Exhibit 99.1
![LOGO](https://capedge.com/proxy/8-K/0001193125-14-048200/g673539g13b99.jpg)
| | | | |
FOR IMMEDIATE RELEASE | | | | NASDAQ: NSIT |
INSIGHT ENTERPRISES, INC. REPORTS FOURTH QUARTER AND FULL YEAR 2013 RESULTS
TEMPE, AZ – February 12, 2014 – Insight Enterprises, Inc. (NASDAQ: NSIT) (the “Company”) today reported results of operations for the quarter and year ended December 31, 2013.
For the fourth quarter of 2013 compared to the fourth quarter of 2012:
| • | | Net sales increased 4% to $1.4 billion. |
| • | | Gross profit remained relatively flat at $181.2 million, with gross margin decreasing approximately 40 basis points to 13.0% of net sales. |
| • | | Earnings from operations decreased 2% to $35.9 million, or 2.6% of net sales. |
| • | | Net earnings decreased 2% to $20.4 million, while diluted earnings per share increased 4% to $0.48. |
| • | | Excluding severance and restructuring expenses, net earnings on a non-GAAP basis increased 9% to $24.1 million, and diluted earnings per share on a non-GAAP basis increased 16% to $0.57.* |
| • | | The Company repurchased approximately 353,000 shares of its common stock for $7.8 million during the fourth quarter of 2013. |
For the full year 2013 compared to the full year 2012:
| • | | Net sales decreased 3% to $5.1 billion. |
| • | | Gross profit also decreased 3% to $698.9 million, with gross margin remaining flat at 13.6% of net sales. |
| • | | Earnings from operations decreased 18% to $121.2 million, or 2.4% of net sales. |
| • | | The Company’s effective tax rate was 38.0% compared to 35.9% in 2012. |
| • | | Net earnings decreased 23% to $71.0 million, and diluted earnings per share decreased 21% to $1.64. |
- MORE -
| | | | | | | | |
Insight Enterprises, Inc. | | 6820 South Harl Avenue | | Tempe, Arizona 85283 | | 800.467.4448 | | FAX 480.760.8958 |
| | | | |
Insight Q4 2013 Results, Page 2 | | | | February 12, 2014 |
| • | | Excluding severance and restructuring expenses and the gain on bargain purchase of Inmac in 2012, net earnings on a non-GAAP basis decreased 15% to $80.8 million, and diluted earnings per share on a non-GAAP basis decreased 12% to $1.87.* |
| • | | The Company generated $76.1 million of cash from operations in 2013, compared to $67.4 million in 2012. |
| • | | The Company repurchased approximately 3.0 million shares of its common stock for $57.8 million during 2013. |
“We are pleased with our financial results in the fourth quarter. We returned to year over year growth on the top line in North America and EMEA, we executed better than expected against recently announced partner program changes, and we continued to control our operating costs, which all led to solid results in the quarter,” stated Ken Lamneck, President and Chief Executive Officer. “As we head into 2014, the foundation of our business is stronger. The integration of our IT systems in North America and EMEA is complete, and we have a strong management team in place. Market demand is improving, particularly in North America, our largest segment, and we have a healthy balance sheet to support growth. We believe we are well positioned heading into to the new year,” added Lamneck.
