New York | 1-4224 | 11-1890605 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
2211 South 47th Street, Phoenix, Arizona | 85034 |
|
(Address of principal executive offices) | (Zip Code) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Exhibit | ||||
Number | Description | |||
99.1 | Press Release, dated August 10, 2011 |
|||
99.2 | CFO Review of Fiscal Fourth Quarter and Fiscal Year 2011 Results |
Date: August 10, 2011 | AVNET, INC. | |||||
Registrant | ||||||
By: | /s/ Raymond Sadowski
|
|||||
Name: | Raymond Sadowski | |||||
Title: | Senior Vice President and | |||||
Chief Financial Officer |
Exhibit | ||||
Number | Description | |||
99.1 | Press Release, dated August 10, 2011 |
|||
99.2 | CFO Review of Fiscal Fourth Quarter and Fiscal Year 2011 Results |
Avnet, Inc. 2211 South 47th Street Phoenix, AZ 85034 |
Fiscal Year Ended | ||||||||||||
July 2, | July 3, | |||||||||||
2011 | 2010 | Change | ||||||||||
$ in millions, except per share data | ||||||||||||
Sales |
$ | 26,534.4 | $ | 19,160.2 | 38.5 | % | ||||||
GAAP Operating Income |
$ | 930.0 | $ | 635.6 | 46.3 | % | ||||||
Adjusted Operating Income (1) |
$ | 1,007.2 | $ | 661.0 | 52.4 | % | ||||||
GAAP Net Income |
$ | 669.1 | $ | 410.4 | 63.0 | % | ||||||
Adjusted Net Income (1) |
$ | 666.6 | $ | 424.6 | 57.0 | % | ||||||
GAAP Diluted EPS |
$ | 4.34 | $ | 2.68 | 61.9 | % | ||||||
Adjusted Diluted EPS (1) |
$ | 4.32 | $ | 2.77 | 56.0 | % |
(1) | A reconciliation of non-GAAP financial measures to GAAP financial measures is presented in the
Non-GAAP Financial Information section in this press release. |
| Sales for the fiscal year ended July 2, 2011 increased 38.5% over the prior fiscal year to
a record $26.5 billion; pro forma revenue (as defined later in this release) was up 17.1% year
over year |
| Adjusted operating income increased 52.4% to over $1 billion and 3.8% of sales |
| Adjusted diluted earnings per share of $4.32 increased 56% year over year; GAAP diluted
earnings per share were $4.34, up 61.9% year over year |
1
Fourth Quarter Ended | ||||||||||||
July 2, | July 3, | |||||||||||
2011 | 2010 | Change | ||||||||||
$ in millions, except per share data | ||||||||||||
Sales |
$ | 6,912.1 | $ | 5,213.8 | 32.6 | % | ||||||
GAAP Operating Income |
$ | 267.2 | $ | 217.1 | 23.1 | % | ||||||
Adjusted Operating Income (1) |
$ | 270.9 | $ | 217.1 | 24.8 | % | ||||||
GAAP Net Income |
$ | 238.8 | $ | 141.1 | 69.2 | % | ||||||
Adjusted Net Income (1) |
$ | 189.4 | $ | 141.1 | 34.2 | % | ||||||
GAAP Diluted EPS |
$ | 1.54 | $ | 0.92 | 67.4 | % | ||||||
Adjusted Diluted EPS (1) |
$ | 1.22 | $ | 0.92 | 32.6 | % |
(1) | A reconciliation of non-GAAP financial measures to GAAP financial measures is presented in the
Non-GAAP Financial Information section in this press release. |
| Sales for the quarter ended July 2, 2011 increased 32.6% year over year, to a record $6.91
billion; pro forma revenue was up 13.5% year over year and 8.5% in constant currency |
| Adjusted operating income increased year over year and sequentially every quarter in fiscal
2011, and was up almost 25% year over year in the fourth quarter, to $270.9 million or 3.9% of
sales |
| The effective tax rate for the fourth quarter was positively impacted by a net tax benefit
of $52.7 million, or $0.34 per share on a diluted basis, primarily related to the release of
valuation reserves on deferred tax assets as described later in this press release |
| Adjusted diluted earnings per share was $1.22 setting a record for the fifth consecutive
quarter |
| ROCE was 15.6% and remained within our target range of 14% to 16% for the seventh
consecutive quarter |
2
Year-over-Year Growth Rates | ||||||||||||
Q4 FY11 | Reported | Pro forma | ||||||||||
Revenue | Revenue | Revenue (2) | ||||||||||
(in millions) | ||||||||||||
Total |
$ | 3,961.7 | 26.8 | % | 11.8 | % | ||||||
Excluding FX (1) |
21.3 | % | 7.0 | % | ||||||||
Americas |
$ | 1,317.9 | 33.2 | % | 3.4 | % | ||||||
EMEA |
$ | 1,329.0 | 27.8 | % | | |||||||
Excluding FX
(1) |
13.0 | % | | |||||||||
Asia |
$ | 1,314.8 | 20.0 | % | 6.9 | % |
Q4 FY11 | Q4 FY10 | Change | ||||||||||
Operating Income |
$ | 232.2 | $ | 173.8 | $ | 58.3 | ||||||
Operating Income Margin |
5.86 | % | 5.56 | % | 30 bps | |||||||
(1) | Year-over-year revenue growth rate excluding the impact of changes in
foreign currency exchange rates. |
|
(2) | Pro forma growth rates for EM EMEA are not presented as revenue comparisons to
prior year were not impacted by acquisitions. |
| Record sales of $3.96 billion were up 26.8% year over year and up 21.3% in constant
currency |
| Operating income margin increased 105 basis points to 5.5% for the full fiscal year and
increased 30 basis points, year over year, to 5.9% for the fourth quarter |
| Full fiscal year operating income grew 1.8 times faster than sales to $832 million |
| Full fiscal year return on working capital (ROWC) increased 460 basis points and was above
Avnets stated goal of 30% |
3
Year-over-Year Growth Rates | ||||||||||||
Q4 FY11 | Reported | Pro forma | ||||||||||
Revenue | Revenue | Revenue | ||||||||||
(in millions) | ||||||||||||
Total |
$ | 2,950.4 | 41.2 | % | 15.8 | % | ||||||
Excluding FX (1) |
35.0 | % | 10.7 | % | ||||||||
Americas |
$ | 1,612.9 | 25.3 | % | 13.4 | % | ||||||
EMEA |
$ | 876.8 | 64.0 | % | 7.6 | % | ||||||
Excluding FX
(1) |
46.1 | % | -4.1 | % | ||||||||
Asia |
$ | 460.6 | 72.3 | % | 48.2 | % |
Q4 FY11 | Q4 FY10 | Change | ||||||||||
Operating Income |
$ | 67.5 | $ | 62.2 | $ | 5.3 | ||||||
Operating Income Margin |
2.29 | % | 2.98 | % | -69 bps | |||||||
(1) | Year-over-year
revenue growth rate excluding the impact of changes in
foreign currency exchange rates. |
| Reported revenue grew 41.2% and pro forma revenue grew 15.8% |
| Industry standard servers (ISS), storage and software all grew over 60% year over year |
| Operating income increased 18% sequentially to $67.5 million |
