GREENVILLE, S.C.--(BUSINESS WIRE)--ScanSource, Inc. (NASDAQ: SCSC), a leading global provider of technology products and solutions, today announced financial results for the fourth quarter ended June 30, 2018.
| Quarter ended June 30, | Year ended June 30, | ||||||||||||||||||||||
| 2018 | 2017 | Change | 2018 | 2017 | Change | ||||||||||||||||||
| (in millions, except per share data) | (in millions, except per share data) | ||||||||||||||||||||||
| Net sales | $ | 993.9 | $ | 917.3 | 8 | % | $ | 3,846 | $ | 3,568 | 8 | % | |||||||||||
| Operating income | 19.8 | 22.1 | (11 | )% | 67.6 | 88.2 | (23 | )% | |||||||||||||||
| Non-GAAP operating income(1) | 30.8 | 27.8 | 11 | % | 124.0 | 110.2 | 12 | % | |||||||||||||||
| GAAP net income | 10.4 | 19.0 | (45 | )% | 33.2 | 69.2 | (52 | )% | |||||||||||||||
| Non-GAAP net income(1) | 19.9 | 17.3 | 15 | % | 79.8 | 70.3 | 14 | % | |||||||||||||||
| GAAP diluted EPS | $ | 0.40 | $ | 0.74 | (46 | )% | $ | 1.29 | $ | 2.71 | (52 | )% | |||||||||||
| Non-GAAP diluted EPS(1) | $ | 0.77 | $ | 0.68 | 13 | % | $ | 3.11 | $ | 2.75 | 13 | % | |||||||||||
| (1) Non-GAAP results exclude amortization of intangible assets related to acquisitions, change in fair value of contingent consideration and other non-GAAP items. A reconciliation of non-GAAP financial information to GAAP financial information is presented in the Supplementary Information (Unaudited) below. | |||||||||||||||||||||||
“We delivered outstanding fourth quarter sales and gross profit growth, capping a year of progress in executing our growth initiatives," said Mike Baur, CEO, ScanSource, Inc. "We want to congratulate our teams worldwide on achieving these excellent results. Investments we are making in our business are positioning us to accelerate our profitable growth."
Quarterly Results
For the fourth quarter of fiscal year 2018, net sales increased 8% to $993.9 million, driven by sales growth in both Worldwide segments. Organic sales growth, which excludes the impact from foreign currency translation and a recent acquisition, was 5.0%. Operating income decreased to $19.8 million largely as a result of increased expense for the change in fair value of the contingent consideration. Non-GAAP operating income increased 11% to $30.8 million, primarily from higher net sales and the addition of the POS Portal acquisition.
On a GAAP basis, net income for the quarter totaled $10.4 million, or $0.40 per diluted share, compared with net income of $19.0 million, or $0.74 per diluted share, for the prior-year quarter. Non-GAAP net income for the fourth quarter of fiscal year 2018 increased 15% to $19.9 million, or $0.77 per diluted share, compared to $17.3 million, or $0.68 per diluted share, for the prior-year quarter.
Full-Year Results
For the full fiscal year 2018, net sales increased 8% to $3.8 billion. Operating income decreased to $67.6 million, due to additional expense for the change in the fair value of the contingent consideration. Non-GAAP operating income increased 12% to $124.0 million, primarily from higher sales volumes, higher gross margin and the addition of the POS Portal acquisition.
On a GAAP basis, net income for the fiscal year 2018 totaled $33.2 million, or $1.29 per diluted share, compared to net income of $69.2 million, or $2.71 per diluted share, for the prior year. Non-GAAP net income for the year increased 14% to $79.8 million, or $3.11 per diluted share, compared to $70.3 million, or $2.75 per diluted share, for the prior year.
Forecast for Next Quarter
For the first quarter of fiscal year 2019, ScanSource expects net sales to range from $950 million to $1.01 billion, diluted earnings per share to range from $0.56 to $0.62 per share and non-GAAP diluted earnings per share to range from $0.83 to $0.89 per share. Non-GAAP diluted earnings per share exclude amortization of intangible assets related to acquisitions and change in fair value of contingent consideration and other non-GAAP items.
