Attached files
| file | filename |
|---|---|
| 8-K - 8-K - INGRAM MICRO INC | earnings8kq32014.htm |
Exhibit 99.1
For More Information Contact:
Investors:
Damon Wright
(714) 382-5013
damon.wright@ingrammicro.com
INGRAM MICRO REPORTS THIRD QUARTER EARNINGS
Revenue Grows 11%; Drives Strong Operating Leverage
Resulting in 19% Increase in Non-GAAP Operating Income
SANTA ANA, Calif., Oct. 23, 2014 - Ingram Micro Inc. (NYSE: IM) today announced financial results for the third quarter ended Sept. 27, 2014.
(US$ in millions, except EPS and diluted shares) | Third Quarter Ended | |||||||||
September 27, 2014 | September 28, 2013 | Change | ||||||||
Net Sales | $ | 11,238 | $ | 10,151 | 11% | |||||
Non-GAAP operating income | $ | 161 | $ | 135 | 19% | |||||
Non-GAAP operating margin | 1.43 | % | 1.33 | % | 10 bps | |||||
Operating income | $ | 120 | $ | 138 | (13)% | |||||
Operating margin | 1.07 | % | 1.36 | % | -29 bps | |||||
Non-GAAP earnings per diluted share | $ | 0.62 | $ | 0.53 | 17% | |||||
Earnings per diluted share | $ | 0.45 | $ | 0.50 | 10% | |||||
Diluted shares outstanding (millions) | 159.5 | 157.1 | ||||||||
A reconciliation of GAAP financial measures to non-GAAP financial measures is presented in the Supplementary Information
section in this press release.
Alain Monié, Ingram Micro CEO, commented, “We delivered strong third quarter financial results as we continue to take advantage of market opportunities to drive very solid revenue growth, improved returns and robust earnings growth and leverage. Revenue grew 11% and strong operating leverage led to a 19% increase in non-GAAP operating income. We are benefiting from new wins and strong market share and we are enhancing earnings power through disciplined cost management and execution on our global organizational effectiveness program. We also maintained our focus on optimizing the balance sheet, generating cash flow from operations for the quarter while growing the business significantly. I am very pleased with our third quarter performance, which reflects the strength of our diversified geographic reach, solutions portfolio, world class partnerships and strong execution.”
Worldwide sales increased by more than $1 billion to $11.2 billion from $10.2 billion in the third quarter last year.
Worldwide gross profit was $646 million, compared with $599 million in the 2013 third quarter. Gross profit increased by 8 percent year-over-year benefiting from strong sales across most regions. Gross margin was down versus last year as revenue growth was led by a greater mix of high volume sales, particularly in mobility and systems.
The company drove strong operating leverage, with non-GAAP operating income for the 2014 third quarter increasing 19 percent - nearly double the company’s revenue growth - to $161 million. This compares with non-GAAP operating income for the 2013 third quarter of $135 million.
2014 third quarter non-GAAP net income also benefited from strong operating leverage, increasing 18 percent to $98 million, or 62 cents per diluted share, compared with non-GAAP net income of $83 million, or 53 cents per diluted share, in the 2013 third quarter.
On a GAAP basis, operating income was $120 million and net income was $72 million, or 45 cents per diluted share. 2013 third quarter operating income was $138 million and net income was $79 million, or 50 cents per diluted share. 2014 and 2013 third quarter operating income were affected by $27 million and $11 million, respectively, of pre-tax charges for reorganization, integration and transition costs and by $15 million and $12 million, respectively, of amortization of intangible assets. 2013 third quarter non-GAAP financial measures also exclude a benefit related to the receipt of $29.5 million from a LCD flat panel class action settlement and the impact of a $5.0 million reserve recorded for estimated charges related to indirect tax declarations in Europe.
The company generated approximately $60 million in cash flow from operations in the 2014 third quarter compared to cash used in operations of more than $200 million in the year-earlier period.
