Attached files

file filename
EX-99.2 - EXHIBIT 99.2 - PLEXUS CORPplxsq4f16analystslidesfi.htm
8-K - 8-K - PLEXUS CORPa8kcoverpageq4f16.htm

image0a01.jpg

Plexus Announces Fiscal Fourth Quarter and Fiscal Year 2016 Financial Results

Fiscal fourth quarter 2016 revenue of $653 million
GAAP diluted EPS of $0.56; non-GAAP adjusted diluted EPS of $0.82, excluding $0.26 per share of special items
Initiates fiscal first quarter 2017 revenue guidance of $620 to $650 million with GAAP diluted EPS of $0.74 to $0.82

NEENAH, WI – October 26, 2016 - Plexus (NASDAQ: PLXS) today announced financial results for its fiscal fourth quarter ended October 1, 2016, and guidance for its fiscal first quarter ending December 31, 2016.

 
 
Three Months Ended
 
 
Oct 1, 2016
 
Oct 1, 2016
 
Dec 31, 2016
 
 
Q4F16 Results
 
Q4F16 Guidance
 
Q1F17 Guidance
Summary GAAP Items
 
 
 
 
 
Revenue (in millions)

$653

 
$655 to $685
 
$620 to $650
Operating margin
3.6
%
 
 
 
4.9% to 5.2%
Diluted EPS (1)

$0.56

 
 
 
$0.74 to $0.82
 
 
 
 
 
 
 
Summary Non-GAAP Items (2)
 
 
 
 
 
Adjusted operating margin
5.1
%
 
4.8% to 5.1%
 
 
Adjusted diluted EPS

$0.82

 
$0.76 to $0.84
 
 
Return on invested capital (ROIC)
13.8
%
 
 
 
 
Economic Return
2.8
%
 
 
 
 
 
 
 
 
 
 
 
(1)
Includes stock-based compensation expense of $0.25 for Q4F16 results and $0.11 for Q1F17 guidance.
(2)
Refer to Non-GAAP Supplemental Information in Tables 1 and 2 for non-GAAP financial measures discussed in this release, such as adjusted operating margin, adjusted diluted EPS, and free cash flow, and a reconciliation of these measures to GAAP. Adjusted operating margin and adjusted diluted EPS exclude special items of $9.9 million for the three months ended October 1, 2016, related to accelerated stock-based compensation expense, typhoon-related losses, and restructuring and other charges.

Fiscal Fourth Quarter 2016 Information
Won 37 programs during the quarter representing approximately $200 million in annualized revenue when fully ramped into production
Trailing four quarter wins total approximately $747 million in annualized revenue
Purchased $7.1 million of our shares at an average price of $45.81 per share

Fiscal Year 2016 Information
Revenue: $2.6 billion, down 3.7% from prior year
Diluted EPS: $2.24, including $0.57 per share of stock-based compensation expense
ROIC: 13.8%, 280 basis points above our weighted average cost of capital
Purchased $30 million of our shares at an average price of $39.43 per share





Todd Kelsey, President and CEO, commented, “Despite late fiscal fourth quarter revenue headwinds, we achieved solid operating performance and EPS, resulting in adjusted EPS firmly in our guidance range. Our revenue was slightly below guidance as a result of softness within our Networking/Communications sector and the temporary impact to our Xiamen, China operations from Typhoon Meranti that made landfall on September 15, 2016. When reflecting on fiscal 2016, I am pleased with our operational performance. We quickly executed our cost reduction and productivity improvement initiatives to overcome a challenging revenue environment in the first half of the fiscal year, enabling us to achieve adjusted operating margin at the high-end of our target range of 4.7% to 5.0% in the back half of the fiscal year.”

