News Release

<< Back
Nov 07, 2018

Insight Enterprises, Inc. Reports Third Quarter 2018 Results

TEMPE, Ariz., Nov. 07, 2018 (GLOBE NEWSWIRE) -- Insight Enterprises, Inc. (Nasdaq: NSIT) (the “Company”) today reported financial results for the quarter ended September 30, 2018 compared to the quarter ended September 30, 2017. 

  • Diluted earnings per share of $0.89 increased 44% year over year
  • Adjusted diluted earnings per share of $0.91 increased 25% year over year
  • Cash flows provided by operations in the first nine months of 2018 were $247.2 million compared to cash used in operations of $323.6 million in the first nine months of 2017

In the third quarter of 2018, net sales decreased less than 1%, year to year, while gross profit increased 4%, year over year, and earnings from operations (“EFO”) grew 21%, year over year.  The top line results reflect continued strong growth in services including higher professional services sales as well as an increase in sales of cloud offerings and software maintenance.  This growth in services was more than offset by a decline in software sales due to the impact of adoption of ASC 606 which has resulted in more software sales being recorded net. 

“We are pleased to report another quarter of strong earnings performance.  Against a difficult comparison to our third quarter results last year, our team executed very well to hold our top line, expand gross margins and grow our bottom line results double digits,” stated Ken Lamneck, President and Chief Executive Officer.  “As we head into the fourth quarter, market demand is stable.  Our recent acquisition of Cardinal Solutions has expanded our capabilities in strategic growth areas, and our core business remains healthy, positioning Insight to continue to compete robustly in the marketplace as we move forward,” stated Lamneck.

KEY HIGHLIGHTS

  • Consolidated net sales for the third quarter of 2018 of $1.75 billion decreased less than 1% year to year when compared to the third quarter of 2017.
    • Net sales in North America decreased 3% year to year to $1.37 billion;
    • Net sales in EMEA increased 11% year over year to $345.2 million; and
    • Net sales in APAC decreased 10% year to year to $31.1 million.
       
  • Excluding the effects of fluctuating foreign currency exchange rates, consolidated net sales remained flat year over year, with growth in net sales in EMEA of 12%, year over year, offset by a decline in net sales in North America and APAC of 3% and 5%, respectively, year to year.
     
  • Consolidated gross profit increased 4% compared to the third quarter of 2017 to $234.9 million, with consolidated gross margin expanding 50 basis points to 13.4% of net sales.
    • Gross profit in North America increased 2% year over year to $179.3 million (13.1% gross margin);
    • Gross profit in EMEA increased 13% year over year to $47.2 million (13.7% gross margin); and
    • Gross profit in APAC decreased 1% year to year to $8.4 million (26.9% gross margin).
       
  • Excluding the effects of fluctuating foreign currency exchange rates, consolidated gross profit increased 5% year over year, with gross profit growth in North America, EMEA and APAC of 2%, 15% and 5%, respectively, year over year.
     
  • Consolidated earnings from operations increased 21% compared to the third quarter of 2017 to $49.9 million, or 2.9% of net sales. 
    • Earnings from operations in North America increased 3% year over year to $44.1 million, or 3.2% of net sales;
    • Earnings from operations in EMEA increased more than 100% year over year to $4.6 million, or 1.3% of net sales; and
    • Earnings from operations in APAC increased 55% year over year to $1.3 million, or 4.0% of net sales.
       
  • Excluding the effects of fluctuating foreign currency exchange rates, consolidated earnings from operations also increased 21% year over year, with earnings from operations growth in North America and APAC of 4% and 61%, respectively, year over year.
     
  • Adjusted consolidated earnings from operations increased 11% year over year to $50.8 million, or 2.9% of net sales for the third quarter of 2018.
     
  • Consolidated net earnings and diluted earnings per share for the third quarter of 2018 were $32.2 million and $0.89, respectively, at an effective tax rate of 25.6%.
     
  • Adjusted consolidated net earnings and Adjusted diluted earnings per share for the third quarter of 2018 were $32.8 million and $0.91, respectively.

As services have become a larger portion of the Company’s consolidated net sales, beginning with our results of operations for the year ended December 31, 2017, the Company began reporting net sales from the provision of services and the related costs of goods sold separately from net sales of products and the related costs of goods sold.  The Company continued this presentation in the three and nine months ended September 30, 2018, and expects to continue this presentation in future periods.  For comparability purposes, net sales and costs of goods sold for the 2017 periods have been expanded to conform to the current year presentation.  These changes in presentation had no effect on previously reported total net sales, total costs of goods sold or gross profit amounts.