SEGMENT OVERVIEW
In North America, net sales were $942.8 million for the fourth quarter of 2013, an increase of 4% compared to sales of $908.3 million for the fourth quarter of 2012. Net sales of hardware and services increased 7% and 9%, respectively, year over year, while net sales of software decreased 3% year to year. Gross profit of $122.1 million was up 4% year over year, with gross margin remaining flat at 12.9%. Selling and administrative expenses in North America in the fourth quarter of 2013 remained flat, increasing by $276,000, or less than 1%, compared to the fourth quarter of 2012. During the fourth quarter of 2013, North America had $771,000, $496,000 net of tax, of severance and restructuring expenses, compared to $535,000, $336,000 net of tax, during the fourth quarter of 2012. As a result, earnings from operations in North America increased 14% year over year to $31.5 million, or 3.3% of net sales, in the fourth quarter of 2013, compared to $27.5 million, or 3.0% of net sales, in the fourth quarter of 2012. Excluding severance and restructuring expenses in both periods, earnings from operations in North America on a non-GAAP basis increased 15% year to year to $32.2 million, or 3.4% of net sales, in the fourth quarter of 2013 compared to $28.0 million, or 3.1% of net sales, in the fourth quarter of 2012.*
The Company’s EMEA operating segment reported net sales of $397.6 million for the fourth quarter of 2013, an increase of 5% in U.S. dollars compared to the fourth quarter of 2012. Excluding the effects of foreign currency movements, net sales increased 2% year over year. Net sales of hardware and software were up 2% and 7%, respectively, year over year, while net sales of services declined 5% year to year, all in U.S. dollars. Excluding the effects of foreign currency movements, hardware net sales were flat year to year while software sales increased 3% year over year and services net sales declined 7% compared to the fourth quarter of 2012. Gross profit of $49.1 million was down 3% in U.S. dollars, 6% excluding the effects of foreign currency movements, with gross margin decreasing to 12.4% for the fourth quarter of 2013 from 13.4% in the fourth quarter of 2012. Selling and administrative expenses in EMEA in the fourth quarter of 2013 were down 2%, or $851,000, compared to the fourth quarter of 2012 in U.S. dollars and, excluding the effects of foreign currency movements, were down 5% year to year. During the fourth quarter of 2013, EMEA recorded severance and restructuring expenses of $3.6 million, $3.2 million net of tax, compared to $1.3 million, $991,000 net of
- MORE -
| | | | | | | | |
Insight Enterprises, Inc. | | 6820 South Harl Avenue | | Tempe, Arizona 85283 | | 800.467.4448 | | FAX 480.760.8958 |
| | | | |
Insight Q4 2013 Results, Page 3 | | | | February 12, 2014 |
tax, reported for the fourth quarter of 2012. As a result, earnings from operations in EMEA decreased 81% year to year to $776,000, or 0.2% of net sales, in the fourth quarter of 2013 compared to $4.0 million, or 1.1% of net sales, in the fourth quarter of 2012. Excluding severance and restructuring expenses in both periods, earnings from operations in EMEA on a non-GAAP basis decreased 17% year to year to $4.4 million, or 1.1% of net sales, in the fourth quarter of 2013 compared to $5.3 million, or 1.4% of net sales, in the fourth quarter of 2012.*
The Company’s APAC operating segment reported net sales of $54.8 million for the fourth quarter of 2013, a decrease of 9% compared to the fourth quarter of 2012 in U.S. dollars, or a decrease of less than 1% excluding the effects of foreign currency movements. Gross profit was $10.0 million, a decrease of 17% year to year in U.S. dollars, 8% excluding the effects of foreign currency movements, with gross margin decreasing to 18.2% for the fourth quarter of 2013 from 20.0% in the fourth quarter of 2012. Selling and administrative expenses in APAC decreased $578,000, or 8%, year to year in U.S. dollars, but were flat excluding the effects of foreign currency movements year to year. As a result, earnings from operations in APAC decreased 28% year to year to $3.7 million, or 6.7% of net sales, in the fourth quarter of 2013 compared to $5.1 million, or 8.5% of net sales, in the fourth quarter of 2012.
Throughout this “Segment Overview” section, the Company refers to changes in net sales, gross profit and selling and administrative expenses in EMEA and APAC excluding the effects of foreign currency movements. In computing these changes and percentages, the Company compares the current year amount as translated into U.S. dollars under the applicable accounting standards to the prior year amount in local currency translated into U.S. dollars utilizing the average translation rate for the current period.
Net of tax amounts referenced above were computed using the statutory tax rate for the taxing jurisdictions in the operating segment in which the related expenses were recorded.
* | A tabular reconciliation of financial measures prepared in accordance with United States generally accepted accounting principles (“GAAP”) to non-GAAP financial measures is included at the end of this press release. |
GUIDANCE
For the full year of 2014, the Company expects the global IT market to grow in the low- to mid-single digit range. The Company expects its business to grow slightly faster than the market. The Company expects diluted earnings per share for the full year 2014 to be between $1.97 and $2.07.
