UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported) August 8, 2012
AVNET, INC.
(Exact name of registrant as specified in its charter)
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) |
(480) 643-2000
(Registrants telephone number, including area code.)
N/A
(Former name and former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13.e-4(c)) |
Item 2.02 Other Information.
On August 8, 2012, Avnet, Inc. (the Company) issued a press release announcing its fourth quarter and year-end results of operations for fiscal 2012. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated by reference herein.
Also attached is the CFO Review of Fiscal Fourth Quarter and Fiscal Year 2012 Results as Exhibit 99.2 and incorporated by reference herein.
The information in this Item 2.02 and the exhibits attached hereto are being furnished and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934 (the Exchange Act) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 except as shall be expressly set forth in such filing.
Item 8.01 Other Events.
On August 8, 2012, the Company announced that the Board of Directors approved adding $250,000,000 to the Companys stock repurchase program. With this increase, the Company may repurchase up to a total of $750,000,000 of the Companys common stock under the stock repurchase program. The Company may repurchase shares from time to time in the open market or in privately negotiated transactions, or otherwise, subject to applicable laws, regulations and approvals, strategic considerations, market conditions and other factors. The Company may terminate or limit the stock repurchase program at any time without prior notice.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
The following materials are attached as exhibits to this Current Report on Form 8-K:
Exhibit |
Description | |
99.1 | Press Release, dated August 8, 2012. | |
99.2 | CFO Review of Fiscal Fourth Quarter and Fiscal Year 2012 Results. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: August 8, 2012 | AVNET, INC. | |||
Registrant | ||||
By: | /s/ Raymond Sadowski | |||
Name: Raymond Sadowski Title: Senior Vice President and Chief Financial Officer |
Exhibit 99.1
Avnet, Inc. 2211 South 47th Street Phoenix, AZ 85034 |
PRESS RELEASE
Avnet, Inc. Reports Fourth Quarter Fiscal Year 2012 Results
Announces Additional $250 Million Share Repurchase Authorization
Phoenix, August 8, 2012 Avnet, Inc. (NYSE:AVT) today announced results for the fourth quarter and fiscal year ended June 30, 2012.
Fiscal Year 2012 Results
Fiscal Year Ended | ||||||||||||
June 30, | July 2, | |||||||||||
2012 | 2011 | Change | ||||||||||
$ in millions, except per share data | ||||||||||||
Sales |
$ | 25,707.5 | $ | 26,534.4 | -3.1 | % | ||||||
GAAP Operating Income |
$ | 884.2 | $ | 930.0 | -4.9 | % | ||||||
Adjusted Operating Income (1) |
$ | 957.8 | $ | 1,007.2 | -4.9 | % | ||||||
GAAP Net Income |
$ | 567.0 | $ | 669.1 | -15.3 | % | ||||||
Adjusted Net Income (1) |
$ | 607.9 | $ | 666.6 | -8.8 | % | ||||||
GAAP Diluted EPS |
$ | 3.79 | $ | 4.34 | -12.7 | % | ||||||
Adjusted Diluted EPS (1) |
$ | 4.06 | $ | 4.32 | -6.0 | % |
(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 June 30, 2012 decreased 3.1% from the prior fiscal year to $25.7 billion; pro forma revenue (as defined later in this release) was down 4.4% year over year and 4.1% in constant currency |
| Adjusted operating income of $958 million, 3.7% of sales, decreased 4.9% year over year |
| Adjusted diluted earnings per share of $4.06 decreased 6.0% year over year; GAAP diluted earnings per share was $3.79, down 12.7% year over year |
| Cash flow from operations increased 90% year over year to $529 million |
Rick Hamada, Chief Executive Officer, commented, Our fiscal 2012 results reflect the impact of both a components supply chain correction that occurred in the earlier part of the year followed by slowing global economic growth during the latter part of the year. Despite these challenges, I believe our team executed and responded well, remaining focused on our long-term goals while making timely adjustments as necessary based on the environment. The market for electronic components was negatively impacted by the post-recovery inventory correction while IT spending growth contracted as global GDP growth rates slowed. As a result, we initiated expense reductions in the parts of the portfolio most impacted by these developments. These initiatives helped offset the impact of the revenue decline and, for the full fiscal year, we generated $958 million of adjusted operating income and $529 million of cash flow from operations. Supported by this strong cash flow, we invested $318 million in our stock repurchase program and another $313 million in value-creating M&A that strengthened our competitive position in key markets. With the heightened level of uncertainty around global economic growth, we enter fiscal 2013 poised to execute on our growth strategies yet will continue to manage the portfolio and react quickly to market conditions in order to continue to progress toward our long-term margin and return goals.
Q4 Fiscal 2012 Results
Fourth Quarter Ended | ||||||||||||
June 30, | July 2, | |||||||||||
2012 | 2011 | Change | ||||||||||
$ in millions, except per share data | ||||||||||||
Sales |
$ | 6,307.4 | $ | 6,912.1 | -8.8 | % | ||||||
GAAP Operating Income |
$ | 213.4 | $ | 267.2 | -20.1 | % | ||||||
Adjusted Operating Income (1) |
$ | 233.9 | $ | 270.9 | -13.7 | % | ||||||
GAAP Net Income |
$ | 133.4 | $ | 238.8 | -44.1 | % | ||||||
Adjusted Net Income (1) |
$ | 145.3 | $ | 189.4 | -23.3 | % | ||||||
GAAP Diluted EPS |
$ | 0.91 | $ | 1.54 | -40.9 | % | ||||||
Adjusted Diluted EPS (1) |
$ | 0.99 | $ | 1.22 | -18.9 | % |
(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 June 30, 2012 decreased 8.8% year over year, to $6.31 billion; pro forma revenue was down 11.8% year over year and 8.9% in constant currency |
| Adjusted operating income decreased 13.7% year over year due to the decline in revenue and a lower mix of sales from the EM EMEA region, which had record profitability in the fourth quarter of fiscal 2011 |
| Adjusted net income declined 23.3% year over year due to the decline in operating income and a loss in other income primarily driven by losses on foreign currency exchange rates as compared with a gain in the prior year quarter |
| Adjusted diluted earnings per share declined 18.9% year over year to $0.99 as the decline in adjusted net income was somewhat offset by a lower share count as a result of the Companys share repurchase program |
Mr. Hamada, continued, Our Q4 revenues came in below our original expectations at both operating groups as customers grew more cautious towards the end of the quarter. As a result of this unexpected shortfall, revenue of $6.31 billion ended up being roughly flat with the March quarter and down 8.8% from the prior year quarter with approximately one-third of the year-over-year decline due to the translation impact of currency. Despite these developments, both our gross profit and operating income margins held essentially flat sequentially, although operating income margin was down year over year due to EM, which had record profitability in the significantly stronger year ago quarter. At TS, margins were up year over year as we continue to focus on leveraging acquisitions and improving performance across the portfolio. Given our revised outlook on current growth expectations, we are in the process of taking steps to further align our resources just as we have done throughout fiscal 2012. With our expanded geographic coverage, extensive line card and the best team in the industry, we plan to leverage our assets to grow faster than the markets we serve and grow economic profits going forward.
2
Avnet Electronics Marketing Results
Year-over-Year Growth Rates | ||||||||||||
Q4 FY12 | Reported | Pro forma | ||||||||||
Revenue | Revenue | Revenue | ||||||||||
(in millions) | ||||||||||||
Total |
$ | 3,764.4 | -5.0 | % | -10.8 | % | ||||||
Excluding FX (1) |
-1.8 | % | -7.8 | % | ||||||||
Americas |
$ | 1,435.4 | 8.9 | % | -2.7 | % | ||||||
EMEA |
$ | 1,044.4 | -21.4 | % | -21.5 | % | ||||||
Excluding FX (1) |
-12.1 | % | -12.2 | % | ||||||||
Asia |
$ | 1,284.6 | -2.3 | % | -9.3 | % |
Q4 FY12 | Q4 FY11 | Change | ||||||||||
Operating Income |
$ | 191.1 | $ | 232.2 | $ | (41.1 | ) | |||||
|
|
|
|
|
|
|||||||
Operating Income Margin |
5.08 | % | 5.86 | % | -78 | bps | ||||||
|
|
|
|
|
|
(1) | Year-over-year revenue growth rate excluding the impact of changes in foreign currency exchange rates. |
| Fourth quarter reported revenue decreased 5.0% year over year to $3.76 billion while pro forma revenue was down 7.8% in constant dollars |
| Sequential revenue growth of 0.2% was at the low end of normal seasonality with all three regions coming in below expectations |
| Operating income margin is within EMs target range of 5.0% to 5.5% for the full fiscal year, but decreased 78 basis points to 5.08% for the fourth quarter |
| Working capital (defined as receivables plus inventory less accounts payable) decreased 3.1% sequentially, with inventory declining by 4.2% after adjusting for acquisitions and currency |
| Return on working capital (ROWC) increased 10 basis points sequentially and decreased 542 basis points from the prior year quarter |
Mr. Hamada added, EM revenue came in at the low end of expectations this quarter as the month of June closed weaker than expected. Our book to bill dropped below one-to-one in the month of June after trending above one-to-one for most of the March quarter and through April and May. Operating metrics including gross profit margin, operating income margin and return on working capital declined from the year ago quarter when EM delivered record levels of profitability as the V-shaped recovery in the technology markets peaked. Even though pro forma revenue was down 6% for fiscal 2012, sequential quarterly growth got back to the low end of normal seasonality in the second half of the fiscal year after starting the year with two quarters of below seasonal growth due to the inventory correction. Notably, despite these various challenges, EM continued to deliver operating income margin within our target range and despite the reduced visibility, we continue to monitor our end markets and adapt quickly to changes in demand. With a strong competitive position and our VBM discipline firmly embedded in the organization, we remain confident that EM is well positioned to leverage its relationships in the marketplace and build on this performance going forward.
