avt_Current Folio_8K

 

 

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)    October 29, 2015

AVNET, INC.
(Exact name of registrant as specified in its charter)

New York 

 

1-4224

 

11-1890605

(State or other jurisdiction

 

(Commission

 

(IRS Employer

Of incorporation)

 

File Number)

 

Identification No.)

 

2211 South 47th Street,  Phoenix,  Arizona 

 

85034

(Address of principal executive offices)

 

(Zip Code)

(480) 643-2000

(Registrant’s 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.Results of Operations and Financial Condition.

 

On October  29, 2015, Avnet, Inc. issued a press release announcing its first quarter results of operations for fiscal 2016.  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 2016 First Quarter Results as Exhibit 99.2 and is incorporated by reference herein.

 

The information in this Current Report on Form 8-K 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 or otherwise subject to the liabilities of that section, nor shall they 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 9.01 Financial Statements and Exhibits.

(d) Exhibits.

The following materials are attached as exhibits to this Current Report on Form 8-K:

 

 

 

 

Exhibit
Number

   

Description

 

 

 

99.1

 

Press Release, dated October  29, 2015.

99.2

 

CFO Review of Fiscal 2016 First Quarter Results.

 

 

2


 

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: October 29, 2015

 

AVNET, INC.

 

 

Registrant

 

 

 

 

 

By:

 

/s/ Kevin Moriarty

 

 

 

 

Name: Kevin Moriarty

 

 

 

 

Title: Senior Vice President and

 

 

 

 

Chief Financial Officer

 

3


avt_Ex_ 99-1

 

Exhibit 99.1

 

 

 

 

 

 

 

 

 

 

Avnet, Inc.

2211 South 47th Street

Phoenix, AZ 85034

PRESS RELEASE

 

 

 

Avnet, Inc. Reports First Quarter Fiscal Year 2016 Results

Revenue Growth and Operating Expense Efficiencies Continue Year-over-Year

Expansion of Margins and Returns

 

Phoenix, October 29, 2015 - Avnet, Inc. (NYSE:AVT) today announced results for the first quarter fiscal year 2016 ended October 3, 2015.

 

Q1 Fiscal 2016 Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FIRST QUARTERS ENDED

 

 

    

October 3, 2015

    

September 27, 2014

    

Change

 

 

 

$ in millions, except per share data

 

Sales (1)

 

$

6,969.7

 

$

6,839.6

 

1.9

%

Constant Currency (2)

 

 

 

 

 

 

 

8.4

%

 

 

 

 

 

 

 

 

 

 

GAAP Operating Income

 

 

207.0

 

 

193.2

 

7.1

%

Adjusted Operating Income (3)

 

 

240.4

 

 

223.7

 

7.5

%

 

 

 

 

 

 

 

 

 

 

GAAP Net Income

 

 

130.3

 

 

127.9

 

1.8

%

Adjusted Net Income (3)

 

 

152.9

 

 

144.2

 

6.1

%

 

 

 

 

 

 

 

 

 

 

GAAP Diluted EPS

 

$

0.96

 

$

0.91

 

5.5

%

Adjusted Diluted EPS (3)

 

$

1.12

 

$

1.02

 

9.8

%


(1)

Excluding the estimated sales for the extra week in the first quarter of fiscal 2016 of approximately $525 million, year-over-year organic sales in constant currency would have increased 0.7% and organic sales would have declined 5.8%.

(2)

Year-over-year sales growth rate excluding the impact of changes in foreign currency exchange rates.

(3)

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 October 3,  2015 increased 1.9% year over year and 8.4% in constant currency to $6.97 billion (Q1 FY16 includes an extra week of sales)

·

Adjusted operating income of $240.4 million increased 7.5% year over year and adjusted operating income margin of 3.5% increased 18 basis points year over year 

·

Adjusted net income of $152.9 million increased 6.1% and adjusted diluted earnings per share of $1.12 increased 9.8% year over year

·

Adjusted diluted earnings per share was negatively impacted by approximately $0.09, or 8.0%, from the impact of changes in foreign currency exchange rates from the year ago quarter

·

The Company repurchased approximately 3.5 million shares during the quarter representing an aggregate investment of $145.1 million

 

 


 

 

Rick Hamada, Chief Executive Officer, commented, “Our team delivered a strong Q1 performance starting with revenues at the high end of our expectations for both operating groups led by growth in our EMEA region.  In constant currency, both EM and TS EMEA increased revenue over 15% year over year and delivered strong leverage as over 80% of the incremental gross profit dollars dropped through to operating income. With this growth and our continued discipline in expense management, both operating groups expanded operating income margin year over year and adjusted diluted earnings per share increased 10% to $1.12.  With working capital velocity consistent with the year ago quarter, return on working capital increased 100 basis points to 21% and our trailing twelve months cash flow from operations was over $590 million.  While we continue to navigate a global marketplace with mixed economic signals and a stronger dollar, we will continue to focus on expanding margins and returns while maintaining our disciplined approach to capital allocation."

 

Avnet Electronics Marketing Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year-over-Year

 

 

 

Q1 FY16

 

Growth Rates

 

 

    

Sales

    

Reported Sales (2)

  

 

 

 

(in millions)

 

 

 

 

EM Total

 

$

4,471.4

 

 

2.2

%

Constant Currency (1)

 

 

 

 

 

8.7

%

Americas

 

$

1,265.2

 

 

4.2

%

EMEA

 

$

1,326.4

 

 

1.8

%

Constant Currency (1)

 

 

 

 

 

20.8

%

Asia

 

$

1,879.8

 

 

1.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Q1 FY16

    

Q1 FY15

    

Change

Operating Income

 

$

213.0

 

 

$

202.7

 

 

5.1

%

Operating Income Margin

 

 

4.8

%

 

 

4.6

%

 

13

bps


(1)

Year-over-year sales growth rate excluding the impact of changes in foreign currency exchange rates.

(2)

Excluding the estimated sales for the extra week in the first quarter of fiscal 2016 of approximately $300 million,  year-over-year organic sales in constant currency would have increased 1.8% and organic sales would have declined 4.6%.

 

·

Sales increased 8.7% in constant currency and reported sales increased 2.2% year over year to $4.47 billion 

·

Operating income increased 5.1% year over year to $213 million and operating income margin increased 13 basis points primarily due to an improvement in the EMEA region

·

Working capital (defined as receivables plus inventories less accounts payables) increased 5.2% sequentially in constant currency primarily due to an increase in inventory in the Asia region to support expected growth in high volume supply chain engagements in the December quarter

 

Mr. Hamada added, “In our September quarter, EM grew revenue 8.7% year over year in constant currency as double digit growth at EM EMEA offset slower growth in our Asia region related to select high volume supply chain engagements. As in recent quarters, this strong growth in EMEA was reduced to 2.2% year-over-year growth at the EM global level due to the stronger dollar versus the year ago quarter.  Our results in EMEA coupled with our disciplined expense management combined to grow operating income more than twice as fast as revenue and operating income margin increased

 


 

 

13 basis points from the year ago quarter.  EM’s inventory increased sequentially to support expected growth in high volume supply chain engagements in our Asia region. Return on working capital is consistent with the year ago quarter and economic profit increased 7.3% year over year. We did see bookings moderate late in the quarter as our book to bill ratio finished at 0.95 to 1.0, although through the first three weeks of fiscal Q2, our book to bill ratio has improved to parity. Excluding the estimated impact of the extra week from our fiscal Q1,  our guidance is within our normal seasonal range driven by strong growth in high volume supply chain engagements in EM Asia and we remain committed to driving continued improvement in our financial performance.”

 

Avnet Technology Solutions Results

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

 

Year-over-Year

 

 

 

Q1 FY16

 

Growth Rates

 

 

    

Sales

    

Reported Sales (2)

    

 

 

(in millions)

 

TS Total

 

$

2,498.3

 

 

1.3

%

Constant Currency (1)

 

 

 

 

 

7.8

%

Americas

 

$

1,508.7

 

 

5.3

%

EMEA

 

$

688.8

 

 

2.4

%

Constant Currency (1)

 

 

 

 

 

16.1

%

Asia

 

$

300.8

 

 

(16.3)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Q1 FY16

    

Q1 FY15

    

Change

Operating Income

    

$

74.5

 

 

$

62.4

 

    

19.5

%

Operating Income Margin

 

 

3.0

%

 

 

2.5

%

 

45

bps


(1)

Year-over-year sales growth rate excluding the impact of changes in foreign currency exchange rates.

