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)    August 8, 2018

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 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

 


 

Item 2.02     Results of Operations and Financial Condition.

 

On August 8, 2018, Avnet, Inc. (the “Company”) issued a press release announcing its fourth quarter and year end results of operations for fiscal 2018.  A copy of the press release is attached hereto as Exhibit 99.1.

 

The information in this Current Report on Form 8-K and the exhibit 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 August 8, 2018.

 

 

 

 

 

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: August 8, 2018

 

AVNET, INC.

 

 

Registrant

 

 

 

 

 

By:

 

/s/ Thomas Liguori

 

 

 

 

Name: Thomas Liguori

 

 

 

 

Title: Chief Financial Officer

 

 

 

 

 

 

3


avt_Ex_ 99-1

Picture 2

Exhibit 99.1

Picture 3

 

 

Avnet Reports Fiscal Fourth Quarter and 2018 Financial Results

Fourth quarter sales rose 10 percent year over year

Transformation delivered cash flow from operations of $236 million, the highest in five years

 

 

PHOENIX - August 8, 2018 - Avnet, Inc. (Nasdaq:AVT) today announced results for the fourth quarter and fiscal year ended June 30, 2018.

 

Fourth Quarter Key Financial Highlights

·

Sales of $5.06 billion increased 9.8% year over year

o

Sales grew 6.7% year over year in constant currency

·

GAAP operating income margin of 2.5%

o

Non-GAAP adjusted operating income margin improved year over year to 3.7%

·

GAAP diluted EPS from continuing operations of $0.49

o

Non-GAAP diluted EPS of $0.99 increased 18% year over year

·

Delivered the strongest adjusted operating income dollars and margin performance in five quarters 

·

Net working capital days improved sequentially by 7 days, from 93 to 86, and improved 14 days from the second quarter

·

Cash flow from operations reached $236 million

 

CEO Commentary

 

“We closed fiscal 2018 with great momentum in revenue growth, earnings and cash flow generation,” said Bill Amelio, Chief Executive Officer, Avnet. “Avnet’s unique ecosystem gives our customers access to an unparalleled suite of capabilities. We can now guide our enterprise and startup customers alike from idea to product and product to market. We do this by reducing complexity and delivering solutions that get products to market quickly and cost effectively. Our ecosystem is foundational, and when coupled with our ongoing transformation initiatives, we see a very exciting road ahead.”

 


 

Key Financial Metrics

($ in millions, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter Results (GAAP)

 

 

 

Jun – 18

   

Jun – 17

   

Change Y/Y

   

Mar – 18

   

Change Q/Q

 

Sales

 

$

5,059.2

 

 

$

4,606.4

 

 

9.8

%

 

$

4,795.1

 

 

5.5

%

 

Operating Income (Loss)

 

 

127.9

 

 

 

93.4

 

 

37.0

%

 

 

(54.4)

 

 

335.2

%

 

Operating Income (Loss) Margin

 

 

2.5

%

 

 

2.0

%

 

50

bps

 

 

(1.1)

%

 

366

bps

 

Diluted Earnings (Loss) Per Share

 

$

0.49

 

 

$

0.59

 

 

(16.9)

%

 

$

(2.64)

 

 

118.6

%

 

Fourth Quarter Results (Non-GAAP)(1)

 

 

 

Jun – 18

   

Jun – 17

   

Change Y/Y

   

Mar – 18

   

Change Q/Q

 

Sales

 

$

5,059.2

 

 

$

4,606.4

 

 

9.8

%

 

$

4,795.1

 

 

5.5

%

 

Adjusted Operating Income

 

 

186.5

 

 

 

155.2

 

 

20.2

%

 

 

174.9

 

 

6.7

%

 

Adjusted Operating Income Margin

 

 

3.7

%

 

 

3.4

%

 

32

bps

 

 

3.7

%

 

4

bps

 

Adjusted Diluted Earnings Per Share

 

$

0.99

 

 

$

0.84

 

 

17.9

%

 

$

1.02

 

 

(2.9)

%

 

Segment and Geographical Mix

 

 

 

Jun – 18

   

Jun – 17

   

Change Y/Y

 

Mar – 18

   

Change Q/Q

 

Electronic Components (EC) Sales

 

$

4,668.7

 

 

$

4,260.7

 

 

9.6

%

 

$

4,404.1

 

 

6.0

%

 

EC Operating Income Margin

 

 

3.4

%

 

 

3.6

%

 

(15)

bps

 

 

3.6

%

 

(15)

bps

 

Premier Farnell  (PF) Sales

 

$

390.5

 

 

$

345.7

 

 

13.0

%

 

$

391.0

 

 

(0.1)

%

 

PF Operating Income Margin

 

 

11.8

%

 

 

10.3

%

 

149

bps

 

 

11.4

%

 

42

bps

 

Americas Sales

 

$

1,339.2

 

 

$

1,332.2

 

 

0.5

%

 

$

1,276.4

 

 

4.9

%

 

EMEA Sales

 

 

1,779.6

 

 

 

1,651.0

 

 

7.8

%

 

 

1,812.3

 

 

(1.8)

%

 

Asia Sales

 

 

1,940.4

 

 

 

1,623.2

 

 

19.6

%

 

 

1,706.3

 

 

13.7

%

 


(1)

A reconciliation of non-GAAP financial measures to GAAP financial measures is presented in the “Non-GAAP Financial Information” section of this press release.