| Operating income margin increased 20 basis points sequentially to 2.3% |
| Cash flow from operations was $281 million for the quarter due to strong growth in profits
and improved working capital velocity |
| Cash flow from operations for the full fiscal year was $278 million, inclusive of our
investments in working capital to support strong pro forma sales growth of 17% |
| The Board of Directors authorized a $500 million share repurchase program |
| Cash and cash equivalents at the end of the quarter was $675 million; net debt (total debt
less cash and cash equivalents) was $841 million |
4
| EM sales are expected to be in the range of $3.75 billion to $4.05 billion and TS sales are
expected to be between $2.50 billion and $2.80 billion |
| Reflected in the operating groups revenue guidance is an internal move of the Latin America
computing components business from TS to EM, which occurred at the beginning of fiscal 2012 |
| Consolidated sales are forecasted to be between $6.25 billion and $6.85 billion |
| Adjusted diluted earnings per share (EPS) is expected to be in the range of $0.90 to
$0.98 per share |
| The EPS guidance assumes no share repurchases, a typical sequential SG&A increase for stock
based compensation and a tax rate of 29% to 31% |
5
| ROWC is defined as annualized operating income, excluding restructuring, integration
and other items, divided by the sum of the monthly average balances of receivables and
inventory less accounts payable. |
| ROCE is defined as annualized tax affected operating income, excluding
restructuring, integration and other items, divided by the monthly average balances of
interest-bearing debt and equity (including the impact of restructuring, integration,
impairment charges and other items) less cash and cash equivalents (average capital). |
| WC velocity is defined as annualized sales divided by the sum of the monthly average
balances of accounts receivable and inventory less accounts payable. |
6
Fourth Quarter Ended Fiscal 2011 | Fiscal Year Ended Fiscal 2011 | |||||||||||||||||||||||||||||||
Diluted | Diluted | |||||||||||||||||||||||||||||||
Op Income | Pre-tax | Net Income | EPS | Op Income | Pre-tax | Net Income | EPS | |||||||||||||||||||||||||
$ in thousands, except per share data | ||||||||||||||||||||||||||||||||
GAAP results |
$ | 267,178 | $ | 250,012 | $ | 238,830 | $ | 1.54 | $ | 929,979 | $ | 870,966 | $ | 669,069 | $ | 4.34 | ||||||||||||||||
Restructuring, integration and other charges |
7,297 | 7,297 | 5,812 | 0.04 | 88,428 | 88,428 | 63,838 | 0.41 | ||||||||||||||||||||||||
Restructuring and purchase accounting credits |
(3,573 | ) | (3,573 | ) | (2,519 | ) | (0.02 | ) | (11,252 | ) | (11,252 | ) | (7,669 | ) | (0.05 | ) | ||||||||||||||||
subtotal |
3,724 | 3,724 | 3,293 | 0.02 | 77,176 | 77,176 | 56,169 | 0.36 | ||||||||||||||||||||||||
Gain on bargain purchase and other |
| | | | | (22,715 | ) | (25,720 | ) | (0.17 | ) | |||||||||||||||||||||
Net tax benefit |
| | (52,726 | ) | (0.34 | ) | | | (32,901 | ) | (0.21 | ) | ||||||||||||||||||||
Total adjustments |
3,724 | 3,724 | (49,433 | ) | (0.32 | ) | 77,176 | 54,461 | (2,452 | ) | (0.02 | ) | ||||||||||||||||||||
Adjusted results |
$ | 270,902 | $ | 253,736 | $ | 189,397 | $ | 1.22 | $ | 1,007,155 | $ | 925,427 | $ | 666,617 | $ | 4.32 | ||||||||||||||||
| restructuring, integration and other charges of $7.3 million pre-tax related to the
integration of businesses acquired; |
| a credit of $3.6 million pre-tax related to the reversal of restructuring and purchase
accounting reserves established in prior years; and |
| a net tax benefit of $52.7 million related primarily to the release of tax reserves against
deferred tax assets that were determined to be realizable during the fourth quarter of fiscal
2011. |
| restructuring, integration and other charges of $88.4 million pre-tax related to the
acquisition and integration of businesses acquired during fiscal 2011; |
| a credit of $11.3 million pre-tax related to the reversal of restructuring and purchase
accounting reserves established in prior years; |
| a gain on bargain purchase and other of $22.7 million pre-tax related primarily to the
acquisition of a business in Japan; and |
| a net tax benefit of $32.9 million related primarily to the release of tax reserves against
deferred tax assets that were determined to be realizable and, to a lesser extent, net
favorable audit settlements, partially offset by changes to existing tax positions. |
Fiscal Year Ended 2010 | ||||||||||||||||
Diluted | ||||||||||||||||
Op Income | Pre-tax | Net Income | EPS | |||||||||||||
$ in thousands, except per share data | ||||||||||||||||
GAAP results |
$ | 635,600 | $ | 585,083 | $ | 410,370 | $ | 2.68 | ||||||||
Restructuring, integration and other |
25,419 | 25,419 | 18,789 | 0.12 | ||||||||||||
Gain on sale of assets |
| (8,751 | ) | (5,370 | ) | (0.03 | ) | |||||||||
Net reduction in tax reserves |
| | 842 | 0.01 | ||||||||||||
Total adjustments |
25,419 | 16,668 | 14,261 | 0.09 | (1) | |||||||||||
Adjusted results |
$ | 661,019 | $ | 601,751 | $ | 424,631 | $ | 2.77 | ||||||||
(1) | EPS does not foot due to rounding. |
7
| restructuring, integration and other charges of $25.4 million pre-tax, of which $18.9
million pre-tax related to the Companys previously announced cost reduction actions and
integration of businesses, $6.5 million pre-tax for a value-added tax exposure in Europe, $3.2
million of
acquisition-related costs and a credit of $3.2 million related to the reversal of restructuring
reserves established in prior periods; |
| a gain of $8.8 million pre-tax associated with the prior sale of its equity investment in
Calence LLC; and |
| a net increase in taxes of $0.8 million related to adjustments for prior year tax returns
and additional tax reserves, net of a benefit from a favorable income tax audit settlement. |
Acquisition / | ||||||||||||||||
