EX-99.1 2 p69405exv99w1.htm EXHIBIT 99.1 exv99w1
 

EXHIBIT 99.1

(INSIGHT LOGO)

     
FOR IMMEDIATE RELEASE
  Nasdaq: NSIT

INSIGHT ENTERPRISES, INC. REPORTS SECOND QUARTER RESULTS

Net Sales — $769 Million; GAAP Diluted EPS — $0.26; Non-GAAP Diluted EPS — $0.28

TEMPE, Ariz. – July 22, 2004 – Insight Enterprises, Inc. (Nasdaq: NSIT) (the “Company”) today reported net sales and net earnings for the three and six months ended June 30, 2004.

“I am pleased to report that we posted year over year net sales growth of 6% and sequential sales growth of 5%,” said Timothy A. Crown, chief executive officer. “This growth is the result of our efforts to move beyond the success of our internal initiatives and focus even more of our efforts on the customer.”

Net sales for the quarter ended June 30, 2004 increased 6% to $769.1 million from $725.4 million in the same period in 2003. GAAP net earnings and diluted earnings per share for the second quarter of 2004 were $13.0 million and $0.26, respectively, compared to second quarter of 2003 GAAP net earnings of $8.2 million and diluted earnings per share of $0.18. Non-GAAP net earnings and diluted earnings per share for the second quarter of 2004 were $13.9 million and $0.28, respectively, excluding the net effect of income tax adjustments ($853,000) explained below, compared to second quarter of 2003 non-GAAP net earnings of $8.6 million and diluted earnings per share of $0.19, excluding the effect of restructuring expenses ($407,000, net of taxes).

Net sales for the six months ended June 30, 2004 increased 5% to $1,501.7 million from $1,436.7 million for the six months ended June 30, 2003. GAAP net earnings and diluted earnings per share for the six months ended June 30, 2004 were $29.6 million and $0.60, respectively, compared with GAAP net earnings of $15.2 million and diluted earnings per share of $0.33 for the six months ended June 30, 2003. Non-GAAP net earnings and diluted earnings per share for the six months ended June 30, 2004 were $27.6 million and $0.56, respectively, excluding the effect of reductions of certain liabilities assumed in connection with a previous acquisition ($2.9 million, net of taxes) and the effect of income tax adjustments ($853,000) explained below, compared with non-GAAP net earnings of $15.0 million and diluted earnings per share of $0.32 for the six months ended June 30, 2003, excluding the effects of restructuring expenses ($2.3 million, net of taxes) and reductions of certain liabilities assumed in connection with a previous acquisition ($2.5 million, net of taxes).

A tabular reconciliation of financial measures prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) to these non-GAAP financial measures is included below.

Our effective tax rates for the three months ended June 30, 2004 and 2003 were 42.0% and 37.0%, respectively. The increase in the effective tax rate is due to an increase in deferred taxes related to PlusNet. As a result of the decision in the second quarter of 2004 to pursue an initial public offering (“IPO”) of PlusNet, we determined that the investment in PlusNet no longer met the indefinite reversal criteria, as defined by GAAP, since we had communicated our intent to pursue a transaction that would result in a United States federal income tax liability. Accordingly, in the second quarter of 2004, we recorded deferred income taxes of $2.1 million for the excess of the financial statement carrying amount over the tax basis of PlusNet at June 30, 2004, reflecting the fact that United States federal income taxes will become payable as our investment in PlusNet is sold. Partially offsetting this increase in the effective tax rates was the recognition of a United Kingdom income tax benefit of approximately $1.3 million for valuation allowance releases primarily related to the utilization of depreciation allowance carry forwards.

Working capital as of June 30, 2004 was $285.1 million compared to $196.4 million as of June 30, 2003. Annualized inventory turns, excluding inventories not available for sale, were 31 times for the second quarter of 2004 compared to 34 times for the second quarter of 2003. The decrease in annualized inventory turns resulted primarily from an increase in inventories due to increases in opportunistic purchases and changes in a manufacturer’s buying programs. The $14.1 million of inventories not available for sale represents inventories segregated pursuant to binding customer contracts, which will be recorded as net sales when the criteria for sales recognition are met. Days sales outstanding in ending accounts receivable (DSOs) were 46 for the second quarter of 2004 compared to 45 for the second quarter of 2003. Cash flows from operations for the six months ended June 30, 2004 and 2003 were $12.4 million and $86.6 million, respectively. Cash flows from operations for the six months ended June 30, 2004 resulted primarily from net earnings before depreciation, offset by an increase in accounts receivable due to increased sales compared to prior year and decreases in

- MORE -

                 
Insight Enterprises, Inc.
  1305 West Auto Drive   Tempe, Arizona 85284   480-902-1001   FAX 480-760-8958