 

 

CFO Commentary

 

“Our transformation efforts are contributing meaningfully toward our goals of growing Avnet’s higher margin businesses, reducing our expenses and optimizing working capital. This progress culminated in $236 million of cash flow from operations in the fourth quarter, Avnet’s best operating cash flow performance in five years,” stated Tom Liguori, Chief Financial Officer, Avnet. ”Our focus on optimizing operating expenses resulted in an additional $37 million of savings being implemented at the end of the fourth quarter to further streamline expenses as we enter fiscal year 2019.”

 

 

 

 

 

 

 


 

Additional Fourth Quarter Highlights

 

·

Named a global distribution partner for Microsemi Corp., a wholly owned subsidiary of Microchip Technology. This expands Avnet’s multi-year relationship with Microchip, and gives Avnet customers access to Microsemi’s complete portfolio of semiconductor and system solutions for aerospace and defense, communications, data center and industrial markets

·

Added three new suppliers to the Electronic Components business and four new suppliers to Premier Farnell

·

Surpassed one million members in Avnet’s online communities of element14 and Hackster.io, more than double the members from one year ago

·

Earned a ranking in the top 10 on the 2018 Gartner Supply Chain Top 25 list

·

Expanded the Company’s industry expertise by adding semiconductor veteran Oleg Khaykin to Avnet’s board of directors, where he serves on the audit and the corporate governance committees

·

Strengthened the Electronic Components business unit by adding Tony Roybal, who joined Avnet as regional president, Americas Electronic Components, reporting to Phil Gallagher

·

Continued to maintain a strong book-to-bill ratio above 1.0 across all regions

·

Delivered the strongest sales quarter of the year for the Electronic Components business with 6% sales growth sequentially

·

Doubled online sales year-over-year

·

Repurchased 2.9 million Avnet shares for $117 million

·

Paid $0.19 per share dividend for a total of $22.1 million

·

Reported end of quarter cash and cash equivalents of $621.1 million; debt was $1.7 billion with a leverage ratio of approximately 2.2

 

 

 

Outlook for the First Quarter of Fiscal 2019 Ending on September 29, 2018

 

 

 

 

 

 

 

    

Guidance Range

    

Midpoint

Sales

 

$4.8B - $5.2B

 

$5.0B

Non-GAAP Diluted EPS(1)

 

$0.95 - $1.05

 

$1.00

Estimated Tax Rate

 

20% - 24%

 

22%


(1)

A reconciliation of non-GAAP guidance to GAAP guidance is presented in the “Non-GAAP Financial Information” section of this press release.

 

The above guidance excludes any additional acquisitions, any results of discontinued operations, amortization of intangibles, accelerated depreciation, any potential restructuring, integration, and other expenses and certain income tax adjustments including certain impacts of the recent tax law changes in the U.S.  The above guidance assumes 117 million average diluted shares outstanding and the average U.S. Dollar to Euro currency exchange rate for the first quarter of fiscal 2019 is $1.16 to €1.00. This compares with an average exchange rate of $1.17 to the Euro in the first quarter of fiscal 2018.

 

 


 

Today’s Conference Call and Webcast Details:

 

Avnet will host a quarterly teleconference and webcast today at 1:30 p.m. PDT. The live webcast can be accessed from the following link Avnet Earnings Call Webcast and Slides and will be available for 90 days.

 

To participate in the live call, dial 877-407-8112 or 201-689-8840. To access the slides follow the webcast link above, or the slides can be accessed via Avnet’s Investor Relations web page at: www.ir.avnet.com.

 

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,” “intend,” “estimate,” “forecast,” “expect,” “feel,” “believe,” “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: Avnet’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, implementing and maintaining ERP systems, supplier losses and changes to supplier programs, an industry down-cycle in semiconductors, 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 price discounts 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 Avnet’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.

 

 


 

About Avnet

 

From idea to design and from prototype to production, Avnet supports customers at each stage of a product’s lifecycle. A comprehensive portfolio of design and supply chain services makes Avnet the go-to guide for innovators who set the pace for technological change. For nearly a century, Avnet has helped its customers and suppliers around the world realize the transformative possibilities of technology. Learn more about Avnet at www.avnet.com.  Visit the Avnet Investor Relations website at www.ir.avnet.com or contact us at investorrelations@avnet.com. (AVT_IR)

 

Investor Relations Contacts

 

Tom Liguori, CFO

Avnet

480-643-7550

or

Ina McGuinness, Abernathy MacGregor

480-643-7053

investorrelations@avnet.com 

 

Media Relations Contact

 

Maureen O’Leary

Media Relations

480-643-7499

maureen.oleary@avnet.com

 

 


 

AVNET, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarters Ended

 

Years Ended

 

 

    

June 30,

    

July 1,

    

June 30,

    

July 1,

 

 

 

2018

 

2017

 

2018

 

2017

 

 

 

(Thousands, except per share data)

 

Sales

 

$

5,059,220

 

$

4,606,404

 

$

19,036,892

 

