Insight Enterprises, Inc. Reports Fourth Quarter and Full Year Results
Insight Enterprises (NASDAQ: NSIT) reported its Q4 and full-year 2024 financial results, showing mixed performance. While gross profit increased 1% to $439.6M in Q4 with record margin of 21.2%, and 6% to $1.8B for the full year with 20.3% margin, consolidated net earnings declined significantly. Q4 net earnings decreased 59% to $37M, with diluted EPS falling to $0.99.
The company saw Q4 net sales decrease 7% to $2.1B, though cloud gross profit grew 3% and Insight Core services gross profit increased 12%. For the full year 2024, net sales decreased 5% to $8.7B, while operating cash flow reached $632.8M.
Looking ahead, the company provided 2025 guidance with Adjusted diluted EPS expected between $9.70 and $10.10, projecting low single-digits gross profit growth with margins around 20%.
Insight Enterprises (NASDAQ: NSIT) ha riportato i risultati finanziari del quarto trimestre e dell'intero anno 2024, mostrando una performance mista. Sebbene il profitto lordo sia aumentato dell'1% a $439,6 milioni nel Q4, con un margine record del 21,2%, e del 6% a $1,8 miliardi per l'intero anno con un margine del 20,3%, gli utili netti consolidati sono diminuiti in modo significativo. Gli utili netti nel Q4 sono diminuiti del 59% a $37 milioni, con un EPS diluito sceso a $0,99.
L'azienda ha registrato una diminuzione delle vendite nette del 7% a $2,1 miliardi nel Q4, mentre il profitto lordo del cloud è cresciuto del 3% e il profitto lordo dei servizi Insight Core è aumentato del 12%. Per l'intero anno 2024, le vendite nette sono diminuite del 5% a $8,7 miliardi, mentre il flusso di cassa operativo ha raggiunto i $632,8 milioni.
Guardando al futuro, l'azienda ha fornito una guida per il 2025, prevedendo un EPS diluito rettificato compreso tra $9,70 e $10,10, con una crescita del profitto lordo a bassa cifra singola e margini intorno al 20%.
Insight Enterprises (NASDAQ: NSIT) reportó sus resultados financieros del cuarto trimestre y del año completo 2024, mostrando un rendimiento mixto. Mientras que la ganancia bruta aumentó un 1% a $439.6 millones en el Q4, con un margen récord del 21.2%, y un 6% a $1.8 mil millones para el año completo con un margen del 20.3%, las ganancias netas consolidadas disminuyeron significativamente. Las ganancias netas del Q4 cayeron un 59% a $37 millones, con un EPS diluido bajando a $0.99.
La compañía vio una disminución en las ventas netas del Q4 del 7% a $2.1 mil millones, aunque la ganancia bruta de la nube creció un 3% y la ganancia bruta de los servicios de Insight Core aumentó un 12%. Para el año completo 2024, las ventas netas disminuyeron un 5% a $8.7 mil millones, mientras que el flujo de caja operativo alcanzó los $632.8 millones.
Mirando hacia adelante, la compañía proporcionó una guía para 2025 con un EPS diluido ajustado esperado entre $9.70 y $10.10, proyectando un crecimiento de la ganancia bruta de un solo dígito bajo con márgenes alrededor del 20%.
인사이트 엔터프라이즈 (NASDAQ: NSIT)는 2024년 4분기 및 전년 재무 결과를 보고하며 혼합된 실적을 보여주었습니다. 4분기 총 수익은 1% 증가한 4억 3960만 달러로 역대 최고 마진인 21.2%에 도달했으며, 전체 연간 수익은 6% 증가한 18억 달러에 20.3% 마진을 기록했습니다. 그러나 통합 순이익은 크게 감소했습니다. 4분기 순이익은 59% 감소해 3700만 달러에 달했으며, 희석된 주당순이익(EPS)은 0.99달러로 하락했습니다.
회사는 4분기 순매출이 7% 감소해 21억 달러에 이르렀다고 보고했으며, 클라우드 총 이익은 3% 증가했고 인사이트 코어 서비스의 총 이익은 12% 증가했습니다. 2024년 전체 연도의 순매출은 5% 감소해 87억 달러에 달했고, 운영 현금 흐름은 6억 3280만 달러에 이르렀습니다.
앞으로 회사를 위해, 2025년 조정된 희석 EPS가 9.70달러에서 10.10달러 사이로 예상되며, 20% 정도의 마진으로 낮은 싱글 디지털의 총 이익 성장을 전망했습니다.
Insight Enterprises (NASDAQ: NSIT) a annoncé ses résultats financiers du quatrième trimestre et de l'année complète 2024, affichant une performance mitigée. Bien que le bénéfice brut ait augmenté de 1% à 439,6 millions de dollars au quatrième trimestre, avec une marge record de 21,2%, et de 6% à 1,8 milliard de dollars pour l'année entière avec une marge de 20,3%, le bénéfice net consolidé a considérablement diminué. Le bénéfice net du quatrième trimestre a chuté de 59% à 37 millions de dollars, avec un BPA dilué passé à 0,99 dollar.
La société a constaté une baisse des ventes nettes de 7% à 2,1 milliards de dollars au quatrième trimestre, bien que le bénéfice brut du cloud ait augmenté de 3% et le bénéfice brut des services d'Insight Core ait augmenté de 12%. Pour l'année complète 2024, les ventes nettes ont diminué de 5% à 8,7 milliards de dollars, tandis que le flux de trésorerie opérationnel a atteint 632,8 millions de dollars.
En regardant vers l'avenir, l'entreprise a fourni des prévisions pour 2025, avec un BPA dilué ajusté attendu entre 9,70 et 10,10 dollars, projetant une croissance du bénéfice brut à un chiffre unique bas avec des marges d'environ 20%.
Insight Enterprises (NASDAQ: NSIT) hat seine Finanzzahlen für das vierte Quartal und das Gesamtjahr 2024 veröffentlicht und dabei eine gemischte Leistung gezeigt. Während der Bruttogewinn im Q4 um 1% auf 439,6 Millionen Dollar bei einer Rekordmarge von 21,2% stieg und für das Gesamtjahr um 6% auf 1,8 Milliarden Dollar mit einer Marge von 20,3% zunahm, sanken die konsolidierten Nettogewinne erheblich. Die Nettogewinne im Q4 fielen um 59% auf 37 Millionen Dollar, während der verwässerte EPS auf 0,99 Dollar sank.
