NSIT
$51.25
Insight Enterpr
($.01)
(.02%)
Earnings Details
1st Quarter March 2020
Thursday, May 07, 2020 8:00:00 AM
Tweet Share Watch
Summary

Insight Enterprises Withdraws Guidance

Insight Enterpr (NSIT) reported 1st Quarter March 2020 earnings of $1.30 per share on revenue of $2.1 billion. The consensus earnings estimate was $1.14 per share on revenue of $2.1 billion. Revenue grew 27.2% on a year-over-year basis.

The company is withdrawing its guidance for 2020 earnings of $6.55 to $6.65 per share. The current consensus earnings estimate is $5.45 per share for the year ending December 31, 2020.

Insight Enterprises Inc is a provider of information technology (‘IT’) solutions to businesses and public sector institutions. The Company offers integrated solutions to the clients through its hardware, software, and services.

Results
Reported Earnings
$1.30
Earnings Whisper
-
Consensus Estimate
$1.14
Reported Revenue
$2.14 Bil
Revenue Estimate
$2.14 Bil
Growth
Earnings Growth
Revenue Growth
Power Rating
Grade
Earnings Release

Insight Enterprises, Inc. Reports First Quarter 2020 Results

TEMPE, Ariz.--(BUSINESS WIRE)--Insight Enterprises, Inc. (Nasdaq: NSIT) (the “Company”) today reported financial results for the quarter ended March 31, 2020. Highlights include:

  • Cash flow from operations of $93.1 million, decreased $28.8 million year over year
  • Net sales increased 27% year over year to $2.14 billion
  • Gross profit increased 31% year over year to $325.3 million
  • Earnings from operations decreased 7% to $52.9 million
  • Adjusted earnings from operations increased 9% to $66.6 million
  • Diluted earnings per share of $0.95 decreased 13% year to year
  • Adjusted diluted earnings per share of $1.30 increased 11% year over year

In the first quarter of 2020, cash flow from operations were strong at $93.1 million. Net sales increased 27%, year over year, primarily as a result of our acquisition of PCM, Inc. (“PCM”) on August 30, 2019. Gross profit increased 31%, year over year and gross margin increased 50 basis points compared to the first quarter of 2019. The increase in gross profit and gross margin reflects higher margins on hardware net sales and an increase in higher margin Insight delivered services. Earnings from operations declined 7%, year to year, primarily as a result of increased amortization of intangible assets from the PCM acquisition, acquisition and integration related expenses, increased teammate benefits and variable compensation, and severance and restructuring expenses.

“As global responses to COVID-19 progressed throughout the first quarter, our priority was to safeguard our teammates and core operating facilities and successfully deploy our more than 10,000 teammates across the globe to work-from-home,” stated Ken Lamneck, President and Chief Executive Officer. “At the same time, we focused on supporting our clients as they navigated the rapidly changing business environment,” stated Lamneck.