$

17,439,963

 

Cost of sales

 

 

4,400,588

 

 

3,975,788

 

 

16,509,708

 

 

15,070,521

 

Gross profit

 

 

658,632

 

 

630,616

 

 

2,527,184

 

 

2,369,442

 

Selling, general and administrative expenses

 

 

493,840

 

 

495,210

 

 

1,970,103

 

 

1,770,627

 

Goodwill Impairment expense

 

 

 —

 

 

 —

 

 

181,440

 

 

 —

 

Restructuring, integration and other expenses

 

 

36,848

 

 

42,033

 

 

145,125

 

 

137,415

 

Operating income

 

 

127,944

 

 

93,373

 

 

230,516

 

 

461,400

 

Other (expense) income, net

 

 

(7,639)

 

 

(13,495)

 

 

17,086

 

 

(44,305)

 

Interest expense

 

 

(26,779)

 

 

(25,173)

 

 

(102,525)

 

 

(106,691)

 

Income from continuing operations before taxes

 

 

93,526

 

 

54,705

 

 

145,077

 

 

310,404

 

Income tax expense (benefit)

 

 

35,787

 

 

(18,574)

 

 

287,966

 

 

47,053

 

Income (loss) from continuing operations, net of tax

 

 

57,739

 

 

73,279

 

 

(142,889)

 

 

263,351

 

Income (loss) from discontinued operations, net of tax

 

 

876

 

 

8,167

 

 

(13,535)

 

 

261,927

 

Net income (loss)

 

$

58,615

 

$

81,446

 

$

(156,424)

 

$

525,278

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share - basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.49

 

$

0.59

 

$

(1.19)

 

$

2.07

 

Discontinued operations

 

 

0.01

 

 

0.07

 

 

(0.11)

 

 

2.06

 

Net income (loss) per share basic

 

$

0.50

 

$

0.66

 

$

(1.30)

 

$

4.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share - diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.49

 

$

0.59

 

$

(1.19)

 

$

2.05

 

Discontinued operations

 

 

0.01

 

 

0.07

 

 

(0.11)

 

 

2.03

 

Net  income (loss) per share diluted

 

$

0.50

 

$

0.65

 

$

(1.30)

 

$

4.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used to compute earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

116,948

 

 

124,209

 

 

119,909

 

 

127,032

 

Diluted

 

 

117,863

 

 

125,062

 

 

119,909

 

 

128,651

 

Cash dividends paid per common share

 

$

0.19

 

$

0.18

 

$

0.74

 

$

0.70

 

 

 


 

AVNET, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

    

June 30,

    

July 1,

 

 

 

2018

 

2017

 

 

 

(Thousands)

 

ASSETS

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

621,125

 

$

836,384

 

Marketable securities

 

 

 —

 

 

281,326

 

Receivables, net

 

 

3,641,139

 

 

3,337,624

 

Inventories

 

 

3,141,822

 

 

2,824,709

 

Prepaid and other current assets

 

 

206,513

 

 

253,765

 

Total current assets

 

 

7,610,599

 

 

7,533,808

 

Property, plant and equipment, net

 

 

522,909

 

 

519,575

 

Goodwill

 

 

980,872

 

 

1,148,347

 

Intangible assets, net

 

 

219,913

 

 

277,291

 

Other assets

 

 

262,552

 

 

220,568

 

Total assets

 

$

9,596,845

 

$

9,699,589

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Short-term debt

 

$

165,380

 

$

50,113

 

Accounts payable

 

 

2,269,478

 

 

1,861,635

 

Accrued expenses and other

 

 

534,603

 

 

542,023

 

Total current liabilities

 

 

2,969,461

 

 

2,453,771

 

Long-term debt

 

 

1,489,219

 

 

1,729,212

 

Other liabilities

 

 

453,084

 

 

334,538

 

Total liabilities

 

 

4,911,764

 

 

4,517,521

 

Shareholders’ equity

 

 

4,685,081

 

 

5,182,068

 

Total liabilities and shareholders’ equity

 

$

9,596,845

 

$

9,699,589

 

 

 

 

 

 

 

 

 

 

 


 

AVNET, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

Years Ended

 

 

    

June 30, 2018

    

July 1, 2017

 

 

 

(Thousands)

 

Cash flows from operating activities:

 

 

 

 

 

 

 

Net (loss) income

 

$

(156,424)

 

$

525,278

 

Less: (Loss) income from discontinued operations, net of tax

 

 

(13,535)

 

 

261,927

 

Loss (income) from continuing operations

 

 

(142,889)

 

 

263,351

 

 

 

 

 

 

 

 

 

Non-cash and other reconciling items:

 

 

 

 

 

 

 

Depreciation

 

 

143,397

 

 

101,407

 

Amortization

 

 

91,475

 

 

53,953

 

Deferred income taxes

 

 

(87,141)

 

 

(17,705)

 

Stock-based compensation

 

 

23,990

 

 

47,686

 

Goodwill impairment expense

 

 

181,440

 

 

 —

 

Other, net

 

 

49,383

 

 

29,104

 

Changes in (net of effects from businesses acquired and divested):

 

 

 

 

 

 

 

Receivables

 

 

(296,175)

 

 

