Skip to main content

Insight Enterprises, Inc. Reports Third Quarter 2022 Results

Insight Enterprises, Inc. (NASDAQ: NSIT) (the “Company”) today reported financial results for the quarter ended September 30, 2022. Highlights include:

  • Gross profit increased 10% year over year to $399.3 million
  • Earnings from operations increased 9% year over year to $90.3 million
  • Adjusted earnings from operations increased 14% year over year to $107.1 million
  • Diluted earnings per share of $1.58 increased 5% year over year
  • Adjusted diluted earnings per share of $1.99 increased 6% year over year

In the third quarter of 2022, net sales increased 4%, year over year. Gross profit increased 10% while gross margin expanded 90 basis points to 15.8% compared to the third quarter of 2021. Earnings from operations of $90.3 million increased 9% compared to $83.2 million in the third quarter of 2021. Adjusted earnings from operations of $107.1 million increased 14% compared to $93.5 million in the third quarter of 2021. Diluted earnings per share for the quarter was $1.58, up 5%, year over year. Adjusted diluted earnings per share was $1.99, up 6% year over year, despite being negatively impacted by both foreign currency exchange rates and the impact of higher interest rates on interest expense in the current quarter.

“I am pleased to report that we delivered another quarter of solid results driven by double-digit gross profit growth and continued strength in cloud solutions which grew 27%,” stated Joyce Mullen, President and Chief Executive Officer. “We are focused on our strategy and the year is shaping up as we expected, despite the economic volatility,” stated Mullen.

KEY HIGHLIGHTS

Results for the Quarter:

  • Consolidated net sales for the third quarter of 2022 of $2.53 billion increased 4%, year over year, when compared to the third quarter of 2021. Product net sales increased 2%, year over year and services net sales increased 13%, year over year.
    • Net sales in North America increased 4%, year over year, to $2.10 billion;
      • Product net sales increased 3%, year over year, to $1.80 billion;
      • Services net sales increased 14%, year over year, to $298.7 million;
    • Net sales in EMEA was relatively flat, year to year, at $379.6 million; and
    • Net sales in APAC increased 19%, year over year, to $54.9 million.
  • Excluding the effects of fluctuating foreign currency exchange rates, consolidated net sales were up 6%, year over year, with growth in net sales in North America, EMEA and APAC of 4%, 16% and 27%, respectively, year over year.
  • Consolidated gross profit increased to $399.3 million, an increase of 10% compared to the third quarter of 2021, with consolidated gross margin expanding 90 basis points to 15.8% of net sales. Product gross profit increased 9%, year over year, and services gross profit increased 10%, year over year.
    • Gross profit in North America increased 12%, year over year, to $332.7 million (15.8% gross margin);
    • Gross profit in EMEA decreased 7%, year to year, to $51.8 million (13.6% gross margin); and
    • Gross profit in APAC increased 13%, year over year, to $14.8 million (26.9% gross margin).
  • Excluding the effects of fluctuating foreign currency exchange rates, consolidated gross profit was up 11%, year over year, with gross profit growth in North America, EMEA and APAC of 13%, 9% and 21%, respectively, year over year.
  • Consolidated earnings from operations increased 9% compared to the third quarter of 2021 to $90.3 million, or 3.6% of net sales.
    • Earnings from operations in North America increased 11%, year over year, to $82.3 million, or 3.9% of net sales;
    • Earnings from operations in EMEA decreased 16%, year to year, to $4.2 million, or 1.1% of net sales; and
    • Earnings from operations in APAC decreased 2%, year to year, to $3.8 million, or 6.9% of net sales.
  • Excluding the effects of fluctuating foreign currency exchange rates, consolidated earnings from operations were up 10%, year over year, with increased earnings from operations in North America and APAC of 11% and 5%, year over year, respectively, partially offset by decreased earnings from operations in EMEA of 2%, year to year.
  • Adjusted earnings from operations increased 14% compared to the third quarter of 2021 to $107.1 million, or 4.2% of net sales.
    • Adjusted earnings from operations in North America increased 18%, year over year, to $98.5 million, or 4.7% of net sales;
    • Adjusted earnings from operations in EMEA decreased 21%, year to year, to $4.6 million, or 1.2% of net sales; and
    • Adjusted earnings from operations in APAC decreased 2%, year to year, to $3.9 million, or 7.1% of net sales.
  • Excluding the effects of fluctuating foreign currency exchange rates, Adjusted consolidated earnings from operations were up 16%, year over year, with increased Adjusted earnings from operations in North America and APAC of 18% and 5%, respectively, year over year, partially offset by decreased Adjusted earnings from operations in EMEA of 8%, year to year.
  • Consolidated net earnings and diluted earnings per share for the third quarter of 2022 were $57.3 million and $1.58, respectively, at an effective tax rate of 25.3%.
  • Adjusted consolidated net earnings and Adjusted diluted earnings per share for the third quarter of 2022 were $69.8 million and $1.99, respectively. Excluding the effects of fluctuating foreign currency exchange rates, Adjusted diluted earnings per share was up 8%, year over year.