KEY HIGHLIGHTS

  • We supported clients with their responses to the coronavirus strain COVID-19 (“COVID-19”) global pandemic, including government entities, healthcare institutions, schools and mid-market clients, by:
    • Taking necessary precautions to keep our warehouses open and operating; and
    • Providing devices and connectivity to enable mobile COVID-19 checkpoints and testing stations and to help facilitate clients moving to a remote workforce and remote learning.
  • We believe we have a strong balance sheet and sufficient liquidity, including amounts available under our ABL facility with current capacity of up to $1.2 billion, of which $460.1 million was outstanding at March 31, 2020.
  • Cash flow from operations for the first quarter of 2020 of $93.1 million decreased 24% year to year when compared to the first quarter of 2019.
  • Consolidated net sales for the first quarter of 2020 of $2.14 billion increased 27% year over year when compared to the first quarter of 2019.
    • Net sales in North America increased 35% year over year to $1.67 billion;
    • Net sales in EMEA increased 7% year over year to $418.9 million; and
    • Net sales in APAC decreased 4% year to year to $50.8 million.
  • Excluding the effects of fluctuating foreign currency exchange rates, consolidated net sales increased 28% year over year, with growth in net sales in North America, EMEA and APAC of 35%, 10% and 3%, respectively, year over year.
  • Consolidated gross profit increased 31% compared to the first quarter of 2019 to $325.3 million, with consolidated gross margin expanding 50 basis points to 15.2% of net sales.
    • Gross profit in North America increased 41% year over year to $256.9 million (15.3% gross margin);
    • Gross profit in EMEA increased 3% year over year to $58.8 million (14.0% gross margin); and
    • Gross profit in APAC increased 8% year over year to $9.6 million (19.0% gross margin).
  • Excluding the effects of fluctuating foreign currency exchange rates, consolidated gross profit increased 32% year over year, with gross profit growth in North America, EMEA and APAC of 41%, 6% and 16%, respectively, year over year.
  • Consolidated earnings from operations decreased 7% compared to the first quarter of 2019 to $52.9 million, or 2.5% of net sales.
    • Earnings from operations in North America decreased 7% year to year to $42.3 million, or 2.5% of net sales;
    • Earnings from operations in EMEA decreased 16% year to year to $8.3 million, or 2.0% of net sales; and
    • Earnings from operations in APAC increased 23% year over year to $2.2 million, or 4.3% of net sales.
  • Excluding the effects of fluctuating foreign currency exchange rates, consolidated earnings from operations decreased 7% year to year, with decreased earnings from operations in North America and EMEA of 6% and 14%, respectively, year to year, partially offset by an increase in APAC of 29%, year over year.
  • Adjusted earnings from operations increased 9% compared to the first quarter of 2019 to $66.6 million, or 3.1% of net sales.
    • Adjusted earnings from operations in North America increased 12% year over year to $55.2 million, or 3.3% of net sales;
    • Adjusted earnings from operations in EMEA decreased 9% year to year to $9.0 million, or 2.2% of net sales; and
    • Adjusted earnings from operations in APAC increased 15% year over year to $2.3 million, or 4.6% of net sales.
  • Consolidated net earnings and diluted earnings per share for the first quarter of 2020 were $34.0 million and $0.95, respectively, at an effective tax rate of 20.3%.
  • Adjusted consolidated net earnings and Adjusted diluted earnings per share for the first quarter of 2020 were $46.4 million and $1.30, respectively.

In discussing financial results for the three months ended March 31, 2020 and 2019 in this press release, the Company refers to certain financial measures that are adjusted from the financial results prepared in accordance with United States generally accepted accounting principles (“GAAP”). When referring to non-GAAP measures, the Company refers to such measures as “Adjusted.” See “Use of Non-GAAP Financial Measures” for additional information. A tabular reconciliation of financial measures prepared in accordance with GAAP to the non-GAAP financial measures is included at the end of this press release.

In some instances the Company refers to changes in net sales, gross profit and earnings from operations on a consolidated basis and in North America, EMEA and APAC excluding the effects of fluctuating foreign currency exchange rates. In computing these changes and percentages, the Company compares the current year amount as translated into U.S. dollars under the applicable accounting standards to the prior year amount in local currency translated into U.S. dollars utilizing the weighted average translation rate for the current period.

The tax effect of Adjusted amounts referenced herein were computed using the statutory tax rate for the taxing jurisdictions in the operating segment in which the related expenses were recorded, adjusted for the effects of valuation allowances on net operating losses in certain jurisdictions.

GUIDANCE AND ANTICIPATED COVID-19 IMPACT

The Company is withdrawing its 2020 financial guidance for net sales and Adjusted diluted earnings per share due to the high level of economic uncertainty and disruption caused by COVID-19. We observed a limited impact of COVID-19 on our first quarter financial results; however, we anticipate demand for our products and services will decrease significantly in the short term as business and consumer activity declines globally. The ultimate extent of the impact of the COVID-19 pandemic on our business operations, financial performance and results of operation, including our ability to execute our business strategies and initiatives in the expected time frame, is currently unknown and will depend on future developments, which are highly uncertain, continuously evolving and cannot be predicted. This includes, but is not limited to, the duration and spread of the COVID-19 pandemic, its severity, the actions to contain the virus or treat its impact, such as related restrictions on travel and transportation, and how quickly and to what extent normal economic and operating conditions can resume.

