FREMONT, Calif., March 29, 2018 /PRNewswire/ -- SYNNEX Corporation (NYSE: SNX), a
leading business process services company, today announced financial results for the fiscal first quarter ended February 28,
2018.
|
Q1 FY18
|
Q1 FY17
|
Net change
|
|
|
Revenue ($M)
|
$4,552
|
$3,521
|
29.3%
|
|
|
Operating income ($M)
|
$111.9
|
$101.8
|
10.0%
|
|
|
Non-GAAP operating income ($M)(1)
|
$140.4
|
$118.9
|
18.2%
|
|
|
Operating margin
|
2.46%
|
2.89%
|
(43) bps
|
|
|
Non-GAAP operating margin (1)
|
3.09%
|
3.38%
|
(29) bps
|
|
|
Net income ($M)
|
$24.4
|
$61.8
|
(60.5)%
|
|
|
Non-GAAP net income ($M)(1)
|
$86.3
|
$73.1
|
18.1%
|
|
|
Diluted EPS
|
$0.61
|
$1.54
|
(60.4)%
|
|
|
Non-GAAP Diluted EPS (1)
|
$2.14
|
$1.82
|
17.6%
|
|
|
|
(1) Non-GAAP financial measures exclude the impact of
acquisition-related and integration expenses, the amortization of intangible assets together with the related tax effects
thereon, and a charge related to repatriation tax and the remeasurement of deferred taxes. A reconciliation of GAAP to
Non-GAAP financial measures is presented in the supplementary information section at the end of this press
release.
|
"We started our 2018 fiscal year with solid momentum as we achieved record first quarter revenue and operating profit
dollars," said Dennis Polk, President and Chief Executive Officer. "This quarter's performance
speaks to the unique and differentiated solutions we are delivering to partners across our businesses, and our team's continued
ability to operate efficiently and effectively in the markets we serve."
First Quarter Fiscal 2018 Highlights:
- Technology Solutions: Revenue was $4.0 billion, up 33% from the prior fiscal year
quarter. Adjusting for the Westcon-Comstor acquisition, Technology Solutions grew 12% over the prior year. Operating income was
$82 million, or 2.0% of segment revenue, compared to $80 million,
or 2.6% of segment revenue, in the fiscal first quarter of 2017. Non-GAAP operating income was $97
million, or 2.4% of segment revenue, in the fiscal first quarter of 2018, compared to $81
million, or 2.7% of segment revenue, in the fiscal first quarter of 2017.
- Concentrix: Revenue was $508 million, an increase of 6% over the fiscal first quarter
of the prior year. Operating income was $30 million, or 5.8% of segment revenue, compared to
$21 million, or 4.5% of segment revenue in the prior fiscal year quarter. Non-GAAP operating
income was $44 million, or 8.6% of segment revenue, in the fiscal first quarter of 2018, compared
to $38 million, or 7.9% of segment revenue, in the fiscal first quarter of 2017.
- The trailing fiscal four quarters Return on Invested Capital ("ROIC") was 8.5% compared to 10.5% in the prior year fiscal
first quarter. The adjusted trailing fiscal four quarters ROIC was 11.0%.
- The debt to capitalization ratio was 43.8%, up from 33.1% in the prior fiscal year first quarter, primarily as a result of
the Westcon-Comstor acquisition in the fiscal fourth quarter of 2017.
- Depreciation and amortization were $22 million and $27 million,
respectively.
- Cash used in operations was approximately $6 million during the quarter.
- The effective tax rate for the first quarter of fiscal 2018 was 29%, compared to 34% in the prior year period. The tax rate
for the first quarter of fiscal 2018 excludes a charge of approximately $42 million, or
$1.03 per diluted share, related to repatriation tax and the remeasurement of deferred tax
accounts.
Second Quarter Fiscal 2018 Outlook:
The following statements are based on SYNNEX's current expectations for the fiscal 2018 second quarter. Non-GAAP financial
measures exclude the impact of acquisition-related and integration expenses, the amortization of intangibles and the related tax
effects thereon. These statements are forward-looking and actual results may differ materially.