In discussing financial results for the three and nine months ended September 30, 2022 and 2021 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 diluted earnings per share on a consolidated basis and in North America, EMEA and APAC excluding the effects of fluctuating foreign currency exchange rates. In computing these changes and percentages, the Company compares the current year amount as translated into U.S. dollars under the applicable accounting standards to the prior year amount in local currency translated into U.S. dollars utilizing the weighted average translation rate for the current period.

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

GUIDANCE

For the full year 2022, the Company expects to deliver low double digit net sales growth and Adjusted diluted earnings per share is expected to be between $8.65 and $8.75.

This outlook assumes

  • interest expense between $35 and $40 million;
  • an effective tax rate of 25% to 26% for the full year 2022;
  • capital expenditures of $65 to $70 million; and
  • an average share count for the full year of 35.1 to 35.2 million shares after an estimated partial completion of our planned repurchase under our current authorization.

This outlook excludes acquisition-related intangibles amortization expense of approximately $33 million, assumes no acquisition or integration related, transformation or severance and restructuring expenses, and no significant change in our debt instruments. 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 2022 forecast.

CONFERENCE CALL AND WEBCAST

The Company will host a conference call and live web cast today at 9:00 a.m. ET to discuss third quarter 2022 results of operations. A live web cast of the conference call (in listen-only mode) will be available on the Company’s web site at http://investor.insight.com/, and a replay of the web cast will be available on the Company’s web site for a limited time following the call. To access the live conference call, please register in advance using this event link. 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, (ii) certain executive recruitment and hiring related expenses, (iii) amortization of intangible assets, (iv) transformation costs, (v) certain acquisition and integration related expenses, and (vi) the tax effects of each of these items, as applicable. Adjusted net earnings and Adjusted diluted earnings per share for the three and nine months ended September 30, 2021 also exclude amortization of debt discount and issuance costs associated with the issuance of the Company’s convertible senior notes due 2025. Effective January 1, 2022, the Company adopted ASU 2020-06 and no longer records amortization of debt discount associated with the convertible senior notes. 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 third quarter of 2022 was in excess of $68.32, which is the initial conversion price of the convertible senior notes. Adjusted EBITDA includes (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 (vi) certain executive recruitment and hiring related expenses, (vii) transformation costs and (viii) certain acquisition and integration related expenses. Adjusted return on invested capital (“ROIC”) excludes (i) severance and restructuring expenses, (ii) certain executive recruitment and hiring related expenses, (iii) amortization of intangible assets, (iv) transformation costs, (v) certain acquisition and integration related expenses and (vi) the tax effects of each of these items, as applicable. Adjusted ROIC for the twelve months ended September 30, 2022 also excludes (i) impairment of construction in progress, (ii) loss on sale of property, (iii) litigation settlement proceeds, and (iv) 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

September 30,

 

Nine Months Ended

September 30,

 

 

 

2022

 

 

 

2021

 

 

change

 

 

2022

 

 

 

2021

 

 

change

Insight Enterprises, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

$

2,169,197

 

 

$

2,124,239

 

 

2

%

 

$

6,828,726

 

 

$

5,906,437

 

 

16

%

Services

 

$

365,157

 

 

$

323,282

 

 

13

%

 

$

1,099,855

 

 

$

963,653

 

 

14

%

Total net sales

 

$

2,534,354

 

 

$

2,447,521

 

 

4

%

 

$

7,928,581

 

 

$

6,870,090

 

 

15

%

Gross profit

 

$

399,258

 

 

$

364,545

 

 

10

%

 

$

1,216,008

 

 

$

1,062,702

 

 

14

%

Gross margin

 

 

15.8

%

 

