Attached files
file | filename |
---|---|
8-K - FORM 8-K - JABIL INC | g27541e8vk.htm |
Exhibit 99.1
This news release contains forward-looking statements, including those regarding our anticipated
financial results for our third fiscal quarter; our ability to deliver record revenue and earnings
in fiscal 2011; the new business opportunities in targeted segments; and our currently expected
fourth fiscal quarter net revenue, core operating income, core and GAAP earnings per share results
and the components thereof. The statements in this news release are based on current expectations,
forecasts and assumptions involving risks and uncertainties that could cause actual outcomes and
results to differ materially. These risks and uncertainties include, but are not limited to: our
determination as we finalize our financial results for our third fiscal quarter that our financial
results and conditions differ from our current preliminary unaudited numbers set forth herein;
adverse changes in the demand, or expected demand, of our customers; the expected new business
opportunities in targeted segments failing to arise; adverse changes in current macro-economic
conditions, both in the U.S. and internationally; the ongoing situation in Japan and its effects on
our Japanese facility, supply chain, shipping costs, customers and suppliers; our financial
performance during and after the current economic conditions; our ability to maintain and improve
costs, quality and delivery for our customers; risks and costs inherent in litigation; whether our
realignment of our capacity will adversely affect our cost structure, ability to service customers
and labor relations; our ability to take advantage of perceived benefits of offering customers
vertically integrated services; changes in technology; competition; anticipated growth for us and
our industry that may not occur; managing rapid growth; managing rapid declines in customer demand
that may occur; our ability to successfully consummate acquisitions and divestitures; managing the
integration of businesses we acquire (including, with respect to the acquisition of the Italian
and French sites, potential unknown liabilities and the costs associated with addressing potential
reduced business activity at these sites); risks associated with international sales and
operations; retaining key personnel; our dependence on a limited number of large customers;
business and competitive factors generally affecting the electronic manufacturing services
industry, our customers and our business; other factors that we may not have currently identified
or quantified; and other risks, relevant factors and uncertainties identified in our Annual Report
on Form 10-K for the fiscal year ended August 31, 2010, subsequent Reports on Form 10-Q and Form
8-K and our other securities filings. Jabil disclaims any intention or obligation to update or
revise any forward-looking statements, whether as a result of new information, future events or
otherwise.
Jabil Posts Solid Third Quarter Results
Performance Ahead of Long-Term Growth Goals
Performance Ahead of Long-Term Growth Goals
St. Petersburg, FL June 21, 2011...Jabil Circuit, Inc. (NYSE: JBL), reported its preliminary,
unaudited financial results for the third quarter of fiscal 2011, ended May 31, 2011. Revenue
growth was stronger than expected for our third quarter, said Timothy L. Main, President and CEO
of Jabil. We are pleased to demonstrate continued growth above our long-term targets. As a result,
Jabil is poised to deliver record revenue and earnings in fiscal 2011.
(Definitions used: GAAP means U.S. generally accepted accounting principles. Jabil defines core
operating income as GAAP operating income before amortization of intangibles, stock-based
compensation expense and related charges, restructuring and impairment charges, goodwill impairment
charges, certain distressed customer charges, settlement of receivables and related charges and
loss on disposal of subsidiaries. Jabil defines core earnings as GAAP net income before
amortization of intangibles, stock-based compensation expense and related charges, restructuring
and impairment charges, goodwill impairment charges, certain distressed customer charges,
settlement of receivables and related charges, loss on disposal of subsidiaries, certain other
expenses, net of tax and certain deferred tax valuation allowance charges. Jabil defines core
earnings per share as core earnings divided by the weighted average number of outstanding shares
determined under GAAP. Jabil calculates core return on invested capital by annualizing its
after-tax core operating income for its most recently-ended quarter and dividing that by a two
quarter average net invested capital base. Jabil reports core operating income, core earnings, core
earnings per share and core return on invested capital to provide investors an additional method
for assessing operating income, earnings, earnings per share and return on invested capital from
what it believes are its core manufacturing operations. See the accompanying reconciliation of
Jabils core operating income to its GAAP operating income, Jabils core earnings and core earnings
per share to its GAAP net income and GAAP earnings per share, its calculation of core return on
invested capital and additional information in the supplemental information.)