- Revenue is expected to be in the range of $4.58 billion to $4.78
billion.
- Net income is expected to be in the range of $71.9 million to $75.7
million and on a Non-GAAP basis, net income is expected to be in the range of $91.1
million to $94.9 million.
- Diluted earnings per share is expected to be in the range of $1.77 to $1.87 and on a Non-GAAP basis, diluted earnings per share is expected to be in the range of $2.25 to $2.35.
- After-tax amortization of intangibles is expected to be $19.2 million, or $0.48 per share.
Dividend Announcement
SYNNEX announced today that its Board of Directors declared a quarterly cash dividend of $0.35
per common share. The dividend is payable on April 27, 2018 to stockholders of record as of the
close of business on April 13, 2018.
Conference Call and Webcast
SYNNEX will be discussing its financial results and outlook on a conference call today at 2:00 p.m.
(PT). A webcast of the call will be available at http://ir.synnex.com . The conference call will also be available via telephone by dialing (800) 369-1162
in North America or (415) 228-5007 outside North America. The passcode for the call is
"SNX." A replay of the webcast will be available at http://ir.synnex.com approximately two hours after the conference call has concluded where it will be
archived for one year.
About SYNNEX Corporation
SYNNEX Corporation (NYSE:SNX) is a Fortune 500 corporation and a leading business process services company, providing a
comprehensive range of distribution, logistics and integration services for the technology industry and providing outsourced
services focused on customer engagement to a broad range of enterprises. SYNNEX distributes a broad range of information
technology systems and products, and also provides systems design and integration solutions. Concentrix, a wholly-owned
subsidiary of SYNNEX Corporation, offers a portfolio of strategic solutions and end-to-end business services focused on customer
engagement, process optimization, technology innovation, front and back-office automation and business transformation to clients
in ten identified industry verticals. Founded in 1980, SYNNEX Corporation operates in numerous countries throughout North and
South America, Asia-Pacific and Europe. Additional
information about SYNNEX may be found online at www.synnex.com.
Use of Non-GAAP Financial Information
In addition to the financial results presented in accordance with GAAP, SYNNEX also uses adjusted selling, general and
administrative expenses, non-GAAP operating income, non-GAAP operating margin, adjusted earnings before interest, taxes,
depreciation and amortization ("Adjusted EBITDA"), non-GAAP net income, and non-GAAP diluted earnings per share, which are
non-GAAP financial measures that exclude acquisition-related and integration expenses, restructuring costs, the amortization of
intangible assets and the related tax effects thereon.
In the first fiscal quarter of 2018, non-GAAP net income and non-GAAP diluted earnings per share also exclude the impact of a
provisional adjustment relating to the enactment of the Tax Cuts and Jobs Act of 2017. This adjustment includes an estimated
transition tax on accumulated overseas profits and the estimated remeasurement of deferred tax assets and liabilities to the new
U.S. tax rate. These estimates may be impacted by new guidance issued by regulators, additional information obtained related to
earnings and profits in foreign jurisdictions and the impact of our financial position as of the measurement date of November 30, 2018. SYNNEX expects the accounting for the tax effects of the Tax Cuts and Jobs Act will be
completed during the one-year measurement period.
Additionally, SYNNEX refers to growth rates at constant currency or adjusting for the translation effect of foreign currencies
so that certain financial results can be viewed without the impact of fluctuations in foreign currency exchange rates, thereby
facilitating period-to-period comparisons of the Company's business performance. Financial results adjusted for currency are
calculated by translating current period activity in the transaction currency using the comparable prior year periods' currency
conversion rate. Generally, when the dollar either strengthens or weakens against other currencies, the growth at constant
currency rates or adjusting for currency will be higher or lower than growth reported at actual exchange rates.
Trailing fiscal four quarters ROIC is defined as the last four quarters' tax effected operating income divided by the average
of the last five quarterly balances of borrowings (excluding book overdraft) and equity, net of cash and cash equivalents in
the United States. Adjusted ROIC is calculated by excluding the tax effected impact of
acquisition-related and integration expenses, restructuring costs and the amortization of intangibles from operating income and
equity.