(371,820)

 

Inventories

 

 

(308,663)

 

 

84,408

 

Accounts payable

 

 

409,608

 

 

163,604

 

Accrued expenses and other, net

 

 

189,060

 

 

(132,941)

 

Net cash flows provided by operating activities - continuing operations

 

 

253,485

 

 

221,047

 

Net cash flows used by operating activities - discontinued operations

 

 

 —

 

 

(589,738)

 

Net cash flows provided (used) by operating activities

 

 

253,485

 

 

(368,691)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

Issuance of notes, net of issuance costs

 

 

 —

 

 

296,374

 

Repayment of notes

 

 

 —

 

 

(530,800)

 

Repayments under accounts receivable securitization, net

 

 

(37,000)

 

 

(588,000)

 

Borrowings (repayments) under senior unsecured credit facility, net

 

 

8,850

 

 

(50,029)

 

(Repayments) borrowings under bank credit facilities and other debt, net

 

 

(97,954)

 

 

27,877

 

Borrowings of term loans

 

 

 —

 

 

530,756

 

Repayments of term loans

 

 

 —

 

 

(511,358)

 

Repurchases of common stock

 

 

(323,516)

 

 

(275,884)

 

Dividends paid on common stock

 

 

(88,255)

 

 

(88,657)

 

Other, net

 

 

(4,018)

 

 

(1,870)

 

Net cash flows used by financing activities - continuing operations

 

 

(541,893)

 

 

(1,191,591)

 

Net cash flows provided by financing activities - discontinued operations

 

 

 —

 

 

3,447

 

Net cash flows used by financing activities

 

 

(541,893)

 

 

(1,188,144)

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

 

(155,873)

 

 

(120,397)

 

Acquisitions of businesses, net of cash acquired

 

 

(15,254)

 

 

(802,744)

 

Other, net

 

 

6,653

 

 

18,656

 

Net cash flows used for investing activities - continuing operations

 

 

(164,474)

 

 

(904,485)

 

Net cash flows provided by investing activities - discontinued operations

 

 

236,205

 

 

2,242,959

 

Net cash flows provided by investing activities

 

 

71,731

 

 

1,338,474

 

Effect of currency exchange rate changes on cash and cash equivalents

 

 

1,418

 

 

23,267

 

Cash and cash equivalents:

 

 

 

 

 

 

 

— (decrease) increase

 

 

(215,259)

 

 

(195,094)

 

— at beginning of period

 

 

836,384

 

 

1,031,478

 

— at end of period

 

$

621,125

 

$

836,384

 

 


 

 

 

 

 

 

 

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 certain non-GAAP financial information including (i) adjusted operating income, (ii) adjusted other income (expense), (iii) adjusted income tax expense, (iv) adjusted income from continuing operations, (v) adjusted diluted earnings per share, and (vi) 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 on sales, income or expense items for subsidiaries reporting in currencies other than the U.S. Dollar, the Company adjusts the average exchange rates used in current periods to be consistent with the average exchange rates in effect during the comparative period.

 

Management believes that operating income adjusted for restructuring, integration and other expenses, goodwill impairment expense and amortization of acquired intangible assets and other, are useful measures to help investors better assess and understand the Company’s operating performance. This is especially the case 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 without the impact of these items as well as other income (expense) excluding certain amounts 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. Management measures operating income for our reportable segments excluding restructuring, integration and other expenses, goodwill impairment expense and amortization of acquired intangible assets and other. 

 

Additional non-GAAP metrics management uses is adjusted operating income margin, which is defined as adjusted operating income (as defined above) divided by sales.

 

 


 

Management also believes income tax expense, income from continuing operations and diluted earnings per share from continuing operations adjusted for the impact of the items described above and certain items impacting other expense and income tax expense are useful to investors because they provide a measure of the Company’s net profitability on a more comparable basis to historical periods and provide 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 income from continuing operations and diluted earnings per share from continuing operations excluding the impact of these items provides an important measure of the Company’s net profitability for the investing public.

 

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 

 

Quarters Ended

 

 

 

    

Year to Date

 

June 30,

 

March 31,

    

December 30,

    

September 30,

    

 

 

  

2018*

  

2018*

  

2018*

  

2017*

  

2017*

 

 

 

 

($ in thousands, except per share amounts)

 

GAAP operating income (loss) - continuing operations

 

 

$

230,516

 

$

127,944

 

$

(54,401)

 

$

87,018

 

$

69,955

 

Restructuring, integration and other expenses - continuing operations

 

 

 

145,125

 

 

36,848

 

 

25,120

 

 

36,762

 

 

46,394

 

Goodwill impairment expense - continuing operations

 

 

 

181,440

 

 

 -

 

 

181,440

 

 

 -

 

 

 -

 

Amortization of intangible assets and other - continuing operations

 

 

 

91,923

 

 

21,736

 

 

22,725

 

 

21,877

 

 

25,585

 

Adjusted operating income (loss) - continuing operations

 

 

 

649,004

 

 

186,529

 

 

174,884

 

 

145,657

 

 

141,934

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP other income (expense), net - continuing operations

 

 

$

17,086

 

$

(7,639)

 

$

8,384

 

$

762

 

$

15,579

 

