[May 10, 2016] |
|
Black Box Corporation Reports Fourth Quarter of Fiscal 2016 Results; Declares an Increase to Its Dividend for the Sixth Consecutive Year
Black Box Corporation (NASDAQ:BBOX), a leading technology solutions
provider dedicated to helping customers design, build, manage and secure
their IT infrastructure, today reported results for the fourth quarter
of Fiscal 2016 and twelve-month period ended March 31, 2016.
4Q16 Results
-
Revenues were $224.1 million, down 9% from $245.1 million for the same
period last year and up 1% from $222.5 million in the sequential
period.
-
Benefit for income taxes was $2.6 million, compared to $0.4 million
for the same period last year and compared to a provision for income
taxes of $0.1 million in the sequential period.
-
Operating net income* was $2.1 million, down 71% from $7.1 million for
the same period last year and down 64% from $5.7 million in the
sequential period.
-
Operating EPS* was $0.14, down 70% from $0.46 for the same period last
year and down 63% from $0.37 in the sequential period.
-
Net loss was $47.7 million, which included $34.9 million ($34.8
million net of tax) of goodwill and intangible asset impairment loss,
compared to net income of $2.9 million for the same period last year
and compared to a net income of $5.7 million in the sequential period.
-
Diluted loss per share was $3.13, compared to Diluted earnings per
share of $0.19 for the same period last year and compared to Diluted
earnings per share of $0.37 in the sequential period.
-
Cash flow provided by operations was $22.3 million, down 40% from
$37.0 million for the same period last year and down 23% from $28.8
million in the sequential period.
-
We provided $6.0 million to our shareholders by repurchasing $4.3
million of common stock and paying $1.7 million in dividends.
FY16 Results
-
Revenues were $912.7 million, down 8% from $992.4 million for the same
period last year.
-
Benefit from income taxes was $22.0 million, compared to provision for
income taxes of $8.2 million for the same period last year.
-
Operating net income* was $17.0 million, down 34% from $25.9 million
for the same period last year.
-
Operating EPS* was $1.11, down 34% from $1.67 for the same period last
year.
-
Net loss was $171.1 million, which included $192.2 million ($167.6
million net of tax) of goodwill and intangible asset impairment loss,
compared to net income of $15.3 million for the same period last year.
-
Diluted loss per share was $11.18, compared to diluted earnings per
share of $0.99 for the same period last year.
-
Cash flow provided by operations was $37.2 million, down 20% from
$46.5 million for the same period last year.
-
We provided $13.9 million to our shareholders by repurchasing $7.2
million of common stock and paying $6.6 million in dividends.
* See the information under the caption "Non-GAAP Financial Measures"
below for a discussion regarding the usefulness of the non-GAAP
financial measures contained in this release, definitions of those
non-GAAP financial measures and reconciliations to their most directly
comparable GAAP financial measures.
Dividend Increase
The Company also announced that its Board of Directors has declared a 9%
increase to its quarterly cash dividend resulting in a payout of $0.12
per share of its Common Stock. The $0.12 per share dividend was declared
on all outstanding shares of Black Box's Common Stock and will be
payable on July 16, 2016 to stockholders of record at the close of
business on July 1, 2016. Black Box will pay the dividend through its
transfer agent, American Stock Transfer & Trust Company, LLC, 6201 15th
Avenue, Brooklyn, NY 11219. This is the sixth consecutive year that the
Company has increased its dividend.
New Credit Facility
The Company also announced that it has refinanced its senior credit
facility with a new, five year, $200,000,000 senior secured credit
facility with a group of lenders led by PNC Bank, National Association,
as Administrative Agent, and Bank of America, N.A., as Syndication
Agent. This credit facility includes a provision to increase the
commitments to $250,000,000.
Commenting on the fourth quarter of Fiscal 2016 results, E.C. Sykes,
President and Chief Executive Officer, said, "I am pleased to join Black
Box and look forward to working with the team to improve the Company's
position in the market and its financial results. As can be seen from
our 4Q16 results, our profitability and predictability remain challenged
and this is getting immediate attention. While profitability was lower
than target, the team was able to exceed our revenue target and produce
strong cash flows. Our dividend and new credit facility are positive
events. Our quarterly dividend is being raised 9% to $0.12. And our new
credit facility will provide us the flexibility to address our cost
structure over the coming quarters as we first look to stabilize the
business and then to build a pattern of sustainable profitable revenue
growth."
Mr. Sykes continued, "Over the past 2 ½ months, I have been listening to
our customers, partners, and team members. I am personally excited by
the opportunities that lie before us. This Company has the talent and
market position to consistently deliver valuable, high quality network
solutions. As we complete the transformational efforts that are in
process, we will be in position to capitalize on those capabilities."
Earnings Conference Call
The Company will conduct a conference call beginning at 5:00 p.m.
Eastern Time today, May 10, 2016. E.C. Sykes, President and Chief
Executive Officer, will host the call. To listen only to the live
webcast, access the event at http://investor.blackbox.com/events.cfm.