Webcast Details and CFO Commentary
At approximately 4:15 p.m. ET today, a CFO commentary, as a supplement to our press release and conference call, will be available on ScanSource's website, www.scansource.com (Investor Relations section). ScanSource will present additional information about its financial results and outlook in a conference call today, August 28, 2018, at 5:00 p.m. ET. A webcast of the call will be available for all interested parties and can be assessed at www.scansource.com (Investor Relations section). The webcast will be available for replay for 60 days.
Safe Harbor Statement
This press release contains “forward-looking” statements, including the forecast of sales and earnings per share for next quarter, that involve risks and uncertainties. Any number of factors could cause actual results to differ materially from anticipated or forecasted results, including, but not limited to, changes in interest and exchange rates and regulatory regimes impacting our international operations, the impact of tax reform laws, the failure of acquisitions to meet our expectations, the failure to manage and implement our organic growth strategy, credit risks involving our larger customers and vendors, termination of our relationship with key vendors or a significant modification of the terms under which we operate with a key vendor, the decline in demand for the products and services that we provide, reduced prices for the products and services that we provide due both to competitor and customer actions, and other factors set forth in the "Risk Factors" contained in our annual report on Form 10-K for the year ended June 30, 2018, filed with the Securities and Exchange Commission. Except as may be required by law, the Company expressly disclaims any obligation to update these forward-looking statements to reflect events or circumstances after the date of this press release or to reflect the occurrence of unanticipated events.
Non-GAAP Financial Information
In addition to disclosing results that are determined in accordance with United States Generally Accepted Accounting Principles ("GAAP"), the Company also discloses certain non-GAAP financial measures, which are summarized below. Non-GAAP financial measures are used to understand and evaluate performance, including comparisons from period to period. Non-GAAP results exclude amortization of intangible assets related to acquisitions, change in fair value of contingent consideration, acquisition costs and other non-GAAP adjustments.
Net sales on a constant currency basis, excluding acquisitions: The Company discloses the percentage change in net sales excluding the translation impact from changes in foreign currency exchange rates between reporting periods and excluding the net sales from acquisitions prior to the first full year from the acquisition date. This measure enhances the comparability between periods to help analyze underlying trends on an organic basis.
Non-GAAP operating income, non-GAAP pre-tax income, non-GAAP net income and non-GAAP diluted earnings per share: To evaluate current period performance on a more consistent basis with prior periods, the Company discloses non-GAAP operating income, non-GAAP pre-tax income, non-GAAP net income and non-GAAP diluted earnings per share (non-GAAP diluted "EPS"). These non-GAAP results exclude amortization of intangible assets related to acquisitions, change in the fair value of contingent consideration, acquisition costs and other non-GAAP adjustments. Non-GAAP operating income, non-GAAP net income, and non-GAAP diluted EPS measures are useful in assessing and understanding the Company's operating performance, especially when comparing results with previous periods or forecasting performance for future periods.
Return on invested capital ("ROIC"): Management uses ROIC as a performance measurement to assess efficiency in allocating capital under the Company's control to generate returns. Management believes this metric balances the Company's operating results with asset and liability management, is not impacted by capitalization decisions and correlates with shareholder value creation. In addition, it is easily computed, communicated and understood. ROIC also provides management a measure of the Company's profitability on a basis more comparable to historical or future periods.
ROIC assists management in comparing the Company's performance over various reporting periods on a consistent basis because it removes from operating results the impact of items that do not reflect core operating performance. ROIC is calculated as adjusted EBITDA over invested capital. Adjusted earnings before interest expense, income taxes, depreciation and amortization ("Adjusted EBITDA") excludes the change in fair value of contingent consideration and acquisition costs, in addition to other non-GAAP adjustments. Invested capital is defined as average equity plus average daily funded interest-bearing debt for the period. Management believes the calculation of ROIC provides useful information to investors and is an additional relevant comparison of the Company's performance during the year.