Foreign currency (gain) loss and other expenses- continuing operations

 

 

 

(9,762)

 

 

(559)

 

 

137

 

 

546

 

 

(9,886)

 

Adjusted other income (expense), net - continuing operations

 

 

 

7,324

 

 

(8,198)

 

 

8,521

 

 

1,308

 

 

5,693

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP income (loss) before income taxes- continuing operations

 

 

$

145,077

 

$

93,526

 

$

(72,063)

 

$

62,140

 

$

61,474

 

Restructuring, integration and other expenses - continuing operations

 

 

 

145,125

 

 

36,848

 

 

25,120

 

 

36,762

 

 

46,394

 

Goodwill impairment expense - continuing operations

 

 

 

181,440

 

 

 -

 

 

181,440

 

 

 -

 

 

 -

 

Amortization of intangible assets and other - continuing operations

 

 

 

91,923

 

 

21,736

 

 

22,725

 

 

21,877

 

 

25,585

 

Foreign currency (gain) loss and other expenses- continuing operations

 

 

 

(9,762)

 

 

(559)

 

 

137

 

 

546

 

 

(9,886)

 

Adjusted income (loss) before income taxes - continuing operations

 

 

 

553,803

 

 

151,551

 

 

157,359

 

 

121,325

 

 

123,567

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP income tax expense (benefit) - continuing operations

 

 

$

287,966

 

$

35,787

 

$

243,541

 

$

5,346

 

$

3,292

 

Restructuring, integration and other expenses  - continuing operations

 

 

 

41,460

 

 

9,921

 

 

5,757

 

 

9,004

 

 

16,778

 

Amortization of intangible assets and other - continuing operations

 

 

 

18,556

 

 

4,376

 

 

4,575

 

 

4,405

 

 

5,200

 

Foreign currency (gain) loss and other expenses- continuing operations

 

 

 

(3,494)

 

 

(180)

 

 

33

 

 

84

 

 

(3,431)

 

Discrete income tax (expense) benefit items, net - continuing operations

 

 

 

(218,444)

 

 

(14,549)

 

 

(218,810)

 

 

8,017

 

 

6,898

 

Adjusted income tax expense - continuing operations

 

 

 

126,044

 

 

35,355

 

 

35,096

 

 

26,856

 

 

28,737

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP income (loss) - continuing operations

 

 

$

(142,889)

 

$

57,739

 

$

(315,604)

 

$

56,794

 

$

58,182

 

Restructuring, integration and other expenses (net of tax) - continuing operations

 

 

 

103,665

 

 

26,927

 

 

19,363

 

 

27,758

 

 

29,616

 

Goodwill impairment expense (net of tax) - continuing operations

 

 

 

181,440

 

 

 -

 

 

181,440

 

 

 -

 

 

 -

 

Amortization of intangible assets and other (net of tax) - continuing operations

 

 

 

73,367

 

 

17,360

 

 

18,150

 

 

17,472

 

 

20,385

 

Foreign currency (gain) loss and other expenses (net of tax) - continuing operations

 

 

 

(6,268)

 

 

(379)

 

 

104

 

 

462

 

 

(6,455)

 

Discrete income tax expense (benefit) items, net - continuing operations

 

 

 

218,444

 

 

14,549

 

 

218,810

 

 

(8,017)

 

 

(6,898)

 

Adjusted income (loss) - continuing operations

 

 

 

427,759

 

 

116,196

 

 

122,263

 

 

94,469

 

 

94,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP diluted earnings (loss) per share - continuing operations

 

 

$

(1.19)

 

$

0.49

 

$

(2.64)

 

$

0.47

 

$

0.47

 

Restructuring, integration and other expenses (net of tax) - continuing operations

 

 

 

0.86

 

 

0.23

 

 

0.16

 

 

0.23

 

 

0.24

 

Goodwill impairment expense (net of tax) - continuing operations

 

 

 

1.52

 

 

 -

 

 

1.52

 

 

 -

 

 

 -

 

Amortization of intangible assets and other (net of tax) - continuing operations

 

 

 

0.61

 

 

0.15

 

 

0.15

 

 

0.14

 

 

0.16

 

Foreign currency (gain) loss and other expenses (net of tax) - continuing operations

 

 

 

(0.05)

 

 

 -

 

 

 -

 

 

 -

 

 

(0.05)

 

Discrete income tax expense (benefit) items, net - continuing operations

 

 

 

1.82

 

 

0.12

 

 

1.83

 

 

(0.07)

 

 

(0.06)

 

Adjusted diluted EPS - continuing operations

 

 

 

3.57

 

 

0.99

 

 

1.02

 

 

0.78

 

 

0.76

 


* May not foot/crossfoot due to rounding

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal Year 2017

 

 

 

 

 

Quarters Ended

 

    

Fiscal

 

July 1,

    

April 1,

    

December 31,

    

October 1,

 

 

2017*

  

2017*

  

2017*

  

2016*

  

2016*

 

 

 

 

 

($ in thousands, except per share amounts)

GAAP selling, general and administrative expenses - continuing operations

 

$

1,770,627

 

$

495,210

 

$

480,190

 

$

431,555

 

$

363,672

Amortization of intangible assets and other - continuing operations

 

