[May 08, 2018] |
|
ScanSource Reports Third Quarter Results
ScanSource, Inc. (NASDAQ: SCSC), a leading global provider of technology
products and solutions, today announced financial results for the third
quarter ended March 31, 2018.
|
|
|
|
|
Quarter ended March 31,
|
|
|
2018
|
|
2017
|
|
Change
|
|
|
(in millions, except per share data)
|
Net sales
|
|
$
|
895.6
|
|
|
$
|
813.5
|
|
|
10
|
%
|
Operating income
|
|
17.9
|
|
|
20.0
|
|
|
(10
|
)%
|
Non-GAAP operating income(1)
|
|
27.8
|
|
|
26.2
|
|
|
6
|
%
|
GAAP net income
|
|
10.6
|
|
|
12.4
|
|
|
(14
|
)%
|
Non-GAAP net income(1)
|
|
17.5
|
|
|
16.4
|
|
|
7
|
%
|
GAAP diluted EPS
|
|
$
|
0.42
|
|
|
$
|
0.49
|
|
|
(14
|
)%
|
Non-GAAP diluted EPS(1)
|
|
$
|
0.68
|
|
|
$
|
0.65
|
|
|
5
|
%
|
|
|
|
|
|
|
|
|
|
(1) Non-GAAP results exclude amortization of intangible
assets related to acquisitions and change in fair value of
contingent consideration. A reconciliation of non-GAAP financial
information to GAAP financial information is presented in the
Supplementary Information (Unaudited) below.
|
|
"ScanSource delivered another quarter of very good financial results,
with 10% net sales growth for both of our segments and 12% gross profit
growth," said Mike Baur, CEO, ScanSource, Inc. "Our teams did a great
job this quarter achieving 5% organic sales growth, while executing our
strategic plan for growth."
For the third quarter of fiscal year 2018, net sales increased 10% to
$895.6 million, driven by sales growth in both Worldwide segments.
Organic sales growth, which excludes the impact from foreign currency
translation and a recent acquisition, was 5.4%. Operating income
decreased to $17.9 million from increased expense for the change in fair
value of contingent consideration. Non-GAAP operating income increased
6% to $27.8 million, primarily from higher sales volume, higher gross
margin and the addition of the POS Portal acquisition.
On a GAAP basis, net income for the quarter totaled $10.6 million, or
$0.42 per diluted share, compared with net income of $12.4 million, or
$0.49 per diluted share, for the prior-year quarter. Non-GAAP net income
for the third quarter of fiscal year 2018 increased to $17.5 million, or
$0.68 per diluted share.
Forecast for Next Quarter
For the fourth quarter of fiscal year 2018, ScanSource expects net sales
to range from $940 million to $1 billion, diluted earnings per share to
range from $0.48 to $0.54 per share, and non-GAAP diluted earnings per
share to range from $0.74 to $0.80 per share. Non-GAAP diluted earnings
per share exclude amortization of intangible assets related to
acquisitions and change in fair value of contingent consideration.
Webcast Details and CFO Commentary
At approximately 4:15 p.m. ET, a CFO commentary, as a supplement to our
press release and conference call, will be available on ScanSource's
website, www.scansource.com
(Investor Relations section). ScanSource will present additional
information about its financial results and outlook in a conference call
today, May 8, 2018 at 5:00 p.m. ET. A webcast of the call will be
available for all interested parties and can be assessed at www.scansource.com
(Investor Relations section). The webcast will be available for replay
for 60 days.
Safe Harbor Statement
This press release contains "forward-looking" statements, including the
forecast of sales and earnings per share for next quarter, that involve
risks and uncertainties. Any number of factors could cause actual
results to differ materially from anticipated or forecasted results,
including, but not limited to, changes in interest and exchange rates
and regulatory regimes impacting our international operations, the
impact of tax reform laws, the failure of acquisitions to meet our
expectations, the failure to manage and implement our organic growth
strategy, credit risks involving our larger customers and vendors,
termination of our relationship with key vendors or a significant
modification of the terms under which we operate with a key vendor, the
decline in demand for the products and services that we provide, reduced
prices for the products and services that we provide due both to
competitor and customer actions, and other factors set forth in the
"Risk Factors" contained in our annual report on Form 10-K for the year
ended June 30, 2017, filed with the Securities and Exchange Commission.
Except as may be required by law, the Company expressly disclaims any
obligation to update these forward-looking statements to reflect events
or circumstances after the date of this press release or to reflect the
occurrence of unanticipated events.
Non-GAAP Financial Information
In addition to disclosing results that are determined in accordance with
United States Generally Accepted Accounting Principles ("GAAP"), the
Company also discloses certain non-GAAP financial measures, which are
summarized below. Non-GAAP financial measures are used to understand and
evaluate performance, including comparisons from period to period.
Non-GAAP results exclude amortization of intangible assets related to
acquisitions, change in fair value of contingent consideration,
acquisition costs and other non-GAAP adjustments.
Net sales on a constant currency basis, excluding acquisitions:
The Company discloses the percentage change in net sales excluding the
translation impact from changes in foreign currency exchange rates
between reporting periods and excluding the net sales from acquisitions
prior to the first full year from the acquisition date. This measure
enhances the comparability between periods to help analyze underlying
trends on an organic basis.
Non-GAAP operating income, non-GAAP pre-tax income, non-GAAP net
income and non-GAAP diluted earnings per share: To evaluate current
period performance on a more consistent basis with prior periods, the
Company discloses non-GAAP operating income, non-GAAP pre-tax income,
non-GAAP net income and non-GAAP diluted earnings per share (non-GAAP
diluted "EPS"). These non-GAAP results exclude amortization of
intangible assets related to acquisitions, change in the fair value of
contingent consideration, acquisition costs and other non-GAAP
adjustments. Non-GAAP operating income, non-GAAP net income, and
non-GAAP diluted EPS measures are useful in assessing and understanding
the Company's operating performance, especially when comparing results
with previous periods or forecasting performance for future periods.
Return on invested capital ("ROIC"): Management uses ROIC as a
performance measurement to assess efficiency in allocating capital under
the Company's control to generate returns. Management believes this
metric balances the Company's operating results with asset and liability
management, is not impacted by capitalization decisions and correlates
with shareholder value creation. In addition, it is easily computed,
communicated and understood. ROIC also provides management a measure of
the Company's profitability on a basis more comparable to historical or
future periods.
ROIC assists management in comparing the Company's performance over
various reporting periods on a consistent basis because it removes from
operating results the impact of items that do not reflect core operating
performance. ROIC is calculated as adjusted EBITDA over invested
capital. Adjusted earnings before interest expense, income taxes,
depreciation and amortization ("Adjusted EBITDA") excludes the change in
fair value of contingent consideration and acquisition costs, in
addition to other non-GAAP adjustments. Invested capital is defined as
average equity plus average daily funded interest-bearing debt for the
period. Management believes the calculation of ROIC provides useful
information to investors and is an additional relevant comparison of the
Company's performance during the year.
These non-GAAP financial measures have limitations as analytical tools,
and the non-GAAP financial measures that the Company reports may not be
comparable to similarly titled amounts reported by other companies.
Analysis of results and outlook on a non-GAAP basis should be considered
in addition to, and not in substitution for or as superior to,
measurements of financial performance prepared in accordance with GAAP.
A reconciliation of the Company's non-GAAP financial information to GAAP
is set forth in the Supplementary Information (Unaudited) below.
About ScanSource, Inc.
ScanSource, Inc. (NASDAQ: SCSC) is a leading global provider of
technology products and solutions, focusing on point-of-sale (POS),
payments, barcode, physical security, unified communications and
collaboration, cloud and telecom services. ScanSource's teams provide
value-added solutions and operate from two segments: Worldwide Barcode,
Networking & Security, which includes POS Portal, and Worldwide
Communications & Services, which includes Intelisys. ScanSource is
committed to helping its customers choose, configure and deliver the
industry's best solutions across almost every vertical market in North
America, Latin America and Europe. Founded in 1992 and headquartered in
Greenville, South Carolina, ScanSource was named one of the 2017 Best
Places to Work in South Carolina and on FORTUNE magazine's 2018
List of World's Most Admired Companies. ScanSource ranks #647 on the
Fortune 1000. For more information, visit www.scansource.com.
|
|
|
|
|
ScanSource, Inc. and Subsidiaries
|
Condensed Consolidated Balance Sheets (Unaudited)
|
(in thousands)
|
|
|
|
|
|
|
March 31, 2018
|
|
|
June 30, 2017*
|
Assets
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
$
|
35,361
|
|
|
|
$
|
56,094
|
|
Accounts receivable, less allowance of $47,139 at March 31, 2018 and
$44,434 at June 30, 2017
|
|
|
|
|
664,091
|
|
|
|
637,293
|
|
Inventories
|
|
|
|
|
569,538
|
|
|
|
531,314
|
|
Prepaid expenses and other current assets
|
|
|
|
|
71,923
|
|
|
|
56,322
|
|
Total current assets
|
|
|
|
|
1,340,913
|
|
|
|
1,281,023
|
|
Property and equipment, net
|
|
|
|
|
74,582
|
|
|
|
56,566
|
|
Goodwill
|
|
|
|
|
303,458
|
|
|
|
200,881
|
|
Net identifiable intangible assets
|
|
|
|
|
143,726
|
|
|
|
101,513
|
|
Deferred income taxes
|
|
|
|
|
12,795
|
|
|
|
29,491
|
|
Other non-current assets
|
|
|
|
|
52,501
|
|
|
|
48,829
|
|
Total assets
|
|
|
|
|
$
|
1,927,975
|
|
|
|
$
|
1,718,303
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
|
|
|
$
|
471
|
|
|
|
$
|
-
|
|
Accounts payable
|
|
|
|
|
496,688
|
|
|
|
513,155
|
|
Accrued expenses and other current liabilities
|
|
|
|
|
96,006
|
|
|
|
104,715
|
|
Current portion of contingent consideration
|
|
|
|
|
40,802
|
|
|
|
30,675
|
|
Income taxes payable
|
|
|
|
|
7,500
|
|
|
|
7,730
|
|
Total current liabilities
|
|
|
|
|
641,467
|
|
|
|
656,275
|
|
Deferred income taxes
|
|
|
|
|
10,582
|
|
|
|
2,008
|
|
Long-term debt
|
|
|
|
|
4,957
|
|
|
|
5,429
|
|
Borrowings under revolving credit facility
|
|
|
|
|
276,730
|
|
|
|
91,871
|
|
Long-term portion of contingent consideration
|
|
|
|
|
60,976
|
|
|
|
83,361
|
|
Other long-term liabilities
|
|
|
|
|
55,467
|
|
|
|
42,214
|
|
Total liabilities
|
|
|
|
|
1,050,179
|
|
|
|
881,158
|
|
Shareholders' equity:
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
66,501
|
|
|
|
61,169
|
|
Retained earnings
|
|
|
|
|
871,945
|
|
|
|
849,180
|
|
Accumulated other comprehensive income (loss)
|
|
|
|
|
(60,650
|
)
|
|
|
(73,204
|
)
|
Total shareholders' equity
|
|
|
|
|
877,796
|
|
|
|
837,145
|
|
Total liabilities and shareholders' equity
|
|
|
|
|
$
|
1,927,975
|
|
|
|
$
|
1,718,303
|
|
|
* Derived from audited financial statements.
|
|
|
|
|
|
|
ScanSource, Inc. and Subsidiaries
|
Condensed Consolidated Income Statements (Unaudited)
|
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter ended March 31,
|
|
|
Nine months ended March 31,
|
|
|
|
|
|
2018
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
Net sales
|
|
|
|
|
$
|
895,637
|
|
|
|
$
|
813,538
|
|
|
|
$
|
2,852,408
|
|
|
|
$
|
2,650,895
|
|
Cost of goods sold
|
|
|
|
|
791,749
|
|
|
|
720,867
|
|
|
|
2,529,632
|
|
|
|
2,368,155
|
|
Gross profit
|
|
|
|
|
103,888
|
|
|
|
92,671
|
|
|
|
322,776
|
|
|
|
282,740
|
|
Selling, general and administrative expenses
|
|
|
|
|
72,691
|
|
|
|
63,853
|
|
|
|
220,642
|
|
|
|
193,999
|
|
Depreciation expense
|
|
|
|
|
3,352
|
|
|
|
2,663
|
|
|
|
10,059
|
|
|
|
7,155
|
|
Intangible amortization expense
|
|
|
|
|
5,103
|
|
|
|
4,217
|
|
|
|
15,600
|
|
|
|
11,537
|
|
Change in fair value of contingent consideration
|
|
|
|
|
4,801
|
|
|
|
1,960
|
|
|
|
28,595
|
|
|
|
3,921
|
|
Operating income
|
|
|
|
|
17,941
|
|
|
|
19,978
|
|
|
|
47,880
|
|
|
|
66,128
|
|
Interest expense
|
|
|
|
|
2,784
|
|
|
|
780
|
|
|
|
6,655
|
|
|
|
2,281
|
|
Interest income
|
|
|
|
|
(887
|
)
|
|
|
(1,040
|
)
|
|
|
(2,349
|
)
|
|
|
(2,948
|
)
|
Other (income) expense, net
|
|
|
|
|
252
|
|
|
|
667
|
|
|
|
691
|
|
|
|
(11,280
|
)
|
Income before income taxes
|
|
|
|
|
15,792
|
|
|
|
19,571
|
|
|
|
42,883
|
|
|
|
78,075
|
|
Provision for income taxes
|
|
|
|
|
5,143
|
|
|
|
7,147
|
|
|
|
20,118
|
|
|
|
27,799
|
|
Net income
|
|
|
|
|
$
|
10,649
|
|
|
|
$
|
12,424
|
|
|
|
$
|
22,765
|
|
|
|
$
|
50,276
|
|
Per share data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share, basic
|
|
|
|
|
$
|
0.42
|
|
|
|
$
|
0.49
|
|
|
|
$
|
0.89
|
|
|
|
$
|
1.99
|
|
Weighted-average shares outstanding, basic
|
|
|
|
|
25,572
|
|
|
|
25,262
|
|
|
|
25,503
|
|
|
|
25,311
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share, diluted
|
|
|
|
|
$
|
0.42
|
|
|
|
$
|
0.49
|
|
|
|
$
|
0.89
|
|
|
|
$
|
1.97
|
|
Weighted-average shares outstanding, diluted
|
|
|
|
|
25,606
|
|
|
|
25,400
|
|
|
|
25,607
|
|
|
|
25,458
|
|
|
|
|
|
|
|
ScanSource, Inc. and Subsidiaries
|
Supplementary Information (Unaudited)
|
|
Net Sales by Segment:
|
|
|
|
Quarter ended March 31,
|
|
|
|
|
|
2018
|
|
2017
|
|
% Change
|
Worldwide Barcode, Networking & Security:
|
|
|
(in thousands)
|
|
|
Net sales, as reported
|
|
|
$
|
604,322
|
|
|
$
|
548,971
|
|
|
10.1
|
%
|
Foreign exchange impact (a)
|
|
|
(12,949
|
)
|
|
-
|
|
|
|
Net sales, constant currency (non-GAAP)
|
|
|
591,373
|
|
|
548,971
|
|
|
7.7
|
%
|
Less: Acquisitions
|
|
|
(22,361
|
)
|
|
-
|
|
|
|
Net sales, constant currency excluding acquisitions (non-GAAP)
|
|
|
$
|
569,012
|
|
|
$
|
548,971
|
|
|
3.7
|
%
|
|
|
|
|
|
|
|
|
Worldwide Communications & Services:
|
|
|
|
|
|
|
|
Net sales, as reported
|
|
|
$
|
291,315
|
|
|
$
|
264,567
|
|
|
10.1
|
%
|
Foreign exchange impact (a)
|
|
|
(2,697
|
)
|
|
-
|
|
|
|
Net sales, constant currency (non-GAAP)
|
|
|
288,618
|
|
|
264,567
|
|
|
9.1
|
%
|
Less: Acquisitions
|
|
|
-
|
|
|
-
|
|
|
|
Net sales, constant currency excluding acquisitions (non-GAAP)
|
|
|
$
|
288,618
|
|
|
$
|
264,567
|
|
|
9.1
|
%
|
|
|
|
|
|
|
|
|
Consolidated:
|
|
|
|
|
|
|
|
Net sales, as reported
|
|
|
$
|
895,637
|
|
|
$
|
813,538
|
|
|
10.1
|
%
|
Foreign exchange impact (a)
|
|
|
(15,646
|
)
|
|
-
|
|
|
|
Net sales, constant currency (non-GAAP)
|
|
|
879,991
|
|
|
813,538
|
|
|
8.2
|
%
|
Less: Acquisitions
|
|
|
(22,361
|
)
|
|
-
|
|
|
|
Net sales, constant currency excluding acquisitions (non-GAAP)
|
|
|
$
|
857,630
|
|
|
$
|
813,538
|
|
|
5.4
|
%
|
|
(a) Year-over-year net sales growth rate excluding the
translation impact of changes in foreign currency exchange rates.
Calculated by translating the net sales for the quarter ended
March 31, 2018 into U.S. dollars using the average foreign
exchange rates for the quarter ended March 31, 2017.
|
|
|
|
|
|
|
ScanSource, Inc. and Subsidiaries
|
Supplementary Information (Unaudited)
|
|
Net Sales by Segment:
|
|
|
|
Nine months ended March 31,
|
|
|
Worldwide Barcode, Networking & Security:
|
|
|
2018
|
|
2017
|
|
% Change
|
|
|
|
(in thousands)
|
|
|
Net sales, as reported
|
|
|
$
|
1,944,436
|
|
|
$
|
1,770,015
|
|
|
9.9
|
%
|
Foreign exchange impact (a)
|
|
|
(28,243
|
)
|
|
-
|
|
|
|
Net sales, constant currency
|
|
|
1,916,193
|
|
|
1,770,015
|
|
|
8.3
|
%
|
Less: Acquisitions
|
|
|
(56,620
|
)
|
|
-
|
|
|
|
Net sales, constant currency excluding acquisitions
|
|
|
$
|
1,859,573
|
|
|
$
|
1,770,015
|
|
|
5.1
|
%
|
|
|
|
|
|
|
|
|
Worldwide Communications & Services:
|
|
|
|
|
|
|
|
Net sales, as reported
|
|
|
$
|
907,972
|
|
|
$
|
880,880
|
|
|
3.1
|
%
|
Foreign exchange impact (a)
|
|
|
(9,273
|
)
|
|
-
|
|
|
|
Net sales, constant currency
|
|
|
898,699
|
|
|
880,880
|
|
|
2.0
|
%
|
Less: Acquisitions
|
|
|
(9,750
|
)
|
|
(2,863
|
)
|
|
|
Net sales, constant currency excluding acquisitions
|
|
|
$
|
888,949
|
|
|
$
|
878,017
|
|
|
1.2
|
%
|
|
|
|
|
|
|
|
|
Consolidated:
|
|
|
|
|
|
|
|
Net sales, as reported
|
|
|
$
|
2,852,408
|
|
|
$
|
2,650,895
|
|
|
7.6
|
%
|
Foreign exchange impact (a)
|
|
|
(37,516
|
)
|
|
-
|
|
|
|
Net sales, constant currency
|
|
|
2,814,892
|
|
|
2,650,895
|
|
|
6.2
|
%
|
Less: Acquisitions
|
|
|
(66,370
|
)
|
|
(2,863
|
)
|
|
|
Net sales, constant currency excluding acquisitions
|
|
|
$
|
2,748,522
|
|
|
$
|
2,648,032
|
|
|
3.8
|
%
|
|
(a) Year-over-year net sales growth rate excluding the
translation impact of changes in foreign currency exchange rates.