To participate in the teleconference, dial 877-303-3145 (USA) or
253-237-1194 (International) approximately 15 minutes prior to the
starting time and ask to be connected to conference 93159574. A replay
of the audio webcast will be available at http://investor.blackbox.com/events.cfm
for a limited period of time.
About Black Box
Black Box is a leading technology solutions provider dedicated to
helping customers design, build, manage and secure their IT
infrastructure. Black Box delivers high-value products and services
through its global presence and 3,631 team members. To learn more, visit
the Black Box Web site at http://www.blackbox.com.
Black Box® and the Double Diamond logo are registered
trademarks of BB Technologies, Inc.
Any forward-looking statements contained in this release are made
pursuant to the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995 and speak only as of the date of this
release. You can identify these forward-looking statements by the fact
that they use words such as "should," "anticipate," "estimate,"
"approximate," "expect," "target," "may," "will," "project," "intend,"
"plan," "believe" and other words of similar meaning and expression in
connection with any discussion of future operating or financial
performance. One can also identify forward-looking statements by the
fact that they do not relate strictly to historical or current facts.
Forward-looking statements are inherently subject to a variety of risks
and uncertainties that could cause actual results to differ materially
from those projected. Although it is not possible to predict or identify
all risk factors, they may include levels of business activity and
operating expenses, expenses relating to corporate compliance
requirements, cash flows, global economic and business conditions,
successful integration of acquisitions, the timing and costs of
restructuring programs and other initiatives, successful marketing of
the Company's product and services offerings, successful implementation
of the Company's integration initiatives, successful implementation of
the Company's government contracting programs, competition, changes in
foreign, political and economic conditions, fluctuating foreign
currencies compared to the U.S. dollar, rapid changes in technologies,
client preferences, the Company's arrangements with suppliers of voice
equipment and technology, government budgetary constraints and various
other matters, many of which are beyond the Company's control.
Additional risk factors are included in the Company's Annual Report on
Form 10-K for the fiscal year ended March 31, 2015. We can give no
assurance that any goal, plan or target set forth in forward-looking
statements will be achieved and readers are cautioned not to place undue
reliance on such statements, which speak only as of the date made. We
undertake no obligation to release publicly any revisions to
forward-looking statements as a result of future events or developments
and caution you not to unduly rely on any such forward-looking
statements.
|
|
|
|
|
BLACK BOX CORPORATION CONDENSED CONSOLIDATED
BALANCE SHEETS
|
|
|
|
|
|
In millions and may not foot due to rounding
|
|
March 31, 2016
|
|
March 31, 2015
|
Assets
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
23.5
|
|
$
|
23.5
|
Accounts receivable, net
|
|
139.2
|
|
150.6
|
Inventories, net
|
|
42.7
|
|
54.4
|
Costs/estimated earnings in excess of billings on uncompleted
contracts
|
|
66.7
|
|
79.3
|
Other assets
|
|
27.3
|
|
31.3
|
Total current assets
|
|
299.4
|
|
339.2
|
Property, plant and equipment, net
|
|
34.5
|
|
32.2
|
Goodwill, net
|
|
-
|
|
191.2
|
Intangibles, net
|
|
78.2
|
|
88.1
|
Deferred tax asset
|
|
57.1
|
|
31.1
|
Other assets
|
|
6.7
|
|
4.4
|
Total assets
|
|
$
|
475.8
|
|
$
|
686.3
|
Liabilities
|
|
|
|
|
Accounts payable
|
|
$
|
56.8
|
|
$
|
64.5
|
Accrued compensation and benefits
|
|
21.5
|
|
24.8
|
Deferred revenue
