SCANSOURCE, INC. (SCSC)
SIC breadcrumb: Wholesale Trade > SIC Major Group 50 > SIC 5045 Wholesale-Computers & Peripheral Equipment & Software
SEC company page: https://www.sec.gov/edgar/browse/?CIK=918965. Latest filing source: 0000918965-25-000029.
Informational only - descriptive public-record data, not investment advice.
Business
Read SCSC's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read SCSC's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 3,040,810,000 | USD | 2025 | 2025-08-21 |
| Net income | 71,548,000 | USD | 2025 | 2025-08-21 |
| Assets | 1,785,606,000 | USD | 2025 | 2025-08-21 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2025-08-21. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000918965.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,568,186,000 | 3,164,709,000 | 3,249,799,000 | 3,047,734,000 | 3,150,806,000 | 3,529,935,000 | 3,787,721,000 | 3,259,809,000 | 3,040,810,000 | |
| Net income | 63,619,000 | 69,246,000 | 33,153,000 | 57,597,000 | -192,654,000 | 10,795,000 | 88,798,000 | 89,809,000 | 77,060,000 | 71,548,000 |
| Operating income | 96,877,000 | 88,239,000 | 69,006,000 | 94,734,000 | -64,967,000 | 61,483,000 | 122,167,000 | 135,886,000 | 90,324,000 | 85,200,000 |
| Gross profit | 355,440,000 | 383,596,000 | 369,306,000 | 392,803,000 | 355,569,000 | 350,716,000 | 426,524,000 | 449,239,000 | 399,052,000 | 408,646,000 |
| Diluted EPS | 2.38 | 2.71 | 1.29 | 2.24 | -7.59 | 0.42 | 3.45 | 3.54 | 3.06 | 3.00 |
| Operating cash flow | 31,447,000 | 16,032,000 | 182,033,000 | 116,767,000 | -124,354,000 | -35,769,000 | 371,647,000 | 112,349,000 | ||
| Capital expenditures | 12,081,000 | 8,849,000 | 6,998,000 | 5,797,000 | 6,387,000 | 2,363,000 | 6,849,000 | 9,979,000 | 8,555,000 | 8,286,000 |
| Share buybacks | 100,206,000 | 20,882,000 | 0.00 | 9,483,000 | 6,078,000 | 0.00 | 18,203,000 | 15,651,000 | 42,895,000 | 106,524,000 |
| Assets | 1,491,185,000 | 1,718,303,000 | 1,945,295,000 | 2,067,261,000 | 1,692,094,000 | 1,671,684,000 | 1,937,428,000 | 2,068,169,000 | 1,779,032,000 | 1,785,606,000 |
| Liabilities | 716,689,000 | 881,158,000 | 1,078,919,000 | 1,153,132,000 | 1,013,848,000 | 940,493,000 | 1,130,900,000 | 1,162,871,000 | 854,777,000 | 879,197,000 |
| Stockholders' equity | 774,496,000 | 837,145,000 | 866,376,000 | 914,129,000 | 678,246,000 | 731,191,000 | 806,528,000 | 905,298,000 | 924,255,000 | 906,409,000 |
| Cash and cash equivalents | 61,400,000 | 56,094,000 | 25,530,000 | 19,305,000 | 29,485,000 | 62,718,000 | 37,987,000 | 36,178,000 | 185,460,000 | 126,157,000 |
| Free cash flow | 24,449,000 | 10,235,000 | 175,646,000 | 114,404,000 | -131,203,000 | -45,748,000 | 363,092,000 | 104,063,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 1.94% | 1.05% | 1.77% | -6.32% | 0.34% | 2.52% | 2.37% | 2.36% | 2.35% | |
| Operating margin | 2.47% | 2.18% | 2.92% | -2.13% | 1.95% | 3.46% | 3.59% | 2.77% | 2.80% | |
| Return on equity | 8.21% | 8.27% | 3.83% | 6.30% | -28.40% | 1.48% | 11.01% | 9.92% | 8.34% | 7.89% |
| Return on assets | 4.27% | 4.03% | 1.70% | 2.79% | -11.39% | 0.65% | 4.58% | 4.34% | 4.33% | 4.01% |
| Liabilities / equity | 0.93 | 1.05 | 1.25 | 1.26 | 1.49 | 1.29 | 1.40 | 1.28 | 0.92 | 0.97 |
| Current ratio | 2.10 | 1.95 | 1.92 | 2.11 | 1.67 | 1.66 | 1.87 | 2.11 | 2.10 | 2.01 |
Industry Peer Context
Net margin peer context
Operating margin peer context
ROE peer context
ROA peer context
Financial Bridges
Income statement bridge from reported figures
Figure provenance: SEC companyfacts FY 2025. Revenue: accession 0000918965-25-000029; concept RevenueFromContractWithCustomerExcludingAssessedTax; source concepts us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax | Gross profit: accession 0000918965-25-000029; concept GrossProfit; source concepts us-gaap:GrossProfit | Operating income: accession 0000918965-25-000029; concept OperatingIncomeLoss; source concepts us-gaap:OperatingIncomeLoss | Net income: accession 0000918965-25-000029; concept NetIncomeLoss; source concepts us-gaap:NetIncomeLoss
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0000918965-25-000029; concept NetCashProvidedByUsedInOperatingActivitiesContinuingOperations; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | Capital expenditures: accession 0000918965-25-000029; concept PaymentsToAcquireProductiveAssets; source concepts us-gaap:PaymentsToAcquireProductiveAssets | Free cash flow: accession 0000918965-25-000029; concept NetCashProvidedByUsedInOperatingActivitiesContinuingOperations - PaymentsToAcquireProductiveAssets; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivitiesContinuingOperations; us-gaap:PaymentsToAcquireProductiveAssets
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000918965-25-000029; filed 2025-08-21. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000918965-25-000029; filed 2025-08-21. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000918965-25-000029; filed 2025-08-21. Concept: OperatingIncomeLoss. Source concepts: us-gaap:OperatingIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000918965-25-000029; filed 2025-08-21. Concept: GrossProfit. Source concepts: us-gaap:GrossProfit.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000918965-25-000029; filed 2025-08-21. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000918965-25-000029; filed 2025-08-21. Concept: NetCashProvidedByUsedInOperatingActivitiesContinuingOperations. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivitiesContinuingOperations.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000918965-25-000029; filed 2025-08-21. Concept: PaymentsToAcquireProductiveAssets. Source concepts: us-gaap:PaymentsToAcquireProductiveAssets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000918965-25-000029; filed 2025-08-21. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000918965-25-000029; filed 2025-08-21. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000918965-25-000029; filed 2025-08-21. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000918965-25-000029; filed 2025-08-21. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000918965-25-000029; filed 2025-08-21. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000918965-25-000029; filed 2025-08-21. Concept: NetCashProvidedByUsedInOperatingActivitiesContinuingOperations - PaymentsToAcquireProductiveAssets. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivitiesContinuingOperations; us-gaap:PaymentsToAcquireProductiveAssets.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-07. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000918965.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2023-Q1 | 2022-09-30 | 0.94 | reported discrete quarter | ||
