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 | CFO Review of Fiscal Fourth Quarter and Fiscal Year 2010 Results, dated August 11, 2010. |
Date: August 11, 2010 | AVNET, INC. Registrant |
|||
By: | /s/ Raymond Sadowski | |||
Name: | Raymond Sadowski | |||
Title: | Senior Vice President and Chief Financial Officer |
Exhibit | ||||
Number | Description | |||
99.1 | CFO Review of Fiscal Fourth Quarter and Fiscal Year 2010 Results, dated August 11, 2010. |
Three Months Ended | ||||||||||||
July 3, | June 27, | Net | ||||||||||
2010 | 2009 | Change | ||||||||||
$ in millions, except per share data | ||||||||||||
Sales |
$ | 5,213.8 | $ | 3,765.4 | $ | 1,448.4 | ||||||
Gross Profit |
$ | 645.8 | $ | 442.8 | $ | 203.0 | ||||||
Gross Profit Margin |
12.4 | % | 11.8 | % | 63 | bps | ||||||
Selling, General and Administrative Expenses |
$ | 428.7 | $ | 357.6 | $ | 71.1 | ||||||
Selling, General and Administrative Expenses as % of Gross Profit |
66.4 | % | 80.7 | % | (1,436 | )bps | ||||||
Selling, General and Administrative Expenses as % of Sales |
8.2 | % | 9.5 | % | (128 | )bps | ||||||
GAAP Operating Income (Loss) |
$ | 217.1 | $ | (20.5 | ) | $ | 237.6 | |||||
Adjusted Operating Income (1) |
$ | 217.1 | $ | 85.3 | $ | 131.8 | ||||||
Operating Income Margin (1) |
4.2 | % | 2.3 | % | 190 | bps | ||||||
GAAP Net Income (Loss) |
$ | 141.1 | $ | (30.9 | ) | $ | 172.0 | |||||
Adjusted Net Income (1) |
$ | 141.1 | $ | 48.0 | $ | 93.1 | ||||||
GAAP Diluted EPS |
$ | 0.92 | $ | (0.20 | ) | $ | 1.12 | |||||
Adjusted Diluted EPS (1) |
$ | 0.92 | $ | 0.32 | $ | 0.60 | ||||||
Return on Working Capital (ROWC) (1) |
32.8 | % | 14.7 | % | 1,810 | bps | ||||||
Return on Capital Employed (ROCE) (1) |
18.3 | % | 7.9 | % | 1,044 | bps | ||||||
Working Capital Velocity (1) |
7.89 | 6.51 | 1.38 |
(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 the June quarter, Avnet achieved record sales of $5.21 billion, up 38% in
reported dollars and 40% excluding the translation impact of changes in foreign currency
exchange rates (constant dollars) year over year representing our third consecutive
quarter of double digit growth. |
| On a pro forma basis (as defined later in this release), revenue was up 37% year over year. |
||
| On a sequential basis, sales for the quarter increased approximately 10%. |
Full Year Ended | ||||||||||||
July 3, | June 27, | Net | ||||||||||
2010 | 2009 | Change | ||||||||||
$ in millions, except per share data | ||||||||||||
Sales |
$ | 19,160.2 | $ | 16,229.9 | $ | 2,930.3 | ||||||
Gross Profit |
$ | 2,280.2 | $ | 2,023.0 | $ | 257.2 | ||||||
Gross Profit Margin |
11.9 | % | 12.5 | % | (56 | )bps | ||||||
Selling, General and Administrative Expenses |
$ | 1,619.2 | $ | 1,531.8 | $ | 87.4 | ||||||
Selling, General and Administrative Expenses as % of Gross Profit |
71.0 | % | 75.7 | % | (471 | )bps | ||||||
Selling, General and Administrative Expenses as % of Sales |
8.5 | % | 9.4 | % | (99 | )bps | ||||||
GAAP Operating Income |
$ | 635.6 | $ | (1,019.0 | ) | $ | 1,654.6 | |||||
Adjusted Operating Income (1) |
$ | 661.0 | $ | 491.2 | $ | 169.8 | ||||||
Adjusted Operating Income Margin (1) |
3.5 | % | 3.0 | % | 42 | bps | ||||||
GAAP Net Income (Loss) |
$ | 410.4 | $ | (1,129.7 | ) | $ | 1,540.1 | |||||
Adjusted Net Income (1) |