Das Unternehmen verzeichnete im Q4 einen Rückgang der Nettoumsätze um 7% auf 2,1 Milliarden Dollar, obwohl der Bruttogewinn im Cloud-Bereich um 3% und der Bruttogewinn der Insight Core-Dienste um 12% stieg. Im Gesamtjahr 2024 sanken die Nettoumsätze um 5% auf 8,7 Milliarden Dollar, während der operative Cashflow 632,8 Millionen Dollar erreichte.
Für die Zukunft gab das Unternehmen eine Prognose für 2025 ab, mit einem erwarteten bereinigten verwässerten EPS zwischen 9,70 und 10,10 Dollar und einer prognostizierten Bruttogewinnwachstum im niedrigen einstelligen Bereich mit Margen von etwa 20%.
- Record gross margin expansion to 21.2% in Q4 and 20.3% for full year
- Cloud gross profit grew 21% for full year
- Insight Core services gross profit increased 15% for full year
- Strong operating cash flow of $632.8M for full year
- Q4 net earnings decreased 59% to $37M
- Q4 net sales declined 7% to $2.1B
- Full year net sales decreased 5% to $8.7B
- Q4 diluted EPS fell 59% to $0.99
Insights
The Q4 and full-year 2024 results reveal a strategic transformation at Insight Enterprises, marked by significant margin expansion despite top-line pressure. The company's pivot toward higher-margin services is yielding results, with gross margin reaching a record
Three key developments stand out:
- The
12% growth in Core services and3% growth in Cloud gross profit demonstrate successful execution of the company's solutions integrator strategy - Strong cash flow generation of
$632.8M for the full year provides financial flexibility for strategic investments - Regional performance varies significantly, with EMEA showing margin improvement despite revenue decline, while North America remains resilient with stable services growth
The 2025 guidance of
-
Gross profit increased
1% year over year to with gross margin expanding 170 basis points to a record$439.6 million 21.2% for the fourth quarter and gross profit increased6% for the full year to with gross margin expanding 210 basis points to a record$1.8 billion 20.3% -
Insight Core services gross profit increased
12% year over year for the fourth quarter and increased15% for the full year -
Cloud gross profit grew
3% year over year for the fourth quarter and increased21% for the full year
-
Insight Core services gross profit increased
-
Consolidated net earnings decreased
59% to , year to year for the fourth quarter and decreased$37.0 million 11% to for the full year$249.7 million -
Adjusted earnings before interest, tax, depreciation and amortization (“EBITDA”) decreased
11% to , year to year for the fourth quarter but increased$141.1 million 4% to for the full year$543.5 million -
Diluted earnings per share of
decreased$0.99 59% year to year for the fourth quarter and diluted earnings per share of decreased$6.55 13% for the full year -
Adjusted diluted earnings per share of
decreased$2.66 11% year to year for the fourth quarter and Adjusted diluted earnings per share of was flat for the full year$9.68 -
Cash flows provided by operating activities were
for the fourth quarter and$215.1 million for the full year$632.8 million
In the fourth quarter of 2024, net sales decreased
For the full year 2024, net sales decreased
“In 2024, clients continued to exercise caution due to the macroeconomic environment, which influenced their investment priorities and prolonged their decision-making. Still, Q4 met our expectations and we posted another record year of gross margin at
KEY HIGHLIGHTS
Results for the Quarter:
-
Consolidated net sales for the fourth quarter of 2024 of
decreased$2.1 billion 7% , year to year, when compared to the fourth quarter of 2023. Product net sales decreased10% , year to year, while services net sales increased3% , year over year.-
Net sales in
North America decreased5% , year to year, to ;$1.7 billion -
Product net sales decreased
6% , year to year, to ;$1.4 billion -
Services net sales increased
1% , year over year, to ;$321.3 million
-
Product net sales decreased
-
Net sales in EMEA decreased
18% , year to year, to ; and$319.8 million -
Net sales in APAC decreased
6% , year to year, to .$52.1 million
-
Net sales in
-
Excluding the effects of fluctuating foreign currency exchange rates, consolidated net sales also decreased
7% , year to year, with decreases in net sales inNorth America , EMEA and APAC of5% ,19% and6% , year to year, respectively. -
Consolidated gross profit increased
1% compared to the fourth quarter of 2023 to , with consolidated gross margin expanding 170 basis points to$439.6 million 21.2% of net sales. Product gross profit decreased1% , year to year, and services gross profit increased3% , year over year. Cloud gross profit grew3% , year over year, and Insight Core services gross profit increased12% , year over year. By segment, gross profit:-
decreased
1% inNorth America , year to year, to ($350.0 million 20.6% gross margin); -
increased
8% in EMEA, year over year, to ($72.6 million 22.7% gross margin); and -
increased
13% in APAC, year over year, to ($17.0 million 32.7% gross margin).
-
decreased
-
Excluding the effects of fluctuating foreign currency exchange rates, consolidated gross profit was also up
1% , year over year, with gross profit growth in EMEA and APAC of7% and13% , respectively, year over year, partially offset by a decrease inNorth America of1% , year to year. -
Consolidated earnings from operations decreased
51% compared to the fourth quarter of 2023 to , or$64.7 million 3.1% of net sales. By segment, earnings from operations:-
decreased
55% inNorth America , year to year, to , or$52.4 million 3.1% of net sales; -
decreased
26% in EMEA, year to year, to , or$7.4 million 2.3% of net sales; and -
increased
7% in APAC, year over year, to , or$4.9 million 9.5% of net sales.
-
decreased
-
Excluding the effects of fluctuating foreign currency exchange rates, consolidated earnings from operations were also down
51% , year to year, with decreases in earnings from operations inNorth America and EMEA of55% and24% , respectively, year to year, partially offset by increased earnings from operations in APAC of8% , year over year. -
Adjusted earnings from operations decreased
13% compared to the fourth quarter of 2023 at , or$129.4 million 6.2% of net sales. By segment, Adjusted earnings from operations:-
decreased
17% inNorth America , year to year, to , or$109.2 million 6.4% of net sales; -
increased
21% in EMEA, year over year, to , or$14.6 million 4.6% of net sales; and -
increased
16% in APAC, year over year, to , or$5.6 million 10.7% of net sales.