| 2023-Q2 | 2022-12-31 | 1.01 | reported discrete quarter | ||
| 2023-Q3 | 2023-03-31 | 0.83 | reported discrete quarter | ||
| 2023-Q4 | 2023-06-30 | 947,148,000 | 18,812,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2023-09-30 | 876,305,000 | 15,432,000 | 0.61 | reported discrete quarter |
| 2024-Q2 | 2023-09-30 | 15,432,000 | reported discrete quarter | ||
| 2024-Q2 | 2023-12-31 | 884,792,000 | 1.29 | reported discrete quarter | |
| 2024-Q3 | 2023-12-31 | 32,726,000 | reported discrete quarter | ||
| 2024-Q3 | 2024-03-31 | 752,599,000 | 0.50 | reported discrete quarter | |
| 2024-Q4 | 2024-06-30 | 746,113,000 | 16,096,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2024-09-30 | 775,580,000 | 16,974,000 | 0.69 | reported discrete quarter |
| 2025-Q2 | 2024-09-30 | 16,974,000 | reported discrete quarter | ||
| 2025-Q2 | 2024-12-31 | 747,497,000 | 0.70 | reported discrete quarter | |
| 2025-Q3 | 2024-12-31 | 17,053,000 | reported discrete quarter | ||
| 2025-Q3 | 2025-03-31 | 704,847,000 | 0.74 | reported discrete quarter | |
| 2025-Q4 | 2025-06-30 | 812,886,000 | 20,090,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2025-09-30 | 739,650,000 | 19,878,000 | 0.89 | reported discrete quarter |
| 2026-Q2 | 2025-09-30 | 19,878,000 | reported discrete quarter | ||
| 2026-Q2 | 2025-12-31 | 766,512,000 | 0.75 | reported discrete quarter | |
| 2026-Q3 | 2025-12-31 | 16,493,000 | reported discrete quarter | ||
| 2026-Q3 | 2026-03-31 | 766,790,000 | 0.78 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000918965-26-000028; filed 2026-05-07. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2025-12-31; accession 0000918965-26-000028; filed 2026-05-07. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000918965-26-000028; filed 2026-05-07. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0000918965-26-000028.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Overview
ScanSource is a leading technology distributor uniquely positioned to address complex, converging technologies and to accelerate growth for channel sales partners across hardware, SaaS, connectivity and cloud. We provide technology solutions and services from approximately 500 leading suppliers of mobility and barcode, POS, payment terminals, physical security, networking, communications, connectivity and cloud services to our approximately 25,000 channel sales partners located primarily in the United States and Brazil.
We operate our business under a management structure that enhances our technology distribution growth strategy. Our segments operate primarily in the United States and Brazil:
•Specialty Technology Solutions
•Intelisys & Advisory
We sell hardware, SaaS, connectivity and cloud solutions and services to channel sales partners that are designed to solve end users’ challenges. We operate distribution facilities that primarily support our United States business in Mississippi, California and Kentucky. Brazil distribution facilities are located in the Brazilian states of Paraná, Espirito Santo and Santa Catarina. We provide some of our digital products, which include SaaS and subscriptions, through our digital tools and platforms.
Recent Developments
Impact of the Macroeconomic Environment, Including Growth Outlook, Inflation and Tariffs
The macroeconomic environment, including the economic impacts of growth outlook, inflationary pressures, tariffs and evolving geopolitical conflicts and trade relationships, continues to create significant uncertainty and may adversely affect our financial condition and results of operations. In 2026, the U.S. Supreme Court invalidated the tariffs imposed under the International Emergency Economic Powers Act (IEEPA); however, certain other tariffs remain in effect and the current administration has indicated that it will continue seeking to implement tariffs through other statutory authorities. Further, the ongoing conflict with Iran and geopolitical tensions has resulted in volatility in the global energy and commodity markets and increased uncertainty in the macroeconomic environment. International trade policy and diplomatic dynamics continue to shift, and the full implications remain uncertain. We remain mindful of the potential impact these conditions could have on our channel sales partners, suppliers and end-user demand. We are actively monitoring changes to the global macroeconomic environment and assessing the potential impacts these challenges may have on our financial condition, results of operations and liquidity. We expect to pass through to our channel sales partners any supplier price increases resulting from tariffs or other factors. We are also mitigating related risks through strategic planning and maintaining financial flexibility; however, we cannot predict the effectiveness of our mitigation strategies or the ultimate impact of tariffs and the global macroeconomic environment on our financial condition or results of operations.