|
|
29.4
|
|
34.9
|
Billings in excess of costs/estimated earnings on uncompleted
contracts
|
|
20.4
|
|
16.4
|
Other liabilities
|
|
42.2
|
|
47.1
|
Total current liabilities
|
|
170.4
|
|
187.7
|
Long-term debt
|
|
119.7
|
|
137.3
|
Other liabilities
|
|
29.5
|
|
24.2
|
Total liabilities
|
|
$
|
319.6
|
|
$
|
349.1
|
Stockholders' equity
|
|
|
|
|
Common stock
|
|
$
|
-
|
|
$
|
-
|
Additional paid-in capital
|
|
501.8
|
|
498.1
|
Retained earnings
|
|
80.6
|
|
258.4
|
Accumulated other comprehensive income (loss)
|
|
(13.1)
|
|
(13.4)
|
Treasury stock, at cost
|
|
(413.1)
|
|
(406.0)
|
Total stockholders' equity
|
|
$
|
156.2
|
|
$
|
337.1
|
Total liabilities and stockholders' equity
|
|
$
|
475.8
|
|
$
|
686.3
|
|
|
|
BLACK BOX CORPORATION CONDENSED CONSOLIDATED
STATEMENTS OF OPERATIONS
|
|
In millions, except per share amounts and may not
|
|
|
|
|
|
|
|
|
|
|
foot due to rounding
|
|
4Q16
|
|
3Q16
|
|
4Q15
|
|
FY16
|
|
FY15
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
Products
|
|
$
|
39.8
|
|
$
|
41.9
|
|
$
|
42.4
|
|
$
|
166.5
|
|
$
|
176.8
|
Services
|
|
184.3
|
|
180.5
|
|
202.6
|
|
746.1
|
|
815.6
|
Total
|
|
224.1
|
|
222.5
|
|
245.1
|
|
912.7
|
|
992.4
|
Cost of sales
|
|
|
|
|
|
|
|
|
|
|
Products
|
|
24.7
|
|
23.7
|
|
23.9
|
|
97.5
|
|
103.1
|
Services
|
|
139.8
|
|
129.2
|
|
144.6
|
|
544.8
|
|
587.1
|
Total
|
|
164.5
|
|
152.9
|
|
168.5
|
|
642.3
|
|
690.2
|
Gross profit
|
|
59.7
|
|
69.6
|
|
76.5
|
|
270.3
|
|
302.3
|
Selling, general & administrative expenses
|
|
71.4
|
|
60.0
|
|
70.0
|
|
255.7
|
|
263.1
|
Asset impairment loss
|
|
34.9
|
|
-
|
|
-
|
|
192.2
|
|
-
|
Intangibles amortization
|
|
2.5
|
|
2.6
|
|
2.6
|
|
10.3
|
|
10.5
|
Operating income (loss)
|
|
(49.2)
|
|
7.1
|
|
4.0
|
|
(187.8)
|
|
28.6
|
Interest expense, net
|
|
1.1
|
|
1.2
|
|
1.1
|
|
4.7
|
|
4.4
|
Other expenses (income), net
|
|
0.1
|
|
0.1
|
|
0.3
|
|
0.5
|
|
0.6
|
Income (loss) before provision for income taxes
|
|
(50.4)
|
|
5.8
|
|
2.6
|
|
(193.1)
|
|
23.6
|
Provision (benefit) for income taxes
|
|
(2.6)
|
|
0.1
|
|
(0.4)
|
|
(22.0)
|
|
8.2
|
Net income (loss)
|
|
$
|
(47.7)
|
|
$
|
5.7
|
|
$
|
2.9
|
|
$
|
(171.1)
|
|
$
|
15.3
|
Earnings (loss) per common share
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(3.13)
|
|
$
|
0.37
|
|
0.19
|
|
$
|
(11.18)
|
|
$
|
1.00
|
Diluted
|
|
$
|
(3.13)
|
|
$
|
0.37
|
|
$
|
0.19
|
|
$
|
(11.18)
|
|
$
|
0.99
|
Weighted-average common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
15.2
|
|
15.4
|
|
15.4
|
|
15.3
|
|
15.4
|
Diluted
|
|
15.2
|
|
15.4
|
|
15.5
|
|
15.3
|
|
15.5
|
Dividends per share
|
|
$
|
0.11
|
|
$
|
0.11
|
|
$
|
0.10
|
|
$
|
0.44
|
|
$
|
0.40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BLACK BOX CORPORATION CONDENSED CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
In millions and may not foot due to rounding
|
|
4Q16
|
|
3Q16
|
|
4Q15
|
|
FY16
|
|
FY15
|
Operating Activities
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(47.7)
|
|
$
|
5.7
|
|
$
|
2.9
|
|
$
|
(171.1)
|
|
$
|
15.3
|
Adjustments to reconcile net income (loss) to net cash provided by
(used for) operating activities
|
|
|
|
|
|
|
|
|
|
|
Intangibles amortization
|
|
2.5
|
|
2.6
|
|
2.6
|
|
10.3
|
|
10.5
|
Depreciation
|
|
2.3
|
|
2.2
|
|
1.8
|
|
8.6
|
|
7.0
|
Loss (gain) on sale of property
|
|
-
|
|
-
|
|
(0.1)
|
|
-
|
|
(0.1)
|
Deferred taxes
|
|
(1.9)
|
|
(1.1)
|
|
4.8
|
|
(26.1)
|
|
4.7
|
Stock compensation expense
|
|
0.8
|
|
1.1
|
|
1.1
|
|
5.1
|
|
6.0
|
Change in fair value of interest-rate swaps
|
|
-
|
|
-
|
|
(0.3)
|
|
(0.4)
|
|
(1.1)
|
Asset impairment loss
|
|
34.9
|
|
-
|
|
-
|
|
192.2
|
|
-
|
Changes in operating assets and liabilities (net of acquisitions)
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable, net
|
|
22.0
|
|
3.9
|
|
25.6
|
|
11.6
|
|
1.5
|
Inventories, net
|
|
6.0
|
|
1.5
|
|
(0.1)
|
|
11.8
|
|
(3.5)
|
Costs/estimated earnings in excess of billings on uncompleted
contracts
|
|
(0.3)
|
|
12.6
|
|
4.1
|
|
12.7
|
|
9.9
|
All other assets
|
|
(4.0)
|
|
(7.7)
|
|
(16.2)
|
|
(0.3)
|
|
(14.2)
|
Accounts payable
|
|
(0.3)
|
|
(1.0)
|
|
0.6
|
|
(7.6)
|
|
1.8
|
Billings in excess of costs/estimated earnings on uncompleted
contracts
|
|
(4.0)
|
|
5.8
|
|
(5.2)
|
|
4.0
|
|
0.6
|
All other liabilities
|
|
12.1
|
|
3.1
|
|
15.2
|
|
(13.6)
|
|
8.1
|
Net cash provided by (used for) operating activities
|
|
$
|
22.3
|
|
$
|
28.8
|
|
$
|
37.0
|
|
$
|
37.2
|
|
$
|
46.5
|
Investing Activities
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
$
|
(2.4)
|
|
$
|
(3.6)
|
|
$
|
(2.1)
|
|
$
|
(10.5)
|
|
$
|
(8.5)
|
Capital disposals
|
|
-
|
|
-
|
|
-
|
|
0.2
|
|
0.2
|
Acquisition of businesses (payments)/recoveries
|
|
(0.8)
|
|
-
|
|
-
|
|
(0.8)
|
|
-
|
Prior merger-related (payments)/recoveries
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(0.8)
|
Net cash provided by (used for) investing activities
|
|
$
|
(3.1)
|
|
$
|
(3.6)
|
|
$
|
(2.1)
|
|
$
|
(11.1)
|
|
$
|
(9.1)
|
Financing Activities
|
|
|
|
|
|
|
|
|
|
|
Proceeds (repayments) from long-term debt
|
|
$
|
(9.0)
|
|
$
|
(22.7)
|
|
$
|
(40.0)
|
|
$
|
(17.8)
|
|
$
|
(24.5)
|
Proceeds (repayments) from short-term debt
|
|
0.9
|
|
(3.2)
|
|
(0.6)
|
|
4.1
|
|
(2.3)
|
Purchase of treasury stock
|
|
(4.3)
|
|
-
|
|
-
|
|
(7.2)
|
|
(8.1)
|
Payment of dividends
|
|
(1.7)
|
|
(1.7)
|
|
(1.5)
|
|
(6.6)
|
|
(6.0)
|
Increase (decrease) in cash overdrafts
|
|
(0.2)
|
|
0.1
|
|
(0.4)
|
|
(0.2)
|
|
(0.3)
|
Net cash provided by (used for) financing activities
|
|
$
|
(14.4)
|
|
$
|
(27.6)
|
|
$
|
(42.7)
|
|
$
|
(27.7)
|
|
$
|
(41.2)
|
Foreign currency exchange impact on cash
|
|
$
|
0.7
|
|
$
|
0.1
|
|
$
|
(1.9)
|
|
$
|
1.5
|
|
$
|
(3.5)
|
Increase/(decrease) in cash and cash equivalents
|
|
$
|
5.5
|
|
$
|
(2.3)
|
|
$
|
(9.8)
|
|
$
|
-
|
|
$
|
(7.3)
|
Cash and cash equivalents at beginning of period
|
|
18.0
|
|
20.3
|
|
33.3
|
|
23.5
|
|
30.8
|
Cash and cash equivalents at end of period
|
|
$
|
23.5
|
|
$
|
18.0
|
|
$
|
23.5
|
|
$
|
23.5
|
|
$
|
23.5
|
|
|
Non-GAAP Financial Measures
As a supplement to United States Generally Accepted Accounting
Principles ("GAAP"), the Company provides non-GAAP financial measures
such as operating income before provision for income taxes ("EBIT"),
operating net income, operating earnings per share ("EPS"), revenues
excluding foreign currency, adjusted operating income, Earnings Before
Interest, Taxes, Depreciation and Amortization ("EBITDA"), Operating
EBITDA and free cash flow to illustrate the Company's operational
performance. These non-GAAP financial measures are not prepared in
accordance with GAAP, are not reported by all of the Company's
competitors and may not be directly comparable to similarly-titled
measures of the Company's competitors due to potential differences in
the exact method of calculation. However, each of the amounts included
in the calculation of non-GAAP financial measures are computed in
accordance with GAAP. See below for reconciliations to the most directly
comparable GAAP financial measures.
Management uses these non-GAAP financial measures (a) to evaluate the
Company's historical and prospective financial performance as well as
its performance relative to its competitors, (b) to set internal sales
targets and associated operating budgets, (c) to allocate resources and
(d) to measure operational profitability. Management uses similar
non-GAAP measures as an important factor in determining variable
compensation for Management and its team members.
Non-GAAP financial measures are not in accordance with, or an
alternative for, GAAP financial measures. The Company's non-GAAP
financial measures are not meant to be considered in isolation or as a
substitute for comparable GAAP financial measures, and should be read
only in conjunction with the Company's consolidated financial statements
prepared in accordance with GAAP.
Operating EBIT, operating net income and operating EPS
Management believes that operating EBIT, defined by the Company as net
income (loss) plus provision (benefit) for income taxes and adjustments,
operating net income, defined by the Company as operating EBIT less
operational income taxes, and operating EPS, defined as operating net
income divided by weighted average common shares outstanding (diluted),
provide investors additional important information to enable them to
assess, in the way Management assesses, the Company's current and future
operations. Adjustments include intangibles amortization, the change in
fair value of the interest-rate swaps, goodwill and intangible asset
impairment loss, Accounts receivable impairment loss (primarily due to a
non-recurring write-down of Accounts receivable for one large project)),
Inventory impairment loss (due to a non-recurring write-down to the
lower of cost or market as a result of a product line discontinuation
and excess inventory given current revenue levels), each of which are
non-cash charges, and restructuring expense and CEO transition costs
(non-recurring costs related to the transition of the Chief Executive
Officer ("CEO") position), each of which is a cash charge.
A reconciliation of Net income (loss) to operating EBIT and Operating
net income is presented below:
|
|
|
|
|
|
|
|
|
|
|
In millions and may not foot due to rounding
|
|
4Q16
|
|
3Q16
|
|
4Q15
|
|
FY16
|
|
FY15
|
Net income (loss)
|
|
$
|
(47.7)
|
|
$
|
5.7
|
|
$
|
2.9
|
|
$
|
(171.1)
|
|
$
|
15.3
|
Provision (benefit) for income taxes
|
|
(2.6)
|
|
0.1
|
|
(0.4)
|
|
(22.0)
|
|
8.2
|
Effective tax rate
|
|
5.2%
|
|
1.1%
|
|
(14.6)%
|
|
11.4%
|
|
35.0%
|
Income (loss) before provision for income taxes
|
|
$
|
(50.4)
|
|
$
|
5.8
|
|
$
|
2.6
|
|
$
|
(193.1)
|
|
$
|
23.6
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
Intangibles amortization
|
|
$
|
2.5
|
|
$
|
2.6
|
|
$
|
2.6
|
|
$
|
10.3
|
|
$
|
10.5
|
Interest rate swap
|
|
-
|
|
-
|
|
(0.3)
|
|
(0.4)
|
|
(1.1)
|
Restructuring expense
|
|
6.5
|
|
0.9
|
|
4.1
|
|
8.8
|
|
6.9
|
CEO transition costs
|
|
1.5
|
|
-
|
|
-
|
|
1.5
|
|
-
|
Accounts receivable impairment loss
|
|
2.4
|
|
-
|
|
-
|
|
2.4
|
|
-
|
Inventory impairment loss
|
|
6.0
|
|
-
|
|
-
|
|
6.0
|
|
-
|
Asset impairment loss
|
|
34.9
|
|
-
|
|
-
|
|
192.2
|
|
-
|
Total pre-tax adjustments
|
|
$
|
53.7
|
|
$
|
3.5
|
|
$
|
6.4
|
|
$
|
220.7
|
|
$
|
16.3
|
|
|
|
|
|
|
|
|
|
|
|
Operating EBIT
|
|
$
|
3.4
|
|
$
|
9.3
|
|
$
|
9.0
|
|
$
|
27.6
|
|
$
|
39.8
|
Operational effective tax rate
|
|
38.5%
|
|
38.5%
|
|
21.4%
|
|
38.5%
|
|
35.0%
|
Operational income taxes (1)
|
|
1.3
|
|
3.6
|
|
1.9
|
|
10.6
|
|
14.0
|
Operating net income
|
|
$
|
2.1
|
|
$
|
5.7
|
|
$
|
7.1
|
|
$
|
17.0
|
|
$
|
25.9
|
(1) The effective tax rate used to determine operational income taxes is
based on the Company's projected full-year ordinary income tax expense
and the projected full-year impact of certain discreet tax items.
A reconciliation of Diluted earnings (loss) per share to operating EPS
is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
4Q16
|
|
3Q16
|
|
4Q15
|
|
FY16
|
|
FY15
|
Diluted EPS
|
|
$
|
(3.13)
|
|
$
|
0.37
|
|
$
|
0.19
|
|
$
|
(11.18)
|
|
$
|
0.99
|
EPS impact *
|
|
3.27
|
|
-
|
|
0.27
|
|
12.29
|
|
0.68
|
Operating EPS
|
|
$
|
0.14
|
|
$
|
0.37
|
|
$
|
0.46
|
|
$
|
1.11
|
|
$
|
1.67
|
* EPS impact is the result of excluding the provision for income taxes
and the adjustments and utilizing an operational effective tax rate.
Revenues excluding foreign currency
Management is presented with and reviews revenues which exclude foreign
currency and enable an investor to assess, in the way Management
assesses, revenues from its core operations.
Information on quarterly revenues excluding foreign currency compared to
the same period last year is presented below:
|
|
|
|
|
|
|
In millions and may not foot due to rounding
|
|
4Q16
|
|
4Q15
|
|
% Change
|
Revenues
|
|
$
|
224.1
|
|
$
|
245.1
|
|
(9)%
|
Foreign currency impact - North America Products
|
|
0.1
|
|
-
|
|
|
Foreign currency impact - North America Services
|
|
0.3
|
|
-
|
|
|
Foreign currency impact - International Products
|
|
0.7
|
|
-
|
|
|
Foreign currency impact - International Services
|
|
0.4
|
|
-
|
|
|
Revenues (excluding foreign currency)
|
|
$
|
225.6
|
|
$
|
245.1
|
|
(8)%
|
|
|
|
|
|
|
|
|
|
Information on quarterly revenues excluding foreign currency compared to
the sequential quarter is presented below:
|
|
|
|
|
|
|
In millions and may not foot due to rounding
|
|
4Q16
|
|
3Q16
|
|
% Change
|
Revenues
|
|
$
|
224.1
|
|
$
|
222.5
|
|
1%
|
Foreign currency impact - North America Products
|
|
-
|
|
-
|
|
|
Foreign currency impact - North America Services
|
|
0.1
|
|
-
|
|
|
Foreign currency impact - International Products
|
|
-
|
|
-
|
|
|
Foreign currency impact - International Services
|
|
0.3
|
|
-
|
|
|
Revenues (excluding foreign currency)
|
|
$
|
224.5
|
|
$
|
222.5
|
|
1%
|
|
|
|
|
|
|
|
|
|
Information on year-to-date revenues excluding foreign currency compared
to the same period last year is presented below:
In millions and may not foot due to rounding
|
|
FY16
|
|
FY15
|
|
% Change
|
Revenues
|
|
$
|
912.7
|
|
$
|
992.4
|
|
(8)%
|
Foreign currency impact - North America Products
|
|
0.5
|
|
-
|
|
|
Foreign currency impact - North America Services
|
|
1.9
|
|
-
|
|
|
Foreign currency impact - International Products
|
|
10.2
|
|
-
|
|
|
Foreign currency impact - International Services
|
|
2.9
|
|
-
|
|
|
Revenues (excluding foreign currency)
|
|
$
|
928.2
|
|
$
|
992.4
|
|
(6)%
|
|
|
|
|
|
|
|
|
|
Segment Information
Management is presented with and reviews Revenues, Gross profit,
Operating income (loss) and Adjusted operating income by segment.
Management believes that Adjusted operating income, defined by the
Company as Operating income (loss) plus adjustments, provides investors
additional important information to enable them to assess, in the way
Management assesses, the Company's current and future operations.
Adjustments include intangibles amortization, asset impairment loss,
Accounts receivable impairment loss, Inventory impairment loss, CEO
transition costs and restructuring expense.
A reconciliation of Operating income (loss) to Adjusted operating income
(by segment) is presented below:
|
|
4Q16
|
|
3Q16
|
|
4Q15
|
|
FY16
|
|
FY15
|
In millions and may not foot due to rounding
|
|
$
|
|
% of Rev
|
|
$
|
|
% of Rev
|
|
$
|
|
% of Rev
|
|
$
|
|
% of Rev
|
|
$
|
|
% of Rev
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America Products
|
|
$19.4
|
|
|
|
$20.1
|
|
|
|
$20.5
|
|
|
|
$84.7
|
|
|
|
$85.2
|
|
|
International Products
|
|
20.5
|
|
|
|
21.8
|
|
|
|
22.0
|
|
|
|
81.9
|
|
|
|
91.6
|
|
|
Products
|
|
$39.8
|
|
|
|
$41.9
|
|
|
|
$42.4
|
|
|
|
$166.5
|
|
|
|
$176.8
|
|
|
North America Services
|
|
$175.7
|
|
|
|
$172.6
|
|
|
|
$195.5
|
|
|
|
$715.8
|
|
|
|
$785.7
|
|
|
International Services
|
|
8.6
|
|
|
|
7.9
|
|
|
|
7.1
|
|
|
|
30.3
|
|
|
|
29.9
|
|
|
Services
|
|
$184.3
|
|
|
|
$180.5
|
|
|
|
$202.6
|
|
|
|
$746.1
|
|
|
|
$815.6
|
|
|
Total
|
|
$224.1
|
|
|
|
$222.5
|
|
|
|
$245.1
|
|
|
|
$912.7
|
|
|
|
$992.4
|
|
|
Gross profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America Products
|
|
$6.8
|
|
35.0%
|
|
$9.1
|
|
45.2%
|
|
$9.7
|
|
47.6%
|
|
$35.6
|
|
42.1%
|
|
$36.1
|
|
42.3%
|
International Products
|
|
8.4
|
|
40.8%
|
|
9.2
|
|
42.0%
|
|
8.8
|
|
39.9%
|
|
33.4
|
|
40.7%
|
|
37.7
|
|
41.1%
|
Products
|
|
$15.1
|
|
38.0%
|
|
$18.2
|
|
43.5%
|
|
$18.5
|
|
43.6%
|
|
$69.0
|
|
41.4%
|
|
$73.7
|
|
41.7%
|
North America Services
|
|
$42.7
|
|
24.3%
|
|
$49.6
|
|
28.7%
|
|
$56.0
|
|
28.6%
|
|
$194.4
|
|
27.2%
|
|
$220.5
|
|
28.1%
|
International Services
|
|
1.9
|
|
21.7%
|
|
1.8
|
|
22.4%
|
|
2.1
|
|
29.0%
|
|
6.9
|
|
22.9%
|
|
8.1
|
|
26.9%
|
Services
|
|
$44.5
|
|
24.2%
|
|
$51.4
|
|
28.5%
|
|
$58.0
|
|
28.6%
|
|
$201.3
|
|
27.0%
|
|
$228.5
|
|
28.0%
|
Total
|
|
$59.7
|
|
26.6%
|
|
$69.6
|
|
31.3%
|
|
$76.5
|
|
31.2%
|
|
$270.3
|
|
29.6%
|
|
$302.3
|
|
30.5%
|
Operating income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America Products
|
|
$(13.5)
|
|
(69.5)%
|
|
$0.7
|
|
3.6%
|
|
$1.8
|
|
8.7%
|
|
$(34.7)
|
|
(40.9)%
|
|
$4.6
|
|
5.4%
|
International Products
|
|
(1.0)
|
|
(4.7)%
|
|
2.0
|
|
9.0%
|
|
(0.9)
|
|
(4.1)%
|
|
(3.8)
|
|
(4.6)%
|
|
(0.3)
|
|
(0.3)%
|
Products
|
|
$(14.4)
|
|
(36.2)%
|
|
$2.7
|
|
6.4%
|
|
$0.9
|
|
2.0%
|
|
$(38.4)
|
|
(23.1)%
|
|
$4.3
|
|
2.4%
|
North America Services
|
|
$(35.3)
|
|
(20.1)%
|
|
$3.9
|
|
2.3%
|
|
$2.4
|
|
1.2%
|
|
$(144.0)
|
|
(20.1)%
|
|
$22.2
|
|
2.8%
|
International Services
|
|
0.5
|
|
5.9%
|
|
0.5
|
|
6.2%
|
|
0.7
|
|
9.5%
|
|
(5.4)
|
|
(17.9)%
|
|
2.1
|
|
7.0%
|
Services
|
|
$(34.8)
|
|
(18.9)%
|
|
$4.4
|
|
2.4%
|
|
$3.1
|
|
1.5%
|
|
$(149.4)
|
|
(20.0)%
|
|
$24.3
|
|
3.0%
|
Total
|
|
$(49.2)
|
|
(21.9)%
|
|
$7.1
|
|
3.2%
|
|
$4.0
|
|
1.6%
|
|
$(187.8)
|
|
(20.6)%
|
|
$28.6
|
|
2.9%
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America Products
|
|
$14.4
|
|
|
|
$0.1
|
|
|
|
$0.2
|
|
|
|
$39.8
|
|
|
|
$0.2
|
|
|
International Products
|
|
2.5
|
|
|
|
-
|
|
|
|
1.3
|
|
|
|
8.3
|
|
|
|
2.3
|
|
|
Products
|
|
$16.9
|
|
|
|
$0.1
|
|
|
|
$1.4
|
|
|
|
$48.1
|
|
|
|
$2.5
|
|
|
North America Services
|
|
$36.7
|
|
|
|
$3.3
|
|
|
|
$5.0
|
|
|
|
$165.6
|
|
|
|
$14.4
|
|
|
International Services
|
|
0.1
|
|
|
|
-
|
|
|
|
0.3
|
|
|
|
7.4
|
|
|
|
0.5
|
|
|
Services
|
|
$36.8
|
|
|
|
$3.3
|
|
|
|
$5.3
|
|
|
|
$173.0
|
|
|
|
$14.9
|
|
|
Total
|
|
$53.7
|
|
|
|
$3.5
|
|
|
|
$6.7
|
|
|
|
$221.1
|
|
|
|
$17.4
|
|
|
Adjusted operating income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America Products
|
|
$1.0
|
|
5.1%
|
|
$0.8
|
|
4.1%
|
|
$1.9
|
|
9.4%
|
|
$5.1
|
|
6.0%
|
|
$4.8
|
|
5.6%
|
International Products
|
|
1.5
|
|
7.3%
|
|
2.0
|
|
9.1%
|
|
0.3
|
|
1.6%
|
|
4.6
|
|
5.6%
|
|
2.0
|
|
2.2%
|
Products
|
|
$2.5
|
|
6.2%
|
|
$2.8
|
|
6.7%
|
|
$2.3
|
|
5.4%
|
|
$9.7
|
|
5.8%
|
|
$6.8
|
|
3.8%
|
North America Services
|
|
$1.4
|
|
0.8%
|
|
$7.2
|
|
4.2%
|
|
$7.5
|
|
3.8%
|
|
$21.6
|
|
3.0%
|
|
$36.6
|
|
4.7%
|
International Services
|
|
0.6
|
|
7.2%
|
|
0.5
|
|
6.5%
|
|
1.0
|
|
13.6%
|
|
2.0
|
|
6.6%
|
|
2.6
|
|
8.6%
|
Services
|
|
$2.1
|
|
1.1%
|
|
$7.7
|
|
4.3%
|
|
$8.4
|
|
4.2%
|
|
$23.6
|
|
3.2%
|
|
$39.2
|
|
4.8%
|
Total
|
|
$4.5
|
|
2.0%
|
|
$10.5
|
|
4.7%
|
|
$10.7
|
|
4.4%
|
|
$33.3
|
|
3.6%
|
|
$46.0
|
|
4.6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA and Operating EBITDA
Management believes that EBITDA, defined as Net income (loss) plus
provision (benefit) for income taxes, interest, depreciation and
amortization, is a widely-accepted measure of profitability that may be
used to measure the Company's ability to service its debt. Operating
EBITDA, defined as EBITDA plus stock compensation expense, Accounts
Receivable impairment loss, Inventory impairment loss and Goodwill
impairment loss may also be used to measure the Company's ability to
service its debt.