 

14.9

%

 

90 bps

 

 

15.3

%

 

 

15.5

%

 

(20 bps)

Selling and administrative expenses

 

$

308,253

 

 

$

278,998

 

 

10

%

 

$

911,894

 

 

$

827,275

 

 

10

%

Severance and restructuring expenses

 

$

720

 

 

$

2,396

 

 

(70

%)

 

$

2,784

 

 

$

(3,217

)

 

> 100%

Acquisition and integration related expenses

 

$

6

 

 

$

 

 

*

 

$

1,646

 

 

 

 

 

*

Earnings from operations

 

$

90,279

 

 

$

83,151

 

 

9

%

 

$

299,684

 

 

$

238,644

 

 

26

%

Net earnings

 

$

57,316

 

 

$

55,483

 

 

3

%

 

$

203,131

 

 

$

157,212

 

 

29

%

Diluted earnings per share

 

$

1.58

 

 

$

1.51

 

 

5

%

 

$

5.53

 

 

$

4.27

 

 

30

%

 

 

 

 

 

 

 

 

 

 

 

 

 

North America

 

 

 

 

 

 

 

 

 

 

 

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

$

1,801,128

 

 

$

1,756,775

 

 

3

%

 

$

5,530,475

 

 

$

4,675,581

 

 

18

%

Services

 

$

298,709

 

 

$

263,101

 

 

14

%

 

$

881,311

 

 

$

758,705

 

 

16

%

Total net sales

 

$

2,099,837

 

 

$

2,019,876

 

 

4

%

 

$

6,411,786

 

 

$

5,434,286

 

 

18

%

Gross profit

 

$

332,696

 

 

$

295,982

 

 

12

%

 

$

983,046

 

 

$

828,368

 

 

19

%

Gross margin

 

 

15.8

%

 

 

14.7

%

 

110 bps

 

 

15.3

%

 

 

15.2

%

 

10 bps

Selling and administrative expenses

 

$

249,745

 

 

$

219,714

 

 

14

%

 

$

728,833

 

 

$

640,420

 

 

14

%

Severance and restructuring expenses

 

$

683

 

 

$

1,999

 

 

(66

%)

 

$

1,472

 

 

$

(4,361

)

 

> 100%

Acquisition and integration related expenses

 

$

6

 

 

$

 

 

*

 

$

1,646

 

 

$

 

 

*

Earnings from operations

 

$

82,262

 

 

$

74,269

 

 

11

%

 

$

251,095

 

 

$

192,309

 

 

31

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales Mix

 

 

 

 

 

**

 

 

 

 

 

 

Hardware

 

 

67

%

 

 

70

%

 

(1

%)

 

 

69

%

 

 

68

%

 

19

%

Software

 

 

19

%

 

 

17

%

 

17

%

 

 

17

%

 

 

18

%

 

14

%

Services

 

 

14

%

 

 

13

%

 

14

%

 

 

14

%

 

 

14

%

 

16

%

 

 

 

100

%

 

 

100

%

 

4

%

 

 

100

%

 

 

100

%

 

18

%

 

 

 

 

 

 

 

 

 

 

 

 

 

EMEA

 

 

 

 

 

 

 

 

 

 

 

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

$

335,866

 

 

$

339,513

 

 

(1

%)

 

$

1,187,272

 

 

$

1,125,299

 

 

6

%

Services

 

$

43,708

 

 

$

41,935

 

 

4

%

 

$

150,066

 

 

$

152,359

 

 

(2

%)

Total net sales

 

$

379,574

 

 

$

381,448

 

 

%

 

$

1,337,338

 

 

$

1,277,658

 

 

5

%

Gross profit

 

$

51,772

 

 

$

55,447

 

 

(7

%)

 

$

186,089

 

 

$

195,011

 

 

(5

%)

Gross margin

 

 

13.6

%

 

 

14.5

%

 

(90 bps)

 

 

13.9

%

 

 

15.3

%

 

(140 bps)

Selling and administrative expenses

 

$

47,527

 

 

$

50,062

 

 

(5

%)

 

$

151,225

 

 

$

159,466

 

 

(5

%)

Severance and restructuring expenses

 

$

35

 

 

$

397

 

 

(91

%)

 

$

1,310

 

 

$

1,135

 

 

15

%

Earnings from operations

 

$

4,210

 

 

$

4,988

 

 

(16

%)

