145 4,156
Debt-free Net Working Capital (DFNWC)
0.00 4,926 0.00 4,939 4,680 4,935 5,347 5,479 5,009 5,072
Net Working Capital (NWC)
0.00 4,571 0.00 4,444 4,495 4,482 4,656 4,743 4,560 4,285
Net Nonoperating Expense (NNE)
66 60 64 64 41 69 52 48 50 58
Net Nonoperating Obligations (NNO)
0.00 3,532 0.00 2,989 2,435 2,603 2,874 2,993 1,335 2,425
Total Depreciation and Amortization (D&A)
0.00 74 98 0.00 85 80 89 83 92 83
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% - 8.28% 8.95% 9.16% - 7.66%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% - 10.09% 10.65% 10.74% - 9.35%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% - 9.16% 9.28% 9.30% - 7.90%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $0.70 $0.36 $0.29 $0.16 $0.42 $0.53 $0.42
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 234.83M 234.83M 234.84M 234.84M 235.07M 235.07M 231.65M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.70 $0.36 $0.29 $0.16 $0.42 $0.52 $0.42
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 234.83M 234.83M 234.84M 234.84M 235.07M 235.07M 231.65M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 234.83M 234.83M 234.84M 234.84M 235.07M 235.07M 231.65M
Normalized Net Operating Profit after Tax (NOPAT)
167 125 119 141 185 140 90 150 176 163
Normalized NOPAT Margin
1.40% 1.10% 1.03% 1.20% - 1.14% 0.71% 1.19% - 1.17%
Pre Tax Income Margin
1.01% 0.68% 0.72% 1.01% - 0.82% 0.47% 1.19% - 1.01%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
2.13 1.78 1.84 2.25 - 2.16 1.68 2.68 - 2.85
NOPAT to Interest Expense
1.56 1.30 1.37 1.63 - 1.85 1.24 1.81 - 2.22
EBIT Less CapEx to Interest Expense
0.00 1.36 1.46 0.00 - 1.76 1.20 2.46 - 2.48
NOPAT Less CapEx to Interest Expense
0.00 0.88 0.99 0.00 - 1.45 0.75 1.58 - 1.85
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% - 8.30% 15.29% 20.42% - 22.37%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% - 8.30% 15.29% 20.42% - 22.37%

Financials Breakdown Chart

Key Financial Trends

Ingram Micro’s latest quarter shows a mixed picture: solid profitability on the income statement, but a sharp deterioration in operating cash flow. For Q1 2026, revenue came in at $13.96 billion, down from $14.88 billion in Q4 2025 and below the year-ago comparable quarter. Net income was $98.9 million, which is healthy, but cash from operations was deeply negative at -$977.9 million because of a large swing in working capital. That is the key issue investors should focus on.

What stands out positively is that Ingram Micro remained profitable and generated positive operating income of $222.9 million in Q1 2026. Gross profit margin also held up reasonably well, with gross profit of $926.0 million on revenue of $13.96 billion. The company is still producing meaningful earnings even in a softer revenue quarter.

However, the cash flow statement is much weaker than the income statement suggests. The company reported a -$1.17 billion change in operating assets and liabilities in Q1 2026, which drove operating cash flow negative despite positive net income and sizable non-cash add-backs like depreciation and amortization. This indicates a heavy working-capital drain, likely tied to receivables, inventory, or payables timing.

The balance sheet remains large and somewhat leveraged. As of Q1 2026, total assets were $20.95 billion and total liabilities were $16.74 billion, leaving equity of $4.20 billion. Current liabilities of $13.64 billion are high versus current assets of $17.92 billion, and the company still carries both short-term debt ($786.5 million) and long-term debt ($2.55 billion). Liquidity looks adequate on paper, but the cash burn this quarter is a caution flag.

Quarter-over-quarter trends show revenue and earnings were stronger in Q4 2025 than in Q1 2026. Q4 2025 revenue was $14.88 billion and net income was $121.4 million versus $98.9 million in Q1 2026. Operating income also fell from $309.7 million to $222.9 million. The decline suggests some normalization after a stronger prior quarter.

Over the last four years, Ingram Micro’s revenue base has generally been resilient but uneven quarter to quarter. Revenue ranged from about $11.33 billion in Q1 2024 to $14.88 billion in Q4 2025, showing that the business can scale significantly, but profitability is sensitive to margins, interest expense, and working capital movements.

  • Profitable quarter: Q1 2026 net income of $98.9 million shows the company is still earning money despite softer revenue.
  • Operating income remains positive: Q1 2026 operating income of $222.9 million indicates the core business is still producing profits.
  • Gross profit remains sizable: Q1 2026 gross profit of $926.0 million suggests the company still has meaningful scale and pricing power.
  • Operating assets still substantial: Total assets of $20.95 billion provide a large asset base supporting the business.
  • Revenue eased sequentially: Q1 2026 revenue fell from Q4 2025, showing some near-term softness.
  • EPS was stable: Basic and diluted EPS were both $0.42 in Q1 2026, indicating no dilution pressure in the quarter.
  • Debt remains material: The balance sheet still carries significant short- and long-term borrowings.
  • Interest expense is still meaningful: Q1 2026 interest expense of $70.5 million continues to pressure pre-tax earnings.
  • Operating cash flow turned sharply negative: Q1 2026 operating cash flow was -$977.9 million, a major red flag.
  • Working capital absorbed cash: A -$1.17 billion swing in operating assets and liabilities drove the cash flow deterioration.

Bottom line: Ingram Micro still looks profitable, but the latest quarter raises a major caution around cash conversion. If working capital normalizes, the company could look much healthier again. If not, investors may need to worry about pressure on liquidity and future balance sheet flexibility.

06/23/26 10:21 AM ETAI Generated. May Contain Errors.

Ingram Micro Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Ingram Micro's financial year ends in December. Their financial year 2025 ended on December 27, 2025.

Ingram Micro's net income appears to be on a downward trend, with a most recent value of $327.88 million in 2025, falling from $2.39 billion in 2022. The previous period was $264.22 million in 2024. View Ingram Micro's forecast to see where analysts expect Ingram Micro to go next.

Ingram Micro's total operating income in 2025 was $876.93 million, based on the following breakdown:
  • Total Gross Profit: $3.50 billion
  • Total Operating Expenses: $2.63 billion

Over the last 3 years, Ingram Micro's total revenue changed from $50.82 billion in 2022 to $52.56 billion in 2025, a change of 3.4%.

Ingram Micro's total liabilities were at $17.00 billion at the end of 2025, a 13.0% increase from 2024, and a 14.0% increase since 2023.

In the past 2 years, Ingram Micro's cash and equivalents has ranged from $918.40 million in 2024 to $1.86 billion in 2025, and is currently $1.86 billion as of their latest financial filing in 2025.

Over the last 3 years, Ingram Micro's book value per share changed from 0.00 in 2022 to 18.07 in 2025, a change of 1,807.3%.



Financial statements for NYSE:INGM last updated on 5/3/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners