| [May 03, 2012] |
 |
CDW Announces First Quarter 2012 Results
VERNON HILLS, Ill. --(Business Wire)--
CDW (News - Alert) Corporation, a leading multi-brand technology solutions provider to
business, government, education and healthcare, today announced first
quarter 2012 results. First quarter 2012 highlights included:
-
Net sales of $2.319 billion, up 8.9 percent year-over-year
-
Gross profit of $384.6 million, up 9.8 percent year-over-year
-
Adjusted EBITDA of $166.4 million, up 7.0 percent year-over-year
"The combined power of our balanced portfolio and focus on profitable
growth was evident once again as we grew faster than market estimates
and delivered record first quarter net sales, gross profit and Adjusted
EBITDA," said Thomas E. Richards, chief executive officer of CDW.
"Continuing the trend we saw in the fourth quarter of 2011, sales growth
was led by strong performance in our Healthcare and Government channels.
An expanded solutions suite and broadened geographic selling and
services capabilities coupled with focused sales compensation programs
contributed to our profitable growth."
"CDW's 2012 priorities remain the same as 2011," continued Richards. "We
intend to continue to profitably outpace market growth through
disciplined investment in additional sales and service delivery
capabilities, enhanced solutions offerings and enhancing our core
operating model."
"These priorities will ensure we continue to create value for our
customers and OEM partners. With national presence, intimate knowledge
of customers' needs and access to more than 1,000 brands and over
100,000 products, CDW is well positioned to extend our track record of
growth. Today's IT market is more complex than ever. Our easy-to-access,
easy-to-use and technology-agnostic solutions help our more than 250,000
customers navigate this market," concluded Richards.
For the quarter ended March 31, 2012, net sales increased 8.9 percent
compared to the quarter ended March 31, 2011. Gross profit rose 9.8
percent for the quarter, with gross profit margin at 16.6 percent in the
first quarter of 2012, up slightly from 16.5 percent in the first
quarter of 2011. Adjusted EBITDA increased 7.0 percent driven by higher
net sales and gross margin, partially offset by incremental coworkers
coupled with reduced operating leverage due to normal sales seasonality.
To support growth goals, the company added approximately 500 coworkers
in 2011, primarily in the latter half of the year.
First Quarter of 2012 Results:
Total net sales in the first quarter of 2012 were $2.319 billion
compared to $2.130 billion in the first quarter of 2011, an increase of
8.9 percent. Average daily sales of $36.2 million were up 8.9 percent in
the first quarter of 2012 compared to $33.3 million in the first quarter
of 2011. There were 64 selling days in both the first quarter of 2012
and 2011. CDW has two reportable business segments: Corporate and
Public, which represented approximately 94 percent of first quarter 2012
net sales.
-
Total Corporate segment net sales in the first quarter of 2012 were
$1.363 billion compared to $1.279 billion in the first quarter of
2011, representing an increase of 6.5 percent. Average daily sales in
the first quarter of 2012 were $21.3 million compared to $20.0 million
in the first quarter of 2011. Net sales for both the Medium/Large and
Small Business customer channels in the Corporate segment grew 6.5
percent in the first quarter of 2012.
-
Total Public segment net sales in the first quarter of 2012 were
$817.6 million compared to $723.9 million in the first quarter of
2011, representing an increase of 12.9 percent. Average daily sales in
the first quarter of 2012 were $12.8 million compared to $11.3 million
in the first quarter of 2011. The Public segment was led by strong
performance in the Healthcare and Government customer channels.
-
CDW's Advanced Services business and Canadian operations, combined as
"Other" for reporting purposes, generated net sales of $138.8 million
in the first quarter of 2012, representing an increase of 9.8 percent
compared to net sales of $126.4 million in the first quarter of 2011.
The CDW Advanced Services business consists of customized engineering
services delivered by CDW professional engineers and managed services,
including hosting and data center services.