Key 2014 third quarter business highlights:
• | The company signed a definitive share purchase agreement to acquire a majority interest in Armada, the largest value-add technology distributor in Turkey. |
• | Ingram Micro expanded its relationship with IBM and now offers IBM SoftLayer cloud services - the foundation for IBM's cloud portfolio. |
• | The company partnered with Microsoft to rollout Microsoft’s Cloud Service Provider, a new cloud service delivery platform for Microsoft’s cloud services. |
• | CloudBlue, the company’s IT asset disposal business, was awarded a contract with an existing Fortune 100 financial services company to provide IT asset disposal in India. |
• | The company went live with Shipwire’s web-based logistics platform fully integrated into Ingram Micro’s Sydney warehouse. |
• | Ingram Micro expanded its device-recovery service operations at a key returns center in Plainfield, Ind. to help support the refurbishment or recycling of more than 40,000 mobile devices every day in North America. |
• | The company added Google’s Chromebook to its portfolio line, reaching agreements with 65 channel partners to resell Google Chrome solutions into the K-12 student market in the U.S. |
• | Ingram Micro added Alcatel One Touch range of handsets to its offerings in India. |
Outlook
The following statement is based on the Company's current expectations for the 2014 fourth quarter and excludes the amortization of intangible assets, charges associated with reorganization, integration and transition costs and other expense reduction programs and the impact of foreign exchange gains or losses related to the translation effect on Euro-based inventory purchases in Ingram Micro’s pan-European entity. These statements are forward-looking and actual results may differ materially.
For the 2014 fourth quarter, the company currently expects worldwide revenue to increase between 8 to 12 percent over the 2013 fourth quarter, with non-GAAP earnings per diluted share of $0.95 to $1.02.
Non-GAAP Disclosures
In addition to GAAP results, Ingram Micro is reporting non-GAAP operating income, non-GAAP operating margin, non-GAAP net income and non-GAAP earnings per diluted share. These non-GAAP measures exclude the amortization of intangible assets, and charges associated with reorganization, integration and transition costs and other expense reduction programs, including those associated with the company’s previously announced organizational effectiveness program. These non-GAAP financial measures also exclude a benefit related to the receipt of an LCD flat panel class action settlement and the impact of a reserve recorded for estimated potential charges related to indirect tax declarations in Europe in certain historical periods. Non-GAAP net income and non-GAAP earnings per diluted share also exclude the impact of foreign exchange gains or losses related to the translation effect on Euro-based inventory purchases in Ingram Micro’s pan-European entity.
The non-GAAP measures noted above are primary indicators that Ingram Micro’s management uses internally to conduct and measure its business and evaluate the performance of its consolidated operations and operating segments. Ingram Micro’s management believes these non-GAAP financial measures are useful because they provide meaningful comparisons to prior periods and an alternate view of the impact of acquired businesses. These non-GAAP financial measures are used in addition to and in conjunction with results presented in accordance with GAAP. These non-GAAP financial measures reflect an additional way of viewing aspects of our operations that, when viewed with our GAAP results and the accompanying reconciliations to corresponding GAAP financial measures, provide a more complete understanding of factors and trends affecting Ingram Micro’s business. A material limitation associated with these non-GAAP measures as compared to the GAAP measures is that they may not be comparable to other companies with similar items that present related measures differently. The non-GAAP measures should be considered as a supplement to, and not as a substitute for or superior to, the corresponding
measures calculated in accordance with GAAP and may not be comparable to similarly titled measures used by other companies.
Reconciliation of GAAP to non-GAAP financial measures for the periods presented are attached to the press release.
Conference Call and Webcast
Additional information about Ingram Micro's financial results will be presented in a conference call with presentation slides today at 5 p.m. ET. To listen to the conference call webcast and view the accompanying presentation slides, visit the company’s website at www.ingrammicro.com (Investor Relations section). The conference call is also accessible by telephone at (877) 869-3847 (toll-free within the United States and Canada) or (201) 689-8261 (other countries).
The replay of the conference call with presentation slides will be available for one week at www.ingrammicro.com (Investor Relations section) or by calling (877) 660-6853, conference ID “13591022.”
About Ingram Micro Inc.
Ingram Micro helps businesses realize the promise of technology. It delivers a full spectrum of global technology and supply chain services to businesses around the world. Deep expertise in technology solutions, mobility, cloud, and supply chain solutions enables its business partners to operate efficiently and successfully in the markets they serve. More at www.ingrammicro.com.