$ | 424.6 | $ | 289.4 | $ | 135.2 | ||||||
GAAP Diluted EPS |
$ | 2.68 | $ | (7.49 | ) | $ | 10.17 | |||||
Adjusted EPS (1) |
$ | 2.77 | $ | 1.92 | $ | 0.85 | ||||||
Return on Working Capital (ROWC) (1) |
27.0 | % | 17.8 | % | 914 | bps | ||||||
Return on Capital Employed (ROCE) (1) |
14.7 | % | 8.7 | % | 599 | bps | ||||||
Working Capital Velocity (1) |
7.81 | 5.89 | 1.92 |
(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. |
| Full year sales were $19.16 billion compared with the prior year sales of $16.23
billion, an increase of 18%. |
| On a pro forma basis, revenue was up 15% over the prior year. |
2
Year over Year Growth Rates | ||||||||||||
Q4 FY10 | Reported | Pro forma | ||||||||||
Revenue | Revenue | Revenue (2) | ||||||||||
($ in millions) | ||||||||||||
Electronics Marketing (EM) Total |
$ | 3,124.9 | 46.9 | % | | |||||||
Excluding FX (1) |
49.6 | % | | |||||||||
Americas |
$ | 989.4 | 39.5 | % | | |||||||
EMEA |
$ | 1,039.5 | 50.0 | % | | |||||||
Excluding FX (1) |
58.7 | % | | |||||||||
Asia |
$ | 1,096.0 | 51.2 | % | | |||||||
Technology Solutions (TS) Total |
$ | 2,088.9 | 27.5 | % | 24.8 | % | ||||||
Excluding FX (1) |
28.6 | % | 25.9 | % | ||||||||
Americas |
$ | 1,286.9 | 26.7 | % | | |||||||
EMEA |
$ | 534.6 | 15.0 | % | 13.8 | % | ||||||
Excluding FX (1) |
21.0 | % | 19.7 | % | ||||||||
Asia |
$ | 267.4 | 70.0 | % | 42.2 | % |
(1) | Year over year revenue growth rate excluding the impact of changes in foreign currency exchange
rates. |
|
(2) | Pro forma growth rates are not presented for regions that were not impacted by acquisitions. |
| Electronics Marketing achieved record revenue of $3.12 billion for the quarter, up
47% year over year in reported dollars and 50% in constant dollars and achieved its third
consecutive quarter of double digit growth. |
| Both the EMEA and Asia regions grew over 50% year over year. |
| Electronics Marketing full year revenue was $10.97 billion, up 19% year over year. |
||
| Technology Solutions revenue of $2.09 billion grew 28% year over year, achieving its
third straight quarter of double digit growth. |
| EMEA grew 15% year over year in reported dollars (21% in constant
dollars), its first quarter of positive growth in five quarters in constant dollars. |
||
| Asia grew 70% year over year, its sixth consecutive quarter of growth. On
a pro forma basis, revenue increased 42% over the prior year quarter. |
||
| Asias revenue for the full year increased 88% year over year. |
| Technology Solutions full year revenue was $8.19 billion, up 16% year over year. |
Three Months Ended | ||||||||||||
July 3, | June 27, | |||||||||||
2010 | 2009 | Change | ||||||||||
($ in millions) | ||||||||||||
Gross Profit |
$ | 645.8 | $ | 442.8 | $ | 203.0 | ||||||
Gross Profit Margin |
12.4 | % | 11.8 | % | 63 | bps |
3
| Gross profit dollars were $646 million, up 46% year over year and 11% sequentially
due to the increase in sales. |
||
| Gross profit margin of 12.4% increased 63 basis points year over year and 14 basis points sequentially |
| First year-over-year increase in seven quarters |
||
| Gross profit margin improved sequentially at both operating groups |
||
| All regions showed year-over-year increase |
| EMEA showed the most significant improvement |
Three Months Ended | ||||||||||||