CONFERENCE CALL AND WEBCAST

The Company will host a conference call and live web cast today at 9:00 a.m. ET to discuss first quarter 2020 results of operations. A live web cast of the conference call (in listen-only mode) will be available on the Company’s web site at http://investor.insight.com/, and a replay of the web cast will be available on the Company’s web site for a limited time following the call. To listen to the live web cast by telephone, call 1-866-324-3683 if located in the U.S., 509-844-0959 for international callers, and enter the access code 8576576.

USE OF NON-GAAP FINANCIAL MEASURES

The non-GAAP financial measures are referred to as “Adjusted”. Adjusted consolidated earnings from operations, Adjusted consolidated net earnings and Adjusted diluted earnings per share exclude (i) severance and restructuring expenses, (ii) certain acquisition and integration related expenses, (iii) amortization of intangible assets, and (iv) the tax effects of each of these items, as applicable. Adjusted consolidated net earnings and Adjusted diluted earnings per share also exclude amortization of debt discount and issuance costs associated with the issuance of the Company’s convertible senior notes due 2025. The Company excludes these items when internally evaluating earnings from operations, tax expense, net earnings and diluted earnings per share for the Company and earnings from operations for each of the Company’s operating segments. Adjusted free cash flow is the Company’s net cash provided by operating activities adjusted for (i) purchases of property and equipment and (ii) the net borrowings or repayments under the inventory financing facilities. Adjusted return on invested capital (“ROIC”) excludes (i) severance and restructuring expenses, (ii) certain acquisition and integration related expenses, (iii) impairment of construction in progress, and (iv) the tax effects of each of these items, as applicable.

These non-GAAP measures are used to evaluate financial performance against budgeted amounts, to calculate incentive compensation, to assist in forecasting future performance and to compare the Company’s results to those of the Company’s competitors. The Company believes that these non-GAAP financial measures are useful to investors because they allow for greater transparency, facilitate comparisons to prior periods and the Company’s competitors’ results and assist in forecasting performance for future periods. These non-GAAP financial measures are not prepared in accordance with GAAP and may be different from non-GAAP financial measures presented by other companies. Non-GAAP financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP.

Financial Summary Table

(dollars in thousands, except per share data)

(Unaudited)

 

 

Three Months Ended March 31,

 

2020

2019

change

Insight Enterprises, Inc.

 

 

 

Net sales:

 

 

 

Products

$

1,848,316

 

$

1,466,672

 

26

%

Services

$

295,735

 

$

218,794

 

35

%

Total net sales

$

2,144,051

 

$

1,685,466

 

27

%

Gross profit

$

325,336

 

$

248,472

 

31

%

Gross margin

 

15.2

%

 

14.7

%

50 bps

Selling and administrative expenses

$

268,863

 

$

191,063

 

41

%

Severance and restructuring expenses

$

2,144

 

$

370

 

> 100%

Acquisition and integration related expenses

$

1,466

 

$

 

100

%

Earnings from operations

$

52,863

 

$

57,039

 

(7

%)

Net earnings

$

33,961

 

$

39,327

 

(14

%)

Diluted earnings per share

$

0.95

 

$

1.09

 

(13

%)

 

 

 

 

North America

 

 

 

Net sales:

 

 

 

Products

$

1,433,649

 

$

1,070,416

 

34

%

Services

$

240,732

 

$

172,025

 

40

%

Total net sales

$

1,674,381

 

$

1,242,441

 

35

%

Gross profit

$

256,928

 

$

182,607

 

41

%

Gross margin

 

15.3

%

 

14.7

%

60 bps

Selling and administrative expenses

$

211,203

 

$

136,950

 

54

%

Severance and restructuring expenses

$

2,122

 

$

331

 

> 100%

Acquisition and integration related expenses

$

1,262

 

$

 

100

%

Earnings from operations

$

42,341

 

$

45,326

 

(7

%)

 

 

 

 

Sales Mix

 

 

**

Hardware

 

68

%

 

60

%

51

%

Software

 

18

%

 

26

%

(5

%)

Services

 

14

%

 

14

%

40

%

 

 

100

%

 

100

%

35

%

 

 

 

 

EMEA

 

 

 

Net sales:

 

 

 

Products

$

376,051

 

$

354,673

 

6

%

Services

$

42,835

 

$

35,502

 

21

%

Total net sales

$

418,886

 

$

390,175

 

7

%

Gross profit

$

58,774

 

$

56,983

 

