Insight Enterprises, Inc. Reports Record First Quarter 2022 Results
Insight Enterprises reported a solid first quarter for 2022, achieving record net sales of $2.65 billion, a 21% increase year-over-year. Gross profit rose 14% to $378.9 million, while earnings from operations climbed 19% to $79.8 million. Adjusted diluted earnings per share surged 39% to $1.81. North American sales increased 25%, indicating strong market demand, although gross margin contracted by 80 basis points to 14.3%. For the full year, the company projects low double-digit sales growth and adjusted earnings per share of $7.95 to $8.15.
- Net sales rose 21% year-over-year to $2.65 billion.
- Gross profit increased 14% to $378.9 million.
- Adjusted diluted earnings per share surged 39% to $1.81.
- Earnings from operations grew 19% to $79.8 million.
- Strong sales growth in North America, up 25% year-over-year.
- Gross margin contracted by 80 basis points to 14.3%.
-
Net sales increased
21% year over year to a record$2.65 billion -
Gross profit increased
14% year over year to$378.9 million -
Earnings from operations increased
19% year over year to$79.8 million -
Adjusted earnings from operations increased
31% year over year to$89.6 million -
Diluted earnings per share of
increased$1.53 30% year over year -
Adjusted diluted earnings per share of
increased$1.81 39% year over year
In the first quarter of 2022, net sales increased
“I am very pleased with our performance in the quarter as we delivered a record Q1 for revenue, gross profit and Adjusted diluted earnings per share,” stated
KEY HIGHLIGHTS
Results for the Quarter:
-
Consolidated net sales for the first quarter of 2022 of
increased$2.65 billion 21% , year over year, when compared to the first quarter of 2021. Product net sales increased22% year over year and services net sales increased14% , year over year.-
Net sales in
North America increased25% , year over year, to ;$2.06 billion -
Product net sales increased
26% , year over year, to ;$1.79 billion -
Services net sales increased
15% , year over year, to ;$271.6 million
-
Product net sales increased
-
Net sales in EMEA increased
11% , year over year, to ; and$531.4 million -
Net sales in APAC decreased
8% , year to year, to .$54.9 million
-
Net sales in
-
Excluding the effects of fluctuating foreign currency exchange rates, consolidated net sales were up
22% , year over year, with growth in net sales inNorth America and EMEA of25% and17% , respectively, year over year, offset by a decline in APAC of3% , year to year. -
Consolidated gross profit increased to
, an increase of$378.9 million 14% compared to the first quarter of 2021, with consolidated gross margin contracting 80 basis points to14.3% of net sales. Product gross profit increased18% , year over year and services gross profit increased10% , year over year.-
Gross profit in
North America increased18% , year over year, to ($300.1 million 14.5% gross margin); -
Gross profit in EMEA decreased
2% , year to year, to ($64.8 million 12.2% gross margin); and -
Gross profit in APAC increased
17% , year over year, to ($14.0 million 25.5% gross margin).
-
Gross profit in
-
Excluding the effects of fluctuating foreign currency exchange rates, consolidated gross profit was up
16% , year over year, with gross profit growth inNorth America , EMEA and APAC of18% ,3% and23% , respectively, year over year. -
Consolidated earnings from operations increased
19% compared to the first quarter of 2021 to , or$79.8 million 3.0% of net sales.-
Earnings from operations in
North America increased20% , year over year, to , or$64.6 million 3.1% of net sales; -
Earnings from operations in EMEA increased
13% , year over year, to , or$11.4 million 2.1% of net sales; and -
Earnings from operations in APAC increased
30% , year over year, to , or$3.9 million 7.1% of net sales.
-
Earnings from operations in
-
Excluding the effects of fluctuating foreign currency exchange rates, consolidated earnings from operations were up
20% , year over year, with increased earnings from operations inNorth America , EMEA and APAC of20% ,17% and34% , respectively, year over year. -
Adjusted earnings from operations increased
31% compared to the first quarter of 2021 to , or$89.6 million 3.4% of net sales.-
Adjusted earnings from operations in
North America increased34% , year over year, to , or$72.6 million 3.5% of net sales; -
Adjusted earnings from operations in EMEA increased
16% , year over year, to , or$12.9 million 2.4% of net sales; and -
Adjusted earnings from operations in APAC increased
28% , year over year, to , or$4.0 million 7.3% of net sales.
-
Adjusted earnings from operations in
-
Consolidated net earnings and diluted earnings per share for the first quarter of 2022 were
and$56.6 million , respectively, at an effective tax rate of$1.53 24.1% . -
Adjusted consolidated net earnings and Adjusted diluted earnings per share for the first quarter of 2022 were
and$63.9 million , respectively.$1.81
In discussing financial results for the three months ended
In some instances, the Company refers to changes in net sales, gross profit and 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 2022, the Company expects to deliver low double digit net sales growth and Adjusted diluted earnings per share is expected to be between
This outlook assumes
-
interest expense between
and$30 ;$35 million -
an effective tax rate of
24% to25% for the full year 2022; -
capital expenditures of
to$65 including final completion of our new corporate headquarters; and$70 million - an average share count for the full year of 35.6 million shares.
This outlook excludes acquisition-related intangibles amortization expense of approximately
CONFERENCE CALL AND WEBCAST
The Company will host a conference call and live web cast today at
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, and (iv) the tax effects of each of these items, as applicable. Adjusted net earnings and Adjusted diluted earnings per share for the three months ended
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 |
|||||||||
|
|
2022 |
|
2021 |
|
change |
|||||
|
|
|
|
|
|
|
|||||
Net sales: |
|
|
|
|
|
|
|||||
Products |
|
$ |
2,310,287 |
|
|
$ |
1,893,020 |
|
|
22 |
% |
Services |
|
$ |
340,563 |
|
|
$ |
300,048 |
|
|
14 |
% |
Total net sales |
|
$ |
2,650,850 |
|
|
$ |
2,193,068 |
|
|
21 |
% |
Gross profit |
|
$ |
378,861 |
|
|
$ |
331,474 |
|
|
14 |
% |
Gross margin |
|
|
14.3 |
% |
|
|
15.1 |
% |
|
(80 bps) |
|
Selling and administrative expenses |
|
$ |
297,640 |
|
|
$ |
271,190 |
|
|
10 |
% |
Severance and restructuring expenses |
|
$ |
1,372 |
|
|
$ |
(6,740 |
) |
|
> |
|
Earnings from operations |
|
$ |
79,849 |
|
|
$ |
67,024 |
|
|
19 |
% |
Net earnings |
|
$ |
56,631 |
|
|
$ |
43,168 |
|
|
31 |
% |
Diluted earnings per share |
|
$ |
1.53 |
|
|
$ |
1.18 |
|
|
30 |
% |
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|||||
Net sales: |
|
|
|
|
|
|
|||||
Products |
|
$ |
1,792,866 |
|
|
$ |
1,418,227 |
|
|
26 |
% |
Services |
|
$ |
271,639 |
|
|
$ |
236,554 |
|
|
15 |
% |
Total net sales |
|
$ |
2,064,505 |
|
|
$ |
1,654,781 |
|
|
25 |
% |
Gross profit |
|
$ |
300,084 |
|
|
$ |
253,489 |
|
|
18 |
% |
Gross margin |
|
|
14.5 |
% |
|
|
15.3 |
% |
|
(80 bps) |
|
Selling and administrative expenses |
|
$ |
235,220 |
|
|
$ |
206,806 |
|
|
14 |
% |
Severance and restructuring expenses |
|
$ |
304 |
|
|
$ |
(7,238 |
) |
|
> |
|
Earnings from operations |
|
$ |
64,560 |
|
|
$ |
53,921 |
|
|
20 |
% |
|
|
|
|
|
|
|
|||||
Sales Mix |
|
|
|
|
|
** |
|||||
Hardware |
|
|
70 |
% |
|
|
67 |
% |
|
31 |
% |
Software |
|
|
17 |
% |
|
|
19 |
% |
|
11 |
% |
Services |
|
|
13 |
% |
|
|
14 |
% |
|
15 |
% |
|
|
|
100 |
% |
|
|
100 |
% |
|
25 |
% |
|
|
|
|
|
|
|
|||||
EMEA |
|
|
|
|
|
|
|||||
Net sales: |
|
|
|
|
|
|
|||||
Products |
|
$ |
483,025 |
|
|
$ |
430,394 |
|
|
