0001193125-16-563766.txt : 20160428 0001193125-16-563766.hdr.sgml : 20160428 20160428161941 ACCESSION NUMBER: 0001193125-16-563766 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20160428 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20160428 DATE AS OF CHANGE: 20160428 FILER: COMPANY DATA: COMPANY CONFORMED NAME: INSIGHT ENTERPRISES INC CENTRAL INDEX KEY: 0000932696 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-CATALOG & MAIL-ORDER HOUSES [5961] IRS NUMBER: 860766246 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-25092 FILM NUMBER: 161600361 BUSINESS ADDRESS: STREET 1: 6820 SOUTH HARL AVENUE CITY: TEMPE STATE: AZ ZIP: 85283 BUSINESS PHONE: 480-902-1001 MAIL ADDRESS: STREET 1: 6820 SOUTH HARL AVENUE CITY: TEMPE STATE: AZ ZIP: 85283 8-K 1 d185184d8k.htm 8-K 8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

 

 

Date of Report: April 28, 2016

INSIGHT ENTERPRISES, INC.

(Exact name of registrant as specified in its charter)

 

Delaware   0-25092   86-0766246
(State or other jurisdiction
of incorporation)
  (Commission
File Number)
  (I.R.S. Employer
Identification No.)

 

6820 South Harl Avenue, Tempe, Arizona   85283
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: (480) 333-3000

Not Applicable

(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


Item 2.02. Results of Operations and Financial Condition.

On April 28, 2016, Insight Enterprises, Inc. announced by press release its results of operations for the first quarter ended March 31, 2016. A copy of the press release is attached hereto as Exhibit 99.1 and incorporated by reference herein. The information disclosed under this Item 2.02, including Exhibit 99.1 hereto, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

 

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit
Number

  

Description

99.1    Press release dated April 28, 2016.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

    Insight Enterprises, Inc.
Date: April 28, 2016     By:  

/s/ Glynis A. Bryan

      Glynis A. Bryan
      Chief Financial Officer
EX-99.1 2 d185184dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

 

FOR IMMEDIATE RELEASE    NASDAQ: NSIT

INSIGHT ENTERPRISES, INC. REPORTS FIRST QUARTER 2016 RESULTS

TEMPE, AZ – April 28, 2016 – Insight Enterprises, Inc. (NASDAQ: NSIT) (the “Company”) today reported results of operations for the quarter ended March 31, 2016.

In the first quarter of 2016, consolidated net sales were $1.17 billion, down 4% year over year, as an increase in net sales in the Company’s North America segment was offset by lower sales reported in EMEA and APAC. Gross profit of $161.1 million in the first quarter of 2016 was flat year to year in U.S. dollars despite the top-line decline due to improved gross margin performance in EMEA and APAC. Consolidated selling and administrative expenses increased 4% to $146.1 million in the first quarter of 2016, reflecting investments across the business, most notably in the Company’s North America operating segment. As a result, earnings from operations decreased year to year to $15.0 million and diluted earnings per share decreased to $0.21 compared to $0.29 reported in the first quarter of 2015, excluding severance and restructuring expenses. The Company recorded $1.4 million in severance and restructuring expenses in the first quarter of 2016, primarily in its North America business, compared to $723,000 last year. On a GAAP basis, earnings from operations decreased to $13.6 million and diluted earnings per share was $0.18 in the first quarter of 2016 compared to $0.27 reported last year.

“Overall for the quarter, our EMEA and Asia Pacific businesses delivered strong earnings growth year over year,” stated Ken Lamneck, President and Chief Executive Officer. “Our North America business has not met our profitability expectations in recent quarters. This has been related to a combination of a higher percentage of large and public sector clients as well as a shift in product mix resulting in lower data center sales. This could be somewhat cyclical, but market data suggests softer demand for data center solutions, and we are cautious about recovery in our product mix over the balance of this year,” added Lamneck.

“We continue to be excited about our potential in North America but believed that we needed to take action to support our long-term profitable growth,” stated Lamneck. “To that end, we recently concluded several cost reduction initiatives across our U.S. business that will allow us to better align our cost structure with current gross profit performance. Annualized savings from these actions are expected to be approximately $20 million beginning in May of 2016,” Lamneck concluded.