Revenue | Divested | Extra Week | Pro forma | |||||||||||||
as Reported | Revenue | in Q1 FY10 | Revenue | |||||||||||||
(in thousands) | ||||||||||||||||
Q1 Fiscal 2011 |
$ | 6,182,388 | $ | (41,261 | ) | $ | | $ | 6,141,127 | |||||||
Q2 Fiscal 2011 |
6,767,495 | (102,385 | ) | | 6,665,110 | |||||||||||
Q3 Fiscal 2011 |
6,672,404 | | | 6,672,404 | ||||||||||||
Q4 Fiscal 2011 |
6,912,126 | | | 6,912,126 | ||||||||||||
Fiscal year 2011 |
$ | 26,534,413 | $ | (143,646 | ) | $ | | $ | 26,390,767 | |||||||
Q1 Fiscal 2010 |
$ | 4,355,036 | $ | 884,224 | $ | (417,780 | ) | $ | 4,821,480 | |||||||
Q2 Fiscal 2010 |
4,834,524 | 1,043,732 | | 5,878,256 | ||||||||||||
Q3 Fiscal 2010 |
4,756,786 | 987,295 | | 5,744,081 | ||||||||||||
Q4 Fiscal 2010 |
5,213,826 | 878,290 | | 6,092,116 | ||||||||||||
Fiscal year 2010 |
$ | 19,160,172 | $ | 3,793,541 | $ | (417,780 | ) | $ | 22,535,933 | |||||||
Acquired Business | Operating Group | Acquisition Date | ||
Vanda Group |
TS | October 2009 | ||
Sunshine Joint Stock Company |
TS | November 2009 | ||
PT Datamation |
TS | April 2010 | ||
Servodata HP Division |
TS | April 2010 | ||
Bell Microproducts Inc. |
TS/EM | July 2010 | ||
Tallard Technologies |
TS | July 2010 | ||
Unidux |
EM | July 2010 | ||
Broadband |
EM | October 2010 | ||
Eurotone |
EM | October 2010 | ||
Center Cell |
EM | November 2010 | ||
itX Group Ltd |
TS | January 2011 |
8
Q4 FY 11 | Q4 FY 10 | FY11 | ||||||||||||||
Sales |
6,912,126 | 5,213,826 | 26,534,413 | |||||||||||||
Sales, annualized |
(a | ) | 27,648,504 | 20,855,304 | 26,534,413 | |||||||||||
Adjusted operating income (1) |
270,902 | 217,093 | 1,007,154 | |||||||||||||
Adjusted operating income, annualized |
(b | ) | 1,083,608 | 868,372 | 1,007,154 | |||||||||||
Adjusted effective tax rate (2) |
27.97 | % | 29.43 | % | 27.97 | % | ||||||||||
Adjusted operating income, net after tax |
(c | ) | 780,523 | 612,810 | 725,453 | |||||||||||
Average monthly working capital (3) |
||||||||||||||||
Accounts receivable |
4,670,043 | 3,360,251 | 4,415,117 | |||||||||||||
Inventory |
2,625,227 | 1,778,694 | 2,518,625 | |||||||||||||
Accounts payable |
(3,338,386 | ) | (2,495,091 | ) | (3,230,797 | ) | ||||||||||
Average working capital |
(d | ) | 3,956,884 | 2,643,854 | 3,702,945 | |||||||||||
Average monthly total capital (3) |
(e | ) | 5,013,072 | 3,341,186 | 4,698,842 | |||||||||||
ROWC = (b) / (d) |
27.39 | % | 32.84 | % | 27.20 | % | ||||||||||
WC Velocity = (a) / (d) |
6.99 | 7.89 | 7.17 | |||||||||||||
ROCE = (c ) / (e) |
15.57 | % | 18.34 | % | 15.44 | % |
(1) | See reconciliation to GAAP amounts in the preceding tables in this Non-GAAP
Financial Information Section. |
|
(2) | Adjusted effective tax rate is based upon a year-to-date calculation excluding
restructuring, integration and other charges and tax adjustments as described in the
reconcilation to GAAP amounts in this Non-GAAP Financial Information Section. |
|
(3) | For averaging purposes, the working capital and total capital for Bell Micro
was included as of the beginning of fiscal 2011. |
9
10
FOURTH QUARTERS ENDED | ||||||||
JULY 2, | JULY 3, | |||||||
2011 * | 2010 | |||||||
Sales |
$ | 6,912.1 | $ | 5,213.8 | ||||
Income before income taxes |
250.0 | 200.2 | ||||||
Net income |
238.8 | 141.1 | ||||||
Net income per share: |
||||||||
Basic |
$ | 1.56 | $ | 0.93 | ||||
Diluted |
$ | 1.54 | $ | 0.92 |
FISCAL YEARS ENDED | ||||||||
JULY 2, | JULY 3, | |||||||
2011 * | 2010 * | |||||||
Sales |
$ | 26,534.4 | $ | 19,160.2 | ||||
Income before income taxes |
871.0 | 585.1 | ||||||
Net income |
669.1 | 410.4 | ||||||
Net income per share: |
||||||||
Basic |
$ | 4.39 | $ | 2.71 | ||||
Diluted |
$ | 4.34 | $ | 2.68 |
* | See Notes to Consolidated Statements of Operations on Page 16. |
11
FOURTH QUARTERS ENDED | FISCAL YEARS ENDED | |||||||||||||||
JULY 2, | JULY 3, | JULY 2, | JULY 3, | |||||||||||||
2011 * | 2010 | 2011 * | 2010 * | |||||||||||||
Sales |
$ | 6,912,126 | $ | 5,213,826 | $ | 26,534,413 | $ | 19,160,172 | ||||||||
Cost of sales |
6,087,275 | 4,568,024 | 23,426,608 | 16,879,955 | ||||||||||||
Gross profit |
824,851 | 645,802 | 3,107,805 | 2,280,217 | ||||||||||||
Selling, general and administrative
expenses |
553,949 | 428,709 | 2,100,650 | 1,619,198 | ||||||||||||
Restructuring, integration and
other charges (Note 1 *) |
3,724 | | 77,176 | 25,419 | ||||||||||||
Operating income |
267,178 | 217,093 | 929,979 | 635,600 | ||||||||||||
Other income (expense), net |
5,456 | (1,101 | ) | 10,724 | 2,480 | |||||||||||
Interest expense |
(22,622 | ) | (15,823 | ) | (92,452 | ) | (61,748 | ) | ||||||||
Gain on sale of assets (Note 2 *) |
| | | 8,751 | ||||||||||||
Gain on bargain purchase and other (Note 3 *) |
| | 22,715 | | ||||||||||||
Income before income taxes |
250,012 | 200,169 | 870,966 | 585,083 | ||||||||||||
Income tax provision (Note 4 *) |
11,182 | 59,050 | 201,897 | 174,713 | ||||||||||||
Net income |
$ | 238,830 | $ | 141,119 | $ | 669,069 | $ | 410,370 | ||||||||
Net earnings per share: |
||||||||||||||||
Basic |
$ | 1.56 | $ | 0.93 | $ | 4.39 | $ | 2.71 | ||||||||
Diluted |
$ | 1.54 | $ | 0.92 | $ | 4.34 | $ | 2.68 | ||||||||
Shares used to compute earnings
per share: |
||||||||||||||||
Basic |
152,923 | 151,958 | 152,481 | 151,629 | ||||||||||||
Diluted |
154,833 | 153,576 | 154,337 | 153,093 | ||||||||||||
* | See Notes to Consolidated Statements of Operations on Page 16. |
12
JULY 2, | JULY 3, | |||||||
2011 | 2010 | |||||||
Assets: |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 675,334 | $ | 1,092,102 | ||||
Receivables, net |
4,764,293 | 3,574,541 | ||||||
Inventories |
2,596,470 | 1,812,766 | ||||||
Prepaid and other current assets |
191,110 | 150,759 | ||||||
Total current assets |
8,227,207 | 6,630,168 | ||||||
Property, plant and equipment, net |
419,173 | 302,583 | ||||||
Goodwill |
885,072 | 566,309 | ||||||
Other assets |
374,117 | 283,322 | ||||||
Total assets |