A reconciliation of Net income (loss) to EBITDA and Operating EBITDA is
presented below:
|
|
|
|
|
|
|
|
|
|
|
In millions and may not foot due to rounding
|
|
4Q16
|
|
3Q16
|
|
4Q15
|
|
FY16
|
|
FY15
|
Net income (loss)
|
|
$
|
(47.7)
|
|
$
|
5.7
|
|
$
|
2.9
|
|
$
|
(171.1)
|
|
$
|
15.3
|
Provision (benefit) for income taxes
|
|
(2.6)
|
|
0.1
|
|
(0.4)
|
|
(22.0)
|
|
8.2
|
Interest expense, net
|
|
1.1
|
|
1.2
|
|
1.1
|
|
4.7
|
|
4.4
|
Intangibles amortization
|
|
2.5
|
|
2.6
|
|
2.6
|
|
10.3
|
|
10.5
|
Depreciation
|
|
2.3
|
|
2.2
|
|
1.8
|
|
8.6
|
|
7.0
|
EBITDA
|
|
$
|
(44.5)
|
|
$
|
11.8
|
|
$
|
8.1
|
|
$
|
(169.5)
|
|
$
|
45.5
|
Stock compensation expense
|
|
0.8
|
|
1.1
|
|
1.1
|
|
5.1
|
|
6.0
|
Accounts receivable impairment loss
|
|
2.4
|
|
-
|
|
-
|
|
2.4
|
|
-
|
Inventory impairment loss
|
|
6.0
|
|
-
|
|
-
|
|
6.0
|
|
-
|
Asset impairment loss
|
|
34.9
|
|
-
|
|
-
|
|
192.2
|
|
-
|
Operating EBITDA
|
|
$
|
(0.5)
|
|
$
|
12.9
|
|
$
|
9.2
|
|
$
|
36.1
|
|
$
|
51.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow
Management believes that free cash flow, defined by the Company as Net
cash provided by (used for) operating activities less net capital
expenditures, plus or minus Foreign currency exchange impact on cash,
plus Proceeds from stock option exercises, is an important measurement
of liquidity as it represents the total cash available to the Company.
A reconciliation of Net cash provided by (used for) operating activities
to free cash flow is presented below:
|
|
|
|
|
|
|
|
|
|
|
In millions and may not foot due to rounding
|
|
4Q16
|
|
3Q16
|
|
4Q15
|
|
FY16
|
|
FY15
|
Net cash provided by (used for) operating activities
|
|
$
|
22.3
|
|
$
|
28.8
|
|
$
|
37.0
|
|
$
|
37.2
|
|
$
|
46.5
|
Net capital expenditures
|
|
(2.4)
|
|
(3.6)
|
|
(2.1)
|
|
(10.3)
|
|
(8.3)
|
Foreign currency exchange impact on cash
|
|
0.7
|
|
0.1
|
|
(1.9)
|
|
1.5
|
|
(3.5)
|
Free cash flow before stock option exercises
|
|
$
|
20.6
|
|
$
|
25.3
|
|
$
|
32.9
|
|
$
|
28.4
|
|
$
|
34.7
|
Proceeds from the exercise of stock options
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Free cash flow
|
|
$
|
20.6
|
|
$
|
25.3
|
|
$
|
32.9
|
|
$
|
28.4
|
|
$
|
34.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Significant Balance Sheet ratios and Other Information
Information on certain balance sheet ratios, backlog and headcount is
presented below:
|
|
|
|
|
|
|
Dollars In millions
|
|
4Q16
|
|
3Q16
|
|
4Q15
|
Days sales outstanding
|
|
53 days
|
|
62 days
|
|
52 days
|
Aggregate days sales outstanding
|
|
74 days
|
|
80 days
|
|
77 days
|
Inventory turns
|
|
15.1x
|
|
11.7x
|
|
11.9x
|
Six-month order backlog
|
|
$
|
164.2
|
|
$
|
172.7
|
|
$
|
168.7
|
Headcount
|
|
3,631
|
|
3,637
|
|
3,803
|
Net Debt
|
|
$
|
96.2
|
|
$
|
110.7
|
|
$
|
113.7
|
Leverage ratio*
|
|
3.0
|
|
2.8
|
|
2.7
|
* Leverage ratio is based on Adjusted EBITDA as defined under the
applicable credit facility.
View source version on businesswire.com: http://www.businesswire.com/news/home/20160510006874/en/
[ Back To TMCnet.com's Homepage ]
|