Patrick Jermain, Senior Vice President and CFO, commented, “During the quarter we successfully repatriated $100 million in cash from our overseas operations. We believe the additional cash will enable us to maximize shareholder value by returning excess cash to shareholders through our previously announced share repurchase program.” Mr. Jermain continued, “Fiscal fourth quarter cash cycle days were higher than anticipated at 71 days. The most significant contributing factor was an increase in accounts receivables due to the timing of customer shipments and mix. We exited the fiscal year with annual free cash flow of approximately $97 million, more than doubling our performance over the prior year.”

Mr. Kelsey continued, “In the fiscal first quarter of 2017, we anticipate strong operating performance despite near-term revenue softness as a result of a delay in orders with a large Industrial/Commercial customer and further end-market weakness within our Networking/Communications market sector. As a result, we are guiding fiscal first quarter revenue of $620 to $650 million with diluted GAAP EPS in the range of $0.74 to $0.82. With previously disclosed restructuring activities behind us and improved resiliency in our model, we are guiding GAAP operating margin in the range of 4.9% to 5.2% for the fiscal first quarter of 2017.”

Mr. Kelsey concluded, “We have confidence in our outlook for fiscal 2017 based on our strengthening wins momentum and record funnel. We currently anticipate that we will return to sequential growth after the fiscal first quarter and grow revenue within each of our market sectors for the full fiscal year. Consequently, we are increasingly optimistic that our goal of a $3 billion annual revenue run rate as we exit the fiscal year is attainable. Furthermore, with the exception of our seasonally challenged fiscal second quarter, we anticipate delivering operating margins within our target range throughout fiscal 2017.”



2



Quarterly & Annual Comparison
Three Months Ended
 
Twelve Months Ended
 
Oct 1, 2016
 
Jul 2, 2016
 
Oct 3, 2015
 
Oct 1, 2016
 
Oct 3, 2015
(in thousands, except EPS)
Q4F16
 
Q3F16
 
Q4F15
 
F16
 
F15
Revenue
$
653,064

 
$
667,616

 
$
668,730

 
$
2,556,004

 
$
2,654,290

Gross profit
61,530

 
62,498

 
59,272

 
227,359

 
239,550

Operating profit
23,651

 
30,918

 
28,571

 
99,439

 
115,436

Net income
19,093

 
26,099

 
23,865

 
76,427

 
94,332

Diluted EPS
$
0.56

 
$
0.76

 
$
0.70

 
$
2.24

 
$
2.74

Adjusted net income*
28,261

 
27,904

 
23,514

 
90,824

 
95,672

Adjusted diluted EPS*
$
0.82

 
$
0.82

 
$
0.69

 
$
2.66

 
$
2.78

 
 
 
 
 
 
 
 
 
 
Gross margin
9.4
%
 
9.4
%
 
8.9
%
 
8.9
%
 
9.0
%
Adjusted gross margin**
9.9
%
 
9.4
%
 
8.9
%
 
9.0
%
 
9.0
%
Operating margin
3.6
%
 
4.6
%
 
4.3
%
 
3.9
%
 
4.3
%
Adjusted operating margin*
5.1
%
 
4.9
%
 
4.3
%
 
4.5
%
 
4.4
%
 
 
 
 
 
 
 
 
 
 
ROIC*
13.8
%
 
13.0
%
 
14.0
%
 
13.8
%
 
14.0
%
Economic Return*
2.8
%
 
2.0
%
 
3.0
%
 
2.8
%
 
3.0
%
 
 
 
 
 
 
 
 
 
 
*Refer to Non-GAAP Supplemental Information Tables 1 and 2 for a reconciliation to GAAP measures.
**Excludes $2.9 million of primarily inventory losses sustained from a typhoon that impacted the Company's manufacturing facilities in Xiamen, China in Q4F16 that were recorded in cost of sales in the accompanying Condensed Consolidated Statements of Operations.

