Delaware | 0-25092 | 86-0766246 | ||
(State or other jurisdiction | (Commission | (IRS Employer | ||
of incorporation) | File Number) | Identification No.) |
1305 West Auto Drive, Tempe, Arizona | 85284 | |
(Address of principal executive offices) | (Zip Code) |
ITEM 2.01. COMPLETION OF ACQUISITION OR DISPOSITION OF ASSETS | ||||||||
ITEM 9.01. FINANCIAL STATEMENTS AND EXHIBITS | ||||||||
SIGNATURES |
Remove | Pro Forma | |||||||||||||||
As Reported | Direct Alliance | Adjustments | Pro Forma | |||||||||||||
ASSETS |
||||||||||||||||
Current assets: |
||||||||||||||||
Cash and cash equivalents |
$ | 82,837 | $ | (139 | ) | $ | 43,804 | (A)(F) | $ | 126,780 | ||||||
Accounts receivable, net |
419,431 | 14,951 | | 404,480 | ||||||||||||
Inventories |
93,836 | 11 | | 93,825 | ||||||||||||
Inventories not available for sale |
25,207 | | | 25,207 | ||||||||||||
Deferred income taxes and other current
assets |
30,495 | 24,176 | 21,198 | (B) | 27,517 | |||||||||||
Total current assets |
651,806 | 38,999 | 65,002 | 677,809 | ||||||||||||
Property and equipment, net |
138,427 | 32,789 | | 105,638 | ||||||||||||
Assets held for lease, net |
| | 19,336 | (C) | 19,336 | |||||||||||
Goodwill |
87,095 | | | 87,095 | ||||||||||||
Other assets |
17 | | | 17 | ||||||||||||
$ | 877,345 | $ | 71,788 | $ | 84,338 | $ | 889,895 | |||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||
Current liabilities: |
||||||||||||||||
Accounts payable |
$ | 171,211 | $ | 5,836 | $ | | $ | 165,375 | ||||||||
Accrued expenses and other current liabilities |
66,982 | 1,083 | 14,050 | (D) | 79,949 | |||||||||||
Client payments in advance of shipment |
23,741 | | | 23,741 | ||||||||||||
Total current liabilities |
261,934 | 6,919 | 14,050 | 269,065 | ||||||||||||
Deferred income taxes and other long-term
liabilities |
20,571 | | | 20,571 | ||||||||||||
Stockholders equity: |
||||||||||||||||
Preferred stock |
| | | | ||||||||||||
Common stock |
483 | 13 | 13 | (E) | 483 | |||||||||||
Additional paid-in capital |
311,107 | | (2,696 | )(F) | 308,411 | |||||||||||
Retained earnings |
266,533 | 64,856 | 72,971 | (E)(G) | 274,648 | |||||||||||
Accumulated
other comprehensive income
foreign currency translation adjustment |
16,717 | | | 16,717 | ||||||||||||
Total stockholders equity |
594,840 | 64,869 | 70,288 | 600,259 | ||||||||||||
$ | 877,345 | $ | 71,788 | $ | 84,338 | $ | 889,895 | |||||||||
Remove | Pro Forma | |||||||||||||||
As Reported | Direct Alliance | Adjustments | Pro Forma | |||||||||||||
Net sales |
$ | 3,261,150 | $ | 77,443 | $ | 1,740 | (H) | $ | 3,185,447 | |||||||
Costs of goods sold |
2,869,239 | 60,072 | 730 | (I) | 2,809,897 | |||||||||||
Gross profit |
391,911 | 17,371 | 1,010 | 375,550 | ||||||||||||
Operating expenses: |
||||||||||||||||
Selling and administrative expenses |
289,250 | 6,313 | 694 | (J) | 283,631 | |||||||||||
Severance and restructuring expenses |
12,967 | 1,005 | | 11,962 | ||||||||||||
Reductions in liabilities assumed in a
previous acquisition |
(664 | ) | | | (664 | ) | ||||||||||
Earnings from operations |
90,358 | 10,053 | 316 | 80,621 | ||||||||||||
Non-operating (income) expense: |
||||||||||||||||
Interest income |
(3,394 | ) | | | (3,394 | ) | ||||||||||
Interest expense |
1,914 | | | 1,914 | ||||||||||||
Other expense (income), net |
853 | (287 | ) | (13,700 | )(K)(L)(M) | (12,560 | ) | |||||||||
Earnings before income taxes |
90,985 | 10,340 | 14,016 | 94,661 | ||||||||||||
Income tax expense |
35,641 | 3,950 | 5,536 | (N) | 37,227 | |||||||||||
Net earnings before cumulative
effect of change in accounting
principle |
55,344 | 6,390 | 8,480 | 57,434 | ||||||||||||
Cumulative effect of change in
accounting principle |
(649 | ) | | | (649 | ) | ||||||||||
Net earnings |
$ | 54,695 | $ | 6,390 | $ | 8,480 | $ | 56,785 | ||||||||
Net earnings per share Basic: |
||||||||||||||||
Net earnings before cumulative
effect of change in accounting