Gross profit in the first quarter of 2012 was $384.6 million compared to
$350.4 million in the first quarter of 2011, representing an increase of
9.8 percent. Gross profit margin was 16.6 percent in the first quarter
of 2012 compared to 16.5 percent in the same period of 2011.
Total selling and administrative expenses, including advertising
expense, were $281.0 million in the first quarter of 2012 compared to
$258.7 million in the first quarter of 2011, representing an increase of
8.6 percent. In addition to investments in additional coworkers in the
second half of 2011, higher payroll costs resulting from increased sales
commissions and other variable compensation costs consistent with higher
sales and gross profit drove the year-over-year increase. At the end of
the first quarter of 2012, total coworkers were 6,839, an increase of
467 coworkers from the end of the first quarter of 2011.
Adjusted EBITDA was $166.4 million in the first quarter of 2012 compared
to $155.5 million in the first quarter of 2011, representing an increase
of 7.0 percent. Adjusted EBITDA margin was 7.2 percent in the first
quarter of 2012 compared to 7.3 percent in the first quarter of 2011.
Forward Looking Statements
The information contained in this release contains "forward-looking
statements" within the meaning of the safe harbor provisions of the
Private Securities Litigation Reform Act of 1995. These statements may
involve risks and uncertainties that could cause actual results to
differ materially from those described in such statements. These risks
and uncertainties include, among others, the risk factors or
uncertainties identified from time to time in CDW Corporation's filings
with the Securities and Exchange Commission ("SEC (News - Alert)"). Although CDW
believes that the expectations reflected in such forward-looking
statements are reasonable, it can give no assurance that such
expectations will prove to have been correct. Reference is made to a
more complete discussion of forward-looking statements and applicable
risks contained under the captions "Forward-Looking Statements" and
"Risk Factors" in CDW Corporation's Annual Report on Form 10-K for the
year ended December 31, 2011 filed with the SEC and other subsequent
filings with the SEC. CDW undertakes no obligation to update or revise
any of its forward-looking statements, whether as a result of new
information, future events or otherwise.
Non-GAAP Financial Information
EBITDA and Adjusted EBITDA are non-GAAP financial measures. We believe
that EBITDA and Adjusted EBITDA provide helpful information with respect
to the company's operating performance and cash flows including CDW's
ability to meet its future debt service, capital expenditures, and
working capital requirements. Adjusted EBITDA also provides helpful
information as it is the primary measure used in certain financial
covenants contained in the company's credit agreements. Reconciliations
of EBITDA and Adjusted EBITDA to net income (loss) for the three months
ended March 31, 2012 and 2011 are included in the attached schedules.
About CDW
CDW is a leading provider of technology solutions for business,
government, education and healthcare. Ranked No. 32 on Forbes'
list of America's Largest Private Companies, CDW features dedicated
account managers who help customers choose the right technology products
and services to meet their needs. The company's solution architects
offer expertise in designing customized solutions, while its advanced
technology engineers assist customers with the implementation and
long-term management of those solutions. Areas of focus include
software, network communications, notebooks/mobile devices, data
storage, video monitors, desktops, printers and solutions such as
virtualization, collaboration, security, mobility, data center
optimization and cloud computing. CDW was founded in 1984 and employs
more than 6,800 coworkers. For the trailing twelve months ended March
31, 2012, the company generated net sales of $9.8 billion. For more
information, visit www.CDW.com.
A live web cast of CDW's management discussion of the first quarter 2012
results will be available at www.cdw.com/investor.
The web cast will begin today, May 3, 2012, at 11:00 a.m. ET / 10:00
a.m. CT. An audio replay of the call will also be available at www.cdw.com/investor
for approximately two weeks.
Additional financial and operational data is provided in a series of
supplemental slides available at www.cdw.com/investor.
For more information about CDW:
Visit CDW on the Internet at www.CDW.com.
Contact CDW Investor Relations via the Internet at investorrelations@cdw.com.