In conjunction with these changes in presentation, because fees earned from activities reported net are now considered services revenues, the Company reclassified certain revenue streams for which the Company acts as the agent in the transaction to net sales from services.  Previously, the Company included these net revenue streams within its software and, to a lesser extent, hardware sales mix categories based on the type of product being sold (e.g., fees earned for the sale of software maintenance and certain software licenses were included in software sales and fees earned for the sale of certain third-party provided training and warranty services were included in hardware sales when the Company historically disclosed and analyzed its sales mix).  For comparability purposes, the Company’s sales mix among its hardware, software and services categories for the three and nine months ended September 30, 2017, as presented in the Financial Summary Table in this press release, has been reclassified to conform to the current year presentation.  These reclassifications had no effect on previously reported total net sales amounts.

In discussing financial results for the three months ended September 30, 2018 and 2017 in this press release, the Company refers to certain financial measures that are not 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

For the full year 2018, the Company expects to deliver sales growth in the mid-single digit range compared to 2017.  The Company also expects adjusted diluted earnings per share for the full year of 2018 to be between $4.40 and $4.45.

This outlook assumes:

  • an effective tax rate of 15% to 18% for the balance of 2018;
  • capital expenditures of $15 to $20 million for the full year; and
  • an average share count for the full year of approximately 36.0 million shares.

This outlook does not reflect the repurchase of any additional shares under the Company’s currently authorized share repurchase program, assumes no current year acquisition-related expenses and excludes severance and restructuring expenses incurred during the first nine months of 2018 and those that may be incurred during the balance of 2018.  Due to the inherent difficulty of forecasting these types of expenses, which impact net earnings and diluted earnings per share, the Company is unable to reasonably estimate the related impact of such expenses, if any, to net earnings and diluted earnings per share.  Accordingly, the Company is unable to provide a reconciliation of GAAP to non-GAAP diluted earnings per share for the full year 2018 forecast. 

CONFERENCE CALL AND WEBCAST

The Company will host a conference call and live web cast today at 9:00 a.m. ET to discuss third quarter 2018 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 1-877-402-8904 if located in the U.S., 678-809-1029 for international callers, and enter the access code 9851426.

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) loss on sale of the Company’s Russia business in the 2017 period, (iii) certain acquisition-related expenses, and (iv) the tax effects of each of these items, as applicable.  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 or used by operating activities adjusted for (i) purchases of property and equipment and (ii) the net borrowings or repayments under the inventory financing facility.  Adjusted return on invested capital (“ROIC”) excludes (i) severance and restructuring expenses, (ii) certain acquisition-related expenses, and (iii) a loss on sale of the Company’s Russia business in the 2017 period. 

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 September 30,     Nine Months Ended September 30,  
    2018     2017     change     2018     2017     change  
Insight Enterprises, Inc.                                            
Net sales:                                            
Products   $ 1,548,273     $ 1,598,973     (3%)     $ 4,724,888     $ 4,426,406     7%  
Services   $ 199,453     $ 159,000     25%     $ 606,202     $ 493,142     23%  
Total net sales   $ 1,747,726     $ 1,757,973     (1%)     $ 5,331,090     $ 4,919,548     8%  
Gross profit   $ 234,914     $ 226,081     4%     $ 739,554     $ 685,687     8%  
Gross margin     13.4 %     12.9 %   50 bps       13.9 %     13.9 %   -  
Selling and administrative expenses   $ 184,095     $ 180,390     2%     $ 561,739     $ 538,774     4%  
Severance and restructuring expenses   $ 683     $ 494     38%     $ 2,709     $ 6,211     (56%)  
Loss on sale of foreign entity   $     $ 3,646     *     $     $ 3,646     *  
Acquisition-related expenses   $ 188     $ 106     77%     $ 282     $ 3,329     (92%)  
Earnings from operations   $ 49,948     $ 41,445     21%     $ 174,824     $ 133,727     31%  
Net earnings   $ 32,154     $ 22,412     43%     $ 116,636     $ 76,515     52%  
Diluted earnings per share   $ 0.89     $ 0.62     44%     $ 3.24     $ 2.11     54%  
                                             
