TEMPE, Ariz., Oct. 27, 2016 (GLOBE NEWSWIRE) -- Insight Enterprises, Inc. (NASDAQ:NSIT) (the “Company”) today reported results of operations for the quarter ended September 30, 2016.
In the third quarter of 2016, consolidated net sales were $1.39 billion, up 4% year over year. This improvement was driven by an increase in net sales reported in all three of the Company’s operating segments, including the generation of more than $1 billion of net sales by the Company’s North America operating segment during the third quarter.
Consolidated earnings from operations in the third quarter of 2016 increased 12% year over year to $36.4 million and diluted earnings per share increased to $0.60 compared to $0.56 for the third quarter of 2015. Adjusted diluted earnings per share was $0.62 in the third quarter of 2016 compared to $0.59 reported in the third quarter of last year.*
"I am pleased to report another strong quarterly performance in our business. Each of our operating segments delivered solid top-line growth, and we continued to manage expenses, which drove strong earnings growth year over year,” stated Ken Lamneck, President and Chief Executive Officer. “The market is stable, and our business is healthy. We believe we are well positioned heading into the fourth quarter to meet our financial and operational objectives for the full year,” added Lamneck.
KEY HIGHLIGHTS
- Consolidated net sales of $1.39 billion for the third quarter of 2016 increased 4% compared to the third quarter of 2015.
- Net sales in North America of $1.05 billion were up 3% year over year;
- Net sales in EMEA of $311.7 million increased 6% year over year; and
- Net sales in APAC of $29.7 million increased 13% year over year.
- Excluding the effects of fluctuating foreign currency exchange rates, consolidated net sales increased 6% year over year, with net sales growth in North America, EMEA and APAC of 3%, 16% and 11%, respectively, year over year.
- Consolidated gross profit of $181.8 million remained relatively flat compared to the third quarter of 2015, with consolidated gross margin decreasing approximately 50 basis points to 13.1% of net sales.
- Gross profit in North America of $136.8 million (13.0% gross margin) increased 1% year over year;
- Gross profit in EMEA of $38.3 million (12.3% gross margin) decreased 6% year to year; and
- Gross profit in APAC of $6.7 million (22.5% gross margin) increased 26% year over year.
- Excluding the effects of fluctuating foreign currency exchange rates, consolidated gross profit increased 2% year over year, and gross profit in North America, EMEA and APAC increased 1%, 3% and 22%, respectively, year over year.
- Consolidated earnings from operations increased 12% compared to the third quarter of 2015 to $36.4 million, or 2.6% of net sales.
- Earnings from operations in North America increased 13% year over year to $35.8 million, or 3.4% of net sales;
- Earnings from operations in EMEA decreased 74% year to year to $270,000, or 0.1% of net sales; and
- Earnings from operations in APAC increased $360,000 year over year to $382,000, or 1.3% of net sales.
- Excluding the effects of fluctuating foreign currency exchange rates, consolidated earnings from operations increased 13% year over year, and earnings from operations in North America and APAC increased 13% and 1,585%, respectively, year over year, while earnings from operations in EMEA declined 48% year to year.
- Adjusted consolidated earnings from operations increased 8.6% year over year to $37.2 million, or 2.7% of net sales for the third quarter of 2016.*
- Consolidated net earnings and diluted earnings per share for the third quarter of 2016 were $21.6 million and $0.60, respectively, at an effective tax rate of 35.0%.