(2)

Excluding the estimated sales for the extra week in the first quarter of fiscal 2016 of approximately $225 million,  year-over-year organic sales in constant currency would have declined 1.4% and organic sales would have declined 7.8%.

 

·

Sales increased 7.8% in constant currency and reported sales increased 1.3% year over year to $2.50 billion

·

Operating income increased 19.5% to $74.5 million and operating income margin increased 45 basis points year over year to 3.0%

·

ROWC increased 539 basis points year over year primarily due to higher operating income in the EMEA region 

·

At a product level, year-over-year growth in networking and security, software, and services was offset by a decline in computing components 

 

Mr. Hamada further added, "TS continued to deliver improved financial performance as operating income margin expanded year over year for a fourth consecutive quarter and return on working capital increased 539 basis points from the year ago quarter.  Key elements of this performance included revenue growth in our core datacenter solutions business combined with ongoing expense efficiencies. In our September quarter, TS revenue grew 1.3% year over year, or 7.8% in constant currency, as double digit growth at TS EMEA was offset by a significant decline in our computing components business. TS operating income grew 19.5% year over year led by our EMEA region where operating income more than doubled from the year ago quarter.  TS Americas grew operating income double digits year over year while our Asia region declined due to the decline in our computing components business and the strengthening of the U.S. Dollar against local currencies.  We believe that our computing components revenue is stabilizing and operating income margin is consistent with

 


 

 

the year ago quarter as a result of our deliberate focus on higher gross profit margin engagements.  Going forward, we will continue to focus on higher growth segments as we leverage our investments in solution sales and help our channel partners transition their customers to 3rd platform technologies.”

 

Cash Flow/Dividend

 

·

Cash used by operations was $33.7 million in the September quarter and for the trailing twelve months cash generated from operations was $590.8 million

·

Cash and cash equivalents at the end of the quarter was $824.7 million; net debt (total debt less cash and cash equivalents) was $1.29 billion

·

During the past twelve months, the Company repurchased 7.1 million shares, or 5.1% of outstanding shares, representing an aggregate investment of $290.7 million, or $40.94 per share

·

The Board of Directors expanded the current share repurchase authorization program by $250 million during the quarter to an aggregate total of $1.25 billion. Entering the second fiscal quarter, the Company had $407.4 million remaining under the current repurchase authorization

·

The Company paid a dividend of $0.17 per share or $22.6 million during the quarter

 

Kevin Moriarty, Chief Financial Officer, stated, Our team continues to do a good job of managing working capital as working capital velocity remained consistent with the year ago quarter even as we continue to invest to support growth.  With increased operating income and a slow growth environment, our trailing twelve months cash flow from operations grew to over $590 million this quarter.  Consistent with our capital allocation priorities, which includes elements of returning cash to shareholders, we increased our dividend for the second consecutive year and our Board authorized an additional $250 million for our disciplined share repurchase program. During the quarter, we invested another $145 million in our share repurchase program and have $407 million remaining in our current authorization. Our ongoing focus on operating efficiencies including our Avnet Advantage program, contributed to additional leverage this quarter as our adjusted operating expense to gross profit ratio declined 225 basis points from the year ago quarter to 69.6%. With improving profitability and strong cash generation, we are well positioned to invest in our growth strategies while maintaining our discipline in how and when we return capital to shareholders.”

 

Outlook for Second Quarter of Fiscal 2016 Ending on January 2, 2016

 

·

EM sales are expected to be in the range of $4.10 billion to $4.40 billion and TS sales are expected to be in the range of $2.80 billion to $3.10 billion

·

Avnet sales are expected to be in the range of $6.90 billion to  $7.50 billion. Excluding the estimated impact of the extra week of sales from Q1 of fiscal 2016, the midpoint of guidance would be within the seasonal range at EM and at the high end of the seasonal range at TS 

·

Adjusted diluted earnings per share is expected to be in the range of $1.20 to $1.30 per share

·

The guidance assumes 135 million average diluted shares outstanding and a tax rate of 27% to 31%

 

The above guidance excludes the amortization of intangibles and any potential restructuring, integration and other expenses. In addition, the above guidance assumes that the average U.S. Dollar to Euro currency exchange rate is $1.12 to 1.00. This compares with an average exchange rate of $1.25 to 1.00 in the second quarter of fiscal 2015.

 

 


 

 

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 management’s 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,” "feel," “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 differ 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 Company’s 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, and other competitive and/or regulatory factors affecting the businesses of Avnet generally.

 

More detailed information about these and other factors is set forth in Avnet’s filings with the Securities and Exchange Commission, including the Company’s 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 operating expenses, adjusted net income and adjusted diluted earnings per share, as well as sales adjusted for the impact of acquisitions and other items (as defined in the Organic Sales section of this document). There are also references to the impact of foreign currency in the discussion of the Company’s results of operations. When the U.S. Dollar strengthens and the stronger exchange rates of the current year are used to translate the results of operations of Avnet’s subsidiaries denominated in foreign currencies, the resulting impact is a decrease in U.S. Dollars of reported results. Conversely, when the U.S. Dollar weakens and the weaker exchange rates of the current year are used to translate the results of operations of Avnet’s subsidiaries denominated in foreign currencies, the resulting impact is an increase in U.S. Dollars of reported results. In the discussion of the Company’s results of operations, results excluding this impact are referred to as “excluding the impact of changes in foreign currency exchange rates” or “constant currency.” Management believes organic sales and sales in constant currency are useful measures for evaluating current period performance as compared with prior periods and for understanding underlying trends. In order to determine the translation impact of changes in foreign currency exchange rates for sales, income or expense items, the Company adjusts the exchange rates used in current periods to be consistent with the exchange rates in effect during prior periods.

 

Management believes that operating income and operating expenses adjusted for (i) restructuring, integration and other expenses and (ii) amortization of acquired intangible assets and other, are useful measures to help investors better assess and understand the Company’s 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 Avnet’s normal operating results or non-cash in nature. Management analyzes operating income and operating expenses 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 many cases, for measuring performance for compensation purposes.

 

Additional non-GAAP metrics management uses are adjusted operating income margin, which is defined as adjusted operating income (as defined above) divided by sales and adjusted operating expense to gross profit ratio, which is defined as adjusted operating expenses (as defined above) divided by gross profit.

 

Management also believes net income and diluted EPS adjusted for (i) the impact of the items described above, (ii) certain items impacting other expense and (iii) certain items impacting income tax expense is useful to investors because it provides a measure of the Company’s net profitability on a more comparable basis to historical periods and provides a more meaningful basis for forecasting future performance. Additionally, because of management’s focus on generating shareholder value, of which net profitability is a primary driver, management believes net income and diluted EPS excluding the impact of these items provides an important measure of the Company’s net profitability 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 adjusted operating income (as defined above) divided by the sum of the monthly average balances of receivables and inventories less accounts payable.

 

·

ROCE is defined as annualized, tax effected adjusted operating income (as defined above) divided by the monthly average balances of interest-bearing debt and equity (including the impact of adjustments to operating income discussed above) less cash and cash equivalents.

 

·

WC velocity is defined as annualized sales divided by the sum of the monthly average balances of receivables and inventories less accounts payable.

 

Any analysis of results and outlook on a non-GAAP basis should be used as a complement to, and in conjunction with, results presented in accordance with GAAP.