 


 

     
Insight Q2 2004 Results, Page 2
  July 22, 2004

accounts payable and accrued expenses. Cash flows from operations for the six months ended June 30, 2003 resulted primarily from net earnings before depreciation and a decrease in accounts receivable. The decrease in accounts receivable at June 30, 2003 was due to reduced sales compared to the prior year and improved collection efforts. The total outstanding balance under our line of credit and accounts receivable securitization facility was $65.0 million at June 30, 2004 compared to $15.0 million at June 30, 2003. This increase is due primarily to increased accounts receivable and inventories as a result of increased sales. At June 30, 2004, we had $60.6 million in cash, although a large portion of our cash balance is in the United Kingdom and would be subject to taxes if sent to the United States to pay down outstanding debt.

Use of Non-GAAP Financial Measures: The non-GAAP financial measures exclude the income resulting from reductions in liabilities assumed in a previous acquisition, restructuring expenses, the tax effects of these items and other tax adjustments. The Company excludes these items when evaluating the results of operations and the operating segments and when comparing results of operations to competitors’ operating results. The Company believes that the non-GAAP financial measures are useful to investors because they allow for greater transparency and facilitate comparisons to prior periods and competitors. 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. Investors are encouraged to review the tabular reconciliation, below, of non-GAAP financial measures to the comparable GAAP results.

OPERATING SEGMENTS

We are a leading provider of information technology (“IT”) products and services to businesses in the United States, Canada and the United Kingdom. Our offerings include brand name computing products, IT services and outsourcing of business processes. During the quarter ended June 30, 2004, we were organized in the following four operating segments:

  Single-source provider of IT products and services – North America (“Insight North America”);
 
  Single-source provider of IT products and services – United Kingdom (“Insight UK”);
 
  Business process outsourcing provider (“Direct Alliance”); and
 
  Internet service provider (“PlusNet”).

As a result of the completion of the IPO of PlusNet, starting in the quarter ending September 30, 2004, PlusNet will no longer be reported as a separate operating segment.

Insight North America

Insight North America’s net sales in the second quarter of 2004 increased 4% to $634.5 million, compared to net sales of $609.9 million in the second quarter of 2003. “We are pleased to announce that we were successful in executing our plan to deliver year over year and sequential sales growth for Insight North America,” said Crown. “The sales growth was due primarily to the completion of the system conversion in Q1 2004 allowing a renewed focus on the customer and businesses increasing their IT spending in a generally improving economy.”

Insight North America’s gross profit as a percentage of net sales was 11.4% in the second quarter of 2004 and 11.3% in the second quarter a year ago. “The increase in gross margin is due primarily to a 40 basis point increase contributed by a surge in referral fees from Microsoft for enterprise agreement renewals and an increase in supplier reimbursements,” said Stanley Laybourne, chief financial officer. “These increases were partially offset by decreases in product and service margins due to increased pricing pressures and the increase in the percentage of sales to large corporate customers which are generally at lower margins.”

Insight North America’s selling and administrative expenses were 8.9% of net sales for the three months ended June 30, 2004 and 9.8% of net sales for the second quarter of 2003. “We continue to realize cost savings associated with the completion of the system conversion, which eliminated accelerated depreciation, stay bonuses and redundant personnel,” Laybourne said. “Also contributing to the decrease in the percentage of selling and administrative expenses as a percentage of net sales was the increase in net sales and a continued focus on cost controls in non-investment areas. Offsetting these savings were investments in marketing and senior management personnel.”

Insight North America’s earnings from operations increased 82% to $16.0 million in the second quarter of 2004, compared to earnings from operations of $8.8 million in the second quarter of 2003. Excluding restructuring expenses of $639,000 in

- MORE -

                 
Insight Enterprises, Inc.
  1305 West Auto Drive   Tempe, Arizona 85284   480-902-1001   FAX 480-760-8958

 


 

     
Insight Q2 2004 Results, Page 3
  July 22, 2004

the second quarter of 2003, earnings from operations in the second quarter of 2004 increased 70% over the prior year period.

Insight UK

Insight UK’s net sales in the second quarter of 2004 increased 16% to $105.2 million, compared to net sales of $90.7 million in the second quarter of 2003. Increases in the British pound sterling exchange rates accounted for $10.9 million of this increase. Excluding the effect of fluctuations in the exchange rates, net sales increased approximately 4% from the second quarter of 2003. “Insight UK experienced growth over the prior year due to increasing productivity of account executives and increases in market demand from small- and medium-sized business and public sector customers,” said Crown.

Insight UK’s gross profit as a percentage of net sales was 14.5% in the second quarter of 2004 as compared to 13.2% in the second quarter a year ago. Laybourne said, “The increase in Insight UK’s gross margin over the prior year is due primarily to higher product margins, an 18 basis point increase related to referral fees from Microsoft for enterprise agreement renewals and increases in supplier discounts and freight margins.”