Our Strategy
Our strategy is to drive sustainable, profitable growth by providing complex, converging technology solutions through a growing ecosystem of channel sales partners leveraging our people, processes and tools. Our goal is to provide exceptional experiences for our channel sales partners, suppliers and employees, and we strive for operational excellence. Our differentiated technology distribution strategy utilizes multiple sales models to offer hardware, SaaS, connectivity and cloud services from
29
Table of Contents
leading technology suppliers to channel sales partners that solve end users’ challenges. ScanSource enables channel sales partners to deliver solutions for their end users to address changing buying and consumption patterns. Our solutions may include a combination of offerings from multiple suppliers or give our channel sales partners access to additional services. As a trusted adviser to our channel sales partners, we provide converged solutions through our strong understanding of end-user needs.
30
Table of Contents
Results of Operations
Net Sales
We have two reportable segments, which are based on sales channels. The following tables summarize our net sales results by operating segment and by geographic location for the quarters and nine months ended March 31, 2026 and 2025:
| Quarter ended March 31, | % Change, Constant Currency, Excluding Acquisitions (a) | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales by Segment: | 2026 | 2025 | $ Change | % Change | |||||||||||||
| (in thousands) | |||||||||||||||||
| Specialty Technology Solutions | $ | 740,765 | $ | 678,433 | $ | 62,332 | 9.2 | % | 8.0 | % | |||||||
| Intelisys & Advisory | 26,025 | 26,414 | (389) | (1.5) | % | (1.5) | % | ||||||||||
| Total net sales | $ | 766,790 | $ | 704,847 | $ | 61,943 | 8.8 | % | 7.6 | % | |||||||
| Nine months ended March 31, | % Change, Constant Currency, Excluding Acquisitions (a) | ||||||||||||||||
| 2026 | 2025 | $ Change | % Change | ||||||||||||||
| (in thousands) | |||||||||||||||||
| Specialty Technology Solutions | $ | 2,197,752 | $ | 2,154,009 | $ | 43,743 | 2.0 | % | 1.1 | % | |||||||
| Intelisys & Advisory | 75,201 | 73,915 | 1,286 | 1.7 | % | 0.7 | % | ||||||||||
| Total net sales | $ | 2,272,953 | $ | 2,227,924 | $ | 45,029 | 2.0 | % | 1.1 | % |
(a) A reconciliation of non-GAAP net sales in constant currency, excluding acquisitions, is presented at the end of Results of Operations, under Non-GAAP Financial Information.
Specialty Technology Solutions
The Specialty Technology Solutions segment consists of sales to channel partners primarily in the United States and Brazil. For the quarter ended March 31, 2026, net sales increased $62.3 million, or 9.2%, compared to the prior-year period. Excluding the impact of acquisitions and the impact of foreign exchange rate fluctuations, adjusted net sales increased $54.1 million, or 8.0%, for the quarter ended March 31, 2026. The increase for the quarter is primarily a result of growth across most technologies in North America. For the nine months ended March 31, 2026, net sales increased $43.7 million, or 2.0%, compared to the prior-year period. Excluding the impact from acquisitions and the impact from foreign exchange rate fluctuations, adjusted net sales increased $24.4 million, or 1.1%, for the nine months ended March 31, 2026, compared to the prior-year period. The increase in net sales for the nine months ended March 31, 2026 is primarily due to growth across most technologies in North America.
Intelisys & Advisory
The Intelisys & Advisory segment consists of sales and services to both channel partners (Intelisys) and end users (Advisory) in the United States. For the quarter ended March 31, 2026, net sales decreased $0.4 million, or 1.5%, compared to the prior-year period. The decrease in net sales for the quarter ended March 31, 2026 primarily reflects lower Resourcive sales. For the nine months ended March 31, 2026, net sales increased $1.3 million, or 1.7%, compared to the prior-year periods. The increase in net sales for the nine months ended March 31, 2026 primarily reflects higher Intelisys sales. Excluding the impact of acquisitions, adjusted net sales increased $0.5 million, or 0.7%, for the nine months ended March 31, 2026. Quarterly annualized net billings for Intelisys totaled approximately $2.88 billion.
31
Table of Contents
| Quarter ended March 31, | % Change, Constant Currency, Excluding Acquisitions (a) | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales by Geography: | 2026 | 2025 | $ Change | % Change | |||||||||||||
| (in thousands) | |||||||||||||||||
| United States | $ | 710,281 | $ | 656,964 | $ | 53,317 | 8.1 | % | 7.7 | % | |||||||
| Brazil | 56,509 | 47,883 | 8,626 | 18.0 | % | 6.2 | % | ||||||||||
| Total net sales (b) | $ | 766,790 | $ | 704,847 | $ | 61,943 | 8.8 | % | 7.6 | % | |||||||
| Nine months ended March 31, | % Change, Constant Currency, Excluding Acquisitions (a) | ||||||||||||||||
| 2026 | 2025 | $ Change | % Change | ||||||||||||||
| (in thousands) | |||||||||||||||||
| United States | $ | 2,099,864 | $ | 2,056,094 | $ | 43,770 | 2.1 | % | 1.7 | % | |||||||
| Brazil | 173,089 | 171,830 | 1,259 | 0.7 | % | (5.8) | % | ||||||||||
| Total net sales (b) | $ | 2,272,953 | $ | 2,227,924 | $ | 45,029 | 2.0 | % | 1.1 | % |
(a) A reconciliation of non-GAAP net sales in constant currency is presented at the end of Results of Operations in the non-GAAP section.
(b) Countries outside of the United States and Brazil represent less than 5.0% of net sales for the quarters and nine months ended March 31, 2026 and 2025.
32
Table of Contents
Gross Profit
The following table summarizes our gross profit for the quarters and nine months ended March 31, 2026 and 2025:
| Quarter ended March 31, | % of Net Sales March 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | 2025 | $ Change | % Change | 2026 | 2025 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Specialty Technology Solutions | $ | 81,421 | $ | 73,994 | $ | 7,427 | 10.0 | % | 11.0 | % | 10.9 | % | ||||||||
| Intelisys & Advisory | 25,703 | 26,208 | (505) | (1.9) | % | 98.8 | % | 99.2 | % | |||||||||||
| Gross profit | $ | 107,124 | $ | 100,202 | $ | 6,922 | 6.9 | % | 14.0 | % | 14.2 | % | ||||||||
| Nine months ended March 31, | % of Net Sales March 31, | |||||||||||||||||||
| 2026 | 2025 | $ Change | % Change | 2026 | 2025 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Specialty Technology Solutions | $ | 243,552 | $ | 230,215 | $ | 13,337 | 5.8 | % | 11.1 | % | 10.7 | % | ||||||||
| Intelisys & Advisory | 73,955 | 73,329 | 626 | 0.9 | % | 98.3 | % | 99.2 | % | |||||||||||
| Gross profit | $ | 317,507 | $ | 303,544 | $ | 13,963 | 4.6 | % | 14.0 | % | 13.6 | % |
Our gross profit is primarily affected by sales volume and gross margin mix. Gross margin mix is impacted by multiple factors, which include sales mix (proportion of sales of higher margin products or services relative to total sales), supplier program recognition (consisting of volume rebates, inventory price changes and purchase discounts) and freight costs. Increases in supplier program recognition decrease cost of goods sold, thereby increasing gross profit. Gross profit margin in our Intelisys & Advisory segment reflects a higher contribution of recurring revenue which is recorded on a net basis.
Specialty Technology Solutions
For the quarter ended March 31, 2026, gross profit dollars for the Specialty Technology Solutions segment increased $7.4 million, or 10.0%, compared to the prior-year quarter. Higher sales volumes, after considering cost of goods sold, increased gross profit by $6.8 million, and favorable supplier recognition program increased gross profit by $0.6 million. Gross profit margin increased slightly over the prior-year quarter to 11.0%.
For the nine months ended March 31, 2026, gross profit dollars increased $13.3 million, or 5.8%, compared to the prior-year period. Favorable supplier program recognition and sales mix increased gross profit by $8.7 million, and higher sales volumes, after considering cost of goods sold, increased gross profit by $4.7 million. Gross profit margin increased 39 basis points over the prior-year period to 11.1%.
Intelisys & Advisory
For the quarter ended March 31, 2026, gross profit dollars for the Intelisys & Advisory segment decreased $0.5 million, or 1.9%, compared to the prior-year quarter. Lower sales volumes, decreased gross profit for the quarter. Gross profit margin decreased 46 basis points compared to the prior-year quarter to 98.8%.
For the nine months ended March 31,
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Overview
ScanSource is a leading technology distributor connecting devices to the cloud and accelerating growth for channel sales partners across hardware, SaaS, connectivity and cloud. We provide technology solutions and services from approximately 500 leading suppliers of mobility and barcode, POS, payment terminals, physical security, networking, communications, connectivity and cloud services to our approximately 25,000 channel sales partners located primarily in the United States, Canada and Brazil.
We operate our business under a management structure that enhances our technology distribution growth strategy. Our segments operate primarily in the United States, Canada and Brazil:
•Specialty Technology Solutions
•Intelisys & Advisory
We sell hardware, SaaS, connectivity and cloud solutions and services to channel sales partners that are designed to solve end users’ challenges. We operate distribution facilities that support our United States and Canada business in Mississippi, California and Kentucky. Brazil distribution facilities are located in the Brazilian states of Paraná, Espirito Santo and Santa Catarina. We provide some of our digital products, which include SaaS and subscriptions, through our digital tools and platforms.
Our key suppliers include AT&T, Avaya, Axis, Cisco, Comcast Business, Dell, Elo, Extreme, Five9, Fortinet, Hanwha, Honeywell, HP Poly, HPE/Aruba, Ingenico, Lumen, Microsoft, NiCE, RingCentral, Ubiquiti, Verifone, Verizon, Zebra Technologies and Zoom.