- Adjusted consolidated net earnings and Adjusted diluted earnings per share were $22.2 million and $0.62, respectively, for the third quarter of 2016.*
* In this press release, the Company refers to financial measures that are not prepared in accordance with United States generally accepted accounting principles (“GAAP”) in discussing financial results for the three and nine months ended September 30, 2016 and 2015. When referring to non-GAAP measures, the Company refers to such measures as “Adjusted.” Adjusted measures exclude severance and restructuring expenses recorded in all periods and the gain recorded in the second quarter of 2016 on an asset held for sale, as well as the tax effect of these items. A tabular reconciliation of financial measures prepared in accordance with GAAP to 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
Given the Company’s year to date 2016 financial performance, the Company is maintaining its outlook that it expects net sales in 2016 to grow in the low single digit range year over year, and the Company is increasing its GAAP diluted earnings per share outlook for the full year 2016 to a range of $2.40 to $2.45. Excluding the gain recorded on an asset held for sale and severance and restructuring expenses recorded during the nine months ended September 30, 2016, Adjusted diluted earnings per share for the full year 2016 is expected to be between $2.45 to $2.50.*
This outlook reflects an effective tax rate in the fourth quarter of approximately 37% - 38%. This outlook excludes severance and restructuring expenses and the gain on building sale recorded during the year.
The per share effects of the items excluded from Adjusted diluted earnings per share are included in the tabular reconciliation of financial measures prepared in accordance with GAAP to non-GAAP financial measures at the end of this press release.
CONFERENCE CALL AND WEBCAST
The Company will host a conference call and live webcast today at 5:30 p.m. ET to discuss third quarter 2016 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 4412980. 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 severance and restructuring expenses and a gain on the sale of real estate for which a non-cash impairment charge was previously reported, as well as the tax effect 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 September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||
| Insight Enterprises, Inc. | 2016 | 2015 | change | 2016 | 2015 | change | ||||||||||||||||||
| Net sales | $ | 1,392,716 | $ | 1,342,195 | 4 | % | $ | 4,017,932 | $ | 3,985,905 | 1 | % | ||||||||||||
| Gross profit | $ | 181,808 | $ | 182,251 | - | $ | 552,133 | $ | 535,479 | 3 | % | |||||||||||||
| Gross margin | 13.1 | % | 13.6 | % | (50 bps) | 13.7 | % | 13.4 | % | 30 bps | ||||||||||||||
| Selling and administrative expenses | $ | 144,613 | $ | 148,796 | (3 | %) | $ | 440,918 | $ | 437,596 | 1 | % | ||||||||||||
| Severance and restructuring expenses | $ | 788 | $ | 817 | (4 | %) | $ | 3,053 | $ | 1,912 | 60 | % | ||||||||||||
| Earnings from operations | $ | 36,407 | $ | 32,638 | 12 | % | $ | 108,162 | $ | 95,971 | 13 | % | ||||||||||||
| Net earnings | $ | 21,635 | $ | 20,825 | 4 | % | $ | 63,590 | $ | 57,275 | 11 | % | ||||||||||||
| Diluted earnings per share | $ | 0.60 | $ | 0.56 | 7 | % | $ | 1.74 | $ | 1.49 | 17 | % | ||||||||||||
| North America | ||||||||||||||||||||||||
| Net sales | $ | 1,051,333 | $ | 1,022,432 | 3 | % | $ | 2,914,475 | $ | 2,823,791 | 3 | % | ||||||||||||