This outlook reflects:
| • | | The adverse effect on gross profit of previously announced partner program changes in the software category of between $15 and $20 million; |
| • | | an effective tax rate of 38% to 39%; |
| • | | the completion of the Company’s current share repurchase program of up to $42 million in the first half of the year; and |
| • | | capital expenditures of $15 to $20 million. |
This outlook does not reflect severance and restructuring expenses.
- MORE -
| | | | | | | | |
Insight Enterprises, Inc. | | 6820 South Harl Avenue | | Tempe, Arizona 85283 | | 800.467.4448 | | FAX 480.760.8958 |
| | | | |
Insight Q4 2013 Results, Page 4 | | | | February 12, 2014 |
CONFERENCE CALL AND WEBCAST
The Company will host a conference call and live web cast today at 5:00 p.m. ET to discuss fourth quarter and full year 2013 results of operations. A live web cast of the conference call (in listen-only mode) will be available on the Company’s web site atwww.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 listen to the live web cast by telephone, call 1-877-402-8904 if located in the U.S., 678-809-1029 for international callers, and enter the access code 55746054.
USE OF NON-GAAP FINANCIAL MEASURES
The non-GAAP financial measures exclude severance and restructuring expenses in 2013 and 2012, a gain on bargain purchase in 2012 and the tax effect of these items. The Company excludes these charges when internally evaluating earnings from operations, tax expense, net earnings and diluted earnings per share for the Company and earnings from operations for each of the Company’s operating segments. These non-GAAP measures are used to evaluate financial performance against budgeted amounts, to calculate incentive compensation, to assist in forecasting future performance and to compare the Company’s results to those of the Company’s competitors. The Company believes that these non-GAAP financial measures are useful to investors because they allow for greater transparency, facilitate comparisons to prior periods and the Company’s competitors’ results and assist in forecasting performance for future periods. These non-GAAP financial measures are not prepared in accordance with GAAP and may be different from non-GAAP financial measures presented by other companies. Non-GAAP financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP.
- MORE -
| | | | | | | | |
Insight Enterprises, Inc. | | 6820 South Harl Avenue | | Tempe, Arizona 85283 | | 800.467.4448 | | FAX 480.760.8958 |
| | | | |
Insight Q4 2013 Results, Page 5 | | | | February 12, 2014 |
FINANCIAL SUMMARY TABLE
(DOLLARSINTHOUSANDS,EXCEPTPERSHAREDATA)
(UNAUDITED)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, | | | Years Ended December 31, | |
Insight Enterprises, Inc. | | 2013 | | | 2012 | | | % change | | | 2013 | | | 2012 | | | % change | |
Net sales | | $ | 1,395,158 | | | $ | 1,346,675 | | | | 4 | % | | $ | 5,144,347 | | | $ | 5,301,441 | | | | (3 | %) |
Gross profit | | $ | 181,155 | | | $ | 180,393 | | | | — | | | $ | 698,887 | | | $ | 719,676 | | | | (3 | %) |
Earnings from operations | | $ | 35,943 | | | $ | 36,580 | | | | (2 | %) | | $ | 121,237 | | | $ | 148,153 | | | | (18 | %) |
Net earnings | | $ | 20,407 | | | $ | 20,767 | | | | (2 | %) | | $ | 71,021 | | | $ | 92,763 | | | | (23 | %) |
Diluted EPS | | $ | 0.48 | | | $ | 0.46 | | | | 4 | % | | $ | 1.64 | | | $ | 2.07 | | | | (21 | %) |
| | | | | | |
North America | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | $ | 942,758 | | | $ | 908,295 | | | | 4 | % | | $ | 3,470,760 | | | $ | 3,626,357 | | | | (4 | %) |