Third Quarter 2011
Net revenue for the third quarter of fiscal 2011 was $4.2 billion compared to $3.5 billion for the same period of fiscal 2010.
Net revenue for the third quarter of fiscal 2011 was $4.2 billion compared to $3.5 billion for the same period of fiscal 2010.
GAAP results:
GAAP operating income for the third quarter of fiscal 2011 was $152.5 million compared to $96.5 million for the same period of fiscal 2010.
GAAP operating income for the third quarter of fiscal 2011 was $152.5 million compared to $96.5 million for the same period of fiscal 2010.
GAAP net income for the third quarter of fiscal 2011 was $104.7 million compared to $52.0 million
for the same period of fiscal 2010.
GAAP diluted earnings per share for the third quarter of fiscal 2011 was $0.47 compared to $0.24
for the same period of fiscal 2010.
Core results:
Core operating income for the third quarter of fiscal 2011 was $177.8 million or 4.2 percent of net revenue compared to $131.9 million or 3.8 percent of net revenue for the same period of fiscal 2010.
Core operating income for the third quarter of fiscal 2011 was $177.8 million or 4.2 percent of net revenue compared to $131.9 million or 3.8 percent of net revenue for the same period of fiscal 2010.
Core earnings for the third quarter of fiscal 2011 were $129.1 million compared to $86.7 million
for the same period of fiscal 2010.
Core diluted earnings per share for the third quarter of fiscal 2011 was $0.58 compared to $0.40
for the same period of fiscal 2010.
Third Quarter Fiscal 2011 Balance Sheet and Cash Flow Highlights
| Cash flow from operations for the quarter was $156.8 million. |
| Sales cycle was 11 days for the third quarter of fiscal 2011. |
| Annualized inventory turns were seven for the third quarter of fiscal 2011. |
| Capital expenditures for the third quarter of fiscal 2011 were $113.6 million. |
| Depreciation for the third quarter of fiscal 2011 was $77.3 million. |
| Cash and cash equivalent balances were $911.1 million as of May 31, 2011. |
| GAAP return on invested capital was 24.0 percent for the third quarter of fiscal 2011. |
| Core return on invested capital was 28.5 percent for the third quarter of fiscal 2011. |
| A $0.07 dividend was paid on June 1, 2011. |
Business Update
Jabil management indicated that it expects net revenue for its fourth quarter of fiscal 2011 to range from $4.1 billion to $4.3 billion.
Jabil management indicated that it expects net revenue for its fourth quarter of fiscal 2011 to range from $4.1 billion to $4.3 billion.
Jabil estimated that its core operating income for its fourth quarter of fiscal 2011 will range
from $165 million to $185 million or 4.0 to 4.3 percent of net revenue.
Jabil indicated that it expects its core earnings per share for its fourth quarter of fiscal 2011
to range from $0.52 to $0.60 per diluted share.
GAAP earnings per share are expected to be in a range from $0.41 to $0.49 per diluted share for its
fourth quarter of fiscal 2011. (GAAP earnings per share for the fourth quarter of fiscal 2011 is
currently estimated to include $0.02 per share for amortization of intangibles and $0.09 per share
for stock-based compensation).
We are gratified to see the new business opportunities in targeted segments continuing and are
pleased with our operating performance, which remains ahead of our long-term goals for the company
said Main.