 

 


 

 

Fiscal 2016

 

 

 

 

 

 

 

 

Fiscal Year 2016

 

 

 

Quarter Ended

 

 

 

October 3,

 

 

 

2015

 

 

 

$ in thousands, except

 

 

 

per share amounts

 

GAAP selling, general and administrative expenses

 

$

558,556

 

Amortization of intangible assets and other

 

 

7,491

 

Adjusted operating expenses

 

$

551,065

 

 

 

 

 

 

GAAP operating income

 

$

206,962

 

Restructuring, integration and other expenses

 

 

25,958

 

Amortization of intangible assets and other

 

 

7,491

 

Total adjustments

 

 

33,449

 

Adjusted operating income

 

 

240,411

 

 

 

 

 

 

GAAP net income

 

$

130,254

 

Restructuring, integration and other expenses (net of tax)

 

 

17,125

 

Amortization of intangible assets and other (net of tax)

 

 

5,184

 

Income tax adjustments

 

 

379

 

Total adjustments to net income (net of tax)

 

 

22,688

 

Adjusted net income

 

$

152,942

 

 

 

 

 

 

GAAP diluted EPS

 

$

0.96

 

Restructuring, integration and other expenses (net of tax)

 

 

0.12

 

Amortization of intangible assets and other (net of tax)

 

 

0.04

 

Income tax adjustments

 

 

 -

 

Total adjustments to diluted EPS (net of tax)

 

 

0.16

 

Adjusted EPS

 

$

1.12

 

 

 

 

 

 


 

 

Fiscal 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal  2015

 

 

 

 

 

 

Quarters Ended

 

 

 

 

 

June 27,

    

March 28,

 

 

December 27,

 

September 27,

 

 

 

Fiscal 2015*

 

2015

 

2015

 

2014

 

2014

 

 

 

$ in thousands, except per share amounts

 

GAAP selling, general and administrative expenses

 

$

2,274,642

 

$

561,585

  

$

555,148

 

$

573,962

 

$

583,946

 

Amortization of intangible assets and other

 

 

54,049

 

 

19,603

 

 

11,187

 

 

11,052

 

 

12,208

 

Adjusted operating expenses

 

$

2,220,593

 

$

541,982

 

$

543,961

 

$

562,910

 

$

571,738

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP operating income

 

$

827,673

 

$

180,477

 

$

203,712

 

$

250,287

 

$

193,197

 

Restructuring, integration and other expenses

 

 

90,805

 

 

43,734

 

 

15,494

 

 

13,257

 

 

18,320

 

Amortization of intangible assets and other

 

 

54,049

 

 

19,603

 

 

11,187

 

 

11,052

 

 

12,208

 

Total adjustments

 

 

144,854

 

 

63,337

 

 

26,681

 

 

24,309

 

 

30,528

 

Adjusted operating income

 

 

972,527

 

 

243,814

 

 

230,393

 

 

274,596

 

 

223,725

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP other (expense) income, net

 

$

(19,043)

 

$

(3,080)

 

$

(8,945)

 

$

(5,524)

 

$

(1,493)

 

Venezuela foreign currency loss

 

 

3,737

 

 

3,737

 

 

 -

 

 

 -

 

 

 -

 

Adjusted other (expense) income, net

 

$

(15,306)

 

$

657

 

$

(8,945)

 

$

(5,524)

 

$

(1,493)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total adjustments to income before income taxes

 

$

148,591

 

$

67,074

 

$

26,681

 

$

24,309

 

$

30,528

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income

 

$

571,913

 

$

158,733

 

$

121,529

 

$

163,706

 

$

127,946

 

Restructuring, integration and other expenses (net of tax)

 

 

65,897

 

 

30,514

 

 

12,035

 

 

10,188

 

 

13,160

 

Amortization of intangible assets and other (net of tax)

 

 

36,643

 

 

12,287

 

 

7,708

 

 

7,675

 

 

8,973

 

Venezuela foreign currency loss (net of tax)

 

 

3,737

 

 

3,737

 

 

 -

 

 

 -

 

 

 -

 

Income tax adjustments

 

 

(55,101)

 

 

(45,770)

 

 

2,192

 

 

(5,597)

 

 

(5,926)

 

Total adjustments to net income (net of tax)

 

 

51,176

 

 

768

 

 

21,935

 

 

12,266

 

 

16,207

 

Adjusted net income

 

$

623,089

 

$

159,501

 

$

143,464

 

$

175,972

 

$

144,153

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP diluted EPS

 

$

4.12

 

$

1.15

 

$

0.88

 

$

1.18

 

$

0.91

 

Restructuring, integration and other expenses (net of tax)

 

 

0.47

 

 

0.22

 

 

0.09

 

 

0.07

 

 

0.09

 

Amortization of intangible assets and other (net of tax)

 

 

0.26

 

 

0.09

 

 

0.06

 

 

0.06

 

 

0.07

 

Venezuela foreign currency loss (net of tax)

 

 

0.03

 

 

0.03

 

 

 -

 

 

 -

 

 

 -

 

Income tax adjustments

 

 

(0.39)

 

 

(0.33)

 

 

0.02

 

 

(0.04)

 

 

(0.04)

 

Total adjustments to diluted EPS (net of tax)

 

 

0.37

 

 

0.01

 

 

0.16

 

 

0.09

 

 

0.12

 

Adjusted EPS*

 

$

4.49

 

$

1.16

 

$

1.04

 

$

1.27

 

$

1.02

 

* Does not foot due to rounding

 

 

 


 

 

Organic Sales

Organic sales is defined as reported sales adjusted for the impact of acquisitions and divestitures by adjusting Avnet’s prior periods to include the sales of acquired businesses and exclude the sales of divested businesses as if the acquisitions and divestitures had occurred at the beginning of the earliest period presented. Additionally, fiscal 2016 sales are adjusted for the estimated impact of the extra week of sales in the first quarter of fiscal 2016 due to the 14-week fiscal first quarter and 53-week fiscal year. Organic sales in constant currency is defined as organic sales (as defined above) excluding the impact of changes in foreign currency exchange rates as discussed above.

 

The following table presents the reconciliation of reported sales to organic sales for the first quarter of fiscal 2016.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated

 

 

 

Q1 Fiscal 2016

    

As Reported

    

Extra Week in Fiscal 2016 (1)

    

Organic Sales

 

 

(in thousands)

Avnet, Inc.

 

$

6,969,694

 

$

(525,000)

 

$

6,444,694

EM

 

 

4,471,402

 

 

(300,000)

 

 

4,171,402

TS

 

 

2,498,292

 

 

(225,000)

 

 

2,273,292

EM

 

 

 

 

 

 

 

 

 

Americas

 

 

1,265,208

 

 

(82,000)

 

 

1,183,208

EMEA

 

 

1,326,436

 

 

(92,000)

 

 

1,234,436

Asia

 

 

1,879,758

 

 

(126,000)

 

 

1,753,758

TS

 

 

 

 

 

 

 

 

 

Americas

 

 

1,508,735

 

 

(137,000)

 

 

1,371,735

EMEA

 

 

688,783

 

 

(65,000)

 

 

623,783

Asia

 

 

300,774

 

 

(23,000)

 

 

277,774

 

(1)

The impact of the additional week of sales in the first quarter of fiscal 2016 is estimated.  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

 

 

 

 

 

Organic

 

 

 

 

 

 

 

 

 

As Reported

 

 

 

 

 

 

 

Sales

 

 

 

Sales

 

Sales

 

Year-Year %

 

Organic

 

Organic

 

Year-Year %

 

 

 

As Reported

 

As Reported

 

Change in

 

Sales

 

Sales

 

Change in

 

 

 

Q1-Fiscal

 

Year-Year

 

Constant 

 

Q1-Fiscal

 

Year-Year

 

Constant

 

 

    

2016

    

% Change

    

Currency

    

2016

    

% Change

    

Currency

 

 

 

(Dollars in thousands)

 

Avnet, Inc.

 

$

6,969,694

 

1.9

%

 

8.4

%

 

$

6,444,694

 

(5.8)

%

 

0.7

%

EM

 

 

4,471,402

 

2.2

 

 

8.7

 

 

 

4,171,402

 

(4.6)

 

 

1.8

 

TS

 

 

2,498,292

 

1.3

 

 

7.8

 

 

 

2,273,292

 

(7.8)

 

 

(1.4)

 

EM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$

1,265,208

 

4.2

%

 

 —

 

 

$

1,183,208

 

(2.5)

%

 

 —

 

EMEA

 

 

1,326,436

 

1.8

 

 

20.8

%

 

 

1,234,436

 

(5.2)

 

 

13.8

%

Asia/Pacific

 

 

1,879,758

 

1.2

 

 

 —

 

 

 

1,753,758

 

(5.6)

 

 

 —

 

TS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$

1,508,735

 

5.3

%

 

 —

 

 

$

1,371,735

 

(4.3)

%

 

 —

 

EMEA

 

 

688,783

 

2.4

 

 

16.1

%

 

 

623,783

 

(7.3)

 

 

6.4

%

Asia/Pacific

 

 

300,774

 

(16.3)

 

 

 —

 

 

 

277,774

 

(22.7)

 

 

 —

 

 

 


 

 

ROWC, ROCE and WC Velocity

 

The following tables (in thousands) presents the calculation for ROWC, ROCE and WC velocity.

