TEMPE, Ariz., Aug. 02, 2017 (GLOBE NEWSWIRE) -- Insight Enterprises, Inc. (Nasdaq:NSIT) (the “Company”) today reported results of operations for the quarter ended June 30, 2017.
- Net sales up 16% to $1.68 billion.
- Gross profit up 20% to $251.4 million.
- Earnings from operations up 19% to $69.3 million.
- Diluted earnings per share of $1.11, up 16% year over year.
In the second quarter of 2017, consolidated net sales were up 16% year over year, reflecting both solid organic growth and the addition of Datalink to our business.
Gross margin expansion and effective cost control in our core business, combined with a positive contribution from the Datalink business acquired in January 2017, led to a 19% year over year increase in consolidated earnings from operations in the second quarter of 2017.
Diluted earnings per share increased to $1.11 compared to $0.96 for the second quarter of 2016. Adjusted diluted earnings per share was $1.14 in the second quarter of 2017 compared to $0.97 reported in the second quarter of last year.*
“I am pleased to report that strong sales execution and operational discipline in a stable and growing IT market allowed us to deliver record results in the first half of 2017,” stated Ken Lamneck, President and Chief Executive Officer. “As we head into the second half of 2017, we believe our growing cloud, data center and supply chain offerings, combined with our strong operational focus, will position us well to continue to gain market share and deliver value to our stakeholders,” stated Lamneck.
KEY HIGHLIGHTS
- Consolidated net sales of $1.68 billion for the second quarter of 2017 increased 16% compared to the second quarter of 2016.
• Net sales in North America of $1.3 billion were up 24% year over year;
• Net sales in EMEA of $346.1 million decreased 4% year to year; and
• Net sales in APAC of $56.7 million decreased 3% year to year. - Excluding the effects of fluctuating foreign currency exchange rates, consolidated net sales increased 17% year over year, with net sales growth in North America and EMEA of 24% and 1%, respectively, and a decline in APAC of 3% year to year.
- Consolidated gross profit of $251.4 million increased 20% compared to the second quarter of 2016, with consolidated gross margin increasing to 14.9% of net sales.
• Gross profit in North America of $182.8 million (14.3% gross margin) increased 27% year over year;
• Gross profit in EMEA of $55.7 million (16.1% gross margin) increased 1% year over year; and
• Gross profit in APAC of $12.9 million (22.7% gross margin) increased 19% year over year. - Excluding the effects of fluctuating foreign currency exchange rates, consolidated gross profit increased 22% year over year, and gross profit in North America, EMEA and APAC increased 28%, 8% and 19%, respectively, year over year.
- Consolidated earnings from operations increased 19% compared to the second quarter of 2016 to $69.3 million, or 4.1% of net sales.
• Earnings from operations in North America increased 21% year over year to $50.4 million, or 3.9% of net sales;
• Earnings from operations in EMEA increased 16% year over year to $13.5 million, or 3.9% of net sales; and
• Earnings from operations in APAC increased 10% year over year to $5.4 million, or 9.6% of net sales. - Excluding the effects of fluctuating foreign currency exchange rates, consolidated earnings from operations increased 20% year over year, and earnings from operations in North America, EMEA and APAC increased 22%, 20% and 9%, respectively, year over year.
- Adjusted consolidated earnings from operations increased 20% year over year to $70.6 million, or 4.2% of net sales, for the second quarter of 2017.*
- Consolidated net earnings and diluted earnings per share for the second quarter of 2017 were $40.3 million and $1.11, respectively, at an effective tax rate of 37.7%.
- Adjusted consolidated net earnings and Adjusted diluted earnings per share for the second quarter of 2017 were $41.2 million and $1.14, respectively.*
* In discussing financial results for the three and six months ended June 30, 2017 and 2016 in this press release, the Company refers to certain financial measures that are not prepared in accordance with United States generally accepted accounting principles (“GAAP”). When referring to non-GAAP measures, the Company refers to such measures as “Adjusted.” Adjusted measures exclude (i) severance and restructuring expenses, (ii) certain acquisition-related expenses, (iii) a gain on sale of real estate in the 2016 periods and (iv) the tax effects of these items. See “Use of Non-GAAP Financial Measures” for additional information. A tabular reconciliation of financial measures prepared in accordance with GAAP to the non-GAAP financial measures is included at the end of this press release.
