NSIT Insight Enterprises Inc

Insight Enterprises, Inc. (NASDAQ: NSIT) (the “Company”) today reported financial results for the quarter ended June 30, 2024. Highlights include:

• Gross profit increased 5% year over year to $453.4 million with gross margin expanding 260 basis points to 21.0%
  • Insight Core services gross profit grew 12% year over year
  • Cloud gross profit grew 21% year over year
• Consolidated net earnings grew 9% to $87.4 million, year over year
• Adjusted earnings before interest, tax, depreciation and amortization (“EBITDA”) grew 3% to $141.4 million, year over year
• Diluted earnings per share of $2.27 increased 5% year over year
• Adjusted diluted earnings per share of $2.46 decreased 4% year to year

In the second quarter of 2024, net sales decreased 8%, year to year, and gross profit increased 5%, year over year to $453.4 million. Gross margin expanded 260 basis points compared to the second quarter of 2023 to 21.0%. Earnings from operations of $131.1 million increased 11% compared to $118.6 million in the second quarter of 2023. Adjusted earnings from operations of $131.1 million increased 1% compared to $129.7 million in the second quarter of 2023. Consolidated net earnings were $87.4 million, or 4.0% of net sales, in the second quarter of 2024, and Adjusted consolidated net earnings were $86.7 million, or 4.0% of net sales. Diluted earnings per share for the quarter was $2.27, up 5%, year over year, and Adjusted diluted earnings per share was $2.46, down 4%, year to year.

“Our strategy to focus on cloud, services, and the fastest growing areas of the market has delivered improved economics to our shareholders and supports our transformation to become the leading Solutions Integrator,” stated Joyce Mullen, President and Chief Executive Officer. “We delivered double-digit cloud and Insight Core services gross profit growth and expanded gross margin, year over year. We also grew Adjusted EBITDA, year over year, despite a choppy product demand environment,” Mullen stated.

KEY HIGHLIGHTS

Results for the Quarter:

• Consolidated net sales for the second quarter of 2024 of $2.2 billion decreased 8%, year to year, when compared to the second quarter of 2023. Product net sales decreased 11%, year to year, while services net sales increased 8%, year over year.
  • Net sales in North America decreased 9%, year to year, to $1.7 billion;
    • Product net sales decreased 11%, year to year, to $1.4 billion;
    • Services net sales increased 5%, year over year, to $329.6 million;
  • Net sales in EMEA decreased 6%, year to year, to $368.9 million; and
  • Net sales in APAC was flat, year to year, at $60.4 million.
• Excluding the effects of fluctuating foreign currency exchange rates, consolidated net sales decreased 8%, year to year, with decreases in net sales in North America and EMEA of 9% and 6% year to year, respectively, while net sales in APAC increased 1%, year over year.
• Consolidated gross profit increased 5% compared to the second quarter of 2023 to $453.4 million, with consolidated gross margin expanding 260 basis points to 21.0% of net sales. Product gross profit decreased 3%, year to year, and services gross profit increased 11%, year over year. Cloud gross profit grew 21%, year over year, and Insight Core services gross profit increased 12%, year over year. By segment, gross profit:
  • increased 3% in North America, year over year, to $354.1 million (20.4% gross margin);
  • increased 10% in EMEA, year over year, to $79.1 million (21.5% gross margin); and
  • increased 12% in APAC, year over year, to $20.1 million (33.3% gross margin).
• Excluding the effects of fluctuating foreign currency exchange rates, consolidated gross profit was up 5%, year over year, with gross profit growth in North America, EMEA and APAC of 3%, 10% and 13%, respectively, year over year.
• Consolidated earnings from operations increased 11% compared to the second quarter of 2023 to $131.1 million, or 6.1% of net sales. By segment, earnings from operations:
  • increased 7% in North America, year over year, to $101.8 million, or 5.9% of net sales;
  • increased 29% in EMEA, year over year, to $21.0 million, or 5.7% of net sales; and
  • increased 19% in APAC, year over year, to $8.3 million, or 13.7% of net sales.
• Excluding the effects of fluctuating foreign currency exchange rates, consolidated earnings from operations were up 11%, year over year, with increased earnings from operations in North America, EMEA and APAC of 7%, 30% and 21%, year over year, respectively.
• Adjusted earnings from operations increased 1% compared to the second quarter of 2023 to $131.1 million, or 6.1% of net sales. By segment, Adjusted earnings from operations:
  • decreased 1% in North America, year to year, to $103.4 million, or 6.0% of net sales;
  • increased 9% in EMEA, year over year, to $19.2 million, or 5.2% of net sales; and
  • increased 20% in APAC, year over year, to $8.4 million, or 14.0% of net sales.
• Excluding the effects of fluctuating foreign currency exchange rates, Adjusted consolidated earnings from operations were up 2%, year over year, with increased Adjusted earnings from operations in EMEA and APAC of 9% and 21%, year over year, respectively, partially offset by a decrease in Adjusted earnings from operations in North America of 1%, year to year.
• Consolidated net earnings and diluted earnings per share for the second quarter of 2024 were $87.4 million and $2.27, respectively, at an effective tax rate of 25.5%.
• Adjusted consolidated net earnings and Adjusted diluted earnings per share for the second quarter of 2024 were $86.7 million and $2.46, respectively. Excluding the effects of fluctuating foreign currency exchange rates, Adjusted diluted earnings per share decreased 4% year to year.