CDW is a registered trademark of CDW LLC.
|
|
|
|
|
CDW CORPORATION AND SUBSIDIARIES
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(dollars in millions)
|
|
(unaudited)
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2012
|
|
2011
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
2,319.2
|
|
$
|
2,129.6
|
|
8.9
|
%
|
|
Cost of sales
|
|
|
1,934.6
|
|
|
1,779.2
|
|
8.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
384.6
|
|
|
350.4
|
|
9.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and administrative expenses
|
|
|
251.6
|
|
|
229.3
|
|
9.7
|
|
|
Advertising expense
|
|
|
29.4
|
|
|
29.4
|
|
0.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
103.6
|
|
|
91.7
|
|
13.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
(78.9)
|
|
|
(92.1)
|
|
14.4
|
|
|
Net loss on extinguishments of long-term debt
|
|
|
(9.4)
|
|
|
(3.2)
|
|
nm
|
|
|
Other (expense) income, net
|
|
|
(0.2)
|
|
|
0.5
|
|
nm
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
15.1
|
|
|
(3.1)
|
|
nm
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
(4.2)
|
|
|
(1.1)
|
|
nm
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
10.9
|
|
$
|
(4.2)
|
|
nm
|
%
|
|
|
|
|
|
|
|
|
|
|
|
CDW CORPORATION AND SUBSIDIARIES EBITDA AND ADJUSTED
EBITDA (dollars in millions) (unaudited)
We have included reconciliations of EBITDA and Adjusted EBITDA for the
three months ended March 31, 2012 and 2011 below. EBITDA is defined as
earnings before interest, taxes, depreciation and amortization. Adjusted
EBITDA, which is a measure defined in our credit agreements, means
EBITDA adjusted for certain items which are described in the table
below. Both EBITDA and Adjusted EBITDA are considered non-GAAP financial
measures. Generally, a non-GAAP financial measure is a numerical measure
of a company's performance, financial position, or cash flows that
either excludes or includes amounts that are not normally included or
excluded in the most directly comparable measure calculated and
presented in accordance with GAAP. We believe that EBITDA and Adjusted
EBITDA provide helpful information with respect to our operating
performance and cash flows including our ability to meet our future debt
service, capital expenditures, and working capital requirements.
Adjusted EBITDA also provides helpful information as it is the primary
measure used in certain financial covenants contained in our credit
agreements.
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2012
|
|
2011
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
10.9
|
|
$
|
(4.2)
|
|
|
|
|
Depreciation and amortization
|
|
|
52.5
|
|
|
51.6
|
|
|
|
|
Income tax expense
|
|
|
4.2
|
|
|
1.1
|
|
|
|
|
Interest expense, net
|
|
|
78.9
|
|
|
92.1
|
|
|
|
|
EBITDA
|
|
|
146.5
|
|
|
140.6
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
Non-cash equity-based compensation
|
|
|
5.7
|
|
|
4.0
|
|
|
|
|
Sponsor fee
|
|
|
1.3
|
|
|
1.3
|
|
|
|
|
Consulting and debt-related professional fees
|
|
|
0.1
|
|
|
4.0
|
|
|
|
|
Net loss on extinguishments of long-term debt
|
|
|
9.4
|
|
|
3.2
|
|
|
|
|
Other adjustments (1)
|
|
|
3.4
|
|
|
2.4
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
166.4
|
|
$
|
155.5
|
|
7.0
|
%
|
(1) Other adjustments included primarily certain retention
costs.