July 3 | June 27 | |||||||||||
2010 | 2009 | Change | ||||||||||
($ in millions) | ||||||||||||
Selling, General and Administrative Expenses |
$ | 428.7 | $ | 357.6 | $ | 71.1 | ||||||
Selling, General and Administrative Expenses as % of Gross Profit |
66.4 | % | 80.7 | % | (1,430 | )bps | ||||||
Selling, General and Administrative Expenses as % of Sales |
8.2 | % | 9.5 | % | (128 | )bps |
| Selling, general and administrative expenses (SG&A expenses) were $429 million,
up 20% year over year and up 21% after adjusting for foreign currency and expenses
associated with companies acquired in the last four quarters. |
| The 21% increase in pro forma operating expenses was primarily due to the
incremental variable costs to support the strong year over year organic revenue
growth of 39%, adjusted for currency and acquisitions, demonstrating the significant
leverage in our business model. |
| SG&A expenses as a percentage of gross profit improved by more than 1,400 basis points
over the prior year quarter and 471 basis points for the full year. |
| SG&A expenses as a percentage of sales improved more than 100 basis points over the
prior year quarter and 99 basis points for the full year. |
Three Months Ended | ||||||||||||
July 3, | June 27, | |||||||||||
2010 | 2009 | Change | ||||||||||
($ in millions) | ||||||||||||
GAAP Operating Income (Loss) |
$ | 217.1 | $ | (20.5 | ) | $ | 237.6 | |||||
Adjusted Operating Income (1) |
$ | 217.1 | $ | 85.3 | $ | 131.8 | ||||||
Adjusted Operating Income Margin (1) |
4.16 | % | 2.26 | % | 190 | bps | ||||||
Electronics Marketing (EM) |
||||||||||||
Operating income |
$ | 173.8 | $ | 57.1 | $ | 116.7 | ||||||
Operating income margin |
5.56 | % | 2.69 | % | 287 | bps | ||||||
Technology Solutions (TS) |
||||||||||||
Operating income |
$ | 62.2 | $ | 41.2 | $ | 21.0 | ||||||
Operating income margin |
2.98 | % | 2.52 | % | 46 | 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. |
| Enterprise operating income of $217 million was up 155% as compared with the prior
year quarter on an adjusted basis and full year adjusted operating income of $661 million
was up 35% year over year. |
||
| Year-over-year operating income drop through at the enterprise level was 65%. |
| EM operating income drop through was greater than 70% year over year. |
4
| TS operating income drop through was 47% year over year even as it
continued to invest in growth in Asia. |
| Operating income margin at the enterprise level of 4.2% reached the low end of our
stated targets for the first time in two years and was up 190 basis points over the prior
year quarter and full year adjusted operating income margin of 3.4% was up 42 basis points
over the prior year. |
| Attributable to increased sales, firming gross profit margins at both
operating groups and across all regions, and our value-based management discipline. |
Three Months Ended | ||||||||||||
July 3, | June 27, | |||||||||||
2010 | 2009 | Change | ||||||||||
($ in millions) | ||||||||||||
Interest Expense |
$ | 15.8 | $ | 14.6 | $ | 1.2 | ||||||
Other Income |
$ | (1.1 | ) | $ | (3.4 | ) | $ | 2.3 | ||||
GAAP Income Taxes |
$ | 59.1 | $ | 6.7 | $ | 52.4 | ||||||
Adjusted Income Taxes (1) |
$ | 59.1 | $ | 19.3 | $ | 39.8 | ||||||
GAAP Effective Tax Rate |
29.5 | % | -27.5 | % | | |||||||
