CLEARWATER, Fla., Aug. 30, 2018 /PRNewswire/ -- Tech Data (Nasdaq: TECD) (the "Company") today announced its financial results for the second quarter ended July 31, 2018.
Second quarter ended July 31, |
Six months ended July 31, |
|||||
($ in millions, |
2018 |
2017 |
Y/Y |
2018 |
2017 |
Y/Y |
Net Sales |
$8,886.1 |
$8,092.4 |
10% |
$17,434.4 |
$15,116.0 |
15% |
Operating income (GAAP) |
$110.4 |
$103.5 |
7% |
$180.9 |
$178.6 |
1% |
Operating margin (GAAP) |
1.24% |
1.28% |
-4 bps |
1.04% |
1.18% |
-14 bps |
Operating income (Non-GAAP) |
$135.0 |
$127.8 |
6% |
$259.0 |
$251.1 |
3% |
Operating margin (Non-GAAP) |
1.52% |
1.58% |
-6 bps |
1.49% |
1.66% |
-17 bps |
Net income (GAAP) |
$75.9 |
$47.5 |
60% |
$109.6 |
$78.1 |
40% |
Net income (Non-GAAP) |
$77.7 |
$66.7 |
16% |
$148.5 |
$136.8 |
9% |
EPS - diluted (GAAP) |
$1.97 |
$1.24 |
59% |
$2.84 |
$2.06 |
38% |
EPS - diluted (Non-GAAP) |
$2.01 |
$1.74 |
16% |
$3.85 |
$3.61 |
7% |
A reconciliation of GAAP to non-GAAP financial measures is presented in the financial tables of this press release. |
This information is also available on the Investor Relations section of Tech Data's website at www.techdata.com/investor. |
Financial Highlights for the Second Quarter Ended July 31, 2018:
- Net sales were $8.9 billion, an increase of 10 percent compared to the prior-year quarter. On a constant currency basis, net sales increased 8 percent.
- Americas: Net sales were $4.0 billion (46 percent of worldwide net sales), an increase of 7 percent compared to the prior-year quarter.
- Europe: Net sales were $4.5 billion (51 percent of worldwide net sales), an increase of 13 percent compared to the prior-year quarter. On a constant currency basis, net sales increased 9 percent.
- Asia Pacific: Net sales were $0.3 billion (3 percent of worldwide net sales), an increase of 5 percent compared to the prior-year quarter. On a constant currency basis, net sales increased 7 percent.
- Gross profit was $527.0 million, an increase of $11.4 million, or 2 percent compared to the prior-year quarter. As a percentage of net sales, gross profit was 5.93 percent compared to 6.37 percent in the prior-year quarter.
- Selling, general and administrative expenses ("SG&A") were $415.3 million, or 4.67 percent of net sales, compared to $410.6 million, or 5.07 percent of net sales in the prior-year quarter. Non-GAAP SG&A was $392.1 million, an increase of $4.4 million, or 1 percent, compared to the prior-year quarter. As a percentage of net sales, non-GAAP SG&A was 4.41 percent, compared to 4.79 percent in the prior-year quarter.
- Worldwide operating income was $110.4 million, or 1.24 percent of net sales compared to $103.5 million or 1.28 percent of net sales in the prior-year quarter. Non-GAAP operating income was $135.0 million, an increase of $7.1 million, or 6 percent, compared to the prior-year quarter. As a percentage of net sales, non-GAAP operating income was 1.52 percent, compared to 1.58 percent in the prior year quarter.
- Americas: Operating income was $87.9 million, or 2.17 percent of net sales, compared to $88.0 million, or 2.33 percent of net sales in the prior-year quarter. Non-GAAP operating income was $95.4 million, an increase of $10.7 million, or 13 percent, compared to the prior-year quarter. As a percentage of net sales, non-GAAP operating income was 2.36 percent, an improvement of 11 basis points from the prior-year quarter.