9,905,569 | 7,782,382 | ||||||
Less liabilities: |
||||||||
Current liabilities: |
||||||||
Borrowings due within one year |
243,079 | 36,549 | ||||||
Accounts payable |
3,561,632 | 2,862,290 | ||||||
Accrued expenses and other |
673,017 | 540,776 | ||||||
Total current liabilities |
4,477,728 | 3,439,615 | ||||||
Long-term debt |
1,273,509 | 1,243,681 | ||||||
Other long-term liabilities |
98,262 | 89,969 | ||||||
Total liabilities |
5,849,499 | 4,773,265 | ||||||
Shareholders equity |
$ | 4,056,070 | $ | 3,009,117 | ||||
13
FISCAL YEARS ENDED | ||||||||
JULY 2, | JULY 3, | |||||||
2011 | 2010 | |||||||
Cash flows from operating activities: |
||||||||
Net income |
$ | 669,069 | $ | 410,370 | ||||
Non-cash and other reconciling items: |
||||||||
Depreciation and amortization |
81,389 | 60,643 | ||||||
Deferred income taxes |
15,966 | 46,424 | ||||||
Stock-based compensation |
28,931 | 28,363 | ||||||
Gain on sale of assets |
| (8,751 | ) | |||||
Gain on bargain purchase and other |
(22,715 | ) | | |||||
Other, net |
56,846 | 15,385 | ||||||
Changes in (net of effects from businesses acquired): |
||||||||
Receivables |
(421,457 | ) | (1,070,302 | ) | ||||
Inventories |
(321,939 | ) | (459,917 | ) | ||||
Accounts payable |
165,185 | 963,332 | ||||||
Accrued expenses and other, net |
26,804 | (15,962 | ) | |||||
Net cash flows provided by (used for) operating activities |
278,079 | (30,415 | ) | |||||
Cash flows from financing activities: |
||||||||
Borrowings under accounts receivable securitization program, net |
160,000 | | ||||||
Issuance of notes in a public offering, net of issuance costs |
| 296,469 | ||||||
Repayment of notes |
(109,600 | ) | | |||||
Proceeds from (repayment of) bank debt, net |
1,644 | (1,732 | ) | |||||
Proceeds from (repayment of) other debt, net |
7,238 | (2,803 | ) | |||||
Other, net |
3,930 | 4,838 | ||||||
Net cash flows provided by financing activities |
63,212 | 296,772 | ||||||
Cash flows from investing activities: |
||||||||
Purchases of property, plant, and equipment |
(148,707 | ) | (66,888 | ) | ||||
Cash proceeds from sales of property, plant and
equipment |
10,621 | 12,015 | ||||||
Acquisitions of operations, net of cash acquired |
(690,997 | ) | (69,333 | ) | ||||
Cash proceeds from divestitures |
19,108 | 11,785 | ||||||
Net cash flows used for investing activities |
(809,975 | ) | (112,421 | ) | ||||
Effect of exchange rates on cash and cash equivalents |
51,916 | (5,755 | ) | |||||
Cash and cash equivalents: |
||||||||
- (decrease) increase |
(416,768 | ) | 148,181 | |||||
- at beginning of period |
1,092,102 | 943,921 | ||||||
- at end of period |
$ | 675,334 | $ | 1,092,102 | ||||
14
FOURTH QUARTERS ENDED | FISCAL YEARS ENDED | |||||||||||||||
JULY 2, | JULY 3, | JULY 2, | JULY 3, | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
SALES: |
||||||||||||||||
Electronics Marketing |
$ | 3,961.7 | $ | 3,124.9 | $ | 15,066.2 | $ | 10,966.8 | ||||||||
Technology Solutions |
2,950.4 | 2,088.9 | 11,468.2 | 8,193.4 | ||||||||||||
Consolidated |
$ | 6,912.1 | $ | 5,213.8 | $ | 26,534.4 | $ | 19,160.2 | ||||||||
OPERATING INCOME: |
||||||||||||||||
Electronics Marketing |
$ | 232.2 | $ | 173.8 | $ | 832.5 | $ | 491.6 | ||||||||
Technology Solutions |
67.5 | 62.2 | 286.7 | 251.7 | ||||||||||||
Corporate |
(28.8 | ) | (18.9 | ) | (112.0 | ) | (82.3 | ) | ||||||||
270.9 | 217.1 | 1,007.2 | 661.0 | |||||||||||||
Restructuring, integration and
other charges |
(3.7 | ) | | (77.2 | ) | (25.4 | ) | |||||||||
Consolidated |
$ | 267.2 | $ | 217.1 | $ | 930.0 | $ | 635.6 | ||||||||
15
16
17
Full Fiscal Year Ended | ||||||||||||
July 2, | July 3, | Net | ||||||||||
2011 | 2010 | Change | ||||||||||
$ in millions, except per share data | ||||||||||||
Sales |
$ | 26,534.4 | $ | 19,160.2 | $ | 7,374.2 | ||||||
Gross Profit |
$ | 3,107.8 | $ | 2,280.2 | $ | 827.6 | ||||||
Gross Profit Margin |
11.7 | % | 11.9 | % | -19 bps | |||||||
Selling, General and Administrative Expenses |
$ | 2,100.7 | $ | 1,619.2 | $ | 481.5 | ||||||
Selling, General and Administrative Expenses as % of Gross Profit |
67.6 | % | 71.0 | % | -342 bps | |||||||
Selling, General and Administrative Expenses as % of Sales |
7.9 | % | 8.5 | % | -53 bps | |||||||
GAAP Operating Income |
$ | 930.0 | $ | 635.6 | $ | 294.4 | ||||||
Adjusted Operating Income (1) |
$ | 1,007.2 | $ | 661.0 | $ | 346.1 | ||||||
Adjusted Operating Income Margin (1) |
3.8 | % | 3.5 | % | 35 bps | |||||||
GAAP Net Income |
$ | 669.1 | $ | 410.4 | $ | 258.7 | ||||||
Adjusted Net Income (1) |
$ | 666.6 | $ | 424.6 | $ | 242.0 | ||||||
GAAP Diluted EPS |
$ | 4.34 | $ | 2.68 | 61.9 | % | ||||||
Adjusted EPS (1) |
$ | 4.32 | $ | 2.77 | 56.0 | % | ||||||
Return on Working Capital (ROWC) (1) |
27.2 | % | 27.0 | % | 25 bps | |||||||
Return on Capital Employed (ROCE) (1) |
15.4 | % | 14.7 | % | 76 bps | |||||||
Working Capital Velocity (1) |
7.17 | 7.81 | (0.64 | ) |
(1) | A reconciliation of non-GAAP financial measures to GAAP financial measures is presented in
the Non-GAAP Financial Information section at the end of this document. |
| Fiscal 2011 sales of $26.5 billion, a record, increased more than $7 billion, or 38.5%
compared with the prior year sales of $19.2 billion. This dramatic increase in revenue was
driven by the execution of our strategy to grow both organically as well as through
value-creating mergers and acquisitions. |
| Pro forma revenue grew 17.1% year over year with double-digit
organic growth at both operating groups. |
| Through the deployment of our value-based management discipline throughout the
organization, we continued to realize improvements in our key financial metrics and
increased our operating leverage, even as acquisitions necessitated multiple integrations
in both operating groups. |
| Gross profit increased 36.3% to $3.1 billion and gross profit
margin declined 19 basis points as improvements in the existing business were