SYNNEX management uses non-GAAP financial measures internally to understand, manage and evaluate the business, to establish
operational goals, and in some cases for measuring performance for compensation purposes. These non-GAAP measures are intended to
provide investors with an understanding of SYNNEX' operational results and trends that more readily enable investors to analyze
SYNNEX' base financial and operating performance and to facilitate period-to-period comparisons and analysis of operational
trends, as well as for planning and forecasting in future periods. Management believes these non-GAAP financial measures are
useful to investors in allowing for greater transparency with respect to supplemental information used by management in its
financial and operational decision-making. As these non-GAAP financial measures are not calculated in accordance with GAAP, they
may not necessarily be comparable to similarly titled measures employed by other companies. These non-GAAP financial measures
should not be considered in isolation or as a substitute for the comparable GAAP measures, and should be read only in conjunction
with the Company's consolidated financial statements prepared in accordance with GAAP. A reconciliation of SYNNEX' non-GAAP
financial information to GAAP is set forth in the supplemental information section at the end of this press release.
Safe Harbor Statement
Statements in this news release regarding SYNNEX Corporation, which are not historical facts, are "forward-looking statements"
within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These
forward-looking statements may be identified by terms such as believe, foresee, expect, may, will, provide, could and should and
the negative of these terms or other similar expressions. These statements, including statements regarding SYNNEX' expectations
and outlook for the fiscal 2018 second quarter as to revenue, net income, non-GAAP net income, diluted earnings per share,
non-GAAP diluted earnings per share, tax rate, after-tax amortization of intangibles and acquisition-related and integration
expenses, currency impact, the frequency and occurrence of dividend declarations, the anticipated benefits of the non-GAAP
financial measures, and estimates related to the Tax Cuts and Jobs Act of 2017, as well as expectations relating to the
accounting thereof, are subject to risks and uncertainties that could cause actual results to differ materially from those
discussed in the forward-looking statements. These risks and uncertainties include, but are not limited to: general economic
conditions and any weakness in information technology and consumer electronics spending; the loss or consolidation of one or more
of our significant original equipment manufacturer, or OEM, suppliers or customers; market acceptance and product life of the
products we assemble and distribute; competitive conditions in our industry and their impact on our margins; pricing, margin and
other terms with our OEM suppliers; our ability to gain market share; variations in supplier-sponsored programs; changes in our
costs and operating expenses; changes in foreign currency exchange rates; changes in tax laws; risks associated with our
international operations; uncertainties and variability in demand by our reseller and integration customers; supply shortages or
delays; any termination or reduction in our floor plan financing arrangements; credit exposure to our reseller customers and
negative trends in their businesses; any future incidents of theft; and other risks and uncertainties detailed in our Form 10-K
for the fiscal year ended November 30, 2017 and subsequent SEC filings. Statements included in this press release are based
upon information known to SYNNEX Corporation as of the date of this release, and SYNNEX Corporation assumes no obligation to
update information contained in this press release.
Copyright 2018 SYNNEX Corporation. All rights reserved. SYNNEX, the SYNNEX Logo, CONCENTRIX, and all other SYNNEX company,
product and services names and slogans are trademarks or registered trademarks of SYNNEX Corporation. SYNNEX, the SYNNEX Logo,
and CONCENTRIX Reg. U.S. Pat. & Tm. Off. Other names and marks are the property of their respective owners.
SNX-F
|
SYNNEX Corporation
Consolidated Balance Sheets
(currency and share amounts in thousands, except for per share
amounts)
(unaudited)
|
|
|
February 28,
2018
|
|
November 30,
2017
|
|
ASSETS
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
$
|
372,344
|
|
|
$
|
550,688
|
|
|
Restricted cash
|
5,643
|
|
|
5,837
|
|
|
Short-term investments
|
5,698
|
|
|
5,475
|
|
|
Accounts receivable, net
|
2,620,279
|
|
|
2,846,371
|
|
|
Receivable from related parties
|
1,265
|
|
|
77
|
|
|
Inventories
|
2,323,259
|
|
|
2,162,626
|
|
|
Other current assets
|
197,278
|
|
|
168,704
|
|
|
Total current assets
|
5,525,766
|
|
|
5,739,778
|
|
|
Property and equipment, net
|
346,705
|
|
|
346,589
|
|
|
Goodwill
|
871,106
|
|
|
872,641
|
|
|
Intangible assets, net
|
558,408
|
|
|
583,051
|
|
|
Deferred tax assets
|
31,687
|
|
|
31,687
|
|
|
Other assets
|
124,111
|
|
|
124,780
|
|
|
Total assets
|
$
|
7,457,783
|
|
|
$
|
7,698,526
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Borrowings, current
|
$
|
694,560
|
|
|
$
|
805,471
|
|
|
Accounts payable
|
2,427,847
|
|
|
2,626,720
|
|
|
Payable to related parties
|
20,631
|
|
|
16,888
|
|
|
Accrued compensation and benefits
|
166,770
|
|
|
204,665
|
|
|
Other accrued liabilities
|
389,123
|
|
|
354,104
|
|
|
Income taxes payable
|
42,242
|
|
|
33,359
|
|
|
Total current liabilities
|
3,741,173
|
|
|
4,041,207
|
|
|
Long-term borrowings
|
1,121,206
|
|
|
1,136,089
|
|
|
Other long-term liabilities
|
192,360
|
|
|
124,008
|
|
|
Deferred tax liabilities
|
87,605
|
|
|
113,527
|
|
|
Total liabilities
|
5,142,344
|
|
|
5,414,831
|
|
|
Stockholders' equity:
|
|
|
|
|
Preferred stock, $0.001 par value, 5,000 shares authorized, no shares
issued or outstanding
|
—
|
|
|
—
|
|
|
Common stock, $0.001 par value, 100,000 shares authorized, 41,145 and
41,092 shares issued as of February 28, 2018 and November 30, 2017, respectively.
|
41
|
|
|
41
|
|
|
Additional paid-in capital
|
474,653
|
|
|
467,948
|
|
|
Treasury stock, 1,431 and 1,419 shares as of February 28, 2018 and November
30, 2017, respectively
|
(78,775)
|
|
|
(77,133)
|
|
|
Accumulated other comprehensive income (loss)
|
(45,701)
|
|
|
(61,919)
|
|
|
Retained earnings
|
1,965,221
|
|
|
1,954,758
|
|
|
Total stockholders' equity
|
2,315,439
|
|
|
2,283,695
|
|
|
Total liabilities and equity
|
$
|
7,457,783
|
|
|
$
|
7,698,526
|
|
|
SYNNEX Corporation
Consolidated Statements of Operations
(currency and share amounts in thousands, except for per share
amounts)
(unaudited)
|
|
|
Three Months Ended
|
|
February 28, 2018
|
|
February 28, 2017
|
|
Revenue:
|
|
|
|
|
Products
|
$
|
4,048,763
|
|
|
$
|
3,046,621
|
|
|
Services
|
503,607
|
|
|
474,248
|
|
|
Total revenue
|
4,552,370
|
|
|
3,520,869
|
|
|
Cost of revenue:
|
|
|
|
|
Products
|
(3,824,096)
|
|
|
(2,880,553)
|
|
|
Services
|
(314,323)
|
|
|
(298,533)
|
|
|
Gross profit
|
413,951
|
|
|
341,783