- Europe: Operating income was $29.1 million, or 0.64 percent of net sales, compared to $18.5 million, or 0.46 percent of net sales in the prior-year quarter. Non-GAAP operating income was $44.3 million, an increase of $0.9 million, or 2 percent, compared to the prior-year quarter. As a percentage of net sales, non-GAAP operating income was 0.97 percent compared to 1.07 percent in the prior-year quarter.
- Asia Pacific: Operating income was $1.3 million, or 0.45 percent of net sales, compared to $5.1 million, or 1.81 percent of net sales in the prior-year quarter. Non-GAAP operating income was $2.5 million, a decrease of $4.2 million, or 63 percent, compared to the prior-year quarter. As a percentage of net sales, non-GAAP operating income was 0.86 percent compared to 2.39 percent in the prior-year quarter.
- Stock-based compensation expense was $8.0 million, essentially flat from the prior-year quarter. This includes $0.7 million of acquisition and integration-related stock compensation expense. These expenses are excluded from the regional operating results and presented as a separate line item in the company's segment reporting (see the GAAP to non-GAAP reconciliation in the financial tables of this press release).
- Net income was $75.9 million, compared to $47.5 million in the prior-year quarter. Non-GAAP net income was $77.7 million, an increase of $11.0 million, or 16 percent, compared to the prior-year quarter.
- Earnings per share on a diluted basis ("EPS") were $1.97, compared to $1.24 in the prior year quarter. Non-GAAP EPS was $2.01, an increase of $0.27, or 16 percent compared to the prior-year quarter.
- Net cash generated by operations during the quarter was $561 million.
- Return on invested capital for the trailing twelve months was 5 percent, compared to 10 percent in the prior-year period. The adjusted return on invested capital for the trailing twelve months was 11 percent, compared to 12 percent in the prior-year period.
Global Business Optimization Program
Tech Data also announced a Global Business Optimization Program ("GBO Program") designed to create a more agile and cost-efficient organization that is structured for sustainable, long-term profitable growth. Components of the GBO Program include:
- Enhancing the Company's regional go-to-market models to deliver even greater value to channel partners;
- Digitizing processes to drive a more responsive, empowered and nimble work environment; and
- Driving productivity improvements through increased centralization and standardization throughout the global organization
The GBO Program is expected to result in annual cost savings of $70 million to $80 million, of which approximately half will be reinvested to accelerate the Company's strategic priorities. To achieve these cost savings, the Company expects to incur one-time costs of $70 million to $80 million over the next 18 to 24 months. Through July 31, 2018, the Company incurred GBO Program-related costs of approximately $18 million, which are included in acquisition, integration and restructuring expenses.
"Fueled by strong demand for Endpoint Solutions, Q2 worldwide sales grew 10 percent to $8.9 billion — the high end of our guidance range,' said Rich Hume, chief executive officer. "Non-GAAP earnings per share improved 16 percent from the year-ago quarter to $2.01, however, came in at the lower end of our expected range largely due to product mix. The strength in high-velocity sales generated exceptionally strong cash from operations of $561 million and produced a return on invested capital of 11 percent. Looking ahead, we will continue to build on our strengths – the powerful combination of our global scope with local expertise; strong operations; valued channel partner relationships; and dedicated colleagues, as we invest in both our people and our business. The Global Business Optimization Program we announced today will enable us to accelerate our strategic priorities and set a new standard in our industry by creating a more efficient and agile organization, and to secure our next wave of sustainable, profitable growth."
Business Outlook
- For the quarter ending October 31, 2018, the Company anticipates worldwide net sales to be in the range of $8.7 billion to $9.0 billion.
- For the quarter ending October 31, 2018, the Company anticipates EPS to be in the range of $1.19 to $1.49 and non-GAAP EPS to be in the range of $2.00 to $2.30.
- This guidance assumes an average U.S. dollar to euro exchange rate of $1.14 to €1.00.