-
decreased
-
Excluding the effects of fluctuating foreign currency exchange rates, Adjusted consolidated earnings from operations decreased
13% compared to the fourth quarter of 2023, with a decrease in Adjusted earnings from operations inNorth America of17% , year to year, partially offset by increased Adjusted earnings from operations in EMEA and APAC of22% and16% , respectively, year over year. -
Consolidated net earnings and diluted earnings per share for the fourth quarter of 2024 were
and$37.0 million , respectively, at an effective tax rate of$0.99 29.2% . -
Adjusted consolidated net earnings and Adjusted diluted earnings per share for the fourth quarter of 2024 were
and$91.1 million , respectively. Excluding the effects of fluctuating foreign currency exchange rates, Adjusted diluted earnings per share decreased$2.66 10% , year to year.
Results for the Year:
-
Consolidated net sales of
for the full year of 2024 decreased$8.7 billion 5% , year to year, when compared to the full year of 2023.-
Net sales in
North America decreased4% , year to year, to ;$7.1 billion -
Product net sales decreased
7% , year to year, to ;$5.8 billion -
Services net sales increased
7% , year over year, to ;$1.3 billion
-
Product net sales decreased
-
Net sales in EMEA decreased
10% , year to year, to ; and$1.4 billion -
Net sales in APAC increased
1% , year over year, to .$233.0 million
-
Net sales in
-
Excluding the effects of fluctuating foreign currency exchange rates, consolidated net sales also decreased
5% , year to year, with declines in net sales inNorth America and EMEA of4% and11% , respectively, year to year, partially offset by an increase in net sales in APAC of2% . -
Consolidated gross profit increased
6% compared to the full year of 2023 to , with consolidated gross margin expanding 210 basis points to$1.8 billion 20.3% of net sales. Product gross profit decreased2% , year to year, and services gross profit increased13% , year over year. Cloud gross profit grew21% , year over year, and Insight core services gross profit increased15% , year over year. By segment, gross profit:-
increased
4% inNorth America , year over year, to ($1.4 billion 19.9% gross margin); -
increased
13% in EMEA, year over year, to ($293.2 million 20.7% gross margin); and -
increased
11% in APAC, year over year, to ($70.8 million 30.4% gross margin).
-
increased
-
Excluding the effects of fluctuating foreign currency exchange rates, consolidated gross profit was also up
6% , year over year, with gross profit growth inNorth America , EMEA and APAC of4% ,11% and12% , respectively, year over year. -
Consolidated earnings from operations decreased
7% compared to the full year of 2023 to , or$388.6 million 4.5% of net sales. By segment, earnings from operations:-
decreased
12% inNorth America , year to year, to , or$319.1 million 4.5% of net sales; -
increased
21% in EMEA, year over year, to , or$46.2 million 3.3% of net sales; and -
increased
19% in APAC, year over year, to , or$23.3 million 10.0% of net sales.
-
decreased
-
Excluding the effects of fluctuating foreign currency exchange rates, consolidated earnings from operations were also down
7% , year to year, with a decrease in earnings from operations inNorth America of12% , year to year, partially offset by increased earnings from operations in both EMEA and APAC of20% , year over year. -
Adjusted earnings from operations increased
2% compared to the full year of 2023 to , or$502.4 million 5.8% of net sales. By segment, Adjusted earnings from operations:-
decreased
1% inNorth America , year to year, to , or$422.0 million 6.0% of net sales; -
increased
18% in EMEA, year over year, to , or$55.9 million 4.0% of net sales; and -
increased
21% in APAC, year over year, to , or$24.5 million 10.5% of net sales.
-
decreased
-
Excluding the effects of fluctuating foreign currency exchange rates, Adjusted consolidated earnings from operations were also up
2% , year over year, with increases in EMEA and APAC of16% and22% , respectively, year over year. Adjusted earnings from operations inNorth America remained flat. -
Consolidated net earnings and diluted earnings per share for the full year of 2024 were
and$249.7 million , respectively, at an effective tax rate of$6.55 25.0% . -
Adjusted consolidated net earnings and Adjusted diluted earnings per share for the full year of 2024 were
and$338.2 million , respectively. Excluding the effects of fluctuating foreign currency exchange rates, Adjusted diluted earnings per share was flat, year to year.$9.68
In discussing financial results for the three and twelve months ended months ended December 31, 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
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
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 2025, we expect Adjusted diluted earnings per share to be between
This outlook assumes:
-
interest expense of
to$70 ;$75 million -
an effective tax rate of approximately
25% to26% for the full year; -
capital expenditures of
to$35 ; and$40 million - an average share count for the full year of 32.9 million shares, reflecting the net impact of settling our outstanding convertible senior notes (the “Convertible Notes”) in February 2025 and the associated warrants in 2025.