These non-GAAP financial measures have limitations as analytical tools, and the non-GAAP financial measures that the Company reports may not be comparable to similarly titled amounts reported by other companies. Analysis of results and outlook on a non-GAAP basis should be considered in addition to, and not in substitution for or as superior to, measurements of financial performance prepared in accordance with GAAP. A reconciliation of the Company's non-GAAP financial information to GAAP is set forth in the Supplementary Information (Unaudited) below.
About ScanSource, Inc.
ScanSource, Inc. (NASDAQ: SCSC) is a leading global provider of technology products and solutions, focusing on point-of-sale (POS), payments, barcode, physical security, unified communications and collaboration, cloud and telecom services. ScanSource's teams provide value-added solutions and operate from two segments: Worldwide Barcode, Networking & Security, which includes POS Portal, and Worldwide Communications & Services, which includes Intelisys and Canpango. ScanSource is committed to helping its customers choose, configure and deliver the industry's best solutions across almost every vertical market in North America, Latin America and Europe. Founded in 1992 and headquartered in Greenville, South Carolina, ScanSource was named one of the 2018 Best Places to Work in South Carolina and on FORTUNE magazine's 2018 List of World's Most Admired Companies. ScanSource ranks #653 on the Fortune 1000. For more information, visit www.scansource.com.
| ScanSource, Inc. and Subsidiaries | ||||||||||
| Condensed Consolidated Balance Sheets (Unaudited) | ||||||||||
| (in thousands) | ||||||||||
| June 30, 2018* | June 30, 2017* | |||||||||
| Assets | ||||||||||
| Current assets: | ||||||||||
| Cash and cash equivalents | $ | 25,530 | $ | 56,094 | ||||||
| Accounts receivable, less allowance of $45,561 at June 30, 2018 and $44,434 at June 30, 2017 | 678,940 | 637,293 | ||||||||
| Inventories | 595,948 | 531,314 | ||||||||
| Prepaid expenses and other current assets | 61,744 | 56,322 | ||||||||
| Total current assets | 1,362,162 | 1,281,023 | ||||||||
| Property and equipment, net | 73,042 | 56,566 | ||||||||
| Goodwill | 298,174 | 200,881 | ||||||||
| Identifiable intangible assets, net | 136,806 | 101,513 | ||||||||
| Deferred income taxes | 22,199 | 29,491 | ||||||||
| Other non-current assets | 52,912 | 48,829 | ||||||||
| Total assets | $ | 1,945,295 | $ | 1,718,303 | ||||||
| Liabilities and Shareholders' Equity | ||||||||||
| Current liabilities: | ||||||||||
| Accounts payable | $ | 562,564 | $ | 513,155 | ||||||
| Accrued expenses and other current liabilities | 90,873 | 104,715 | ||||||||
| Current portion of contingent consideration | 42,975 | 30,675 | ||||||||
| Income taxes payable | 13,348 | 7,730 | ||||||||
| Current portion of long-term debt | 551 | — | ||||||||
| Total current liabilities | 710,311 | 656,275 | ||||||||
| Deferred income taxes | 1,769 | 2,008 | ||||||||
| Long-term debt, net of current portion | 4,878 | 5,429 | ||||||||
| Borrowings under revolving credit facility | 244,000 | 91,871 | ||||||||
| Long-term portion of contingent consideration | 65,258 | 83,361 | ||||||||
| Other long-term liabilities | 52,703 | 42,214 | ||||||||