2
Supplemental Information
The financial results disclosed in this release include certain measures calculated and presented in accordance with GAAP. In addition to the GAAP financial measures, Jabil provides supplemental, non-GAAP financial measures to facilitate evaluation of Jabils core operating performance. The non-GAAP financial measures disclosed in this release exclude certain amounts that are included in the most directly comparable GAAP measures. The non-GAAP or core financial measures disclosed in this release do not have standard meanings and may vary from the non-GAAP financial measures used by other companies. Management believes core financial measures (which exclude the effects of the amortization of intangibles, stock-based compensation expense and related charges, restructuring and impairment charges, goodwill impairment charges, certain distressed customer charges, settlement of receivables and related charges, loss on disposal of subsidiaries, certain other expenses, net of tax and certain deferred tax valuation allowance charges) are a useful measure that facilitates evaluating the past and future performance of Jabils ongoing operations on a comparable basis. Jabil reports core operating income, core return on invested capital, core earnings and core earnings per share to provide investors an additional method for assessing operating income, earnings and earnings per share from what it believes are its core manufacturing operations. Included in this release are Condensed Consolidated Statements of Operations as well as a reconciliation of the disclosed core financial measures to the most directly comparable GAAP financial measures.
The financial results disclosed in this release include certain measures calculated and presented in accordance with GAAP. In addition to the GAAP financial measures, Jabil provides supplemental, non-GAAP financial measures to facilitate evaluation of Jabils core operating performance. The non-GAAP financial measures disclosed in this release exclude certain amounts that are included in the most directly comparable GAAP measures. The non-GAAP or core financial measures disclosed in this release do not have standard meanings and may vary from the non-GAAP financial measures used by other companies. Management believes core financial measures (which exclude the effects of the amortization of intangibles, stock-based compensation expense and related charges, restructuring and impairment charges, goodwill impairment charges, certain distressed customer charges, settlement of receivables and related charges, loss on disposal of subsidiaries, certain other expenses, net of tax and certain deferred tax valuation allowance charges) are a useful measure that facilitates evaluating the past and future performance of Jabils ongoing operations on a comparable basis. Jabil reports core operating income, core return on invested capital, core earnings and core earnings per share to provide investors an additional method for assessing operating income, earnings and earnings per share from what it believes are its core manufacturing operations. Included in this release are Condensed Consolidated Statements of Operations as well as a reconciliation of the disclosed core financial measures to the most directly comparable GAAP financial measures.
Company Conference Call Information
Jabil will hold a conference call to discuss the third fiscal quarter 2011 earnings today at 4:30 p.m. ET live on the Internet at http://www.jabil.com. The earnings conference call will be recorded and archived for playback on the web at http://www.jabil.com. A taped replay of the conference call will also be available June 21, 2011 at approximately 7:30 p.m. ET through midnight on June 28, 2011. To access the replay, call (800) 642-1687 from within the United States, or (706) 645-9291 outside the United States. The pass code is: 74556689. An archived webcast of the conference call will be available at http://www.jabil.com/investors/.
Jabil will hold a conference call to discuss the third fiscal quarter 2011 earnings today at 4:30 p.m. ET live on the Internet at http://www.jabil.com. The earnings conference call will be recorded and archived for playback on the web at http://www.jabil.com. A taped replay of the conference call will also be available June 21, 2011 at approximately 7:30 p.m. ET through midnight on June 28, 2011. To access the replay, call (800) 642-1687 from within the United States, or (706) 645-9291 outside the United States. The pass code is: 74556689. An archived webcast of the conference call will be available at http://www.jabil.com/investors/.
About Jabil
Jabil is an electronic product solutions company providing comprehensive electronics design, manufacturing and product management services to global electronics and technology companies. Offering complete product supply chain management from facilities in 24 countries, Jabil provides comprehensive, individualized-focused solutions to customers in a broad range of industries. Jabil common stock is traded on the New York Stock Exchange under the symbol, JBL. Further information is available on Jabils website: jabil.com.
Jabil is an electronic product solutions company providing comprehensive electronics design, manufacturing and product management services to global electronics and technology companies. Offering complete product supply chain management from facilities in 24 countries, Jabil provides comprehensive, individualized-focused solutions to customers in a broad range of industries. Jabil common stock is traded on the New York Stock Exchange under the symbol, JBL. Further information is available on Jabils website: jabil.com.