Non-GAAP Financial Measures
Plexus provides non-GAAP supplemental information, such as ROIC, Economic Return, and free cash flow, because such measures are used for internal management goals and decision making, and because they provide management and investors additional insight into financial performance. In addition, management uses these and other non-GAAP measures, such as adjusted net income, adjusted gross margin and adjusted operating margin, to provide a better understanding of core performance for purposes of period-to-period comparisons. Plexus believes that these measures are also useful to investors because they provide further insight by eliminating the effect of items that are not reflective of continuing operations. For a full reconciliation of non-GAAP measures to comparable GAAP measures, please refer to Non-GAAP Supplemental Information and the attached Non-GAAP Supplemental Information Tables.

Market Sector and Segment Revenue Breakout
Plexus reports revenue based on the market sector breakout set forth in the table below, which reflects the Company’s global market sector focused business development strategy. The Company measures operational performance and allocates resources on a geographic segment basis. Top 10 customers comprised 59% of revenue during the fiscal fourth quarter and fiscal year 2016, down one percentage point from the fiscal third quarter 2016 and up three percentage points from the prior fiscal year.

Market Sectors ($ in millions)
Three Months Ended
 
Twelve Months Ended
 
Oct 1, 2016 Q4F16
 
Jul 2, 2016 Q3F16
 
Oct 3, 2015 Q4F15
 
Oct 1, 2016
F16
 
Oct 3, 2015
F15
Healthcare/Life Sciences
$
192

29
%
 
$
207

31
%
 
$
183

27
%
 
$
780

31
%
 
$
750

28
%
Industrial/Commercial
231

35
%
 
202

30
%
 
201

30
%
 
774

30
%
 
685

26
%
Networking/Communications
128

20
%
 
156

23
%
 
179

27
%
 
597

23
%
 
845

32
%
Defense/Security/Aerospace
102

16
%
 
103

16
%
 
106

16
%
 
405

16
%
 
374

14
%
Total Revenue
$
653

 
 
$
668

 
 
$
669

 
 
$
2,556

 
 
$
2,654

 


3



Business Segments ($ in millions)
Three Months Ended
 
Twelve Months Ended
 
Oct 1,
 
Oct 3,
 
Oct 1,
 
Oct 3,
 
2016
 
2015
 
2016
 
2015
Americas
$
334

 
$
359

 
$
1,329

 
$
1,389

Asia-Pacific
299

 
319

 
1,162

 
1,286

Europe, Middle East, and Africa
44

 
43

 
170

 
140

Elimination of inter-segment sales
(24)

 
(52)

 
(105)

 
(161)

Total Revenue
$
653

 
$
669

 
$
2,556

 
$
2,654


Non-GAAP Supplemental Information

ROIC and Economic Return
ROIC for fiscal 2016 and the fiscal fourth quarter was 13.8%. The Company defines ROIC as tax-effected annualized adjusted operating profit divided by average invested capital over a five-quarter period for the fourth quarter. Invested capital is defined as equity plus debt, less cash and cash equivalents. The Company’s fiscal 2016 weighted average cost of capital was 11.0%. ROIC for fiscal 2016 and the fiscal fourth quarter less the Company’s weighted average cost of capital resulted in an economic return of 2.8%.

Cash Conversion Cycle
Three Months Ended
 
Oct 1, 2016 Q4F16
 
Jul 2, 2016 Q3F16
 
Oct 3, 2015 Q4F15
Days in Accounts Receivable
58
 
51
 
53
Days in Inventory
87
 
87
 
85
Days in Accounts Payable
(61)
 
(62)
 
(60)
Days in Cash Deposits
(13)
 
(13)
 
(12)
Annualized Cash Cycle*
71
 
63
 
66
*We calculate cash cycle as the sum of days in accounts receivable and days in inventory, less days in accounts payable and days in cash deposits.

Free Cash Flow Calculation
The Company defines free cash flow as cash flows provided by operations less capital expenditures. For the three months ended October 1, 2016, cash flows provided by operations was $5.1 million, less capital expenditures of $7.3 million, resulting in negative free cash flow of $2.2 million. For the twelve months ended October 1, 2016, cash flows provided by operations was $127.7 million, less capital expenditures of $31.1 million, resulting in free cash flow of $96.6 million.