Recent Developments
Impact of the Macroeconomic Environment, Including Forecasted Growth, Inflation and Tariffs
The macroeconomic environment, including the economic impacts of forecasted growth, inflation, tariffs and shifting relations between the U.S. and other countries, continues to create significant uncertainty and may adversely affect our financial condition and results of operations. In 2025, the U.S. announced a variety of additional tariffs on goods from multiple nations and trading blocks and has been targeted with reciprocal tariffs and other retaliatory actions in response. Although the U.S. has announced pauses on certain tariffs, negotiations and the state of international trade policy and relations continue to evolve. We are mindful of the potential impact these conditions could have on our channel sales partners, suppliers and end-user demand and we are actively monitoring changes to the global macroeconomic environment and assessing the potential impacts these challenges may have on our financial condition, results of operations and liquidity. We expect to pass price increases from our suppliers resulting from tariffs to our channel sales partners. We are also mitigating risks through strategic planning and maintaining financial flexibility, but we cannot predict the outcome of our mitigation strategies or the ultimate impact of tariffs and the global macroeconomic environment on our financial condition or results of operations.
On July 4, 2025, the One Big Beautiful Bill Act (“the Act”) was signed into law. The Act permanently extends key provisions of the Tax Cuts and Jobs Act, including 100% bonus depreciation, and introduces changes to the international tax framework. We are currently assessing the impact of the Act on our future effective tax rate, tax liabilities, and cash taxes.
Business Acquisitions
On August 8, 2024, we completed the acquisition of substantially all of the assets of Secure Path Networks, LLC doing business as Resourcive ("Resourcive"), a leading technology advisor. Resourcive delivers strategic IT sourcing solutions to mid-market and enterprise businesses.
On August 15, 2024, we completed the acquisition of substantially all of the assets of Advantix Solutions Group, Inc. ("Advantix"), a managed connectivity experience provider specializing in wireless enablement solutions.
23
Table of Contents
Index to Financial Statements
Cost Reduction and Restructuring Program
In September 2024, as part of a strategic review of organizational structure and operations, the Company executed a cost reduction and restructuring program to align our cost structure with demand expectations in our business. These actions are expected to result in approximately $10.5 million in annualized savings in selling, general and administrative expenses. In January 2025, we executed an additional cost reduction and restructuring plan. These actions resulted in approximately $10.0 million in annualized savings in selling, general and administrative expenses.
Our Strategy
Our strategy is to drive sustainable, profitable growth by orchestrating complex, converging technology solutions through a growing ecosystem of channel sales partners leveraging our people, processes and tools. Our goal is to provide exceptional experiences for our channel sales partners, suppliers and employees, and we strive for operational excellence. Our technology distribution strategy utilizes multiple sales models to offer hardware, SaaS, connectivity and cloud services from leading technology suppliers to channel sales partners that solve end users’ challenges. ScanSource enables channel sales partners to deliver solutions for their end users to address changing buying and consumption patterns. Our solutions may include a combination of offerings from multiple suppliers or give our channel sales partners access to additional services. As a trusted adviser to our channel sales partners, we provide customized solutions through our strong understanding of end-user needs.
Results of Operations from Continuing Operations
The following table sets forth for the periods indicated certain income and expense items as a percentage of net sales. Totals may not sum due to rounding.
| Fiscal Year Ended June 30, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||
| Statement of income data: | ||||||||
| Net sales | 100.0 | % | 100.0 | % | 100.0 | % | ||
| Cost of goods sold | 86.6 | 87.8 | 88.1 | |||||
| Gross profit | 13.4 | 12.2 | 11.9 | |||||
| Selling, general and administrative expenses | 9.4 | 8.5 | 7.5 | |||||
| Depreciation expense | 0.3 | 0.3 | 0.3 | |||||
| Intangible amortization expense | 0.6 | 0.5 | 0.4 | |||||
| Restructuring and other charges | 0.2 | 0.1 | 0.0 | |||||
| Change in fair value of contingent consideration | 0.1 | 0.0 | 0.0 | |||||
| Operating income | 2.8 | 2.8 | 3.6 | |||||
| Interest expense | 0.3 | 0.4 | 0.5 | |||||
| Interest income | (0.4) | (0.3) | (0.2) | |||||
| Gain on sale of business | 0.0 | (0.4) | 0.0 | |||||
| Other (income) expense, net | (0.2) | 0.0 | 0.0 | |||||
| Income from continuing operations before income taxes | 3.1 | 3.1 | 3.2 | |||||
| Provision for income taxes | 0.8 | 0.7 | 0.9 | |||||
| Net income from continuing operations | 2.4 | 2.4 | 2.3 | |||||
| Net income from discontinued operations | 0.0 | 0.0 | 0.0 | |||||
| Net income | 2.4 | % | 2.4 | % | 2.4 | % |
Comparison of Fiscal Years Ended June 30, 2025 and 2024
Below is a discussion of fiscal years ended June 30, 2025 and 2024. Please refer to Part II, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our form 10-K for the fiscal year ended June 30, 2024 for a discussion of fiscal year ended June 30, 2023.