- This guidance assumes weighted average diluted shares outstanding of 38.6 million.
- For the quarter ending October 31, 2018, the Company anticipates its effective tax rate will be in the range of 24 percent to 26 percent.
Webcast Details
Tech Data will hold a conference call today at 9:00 a.m. (ET) to discuss its financial results for the second quarter ended July 31, 2018. A webcast of the call, including supplemental schedules, will be available to all interested parties and can be obtained at www.techdata.com/investor. The webcast will be available for replay for three months.
Non-GAAP Financial Information
The non-GAAP financial information contained in this release is included with the intention of providing investors a more complete understanding of the Company's operational results and trends, but should only be used in conjunction with results reported in accordance with Generally Accepted Accounting Principles ("GAAP"). Certain non-GAAP measures presented in this release or other releases, presentations and similar documents issued by the Company include sales, income or expense items as adjusted for the impact of changes in foreign currencies (referred to as "constant currency"), non-GAAP operating income, non-GAAP operating margin, non-GAAP net income, non-GAAP earnings per diluted share and Adjusted Return on Invested Capital. Certain non-GAAP measures also exclude acquisition-related intangible assets amortization expense, benefits associated with legal settlements, acquisition, integration and restructuring expenses, value-added tax assessments and related interest expense, gain on disposal of subsidiary, tax indemnifications, acquisition-related financing expenses, changes in deferred tax valuation allowances and the impact of U.S. tax reform. A detailed reconciliation of the adjustments between results calculated using GAAP and non-GAAP in this release is contained in the attached financial schedules. This information can also be obtained from the Company's Investor Relations website at www.techdata.com/investor.
Forward-Looking Statements
Certain statements in this communication may contain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These statements, including statements regarding Tech Data's plans, objectives, expectations and intentions, Tech Data's financial results and estimates and/or business prospects, involve a number of risks and uncertainties, and actual results could differ materially from those projected. These forward-looking statements are based on current expectations, estimates, forecasts and projections about the operating environment, economies and markets in which Tech Data operates, and the beliefs and assumptions of our management. Words such as "expects," "anticipates," "targets," "goals," "projects," "intends," "plans," "believes," "seeks," "estimates," variations of such words, and similar expressions are intended to identify such forward-looking statements. In addition, any statements that refer to projections of Tech Data's future financial performance, our anticipated growth and trends in our businesses, and other characterizations of future events or circumstances, are forward-looking statements. These forward-looking statements are only predictions and are subject to risks, uncertainties, and assumptions. Therefore, actual results may differ materially and adversely from those expressed in any forward-looking statements.
For additional information with respect to risks and other factors which could occur, see Tech Data's Annual Report on Form 10-K for the year ended January 31, 2018, including Part I, Item 1A, "Risk Factors" therein, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other securities filings with the Securities and Exchange Commission (the "SEC") that are available at the SEC's website at www.sec.gov and other securities regulators. Readers are cautioned not to place undue reliance upon any such forward-looking statements, which speak only as of the date made. Many of these factors are beyond Tech Data's control. Unless otherwise required by applicable securities laws, Tech Data disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Tech Data undertakes no duty to update any forward-looking statements contained herein to reflect actual results or changes in Tech Data's expectations.
About Tech Data
Tech Data connects the world with the power of technology. Our end-to-end portfolio of products, services and solutions, highly specialized skills, and expertise in next-generation technologies enable channel partners to bring to market the products and solutions the world needs to connect, grow and advance. Tech Data is ranked No. 83 on the Fortune 500® and has been named one of Fortune's "World's Most Admired Companies" for nine straight years. To find out more, visit www.techdata.com or follow us on Twitter, LinkedIn and Facebook.