 

$

33,554

 

 

$

34,410

 

 

(2

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales Mix

 

 

 

 

 

**

 

 

 

 

 

 

Hardware

 

 

40

%

 

 

42

%

 

(6

%)

 

 

39

%

 

 

41

%

 

(2

%)

Software

 

 

49

%

 

 

47

%

 

3

%

 

 

50

%

 

 

47

%

 

12

%

Services

 

 

11

%

 

 

11

%

 

4

%

 

 

11

%

 

 

12

%

 

(2

%)

 

 

 

100

%

 

 

100

%

 

%

 

 

100

%

 

 

100

%

 

5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

APAC

 

 

 

 

 

 

 

 

 

 

 

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

$

32,203

 

 

$

27,951

 

 

15

%

 

$

110,979

 

 

$

105,557

 

 

5

%

Services

 

$

22,740

 

 

$

18,246

 

 

25

%

 

$

68,478

 

 

$

52,589

 

 

30

%

Total net sales

 

$

54,943

 

 

$

46,197

 

 

19

%

 

$

179,457

 

 

$

158,146

 

 

13

%

Gross profit

 

$

14,790

 

 

$

13,116

 

 

13

%

 

$

46,873

 

 

$

39,323

 

 

19

%

Gross margin

 

 

26.9

%

 

 

28.4

%

 

(150 bps)

 

 

26.1

%

 

 

24.9

%

 

120 bps

Selling and administrative expenses

 

$

10,981

 

 

$

9,222

 

 

19

%

 

$

31,836

 

 

$

27,389

 

 

16

%

Severance and restructuring expenses

 

$

2

 

 

$

 

 

*

 

$

2

 

 

$

9

 

 

(78

%)

Earnings from operations

 

$

3,807

 

 

$

3,894

 

 

(2

%)

 

$

15,035

 

 

$

11,925

 

 

26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales Mix

 

 

 

 

 

**

 

 

 

 

 

 

Hardware

 

 

30

%

 

 

29

%

 

23

%

 

 

25

%

 

 

22

%

 

28

%

Software

 

 

29

%

 

 

31

%

 

8

%

 

 

37

%

 

 

45

%

 

(6

%)

Services

 

 

41

%

 

 

40

%

 

25

%

 

 

38

%

 

 

33

%

 

30

%

 

 

 

100

%

 

 

100

%

 

19

%

 

 

100

%

 

 

100

%

 

13

%

* 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, web cast 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 Company’s future responses to and the potential impact of coronavirus strain COVID-19 (“COVID-19”) on the Company, the Company’s future financial performance and results of operations, including net sales growth, Adjusted diluted earnings per share, and Adjusted selling and administrative expenses, the Company’s anticipated effective tax rate, capital expenditures, and expected average share count, the Company’s expectations that note holders will not convert the Company’s convertible senior notes in the near term, the Company’s expectations regarding cash flow, the Company’s expectations regarding current 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 “Risk Factors” in Part I, Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 and in “Risk Factors” in Part II, Item 1A of the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2022:

  • actions of the Company’s competitors, including manufacturers and publishers of products the Company sells;
  • the Company’s reliance on its 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;
  • the Company’s ability to keep pace with rapidly evolving technological advances and the evolving competitive marketplace;
  • the duration and severity of the COVID-19 pandemic and its effects on the Company’s business, results of operations and financial condition, as well as the widespread outbreak of any other illnesses or communicable diseases;
  • general economic conditions, economic uncertainties and changes in geopolitical conditions including the possibility of a recession or as a result of Russia’s invasion of Ukraine;
  • changes in the IT industry and/or rapid changes in technology;
  • supply constraints for hardware, including devices, and the potential impact on our inventory management and warehouse operations relating to the easing of these constraints;
  • accounts receivable risks, including increased credit loss experience or extended payment terms with the Company’s clients;
  • the Company’s reliance on independent shipping companies;
  • the risks associated with the Company’s international operations;
  • natural disasters or other adverse occurrences;
  • disruptions in the Company’s IT systems and voice and data networks;
  • cyberattacks or breaches of data privacy and security regulations;
  • intellectual property infringement claims and challenges to the Company’s registered trademarks and trade names;
  • legal proceedings, client audits and failure to comply with laws and regulations;
  • failure to comply with the terms and conditions of the Company’s commercial and public sector contracts;
  • exposure to changes in, interpretations of, or enforcement trends related to tax rules and regulations;
  • the Company’s potential to draw down a substantial amount of indebtedness;
  • the conditional conversion feature of the Company’s convertible senior notes, which has historically been triggered, 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 senior notes;
  • risks associated with the discontinuation of LIBOR as a benchmark rate;
  • increased debt and interest expense and the possibility of decreased availability of funds under the Company’s financing facilities;
  • possible significant fluctuations in the Company’s future operating results as well as seasonality and variability in client demands;
  • the Company’s dependence on certain key personnel and the Company’s ability to attract, train and retain skilled teammates;
  • risks associated with the integration and operation of acquired businesses, including the 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. NSIT-F