In discussing financial results for the three and six months ended June 30, 2024 and 2023 in this press release, the Company refers to certain financial measures that are adjusted from the financial results prepared in accordance with United States generally accepted accounting principles (“GAAP”). When referring to non-GAAP measures, the Company refers to them 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, earnings from operations and Adjusted earnings from operations on a consolidated basis and in North America, EMEA and APAC excluding the effects of fluctuating foreign currency exchange rates. In addition, the Company refers to changes in Adjusted diluted earnings per share on a consolidated basis excluding the effects of fluctuating foreign currency exchange rates. These are also considered to be non-GAAP measures. We believe providing this information excluding the effects of fluctuating foreign currency exchange rates provides valuable supplemental information regarding our underlying business and results of operations, consistent with how we evaluate our performance. 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 performance measures excluding the effects of fluctuating foreign currency exchange rates should not be considered a substitute for, or superior to, the measures of financial performance prepared in accordance with GAAP.

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 2024, the Company expects Adjusted diluted earnings per share to be between $10.60 and $10.90. We expect to deliver low double digit gross profit growth and expect that our gross margin will be in the 19% to 20% range.

This outlook assumes:

• interest expense of $60 to $62 million;
• an effective tax rate of 26% for the full year;
• capital expenditures of $35 to $40 million; and
• an average share count for the full year of 35.1 million shares.

This outlook excludes acquisition-related intangibles amortization expense of approximately $69 million, assumes no acquisition or integration related expenses, transformation or severance and restructuring expenses, net and no significant change in our debt instruments or the macroeconomic environment. Due to the inherent difficulty of forecasting some of these types of expenses, which impact net earnings, diluted earnings per share and selling and administrative expenses, the Company is unable to reasonably estimate the impact of such expenses, if any, to net earnings, diluted earnings per share and selling and administrative expenses. Accordingly, the Company is unable to provide a reconciliation of GAAP to non-GAAP diluted earnings per share for the full year 2024 forecast.

CONFERENCE CALL AND WEBCAST

The Company will host a conference call and live webcast today at 9:00 a.m. ET to discuss second quarter 2024 results of operations. A live webcast 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 webcast will be available on the Company’s web site for a limited time following the call. To access the live conference call, please register in advance using the event link on the Company's web site. Upon registering, participants will receive dial-in information via email, as well as a unique registrant ID, event passcode, and detailed instructions regarding how to join the call.

USE OF NON-GAAP FINANCIAL MEASURES

The non-GAAP financial measures are referred to as “Adjusted”. Adjusted earnings from operations, Adjusted net earnings and Adjusted diluted earnings per share exclude (i) severance and restructuring expenses, net, (ii) certain executive recruitment and hiring related expenses, (iii) amortization of intangible assets, (iv) transformation costs, (v) certain acquisition and integration related expenses, (vi) gains and losses from revaluation of acquisition related earnout liabilities, (vii) certain third-party data center service outage related expenses and recoveries, and (viii) the tax effects of each of these items, as applicable. Transformation costs represent costs we are incurring to transform our business, to help us achieve our strategic objectives, including becoming a leading solutions integrator. 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 diluted earnings per share also includes the impact of the benefit from the note hedge where the Company’s average stock price for the second quarter of 2024 was in excess of $68.32, which is the initial conversion price of our convertible senior notes (the “Convertible Notes”). Adjusted EBITDA excludes (i) interest expense, (ii) income tax expense, (iii) depreciation and amortization of property and equipment, (iv) amortization of intangible assets, (v) severance and restructuring expenses, net, (vi) certain executive recruitment and hiring related expenses, (vii) transformation costs, (viii) certain acquisition and integration related expenses, (ix) certain third-party data center service outage related expenses and recoveries, and (x) gains and losses from revaluation of acquisition related earnout liabilities. Adjusted return on invested capital (“ROIC”) excludes (i) severance and restructuring expenses, net, (ii) certain executive recruitment and hiring related expenses, (iii) amortization of intangible assets, (iv) transformation costs, (v) certain acquisition and integration related expenses, (vi) certain third-party data center service outage related expenses and recoveries, (vii) gains and losses from revaluation of acquisition related earnout liabilities, and (viii) the tax effects of each of these items, as applicable.