The Company refers to changes in net sales, gross profit and earnings from operations on a consolidated basis and in North America, EMEA and APAC excluding the effects of fluctuating foreign currency exchange rates. In computing these changes and percentages, the Company compares the current year amount as translated into U.S. dollars under the applicable accounting standards to the prior year amount in local currency translated into U.S. dollars utilizing the weighted average translation rate for the current period.
The tax effect of Adjusted amounts referenced herein were computed using the statutory tax rate for the taxing jurisdictions in the operating segment in which the related expenses were recorded, adjusted for the effects of valuation allowances on net operating losses in certain jurisdictions.
GUIDANCE
For the full year 2017, the Company now expects its business to deliver sales growth of 17% to 19% compared to 2016. The Company is also increasing its Adjusted diluted earnings per share outlook for the full year of 2017 to $3.15 to $3.25.
This outlook assumes an effective tax rate of approximately 38% for the balance of 2017.
This outlook also excludes severance and restructuring and acquisition-related expenses incurred during the first half of 2017 and those that may be incurred during the balance of 2017, as well as an approximate $3 million non-cash charge as a result of the sale of the Company’s Russia business in mid July 2017. Due to the inherent difficulty of forecasting severance and restructuring and acquisition-related expenses, which impact net earnings and diluted earnings per share, the Company is unable to reasonably estimate the future impact of such expenses, if any, to net earnings and diluted earnings per share. Accordingly, the Company is unable to provide a reconciliation of GAAP to non-GAAP diluted earnings per share for the full year 2017 forecast.
CONFERENCE CALL AND WEBCAST
The Company will host a conference call and live web cast today at 5:00 p.m. ET to discuss second quarter 2017 results of operations. A live web cast of the conference call (in listen-only mode) will be available on the Company’s web site at http://nsit.client.shareholder.com/events.cfm, 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 58891539. NSIT-F
USE OF NON-GAAP FINANCIAL MEASURES
The non-GAAP financial measures (referred to as Adjusted consolidated earnings from operations, Adjusted consolidated net earnings and Adjusted diluted earnings per share) exclude (i) severance and restructuring expenses, (ii) certain acquisition-related expenses, (iii) a gain on sale of real estate in the 2016 periods and (iv) the tax effects of these items. 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. 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.
FINANCIAL SUMMARY TABLE (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA) (UNAUDITED) | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2017 | 2016 | change | 2017 | 2016 | change | |||||||||||
Insight Enterprises, Inc. | ||||||||||||||||
Net sales | $ | 1,684,032 | $ | 1,456,234 | 16 | % | $ | 3,161,575 | $ | 2,625,216 | 20 | % | ||||
Gross profit | $ | 251,379 | $ | 209,217 | 20 | % | $ | 459,606 | $ | 370,325 | 24 | % | ||||
Gross margin | 14.9 | % | 14.4 | % | 50 bps | 14.5 | % | 14.1 | % | 40 bps | ||||||
Selling and administrative expenses | $ | 180,752 | $ | 150,186 | 20 | % | $ | 358,384 | $ | 296,305 | 21 | % | ||||
Severance and restructuring expenses | $ | 1,022 | $ | 909 | 12 | % | $ | 5,717 | $ | 2,265 | 152 | % | ||||
Acquisition-related expenses | $ | 276 | $ | - | * | $ | 3,223 | - | * | |||||||
Earnings from operations | $ | 69,329 | $ | 58,122 | 19 | % | $ | 92,282 | $ | 71,755 | 29 | % | ||||