# # #
Cautionary Statement for the Purpose of the Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995
The matters in this press release that are forward-looking statements within the meaning of the Private Securities Litigation Reform Act, including statements relating to the expected benefits from new wins and market share and our ability to enhance earnings power, are based on current management expectations. Certain risks may cause such expectations to not be achieved and, in turn, may have a material adverse effect on Ingram Micro's business, financial condition and results of operations. Ingram Micro disclaims any duty to update any forward-looking statements. Important risk factors that could cause actual results to differ materially from those discussed in the forward-looking statements include, without limitation: (1) we have made and expect to continue to make investments in new businesses and initiatives, including acquisitions, which could disrupt our business and have an adverse effect on our operating results; (2) we are dependent on a variety of information systems, which, if not properly functioning, or unavailable, or if we experience system security breaches, data protection breaches or other cyber-attacks, could adversely disrupt our business and harm our reputation and earnings; (3) changes in macro-economic conditions may negatively impact a number of risk factors which, individually or in the aggregate, could adversely affect our results of operations, financial condition and cash flows; (4) we continually experience intense competition across all markets for our products and services; (5) we operate a global business that exposes us to risks associated with conducting business in multiple jurisdictions; (6) our failure to adequately adapt to IT industry changes could negatively impact our future operating results; (7) terminations of a supply or services agreement or a significant change in supplier terms or conditions of sale could negatively affect our operating
margins, revenue or the level of capital required to fund our operations; (8) substantial defaults by our customers or the loss of significant customers could have a negative impact on our business, results of operations, financial condition or liquidity; (9) changes in, or interpretations of, tax rules and regulations, changes in the mix of our business amongst different tax jurisdictions, and deterioration of the performance of our business may adversely affect our effective income tax rates or operating margins and we may be required to pay additional taxes and/or tax assessments, as well as record valuation allowances relating to our deferred tax assets; (10) changes in our credit rating or other market factors such as adverse capital and credit market conditions or reductions in cash flow from operations may affect our ability to meet liquidity needs, reduce access to capital, and/or increase our costs of borrowing; (11) failure to retain and recruit key personnel would harm our ability to meet key objectives; (12) we cannot predict with certainty what losses we may incur as a result of litigation matters and contingencies that we may be involved with from time to time; (13) we may incur material litigation, regulatory or operational costs or expenses, and may be frustrated in our marketing efforts, as a result of environmental regulations or private intellectual property enforcement disputes; (14) we face a variety of risks in our reliance on third-party service companies, including shipping companies for the delivery of our products and outsourcing arrangements; (15) changes in accounting rules could adversely affect our future operating results; and (16) our quarterly results have fluctuated significantly. We also face a variety of risks associated with our acquisitions and any other acquisitions we may make, including: management’s ability to execute its plans, strategies and objectives for future operations, including the execution of integration plans and our organizational effectiveness programs, and to realize the expected benefits of our acquisitions or our organizational effectiveness programs; growth of the mobility industry, the government contracts business, and in new and untapped markets in geographies outside the U.S.; and other uncertainties or unknown, underestimated and/or undisclosed commitments or liabilities; and our ability to achieve the expected benefits and manage the costs of the integrations of our acquisitions.
Ingram Micro has instituted in the past and continues to institute changes to its strategies, operations and processes to address these risk factors and seek to mitigate their impact on Ingram Micro's results of operations and financial condition. However, no assurances can be given that Ingram Micro will be successful in these efforts. For a further discussion of significant factors to consider in connection with forward-looking statements concerning Ingram Micro, reference is made to Item 1A Risk Factors of Ingram Micro's Annual Report on Form 10-K for the fiscal year ended Dec. 28, 2013; other risks or uncertainties may be detailed from time to time in Ingram Micro's future SEC filings.
# # #
© 2014 Ingram Micro Inc. All rights reserved. Ingram Micro and the registered Ingram Micro logo are trademarks used under license by Ingram Micro Inc.
Ingram Micro Inc.