For the second quarter of 2004, Insight UK’s selling and administrative expenses were 12.3% of net sales compared to 12.4% in the same quarter in 2003. Laybourne added, “The slight decrease in selling and administrative expenses as a percentage of net sales is due primarily to a reduction in bad debt expense offset partially by recruiting and training costs associated with account executive additions.”

Insight UK’s earnings from operations increased to $2.3 million in the second quarter of 2004, a 231% increase compared to earnings from operations of $690,000 in the second quarter of 2003.

Direct Alliance

Direct Alliance posted overall net sales of $17.4 million in the quarter ended June 30, 2004, a 5% decrease compared to $18.3 million in the second quarter of 2003. As previously disclosed, one client program ended, as scheduled, during the second quarter of 2003. That client represented 3% of Direct Alliance’s net sales for the three months ended June 30, 2003. For the three months ended June 30, 2004, Direct Alliance’s largest outsourcing client accounted for approximately 61% of Direct Alliance’s net sales, and the top three clients represented 90% of net sales.

Direct Alliance’s gross profit decreased $151,000 or 3% to $4.8 million for the second quarter of 2004, compared to $4.9 million for the second quarter of 2003. This decrease is due to the elimination of sales for the client whose program ended in the second quarter of 2003 offset partially by increases in performance fees, which are at higher gross margin, associated with higher sales generated for client programs.

Selling and administrative expenses at Direct Alliance increased 45% to $1.7 million for the second quarter of 2004, compared to $1.1 million for the second quarter of 2003. The increase in selling and administrative expenses was due primarily to the loss of reimbursement of overhead allocation from the client whose program ended in the second quarter of 2003 and an increase in business development expenses. Selling and administrative expenses as a percentage of net sales were 9.5% in the second quarter of 2004, compared to 6.2% in the second quarter of 2003.

Direct Alliance posted earnings from operations of $3.1 million for the second quarter of 2004, an 18% decrease, compared to earnings from operations of $3.8 million for the second quarter of 2003.

PlusNet

As previously announced, we successfully completed an IPO of 13.9 million shares of PlusNet on AIM, a market of the London Stock Exchange, at a public offering price of £0.90 per share (approximately $1.67 a share). Trading in PlusNet shares began on July 14, 2004 under the symbol “PNT.” Insight Enterprises sold 11.1 million shares which resulted in gross proceeds to Insight Enterprises of £10.0 million (approximately $18.6 million). PlusNet’s market value, based on the public offering price, was approximately £25 million (approximately $46.7 million) compared to the approximately £9.1 million (approximately $16.9 million) that we paid for PlusNet. We will record a gain in Q3 2004 on our sale of shares of approximately $6.2 million. Additionally, in Q3 2004, we will record bonus expenses of approximately $830,000 related to a management incentive plan with the top executives at PlusNet that compensates them, as a group, approximately 12.5% of the gain, after certain adjustments, related to sales in the IPO, as well as future sales of PlusNet shares owned by Insight Enterprises. The sale of shares in the offering reduced our percentage ownership of PlusNet to approximately 45%. As a result of the sale, our investment in PlusNet, starting in Q3 2004, will be accounted for under the equity method

- MORE -

                 
Insight Enterprises, Inc.
  1305 West Auto Drive   Tempe, Arizona 85284   480-902-1001   FAX 480-760-8958

 


 

     
Insight Q2 2004 Results, Page 4
  July 22, 2004

until our ownership is reduced to less than 20%. Accordingly, starting in Q3 2004, we will no longer report PlusNet as a separate operating segment.

PlusNet’s net sales in the second quarter of 2004 increased 84% to $12.0 million, compared to net sales of $6.5 million in the second quarter of 2003. PlusNet continues to grow its broadband customer base primarily from customers migrating from “dial-up” to broadband Internet access. Additionally, increases in the British pound sterling exchange rates accounted for $1.3 million of this increase. Excluding the effect of fluctuations in the exchange rates, net sales increased 65% from the second quarter of 2003.

PlusNet’s gross profit as a percentage of net sales decreased from 35.9% in the second quarter of 2003 to 32.5% in the second quarter of 2004 because broadband Internet access, which is sold at lower gross margins, represented a higher percentage of net sales in the second quarter of 2004.

For the second quarter of 2004, PlusNet’s selling and administrative expenses were 19.3% of net sales compared to 24.7% in the same quarter in 2003. This decrease was due primarily to the increase in net sales offset by investments in personnel and fixed assets to support future growth and increases in credit card processing costs due to the increase in net sales.