| Gross profit | $ | 136,818 | $ | 135,998 | 1 | % | $ | 391,929 | $ | 375,730 | 4 | % | ||||||||||||
| Gross margin | 13.0 | % | 13.3 | % | (30 bps) | 13.4 | % | 13.3 | % | 10 bps | ||||||||||||||
| Selling and administrative expenses | $ | 100,420 | $ | 103,793 | (3 | %) | $ | 301,722 | $ | 295,228 | 2 | % | ||||||||||||
| Severance and restructuring expenses | $ | 643 | $ | 618 | 4 | % | $ | 2,451 | $ | 873 | 181 | % | ||||||||||||
| Earnings from operations | $ | 35,755 | $ | 31,587 | 13 | % | $ | 87,756 | $ | 79,629 | 10 | % | ||||||||||||
| EMEA | ||||||||||||||||||||||||
| Net sales | $ | 311,732 | $ | 293,635 | 6 | % | $ | 976,800 | $ | 1,029,103 | (5 | %) | ||||||||||||
| Gross profit | $ | 38,308 | $ | 40,949 | (6 | %) | $ | 136,810 | $ | 138,575 | (1 | %) | ||||||||||||
| Gross margin | 12.3 | % | 13.9 | % | (160 bps) | 14.0 | % | 13.5 | % | 50 bps | ||||||||||||||
| Selling and administrative expenses | $ | 37,893 | $ | 39,721 | (5 | %) | $ | 121,663 | $ | 125,232 | (3 | %) | ||||||||||||
| Severance and restructuring expenses | $ | 145 | $ | 199 | (27 | %) | $ | 487 | $ | 1,039 | (53 | %) | ||||||||||||
| Earnings from operations | $ | 270 | $ | 1,029 | (74 | %) | $ | 14,660 | $ | 12,304 | 19 | % | ||||||||||||
| APAC | ||||||||||||||||||||||||
| Net sales | $ | 29,651 | $ | 26,128 | 13 | % | $ | 126,657 | $ | 133,011 | (5 | %) | ||||||||||||
| Gross profit | $ | 6,682 | $ | 5,304 | 26 | % | $ | 23,394 | $ | 21,174 | 10 | % | ||||||||||||
| Gross margin | 22.5 | % | 20.3 | % | 220 bps | 18.5 | % | 15.9 | % | 260 bps | ||||||||||||||
| Selling and administrative expenses | $ | 6,300 | $ | 5,282 | 19 | % | $ | 17,533 | $ | 17,136 | 2 | % | ||||||||||||
| Severance and restructuring expenses | $ | - | $ | - | - | $ | 115 | $ | - | ** | ||||||||||||||
| Earnings from operations | $ | 382 | $ | 22 | 1,636 | % | $ | 5,746 | $ | 4,038 | 42 | % | ||||||||||||
| North America | EMEA | APAC | |||||||||||||||||||||||||
| Three Months Ended | Three Months Ended | Three Months Ended | |||||||||||||||||||||||||
| September 30, | September 30, | September 30, | |||||||||||||||||||||||||
| Sales Mix | 2016 | 2015 | % change* | 2016 | 2015 | % change* | 2016 | 2015 | % change* | ||||||||||||||||||
| Hardware | 62 | % | 63 | % | 2 | % | 41 | % | 46 | % | (5 | %) | 16 | % | 13 | % | 32 | % | |||||||||
| Software | 31 | % | 30 | % | 3 | % | 56 | % | 51 | % | 16 | % | 75 | % | 82 | % | 4 | % | |||||||||
| Services | 7 | % | 7 | % | 12 | % | 3 | % | 3 | % | 6 | % | 9 | % | 5 | % | 116 | % | |||||||||
| 100 | % | 100 | % | 3 | % | 100 | % | 100 | % | 6 | % | 100 | % | 100 | % | 13 | % | ||||||||||
| * 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. | |||||||||||||||||||||||||||
| ** Percentage change not considered meaningful. | |||||||||||||||||||||||||||
FORWARD-LOOKING INFORMATION
Certain statements in this release and the related conference call and webcast are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements, including the Company’s expected full year 2016 financial results, including top-line growth rates and diluted earnings per share, and the assumptions relating thereto, including the Company’s effective tax rate in the fourth quarter, and the state of the IT market as well as the Company’s ability to deliver on its financial and operational objectives and trends and opportunities relating thereto, 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 results described in forward-looking statements will be achieved, and actual results could differ materially from those suggested by 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, 2015:
- 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 IT industry and/or rapid changes in technology;
- possible significant fluctuations in the Company’s future operating results;
- general economic conditions;
- the risks associated with the Company’s international operations;
- 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;
- the Company’s reliance on commercial delivery services;
- the Company’s dependence on certain personnel;
- 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, 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 September 30, | Nine Months Ended September 30, | |||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||
| Net sales | $ | 1,392,716 | $ | 1,342,195 | $ | 4,017,932 | $ | 3,985,905 | ||||||
| Costs of goods sold | 1,210,908 | 1,159,944 | 3,465,799 | 3,450,426 | ||||||||||
| Gross profit | 181,808 | 182,251 | 552,133 | 535,479 | ||||||||||
| Operating expenses: | ||||||||||||||
| Selling and administrative expenses | 144,613 | 148,796 | 440,918 | 437,596 | ||||||||||
| Severance and restructuring expenses | 788 | 817 | 3,053 | 1,912 | ||||||||||
| Earnings from operations | 36,407 | 32,638 | 108,162 | 95,971 | ||||||||||
| Non-operating (income) expense: | ||||||||||||||
| Interest income | (318 | ) | (265 | ) | (784 | ) | (611 | ) | ||||||
| Interest expense | 2,517 | 2,062 | 6,357 | 5,518 | ||||||||||
| Net foreign currency exchange (gain) loss | 579 | (1,561 | ) | 1,042 | (928 | ) | ||||||||
| Other expense, net | 352 | 357 | 979 | 969 | ||||||||||
| Earnings before income taxes | 33,277 | 32,045 | 100,568 | 91,023 | ||||||||||
| Income tax expense | 11,642 | 11,220 | 36,978 | 33,748 | ||||||||||
| Net earnings | $ | 21,635 | $ | 20,825 | $ | 63,590 | $ | 57,275 | ||||||
| Net earnings per share: | ||||||||||||||
| Basic | $ | 0.61 | $ | 0.56 | $ | 1.75 | $ | 1.50 | ||||||
| Diluted | $ | 0.60 | $ | 0.56 | $ | 1.74 | $ | 1.49 | ||||||
| Shares used in per share calculations: | ||||||||||||||
| Basic | 35,474 | 37,095 | 36,310 | 38,279 | ||||||||||
| Diluted | 35,790 | 37,351 | 36,596 | 38,557 | ||||||||||
| INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES | ||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||
| (IN THOUSANDS) | ||||||||
| (UNAUDITED) | ||||||||
| September 30, 2016 | December 31, 2015 | |||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 175,695 | $ | 187,978 | ||||
| Accounts receivable, net | 1,162,424 | 1,315,094 | ||||||
| Inventories | 175,195 | 119,820 | ||||||
| Inventories not available for sale | 52,301 | 51,756 | ||||||
| Other current assets | 101,235 | 77,011 | ||||||
| Total current assets | 1,666,850 | 1,751,659 | ||||||
| Property and equipment, net | 76,614 | 88,281 | ||||||
| Goodwill | 62,936 | 56,195 | ||||||
| Intangible assets, net | 22,529 | 26,983 | ||||||
| Deferred income taxes | 59,034 | 62,986 | ||||||
| Other assets | 28,840 | 27,913 | ||||||
| $ | 1,916,803 | $ | 2,014,017 | |||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| Current liabilities: | ||||||||
| Accounts payable – trade | $ | 617,763 | $ | 905,464 | ||||
| Accounts payable – inventory financing facility | 135,783 | 106,327 | ||||||
| Accrued expenses and other current liabilities | 140,695 | 144,633 | ||||||
| Current portion of long-term debt | 533 | 1,535 | ||||||