12 |
% |
Services |
|
$ |
48,408 |
|
|
$ |
48,442 |
|
|
— |
|
Total net sales |
|
$ |
531,433 |
|
|
$ |
478,836 |
|
|
11 |
% |
Gross profit |
|
$ |
64,770 |
|
|
$ |
66,035 |
|
|
(2 |
%) |
Gross margin |
|
|
12.2 |
% |
|
|
13.8 |
% |
|
(160 bps) |
|
Selling and administrative expenses |
|
$ |
52,326 |
|
|
$ |
55,447 |
|
|
(6 |
%) |
Severance and restructuring expenses |
|
$ |
1,068 |
|
|
$ |
498 |
|
|
> |
|
Earnings from operations |
|
$ |
11,376 |
|
|
$ |
10,090 |
|
|
13 |
% |
|
|
|
|
|
|
|
|||||
Sales Mix |
|
|
|
|
|
** |
|||||
Hardware |
|
|
40 |
% |
|
|
41 |
% |
|
7 |
% |
Software |
|
|
51 |
% |
|
|
49 |
% |
|
16 |
% |
Services |
|
|
9 |
% |
|
|
10 |
% |
|
— |
|
|
|
|
100 |
% |
|
|
100 |
% |
|
11 |
% |
APAC |
|
|
|
|
|
|
|||||
Net sales: |
|
|
|
|
|
|
|||||
Products |
|
$ |
34,396 |
|
|
$ |
44,399 |
|
|
(23 |
)% |
Services |
|
$ |
20,516 |
|
|
$ |
15,052 |
|
|
36 |
% |
Total net sales |
|
$ |
54,912 |
|
|
$ |
59,451 |
|
|
(8 |
)% |
Gross profit |
|
$ |
14,007 |
|
|
$ |
11,950 |
|
|
17 |
% |
Gross margin |
|
|
25.5 |
% |
|
|
20.1 |
% |
|
540 bps |
|
Selling and administrative expenses |
|
$ |
10,094 |
|
|
$ |
8,937 |
|
|
13 |
% |
Severance and restructuring expenses |
|
$ |
— |
|
|
$ |
— |
|
|
— |
|
Earnings from operations |
|
$ |
3,913 |
|
|
$ |
3,013 |
|
|
30 |
% |
|
|
|
|
|
|
|
|||||
Sales Mix |
|
|
|
|
|
** |
|||||
Hardware |
|
|
21 |
% |
|
|
16 |
% |
|
22 |
% |
Software |
|
|
42 |
% |
|
|
59 |
% |
|
(35 |
)% |
Services |
|
|
37 |
% |
|
|
25 |
% |
|
36 |
% |
|
|
|
100 |
% |
|
|
100 |
% |
|
(8 |
)% |
** |
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, 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, Adjusted selling and administrative expenses, the Company’s anticipated effective tax rate, capital expenditures, 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 pipeline, and shipment of backlog, future trends in the IT market, the Company’s business strategy and strategic initiatives 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
- 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;
- changes in the IT industry and/or rapid changes in technology;
- supply constraints for hardware, including devices;
- 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 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 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
CONSOLIDATED STATEMENTS OF OPERATIONS (IN THOUSANDS, EXCEPT PER SHARE DATA) (UNAUDITED) |
|||||||
|
Three Months Ended
|
||||||
|
2022 |
|
2021 |
||||
Net sales: |
|
|
|
||||
Products |
$ |
2,310,287 |
|
|
$ |
1,893,020 |
|
Services |
|
340,563 |
|
|
|
300,048 |
|
Total net sales |
|
2,650,850 |
|
|
|
2,193,068 |
|
Costs of goods sold: |
|
|
|
||||
Products |
|
2,107,209 |
|
|
|
1,721,258 |
|
Services |
|
164,780 |
|
|
|
140,336 |
|
Total costs of goods sold |
|
2,271,989 |
|
|
|
1,861,594 |
|
Gross profit |
|
378,861 |
|
|
|
331,474 |
|
Operating expenses: |
|
|
|
||||
Selling and administrative expenses |
|
297,640 |
|
|
|
271,190 |
|
Severance and restructuring expenses, net |
|
1,372 |
|
|
|
(6,740 |
) |
Earnings from operations |
|
79,849 |
|
|
|
67,024 |
|
Non-operating (income) expense: |
|
|
|
||||
Interest expense, net |
|
8,068 |
|
|
|
9,969 |
|
Other (income) expense, net |