Earnings from operations increased 117% to $1.6 million in the second quarter of 2004, compared to earnings from operations of $728,000 in the second quarter of 2003.

- MORE -

                 
Insight Enterprises, Inc.
  1305 West Auto Drive   Tempe, Arizona 85284   480-902-1001   FAX 480-760-8958

 


 

     
Insight Q2 2004 Results, Page 5
  July 22, 2004

CONFERENCE CALL AND WEBCAST

We will host a conference call and live webcast today at 5:00 p.m. ET to discuss the quarterly results of operations. A live webcast of the conference call (in listen-only mode) will be available on our corporate website at www.insight.com and a replay of the webcast will be available on our corporate website for a limited time.

FORWARD-LOOKING INFORMATION

Certain statements in this release are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements may include: projections of matters that affect net sales, gross profit, operating expenses, earnings from operations or net earnings; projections of capital expenditures; projections for growth; hiring plans; plans for future operations; financing needs or plans; plans relating to our products and services; statements of belief; and statements of assumptions underlying any of the foregoing. Forward-looking statements 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 information. Some of the important factors that could cause our actual results to differ materially from those projected in any forward-looking statements include, but are not limited to, the following:

    changes in the economic environment and/or IT industry;
 
    actions of competitors, including manufacturers of products we sell;
 
    reliance on suppliers for product availability, marketing funds, purchasing incentives and competitive products to sell;
 
    reliance on a limited number of outsourcing clients;
 
    disruptions in our information and telephone communication systems;
 
    risks associated with international operations;
 
    dependence on key personnel;
 
    decreased effectiveness of equity compensation and proposed changes in accounting for equity compensation;
 
    rapid changes in product standards;
 
    integration and operation of future acquired businesses;
 
    ability to renew or replace short-term financing facilities;
 
    recently enacted and proposed changes in securities laws and regulations;
 
    results of litigation;
 
    intellectual property infringement claims; and
 
    risks that are otherwise described from time to time in our Securities and Exchange Commission reports, including but not limited to the items discussed in “Factors that Could Affect Future Results” set forth in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part 1, Item 2 of our Quarterly Report on Form 10-Q for the quarter ended March 31, 2004, as filed with the Securities and Exchange Commission.

We assume no obligation to update, and do not intend to update, any forward-looking statements.

         
Contacts:
  Stanley Laybourne   Karen McGinnis
  Executive Vice President,   Senior Vice President-
  Chief Financial Officer and Treasurer   Finance
  Tel. 480-350-1142   Tel. 480-333-3074
  Email slaybour@insight.com   Email kmcginni@insight.com

- MORE -

                 
Insight Enterprises, Inc.
  1305 West Auto Drive   Tempe, Arizona 85284   480-902-1001   FAX 480-760-8958

 


 

     
Insight Q2 2004 Results, Page 6
  July 22, 2004

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Earnings
(In thousands, except per share amounts)
(Unaudited)

                                 
    For the   For the
    Three Months Ended   Six Months Ended
    June 30,
  June 30,
    2004
  2003
  2004
  2003
Net sales
  $ 769,054     $ 725,414     $ 1,501,706     $ 1,436,685  
Costs of goods sold
    672,503       637,153       1,311,501       1,263,439  
 
   
 
     
 
     
 
     
 
 
Gross profit
    96,551       88,261       190,205       173,246  
Operating expenses:
                               
Selling and administrative expenses
    73,554       73,628       146,166       147,284  
Restructuring expenses
          639             3,465  
Reductions in liabilities assumed in previous acquisition
                (3,160 )     (2,504 )
 
   
 
     
 
     
 
     
 
 
Earnings from operations
    22,997       13,994       47,199       25,001  
Non-operating expense, net
    542       1,025       129       2,242  
 
   
 
     
 
     
 
     
 
 
Earnings before income taxes
    22,455       12,969       47,070       22,759  
Income tax expense
    9,427       4,800       17,454       7,563  
 
   
 
     
 
     
 
     
 
 
Net earnings
  $ 13,028     $ 8,169     $ 29,616     $ 15,196  
 
   
 
     
 
     
 
     
 
 
Earnings per share:
                               
Basic
  $ 0.27     $ 0.18     $ 0.62     $ 0.33  
 
   
 
     
 
     
 
     
 
 
Diluted
  $ 0.26     $ 0.18     $ 0.60     $ 0.33  
 
   
 
     
 
     
 
     
 
 
Shares used in per share calculation:
                               
Basic
    48,394       46,136       48,041       46,114  
 
   
 
     
 
     
 
     
 
 
Diluted
    49,194       46,255       49,036       46,192  
 
   
 
     
 
     
 
     
 
 

- MORE -

                 
Insight Enterprises, Inc.
  1305 West Auto Drive   Tempe, Arizona 85284   480-902-1001   FAX 480-760-8958