principle |
$ | 1.14 | $ | 0.13 | $ | 0.17 | $ | 1.18 | ||||||||
Cumulative effect of change in
accounting principle |
(0.01 | ) | | | (0.01 | ) | ||||||||||
Net earnings per share |
$ | 1.13 | $ | 0.13 | $ | 0.17 | $ | 1.17 | ||||||||
Net earnings per share Diluted: |
||||||||||||||||
Net earnings before cumulative
effect of change in accounting
principle |
$ | 1.13 | $ | 0.13 | $ | 0.17 | $ | 1.17 | ||||||||
Cumulative effect of change in
accounting principle |
(0.01 | ) | | | (0.01 | ) | ||||||||||
Net earnings per share |
$ | 1.12 | $ | 0.13 | $ | 0.17 | $ | 1.16 | ||||||||
Shares used in per share calculation: |
||||||||||||||||
Basic |
48,553 | 48,553 | 48,553 | 48,553 | ||||||||||||
Diluted |
49,042 | 49,042 | 49,042 | 49,042 | ||||||||||||
Remove | Pro Forma | |||||||||||||||
As Reported | Direct Alliance | Adjustments | Pro Forma | |||||||||||||
Net sales |
$ | 806,038 | $ | 17,135 | $ | 435 | (H) | $ | 789,338 | |||||||
Costs of goods sold |
703,745 | 13,894 | 184 | (I) | 690,035 | |||||||||||
Gross profit |
102,293 | 3,241 | 251 | 99,303 | ||||||||||||
Operating expenses: |
||||||||||||||||
Selling and administrative expenses |
80,045 | 1,742 | 185 | (J) | 78,488 | |||||||||||
Earnings from operations |
22,248 | 1,499 | 66 | 20,815 | ||||||||||||
Non-operating (income) expense: |
||||||||||||||||
Interest income |
(922 | ) | | | (922 | ) | ||||||||||
Interest expense |
797 | | | 797 | ||||||||||||
Other expense (income), net |
194 | (83 | ) | (13,496 | )(K)(L)(M) | (13,219 | ) | |||||||||
Earnings before income taxes |
22,179 | 1,582 | 13,562 | 34,159 | ||||||||||||
Income tax expense |
7,965 | 604 | 5,357 | (N) | 12,718 | |||||||||||
Net earnings |
$ | 14,214 | $ | 978 | $ | 8,205 | $ | 21,441 | ||||||||
Earnings per share: |
||||||||||||||||
Basic |
$ | 0.30 | $ | 0.02 | $ | 0.17 | $ | 0.45 | ||||||||
Diluted |
$ | 0.29 | $ | 0.02 | $ | 0.17 | $ | 0.44 | ||||||||
Shares used in per share calculation: |
||||||||||||||||
Basic |
48,002 | 48,002 | 48,002 | 48,002 | ||||||||||||
Diluted |
48,685 | 48,685 | 48,685 | 48,685 | ||||||||||||
A. | To reflect cash proceeds of $46.5 million from the sale of Direct Alliance. | |
B. | To reflect the dividend to the Company of intercompany amounts due to Direct Alliance by the Company. | |
C. | To reflect the dividend of Direct Alliances buildings to the Company. | |
D. | To reflect the following estimated amounts: |
a. | income taxes payable on the sale of Direct Alliance of $6.5 million; | ||
b. | accrued transaction expenses, net of taxes, of $1.9 million; | ||
c. | deferred gain related to clawback of $5.0 million; and | ||
d. | deferred revenue of $0.7 million related to below-market lease of buildings from the Company to Direct Alliance. |
E. | To properly reflect Direct Alliances equity accounts. | |
F. | To reflect the $2.7 million cash settlement of exercised options in Direct Alliance. | |
G. | To reflect the following estimated amounts: |
a. | gain on sale, net of tax, of $10.0 million; and |
||
b. | transaction expenses, net of tax, of $1.9 million. |
H. | To reflect rental income from the subsequent lease of the buildings from the Company to Direct Alliance. | |
I. | To reflect depreciation expense on buildings dividend from Direct Alliance to the Company. | |
J. | To reallocate corporate overhead expenses previously allocated to Direct Alliance. | |
K. | To record estimated gain on sale of Direct Alliance of $16.5 million. | |
L. | To reallocate corporate interest income that was previously allocated to Direct Alliance. | |
M. | To record estimated transaction expenses of $3.1 million. | |
N. | To reflect the income tax effect of pro forma adjustments using an estimated statutory tax rate of 39.5%. |
Insight Enterprises, Inc. |
||||
Date: July 7, 2006 | By: | /s/ Stanley Laybourne | ||
Stanley Laybourne | ||||
Chief Financial Officer, Treasurer and Secretary | ||||