This outlook excludes acquisition-related intangibles amortization expense of approximately
CONFERENCE CALL AND WEBCAST
The Company will host a conference call and live webcast today at 9:00 a.m. ET to discuss fourth quarter and full year 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 fourth quarter of 2024 was in excess of
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
|
|
Twelve Months Ended
|
||||||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
change |
|
|
2024 |
|
|
|
2023 |
|
|
change |
Insight Enterprises, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Products |
|
$ |
1,651,471 |
|
|
$ |
1,827,980 |
|
|
( |
|
$ |
7,015,640 |
|
|
$ |
7,631,388 |
|
|
( |
Services |
|
$ |
421,194 |
|
|
$ |
408,031 |
|
|
|
|
$ |
1,686,058 |
|
|
$ |
1,544,452 |
|
|
|
Total net sales |
|
$ |
2,072,665 |
|
|
$ |
2,236,011 |
|
|
( |
|
$ |
8,701,698 |
|
|
$ |
9,175,840 |
|
|
( |
Gross profit |
|
$ |
439,638 |
|
|
$ |
436,150 |
|
|
|
|
$ |
1,766,016 |
|
|
$ |
1,669,525 |
|
|
|
Gross margin |
|
|
21.2 |
% |
|
|
19.5 |
% |
|
170 bps |
|
|
20.3 |
% |
|
|
18.2 |
% |
|
210 bps |
Selling and administrative expenses |
|
$ |
358,487 |
|
|
$ |
298,206 |
|
|
|
|
$ |
1,343,151 |
|
|
$ |
1,236,243 |
|
|
|
Severance and restructuring expenses, net |
|
$ |
15,967 |
|
|
$ |
3,136 |
|
|
> |
|
$ |
31,605 |
|
|
$ |
6,091 |
|
|
> |
Acquisition and integration related expenses |
|
$ |
510 |
|
|
$ |
2,947 |
|
|
( |
|
$ |
2,676 |
|
|
$ |
7,396 |
|
|
( |
Earnings from operations |
|
$ |
64,674 |
|
|
$ |
131,861 |
|
|
( |
|
$ |
388,584 |
|
|
$ |
419,795 |
|
|
( |
Net earnings |
|
$ |
37,012 |
|
|
$ |
90,608 |
|
|
( |
|
$ |
249,691 |
|
|
$ |
281,309 |
|
|
( |
Diluted earnings per share |
|
$ |
0.99 |
|
|
$ |
2.42 |
|
|
( |
|
$ |
6.55 |
|
|
$ |
7.55 |
|
|
( |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Sales Mix |
|
|
|
|
|
** |
|
|
|
|
|
** |
||||||||
Hardware |
|
|
55 |
% |
|
|
51 |
% |
|
( |
|
|
53 |
% |
|
|
55 |
% |
|
( |
Software |
|
|
25 |
% |
|
|
31 |
% |
|
( |
|
|
28 |
% |
|
|
28 |
% |
|
( |
Services |
|
|
20 |
% |
|
|
18 |
% |
|
|
|
|
19 |
% |
|
|
17 |
% |
|
|
|
|
|
100 |
% |
|
|
100 |
% |
|
( |
|
|
100 |
% |
|
|
100 |
% |
|
( |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Products |
|
$ |
1,379,530 |
|
|
$ |
1,471,761 |
|
|
( |
|
$ |
5,759,744 |
|
|
$ |
6,167,512 |
|
|
( |
Services |
|
$ |
321,288 |
|
|
$ |
318,591 |
|
|
|
|
$ |
1,294,836 |
|
|
$ |
1,214,842 |
|
|
|
Total net sales |
|
$ |
1,700,818 |
|
|
$ |
1,790,352 |
|
|
( |
|
$ |
7,054,580 |
|
|
$ |
7,382,354 |
|
|
( |
Gross profit |
|
$ |
349,987 |
|
|
$ |
353,812 |
|
|
( |
|
$ |
1,401,994 |
|
|
$ |
1,345,955 |
|
|
|
Gross margin |
|
|
20.6 |
% |
|
|
19.8 |
% |
|
80 bps |
|
|
19.9 |
% |
|
|
18.2 |
% |
|
170 bps |
Selling and administrative expenses |
|
$ |
287,118 |
|
|
$ |
230,913 |
|
|
|
|
$ |
1,058,184 |
|
|
$ |
976,172 |
|
|
|
Severance and restructuring expenses, net |
|
$ |
10,259 |
|
|
$ |
2,741 |
|
|
> |
|
$ |
23,042 |
|
|
$ |
3,793 |
|
|
> |
Acquisition and integration related expenses |
|
$ |
214 |
|
|
$ |
2,781 |
|
|
( |
|
$ |
1,700 |
|
|
$ |
3,908 |
|
|
( |
Earnings from operations |
|
$ |
52,396 |
|
|
$ |
117,377 |
|
|
( |
|
$ |
319,068 |
|
|
$ |
362,082 |
|
|
( |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Sales Mix |
|
|
|
|
|
** |
|
|
|
|
|
** |
||||||||
Hardware |
|
|
59 |
% |
|
|
57 |
% |
|
( |
|
|
57 |
% |
|
|
61 |
% |
|
( |
Software |
|
|
22 |
% |
|
|
25 |
% |
|
( |
|
|
25 |
% |
|
|
23 |
% |
|
|
Services |
|
|
19 |
% |
|
|
18 |
% |
|
|
|
|
18 |
% |
|
|
16 |
% |
|
|
|
|
|
100 |
% |
|
|
100 |
% |
|
( |
|
|
100 |
% |
|
|
100 |
% |
|
( |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
EMEA |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Products |
|
$ |
246,019 |
|
|
$ |
325,122 |
|
|
( |
|
$ |
1,127,483 |
|
|
$ |
1,331,338 |
|
|
( |
Services |
|
$ |
73,758 |
|
|
$ |
65,406 |
|
|
|
|
$ |
286,614 |
|
|
$ |
232,316 |
|
|
|
Total net sales |
|
$ |
319,777 |
|
|
$ |
390,528 |
|
|
( |
|
$ |
1,414,097 |
|
|
$ |
1,563,654 |
|
|
( |
Gross profit |
|
$ |
72,632 |
|
|
$ |
67,343 |
|
|
|
|
$ |
293,188 |
|
|
$ |
259,987 |
|
|
|
Gross margin |
|
|
22.7 |
% |
|
|
17.2 |
% |
|
550 bps |
|
|
20.7 |
% |
|
|
16.6 |
% |
|
410 bps |
Selling and administrative expenses |
|
$ |
59,923 |
|
|
$ |
56,993 |
|
|
|
|
$ |
238,300 |
|
|
$ |
216,246 |
|
|
|
Severance and restructuring expenses |
|
$ |
5,336 |
|
|
$ |
285 |
|
|
> |
|
$ |
7,975 |
|
|
$ |
2,125 |
|
|
> |
Acquisition and integration related expenses |
|
$ |
17 |
|
|