| Total liabilities | 1,078,919 | 881,158 | ||||||||
| Shareholders' equity: | ||||||||||
| Common stock | 68,220 | 61,169 | ||||||||
| Retained earnings | 882,333 | 849,180 | ||||||||
| Accumulated other comprehensive income (loss) | (84,177 | ) | (73,204 | ) | ||||||
| Total shareholders' equity | 866,376 | 837,145 | ||||||||
| Total liabilities and shareholders' equity | $ | 1,945,295 | $ | 1,718,303 | ||||||
|
*Derived from audited financial statements. |
||||||||||
| ScanSource, Inc. and Subsidiaries | |||||||||||||||||||||
| Condensed Consolidated Income Statements (Unaudited) | |||||||||||||||||||||
| (in thousands, except per share data) | |||||||||||||||||||||
| Quarter ended June 30, | Year ended June 30, | ||||||||||||||||||||
| 2018* | 2017* | 2018* | 2017* | ||||||||||||||||||
| Net sales | $ | 993,852 | $ | 917,291 | $ | 3,846,260 | $ | 3,568,186 | |||||||||||||
| Cost of goods sold | 880,503 | 816,435 | 3,410,135 | 3,184,590 | |||||||||||||||||
| Gross profit | 113,349 | 100,856 | 436,125 | 383,596 | |||||||||||||||||
| Selling, general and administrative expenses | 76,834 | 71,179 | 297,475 | 265,178 | |||||||||||||||||
| Depreciation expense | 3,252 | 2,289 | 13,311 | 9,444 | |||||||||||||||||
| Intangible amortization expense | 5,056 | 3,987 | 20,657 | 15,524 | |||||||||||||||||
| Change in fair value of contingent consideration | 8,448 | 1,290 | 37,043 | 5,211 | |||||||||||||||||
| Operating income | 19,759 | 22,111 | 67,639 | 88,239 | |||||||||||||||||
| Interest expense | 2,494 | 934 | 9,149 | 3,215 | |||||||||||||||||
| Interest income | (1,365 | ) | (2,382 | ) | (3,713 | ) | (5,329 | ) | |||||||||||||
| Other (income) expense, net | 587 | 139 | 1,278 | (11,142 | ) | ||||||||||||||||
| Income before income taxes | 18,043 | 23,420 | 60,925 | 101,495 | |||||||||||||||||
| Provision for income taxes | 7,655 | 4,450 | 27,772 | 32,249 | |||||||||||||||||
| Net income | $ | 10,388 | $ | 18,970 | $ | 33,153 | $ | 69,246 | |||||||||||||
| Per share data: | |||||||||||||||||||||
| Net income per common share, basic | $ | 0.41 | $ | 0.75 | $ | 1.30 | $ | 2.74 | |||||||||||||
| Weighted-average shares outstanding, basic | 25,577 | 25,341 | 25,522 | 25,318 | |||||||||||||||||
| Net income per common share, diluted | $ | 0.40 | $ | 0.74 | $ | 1.29 | $ | 2.71 | |||||||||||||
| Weighted-average shares outstanding, diluted | 25,675 | 25,512 | 25,624 | 25,515 | |||||||||||||||||
| *Derived from audited financial statements. | |||||||||||||||||||||
| ScanSource, Inc. and Subsidiaries | |||||||||||
| Supplementary Information (Unaudited) | |||||||||||
| Net Sales by Segment: | |||||||||||
| Quarter ended June 30, | |||||||||||
| 2018 | 2017 | % Change | |||||||||
| Worldwide Barcode, Networking & Security: | (in thousands) | ||||||||||
| Net sales, as reported | $ | 684,552 | $ | 619,241 | 10.5 | % | |||||
| Foreign exchange impact (a) | (4,318 | ) | — | ||||||||
| Net sales, constant currency (non-GAAP) | 680,234 | 619,241 | 9.8 | % | |||||||
| Less: Acquisitions | (30,842 | ) | — | ||||||||
| Net sales, constant currency excluding acquisitions (non-GAAP) | $ | 649,392 | $ | 619,241 | 4.9 | % | |||||
| Worldwide Communications & Services: | |||||||||||