Investor & Media Contact:
Beth Walters
Senior Vice President, Investor Relations & Communications
Jabil Circuit, Inc.
(727) 803-3511
beth_walters@jabil.com
Beth Walters
Senior Vice President, Investor Relations & Communications
Jabil Circuit, Inc.
(727) 803-3511
beth_walters@jabil.com
3
JABIL CIRCUIT, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
May 31, | August 31, | |||||||
2011 | 2010 | |||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 911,145 | $ | 744,329 | ||||
Trade accounts receivable, net |
1,045,238 | 1,408,319 | ||||||
Inventories |
2,257,984 | 2,094,135 | ||||||
Prepaid expenses and other current assets |
807,666 | 349,165 | ||||||
Income taxes receivable |
35,467 | 35,560 | ||||||
Deferred income taxes |
19,040 | 22,510 | ||||||
Total current assets |
5,076,540 | 4,654,018 | ||||||
Property, plant and equipment, net |
1,593,406 | 1,451,392 | ||||||
Goodwill and intangible assets, net |
129,080 | 132,568 | ||||||
Deferred income taxes |
69,051 | 55,101 | ||||||
Other assets |
87,491 | 74,668 | ||||||
Total assets |
$ | 6,955,568 | $ | 6,367,747 | ||||
LIABILITIES AND EQUITY |
||||||||
Current liabilities: |
||||||||
Current installments of notes payable and
long-term debt |
$ | 80,449 | $ | 167,566 | ||||
Accounts payable |
2,752,668 | 2,741,719 | ||||||
Accrued expenses |
863,887 | 672,252 | ||||||
Income taxes payable |
34,270 | 19,236 | ||||||
Deferred income taxes |
4,584 | 4,401 | ||||||
Total current liabilities |
3,735,858 | 3,605,174 | ||||||
Notes payable and long-term debt,
less current installments |
1,107,195 | 1,018,930 | ||||||
Income tax liability |
86,718 | 86,351 | ||||||
Deferred income taxes |
6,709 | 1,462 | ||||||
Other liabilities |
69,713 | 63,058 | ||||||
Total liabilities |
5,006,193 | 4,774,975 | ||||||
Equity: |
||||||||
Jabil Circuit, Inc. stockholders equity |
||||||||
Common stock |
224 | 220 | ||||||
Additional paid-in capital |
1,619,003 | 1,541,507 | ||||||
Retained earnings |
342,725 | 123,303 | ||||||
Accumulated other comprehensive income |
190,188 | 122,062 | ||||||
Treasury stock at cost |
(218,785 | ) | (209,046 | ) | ||||
Total Jabil Circuit, Inc. stockholders equity |
1,933,355 | 1,578,046 | ||||||
Noncontrolling interests |
16,020 | 14,726 | ||||||
Total equity |
1,949,375 | 1,592,772 | ||||||
Total liabilities and equity |
$ | 6,955,568 | $ | 6,367,747 | ||||
4
JABIL CIRCUIT, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except for per share data)
(Unaudited)
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except for per share data)
(Unaudited)
Three months ended | Nine months ended | |||||||||||||||
May 31, | May 31, | May 31, | May 31, | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Net revenue |
$ | 4,227,688 | $ | 3,455,578 | $ | 12,238,532 | $ | 9,548,478 | ||||||||
Cost of revenue |
3,909,312 | 3,193,464 | 11,313,165 | 8,831,842 | ||||||||||||
Gross profit |
318,376 | 262,114 | 925,367 | 716,636 | ||||||||||||
Operating expenses: |
||||||||||||||||
Selling, general and administrative |
154,112 | 151,409 | 438,368 | 429,226 | ||||||||||||
Research and development |
6,544 | 6,331 | 18,825 | 21,453 | ||||||||||||
Amortization of intangibles |
5,187 | 6,206 | 16,821 | 19,954 | ||||||||||||
Restructuring and impairment charges |
| 1,635 | 628 | 5,705 | ||||||||||||
Loss on disposal of subsidiaries |
| | 23,944 | 15,722 | ||||||||||||