24
Table of Contents
Index to Financial Statements
Net Sales
We have two reportable segments, which are based on sales model. The following table summarizes our net sales results by business segment and by geographic location for the comparable fiscal years ended June 30, 2025 and 2024.
| 2025 | 2024 | $ Change | % Change | % Change Constant Currency (a) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | |||||||||||||||||
| Sales by Segment: | |||||||||||||||||
| Specialty Technology Solutions | $ | 2,942,717 | $ | 3,167,549 | $ | (224,832) | (7.1) | % | (6.7) | % | |||||||
| Intelisys & Advisory | 98,093 | 92,260 | 5,833 | 6.3 | % | (0.2) | % | ||||||||||
| Total net sales | $ | 3,040,810 | $ | 3,259,809 | $ | (218,999) | (6.7) | % | (6.5) | % | |||||||
| Sales by Geography Category: | |||||||||||||||||
| United States | $ | 2,800,739 | $ | 2,921,172 | $ | (120,433) | (4.1) | % | (5.2) | % | |||||||
| International | 240,071 | 338,637 | (98,566) | (29.1) | % | (18.5) | % | ||||||||||
| Total net sales | $ | 3,040,810 | $ | 3,259,809 | $ | (218,999) | (6.7) | % | (6.5) | % | |||||||
| (a) A reconciliation of non-GAAP net sales in constant currency, excluding acquisitions and divestitures is presented at the end of Results of Operations, under Non-GAAP Financial Information. |
Specialty Technology Solutions
The Specialty Technology Solutions segment consists of sales to channel sales partners in the United States, Canada and Brazil. During fiscal year 2025, net sales for this segment decreased $224.8 million, or 7.1%, compared to fiscal year 2024. Excluding the impact from foreign exchange fluctuations and the impact of divestitures and acquisitions, adjusted net sales for fiscal year 2025 decreased $212.3 million, or 6.7%, compared to the prior fiscal year. The decrease in net sales and in adjusted net sales is primarily due to a more cautious technology spending environment in the first half of the fiscal year.
Intelisys & Advisory
The Intelisys & Advisory segment consists of sales and services to both channel sales partners (Intelisys) and end users (Advisory) in the United States. During fiscal year 2025, net sales for this segment increased $5.8 million, or 6.3%, compared to fiscal year 2024. The increase in net sales reflects the addition of an acquisition. Excluding the impact from foreign exchange rate fluctuations and the impact from acquisitions, adjusted net sales decreased $0.2 million, or 0.2%, compared to the prior year primarily due to a more cautious technology spending environment.
For fiscal year 2025, Intelisys net billings, which are amounts billed by suppliers to end users and represents annual recurring revenue, totaled approximately $2.79 billion, an increase of 4.5%. The fiscal year 2025 Intelisys net billings resulted in Intelisys net sales of approximately $85.6 million. For our Intelisys business, net sales reflect the net commissions received from suppliers after paying channel sales partner commissions.
25
Table of Contents
Index to Financial Statements
Gross Profit
The following table summarizes our gross profit for the fiscal years ended June 30, 2025 and 2024:
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | $ Change | % Change | 2025 | 2024 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Specialty Technology Solutions | $ | 311,402 | $ | 307,257 | $ | 4,145 | 1.3 | % | 10.6 | % | 9.7 | % | ||||||||
| Intelisys & Advisory | 97,244 | 91,795 | 5,449 | 5.9 | % | 99.1 | % | 99.5 | % | |||||||||||
| Total gross profit | $ | 408,646 | $ | 399,052 | $ | 9,594 | 2.4 | % | 13.4 | % | 12.2 | % |
Our gross profit is primarily affected by sales volume and gross margin mix. Gross margin mix is impacted by multiple factors, which include sales mix (proportion of sales of higher margin products or services relative to total sales), supplier program recognition (consisting of volume rebates, inventory price changes and purchase discounts) and freight costs. Increases in supplier program recognition decrease cost of goods sold, thereby increasing gross profit. Net sales derived from our Intelisys business contribute 100% to our gross profit dollars and margin as they have no associated cost of goods sold.
Specialty Technology Solutions
For the Specialty Technology Solutions segment, gross profit dollars increased $4.1 million. Gross margin mix positively impacted gross profit by $26.0 million, largely from favorable supplier program recognition and favorable sales mix partially offset by higher freight costs. Lower sales volume, after considering the associated cost of goods sold, impacted gross profit decline by $21.8 million for the current fiscal year. For the fiscal year ended June 30, 2025, the gross profit margin increased 88 basis points over the prior-year to 10.6%.
Intelisys & Advisory
For the Intelisys & Advisory segment, gross profit dollars increased $5.4 million. Higher sales volume, largely due to the impact of our Resourcive acquisition increased gross profit dollars by $5.8 million. Gross profit margin decreased 36 basis points over the prior fiscal year to 99.1%, reflecting the addition of professional services to the sales mix.
Operating expenses
The following table summarizes our operating expenses for the periods ended June 30, 2025 and 2024:
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | $ Change | % Change | 2025 | 2024 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Selling, general and administrative expenses | $ | 286,934 | $ | 277,428 | $ | 9,506 | 3.4 | % | 9.4 | % | 8.5 | % | ||||||||
| Depreciation expense | 10,004 | 11,219 | (1,215) | (10.8) | % | 0.3 | % | 0.3 | % | |||||||||||
| Intangible amortization expense | 19,227 | 15,723 | 3,504 | 22.3 | % | 0.6 | % | 0.5 | % | |||||||||||
| Restructuring and other charges | 5,381 | 4,358 | 1,023 | 23.5 | % | 0.2 | % | 0.1 | % | |||||||||||
| Change in fair value of contingent consideration | 1,900 | — | 1,900 | *nm | 0.1 | % | — | % | ||||||||||||
| Operating expenses | $ | 323,446 | $ | 308,728 | $ | 14,718 | 4.8 | % | 10.6 | % | 9.5 | % |
*nm - not meaningful
Selling, general and administrative expenses (“SG&A”) increased $9.5 million for the fiscal year ended June 30, 2025 compared to the prior year. The increase in SG&A expenses is primarily attributable to increased costs related to acquisitions.