Gross profit | | $ | 122,052 | | | $ | 117,554 | | | | 4 | % | | $ | 472,187 | | | $ | 478,522 | | | | (1 | %) |
Earnings from operations | | $ | 31,474 | | | $ | 27,490 | | | | 14 | % | | $ | 106,482 | | | $ | 116,054 | | | | (8 | %) |
| | | | | | |
EMEA | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | $ | 397,596 | | | $ | 378,438 | | | | 5 | % | | $ | 1,469,174 | | | $ | 1,463,607 | | | | — | |
Gross profit | | $ | 49,133 | | | $ | 50,874 | | | | (3 | %) | | $ | 191,324 | | | $ | 203,845 | | | | (6 | %) |
Earnings from operations | | $ | 776 | | | $ | 3,981 | | | | (81 | %) | | $ | 3,897 | | | $ | 20,383 | | | | (81 | %) |
| | | | | | |
APAC | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | $ | 54,804 | | | $ | 59,942 | | | | (9 | %) | | $ | 204,413 | | | $ | 211,477 | | | | (3 | %) |
Gross profit | | $ | 9,970 | | | $ | 11,965 | | | | (17 | %) | | $ | 35,376 | | | $ | 37,309 | | | | (5 | %) |
Earnings from operations | | $ | 3,693 | | | $ | 5,109 | | | | (28 | %) | | $ | 10,858 | | | $ | 11,716 | | | | (7 | %) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | North America | | | EMEA | | | APAC | |
| | Three Months Ended December 31, | | | Three Months Ended December 31, | | | Three Months Ended December 31, | |
Sales Mix | | 2013 | | | 2012 | | | % change* | | | 2013 | | | 2012 | | | % change* | | | 2013 | | | 2012 | | | % change* | |
Hardware | | | 62 | % | | | 60 | % | | | 7 | % | | | 33 | % | | | 34 | % | | | 2 | % | | | 4 | % | | | 2 | % | | | 67 | % |
Software | | | 33 | % | | | 35 | % | | | (3 | %) | | | 65 | % | | | 64 | % | | | 7 | % | | | 93 | % | | | 94 | % | | | (10 | %) |
Services | | | 5 | % | | | 5 | % | | | 9 | % | | | 2 | % | | | 2 | % | | | (5 | %) | | | 3 | % | | | 4 | % | | | (16 | %) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 100 | % | | | 100 | % | | | 4 | % | | | 100 | % | | | 100 | % | | | 5 | % | | | 100 | % | | | 100 | % | | | (9 | %) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | North America | | | EMEA | | | APAC | |
| | Years Ended December 31, | | | Years Ended December 31, | | | Years Ended December 31, | |
Sales Mix | | 2013 | | | 2012 | | | % change* | | | 2013 | | | 2012 | | | % change* | | | 2013 | | | 2012 | | | % change* | |
Hardware | | | 61 | % | | | 62 | % | | | (5 | %) | | | 34 | % | | | 37 | % | | | (7 | %) | | | 3 | % | | | 2 | % | | | 29 | % |
Software | | | 33 | % | | | 32 | % | | | (4 | %) | | | 64 | % | | | 61 | % | | | 4 | % | | | 94 | % | | | 94 | % | | | (4 | %) |
Services | | | 6 | % | | | 6 | % | | | 1 | % | | | 2 | % | | | 2 | % | | | 23 | % | | | 3 | % | | | 4 | % | | | (8 | %) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 100 | % | | | 100 | % | | | (4 | %) | | | 100 | % | | | 100 | % | | | — | | | | 100 | % | | | 100 | % | | | (3 | %) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
* | Represents growth/decline in category net sales on a U.S. dollar basis. |
- MORE -
| | | | | | | | |
Insight Enterprises, Inc. | | 6820 South Harl Avenue | | Tempe, Arizona 85283 | | 800.467.4448 | | FAX 480.760.8958 |
| | | | |
Insight Q4 2013 Results, Page 6 | | | | February 12, 2014 |
FORWARD-LOOKING INFORMATION