offset by the lower gross margin products at acquired businesses. |
||
| Selling, general and administrative expenses as a percent of
gross profit, a key efficiency metric, declined 342 basis points to 67.6%. |
||
| Adjusted operating income grew 1.4 times faster than sales to
over $1 billion, a year-over-year increase of 52%, driven by strong growth,
operating leverage and acquisition synergies. |
||
| Adjusted operating income margin increased 35 basis points year over year to 3.8% |
||
| Adjusted earnings per share grew 1.5 times faster than sales to $4.32. |
| ROCE for the full fiscal year increased 76 basis points to 15.4% and is within our
target range of 14% to 16% even as we invested $691 million, net of cash acquired, in value
creating M&A. |
| Working capital velocity declined 0.64 turns as prior year
velocity was elevated by product shortages and extended lead times through the
V-shaped recovery; however velocity remains higher than pre-recession levels. |
1
Year-over-Year Growth Rates | ||||||||||||
Q4 FY11 | Reported | Pro forma | ||||||||||
Revenue | Revenue(1) | Revenue(2) | ||||||||||
($ in millions) | ||||||||||||
Avnet, Inc. |
$ | 6,912.1 | 32.6 | % | 13.5 | % | ||||||
Excluding FX (1) |
26.8 | % | 8.5 | % | ||||||||
Electronics Marketing Total |
$ | 3,961.7 | 26.8 | % | 11.8 | % | ||||||
Excluding FX (1) |
21.3 | % | 7.0 | % | ||||||||
Americas |
$ | 1,317.9 | 33.2 | % | 3.4 | % | ||||||
EMEA |
$ | 1,329.0 | 27.8 | % | | |||||||
Excluding FX (1) |
13.0 | % | | |||||||||
Asia |
$ | 1,314.8 | 20.0 | % | 6.9 | % | ||||||
Technology Solutions Total |
$ | 2,950.4 | 41.2 | % | 15.8 | % | ||||||
Excluding FX (1) |
35.0 | % | 10.7 | % | ||||||||
Americas |
$ | 1,612.9 | 25.3 | % | 13.4 | % | ||||||
EMEA |
$ | 876.8 | 64.0 | % | 7.6 | % | ||||||
Excluding FX (1) |
46.1 | % | -4.1 | % | ||||||||
Asia |
$ | 460.6 | 72.3 | % | 48.2 | % |
(1) | Year-over-year revenue growth rate excluding the impact of changes in foreign currency
exchange rates. |
|
(2) | Pro forma revenue as defined in this document. Pro forma growth rates are not presented for EM
EMEA as
revenue comparisons to prior year were not impacted by acquisitions. |
| Avnet, Inc. achieved record quarterly sales of $6.9 billion, increasing 32.6% year
over year (26.8% excluding the impact of changes in foreign currency exchange rates
constant dollars), representing the seventh consecutive quarter of double-digit,
year-over-year growth. |
| On a sequential basis, sales increased 3.6% (2.0% in constant dollars),
in line with normal seasonality. |
| Year-over-year pro forma sales increased 13.5% (8.5% in constant
dollars). |
| Electronics Marketing (EM) achieved record quarterly revenue of $3.96 billion, a
year-over-year increase of 26.8% (21.3% in constant dollars), representing the seventh
consecutive quarter of double-digit, year-over-year growth. |
| Pro forma year-over-year revenue growth was 11.8% (7.0% in constant
dollars) with both EMEA and Asia, excluding Japan, delivering double-digit organic
growth. |
| Sequential revenue growth was 0.9%, within the range of typical seasonal
expectations of flat to up 4%. |
| Technology Solutions (TS) revenue grew 41.2% year over year (35% in constant dollars) to
$2.95 billion. |
| Pro forma revenue grew 15.8% year over year (10.7% in constant dollars)
driven by double-digit growth in the Americas and Asia. |
| Pro forma revenue increased 7.4% sequentially (5.7% in constant dollars);
at the high end of typical seasonality of 3% to 7% led by strong growth in storage
and industry standard servers (ISS). While ISS and storage continue to be the
biggest drivers of year-over-year growth, TS also saw double-digit, year-over-year
growth in software, networking and services. |
2
Three Months Ended | ||||||||||||
July 2, | July 3, | |||||||||||
2011 | 2010 | Change | ||||||||||
($ in millions) | ||||||||||||
Gross Profit |
$ | 824.9 | $ | 645.8 | $ | 179.0 | ||||||
Gross Profit Margin |
11.9 | % | 12.4 | % | -46 bps |
| Gross profit dollars were $825 million, up 28% year over year and 5% sequentially
due to the increase in sales driven by organic growth and M&A activity. |
| Gross profit margin increased 14 basis points sequentially due to
improvements in the western regions at EM. Gross profit margin declined 46 basis
points year over year primarily due to the impact of the lower gross profit margin
products of businesses acquired. |
| EM gross profit margin increased 48 basis points sequentially and 11
basis points year over year. This represents the third quarter in a row that EM
improved gross profit margin. |
| TS gross profit margin declined 12 basis points sequentially and 92 basis
points year over year. The year-over-year decline was primarily due to the impact
of the acquisition of Bell Micro, which had product lines with lower gross profit
margins than Avnets other product lines. |
Three Months Ended | ||||||||||||
July 2, | July 3, | |||||||||||
2011 | 2010 | Change | ||||||||||
($ in millions) | ||||||||||||
Selling, General and Administrative Expenses |
$ | 554.0 | $ | 428.7 | $ | 125.2 | ||||||
Selling, General and Administrative Expenses as % of Gross Profit |
67.2 | % | 66.4 | % | +78 bps | |||||||
Selling, General and Administrative Expenses as % of Sales |
8.0 | % | 8.2 | % | -21 bps |
| Selling, general and administrative expenses (SG&A expenses) were $554 million,
up 29% year over year and pro forma expenses were up 5% in constant dollars |
| The $125 million year-over-year increase in SG&A expenses consisted of
approximately $72 million of additional expense associated with acquired businesses,
$30 million due to the translation impact of changes in foreign currency exchange
rates and $23 million to support higher revenue. |
| SG&A expenses as a percentage of gross profit declined 342 basis points for the full
fiscal year when compared to the prior fiscal year. This improvement was primarily due to