| Net sales, as reported | $ | 309,300 | $ | 298,050 | 3.8 | % | |||||
| Foreign exchange impact (a) | 4,218 | — | |||||||||
| Net sales, constant currency (non-GAAP) | 313,518 | 298,050 | 5.2 | % | |||||||
| Less: Acquisitions | — | — | |||||||||
| Net sales, constant currency excluding acquisitions (non-GAAP) | $ | 313,518 | $ | 298,050 | 5.2 | % | |||||
| Consolidated: | |||||||||||
| Net sales, as reported | $ | 993,852 | $ | 917,291 | 8.3 | % | |||||
| Foreign exchange impact (a) | (100 | ) | — | ||||||||
| Net sales, constant currency (non-GAAP) | 993,752 | 917,291 | 8.3 | % | |||||||
| Less: Acquisitions | (30,842 | ) | — | ||||||||
| Net sales, constant currency excluding acquisitions (non-GAAP) | $ | 962,910 | $ | 917,291 | 5.0 | % | |||||
| (a) Year-over-year net sales growth rate excluding the translation impact of changes in foreign currency exchange rates. Calculated by translating the net sales for the quarter ended June 30, 2018 into U.S. dollars using the average foreign exchange rates for the quarter ended June 30, 2017. | |||||||||||
| ScanSource, Inc. and Subsidiaries | |||||||||||
| Supplementary Information (Unaudited) | |||||||||||
| Net Sales by Segment: | |||||||||||
| Year ended June 30, | |||||||||||
| Worldwide Barcode, Networking & Security: | 2018 | 2017 | % Change | ||||||||
| (in thousands) | |||||||||||
| Net sales, as reported | $ | 2,628,988 | $ | 2,389,256 | 10.0 | % | |||||
| Foreign exchange impact (a) | (32,561 | ) | — | ||||||||
| Net sales, constant currency | 2,596,427 | 2,389,256 | 8.7 | % | |||||||
| Less: Acquisitions | (87,461 | ) | — | ||||||||
| Net sales, constant currency excluding acquisitions | $ | 2,508,966 | $ | 2,389,256 | 5.0 | % | |||||
| Worldwide Communications & Services: | |||||||||||
| Net sales, as reported | $ | 1,217,272 | $ | 1,178,930 | 3.3 | % | |||||
| Foreign exchange impact (a) | (5,055 | ) | — | ||||||||
| Net sales, constant currency | 1,212,217 | 1,178,930 | 2.8 | % | |||||||
| Less: Acquisitions | (9,750 | ) | (2,863 | ) | |||||||
| Net sales, constant currency excluding acquisitions | $ | 1,202,467 | $ | 1,176,067 | 2.2 | % | |||||
| Consolidated: | |||||||||||
| Net sales, as reported | $ | 3,846,260 | $ | 3,568,186 | 7.8 | % | |||||
| Foreign exchange impact (a) | (37,616 | ) | — | ||||||||
| Net sales, constant currency | 3,808,644 | 3,568,186 | 6.7 | % | |||||||
| Less: Acquisitions | (97,211 | ) | (2,863 | ) | |||||||
| Net sales, constant currency excluding acquisitions | $ | 3,711,433 | $ | 3,565,323 | 4.1 | % | |||||
| (a) Year-over-year net sales growth rate excluding the translation impact of changes in foreign currency exchange rates. Calculated by translating the net sales for the fiscal year ended June 30, 2018 into U.S. dollars using the average foreign exchange rates for the fiscal year ended June 30, 2017. | |||||||||||
| ScanSource, Inc. and Subsidiaries | |||||||||||
| Supplementary Information (Unaudited) | |||||||||||
| Net Sales by Geography: | |||||||||||
| Quarter ended June 30, | |||||||||||
| 2018 | 2017 | % Change | |||||||||
| United States and Canada: | (in thousands) | ||||||||||
| Net sales, as reported | $ | 751,678 | $ | 695,036 | 8.1 | % | |||||
| Less: Acquisitions | (30,842 | ) | — | ||||||||