 


 

     
Insight Q2 2004 Results, Page 7
  July 22, 2004

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(In thousands)

                 
    June 30,   December 31,
    2004
  2003
    (unaudited)        
ASSETS
               
Current assets:
               
Cash and cash equivalents
  $ 60,607     $ 41,897  
Accounts receivable, net
    391,597       381,968  
Inventories, net
    88,287       89,254  
Inventories not available for sale
    14,087       22,031  
Deferred income taxes and other current assets
    37,151       35,645  
 
   
 
     
 
 
Total current assets
    591,729       570,795  
Property and equipment, net
    119,560       120,247  
Goodwill, net
    101,275       100,478  
Other assets
    280       604  
 
   
 
     
 
 
 
  $ 812,844     $ 792,124  
 
   
 
     
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Current liabilities:
               
Accounts payable
  $ 192,617     $ 209,060  
Accrued expenses and other current liabilities
    48,978       66,437  
Short-term financing facility
    65,000       55,000  
 
   
 
     
 
 
Total current liabilities
    306,595       330,497  
Line of credit
          10,004  
Deferred income taxes
    16,254       12,254  
Stockholders’ equity:
               
Preferred stock
           
Common stock
    484       471  
Additional paid-in capital
    287,721       266,803  
Retained earnings
    179,967       150,351  
Accumulated other comprehensive income – foreign currency translation adjustment
    21,823       21,744  
 
   
 
     
 
 
Total stockholders’ equity
    489,995       439,369  
 
   
 
     
 
 
 
  $ 812,844     $ 792,124  
 
   
 
     
 
 

- MORE -

                 
Insight Enterprises, Inc.
  1305 West Auto Drive   Tempe, Arizona 85284   480-902-1001   FAX 480-760-8958

 


 

     
Insight Q2 2004 Results, Page 8
  July 22, 2004

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)

                 
    For the Six Months Ended
    June 30,
    2004
  2003
Cash flows from operating activities:
               
Net earnings
  $ 29,616     $ 15,196  
Adjustments to reconcile net earnings to net cash provided by operating activities:
               
Depreciation and amortization
    11,109       15,044  
Provision for losses on accounts receivable
    3,167       4,717  
Write-downs of obsolete, slow-moving and non-salable inventories
    2,737       5,275  
Equity in loss of investee
    131        
Tax benefit from stock options exercised
    4,281        
Deferred income taxes
    3,943       (4,082 )
Changes in assets and liabilities:
               
(Increase) decrease in accounts receivable
    (12,273 )     38,910  
Decrease in inventories
    6,160       5,901  
(Increase) decrease in other current assets
    (1,377 )     8,233  
Increase in other assets
    (105 )     (2,635 )
Decrease in accounts payable
    (17,366 )     (8,722 )
(Decrease) increase in accrued expenses and other current liabilities
    (17,590 )     8,731  
 
   
 
     
 
 
Net cash provided by operating activities
    12,433       86,568  
 
   
 
     
 
 
Cash flows from investing activities:
               
Purchases of property and equipment
    (10,252 )     (12,988 )
Investment in equity method investee
    (400 )      
 
   
 
     
 
 
Net cash used in investing activities
    (10,652 )     (12,988 )
 
   
 
     
 
 
Cash flows from financing activities:
               
Net repayments on short-term financing facility and line of credit
    (4 )     (76,182 )
Net repayment of long-term debt and capital leases
          (1,792 )
Proceeds from sales of common stock through employee stock plans
    16,650       1,076  
 
   
 
     
 
 
Net cash provided by (used in) financing activities
    16,646       (76,898 )
 
   
 
     
 
 
Foreign currency impact on cash flow
    283       893  
 
   
 
     
 
 
Increase (decrease) in cash and cash equivalents
    18,710       (2,425 )
Cash and cash equivalents at beginning of period
    41,897       30,930  
 
   
 
     
 
 
Cash and cash equivalents at end of period
  $ 60,607     $ 28,505  
 
   
 
     
 
 

- MORE -

                 
Insight Enterprises, Inc.
  1305 West Auto Drive   Tempe, Arizona 85284   480-902-1001   FAX 480-760-8958

 


 

     
Insight Q2 2004 Results, Page 9
  July 22, 2004

Insight Enterprises, Inc. and Subsidiaries
Quarterly Segment Operating Data Table
(Unaudited)

                         
    Three Months Ended
    June 30,
    2004
  2003
  % change
Insight North America
                       
Number of account executives
    1,252       1,309       (4 %)
Direct shipments %
    61 %     54 %     (8 %)*
Average order size
  $ 1,836     $ 1,706       8 %
Percent of web sales
    10 %     12 %     (10 %)*
Product Mix (as a % of product net sales):
                       