|
(2,843 |
) |
|
|
388 |
|
Earnings before income taxes |
|
74,624 |
|
|
|
56,667 |
|
Income tax expense |
|
17,993 |
|
|
|
13,499 |
|
Net earnings |
$ |
56,631 |
|
|
$ |
43,168 |
|
|
|
|
|
||||
Net earnings per share: |
|
|
|
||||
Basic |
$ |
1.62 |
|
|
$ |
1.23 |
|
Diluted |
$ |
1.53 |
|
|
$ |
1.18 |
|
|
|
|
|
||||
Shares used in per share calculations: |
|
|
|
||||
Basic |
|
34,974 |
|
|
|
35,199 |
|
Diluted |
|
36,981 |
|
|
|
36,699 |
|
CONSOLIDATED BALANCE SHEETS (In THOUSANDS) (UNAUDITED) |
|||||||
|
|
|
December
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
114,758 |
|
|
$ |
103,840 |
|
Accounts receivable, net |
|
3,025,699 |
|
|
|
2,936,732 |
|
Inventories |
|
383,401 |
|
|
|
328,101 |
|
Other current assets |
|
244,383 |
|
|
|
199,638 |
|
Total current assets |
$ |
3,768,241 |
|
|
$ |
3,568,311 |
|
|
|
|
|
||||
Property and equipment, net |
|
189,722 |
|
|
|
176,263 |
|
|
|
429,215 |
|
|
|
428,346 |
|
Intangible assets, net |
|
207,116 |
|
|
|
214,788 |
|
Other assets |
|
255,494 |
|
|
|
301,372 |
|
|
$ |
4,849,788 |
|
|
$ |
4,689,080 |
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable – trade |
$ |
1,623,651 |
|
|
$ |
1,779,854 |
|
Accounts payable – inventory financing facilities |
|
318,433 |
|
|
|
311,878 |
|
Accrued expenses and other current liabilities |
|
390,703 |
|
|
|
423,489 |
|
Current portion of long-term debt |
|
344,903 |
|
|
|
36 |
|
Total current liabilities |
|
2,677,690 |
|
|
|
2,515,257 |
|
|
|
|
|
||||
Long-term debt |
|
373,018 |
|
|
|
361,570 |
|
Deferred income taxes |
|
36,631 |
|
|
|
47,073 |
|
Other liabilities |
|
223,258 |
|
|
|
255,953 |
|
|
|
3,310,597 |
|
|
|
3,179,853 |
|
Stockholders’ equity: |
|
|
|
||||
Preferred stock |
|
— |
|
|
|
— |
|
Common stock |
|
351 |
|
|
|
349 |
|
Additional paid-in capital |
|
321,959 |
|
|
|
368,282 |
|
Retained earnings |
|
1,242,110 |
|
|
|
1,167,690 |
|
Accumulated other comprehensive loss – foreign currency translation adjustments |
|
(25,229 |
) |
|
|
(27,094 |
) |
Total stockholders’ equity |
|
1,539,191 |
|
|
|
1,509,227 |
|
|
$ |
4,849,788 |
|
|
$ |
4,689,080 |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS) (UNAUDITED) |
|||||||
|
Three Months Ended
|
||||||
|
2022 |
|
2021 |
||||
Cash flows from operating activities: |
|
|
|
||||
Net earnings |
$ |
56,631 |
|
|
$ |
43,168 |
|
Adjustments to reconcile net earnings to net cash (used in) provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
13,314 |
|
|
|
14,222 |
|
Provision for losses on accounts receivable |
|
1,031 |
|
|
|
2,178 |
|
Non-cash stock-based compensation |
|
5,007 |
|
|
|
4,716 |
|
Deferred income taxes |
|
(1,715 |
) |
|
|
643 |
|
Amortization of debt discount and issuance costs |
|
1,623 |
|
|
|
4,172 |
|
Other adjustments |
|
(106 |
) |
|
|
(7,617 |
) |
Changes in assets and liabilities: |
|
|
|
||||
(Increase) decrease in accounts receivable |
|
(103,326 |
) |
|
|
93,485 |
|
Increase in inventories |
|
(57,876 |
) |
|
|
(67,946 |
) |
Decrease in other assets |
|
4,111 |
|
|
|
16,759 |
|
Decrease in accounts payable |
|
(137,144 |
) |
|
|
(25,315 |
) |
Decrease in accrued expenses and other liabilities |
|
(65,789 |
) |
|
|
(35,759 |
) |
Net cash (used in) provided by operating activities |