North America                                            
Net sales:                                            
Products   $ 1,213,033     $ 1,283,175     (5%)     $ 3,553,147     $ 3,413,053     4%  
Services   $ 158,426     $ 127,904     24%     $ 465,458     $ 390,290     19%  
Total net sales   $ 1,371,459     $ 1,411,079     (3%)     $ 4,018,605     $ 3,803,343     6%  
Gross profit   $ 179,327     $ 176,021     2%     $ 545,215     $ 517,108     5%  
Gross margin     13.1 %     12.5 %   60 bps       13.6 %     13.6 %   -  
Selling and administrative expenses   $ 134,792     $ 132,853     1%     $ 402,638     $ 395,423     2%  
Severance and restructuring expenses   $ 253     $ 398     (36%)     $ 1,034     $ 2,045     (49%)  
Acquisition-related expenses   $ 188     $     *     $ 282     $ 3,223     (91%)  
Earnings from operations   $ 44,094     $ 42,770     3%     $ 141,261     $ 116,417     21%  
                                             
Sales Mix                   **                     **  
Hardware     69 %     68 %   (1%)       68 %     65 %   10%  
Software     19 %     23 %   (19%)       21 %     25 %   (12%)  
Services     12 %     9 %   24%       11 %     10 %   19%  
      100 %     100 %   (3%)       100 %     100 %   6%  
                                             
EMEA                                            
Net sales:                                            
Products   $ 316,100     $ 291,109     9%     $ 1,057,764     $ 913,412     16%  
Services   $ 29,080     $ 21,085     38%     $ 104,086     $ 75,197     38%  
Total net sales   $ 345,180     $ 312,194     11%     $ 1,161,850     $ 988,609     18%  
Gross profit   $ 47,234     $ 41,618     13%     $ 165,248     $ 139,897     18%  
Gross margin     13.7 %     13.3 %   40 bps       14.2 %     14.2 %   -  
Selling and administrative expenses   $ 42,206     $ 39,948     6%     $ 137,383     $ 121,863     13%  
Severance and restructuring expenses   $ 430     $ 53     > 100%     $ 1,545     $ 4,062     (62%)  
Loss on sale of foreign entity   $     $ 3,646     *     $     $ 3,646     *  
Acquisition-related expenses   $     $ 106     *     $     $ 106     *  
Earnings (loss) from operations   $ 4,598     $ (2,135 )   > 100%     $ 26,320     $ 10,220     > 100%  
                                             
Sales Mix                   **                     **  
Hardware     43 %     44 %   7%       44 %     40 %   26%  
Software     49 %     49 %   10%       48 %     52 %   8%  
Services     8 %     7 %   38%       8 %     8 %   38%  
      100 %     100 %   11%       100 %     100 %   18%  
                                             
* Percentage change not considered meaningful.
** 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 September 30,     Nine Months Ended September 30,  
    2018     2017     change     2018     2017     change  
APAC                                            
Net sales:                                            
Products   $ 19,140     $ 24,689     (22%)     $ 113,977     $ 99,941     14%  
Services   $ 11,947     $ 10,011     19%     $ 36,658     $ 27,655     33%  
Total net sales   $ 31,087     $ 34,700     (10%)     $ 150,635     $ 127,596     18%  
Gross profit   $ 8,353     $ 8,442     (1%)     $ 29,091     $ 28,682     1%  
Gross margin     26.9 %     24.3 %   260 bps       19.3 %     22.5 %   (320 bps)  
Selling and administrative
  expenses
  $ 7,097     $ 7,589     (6%)     $ 21,718     $ 21,488     1%  
Severance and restructuring
  expenses
  $     $ 43     *     $ 130     $ 104     25%  
Earnings from operations   $ 1,256     $ 810     55%     $ 7,243     $ 7,090     2%  
                                             
Sales Mix                   **                     **  
Hardware     20 %     21 %   (19%)       15 %     14 %   22%  
Software     42 %     50 %   (24%)       61 %     64 %   12%  
Services     38 %     29 %   19%       24 %     22 %   33%  
      100 %     100 %   (10%)       100 %     100 %   18%  
                                             
* Percentage change not considered meaningful.
** 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.
 

We corrected immaterial errors identified in our March 31, 2018 and June 30, 2018 consolidated financial statements in the nine months ended September 30, 2018.  The adjustments recorded to correct the errors impacted net sales and cost of goods sold with an inconsequential impact on gross profit and net earnings during the first quarter of 2018.  As a result of the adjustments, there were no significant impacts to earnings from operations, net earnings, and related per share amounts previously reported in the first or second quarter of 2018.