3
Avnet Technology Solutions Results
Year-over-Year Growth Rates | ||||||||||||
Q4 FY12 Revenue |
Reported Revenue |
Pro forma Revenue (2) |
||||||||||
(in millions) | ||||||||||||
Total |
$ | 2,543.0 | -13.8 | % | -13.1 | % | ||||||
Excluding FX (1) |
-11.2 | % | -10.4 | % | ||||||||
Americas |
$ | 1,414.4 | -12.3 | % | -9.1 | % | ||||||
EMEA |
$ | 676.1 | -22.9 | % | -25.7 | % | ||||||
Excluding FX (1) |
-15.7 | % | -18.7 | % | ||||||||
Asia |
$ | 452.5 | -1.8 | % | |
Q4 FY12 | Q4 FY11 | Change | ||||||||||
Operating Income |
$ | 67.5 | $ | 67.5 | $ | (0.1 | ) | |||||
|
|
|
|
|
|
|||||||
Operating Income Margin |
2.65 | % | 2.29 | % | 36 | bps | ||||||
|
|
|
|
|
|
(1) | Year-over-year revenue growth rate excluding the impact of changes in foreign currency exchange rates. |
(2) | Pro forma growth rates for TS Asia are not presented as revenue comparisons to prior year were not impacted by acquisitions. |
| Fourth quarter reported revenue declined 13.8% year over year to $2.54 billion and pro forma revenue decreased 13.1% in reported dollars and 10.4% in constant dollars |
| On a sequential basis, growth in storage and networking was offset by declines in microprocessors and servers. Operating income margin increased 46 basis points to 3.0% for the full fiscal year with all three regions contributing to the improvement while fourth quarter income margin improved 36 basis points year over year to 2.7% |
| Return on working capital (ROWC) increased 389 basis points for the full fiscal year with the EMEA region up 466 basis points |
Mr. Hamada further added, Similar to our components business, TS experienced a weaker than expected June as a number of customers in both the Americas and EMEA regions chose to defer their final purchasing decisions during the last two weeks of the month. As a result, sequential revenue growth was below normal seasonality and year-over-year pro forma growth rates were negative for the second consecutive quarter. Despite the market challenges, the TS team did a good job managing profitability as the Americas region improved operating income margin both sequentially and year over year while return on working capital remains well above our stated target. In our EMEA region, which has been dealing with the relatively weakest end market environment, our focus on improving profitability drove a fourth consecutive quarter of year-over-year increase in gross profit margin, operating income margin and return on working capital. EMEA has made solid progress towards our long-term goals in fiscal 2012, and we are excited about the opportunity to accelerate that progress once we receive all appropriate regulatory approvals and complete the recently announced acquisition of the Magirus Group. With $500 million of annual revenue in highly complementary suppliers and key geographies, this acquisition will provide us incremental opportunities in high-growth technologies such as storage, virtualization and cloud computing while adding to our overall scale in this region.
Cash Flow
| Cash flow from operations was $259 million for the quarter due to strong profits and a reduction in working capital in response to market conditions |
| Cash flow from operations for the full fiscal year was $529 million |
| Cash and cash equivalents at the end of the quarter was $1.01 billion; net debt (total debt less cash and cash equivalents) was $1.14 billion |
4
Ray Sadowski, Chief Financial Officer, stated, Even though top line growth was a challenge during the year as the macroeconomic environment impacted almost all areas of our business, the team responded quickly by effectively managing expenses and working capital. As a result, we generated cash flow from operations of $259 million and $529 million in the fourth quarter and fiscal year, respectively. We put this cash to good use as we made a number of value-creating acquisitions and took advantage of an attractive valuation of our stock to repurchase nearly $320 million of our shares. We are also announcing today with this release that Avnets Board of Directors has authorized the addition of $250 million to our stock repurchase program, bringing the aggregate amount approved since last August to $750 million. Even though the markets have slowed, our profitability and consistent cash flow generation remain strong, providing us with opportunities to capitalize on future investments in our own stock as well as acquisitions.
Outlook For 1st Quarter of Fiscal 2013 Ending on September 29, 2012
| EM sales are expected to be in the range of $3.55 billion to $3.85 billion and TS sales are expected to be between $2.25 billion and $2.55 billion |
| Consolidated sales are forecasted to be between $5.80 billion and $6.40 billion |
| Adjusted diluted earnings per share (EPS) is expected to be in the range of $0.78 to $0.88 per share |
| The adjusted diluted EPS guidance above assumes 143.6 million average diluted shares outstanding used to determine earnings per share and a tax rate of 29% to 31% |
| We estimate that year over year sales and diluted EPS will be negatively impacted by approximately $260 million and $0.06, respectively, due to the translation impact of the significant strengthening of the U.S. dollar against the Euro |
The above adjusted diluted EPS guidance does not include any potential restructuring charges or any charges related to acquisitions and post-closing integration activities. In addition, the above guidance assumes that the average Euro to U.S. Dollar currency exchange rate for the first quarter of fiscal 2013 is $1.22 to 1.00. This compares with an average exchange rate of $1.41 to 1.00 in the first quarter of fiscal 2012 and $1.28 to 1.00 in the fourth quarter of fiscal 2012.
Forward Looking Statements
This document contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements are based on managements current expectations and are subject to uncertainty and changes in facts and circumstances. The forward-looking statements herein include statements addressing future financial and operating results of Avnet and may include words such as will, anticipate, estimate, forecast, expect, believe, and should, and other words and terms of similar meaning in connection with any discussions of future operating or financial performance, business prospects or market conditions. Actual results may vary materially from the expectations contained in the forward-looking statements.
The following factors, among others, could cause actual results to differ materially from those described in the forward-looking statements: the Companys ability to retain and grow market share and to generate additional cash flow, risks associated with any acquisition activities and the successful integration of acquired companies, declines in sales, changes in business conditions and the economy in general, changes in market demand and pricing pressures, any material changes in the allocation of product or product rebates by suppliers, allocations of products by suppliers, other competitive and/or regulatory factors affecting the businesses of Avnet generally.
More detailed information about these and other factors is set forth in Avnets filings with the Securities and Exchange Commission, including the Companys reports on Form 10-K, Form 10-Q and Form 8-K. Except as required by law, Avnet is under no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.
5
Non-GAAP Financial Information
In addition to disclosing financial results that are determined in accordance with generally accepted accounting principles in the United States (GAAP), the Company also discloses in this document certain non-GAAP financial information including adjusted operating income, adjusted net income and adjusted diluted earnings per share, as well as revenue adjusted for the impact of acquisitions and other items (as defined in the Pro forma (Organic) Revenue section of this release). Management believes pro forma revenue is a useful measure for evaluating current period performance as compared with prior periods and for understanding underlying trends.
Management believes that operating income adjusted for restructuring, integration and other items is a useful measure to help investors better assess and understand the Companys operating performance, especially when comparing results with previous periods or forecasting performance for future periods, primarily because management views the excluded items to be outside of Avnets normal operating results. Management analyzes operating income without the impact of these items as an indicator of ongoing margin performance and underlying trends in the business. Management also uses these non-GAAP measures to establish operational goals and, in some cases, for measuring performance for compensation purposes.
Management believes net income and EPS adjusted for the impact of the items described above is useful to investors because it provides a measure of the Companys net profitability on a more comparable basis to historical periods and provides a more meaningful basis for forecasting future performance. Additionally, because of managements focus on generating shareholder value, of which net profitability is a primary driver, management believes net income and EPS excluding the impact of these items provides an important measure of the Companys net results of operations for the investing public.