Notebooks and PDA’s
    17 %     14 %     22 %*
Desktops and servers
    17 %     19 %     (6 %)*
Software
    12 %     10 %     15 %*
Storage devices
    7 %     9 %     (22 %)*
Networking and connectivity
    11 %     10 %     22 %*
Printers
    10 %     13 %     (18 %)*
Monitors and video
    8 %     7 %     16 %*
Memory and processors
    6 %     5 %     21 %*
Supplies and accessories
    6 %     5 %     29 %*
Miscellaneous
    6 %     8 %     (20 %)*
Insight UK
                       
Number of account executives
    321       272       18 %
Direct shipments %
    53 %     50 %     7 %**
Average order size
  $ 1,054     $ 907       16 %
Percent of web sales
    16 %     15 %     20 %*
Product Mix (as a % of product net sales):
                       
Notebooks and PDA’s
    16 %     19 %     1 %*
Desktops and servers
    13 %     13 %     16 %*
Software
    16 %     15 %     22 %*
Storage devices
    8 %     5 %     73 %*
Networking and connectivity
    8 %     8 %     15 %*
Printers
    10 %     10 %     15 %*
Monitors and video
    11 %     9 %     52 %*
Memory and processors
    4 %     3 %     39 %*
Supplies and accessories
    8 %     11 %     (14 %)*
Miscellaneous
    6 %     7 %     5 %*
Direct Alliance
                       
Net sales mix:
                       
Service fees
    92 %     92 %     (5 %)*
Product sales
    %     1 %     (100 %)*
Pass through product sales
    8 %     7 %     23 %*
PlusNet
                       
Active broadband internet access customers
    67,383       27,111       149 %

*   Based on net sales dollars
 
**   Based on number of direct shipments

- MORE -

                 
Insight Enterprises, Inc.
  1305 West Auto Drive   Tempe, Arizona 85284   480-902-1001   FAX 480-760-8958

 


 

     
Insight Q2 2004 Results, Page 10
  July 22, 2004

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES
Segment Reporting Information
(In thousands)
(Unaudited)

                                         
    Three Months Ended June 30, 2004
    Insight           Direct        
    North America
  Insight UK
  Alliance
  PlusNet
  Consolidated
Net sales
  $ 634,451     $ 105,171     $ 17,438     $ 11,994     $ 769,054  
Costs of goods sold
    561,810       89,956       12,641       8,096       672,503  
 
   
 
     
 
     
 
     
 
     
 
 
Gross profit
    72,641       15,215       4,797       3,898       96,551  
Operating expenses:
                                       
Selling and administrative expenses
    56,649       12,928       1,659       2,318       73,554  
 
   
 
     
 
     
 
     
 
     
 
 
Earnings from operations
  $ 15,992     $ 2,287     $ 3,138     $ 1,580     $ 22,997  
 
   
 
     
 
     
 
     
 
         
Non-operating expense, net
                                    542  
 
                                   
 
 
Earnings before income taxes
                                    22,455  
Income tax expense
                                    9,427  
 
                                   
 
 
Net earnings
                                  $ 13,028  
 
                                   
 
 
Total assets
  $ 809,347     $ 113,823     $ 61,880     $ 34,067     $ 812,844 *
 
   
 
     
 
     
 
     
 
     
 
 

* Consolidated total assets include net intercompany eliminations and corporate assets of $206,273.

                                         
    Six Months Ended June 30, 2004
    Insight           Direct        
    North America
  Insight UK
  Alliance
  PlusNet
  Consolidated
Net sales
  $ 1,216,763     $ 225,648     $ 36,134     $ 23,161     $ 1,501,706  
Costs of goods sold
    1,075,360       193,714       26,535       15,892       1,311,501  
 
   
 
     
 
     
 
     
 
     
 
 
Gross profit
    141,403       31,934       9,599       7,269       190,205  
Operating expenses:
                                       
Selling and administrative expenses
    111,879       26,233       3,189       4,865       146,166  
Reductions in liabilities assumed in previous acquisition
          (3,160 )                 (3,160 )
 
   
 
     
 
     
 
     
 
     
 
 
Earnings from operations
  $ 29,524     $ 8,861     $ 6,410     $ 2,404       47,199  
 
   
 
     
 
     
 
     
 
         
Non-operating expense, net
                                    129  
 
                                   
 
 
Earnings before income taxes
                                    47,070  
Income tax expense
                                    17,454  
 
                                   
 
 
Net earnings
                                  $ 29,616  
 
                                   
 
 
Total assets
  $ 809,347     $ 113,823     $ 61,880     $ 34,067     $ 812,844 *
 
   
 
     
 
     
 
     
 
     
 
 

* Consolidated total assets include net intercompany eliminations and corporate assets of $206,273.