Consolidated Balance Sheet
(Amounts in 000s)
(Unaudited)
September 27, 2014 | December 28, 2013 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 497,820 | $ | 674,390 | ||||
Trade accounts receivable, net | 4,858,259 | 5,454,832 | ||||||
Inventory | 4,253,181 | 3,724,447 | ||||||
Other current assets | 561,766 | 521,902 | ||||||
Total current assets | 10,171,026 | 10,375,571 | ||||||
Property and equipment, net | 472,609 | 488,699 | ||||||
Goodwill | 530,051 | 527,526 | ||||||
Intangible assets, net | 343,202 | 375,423 | ||||||
Other assets | 44,967 | 23,976 | ||||||
Total assets | $ | 11,561,855 | $ | 11,791,195 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 5,706,528 | $ | 6,175,604 | ||||
Accrued expenses | 530,419 | 710,040 | ||||||
Short-term debt and current maturities of long-term debt | 143,558 | 48,772 | ||||||
Total current liabilities | 6,380,505 | 6,934,416 | ||||||
Long-term debt, less current maturities | 984,603 | 797,454 | ||||||
Other liabilities | 99,719 | 109,700 | ||||||
Total liabilities | 7,464,827 | 7,841,570 | ||||||
Stockholders’ equity | 4,097,028 | 3,949,625 | ||||||
Total liabilities and stockholders’ equity | $ | 11,561,855 | $ | 11,791,195 | ||||
Page 1
Ingram Micro Inc.
Consolidated Statement of Income
(Amounts in 000s, except per share data)
(Unaudited)
Thirteen Weeks Ended | ||||||||
September 27, 2014 | September 28, 2013 | |||||||
Net sales | $ | 11,237,840 | $ | 10,150,615 | ||||
Cost of sales | 10,591,751 | 9,551,782 | ||||||
Gross profit | 646,089 | 598,833 | ||||||
Operating expenses: | ||||||||
Selling, general and administrative | 494,507 | 442,756 | ||||||
Amortization of intangible assets | 14,567 | 11,638 | ||||||
Reorganization costs | 17,300 | 6,748 | ||||||
526,374 | 461,142 | |||||||
Income from operations | 119,715 | 137,691 | ||||||
Other expense (income): | ||||||||
Interest income | (1,045 | ) | (2,031 | ) | ||||
Interest expense | 16,659 | 16,032 | ||||||
Net foreign currency exchange loss (gain) | (3,323 | ) | 8,117 | |||||
Other | 4,467 | 2,070 | ||||||
16,758 | 24,188 | |||||||
Income before income taxes | 102,957 | 113,503 | ||||||
Provision for income taxes | 30,723 | 34,565 | ||||||
Net income | $ | 72,234 | $ | 78,938 | ||||
Diluted earnings per share | $ | 0.45 | $ | 0.50 | ||||
Diluted weighted average shares outstanding | 159,543 | 157,144 | ||||||
Page 2
Ingram Micro Inc.
Consolidated Statement of Income
(Amounts in 000s, except per share data)
(Unaudited)
Thirty-nine Weeks Ended | ||||||||
September 27, 2014 | September 28, 2013 | |||||||
Net sales | $ | 32,531,208 | $ | 30,721,074 | ||||
Cost of sales | 30,640,794 | 28,941,182 | ||||||
Gross profit | 1,890,414 | 1,779,892 | ||||||
Operating expenses: | ||||||||
Selling, general and administrative | 1,481,743 | 1,382,159 | ||||||
Amortization of intangible assets | 43,140 | 35,400 | ||||||
Reorganization costs | 79,237 | 20,050 | ||||||
1,604,120 | 1,437,609 | |||||||
Income from operations | 286,294 | 342,283 | ||||||
Other expense (income): | ||||||||
Interest income | (3,782 | ) | (5,886 | ) | ||||
Interest expense | 54,406 | 45,973 | ||||||
Net foreign currency exchange loss (gain) | (1,153 | ) | 9,865 | |||||
Other | 13,011 | 9,150 | ||||||
62,482 | 59,102 | |||||||
Income before income taxes | 223,812 | 283,181 | ||||||
Provision for income taxes | 76,132 | 84,798 | ||||||
Net income | $ | 147,680 | $ | 198,383 | ||||
Diluted earnings per share | $ | 0.93 | $ | 1.27 | ||||
Diluted weighted average shares outstanding | 159,181 | 155,629 | ||||||
Page 3
Ingram Micro Inc.