|
(284,239 |
) |
|
|
42,706 |
|
Cash flows from investing activities: |
|
|
|
||||
Proceeds from sale of assets |
|
— |
|
|
|
27,211 |
|
Purchases of property and equipment |
|
(25,745 |
) |
|
|
(7,847 |
) |
Net cash (used in) provided by investing activities |
|
(25,745 |
) |
|
|
19,364 |
|
Cash flows from financing activities: |
|
|
|
||||
Borrowings on ABL revolving credit facility |
|
1,151,440 |
|
|
|
897,848 |
|
Repayments on ABL revolving credit facility |
|
(831,440 |
) |
|
|
(921,848 |
) |
Net borrowings (repayments) under inventory financing facilities |
|
6,692 |
|
|
|
(17,782 |
) |
Other payments |
|
(6,738 |
) |
|
|
(7,485 |
) |
Net cash provided by (used in) financing activities |
|
319,954 |
|
|
|
(49,267 |
) |
Foreign currency exchange effect on cash, cash equivalents and restricted cash balances |
|
969 |
|
|
|
(2,445 |
) |
Increase in cash, cash equivalents and restricted cash |
|
10,939 |
|
|
|
10,358 |
|
Cash, cash equivalents and restricted cash at beginning of period |
|
105,977 |
|
|
|
130,582 |
|
Cash, cash equivalents and restricted cash at end of period |
$ |
116,916 |
|
|
$ |
140,940 |
|
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (CONTINUED) (IN THOUSANDS, EXCEPT PER SHARE DATA) (UNAUDITED) |
||||||||
|
|
Three Months Ended
|
||||||
|
|
2022 |
|
2021 |
||||
Adjusted Consolidated Earnings from Operations: |
|
|
|
|
||||
GAAP consolidated EFO |
|
$ |
79,849 |
|
|
$ |
67,024 |
|
Amortization of intangible assets |
|
|
7,925 |
|
|
|
8,041 |
|
Other |
|
|
1,783 |
|
|
|
(6,740 |
) |
Adjusted non-GAAP consolidated EFO |
|
$ |
89,557 |
|
|
$ |
68,325 |
|
|
|
|
|
|
||||
GAAP EFO as a percentage of net sales |
|
|
3.0 |
% |
|
|
3.1 |
% |
Adjusted non-GAAP EFO as a percentage of net sales |
|
|
3.4 |
% |
|
|
3.1 |
% |
|
|
|
|
|
||||
Adjusted Consolidated Net Earnings: |
|
|
|
|
||||
GAAP consolidated net earnings |
|
$ |
56,631 |
|
|
$ |
43,168 |
|
Amortization of intangible assets |
|
|
7,925 |
|
|
|
8,041 |
|
Amortization of debt discount and issuance costs |
|
|
— |
|
|
|
2,983 |
|
Other |
|
|
1,783 |
|
|
|
(6,740 |
) |
Income taxes on non-GAAP adjustments |
|
|
(2,400 |
) |
|
|
(919 |
) |
Adjusted non-GAAP consolidated net earnings |
|
$ |
63,939 |
|
|
$ |
46,533 |
|
|
|
|
|
|
||||
Adjusted Diluted Earnings Per Share: |
|
|
|
|
||||
GAAP diluted EPS |
|
$ |
1.53 |
|
|
$ |
1.18 |
|
Amortization of intangible assets |
|
|
0.21 |
|
|
|
0.22 |
|
Amortization of debt discount and issuance costs |
|
|
— |
|
|
|
0.08 |
|
Other |
|
|
0.05 |
|
|
|
(0.18 |
) |
Income taxes on non-GAAP adjustments |
|
|
(0.06 |
) |
|
|
(0.03 |
) |
Impact of benefit from note hedge |
|
|
0.08 |
|
|
|
0.03 |
|
Adjusted non-GAAP diluted EPS |
|
$ |
1.81 |
|
|
$ |
1.30 |
|
|
|
|
|
|
||||
Shares used in diluted EPS calculation |
|
|
36,981 |
|
|
|
36,699 |
|
Impact of benefit from note hedge |
|
|
(1,677 |
) |
|
|
(1,039 |
) |
Shares used in Adjusted non-GAAP diluted EPS calculation |
|
|
35,304 |
|
|
|
35,660 |
|
|
|
|
|
|
||||
Adjusted North America Earnings from Operations: |
|
|
|
|
||||
GAAP EFO from |
|
$ |
64,560 |
|
|
$ |
53,921 |
|
Amortization of intangible assets |
|
|
7,348 |
|
|
|
7,417 |
|
Other |
|
|
715 |
|
|
|
(7,238 |
) |
Adjusted non-GAAP EFO from |