Net earnings | $ | 40,255 | $ | 35,067 | 15 | % | $ | 54,103 | $ | 41,955 | 29 | % | ||||
Diluted earnings per share | $ | 1.11 | $ | 0.96 | 16 | % | $ | 1.50 | $ | 1.13 | 33 | % | ||||
North America | ||||||||||||||||
Net sales | $ | 1,281,312 | $ | 1,036,254 | 24 | % | $ | 2,392,264 | $ | 1,863,142 | 28 | % | ||||
Gross profit | $ | 182,786 | $ | 143,368 | 27 | % | $ | 341,087 | $ | 255,111 | 34 | % | ||||
Gross margin | 14.3 | % | 13.8 | % | 50 bps | 14.3 | % | 13.7 | % | 60 bps | ||||||
Selling and administrative expenses | $ | 131,560 | $ | 101,261 | 30 | % | $ | 262,570 | $ | 201,302 | 30 | % | ||||
Severance and restructuring expenses | $ | 543 | $ | 591 | (8 | %) | $ | 1,647 | $ | 1,808 | (9 | %) | ||||
Acquisition-related expenses | $ | 276 | $ | - | * | $ | 3,223 | - | * | |||||||
Earnings from operations | $ | 50,407 | $ | 41,516 | 21 | % | $ | 73,647 | $ | 52,001 | 42 | % | ||||
Sales Mix | ** | ** | ||||||||||||||
Hardware | 63 | % | 61 | % | 27 | % | 63 | % | 62 | % | 32 | % | ||||
Software | 29 | % | 32 | % | 13 | % | 28 | % | 31 | % | 17 | % | ||||
Services | 8 | % | 7 | % | 43 | % | 9 | % | 7 | % | 51 | % | ||||
100 | % | 100 | % | 24 | % | 100 | % | 100 | % | 28 | % | |||||
EMEA | ||||||||||||||||
Net sales | $ | 346,060 | $ | 361,708 | (4 | %) | $ | 676,415 | $ | 665,068 | 2 | % | ||||
Gross profit | $ | 55,733 | $ | 55,076 | 1 | % | $ | 98,279 | $ | 98,502 | - | |||||
Gross margin | 16.1 | % | 15.2 | % | 90 bps | 14.5 | % | 14.8 | % | (30 bps) | ||||||
Selling and administrative expenses | $ | 41,772 | $ | 43,091 | (3 | %) | $ | 81,915 | $ | 83,770 | (2 | %) | ||||
Severance and restructuring expenses | $ | 479 | $ | 318 | 51 | % | $ | 4,009 | $ | 342 | * | |||||
Earnings from operations | $ | 13,482 | $ | 11,667 | 16 | % | $ | 12,355 | $ | 14,390 | (14 | %) | ||||
Sales Mix | ** | ** | ||||||||||||||
Hardware | 36 | % | 31 | % | 11 | % | 39 | % | 35 | % | 14 | % | ||||
Software | 60 | % | 66 | % | (12 | %) | 58 | % | 62 | % | (5 | %) | ||||
Services | 4 | % | 3 | % | 4 | % | 3 | % | 3 | % | 11 | % | ||||
100 | % | 100 | % | (4 | %) | 100 | % | 100 | % | 2 | % | |||||
* Percentage change not considered meaningful.
** Change in sales mix represents growth/decline in category net sales on a U.S. dollar basis and does not exclude the effects of fluctuating foreign currency exchange rates.
FINANCIAL SUMMARY TABLE (CONTINUED) (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA) (UNAUDITED) | |||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||
2017 | 2016 | change | 2017 | 2016 | change | ||||||||||||
APAC | |||||||||||||||||
Net sales | $ | 56,660 | $ | 58,272 | (3 | %) | $ | 92,896 | $ | 97,006 | (4 | %) | |||||
Gross profit | $ | 12,860 | $ | 10,773 | 19 | % | $ | 20,240 | $ | 16,712 | 21 | % | |||||
Gross margin | 22.7 | % | 18.5 | % | 420 bps | 21.8 | % | 17.2 | % | 460 bps | |||||||
Selling and administrative expenses | $ | 7,420 | $ | 5,834 | 27 | % | $ | 13,899 | $ | 11,233 | 24 | % | |||||
Severance and restructuring expenses | $ | - | $ | - | - | $ | 61 | $ | 115 | (47 | %) | ||||||
Earnings from operations | $ | 5,440 | $ | 4,939 | 10 | % | $ | 6,280 | $ | 5,364 | 17 | % | |||||
Sales Mix | ** | ** | |||||||||||||||
Hardware | 12 | % | 9 | % | 28 | % | 12 | % | 9 | % | 21 | % | |||||
Software | 78 | % | 87 | % | (13 | %) | 77 | % | 87 | % | (15 | %) | |||||
Services | 10 | % | 4 | % | 158 | % | 11 | % | 4 | % | 190 | % | |||||
100 | % | 100 | % | (3 | %) | 100 | % | 100 | % | (4 | %) | ||||||
** Change in sales mix represents growth/decline in category net sales on a U.S. dollar basis and does not exclude the effects of fluctuating foreign currency exchange rates.
