Insight Enterprises, Inc. Reports First Quarter Results

About this update from Insight Enterprises, Inc.

CHANDLER, Ariz. --(BUSINESS WIRE)-- Insight Enterprises, Inc. (NASDAQ: NSIT) (the “Company”) today reported financial results for the quarter ended March 31, 2025 . Results include: Gross profit decreased 8% year to year to $406.5 million while gross margin expanded 80 basis points to 19.3% Cloud gross profit decreased 3% year to year Insight Core services gross profit decreased 4% year to year Consolidated net earnings decreased 89% year to year to $7.5 million Adjusted earnings before interest, tax, depreciation and amortization (“EBITDA”) decreased 16% to $111.3 million year to year Diluted earnings per share of $0.22 decreased 87% year to year Adjusted diluted earnings per share of $2.06 decreased 13% year to year Cash flows provided by operating activities were $78.1 million In the first quarter of 2025, net sales decreased 12%, year to year, to $2.1 billion , and gross profit decreased 8%, year to year, to $406.5 million . Gross margin expanded 80 basis points compared to the first quarter of 2024 to 19.3%. Earnings from operations of $60.1 million decreased 40% compared to $100.0 million in the first quarter of 2024. Adjusted earnings from operations of $102.4 million decreased 16%, year to year compared to $121.8 million in the first quarter of 2024. Consolidated net earnings were $7.5 million , or 0.4% of net sales, in the first quarter of 2025, down compared to the first quarter of 2024, and attributable in part to a $15.2 million loss on revaluation of earnout liability and a net loss of $25.1 million recorded to reflect the revaluation of warrant settlement liabilities. Adjusted consolidated net earnings were $67.8 million , or 3.2% of net sales. Diluted earnings per share for the quarter was $0.22 , down 87%, year to year, and Adjusted diluted earnings per share was $2.06 , down 13%, year to year. "In the first quarter, we delivered Adjusted earnings from operations and Adjusted diluted earnings per share in line with our expectations. We were pleased with the continued hardware momentum, led by commercial and corporate demand, and our gross margin expansion,” stated Joyce Mullen , President and Chief Executive Officer. “While gross profit was slightly below our expectations, primarily due to product-related services performance, effective expense management allowed us to achieve our profitability target," Mullen stated. KEY HIGHLIGHTS Results for the Quarter: Consolidated net sales for the first quarter of 2025 of $2.1 billion decreased 12%, year to year, when compared to the first quarter of 2024. Product net sales decreased 13%, year to year, and services net sales decreased 5%, year to year. Software product net sales decreased 32%, year to year, while hardware product net sales increased 1%, year over year. Net sales in North America decreased 11%, year to year, to $1.7 billion ; Product net sales decreased 12%, year to year, to $1.4 billion ; Services net sales decreased 7%, year to year, to $297.6 million ; Net sales in EMEA decreased 17%, year to year, to $342.8 million ; and Net sales in APAC decreased 3%, year to year, to $60.1 million . Excluding the effects of fluctuating foreign currency exchange rates, consolidated net sales decreased 11%, year to year, with decreases in net sales in North America and EMEA of 10% and 15%, year to year, respectively, partially offset by an increase in APAC of 1%, year over year. Consolidated gross profit decreased 8% compared to the first quarter of 2024 to $406.5 million , with consolidated gross margin expanding 80 basis points to 19.3% of net sales. Product gross profit decreased 9%, year to year, and services gross profit decreased 7%, year to year. Cloud gross profit decreased 3%, year to year, and Insight Core services gross profit decreased 4%, year to year. By segment, gross profit: decreased 9% in North America , year to year, to $319.5 million (18.8% gross margin); decreased 4% in EMEA, year to year, to $71.9 million (21.0% gross margin); and decreased 6% in APAC, year to year, to $15.1 million (25.1% gross margin). Excluding the effects of fluctuating