 

 

 

 

 

 

 

 

 

    

 

    

Q1 FY16

 

Sales

 

 

 

$

6,969,694

 

Sales, annualized (1)

 

(a)

 

$

26,385,270

 

Adjusted operating income (2)

 

 

 

$

240,411

 

Adjusted annualized operating income (1)

 

(b)

 

$

910,127

 

Adjusted effective tax rate (3)

 

 

 

 

27.5

%

Adjusted annualized operating income, after tax

 

(c)

 

$

659,842

 

Average monthly working capital

 

 

 

 

 

 

Accounts receivable

 

 

 

$

4,787,201

 

Inventories

 

 

 

$

2,745,479

 

Accounts payable

 

 

 

$

(3,182,154)

 

Average working capital

 

(d)

 

$

4,350,526

 

Average monthly capital employed

 

(e)

 

$

5,909,334

 

ROWC = (b) / (d)

 

 

 

 

20.9

%

WC Velocity = (a) / (d)

 

 

 

 

6.1

 

ROCE = (c) / (e)

 

 

 

 

11.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

FY15

 

    

Q4 FY15

 

    

Q3 FY15

 

    

Q2 FY15

 

    

Q1 FY15

 

Sales

 

 

 

$

27,924,657

 

 

$

6,796,331

 

 

$

6,736,860

 

 

$

7,551,880

 

 

$

6,839,587

 

Sales, annualized

 

(a)

 

$

27,924,657

 

 

$

27,185,324

 

 

$

26,947,440

 

 

$

30,207,520

 

 

$

27,358,348

 

Adjusted operating income (2)

 

 

 

$

972,527

 

 

$

243,814

 

 

$

230,393

 

 

$

274,596

 

 

$

223,725

 

Adjusted annualized operating income

 

(b)

 

$

972,527

 

 

$

975,256

 

 

$

921,572

 

 

$

1,098,384

 

 

$

894,900

 

Adjusted effective tax rate (3)

 

 

 

 

27.7

%

 

 

27.7

%

 

 

27.7

%

 

 

27.7

%

 

 

27.7

%

Adjusted annualized operating income, after tax

 

(c)

 

$

703,332

 

 

$

705,305

 

 

$

666,481

 

 

$

794,351

 

 

$

647,192

 

Average monthly working capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

 

$

5,109,326

 

 

$

4,979,668

 

 

$

5,251,882

 

 

$

5,318,083

 

 

$

4,993,653

 

Inventories

 

 

 

$

2,667,351

 

 

$

2,593,545

 

 

$

2,564,071

 

 

$

2,700,424

 

 

$

2,729,194

 

Accounts payable

 

 

 

$

(3,274,382)

 

 

$

(3,234,283)

 

 

$

(3,344,479)

 

 

$

(3,437,897)

 

 

$

(3,231,037)

 

Average working capital

 

(d)

 

$

4,502,295

 

 

$

4,338,930

 

 

$

4,471,474

 

 

$

4,580,610

 

 

$

4,491,810

 

Average monthly capital employed

 

(e)

 

$

6,077,926

 

 

$

5,898,475

 

 

$

6,028,015

 

 

$

6,161,858

 

 

$

6,101,274

 

ROWC = (b) / (d)

 

 

 

 

21.6

%

 

 

22.5

%

 

 

20.6

%

 

 

24.0

%

 

 

19.9

%

WC Velocity = (a) / (d)

 

 

 

 

6.2

 

 

 

6.3

 

 

 

6.0

 

 

 

6.6

 

 

 

6.1

 

ROCE = (c) / (e)

 

 

 

 

11.6

%

 

 

12.0

%

 

 

11.1

%

 

 

12.9

%

 

 

10.6

%


(1)

Annualized amounts are based on a 53-week fiscal year.

(2)

See reconciliation to GAAP amounts in the preceding tables in this Non-GAAP Financial Information section.

(3)

Adjusted effective tax rate for each quarterly period in a fiscal year is based upon the currently anticipated annual effective tax rate, excluding the tax effect of the income tax adjustments quantified above in the reconciliation to GAAP amounts in this Non-GAAP Financial Information section.

 

 


 

 

Teleconference and Upcoming Events

 

Avnet will host a quarterly teleconference today at 2:00 p.m. Eastern Time. Financial information including financial statement reconciliations of GAAP to 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 teleconference will also be available after the call.

 

For a listing of Avnet’s upcoming events and other information, please visit Avnet’s investor relations website at www.ir.avnet.com.

 

About Avnet

 

From components to cloud and design to disposal, Avnet, Inc. (NYSE: AVT) accelerates the success of customers who build, sell and use technology globally by providing them with a comprehensive portfolio of innovative products, services and solutions. Avnet is a Fortune 500 company with revenues of $27.9 billion in fiscal year 2015. For more information, visit www.avnet.com. (AVT_IR)

 

Investor Relations Contact

Avnet, Inc.

Vincent Keenan

Investor Relations

(480) 643-7053

investorrelations@avnet.com 

 


 

 

AVNET, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

First Quarters Ended

 

 

    

October 3,

    

September 27,

 

 

 

2015

 

2014

 

 

 

(Thousands, except per share data)

 

Sales

 

$

6,969,694

 

$

6,839,587

 

Cost of sales

 

 

6,178,218

 

 

6,044,124

 

Gross profit

 

 

791,476

 

 

795,463

 

Selling, general and administrative expenses

 

 

558,556

 

 

583,946

 

Restructuring, integration and other expenses

 

 

25,958

 

 

18,320

 

Operating income

 

 

206,962

 

 

193,197

 

Other expense, net

 

 

(5,854)

 

 

(1,493)

 

Interest expense

 

 

(23,602)

 

 

(23,400)

 

Income before income taxes

 

 

177,506

 

 

168,304

 

Income tax expense

 

 

47,252

 

 

40,358

 

Net income

 

$

130,254

 

$

127,946

 

Earnings per share:

 

 

 

 

 

 

 

Basic

 

$

0.97

 

$

0.93

 

Diluted

 

$

0.96

 

$

0.91

 

Shares used to compute earnings per share:

 

 

 

 

 

 

 

Basic

 

 

133,783

 

 

138,309

 

Diluted

 

 

136,326

 

 

140,850

 

Cash dividends paid per common share

 

$

0.17

 

$

0.16

 

 

 


 

 

AVNET, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

    

October 3,

    

June 27,

 

 

 

2015

 

2015

 

 

 

(Thousands)

 

ASSETS

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

824,695

 

$

932,553

 

Receivables, net

 

 

4,903,250

 

 

5,054,307

 

Inventories

 

 

2,805,012

 

 

2,482,183

 

Prepaid and other current assets

 

 

181,566

 

 

173,030

 

Total current assets

 

 

8,714,523

 

 

8,642,073

 

Property, plant and equipment, net

 

 

579,471

 

 

568,779

 

Goodwill

 

 

1,266,337

 

 

1,278,756

 

Intangible assets, net

 

 

90,906

 

 

99,731

 

Other assets

 

 

213,219

 

 

210,614

 

Total assets

 

$

10,864,456

 

$

10,799,953

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Short-term debt

 

$

1,036,413

 

$

331,115

 

Accounts payable

 

 

3,339,844

 

 

3,338,052

 

Accrued expenses and other

 

 

583,998

 

 

603,129

 

Total current liabilities

 

 

4,960,255

 

 

4,272,296

 

Long-term debt

 

 

1,075,752

 

 

1,646,501

 

Other liabilities

 

 

197,178

 

 

196,135

 

Total liabilities

 

 

6,233,185

 

 