Certain statements in this release and the related conference call and web cast are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements, including the Company’s expectations relative to the growth of the global IT market and its expected 2014 financial results, capital expenditures, earnings performance and diluted earnings per share, and the assumptions relating thereto, including the effective tax rate, the effect on gross profit of partner program changes and the Company’s plans concerning the completion of its share repurchase program, are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified. Future events and actual results could differ materially from those set forth in, contemplated by, or underlying the forward-looking statements. There can be no assurances that the results discussed by the forward-looking statements will be achieved, and actual results may differ materially from those set forth in the forward-looking statements. Some of the important factors that could cause the Company’s actual results to differ materially from those projected in any forward-looking statements, include, but are not limited to, the following, which are discussed in “Risk Factors” in Part I, Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2012:
| • | | the Company’s reliance on partners for product availability and competitive products to sell as well as the Company’s competition with its partners; |
| • | | the Company’s reliance on partners for marketing funds and purchasing incentives; |
| • | | changes in the IT industry and/or rapid changes in technology; |
| • | | disruptions in the Company’s IT systems and voice and data networks, including risks and costs associated with the integration and upgrade of the Company’s IT systems; |
| • | | actions of the Company’s competitors, including manufacturers and publishers of products the Company sells; |
| • | | general economic conditions; |
| • | | failure to comply with the terms and conditions of the Company’s commercial and public sector contracts; |
| • | | the security of the Company’s electronic and other confidential information; |
| • | | the integration and operation of acquired businesses, including the Company’s ability to achieve expected benefits of the acquisitions; |
| • | | the Company’s dependence on certain personnel; |
| • | | the variability of the Company’s net sales and gross profit; |
| • | | the risks associated with the Company’s international operations; |
| • | | exposure to changes in, interpretations of, or enforcement trends related to tax rules and regulations; and |
| • | | intellectual property infringement claims and challenges to the Company’s registered trademarks and trade names. |
Additionally, there may be other risks that are otherwise described from time to time in the reports that the Company files with the Securities and Exchange Commission. Any forward-looking statements in this release should be considered in light of various important factors, including the risks and uncertainties listed above, as well as others. The Company assumes no obligation to update, and does not intend to update, any forward-looking statements unless required by law. The Company does not endorse any projections regarding future performance made by third parties.
| | | | |
CONTACTS: | | GLYNIS BRYAN | | HELEN JOHNSON |
| | CHIEF FINANCIAL OFFICER | | SENIOR VP, TREASURER |
| | TEL. 480.333.3390 | | TEL. 480.333.3234 |
| | EMAILglynis.bryan@insight.com | | EMAILhelen.johnson@insight.com |
- MORE -
| | | | | | | | |
Insight Enterprises, Inc. | | 6820 South Harl Avenue | | Tempe, Arizona 85283 | | 800.467.4448 | | FAX 480.760.8958 |
| | | | |
Insight Q4 2013 Results, Page 7 | | | | February 12, 2014 |
INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTSOF OPERATIONS
(INTHOUSANDS,EXCEPTPERSHAREDATA)
(UNAUDITED)
| | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, | | | Years Ended December 31, | |