 

- MORE -

Insight Enterprises, Inc.         6820 South Harl Avenue         Tempe, Arizona 85283         800.467.4448         FAX 480.760.8958


Insight Q1 2016 Results, Page 2    April 28, 2016

 

    Consolidated net sales of $1.17 billion for the first quarter of 2016 decreased 4% compared to the first quarter of 2015, down 3% year to year excluding the effects of foreign currency movements.

 

    Net sales in North America of $826.9 million were up 1% year over year;

 

    Net sales in EMEA of $303.4 million decreased 15% year to year, down 11% excluding the effects of foreign currency movements; and

 

    Net sales in APAC of $38.7 million decreased 8% year to year, down 3% excluding the effects of foreign currency movements.

 

    Consolidated gross profit of $161.1 million was relatively flat compared to the first quarter of 2015, but increased 1% year over year excluding the effects of foreign currency movements. Consolidated gross margin increased approximately 50 basis points to 13.8% of net sales.

 

    Gross profit in North America of $111.7 million (13.5% gross margin) was flat year over year, and increased 1% excluding the effects of foreign currency movements;

 

    Gross profit in EMEA of $43.4 million (14.3% gross margin) decreased 3% year to year, but was up 1% year over year excluding the effects of foreign currency movements; and

 

    Gross profit in APAC of $5.9 million (15.3% gross margin) increased 8% year over year, up 14% year over year excluding the effects of foreign currency movements.

 

    Consolidated earnings from operations decreased 33% compared to the first quarter of 2015 to $13.6 million, or 1.2% of net sales. Excluding the effects of foreign currency movements, the decrease in consolidated earnings from operations was 32% year to year.

 

    Earnings from operations in North America decreased 44% year to year to $10.5 million, or 1.3% of net sales;

 

    Earnings from operations in EMEA increased 57% year over year to $2.7 million, or 0.9% of net sales, up 54% excluding the effects of foreign currency movements; and

 

    Earnings from operations in APAC increased to $425,000, or 1.1% of net sales.

 

    Non-GAAP consolidated earnings from operations, which excludes severance and restructuring expenses in both periods, decreased 29% year to year to $15.0 million, or 1.3% of net sales for the first quarter of 2016.*

 

    Consolidated net earnings and diluted earnings per share for the first quarter of 2016 were $6.9 million and $0.18, respectively, at an effective tax rate of 38.2%.

 

    Non-GAAP consolidated net earnings and diluted earnings per share, which exclude severance and restructuring expenses and the tax effect of these charges in both periods, were $7.7 million and $0.21, respectively, for the first quarter of 2016.*

 

    The Company repurchased approximately 505,000 shares of its common stock at a total cost of approximately $13.5 million during the first quarter of 2016.

* A tabular reconciliation of financial measures prepared in accordance with United States generally accepted accounting principles (“GAAP”) to non-GAAP financial measures is included at the end of this press release.

 

- MORE -

Insight Enterprises, Inc.         6820 South Harl Avenue         Tempe, Arizona 85283         800.467.4448         FAX 480.760.8958


Insight Q1 2016 Results, Page 3    April 28, 2016

 

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 foreign currency movements. 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.

Net of tax 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 2016, the Company continues to expect its business to deliver top-line growth in the low-to-mid single digit range in U.S. dollar terms. The Company also continues to expect diluted earnings per share for the full year 2016 to be between $2.25 and $2.35.

This outlook reflects:

 

    The adverse effect on gross profit of previously announced partner program changes in the software category, which the Company expects to be between $5 and $10 million;

 

    The positive effect on selling and administrative expenses of recent cost reduction initiatives in North America, which the Company expects to be approximately $13 to $15 million over the balance of 2016;

 

    an effective tax rate of approximately 37% - 38%;

 

    the completion of the balance of the Company’s share repurchase program of $37 million, leading to an average share count of approximately 37 million shares for the year; and

 

    capital expenditures of $10 to $15 million.

This outlook excludes severance and restructuring expenses incurred during the year.

CONFERENCE CALL AND WEBCAST

The Company will host a conference call and live webcast today at 5:00 p.m. ET to discuss first quarter 2016 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://nsit.client.shareholder.com/events.cfm, 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 87781634.

USE OF NON-GAAP FINANCIAL MEASURES

The non-GAAP financial measures exclude severance and restructuring expenses and the tax effect of these charges. The Company excludes these charges 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. 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.