6,114,932

 

Shareholders’ equity

 

 

4,631,271

 

 

4,685,021

 

Total liabilities and shareholders’ equity

 

$

10,864,456

 

$

10,799,953

 

 

 


 

 

AVNET, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

    

October 3,

    

September 27,

 

 

 

2015

 

2014

 

 

 

(Thousands)

 

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income

 

$

130,254

 

$

127,946

 

Non-cash and other reconciling items:

 

 

 

 

 

 

 

Depreciation

 

 

23,683

 

 

23,134

 

Amortization

 

 

6,929

 

 

11,557

 

Deferred income taxes

 

 

3,381

 

 

10,290

 

Stock-based compensation

 

 

24,350

 

 

21,698

 

Other, net

 

 

16,492

 

 

17,715

 

Changes in (net of effects from businesses acquired):

 

 

 

 

 

 

 

Receivables

 

 

105,249

 

 

41,525

 

Inventories

 

 

(324,513)

 

 

(165,851)

 

Accounts payable

 

 

18,135

 

 

(28,836)

 

Accrued expenses and other, net

 

 

(37,701)

 

 

(99,833)

 

Net cash flows used for operating activities

 

 

(33,741)

 

 

(40,655)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

Repayment of notes

 

 

(250,000)

 

 

 —

 

(Repayments) borrowings under accounts receivable securitization program, net

 

 

(33,000)

 

 

60,000

 

Borrowings (repayments) of bank and revolving debt, net

 

 

418,551

 

 

(41,955)

 

Repurchases of common stock

 

 

(143,725)

 

 

(12,264)

 

Dividends paid on common stock

 

 

(22,612)

 

 

(22,116)

 

Other, net

 

 

(2,503)

 

 

(2,053)

 

Net cash flows used for financing activities

 

 

(33,289)

 

 

(18,388)

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

 

(31,993)

 

 

(36,580)

 

Other, net

 

 

(39)

 

 

2,157

 

Net cash flows used for investing activities

 

 

(32,032)

 

 

(34,423)

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

(8,796)

 

 

(21,134)

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

— (decrease)

 

 

(107,858)

 

 

(114,600)

 

— at beginning of period

 

 

932,553

 

 

928,971

 

— at end of period

 

$

824,695

 

$

814,371

 

 

 


 

 

AVNET, INC.

SEGMENT INFORMATION

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

First Quarters Ended*

 

 

    

October 3,

    

September 27,

 

 

 

2015

 

2014

 

 

 

(Millions)

 

Sales:

 

 

 

 

 

 

 

Electronics Marketing

 

$

4,471.4

 

$

4,374.1

 

Technology Solutions

 

 

2,498.3

 

 

2,465.5

 

Avnet Sales

 

$

6,969.7

 

$

6,839.6

 

Operating Income (Expense):

 

 

 

 

 

 

 

Electronics Marketing

 

$

213.0

 

$

202.7

 

Technology Solutions

 

 

74.5

 

 

62.4

 

Corporate

 

 

(47.2)

 

 

(41.4)

 

 

 

 

240.4

 

 

223.7

 

Restructuring, integration and other expenses

 

 

(26.0)

 

 

(18.3)

 

Amortization of intangible assets and other

 

 

(7.5)

 

 

(12.2)

 

Operating Income

 

$

207.0

 

$

193.2

 


*Sub-totals and totals may not foot due to rounding

 


avt_Ex_99-2

Exhibit 99.2

 

Avnet, Inc. Q1 Fiscal Year 2016

$ in millions - except per share data

October  29, 2015

 

CFO Review of Fiscal 2016 First Quarter Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Q1' FY15

Q4' FY15

Q1' FY16

Y/Y Chg

Seq. Chg

Sales

    

$

6,839.6

    

$

6,796.3

    

$

6,969.7

    

$

130.1

    

$

173.4

 

Gross Profit

 

$

795.5

 

$

785.8

 

$

791.5

 

$

(4.0)

 

$

5.7

 

GP Margin

 

 

11.6

%  

 

11.6

%  

 

11.4

%  

 

(27)

 bps  

 

(20)

 bps 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP SG&A Expenses

 

$

583.9

 

$

561.6

 

$

558.6

 

$

(25.4)

 

$

(3.0)

 

Adjusted Operating Expenses (1)

 

$

571.7

 

$

542.0

 

$

551.1

 

$

(20.7)

 

$

9.1

 

Adjusted Operating Expenses as % of Sales (1)

 

 

8.4

%  

 

8.0

%  

 

7.9

%  

 

(45)

 bps  

 

(6)

 bps 

Adjusted Operating Expenses as % of Gross Profit (1)

 

 

71.9

%  

 

69.0

%  

 

69.6

%  

 

(225)

 bps  

 

65

 bps 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Operating Income

 

$

193.2

 

$

180.5

 

$

207.0

 

$

13.8

 

$

26.5

 

Adjusted Operating Income (1)

 

$

223.7

 

$

243.8

 

$

240.4

 

$

16.7

 

$

(3.4)

 

Adjusted Operating Income Margin (1)

 

 

3.3

%  

 

3.6

%  

 

3.5

%  

 

18

 bps  

 

(14)

 bps 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Net Income

 

$

127.9

 

$

158.7

 

$

130.3

 

$

2.3

 

$

(28.5)

 

Adjusted Net Income (1)

 

$

144.2

 

$

159.5

 

$

152.9

 

$

8.8

 

$

(6.6)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Diluted EPS

 

$

0.91

 

$

1.15

 

$

0.96

 

 

5.5

%  

 

(16.5)

Adjusted Diluted EPS (1)

 

$

1.02

 

$

1.16

 

$

1.12

 

 

9.8

%  

 

(3.4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Working Capital (ROWC) (1)

 

 

19.9

%  

 

22.5

%  

 

20.9

%  

 

100

 bps  

 

(156)

 bps 

Return on Capital Employed (ROCE) (1)

 

 

10.6

%  

 

12.0

%  

 

11.2

%  

 

56

 bps  

 

(79)

 bps 

Working Capital Velocity (1)

 

 

6.1

 

 

6.3

 

 

6.1

 

 

(0.0)

 

 

(0.2)

 

 

(1)

A reconciliation of non-GAAP financial measures is presented in the Non-GAAP Financial Information section of the press release attached as Exhibit 99.1 included in this Current Report on Form 8-K.

Key Highlights

·

As highlighted on the August earnings call, the Company’s fiscal 2016 is a 53-week year and the additional week impacts the first quarter of fiscal 2016.  When discussing organic sales performance year over year and sequentially, the first quarter of fiscal 2016 reported sales have been reduced to adjust for the estimated impact of the extra week.

·

Sales for the first quarter of fiscal 2016, increased 1.9% year over year or $130 million to $7.0 billion. Excluding the translation impact of changes in foreign currency exchange rates (also referred to as “constant currency” and referenced to as “CC” in the graphs that follow) reported sales grew 8.4% year over year driven by high single digit growth at both operating groups. Organic sales increased 0.7% year over year in constant currency. 

o

Sequentially, reported sales increased 2.8% in constant currency (2.6% in reported dollars), driven by growth at both operating groups. Organic sales declined 5.0% in constant currency, which is at the low end of the normal seasonal range of -5% to -1% primarily due to below seasonal growth at EM.

·

Adjusted operating income increased 7.5% year over year to $240.4 million and adjusted operating income margin increased 18 basis points to 3.5% due to significant improvement in the EMEA region at both operating groups.

o

Sequentially, adjusted operating income declined 1.4% and adjusted operating income margin decreased 14 basis points primarily due to a decline at TS.

·

Adjusted diluted earnings per share of $1.12 increased 9.8% year over year, primarily due to the growth in operating income at both operating groups and was negatively impacted by approximately $0.09, or 8.0%, due to the translation impact of changes in foreign currency exchange rates.

·

Cash used for operations was $33.7 million in the first of quarter fiscal 2016 and cash generated from operations for the trailing twelve months was $590.8 million. Working capital decreased $96.0 million, or 2.2%, year over year in reported dollars and increased 3.7% in constant currency as an increase at EM to support sales growth was partially offset by a decrease at TS.