$ |
166 |
|
|
( |
|
$ |
695 |
|
|
$ |
3,488 |
|
|
( |
Earnings from operations |
|
$ |
7,356 |
|
|
$ |
9,899 |
|
|
( |
|
$ |
46,218 |
|
|
$ |
38,128 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Sales Mix |
|
|
|
|
|
** |
|
|
|
|
|
** |
||||||||
Hardware |
|
|
36 |
% |
|
|
29 |
% |
|
—% |
|
|
36 |
% |
|
|
35 |
% |
|
( |
Software |
|
|
41 |
% |
|
|
54 |
% |
|
( |
|
|
44 |
% |
|
|
50 |
% |
|
( |
Services |
|
|
23 |
% |
|
|
17 |
% |
|
|
|
|
20 |
% |
|
|
15 |
% |
|
|
|
|
|
100 |
% |
|
|
100 |
% |
|
( |
|
|
100 |
% |
|
|
100 |
% |
|
( |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
APAC |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Products |
|
$ |
25,922 |
|
|
$ |
31,097 |
|
|
( |
|
$ |
128,413 |
|
|
$ |
132,538 |
|
|
( |
Services |
|
$ |
26,148 |
|
|
$ |
24,034 |
|
|
|
|
$ |
104,608 |
|
|
$ |
97,294 |
|
|
|
Total net sales |
|
$ |
52,070 |
|
|
$ |
55,131 |
|
|
( |
|
$ |
233,021 |
|
|
$ |
229,832 |
|
|
|
Gross profit |
|
$ |
17,019 |
|
|
$ |
14,995 |
|
|
|
|
$ |
70,834 |
|
|
$ |
63,583 |
|
|
|
Gross margin |
|
|
32.7 |
% |
|
|
27.2 |
% |
|
550 bps |
|
|
30.4 |
% |
|
|
27.7 |
% |
|
270 bps |
Selling and administrative expenses |
|
$ |
11,446 |
|
|
$ |
10,300 |
|
|
|
|
$ |
46,667 |
|
|
$ |
43,825 |
|
|
|
Severance and restructuring expenses |
|
$ |
372 |
|
|
$ |
110 |
|
|
> |
|
$ |
588 |
|
|
$ |
173 |
|
|
> |
Acquisition and integration related expenses |
|
$ |
279 |
|
|
$ |
— |
|
|
* |
|
$ |
281 |
|
|
$ |
— |
|
|
* |
Earnings from operations |
|
$ |
4,922 |
|
|
$ |
4,585 |
|
|
|
|
$ |
23,298 |
|
|
$ |
19,585 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Sales Mix |
|
|
|
|
|
** |
|
|
|
|
|
** |
||||||||
Hardware |
|
|
15 |
% |
|
|
18 |
% |
|
( |
|
|
15 |
% |
|
|
19 |
% |
|
(19)% |
Software |
|
|
35 |
% |
|
|
39 |
% |
|
( |
|
|
40 |
% |
|
|
39 |
% |
|
|
Services |
|
|
50 |
% |
|
|
43 |
% |
|
|
|
|
45 |
% |
|
|
42 |
% |
|
|
|
|
|
100 |
% |
|
|
100 |
% |
|
( |
|
|
100 |
% |
|
|
100 |
% |
|
|
* |
Percentage change not considered meaningful |
|
** |
Change in sales mix represents growth/decline in category net sales on a |
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, gross margin, 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 plans and expectations relating to the settlement of the Convertible Notes and the related warrants, the Company’s expectations regarding supply constraints, 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 reports on Form 10-K and Form 10-Q 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 and do 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 andGaza ; - 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 copyrights, 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 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
|
|
Twelve Months Ended
|
|||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
2024 |
|
|
|
2023 |
Net sales: |
|
|
|
|
|
|
|
||||||
Products |
$ |
1,651,471 |
|
|
$ |
1,827,980 |
|
$ |
7,015,640 |
|
|
$ |
7,631,388 |
Services |
|
421,194 |
|
|
|
408,031 |
|
|
1,686,058 |
|
|
|
1,544,452 |
Total net sales |
|
2,072,665 |
|
|
|
2,236,011 |
|
|
8,701,698 |
|
|
|
9,175,840 |
Costs of goods sold: |
|
|
|
|
|
|
|
||||||
Products |
|
1,465,690 |
|
|
|
1,639,458 |
|
|
6,259,815 |
|
|
|
6,859,178 |
Services |
|
167,337 |
|
|
|
160,403 |
|
|
675,867 |
|
|
|
647,137 |
Total costs of goods sold |
|
1,633,027 |
|
|
|
1,799,861 |
|
|
6,935,682 |
|
|
|
7,506,315 |
Gross profit |
|
439,638 |
|
|
|
436,150 |
|
|
1,766,016 |
|
|
|
1,669,525 |
Operating expenses: |
|
|
|
|
|
|
|
||||||
Selling and administrative expenses |
|
358,487 |
|
|
|
298,206 |
|
|
1,343,151 |
|
|
|
1,236,243 |
Severance and restructuring expenses, net |
|
15,967 |
|
|
|
3,136 |
|
|
31,605 |
|
|
|
6,091 |
Acquisition and integration related expenses |
|
510 |
|
|
|
2,947 |
|
|
2,676 |
|
|
|
7,396 |
Earnings from operations |
|
64,674 |
|
|
|
131,861 |
|
|
388,584 |
|
|
|
419,795 |
Non-operating expense (income): |
|
|
|
|
|
|
|
||||||
Interest expense, net |
|
14,660 |
|
|
|
9,358 |
|
|
58,036 |
|
|
|
41,124 |
Other (income) expense, net |
|
(2,237 |
) |
|
|
328 |
|
|
(2,365 |
) |
|
|
817 |
Earnings before income taxes |
|
52,251 |
|
|
|
122,175 |
|
|
332,913 |
|
|
|
377,854 |
Income tax expense |
|
15,239 |
|
|
|
31,567 |
|
|
83,222 |
|
|
|
96,545 |
Net earnings |
$ |
37,012 |
|
|
$ |
90,608 |
|
$ |
249,691 |
|
|
$ |
281,309 |
|
|
|
|
|
|
|
|
||||||
Net earnings per share: |
|
|
|
|
|
|
|
||||||
Basic |
$ |
1.17 |
|
|
$ |
2.78 |
|
$ |