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

2022

 

 

2021

 

 

 

2022

 

 

 

2021

 

Net sales:

 

 

 

 

 

 

 

Products

$

2,169,197

 

$

2,124,239

 

 

$

6,828,726

 

 

$

5,906,437

 

Services

 

365,157

 

 

323,282

 

 

 

1,099,855

 

 

 

963,653

 

Total net sales

 

2,534,354

 

 

2,447,521

 

 

 

7,928,581

 

 

 

6,870,090

 

Costs of goods sold:

 

 

 

 

 

 

 

Products

 

1,956,679

 

 

1,930,096

 

 

 

6,199,783

 

 

 

5,367,083

 

Services

 

178,417

 

 

152,880

 

 

 

512,790

 

 

 

440,305

 

Total costs of goods sold

 

2,135,096

 

 

2,082,976

 

 

 

6,712,573

 

 

 

5,807,388

 

Gross profit

 

399,258

 

 

364,545

 

 

 

1,216,008

 

 

 

1,062,702

 

Operating expenses:

 

 

 

 

 

 

 

Selling and administrative expenses

 

308,253

 

 

278,998

 

 

 

911,894

 

 

 

827,275

 

Severance and restructuring expenses, net

 

720

 

 

2,396

 

 

 

2,784

 

 

 

(3,217

)

Acquisition and integration related expenses

 

6

 

 

 

 

 

1,646

 

 

 

 

Earnings from operations

 

90,279

 

 

83,151

 

 

 

299,684

 

 

 

238,644

 

Non-operating (income) expense:

 

 

 

 

 

 

 

Interest expense, net

 

11,713

 

 

10,332

 

 

 

29,164

 

 

 

29,884

 

Other expense (income), net

 

1,790

 

 

(1,589

)

 

 

(741

)

 

 

(855

)

Earnings before income taxes

 

76,776

 

 

74,408

 

 

 

271,261

 

 

 

209,615

 

Income tax expense

 

19,460

 

 

18,925

 

 

 

68,130

 

 

 

52,403

 

Net earnings

$

57,316

 

$

55,483

 

 

$

203,131

 

 

$

157,212

 

 

 

 

 

 

 

 

 

Net earnings per share:

 

 

 

 

 

 

 

Basic

$

1.64

 

$

1.59

 

 

$

5.80

 

 

$

4.49

 

Diluted

$

1.58

 

$

1.51

 

 

$

5.53

 

 

$

4.27

 

 

 

 

 

 

 

 

 

Shares used in per share calculations:

 

 

 

 

 

 

 

Basic

 

34,952

 

 

34,855

 

 

 

35,003

 

 

 

35,050

 

Diluted

 

36,340

 

 

36,745

 

 

 

36,714

 

 

 

36,860

 

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In THOUSANDS)

(UNAUDITED)

 

 

September 30,

2022

 

December 31,

2021

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

136,653

 

 

$

103,840

 

Accounts receivable, net

 

3,047,739

 

 

 

2,936,732

 

Inventories

 

367,913

 

 

 

328,101

 

Other current assets

 

232,355

 

 

 

199,638

 

Total current assets

 

3,784,660

 

 

 

3,568,311

 

 

 

 

 

Property and equipment, net

 

201,269

 

 

 

176,263

 

Goodwill

 

493,618

 

 

 

428,346

 

Intangible assets, net

 

211,806

 

 

 

214,788

 

Other assets

 

306,361

 

 

 

301,372

 

 

$

4,997,714

 

 

$

4,689,080

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

Current liabilities:

 

 

 

Accounts payable – trade

$

1,525,638

 

 

$

1,779,854

 

Accounts payable – inventory financing facilities

 

331,982

 