·

Avnet’s ROWC increased 100 basis points year over year and ROCE was up 56 basis points primarily due to improvements in the EMEA region.

·

During the first quarter of fiscal 2016, the Company increased its dividend by 6.3% and the Board of Directors increased the current share repurchase authorization program by $250 million to an aggregate $1.25 billion.

o

The Company paid a cash dividend of $0.17 per share, or $22.6 million in total.

o

The Company repurchased $145.1 million worth of stock, or 3.5 million shares at an average price of $41.17. As of the end of the quarter, the Company had $407.4 million remaining in the authorized share repurchase program.

 


 

Avnet, Inc. Q1 Fiscal Year 2016

$ in millions - except per share data

October 29, 2015

 

Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

 

    

    

 

    

    

 

    

    

 

    

    

 

    

Year-over-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Growth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rates

 

 

Q1' FY15

Q2' FY15

Q3' FY15

Q4' FY15

Q1' FY16

Reported

Avnet, Inc. (1)

 

$

6,839.6

 

$

7,551.9

 

$

6,736.9

 

$

6,796.3

 

$

6,969.7

 

1.9

Constant Currency (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electronics Marketing (EM) (1)

 

$

4,374.1

 

$

4,435.2

 

$

4,219.5

 

$

4,315.9

 

$

4,471.4

 

2.2

Constant Currency (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8.7

Americas

 

$

1,214.0

 

$

1,200.9

 

$

1,237.2

 

$

1,269.9

 

$

1,265.2

 

4.2

EMEA

 

$

1,302.5

 

$

1,205.3

 

$

1,251.9

 

$

1,245.0

 

$

1,326.4

 

1.8

Constant Currency (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20.8

Asia

 

$

1,857.6

 

$

2,029.0

 

$

1,730.4

 

$

1,801.0

 

$

1,879.8

 

1.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology Solutions (TS) (1)

 

$

2,465.5

 

$

3,116.7

 

$

2,517.3

 

$

2,480.5

 

$

2,498.3

 

1.3

Constant Currency (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7.8

Americas

 

$

1,433.1

 

$

1,851.0

 

$

1,440.5

 

$

1,497.3

 

$

1,508.7

 

5.3

EMEA

 

$

672.9

 

$

856.8

 

$

717.2

 

$

624.8

 

$

688.8

 

2.4

Constant Currency (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16.1

Asia

 

$

359.5

 

$

408.9

 

$

359.6

 

$

358.4

 

$

300.8

 

(16.3)

 

(1)

Excluding the estimate for the extra week, Avnet year-over-year sales would have increased 0.7% in CC and would have declined 5.8% in reported dollars; EM year-over-year sales would have increased 1.8% in CC and would have declined 4.6% in reported dollars; and TS year-over-year sales would have declined 1.4% in CC and 7.8% in reported dollars.

(2)

Year-over-year sales growth rate excluding the impact of changes in foreign currency exchange rates.

Picture 7

·

Avnet’s first quarter fiscal 2016 reported sales increased 8.4% in constant currency (1.9% in reported dollars) year over year to $6.97 billion with both operating groups contributing towards this growth. Organic sales, excluding the $525 million estimated impact of the extra week, increased 0.7% in constant currency and declined 5.8% in reported dollars.    

o

Year over year, the change in foreign currency exchange rates negatively impacted Avnet sales by $441 million or approximately 6.5%, with a majority of this impact in the EMEA region.

o

On a sequential basis, Avnet organic sales decreased 5.0% in constant currency (5.2% on a reported basis), which was at the low end of the normal seasonal range of -5% to -1%  primarily due to below seasonal growth at EM. 

 

 

 


 

Avnet, Inc. Q1 Fiscal Year 2016

$ in millions - except per share data

October 29, 2015

 

Picture 6

·

EM's first quarter fiscal 2016 reported sales of $4.5 billion increased 8.7% year over year in constant currency (2.2% in reported dollars) and organic sales, which exclude the $300 million estimated impact of the extra week, grew 1.8% in constant currency (declined 4.6% in reported dollars) as strength in the EMEA region in constant currency was partially offset by weakness in the Asia and Americas regions.  

o

Americas' reported sales increased 4.2% year over year.

o

EMEA sales increased 20.8%  year over year in constant currency and reported sales increased 1.8%.

o

Asia’s reported sales increased 1.2% year over year, a decline from double digit growth in fiscal 2015 as growth in high volume supply chain engagements slowed.  

·

EM's organic sales decreased 3.4% sequentially in constant currency, which was below the normal seasonal range of -2% to +2%  primarily due to a decline in high volume supply chain engagements in the Asia region.

 

Picture 10

 

·

TS' first quarter fiscal 2016 reported sales of $2.5 billion increased 7.8% year over year in constant currency  (1.3% in reported dollars) as strength in the EMEA and Americas regions was partially offset by weakness in the Asia region. Organic sales, which exclude the $225 million estimated impact of the extra week, declined 1.4% in constant currency (7.8% in reported dollars).

o

America’s reported sales increased 5.3% year over year.

o

EMEA sales increased 16.1% year over year in constant currency and reported sales increased 2.4%.  

o

Asia’s reported sales declined 16.3% year over year primarily due to a decline in the computing components business and the strengthening of the U.S. Dollar against local currencies.  

·

TS' organic sales decreased 7.7% sequentially in constant currency, which was within the normal seasonal range of -10% to -5%.

·

At a product level, year-over-year growth in networking and security, software, and services was offset by a decline in computing components.

 


 

Avnet, Inc. Q1 Fiscal Year 2016

$ in millions - except per share data

October 29, 2015

 

Gross Profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1' FY15

Q2' FY15

Q3' FY15

Q4' FY15

Q1' FY16

Y/Y Change

Gross Profit

    

$

795.5

    

$

837.5

    

$

774.4

    

$

785.8

    

$

791.5

    

$

(4.0)

 

Gross Profit Margin

 

 

11.6

%  

 

11.1

%  

 

11.5

%  

 

11.6

%  

 

11.4

%  

 

(27)

 bps 

 

Picture 13

 

·

Gross profit of $791.5 million, was essentially flat with the year ago quarter and sequentially.

o

Gross profit margin declined 27 basis points from the year ago quarter primarily due to a decline at EM in part due to a higher mix of high volume supply chain engagements at EM Asia.

o

Gross profit margin decreased 20 basis points sequentially primarily due to a decline in the EMEA region at both operating groups, which were coming off the seasonally stronger June quarter.

·

EM gross profit margin declined year-over-year and sequentially.

o

The year-over-year decline was primarily due to a decline in the EMEA and Asia regions. 

o

The sequential decrease was primarily due to a  seasonal decline in EMEA coming off their strong June quarter.  

·

TS gross profit margin decreased year over year and sequentially primarily due to declines in the western regions, which was partially offset by improvements in the Asia region.

 


 

Avnet, Inc. Q1 Fiscal Year 2016

$ in millions - except per share data

October 29, 2015

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Q1' FY15

Q2' FY15

Q3' FY15

Q4' FY15

Q1' FY16

Y/Y Change

Selling, General and Administrative Expenses

    

$

583.9

    

$

574.0

    

$

555.1

    

$

561.6

    

$

558.6

    

$

(25.4)

 

Amortization of Intangible Assets and Other

 

 

(12.2)

 

 

(11.1)

 

 

(11.2)

 

 

(19.6)

 

 

(7.5)

 

 

4.7

 

Adjusted Operating Expenses

 

$

571.7

 

$

562.9

 

$

543.9

 

$

542.0

 

$

551.1

 

$

(20.7)

 

Adjusted Operating Expenses as a % of Gross Profit

 

 

71.9

%  

 

67.2

%  

 

70.3

%  

 

69.0

%  

 

69.6

%  

 

(225)

 bps 

 

 

Picture 8

·

Adjusted operating expenses were $551.1 million in the first quarter of fiscal 2016, a decrease of $20.7 million, or 3.6%, from the first quarter of fiscal 2015

o

The year-over-year decrease in adjusted operating expenses was primarily due to the translation impact of changes in foreign currency exchange rates, and expense efficiencies, including from the Avnet Advantage program,  partially offset by the impact of the extra week. 

o

Sequentially, adjusted operating expenses increased  $9.1 million, or 1.7%, primarily due to the increase in expenses related to the extra week partially offset by cost savings related to prior restructuring actions.  