Contacts:
Charles V. Dannewitz, Executive Vice President, Chief Financial Officer
727-532-8028 ([email protected])
Arleen Quiñones, Corporate Vice President, Investor Relations and Corporate Communications
727-532-8866 ([email protected])
TECH DATA CORPORATION AND SUBSIDIARIES |
|||||||||||
CONSOLIDATED STATEMENT OF OPERATIONS |
|||||||||||
(In thousands, except per share amounts) |
|||||||||||
(Unaudited) |
|||||||||||
Three months ended |
Six months ended |
||||||||||
July 31, |
July 31, |
||||||||||
2018 |
2017 |
2018 |
2017 |
||||||||
(As Adjusted1 ) |
(As Adjusted1 ) |
||||||||||
Net sales |
$ |
8,886,101 |
$ |
8,092,353 |
$ |
17,434,420 |
$ |
15,115,973 |
|||
Cost of products sold |
8,359,071 |
7,576,762 |
16,384,273 |
14,143,294 |
|||||||
Gross profit |
527,030 |
515,591 |
1,050,147 |
972,679 |
|||||||
Operating expenses: |
|||||||||||
Selling, general and administrative expenses |
415,319 |
410,598 |
837,680 |
763,230 |
|||||||
Acquisition, integration, and restructuring expenses |
13,297 |
30,117 |
46,522 |
72,183 |
|||||||
Legal settlements and other, net |
(5,234) |
(28,655) |
(8,199) |
(41,343) |
|||||||
Gain on disposal of subsidiary |
(6,717) |
— |
(6,717) |
— |
|||||||
416,665 |
412,060 |
869,286 |
794,070 |
||||||||
Operating income |
110,365 |
103,531 |
180,861 |
178,609 |
|||||||
Interest expense |
28,053 |
28,272 |
53,975 |
59,280 |
|||||||
Other expense (income), net |
901 |
284 |
2,818 |
(131) |
|||||||
Income before income taxes |
81,411 |
74,975 |
124,068 |
119,460 |
|||||||
Provision for income taxes |
5,545 |
27,516 |
14,503 |
41,347 |
|||||||
Net income |
$ |
75,866 |
$ |
47,459 |
$ |
109,565 |
$ |
78,113 |
|||
Earnings per share: |
|||||||||||
Basic |
$ |
1.97 |
$ |
1.24 |
$ |
2.86 |
$ |
2.07 |
|||
Diluted |
$ |
1.97 |
$ |
1.24 |
$ |
2.84 |
$ |
2.06 |
|||
Weighted average common shares outstanding: |
|||||||||||
Basic |
38,428 |
38,174 |
38,356 |
37,720 |
|||||||
Diluted |
38,566 |
38,388 |
38,565 |
37,935 |
|||||||
1Amounts have been adjusted to reflect the adoption of Accounting Standard Update 2014-09, Revenue from Contracts with |
TECH DATA CORPORATION AND SUBSIDIARIES |
|||||
CONSOLIDATED BALANCE SHEET |
|||||
(In thousands, except par value and share amounts) |
|||||
(Unaudited) |
|||||
July 31, |
January 31, |
||||
2018 |
2018 |
||||
ASSETS |
(As Adjusted1 ) |
||||
Current assets: |
|||||
Cash and cash equivalents |
$ |
792,859 |
$ |
955,628 |
|
Accounts receivable, net |
5,200,039 |
6,035,716 |
|||
Inventories |
3,022,673 |
2,965,521 |
|||
Prepaid expenses and other assets |
383,191 |
403,548 |
|||
Total current assets |
9,398,762 |
10,360,413 |
|||
Property and equipment, net |
268,137 |
279,091 |
|||
Goodwill |
944,959 |
969,168 |
|||
Intangible assets, net |
1,009,177 |
1,086,772 |
|||
Other assets, net |
212,281 |
224,915 |
|||
Total assets |
$ |
11,833,316 |
$ |
12,920,359 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||