- MORE -

                 
Insight Enterprises, Inc.
  1305 West Auto Drive   Tempe, Arizona 85284   480-902-1001   FAX 480-760-8958

 


 

     
Insight Q2 2004 Results, Page 11
  July 22, 2004

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES
Segment Reporting Information
(In thousands)
(Unaudited)

                                         
    Three Months Ended June 30, 2003
    Insight           Direct        
    North America
  Insight UK
  Alliance
  PlusNet
  Consolidated
Net sales
  $ 609,906     $ 90,702     $ 18,292     $ 6,514     $ 725,414  
Costs of goods sold
    540,872       78,763       13,344       4,174       637,153  
 
   
 
     
 
     
 
     
 
     
 
 
Gross profit
    69,034       11,939       4,948       2,340       88,261  
Operating expenses:
                                       
Selling and administrative expenses
    59,624       11,249       1,143       1,612       73,628  
Restructuring expenses
    639                         639  
 
   
 
     
 
     
 
     
 
     
 
 
Earnings from operations
  $ 8,771     $ 690     $ 3,805     $ 728     $ 13,994  
 
   
 
     
 
     
 
     
 
         
Non-operating expense, net
                                    1,025  
 
                                   
 
 
Earnings before income taxes
                                    12,969  
Income tax expense
                                    4,800  
 
                                   
 
 
Net earnings
                                  $ 8,169  
 
                                   
 
 
Total assets
  $ 647,226     $ 99,901     $ 53,079     $ 26,720     $ 719,251 *
 
   
 
     
 
     
 
     
 
     
 
 

* Consolidated total assets include net intercompany eliminations and corporate assets of $107,675.

                                         
    Six Months Ended June 30, 2003
    Insight           Direct        
    North America
  Insight UK
  Alliance
  PlusNet
  Consolidated
Net sales
  $ 1,201,302     $ 185,129     $ 37,910     $ 12,344     $ 1,436,685  
Costs of goods sold
    1,067,303       160,126       28,251       7,759       1,263,439  
 
   
 
     
 
     
 
     
 
     
 
 
Gross profit
    133,999       25,003       9,659       4,585       173,246  
Operating expenses:
                                       
Selling and administrative expenses
    118,354       23,246       2,341       3,343       147,284  
Restructuring expenses
    2,922       543                   3,465  
Reductions in liabilities assumed in previous acquisition
          (2,504 )                 (2,504 )
 
   
 
     
 
     
 
     
 
     
 
 
Earnings from operations
  $ 12,723     $ 3,718     $ 7,318     $ 1,242       25,001  
 
   
 
     
 
     
 
     
 
         
Non-operating expense, net
                                    2,242  
 
                                   
 
 
Earnings before income taxes
                                    22,759  
Income tax expense
                                    7,563  
 
                                   
 
 
Net earnings
                                  $ 15,196  
 
                                   
 
 
Total assets
  $ 647,226     $ 99,901     $ 53,079     $ 26,720     $ 719,251 *
 
   
 
     
 
     
 
     
 
     
 
 

* Consolidated total assets include net intercompany eliminations and corporate assets of $107,675.

- MORE -

                 
Insight Enterprises, Inc.
  1305 West Auto Drive   Tempe, Arizona 85284   480-902-1001   FAX 480-760-8958

 


 

     
Insight Q2 2004 Results, Page 12
  July 22, 2004

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES
Adjusted Consolidated Statements of Earnings
(In thousands, except per share amounts and footnotes)
(Unaudited)

                                                 
    For the   For the
    Three Months Ended   Three Months Ended
    June 30, 2004
  June 30, 2003
    GAAP
  Adjustments
  Non-GAAP(c)
  GAAP
  Adjustments
  Non-GAAP(c)
Net sales
  $ 769,054     $     $ 769,054     $ 725,414     $     $ 725,414  
Costs of goods sold
    672,503             672,503       637,153             637,153  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Gross profit
    96,551             96,551       88,261             88,261  
Operating expenses:
                                               
Selling and administrative expenses
    73,554             73,554       73,628             73,628  
Restructuring expenses
                      639       (639 )(b)      
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Earnings from operations
    22,997             22,997       13,994       639       14,633  
Non-operating expense, net
    542             542       1,025             1,025  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Earnings before income taxes
    22,455             22,455       12,969       639       13,608  
Income tax expense
    9,427       (853 )(a)     8,574       4,800       232       5,032  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Net earnings
  $ 13,028     $ 853     $ 13,881     $ 8,169     $ 407     $ 8,576  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Earnings per share:
                                               
Basic
  $ 0.27     $ 0.02     $ 0.29     $ 0.18     $ 0.01     $ 0.19  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Diluted
  $ 0.26     $ 0.02     $ 0.28     $ 0.18     $ 0.01     $ 0.19  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Shares used in per share calculation:
                                               
Basic
    48,394       48,394       48,394       46,136       46,136       46,136  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Diluted
    49,194       49,194       49,194       46,255       46,255       46,255  
 
   
 
     
 
     
 
     
 
     
 
     
 
 

Footnotes:

(a)   Amount consists of a United States deferred tax liability related to the undistributed earnings and the excess of the financial statement carrying amount over the tax basis of PlusNet of $2.1 million offset by the recognition an income tax benefit of $1.3 million related to valuation allowance releases on depreciation allowance carry forwards and bad debt provisions.
 