|
|
|
Selling, general and administrative expenses
|
(302,019)
|
|
|
(240,024)
|
|
|
Operating income
|
111,932
|
|
|
101,759
|
|
|
Interest expense and finance charges, net
|
(17,451)
|
|
|
(8,182)
|
|
|
Other expense, net
|
(1,178)
|
|
|
(323)
|
|
|
Income before income taxes
|
93,303
|
|
|
93,254
|
|
|
Provision for income taxes
|
(68,869)
|
|
|
(31,465)
|
|
|
Net income
|
$
|
24,434
|
|
|
$
|
61,789
|
|
|
Earnings per common share:
|
|
|
|
|
Basic
|
$
|
0.61
|
|
|
$
|
1.55
|
|
|
Diluted
|
$
|
0.61
|
|
|
$
|
1.54
|
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
Basic
|
39,695
|
|
|
39,494
|
|
|
Diluted
|
39,978
|
|
|
39,705
|
|
|
Cash dividends declared per share
|
$
|
0.35
|
|
|
$
|
0.25
|
|
|
SYNNEX Corporation
Segment Information
(currency in thousands)
(unaudited)
|
|
|
Three Months Ended
|
|
February 28, 2018
|
|
February 28, 2017
|
|
Revenue:
|
|
|
|
|
Technology Solutions
|
$
|
4,048,819
|
|
|
$
|
3,046,696
|
|
|
Concentrix
|
507,737
|
|
|
478,164
|
|
|
Inter-segment elimination
|
(4,186)
|
|
|
(3,991)
|
|
|
Consolidated
|
$
|
4,552,370
|
|
|
$
|
3,520,869
|
|
|
|
|
|
|
Operating income:
|
|
|
|
|
Technology Solutions
|
$
|
82,269
|
|
|
$
|
80,421
|
|
|
Concentrix
|
29,663
|
|
|
21,316
|
|
|
Inter-segment elimination
|
—
|
|
|
22
|
|
|
Consolidated
|
$
|
111,932
|
|
|
$
|
101,759
|
|
|
SYNNEX Corporation
Reconciliation of GAAP to Non-GAAP financial measures
(currency in thousands)
|
|
|
Three Months Ended
|
|
February 28, 2018
|
|
February 28, 2017
|
|
Revenue in Constant Currency
|
|
|
|
|
Consolidated
|
|
|
|
|
Revenue
|
$
|
4,552,370
|
|
|
$
|
3,520,869
|
|
|
Foreign currency translation
|
(38,097)
|
|
|
|
|
Revenue in constant currency
|
$
|
4,514,273
|
|
|
$
|
3,520,869
|
|
|
|
|
|
|
Technology Solutions
|
|
|
|
|
Segment revenue
|
$
|
4,048,819
|
|
|
$
|
3,046,696
|
|
|
Foreign currency translation
|
(24,430)
|
|
|
|
|
Revenue in constant currency
|
$
|
4,024,389
|
|
|
$
|
3,046,696
|
|
|
|
|
|
|
Concentrix
|
|
|
|
|
Segment revenue
|
$
|
507,737
|
|
|
$
|
478,164
|
|
|
Foreign currency translation
|
(13,667)
|
|
|
|
|
Revenue in constant currency
|
$
|
494,070
|
|
|
$
|
478,164
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
February 28, 2018
|
|
February 28, 2017
|
|
Selling, general and administrative expenses
|
|
|
|
|
Consolidated
|
|
|
|
|
GAAP selling, general and administrative expenses
|
$
|
302,019
|
|
|
$
|
240,024
|
|
|
Acquisition-related and integration expenses
|
1,805
|
|
|
611
|
|
|
Amortization of intangibles
|
26,291
|
|
|
16,067
|
|
|
Adjusted selling, general and administrative expenses
|
$
|
273,923
|
|
|
$
|
223,346
|
|
|
|
|
|
|
Technology Solutions
|
|
|
|
|
GAAP selling, general and administrative expenses
|
$
|
142,454
|
|
|
$
|
85,722
|
|
|
Acquisition-related and integration expenses
|
1,805
|
|
|
—
|
|
|
Amortization of intangibles
|
12,816
|
|
|
654
|
|
|