3

%

Gross margin

 

14.0

%

 

14.6

%

(60 bps)

Selling and administrative expenses

$

50,244

 

$

47,145

 

7

%

Severance and restructuring expenses

$

6

 

$

(85

)

> (100%)

Acquisition and integration related expenses

$

204

 

$

 

100

%

Earnings from operations

$

8,320

 

$

9,923

 

(16

%)

 

 

 

 

Sales Mix

 

 

**

Hardware

 

42

%

 

44

%

2

%

Software

 

48

%

 

47

%

10

%

Services

 

10

%

 

9

%

21

%

 

 

100

%

 

100

%

7

%

 

 

 

 

**

Change in sales mix represents growth/decline in category net sales on a U.S. dollar basis and does not exclude the effects of fluctuating foreign currency exchange rates.

 

Financial Summary Table (continued)

(dollars in thousands, except per share data)

(Unaudited)

 

 

Three Months Ended March 31,

 

2020

2019

change

APAC

 

 

 

Net sales:

 

 

 

Products

$

38,616

 

$

41,583

 

(7

%)

Services

$

12,168

 

$

11,267

 

8

%

Total net sales

$

50,784

 

$

52,850

 

(4

%)

Gross profit

$

9,634

 

$

8,882

 

8

%

Gross margin

 

19.0

%

 

16.8

%

220 bps

Selling and administrative expenses

$

7,416

 

$

6,968

 

6

%

Severance and restructuring expenses

$

16

 

$

124

 

(87

%)

Earnings from operations

$

2,202

 

$

1,790

 

23

%

 

 

 

 

Sales Mix

 

 

**

Hardware

 

15

%

 

12

%

19

%

Software

 

61

%

 

67

%

(12

%)

Services

 

24

%

 

21

%

8

%

 

 

100

%

 

100

%

(4

%)

 

**

Change in sales mix represents growth/decline in category net sales on a U.S. dollar basis and does not exclude the effects of fluctuating foreign currency exchange rates.

 

FORWARD-LOOKING INFORMATION

Certain statements in this release and the related conference call and web cast are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements, including those related to our future responses to and the potential impact of coronavirus strain COVID-19 (“COVID-19”) on our Company, the Company’s anticipated effective tax rate, capital expenditures, expected average share count, the Company’s expectations regarding cash flow, the Company’s expectations about future benefits relating to the PCM integration, including expected synergies, future trends in the IT market, including due to COVID-19, our business strategy and our strategic initiatives, and the completion of the sale of certain real estate, are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified. Future events and actual results could differ materially from those set forth in, contemplated by, or underlying the forward-looking statements. There can be no assurances that the results discussed by the forward-looking statements will be achieved, and actual results may differ materially from those set forth in the forward-looking statements. Some of the important factors that could cause the Company’s actual results to differ materially from those projected in any forward-looking statements, include, but are not limited to, the following, which are discussed in “Risk Factors” in Part I, Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2019, and in “Risk Factors” in Part II, Item 1A of the Company’s Quarterly Report on form 10-Q for the quarter ended March 31, 2020:

  • the widespread outbreak of an illness or communicable disease, such as COVID-19, which could result in significant disruptions of global supply chains and demand for our products and services;
  • actions of our competitors, including manufacturers and publishers of products we sell;
  • our reliance on our partners for product availability, competitive products to sell and marketing funds and purchasing incentives, which can change significantly in the amounts made available and in the requirements year over year;
  • changes in the IT industry and/or rapid changes in technology;
  • risks associated with the integration and operation of acquired businesses, including PCM and the achievement of expected benefits;
  • possible significant fluctuations in our future operating results as well as seasonality and variability in customer demands;
  • the risks associated with our international operations;
  • general economic conditions, economic uncertainties and changes in geopolitical conditions;
  • increased debt and interest expense and decreased availability of funds under our financing facilities;
  • cyberattacks or breaches of data privacy and security regulations;
  • disruptions in our IT systems and voice and data networks;
  • failure to comply with the terms and conditions of our commercial and public sector contracts;
  • legal proceedings, including PCM related litigation, client audits and failure to comply with laws and regulations;
  • accounts receivable risks, including increased credit loss experience or extended payment terms with our clients;
  • our reliance on independent shipping companies;
  • our dependence on certain key personnel;
  • natural disasters or other adverse occurrences;
  • exposure to changes in, interpretations of, or enforcement trends related to tax rules and regulations;
  • intellectual property infringement claims and challenges to our registered trademarks and trade names;
  • our substantial indebtedness;
  • the conditional conversion feature of the convertible notes, which if triggered, may adversely affect the Company’s financial condition and operating results;
  • the accounting method for convertible debt securities that may be settled in cash, such as the convertible notes, could have a material effect on the Company’s reported financial results;
  • future sales of the Company’s common stock or equity-linked securities in the public market could lower the market price for our common stock;
  • the Company is subject to counterparty risk with respect to the convertible note hedge transactions; and
  • risks associated with the discontinuation of LIBOR as a benchmark rate.