 

 

311,878

 

Accrued expenses and other current liabilities

 

414,822

 

 

 

423,489

 

Current portion of long-term debt

 

594

 

 

 

36

 

Total current liabilities

 

2,273,036

 

 

 

2,515,257

 

 

 

 

 

Long-term debt

 

783,723

 

 

 

361,570

 

Deferred income taxes

 

36,723

 

 

 

47,073

 

Other liabilities

 

283,441

 

 

 

255,953

 

 

 

3,376,923

 

 

 

3,179,853

 

Stockholders’ equity:

 

 

 

Preferred stock

 

 

 

 

 

Common stock

 

348

 

 

 

349

 

Additional paid-in capital

 

330,726

 

 

 

368,282

 

Retained earnings

 

1,366,124

 

 

 

1,167,690

 

Accumulated other comprehensive loss – foreign currency translation adjustments

 

(76,407

)

 

 

(27,094

)

Total stockholders’ equity

 

1,620,791

 

 

 

1,509,227

 

 

$

4,997,714

 

 

$

4,689,080

 

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(IN THOUSANDS)

(UNAUDITED)

 

 

 

Nine Months Ended

September 30,

 

 

2022

 

 

 

2021

 

Cash flows from operating activities:

 

 

 

Net earnings

$

203,131

 

 

$

157,212

 

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

 

 

 

Depreciation and amortization

 

42,204

 

 

 

42,151

 

Provision for losses on accounts receivable

 

4,295

 

 

 

5,781

 

Non-cash stock-based compensation

 

16,524

 

 

 

13,950

 

Deferred income taxes

 

(5,554

)

 

 

3,374

 

Amortization of debt discount and issuance costs

 

4,894

 

 

 

12,615

 

Other adjustments

 

933

 

 

 

(4,753

)

Changes in assets and liabilities:

 

 

 

Increase in accounts receivable

 

(230,049

)

 

 

(85,853

)

Increase in inventories

 

(51,526

)

 

 

(88,119

)

Increase in other assets

 

(14,926

)

 

 

(20,844

)

Decrease in accounts payable

 

(171,257

)

 

 

(119,525

)

Decrease in accrued expenses and other liabilities

 

(4,554

)

 

 

(33,777

)

Net cash (used in) operating activities:

 

(205,885

)

 

 

(117,788

)

Cash flows from investing activities:

 

 

 

Proceeds from sale of assets

 

1,318

 

 

 

29,221

 

Purchases of property and equipment

 

(59,270

)

 

 

(28,011

)

Acquisitions, net of cash and cash equivalents acquired

 

(68,248

)

 

 

 

Net cash (used in) provided by investing activities:

 

(126,200

)

 

 

1,210

 

Cash flows from financing activities:

 

 

 

Borrowings on ABL revolving credit facility

 

3,825,923

 

 

 

3,167,044

 

Repayments on ABL revolving credit facility

 

(3,433,629

)

 

 

(3,085,044

)

Net borrowings under inventory financing facilities

 

23,017

 

 

 

76,422

 

Repurchases of common stock

 

(25,008

)

 

 

(50,000

)

Other payments

 

(12,798

)

 

 

(9,330

)

Net cash provided by financing activities:

 

377,505

 

 

 

99,092

 

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

 

(12,710

)

 

 

(3,601

)

Increase (decrease) in cash, cash equivalents and restricted cash

 

32,710

 

 

 

(21,087

)

Cash, cash equivalents and restricted cash at beginning of period

 

105,977

 

 

 

130,582

 

Cash, cash equivalents and restricted cash at end of period

$

138,687

 

 

$

109,495

 

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(IN THOUSANDS, EXCEPT PER SHARE DATA)

(UNAUDITED)

 

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Adjusted Consolidated Earnings from Operations:

 

 

 

 

 

 

 

 

GAAP consolidated EFO

 

$

90,279

 

 

$

83,151

 

 

$

299,684

 

 

$

238,644

 

Amortization of intangible assets

 

 

8,986

 

 

 

7,988

 

 

 

24,815

 

 

 

24,097

 

Other

 

 

7,829

 

 

 

2,396

 

 

 

13,846

 

 

 

(3,217

)

Adjusted non-GAAP consolidated EFO

 

$

107,094

 

 

$

93,535

 

 

$

338,345

 

 

$

259,524

 

 

 

 

 

 

 

 

 