Adjusted selling, general and administrative expenses
|
$
|
127,833
|
|
|
$
|
85,068
|
|
|
|
|
|
|
Concentrix
|
|
|
|
|
GAAP selling, general and administrative expenses
|
$
|
161,242
|
|
|
$
|
156,369
|
|
|
Acquisition-related and integration expenses
|
—
|
|
|
611
|
|
|
Amortization of intangibles
|
13,475
|
|
|
15,413
|
|
|
Adjusted selling, general and administrative expenses
|
$
|
147,767
|
|
|
$
|
140,345
|
|
|
SYNNEX Corporation
Reconciliation of GAAP to Non-GAAP financial measures
(currency in thousands)
(continued)
|
|
|
Three Months Ended
|
|
February 28, 2018
|
|
February 28, 2017
|
|
Operating income and Operating margin
|
|
|
|
|
Consolidated
|
|
|
|
|
Revenue
|
$
|
4,552,370
|
|
|
$
|
3,520,869
|
|
|
|
|
|
|
GAAP operating income
|
$
|
111,932
|
|
|
$
|
101,759
|
|
|
Acquisition-related and integration expenses
|
1,805
|
|
|
611
|
|
|
Amortization of intangibles
|
26,710
|
|
|
16,487
|
|
|
Non-GAAP operating income
|
$
|
140,447
|
|
|
$
|
118,857
|
|
|
Depreciation
|
21,924
|
|
|
19,460
|
|
|
Adjusted EBITDA
|
$
|
162,371
|
|
|
$
|
138,317
|
|
|
|
|
|
|
GAAP operating margin
|
2.46
|
%
|
|
2.89
|
%
|
|
Non-GAAP operating margin
|
3.09
|
%
|
|
3.38
|
%
|
|
|
|
|
|
Technology Solutions
|
|
|
|
|
Segment revenue
|
$
|
4,048,819
|
|
|
$
|
3,046,696
|
|
|
|
|
|
|
GAAP operating income
|
$
|
82,269
|
|
|
$
|
80,421
|
|
|
Acquisition-related and integration expenses
|
1,805
|
|
|
—
|
|
|
Amortization of intangibles
|
12,816
|
|
|
654
|
|
|
Non-GAAP operating income
|
$
|
96,890
|
|
|
$
|
81,075
|
|
|
Depreciation
|
4,834
|
|
|
3,476
|
|
|
Adjusted EBITDA
|
$
|
101,724
|
|
|
$
|
84,551
|
|
|
|
|
|
|
GAAP operating margin
|
2.03
|
%
|
|
2.64
|
%
|
|
Non-GAAP operating margin
|
2.39
|
%
|
|
2.66
|
%
|
|
|
|
|
|
Concentrix
|
|
|
|
|
Segment revenue
|
$
|
507,737
|
|
|
$
|
478,164
|
|
|
|
|
|
|
GAAP operating income
|
$
|
29,663
|
|
|
$
|
21,316
|
|
|
Acquisition-related and integration expenses
|
—
|
|
|
611
|
|
|
Amortization of intangibles
|
13,894
|
|
|
15,833
|
|
|
Non-GAAP operating income
|
$
|
43,557
|
|
|
$
|
37,760
|
|
|
Depreciation
|
17,090
|
|
|
16,007
|
|
|
Adjusted EBITDA
|
$
|
60,647
|
|
|
$
|
53,767
|
|
|
|
|
|
|
GAAP operating margin
|
5.84
|
%
|
|
4.46
|
%
|
|
Non-GAAP operating margin
|
8.58
|
%
|
|
7.90
|
%
|
|
SYNNEX Corporation
Reconciliation of GAAP to Non-GAAP financial measures
(currency and share amounts in thousands, except for per share
amounts)
(continued)
|
|
|
Three Months Ended
|
|
February 28, 2018
|
|
February 28, 2017
|
|
Net income
|
|
|
|
|
Net income
|
$
|
24,434
|
|
|
$
|
61,789
|
|
|
Acquisition-related and integration expenses
|
1,805
|
|
|
611
|
|
|
Amortization of intangibles
|
26,710
|
|
|
16,487
|
|
|
Income taxes related to the above (1)
|
(8,303)
|
|
|
(5,769)
|
|
|
U.S. tax reform adjustment
|
41,701
|
|
|
—
|
|
|
Non-GAAP net income
|
$
|
86,347
|
|
|
$
|
73,118
|
|
|
|
|
|
|
Diluted earnings per common share ("EPS")