Other metrics management monitors in its assessment of business performance include return on working capital (ROWC), return on capital employed (ROCE) and working capital velocity (WC velocity).
| 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, and other items) less cash and cash equivalents. |
| WC velocity is defined as annualized sales divided by the sum of the monthly average balances of receivables and inventory less accounts payable. |
However, analysis of results and outlook on a non-GAAP basis should be used as a complement to, and in conjunction with, data presented in accordance with GAAP.
6
Fiscal Year 2012
Fourth Quarter Ended Fiscal 2012 | Fiscal Year Ended Fiscal 2012 | |||||||||||||||||||||||||||||||
Op Income | Pre-tax | Net Income | Diluted EPS |
Op Income | Pre-tax | Net Income | Diluted EPS |
|||||||||||||||||||||||||
$ in thousands, except per share data | ||||||||||||||||||||||||||||||||
GAAP results |
$ | 213,438 | $ | 186,004 | $ | 133,404 | $ | 0.91 | $ | 884,165 | $ | 790,782 | $ | 567,019 | $ | 3.79 | ||||||||||||||||
Restructuring, integration and other charges |
20,471 | 20,471 | 15,708 | 0.11 | 73,585 | 73,585 | 52,963 | 0.35 | ||||||||||||||||||||||||
Gain on bargain purchase and other |
| 143 | 143 | | | (2,918 | ) | (3,463 | ) | (0.02 | ) | |||||||||||||||||||||
Net tax benefit |
| | (3,987 | ) | (0.03 | ) | | | (8,616 | ) | (0.06 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total adjustments |
20,471 | 20,614 | 11,864 | 0.08 | 73,585 | 70,667 | 40,884 | 0.27 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Adjusted results |
$ | 233,909 | $ | 206,618 | $ | 145,268 | $ | 0.99 | $ | 957,750 | $ | 861,449 | $ | 607,903 | $ | 4.06 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items impacting the fourth quarter of 2012 consisted of the following (see the Notes to Consolidated Statements of Operations later in this release for further discussion):
| restructuring, integration and other charges of $20.5 million pre-tax, which included $6.7 million of other charges related to legal claims; |
| a small adjustment to the gain on bargain purchase related to the business in Japan acquired in the third quarter; and |
| a net tax benefit of $4.0 million, which is comprised of (i) a tax benefit of $26.3 million for the release of tax reserves against deferred tax assets that were determined to be realizable during the fourth quarter of fiscal 2012, partially offset by (ii) a tax provision of $22.3 million primarily related to the impact of withholding tax related to legal entity reorganizations and the establishment of tax reserves against deferred tax assets that were determined to be unrealizable during the fourth quarter of fiscal 2012. |
Items impacting the full fiscal year 2012 consisted of the following (see the Notes to Consolidated Statements of Operations later in this release for further discussion):
| restructuring, integration and other charges of $73.6 million pre-tax, which included $6.7 million of other charges related to legal claims; |
| a gain on bargain purchase and other of $2.9 million pre-tax related to the business in Japan acquired in the third quarter; and |
| a net tax benefit of $8.6 million, which is comprised of (i) a tax benefit of $30.8 million for the release of tax reserves against deferred tax assets that were determined to be realizable, partially offset by (ii) a tax provision of $22.2 million related to changes to existing tax positions, withholding tax related to legal entity reorganizations and the establishment of tax reserves against certain deferred tax assets partially offset by net favorable audit settlements. |
Fiscal Year 2011
Fourth Quarter Ended Fiscal 2011 | Fiscal Year Ended Fiscal 2011 | |||||||||||||||||||||||||||||||
Op Income | Pre-tax | Net Income | Diluted EPS |
Op Income | Pre-tax | Net Income | Diluted 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 |
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 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
Items impacting the fourth quarter of 2011 consisted of the following (see the Notes to Consolidated Statements of Operations later in this release for further discussion):
| restructuring, integration and other charges of $7.3 million pre-tax related to the integration of businesses acquired, net of 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. |
Items impacting the full fiscal year 2011 consisted of the following (see the Notes to Consolidated Statements of Operations later in this release for further discussion):
| restructuring, integration and other charges of $88.4 million pre-tax related to the acquisition and integration of businesses acquired during fiscal 2011, net of 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 in fiscal 2011; 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. |
Pro Forma (Organic) Revenue
Pro forma or Organic revenue is defined as reported revenue adjusted for: (i) the impact of acquisitions by adjusting Avnets prior periods to include the sales of businesses acquired as if the acquisitions had occurred at the beginning of fiscal 2011; (ii) the impact of a fiscal 2011 divestiture by adjusting Avnets prior periods to exclude the sales of the business divested as if the divestiture had occurred at the beginning of fiscal 2011; and (iii) the impact of the transfer of the Latin America computing components business from TS Americas to EM Americas that occurred in the first quarter of fiscal 2012, which did not have an impact to Avnet on a consolidated basis but did impact the pro forma sales for the groups by $104 million in the fourth quarter of fiscal 2011 and $455 million for the full fiscal year 2011. Sales, taking into account the combination of these adjustments, are referred to as pro forma sales or organic sales.
Revenue as Reported |
Acquisition
/ Divested Revenue |
Pro forma Revenue |
||||||||||
(in thousands) | ||||||||||||
Q1 Fiscal 2012 |
$ | 6,426,006 | $ | 162,274 | $ | 6,588,280 | ||||||
Q2 Fiscal 2012 |
6,693,573 | 132,177 | 6,825,750 | |||||||||
Q3 Fiscal 2012 |
6,280,557 | 54,575 | 6,335,132 | |||||||||
Q4 Fiscal 2012 |
6,307,386 | | 6,307,386 | |||||||||
|
|
|
|
|
|
|||||||
Fiscal year 2012 |
$ | 25,707,522 | $ | 349,026 | $ | 26,056,548 | ||||||
|
|
|
|
|
|
|||||||
Q1 Fiscal 2011 |
$ | 6,182,388 | $ | 168,595 | $ | 6,350,983 | ||||||
Q2 Fiscal 2011 |
6,767,495 | 105,004 | 6,872,499 | |||||||||
Q3 Fiscal 2011 |
6,672,404 | 217,768 | 6,890,172 | |||||||||
Q4 Fiscal 2011 |
6,912,126 | 235,559 | 7,147,685 | |||||||||
|
|
|
|
|
|
|||||||
Fiscal year 2011 |
$ | 26,534,413 | $ | 726,926 | $ | 27,261,339 | ||||||
|
|
|
|
|
|
8
Acquisition Revenue as presented in the preceding table includes the acquisitions listed below. The preceding table also reflects the divestiture of New ProSys Corp. which occurred in January 2011.
Acquired Business |
Operating Group | Acquisition Date | ||
Unidux |
EM | July 2010 | ||
Broadband |
EM | October 2010 | ||
Eurotone |
EM | October 2010 | ||
Center Cell |
EM | November 2010 | ||
itX Group Ltd |
TS | January 2011 | ||
Amosdec |
TS | July 2011 | ||
Prospect Technology |
EM | August 2011 | ||
JC Tally Trading & subsidiary |
EM | August 2011 | ||
DE2 |
EM | November 2011 | ||
Round2 Tech |
EM | January 2012 | ||
Unidux Electronics Limited (Singapore) |
EM | January 2012 | ||
Canvas Systems |
TS | January 2012 | ||
Pinnacle Data Systems |
EM | January 2012 | ||
Acquisition of controlling interest in a non-wholly owned entity |
EM | January 2012 | ||
Nexicore |
EM | April 2012 | ||
Ascendant Technology |
TS | April 2012 |
ROWC, ROCE and WC Velocity
The following table presents the calculation for ROWC, ROCE and WC velocity.