Settlement of receivables and related charges |
| | 13,607 | | ||||||||||||
Operating income |
152,533 | 96,533 | 413,174 | 224,576 | ||||||||||||
Interest, net and other |
26,023 | 19,837 | 73,020 | 60,595 | ||||||||||||
Income before income taxes |
126,510 | 76,696 | 340,154 | 163,981 | ||||||||||||
Income tax expense |
22,222 | 24,009 | 72,737 | 52,591 | ||||||||||||
Net income |
104,288 | 52,687 | 267,417 | 111,390 | ||||||||||||
Net income (loss) attributable to noncontrolling
interests, net of income tax expense |
(407 | ) | 656 | 642 | 1,241 | |||||||||||
Net income attributable to Jabil Circuit, Inc. |
$ | 104,695 | $ | 52,031 | $ | 266,775 | $ | 110,149 | ||||||||
Earnings per share: |
||||||||||||||||
Income attributable to the stockholders of
Jabil Circuit, Inc.: |
||||||||||||||||
Basic |
$ | 0.49 | $ | 0.24 | $ | 1.24 | $ | 0.51 | ||||||||
Diluted |
$ | 0.47 | $ | 0.24 | $ | 1.21 | $ | 0.51 | ||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
215,705 | 213,881 | 215,092 | 214,051 | ||||||||||||
Diluted |
222,337 | 216,522 | 220,773 | 218,089 | ||||||||||||
5
JABIL CIRCUIT, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(Unaudited)
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(Unaudited)
Nine months ended | ||||||||
May 31, | May 31, | |||||||
2011 | 2010 | |||||||
Cash flows from operating activities: |
||||||||
Net income |
$ | 267,417 | $ | 111,390 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
234,312 | 211,943 | ||||||
Recognition of deferred grant proceeds |
(1,466 | ) | (1,467 | ) | ||||
Amortization of loss on hedge arrangement |
2,963 | 2,963 | ||||||
Amortization of debt issuance costs and discount |
3,990 | 2,770 | ||||||
Write-off of debt issuance costs |
219 | | ||||||
Recognition of stock-based compensation expense |
59,854 | 67,980 | ||||||
Deferred income taxes |
(2,305 | ) | (8,230 | ) | ||||
Restructuring and impairment charges |
628 | 5,705 | ||||||
Provision (recovery) for allowance for doubtful accounts and notes receivable |
1,150 | (222 | ) | |||||
Excess tax benefit from options exercised |
(178 | ) | (118 | ) | ||||
Loss on sale of property |
3,061 | 4,607 | ||||||
Settlement of receivables and related charges |
12,673 | | ||||||
Loss on disposal of subsidiaries |
23,944 | 12,756 | ||||||
Change in operating assets and liabilities, exclusive of net assets acquired: |
||||||||
Trade accounts receivable |
100,226 | (70,093 | ) | |||||
Inventories |
(187,146 | ) | (607,742 | ) | ||||
Prepaid expenses and other current assets |
(145,384 | ) | (126,005 | ) | ||||
Other assets |
(10,011 | ) | 1,556 | |||||
Accounts payable and accrued expenses |
148,289 | 509,838 | ||||||
Income taxes payable |
12,181 | 24,545 | ||||||
Net cash provided by operating activities |
524,417 | 142,176 | ||||||
Cash flows from investing activities: |
||||||||
Cash paid for business and intangible asset acquisitions, net of cash acquired |
3,985 | | ||||||
Acquisition of property, plant and equipment |
(320,965 | ) | (245,118 | ) | ||||
Proceeds from sale of property, plant and equipment |
13,669 | 7,257 | ||||||
Cost of receivables acquired, net of cash collections |
(521 | ) | | |||||
Proceeds on disposal of available for sale investments |
5,800 | | ||||||
Net cash used in investing activities |
(298,032 | ) | (237,861 | ) | ||||
Cash flows from financing activities: |
||||||||
Borrowings, net of repayments, under debt agreements |