(2)
|
|
|
|
|
Net income
|
$
|
24,434
|
|
|
$
|
61,789
|
|
|
Less: net income allocated to participating securities
|
(222)
|
|
|
(578)
|
|
|
Net income attributable to common stockholders
|
24,212
|
|
|
61,211
|
|
|
Acquisition-related and integration expenses attributable to
common stockholders
|
1,789
|
|
|
608
|
|
|
Amortization of intangibles attributable to common stockholders
|
26,467
|
|
|
16,334
|
|
|
Income taxes related to the above attributable to common stockholders
(1)
|
(8,228)
|
|
|
(5,721)
|
|
|
U.S. tax reform adjustment attributable to common stockholders
|
41,322
|
|
|
—
|
|
|
Non-GAAP net income attributable to common stockholders
|
$
|
85,562
|
|
|
$
|
72,432
|
|
|
|
|
|
|
Weighted-average number of common shares - diluted:
|
39,978
|
|
|
39,705
|
|
|
|
|
|
|
Diluted EPS (2)
|
$
|
0.61
|
|
|
$
|
1.54
|
|
|
Acquisition-related and integration expenses
|
0.04
|
|
|
0.02
|
|
|
Amortization of intangibles
|
0.66
|
|
|
0.41
|
|
|
Income taxes related to the above (1)
|
(0.21)
|
|
|
(0.14)
|
|
|
U.S. tax reform adjustment
|
1.03
|
|
|
—
|
|
|
Non-GAAP Diluted EPS (3)
|
$
|
2.14
|
|
|
$
|
1.82
|
|
|
SYNNEX Corporation
Reconciliation of GAAP to Non-GAAP financial measures
(amounts in millions, except for per share amounts)
(continued)
|
|
|
Forecast
|
|
Three Months Ending May 31, 2018
|
|
Low
|
|
High
|
|
Net income
|
|
|
|
|
Net income
|
$
|
71.9
|
|
|
$
|
75.7
|
|
|
Amortization of intangibles
|
26.6
|
|
|
26.6
|
|
|
Income taxes related to the above (1)
|
(7.4)
|
|
|
(7.4)
|
|
|
Non-GAAP net income
|
$
|
91.1
|
|
|
$
|
94.9
|
|
|
|
|
|
|
Diluted EPS (2)
|
$
|
1.77
|
|
|
$
|
1.87
|
|
|
Amortization of intangibles
|
0.66
|
|
|
0.66
|
|
|
Income taxes related to the above (1)
|
(0.18)
|
|
|
(0.18)
|
|
|
Non-GAAP Diluted EPS (3)
|
$
|
2.25
|
|
|
$
|
2.35
|
|
|
|
(1) The tax effect of the non-GAAP adjustments was calculated using
the effective year-to-date tax rate during the respective periods. The effective tax rate for fiscal year 2018
excludes the impact of the transition tax on accumulated overseas profits and the remeasurement of deferred tax assets
and liabilities to the new U.S. tax rate related to the enactment of the Tax Cuts and Jobs Act of 2017.
|
|
|
(2) Diluted EPS for all periods presented is calculated using the
two-class method. Unvested restricted stock awards granted to employees are considered participating
securities. For purposes of calculating Diluted EPS, Net income allocated to participating securities was
approximately 0.9% of Net income for both the three months ended February 28, 2018 and February 28, 2017. Net
income allocable to participating securities is estimated to be approximately 0.9% of the forecast Net income for the
three months ending May 31, 2018.
|
|
|
(3) The sum of the components of Non-GAAP Diluted EPS may not agree
to totals, as presented, due to rounding.