4



Conference Call and Webcast Information
What:   
Plexus Fiscal Q4 2016 Earnings Conference Call and Webcast
When:   
Thursday, October 27, 2016 at 8:30 a.m. Eastern Time
Where:    
Participants are encouraged to join the live webcast at the investor relations section of the Plexus website, www.plexus.com or directly at: http://edge.media-server.com/m/p/jz5rx5gv/lan/en
  
Conference call at +1.800.708.4539 with passcode: 43416415
Replay:   
The webcast will be archived on the Plexus website and available via telephone replay at +1.888.843.7419 or +1.630.652.3042 with passcode: 43416415

Investor and Media Contact
Susan Hanson
+1.920.751.5491
susan.hanson@plexus.com

About Plexus – The Product Realization Company
Plexus (www.plexus.com) delivers optimized Product Realization solutions through a unique Product Realization Value Stream service model. This customer-focused services model seamlessly integrates innovative product conceptualization, design, commercialization, manufacturing, fulfillment and sustaining services to deliver comprehensive end-to-end solutions for customers in the America, European and Asia-Pacific regions.

Plexus is the industry leader in servicing mid-to-low volume, higher complexity customer programs characterized by unique flexibility, technology, quality and regulatory requirements. Award-winning customer service is provided to over 140 branded product companies in the Healthcare/Life Sciences, Industrial/Commercial, Networking/Communications and Defense/Security/Aerospace market sectors.

Safe Harbor and Fair Disclosure Statement
The statements contained in this press release that are guidance or which are not historical facts (such as statements in the future tense and statements including believe, expect, intend, plan, anticipate, goal, target and similar terms and concepts), including all discussions of periods which are not yet completed, are forward-looking statements that involve risks and uncertainties. These risks and uncertainties include, but are not limited to: the risk of customer delays, changes, cancellations or forecast inaccuracies in both ongoing and new programs; the lack of visibility of future orders, particularly in view of changing economic conditions; the economic performance of the industries, sectors and customers we serve; the effects of the volume of revenue from certain sectors or programs on our margins in particular periods; our ability to secure new customers, maintain our current customer base and deliver product on a timely basis; the particular risks relative to new or recent customers, programs or services, which risks include customer and other delays, start-up costs, potential inability to execute, the establishment of appropriate terms of agreements, and the lack of a track record of order volume and timing; the risks of concentration of work for certain customers; the effect of start-up costs of new programs and facilities; possible unexpected costs and operating disruption in transitioning programs, including as a result of a facility closure; the risk that new program wins and/or customer demand may not result in the expected revenue or profitability; the fact that customer orders may not lead to long-term relationships; our ability to manage successfully and execute a complex business model characterized by high product mix, low volumes and demanding quality, regulatory, and other requirements; the ability to realize anticipated savings from restructuring or similar actions, as well as the adequacy of related charges as compared to actual expenses; increasing regulatory and compliance requirements; the potential effects of regional results on our taxes and ability to use deferred tax assets and net operating losses; risks related to information technology systems and data security; the effects of shortages and delays in obtaining components as a result of economic cycles or natural disasters; the risks associated with excess and obsolete inventory, including the risk that inventory purchased on behalf of our customers may not be consumed or otherwise paid for by the customer, resulting in an inventory write-off; the weakness of areas of the global economy; the effect of changes in the pricing and margins of products; raw materials and component cost fluctuations; the potential effect of fluctuations in the value of the currencies in which we transact business; potential economic weakness and other effects resulting from the June 2016 vote of the United Kingdom to exit the European Union; the potential effect of other world or local events or other events outside our control (such as changes in energy prices, terrorism and weather events); the impact of increased competition; and other risks detailed in our Securities and Exchange Commission filings (particularly in "Risk Factors" in our fiscal 2015 Form 10-K).