Q4 FY 12 | Q4 FY 11 | FY 12 | ||||||||||
Sales |
$ | 6,307,386 | $ | 6,912,126 | $ | 25,707,521 | ||||||
Sales, annualized (a) |
25,229,543 | 27,648,504 | 25,707,521 | |||||||||
Adjusted operating income (1) |
233,910 | 270,902 | 957,751 | |||||||||
Adjusted operating income, annualized (b) |
935,639 | 1,083,608 | 957,751 | |||||||||
Adjusted effective tax rate (2) |
29.43 | % | 27.97 | % | 29.43 | % | ||||||
Adjusted operating income, net after tax (c) |
660,281 | 780,523 | 675,885 | |||||||||
Average monthly working capital (3) |
||||||||||||
Accounts receivable |
$ | 4,517,821 | $ | 4,670,043 | $ | 4,512,276 | ||||||
Inventory |
2,502,535 | 2,625,227 | 2,609,415 | |||||||||
Accounts payable |
(3,076,214 | ) | (3,338,386 | ) | (3,109,721 | ) | ||||||
|
|
|
|
|
|
|||||||
Average working capital (d) |
3,944,142 | 3,956,884 | 4,011,970 | |||||||||
|
|
|
|
|
|
|||||||
Average monthly total capital (3) (e) |
5,266,810 | 5,013,072 | 5,240,664 | |||||||||
|
|
|
|
|
|
|||||||
ROWC = (b) / (d) |
23.72 | % | 27.39 | % | 23.87 | % | ||||||
WC Velocity = (a) / (d) |
6.40 | 6.99 | 6.41 | |||||||||
ROCE = (c ) / (e) |
12.54 | % | 15.57 | % | 12.90 | % |
(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
Teleconference Webcast and Upcoming Events
Avnet will host a Webcast of its quarterly teleconference today at 2:00 p.m. Eastern Time. The live Webcast event, as well as other financial information including financial statement reconciliations of GAAP and non-GAAP financial measures, will be available through www.ir.avnet.com. Please log onto the site 15 minutes prior to the start of the event to register or download any necessary software. An archive copy of the presentation will also be available after the Webcast.
For a listing of Avnets upcoming events and other information, please visit Avnets investor relations website at www.ir.avnet.com.
About Avnet
Avnet, Inc. (NYSE:AVT), a Fortune 500 Company, is one of the largest distributors of electronic components, computer products and embedded technology serving customers globally. Avnet accelerates its partners success by connecting the worlds leading technology suppliers with a broad base of customers by providing cost-effective, value-added services and solutions. For the fiscal year ended June 30, 2012, Avnet generated revenue of $25.7 billion. For more information, visit www.avnet.com. (AVT_IR)
Investor Relations Contact:
Avnet, Inc.
Vincent Keenan
Investor Relations
(480) 643-7053
investorrelations@avnet.com
10
AVNET, INC.
FINANCIAL HIGHLIGHTS
(MILLIONS EXCEPT PER SHARE DATA)
FOURTH QUARTERS ENDED | ||||||||
JUNE 30, | JULY 2, | |||||||
2012 * | 2011 * | |||||||
Sales |
$ | 6,307.4 | $ | 6,912.1 | ||||
Income before income taxes |
186.0 | 250.0 | ||||||
Net income |
133.4 | 238.8 | ||||||
Net income per share: |
||||||||
Basic |
$ | 0.92 | $ | 1.56 | ||||
Diluted |
$ | 0.91 | $ | 1.54 | ||||
FISCAL YEARS ENDED | ||||||||
JUNE 30, | JULY 2, | |||||||
2012 * | 2011 * | |||||||
Sales |
$ | 25,707.5 | $ | 26,534.4 | ||||
Income before income taxes |
790.8 | 871.0 | ||||||
Net income |
567.0 | 669.1 | ||||||
Net income per share: |
||||||||
Basic |
$ | 3.85 | $ | 4.39 | ||||
Diluted |
$ | 3.79 | $ | 4.34 |
* | See Notes to Consolidated Statements of Operations on Page 16. |
11
AVNET, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(THOUSANDS EXCEPT PER SHARE DATA)
FOURTH QUARTERS ENDED | FISCAL YEARS ENDED | |||||||||||||||
JUNE 30, | JULY 2, | JUNE 30, | JULY 2, | |||||||||||||
2012 * | 2011 * | 2012 * | 2011 * | |||||||||||||
Sales |
$ | 6,307,386 | $ | 6,912,126 | $ | 25,707,522 | $ | 26,534,413 | ||||||||
Cost of sales |
5,548,364 | 6,087,275 | 22,656,965 | 23,426,608 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit |
759,022 | 824,851 | 3,050,557 | 3,107,805 | ||||||||||||
Selling, general and administrative expenses |
525,113 | 553,949 | 2,092,807 | 2,100,650 | ||||||||||||
Restructuring, integration and other charges (Note 1 *) |
20,471 | 3,724 | 73,585 | 77,176 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
213,438 | 267,178 | 884,165 | 929,979 | ||||||||||||
Other income (expense), net |
(4,053 | ) | 5,456 | (5,442 | ) | 10,724 | ||||||||||
Interest expense |
(23,238 | ) | (22,622 | ) | (90,859 | ) | (92,452 | ) | ||||||||
Gain on bargain purchase and other (Note 2 *) |
(143 | ) | | 2,918 | 22,715 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes |
186,004 | 250,012 | 790,782 | 870,966 | ||||||||||||
Income tax provision |
52,600 | 11,182 | 223,763 | 201,897 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 133,404 | $ | 238,830 | $ | 567,019 | $ | 669,069 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net earnings per share: |
||||||||||||||||
Basic |
$ | 0.92 | $ | 1.56 | $ | 3.85 | $ | 4.39 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
$ | 0.91 | $ | 1.54 | $ | 3.79 | $ | 4.34 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Shares used to compute earnings per share: |
||||||||||||||||
Basic |
144,528 | 152,923 | 147,278 | 152,481 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
146,794 | 154,833 | 149,553 | 154,337 | ||||||||||||
|
|
|
|
|
|
|
|
* | See Notes to Consolidated Statements of Operations on Page 16. |
12
AVNET, INC.
CONSOLIDATED BALANCE SHEETS
(THOUSANDS)
JUNE 30, | JULY 2, | |||||||
2012 | 2011 | |||||||
Assets: |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 1,006,864 | $ | 675,334 | ||||
Receivables, net |
4,607,324 | 4,764,293 | ||||||
Inventories |
2,388,642 | 2,596,470 | ||||||
Prepaid and other current assets |
251,609 | 191,110 | ||||||
|
|
|
|
|||||
Total current assets |
8,254,439 | 8,227,207 | ||||||
Property, plant and equipment, net |
461,230 | 419,173 | ||||||
Goodwill |
1,100,621 | 885,072 | ||||||
Other assets |
351,576 | 374,117 | ||||||
|
|
|
|
|||||
Total assets |
10,167,866 | 9,905,569 | ||||||
|
|
|
|
|||||
Less liabilities: |
||||||||
Current liabilities: |
||||||||
Borrowings due within one year |
872,404 | 243,079 | ||||||
Accounts payable |
3,230,765 | 3,561,632 | ||||||
Accrued expenses and other |
695,483 | 673,017 | ||||||
|
|
|
|
|||||
Total current liabilities |
4,798,652 | 4,477,728 | ||||||
Long-term debt |
1,271,985 | 1,273,509 | ||||||
Other long-term liabilities |
191,497 | 98,262 | ||||||
|
|
|
|
|||||
Total liabilities |
6,262,134 | 5,849,499 | ||||||
|
|
|
|
|||||
Shareholders equity |
$ | 3,905,732 | $ | 4,056,070 | ||||
|
|
|
|
13
AVNET, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(THOUSANDS)
FISCAL YEARS ENDED | ||||||||
JUNE 30, | JULY 2, | |||||||
2012 | 2011 | |||||||
Cash flows from operating activities: |
||||||||
Net income |
$ | 567,019 | $ | 669,069 | ||||
Non-cash and other reconciling items: |
||||||||
Depreciation and amortization |
101,336 | 81,389 | ||||||
Deferred income taxes |
11,782 | 15,966 | ||||||
Stock-based compensation |
35,737 | 28,931 | ||||||
Gain on bargain purchase and other |
(2,918 | ) | (22,715 | ) | ||||
Other, net |
66,263 | 56,846 | ||||||
Changes in (net of effects from businesses acquired): |
||||||||
Receivables |
72,267 | (421,457 | ) | |||||
Inventories |
133,178 | (321,939 | ) | |||||
Accounts payable |
(319,094 | ) | 165,185 | |||||
Accrued expenses and other, net |
(136,852 | ) | 26,804 | |||||
|
|
|
|
|||||
Net cash flows provided by operating activities |
528,718 | 278,079 | ||||||
|
|
|
|
|||||
Cash flows from financing activities: |
||||||||
Borrowings under accounts receivable securitization program, net |
510,000 | 160,000 | ||||||
Repayment of notes |
| (109,600 | ) | |||||
Proceeds from bank debt, net |
86,823 | 1,644 | ||||||
(Repayment of) proceeds from other debt, net |
(1,007 | ) | 7,238 | |||||
Repurchases of common stock |
(318,333 | ) | | |||||
Other, net |
5,590 | 3,930 | ||||||
|
|
|
|
|||||
Net cash flows provided by financing activities |
283,073 | 63,212 | ||||||
|
|
|
|
|||||
Cash flows from investing activities: |
||||||||
Purchases of property, plant, and equipment |
(128,652 | ) | (148,707 | ) | ||||
Cash proceeds from sales of property, plant and equipment |
1,046 | 10,621 | ||||||
Acquisitions of operations, net of cash acquired |
(313,218 | ) | (690,997 | ) | ||||
Cash proceeds from divestitures |
| 19,108 | ||||||
|
|
|
|
|||||
Net cash flows used for investing activities |
(440,824 | ) | (809,975 | ) | ||||
|
|
|
|
|||||
Effect of exchange rates on cash and cash equivalents |
(39,437 | ) | 51,916 | |||||
|
|
|
|
|||||
Cash and cash equivalents: |
||||||||
- increase (decrease) |
331,530 | (416,768 | ) | |||||
- at beginning of period |
675,334 | 1,092,102 | ||||||
|
|
|
|
|||||
- at end of period |
$ | 1,006,864 | $ | 675,334 | ||||
|
|
|
|
14
AVNET, INC.