Additionally, there may be other risks that are otherwise described from time to time in the reports that the Company files with the Securities and Exchange Commission. Any forward-looking statements in this release, the related conference call and webcast speak only as of the date on which they are made and should be considered in light of various important factors, including the risks and uncertainties listed above, as well as others. The Company assumes no obligation to update, and, except as may be required by law, does not intend to update, any forward-looking statements. The Company does not endorse any projections regarding future performance that may be made by third parties.

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES

Consolidated Statements of Operations

(In thousands, except per share data)

(Unaudited)

 

 

Three Months Ended

March 31,

 

2020

2019

Net sales:

 

 

Products

$

1,848,316

 

$

1,466,672

Services

 

295,735

 

 

218,794

Total net sales

 

2,144,051

 

 

1,685,466

Costs of goods sold:

 

 

Products

 

1,670,238

 

 

1,337,308

Services

 

148,477

 

 

99,686

Total costs of goods sold

 

1,818,715

 

 

1,436,994

Gross profit

 

325,336

 

 

248,472

Operating expenses:

 

 

Selling and administrative expenses

 

268,863

 

 

191,063

Severance and restructuring expenses, net

 

2,144

 

 

370

Acquisition and integration related expenses

 

1,466

 

 

Earnings from operations

 

52,863

 

 

57,039

Non-operating (income) expense:

 

 

Interest expense, net

 

11,826

 

 

4,552

Other (income) expense, net

 

(1,563

)

 

1,050

Earnings before income taxes

 

42,600

 

 

51,437

Income tax expense

 

8,639

 

 

12,110

Net earnings

$

33,961

 

$

39,327

 

 

 

Net earnings per share:

 

 

Basic

$

0.96

 

$

1.10

Diluted

$

0.95

 

$

1.09

 

 

 

Shares used in per share calculations:

 

 

Basic

 

35,233

 

 

35,609

Diluted

 

35,646

 

 

36,103

 

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

(In thousands)

(Unaudited)

 

 

March 31,

2020

December 31,

2019

ASSETS

 

 

Current assets:

 

 

Cash and cash equivalents

$

62,660

 

$

114,668

 

Accounts receivable, net

 

2,464,377

 

 

2,511,383

 

Inventories

 

236,414

 

 

190,833

 

Other current assets

 

202,706

 

 

231,148

 

Total current assets

 

2,966,157

 

 

3,048,032

 

 

 

 

Property and equipment, net

 

128,689

 

 

130,907

 

Goodwill

 

413,665

 

 

415,149

 

Intangible assets, net

 

271,533

 

 

278,584

 

Other assets

 

276,974

 

 

305,507

 

 

$

4,057,018

 

$

4,178,179

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

Current liabilities:

 

 

Accounts payable – trade

$

1,283,801

 

$

1,275,957

 

Accounts payable – inventory financing facilities

 

252,912

 

 

253,676

 

Accrued expenses and other current liabilities

 

358,182

 

 

352,204

 

Current portion of long-term debt

 

1,700

 

 

1,691

 

Total current liabilities

 

1,896,595

 

 

1,883,528

 

 

 

 

Long-term debt

 

749,547

 

 

857,673

 

Deferred income taxes

 

44,489

 

 

44,633

 

Other liabilities

 

215,818

 

 

232,027

 

 

 

2,906,449

 

 

3,017,861

 

Stockholders’ equity:

 

 

Preferred stock

 

 

 

Common stock

 

350

 

 

353

 

Additional paid-in capital

 