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 the Company’s expected 2018 financial results, sales growth and Adjusted diluted earnings per share for the full year 2018, and the assumptions relating thereto, as well as the Company’s anticipated effective tax rate, capital expenditures and plans concerning repurchases under the Company’s currently authorized share repurchase program, the Company’s expectations for earnings from operations and amortization of intangibles from the Cardinal acquisition, the Company’s expectations regarding cash flow, and the Company’s expectations for the future presentation of services net sales, 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, 2017 and in other of the Company’s subsequent filings with the Securities and Exchange Commission:

  • actions of the Company’s competitors, including manufacturers and publishers of products the Company sells;
  • the Company’s reliance on partners for product availability, competitive products to sell and marketing funds and purchasing incentives, which can change significantly in the amounts made available and the requirements year over year;
  • changes in the information technology (“IT”) industry and/or rapid changes in technology;
  • risks associated with the integration and operation of acquired businesses;
  • possible significant fluctuations in the Company’s future operating results;
  • the risks associated with the Company’s international operations;
  • general economic conditions;
  • increased debt and interest expense and decreased availability of funds under the Company’s financing facilities;
  • the security of the Company’s electronic and other confidential information;
  • disruptions in the Company’s IT systems and voice and data networks;
  • failure to comply with the terms and conditions of the Company’s commercial and public sector contracts;
  • legal proceedings and the results of client and public sector audits and failure to comply with laws and regulations;
  • accounts receivable risks, including increased credit loss experience or extended payment terms with the Company’s clients;
  • the Company’s reliance on independent shipping companies;
  • the Company’s 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; and
  • intellectual property infringement claims and challenges to the Company’s registered trademarks and trade names.

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 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.  

CONTACTS:   GLYNIS BRYAN   HELEN JOHNSON
    CHIEF FINANCIAL OFFICER   SENIOR VP, FINANCE
    TEL.  480.333.3390   TEL.  480.333.3234
    EMAIL glynis.bryan@insight.com   EMAIL helen.johnson@insight.com

 

             
INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)
 
             
    Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
    2018     2017     2018     2017  
Net sales:                                
Products   $ 1,548,273     $ 1,598,973     $ 4,724,888     $ 4,426,406  
Services     199,453       159,000       606,202       493,142  
Total net sales     1,747,726       1,757,973       5,331,090       4,919,548  
Costs of goods sold:                                
Products     1,415,808       1,463,414       4,319,181       4,036,486  
Services     97,004       68,478       272,355       197,375  
Total costs of goods sold     1,512,812       1,531,892       4,591,536       4,233,861  
Gross profit     234,914       226,081       739,554       685,687  
Operating expenses:                                
Selling and administrative expenses     184,095       180,390       561,739       538,774  
Severance and restructuring expenses     683       494       2,709       6,211  
Loss on sale of foreign entity           3,646             3,646  
Acquisition-related expenses     188       106       282       3,329  
Earnings from operations     49,948       41,445       174,824       133,727  
Non-operating (income) expense:                                
Interest income     (330 )     (227 )     (653 )     (863 )
Interest expense     6,132       5,555       17,249       13,814  
Net foreign currency exchange loss     539       341       19       972  
Other expense, net     393       339       1,019       980  
Earnings before income taxes     43,214       35,437       157,190       118,824  
Income tax expense     11,060       13,025       40,554       42,309  
Net earnings   $ 32,154     $ 22,412     $ 116,636     $ 76,515  
                                 
Net earnings per share:                                
Basic   $ 0.91     $ 0.63     $ 3.27     $ 2.14  
Diluted   $ 0.89     $ 0.62     $ 3.24     $ 2.11  
                                 
Shares used in per share calculations:                                
Basic     35,468       35,787       35,622       35,718  
Diluted     35,957       36,203       36,012       36,186  
                                 

 

             
INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS)
(UNAUDITED)
             
    September 30,
2018
    December 31,
2017
 
ASSETS                
Current assets:                
Cash and cash equivalents   $ 111,055     $ 105,831    
Accounts receivable, net     1,682,005       1,814,560    
Inventories     171,197       194,529    
Inventories not available for sale     648       36,956    
Other current assets     103,778       152,467    
Total current assets     2,068,683       2,304,343    
                 