SEGMENT INFORMATION
(MILLIONS)
FOURTH QUARTERS ENDED | FISCAL YEARS ENDED | |||||||||||||||
JUNE 30, | JULY 2, | JUNE 30, | JULY 2, | |||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
SALES: |
||||||||||||||||
Electronics Marketing |
$ | 3,764.4 | $ | 3,961.7 | $ | 14,933.1 | $ | 15,066.2 | ||||||||
Technology Solutions |
2,543.0 | 2,950.4 | 10,774.4 | 11,468.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Consolidated |
$ | 6,307.4 | $ | 6,912.1 | $ | 25,707.5 | $ | 26,534.4 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
OPERATING INCOME: |
||||||||||||||||
Electronics Marketing |
$ | 191.1 | $ | 232.2 | $ | 751.4 | $ | 832.5 | ||||||||
Technology Solutions |
67.4 | 67.5 | 319.3 | 286.7 | ||||||||||||
Corporate |
(24.6 | ) | (28.8 | ) | (112.9 | ) | (112.0 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
233.9 | 270.9 | 957.8 | 1,007.2 | |||||||||||||
Restructuring, integration and other charges |
(20.5 | ) | (3.7 | ) | (73.6 | ) | (77.2 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Consolidated |
$ | 213.4 | $ | 267.2 | $ | 884.2 | $ | 930.0 | ||||||||
|
|
|
|
|
|
|
|
15
AVNET, INC.
NOTES TO CONSOLIDATED STATEMENTS OF OPERATIONS
FOURTH QUARTER AND FISCAL YEAR 2012
(1) The results for the fourth quarter of fiscal 2012 included restructuring, integration and other charges which totaled $20,471,000 pre-tax, $15,708,000 after tax and $0.11 per share on a diluted basis. Restructuring charges included therein were $10,097,000 pre-tax consisting of $6,683,000 for severance, $1,470,000 for facility exit costs and fixed asset write downs, and $1,944,000 for other restructuring charges. Integration costs and acquisition transaction costs were $1,955,000 pre-tax and $3,299,000 pre-tax, respectively. The Company recorded a credit of $1,545,000 pre-tax primarily to adjust reserves related to prior year restructuring activity which were no longer required. In addition, the Company recorded $6,665,000 for (i) a legal claim associated with an acquired business for a potential royalty claim related to periods prior to acquisition by Avnet and (ii) a legal claim associated with an indemnification of a prior divested business.
Results for the full fiscal year 2012 included restructuring, integration and other charges which totaled $73,585,000 pre-tax, $52,963,000 after tax and $0.35 per share on a diluted basis. Restructuring charges included therein were $50,253,000 pre-tax consisting of $33,206,000 for severance, $11,995,000 for facility exit costs and fixed asset write downs and $5,052,000 for other restructuring charges. Integration costs and acquisition transaction costs were $9,392,000 pre-tax and $10,561,000 pre-tax, respectively. The Company recorded a credit of $3,286,000 pre-tax primarily to adjust reserves related to prior year restructuring activity which were no longer required. In addition, the Company recorded $6,665,000 for legal claims as discussed above.
Results for the fourth quarter of fiscal 2011 included restructuring, integration and other charges which totaled $3,724,000 pre-tax, $3,293,000 after tax and $0.02 per share on a diluted basis and consisted of $5,223,000 pre-tax for severance, $1,071,000 pre-tax related to facility exit related costs, fixed asset write downs and related costs, and $1,003,000 pre-tax for integration costs. In addition, the Company recorded a credit of $3,573,000 pre-tax related to (i) the reversal of restructuring reserves established in prior years that were no longer required and (ii) the reversal of exit-related reserves originally established through goodwill in prior year which were no longer required and were credited to restructuring, integration and other charges because the associated goodwill was impaired in fiscal 2009.
Results for the full fiscal year 2011 included restructuring, integration and other charges which totaled $77,176,000 pre-tax, $56,169,000 after tax and $0.36 per share on a diluted basis and consisted of $28,584,000 pre-tax for severance, $17,331,000 pre-tax for facilities related costs, fixed asset write downs and related costs, $25,068,000 pre-tax for integration costs, $15,597,000 pre-tax for transactions costs associated with acquisitions and $1,848,000 of other charges. In addition, the Company recorded a credit of $11,252,000 pre-tax primarily related to the reversal of restructuring reserves established in prior years (discussed above) and the release of liabilities associated with a prior acquisition.
16
(2) During the fourth quarter and full fiscal year 2012, the Company recognized a loss of $143,000 and a gain of $2,918,000, respectively, recorded in gain on bargain purchase and other. During the third quarter of fiscal 2012, the Company acquired Unidux Electronics Limited (UEL), a Singapore publicly traded electronics component distributor, through a tender offer. The consideration paid was below the fair value of the acquired net assets and, as a result, the Company recognized a gain on bargain purchase of $4,460,000 pre- and after tax and $0.03 per share on a diluted basis. During the fourth quarter of fiscal 2012, the Company recorded an adjustment of $143,000 to the gain on bargain purchase. In addition, the Company recognized other charges of $1,399,000 pre-tax, $854,000 after tax and $0.01 per share on a diluted basis, which related to a write-down of an investment in a small technology company and the write-off of certain deferred financing costs associated with the early termination of a credit facility during fiscal 2012.
For the full fiscal year 2011, the Company recognized a loss of $6,308,000 pre-tax, $3,857,000 after tax and $0.02 per share on a diluted basis related to the write down of investments in smaller technology start-up companies. In addition to this loss, the Company recognized a gain on bargain purchase related to the acquisition of Unidux, Inc., a Japanese publicly traded electronics component distributor. The consideration paid was below the fair value of the acquired net assets and, as a result, the Company recognized a gain on bargain purchase of $30,990,000 pre- and after tax, and $0.20 per share on a diluted basis. The Company also recognized other charges of $1,967,000 pre-tax, $1,413,000 after tax and $0.01 per share on a diluted basis primarily related to the write-down of two buildings in EMEA.
17
Exhibit 99.2
CFO Review of Fiscal Fourth Quarter and
Fiscal Year 2012 Results
Avnet, Inc. Fiscal Year 2012 Summary
Fiscal Year Ended | ||||||||||||
June 30, | July 2, | Net | ||||||||||
2012 | 2011 | Change | ||||||||||
$ in millions, except per share data | ||||||||||||
Sales |
$ | 25,707.5 | $ | 26,534.4 | $ | (826.9 | ) | |||||
Gross Profit |
$ | 3,050.6 | $ | 3,107.8 | $ | (57.2 | ) | |||||
Gross Profit Margin |
11.9 | % | 11.7 | % | 16 | bps | ||||||
Selling, General and Administrative Expenses |
$ | 2,092.8 | $ | 2,100.7 | $ | (7.8 | ) | |||||
Selling, General and Administrative Expenses as % of Gross Profit |
68.6 | % | 67.6 | % | 101 | bps | ||||||
Selling, General and Administrative Expenses as % of Sales |
8.1 | % | 7.9 | % | 22 | bps | ||||||
GAAP Operating Income |
$ | 884.2 | $ | 930.0 | $ | (45.8 | ) | |||||
Adjusted Operating Income (1) |
$ | 957.8 | $ | 1,007.2 | $ | (49.4 | ) | |||||
Adjusted Operating Income Margin (1) |
3.7 | % | 3.8 | % | -7 | bps | ||||||
GAAP Net Income (Loss) |
$ | 567.0 | $ | 669.1 | $ | (102.1 | ) | |||||
Adjusted Net Income (1) |
$ | 607.9 | $ | 666.6 | $ | (58.7 | ) | |||||
GAAP Diluted EPS |
$ | 3.79 | $ | 4.34 | -12.7 | % | ||||||
Adjusted EPS (1) |
$ | 4.06 | $ | 4.32 | -6.0 | % | ||||||
Return on Working Capital (ROWC) (1) |
23.9 | % | 27.2 | % | -333 | bps | ||||||
Return on Capital Employed (ROCE) (1) |
12.9 | % | 15.4 | % | -254 | bps | ||||||
Working Capital Velocity (1) |
6.41 | 7.17 | (0.76 | ) |
(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. |
| For fiscal 2012, consolidated sales declined 3.12%, or $827 million, to $25.7 billion, as compared with the prior year sales of $26.5 billion. Following record revenue in 2011, softness was observed across all markets, in particular in the EMEA region in both operating groups which experienced double-digit declines in both reported and organic revenue. |
| Pro forma revenue (as defined later in this release) declined 4.42% year over year; however Technology Solutions (TS) Americas and TS Asia both grew on a pro forma revenue basis |
| With negative year-over-year organic growth worsening as the year progressed, we applied our portfolio management discipline and took selected actions in the parts of our business that were most impacted. While all regions took some cost reduction actions, the primary focus was on TS EMEA, which experienced six consecutive quarters of declining year-over-year pro forma revenue excluding the impact of changes in foreign currency exchange rates (constant dollars). |
| Gross profit decreased 1.84% to $3.1 billion while gross profit margin increased 16 basis points to 11.9%, as improvements in TS offset a decline in Electronics Marketing (EM). |
| Even though we began seeing the benefits of our cost reductions, selling, general and administrative expenses as a percent of gross profit increased 101 basis points to 68.6%. |
| Adjusted operating income at the enterprise level declined by 4.9% to $958 million. TS increased operating income by $33 million and operating income margin by 46 basis points as we continued to focus on capturing higher margin revenue and improving profitability across the portfolio. EMs operating income declined $81 million, primarily due to a 6% decline in organic sales. However, EMs operating income margin remained within managements target range of 5.0% and 5.5%. |
| Adjusted operating income margin at the enterprise level declined 7 basis points for the fiscal year, as strength in TS was more than offset by a decline in EM. |
| Adjusted earnings per share declined 6% to $4.06; roughly $0.05 of the decline can be attributed to the translation impact of changes in foreign currency rates. EPS was also positively impacted by approximately $0.18 per share as a result of the share repurchases during the fiscal year. |
| Cash flow from operations was $529 million which, together with available liquidity, supported the $313 million we invested in M&A and the nearly $320 used to repurchase our stock. |
| ROCE for the full fiscal year decreased 254 basis points to 12.9%. |
| Working capital velocity declined 0.76 turns as prior year velocity was elevated by product shortages and extended lead times through the V-shaped recovery. |
Avnet, Inc. Q4 Fiscal Year 2012 Summary
Revenue
Year-over-Year Growth Rates | ||||||||||||
Q4 FY12 | Reported | Pro forma | ||||||||||
Revenue | Revenue(1) | Revenue(2) | ||||||||||
($ in millions) | ||||||||||||
Avnet, Inc. |
$ | 6,307.4 | -8.8 | % | -11.8 | % | ||||||
Excluding FX (1) |
-5.8 | % | -8.9 | % | ||||||||
Electronics Marketing Total |
$ | 3,764.4 | -5.0 | % | -10.8 | % | ||||||
Excluding FX (1) |
-1.8 | % | -7.8 | % | ||||||||
Americas |
$ | 1,435.4 | 8.9 | % | -2.7 | % | ||||||
EMEA |
$ | 1,044.4 | -21.4 | % | -21.5 | % | ||||||
Excluding FX (1) |
-12.1 | % | -12.2 | % | ||||||||
Asia |
$ | 1,284.6 | -2.3 | % | -9.3 | % | ||||||
Technology Solutions Total |
$ | 2,543.0 | -13.8 | % | -13.1 | % | ||||||
Excluding FX (1) |
-11.2 | % | -10.4 | % | ||||||||
Americas |
$ | 1,414.4 | -12.3 | % | -9.1 | % | ||||||
EMEA |
$ | 676.1 | -22.9 | % | -25.7 | % | ||||||
Excluding FX (1) |
-15.7 | % | -18.7 | % | ||||||||
Asia |
$ | 452.5 | -1.8 | % | |
(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 rate for TS Asia is not presented as revenue comparision to prior year was not impacted by acquisitions. |
| Fourth quarter fiscal 2012 sales of $6.3 billion, decreased 8.8% year over year (5.8% in constant dollars) as the market environment worsened during the year. |
| Year-over-year pro forma sales decreased 11.8% (8.9% in constant dollars), driven by double-digit declines in both operating groups. |
2
| On a sequential basis, sales increased 0.43%, which is below normal seasonality level of 1% to 5% as sales came in below expectations as June was much softer than anticipated. |
| EM reported quarterly revenue of $3.76 billion, a year-over-year decrease of 5.0%, as revenue in the month of June came in below forecast as customers grew cautious with their purchases. |
| Pro forma year-over-year revenue declined 10.8% (7.8% in constant dollars), with all three regions experiencing weakness. |
| Sequential pro forma revenue growth, in constant dollars, of 0.3% was at the low end of normal seasonality primarily due to the Americas and EMEA regions. |
| TS revenue declined 13.8% year over year (11.2% in constant dollars) to $2.5 billion. June was weaker than expected as a number of customers in both the Americas and EMEA regions chose to defer their final purchasing decisions during the last two weeks of the month. |
| Pro forma revenue decreased 13.1% year over year (10.4% in constant dollars) driven primarily by weakness in EMEA. |
| Pro forma revenue decreased 0.6% sequentially (increased 0.2% in constant dollars). |
| On a product level basis, sequential growth in storage and networking was offset by declines in microprocessors and servers. |
Gross Profit
Three Months Ended | ||||||||||||
June 30, | July 2, | |||||||||||
2012 | 2011 | Change | ||||||||||
($ in millions) | ||||||||||||
Gross Profit |
$ | 759.0 | $ | 824.9 | $ | (65.8 | ) | |||||
Gross Profit Margin |
12.0 | % | 11.9 | % | +10 | bps |
| Gross profit dollars were $759 million, down 8% year over year and up 0.7% sequentially. |
| TS gross profit margin increased 118 basis points year over year and 26 basis points sequentially, with the largest increase in EMEA. |
| EM gross profit margin declined 86 basis points year over year primarily due to the combination of (i) the transfer of the lower gross margin Latin America computing components business from TS Americas to EM Americas at the beginning of fiscal 2012 and (ii) the regional mix of business was slightly skewed to the lower margin regions as the higher gross margin EMEA region represented 28% of the overall EM revenue mix in the fourth quarter as compared with 34% in the prior year fourth quarter. |
Operating Expenses
Three Months Ended | ||||||||||||
June 30, | July 2, | |||||||||||
2012 | 2011 | Change | ||||||||||
($ in millions) | ||||||||||||
Selling, General and Administrative Expenses |
$ | 525.1 | $ | 554.0 | $ | (28.8 | ) | |||||
Selling, General and Administrative Expenses as % of Gross Profit |
69.2 | % | 67.2 | % | +202 | bps | ||||||
Selling, General and Administrative Expenses as % of Sales |
8.3 | % | 8.0 | % | +32 | bps |
| Selling, general and administrative expenses (SG&A expenses) were $525 million, down 5.2% year over year and up 1.3% sequentially. |
3
| The $29 million year-over-year decrease in SG&A expenses consisted of approximately $43 million of reduction due primarily to our cost cutting initiatives and, to a lesser extent, lower variable expenses and $21 million due to the translation impact of changes in foreign currency exchange rates slightly offset by a $35 million increase related to acquisitions. |
| Even with the initial benefits from our restructuring initiatives noted above, SG&A expenses as a percentage of gross profit increased 202 basis points from the year ago quarter. |
| TS SG&A expense as a percent of gross profit declined 51 basis points from the year ago quarter. |
| EM SG&A expense as a percent of gross profit increased 319 basis points from the year ago quarter. |
| SG&A expenses as a percentage of sales increased 32 basis points from the year ago quarter. |
| SG&A expenses as a percentage of sales increased 81 basis points from the year ago quarter at TS. |
| SG&A expenses as a percentage of sales decreased 8 basis points from the year ago quarter at EM. |
Operating Income
Three Months Ended | ||||||||||||
June 30, | July 2, | |||||||||||
2012 | 2011 | Change | ||||||||||
($ in millions) | ||||||||||||
GAAP Operating Income |
$ | 213.4 | $ | 267.2 | $ | (53.7 | ) | |||||
Adjusted Operating Income (1) |
$ | 233.9 | $ | 270.9 | $ | (37.0 | ) | |||||
Adjusted Operating Income Margin (1) |
3.71 | % | 3.92 | % | -21 | bps | ||||||
Electronics Marketing (EM) |
||||||||||||
Operating income |
$ | 191.1 | $ | 232.2 | $ | (41.1 | ) | |||||
Operating income margin |
5.08 | % | 5.86 | % | -78 | bps | ||||||
Technology Solutions (TS) |
||||||||||||
Operating income |
$ | 67.5 | $ | 67.5 | $ | (0.1 | ) | |||||