351,648

 

 

357,032

 

Retained earnings

 

854,566

 

 

841,097

 

Accumulated other comprehensive loss – foreign currency translation adjustments

 

(55,995

)

 

(38,164

)

Total stockholders’ equity

 

1,150,569

 

 

1,160,318

 

 

$

4,057,018

 

$

4,178,179

 

 

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

 

Three Months Ended

March 31,

 

2020

2019

Cash flows from operating activities:

 

 

Net earnings

$

33,961

 

$

39,327

 

Adjustments to reconcile net earnings to net cash provided by

operating activities:

 

 

Depreciation and amortization

 

17,397

 

 

8,867

 

Provision for losses on accounts receivable

 

3,136

 

 

1,413

 

Non-cash stock-based compensation

 

4,409

 

 

4,115

 

Deferred income taxes

 

(509

)

 

547

 

Other adjustments

 

5,262

 

 

1,408

 

Changes in assets and liabilities:

 

 

Decrease in accounts receivable

 

22,648

 

 

210,691

 

Increase in inventories

 

(48,332

)

 

(39,658

)

Decrease (increase) in other assets

 

57,241

 

 

(107,314

)

Increase (decrease) in accounts payable

 

23,277

 

 

(82,246

)

(Decrease) increase in accrued expenses and other liabilities

 

(25,364

)

 

84,763

 

Net cash provided by operating activities

 

93,126

 

 

121,913

 

Cash flows from investing activities:

 

 

Proceeds from sale of assets held for sale

 

14,218

 

 

 

Purchases of property and equipment

 

(7,382

)

 

(5,352

)

Acquisitions, net of cash and cash equivalents acquired

 

(6,406

)

 

(762

)

Net cash provided by (used in) investing activities

 

430

 

 

(6,114

)

Cash flows from financing activities:

 

 

Borrowings on senior revolving credit facility

 

 

 

49,936

 

Repayments on senior revolving credit facility

 

 

 

(49,936

)

Borrowings on ABL revolving credit facility

 

678,197

 

 

 

Repayments on ABL revolving credit facility

 

(788,443

)

 

 

Borrowings on accounts receivable securitization financing facility

 

 

 

1,010,500

 

Repayments on accounts receivable securitization financing facility

 

 

 

(1,092,500

)

Net repayments under inventory financing facilities

 

(764

)

 

(43,970

)

Repurchases of treasury stock

 

(25,000

)

 

 

Other payments

 

(5,756

)

 

(6,670

)

Net cash used in financing activities

 

(141,766

)

 

(132,640

)

Foreign currency exchange effect on cash, cash equivalents and restricted cash balances

 

(3,615

)

 

(986

)

Decrease in cash, cash equivalents and restricted cash

 

(51,825

)

 

(17,827

)

Cash, cash equivalents and restricted cash at beginning of period

 

116,297

 

 

144,293

 

Cash, cash equivalents and restricted cash at end of period

$

64,472

 

$

126,466

 

 

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES

Reconciliation of GAAP to non-GAAP Financial Measures

(In thousands, except per share data)

(unaudited)

 

 

Three Months Ended

March 31,

 

2020

2019

Adjusted Consolidated Earnings from Operations:

 

 

GAAP consolidated EFO

$

52,863

 

$

57,039

 

Severance and restructuring expenses

 

2,144

 

 

370

 

Acquisition and integration related expenses

 

1,466

 

 

Amortization of intangible assets

 

10,108

 

 

3,651

 

Adjusted non-GAAP consolidated EFO

$

66,581

 

$

61,060

 

 

Adjusted Consolidated Net Earnings:

 

 

GAAP consolidated net earnings

$

33,961

 

$

39,327

 

Severance and restructuring expenses

 

2,144

 

 

370

 

Acquisition and integration related expenses

 

1,466

 

 

 

Amortization of intangible assets

 

10,108

 

 

3,651

 

Amortization of debt discount and issuance costs

 

2,831

 

 

 

Income taxes on non-GAAP adjustments

 

(4,160

)

 

(1,048

)

Adjusted non-GAAP consolidated net earnings

$

46,350

 

$

42,300

 

 

Adjusted Diluted Earnings Per Share:

 

 

GAAP diluted EPS

$

0.95

 