| Deferred revenue | 42,774 | 50,166 | ||||||
| Total current liabilities | 937,548 | 1,208,125 | ||||||
| Long-term debt | 243,372 | 89,000 | ||||||
| Deferred income taxes | 1,042 | 239 | ||||||
| Other liabilities | 30,821 | 30,911 | ||||||
| 1,212,783 | 1,328,275 | |||||||
| Stockholders’ equity: | ||||||||
| Preferred stock | - | - | ||||||
| Common stock | 355 | 371 | ||||||
| Additional paid-in capital | 306,933 | 316,686 | ||||||
| Retained earnings | 438,437 | 408,721 | ||||||
| Accumulated other comprehensive loss – foreign currency translation adjustments | (41,705 | ) | (40,036 | ) | ||||
| Total stockholders’ equity | 704,020 | 685,742 | ||||||
| $ | 1,916,803 | $ | 2,014,017 | |||||
| INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES | ||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
| (IN THOUSANDS) | ||||||||
| (UNAUDITED) | ||||||||
| Nine Months Ended September 30, | ||||||||
| 2016 | 2015 | |||||||
| Cash flows from operating activities: | ||||||||
| Net earnings | $ | 63,590 | $ | 57,275 | ||||
| Adjustments to reconcile net earnings to net cash (used in) provided by operating activities: | ||||||||
| Depreciation and amortization | 30,097 | 28,426 | ||||||
| Non-cash real estate impairment | - | 800 | ||||||
| Provision for losses on accounts receivable | 1,401 | 4,139 | ||||||
| Write-downs of inventories | 2,297 | 2,834 | ||||||
| Write-off of property and equipment | - | 72 | ||||||
| Non-cash stock-based compensation | 8,308 | 6,685 | ||||||
| Excess tax benefit from employee gains on stock-based compensation | (293 | ) | (544 | ) | ||||
| Deferred income taxes | 3,424 | 2,463 | ||||||
| Gain on sale of real estate | (338 | ) | - | |||||
| Changes in assets and liabilities: | ||||||||
| Decrease in accounts receivable | 133,289 | 168,781 | ||||||
| Increase in inventories | (59,707 | ) | (13,508 | ) | ||||
| Increase in other assets | (22,713 | ) | (3,077 | ) | ||||
| Decrease in accounts payable | (278,097 | ) | (212,289 | ) | ||||
| Decrease in deferred revenue | (6,645 | ) | (4,181 | ) | ||||
| Increase (decrease) in accrued expenses and other liabilities | 244 | (13,234 | ) | |||||
| Net cash (used in) provided by operating activities | (125,143 | ) | 24,642 | |||||
| Cash flows from investing activities: | ||||||||
| Purchases of property and equipment | (9,714 | ) | (10,804 | ) | ||||
| Proceeds from sale of real estate, net | 1,378 | - | ||||||
| Acquisition of Ignia, net of cash acquired | (10,804 | ) | - | |||||
| Acquisition of BlueMetal, net of cash acquired | 507 | - | ||||||
| Net cash used in investing activities | (18,633 | ) | (10,804 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Borrowings on senior revolving credit facility | 534,920 | 511,410 | ||||||
| Repayments on senior revolving credit facility | (506,420 | ) | (511,410 | ) | ||||
| Borrowings on accounts receivable securitization financing facility | 1,947,000 | 1,388,100 | ||||||
| Repayments on accounts receivable securitization financing facility | (1,822,000 | ) | (1,364,100 | ) | ||||
| Repayments under other financing agreements | (1,309 | ) | (543 | ) | ||||
| Payments on capital lease obligations | (270 | ) | (167 | ) | ||||
| Net borrowings under inventory financing facility | 29,456 | 53,708 | ||||||
| Payment of deferred financing fees | (3,360 | ) | - | |||||
| Excess tax benefit from employee gains on stock-based compensation | 293 | 544 | ||||||