Adjusted Effective Tax Rate (1) |
29.5 | % | 28.7 | % | 83 | 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 $15.8 million, up $1.2 million over the prior
year quarter primarily attributable to the $300 million 5.875% Notes issued on June 22,
2010. |
| The effective tax rate was 29.5% in the fourth quarter, up 83 basis points from the year
ago quarter. |
| For the full fiscal year, the adjusted effective tax rate decreased 50 basis points to
29.4% as compared with the prior year. The fiscal 2010 effective tax rate was impacted by
changes to estimates for existing tax positions, net favorable tax audit settlements,
offset by a charge related to the realizability of certain deferred tax assets. |
Three Months Ended | ||||||||||||
July 3, | June 27, | |||||||||||
2010 | 2009 | Change | ||||||||||
($ in millions, except per share data) | ||||||||||||
GAAP Net Income (Loss) |
$ | 141.1 | $ | (30.9 | ) | $ | 172.0 | |||||
Adjusted Net Income (1) |
$ | 141.1 | $ | 48.0 | $ | 93.1 | ||||||
GAAP Diluted EPS |
$ | 0.92 | $ | (0.20 | ) | $ | 1.12 | |||||
Adjusted Diluted EPS (1) |
$ | 0.92 | $ | 0.32 | $ | 0.60 |
(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. |
| Both GAAP and adjusted net income were $141 million, or 92 cents per share on a diluted
basis, for the quarter. On an adjusted basis, net income increased 194% over the prior
year quarter. |
| Adjusted net income of $425 million for the full year increased 47% over the prior year
and adjusted earnings per share on a diluted basis were $2.77 versus $1.92 the prior year,
a 44% increase. |
5
| For the full fiscal year, GAAP net income was $410 million, or $2.68 per share on a
diluted basis versus last years GAAP net loss of $(1.13) billion, or $(7.49) per share
primarily due to the write down of goodwill and intangible assets in fiscal year 2009. |
| Return on working capital (ROWC) for the quarter was a record 33%, exceeding our 30%
target and improving over 1,800 basis points year over year and 580 basis points
sequentially. |
| Full year ROWC was 27%, increasing 900 basis points over the prior year. |
| Return on capital employed (ROCE) for the quarter was a record 18.3%, 1,044 basis points
higher than the year ago quarter and above our stated target range of 14% to 16%. |
| Full year ROCE improved 599 basis points, over the prior year, to 14.7%, reaching the
low end of our stated target range. |
| Working capital remained relatively flat even as sales increased 10% sequentially. |
| Working capital velocity increased 1.9 turns year over year to a record 7.81 for the
full year. |
6
| Cash and cash equivalents was $1.1 billion at the end of the quarter, and when combined
with availability under our credit facilities, we have approximately $1.9 billion in
liquidity. |
| On June 22, 2010, we completed the offering of $300 million of Notes at 5.875% due in
2020, increasing our leverage and our access to liquidity enabling us to continue to
increase the scale and scope of our business through value-creating M&A activity. We were
able to take advantage of our investment grade credit rating to lock in a long-term low
rate that will benefit the business going forward. |
| For the full year, we used $30 million of cash for operations even while year over year
sales grew 18%. |