operating leverage at EM, partially offset by the impact of lower margin acquired
businesses. |
| SG&A expense as a percent of gross profit declined 724 basis points for
the full year at EM. |
| SG&A expenses as a percentage of sales increased 7 basis points sequentially and
declined 21 basis points from the year ago quarter. |
3
Three Months Ended | ||||||||||||
July 2, | July 3, | |||||||||||
2011 | 2010 | Change | ||||||||||
($ in millions) | ||||||||||||
GAAP Operating Income |
$ | 267.2 | $ | 217.1 | $ | 50.1 | ||||||
Adjusted Operating Income (1) |
$ | 270.9 | $ | 217.1 | $ | 53.8 | ||||||
Adjusted Operating Income Margin (1) |
3.92 | % | 4.16 | % | -24 bps | |||||||
Electronics Marketing (EM) |
||||||||||||
Operating income |
$ | 232.2 | $ | 173.8 | $ | 58.3 | ||||||
Operating income margin |
5.86 | % | 5.56 | % | 30 bps | |||||||
Technology Solutions (TS) |
||||||||||||
Operating income |
$ | 67.5 | $ | 62.2 | $ | 5.3 | ||||||
Operating income margin |
2.29 | % | 2.98 | % | -69 bps |
(1) | A reconciliation of non-GAAP financial measures to GAAP financial measures is presented in the
Non-GAAP Financial Information section at the end of this document. |
| Adjusted enterprise operating income of $271 million grew 1.5 times sales
sequentially and was up 25% as compared with the prior year quarter. |
| EM operating income grew 34% over the prior year fourth quarter due to an
increase in sales and the associated gross profit dollars, improvement in gross
profit margin and continued effective expense management. The Americas and EMEA
regions accounted for over 95% of the year-over-year growth in operating income
dollars at EM. |
||
| TS operating income increased 18% sequentially with all three regions
realizing double digit growth and 9% over the year ago quarter due to the impact of
acquisitions and continued improvement in the Asia region as we apply our VBM
discipline to both organic growth initiatives and recent acquisitions. |
| Adjusted operating income margin at the enterprise level increased 7 basis points
sequentially to 3.92% and was down 24 basis points from the prior year quarter. The
year-over-year decline was primarily due to the impact of lower margin products from the
Bell Micro acquisition within the TS business. |
| EM operating income margin increased 30 basis points year over year and
13 basis points sequentially to 5.86% primarily due to operating leverage in the
core components business in the western regions. |
||
| TS operating income margin decreased 69 basis points year over year
primarily due to the impact of acquisitions in the Americas and EMEA regions while
Asia increased over 100 basis points from the year ago quarter. Operating income
margin increased 20 basis points sequentially with all three regions contributing to
the improvement. |
4
Three Months Ended | ||||||||||||
July 2, | July 3, | |||||||||||
2011 | 2010 | Change | ||||||||||
($ in millions) | ||||||||||||
Interest Expense |
$ | (22.6 | ) | $ | (15.8 | ) | $ | (6.8 | ) | |||
Other Income (expense) |
$ | 5.5 | $ | (1.1 | ) | $ | 6.6 | |||||
GAAP Income Taxes |
$ | 11.2 | $ | 59.1 | $ | (47.9 | ) | |||||
Adjusted Income Taxes (1) |
$ | 64.3 | $ | 59.1 | $ | 5.3 | ||||||
GAAP Effective Tax Rate |
4.5 | % | 29.5 | % | -2,503 bps | |||||||
Adjusted Effective Tax Rate (1) |
25.4 | % | 29.5 | % | -414 bps |
(1) | A reconciliation of non-GAAP financial measures to GAAP financial measures is presented in the
Non-GAAP Financial Information section at the end of this document. |
| Interest expense for the June quarter was $22.6 million, up $6.8 million over the
prior year quarter and was $92.5 million for fiscal 2011, up $30.7 million over the prior
year. The year-over-year increase was due to an increase in debt used to fund the
acquisitions of businesses and the increase in working capital to support the significant
growth in sales. |
||
| The adjusted effective tax rate was 25.4% in the fourth quarter, down 414 basis points
from the year ago quarter, and 28.0% for fiscal 2011, down 146 basis points over the prior
year. The fiscal 2011 effective tax rate was primarily impacted by a net benefit related
to the release of tax valuation allowances on certain deferred tax assets and, to a lesser
extent, net favorable tax audit settlements partially offset by changes to existing tax
positions. |
| Prior to fiscal 2011, the Company had a full reserve against significant
tax assets related to a legal entity in EMEA due to, among several other factors, a
history of losses in that entity. Recently, the legal entity has been experiencing
improved earnings which has required the partial release of the reserve to the
extent the entity had taxable income during each of the first three quarters of
fiscal 2011 and, therefore, positively impacted (decreased) the Companys effective
tax rate. During the fourth quarter of fiscal 2011, the Company determined a
portion of the tax reserve related to this entity was no longer required due to the
expected continuation of improved earnings in the future and, as a result, the
Companys effective tax rate was positively impacted (decreased) upon the release of
the tax reserve. The Company will continue to evaluate the need for a reserve
against the tax assets associated with this legal entity and may release additional
reserves in the future. |
5
Three Months Ended | ||||||||||||
July 2, | July 3, | |||||||||||
2011 | 2010 | Change | ||||||||||
($ in millions, except per share data) | ||||||||||||
GAAP Net Income |
$ | 238.8 | $ | 141.1 | $ | 97.7 | ||||||
Adjusted Net Income (1) |
$ | 189.4 | $ | 141.1 | $ | 48.3 | ||||||
GAAP Diluted EPS |
$ | 1.54 | $ | 0.92 | $ | 0.62 | ||||||
Adjusted Diluted EPS (1) |
$ | 1.22 | $ | 0.92 | $ | 0.30 |
(1) | A reconciliation of non-GAAP financial measures to GAAP financial measures is presented in the
Non-GAAP Financial Information section at the end of this document. |