 

- MORE -

Insight Enterprises, Inc.         6820 South Harl Avenue         Tempe, Arizona 85283         800.467.4448         FAX 480.760.8958


Insight Q1 2016 Results, Page 4    April 28, 2016

 

FINANCIAL SUMMARY TABLE

(DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

(UNAUDITED)

 

     Three Months Ended March 31,  
     2016     2015     change  

Insight Enterprises, Inc.

      

Net sales

   $ 1,168,982      $ 1,219,679        (4 %) 

Gross profit

   $ 161,108      $ 161,813        —     

Gross margin

     13.8     13.3     50  bps 

Selling and administrative expenses

   $ 146,119      $ 140,796        4

Severance and restructuring expenses

   $ 1,356      $ 723        88

Earnings from operations

   $ 13,633      $ 20,294        (33 %) 

Net earnings

   $ 6,888      $ 10,951        (37 %) 

Diluted earnings per share

   $ 0.18      $ 0.27        (33 %) 

North America

      

Net sales

   $ 826,888      $ 822,709        1

Gross profit

   $ 111,743      $ 111,516        —     

Gross margin

     13.5     13.6     (10  bps) 

Selling and administrative expenses

   $ 100,041      $ 92,402        8

Severance and restructuring expenses

   $ 1,217      $ 405        200

Earnings from operations

   $ 10,485      $ 18,709        (44 %) 

EMEA

      

Net sales

   $ 303,360      $ 354,842        (15 %) 

Gross profit

   $ 43,426      $ 44,811        (3 %) 

Gross margin

     14.3     12.6     170  bps 

Selling and administrative expenses

   $ 40,679      $ 42,757        (5 %) 

Severance and restructuring expenses

   $ 24      $ 318        (92 %) 

Earnings from operations

   $ 2,723      $ 1,736        57

APAC

      

Net sales

   $ 38,734      $ 42,128        (8 %) 

Gross profit

   $ 5,939      $ 5,486        8

Gross margin

     15.3     13.0     230  bps 

Selling and administrative expenses

   $ 5,399      $ 5,637        (4 %) 

Severance and restructuring expenses

   $ 115      $ —                   ** 

Earnings (loss) from operations

   $ 425      $ (151     381

 

     North America     EMEA     APAC  
     Three Months Ended
March 31,
    Three Months Ended
March 31,
    Three Months Ended
March 31,
 

Sales Mix

   2016     2015     % change*     2016     2015     % change*     2016     2015     % change*  

Hardware

     63     61     3     40     41     (18 %)      9     5     90

Software

     29     32     (6 %)      57     56     (12 %)      87     92     (14 %) 

Services

     8     7     11     3     3     (11 %)      4     3     12
  

 

 

   

 

 

     

 

 

   

 

 

     

 

 

   

 

 

   
     100     100     1     100     100     (15 %)      100     100     (8 %) 
  

 

 

   

 

 

     

 

 

   

 

 

     

 

 

   

 

 

   

 

* Represents growth/decline in category net sales on a U.S. dollar basis and does not exclude the effects of foreign currency movements.
**    Percentage change not considered meaningful.

 

- MORE -

Insight Enterprises, Inc.         6820 South Harl Avenue         Tempe, Arizona 85283         800.467.4448         FAX 480.760.8958


Insight Q1 2016 Results, Page 5    April 28, 2016

 

FORWARD-LOOKING INFORMATION

Certain statements in this release and the related conference call and webcast are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements, including the Company’s expected 2016 financial results, including top-line growth rates and diluted earnings per share, and the assumptions relating thereto, including foreign currency exchange rates, the effect on gross margin of partner program changes, the effect on selling and administrative expenses of recent cost reduction initiatives in North America, the Company’s effective tax rate, capital expenditures, plans concerning the completion of the Company’s recently authorized share repurchase program and its effect on the expected average outstanding share count for 2016 and the health of the IT industry and trends and opportunities relating thereto, 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, 2015:

 

    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 related marketing funds and purchasing incentives;

 

    changes in the IT industry and/or rapid changes in technology;

 

    possible significant fluctuations in the Company’s future operating results;

 

    general economic conditions;

 

    the risks associated with the Company’s international operations;

 