·

Adjusted operating expenses as a percentage of gross profit decreased 225 basis points to 69.6% from the year ago quarter.

o

EM operating expenses as a percentage of gross profit decreased 212 basis points from the year ago quarter primarily due to the operating leverage related to sales growth and operational expense efficiencies.

o

TS operating expenses as a percentage of gross profit decreased 510 basis points from the year ago quarter primarily due to the operating leverage related to sales growth and operational expense efficiencies.

 


 

Avnet, Inc. Q1 Fiscal Year 2016

$ in millions - except per share data

October 29, 2015

 

Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Q1' FY15

Q2' FY15

Q3' FY15

Q4' FY15

Q1' FY16

Y/Y Change

GAAP Operating Income

    

$

193.2

    

$

250.3

    

$

203.7

    

$

180.5

    

$

207.0

    

$

13.8

 

Adjusted Operating Income (1)

 

$

223.7

 

$

274.6

 

$

230.4

 

$

243.8

 

$

240.4

 

$

16.7

 

Adjusted Operating Income Margin (1)

 

 

3.3

%  

 

3.6

%  

 

3.4

%  

 

3.6

%  

 

3.5

%  

 

18

 bps 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electronics Marketing (EM) Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

$

202.7

 

$

191.4

 

$

197.3

 

$

205.9

 

$

213.0

 

$

10.3

 

Operating Income Margin

 

 

4.6

%  

 

4.3

%  

 

4.7

%  

 

4.8

%  

 

4.8

%  

 

13

 bps 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology Solutions (TS) Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

$

62.4

 

$

117.6

 

$

68.1

 

$

77.6

 

$

74.5

 

$

12.1

 

Operating Income Margin

 

 

2.5

%  

 

3.8

%  

 

2.7

%  

 

3.1

%  

 

3.0

%  

 

45

 bps 

 

(1)

A reconciliation of non-GAAP financial measures is presented in the Non-GAAP Financial Information section of the press release attached as Exhibit 99.1 included in this Current Report on Form 8-K.

 

Picture 3

·

Avnet’s adjusted operating income of $240.4 million increased 7.5% year over year primarily due to improved profitability at both operating groups related to sales growth and disciplined expense management.  Adjusted operating income decreased $3.4 million, or 1.4% sequentially primarily due to an increase in corporate expense related to the accounting for stock based compensation.

o

Avnet adjusted operating income margin of 3.5% increased 18 basis points year over year and declined 14 basis points sequentially.

·

EM operating income margin of 4.8%  increased 13 basis points from the year ago quarter primarily due to the improved profitability in the EMEA region. Sequentially, operating income margin was essentially flat with the June quarter.  

·

TS operating income margin of 3.0% increased 45 basis points from the year ago quarter primarily due to improvements in the EMEA region. Operating income margin decreased 15 basis points sequentially as improvement in EMEA were offset by declines in the Asia region.

 

 


 

Avnet, Inc. Q1 Fiscal Year 2016

$ in millions - except per share data

October 29, 2015

 

Interest Expense, Other Income (Expense) and Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Q1' FY15

Q2' FY15

Q3' FY15

Q4' FY15

Q1' FY16

Y/Y Change

Interest Expense

    

$

23.4

    

$

24.7

    

$

23.9

    

$

23.7

    

$

23.6

    

$

(0.2)

  

Other Income (Expense)

 

$

(1.5)

 

$

(5.5)

 

$

(8.9)

 

$

(3.1)

 

$

(5.9)

 

$

4.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Income Tax Expense (Benefit)

 

$

40.4

 

$

56.4

 

$

49.4

 

$

(5.1)

 

$

47.3

 

$

6.9

 

Adjusted Income Tax Expense (1)

 

$

54.7

 

$

68.4

 

$

54.1

 

$

61.2

 

$

58.0

 

$

3.3

 

GAAP Effective Tax Rate

 

 

24.0

%  

 

25.6

%  

 

28.9

%  

 

(3.3)

%  

 

26.6

%  

 

264

 bps 

Adjusted Effective Tax Rate (1)

 

 

27.5

%  

 

28.0

%  

 

27.4

%  

 

27.7

%  

 

27.5

%  

 

 —

 bps 

 

(1)

A reconciliation of non-GAAP financial measures is presented in the Non-GAAP Financial Information section of the press release attached as Exhibit 99.1 included in this Current Report on Form 8-K.

 

·

Interest expense of $23.6 million increased $0.2 million from the year ago quarter.

·

The Company incurred $5.9 million of other expense in the first quarter of fiscal 2016 compared with $1.5 million of other expense in the first quarter of fiscal 2015.  The increase in other expense was primarily due to the strengthening of the U.S. Dollar relative to foreign currencies versus the year ago quarter and the corresponding higher costs incurred to purchase foreign currency forward contracts in order to economically hedge such foreign currency exposures.  

·

The GAAP effective tax rate was 26.6% in the first quarter of fiscal 2016 as compared with 24.0% in the first quarter of fiscal 2015.  

 


 

Avnet, Inc. Q1 Fiscal Year 2016

$ in millions - except per share data

October 29, 2015

 

Net Income and EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1' FY15

Q2' FY15

Q3' FY15

Q4' FY15

Q1' FY16

Y/Y Change

GAAP Net Income

    

$

127.9

    

$

163.7

    

$

121.5

    

$

158.7

    

$

130.3

    

$

2.3

 

Adjusted Net Income (1)

 

$

144.2

 

$

176.0

 

$

143.5

 

$

159.5

 

$

152.9

 

$

8.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Diluted EPS

 

$

0.91

 

$

1.18

 

$

0.88

 

$

1.15

 

$

0.96

 

 

5.5

Adjusted Diluted EPS (1)

 

$

1.02

 

$

1.27

 

$

1.04

 

$

1.16

 

$

1.12

 

 

9.8

 

(1)

A reconciliation of non-GAAP financial measures is presented in the Non-GAAP Financial Information section of the press release attached as Exhibit 99.1 included in this Current Report on Form 8-K.

 

 

Picture 2

·

GAAP net income increased by $2.3 million year over year to $130.3 million or $0.96 per share on a diluted basis, primarily due to the increase in operating income discussed in a preceding section, partially offset by an increase in other expenses.

·

Adjusted net income for the first quarter of fiscal 2016 was $152.9 million, or $1.12 per share on a diluted basis.

o

Adjusted net income and adjusted diluted earnings per share increased from the year ago quarter by 6.1% and 9.8%, respectively, primarily due to the growth in operating income at both operating groups partially offset by the negative impact of foreign currency when translating the results in U.S. Dollars. Adjusted diluted earnings per share was negatively impacted by approximately $0.09, or 8.0%, due to the translation impact of changes in foreign currency exchange rates and positively impacted by $0.03 as a result of lower average shares due to the share repurchase program.

o

Adjusted diluted earnings per share of $1.12 decreased $0.04, or 3.4%, sequentially primarily due to the previously discussed decrease in operating income and the increase in other expenses.

 


 

Avnet, Inc. Q1 Fiscal Year 2016

$ in millions - except per share data

October 29, 2015

 

Working Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Q1' FY15

Q2' FY15

Q3' FY15

Q4' FY15

Q1' FY16

Y/Y Change

Accounts Receivable

    

$

5,060.5

    

$

5,696.6

    

$

4,994.8

    

$

5,054.3

    

$

4,903.2

    

$

(157.3)

 

Inventories

 

$

2,705.4

 

$

2,493.6

 

$

2,474.4

 

$

2,482.2

 

$

2,805.0

 

$

99.6

 

Accounts Payable

 

$

(3,301.5)

 

$

(3,850.3)

 

$

(3,272.0)

 

$

(3,338.1)

 

$

(3,339.8)

 

$

(38.3)

 

Working Capital

 

$

4,464.4

 

$

4,339.9

 

$

4,197.2

 

$

4,198.4

 

$

4,368.4

 

$

(96.0)

 

Working Capital Velocity(1)

 

 

6.09

 

 

6.59

 

 

6.03

 

 

6.27

 

 

6.06

 

 

(0.03)

 

 

(1)

A reconciliation of non-GAAP financial measures is presented in the Non-GAAP Financial Information section of the press release attached as Exhibit 99.1 included in this Current Report on Form 8-K.