26
Table of Contents
Index to Financial Statements
Depreciation expense decreased $1.2 million for the fiscal year ended June 30, 2025 compared to the prior fiscal year. The decrease is primarily related to IT assets that became fully depreciated in the current year.
Intangible amortization expense increased $3.5 million for the fiscal year ended June 30, 2025 compared to the prior fiscal year. The increase is a result of intangible assets acquired in our acquisitions of Advantix and Resourcive.
Restructuring and other charges of $5.4 million for the fiscal year ended June 30, 2025 increased $1.0 million compared to the prior year, which primarily related to employee separation and benefit costs in connection with our expense reduction and restructuring plans implemented during fiscal year 2025.
We present changes in fair value of the contingent consideration owed to the former shareholders of businesses that we acquire as a separate line item in operating expenses. We recorded a fair value adjustment expense of $1.9 million for the fiscal year ended June 30, 2025. The expense from changes in fair value of contingent consideration is largely due to the recurring amortization of the unrecognized fair value discount.
Operating Income
The following table summarizes our operating income for the periods ended June 30, 2025 and 2024:
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | $ Change | % Change | 2025 | 2024 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Specialty Technology Solutions | $ | 66,049 | $ | 66,678 | $ | (629) | (0.9) | % | 2.2 | % | 2.1 | % | ||||||||
| Intelisys & Advisory | 27,214 | 30,595 | (3,381) | (11.1) | % | 27.7 | % | 33.2 | % | |||||||||||
| Corporate | (8,063) | (6,949) | (1,114) | 16.0 | % | — | % | — | % | |||||||||||
| Total operating income | $ | 85,200 | $ | 90,324 | $ | (5,124) | (5.7) | % | 2.8 | % | 2.8 | % |
Specialty Technology Solutions
For the Specialty Technology Solutions segment, operating income decreased $0.6 million, and operating margin increased 14 basis points to 2.2% for the fiscal year ended June 30, 2025, compared to the prior fiscal year. The decrease in operating income is primarily due to higher information technology and consulting related costs as well as higher amortization related to recent acquisitions.
Intelisys & Advisory
For the Intelisys & Advisory segment, operating income decreased $3.4 million with the operating margin decreasing to 27.7% for the fiscal year ended June 30, 2025, compared to the prior fiscal year. The decrease in operating income is largely due to higher costs, including change in fair value expense related to a recent acquisition.
Corporate
For the fiscal year ended June 30, 2025, Corporate operating loss totaled $8.1 million which represents $5.4 million in restructuring expenses, $1.6 million legal settlement, $0.9 million of acquisition and divestiture costs and $0.2 million in cyberattack restoration charges. During the fiscal year ended June 30, 2024 Corporate incurred a loss of $6.9 million which represents $4.4 million in restructuring expenses, $1.7 million of acquisition and divestiture costs as well as $0.9 million in cyberattack restoration charges.
27
Table of Contents
Index to Financial Statements
Total Other (Income) Expense
The following table summarizes our total other (income) expense for the fiscal years ended June 30, 2025 and 2024:
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | $ Change | % Change | 2025 | 2024 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Interest expense | $ | 8,013 | $ | 13,031 | $ | (5,018) | (38.5) | % | 0.3 | % | 0.4 | % | ||||||||
| Interest income | (11,247) | (9,381) | (1,866) | 19.9 | % | (0.4) | % | (0.3) | % | |||||||||||
| Net foreign exchange losses | 755 | 2,198 | (1,443) | (65.7) | % | — | % | 0.1 | % | |||||||||||
| Gain on sale of business | — | (14,155) | 14,155 | *nm | — | % | (0.4) | % | ||||||||||||
| Other, net | (6,717) | (1,210) | (5,507) | 455.1 | % | (0.2) | % | — | % | |||||||||||
| Total other (income) expense | $ | (9,196) | $ | (9,517) | $ | 321 | (3.4) | % | (0.3) | % | (0.3) | % |
Interest expense consists primarily of interest incurred on borrowings, non-utilization fees charged on the revolving credit facility and amortization of debt issuance costs. Interest expense decreased in fiscal year 2025 as compared to 2024 primarily from lower average borrowings on our multi-currency revolving credit facility.
Interest income for the fiscal year ended June 30, 2025 increased compared to fiscal year ended June 30, 2024 primarily from interest earned on higher cash balances throughout the fiscal year in the United States.
Net foreign exchange gains and losses consist of foreign currency transactional and functional currency re-measurements, offset by net foreign exchange forward contracts gains and losses. Foreign exchange gains and losses are generated primarily as the result of fluctuations in the value of the U.S. dollar versus the Brazilian real and the Canadian dollar versus the U.S. dollar. We partially offset foreign currency exposure with the use of foreign exchange contracts to hedge against these exposures. The costs associated with foreign exchange contracts are included in the net foreign exchange losses.
For the fiscal year ended June 30, 2024 we recognized a $14.2 million gain on sale of our UK-based intY business.
For the fiscal year ended June 30, 2025 we recognized a gain of $6.7 million as a result of an insurance recovery in connection with the cybersecurity attack in the fourth quarter of fiscal 2023.
Provision for Income Taxes
Income tax expense for continuing operations was $22.8 million and $22.8 million for the fiscal years ended June 30, 2025 and 2024, respectively, reflecting effective tax rates of 24.2% and 22.8%, respectively. The increase in the effective tax rate for fiscal 2025 compared to fiscal 2024 is primarily the result of the tax treatment of the intY UK divestiture in the 2024 fiscal year, an increase in non-deductible expenses, and an increase in global intangible low taxed income tax.