7.73 |
|
|
$ |
8.53 |
Diluted |
$ |
0.99 |
|
|
$ |
2.42 |
|
$ |
6.55 |
|
|
$ |
7.55 |
|
|
|
|
|
|
|
|
||||||
Shares used in per share calculations: |
|
|
|
|
|
|
|
||||||
Basic |
|
31,769 |
|
|
|
32,583 |
|
|
32,286 |
|
|
|
32,991 |
Diluted |
|
37,212 |
|
|
|
37,513 |
|
|
38,136 |
|
|
|
37,241 |
INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (In THOUSANDS) (UNAUDITED) |
|||||||
December 31,
|
|
December 31,
|
|||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
259,234 |
|
|
$ |
268,730 |
|
Accounts receivable, net |
|
4,172,104 |
|
|
|
3,568,290 |
|
Inventories |
|
122,581 |
|
|
|
184,605 |
|
Contract assets, net |
|
81,980 |
|
|
|
120,518 |
|
Other current assets |
|
208,723 |
|
|
|
189,158 |
|
Total current assets |
|
4,844,622 |
|
|
|
4,331,301 |
|
|
|
|
|
||||
Long-term contract assets, net |
|
86,953 |
|
|
|
132,780 |
|
Property and equipment, net |
|
215,678 |
|
|
|
210,061 |
|
Goodwill |
|
893,516 |
|
|
|
684,345 |
|
Intangible assets, net |
|
426,493 |
|
|
|
369,687 |
|
Long-term accounts receivable |
|
845,943 |
|
|
|
412,666 |
|
Other assets |
|
135,373 |
|
|
|
145,510 |
|
|
$ |
7,448,578 |
|
|
$ |
6,286,350 |
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable – trade |
$ |
3,059,667 |
|
|
$ |
2,255,183 |
|
Accounts payable – inventory financing facilities |
|
217,604 |
|
|
|
231,850 |
|
Accrued expenses and other current liabilities |
|
512,052 |
|
|
|
538,346 |
|
Current portion of long-term debt |
|
332,879 |
|
|
|
348,004 |
|
Total current liabilities |
|
4,122,202 |
|
|
|
3,373,383 |
|
|
|
|
|
||||
Long-term debt |
|
531,233 |
|
|
|
592,517 |
|
Deferred income taxes |
|
64,459 |
|
|
|
27,588 |
|
Long-term accounts payable |
|
799,546 |
|
|
|
353,794 |
|
Other liabilities |
|
160,527 |
|
|
|
203,335 |
|
|
|
5,677,967 |
|
|
|
4,550,617 |
|
Stockholders’ equity: |
|
|
|
||||
Preferred stock |
|
— |
|
|
|
— |
|
Common stock |
|
318 |
|
|
|
326 |
|
Additional paid-in capital |
|
342,893 |
|
|
|
328,607 |
|
Retained earnings |
|
1,508,558 |
|
|
|
1,448,412 |
|
Accumulated other comprehensive loss – foreign currency translation adjustments |
|
(81,158 |
) |
|
|
(41,612 |
) |
Total stockholders’ equity |
|
1,770,611 |
|
|
|
1,735,733 |
|
|
$ |
7,448,578 |
|
|
$ |
6,286,350 |
|
INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS) (UNAUDITED) |
|||||||
Twelve Months Ended
|
|||||||
|
|
2024 |
|
|
|
2023 |
|
Cash flows from operating activities: |
|
|
|
||||
Net earnings |
$ |
249,691 |
|
|
$ |
281,309 |
|
Adjustments to reconcile net earnings to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
98,137 |
|
|
|
62,476 |
|
Provision for losses on accounts receivable |
|
10,038 |
|
|
|
5,062 |
|
Non-cash stock-based compensation |
|
33,971 |
|
|
|
28,951 |
|
Net change on revaluation of earnout liabilities |
|
(7,848 |
) |
|
|
— |
|
Deferred income taxes |
|
8,296 |
|
|
|
(13,080 |
) |
Amortization of debt issuance costs |
|
5,591 |
|
|
|
4,870 |
|
Other adjustments |
|
1,054 |
|
|
|
234 |
|
Changes in assets and liabilities: |
|
|
|
||||
Increase in accounts receivable |
|
(656,092 |
) |
|
|
(11,892 |
) |
Decrease in inventories |
|
54,439 |
|
|
|
75,729 |
|
Decrease (increase) in contract assets |
|
58,433 |
|
|
|
(13,840 |
) |
Increase in long-term accounts receivable |
|
(454,887 |
) |
|
|
(126,850 |
) |
Decrease in other assets |
|
16,199 |
|
|
|
34,061 |
|
Increase in accounts payable |
|
825,555 |
|
|
|
216,229 |
|
Increase in long-term accounts payable |
|
441,881 |
|
|
|
111,790 |
|
Decrease in accrued expenses and other liabilities |
|
(51,613 |
) |
|
|
(35,518 |
) |
Net cash provided by operating activities: |
|
632,845 |
|
|
|
619,531 |
|
Cash flows from investing activities: |
|
|
|
||||
Proceeds from sale of assets |
|
13,751 |
|
|
|
15,515 |
|
Purchases of property and equipment |
|
(46,782 |
) |
|
|
(39,252 |
) |
Acquisitions, net of cash and cash equivalents acquired |
|
(270,247 |
) |
|
|
(481,464 |
) |
Net cash used in investing activities: |
|
(303,278 |
) |
|
|
(505,201 |
) |
Cash flows from financing activities: |
|
|
|
||||
Borrowings on ABL revolving credit facility |
|
4,622,416 |
|
|
|
4,587,596 |
|
Repayments on ABL revolving credit facility |
|
(5,176,546 |
) |
|
|
(4,288,036 |
) |
Net repayments under inventory financing facilities |
|
(13,577 |
) |
|
|
(70,408 |
) |
Proceeds from issuance of senior unsecured notes |
|
500,000 |
|
|
|
— |
|
Payment of debt issuance costs |
|
(8,652 |
) |
|
|
— |
|
Repurchases of common stock |
|
(200,020 |