Property and equipment, net     74,097       75,252    
Goodwill     167,065       131,431    
Intangible assets, net     116,608       100,778    
Deferred income taxes     13,844       17,064    
Other assets     70,220       56,783    
    $ 2,510,517     $ 2,685,651    
                 
LIABILITIES AND STOCKHOLDERS EQUITY                
Current liabilities:                
Accounts payable – trade   $ 758,035     $ 899,075    
Accounts payable – inventory financing facility     237,556       319,468    
Accrued expenses and other current liabilities     180,101       175,860    
Current portion of long-term debt     17,360       16,592    
Deferred revenue     63,696       88,979    
Total current liabilities     1,256,748       1,499,974    
                 
Long-term debt     251,334       296,576    
Deferred income taxes     427       717    
Other liabilities     59,001       44,915    
      1,567,510       1,842,182    
Stockholders’ equity:                
Preferred stock              
Common stock     355       358    
Additional paid-in capital     319,065       317,155    
Retained earnings     657,625       550,220    
Accumulated other comprehensive loss – foreign currency
  translation adjustments
    (34,038 )   (24,264 )  
Total stockholders’ equity     943,007       843,469    
    $ 2,510,517     $ 2,685,651    
                   

 

       
INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)
(UNAUDITED)
       
     Nine Months Ended
September 30,
 
    2018     2017  
Cash flows from operating activities:                
Net earnings   $ 116,636     $ 76,515  
Adjustments to reconcile net earnings to net cash provided by (used in) operating activities:                
Depreciation and amortization of property and equipment     16,018       19,430  
Amortization of intangible assets     11,399       12,643  
Provision for losses on accounts receivable     2,572       3,429  
Write-downs of inventories     2,410       1,991  
Write-off of property and equipment     367       378  
Non-cash stock-based compensation     10,764       10,134  
Deferred income taxes     2,964       (209 )
Loss on sale of foreign entity           3,646  
Changes in assets and liabilities:                
Decrease in accounts receivable     222,047       108,284  
Decrease (increase) in inventories     24,373       (73,186 )
Decrease in other assets     31,555       320  
Decrease in accounts payable     (201,147 )     (442,328 )
Increase (decrease) in deferred revenue     11,326       (13,871 )
Decrease in accrued expenses and other liabilities     (4,043 )     (30,736 )
Net cash provided by (used in) operating activities     247,241       (323,560 )
Cash flows from investing activities:                
Purchases of property and equipment     (13,046 )     (15,906 )
Proceeds from sale of foreign entity     479       1,517  
Acquisitions, net of cash and cash equivalents acquired     (74,938 )     (186,932 )
Net cash used in investing activities     (87,505 )     (201,321 )
Cash flows from financing activities:                
Borrowings on senior revolving credit facility     569,232       923,216  
Repayments on senior revolving credit facility     (686,732 )     (707,216 )
Borrowings on accounts receivable securitization financing facility     2,662,000       2,844,389  
Repayments on accounts receivable securitization financing facility     (2,576,000 )     (2,723,889 )
Borrowings under Term Loan A           175,000  
Repayments under Term Loan A     (9,844 )     (6,562 )
Repayments under other financing agreements     (2,312 )     (5,176 )
Payments on capital lease obligations     (1,002 )     (614 )
Net (repayments) borrowings under inventory financing facility     (81,911 )     45,641  
Payment of debt issuance costs     (270 )     (1,123 )
Payment of payroll taxes on stock-based compensation through shares withheld     (3,195 )     (4,703 )
Repurchases of common stock     (22,069 )      
Net cash (used in) provided by financing activities     (152,103 )     538,963  
Foreign currency exchange effect on cash, cash equivalents and restricted cash balances     (2,434 )     19,635  
Increase in cash, cash equivalents and restricted cash     5,199       33,717  
Cash, cash equivalents and restricted cash at beginning of period     107,445       205,946  
Cash, cash equivalents and restricted cash at end of period   $ 112,644     $ 239,663  
                 

 

             
INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)
             
    Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
    2018     2017     2018     2017  
Adjusted Consolidated Earnings from Operations:                                
GAAP consolidated EFO   $ 49,948     $ 41,445     $ 174,824     $ 133,727  
Severance and restructuring expenses     683       494       2,709       6,211  
Loss on sale of foreign entity           3,646             3,646  
Acquisition-related expenses     188       106       282       3,329  
Adjusted non-GAAP consolidated EFO   $ 50,819     $ 45,691     $ 177,815     $ 146,913  
                                 