|
|
|
|
|
|
|
|
|
CDW CORPORATION AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(dollars in millions)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
March 31,
|
|
|
|
2012
|
|
2011
|
|
2011
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
36.5
|
|
$
|
99.9
|
|
$
|
73.7
|
|
Accounts receivable, net of allowance for doubtful accounts of
$5.8, $5.4 and $5.0, respectively
|
|
|
1,093.6
|
|
|
1,254.9
|
|
|
1,078.7
|
|
Merchandise inventory
|
|
|
346.8
|
|
|
321.7
|
|
|
308.7
|
|
Miscellaneous receivables
|
|
|
156.3
|
|
|
143.6
|
|
|
173.9
|
|
Deferred income taxes
|
|
|
23.1
|
|
|
24.6
|
|
|
50.6
|
|
Prepaid expenses and other
|
|
|
45.0
|
|
|
34.7
|
|
|
44.5
|
|
Total current assets
|
|
|
1,701.3
|
|
|
1,879.4
|
|
|
1,730.1
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
146.1
|
|
|
154.3
|
|
|
154.9
|
|
Goodwill
|
|
|
2,209.0
|
|
|
2,208.4
|
|
|
2,210.0
|
|
Other intangible assets, net
|
|
|
1,599.4
|
|
|
1,636.0
|
|
|
1,751.2
|
|
Deferred financing costs, net
|
|
|
63.5
|
|
|
68.5
|
|
|
72.6
|
|
Other assets
|
|
|
2.1
|
|
|
3.0
|
|
|
5.8
|
|
Total assets
|
|
$
|
5,721.4
|
|
$
|
5,949.6
|
|
$
|
5,924.6
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity (Deficit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
Accounts payable - trade
|
|
$
|
520.7
|
|
$
|
517.8
|
|
$
|
555.8
|
|
Accounts payable - inventory financing
|
|
|
204.7
|
|
|
278.7
|
|
|
82.8
|
|
Current maturities of long-term debt
|
|
|
-
|
|
|
201.0
|
|
|
21.0
|
|
Accrued expenses and other liabilities
|
|
|
382.3
|
|
|
343.8
|
|
|
384.0
|
|
Total current liabilities
|
|
|
1,107.7
|
|
|
1,341.3
|
|
|
1,043.6
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term liabilities:
|
|
|
|
|
|
|
|
|
|
|
Debt
|
|
|
3,871.6
|
|
|
3,865.0
|
|
|
4,124.7
|
|
Deferred income taxes
|
|
|
673.8
|
|
|
692.0
|
|
|
720.8
|
|
Other liabilities
|
|
|
57.7
|
|
|
58.6
|
|
|
75.1
|
|
Total long-term liabilities
|
|
|
4,603.1
|
|
|
4,615.6
|
|
|
4,920.6
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders' equity (deficit)
|
|
|
10.6
|
|
|
(7.3)
|
|
|
(39.6)
|
|
Total liabilities and shareholders' equity (deficit)
|
|
$
|
5,721.4
|
|
$
|
5,949.6
|
|
$
|
5,924.6
|
|
|
|
|
|
CDW CORPORATION AND SUBSIDIARIES
|
|
NET (News - Alert) SALES DETAIL
|
|
(dollars in millions)
|
|
(unaudited)
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2012
|
|
2011
|
|
% Change
|
|
Corporate:
|
|
|
|
|
|
|
|
|
|
|
Medium / Large
|
|
$
|
1,089.6
|
|
$
|
1,022.9
|
|
6.5
|
%
|
|
Small Business
|
|
|
273.2
|
|
|
256.4
|
|
6.5
|
|
|
Total Corporate
|
|
$
|
1,362.8
|
|
$
|
1,279.3
|
|
6.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Public:
|
|
|
|
|
|
|
|
|
|
|
Government
|
|
$
|
262.6
|
|
$
|
231.9
|
|
13.2
|
%
|
|
Education
|
|
|
221.7
|
|
|
214.6
|
|
3.3
|
|
|
Healthcare
|
|
|
333.3
|
|
|
277.4
|
|
20.2
|
|
|
Total Public
|
|
$
|
817.6
|
|
$
|
723.9
|
|
12.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
$
|
138.8
|
|
$
|
126.4
|
|
9.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Net Sales