|
|
SYNNEX Corporation
Calculation of Financial Metrics
(currency in thousands)
|
|
|
ROIC
|
|
|
February 28, 2018
|
|
February 28, 2017
|
|
ROIC
|
|
|
|
|
Operating income (trailing fiscal four quarters)
|
$
|
519,138
|
|
|
$
|
405,728
|
|
|
Income taxes on operating income (1)
|
(227,392)
|
|
|
(135,770)
|
|
|
Operating income after taxes
|
291,746
|
|
|
269,958
|
|
|
|
|
|
|
Total borrowings, excluding book overdraft (last five quarters
average)
|
$
|
1,376,742
|
|
|
$
|
836,091
|
|
|
Total equity (last five quarters average)
|
2,194,088
|
|
|
1,927,441
|
|
|
Less: U.S. cash and cash equivalents (last five quarters
average)
|
(122,885)
|
|
|
(200,433)
|
|
|
Total invested capital
|
3,447,945
|
|
|
2,563,099
|
|
|
|
|
|
|
ROIC
|
8.5
|
%
|
|
10.5
|
%
|
|
|
|
|
|
Adjusted ROIC
|
|
|
|
|
Non-GAAP operating income (trailing fiscal four quarters)
|
$
|
614,517
|
|
|
$
|
480,257
|
|
|
Income taxes on Non-GAAP operating income (1)
|
(209,446)
|
|
|
(160,704)
|
|
|
Non-GAAP operating income after taxes
|
405,071
|
|
|
319,553
|
|
|
|
|
|
|
Total invested capital
|
$
|
3,447,945
|
|
|
$
|
2,563,099
|
|
|
Tax effected impact of cumulative non-GAAP adjustments (last five quarters
average)
|
231,881
|
|
|
170,083
|
|
|
Total Non-GAAP invested capital
|
3,679,826
|
|
|
2,733,182
|
|
|
|
|
|
|
Adjusted ROIC
|
11.0
|
%
|
|
11.7
|
%
|
|
|
(1) Income taxes on GAAP and non-GAAP operating income was
calculated using the effective year-to-date tax rates during the respective periods. The effective tax rate for non-GAAP
operating income in fiscal year 2018 excludes the impact of the transition tax on accumulated overseas profits and the
remeasurement of deferred tax assets and liabilities to the new U.S. tax rate related to the enactment of the Tax Cuts
and Jobs Act of 2017.
|
|
Debt to Capitalization
|
|
|
|
February 28, 2018
|
|
February 28, 2017
|
|
Total borrowings, excluding book overdraft
|
(a)
|
1,802,666
|
|
|
$
|
1,006,485
|
|
|
Total equity
|
(b)
|
2,315,439
|
|
|
2,038,219
|
|
|
Debt to capitalization
|
(a)/((a)+(b))
|
43.8
|
%
|
|
33.1
|
%
|
|
SYNNEX Corporation
Calculation of Financial Metrics
(currency in thousands)
(continued)
|
|
|
Cash Conversion Cycle
|
|
|
|
Three Months Ended
|
|
|
February 28, 2018
|
|
February 28, 2017
|
|
Days sales outstanding
|
|
|
|
|
|
Revenue (products and services)
|
(a)
|
$
|
4,552,370
|
|
|
$
|
3,520,869
|
|
|
Accounts receivable, including receivable from related parties
|
(b)
|
2,621,544
|
|
|
1,724,942
|
|
|
Days sales outstanding
|
(c) = (b)/((a)/the number of days during the period)
|
52
|
|
|
44
|
|
|
|
|
|
|
|
Days inventory outstanding
|
|
|
|
|
|
Cost of revenue (products and services)
|
(d)
|
$
|
4,138,419
|
|
|
$
|
3,179,086
|
|
|
Inventories
|
(e)
|
2,323,259
|
|
|
1,853,901
|
|
|
Days inventory outstanding
|
(f) = (e)/((d)/the number of days during the period)
|
51
|
|
|
52
|
|
|
|
|
|
|
|
Days payable outstanding
|
|
|
|
|
|
Cost of revenue (products and services)
|
(g)
|
$
|
4,138,419
|
|
|
$
|
3,179,086
|
|
|
Accounts payable, including payable to related parties
|
(h)
|
2,448,478
|
|
|
1,502,142
|
|
|
Days payable outstanding
|
(i) = (h)/((g)/the number of days during the period)
|
53
|
|
|
43
|
|
|
|
|
|
|
|
Cash conversion cycle
|
(j) = (c)+(f)-(i)
|
50
|
|
|
53
|
|
View original content with multimedia:http://www.prnewswire.com/news-releases/synnex-corporation-reports-first-quarter-fiscal-2018-results-300621972.html
SOURCE SYNNEX Corporation