Operating income margin |
2.65 | % | 2.29 | % | 36 | 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 $234 million declined 0.6% sequentially and 13.7% year over year, with the majority of the decline due to EM which had a record year as the V-shaped recovery in the technology industry peaked in the prior year. |
| EM operating income declined 1.6% sequentially and 17.7% year over year. |
| TS operating income was relatively flat both sequentially and year over year, despite the year-over-year decline in revenue. |
| Adjusted operating income margin at the enterprise level decreased 4 basis points sequentially to 3.71% and was down 21 basis points from the prior year quarter. |
| EM operating income margin decreased 9 basis points sequentially and 78 basis points from year ago fourth quarter to 5.08% primarily due to the decline in gross profit margin in the EMEA region and the transfer of the Latin America business as discussed above. While EMs operating income margin declined year over year, it remained within managements target range. |
| TS operating income margin increased 36 basis points from the prior year quarter primarily due to the improvement in Americas and the EMEA regions. |
4
Avnet, Inc. Interest Expense, Other Income (Expense) and Income Taxes
Three Months Ended | ||||||||||||
June 30, | July 2, | |||||||||||
2012 | 2011 | Change | ||||||||||
($ in millions) | ||||||||||||
Interest Expense |
$ | (23.2 | ) | $ | (22.6 | ) | $ | (0.6 | ) | |||
Other Income (Expense) |
$ | (4.1 | ) | $ | 5.5 | $ | (9.5 | ) | ||||
GAAP Income Taxes |
$ | 52.6 | $ | 11.2 | $ | 41.4 | ||||||
Adjusted Income Taxes (1) |
$ | 61.4 | $ | 64.3 | $ | (3.0 | ) | |||||
GAAP Effective Tax Rate |
28.3 | % | 4.5 | % | +2381 | bps | ||||||
Adjusted Effective Tax Rate (1) |
29.7 | % | 25.4 | % | +433 | 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 $23.2 million, up $0.6 million over the prior year quarter. |
| Other expense increased as compared with other income in the year ago quarter which was primarily due to foreign currency exchange loss as compared with a gain in the prior year period and the increasing cost of hedging. |
| The adjusted effective tax rate was 29.7% in the fourth quarter, up 433 basis points from the year ago quarter. The fiscal 2012 effective tax rate was primarily impacted by a net tax benefit related to the release of a tax valuation allowance (reserve) on certain deferred tax assets which were determined to be realizable and, to a lesser extent, net favorable tax audit settlements, partially offset by changes to existing tax positions, withholding tax related to legal entity reorganizations and the establishment of a tax reserve on certain deferred tax assets. |
5
Avnet, Inc. Net Income
Three Months Ended | ||||||||||||
June 30, 2012 |
July 2, 2011 |
Change | ||||||||||
GAAP Net Income |
$ | 133.4 | $ | 238.8 | $ | (105.4 | ) | |||||
Adjusted Net Income (1) |
$ | 145.3 | $ | 189.4 | $ | (44.1 | ) | |||||
GAAP EPS |
$ | 0.91 | $ | 1.54 | $ | (0.63 | ) | |||||
Adjusted EPS (1) |
$ | 0.99 | $ | 1.22 | $ | (0.23 | ) |
(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 $133 million, or $0.91 per share, for the quarter. |
| GAAP net income and diluted earnings per share declined 44.1% and 40.9%, respectively, over the prior year primarily due to the decline in profitability discussed above and the impact of restructuring charges, integration and other charges. |
| Adjusted net income was $145 million, or $0.99 per share on a diluted basis, for the quarter. |
| On an adjusted basis, net income and diluted earnings per share decreased 23.3% and 18.9%, respectively, over the prior year quarter. |
Avnet, Inc. Returns
Three Months Ended | ||||||||||||
June 30, 2012 |
July 2, 2011 |
Net Change |
||||||||||
Return on Working Capital (ROWC) (1) |
23.72 | % | 27.39 | % | -367 | bps | ||||||
Return on Capital Employed (ROCE) (1) |
12.54 | % | 15.57 | % | -303 | 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. |
| ROWC for the quarter was 23.7%, a decrease of 367 basis points year over year. |
| The year-over-year decline was primarily due to a decline in operating income margins as noted above and a decline in working capital velocity. |
| ROCE of 12.5% was down 303 basis points from the year ago quarter. |
6
Working Capital & Cash Flow
Three Months Ended | ||||||||||||
June 30, 2012 |
July 2, 2011 |
Net Change |
||||||||||
Working Capital |
$ | 3,765.2 | $ | 3,799.1 | $ | (33.9 | ) | |||||
Working Capital Velocity |
6.40 | 6.99 | -0.59 |
| Working capital (receivables plus inventory less accounts payable) decreased $34 million, or 0.9% year over year. |
| Working capital velocity declined by 0.76 turns when compared with the year ago quarter and declined 0.03 turns sequentially. Working capital velocity remains above pre-recession levels as we return to an environment of stable lead times, average selling prices and inventory. |
| Cash flow from operations was $259 million for the quarter due to a reduction in working capital in response to market conditions. |
| During the quarter and the full fiscal year, we used $69.5 million and $318.3 million, respectively, to repurchase shares of our stock. We are also expanding the size of our original stock repurchase program by an additional $250 million bringing the total size to $750 million. |
| Cash and cash equivalents at the end of the quarter was $1.01 billion; net debt (total debt less cash and cash equivalents) was $1.14 billion. |
7
Risk Factors
The discussion of Avnets business and operations should be read together with the Companys filings with the Securities and Exchange Commission, including the risks and uncertainties discussed in the Companys reports on Form 10-K, Form 10-Q and Form 8-K. These risks and uncertainties have the potential to affect Avnets business, financial condition, results of operations, cash flows, strategies or prospects in a material and adverse manner.
Forward Looking Statements
This document contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements are based on managements current expectations and are subject to uncertainty and changes in facts and circumstances. The forward-looking statements herein include statements addressing future financial and operating results of Avnet and may include words such as will, anticipate, expect, believe, and should, and other words and terms of similar meaning in connection with any discussions of future operating or financial performance, business prospects or market conditions. Actual results may vary materially from the expectations contained in the forward-looking statements.
The following factors, among others, could cause actual results to differ materially from those described in the forward-looking statements: the Companys ability to retain and grow market share and to generate additional cash flow, risks associated with any acquisition activities and the successful integration of acquired companies, declines in sales, changes in business conditions and the economy in general, changes in market demand and pricing pressures, any material changes in the allocation of product or product rebates by suppliers, allocations of products by suppliers, other competitive and/or regulatory factors affecting the businesses of Avnet generally.
More detailed information about these and other factors is set forth in Avnets filings with the Securities and Exchange Commission, including the Companys reports on Form 10-K, Form 10-Q and Form 8-K. Except as required by law, Avnet is under no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.
Non-GAAP Financial Information
In addition to disclosing financial results that are determined in accordance with generally accepted accounting principles in the United States (GAAP), the Company also discloses in this document certain non-GAAP financial information including adjusted operating income, adjusted net income and adjusted diluted earnings per share, as well as revenue adjusted for the impact of acquisitions and other items (as defined in the Pro forma (Organic) Revenue section of this release). Management believes pro forma revenue is a useful measure for evaluating current period performance as compared with prior periods and for understanding underlying trends.
Management believes that operating income adjusted for restructuring, integration and other items is a useful measure to help investors better assess and understand the Companys operating performance, especially when comparing results with previous periods or forecasting performance for future periods, primarily because management views the excluded items to be outside of Avnets normal operating results. Management analyzes operating income without the impact of these items as an indicator of ongoing margin performance and underlying trends in the business. Management also uses these non-GAAP measures to establish operational goals and, in some cases, for measuring performance for compensation purposes.
Management believes net income and EPS adjusted for the impact of the items described above is useful to investors because it provides a measure of the Companys net profitability on a more comparable basis to historical periods and provides a more meaningful basis for forecasting future performance. Additionally, because of managements focus on generating shareholder value, of which net profitability is a primary driver, management believes net income and EPS excluding the impact of these items provides an important measure of the Companys net results of operations for the investing public.
Other metrics management monitors in its assessment of business performance include return on working capital (ROWC), return on capital employed (ROCE) and working capital velocity (WC velocity).
| 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, and other items) less cash and cash equivalents. |
| WC velocity is defined as annualized sales divided by the sum of the monthly average balances of receivables and inventory less accounts payable. |
8
However, analysis of results and outlook on a non-GAAP basis should be used as a complement to, and in conjunction with, data presented in accordance with GAAP.
