2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $964M | $1.1B | $1.4B | $1.6B | $1.8B |
Cost of Revenue | $825M | $946M | $1.2B | $1.4B | $1.6B |
Gross Profit | $139M | $159M | $223M | $225M | $182M |
Gross Profit % | 14% | 14% | 16% | 14% | 10% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $78M | $71M | $105M | $121M | $0 |
Dep. & Amort. | $23M | $27M | $33M | $36M | $0 |
Def. Tax | -$770K | $9.2M | $14M | $11M | $0 |
Stock Comp. | $8.9M | $11M | $15M | $12M | $0 |
Chg. in WC | $35M | $13M | -$42M | -$29M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $4.7M | $2M | $4.7M | $8.1M | $14M |
ST Investments | $0 | $0 | $133K | $0 | $0 |
Cash & ST Inv. | $4.7M | $2M | $4.7M | $8.1M | $14M |
Receivables | $216M | $242M | $334M | $380M | $539M |
Inventory | $191M | $188M | $200M | $0 | $0 |
CBIZ reported strong growth in 2024, achieving revenue and EPS within guidance ranges, driven by demand across major service lines and the transformational acquisition of Markham.
The Markham acquisition, completed in November 2024, is expected to contribute significantly to CBIZ's scale, capabilities, and market position, with integration efforts underway and synergies anticipated starting in 2026.
For 2025, CBIZ projects total revenue between $2.9 billion and $2.95 billion, with adjusted EPS expected in the range of $3.60 to $3.65 and adjusted EBITDA of approximately $455 million.
Organic revenue growth in 2025 is expected to be mid-single digits, with pricing contributing significantly; the company anticipates stronger first-half earnings due to seasonality from the Markham acquisition.
CBIZ plans to focus on integration activities in 2025 while maintaining a healthy M&A pipeline for future opportunities, with leverage expected to reduce to 2.0-2.25x EBITDA within 24 months.