(8,243 | ) | (109,500 | ) | ||||
Net proceeds from exercise of stock options and issuance of common stock under employee stock purchase plan |
17,778 | 6,210 | ||||||
Treasury stock minimum tax withholding related to vesting of restricted stock |
(9,739 | ) | (5,487 | ) | ||||
Dividends paid to stockholders |
(45,306 | ) | (44,901 | ) | ||||
Bond issuance costs |
(14,549 | ) | | |||||
Net proceeds from issuance of ordinary shares of certain subsidiaries |
| 586 | ||||||
Bank overdraft of subsidiary |
| 9,665 | ||||||
Excess tax benefit from options exercised |
179 | 118 | ||||||
Net cash used in financing activities |
(59,880 | ) | (143,309 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents |
311 | (36,929 | ) | |||||
Net increase (decrease) in cash and cash equivalents |
166,816 | (275,923 | ) | |||||
Cash and cash equivalents at beginning of period |
744,329 | 876,272 | ||||||
Cash and cash equivalents at end of period |
$ | 911,145 | $ | 600,349 | ||||
6
JABIL CIRCUIT, INC. AND SUBSIDIARIES
SUPPLEMENTAL DATA
RECONCILIATION OF GAAP FINANCIAL RESULTS TO NON-GAAP MEASURES
(In thousands, except for per share data)
(Unaudited)
SUPPLEMENTAL DATA
RECONCILIATION OF GAAP FINANCIAL RESULTS TO NON-GAAP MEASURES
(In thousands, except for per share data)
(Unaudited)
Three months ended | Nine months ended | |||||||||||||||
May 31, | May 31, | May 31, | May 31, | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Operating income (GAAP) |
$ | 152,533 | $ | 96,533 | $ | 413,174 | $ | 224,576 | ||||||||
Amortization of intangibles |
5,187 | 6,206 | 16,821 | 19,954 | ||||||||||||
Stock-based compensation expense and related charges |
20,053 | 27,487 | 59,854 | 67,980 | ||||||||||||
Restructuring and impairment charges |
| 1,635 | 628 | 5,705 | ||||||||||||
Settlement of receivables and related charges |
| | 13,607 | | ||||||||||||
Loss on disposal of subsidiaries |
| | 23,944 | 15,722 | ||||||||||||
Core operating income (Non-GAAP) |
$ | 177,773 | $ | 131,861 | $ | 528,028 | $ | 333,937 | ||||||||
Net income (GAAP) |
$ | 104,695 | $ | 52,031 | $ | 266,775 | $ | 110,149 | ||||||||
Amortization of intangibles, net of tax |
5,174 | 6,191 | 16,785 | 19,919 | ||||||||||||
Stock-based compensation expense and related charges, net of tax |
19,268 | 26,825 | 58,279 | 66,713 | ||||||||||||
Restructuring and impairment charges, net of tax |
| 1,693 | 628 | 5,777 | ||||||||||||
Settlement of receivables and related charges, net of tax |
| | 13,607 | | ||||||||||||
Loss on disposal of subsidiaries, net of tax |
| | 23,944 | 15,722 | ||||||||||||
Core earnings (Non-GAAP) |
$ | 129,137 | $ | 86,740 | $ | 380,018 | $ | 218,280 | ||||||||
Earnings per share: (GAAP) |
||||||||||||||||
Basic |
$ | 0.49 | $ | 0.24 | $ | 1.24 | $ | 0.51 | ||||||||
Diluted |
$ | 0.47 | $ | 0.24 | $ | 1.21 | $ | 0.51 | ||||||||
Core earnings per share: (Non-GAAP) |
||||||||||||||||
Basic |
$ | 0.60 | $ | 0.41 | $ | 1.77 | $ | 1.02 | ||||||||
Diluted |
$ | 0.58 | $ | 0.40 | $ | 1.72 | $ | 1.00 | ||||||||
Common shares used in the calculations of earnings per share (GAAP): |
||||||||||||||||
Basic |
215,705 | 213,881 | 215,092 | 214,051 | ||||||||||||
Diluted |
222,337 | 216,522 | 220,773 | 218,089 | ||||||||||||
Common shares used in the calculations of earnings per share
(Non-GAAP): |
||||||||||||||||
Basic |
215,705 | 213,881 | 215,092 | 214,051 | ||||||||||||
Diluted |