| GAAP net income was $239 million, or $1.54 per share, for the quarter, and $669
million, or $4.34 per share, for the full year. |
| GAAP net income increased 69% over the prior year quarter and 63% for the
full fiscal year. |
| Adjusted net income was $189 million, or $1.22 per share on a diluted basis, for the
quarter and $667 million, or $4.32 for the full fiscal year. |
| On an adjusted basis, net income increased 34% over the prior year
quarter and 57% for the full year. |
Three Months Ended | ||||||||||||
July 2, | July 3, | Net | ||||||||||
2011 | 2010 | Change | ||||||||||
Return on Working Capital (ROWC) (1) |
27.39 | % | 32.84 | % | -545 bps | |||||||
Return on Capital Employed (ROCE) (1) |
15.57 | % | 18.34 | % | -277 bps |
(1) | A reconciliation of GAAP to non-GAAP financial measures is presented in the Non-GAAP Financial
Information section at the end of this document. |
| Return on working capital (ROWC) for the quarter was 27.4%, a decrease of 545 basis
points year over year and an increase of 94 basis points sequentially. |
| The year-over-year decline was primarily due to a decline in working
capital velocity as the prior year fourth quarter working capital velocity was
elevated when the V shaped recovery peaked during a period of widespread product
shortages. |
||
| This sequential improvement was primarily driven by revenue growth and
improved profitability at both operating groups. |
||
| ROWC for the full year was 27.2%, an increase of 25 basis points over the
prior year, even as significant acquisitions that spanned multiple regions and
quarters were integrated. |
| Return on capital employed (ROCE) of 15.6% was down 277 basis points from the year ago
quarter due to the impact of acquisitions which are targeted to achieve a 12.5% ROCE in the
year following completion of the integrations; however, it continued to be within our
stated target range of 14% to 16% for the seventh consecutive quarter and increased 47
basis points sequentially. |
| Economic profit dollars increased 72% to $255 million for the full fiscal
year. |
6
Three Months Ended | ||||||||||||
July 2, | July 3, | Net | ||||||||||
2011 | 2010 | Change | ||||||||||
($ in millions) | ||||||||||||
Working Capital (1) |
$ | 3,799.1 | $ | 2,525.0 | $ | 1,274.1 | ||||||
Working Capital Velocity (1) |
6.99 | 7.89 | -0.90 |
(1) | A reconciliation of GAAP to non-GAAP financial measures is presented in the Non-GAAP Financial
Information section at the end of this document. |
| Working capital (receivables plus inventory less accounts payable) increased $1.3
billion, or 50% year over year, due to the combination of additional working capital as a
result of acquisitions, additional working capital to support the double-digit organic
growth in revenue and the translation impact of changes in foreign currency exchange rates.
On a sequential basis, working capital was essentially flat. |
| Of the $1.3 billion increase, $533 million was incurred to support growth
in the business, $523 million was attributable to acquisitions, and $218 million was
due to the impact of foreign currency. |
| Working capital velocity improved 0.12 turns sequentially and declined 0.90 turns when
compared with the year ago quarter as the prior year quarter was elevated due to product
shortages and extended lead times during the V-shaped recovery. Working capital velocity
remains above pre-recession levels as we return to more secular growth rates. |
||
| Cash flow from operations was $281 million for the quarter due to strong growth in
profits and improved working capital velocity. |
||
| Cash flow from operations for the full fiscal year was $278 million inclusive of our
investments in working capital to support pro forma sales growth of 17%. |
||
| Cash and cash equivalents at the end of the quarter was $675 million; net debt (total
debt less cash and cash equivalents) was $841 million. |
7
| ROWC is defined as annualized operating income, excluding restructuring, integration
and other items, divided by the sum of the monthly average balances of receivables and
inventory less accounts payable. |
8
| ROCE is defined as annualized tax affected operating income, excluding
restructuring, integration and other items, divided by the monthly average balances of
interest-bearing debt and equity (including the impact of restructuring, integration,
impairment charges and other items) less cash and cash equivalents (average capital). |
| WC velocity is defined as annualized sales divided by the sum of the monthly average
balances of accounts receivable and inventory less accounts payable. |
| Economic profit dollars is defined as tax effected operating income, excluding
restructuring, integration, impairment charges and other items, less average capital
multiplied by 10% per annum charge on capital. |
Fourth Quarter Ended Fiscal 2011 | Fiscal Year Ended Fiscal 2011 | |||||||||||||||||||||||||||||||
Diluted | Diluted | |||||||||||||||||||||||||||||||
Op Income | Pre-tax | Net Income | EPS | Op Income | Pre-tax | Net Income | EPS | |||||||||||||||||||||||||
$ in thousands, except per share data | ||||||||||||||||||||||||||||||||
GAAP results |
$ | 267,178 | $ | 250,012 | $ | 238,830 | $ | 1.54 | $ | 929,979 | $ | 870,966 | $ | 669,069 | $ | 4.34 | ||||||||||||||||
Restructuring, integration and other charges |
7,297 | 7,297 | 5,812 | 0.04 | 88,428 | 88,428 | 63,838 | 0.41 | ||||||||||||||||||||||||
Restructuring and purchase accounting credits |
(3,573 | ) | (3,573 | ) | (2,519 | ) | (0.02 | ) | (11,252 | ) | (11,252 | ) | (7,669 | ) | (0.05 | ) | ||||||||||||||||
Subtotal |
3,724 | 3,724 | 3,293 | 0.02 | 77,176 | 77,176 | 56,169 | 0.36 | ||||||||||||||||||||||||
Gain on bargain purchase and other |
| | | | | (22,715 | ) | (25,720 | ) | (0.17 | ) | |||||||||||||||||||||
Net tax benefit |
| | (52,726 | ) | (0.34 | ) | | | (32,901 | ) | (0.21 | ) | ||||||||||||||||||||