| Net sales, excluding acquisitions (non-GAAP) | $ | 720,836 | $ | 695,036 | 3.7 | % | |||||
| International: | |||||||||||
| Net sales, as reported | $ | 242,174 | $ | 222,255 | 9.0 | % | |||||
| Foreign exchange impact (a) | (100 | ) | — | ||||||||
| Net sales, constant currency (non-GAAP) | 242,074 | 222,255 | 8.9 | % | |||||||
| Less: Acquisitions | — | — | |||||||||
| Net sales, constant currency excluding acquisitions (non-GAAP) | $ | 242,074 | $ | 222,255 | 8.9 | % | |||||
| Consolidated: | |||||||||||
| Net sales, as reported | $ | 993,852 | $ | 917,291 | 8.3 | % | |||||
| Foreign exchange impact (a) | (100 | ) | — | ||||||||
| Net sales, constant currency (non-GAAP) | 993,752 | 917,291 | 8.3 | % | |||||||
| Less: Acquisitions | (30,842 | ) | — | ||||||||
| Net sales, constant currency excluding acquisitions (non-GAAP) | $ | 962,910 | $ | 917,291 | 5.0 | % | |||||
| (a) Year-over-year net sales growth rate excluding the translation impact of changes in foreign currency exchange rates. Calculated by translating the net sales for the quarter ended June 30, 2018 into U.S. dollars using the average foreign exchange rates for the quarter ended June 30, 2017. | |||||||||||
| ScanSource, Inc. and Subsidiaries | |||||||||||
| Supplementary Information (Unaudited) | |||||||||||
| Net Sales by Geography: | |||||||||||
| Year ended June 30, | |||||||||||
| 2018 | 2017 | % Change | |||||||||
| United States and Canada: | (in thousands) | ||||||||||
| Net sales, as reported | $ | 2,847,197 | $ | 2,685,820 | 6.0 | % | |||||
| Less: Acquisitions | (97,211 | ) | (2,863 | ) | |||||||
| Net sales, excluding acquisitions | $ | 2,749,986 | $ | 2,682,957 | 2.5 | % | |||||
| International: | |||||||||||
| Net sales, as reported | $ | 999,063 | $ | 882,366 | 13.2 | % | |||||
| Foreign exchange impact (a) | (37,616 | ) | — | ||||||||
| Net sales, constant currency | 961,447 | 882,366 | 9.0 | % | |||||||
| Less: Acquisitions | — | — | |||||||||
| Net sales, constant currency excluding acquisitions | $ | 961,447 | $ | 882,366 | 9.0 | % | |||||
| Consolidated: | |||||||||||
| Net sales, as reported | $ | 3,846,260 | $ | 3,568,186 | 7.8 | % | |||||
| Foreign exchange impact (a) | (37,616 | ) | — | ||||||||
| Net sales, constant currency | 3,808,644 | 3,568,186 | 6.7 | % | |||||||
| Less: Acquisitions | (97,211 | ) | (2,863 | ) | |||||||
| Net sales, constant currency excluding acquisitions | $ | 3,711,433 | $ | 3,565,323 | 4.1 | % | |||||
| (a) Year-over-year net sales growth rate excluding the translation impact of changes in foreign currency exchange rates. Calculated by translating the net sales for the fiscal year ended June 30, 2018 into U.S. dollars using the average foreign exchange rates for the fiscal year ended June 30, 2017. | |||||||||||
| ScanSource, Inc. and Subsidiaries | ||||||||||||||||||||
| Supplementary Information (Unaudited) | ||||||||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||||||
| Non-GAAP Financial Information: | ||||||||||||||||||||
| Quarter ended June 30, 2018 | ||||||||||||||||||||
|
Operating income |
Pre-tax income |
Net income |
Diluted EPS |
|||||||||||||||||
| GAAP measure | $ | 19,759 | $ | 18,043 | $ | 10,388 | $ | 0.40 | ||||||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 5,056 | 5,056 | 3,521 | 0.14 | ||||||||||||||||