| | 2013 | | | 2012 | | | 2013 | | | 2012 | |
Net sales | | $ | 1,395,158 | | | $ | 1,346,675 | | | $ | 5,144,347 | | | $ | 5,301,441 | |
Costs of goods sold | | | 1,214,003 | | | | 1,166,282 | | | | 4,445,460 | | | | 4,581,765 | |
| | | | | | | | | | | | | | | | |
Gross profit | | | 181,155 | | | | 180,393 | | | | 698,887 | | | | 719,676 | |
Operating expenses: | | | | | | | | | | | | | | | | |
Selling and administrative expenses | | | 140,799 | | | | 141,952 | | | | 564,910 | | | | 565,206 | |
Severance and restructuring expenses | | | 4,413 | | | | 1,861 | | | | 12,740 | | | | 6,317 | |
| | | | | | | | | | | | | | | | |
Earnings from operations | | | 35,943 | | | | 36,580 | | | | 121,237 | | | | 148,153 | |
Non-operating (income) expense: | | | | | | | | | | | | | | | | |
Interest income | | | (259 | ) | | | (340 | ) | | | (1,230 | ) | | | (1,468 | ) |
Interest expense | | | 1,560 | | | | 1,351 | | | | 6,337 | | | | 6,101 | |
Gain on bargain purchase | | | — | | | | — | | | | — | | | | (2,022 | ) |
Net foreign currency exchange loss (gain) | | | 445 | | | | 409 | | | | 194 | | | | (463 | ) |
Other expense, net | | | 332 | | | | 385 | | | | 1,412 | | | | 1,337 | |
| | | | | | | | | | | | | | | | |
Earnings before income taxes | | | 33,865 | | | | 34,775 | | | | 114,524 | | | | 144,668 | |
Income tax expense | | | 13,458 | | | | 14,008 | | | | 43,503 | | | | 51,905 | |
| | | | | | | | | | | | | | | | |
Net earnings | | $ | 20,407 | | | $ | 20,767 | | | $ | 71,021 | | | $ | 92,763 | |
| | | | | | | | | | | | | | | | |
Net earnings per share: | | | | | | | | | | | | | | | | |
Basic | | $ | 0.48 | | | $ | 0.47 | | | $ | 1.65 | | | $ | 2.09 | |
| | | | | | | | | | | | | | | | |
Diluted | | $ | 0.48 | | | $ | 0.46 | | | $ | 1.64 | | | $ | 2.07 | |
| | | | | | | | | | | | | | | | |
Shares used in per share calculations: | | | | | | | | | | | | | | | | |
Basic | | | 42,181 | | | | 44,571 | | | | 43,012 | | | | 44,413 | |
| | | | | | | | | | | | | | | | |
Diluted | | | 42,491 | | | | 45,003 | | | | 43,289 | | | | 44,834 | |
| | | | | | | | | | | | | | | | |
- MORE -
| | | | | | | | |
Insight Enterprises, Inc. | | 6820 South Harl Avenue | | Tempe, Arizona 85283 | | 800.467.4448 | | FAX 480.760.8958 |
| | | | |
Insight Q4 2013 Results, Page 8 | | | | February 12, 2014 |
INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(INTHOUSANDS)
(UNAUDITED)
| | | | | | | | |
| | December 31, | |
| | 2013 | | | 2012 | |
ASSETS | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 126,817 | | | $ | 152,119 | |
Accounts receivable, net | | | 1,257,910 | | | | 1,371,356 | |
Inventories | | | 97,268 | | | | 100,896 | |
Inventories not available for sale | | | 38,705 | | | | 31,249 | |
Deferred income taxes | | | 16,436 | | | | 16,387 | |
Other current assets | | | 57,528 | | | | 29,543 | |
| | | | | | | | |
Total current assets | | | 1,594,664 | | | | 1,701,550 | |
Property and equipment, net | | | 132,820 | | | | 143,513 | |
Goodwill | | | 26,257 | | | | 26,257 | |
Intangible assets, net | | | 35,765 | | | | 47,405 | |
Deferred income taxes | | | 58,651 | | | | 64,013 | |
Other assets | | | 19,561 | | | | 18,765 | |
| | | | | | | | |
| | $ | 1,867,718 | | | $ | 2,001,503 | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 850,951 | | | $ | 982,611 | |
Accrued expenses and other current liabilities | | | 156,491 | | | | 158,621 | |
Current portion of long-term debt | | | 217 | | | | 602 | |
Deferred revenue | | | 44,146 | | | | 40,287 | |
| | | | | | | | |
Total current liabilities | | | 1,051,805 | | | | 1,182,121 | |