foreign currency exchange rates, consolidated gross profit was down 7%, year to year, with decreases in gross profit in North America , EMEA and APAC of 8%, 2% and 2%, respectively, year to year. Consolidated earnings from operations decreased 40% compared to the first quarter of 2024 to $60.1 million , or 2.9% of net sales. By segment, earnings from operations: decreased 40% in North America , year to year, to $50.8 million , or 3.0% of net sales; decreased 55% in EMEA, year to year, to $5.0 million , or 1.5% of net sales; and decreased 10% in APAC, year to year, to $4.3 million , or 7.2% of net sales. Excluding the effects of fluctuating foreign currency exchange rates, consolidated earnings from operations was down 39%, year to year, with decreases in earnings from operations in North America , EMEA and APAC of 39%, 54% and 7%, respectively, year to year. Adjusted earnings from operations decreased 16% compared to the first quarter of 2024 to $102.4 million , or 4.9% of net sales. By segment, Adjusted earnings from operations: decreased 15% in North America , year to year, to $87.0 million , or 5.1% of net sales; decreased 21% in EMEA, year to year, to $11.0 million , or 3.2% of net sales; and decreased 12% in APAC, year to year, to $4.4 million , or 7.3% of net sales. Excluding the effects of fluctuating foreign currency exchange rates, Adjusted consolidated earnings from operations decreased 15%, with decreases in Adjusted earnings from operations in North America , EMEA and APAC of 15%, 20% and 9%, respectively, year to year. Consolidated net earnings and diluted earnings per share for the first quarter of 2025 were $7.5 million and $0.22 , respectively, at an effective tax rate of 60.5%. Adjusted consolidated net earnings and Adjusted diluted earnings per share for the first quarter of 2025 were $67.8 million and $2.06 , respectively. Excluding the effects of fluctuating foreign currency exchange rates, Adjusted diluted earnings per share decreased 12%, year to year. In discussing financial results for the three months ended March 31, 2025 and 2024 in this press release, the Company refers to certain financial measures that are adjusted from the financial results prepared in accordance with United States generally accepted accounting principles (“GAAP”). When referring to non-GAAP measures, the Company refers to them as “Adjusted.” See “Use of Non-GAAP Financial Measures” for additional information. A tabular reconciliation of financial measures prepared in accordance with GAAP to the non-GAAP financial measures is included at the end of this press release. In some instances, the Company refers to changes in net sales, gross profit, earnings from operations and Adjusted earnings from operations on a consolidated basis and in North America , EMEA and APAC excluding the effects of fluctuating foreign currency exchange rates. In addition, the Company refers to changes in Adjusted diluted earnings per share on a consolidated basis excluding the effects of fluctuating foreign currency exchange rates. These are also considered to be non-GAAP measures. The Company believes providing this information excluding the effects of fluctuating foreign currency exchange rates provides valuable supplemental information to investors regarding its underlying business and results of operations, consistent with how the Company and its management evaluate the Company’s performance. 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 performance measures excluding the effects of fluctuating foreign currency exchange rates should not be considered a substitute for, or superior to, the measures of financial performance prepared in accordance with GAAP. 