These non-GAAP measures are used by the Company and its management 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

June 30,

 

Six Months Ended

June 30,

 

 

2024

 

2023

 

change

 

2024

 

2023

 

change

Insight Enterprises, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

$

1,726,435

 

 

$

1,945,609

 

 

(11%)

 

$

3,690,390

 

 

$

3,913,254

 

 

(6%)

Services

 

$

435,227

 

 

$

403,987

 

 

8%

 

$

850,757

 

 

$

760,289

 

 

12%

Total net sales

 

$

2,161,662

 

 

$

2,349,596

 

 

(8%)

 

$

4,541,147

 

 

$

4,673,543

 

 

(3%)

Gross profit

 

$

453,365

 

 

$

433,190

 

 

5%

 

$

894,293

 

 

$

824,505

 

 

8%

Gross margin

 

 

21.0

%

 

 

18.4

%

 

260 bps

 

 

19.7

%

 

 

17.6

%

 

210 bps

Selling and administrative expenses

 

$

317,234

 

 

$

318,243

 

 

—%

 

$

654,668

 

 

$

628,244

 

 

4%

Severance and restructuring expenses, net

 

$

4,868

 

 

$

(3,770

)

 

*

 

$

7,095

 

 

$

32

 

 

> 100%

Acquisition and integration related expenses

 

$

190

 

 

$

106

 

 

79%

 

$

1,471

 

 

$

157

 

 

> 100%

Earnings from operations

 

$

131,073

 

 

$

118,611

 

 

11%

 

$

231,059

 

 

$

196,072

 

 

18%

Net earnings

 

$

87,444

 

 

$

80,482

 

 

9%

 

$

154,471

 

 

$

130,454

 

 

18%

Diluted earnings per share

 

$

2.27

 

 

$

2.17

 

 

5%

 

$

4.01

 

 

$

3.51

 

 

14%

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales Mix

 

 

 

 

 

**

 

 

 

 

 

**

Hardware

 

 

54

%

 

 

56

%

 

(11%)

 

 

51

%

 

 

57

%

 

(13%)

Software

 

 

26

%

 

 

27

%

 

(13%)

 

 

30

%

 

 

27

%

 

9%

Services

 

 

20

%

 

 

17

%

 

8%

 

 

19

%

 

 

16

%

 

12%

 

 

 

100

%

 

 

100

%

 

(8%)

 

 

100

%

 

 

100

%

 

(3%)

 

 

 

 

 

 

 

 

 

 

 

 

 

North America

 

 

 

 

 

 

 

 

 

 

 

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

$

1,402,732

 

 

$

1,582,454

 

 

(11%)

 

$

2,989,038

 

 

$

3,132,890

 

 

(5%)

Services

 

$

329,625

 

 

$

314,712

 

 

5%

 

$

648,141

 

 

$

598,240

 

 

8%

Total net sales

 

$

1,732,357

 

 

$

1,897,166

 

 

(9%)

 

$

3,637,179

 

 

$

3,731,130

 

 

(3%)

Gross profit

 

$

354,107

 

 

$

343,142

 

 

3%

 

$

703,950

 

 

$

658,286

 

 

7%

Gross margin

 

 

20.4

%

 

 

18.1

%

 

230 bps

 

 

19.4

%

 

 

17.6

%

 

180 bps

Selling and administrative expenses

 

$

248,192

 

 

$

252,285

 

 

(2%)

 

$

511,112

 

 

$

501,105

 

 

2%

Severance and restructuring expenses, net

 

$

3,922

 

 

$

(4,685

)

 

*

 

$

5,541

 

 

$

(1,598

)

 

*

Acquisition and integration related expenses

 

$

180

 

 

$

106

 

 

70%

 

$

1,461

 

 

$

157

 

 

>100%

Earnings from operations

 

$

101,813

 

 

$

95,436

 

 

7%

 

$

185,836

 

 

$

158,622

 

 

17%

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales Mix

 

 

 

 

 

**

 

 

 

 

 

**

Hardware

 

 

60

%

 

 

61

%

 

(11%)

 

 

56

%

 

 

62

%

 

(13%)

Software

 

 

21

%

 

 

22

%

 

(12%)

 

 

26

%

 

 

22

%

 

18%

Services

 

 

19

%

 

 

17

%

 

5%

 

 

18

%

 

 

16

%

 

8%

 

 

 

100

%

 

 

100

%

 

(9%)

 

 

100

%

 

 

100

%

 

(3%)

 

 

 

 

 

 

 

 

 

 

 

 

 

EMEA

 

 

 

 

 

 

 

 

 

 

 

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

$

292,256

 

 

$

328,280

 

 

(11%)

 

$

631,822

 

 

$

705,731

 

 

(10%)

Services

 

$

76,617

 

 

$

63,446

 

 

21%

 

$

149,892

 

 

$

112,999

 

 

33%

Total net sales

 

$

368,873

 

 

$

391,726

 

 

(6%)

 

$

781,714

 

 

$

818,730

 

 

(5%)

Gross profit

 

$

79,142

 

 

$

72,047

 

 

10%

 

$

154,175

 

 

$

132,935

 

 

16%

Gross margin

 

 

21.5

%

 

 

18.4

%

 

310 bps

 

 

19.7

%

 

 

16.2

%

 

350 bps

Selling and administrative expenses

 

$

57,264

 

 

$

54,913

 

 

4%

 

$

120,569

 

 

$

104,818

 

 

15%

Severance and restructuring expenses

 