| Change in fair value of contingent consideration | 8,448 | 8,448 | 5,679 | 0.22 | ||||||||||||||||
| Tax recovery and related interest income | (2,466 | ) | (3,119 | ) | (2,058 | ) | (0.08 | ) | ||||||||||||
| Tax reform changes | — | — | 2,345 | 0.09 | ||||||||||||||||
| Non-GAAP measure | $ | 30,797 | $ | 28,428 | $ | 19,875 | $ | 0.77 | ||||||||||||
| Quarter ended June 30, 2017 | ||||||||||||||||||||
|
Operating income |
Pre-tax income |
Net income |
Diluted EPS |
|||||||||||||||||
| GAAP measure | $ | 22,111 | $ | 23,420 | $ | 18,970 | $ | 0.74 | ||||||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 3,987 | 3,987 | 2,625 | 0.10 | ||||||||||||||||
| Change in fair value of contingent consideration | 1,290 | 1,290 | 680 | 0.03 | ||||||||||||||||
| Acquisition costs (a) | 422 | 422 | 422 | 0.02 | ||||||||||||||||
| Tax recovery and related interest income | — | (1,382 | ) | (5,370 | ) | (0.21 | ) | |||||||||||||
| Non-GAAP measure | $ | 27,810 | $ | 27,737 | $ | 17,327 | $ | 0.68 | ||||||||||||
| (a) Acquisition costs are non-deductible for tax purposes. | ||||||||||||||||||||
| ScanSource, Inc. and Subsidiaries | ||||||||||||||||||||
| Supplementary Information (Unaudited) | ||||||||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||||||
| Non-GAAP Financial Information: | ||||||||||||||||||||
| Year ended June 30, 2018 | ||||||||||||||||||||
|
Operating income |
Pre-tax income |
Net income |
Diluted EPS |
|||||||||||||||||
| GAAP measure | $ | 67,639 | $ | 60,925 | $ | 33,153 | $ | 1.29 | ||||||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 20,657 | 20,657 | 14,021 | 0.55 | ||||||||||||||||
| Change in fair value of contingent consideration | 37,043 | 37,043 | 24,697 | 0.96 | ||||||||||||||||
| Acquisition costs (a) | 172 | 172 | 172 | 0.01 | ||||||||||||||||
| Legal settlement, net of attorney fees | 952 | 952 | 771 | 0.03 | ||||||||||||||||
| Tax recovery and related interest income | (2,466 | ) | (3,119 | ) | (2,058 | ) | (0.08 | ) | ||||||||||||
| Tax reform changes | — | — | 9,034 | 0.35 | ||||||||||||||||
| Non-GAAP measure | $ | 123,997 | $ | 116,630 | $ | 79,790 | $ | 3.11 | ||||||||||||
| Year ended June 30, 2017 | ||||||||||||||||||||
|
Operating income |
Pre-tax income |
Net income |
Diluted EPS |
|||||||||||||||||
| GAAP measure | $ | 88,239 | $ | 101,495 | $ | 69,246 | $ | 2.71 | ||||||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 15,524 | 15,524 | 10,247 | 0.40 | ||||||||||||||||
| Change in fair value of contingent consideration | 5,211 | 5,211 | 2,921 | 0.11 | ||||||||||||||||
| Acquisition costs (a) | 1,256 | 1,256 | 1,256 | 0.06 | ||||||||||||||||
| Legal settlement, net of attorney fees | — | (12,777 | ) | (8,047 | ) | (0.32 | ) | |||||||||||||
| Tax recovery and related interest income | — | (1,382 | ) | (5,370 | ) | (0.21 | ) | |||||||||||||
| Non-GAAP measure | $ | 110,230 | $ | 109,327 | $ | 70,253 | $ | 2.75 | ||||||||||||
| (a) Acquisition costs are non-deductible for tax purposes. | ||||||||||||||||||||
| ScanSource, Inc. and Subsidiaries | ||||||||||||||||
| Supplementary Information (Unaudited) | ||||||||||||||||
| (in thousands, except percentages) | ||||||||||||||||
| Non-GAAP Financial Information: | ||||||||||||||||
|
Quarter ended