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 $9.70 and $10.10 . We expect to deliver gross profit growth in the low single-digits and expect that our gross margin will continue to be approximately 20%. This outlook assumes: interest expense of $70 to $75 million ; an effective tax rate of approximately 25% to 26% for the full year; capital expenditures of $35 to $40 million ; and an average share count for the full year of 32.9 million shares, reflecting the settlement of the remaining warrants associated with our convertible senior notes (the “Convertible Notes”) in 2025. This outlook excludes acquisition-related intangibles amortization expense of approximately $74.3 million , and assumes no acquisition or integration related expenses, transformation or severance and restructuring expenses, net, no significant change in our debt instruments, and no significant change in the macroeconomic environment, whether due to tariffs or otherwise. Due to the inherent difficulty of forecasting some of these types of expenses, which impact net earnings, diluted earnings per share and selling and administrative expenses, the Company is unable to reasonably estimate the impact of such expenses, if any, to net earnings, diluted earnings per share and selling and administrative expenses. Accordingly, the Company is unable to provide a reconciliation of GAAP to non-GAAP diluted earnings per share for the full year 2025 forecast. CONFERENCE CALL AND WEBCAST The Company will host a conference call and live webcast today at 9:00 a.m. ET to discuss first quarter 2025 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, and (vii) 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 net earnings and Adjusted diluted earnings per share also exclude a net loss on revaluation of warrant settlement liabilities. 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 first quarter of 2025 was in excess of $68.32 , which was the initial conversion price of the Convertible Notes, which matured in February 2025 . Adjusted EBITDA excludes (i) interest expense, (ii) income tax expense, (iii) depreciation and amortization of property and equipment, (iv) amortization of intangible assets, (v) severance and restructuring expenses, net, (vi) certain executive recruitment and hiring related expenses, (vii) transformation costs, (viii) certain acquisition and integration related expenses, (ix) gains and losses from revaluation of acquisition related earnout liabilities, and (x) gains and losses from the revaluation of warrant settlement liabilities. Adjusted return on invested capital (“ROIC”) excludes (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) certain third-party data center service outage related expenses and recoveries, (vii) gains and losses from revaluation of acquisition related earnout liabilities, and (viii) the tax effects of each of these items, as applicable. These non-GAAP measures are used by the Company and its management to evaluate financial performance against budgeted amounts, to calculate incentive compensation, to assist in forecasting future performance and to compare the Company’s results to those of the Company’s competitors. The Company believes that these non-GAAP financial measures are useful to investors because they allow for greater transparency, facilitate comparisons to prior periods and the Company’s competitors’ results and assist in forecasting performance for future periods. These non-GAAP financial measures are not prepared in accordance with GAAP and may be different from non-GAAP financial measures presented by other companies. Non-GAAP financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. FINANCIAL SUMMARY TABLE (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA) (UNAUDITED) Three Months Ended March 31 , 2025 2024 change Insight Enterprises, Inc. Net sales: Products $ 1,707,800 $ 1,963,955 (13%) Services $ 395,756 $ 415,530 (5%) Total net sales $ 2,103,556 $ 2,379,485 (12%) Gross profit $ 406,477 $ 440,928 (8%) Gross margin 19.3 % 18.5 % 80 bps Selling and administrative expenses $ 339,173 $ 337,434 1% Severance and restructuring expenses, net $ 7,026 $ 2,227 > 100% Acquisition and integration related expenses $ 175 $ 1,281 (86%) Earnings from operations $ 60,103 $ 99,986 (40%) Net earnings $ 7,514 $ 67,027 (89%) Diluted earnings per share $ 0.22 $ 1.74 (87%) Sales Mix ** Hardware 54 % 48 % 1% Software 27 % 35 % (32%) Services 19 % 17 % (5%) 100 % 100 % (12%) North America Net sales: Products $ 1,403,027 $ 1,586,306 (12%) Services $ 297,616 $ 318,516 (7%) Total net sales $ 1,700,643 $ 1,904,822 (11%) Gross profit $ 319,452 $ 349,843 (9%) Gross margin 18.8 % 18.4 % 40 bps