222,337 | 216,522 | 220,773 | 218,089 | ||||||||||||
7
JABIL CIRCUIT, INC. AND SUBSIDIARIES
SUPPLEMENTAL DATA
RECONCILIATION OF GAAP FINANCIAL RESULTS TO NON-GAAP MEASURES
(In thousands)
SUPPLEMENTAL DATA
RECONCILIATION OF GAAP FINANCIAL RESULTS TO NON-GAAP MEASURES
(In thousands)
CALCULATION OF RETURN ON INVESTED CAPITAL AND
CORE RETURN ON INVESTED CAPITAL
CORE RETURN ON INVESTED CAPITAL
The Company calculates (1) Return on Invested Capital by annualizing its after-tax GAAP
operating income for its most recently-ended quarter and dividing that by a two quarter average of
its net invested capital asset base and (2) Core Return on Invested Capital by annualizing its
after-tax non-GAAP core operating income for its most recently-ended quarter and dividing that by
a two quarter average of its net invested capital asset base.
The Company calculates: (1) its after-tax GAAP operating income by subtracting a certain tax
effect (the calculation of which is explained below) from its GAAP operating income and (2) its
after-tax non-GAAP core operating income by subtracting a certain tax effect (the calculation of
which is explained below) from its non-GAAP core operating income. See elsewhere in this earnings release for a reconciliation of the
Companys non-GAAP core operating income to its GAAP operating income.
The Company calculates net invested capital asset base as the sum of the averages (the
calculation of which are explained below) of (1) its stockholders equity, (2) the non-current
portion of its notes payable and long term debt and (3) the current portion of its notes payable
and long term debt, less the average (the calculation of which is explained below) of its cash and
cash equivalents.
The following table reconciles (1) Return on Invested Capital, as calculated using after-tax
GAAP operating income to (2) Core Return on Invested Capital, as calculated using after-tax
non-GAAP core operating income:
Three months ended | ||||
May 31, 2011 | ||||
Numerator: |
||||
Operating income (GAAP) |
$ | 152,533 | ||
Tax effect (1) |
(22,381 | ) | ||
After-tax operating income |
130,152 | |||
x4 | ||||
Annualized after-tax operating income |
$ | 520,608 | ||
Core operating income (Non-GAAP) |
$ | 177,773 | ||
Tax effect (2) |
(23,153 | ) | ||
After-tax core operating income |
154,620 | |||
x4 | ||||
Annualized after-tax core operating income |
$ | 618,480 | ||
Denominator: |
||||
Average total Jabil Circuit, Inc. stockholders equity (3) |
$ | 1,862,771 | ||
Average notes payable and long-term debt, less current installments (3) |
1,103,871 | |||
Average current installments of notes payable and long-term debt (3) |
108,979 | |||
Average cash and cash equivalents (3) |
(906,731 | ) | ||
Net invested capital asset base |
$ | 2,168,890 | ||
Return on Invested Capital (GAAP) |
24.0 | % | ||
Adjustments noted above |
4.5 | % | ||
Core Return on Invested Capital (Non-GAAP) |
28.5 | % |
(1) | This amount is calculated by adding the amount of income taxes attributable to its operating income (GAAP) and its interest expense. | |
(2) | This amount is calculated by adding the amount of income taxes attributable to its core operating income (Non-GAAP) and its interest expense. | |
(3) | The average is based on the addition of the account balance at the end of the most recently-ended quarter to the account balance at the end of the prior quarter and dividing by two. |
8