 

GAAP EFO as a percentage of net sales

 

 

3.6

%

 

 

3.4

%

 

 

3.8

%

 

 

3.5

%

Adjusted non-GAAP EFO as a percentage of net sales

 

 

4.2

%

 

 

3.8

%

 

 

4.3

%

 

 

3.8

%

 

 

 

 

 

 

 

 

 

Adjusted Consolidated Net Earnings:

 

 

 

 

 

 

 

 

GAAP consolidated net earnings

 

$

57,316

 

 

$

55,483

 

 

$

203,131

 

 

$

157,212

 

Amortization of intangible assets

 

 

8,986

 

 

 

7,988

 

 

 

24,815

 

 

 

24,097

 

Amortization of debt discount and issuance costs

 

 

 

 

 

3,049

 

 

 

 

 

 

9,045

 

Other

 

 

7,829

 

 

 

2,396

 

 

 

13,846

 

 

 

(3,217

)

Income taxes on non-GAAP adjustments

 

 

(4,295

)

 

 

(3,172

)

 

 

(9,773

)

 

 

(7,133

)

Adjusted non-GAAP consolidated net earnings

 

$

69,836

 

 

$

65,744

 

 

$

232,019

 

 

$

180,004

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Share:

 

 

 

 

 

 

 

 

GAAP diluted EPS

 

$

1.58

 

 

$

1.51

 

 

$

5.53

 

 

$

4.27

 

Amortization of intangible assets

 

 

0.25

 

 

 

0.22

 

 

 

0.68

 

 

 

0.65

 

Amortization of debt discount and issuance costs

 

 

 

 

 

0.08

 

 

 

 

 

 

0.25

 

Other

 

 

0.22

 

 

 

0.07

 

 

 

0.38

 

 

 

(0.09

)

Income taxes on non-GAAP adjustments

 

 

(0.12

)

 

 

(0.09

)

 

 

(0.27

)

 

 

(0.19

)

Impact of benefit from note hedge

 

 

0.06

 

 

 

0.08

 

 

 

0.26

 

 

 

0.19

 

Adjusted non-GAAP diluted EPS

 

$

1.99

 

 

$

1.87

 

 

$

6.58

 

 

$

5.08

 

 

 

 

 

 

 

 

 

 

Shares used in diluted EPS calculation

 

 

36,340

 

 

 

36,745

 

 

 

36,714

 

 

 

36,860

 

Impact of benefit from note hedge

 

 

(1,187

)

 

 

(1,509

)

 

 

(1,468

)

 

 

(1,403

)

Shares used in Adjusted non-GAAP diluted EPS calculation

 

 

35,153

 

 

 

35,236

 

 

 

35,246

 

 

 

35,457

 

 

 

 

 

 

 

 

 

 

Adjusted North America Earnings from Operations:

 

 

 

 

 

 

 

 

GAAP EFO from North America segment

 

$

82,262

 

 

$

74,269

 

 

$

251,095

 

 

$

192,309

 

Amortization of intangible assets

 

 

8,468

 

 

 

7,372

 

 

 

23,172

 

 

 

22,229

 

Other

 

 

7,792

 

 

 

1,999

 

 

 

12,534

 

 

 

(4,361

)

Adjusted non-GAAP EFO from North America segment

 

$

98,522

 

 

$

83,640

 

 

$

286,801

 

 

$

210,177

 

 

 

 

 

 

 

 

 

 

GAAP EFO as a percentage of net sales

 

 

3.9

%

 

 

3.7

%

 

 

3.9

%

 

 

3.5

%

Adjusted non-GAAP EFO as a percentage of net sales

 

 

4.7

%

 

 

4.1

%

 

 

4.5

%

 

 

3.9

%

 

 

 

 

 

 

 

 

 

Adjusted EMEA Earnings from Operations:

 

 

 

 

 

 

 

 

GAAP EFO from EMEA segment

 

$

4,210

 

 

$

4,988

 

 

$

33,554

 

 

$

34,410

 

Amortization of intangible assets

 

 

404

 

 

 

494

 

 

 

1,291

 

 

 

1,491

 

Other

 

 

35

 

 

 

397

 

 

 

1,310

 

 

 

1,135

 

Adjusted non-GAAP EFO from EMEA segment

 

$

4,649

 

 

$

5,879

 

 

$

36,155

 

 

$

37,036

 

 

 