Current liabilities: |
|||||
Accounts payable |
$ |
6,233,180 |
$ |
6,962,193 |
|
Accrued expenses and other liabilities |
1,016,496 |
1,169,986 |
|||
Revolving credit loans and current maturities of long-term debt, net |
116,881 |
132,661 |
|||
Total current liabilities |
7,366,557 |
8,264,840 |
|||
Long-term debt, less current maturities |
1,402,301 |
1,505,248 |
|||
Other long-term liabilities |
213,747 |
228,779 |
|||
Total liabilities |
$ |
8,982,605 |
$ |
9,998,867 |
|
Shareholders' equity: |
|||||
Common stock, par value $0.0015; 200,000,000 shares authorized; 59,245,585 |
$ |
89 |
$ |
89 |
|
shares issued at July 31, 2018 and January 31, 2018 |
|||||
Additional paid-in capital |
829,002 |
827,301 |
|||
Treasury stock, at cost (20,898,729 and 21,083,972 shares at July 31, 2018 |
|||||
and January 31, 2018) |
(931,864) |
(940,124) |
|||
Retained earnings |
2,855,499 |
2,745,934 |
|||
Accumulated other comprehensive income |
97,985 |
288,292 |
|||
Total shareholders' equity |
2,850,711 |
2,921,492 |
|||
Total liabilities and shareholders' equity |
$ |
11,833,316 |
$ |
12,920,359 |
|
1Amounts have been adjusted to reflect the adoption of Accounting Standard Update 2014-09, Revenue from |
|||||
Contracts with Customers (ASC 606) on a full retrospective basis. |
TECH DATA CORPORATION AND SUBSIDIARIES |
||||||||||||||
GAAP TO NON-GAAP RECONCILIATION |
||||||||||||||
(In thousands) |
||||||||||||||
Three months ended July 31, 2018 |
||||||||||||||
Americas (1) |
Europe (1) |
Asia Pacific (1) |
Stock |
Consolidated |
||||||||||
Net Sales |
$ |
4,043,331 |
$ |
4,549,127 |
$ |
293,643 |
$ |
8,886,101 |
||||||
Operating income (GAAP) (1) |
$ |
87,930 |
$ |
29,085 |
$ |
1,318 |
$ |
(7,968) |
$ |
110,365 |
||||
Acquisition, integration and restructuring |
(844) |
13,342 |
131 |
668 |
13,297 |
|||||||||
Acquisition-related intangible assets |
13,570 |
7,727 |
1,418 |
22,715 |
||||||||||
Tax indemnifications |
- |
910 |
(356) |
554 |
||||||||||
Gain on disposal of subsidiary |
- |
(6,717) |
- |
(6,717) |
||||||||||
Legal settlements and other, net |
(5,234) |
- |
- |
(5,234) |
||||||||||
Total non-GAAP operating income adjustments |
$ |
7,492 |
$ |
15,262 |
$ |
1,193 |
$ |
668 |
$ |
24,615 |
||||
Operating income (non-GAAP) |
$ |
95,422 |
$ |
44,347 |
$ |
2,511 |
$ |
(7,300) |
$ |
134,980 |
||||
Operating margin (GAAP) |
2.17% |
0.64% |
0.45% |
1.24% |
||||||||||
Operating margin (non-GAAP) |
2.36% |
0.97% |
0.86% |
1.52% |
||||||||||
(1) GAAP operating income does not include stock compensation expense at the regional level. |
||||||||||||||
Three months ended July 31, 2017 |
||||||||||||||
Americas (1) |
Europe (1) |
Asia Pacific (1) |
Stock |
Consolidated |
||||||||||
Net Sales |
$ |
3,769,696 |
$ |
4,043,110 |
$ |
279,547 |
$ |
8,092,353 |
||||||
Operating income (GAAP) (1) |
$ |
87,975 |
$ |
18,464 |
$ |
5,066 |
$ |
(7,974) |
$ |
103,531 |
||||