) |
|
|
(217,108 |
) |
Repayment of principal on the Convertible Notes |
|
(16,895 |
) |
|
|
— |
|
Earnout and acquisition related payments |
|
(20,286 |
) |
|
|
(15,615 |
) |
Other payments |
|
(7,711 |
) |
|
|
(13,141 |
) |
Net cash used in financing activities: |
|
(321,271 |
) |
|
|
(16,712 |
) |
Foreign currency exchange effect on cash, cash equivalents and restricted cash balances |
|
(17,614 |
) |
|
|
7,449 |
|
(Decrease) increase in cash, cash equivalents and restricted cash |
|
(9,318 |
) |
|
|
105,067 |
|
Cash, cash equivalents and restricted cash at beginning of period |
|
270,785 |
|
|
|
165,718 |
|
Cash, cash equivalents and restricted cash at end of period |
$ |
261,467 |
|
|
$ |
270,785 |
|
INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (IN THOUSANDS, EXCEPT PER SHARE DATA) (UNAUDITED) |
||||||||||||||||
|
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Adjusted Consolidated Earnings from Operations: |
|
|
|
|
|
|
|
|
||||||||
GAAP consolidated EFO |
|
$ |
64,674 |
|
|
$ |
131,861 |
|
|
$ |
388,584 |
|
|
$ |
419,795 |
|
Amortization of intangible assets |
|
|
18,597 |
|
|
|
10,988 |
|
|
|
69,581 |
|
|
|
36,231 |
|
Change in fair value of earnout liabilities |
|
|
22,800 |
|
|
|
— |
|
|
|
(7,849 |
) |
|
|
— |
|
Other* |
|
|
23,342 |
|
|
|
5,823 |
|
|
|
52,056 |
|
|
|
36,101 |
|
Adjusted non-GAAP consolidated EFO |
|
$ |
129,413 |
|
|
$ |
148,672 |
|
|
$ |
502,372 |
|
|
$ |
492,127 |
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP EFO as a percentage of net sales |
|
|
3.1 |
% |
|
|
5.9 |
% |
|
|
4.5 |
% |
|
|
4.6 |
% |
Adjusted non-GAAP EFO as a percentage of net sales |
|
|
6.2 |
% |
|
|
6.6 |
% |
|
|
5.8 |
% |
|
|
5.4 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted Consolidated Net Earnings: |
|
|
|
|
|
|
|
|
||||||||
GAAP consolidated net earnings |
|
$ |
37,012 |
|
|
$ |
90,608 |
|
|
$ |
249,691 |
|
|
$ |
281,309 |
|
Amortization of intangible assets |
|
|
18,597 |
|
|
|
10,988 |
|
|
|
69,581 |
|
|
|
36,231 |
|
Change in fair value of earnout liabilities |
|
|
22,800 |
|
|
|
— |
|
|
|
(7,849 |
) |
— |
|
— |
|
Other* |
|
|
23,342 |
|
|
|
5,823 |
|
|
|
52,056 |
|
|
|
36,101 |
|
Income taxes on non-GAAP adjustments |
|
|
(10,620 |
) |
|
|
(4,287 |
) |
|
|
(25,298 |
) |
|
|
(18,016 |
) |
Adjusted non-GAAP consolidated net earnings |
|
$ |
91,131 |
|
|
$ |
103,132 |
|
|
$ |
338,181 |
|
|
$ |
335,625 |
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP net earnings as a percentage of net sales |
|
|
1.8 |
% |
|
|
4.1 |
% |
|
|
2.9 |
% |
|
|
3.1 |
% |
Adjusted non-GAAP net earnings as a percentage of net sales |
|
|
4.4 |
% |
|
|
4.6 |
% |
|
|
3.9 |
% |
|
|
3.7 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted Diluted Earnings Per Share: |
|
|
|
|
|
|
|
|
||||||||
GAAP diluted EPS |
|
$ |
0.99 |
|
|
$ |
2.42 |
|
|
$ |
6.55 |
|
|
$ |
7.55 |
|
Amortization of intangible assets |
|
|
0.50 |
|
|
|
0.29 |
|
|
|
1.82 |
|
|
|
0.97 |
|
Change in fair value of earnout liabilities |
|
|
0.61 |
|
|
|
— |
|
|
|
(0.21 |
) |
|
|
— |
|
Other |
|
|
0.63 |
|
|
|
0.16 |
|
|
|
1.37 |
|
|
|
0.97 |
|
Income taxes on non-GAAP adjustments |
|
|
(0.29 |
) |
|
|
(0.11 |
) |
|
|
(0.66 |
) |
|
|
(0.48 |
) |
Impact of benefit from note hedge |
|
|
0.22 |
|
|
|
0.22 |
|
|
|
0.81 |
|
|
|
0.68 |
|
Adjusted non-GAAP diluted EPS |
|
$ |
2.66 |
|
|
$ |
2.98 |
|
|
$ |
9.68 |
|
|
$ |
9.69 |
|
|
|
|
|
|
|
|
|
|
||||||||
Shares used in diluted EPS calculation |
|
|
37,212 |
|
|
|
37,513 |
|
|
|
38,136 |
|
|
|
37,241 |
|
Impact of benefit from note hedge |
|
|
(3,011 |
) |
|
|
(2,874 |
) |
|
|
(3,205 |
) |
|
|
(2,619 |
) |
Shares used in Adjusted non-GAAP diluted EPS calculation |
|
|
34,201 |
|
|
|
34,639 |
|
|
|
34,931 |
|
|
|
34,622 |
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted North America Earnings from Operations: |
|
|
|
|
|
|
|
|
||||||||
GAAP EFO from |
|
$ |
52,396 |
|
|
$ |
117,377 |
|
|
$ |
319,068 |
|
|
$ |
362,082 |
|
Amortization of intangible assets |
|
|
16,820 |
|
|
|
9,245 |
|
|
|
62,377 |
|
|
|
32,514 |
|
Change in fair value of earnout liabilities |
|
|
22,800 |
|
|
|
— |
|
|
|
(1,419 |
) |
|
|
— |
|
Other* |
|
|
17,198 |
|
|
|
5,122 |
|
|
|
41,951 |
|
|
|
29,763 |
|
Adjusted non-GAAP EFO from |
|
$ |
109,214 |
|
|
$ |
131,744 |
|
|
$ |
421,977 |
|
|
$ |
424,359 |
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP EFO as a percentage of net sales |
|
|
3.1 |
% |
|
|
6.6 |
% |
|
|
4.5 |
% |
|
|
4.9 |
% |
Adjusted non-GAAP EFO as a percentage of net sales |