| Payment of payroll taxes on stock-based compensation through shares withheld | (2,159 | ) | (2,137 | ) | ||||
| Repurchases of common stock | (50,000 | ) | (91,843 | ) | ||||
| Net cash provided by (used in) financing activities | 126,151 | (16,438 | ) | |||||
| Foreign currency exchange effect on cash and cash equivalent balances | 5,342 | (13,790 | ) | |||||
| Decrease in cash and cash equivalents | (12,283 | ) | (16,390 | ) | ||||
| Cash and cash equivalents at beginning of period | 187,978 | 164,524 | ||||||
| Cash and cash equivalents at end of period | $ | 175,695 | $ | 148,134 | ||||
| INSIGHT ENTERPRISES, INC. AND SUBSIDIARIES | ||||||||||||||||
| RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES | ||||||||||||||||
| (IN THOUSANDS, EXCEPT PER SHARE DATA) | ||||||||||||||||
| (UNAUDITED) | ||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||||
| Adjusted Consolidated Earnings from Operations: | ||||||||||||||||
| GAAP | $ | 36,407 | $ | 32,638 | $ | 108,162 | $ | 95,971 | ||||||||
| Severance and restructuring expenses | 788 | 817 | 3,053 | 1,912 | ||||||||||||
| Non-cash real estate impairment | - | 800 | - | 800 | ||||||||||||
| Gain on sale of real estate for which a non-cash impairment charge was previously reported | - | - | (338 | ) | - | |||||||||||
| Non-GAAP | $ | 37,195 | $ | 34,255 | $ | 110,877 | $ | 98,683 | ||||||||
| Adjusted Consolidated Net Earnings: | ||||||||||||||||
| GAAP | $ | 21,635 | $ | 20,825 | $ | 63,590 | $ | 57,275 | ||||||||
| Severance and restructuring expenses | 788 | 817 | 3,053 | 1,912 | ||||||||||||
| Non-cash real estate impairment | - | 800 | - | 800 | ||||||||||||
| Gain on sale of real estate for which a non-cash impairment charge was previously reported | - | - | (338 | ) | - | |||||||||||
| Income taxes on non-GAAP adjustments | (234 | ) | (559 | ) | (871 | ) | (690 | ) | ||||||||
| Non-GAAP | $ | 22,189 | $ | 21,883 | $ | 65,434 | $ | 59,297 | ||||||||
| Adjusted Consolidated Diluted EPS: | ||||||||||||||||
| GAAP | $ | 0.60 | $ | 0.56 | $ | 1.74 | $ | 1.49 | ||||||||
| Severance and restructuring expenses | 0.02 | 0.02 | 0.08 | 0.05 | ||||||||||||
| Non-cash real estate impairment | - | 0.02 | - | 0.02 | ||||||||||||
| Gain on sale of real estate for which a non-cash impairment charge was previously reported | - | - | (0.01 | ) | - | |||||||||||
| Income taxes on non-GAAP adjustments | - | (0.01 | ) | (0.02 | ) | (0.02 | ) | |||||||||
| Non-GAAP | $ | 0.62 | $ | 0.59 | $ | 1.79 | $ | 1.54 | ||||||||
| Adjusted North America Earnings from Operations: | ||||||||||||||||
| GAAP | $ | 35,755 | $ | 31,587 | $ | 87,756 | $ | 79,629 | ||||||||
| Severance and restructuring expenses | 643 | 618 | 2,451 | 873 | ||||||||||||
| Non-cash real estate impairment | - | 800 | - | 800 | ||||||||||||
| Gain on sale of real estate for which a non-cash impairment charge was previously reported | - | - | (338 | ) | - | |||||||||||
| Non-GAAP | $ | 36,398 | $ | 33,005 | $ | 89,869 | $ | 81,302 | ||||||||
| Adjusted EMEA Earnings from Operations: | ||||||||||||||||
| GAAP | $ | 270 | $ | 1,029 | $ | 14,660 | $ | 12,304 | ||||||||
| Severance and restructuring expenses | 145 | 199 | 487 | 1,039 | ||||||||||||
| Non-GAAP | $ | 415 | $ | 1,228 | $ | 15,147 | $ | 13,343 | ||||||||
| Adjusted APAC Earnings from Operations: | ||||||||||||||||
| GAAP | $ | 382 | $ | 22 | $ | 5,746 | $ | 4,038 | ||||||||
| Severance and restructuring expenses | - | - | 115 | - | ||||||||||||
| Non-GAAP | $ | 382 | $ | 22 | $ | 5,861 | $ | 4,038 | ||||||||