Acquisition, integration and restructuring |
14,242 |
14,685 |
145 |
1,045 |
30,117 |
|||||||||
Acquisition-related intangible assets |
12,413 |
8,965 |
1,477 |
22,855 |
||||||||||
Legal settlements and other, net |
(29,971) |
1,316 |
- |
(28,655) |
||||||||||
Total non-GAAP operating income adjustments |
$ |
(3,316) |
$ |
24,966 |
$ |
1,622 |
$ |
1,045 |
$ |
24,317 |
||||
Operating income (non-GAAP) |
$ |
84,659 |
$ |
43,430 |
$ |
6,688 |
$ |
(6,929) |
$ |
127,848 |
||||
Operating margin (GAAP) |
2.33% |
0.46% |
1.81% |
1.28% |
||||||||||
Operating margin (non-GAAP) |
2.25% |
1.07% |
2.39% |
1.58% |
||||||||||
(1) GAAP operating income does not include stock compensation expense at the regional level. |
TECH DATA CORPORATION AND SUBSIDIARIES |
||||||||||||||
GAAP TO NON-GAAP RECONCILIATION |
||||||||||||||
(In thousands) |
||||||||||||||
Six months ended July 31, 2018 |
||||||||||||||
Americas (1) |
Europe (1) |
Asia Pacific (1) |
Stock |
Consolidated |
||||||||||
Net Sales |
$ |
7,661,537 |
$ |
9,210,829 |
$ |
562,054 |
$ |
17,434,420 |
||||||
Operating income (GAAP) (1) |
$ |
149,272 |
$ |
46,403 |
$ |
741 |
$ |
(15,555) |
$ |
180,861 |
||||
Acquisition, integration and restructuring |
13,072 |
31,330 |
452 |
1,668 |
46,522 |
|||||||||
Acquisition-related intangible assets |
27,213 |
16,056 |
2,750 |
46,019 |
||||||||||
Tax indemnifications |
- |
910 |
(356) |
554 |
||||||||||
Gain on disposal of subsidiary |
- |
(6,717) |
- |
(6,717) |
||||||||||
Legal settlements and other, net |
(8,199) |
- |
- |
(8,199) |
||||||||||
Total non-GAAP operating income adjustments |
$ |
32,086 |
$ |
41,579 |
$ |
2,846 |
$ |
1,668 |
$ |
78,179 |
||||
Operating income (non-GAAP) |
$ |
181,358 |
$ |
87,982 |
$ |
3,587 |
$ |
(13,887) |
$ |
259,040 |
||||
Operating margin (GAAP) |
1.95% |
0.50% |
0.13% |
1.04% |
||||||||||
Operating margin (non-GAAP) |
2.37% |
0.96% |
0.64% |
1.49% |
||||||||||
(1) GAAP operating income does not include stock compensation expense at the regional level. |
||||||||||||||
Six months ended July 31, 2017 |
||||||||||||||
Americas (1) |
Europe (1) |
Asia Pacific (1) |
Stock |
Consolidated |
||||||||||
Net Sales |
$ |
6,905,018 |
$ |
7,750,375 |
$ |
460,580 |
$ |
15,115,973 |
||||||
Operating income (GAAP) (1) |
$ |
138,875 |
$ |
43,263 |
$ |
9,363 |
$ |
(12,892) |
$ |
178,609 |
||||
Acquisition, integration and restructuring |
44,424 |
26,257 |
145 |
1,357 |
72,183 |
|||||||||
Acquisition-related intangible assets |
22,514 |
16,713 |
2,377 |
41,604 |
||||||||||
Legal settlements and other, net |
(42,659) |
1,316 |
- |
(41,343) |
||||||||||
Total non-GAAP operating income adjustments |
$ |
24,279 |
$ |
44,286 |
$ |
2,522 |
$ |
1,357 |
$ |
72,444 |
||||
Operating income (non-GAAP) |
$ |
163,154 |
$ |
87,549 |
$ |
11,885 |
$ |
(11,535) |
$ |
251,053 |
||||
Operating margin (GAAP) |
2.01% |
0.56% |
2.03% |
1.18% |
||||||||||
Operating margin (non-GAAP) |