 

Picture 4

 

·

Working capital (accounts receivable plus inventories less accounts payable) decreased $96.0 million, or 2.2%, and increased $166.0 million, or 3.7%, year over year in constant currency. The increase in constant currency was primarily due to an increase at EM to support sales growth.

o

On a sequential basis, working capital increased $200.3 million, or 4.8% when adjusted for the translation impact of changes in foreign currency exchange rates, primarily due to an increase in inventories at EM Asia to support the expected growth related to select high volume supply chain engagements in the December quarter.

·

Working capital velocity was consistent with the year ago quarter and decreased 0.21 turns sequentially, primarily due to the working capital growth at EM.

·

Inventories increased $99.6 million, or 3.7%, year over year and increased 9.3% in constant currency primarily to support the sales growth at EM.

o

On a sequential basis, inventories increased $322.8 million, or 13.0%, in constant currency primarily due to an increase at EM related to the previously discussed growth in high volume supply chain engagements and an increase at TS.

 


 

Avnet, Inc. Q1 Fiscal Year 2016

$ in millions - except per share data

October 29, 2015

 

Returns

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Q1' FY15

Q2' FY15

Q3' FY15

Q4' FY15

Q1' FY16

Y/Y Change

Return on Working Capital (ROWC) (1)

 

19.9

%  

24.0

%  

20.6

%  

22.5

%  

20.9

%  

100

 bps 

Return on Capital Employed (ROCE) (1)

 

10.6

%  

12.9

%  

11.1

%  

12.0

%  

11.2

%  

56

 bps 

 

(1)

A reconciliation of non-GAAP financial measures is presented in the Non-GAAP Financial Information section of the press release attached as Exhibit 99.1 included in this Current Report on Form 8-K.

 

Picture 5

 

 

·

ROWC for the first quarter of fiscal 2016 was 20.9%, an increase of 100 basis points year over year and a decrease of 156 basis points sequentially. The year-over-year increase is primarily related to the improvement in profitability at both operating groups, particularly in the EMEA region.

·

ROCE of 11.2% increased 56 basis points year over year and declined 79 basis points sequentially.

 


 

Avnet, Inc. Q1 Fiscal Year 2016

$ in millions - except per share data

October 29, 2015

 

Cash Flow

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Q1' FY15

    

Q2' FY15

    

Q3' FY15

    

Q4' FY15

    

Q1' FY16

    

Y/Y Change

 

Net Income

    

$

127.9

    

$

163.7

    

$

121.5

    

$

158.7

    

$

130.3

    

$

2.3

 

Non-Cash Items

 

$

84.4

 

$

70.5

 

$

84.8

 

$

75.7

 

$

74.8

 

$

(9.6)

 

Working Capital and Other

 

$

(253.0)

 

$

30.9

 

$

(146.2)

 

$

64.9

 

$

(238.8)

 

$

14.2

 

Cash Flow from Operations

 

$

(40.7)

 

$

265.1

 

$

60.1

 

$

299.3

 

$

(33.7)

 

$

6.9

 

TTM CF from Operations

 

$

323.0

 

$

616.0

 

$

318.1

 

$

583.9

 

$

590.8

 

$

267.8

 

 

Picture 11

 

·

During the first quarter of fiscal 2016, cash used for operations was $33.7 million, consistent with the year ago quarter, primarily due to the working capital investment in organic growth. The trailing twelve month cash flow generated from operations was $590.8 million and over the past four quarters, our trailing twelve month cash flow from operations has averaged $527 million.

·

During the first quarter of fiscal 2016, the Board of Directors announced an increase in quarterly dividends (+6.3%) for the second consecutive year and increased the existing share repurchase authorization program by $250 million to an aggregate total of $1.25 billion.

·

During the first quarter of fiscal 2016, the Company paid a dividend of $0.17 per share, or $22.6 million in total.

·

During the first quarter of fiscal 2016, the Company repurchased approximately 3.5 million shares representing an aggregate investment of $145.1 million. Entering the second quarter, the Company had $407.4 million remaining under the current repurchase authorization. 

·

Cash and cash equivalents at the end of the quarter were $824.7 million, of which $719.2 million was held outside the United States; net debt (total debt less cash and cash equivalents) was approximately $1.3 billion.

 


 

Avnet, Inc. Q1 Fiscal Year 2016

$ in millions - except per share data

October 29, 2015

 

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 management’s 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 differ 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 Company’s 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, and other competitive and/or regulatory factors affecting the businesses of Avnet generally.

More detailed information about these and other factors is set forth in Avnet’s filings with the Securities and Exchange Commission, including the Company’s 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.

Organic Sales

Organic sales is defined as reported sales adjusted for the impact of acquisitions and divestitures by adjusting Avnet’s prior periods to include the sales of acquired businesses and exclude the sales of divested businesses as if the acquisitions and divestitures had occurred at the beginning of the earliest period presented. Additionally, fiscal 2016 sales are adjusted for the estimated impact of the extra week of sales in the first quarter of fiscal 2016 due to the 14-week fiscal first quarter and the 53-week fiscal year. Organic sales in constant currency is defined as organic sales excluding the impact of changes in foreign currency exchange rates.

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 operating expenses, adjusted net income and adjusted diluted earnings per share, as well as sales adjusted for the impact of acquisitions and other items (as defined in the Organic Sales section of this document). There are also references to the impact of foreign currency in the discussion of the Company’s results of operations. When the U.S. Dollar strengthens and the stronger exchange rates of the current year are used to translate the results of operations of Avnet’s subsidiaries denominated in foreign currencies, the resulting impact is a decrease in U.S. Dollars of reported results. Conversely, when the U.S. Dollar weakens and the weaker exchange rates of the current year are used to translate the results of operations of Avnet’s subsidiaries denominated in foreign currencies, the resulting impact is an increase in U.S. Dollars of reported results. In the discussion of the Company’s results of operations, results excluding this impact are referred to as “excluding the translation impact of changes in foreign currency exchange rates” or “constant currency.” Management believes organic sales and sales in constant currency are useful measures for evaluating current period performance as compared with prior periods and for understanding underlying trends. Management believes that operating income and operating expenses adjusted for (i) restructuring, integration and other expenses and (ii) amortization of acquired intangible assets and other, are useful measures to help investors better assess and understand the Company’s 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 Avnet’s normal operating results or non-cash in nature. Management analyzes operating income and operating expenses 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 many cases, for measuring performance for compensation purposes.

Additional non-GAAP metrics management uses are adjusted operating income margin, which is defined as adjusted operating income (as defined above) divided by sales and adjusted operating expense to gross profit ratio, which is defined as adjusted operating expenses (as defined above) divided by gross profit.

Management believes net income and diluted EPS adjusted for (i) the impact of the items described above, (ii) certain items impacting other expense and (iii) certain items impacting income tax expense is useful to investors because it provides a measure of the Company’s net profitability on a more comparable basis to historical periods and provides a more meaningful basis for forecasting future performance. Additionally, because of management’s focus on generating shareholder value, of which net profitability is a primary driver, management believes net income and diluted EPS excluding the impact of these items provides an important measure of the Company’s net results for the investing public.

 


 

Avnet, Inc. Q1 Fiscal Year 2016

$ in millions - except per share data

October 29, 2015

 

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 adjusted operating income (as defined above) divided by the sum of the monthly average balances of receivables and inventories less accounts payable.

·

ROCE is defined as annualized, tax effected adjusted operating income (as defined above) divided by the monthly average balances of interest-bearing debt and equity (including the impact of adjustments to operating income discussed above) less cash and cash equivalents.

·

WC velocity is defined as annualized sales divided by the sum of the monthly average balances of receivables and inventories less accounts payable.

Any analysis of results and outlook on a non-GAAP basis should be used as a complement to, and in conjunction with, results presented in accordance with GAAP. A reconciliation of the GAAP financial measures to the non-GAAP financial measures is included in the Company’s press release dated October 29, 2015 (Exhibit 99.1) in this Current Report on Form 8-K.