$

861

 

 

$

867

 

 

(1%)

 

$

1,399

 

 

$

1,569

 

 

(11%)

Acquisition and integration related expenses

 

$

10

 

 

$

—

 

 

*

 

$

10

 

 

$

—

 

 

*

Earnings from operations

 

$

21,007

 

 

$

16,267

 

 

29%

 

$

32,197

 

 

$

26,548

 

 

21%

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales Mix

 

 

 

 

 

**

 

 

 

 

 

**

Hardware

 

 

34

%

 

 

34

%

 

(5%)

 

 

34

%

 

 

36

%

 

(11%)

Software

 

 

45

%

 

 

50

%

 

(15%)

 

 

47

%

 

 

50

%

 

(10%)

Services

 

 

21

%

 

 

16

%

 

21%

 

 

19

%

 

 

14

%

 

33%

 

 

 

100

%

 

 

100

%

 

(6%)

 

 

100

%

 

 

100

%

 

(5%)

 

 

 

 

 

 

 

 

 

 

 

 

 

APAC

 

 

 

 

 

 

 

 

 

 

 

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

$

31,447

 

 

$

34,875

 

 

(10%)

 

$

69,530

 

 

$

74,633

 

 

(7%)

Services

 

$

28,985

 

 

$

25,829

 

 

12%

 

$

52,724

 

 

$

49,050

 

 

7%

Total net sales

 

$

60,432

 

 

$

60,704

 

 

—%

 

$

122,254

 

 

$

123,683

 

 

(1%)

Gross profit

 

$

20,116

 

 

$

18,001

 

 

12%

 

$

36,168

 

 

$

33,284

 

 

9%

Gross margin

 

 

33.3

%

 

 

29.7

%

 

360 bps

 

 

29.6

%

 

 

26.9

%

 

270 bps

Selling and administrative expenses

 

$

11,778

 

 

$

11,045

 

 

7%

 

$

22,987

 

 

$

22,321

 

 

3%

Severance and restructuring expenses

 

$

85

 

 

$

48

 

 

77%

 

$

155

 

 

$

61

 

 

> 100%

Earnings from operations

 

$

8,253

 

 

$

6,908

 

 

19%

 

$

13,026

 

 

$

10,902

 

 

19%

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales Mix

 

 

 

 

 

**

 

 

 

 

 

**

Hardware

 

 

17

%

 

 

21

%

 

(22%)

 

 

14

%

 

 

19

%

 

(25)%

Software

 

 

35

%

 

 

36

%

 

(2%)

 

 

43

%

 

 

41

%

 

1%

Services

 

 

48

%

 

 

43

%

 

12%

 

 

43

%

 

 

40

%

 

7%

 

 

 

100

%

 

 

100

%

 

—%

 

 

100

%

 

 

100

%

 

(1%)

*

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

FORWARD-LOOKING INFORMATION

Certain statements in this release and the related conference call, webcast and presentation are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements, including those related to the impact of inflation and higher interest rates, the Company’s future financial performance and results of operations, including gross profit growth, Adjusted diluted earnings per share, and Adjusted selling and administrative expenses, as well as the Company’s other key performance indicators, the Company’s anticipated effective tax rate, capital expenditures, and expected average share count, the Company’s expectations regarding cash flow, the Company’s expectations regarding supply constraints and shipment of backlog, future trends in the IT market, the Company’s business strategy and strategic initiatives, which 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 the Company’s filings with the Securities and Exchange Commission (the “SEC”), including in the “Risk Factors” sections of the Company’s most recently filed periodic report on Form 10-K and subsequent filings with the SEC:

• actions of our competitors, including manufacturers and publishers of products we sell;
• our reliance on our partners for product availability, competitive products to sell and marketing funds and purchasing incentives, which can change significantly in the amounts made available and in the requirements year over year;
• our ability to keep pace with rapidly evolving technological advances and the evolving competitive marketplace;
• general economic conditions, economic uncertainties and changes in geopolitical conditions, including the possibility of a recession or a decline in market activity as a result of the ongoing conflicts in Ukraine and Gaza;
• changes in the IT industry and/or rapid changes in technology;
• our ability to provide high quality services to our clients;
• our reliance on independent shipping companies;
• the risks associated with our international operations;
• supply constraints for products;
• natural disasters or other adverse occurrences, including public health issues such as pandemics or epidemics;
• disruptions in our IT systems and voice and data networks;
• cyberattacks, outages, or third-party breaches of data privacy as well as related breaches of government regulations;
• intellectual property infringement claims and challenges to our registered patents, trademarks and trade names;
• potential liability and competitive risk based on the development, adoption, and use of Generative Artificial Intelligence;
• legal proceedings, client audits and failure to comply with laws and regulations;
• risks of termination, delays in payment, audits and investigations related to our public sector contracts;
• exposure to changes in, interpretations of, or enforcement trends related to tax rules and regulations;
• our potential to draw down a substantial amount of indebtedness;
• the conditional conversion feature of the Convertible Notes, which has been triggered, and may adversely affect the Company’s financial condition and operating results;
• the Company is subject to counterparty risk with respect to certain hedge and warrant transactions entered into in connection with the issuance of the Convertible Notes;
• increased debt and interest expense and the possibility of decreased availability of funds under our financing facilities;
• possible significant fluctuations in our future operating results as well as seasonality and variability in client demands;
• potential contractual disputes with our clients and third-party suppliers;
• our dependence on certain key personnel and our ability to attract, train and retain skilled teammates;
• risks associated with the integration and operation of acquired businesses, including achievement of expected synergies and benefits; and
• future sales of the Company’s common stock or equity-linked securities in the public market could lower the market price for our common stock.