 

1.09

 

Severance and restructuring expenses

 

0.06

 

 

0.01

 

Acquisition and integration related expenses

 

0.04

 

 

 

Amortization of intangible assets

 

0.28

 

 

0.10

 

Amortization of debt discount and issuance costs

 

0.08

 

 

 

Income taxes on non-GAAP adjustments

 

(0.11

)

 

(0.03

)

Adjusted non-GAAP diluted EPS

$

1.30

 

$

1.17

 

 

Adjusted North America Earnings from Operations:

 

 

GAAP EFO from North America segment

$

42,341

 

$

45,326

 

Severance and restructuring expenses

 

2,122

 

 

331

 

Acquisition and integration related expenses

 

1,262

 

 

 

Amortization of intangible assets

 

9,493

 

 

3,464

 

Adjusted non-GAAP EFO from North America segment

$

55,218

 

$

49,121

 

 

Adjusted EMEA Earnings from Operations:

 

 

GAAP EFO from EMEA segment

$

8,320

 

$

9,923

 

Severance and restructuring expenses

 

6

 

 

(85

)

Acquisition and integration related expenses

 

204

 

 

 

Amortization of intangible assets

 

506

 

 

69

 

Adjusted non-GAAP EFO from EMEA segment

$

9,036

 

$

9,907

 

 

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES

Reconciliation of GAAP to NON-GAAP Financial Measures (Continued)

(In thousands, except per share data)

(unaudited)

 

 

Three Months Ended

March 31,

 

2020

2019

Adjusted APAC Earnings from Operations:

 

 

GAAP EFO from APAC segment

$

2,202

 

 

1,790

 

Severance and restructuring expenses

 

16

 

 

124

 

Amortization of intangible assets

 

109

 

 

118

 

Adjusted non-GAAP EFO from APAC segment

$

2,327

 

 

2,032

 

 

Three Months Ended

March 31,

2020

2019

Adjusted free cash flow:

Net cash provided by operating activities

$

93,126

 

$

121,913

 

Purchases of property and equipment

 

(7,382

)

 

(5,352

)

Net repayments under inventory financing facilities

 

(764

)

 

(43,970

)

Adjusted non-GAAP free cash flow

$

84,980

 

$

72,591

 

 

Twelve Months Ended

March 31,

2020

2019

Adjusted return on invested capital:

GAAP consolidated EFO

$

236,418

 

$

240,082

 

Severance and restructuring expenses

 

7,199

 

 

2,151

 

Acquisition and integration related expenses

 

12,808

 

 

282

 

Impairment of construction in progress

 

1,501

 

 

 

Adjusted non-GAAP consolidated EFO *

 

257,926

 

 

242,515

 

Income tax expense**

 

67,061

 

 

66,692

 

Adjusted non-GAAP consolidated EFO, net of tax

$

190,865

 

$

175,823

 

Average stockholders’ equity***

$

1,103,865

 

$

948,764

 

Average debt***

 

522,016

 

 

200,748

 

Average cash***

 

(110,957

)

 

(145,380

)

Invested Capital

$

1,514,924

 

$

1,004,132

 

 

Adjusted non-GAAP ROIC (from GAAP consolidated EFO) ****

 

11.55

%

 

17.33

%

Adjusted non-GAAP ROIC (from non-GAAP consolidated EFO) *****

 

12.60

%

 

17.51

%

 

*

The adjusted non-GAAP consolidated EFO amount used for the Adjusted non-GAAP ROIC calculation does not exclude amortization of intangible assets. This calculation remains consistent with the metric utilized in management’s compensation plan.

**

Assumed tax rate of 26.0% and 27.5% for 2020 and 2019, respectively.

***

Average of previous five quarters.

****

Computed as GAAP consolidated EFO, net of tax of $61,469 and $66,023 for the twelve months ended March 31, 2020 and 2019, respectively, divided by invested capital.

*****

Computed as Adjusted non-GAAP consolidated EFO, net of tax, divided by invested capital.

 

Glynis Bryan
Chief Financial Officer
Tel. 480.333.3390
Email glynis.bryan@insight.com

Helen Johnson
Senior VP, Finance
Tel. 480.333.3234
Email helen.johnson@insight.com

Source: Insight Enterprises Inc.