    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;

 

    the Company’s reliance on commercial delivery services;

 

    the Company’s dependence on certain personnel;

 

    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

 

- MORE -

Insight Enterprises, Inc.         6820 South Harl Avenue         Tempe, Arizona 85283         800.467.4448         FAX 480.760.8958


Insight Q1 2016 Results, Page 6    April 28, 2016

 

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(IN THOUSANDS, EXCEPT PER SHARE DATA)

(UNAUDITED)

 

     Three Months Ended
March 31,
 
     2016     2015  

Net sales

   $ 1,168,982      $ 1,219,679   

Costs of goods sold

     1,007,874        1,057,866   
  

 

 

   

 

 

 

Gross profit

     161,108        161,813   

Operating expenses:

    

Selling and administrative expenses

     146,119        140,796   

Severance and restructuring expenses

     1,356        723   
  

 

 

   

 

 

 

Earnings from operations

     13,633        20,294   

Non-operating (income) expense:

    

Interest income

     (250     (154

Interest expense

     1,848        1,738   

Net foreign currency exchange loss

     616        613   

Other expense, net

     268        331   
  

 

 

   

 

 

 

Earnings before income taxes

     11,151        17,766   

Income tax expense

     4,263        6,815   
  

 

 

   

 

 

 

Net earnings

   $ 6,888      $ 10,951   
  

 

 

   

 

 

 

Net earnings per share:

    

Basic

   $ 0.19      $ 0.28   
  

 

 

   

 

 

 

Diluted

   $ 0.18      $ 0.27   
  

 

 

   

 

 

 

Shares used in per share calculations:

    

Basic

     37,075        39,673   
  

 

 

   

 

 

 

Diluted

     37,386        39,994   
  

 

 

   

 

 

 

 

- MORE -

Insight Enterprises, Inc.         6820 South Harl Avenue         Tempe, Arizona 85283         800.467.4448         FAX 480.760.8958


Insight Q1 2016 Results, Page 7    April 28, 2016

 

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(IN THOUSANDS)

(UNAUDITED)

 

     March 31,
2016
    December 31,
2015
 

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 173,910      $ 187,978   

Accounts receivable, net

     1,050,866        1,315,094   

Inventories

     129,452        119,820   

Inventories not available for sale

     52,453        51,756   

Other current assets

     85,147        77,011   
  

 

 

   

 

 

 

Total current assets

     1,491,828        1,751,659   

Property and equipment, net

     85,975        88,281   

Goodwill

     56,195        56,195   

Intangible assets, net

     23,790        26,983   

Deferred income taxes

     62,927        62,986   

Other assets

     28,452        27,913   
  

 

 

   

 

 

 
   $ 1,749,167      $ 2,014,017   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable – trade

   $ 609,882      $ 905,464   

Accounts payable – inventory financing facility

     102,064        106,327   

Accrued expenses and other current liabilities

     122,315        144,633   

Current portion of long-term debt

     1,206        1,535   

Deferred revenue

     53,627        50,166   
  

 

 

   

 

 

 

Total current liabilities

     889,094        1,208,125   

Long-term debt

     141,171        89,000   

Deferred income taxes

     197        239   

Other liabilities

     31,222        30,911   
  

 

 

   

 

 

 
     1,061,684        1,328,275   
  

 

 

   

 

 

 

Stockholders’ equity:

    

Preferred stock

     —          —     

Common stock

     368        371   

Additional paid-in capital

     313,273        316,686   

Retained earnings

     406,459        408,721   

Accumulated other comprehensive loss – foreign currency translation adjustments

     (32,617     (40,036
  

 

 

   

 

 

 

Total stockholders’ equity

     687,483        685,742   
  

 

 

   

 

 

 
   $ 1,749,167      $ 2,014,017   
  

 

 

   

 

 

 

 

- MORE -

Insight Enterprises, Inc.         6820 South Harl Avenue         Tempe, Arizona 85283         800.467.4448         FAX 480.760.8958


Insight Q1 2016 Results, Page 8    April 28, 2016

 

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(IN THOUSANDS)

(UNAUDITED)

 

     Three Months Ended March 31,  
     2016     2015  

Cash flows from operating activities:

    

Net earnings

   $ 6,888      $ 10,951   

Adjustments to reconcile net earnings to net cash (used in) provided by operating activities:

    

Depreciation and amortization

     10,180        9,542   

Provision for losses on accounts receivable

     608        1,083   

Write-downs of inventories

     967        826   

Non-cash stock-based compensation

     2,799        2,323   

Excess tax benefit from employee gains on stock-based compensation

     (258     (345

Deferred income taxes

     (1     31   

Changes in assets and liabilities:

    

Decrease in accounts receivable

     265,222        239,253   

Increase in inventories

     (11,334     (18,079

Increase in other assets

     (8,259     (11,456

Decrease in accounts payable

     (297,714     (198,530

Increase in deferred revenue

     3,370        7,384   

Decrease in accrued expenses and other liabilities

     (19,655     (22,165
  

 

 

   

 

 

 

Net cash (used in) provided by operating activities

     (47,187     20,818   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of property and equipment

     (2,896     (3,194
  

 

 

   

 

 

 

Net cash used in investing activities

     (2,896     (3,194
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Borrowings on senior revolving credit facility

     214,920        158,410   

Repayments on senior revolving credit facility

     (214,920     (138,910

Borrowings on accounts receivable securitization financing facility

     516,000        409,100   

Repayments on accounts receivable securitization financing facility

     (465,000     (395,100

Repayments under other financing agreements

     (632     —     

Payments on capital lease obligations

     (56     (55

Net (repayments) borrowings under inventory financing facility

     (4,263     22,505   

Excess tax benefit from employee gains on stock-based compensation

     258        345   

Payment of payroll taxes on stock-based compensation through shares withheld

     (2,098     (1,826

Repurchases of common stock

     (13,461     (38,559
  

 

 

   

 

 

 

Net cash provided by financing activities

     30,748        15,910   
  

 

 

   

 

 

 

Foreign currency exchange effect on cash and cash equivalent balances

     5,267        (11,932
  

 

 

   

 

 

 

(Decrease) increase in cash and cash equivalents

     (14,068     21,602   

Cash and cash equivalents at beginning of period

     187,978        164,524   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 173,910      $ 186,126   
  

 

 

   

 

 

 

 

- MORE -

Insight Enterprises, Inc.         6820 South Harl Avenue         Tempe, Arizona 85283         800.467.4448         FAX 480.760.8958


Insight Q1 2016 Results, Page 9    April 28, 2016

 

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,
 
     2016      2015  

Consolidated Earnings from Operations:

     

GAAP

   $ 13,633       $ 20,294   

Severance and restructuring expenses

     1,356         723   
  

 

 

    

 

 

 

Non-GAAP

   $ 14,989       $ 21,017   
  

 

 

    

 

 

 

Consolidated Net Earnings:

     

GAAP

   $ 6,888       $ 10,951   

Severance and restructuring expenses, net of tax

     854         556   
  

 

 

    

 

 

 

Non-GAAP

   $ 7,742       $ 11,507   
  

 

 

    

 

 

 

Consolidated Diluted EPS:

     

GAAP

   $ 0.18       $ 0.27   

Severance and restructuring expenses, net of tax

     0.03         0.02   
  

 

 

    

 

 

 

Non-GAAP

   $ 0.21       $ 0.29   
  

 

 

    

 

 

 

North America Earnings from Operations:

     

GAAP

   $ 10,485       $ 18,709   

Severance and restructuring expenses

     1,217         405   
  

 

 

    

 

 

 

Non-GAAP

   $ 11,702       $ 19,114   
  

 

 

    

 

 

 

EMEA Earnings from Operations:

     

GAAP

   $ 2,723       $ 1,736   

Severance and restructuring expenses

     24         318   
  

 

 

    

 

 

 

Non-GAAP

   $ 2,747       $ 2,054   
  

 

 

    

 

 

 

APAC Earnings (Loss) from Operations:

     

GAAP

   $ 425       $ (151

Severance and restructuring expenses

     115         —     
  

 

 

    

 

 

 

Non-GAAP

   $ 540       $ (151
  

 

 

    

 

 

 

 

- ### -

Insight Enterprises, Inc.         6820 South Harl Avenue         Tempe, Arizona 85283         800.467.4448         FAX 480.760.8958

GRAPHIC 3 g185184img001.jpg GRAPHIC begin 644 g185184img001.jpg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end