Total adjustments |
3,724 | 3,724 | (49,433 | ) | (0.32 | ) | 77,176 | 54,461 | (2,452 | ) | (0.02 | ) | ||||||||||||||||||||
Adjusted results |
$ | 270,902 | $ | 253,736 | $ | 189,397 | $ | 1.22 | $ | 1,007,155 | $ | 925,427 | $ | 666,617 | $ | 4.32 | ||||||||||||||||
| restructuring, integration and other charges of $7.3 million pre-tax related to the
integration of businesses acquired; |
| a credit of $3.6 million pre-tax related to the reversal of restructuring and purchase
accounting reserves established in prior years; and |
| a net tax benefit of $52.7 million primarily related to the release of tax reserves against
deferred tax assets that were determined to be realizable during the fourth quarter of fiscal
2011. |
| restructuring, integration and other charges of $88.4 million pre-tax related to the
acquisition and integration of businesses acquired during fiscal 2011; |
| a credit of $11.3 million pre-tax related to the reversal of restructuring and purchase
accounting reserves established in prior years; |
| a gain on bargain purchase and other of $22.7 million pre-tax related primarily to the
acquisition of a business in Japan; and |
| a net tax benefit of $32.9 million related primarily to the release of tax reserves against
deferred tax assets that were determined to be realizable and, to a lesser extent, net
favorable audit settlements, partially offset by changes to existing tax positions. |
9
Fiscal Year Ended 2010 | ||||||||||||||||
Diluted | ||||||||||||||||
Op Income | Pre-tax | Net Income | EPS | |||||||||||||
$ in thousands, except per share data | ||||||||||||||||
GAAP results |
$ | 635,600 | $ | 585,083 | $ | 410,370 | $ | 2.68 | ||||||||
Restructuring, integration and other |
25,419 | 25,419 | 18,789 | 0.12 | ||||||||||||
Gain on sale of assets |
| (8,751 | ) | (5,370 | ) | (0.03 | ) | |||||||||
Net reduction in tax reserves |
| | 842 | 0.01 | ||||||||||||
Total adjustments |
25,419 | 16,668 | 14,261 | 0.09 | (1) | |||||||||||
Adjusted results |
$ | 661,019 | $ | 601,751 | $ | 424,631 | $ | 2.77 | ||||||||
(1) | EPS does not foot due to rounding. |
| restructuring, integration and other charges of $25.4 million pre-tax, of which $18.9
million pre-tax related to the Companys previously announced cost reduction actions and
integration of businesses, $6.5 million pre-tax for a value-added tax exposure in Europe, $3.2
million of acquisition-related costs and a credit of $3.2 million related to the reversal of
restructuring reserves established in prior periods; |
| a gain of $8.8 million pre-tax associated with the prior sale of its equity investment in
Calence LLC; and |
| a net increase in taxes of $0.8 million related to adjustments for prior year tax returns
and additional tax reserves, net of a benefit from a favorable income tax audit settlement. |
Acquisition / | ||||||||||||||||
Revenue | Divested | Extra Week | Pro forma | |||||||||||||
as Reported | Revenue | in Q1 FY10 | Revenue | |||||||||||||
(in thousands) | ||||||||||||||||
Q1 Fiscal 2011 |
$ | 6,182,388 | $ | (41,261 | ) | $ | | $ | 6,141,127 | |||||||
Q2 Fiscal 2011 |
6,767,495 | (102,385 | ) | | 6,665,110 | |||||||||||
Q3 Fiscal 2011 |
6,672,404 | | | 6,672,404 | ||||||||||||
Q4 Fiscal 2011 |
6,912,126 | | | 6,912,126 | ||||||||||||
Fiscal year 2011 |
$ | 26,534,413 | $ | (143,646 | ) | $ | | $ | 26,390,767 | |||||||
Q1 Fiscal 2010 |
$ | 4,355,036 | $ | 884,224 | $ | (417,780 | ) | $ | 4,821,480 | |||||||
Q2 Fiscal 2010 |
4,834,524 | 1,043,732 | | 5,878,256 | ||||||||||||
Q3 Fiscal 2010 |
4,756,786 | 987,295 | | 5,744,081 | ||||||||||||
Q4 Fiscal 2010 |
5,213,826 | 878,290 | | 6,092,116 | ||||||||||||
Fiscal year 2010 |
$ | 19,160,172 | $ | 3,793,541 | $ | (417,780 | ) | $ | 22,535,933 | |||||||
10
Acquired Business | Operating Group | Acquisition Date | ||
Vanda Group |
TS | October 2009 | ||
Sunshine Joint Stock Company |
TS | November 2009 | ||
PT Datamation |
TS | April 2010 | ||
Servodata HP Division |
TS | April 2010 | ||
Bell Microproducts Inc. |
TS/EM | July 2010 | ||
Tallard Technologies |
TS | July 2010 | ||
Unidux |
EM | July 2010 | ||
Broadband |
EM | October 2010 | ||
Eurotone |
EM | October 2010 | ||
Center Cell |
EM | November 2010 | ||
itX Group Ltd |
TS | January 2011 |
Q4 FY 11 | Q4 FY 10 | FY11 | ||||||||||||||
Sales |
6,912,126 | 5,213,826 | 26,534,413 | |||||||||||||
Sales, annualized |
(a | ) | 27,648,504 | 20,855,304 | 26,534,413 | |||||||||||
Adjusted operating income (1) |
270,902 | 217,093 | 1,007,154 | |||||||||||||
Adjusted operating income, annualized |
(b | ) | 1,083,608 | 868,372 | 1,007,154 | |||||||||||
Adjusted effective tax rate (2) |
27.97 | % | 29.43 | % | 27.97 | % | ||||||||||
Adjusted operating income, net after tax |
(c | ) | 780,523 | 612,810 | 725,453 | |||||||||||
Average monthly working capital (3) |
||||||||||||||||
Accounts receivable |
4,670,043 | 3,360,251 | 4,415,117 | |||||||||||||
Inventory |
2,625,227 | 1,778,694 | 2,518,625 | |||||||||||||
Accounts payable |
(3,338,386 | ) | (2,495,091 | ) | (3,230,797 | ) | ||||||||||
Average working capital |
(d | ) | 3,956,884 | 2,643,854 | 3,702,945 | |||||||||||
Average monthly total capital (3) |
(e | ) | 5,013,072 | 3,341,186 | 4,698,842 | |||||||||||
ROWC = (b) / (d) |
27.39 | % | 32.84 | % | 27.20 | % | ||||||||||
WC Velocity = (a) / (d) |
6.99 | 7.89 | 7.17 | |||||||||||||
ROCE = (c ) / (e) |
15.57 | % | 18.34 | % | 15.44 | % |
(1) | See reconciliation to GAAP amounts in the preceding tables in this Non-GAAP
Financial Information Section. |
|
(2) | Adjusted effective tax rate is based upon a year-to-date calculation excluding
restructuring, integration and other charges and tax adjustments as described in the
reconcilation to GAAP amounts in this Non-GAAP Financial Information Section. |
|
(3) | For averaging purposes, the working capital and total capital for Bell Micro
was included as of the beginning of fiscal 2011. |
11