Long-term debt | | | 66,949 | | | | 80,000 | |
Deferred income taxes | | | 443 | | | | 2,312 | |
Other liabilities | | | 31,603 | | | | 31,779 | |
| | | | | | | | |
| | | 1,150,800 | | | | 1,296,212 | |
| | | | | | | | |
Stockholders’ equity: | | | | | | | | |
Preferred stock | | | — | | | | — | |
Common stock | | | 420 | | | | 446 | |
Additional paid-in capital | | | 348,703 | | | | 369,300 | |
Retained earnings | | | 353,854 | | | | 315,888 | |
Accumulated other comprehensive income – foreign currency translation adjustments | | | 13,941 | | | | 19,657 | |
| | | | | | | | |
Total stockholders’ equity | | | 716,918 | | | | 705,291 | |
| | | | | | | | |
| | $ | 1,867,718 | | | $ | 2,001,503 | |
| | | | | | | | |
- MORE -
| | | | | | | | |
Insight Enterprises, Inc. | | 6820 South Harl Avenue | | Tempe, Arizona 85283 | | 800.467.4448 | | FAX 480.760.8958 |
| | | | |
Insight Q4 2013 Results, Page 9 | | | | February 12, 2014 |
INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTSOF CASH FLOWS
(INTHOUSANDS)
(UNAUDITED)
| | | | | | | | |
| | Years Ended December 31, | |
| | 2013 | | | 2012 | |
Cash flows from operating activities: | | | | | | | | |
Net earnings | | $ | 71,021 | | | $ | 92,763 | |
Adjustments to reconcile net earnings to net cash provided by operating activities: | | | | | | | | |
Depreciation and amortization | | | 41,544 | | | | 41,177 | |
Provision for losses on accounts receivable | | | 4,696 | | | | 4,195 | |
Write-downs of inventories | | | 3,719 | | | | 3,089 | |
Write-off of property and equipment | | | 606 | | | | 596 | |
Non-cash stock-based compensation | | | 6,430 | | | | 8,548 | |
Gain on bargain purchase | | | — | | | | (2,022 | ) |
Excess tax benefit from employee gains on stock-based compensation | | | (909 | ) | | | (1,966 | ) |
Deferred income taxes | | | 3,445 | | | | 8,978 | |
Changes in assets and liabilities: | | | | | | | | |
Decrease (increase) in accounts receivable | | | 111,545 | | | | (141,182 | ) |
(Increase) decrease in inventories | | | (7,391 | ) | | | 27,477 | |
Increase in other current assets | | | (30,650 | ) | | | (5,816 | ) |
Decrease in other assets | | | 735 | | | | 9,207 | |
(Decrease) increase in accounts payable | | | (130,657 | ) | | | 56,442 | |
Increase (decrease) in deferred revenue | | | 1,197 | | | | (11,196 | ) |
Increase (decrease) in accrued expenses and other liabilities | | | 735 | | | | (22,848 | ) |
| | | | | | | | |
Net cash provided by operating activities | | | 76,066 | | | | 67,442 | |
| | | | | | | | |
Cash flows from investing activities: | | | | | | | | |
Acquisition, net of cash acquired | | | — | | | | (3,831 | ) |
Purchases of property and equipment | | | (19,024 | ) | | | (30,152 | ) |
| | | | | | | | |
Net cash used in investing activities | | | (19,024 | ) | | | (33,983 | ) |
| | | | | | | | |
Cash flows from financing activities: | | | | | | | | |
Borrowings on senior revolving credit facility | | | 835,328 | | | | 803,953 | |
Repayments on senior revolving credit facility | | | (851,828 | ) | | | (885,953 | ) |
Borrowings on accounts receivable securitization financing facility | | | 875,000 | | | | 581,000 | |
Repayments on accounts receivable securitization financing facility | | | (872,000 | ) | | | (534,000 | ) |
Payments on capital lease obligation | | | (671 | ) | | | (1,017 | ) |
Net (repayments) borrowings under inventory financing facility | | | (1,581 | ) | | | 22,900 | |
Payment of deferred financing fees | | | — | | | | (2,777 | ) |
Proceeds from sales of common stock under employee stock plans | | | — | | | | 2,641 | |