|
$ |
72,623 |
|
|
$ |
54,100 |
|
|
|
|
|
|
||||
GAAP EFO as a percentage of net sales |
|
|
3.1 |
% |
|
|
3.3 |
% |
Adjusted non-GAAP EFO as a percentage of net sales |
|
|
3.5 |
% |
|
|
3.3 |
% |
Adjusted EMEA Earnings from Operations: |
|
|
|
|
||||
GAAP EFO from EMEA segment |
|
$ |
11,376 |
|
|
$ |
10,090 |
|
Amortization of intangible assets |
|
|
457 |
|
|
|
496 |
|
Other |
|
|
1,068 |
|
|
|
498 |
|
Adjusted non-GAAP EFO from EMEA segment |
|
$ |
12,901 |
|
|
$ |
11,084 |
|
|
|
|
|
|
||||
GAAP EFO as a percentage of net sales |
|
|
2.1 |
% |
|
|
2.1 |
% |
Adjusted non-GAAP EFO as a percentage of net sales |
|
|
2.4 |
% |
|
|
2.3 |
% |
|
|
|
|
|
||||
Adjusted APAC Earnings from Operations: |
|
|
|
|
||||
GAAP EFO from APAC segment |
|
$ |
3,913 |
|
|
$ |
3,013 |
|
Amortization of intangible assets |
|
|
120 |
|
|
|
128 |
|
Adjusted non-GAAP EFO from APAC segment |
|
$ |
4,033 |
|
|
$ |
3,141 |
|
|
|
|
|
|
||||
GAAP EFO as a percentage of net sales |
|
|
7.1 |
% |
|
|
5.1 |
% |
Adjusted non-GAAP EFO as a percentage of net sales |
|
|
7.3 |
% |
|
|
5.3 |
% |
|
|
|
|
|
||||
Adjusted EBITDA: |
|
|
|
|
||||
GAAP consolidated net earnings |
|
$ |
56,631 |
|
|
$ |
43,168 |
|
Interest expense |
|
|
8,348 |
|
|
|
10,086 |
|
Income tax expense |
|
|
17,993 |
|
|
|
13,499 |
|
Depreciation and amortization of property and equipment |
|
|
5,389 |
|
|
|
6,181 |
|
Amortization of intangible assets |
|
|
7,925 |
|
|
|
8,041 |
|
Non-cash stock-based compensation |
|
|
5,007 |
|
|
|
4,716 |
|
Other |
|
|
1,783 |
|
|
|
(6,740 |
) |
Adjusted non-GAAP EBITDA |
|
$ |
103,076 |
|
|
$ |
78,951 |
|
|
|
|
|
|
||||
GAAP consolidated net earnings as a percentage of net sales |
|
|
2.1 |
% |
|
|
2.0 |
% |
Adjusted non-GAAP EBITDA as a percentage of net sales |
|
|
3.9 |
% |
|
|
3.6 |
% |
|
|
Twelve Months Ended
|
||||||
|
|
2022 |
|
2021 |
||||
Adjusted return on invested capital: |
|
|
|
|
||||
GAAP consolidated EFO |
|
$ |
344,886 |
|
|
$ |
285,736 |
|
Other |
|
|
6,889 |
|
|
|
2,928 |
|
Adjusted non-GAAP consolidated EFO* |
|
|
351,775 |
|
|
|
288,664 |
|
Income tax expense** |
|
|
91,462 |
|
|
|
75,053 |
|
Adjusted non-GAAP consolidated EFO, net of tax |
|
$ |
260,313 |
|
|
$ |
213,611 |
|
Average stockholders’ equity*** |
|
$ |
1,456,467 |
|
|
$ |
1,269,282 |
|
Average debt*** |
|
|
501,639 |
|
|
|
468,330 |
|
Average cash*** |
|
|
(114,503 |
) |
|
|
(111,766 |
) |
|
|
$ |
1,843,603 |
|
|
$ |
1,625,846 |
|
|
|
|
|
|
||||
Adjusted non-GAAP ROIC (from GAAP consolidated EFO) **** |
|
|
13.84 |
% |
|
|
13.01 |
% |
Adjusted non-GAAP ROIC (from non-GAAP consolidated EFO) ***** |
|
|
14.12 |
% |
|
|
13.14 |
% |
** |
Assumed tax rate of |
|
*** |
Average of previous five quarters. |
|
**** |
Computed as GAAP consolidated EFO, net of tax of |
|
***** |
Computed as Adjusted non-GAAP consolidated EFO, net of tax, divided by invested capital. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220505005410/en/
CHIEF FINANCIAL OFFICER
TEL. 480.333.3390
EMAIL glynis.bryan@insight.com
Source:
FAQ
What are the financial results of NSIT for the first quarter of 2022?
What is the adjusted diluted earnings per share for NSIT in Q1 2022?
How did NSIT perform in North America during Q1 2022?