Consolidated Statement of Cash Flows
(Amounts in 000s)
(Unaudited)
Thirty-nine Weeks Ended | ||||||||
September 27, 2014 | September 28, 2013 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 147,680 | $ | 198,383 | ||||
Adjustments to reconcile net income to cash provided (used) by operating activities: | ||||||||
Depreciation and amortization | 108,202 | 94,359 | ||||||
Stock-based compensation | 24,761 | 21,649 | ||||||
Excess tax benefit from stock-based compensation | (4,338 | ) | (1,787 | ) | ||||
Write-off of assets | 8,302 | 5,875 | ||||||
Gain on sale of land and building | — | (1,045 | ) | |||||
Noncash charges for interest and bond discount amortization | 1,769 | 1,842 | ||||||
Deferred income taxes | (30,973 | ) | 10,154 | |||||
Changes in operating assets and liabilities, net of effects of acquisitions: | ||||||||
Trade accounts receivable | 566,097 | 1,010,692 | ||||||
Inventory | (551,609 | ) | (199,279 | ) | ||||
Other current assets | (30,350 | ) | (42,667 | ) | ||||
Accounts payable | (603,481 | ) | (1,005,513 | ) | ||||
Change in book overdrafts | 166,361 | 53,840 | ||||||
Accrued expenses | (196,364 | ) | (33,102 | ) | ||||
Cash provided (used) by operating activities | (393,943 | ) | 113,401 | |||||
Cash flows from investing activities: | ||||||||
Capital expenditures | (52,369 | ) | (66,423 | ) | ||||
Sale of marketable securities, net | 1,100 | 542 | ||||||
Proceeds from sale of land and building | — | 1,169 | ||||||
Cost-based investment | (10,000 | ) | — | |||||
Acquisitions and earn-out payment, net of cash acquired | (18,880 | ) | (14,408 | ) | ||||
Cash used by investing activities | (80,149 | ) | (79,120 | ) | ||||
Cash flows from financing activities: | ||||||||
Proceeds from exercise of stock options | 16,943 | 39,517 | ||||||
Excess tax benefit from stock-based compensation | 4,338 | 1,787 | ||||||
Fees associated with the amendment and extension of credit facilities | — | (1,086 | ) | |||||
Net proceeds from (repayments of) revolving credit facilities | 283,133 | (155,272 | ) | |||||
Cash provided (used) by financing activities | 304,414 | (115,054 | ) | |||||
Effect of exchange rate changes on cash and cash equivalents | (6,892 | ) | (12,748 | ) | ||||
Decrease in cash and cash equivalents | (176,570 | ) | (93,521 | ) | ||||
Cash and cash equivalents, beginning of period | 674,390 | 595,147 | ||||||
Cash and cash equivalents, end of period | $ | 497,820 | $ | 501,626 | ||||
Page 4
Ingram Micro Inc.
Supplementary Information
Income from Operations - Reconciliation of GAAP to Non-GAAP Information
(Amounts in Millions)
(Unaudited)
Thirteen Weeks Ended September 27, 2014 | |||||||||||||||||||||||
North America | Europe | Asia-Pacific | Latin America | Stock-based compensation | Consolidated Total | ||||||||||||||||||
Net Sales | $ | 5,134.3 | $ | 3,200.4 | $ | 2,378.2 | $ | 524.9 | $ | — | $ | 11,237.8 | |||||||||||
GAAP Operating Income | $ | 85.7 | $ | 2.1 | $ | 31.0 | $ | 9.2 | $ | (8.3 | ) | $ | 119.7 | ||||||||||
Reorganization, integration and transition costs | 9.9 | 15.4 | 0.7 | 0.5 | — | 26.5 | |||||||||||||||||
Amortization of intangible assets | 10.0 | 3.0 | 1.4 | 0.2 | — | 14.6 | |||||||||||||||||
Non-GAAP Operating Income | $ | 105.6 | $ | 20.5 | $ | 33.1 | $ | 9.9 | $ | (8.3 | ) | $ | 160.8 | ||||||||||
GAAP Operating Margin | 1.67 | % | 0.07 | % | 1.30 | % | 1.75 | % | 1.07 | % | |||||||||||||