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

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(IN THOUSANDS, EXCEPT PER SHARE DATA)

(UNAUDITED)

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

2024

 

2023

 

2024

 

2023

Net sales:

 

 

 

 

 

 

 

Products

$

1,726,435

 

 

$

1,945,609

 

 

$

3,690,390

 

 

$

3,913,254

Services

 

435,227

 

 

 

403,987

 

 

 

850,757

 

 

 

760,289

 

Total net sales

 

2,161,662

 

 

 

2,349,596

 

 

 

4,541,147

 

 

 

4,673,543

 

Costs of goods sold:

 

 

 

 

 

 

 

Products

 

1,536,270

 

 

 

1,749,448

 

 

 

3,307,854

 

 

 

3,522,177

 

Services

 

172,027

 

 

 

166,958

 

 

 

339,000

 

 

 

326,861

 

Total costs of goods sold

 

1,708,297

 

 

 

1,916,406

 

 

 

3,646,854

 

 

 

3,849,038

 

Gross profit

 

453,365

 

 

 

433,190

 

 

 

894,293

 

 

 

824,505

 

Operating expenses:

 

 

 

 

 

 

 

Selling and administrative expenses

 

317,234

 

 

 

318,243

 

 

 

654,668

 

 

 

628,244

 

Severance and restructuring expenses, net

 

4,868

 

 

 

(3,770

)

 

 

7,095

 

 

 

32

 

Acquisition and integration related expenses

 

190

 

 

 

106

 

 

 

1,471

 

 

 

157

 

Earnings from operations

 

131,073

 

 

 

118,611

 

 

 

231,059

 

 

 

196,072

 

Non-operating expense (income):

 

 

 

 

 

 

 

Interest expense, net

 

14,190

 

 

 

9,405

 

 

 

26,747

 

 

 

19,753

 

Other (income) expense, net

 

(469

)

 

 

(60

)

 

 

(1,232

)

 

 

692

 

Earnings before income taxes

 

117,352

 

 

 

109,266

 

 

 

205,544

 

 

 

175,627

 

Income tax expense

 

29,908

 

 

 

28,784

 

 

 

51,073

 

 

 

45,173

 

Net earnings

$

87,444

 

 

$

80,482

 

 

$

154,471

 

 

$

130,454

 

 

 

 

 

 

 

 

 

Net earnings per share:

 

 

 

 

 

 

 

Basic

$

2.69

 

 

$

2.43

 

 

$

4.74

 

 

$

3.91

 

Diluted

$

2.27

 

 

$

2.17

 

 

$

4.01

 

 

$

3.51

 

 

 

 

 

 

 

 

 

Shares used in per share calculations:

 

 

 

 

 

 

 

Basic

 

32,565

 

 

 

33,101

 

 

 

32,580

 

 

 

33,403

 

Diluted

 

38,567

 

 

 

37,039

 

 

 

38,501

 

 

 

37,123

 

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(IN THOUSANDS)

(UNAUDITED)

 

June 30,

2024

 

December 31,

2023

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

256,307

 

 

$

268,730

 

Accounts receivable, net

 

4,143,400

 

 

 

3,568,290

 

Inventories

 

145,456

 

 

 

184,605

 

Contract assets, net

 

89,179

 

 

 

120,518

 

Other current assets

 

265,141

 

 

 

189,158

 

Total current assets

 

4,899,483

 

 

 

4,331,301

 

 

 

 

 

Long-term contract assets, net

 

119,332

 

 

 

132,780

 

Property and equipment, net

 

211,852

 

 

 

210,061

 

Goodwill

 

872,785

 

 

 

684,345

 

Intangible assets, net

 

460,809

 

 

 

369,687

 

Long-term accounts receivable

 

648,162

 

 

 

412,666

 

Other assets

 

140,390

 

 

 

145,510

 

 

$

7,352,813

 

 

$

6,286,350

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

Current liabilities:

 

 

 

Accounts payable – trade

$

2,973,317

 

 

$

2,255,183

 

Accounts payable – inventory financing facilities

 

218,553

 

 

 

231,850

 

Accrued expenses and other current liabilities

 

487,556

 

 

 

538,346

 

Current portion of long-term debt

 

331,997

 

 

 

348,004

 

Total current liabilities

 

4,011,423

 

 

 

3,373,383

 

 

 

 

 

Long-term debt

 

663,075

 

 

 

592,517

 

Deferred income taxes

 