Fiscal Year 2012
Fourth Quarter Ended Fiscal 2012 | Fiscal Year Ended Fiscal 2012 | |||||||||||||||||||||||||||||||
Op Income | Pre-tax | Net Income | Diluted EPS |
Op Income | Pre-tax | Net Income | Diluted EPS |
|||||||||||||||||||||||||
$ in thousands, except per share data | ||||||||||||||||||||||||||||||||
GAAP results |
$ | 213,438 | $ | 186,004 | $ | 133,404 | $ | 0.91 | $ | 884,165 | $ | 790,782 | $ | 567,019 | $ | 3.79 | ||||||||||||||||
Restructuring, integration and other charges |
20,471 | 20,471 | 15,708 | 0.11 | 73,585 | 73,585 | 52,963 | 0.35 | ||||||||||||||||||||||||
Gain on bargain purchase and other |
| 143 | 143 | | | (2,918 | ) | (3,463 | ) | (0.02 | ) | |||||||||||||||||||||
Net tax benefit |
| | (3,987 | ) | (0.03 | ) | | | (8,616 | ) | (0.06 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total adjustments |
20,471 | 20,614 | 11,864 | 0.08 | 73,585 | 70,667 | 40,884 | 0.27 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Adjusted results |
$ | 233,909 | $ | 206,618 | $ | 145,268 | $ | 0.99 | $ | 957,750 | $ | 861,449 | $ | 607,903 | $ | 4.06 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items impacting the fourth quarter of 2012 consisted of the following:
| restructuring, integration and other charges of $20.5 million pre-tax, which included $6.7 million of other charges related to legal claims; |
| a small adjustment to the gain on bargain purchase related to the business in Japan acquired in the third quarter; and |
| a net tax benefit of $4.0 million which is comprised of (i) a tax benefit of $26.3 million for the release of tax reserves against deferred tax assets that were determined to be realizable during the fourth quarter of fiscal 2012, partially offset by (ii) a tax provision of $22.3 million primarily related to the impact of withholding tax related to legal entity reorganizations and the establishment of tax reserves against deferred tax assets that were determined to be unrealizable during the fourth quarter of fiscal 2012. |
Items impacting the full fiscal year 2012 consisted of the following:
| restructuring, integration and other charges of $73.6 million pre-tax, which included $6.7 million of other charges related to legal claims; |
| a gain on bargain purchase and other of $2.9 million pre-tax related to the business in Japan acquired in the third quarter; and |
| a net tax benefit of $8.6 million which is comprised of (i) a tax benefit of $30.8 million for the release of tax reserves against deferred tax assets that were determined to be realizable, partially offset by (ii) a tax provision of $22.2 million related to changes to existing tax positions, withholding tax related to legal entity reorganizations and the establishment of tax reserves against certain deferred tax assets partially offset by net favorable audit settlements. |
Fiscal Year 2011
Fourth Quarter Ended Fiscal 2011 | Fiscal Year Ended Fiscal 2011 | |||||||||||||||||||||||||||||||
Op Income | Pre-tax | Net Income | Diluted EPS |
Op Income | Pre-tax | Net Income | Diluted 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 |
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 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9
Items impacting the fourth quarter of 2011 consisted of the following:
| restructuring, integration and other charges of $7.3 million pre-tax related to the integration of businesses acquired, net of 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. |
Items impacting the full fiscal year 2011 consisted of the following:
| restructuring, integration and other charges of $88.4 million pre-tax related to the acquisition and integration of businesses acquired during fiscal 2011, net of 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 in fiscal 2011; 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. |
Pro Forma (Organic) Revenue
Pro forma or Organic revenue is defined as reported revenue adjusted for (i) the impact of acquisitions by adjusting Avnets prior periods to include the sales of businesses acquired as if the acquisitions had occurred at the beginning of fiscal 2011; (ii) the impact of a fiscal 2011 divestiture by adjusting Avnets prior periods to exclude the sales of the business divested as if the divestiture had occurred at the beginning of fiscal 2011; and (iii) the impact of the transfer of the Latin America computing components business from TS Americas to EM Americas that occurred in the first quarter of fiscal 2012, which did not have an impact to Avnet on a consolidated basis but did impact the pro forma sales for the groups by $104 million in the fourth quarter of fiscal 2011 and $455 million for the full fiscal year 2011. Sales, taking into account the combination of these adjustments, are referred to as pro forma sales or organic sales.
Revenue as Reported |
Acquisition / Divested Revenue |
Pro forma Revenue |
||||||||||
(in thousands) | ||||||||||||
Q1 Fiscal 2012 |
$ | 6,426,006 | $ | 162,274 | $ | 6,588,280 | ||||||
Q2 Fiscal 2012 |
6,693,573 | 132,177 | 6,825,750 | |||||||||
Q3 Fiscal 2012 |
6,280,557 | 54,575 | 6,335,132 | |||||||||
Q4 Fiscal 2012 |
6,307,386 | | 6,307,386 | |||||||||
|
|
|
|
|
|
|||||||
Fiscal year 2012 |
$ | 25,707,522 | $ | 349,026 | $ | 26,056,548 | ||||||
|
|
|
|
|
|
|||||||
Q1 Fiscal 2011 |
$ | 6,182,388 | $ | 168,595 | $ | 6,350,983 | ||||||
Q2 Fiscal 2011 |
6,767,495 | 105,004 | 6,872,499 | |||||||||
Q3 Fiscal 2011 |
6,672,404 | 217,768 | 6,890,172 | |||||||||
Q4 Fiscal 2011 |
6,912,126 | 235,559 | 7,147,685 | |||||||||
|
|
|
|
|
|
|||||||
Fiscal year 2011 |
$ | 26,534,413 | $ | 726,926 | $ | 27,261,339 | ||||||
|
|
|
|
|
|
10
Acquisition Revenue as presented in the preceding table includes the acquisitions listed below. The preceding table also reflects the divestiture of New ProSys Corp. which occurred in January 2011.
Acquired Business |
Operating Group | Acquisition Date | ||
Unidux |
EM | July 2010 | ||
Broadband |
EM | October 2010 | ||
Eurotone |
EM | October 2010 | ||
Center Cell |
EM | November 2010 | ||
itX Group Ltd |
TS | January 2011 | ||
Amosdec |
TS | July 2011 | ||
Prospect Technology |
EM | August 2011 | ||
JC Tally Trading & subsidiary |
EM | August 2011 | ||
DE2 |
EM | November 2011 | ||
Round2 Tech |
EM | January 2012 | ||
Unidux Electronics Limited (Singapore) |
EM | January 2012 | ||
Canvas Systems |
TS | January 2012 | ||
Pinnacle Data Systems |
EM | January 2012 | ||
Acquisition of controlling interest in a non-wholly owned entity |
EM | January 2012 | ||
Nexicore |
EM | April 2012 | ||
Ascendant Technology |
TS | April 2012 |
ROWC, ROCE and WC Velocity
The following table presents the calculation for ROWC, ROCE and WC velocity.
Q4 FY 12 | Q4 FY 11 | FY 12 | ||||||||||
Sales |
$ | 6,307,386 | $ | 6,912,126 | $ | 25,707,521 | ||||||
Sales, annualized (a) |
25,229,543 | 27,648,504 | 25,707,521 | |||||||||
Adjusted operating income (1) |
233,910 | 270,902 | 957,751 | |||||||||
Adjusted operating income, annualized (b) |
935,639 | 1,083,608 | 957,751 | |||||||||
Adjusted effective tax rate (2) |
29.43 | % | 27.97 | % | 29.43 | % | ||||||
Adjusted operating income, net after tax (c) |
660,281 | 780,523 | 675,885 | |||||||||
Average monthly working capital (3) |
||||||||||||
Accounts receivable |
$ | 4,517,821 | $ | 4,670,043 | $ | 4,512,276 | ||||||
Inventory |
2,502,535 | 2,625,227 | 2,609,415 | |||||||||
Accounts payable |
(3,076,214 | ) | (3,338,386 | ) | (3,109,721 | ) | ||||||
|
|
|
|
|
|
|||||||
Average working capital (d) |
3,944,142 | 3,956,884 | 4,011,970 | |||||||||
|
|
|
|
|
|
|||||||
Average monthly total capital (3) (e) |
5,266,810 | 5,013,072 | 5,240,664 | |||||||||
|
|
|
|
|
|
|||||||
ROWC = (b) / (d) |
23.72 | % | 27.39 | % | 23.87 | % | ||||||
WC Velocity = (a) / (d) |
6.40 | 6.99 | 6.41 | |||||||||
ROCE = (c ) / (e) |
12.54 | % | 15.57 | % | 12.90 | % |
(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