June 30, |
Year ended June 30, | |||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| Return on invested capital (ROIC), annualized (a) | 12.5 | % | 13.2 | % | 12.5 | % | 13.1 | % | ||||||||
|
Reconciliation of Net Income to Adjusted EBITDA |
||||||||||||||||
| Net income - GAAP | $ | 10,388 | $ | 18,970 | $ | 33,153 | $ | 69,246 | ||||||||
| Plus: Interest expense | 2,494 | 934 | 9,149 | 3,215 | ||||||||||||
| Plus: Income taxes | 7,655 | 4,450 | 27,772 | 32,249 | ||||||||||||
| Plus: Depreciation and amortization | 9,291 | 6,276 | 37,495 | 24,968 | ||||||||||||
| EBITDA | 29,828 | 30,630 | 107,569 | 129,678 | ||||||||||||
| Adjustments: | ||||||||||||||||
| Change in fair value of contingent consideration | 8,448 | 1,290 | 37,043 | 5,211 | ||||||||||||
| Acquisition costs | — | 422 | 172 | 1,256 | ||||||||||||
| Tax recovery and related interest income | (3,119 | ) | (1,382 | ) | (3,119 | ) | (1,382 | ) | ||||||||
| Legal settlement (recovery), net of attorney fees | — | — | 952 | (12,777 | ) | |||||||||||
| Adjusted EBITDA (numerator for ROIC) (non-GAAP) | $ | 35,157 | $ | 30,960 | $ | 142,617 | $ | 121,986 | ||||||||
|
Invested Capital Calculation |
||||||||||||||||
| Equity - beginning of quarter | $ | 877,796 | $ | 808,719 | $ | 837,145 | $ | 774,496 | ||||||||
| Equity - end of quarter | 866,376 | 837,145 | 866,376 | 837,145 | ||||||||||||
| Adjustments: | ||||||||||||||||
| Change in fair value of contingent consideration, net of tax | 5,679 | 680 | 24,697 | 2,921 | ||||||||||||
| Acquisition costs | — | 422 | 172 | 1,256 | ||||||||||||
| Legal settlement (recovery), net of attorney fees, net of tax | — | — | 771 | (8,047 | ) | |||||||||||
| Tax recovery and related interest income, net of tax | (2,058 | ) | (5,370 | ) | (2,058 | ) | (5,370 | ) | ||||||||
| Tax reform changes | 2,345 | — | 9,034 | — | ||||||||||||
| Average equity | 875,069 | 820,798 | 868,069 | 801,201 | ||||||||||||
| Average funded debt (b) | 253,393 | 117,970 | 276,233 | 131,445 | ||||||||||||
| Invested capital (denominator for ROIC) (non-GAAP) | $ | 1,128,462 | $ | 938,768 | $ | 1,144,302 | $ | 932,646 | ||||||||
| (a) Calculated as net income plus interest expense, income taxes, depreciation and amortization (EBITDA), plus change in fair value of contingent consideration and other adjustments, annualized and divided by invested capital for the period. Invested capital is defined as average equity plus average daily funded interest-bearing debt for the period. | ||||||||||||||||
| (b) Average funded debt is calculated as the average daily amounts outstanding on short-term and long-term interest-bearing debt. | ||||||||||||||||
| ScanSource, Inc. and Subsidiaries | |||||||||
| Supplementary Information (Unaudited) | |||||||||
| Non-GAAP Financial Information: | |||||||||
| Forecast for Quarter ending September 30, 2018 | |||||||||
| Range Low | Range High | ||||||||
| GAAP diluted EPS | $ | 0.56 | $ | 0.62 | |||||
| Adjustments: | |||||||||
| Amortization of intangible assets | 0.14 | 0.14 | |||||||
| Change in fair value of contingent consideration | 0.07 | 0.07 | |||||||
| Restructuring costs | 0.05 | 0.05 | |||||||
| Acquisition costs | $ | 0.01 | $ | 0.01 | |||||
| Non-GAAP diluted EPS | $ | 0.83 | $ | 0.89 | |||||