| Inventory increased 4% sequentially. Inventory days decreased 2 days sequentially and
decreased 7 days year over year. |
| EMs inventory increased 6% sequentially in reported dollars and 9% in
constant currency. |
| On a trailing twelve months basis, we improved our investment grade credit statistics
with our debt to EBITDA at 1.7 and EBITDA coverage at 12.1. |
| Net days at the enterprise level were down 6 days year over year and down 3 days
sequentially. For the full year, net days at the enterprise level were down 11 days. |
7
8
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. |
Fourth Quarter Ended Fiscal 2009 | Fiscal Year Ended 2009 | |||||||||||||||||||||||||||||||
Diluted | Diluted | |||||||||||||||||||||||||||||||
Op Income | Pre-tax | Net Income | EPS | Op Income | Pre-tax | Net Income | EPS | |||||||||||||||||||||||||
$ in thousands, except per share data | ||||||||||||||||||||||||||||||||
GAAP results (1) |
$ | (20,534 | ) | $ | (24,220 | ) | $ | (30,878 | ) | $ | (0.20 | ) | $ | (1,018,998 | ) | $ | (1,094,968 | ) | $ | (1,129,712 | ) | $ | (7.49 | ) | ||||||||
Impairment charges |
62,282 | 62,282 | 62,282 | 0.41 | 1,411,127 | 1,411,127 | 1,376,983 | 9.13 | ||||||||||||||||||||||||
Restructuring, integration and other |
43,523 | 43,523 | 25,304 | 0.17 | 99,342 | 99,342 | 65,310 | 0.43 | ||||||||||||||||||||||||
Gain on sale of assets |
| (14,318 | ) | (8,727 | ) | (0.06 | ) | | (14,318 | ) | (8,727 | ) | (0.06 | ) | ||||||||||||||||||
Net reduction in tax reserves |
| | | | | | (21,672 | ) | (0.14 | ) | ||||||||||||||||||||||
Retrospective application of accounting
standard |
| | | | (291 | ) | 11,894 | 7,250 | 0.05 | |||||||||||||||||||||||
Total adjustments |
105,805 | 91,487 | 78,859 | 0.52 | 1,510,178 | 1,508,045 | 1,419,144 | 9.41 | ||||||||||||||||||||||||
Adjusted results |
$ | 85,271 | $ | 67,267 | $ | 47,981 | $ | 0.32 | $ | 491,180 | $ | 413,077 | $ | 289,432 | $ | 1.92 | ||||||||||||||||
(1) | As adjusted for the retrospective application of an accounting standard. |
| goodwill impairment charges of $62.3 million pre-tax as a result of the Companys annual impairment test
performed in the fourth quarter of fiscal 2009; |
|
| restructuring, integration and other items of $46.7 million pre-tax related to the Companys previously
announced cost reduction actions and integration of businesses, offset by income of $3.2 million pre-tax
related to acquisition adjustments recognized after the end of the allocation period; and |
|
| a gain of $14.3 million pre-tax associated with the prior sale of its equity investment in Calence LLC. |
| goodwill and intangible asset impairment charges of $1.41 billion pre-tax as a result of an interim
impairment test performed during the second quarter of fiscal 2009 as well as an additional goodwill
impairment charge recorded during the fourth quarter due to the global economic downturn; |
|
| restructuring, integration and other items of $99.3 million pre-tax consisting of $93.6 million pre-tax
related to the Companys previously announced cost reduction actions and integration of businesses, loss
on investments of $3.1 million pre-tax, incremental intangible amortization of $3.8 million pre-tax and
income of $1.2 million pre-tax related to acquisition adjustments recognized after the end of the