Selling and administrative expenses $ 265,381 $ 262,920 1% Severance and restructuring expenses, net $ 3,111 $ 1,619 92% Acquisition and integration related expenses $ 170 $ 1,281 (87%) Earnings from operations $ 50,790 $ 84,023 (40%) Sales Mix ** Hardware 59 % 52 % 2% Software 23 % 31 % (33%) Services 18 % 17 % (7%) 100 % 100 % (11%) EMEA Net sales: Products $ 267,160 $ 339,566 (21%) Services $ 75,668 $ 73,275 3% Total net sales $ 342,828 $ 412,841 (17%) Gross profit $ 71,927 $ 75,033 (4%) Gross margin 21.0 % 18.2 % 280 bps Selling and administrative expenses $ 63,063 $ 63,305 * Severance and restructuring expenses, net $ 3,853 $ 538 > 100% Earnings from operations $ 5,011 $ 11,190 (55%) Sales Mix ** Hardware 38 % 33 % (5%) Software 40 % 49 % (32%) Services 22 % 18 % 3% 100 % 100 % (17%) APAC Net sales: Products $ 37,613 $ 38,083 (1%) Services $ 22,472 $ 23,739 (5)% Total net sales $ 60,085 $ 61,822 (3%) Gross profit $ 15,098 $ 16,052 (6)% Gross margin 25.1 % 26.0 % (90) bps Selling and administrative expenses $ 10,729 $ 11,209 (4)% Severance and restructuring expenses, net $ 62 $ 70 (11%) Acquisition and integration related expenses $ 5 $ — * Earnings from operations $ 4,302 $ 4,773 (10%) Sales Mix ** Hardware 11 % 12 % (13%) Software 52 % 50 % 2% Services 37 % 38 % (5)% 100 % 100 % (3%) * Percentage change not considered meaningful ** Change in sales mix represents growth/decline in category net sales on a U.S. dollar basis and does not exclude the effects of fluctuating foreign currency exchange rates FORWARD-LOOKING INFORMATION Certain statements in this release and the related conference call, 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 intentions regarding the settlement of the remaining warrants related to the Convertible Notes, the Company’s expectations regarding supply constraints, future trends in the IT market, the effects of tariffs and trade policies, and the Company’s business strategy and strategic initiatives, all of which are inherently subject to risks and uncertainties, and 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 report on Form 10-K 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; 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; 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 March 31 , 2025 2024 Net sales: Products $ 1,707,800 $ 1,963,955 Services 395,756 415,530 Total net sales 2,103,556 2,379,485 Costs of goods sold: Products 1,531,826 1,771,584 Services 165,253 166,973 Total costs of goods sold 1,697,079 1,938,557 Gross profit 406,477 440,928 Operating expenses: Selling and administrative expenses 339,173 337,434 Severance and restructuring expenses, net 7,026 2,227 Acquisition and integration related expenses 175 1,281 Earnings from operations 60,103 99,986 Non-operating expense (income): Interest expense, net 15,625 12,557 Other expense (income), net 25,469 (763 ) Earnings before income taxes 19,009 88,192 Income tax expense 11,495 21,165 Net earnings $ 7,514 $ 67,027 Net earnings per share: Basic $ 0.24 $ 2.06 Diluted $ 0.22 $ 1.74 Shares used in per share calculations: Basic 31,839 32,596 Diluted 34,683 38,435 INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (In THOUSANDS) (UNAUDITED) March 31 , 2025 December 31 , 2024 ASSETS Current assets: Cash and cash equivalents $ 321,850 $ 259,234 Accounts receivable, net 4,608,997 4,172,104 Inventories 149,194 122,581 Contract assets, net 64,488 81,980 Other current assets 245,607 208,723 Total current assets 5,390,136 4,844,622 Long-term contract assets, net 69,055 86,953 Property and equipment, net 215,151 215,678 Goodwill 896,644 893,516 Intangible assets, net 409,345 426,493 Long-term accounts receivable 816,939 845,943 Other assets 125,303 135,373 $ 7,922,573 $ 7,448,578 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable – trade $ 3,518,856 $ 3,059,667 Accounts payable – inventory financing facilities 260,719 217,604 Accrued expenses and other current liabilities 606,210 512,052 Current portion of long-term debt 15 332,879 Total current liabilities 4,385,800 4,122,202 Long-term debt 961,172 531,233 Deferred income taxes 56,900 64,459 Long-term accounts payable 769,987 799,546 Other liabilities 