 

(54,526)

 

 

(19,822)

 

 

(22,497)

 

 

(9,829)

 

 

(2,378)

Adjusted operating expenses - continuing operations

 

 

1,716,101

 

 

475,388

 

 

457,693

 

 

421,726

 

 

361,294

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP operating income - continuing operations

 

$

461,400

 

$

93,373

 

$

114,283

 

$

124,230

 

$

129,514

Restructuring, integration and other expenses - continuing operations

 

 

137,415

 

 

42,033

 

 

35,513

 

 

30,400

 

 

29,469

Amortization of intangible assets and other - continuing operations

 

 

54,526

 

 

19,822

 

 

22,497

 

 

9,829

 

 

2,378

Adjusted operating income - continuing operations

 

 

653,341

 

 

155,228

 

 

172,293

 

 

164,459

 

 

161,361

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP other (expense) income, net - continuing operations

 

$

(44,305)

 

$

(13,495)

 

$

19,439

 

$

(36,514)

 

$

(13,734)

Unrealized (gain) loss on marketable securities and other - continuing operations

 

 

765

 

 

14,624

 

 

(13,859)

 

 

 -

 

 

 -

Acquisition related FX hedging and financing costs - continuing operations

 

 

43,707

 

 

 -

 

 

 -

 

 

32,700

 

 

11,007

Adjusted other (expense) income, net - continuing operations

 

 

167

 

 

1,129

 

 

5,580

 

 

(3,814)

 

 

(2,727)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP income before income taxes- continuing operations

 

$

310,404

 

$

54,705

 

$

106,188

 

$

60,968

 

$

88,544

Restructuring, integration and other expenses - continuing operations

 

 

137,415

 

 

42,033

 

 

35,513

 

 

30,400

 

 

29,469

Amortization of intangible assets and other - continuing operations

 

 

54,526

 

 

19,822

 

 

22,497

 

 

9,829

 

 

2,378

Unrealized (gain) loss on marketable securities and other - continuing operations

 

 

765

 

 

14,624

 

 

(13,859)

 

 

 -

 

 

 -

Acquisition related FX hedging and financing costs - continuing operations

 

 

43,707

 

 

 -

 

 

 -

 

 

32,700

 

 

11,007

Adjusted income before income taxes - continuing operations

 

 

546,817

 

 

131,184

 

 

150,339

 

 

133,897

 

 

131,398

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP income tax expense (benefit) - continuing operations

 

$

47,053

 

$

(18,574)

 

$

16,268

 

$

28,503

 

$

20,856

Restructuring, integration and other expenses  - continuing operations

 

 

45,403

 

 

16,324

 

 

12,455

 

 

7,378

 

 

9,246

Amortization of intangible assets and other - continuing operations

 

 

14,670

 

 

6,654

 

 

5,077

 

 

2,342

 

 

597

Unrealized (gain) loss on marketable securities and other - continuing operations

 

 

1,381

 

 

6,812

 

 

(5,431)

 

 

 -

 

 

 -

Acquisition related FX hedging and financing costs - continuing operations

 

 

6,968

 

 

 -

 

 

 -

 

 

4,230

 

 

2,738

Discrete income tax benefit (expense) items, net - continuing operations

 

 

14,695

 

 

14,987

 

 

7,712

 

 

(9,369)

 

 

1,365

Adjusted income tax expense - continuing operations

 

 

130,170

 

 

26,203

 

 

36,081

 

 

33,084

 

 

34,802

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP income - continuing operations

 

$

263,351

 

$

73,279

 

$

89,920

 

$

32,465

 

$

67,688

Restructuring, integration and other expenses (net of tax) - continuing operations

 

 

92,012

 

 

25,709

 

 

23,058

 

 

23,022

 

 

20,223

Amortization of intangible assets and other (net of tax) - continuing operations

 

 

39,856

 

 

13,168

 

 

17,420

 

 

7,487

 

 

1,781

Unrealized (gain) loss on marketable securities and other (net of tax) - continuing operations

 

 

(616)

 

 

7,812

 

 

(8,428)

 

 

 -

 

 

 -

Acquisition related FX hedging and financing costs (net of tax) - continuing operations

 

 

36,739

 

 

 -

 

 

 -

 

 

28,470

 

 

8,269

Discrete income tax expense (benefit) items, net - continuing operations

 

 

(14,695)

 

 

(14,987)

 

 

(7,712)

 

 

9,369

 

 

(1,365)

Adjusted income - continuing operations

 

 

416,647

 

 

104,981

 

 

114,258

 

 

100,813

 

 

96,596

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP diluted EPS - continuing operations

 

$

2.05

 

$

0.59

 

$

0.69

 

$

0.25

 

$

0.52

Restructuring, integration and other expenses (net of tax) - continuing operations

 

 

0.73

 

 

0.21

 

 

0.18

 

 

0.18

 

 

0.16

Amortization of intangible assets and other (net of tax) - continuing operations

 

 

0.32

 

 

0.11

 

 

0.14

 

 

0.06

 

 

0.01

Unrealized (gain) loss on marketable securities and other (net of tax) - continuing operations

 

 

(0.01)

 

 

0.06

 

 

(0.07)

 