 

 

 

 

 

 

 

GAAP EFO as a percentage of net sales

 

 

1.1

%

 

 

1.3

%

 

 

2.5

%

 

 

2.7

%

Adjusted non-GAAP EFO as a percentage of net sales

 

 

1.2

%

 

 

1.5

%

 

 

2.7

%

 

 

2.9

%

 

 

 

 

 

 

 

 

 

Adjusted APAC Earnings from Operations:

 

 

 

 

 

 

 

 

GAAP EFO from APAC segment

 

$

3,807

 

 

$

3,894

 

 

$

15,035

 

 

$

11,925

 

Amortization of intangible assets

 

 

114

 

 

 

122

 

 

 

352

 

 

 

377

 

Other

 

 

2

 

 

 

 

 

 

2

 

 

 

9

 

Adjusted non-GAAP EFO from APAC segment

 

$

3,923

 

 

$

4,016

 

 

$

15,389

 

 

$

12,311

 

 

 

 

 

 

 

 

 

 

GAAP EFO as a percentage of net sales

 

 

6.9

%

 

 

8.4

%

 

 

8.4

%

 

 

7.5

%

Adjusted non-GAAP EFO as a percentage of net sales

 

 

7.1

%

 

 

8.7

%

 

 

8.6

%

 

 

7.8

%

 

 

 

 

 

 

 

 

 

Adjusted EBITDA:

 

 

 

 

 

 

 

 

GAAP consolidated net earnings

 

$

57,316

 

 

$

55,483

 

 

$

203,131

 

 

$

157,212

 

Interest expense

 

 

12,376

 

 

 

10,529

 

 

 

30,306

 

 

 

30,291

 

Income tax expense

 

 

19,460

 

 

 

18,925

 

 

 

68,130

 

 

 

52,403

 

Depreciation and amortization of property and equipment

 

 

6,449

 

 

 

5,665

 

 

 

17,389

 

 

 

18,054

 

Amortization of intangible assets

 

 

8,986

 

 

 

7,988

 

 

 

24,815

 

 

 

24,097

 

Other

 

 

7,829

 

 

 

2,396

 

 

 

13,846

 

 

 

(3,217

)

Adjusted non-GAAP EBITDA

 

$

112,416

 

 

$

100,986

 

 

$

357,617

 

 

$

278,840

 

 

 

 

 

 

 

 

 

 

GAAP consolidated net earnings as a percentage of net sales

 

 

2.3

%

 

 

2.3

%

 

 

2.6

%

 

 

2.3

%

Adjusted non-GAAP EBITDA as a percentage of net sales

 

 

4.4

%

 

 

4.1

%

 

 

4.5

%

 

 

4.1

%

INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (CONTINUED)

(IN THOUSANDS, EXCEPT PER SHARE DATA)

(UNAUDITED)

 

 

 

Twelve Months Ended

September 30,

 

 

 

2022

 

 

 

2021

 

Adjusted return on invested capital:

 

 

 

 

GAAP consolidated EFO

 

$

393,101

 

 

$

321,686

 

Amortization of intangible assets

 

 

32,763

 

 

 

32,077

 

Other

 

 

15,429

 

 

 

(2,096

)

Adjusted non-GAAP consolidated EFO*

 

 

441,293

 

 

 

351,667

 

Income tax expense**

 

 

114,736

 

 

 

91,433

 

Adjusted non-GAAP consolidated EFO, net of tax

 

$

326,557

 

 

$

260,234

 

Average stockholders’ equity***

 

$

1,546,245

 

 

$

1,367,940

 

Average debt***

 

 

757,603

 

 

 

432,693

 

Average cash***

 

 

(120,026

)

 

 

(111,493

)

Invested Capital

 

$

2,183,822

 

 

$

1,689,140

 

 

 

 

 

 

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

 

 

13.32

%

 

 

14.09

%

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

 

 

14.95

%

 

 

15.41

%

* The adjusted non-GAAP consolidated EFO amount used for the Adjusted non-GAAP ROIC calculation excludes amortization of intangible assets. This calculation remains consistent with the metric utilized in management’s compensation plan.

** Assumed tax rate of 26.0%.

*** Average of previous five quarters.

**** Computed as GAAP consolidated EFO, net of tax of $102,206 and $83,638 for the twelve months ended September 30, 2022 and 2021, respectively, divided by invested capital.

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

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.