157,770 160,527 6,331,629 5,677,967 Stockholders’ equity: Preferred stock — — Common stock 319 318 Additional paid-in capital 144,941 342,893 Retained earnings 1,516,072 1,508,558 Accumulated other comprehensive loss – foreign currency translation adjustments (70,388 ) (81,158 ) Total stockholders’ equity 1,590,944 1,770,611 $ 7,922,573 $ 7,448,578 INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS) (UNAUDITED) Three Months Ended March 31 , 2025 2024 Cash flows from operating activities: Net earnings $ 7,514 $ 67,027 Adjustments to reconcile net earnings to net cash provided by operating activities: Depreciation and amortization 25,779 21,886 Provision for losses on accounts receivable 3,666 1,608 Non-cash stock-based compensation 8,847 8,043 Net change on revaluation of earnout liabilities 15,200 941 Deferred income taxes (7,772 ) (4,423 ) Net loss on revaluation of warrant settlement liabilities 25,069 — Amortization of debt issuance costs 1,281 1,224 Other adjustments (22 ) 3,168 Changes in assets and liabilities: Increase in accounts receivable (391,354 ) (25,294 ) (Increase) decrease in inventories (26,033 ) 12,115 Decrease in contract assets 35,526 32,142 Decrease (increase) in long-term accounts receivable 30,816 (206,154 ) Increase in other assets (21,961 ) (26,821 ) Increase in accounts payable 416,952 184,511 (Decrease) increase in long-term accounts payable (31,160 ) 212,577 Decrease in accrued expenses and other liabilities (14,298 ) (35,371 ) Net cash provided by operating activities: 78,050 247,179 Cash flows from investing activities: Purchases of property and equipment (7,130 ) (6,482 ) Net cash used in investing activities: (7,130 ) (6,482 ) Cash flows from financing activities: Borrowings on ABL revolving credit facility 1,389,224 1,144,826 Repayments on ABL revolving credit facility (965,452 ) (1,186,997 ) Warrants settlement (138,892 ) — Repayment of principal on the Convertible Notes (333,091 ) (16,895 ) Net borrowings (repayments) under inventory financing facilities 42,701 (4,545 ) Repurchases of common stock — (35,000 ) Earnout and acquisition related payments — (18,296 ) Other payments (9,963 ) (8,360 ) Net cash used in financing activities: (15,473 ) (125,267 ) Foreign currency exchange effect on cash, cash equivalents and restricted cash balances 7,177 (5,074 ) Increase in cash, cash equivalents and restricted cash 62,624 110,356 Cash, cash equivalents and restricted cash at beginning of period 261,467 270,785 Cash, cash equivalents and restricted cash at end of period $ 324,091 $ 381,141 INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (IN THOUSANDS, EXCEPT PER SHARE DATA) (UNAUDITED) Three Months Ended March 31 , 2025 2024 Adjusted Consolidated Earnings from Operations: GAAP consolidated EFO $ 60,103 $ 99,986 Amortization of intangible assets 18,548 14,925 Change in fair value of earnout liabilities 15,200 941 Other* 8,501 5,898 Adjusted non-GAAP consolidated EFO $ 102,352 $ 121,750 GAAP EFO as a percentage of net sales 2.9 % 4.2 % Adjusted non-GAAP EFO as a percentage of net sales 4.9 % 5.1 % Adjusted Consolidated Net Earnings: GAAP consolidated net earnings $ 7,514 $ 67,027 Amortization of intangible assets 18,548 14,925 Change in fair value of earnout liabilities 15,200 941 Net loss on revaluation of warrant settlement liabilities 25,069 — Other* 8,501 5,898 Income taxes on non-GAAP adjustments (7,007 ) (5,439 ) Adjusted non-GAAP consolidated net earnings $ 67,825 $ 83,352 GAAP net earnings as a percentage of net sales 0.4 % 2.8 % Adjusted non-GAAP net earnings as a percentage of net sales 3.2 % 3.5 % Adjusted Diluted Earnings Per Share: GAAP diluted EPS $ 0.22 $ 1.74 Amortization of intangible assets 0.53 0.39 Change in fair value of earnout liabilities 0.44 0.02 Net loss on revaluation of warrant settlement liabilities 0.72 — Other 0.25 0.16 Income taxes on non-GAAP adjustments (0.20 ) (0.14 ) Impact of benefit from note hedge 0.10 0.20 Adjusted non-GAAP diluted EPS $ 2.06 $ 2.37 Shares used in diluted EPS calculation 34,683 38,435 Impact of benefit from note hedge (1,731 ) (3,228 ) Shares used in Adjusted non-GAAP diluted EPS calculation 32,952 35,207 Adjusted North America Earnings