5



PLEXUS CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(unaudited)
 
 
 
 
 
 
 
Three Months Ended
 
Twelve Months Ended
 
Oct 1,
 
Oct 3,
 
Oct 1,
 
Oct 3,
 
2016
 
2015
 
2016
 
2015
Net sales
$
653,064

 
$
668,730

 
$
2,556,004

 
$
2,654,290

Cost of sales
591,534

 
609,458

 
2,328,645

 
2,414,740

Gross profit
61,530

 
59,272

 
227,359

 
239,550

Selling and administrative expenses
36,074

 
30,701

 
120,886

 
122,423

Restructuring and other charges
1,805

 

 
7,034

 
1,691

Operating income
23,651

 
28,571

 
99,439

 
115,436

Other income (expense):
 
 
 
 
 
 
 
Interest expense
(3,790
)
 
(3,524)

 
(14,635
)
 
(13,964)

Interest income
1,161

 
947

 
4,242

 
3,499

Miscellaneous
799

 
775

 
(1,652
)
 
1,324

Income before income taxes
21,821

 
26,769

 
87,394

 
106,295

Income tax expense
2,728

 
2,904

 
10,967

 
11,963

Net income
$
19,093

 
$
23,865

 
$
76,427

 
$
94,332

Earnings per share:
 
 
 
 
 
 
 
Basic
$
0.57

 
$
0.71

 
$
2.29

 
$
2.81

Diluted
$
0.56

 
$
0.70

 
$
2.24

 
$
2.74

Weighted average shares outstanding:
 
 
 
 
 
 
 
Basic
33,455

 
33,597

 
33,374

 
33,618

Diluted
34,335

 
34,248

 
34,098

 
34,379










6



 
PLEXUS CORP. AND SUBSIDIARIES
 
CONDENSED CONSOLIDATED BALANCE SHEETS
 
(in thousands, except per share data)
 
(unaudited)
 
 
 
 
 
 
 
Oct 1,
 
Oct 3,
 
 
2016
 
2015
 
ASSETS
 
 
 
 
Current assets:
 
 
 
 
Cash and cash equivalents
$
432,964

 
$
357,106

 
Accounts receivable
416,888

 
384,680

 
Inventories
564,131

 
569,371

 
Prepaid expenses and other
19,364

 
22,882

 
Total current assets
1,433,347

 
1,334,039

 
Property, plant and equipment, net
291,225

 
317,351

 
Deferred income taxes (1)
4,834

 
4,657

 
Other (2)
36,413

 
35,713

 
Total non-current assets
332,472

 
357,721

 
Total assets
$
1,765,819

 
$
1,691,760

 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
Current liabilities:
 
 
 
 
Current portion of long-term debt and capital lease obligations
$
78,507

 
$
3,513

 
Accounts payable
397,200

 
400,710

 
Customer deposits
84,637

 
81,359

 
Accrued salaries and wages
41,806

 
49,270

 
Other accrued liabilities
48,286

 
44,446

 
Total current liabilities
650,436

 
579,298

 
Long-term debt and capital lease obligations, net of current portion (2)
184,002

 
258,293

 
Other liabilities
14,584

 
11,897

 
Total non-current liabilities
198,586

 
270,190

 
Total liabilities
849,022

 
849,488

 
Shareholders’ equity:
 
 
 
 
Common stock, $.01 par value, 200,000 shares authorized,
 
 
 
 
51,272 and 50,554 shares issued, respectively,
 
 
 
 
and 33,457 and 33,500 shares outstanding, respectively
513

 
506

 
Additional paid-in-capital
530,647

 
497,488

 
Common stock held in treasury, at cost, 17,815 and 17,054, respectively
(539,968
)
 
(509,968
)
 
Retained earnings
937,144

 
860,717

 
Accumulated other comprehensive loss
(11,539
)
 
(6,471
)
 
Total shareholders’ equity
916,797

 
842,272

 
Total liabilities and shareholders’ equity
$
1,765,819

 
$
1,691,760

 
 
 
 
 
 
(1) As of October 3, 2015, current deferred income tax assets of $10.7 million and non-current deferred income tax liabilities of $9.7 million were reclassified to non-current deferred income tax assets due to the adoption of ASU 2015-17: Balance Sheet Classification of Deferred Taxes.
 