 

 -

 

 

 -

Acquisition related FX hedging and financing costs (net of tax) - continuing operations

 

 

0.28

 

 

 -

 

 

 -

 

 

0.22

 

 

0.06

Discrete income tax expense (benefit) items, net - continuing operations

 

 

(0.13)

 

 

(0.13)

 

 

(0.06)

 

 

0.07

 

 

(0.01)

Adjusted diluted EPS - continuing operations

 

 

3.24

 

 

0.84

 

 

0.88

 

 

0.77

 

 

0.74

 


* May not foot/crossfoot due to rounding

 


 

 

 

 

 

Organic Sales

 

Organic sales is defined as sales adjusted for the impact of significant acquisitions, divestitures and other items by adjusting Avnet’s prior and current (if necessary) 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. Organic sales is measured on a sales from continuing operations basis. Organic sales in constant currency is defined as organic sales (as defined above) excluding the impact of changes in foreign currency exchange rates.

 

The following table presents reported and organic sales growth rates for the fourth quarter and full year of fiscal 2018 compared to fiscal 2017.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter Ended

 

Year Ended

 

 

 

 

 

 

Organic

 

 

 

 

 

 

Organic

 

 

 

 

 

 

 

Year-Year %

 

 

 

 

 

 

Year-Year %

 

 

As Reported

 

Organic

 

Change in

 

As Reported

 

Organic

 

Change in

 

 

and Organic

 

Year-Year

 

Constant

 

and Organic

 

Year-Year

 

Constant

 

    

Fiscal 2018

 

% Change

 

Currency

   

Fiscal 2018

 

% Change

 

Currency

 

 

(Dollars in millions)

Avnet

 

$

5,059.2

 

9.8

%

 

6.7

%

 

$

19,036.9

 

6.8

%

 

3.6

%

Avnet by region

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$

1,339.2

 

0.5

%

 

0.5

%

 

$

5,011.4

 

(5.8)

%

 

(5.8)

%

EMEA

 

 

1,779.6

 

7.8

 

 

0.0

 

 

 

6,790.9

 

11.5

 

 

2.5

 

Asia

 

 

1,940.4

 

19.6

 

 

18.8

 

 

 

7,234.6

 

12.9

 

 

12.7

 

Avnet by segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EC

 

$

4,668.7

 

9.6

%

 

6.5

%

 

$

17,543.6

 

6.5

%

 

3.4

%

PF

 

 

390.5

 

13.0

 

 

8.6

 

 

 

1,493.3

 

11.1

 

 

6.5

 

 

The following table presents the reconciliation of reported sales to organic sales for the fourth quarter and full year of fiscal 2017.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter

 

 

 

 

 

 

 

 

 

 

 

Ended

 

Year Ended

 

 

As Reported

 

Sales as

 

 

 

Organic

 

 

and Organic

 

Reported

 

Sales from

 

Sales

 

  

Fiscal 2017

  

Fiscal 2017

  

Acquisitions (1)

  

Fiscal 2017

 

 

(in millions)

Avnet

 

$

4,606.4

 

$

17,440.0

 

$

378.3

 

$

17,818.3

Avnet by region

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$

1,332.2

 

$

5,163.9

 

$

154.4

 

$

5,318.3

EMEA

 

 

1,651.0

 

 

5,912.9

 

 

178.9

 

 

6,091.8

Asia

 

 

1,623.2

 

 

6,363.2

 

 

45.0

 

 

6,408.2

Avnet by segment

 

 

 

 

 

 

 

 

 

 

 

 

EC

 

$

4,260.7

 

$

16,474.1

 

$

 —

 

$

16,474.1

PF

 

 

345.7

 

 

965.9

 

 

378.3

 

 

1,344.2


(1)

Includes Premier Farnell acquired on October 17, 2016, which has operations in each Avnet region.

 

 

Sales from suppliers lost as a result of supplier channel changes were $2.3 million, $0.5 million and $3.3 million in the fourth quarter of fiscal 2018 for the Americas, EMEA and Asia regions, respectively compared to sales of $61.7 million, $103.8 million and $71.5 million in the fourth quarter of fiscal 2017 for the Americas, EMEA and Asia regions, respectively.

 

Sales from suppliers lost as a result of supplier channel changes were $36.8 million, $45.1 million and $45.8 million in fiscal 2018 for the Americas, EMEA and Asia regions, respectively compared to sales of $263.2 million, $388.1 million and $328.3 million in fiscal 2017 for the Americas, EMEA and Asia regions, respectively. 