FORWARD-LOOKING INFORMATION
Certain statements in this release and the related conference call 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 expected 2017 financial results, including sales growth rates and Adjusted diluted earnings per share, and the assumptions relating thereto, including the Company’s effective tax rate for 2017, its expected non-cash loss on the sale of its Russia business, and the Company’s expectations of gaining market share and closing out 2017 strong 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, 2016 and in other of the Company’s filings with the Securities and Exchange Commission:
- actions of the Company’s competitors, including manufacturers and publishers of products the Company sells;
- the Company’s reliance on partners for product availability, competitive products to sell and related marketing funds and purchasing incentives;
- changes in the information technology (“IT”) industry and/or rapid changes in technology;
- risks associated with the integration and operation of acquired businesses;
- possible significant fluctuations in the Company’s future operating results;
- the risks associated with the Company’s international operations;
- general economic conditions;
- increased debt and interest expense and decreased availability of funds under the Company’s financing facilities;
- the security of the Company’s electronic and other confidential information;
- disruptions in the Company’s IT systems and voice and data networks;
- failure to comply with the terms and conditions of the Company’s commercial and public sector contracts;
- 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 Company’s dependence on certain personnel;
- natural disasters or other adverse occurrences;
- exposure to changes in, interpretations of, or enforcement trends related to tax rules and regulations;
- intellectual property infringement claims and challenges to the Company’s registered trademarks and trade names; and
- legal proceedings and audits and failure to comply with laws and regulations.
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, except as may be required by law, does not intend to update, any forward-looking statements. The Company does not endorse any projections regarding future performance that may be made by third parties.
INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (IN THOUSANDS, EXCEPT PER SHARE DATA) (UNAUDITED) | |||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||
Net sales | $ | 1,684,032 | $ | 1,456,234 | $ | 3,161,575 | $ | 2,625,216 | |||||
Costs of goods sold | 1,432,653 | 1,247,017 | 2,701,969 | 2,254,891 | |||||||||
Gross profit | 251,379 | 209,217 | 459,606 | 370,325 | |||||||||
Operating expenses: | |||||||||||||
Selling and administrative expenses | 180,752 | 150,186 | 358,384 | 296,305 | |||||||||
Severance and restructuring expenses | 1,022 | 909 | 5,717 | 2,265 | |||||||||
Acquisition-related expenses | 276 | - | 3,223 | - | |||||||||
Earnings from operations | 69,329 | 58,122 | 92,282 | 71,755 | |||||||||
Non-operating (income) expense: | |||||||||||||
Interest income | (205 | ) | (216 | ) | (636 | ) | (466 | ) | |||||
Interest expense | 4,326 | 1,992 | 8,259 | 3,840 | |||||||||
Net foreign currency exchange loss (gain) | 251 | (153 | ) | 631 | 463 | ||||||||
Other expense, net | 326 | 359 | 641 | 627 | |||||||||
Earnings before income taxes | 64,631 | 56,140 | 83,387 | 67,291 | |||||||||
Income tax expense | 24,376 | 21,073 | 29,284 | 25,336 | |||||||||
Net earnings | $ | 40,255 | $ | 35,067 | $ | 54,103 | $ | 41,955 | |||||
Net earnings per share: | |||||||||||||
Basic | $ | 1.13 | $ | 0.96 | $ | 1.52 | $ | 1.14 | |||||
Diluted | $ | 1.11 | $ | 0.96 | $ | 1.50 | $ | 1.13 | |||||
Shares used in per share calculations: | |||||||||||||
Basic | 35,765 | 36,380 | 35,684 | 36,728 | |||||||||
Diluted | 36,169 | 36,612 | 36,177 | 36,999 |
INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (IN THOUSANDS) (UNAUDITED) | ||||||||
June 30, | December 31, | |||||||
2017 | 2016 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 194,783 | $ | 202,882 | ||||
Accounts receivable, net | 1,821,694 | 1,436,742 | ||||||
Inventories | 210,496 | 148,203 | ||||||
Inventories not available for sale | 61,856 | 68,619 | ||||||
Other current assets | 212,228 | 127,159 | ||||||
Total current assets | 2,501,057 | 1,983,605 | ||||||
Property and equipment, net | 77,486 | 70,910 | ||||||
Goodwill | 127,226 | 62,645 | ||||||
Intangible assets, net | 107,006 | 20,707 | ||||||
Deferred income taxes | 40,434 | 52,347 | ||||||
Other assets | 65,258 | 29,086 | ||||||
$ | 2,918,467 | $ | 2,219,300 | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable – trade | $ | 1,288,764 | $ | 1,070,259 | ||||
Accounts payable – inventory financing facility | 203,901 | 154,930 | ||||||
Accrued expenses and other current liabilities | 174,381 | 151,895 | ||||||
Current portion of long-term debt | 14,644 | 480 | ||||||
Deferred revenue | 115,764 | 61,098 | ||||||
Total current liabilities | 1,797,454 | 1,438,662 | ||||||
Long-term debt | 286,219 | 40,251 | ||||||
Deferred income taxes | 702 | 900 | ||||||
Other liabilities | 48,090 | 26,044 | ||||||
2,132,465 | 1,505,857 | |||||||
Stockholders’ equity: | ||||||||
Preferred stock | - | - | ||||||
Common stock | 358 | 355 | ||||||
Additional paid-in capital | 311,848 | 309,650 | ||||||
Retained earnings | 513,640 | 459,537 | ||||||
Accumulated other comprehensive loss – foreign currency translation adjustments | (39,844 | ) | (56,099 | ) | ||||
Total stockholders’ equity | 786,002 | 713,443 | ||||||
$ | 2,918,467 | $ | 2,219,300 |
INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS) (UNAUDITED) | |||||||
Six Months Ended June 30, | |||||||
2017 | 2016 | ||||||
Cash flows from operating activities: | |||||||
Net earnings | $ | 54,103 | $ | 41,955 | |||
Adjustments to reconcile net earnings to net cash used in operating activities: | |||||||
Depreciation and amortization of property and equipment of | 12,729 | 13,963 | |||||
Amortization of intangible assets | 8,433 | 6,499 | |||||
Provision for losses on accounts receivable | 2,225 | 1,255 | |||||
Write-downs of inventories | 1,077 | 1,164 | |||||
Non-cash stock-based compensation | 6,749 | 5,283 | |||||
Deferred income taxes | (25 | ) | 1,662 | ||||
Gain on sale of real estate | - | (338 | ) | ||||
Changes in assets and liabilities, net of acquisitions: | |||||||
Increase in accounts receivable | (230,762 | ) | (178,019 | ) | |||
Increase in inventories | (54,276 | ) | (28,604 | ) | |||
Increase in other assets | (64,875 | ) | (12,563 | ) | |||
Increase in accounts payable | 163,451 | 131,886 | |||||
Increase in deferred revenue | 4,944 | 1,208 | |||||
(Decrease) increase in accrued expenses and other liabilities | (3,039 | ) | 10,027 | ||||
Net cash used in operating activities | (99,266 | ) | (4,622 | ) | |||
Cash flows from investing activities: | |||||||
Purchases of property and equipment | (10,274 | ) | (4,974 | ) | |||
Proceeds from sale of real estate, net | - | 1,378 | |||||
Acquisition of Ignia and BlueMetal, net of cash acquired | (35 | ) | 507 | ||||
Acquisition of Datalink, net of cash and cash equivalents acquired | (180,859 | ) | - | ||||
Net cash used in investing activities | (191,168 | ) | (3,089 | ) | |||
Cash flows from financing activities: | |||||||
Borrowings on senior revolving credit facility | 386,609 | 261,920 | |||||
Repayments on senior revolving credit facility | (386,609 | ) | (261,920 | ) | |||
Borrowings on accounts receivable securitization financing facility | 1,802,889 | 962,000 | |||||
Repayments on accounts receivable securitization financing facility | (1,718,389 | ) | (966,000 | ) | |||
Borrowings under Term Loan A | 175,000 | - | |||||