 
(2) As of October 3, 2015, $1.0 million of deferred financing costs were reclassified from other non-current assets to long-term debt and capital lease obligations, net of current portion due to the adoption of ASU 2015-03: Simplifying the Presentation of Debt Issuance Costs.
 



7



 
PLEXUS CORP. AND SUBSIDIARIES
 
NON-GAAP SUPPLEMENTAL INFORMATION Table 1
 
(in thousands, except per share data)
 
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Twelve Months Ended
 
 
Oct 1,
 
Jul 2,
 
Oct 3,
 
Oct 1,
 
Oct 3,
 
 
2016
 
2016
 
2015
 
2016
 
2015
 
Operating profit
$
23,651

 
$
30,918

 
$
28,571

 
$
99,439

 
$
115,436

 
Operating margin
3.6
%
 
4.6
%
 
4.3
%
 
3.9
%
 
4.3
%
 
 
 
 
 
 
 
 
 
 
 
 
Non-GAAP adjustments:
 
 
 
 
 
 
 
 
 
 
Typhoon-related losses (1)
2,871

 

 

 
2,871

 

 
Accelerated stock-based compensation expense (2)
5,210

 

 

 
5,210

 

 
Restructuring and other charges*
1,805

 
1,805

 

 
7,034

 
1,691

 
Adjusted operating profit
$
33,537

 
$
32,723

 
$
28,571

 
$
114,554

 
$
117,127

 
Adjusted operating margin
5.1
%
 
4.9
%
 
4.3
%
 
4.5
%
 
4.4
%
 
 
 
 
 
 
 
 
 
 
 
 
Net income
$
19,093

 
$
26,099

 
$
23,865

 
$
76,427

 
$
94,332

 
 
 
 
 
 
 
 
 
 
 
 
Non-GAAP adjustments:
 
 
 
 
 
 
 
 
 
 
Typhoon-related losses (1)
2,871

 

 

 
2,871

 

 
Related tax impact
(718
)
 

 

 
(718
)
 

 
Accelerated stock-based compensation expense (2)
5,210

 

 

 
5,210

 

 
Restructuring and other charges*
1,805

 
1,805

 

 
7,034

 
1,691

 
Discrete tax benefit, net

 

 
(351
)
 

 
(351
)
 
Adjusted net income
$
28,261

 
$
27,904

 
$
23,514

 
$
90,824

 
$
95,672

 
 
 
 
 
 
 
 
 
 
 
 
Diluted earnings per share
$
0.56

 
$
0.76

 
$
0.70

 
$
2.24

 
$
2.74

 
 
 
 
 
 
 
 
 
 
 
 
Non-GAAP adjustments:
 
 
 
 
 
 
 
 
 
 
Typhoon-related losses (1)
0.08

 

 

 
0.08

 

 
Related tax impact
(0.02
)
 

 

 
(0.02
)
 

 
Accelerated stock-based compensation expense (2)
0.15

 

 

 
0.15

 

 
Restructuring and other charges*
0.05

 
0.06

 

 
0.21

 
0.05

 
Discrete tax benefit, net

 

 
(0.01
)
 

 
(0.01
)
 
Adjusted diluted earnings per share
$
0.82

 
$
0.82

 
$
0.69

 
$
2.66

 
$
2.78

 
 
 
 
 
 
 
 
 
 
 
 
*Summary of restructuring and other charges
 
 
 
 
 
 
 
 
 
 
Employee termination and severance costs
$
565

 
$
1,641

 
$

 
$
5,255

 
$
144

 
Other exit costs
460

 
164

 

 
999

 
1,547

 
Loss on sale leaseback of building
780

 

 

 
780

 

 
Total restructuring and other charges
$
1,805

 
$
1,805

 
$

 
$
7,034

 
$
1,691

 
 
 
 
 
 
 
 
 
 
 
 
(1) During Q4F16 $2.9 million of charges were recorded in cost of sales in the accompanying Condensed Consolidated Statements of Operations; these charges resulted primarily from inventory losses sustained from a typhoon that impacted the Company's manufacturing facilities in Xiamen, China.
 