Non-GAAP Operating Margin | 2.06 | % | 0.64 | % | 1.39 | % | 1.89 | % | 1.43 | % | |||||||||||||
Thirteen Weeks Ended September 28, 2013 | |||||||||||||||||||||||
North America | Europe | Asia-Pacific | Latin America | Stock-based compensation | Consolidated Total | ||||||||||||||||||
Net Sales | $ | 4,305.3 | $ | 2,927.3 | $ | 2,469.4 | $ | 448.6 | $ | — | $ | 10,150.6 | |||||||||||
GAAP Operating Income | $ | 107.1 | $ | 6.2 | $ | 22.4 | $ | 9.6 | $ | (7.7 | ) | $ | 137.7 | ||||||||||
Reorganization, integration and transition costs | 4.1 | 5.0 | 1.5 | — | — | 10.6 | |||||||||||||||||
Amortization of intangible assets | 7.3 | 2.7 | 1.4 | 0.2 | — | 11.6 | |||||||||||||||||
LCD class action settlement | (28.5 | ) | — | — | (1.0 | ) | — | (29.5 | ) | ||||||||||||||
European indirect tax declarations charge | — | 5.0 | — | — | — | 5.0 | |||||||||||||||||
Non-GAAP Operating Income | $ | 90.0 | $ | 18.9 | $ | 25.3 | $ | 8.9 | $ | (7.7 | ) | $ | 135.4 | ||||||||||
GAAP Operating Margin | 2.49 | % | 0.21 | % | 0.91 | % | 2.15 | % | 1.36 | % | |||||||||||||
Non-GAAP Operating Margin | 2.09 | % | 0.65 | % | 1.02 | % | 1.97 | % | 1.33 | % | |||||||||||||
Page 5
Ingram Micro Inc.
Supplementary Information
Income from Operations - Reconciliation of GAAP to Non-GAAP Information
(Amounts in Millions)
(Unaudited)
Thirty-nine Weeks Ended September 27, 2014 | |||||||||||||||||||||||
North America | Europe | Asia-Pacific | Latin America | Stock-based compensation | Consolidated Total | ||||||||||||||||||
Net Sales | $ | 13,887.4 | $ | 10,077.4 | $ | 7,026.4 | $ | 1,540.0 | $ | — | $ | 32,531.2 | |||||||||||
GAAP Operating Income | $ | 219.5 | $ | (6.0 | ) | $ | 71.4 | $ | 26.2 | $ | (24.8 | ) | $ | 286.3 | |||||||||
Reorganization, integration and transition costs | 39.7 | 61.6 | 4.5 | 1.1 | — | 106.9 | |||||||||||||||||
Amortization of intangible assets | 29.6 | 8.7 | 4.3 | 0.6 | — | 43.2 | |||||||||||||||||
LCD class action settlement | (6.6 | ) | — | — | — | — | (6.6 | ) | |||||||||||||||
Non-GAAP Operating Income | $ | 282.2 | $ | 64.3 | $ | 80.2 | $ | 27.9 | $ | (24.8 | ) | $ | 429.8 | ||||||||||
GAAP Operating Margin | 1.58 | % | (0.06 | )% | 1.02 | % | 1.70 | % | 0.88 | % | |||||||||||||
Non-GAAP Operating Margin | 2.03 | % | 0.64 | % | 1.14 | % | 1.81 | % | 1.32 | % | |||||||||||||
Thirty-nine Weeks Ended September 28, 2013 | |||||||||||||||||||||||
North America | Europe | Asia-Pacific | Latin America | Stock-based compensation | Consolidated Total | ||||||||||||||||||
Net Sales | $ | 12,647.1 | $ | 9,137.2 | $ | 7,566.4 | $ | 1,370.4 | $ | — | $ | 30,721.1 | |||||||||||
GAAP Operating Income | $ | 243.8 | $ | 30.7 | $ | 64.7 | $ | 24.7 | $ | (21.6 | ) | $ | 342.3 | ||||||||||
Reorganization, integration and transition costs | 15.2 | 12.4 | 6.8 | — | — | 34.4 | |||||||||||||||||
Amortization of intangible assets | 21.9 | 8.5 | 4.4 | 0.7 | — | 35.4 | |||||||||||||||||
LCD class action settlement | (28.5 | ) | — | — | (1.0 | ) | — | (29.5 | ) | ||||||||||||||
European indirect tax declarations charge | — | 5.0 | — | — | — | 5.0 | |||||||||||||||||
Non-GAAP Operating Income | $ | 252.4 | $ | 56.6 | $ | 75.9 | $ | 24.3 | $ | (21.6 | ) | $ | 387.6 | ||||||||||
GAAP Operating Margin | 1.93 | % | 0.34 | % | 0.86 | % | 1.80 | % | 1.11 | % | |||||||||||||
Non-GAAP Operating Margin | 2.00 | % | 0.62 | % | 1.00 | % | 1.78 | % | 1.26 | % | |||||||||||||
Page 6
Ingram Micro Inc.