|
|
$
|
2,319.2
|
|
$
|
2,129.6
|
|
8.9
|
%
|
|
|
|
|
|
|
|
|
|
CDW CORPORATION AND SUBSIDIARIES
|
|
DEBT AND WORKING CAPITAL INFORMATION
|
|
(dollars in millions)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2012
|
|
December 31, 2011
|
|
March 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt and ABL Revolver Availability
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
36.5
|
|
$
|
99.9
|
|
$
|
73.7
|
|
Total debt - GAAP basis
|
|
$
|
3,871.6
|
|
$
|
4,066.0
|
|
$
|
4,145.7
|
|
Total debt - Term Loan basis (1)
|
|
$
|
4,070.7
|
|
$
|
4,314.3
|
|
$
|
4,196.4
|
|
Senior secured debt - Term Loan basis (1)
|
|
$
|
1,843.9
|
|
$
|
2,048.2
|
|
$
|
2,267.9
|
|
Outstanding borrowings under ABL Revolver
|
|
$
|
-
|
|
$
|
-
|
|
$
|
176.7
|
|
Borrowing base under ABL Revolver (2)
|
|
$
|
960.5
|
|
$
|
1,072.1
|
|
$
|
865.0
|
|
ABL Revolver availability
|
|
$
|
692.8
|
|
$
|
679.3
|
|
$
|
554.0
|
|
Cash plus ABL Revolver availability
|
|
$
|
729.3
|
|
$
|
779.2
|
|
$
|
627.7
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Agreement Coverage Ratios
|
|
|
|
|
|
|
|
|
|
|
Senior secured leverage ratio (net basis)
|
|
|
2.5
|
|
|
2.7
|
|
|
3.5
|
|
Maximum allowed senior secured leverage ratio
|
|
|
7.0
|
|
|
7.25
|
|
|
7.5
|
|
Total net leverage ratio
|
|
|
5.5
|
|
|
5.9
|
|
|
6.6
|
|
|
|
|
|
|
|
|
|
|
|
|
Working Capital
|
|
|
|
|
|
|
|
|
|
|
Days of sales outstanding (DSO) (3)
|
|
|
42
|
|
|
44
|
|
|
43
|
|
Days of supply in inventory (DIO) (3)
|
|
|
16
|
|
|
15
|
|
|
15
|
|
Days of purchases outstanding (DPO) (3)
|
|
|
(33)
|
|
|
(32)
|
|
|
(27)
|
|
Cash conversion cycle (3)
|
|
|
25
|
|
|
27
|
|
|
31
|
|
|
|
|
|
(1)
|
|
As defined under our Term Loan agreement. Includes amounts owed
under certain inventory financing agreements and excludes
unamortized debt premiums.
|
|
|
|
|
|
(2)
|
|
Amount in effect at quarter end
|
|
|
|
|
|
(3)
|
|
Based on a rolling three month average
|
|
|
|
|
|
CDW CORPORATION AND SUBSIDIARIES
|
|
CASH FLOW INFORMATION
|
|
(dollars in millions)
|
|
(unaudited)
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
$
|
223.0
|
|
$
|
141.6
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
(8.3)
|
|
|
(16.2)
|
|
|
|
|
|
|
|
|
|
Net change in accounts payable - inventory financing
|
|
|
(74.0)
|
|
|
54.7
|
|
Other cash flows from financing activities
|
|
|
(204.4)
|
|
|
(143.5)
|
|
Cash flows from financing activities
|
|
|
(278.4)
|
|
|
(88.8)
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
0.3
|
|
|
0.5
|
|
Net (decrease) increase in cash and cash equivalents
|
|
|
(63.4)
|
|
|
37.1
|
|
Cash and cash equivalents - beginning of period
|
|
|
99.9
|
|
|
36.6
|
|
Cash and cash equivalents - end of period
|
|
$
|
36.5
|
|
$
|
73.7
|
|
|
|
|
|
|
|
|
|
Supplementary disclosure of cash flow information:
|
|
|
|
|
|
|
|
Interest paid, net, including cash settlements on interest rate
swap agreements
|
|
$
|
(16.3)
|
|
$
|
(27.7)
|
|
Taxes (paid) refunded, net
|
|
$
|
(0.3)
|
|
$
|
36.4
|

[ Back To TMCnet.com's Homepage ]
|