Adjusted Consolidated Net Earnings:                                
GAAP consolidated net earnings   $ 32,154     $ 22,412     $ 116,636     $ 76,515  
Severance and restructuring expenses     683       494       2,709       6,211  
Loss on sale of foreign entity           3,646             3,646  
Acquisition-related expenses     188       106       282       3,329  
Income taxes on non-GAAP adjustments     (179 )     (149 )     (587 )     (1,746 )
Adjusted non-GAAP consolidated net earnings   $ 32,846     $ 26,509     $ 119,040     $ 87,955  
                                 
Adjusted Diluted Earnings Per Share:                                
GAAP diluted EPS   $ 0.89     $ 0.62     $ 3.24     $ 2.11  
Severance and restructuring expenses     0.02       0.01       0.08       0.17  
Loss on sale of foreign entity           0.10             0.10  
Acquisition-related expenses     0.01             0.01       0.09  
Income taxes on non-GAAP adjustments     (0.01 )           (0.02 )     (0.04 )
Adjusted non-GAAP diluted EPS   $ 0.91     $ 0.73     $ 3.31     $ 2.43  
                                 
Adjusted North America Earnings from Operations:                                
GAAP EFO from North America segment   $ 44,094     $ 42,770     $ 141,261     $ 116,417  
Severance and restructuring expenses     253       398       1,034       2,045  
Acquisition-related expenses     188             282       3,223  
Adjusted non-GAAP EFO from North America
  segment
  $ 44,535     $ 43,168     $ 142,577     $ 121,685  
                                 
Adjusted EMEA Earnings from Operations:                                
GAAP EFO from EMEA segment   $ 4,598     $ (2,135 )   $ 26,320     $ 10,220  
Severance and restructuring expenses     430       53       1,545       4,062  
Loss on sale of foreign entity           3,646             3,646  
Acquisition-related expenses           106             106  
Adjusted non-GAAP EFO from EMEA segment   $ 5,028     $ 1,670     $ 27,865     $ 18,034  
                                 
Adjusted APAC Earnings from Operations:                                
GAAP EFO from APAC segment   $ 1,256     $ 810     $ 7,243     $ 7,090  
Severance and restructuring expenses     -       43       130       104  
Adjusted non-GAAP EFO from APAC segment   $ 1,256     $ 853     $ 7,373     $ 7,194  
                                 

 

       
INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (CONTINUED)
(IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)
       
    Nine Months Ended
September 30,
 
    2018     2017  
Adjusted free cash flow:                
Net cash provided by (used in) operating activities   $ 247,241     $ (323,560 )
Purchases of property and equipment     (13,046 )     (15,906 )
Net (repayments) borrowings under inventory financing facility     (81,911 )     45,641  
Adjusted non-GAAP free cash flow   $ 152,284     $ (293,825 )
                 

 

    Twelve Months Ended
September 30,
 
    2018     2017  
Adjusted return on invested capital:                
GAAP consolidated EFO   $ 220,362     $ 174,397  
Severance and restructuring expenses     5,500       7,738  
Loss on sale of foreign entity     -       3,646  
Acquisition-related expenses     282       7,035  
Adjusted non-GAAP consolidated EFO     226,144       192,816  
Income tax expense*     63,320       71,342  
Adjusted non-GAAP consolidated EFO, net of tax   $ 162,824     $ 121,474  
Average stockholders’ equity**   $ 880,064     $ 752,734  
Average debt**     311,066       302,197  
Average cash**     (160,331 )     (198,696 )
Invested Capital   $ 1,030,799     $ 856,235  
                 
Adjusted non-GAAP ROIC (from GAAP consolidated EFO) ***     15.39 %     12.83 %
Adjusted non-GAAP ROIC (from non-GAAP consolidated EFO) ****     15.80 %     14.19 %

*        Assumed tax rate of 28% for 2018 and 37% for 2017.
**      Average of previous five quarters.
***    Computed as GAAP consolidated EFO, net of tax of $61,701 and $64,527 for the twelve months ended September 30, 2018 and 2017, respectively, divided by invested capital.
****  Computed as Adjusted non-GAAP consolidated EFO, net of tax divided by invested capital.

INSIGHT LOGO HI RES.jpg

 

Source: Insight Enterprises