52,357

 

 

 

27,588

 

Long-term accounts payable

 

608,298

 

 

 

353,794

 

Other liabilities

 

170,115

 

 

 

203,335

 

 

 

5,505,268

 

 

 

4,550,617

 

Stockholders’ equity:

 

 

 

Preferred stock

 

—

 

 

 

—

 

Common stock

 

326

 

 

 

326

 

Additional paid-in capital

 

334,573

 

 

 

328,607

 

Retained earnings

 

1,569,774

 

 

 

1,448,412

 

Accumulated other comprehensive loss – foreign currency translation adjustments

 

(57,128

)

 

 

(41,612

)

Total stockholders’ equity

 

1,847,545

 

 

 

1,735,733

 

 

$

7,352,813

 

 

$

6,286,350

 

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(IN THOUSANDS)

(UNAUDITED)

 

Six Months Ended

June 30,

 

2024

 

2023

Cash flows from operating activities:

 

 

 

Net earnings

$

154,471

 

 

$

130,454

 

Adjustments to reconcile net earnings to net cash provided by operating activities:

 

 

 

Depreciation and amortization

 

46,451

 

 

 

29,148

 

Provision for losses on accounts receivable

 

5,196

 

 

 

2,585

 

Provision for losses on contract assets

 

3,038

 

 

 

—

 

Non-cash stock-based compensation

 

16,900

 

 

 

16,663

 

Gain on revaluation of earnout liabilities

 

(24,207

)

 

 

—

 

Deferred income taxes

 

(3,535

)

 

 

(1,231

)

Amortization of debt issuance costs

 

2,590

 

 

 

2,430

 

Other adjustments

 

(289

)

 

 

(2,801

)

Changes in assets and liabilities:

 

 

 

Increase in accounts receivable

 

(598,219

)

 

 

(368,612

)

Decrease in inventories

 

34,366

 

 

 

14,596

 

Decrease in contract assets

 

42,911

 

 

 

1,570

 

(Increase) decrease in long-term accounts receivable

 

(235,690

)

 

 

12,704

 

Increase in other assets

 

(52,087

)

 

 

(49,151

)

Increase in accounts payable

 

734,222

 

 

 

420,349

 

Increase (decrease) in long-term accounts payable

 

237,652

 

 

 

(10,251

)

Decrease in accrued expenses and other liabilities

 

(70,806

)

 

 

(10,493

)

Net cash provided by operating activities:

 

292,964

 

 

 

187,960

 

Cash flows from investing activities:

 

 

 

Proceeds from sale of assets

 

3,970

 

 

 

15,515

 

Purchases of property and equipment

 

(18,644

)

 

 

(13,202

)

Acquisitions, net of cash and cash equivalents acquired

 

(264,374

)

 

 

—

 

Net cash (used in) provided by investing activities:

 

(279,048

)

 

 

2,313

 

Cash flows from financing activities:

 

 

 

Borrowings on ABL revolving credit facility

 

2,451,966

 

 

 

2,259,356

 

Repayments on ABL revolving credit facility

 

(2,872,410

)

 

 

(2,214,246

)

Net (repayments) borrowings under inventory financing facilities

 

(12,987

)

 

 

30,848

 

Proceeds from issuance of senior unsecured notes

 

500,000

 

 

 

—

 

Payment of debt issuance costs

 

(7,854

)

 

 

—

 

Repurchases of common stock

 

(35,000

)

 

 

(217,108

)

Repayment of principal on the Convertible Notes

 

(16,895

)

 

 

—

 

Earnout and acquisition related payments

 

(18,296

)

 

 

(10,748

)

Other payments

 

(9,147

)

 

 

(9,161

)

Net cash used in financing activities:

 

(20,623

)

 

 

(161,059

)

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

 

(5,728

)

 

 

3,050

 

(Decrease) increase in cash, cash equivalents and restricted cash

 

(12,435

)

 

 

32,264

 

Cash, cash equivalents and restricted cash at beginning of period

 

270,785

 

 

 

165,718

 

Cash, cash equivalents and restricted cash at end of period

$

258,350

 

 

$

197,982

 

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(IN THOUSANDS, EXCEPT PER SHARE DATA)

(UNAUDITED)

 

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

 

2024

 

2023

 

2024

 

2023

Adjusted Consolidated Earnings from Operations:

 

 

 

 

 

 

 

 

GAAP consolidated EFO

 

$

131,073

 

 

$

118,611

 

 

$

231,059

 

 

$

196,072

 

Amortization of intangible assets

 

 

17,357

 

 

 

8,285

 

 

 

32,282

 

 

 

16,595

 

Gain on revaluation of earnout liabilities

 

 

(25,148

)

 

 

—

 

 

 

(24,207

)

 

 

—

 

Other*

 

 

7,810

 

 

 

2,812

 

 

 

13,708

 

 

 

10,998

 

Adjusted non-GAAP consolidated EFO

 

$

131,092

 

 

$

129,708

 

 

$

252,842

 

 

$

223,665

 

 

 

 

 

 

 

 

 

 