Calculated by translating the net sales for the nine months ended
March 31, 2018 into U.S. dollars using the average foreign
exchange rates for the nine months ended March 31, 2017.
|
|
|
|
|
|
|
ScanSource, Inc. and Subsidiaries
|
Supplementary Information (Unaudited)
|
|
Net Sales by Geography:
|
|
|
|
Quarter ended March 31,
|
|
|
|
|
|
2018
|
|
2017
|
|
% Change
|
United States and Canada:
|
|
|
(in thousands)
|
|
|
Net sales, as reported
|
|
|
$
|
653,537
|
|
|
$
|
613,157
|
|
|
6.6
|
%
|
Less: Acquisitions
|
|
|
(22,361
|
)
|
|
-
|
|
|
|
Net sales, excluding acquisitions (non-GAAP)
|
|
|
$
|
631,176
|
|
|
$
|
613,157
|
|
|
2.9
|
%
|
|
|
|
|
|
|
|
|
International:
|
|
|
|
|
|
|
|
Net sales, as reported
|
|
|
$
|
242,100
|
|
|
$
|
200,381
|
|
|
20.8
|
%
|
Foreign exchange impact (a)
|
|
|
(15,646
|
)
|
|
-
|
|
|
|
Net sales, constant currency (non-GAAP)
|
|
|
226,454
|
|
|
200,381
|
|
|
13.0
|
%
|
Less: Acquisitions
|
|
|
-
|
|
|
-
|
|
|
|
Net sales, constant currency excluding acquisitions (non-GAAP)
|
|
|
$
|
226,454
|
|
|
$
|
200,381
|
|
|
13.0
|
%
|
|
|
|
|
|
|
|
|
Consolidated:
|
|
|
|
|
|
|
|
Net sales, as reported
|
|
|
$
|
895,637
|
|
|
$
|
813,538
|
|
|
10.1
|
%
|
Foreign exchange impact (a)
|
|
|
(15,646
|
)
|
|
-
|
|
|
|
Net sales, constant currency (non-GAAP)
|
|
|
879,991
|
|
|
813,538
|
|
|
8.2
|
%
|
Less: Acquisitions
|
|
|
(22,361
|
)
|
|
-
|
|
|
|
Net sales, constant currency excluding acquisitions (non-GAAP)
|
|
|
$
|
857,630
|
|
|
$
|
813,538
|
|
|
5.4
|
%
|
|
(a) Year-over-year net sales growth rate excluding the
translation impact of changes in foreign currency exchange rates.
Calculated by translating the net sales for the quarter ended
March 31, 2018 into U.S. dollars using the average foreign
exchange rates for the quarter ended March 31, 2017.
|
|
|
|
|
|
|
ScanSource, Inc. and Subsidiaries
|
Supplementary Information (Unaudited)
|
|
|
|
|
|
|
|
|
Net Sales by Geography:
|
|
|
|
|
|
|
|
|
Nine months ended March 31,
|
|
|
|
|
|
2018
|
|
2017
|
|
% Change
|
United States and Canada:
|
|
|
(in thousands)
|
|
|
Net sales, as reported
|
|
|
$
|
2,095,519
|
|
|
$
|
1,990,784
|
|
|
5.3
|
%
|
Less: Acquisitions
|
|
|
(66,370
|
)
|
|
(2,863
|
)
|
|
|
Net sales, excluding acquisitions
|
|
|
$
|
2,029,149
|
|
|
$
|
1,987,921
|
|
|
2.1
|
%
|
|
|
|
|
|
|
|
|
International:
|
|
|
|
|
|
|
|
Net sales, as reported
|
|
|
$
|
756,889
|
|
|
$
|
660,111
|
|
|
14.7
|
%
|
Foreign exchange impact (a)
|
|
|
(37,516
|
)
|
|
-
|
|
|
|
Net sales, constant currency
|
|
|
719,373
|
|
|
660,111
|
|
|
9.0
|
%
|
Less: Acquisitions
|
|
|
-
|
|
|
-
|
|
|
|
Net sales, constant currency excluding acquisitions
|
|
|
$
|
719,373
|
|
|
$
|
660,111
|
|
|
9.0
|
%
|
|
|
|
|
|
|
|
|
Consolidated:
|
|
|
|
|
|
|
|
Net sales, as reported
|
|
|
$
|
2,852,408
|
|
|
$
|
2,650,895
|
|
|
7.6
|
%
|
Foreign exchange impact (a)
|
|
|
(37,516
|
)
|
|
-
|
|
|
|
Net sales, constant currency
|
|
|
2,814,892
|
|
|
2,650,895
|
|
|
6.2
|
%
|
Less: Acquisitions
|
|
|
(66,370
|
)
|
|
(2,863
|
)
|
|
|
Net sales, constant currency excluding acquisitions
|
|
|
$
|
2,748,522
|
|
|
$
|
2,648,032
|
|
|
3.8
|
%
|
|
|
|
|
|
|
|
|
(a) Year-over-year net sales growth rate excluding the
translation impact of changes in foreign currency exchange rates.