allocation period; |
9
| a gain of $14.3 million pre-tax associated with the prior sale of its equity investment in Calence LLC; |
|
| a net tax benefit of $21.7 million primarily related to the settlement of income tax audits in Europe; and |
|
| an incremental charge of $11.9 million pre-tax, primarily non-cash interest expense, related to the
retrospective application of an accounting standard which changed the accounting for convertible debt
that may be settled in cash |
Revenue | Acquisition | Pro forma | ||||||||||
as Reported | Revenue | Revenue | ||||||||||
(in thousands) | ||||||||||||
Q1 Fiscal 2010 |
$ | 4,355,036 | $ | 42,422 | $ | 4,397,458 | ||||||
Q2 Fiscal 2010 |
4,834,524 | 50,946 | 4,885,470 | |||||||||
Q3 Fiscal 2010 |
4,756,786 | 25,761 | 4,782,547 | |||||||||
Q4 Fiscal 2010 |
5,213,826 | | 5,213,826 | |||||||||
Fiscal year 2010 |
$ | 19,160,172 | $ | 119,129 | $ | 19,279,301 | ||||||
Q1 Fiscal 2009 |
$ | 4,494,450 | $ | 216,337 | $ | 4,710,787 | ||||||
Q2 Fiscal 2009 |
4,269,178 | 184,362 | 4,453,540 | |||||||||
Q3 Fiscal 2009 |
3,700,836 | 33,135 | 3,733,971 | |||||||||
Q4 Fiscal 2009 |
3,765,432 | 35,868 | 3,801,300 | |||||||||
Fiscal year 2009 |
$ | 16,229,896 | $ | 469,702 | $ | 16,699,598 | ||||||
Acquired Business | Operating Group | Acquisition Date | ||
Ontrack Solutions Pvt. Ltd. |
TS | July 2008 | ||
Nippon Denso Industry Co., Ltd. |
EM | December 2008 | ||
Abacus Group plc |
EM | January 2009 | ||
Vanda Group |
TS | October 2009 | ||
Sunshine Joint Stock Company |
TS | November 2009 | ||
PT Datamation |
TS | April 2010 | ||
Servodata HP Division |
TS | April 2010 |
10
Q4 FY 10 | Q4 FY 09 | FY 10 | FY 09 | |||||||||||||||||
($ in millions) | ||||||||||||||||||||
Sales |
$ | 5,213,826 | $ | 3,765,432 | $ | 19,160,172 | $ | 16,229,896 | ||||||||||||
x 4 | x 4 | |||||||||||||||||||
Sales, annualized |
(a | ) | $ | 20,855,304 | $ | 15,061,728 | $ | 19,160,172 | $ | 16,229,896 | ||||||||||
Adjusted operating income (1) |
$ | 217,092 | $ | 85,271 | $ | 661,019 | $ | 491,179 | ||||||||||||
x 4 | x 4 | |||||||||||||||||||
Adjusted operating income, annualized |
(b | ) | $ | 868,370 | $ | 341,084 | $ | 661,019 | $ | 491,179 | ||||||||||
Adjusted effective tax rate (1) |
29.43 | % | 29.93 | % | 29.43 | % | 29.93 | % | ||||||||||||
Adjusted operating income, net after tax |
(c | ) | $ | 612,809 | $ | 238,998 | $ | 466,481 | $ | 344,169 | ||||||||||
Average monthly working capital |
||||||||||||||||||||
Accounts receivable |
$ | 3,360,251 | $ | 2,570,219 | $ | 3,037,986 | $ | 2,947,778 | ||||||||||||
Inventory |
1,778,694 | 1,548,957 | 1,654,632 | 1,782,046 | ||||||||||||||||
Accounts payable |
(2,495,091 | ) | (1,804,727 | ) | (2,239,635 | ) | (1,972,657 | ) | ||||||||||||
Average working capital |
(d | ) | $ | 2,643,854 | $ | 2,314,449 | $ | 2,452,983 | $ | 2,757,167 | ||||||||||
Average monthly total capital |
(e | ) | $ | 3,341,186 | $ | 3,026,876 | $ | 3,177,667 | $ | 3,962,035 | ||||||||||
ROWC = (b) / (c) |
32.84 | % | 14.74 | % | 26.95 | % | 17.81 | % | ||||||||||||
WC Velocity = (a) / (d) |
7.89 | 6.51 | 7.81 | 5.89 | ||||||||||||||||
ROCE = (c ) / (e) |
18.34 | % | 7.90 | % | 14.68 | % | 8.69 | % |
(1) | See reconciliation to GAAP amounts in the preceding tables in this Non-GAAP Financial Information Section. |
11