GAAP EFO as a percentage of net sales

 

 

6.1

%

 

 

5.0

%

 

 

5.1

%

 

 

4.2

%

Adjusted non-GAAP EFO as a percentage of net sales

 

 

6.1

%

 

 

5.5

%

 

 

5.6

%

 

 

4.8

%

 

 

 

 

 

 

 

 

 

Adjusted Consolidated Net Earnings:

 

 

 

 

 

 

 

 

GAAP consolidated net earnings

 

$

87,444

 

 

$

80,482

 

 

$

154,471

 

 

$

130,454

 

Amortization of intangible assets

 

 

17,357

 

 

 

8,285

 

 

 

32,282

 

 

 

16,595

 

Gain on revaluation of earnout liabilities

 

 

(25,148

)

 

 

—

 

 

 

(24,207

)

 

—

 

Other*

 

 

7,810

 

 

 

2,812

 

 

 

13,708

 

 

 

10,998

 

Income taxes on non-GAAP adjustments

 

 

(734

)

 

 

(3,032

)

 

 

(6,173

)

 

 

(7,233

)

Adjusted non-GAAP consolidated net earnings

 

$

86,729

 

 

$

88,547

 

 

$

170,081

 

 

$

150,814

 

 

 

 

 

 

 

 

 

 

GAAP net earnings as a percentage of net sales

 

 

4.0

%

 

 

3.4

%

 

 

3.4

%

 

 

2.8

%

Adjusted non-GAAP net earnings as a percentage of net sales

 

 

4.0

%

 

 

3.8

%

 

 

3.7

%

 

 

3.2

%

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Share:

 

 

 

 

 

 

 

 

GAAP diluted EPS

 

$

2.27

 

 

$

2.17

 

 

$

4.01

 

 

$

3.51

 

Amortization of intangible assets

 

 

0.45

 

 

 

0.22

 

 

 

0.84

 

 

 

0.45

 

Gain on revaluation of earnout liabilities

 

 

(0.65

)

 

 

—

 

 

 

(0.63

)

 

 

—

 

Other

 

 

0.20

 

 

 

0.08

 

 

 

0.36

 

 

 

0.30

 

Income taxes on non-GAAP adjustments

 

 

(0.02

)

 

 

(0.08

)

 

 

(0.16

)

 

 

(0.19

)

Impact of benefit from note hedge

 

 

0.21

 

 

 

0.17

 

 

 

0.41

 

 

 

0.27

 

Adjusted non-GAAP diluted EPS

 

$

2.46

 

 

$

2.56

 

 

$

4.83

 

 

$

4.34

 

 

 

 

 

 

 

 

 

 

Shares used in diluted EPS calculation

 

 

38,567

 

 

 

37,039

 

 

 

38,501

 

 

 

37,123

 

Impact of benefit from Note hedge

 

 

(3,322

)

 

 

(2,516

)

 

 

(3,275

)

 

 

(2,413

)

Shares used in Adjusted non-GAAP diluted EPS calculation

 

 

35,245

 

 

 

34,523

 

 

 

35,226

 

 

 

34,710

 

 

 

 

 

 

 

 

 

 

Adjusted North America Earnings from Operations:

 

 

 

 

 

 

 

 

GAAP EFO from North America segment

 

$

101,813

 

 

$

95,436

 

 

$

185,836

 

 

$

158,622

 

Amortization of intangible assets

 

 

15,588

 

 

 

7,766

 

 

 

28,734

 

 

 

15,551

 

Gain on revaluation of earnout liabilities

 

 

(20,684

)

 

 

—

 

 

 

(20,219

)

 

 

—

 

Other*

 

 

6,712

 

 

 

1,757

 

 

 

11,862

 

 

 

9,094

 

Adjusted non-GAAP EFO from North America segment

 

$

103,429

 

 

$

104,959

 

 

$

206,213

 

 

$

183,267

 

 

 

 

 

 

 

 

 

 

GAAP EFO as a percentage of net sales

 

 

5.9

%

 

 

5.0

%

 

 

5.1

%

 

 

4.3

%

Adjusted non-GAAP EFO as a percentage of net sales

 

 

6.0

%

 

 

5.5

%

 

 

5.7

%

 

 

4.9

%

 

Adjusted EMEA Earnings from Operations:

 

 

 

 

 

 

 

 

GAAP EFO from EMEA segment

 

$

21,007

 

 

$

16,267

 

 

$

32,197

 

 

$

26,548

 

Amortization of intangible assets

 

 

1,660

 

 

 

408

 

 

 

3,330

 

 

 

820

 

Gain on revaluation of earnout liabilities

 

 

(4,464

)

 

 

—

 

 

 

(3,988

)

 

 

—

 

Other

 

 

1,013

 

 

 

1,007

 

 

 

1,691

 

 

 

1,843

 

Adjusted non-GAAP EFO from EMEA segment

 

$

19,216

 

 

$

17,682

 

 

$

33,230

 

 

$

29,211

 

 

 

 

 

 

 

 

 

 

GAAP EFO as a percentage of net sales

 