 
(2) During Q4F16 $5.2 million of accelerated stock-based compensation expense was recorded in selling and administrative expenses in the accompanying Condensed Consolidated Statements of Operations pursuant to the previously announced retirement agreement with the Company's former Chief Executive Officer.
 


8



PLEXUS CORP. AND SUBSIDIARIES
NON-GAAP SUPPLEMENTAL INFORMATION Table 2
 (in thousands)
(unaudited)
 
 
 
 
 
 
ROIC and Economic Return Calculations
Twelve Months Ended
 
Nine Months Ended
 
Twelve Months Ended
 
Oct 1,
 
Jul 2,
 
Oct 3,
 
2016
 
2016
 
2015
Operating profit
 
$
99,439

 
 
$
75,788

 
 
$
115,436

Typhoon-related losses
+
2,871

 
+

 
+

Accelerated stock-based compensation expense
+
5,210

 
+

 
+

Restructuring and other charges
+
7,034

 
+
5,229

 
+
1,691

Adjusted operating profit
 
$
114,554

 
 
$
81,017

 
 
$
117,127

 
 
 
 
÷
3

 

 
 
 
 
 
 
$
27,006

 
 
 
 
 
 
 
x
4

 
 
 
Adjusted annualized operating profit
 
$
114,554

 
 
$
108,024

 
 
$
117,127

Tax rate
x
11
%
 
x
11
%
 
x
11
%
Tax impact
 
12,601

 
 
11,883

 
 
12,884

Adjusted operating profit (tax effected)
 
$
101,953

 
 
$
96,141

 
 
$
104,243

 
 
 
 
 
 
 
 
 
Average invested capital
÷
$
739,986

 
÷
$
738,397

 
÷
$
745,611

 
 
 
 
 
 
 
 
 
ROIC
 
13.8
%
 
 
13.0
%
 
 
14.0
%
Weighted average cost of capital
-
11.0
%
 
-
11.0
%
 
-
11.0
%
Economic return
 
2.8
%
 
 
2.0
%
 
 
3.0
%
 
Three Months Ended
Average Invested Capital
Oct 1,
 
Jul 2,
 
Apr 2,
 
Jan 2,
 
Oct 3,
Calculations
2016
 
2016
 
2016
 
2016
 
2015
Equity
$
916,797

 
$
895,175

 
$
871,111

 
$
850,794

 
$
842,272

Plus:
 
 
 
 
 
 
 
 
 
Debt - current
78,507

 
78,279

 
2,300

 
2,864

 
3,513

Debt - long-term
184,002

 
184,479

 
259,565

 
259,289

 
259,257

Less:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
(432,964)

 
(433,679)

 
(409,796)

 
(354,728)

 
(357,106)

 
$
746,342

 
$
724,254

 
$
723,180

 
$
758,219

 
$
747,936

 
Three Months Ended
Average Invested Capital
Jul 4,
 
Apr 4,
 
Jan 3,
 
Sept 27,
Calculations
2015
 
2015
 
2015
 
2014
Equity
$
835,063

 
$
808,468

 
$
792,298

 
$
781,133

Plus:
 
 
 
 
 
 
 
Debt - current
4,281

 
4,774

 
4,793

 
4,368

Debt - long-term
259,284

 
260,025

 
260,990

 
262,046

Less:
 
 
 
 
 
 
 
Cash and cash equivalents
(354,830)

 
(356,296)

 
(239,685)

 
(346,591)

 
$
743,798

 
$
716,971

 
$
818,396

 
$
700,956



9