Calculated by translating the net sales for the nine months ended
March 31, 2018 into U.S. dollars using the average foreign
exchange rates for the nine months ended March 31, 2017.
|
|
|
|
|
|
|
|
|
|
|
|
|
ScanSource, Inc. and Subsidiaries
|
Supplementary Information (Unaudited)
|
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Information:
|
|
|
|
|
|
|
|
|
|
|
|
Quarter ended March 31, 2018
|
|
|
|
|
|
|
|
Operating
income
|
|
|
Pre-tax
income
|
|
|
Net
income
|
|
|
Diluted
EPS
|
GAAP measure
|
|
|
|
|
|
|
$
|
17,941
|
|
|
|
$
|
15,792
|
|
|
|
$
|
10,649
|
|
|
|
$
|
0.42
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
|
|
|
|
5,103
|
|
|
|
5,103
|
|
|
|
3,590
|
|
|
|
0.14
|
|
Change in fair value of contingent consideration
|
|
|
|
|
|
|
4,801
|
|
|
|
4,801
|
|
|
|
3,272
|
|
|
|
0.12
|
|
Non-GAAP measure
|
|
|
|
|
|
|
$
|
27,845
|
|
|
|
$
|
25,696
|
|
|
|
$
|
17,511
|
|
|
|
$
|
0.68
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter ended March 31, 2017
|
|
|
|
|
|
|
|
Operating
income
|
|
|
Pre-tax
income
|
|
|
Net
income
|
|
|
Diluted
EPS
|
GAAP measure
|
|
|
|
|
|
|
$
|
19,978
|
|
|
|
$
|
19,571
|
|
|
|
$
|
12,424
|
|
|
|
$
|
0.49
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
|
|
|
|
4,217
|
|
|
|
4,217
|
|
|
|
2,774
|
|
|
|
0.11
|
|
Change in fair value of contingent consideration
|
|
|
|
|
|
|
1,960
|
|
|
|
1,960
|
|
|
|
1,194
|
|
|
|
0.05
|
|
Non-GAAP measure
|
|
|
|
|
|
|
$
|
26,155
|
|
|
|
$
|
25,748
|
|
|
|
$
|
16,392
|
|
|
|
$
|
0.65
|
|
|
|
|
|
|
|
ScanSource, Inc. and Subsidiaries
|
Supplementary Information (Unaudited)
|
(in thousands, except percentages)
|
|
Non-GAAP Financial Information:
|
|
|
|
Quarter ended
March 31,
|
|
Nine months ended
March 31,
|
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
Return on invested capital (ROIC), annualized (a)
|
|
|
11.2
|
%
|
|
12.6
|
%
|
|
12.4
|
%
|
|
13.1
|
%
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income to Adjusted
EBITDA
|
|
|
|
|
|
|
|
|
|
Net income - GAAP
|
|
|
$
|
10,649
|
|
|
$
|
12,424
|
|
|
$
|
22,765
|
|
|
$
|
50,276
|
|
Plus: Interest expense
|
|
|
2,784
|
|
|
780
|
|
|
6,655
|
|
|
2,281
|
|
Plus: Income taxes
|
|
|
5,143
|
|
|
7,147
|
|
|
20,118
|
|
|
27,799
|
|
Plus: Depreciation and amortization
|
|
|
9,438
|
|
|
6,880
|
|
|
28,204
|
|
|
18,692
|
|
EBITDA
|
|
|
28,014
|
|
|
27,231
|
|
|
77,742
|
|
|
99,048
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
Change in fair value of contingent consideration
|
|
|
4,801
|