 

5.7

%

 

 

4.2

%

 

 

4.1

%

 

 

3.2

%

Adjusted non-GAAP EFO as a percentage of net sales

 

 

5.2

%

 

 

4.5

%

 

 

4.3

%

 

 

3.6

%

 

 

 

 

 

 

 

 

 

Adjusted APAC Earnings from Operations:

 

 

 

 

 

 

 

 

GAAP EFO from APAC segment

 

$

8,253

 

 

$

6,908

 

 

$

13,026

 

 

$

10,902

 

Amortization of intangible assets

 

 

109

 

 

 

111

 

 

 

218

 

 

 

224

 

Other

 

 

85

 

 

 

48

 

 

 

155

 

 

 

61

 

Adjusted non-GAAP EFO from APAC segment

 

$

8,447

 

 

$

7,067

 

 

$

13,399

 

 

$

11,187

 

 

 

 

 

 

 

 

 

 

GAAP EFO as a percentage of net sales

 

 

13.7

%

 

 

11.4

%

 

 

10.7

%

 

 

8.8

%

Adjusted non-GAAP EFO as a percentage of net sales

 

 

14.0

%

 

 

11.6

%

 

 

11.0

%

 

 

9.0

%

 

 

 

 

 

 

 

 

 

Adjusted EBITDA:

 

 

 

 

 

 

 

 

GAAP consolidated net earnings

 

$

87,444

 

 

$

80,482

 

 

$

154,471

 

 

$

130,454

 

Interest expense

 

 

16,859

 

 

 

11,056

 

 

 

32,128

 

 

 

22,744

 

Income tax expense

 

 

29,908

 

 

 

28,784

 

 

 

51,073

 

 

 

45,173

 

Depreciation and amortization of property and equipment

 

 

7,208

 

 

 

6,200

 

 

 

14,169

 

 

 

12,553

 

Amortization of intangible assets

 

 

17,357

 

 

 

8,285

 

 

 

32,282

 

 

 

16,595

 

Gain on revaluation of earnout liabilities

 

 

(25,148

)

 

 

—

 

 

 

(24,207

)

 

 

—

 

Other*

 

 

7,810

 

 

 

2,812

 

 

 

13,708

 

 

 

10,998

 

Adjusted non-GAAP EBITDA

 

$

141,438

 

 

$

137,619

 

 

$

273,624

 

 

$

238,517

 

 

 

 

 

 

 

 

 

 

GAAP consolidated net earnings as a percentage of net sales

 

 

4.0

%

 

 

3.4

%

 

 

3.4

%

 

 

2.8

%

Adjusted non-GAAP EBITDA as a percentage of net sales

 

 

6.5

%

 

 

5.9

%

 

 

6.0

%

 

 

5.1

%

*

Includes transformation costs of $5.6 million and $6.2 million for the three months ended June 30, 2024 and 2023, respectively and $7.9 million and $10.3 million for the six months ended June 30, 2024 and 2023, respectively.

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(IN THOUSANDS, EXCEPT PER SHARE DATA)

(UNAUDITED)

 

 

 

 

Twelve Months Ended

June 30,

 

 

2024

 

2023

Adjusted return on invested capital:

 

 

 

 

GAAP consolidated EFO

 

$

454,782

 

 

$

400,367

 

Amortization of intangible assets

 

 

51,918

 

 

 

33,658

 

Gain on revaluation of earnout liabilities

 

 

(24,207

)

 

 

—

 

Other5

 

 

38,811

 

 

 

24,999

 

Adjusted non-GAAP consolidated EFO

 

 

521,304

 

 

 

459,024

 

Income tax expense1

 

 

135,539

 

 

 

119,346

 

Adjusted non-GAAP consolidated EFO, net of tax

 

$

385,765

 

 

$

339,678

 

Average stockholders’ equity2

 

$

1,706,754

 

 

$

1,602,902

 

Average debt2

 

 

835,041

 

 

 

737,496

 

Average cash2

 

 

(268,885

)

 

 

(161,900

)

Invested Capital

 

$

2,272,910

 

 

$

2,178,498

 

 

 

 

 

 

Adjusted non-GAAP ROIC (from GAAP consolidated EFO)3

 

 

14.81

%

 

 

13.60

%

Adjusted non-GAAP ROIC (from non-GAAP consolidated EFO)4

 

 

16.97

%

 

 

15.59

%

1

Assumed tax rate of 26.0%.

2

Average of previous five quarters.

3

Computed as GAAP consolidated EFO, net of tax of $118,243 and $104,095 for the twelve months ended June 30, 2024 and 2023, respectively, divided by invested capital.

4

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

5

Includes transformation costs of $14.2 million and $21.1 million for the twelve months ended June 30, 2024 and 2023, respectively. Includes certain third-party data center service outage related expenses, net of recoveries of $1.6 million for the twelve months ended June 30, 2024.

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20240801298640/en/

GLYNIS BRYAN CHIEF FINANCIAL OFFICER TEL. 480.333.3390 EMAIL glynis.bryan@insight.com