Supplementary Information
Reconciliation of GAAP to Non-GAAP Financial Measures
(Amounts in Millions, except per share data)
(Unaudited)
Thirteen Weeks Ended September 27, 2014 | ||||||||
Net Income | Diluted Earnings per Share (a) | |||||||
As Reported Under GAAP | $ | 72.2 | $ | 0.45 | ||||
Reorganization, integration and transition costs | 20.3 | 0.13 | ||||||
Amortization of intangible assets | 10.2 | 0.06 | ||||||
Pan-Europe foreign exchange gain | (4.4 | ) | (0.02 | ) | ||||
Non-GAAP Financial Measure | $ | 98.3 | $ | 0.62 | ||||
Thirteen Weeks Ended September 28, 2013 | ||||||||
Net Income | Diluted Earnings per Share (a) | |||||||
As Reported Under GAAP | $ | 78.9 | $ | 0.50 | ||||
Reorganization, integration and transition costs | 7.4 | 0.05 | ||||||
Amortization of intangible assets | 8.1 | 0.05 | ||||||
Pan-Europe foreign exchange loss | 3.2 | 0.02 | ||||||
LCD class action settlement | (18.0 | ) | (0.11 | ) | ||||
European indirect tax declarations charge | 3.5 | 0.02 | ||||||
Non-GAAP Financial Measure | $ | 83.1 | $ | 0.53 | ||||
(a) | Per share impact is calculated by dividing net income amount by the diluted weighted average shares outstanding of 159.5 and 157.1 for the thirteen weeks ended September 27, 2014 and September 28, 2013, respectively. |
Page 7
Ingram Micro Inc.
Supplementary Information
Reconciliation of GAAP to Non-GAAP Financial Measures
(Amounts in Millions, except per share data)
(Unaudited)
Thirty-nine Weeks Ended September 27, 2014 | ||||||||
Net Income | Diluted Earnings per Share (a) | |||||||
As Reported Under GAAP | $ | 147.7 | $ | 0.93 | ||||
Reorganization, integration and transition costs | 85.1 | 0.54 | ||||||
Amortization of intangible assets | 30.6 | 0.19 | ||||||
LCD class action settlement | (4.7 | ) | (0.03 | ) | ||||
Pan-Europe foreign exchange gain | (6.1 | ) | (0.04 | ) | ||||
Non-GAAP Financial Measure | $ | 252.6 | $ | 1.59 | ||||
Thirty-nine Weeks Ended September 28, 2013 | ||||||||
Net Income | Diluted Earnings per Share (a) | |||||||
As Reported Under GAAP | $ | 198.4 | $ | 1.27 | ||||
Reorganization, integration and transition costs | 24.1 | 0.16 | ||||||
Amortization of intangible assets | 24.8 | 0.16 | ||||||
Pan-Europe foreign exchange loss | 0.7 | 0.00 | ||||||
LCD class action settlement | (18.0 | ) | (0.11 | ) | ||||
European indirect tax declarations charge | 3.5 | 0.02 | ||||||
Non-GAAP Financial Measure | $ | 233.5 | $ | 1.50 | ||||
(a) | Per share impact is calculated by dividing net income amount by the diluted weighted average shares outstanding of 159.2 and 155.6 for the thirty-nine weeks ended September 27, 2014 and September 28, 2013, respectively. |
Page 8