2.36% |
1.13% |
2.58% |
1.66% |
||||||||||
(1) GAAP operating income does not include stock compensation expense at the regional level. |
TECH DATA CORPORATION AND SUBSIDIARIES |
|||
GAAP TO NON-GAAP RECONCILIATION |
|||
(In thousands) |
|||
Selling, general and administrative expenses ("SG&A") |
Three months ended July 31, |
||
2018 |
2017 |
||
Net Sales |
$ 8,886,101 |
$ 8,092,353 |
|
SG&A Expenses (GAAP) |
$ 415,319 |
$ 410,598 |
|
Tax indemnifications |
(554) |
- |
|
Acquisition-related intangible assets amortization expense |
(22,715) |
(22,855) |
|
SG&A Expenses (non-GAAP) |
$ 392,050 |
$ 387,743 |
|
SG&A Expenses (GAAP) % |
4.67% |
5.07% |
|
SG&A Expenses (non-GAAP) % |
4.41% |
4.79% |
|
Six months ended July 31, |
|||
2018 |
2017 |
||
Net Sales |
$ 17,434,420 |
$ 15,115,973 |
|
SG&A Expenses (GAAP) |
$ 837,680 |
$ 763,230 |
|
Tax indemnifications |
(554) |
- |
|
Acquisition-related intangible assets amortization expense |
(46,019) |
(41,604) |
|
SG&A Expenses (non-GAAP) |
$ 791,107 |
$ 721,626 |
|
SG&A Expenses (GAAP) % |
4.80% |
5.05% |
|
SG&A Expenses (non-GAAP) % |
4.54% |
4.77% |
Three months ended July 31, |
|||||
2018 |
2017 |
||||
Net Income |
Diluted EPS |
Net Income |
Diluted EPS |
||
GAAP Results |
$75,866 |
$1.97 |
$47,459 |
$1.24 |
|
Legal settlements and other, net |
(5,234) |
(0.13) |
(28,332) |
(0.74) |
|
Acquisition, integration and restructuring expenses |
13,297 |
0.34 |
30,117 |
0.78 |
|
Acquisition-related intangible assets amortization expense |
22,715 |
0.59 |
22,855 |
0.60 |
|
Gain on disposal of subsidiary |
(6,717) |
(0.17) |
- |
- |
|
Tax indemnifications |
554 |
0.01 |
- |
- |
|
Income tax effect of tax indemnifications |
(554) |
(0.01) |
- |
- |
|
Income tax effect of other adjustments above |
(9,404) |
(0.25) |
(5,367) |
(0.14) |
|
Income tax benefit from acquisition settlement |
(12,839) |
(0.34) |
- |
- |
|
Non-GAAP Results |
$77,684 |
$2.01 |
$66,732 |
$1.74 |
|
Six months ended July 31, |
|||||
2018 |
2017 |
||||
Net Income |
Diluted EPS |
Net Income |
Diluted EPS |
||
GAAP Results |
$109,565 |
$2.84 |
$78,113 |
$2.06 |
|
Legal settlements and other, net |
(8,199) |
(0.21) |
(41,020) |
(1.08) |
|
Value added tax assessments and related interest expense |
(928) |
(0.02) |
- |
- |
|
Acquisition, integration and restructuring expenses |
46,522 |
1.21 |
72,183 |
1.90 |
|
Acquisition-related intangible assets amortization expense |
46,019 |
1.19 |
41,604 |
1.10 |
|
Acquisition-related financing expenses |
- |
- |
8,807 |
0.23 |
|
Gain on disposal of subsidiary |
(6,717) |
(0.17) |
- |
- |
|
Tax indemnifications |
554 |
0.01 |
- |
- |
|
Income tax effect of tax indemnifications |
(554) |
(0.01) |
- |
- |
|
Income tax effect of other adjustments above |
(22,312) |
(0.58) |
(22,896) |
(0.60) |
|
Income tax benefit from acquisition settlement |
(12,839) |
(0.34) |
- |
- |
|
Change in deferred tax valuation allowances |