Repayments under Term Loan A | (4,375 | ) | - | ||||
Repayments under other financing agreements | (3,957 | ) | (632 | ) | |||
Payments on capital lease obligations | (255 | ) | (100 | ) | |||
Net borrowings under inventory financing facility | 25,470 | 49,356 | |||||
Payment of debt issuance costs | (1,123 | ) | (2,819 | ) | |||
Payment of payroll taxes on stock-based compensation through shares withheld | (4,548 | ) | (2,126 | ) | |||
Repurchases of common stock | - | (48,467 | ) | ||||
Net cash provided by (used in) financing activities | 270,712 | (8,788 | ) | ||||
Foreign currency exchange effect on cash and cash equivalent balances. | 11,623 | 3,666 | |||||
Decrease in cash and cash equivalents | (8,099 | ) | (12,833 | ) | |||
Cash and cash equivalents at beginning of period | 202,882 | 187,978 | |||||
Cash and cash equivalents at end of period | $ | 194,783 | $ | 175,145 |
INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (IN THOUSANDS, EXCEPT PER SHARE DATA) (UNAUDITED) | |||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||
Adjusted Consolidated Earnings from Operations: | |||||||||||||
GAAP consolidated EFO | $ | 69,329 | $ | 58,122 | $ | 92,282 | $ | 71,755 | |||||
Severance and restructuring expenses | 1,022 | 909 | 5,717 | 2,265 | |||||||||
Gain on sale of real estate for which a non-cash impairment charge was previously reported | - | (338 | ) | - | (338 | ) | |||||||
Acquisition-related expenses | 276 | - | 3,223 | - | |||||||||
Adjusted non-GAAP EFO | $ | 70,627 | $ | 58,693 | $ | 101,222 | $ | 73,682 | |||||
Adjusted Consolidated Net Earnings: | |||||||||||||
GAAP consolidated net earnings | $ | 40,255 | $ | 35,067 | $ | 54,103 | $ | 41,955 | |||||
Severance and restructuring expenses | 1,022 | 909 | 5,717 | 2,265 | |||||||||
Gain on sale of real estate for which a non-cash impairment charge was previously reported | - | (338 | ) | - | (338 | ) | |||||||
Acquisition-related expenses | 276 | - | 3,223 | - | |||||||||
Income taxes on non-GAAP adjustments | (310 | ) | (135 | ) | (1,597 | ) | (637 | ) | |||||
Adjusted non-GAAP net earnings | $ | 41,243 | $ | 35,503 | $ | 61,446 | $ | 43,245 | |||||
Adjusted Consolidated Diluted EPS: | |||||||||||||
GAAP consolidated diluted EPS | $ | 1.11 | $ | 0.96 | $ | 1.50 | $ | 1.13 | |||||
Severance and restructuring expenses | 0.03 | 0.02 | 0.16 | 0.06 | |||||||||
Gain on sale of real estate for which a non-cash impairment charge was previously reported | - | (0.01 | ) | - | (0.01 | ) | |||||||
Acquisition-related expenses | 0.01 | - | 0.09 | - | |||||||||
Income taxes on non-GAAP adjustments | (0.01 | ) | - | (0.05 | ) | (0.01 | ) | ||||||
Adjusted non-GAAP consolidated diluted EPS | $ | 1.14 | $ | 0.97 | $ | 1.70 | $ | 1.17 | |||||
Adjusted North America Earnings from Operations: | |||||||||||||
GAAP EFO from North America segment | $ | 50,407 | $ | 41,516 | $ | 73,647 | $ | 52,001 | |||||
Severance and restructuring expenses | 543 | 591 | 1,647 | 1,808 | |||||||||
Gain on sale of real estate for which a non-cash impairment charge was previously reported | - | (338 | ) | - | (338 | ) | |||||||
Acquisition-related expenses | 276 | - | 3,223 | - | |||||||||
Adjusted non-GAAP EFO from North America segment | $ | 51,226 | $ | 41,769 | $ | 78,517 | $ | 53,471 | |||||
Adjusted EMEA Earnings from Operations: | |||||||||||||
GAAP EFO from EMEA segment | $ | 13,482 | $ | 11,667 | $ | 12,355 | $ | 14,390 | |||||
Severance and restructuring expenses | 479 | 318 | 4,009 | 342 | |||||||||
Adjusted non-GAAP EFO from EMEA segment | $ | 13,961 | $ | 11,985 | $ | 16,364 | $ | 14,732 | |||||
Adjusted APAC Earnings from Operations: | |||||||||||||
GAAP EFO from APAC segment | $ | 5,440 | $ | 4,939 | $ | 6,280 | $ | 5,364 | |||||
Severance and restructuring expenses | - | - | 61 | 115 | |||||||||
Adjusted non-GAAP EFO from APAC segment | $ | 5,440 | $ | 4,939 | $ | 6,341 | $ | 5,479 | |||||