(b)   Insight North America recorded restructuring costs of $0.6 million.
 
(c)   Non-GAAP Financial Measures: The non-GAAP financial measures exclude the income resulting from reductions in liabilities assumed in a previous acquisition, restructuring expenses, the tax effects of these items and other tax adjustments. The Company excludes these items when evaluating the results of operations and the operating segments and when comparing results of operations to competitors’ operating results. The Company believes that the non-GAAP financial measures are useful to investors because they allow for greater transparency and facilitate comparisons to prior periods and competitors. 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.

- MORE -

                 
Insight Enterprises, Inc.
  1305 West Auto Drive   Tempe, Arizona 85284   480-902-1001   FAX 480-760-8958

 


 

     
Insight Q2 2004 Results, Page 13
  July 22, 2004

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES
Adjusted Consolidated Statements of Earnings
(In thousands, except per share amounts and footnotes)
(Unaudited)

                                                 
    For the   For the
    Six Months Ended   Six Months Ended
    June 30, 2004
  June 30, 2003
    GAAP
  Adjustments
  Non-GAAP(g)
  GAAP
  Adjustments
  Non-GAAP(g)
Net sales
  $ 1,501,706     $     $ 1,501,706     $ 1,436,685     $     $ 1,436,685  
Costs of goods sold
    1,311,501             1,311,501       1,263,439             1,263,439  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Gross profit
    190,205             190,205       173,246             173,246  
Operating expenses:
                                               
Selling and administrative expenses
    146,166             146,166       147,284             147,284  
Restructuring expenses
                      3,465       (3,465 )(e)      
Reductions in liabilities assumed in previous acquisition
    (3,160 )     3,160 (d)           (2,504 )     2,504 (d)      
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Earnings from operations
    47,199       (3,160 )     44,039       25,001       961       25,962  
Non-operating expense, net
    129             129       2,242             2,242  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Earnings before income taxes
    47,070       (3,160 )     43,910       22,759       961       23,720  
Income tax expense
    17,454       (1,125 )(f)     16,329       7,563       1,174       8,737  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Net earnings
  $ 29,616     $ (2,035 )   $ 27,581     $ 15,196     $ (213 )   $ 14,983  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Earnings per share:
                                               
Basic
  $ 0.62     $ (0.05 )   $ 0.57     $ 0.33     $ (0.01 )   $ 0.32  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Diluted
  $ 0.60     $ (0.04 )   $ 0.56     $ 0.33     $ (0.01 )   $ 0.32  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Shares used in per share calculation:
                                               
Basic
    48,041       48,041       48,041       46,114       46,114       46,114  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Diluted
    49,036       49,036       49,036       46,192       46,192       46,192  
 
   
 
     
 
     
 
     
 
     
 
     
 
 

Footnotes:

(d)   Insight UK recorded $3.2 million and $2.5 million of income associated with the reduction of certain liabilities assumed in connection with a previous acquisition. These amounts would have been recorded as a reduction to goodwill if the goodwill had not been previously written off.
 
(e)   Insight North America and Insight UK recorded restructuring costs of $2.9 million and $0.6 million, respectively.
 
(f)   Amount includes a United States deferred tax liability related to the undistributed earnings and the excess of the financial statement carrying amount over the tax basis of PlusNet of $2.1 million offset by the recognition a U.K. income tax benefit of $1.3 million related to valuation allowance releases on depreciation allowance carry forwards and bad debt provisions.
 
(g)   Non-GAAP Financial Measures: The non-GAAP financial measures exclude the income resulting from reductions in liabilities assumed in a previous acquisition, restructuring expenses, the tax effects of these items and other tax adjustments. The Company excludes these items when evaluating the results of operations and the operating segments and when comparing results of operations to competitors’ operating results. The Company believes that the non-GAAP financial measures are useful to investors because they allow for greater transparency and facilitate comparisons to prior periods and competitors. 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.

# # #

                 
Insight Enterprises, Inc.
  1305 West Auto Drive   Tempe, Arizona 85284   480-902-1001   FAX 480-760-8958