(2,600) |
(0.07) |
- |
- |
|
Non-GAAP Results |
$148,511 |
$3.85 |
$136,791 |
$3.61 |
TECH DATA CORPORATION AND SUBSIDIARIES |
|||
GAAP TO NON-GAAP RECONCILIATION |
|||
(In thousands) |
|||
Return on Invested Capital (ROIC) |
|||
Twelve months ended July 31, |
|||
TTM Net Operating Profit After Tax (NOPAT)*: |
2018 |
2017 |
|
Operating income |
$ 412,331 |
$ 344,598 |
|
Income taxes on operating income (1) |
(211,261) |
(88,150) |
|
NOPAT |
$ 201,070 |
$ 256,448 |
|
Average Invested Capital: |
|||
Short-term debt (5-qtr end average) |
$ 188,558 |
$ 340,608 |
|
Long-term debt (5-qtr end average) |
1,604,359 |
988,243 |
|
Shareholders' Equity (5-qtr end average) |
2,819,394 |
2,316,790 |
|
Total average capital |
4,612,311 |
3,645,641 |
|
Less: Cash (5-qtr end average) |
(737,995) |
(1,081,802) |
|
Average invested capital less average cash |
$ 3,874,316 |
$ 2,563,839 |
|
ROIC |
5% |
10% |
|
* Trailing Twelve Months is abbreviated as TTM. |
|||
(1) Income taxes on operating income was calculated using the trailing twelve months effective tax rate. |
|||
Adjusted Return on Invested Capital (ROIC) |
|||
Twelve months ended July 31, |
|||
TTM Net Operating Profit After Tax (NOPAT), as adjusted*: |
2018 |
2017 |
|
Non-GAAP operating income (1) |
$ 610,691 |
$ 454,332 |
|
Income taxes on non-GAAP operating income (2) |
(172,797) |
(134,878) |
|
NOPAT, as adjusted |
$ 437,894 |
$ 319,454 |
|
Average Invested Capital, as adjusted: |
|||
Short-term debt (5-qtr end average) |
$ 188,558 |
$ 340,608 |
|
Long-term debt (5-qtr end average) |
1,604,359 |
988,243 |
|
Shareholders' Equity (5-qtr end average) |
2,819,394 |
2,316,790 |
|
Tax effected impact of non-GAAP adjustments (3) |
95,231 |
31,842 |
|
Total average capital, as adjusted |
4,707,542 |
3,677,483 |
|
Less: Cash (5-qtr end average) |
(737,995) |
(1,081,802) |
|
Average invested capital less average cash |
$ 3,969,547 |
$ 2,595,681 |
|
Adjusted ROIC |
11% |
12% |
|
* Trailing Twelve Months is abbreviated as TTM. |
|||
(1) Represents operating income as adjusted to exclude acquisition, integration and restructuring expenses, |
|||
(2)Income taxes on non-GAAP operating income was calculated using the trailing twelve months effective |
|||
(3)Represents the 5 quarter average of the year-to-date impact of non-GAAP adjustments. |
TECH DATA CORPORATION AND SUBSIDIARIES |
||
GAAP TO NON-GAAP RECONCILIATION |
||
Guidance Reconciliation |
||
Three months ending October 31, 2018 |
||
Low end of |
High end of |
|
Earnings per share - diluted |
$1.19 |
$1.49 |
Acquisition, integration and restructuring expenses |
0.49 |
0.49 |
Acquisition-related intangible assets amortization expense |
0.59 |
0.59 |
Income tax effect of the above adjustments |
(0.27) |
(0.27) |
Non-GAAP earnings per share - diluted |
$2.00 |
$2.30 |
SOURCE Tech Data Corporation
Related Links
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article