 


 

 

 

 

Historical Segment Financial Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal Year 2018

 

 

 

 

Quarters Ended

 

 

 

 

Fourth Quarter

 

Third Quarter

 

Second Quarter

 

First Quarter

 

 

Fiscal Year

 

June 30,

 

March 31,

 

December 30,

 

September 30,

 

 

2018*

 

2018

 

2018*

 

2017

 

2017

 

 

(in millions)

Sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electronic Components

 

$

17,543.6

 

$

4,668.7

 

$

4,404.1

 

$

4,163.5

 

$

4,307.2

Premier Farnell

 

 

1,493.3

 

 

390.5

 

 

391.0

 

 

358.1

 

 

353.7

Avnet sales

 

$

19,036.9

 

$

5,059.2

 

$

4,795.1

 

$

4,521.6

 

$

4,660.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electronic Components

 

$

587.3

 

$

160.1

 

$

157.7

 

$

129.9

 

$

139.6

Premier Farnell

 

 

160.8

 

 

46.0

 

 

44.4

 

 

35.6

 

 

34.8

 

 

 

748.1

 

 

206.1

 

 

202.1

 

 

165.5

 

 

174.4

Corporate expenses

 

 

(99.0)

 

 

(19.7)

 

 

(27.2)

 

 

(19.8)

 

 

(32.4)

Restructuring, integration and other expenses

 

 

(145.1)

 

 

(36.8)

 

 

(25.1)

 

 

(36.8)

 

 

(46.4)

Goodwill impairment expense

 

 

(181.4)

 

 

 -

 

 

(181.4)

 

 

 -

 

 

 -

Amortization of acquired intangible assets and other

 

 

(91.9)

 

 

(21.7)

 

 

(22.7)

 

 

(21.9)

 

 

(25.6)

Avnet operating income (loss)

 

$

230.5

 

$

127.9

 

$

(54.4)

 

$

87.0

 

$

70.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales by geographic area:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$

5,011.4

 

$

1,339.2

 

$

1,276.4

 

$

1,210.2

 

$

1,185.5

EMEA

 

 

6,790.9

 

 

1,779.6

 

 

1,812.3

 

 

1,506.0

 

 

1,693.0

Asia

 

 

7,234.6

 

 

1,940.4

 

 

1,706.3

 

 

1,805.4

 

 

1,782.4

Avnet sales

 

$

19,036.9

 

$

5,059.2

 

$

4,795.1

 

$

4,521.6

 

$

4,661.0


* May not foot/crossfoot due to rounding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal Year 2017

 

 

 

 

Quarters Ended

 

 

 

 

Fourth Quarter

 

Third Quarter

 

Second Quarter

 

First Quarter

 

 

Fiscal Year

 

July 1,

 

April 1,

 

December 31,

 

October 1,

 

 

2017

 

2017

 

2017

 

2016

 

2016

 

 

(in millions)

Sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electronic Components

 

$

16,474.1

 

$

4,260.7

 

$

4,090.9

 

$

4,004.3

 

$

4,118.1

Premier Farnell (1)

 

 

965.9

 

 

345.7

 

 

351.0

 

 

269.2

 

 

 -

Avnet sales

 

$

17,440.0

 

$

4,606.4

 

$

4,441.9

 

$

4,273.6

 

$

4,118.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electronic Components

 

$

661.0

 

$

152.4

 

$

156.8

 

$

166.7

 

$

185.1

Premier Farnell (1)

 

 

99.8

 

 

35.5

 

 

40.3

 

 

24.0

 

 

 -

 

 

 

760.8

 

 

187.9

 

 

197.1

 

 

190.7

 

 

185.1

Corporate expenses (2)

 

 

(107.5)

 

 

(32.7)

 

 

(24.9)

 

 

(26.3)

 

 

(23.7)

Restructuring, integration and other expenses

 

 

(137.4)

 

 

(42.0)

 

 

(35.5)

 

 

(30.4)

 

 

(29.5)

Amortization of acquired intangible assets and other

 

 

(54.5)

 

 

(19.8)

 

 

(22.5)

 

 

(9.8)

 

 

(2.4)

Avnet operating income

 

$

461.4

 

$

93.4

 

$

114.3

 

$

124.2

 

$

129.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales by geographic area:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$

5,163.9

 

$

1,332.2

 

$

1,328.6

 

$

1,252.6

 

$

1,250.5

EMEA

 

 

5,912.9

 

 

1,651.0

 

 

1,615.9

 

 

1,380.7

 

 

1,265.3

Asia

 

 

6,363.2

 

 

1,623.2

 

 

1,497.4

 

 

1,640.3

 

 

1,602.3

Avnet sales

 

$

17,440.0

 

$

4,606.4

 

$

4,441.9

 

$

4,273.6

 

$

4,118.1


(1)

Premier Farnell was acquired on October 17, 2016.

(2)

Prior to the divestiture of the Technology Solutions business in Q3 FY17, a portion of Corporate support expenses were classified within discontinued operations.

 


 

 

Guidance Reconciliation

 

The following table presents the reconciliation of non-GAAP adjusted diluted earnings per share guidance to the expected GAAP diluted earnings per share guidance for the first quarter of fiscal 2019.

 

 

 

 

 

 

 

 

 

 

 

Low End of

 

High End of

 

 

    

Guidance Range

    

Guidance Range

    

 

 

 

 

 

 

 

 

Adjusted diluted earnings per share guidance

 

$

0.95

 

$

1.05

 

Restructuring, integration and other expense (net of tax) (1)

 

 

(0.22)

 

 

(0.14)

 

Amortization of intangibles and other (net of tax)

 

 

(0.16)

 

 

(0.15)

 

Income tax expense adjustments

 

 

(0.04)

 

 

0.04

 

GAAP diluted earnings per share guidance

 

$

0.53

 

$

0.80

 


(1)

Includes accelerated depreciation.