from Operations: GAAP EFO from North America segment $ 50,790 $ 84,023 Amortization of intangible assets 16,804 13,146 Change in fair value of earnout liabilities 15,200 465 Other** 4,171 5,150 Adjusted non-GAAP EFO from North America segment $ 86,965 $ 102,784 GAAP EFO as a percentage of net sales 3.0 % 4.4 % Adjusted non-GAAP EFO as a percentage of net sales 5.1 % 5.4 % Adjusted EMEA Earnings from Operations: GAAP EFO from EMEA segment $ 5,011 $ 11,190 Amortization of intangible assets 1,744 1,670 Change in fair value of earnout liabilities — 476 Other 4,263 678 Adjusted non-GAAP EFO from EMEA segment $ 11,018 $ 14,014 GAAP EFO as a percentage of net sales 1.5 % 2.7 % Adjusted non-GAAP EFO as a percentage of net sales 3.2 % 3.4 % Adjusted APAC Earnings from Operations: GAAP EFO from APAC segment $ 4,302 $ 4,773 Amortization of intangible assets — 109 Other 67 70 Adjusted non-GAAP EFO from APAC segment $ 4,369 $ 4,952 GAAP EFO as a percentage of net sales 7.2 % 7.7 % Adjusted non-GAAP EFO as a percentage of net sales 7.3 % 8.0 % Adjusted EBITDA: GAAP consolidated net earnings $ 7,514 $ 67,027 Interest expense 17,739 15,269 Income tax expense 11,495 21,165 Depreciation and amortization of property and equipment 7,231 6,961 Amortization of intangible assets 18,548 14,925 Change in fair value of earnout liabilities 15,200 941 Net loss on revaluation of warrant settlement liabilities 25,069 — Other* 8,501 5,898 Adjusted non-GAAP EBITDA $ 111,297 $ 132,186 GAAP consolidated net earnings as a percentage of net sales 0.4 % 2.8 % Adjusted non-GAAP EBITDA as a percentage of net sales 5.3 % 5.6 % * Includes transformation costs of $1.3 million and $2.3 million for the three months ended March 31, 2025 and 2024, respectively. Includes severance and restructuring expenses, net of $7.0 million and $2.2 million for the three months ended March 31, 2025 and 2024, respectively. ** Includes transformation costs of $0.9 million and $2.3 million for the three months ended March 31, 2025 and 2024, respectively. Includes severance and restructuring expenses, net of $3.1 million and $1.6 million for the three months ended March 31, 2025 and 2024, respectively. INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (CONTINUED) (IN THOUSANDS, EXCEPT PER SHARE DATA) (UNAUDITED) Twelve Months Ended March 31 , 2025 2024 Adjusted return on invested capital: GAAP consolidated EFO $ 348,701 $ 442,320 Amortization of intangible assets 73,204 42,846 Change in fair value of earnout liabilities 6,410 941 Other5 54,659 33,813 Adjusted non-GAAP consolidated EFO 482,974 519,920 Income tax expense1 125,573 135,179 Adjusted non-GAAP consolidated EFO, net of tax $ 357,401 $ 384,741 Average stockholders’ equity2 $ 1,746,178 $ 1,651,965 Average debt2 957,752 739,136 Average cash2 (306,790 ) (252,769 ) Invested Capital $ 2,397,140 $ 2,138,332 Adjusted non-GAAP ROIC (from GAAP consolidated EFO)3 10.76 % 15.31 % Adjusted non-GAAP ROIC (from non-GAAP consolidated EFO)4 14.91 % 17.99 % 1 Assumed tax rate of 26.0%. 2 Average of previous five quarters. 3 Computed as GAAP consolidated EFO, net of tax of $90,662 and $115,003 for the twelve months ended March 31, 2025 and 2024, respectively, divided by invested capital. 4 Computed as Adjusted non-GAAP consolidated EFO, net of tax, divided by invested capital. 5 Includes transformation costs of $17.4 million and $14.8 million for the twelve months ended March 31, 2025 and 2024, respectively. Includes certain third-party data center service outage related recoveries in excess of expenses of $2.1 million for the twelve months ended March 31, 2025 . Includes certain third-party data center service outage related expenses, net of recoveries of $5.0 million for the twelve months ended March 31, 2024 . Includes severance and restructuring expenses, net of $36.4 million and $4.5 million for the twelve months ended March 31, 2025 and 2024, respectively. View source version on businesswire.com : https://www.businesswire.com/news/home/20250501015554/en/ JAMES MORGADO CHIEF FINANCIAL OFFICER TEL. 480.333.3251 EMAIL [email protected] Source: Insight Enterprises Inc.

View stock analysis, news, and events for Insight Enterprises, Inc.