Excess tax benefit from employee gains on stock-based compensation | | | 909 | | | | 1,966 | |
Payment of payroll taxes on stock-based compensation through shares withheld | | | (3,094 | ) | | | (3,288 | ) |
Repurchases of common stock | | | (57,774 | ) | | | — | |
| | | | | | | | |
Net cash used in financing activities | | | (75,711 | ) | | | (14,575 | ) |
| | | | | | | | |
Foreign currency exchange effect on cash balances | | | (6,633 | ) | | | 4,899 | |
| | | | | | | | |
(Decrease) increase in cash and cash equivalents | | | (25,302 | ) | | | 23,783 | |
Cash and cash equivalents at beginning of year | | | 152,119 | | | | 128,336 | |
| | | | | | | | |
Cash and cash equivalents at end of year | | $ | 126,817 | | | $ | 152,119 | |
| | | | | | | | |
- MORE -
| | | | | | | | |
Insight Enterprises, Inc. | | 6820 South Harl Avenue | | Tempe, Arizona 85283 | | 800.467.4448 | | FAX 480.760.8958 |
| | | | |
Insight Q4 2013 Results, Page 10 | | | | February 12, 2014 |
INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES
RECONCILIATIONOF GAAPTO NON-GAAP FINANCIAL MEASURES
(INTHOUSANDS,EXCEPTPERSHAREDATA)
(UNAUDITED)
| | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, | | | Years Ended December 31, | |
| | 2013 | | | 2012 | | | 2013 | | | 2012 | |
Consolidated Earnings from Operations: | | | | | | | | | | | | | | | | |
GAAP | | $ | 35,943 | | | $ | 36,580 | | | $ | 121,237 | | | $ | 148,153 | |
Severance and restructuring expenses | | | 4,413 | | | | 1,861 | | | | 12,740 | | | | 6,317 | |
| | | | | | | | | | | | | | | | |
Non-GAAP | | $ | 40,356 | | | $ | 38,441 | | | $ | 133,977 | | | $ | 154,470 | |
| | | | | | | | | | | | | | | | |
| | | | |
Consolidated Net Earnings: | | | | | | | | | | | | | | | | |
GAAP | | $ | 20,407 | | | $ | 20,767 | | | $ | 71,021 | | | $ | 92,763 | |
Severance and restructuring expenses, net of tax | | | 3,651 | | | | 1,327 | | | | 9,786 | | | | 4,264 | |
Gain on bargain purchase, net of tax | | | — | | | | — | | | | — | | | | (1,699 | ) |
| | | | | | | | | | | | | | | | |
Non-GAAP | | $ | 24,058 | | | $ | 22,094 | | | $ | 80,807 | | | $ | 95,328 | |
| | | | | | | | | | | | | | | | |
| | | | |
Consolidated Diluted EPS: | | | | | | | | | | | | | | | | |
GAAP | | $ | 0.48 | | | $ | 0.46 | | | $ | 1.64 | | | $ | 2.07 | |
Severance and restructuring expenses, net of tax | | | 0.09 | | | | 0.03 | | | | 0.23 | | | | 0.10 | |
Gain on bargain purchase, net of tax | | | — | | | | — | | | | — | | | | (0.04 | ) |
| | | | | | | | | | | | | | | | |
Non-GAAP | | $ | 0.57 | | | $ | 0.49 | | | $ | 1.87 | | | $ | 2.13 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | |
North America Earnings from Operations: | | | | | | | | | | | | | | | | |
GAAP | | $ | 31,474 | | | $ | 27,490 | | | $ | 106,482 | | | $ | 116,054 | |
Severance and restructuring expenses | | | 771 | | | | 535 | | | | 3,325 | | | | 2,834 | |
| | | | | | | | | | | | | | | | |
Non-GAAP | | $ | 32,245 | | | $ | 28,025 | | | $ | 109,807 | | | $ | 118,888 | |
| | | | | | | | | | | | | | | | |
| | | | |
EMEA Earnings from Operations: | | | | | | | | | | | | | | | | |
GAAP | | $ | 776 | | | $ | 3,981 | | | $ | 3,897 | | | $ | 20,383 | |
Severance and restructuring expenses | | | 3,642 | | | | 1,326 | | | | 9,415 | | | | 3,483 | |
| | | | | | | | | | | | | | | | |
Non-GAAP | | $ | 4,418 | | | $ | 5,307 | | | $ | 13,312 | | | $ | 23,866 | |
| | | | | | | | | | | | | | | | |
- ### -
| | | | | | | | |
Insight Enterprises, Inc. | | 6820 South Harl Avenue | | Tempe, Arizona 85283 | | 800.467.4448 | | FAX 480.760.8958 |