|
|
6.4 |
% |
|
|
7.4 |
% |
|
|
6.0 |
% |
|
|
5.7 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted EMEA Earnings from Operations: |
|
|
|
|
|
|
|
|
||||||||
GAAP EFO from EMEA segment |
|
$ |
7,356 |
|
|
$ |
9,899 |
|
|
$ |
46,218 |
|
|
$ |
38,128 |
|
Amortization of intangible assets |
|
|
1,777 |
|
|
|
1,635 |
|
|
|
6,912 |
|
|
|
3,277 |
|
Change in fair value of earnout liabilities |
|
|
— |
|
|
|
— |
|
|
|
(6,430 |
) |
|
|
— |
|
Other |
|
|
5,493 |
|
|
|
591 |
|
|
|
9,236 |
|
|
|
6,165 |
|
Adjusted non-GAAP EFO from EMEA segment |
|
$ |
14,626 |
|
|
$ |
12,125 |
|
|
$ |
55,936 |
|
|
$ |
47,570 |
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP EFO as a percentage of net sales |
|
|
2.3 |
% |
|
|
2.5 |
% |
|
|
3.3 |
% |
|
|
2.4 |
% |
Adjusted non-GAAP EFO as a percentage of net sales |
|
|
4.6 |
% |
|
|
3.1 |
% |
|
|
4.0 |
% |
|
|
3.0 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted APAC Earnings from Operations: |
|
|
|
|
|
|
|
|
||||||||
GAAP EFO from APAC segment |
|
$ |
4,922 |
|
|
$ |
4,585 |
|
|
$ |
23,298 |
|
|
$ |
19,585 |
|
Amortization of intangible assets |
|
|
— |
|
|
|
108 |
|
|
|
292 |
|
|
|
440 |
|
Other |
|
|
651 |
|
|
|
110 |
|
|
|
869 |
|
|
|
173 |
|
Adjusted non-GAAP EFO from APAC segment |
|
$ |
5,573 |
|
|
$ |
4,803 |
|
|
$ |
24,459 |
|
|
$ |
20,198 |
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP EFO as a percentage of net sales |
|
|
9.5 |
% |
|
|
8.3 |
% |
|
|
10.0 |
% |
|
|
8.5 |
% |
Adjusted non-GAAP EFO as a percentage of net sales |
|
|
10.7 |
% |
|
|
8.7 |
% |
|
|
10.5 |
% |
|
|
8.8 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted EBITDA: |
|
|
|
|
|
|
|
|
||||||||
GAAP consolidated net earnings |
|
$ |
37,012 |
|
|
$ |
90,608 |
|
|
$ |
249,691 |
|
|
$ |
281,309 |
|
Interest expense |
|
|
16,960 |
|
|
|
11,958 |
|
|
|
68,272 |
|
|
|
48,576 |
|
Income tax expense |
|
|
15,239 |
|
|
|
31,567 |
|
|
|
83,222 |
|
|
|
96,545 |
|
Depreciation and amortization of property and equipment |
|
|
7,183 |
|
|
|
6,790 |
|
|
|
28,556 |
|
|
|
26,245 |
|
Amortization of intangible assets |
|
|
18,597 |
|
|
|
10,988 |
|
|
|
69,581 |
|
|
|
36,231 |
|
Change in fair value of earnout liabilities |
|
|
22,800 |
|
|
|
— |
|
|
|
(7,849 |
) |
|
|
— |
|
Other* |
|
|
23,342 |
|
|
|
5,823 |
|
|
|
52,056 |
|
|
|
36,101 |
|
Adjusted non-GAAP EBITDA |
|
$ |
141,133 |
|
|
$ |
157,734 |
|
|
$ |
543,529 |
|
|
$ |
525,007 |
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP consolidated net earnings as a percentage of net sales |
|
|
1.8 |
% |
|
|
4.1 |
% |
|
|
2.9 |
% |
|
|
3.1 |
% |
Adjusted non-GAAP EBITDA as a percentage of net sales |
|
|
6.8 |
% |
|
|
7.1 |
% |
|
|
6.2 |
% |
|
|
5.7 |
% |
* |
|
Includes transformation costs of |
INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (IN THOUSANDS, EXCEPT PER SHARE DATA) (UNAUDITED) |
||||||||
|
|
Twelve Months Ended
|
||||||
|
|
|
2024 |
|
|
|
2023 |
|
Adjusted return on invested capital: |
|
|
|
|
||||
GAAP consolidated EFO |
|
$ |
388,584 |
|
|
$ |
419,795 |
|
Amortization of intangible assets |
|
|
69,581 |
|
|
|
36,231 |
|
Change in fair value of earnout liabilities |
|
|
(7,849 |
) |
|
|
— |
|
Other5 |
|
|
52,056 |
|
|
|
36,101 |
|
Adjusted non-GAAP consolidated EFO |
|
|
502,372 |
|
|
|
492,127 |
|
Income tax expense1 |
|
|
130,617 |
|
|
|
127,953 |
|
Adjusted non-GAAP consolidated EFO, net of tax |
|
$ |
371,755 |
|
|
$ |
364,174 |
|
Average stockholders’ equity2 |
|
$ |
1,775,136 |
|
|
$ |
1,628,480 |
|
Average debt2 |
|
|
953,619 |
|
|
|
690,402 |
|
Average cash2 |
|
|
(296,166 |
) |
|
|
(209,674 |
) |
Invested Capital |
|
$ |
2,432,589 |
|
|
$ |
2,109,208 |
|
|
|
|
|
|
||||
Adjusted non-GAAP ROIC (from GAAP consolidated EFO)3 |
|
|
11.82 |
% |
|
|
14.73 |
% |
Adjusted non-GAAP ROIC (from non-GAAP consolidated EFO)4 |
|
|
15.28 |
% |
|
|
17.27 |
% |
1 |
Assumed tax rate of |
2 |
Average of previous five quarters. |
3 |
Computed as GAAP consolidated EFO, net of tax of |
4 |
Computed as Adjusted non-GAAP consolidated EFO, net of tax, divided by invested capital. |
5 |
Includes transformation costs of |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250206621346/en/
JAMES MORGADO
CHIEF FINANCIAL OFFICER
TEL. 480.333.3251
EMAIL james.morgado@insight.com
Source: Insight Enterprises Inc.
FAQ
What was NSIT's gross margin performance in Q4 2024?
How much did NSIT's net earnings decline in Q4 2024?
What is NSIT's earnings guidance for 2025?
How did NSIT's cloud business perform in 2024?