|
|
1,960
|
|
|
28,595
|
|
|
3,921
|
|
Acquisition costs
|
|
|
-
|
|
|
-
|
|
|
172
|
|
|
833
|
|
Legal settlement, net of attorney fees
|
|
|
-
|
|
|
-
|
|
|
952
|
|
|
(12,777
|
)
|
Adjusted EBITDA (numerator for ROIC) (non-GAAP)
|
|
|
$
|
32,815
|
|
|
$
|
29,191
|
|
|
$
|
107,461
|
|
|
$
|
91,025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Invested Capital Calculation
|
|
|
|
|
|
|
|
|
|
Equity - beginning of quarter
|
|
|
$
|
860,787
|
|
|
$
|
787,536
|
|
|
$
|
837,145
|
|
|
$
|
774,496
|
|
Equity - end of quarter
|
|
|
877,796
|
|
|
808,719
|
|
|
877,796
|
|
|
808,719
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
Change in fair value of contingent consideration, net of tax
|
|
|
3,272
|
|
|
1,194
|
|
|
19,018
|
|
|
2,241
|
|
Acquisition costs, net of tax
|
|
|
-
|
|
|
-
|
|
|
172
|
|
|
833
|
|
Legal settlement, net of attorney fees, net of tax
|
|
|
-
|
|
|
-
|
|
|
771
|
|
|
(8,047
|
)
|
Tax reform charges
|
|
|
-
|
|
|
-
|
|
|
6,689
|
|
|
-
|
|
Average equity
|
|
|
870,928
|
|
|
798,725
|
|
|
870,796
|
|
|
789,121
|
|
Average funded debt (b)
|
|
|
315,872
|
|
|
137,597
|
|
|
283,819
|
|
|
135,921
|
|
Invested capital (denominator for ROIC) (non-GAAP)
|
|
|
$
|
1,186,800
|
|
|
$
|
936,322
|
|
|
$
|
1,154,615
|
|
|
$
|
925,042
|
|
|
|
|
|
|
|
|
|
|
|
(a) Calculated as net income plus interest expense,
income taxes, depreciation and amortization (EBITDA), plus change
in fair value of contingent consideration and other adjustments,
annualized and divided by invested capital for the period.
Invested capital is defined as average equity plus average daily
funded interest-bearing debt for the period.
|
(b) Average funded debt is calculated as the average
daily amounts outstanding on short-term and long-term
interest-bearing debt.
|
|
|
|
|
|
|
|
|
|
|
|
|
ScanSource, Inc. and Subsidiaries
|
Supplementary Information (Unaudited)
|
|
|
Non-GAAP Financial Information:
|
|
|
|
|
|
|
|
|
|
|
|
Forecast for Quarter
ending June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
Range Low
|
|
|
Range High
|
GAAP diluted EPS
|
|
|
|
|
|
|
|
|
|
|
$
|
0.48
|
|
|
|
$
|
0.54
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
|
|
|
|
|
|
|
|
0.14
|
|
|
|
0.14
|
|
Change in fair value of contingent consideration
|
|
|
|
|
|
|
|
|
|
|
0.12
|
|
|
|
0.12
|
|
Non-GAAP diluted EPS
|
|
|
|
|
|
|
|
|
|
|
$
|
0.74
|
|
|
|
$
|
0.80
|
|
|
|
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20180508006597/en/
[ Back To TMCnet.com's Homepage ]
|