In December of 2021, the Organization for Economic Co-operation and Development ("OECD") released Pillar Two Model Rules defining the global minimum tax rules, which contemplate a global minimum tax rate of 15%. Several member countries have enacted Pillar Two provisions that are effective in fiscal year 2025. The Company believes it qualifies for safe harbor exemptions in many of these jurisdictions and any remaining impact to future effective tax rates and corporate tax liability will be minimal.
We expect the fiscal year 2026 effective tax rate from continuing operations to be approximately 27.2% to 28.2%. See Note 13 - Income Taxes in the Notes to Consolidated Financial Statements for further discussion including an effective tax rate reconciliation.
28
Table of Contents
Index to Financial Statements
Non-GAAP Financial Information
Evaluating Financial Condition and Operating Performance
In addition to disclosing results that are determined in accordance with United States generally accepted accounting principles (“US GAAP” or “GAAP”), we also disclose certain non-GAAP financial measures. These measures include non-GAAP operating income; non-GAAP pre-tax income; non-GAAP net income; non-GAAP EPS; adjusted earnings before interest expense, income taxes, depreciation, and amortization (“adjusted EBITDA”); adjusted return on invested capital (“adjusted ROIC”); and constant currency. Constant currency is a measure that excludes the translation exchange impact from changes in foreign currency exchange rates between reporting periods and certain impacts related to acquisitions and divestitures. We use non-GAAP financial measures to better understand and evaluate performance, including comparisons from period to period.
These non-GAAP financial measures have limitations as analytical tools, and the non-GAAP financial measures that we report 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 US GAAP.
Adjusted Return on Invested Capital
Adjusted ROIC assists us in comparing our performance over various reporting periods on a consistent basis because it removes from our operating results the impact of items that do not reflect our core operating performance. We believe the calculation of adjusted ROIC provides useful information to investors and is an additional relevant comparison of our performance during the year.
Adjusted EBITDA starts with net income and adds back interest expense, income tax expense, depreciation expense, amortization of intangible assets, changes in fair value of contingent consideration, non-cash shared-based compensation expense and other non-GAAP adjustments. Since adjusted EBITDA excludes some non-cash costs of investing in our business and people, we believe that adjusted EBITDA shows the profitability from our business operations more clearly.
We calculate adjusted ROIC as adjusted EBITDA, divided by invested capital. Invested capital is defined as average equity plus average daily funded interest-bearing debt for the period. The following table summarizes annualized adjusted ROIC for the fiscal years ended June 30, 2025 and 2024.
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Adjusted return on invested capital ratio | 13.6 | % | 12.4 | % |
29
Table of Contents
Index to Financial Statements
The components of our adjusted ROIC calculation and reconciliation to our financial statements are shown, as follows:
| Fiscal Year Ended June 30, | ||||||
|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||
| (in thousands) | ||||||
| Reconciliation of net income to adjusted EBITDA: | ||||||
| Net income from continuing operations (GAAP) | $ | 71,548 | $ | 77,060 | ||
| Plus: Interest expense | 8,013 | 13,031 | ||||
| Plus: Income taxes | 22,848 | 22,781 | ||||
| Plus: Depreciation and amortization | 30,195 | 28,009 | ||||
| EBITDA (non-GAAP) | 132,604 | 140,881 | ||||
| Plus: Change in fair value of contingent consideration | 1,900 | — | ||||
| Plus: Share-based compensation | 11,062 | 9,537 | ||||
| Plus: Acquisition and divestiture costs(a) | 926 | 1,717 | ||||
| Plus: Cyberattack restoration costs | 177 | 874 | ||||
| Plus: Restructuring costs | 5,381 | 4,358 | ||||
| Plus: Tax recovery | (3,041) | (2,558) | ||||
| Plus: Legal settlement | 1,579 | — | ||||
| Plus: Insurance recovery, net of payments | (5,928) | — | ||||
| Plus: Gain on sale of business | — | (14,155) | ||||
| Adjusted EBITDA (numerator for adjusted ROIC) (non-GAAP) | $ | 144,660 | $ | 140,654 |
| Fiscal Year Ended June 30, | ||||||
|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||
| (in thousands) | ||||||
| Invested capital calculations: | ||||||
| Equity – beginning of the year | $ | 924,255 | $ | 905,298 | ||
| Equity – end of the year | 906,409 | 924,255 | ||||
| Plus: Change in fair value of contingent consideration, net | 1,432 | — | ||||
| Plus: Share-based compensation, net | 8,310 | 7,120 | ||||
| Plus: Acquisition and divestiture costs(a) | 926 | 1,717 | ||||
| Plus: Cyberattack restoration costs, net | 133 | 655 | ||||
| Plus: Restructuring, net | 4,054 | 3,262 | ||||
| Plus: Tax recovery, net | (4,072) | (2,566) | ||||
| Plus: Legal settlement, net | 1,189 | — | ||||
| Plus: Insurance recovery, net | (4,466) | — | ||||
| Plus: Gain on sale of business | — | (14,155) | ||||
| Average equity | 919,085 | 912,793 | ||||
| Average funded debt(b) | 141,173 | 220,528 | ||||
| Invested capital (denominator for adjusted ROIC) (non-GAAP) | $ | 1,060,258 | $ | 1,133,321 |
(a) Acquisition and divestiture costs are generally non-deductible for tax purposes.
(b) Average funded debt is calculated as the daily average amounts outstanding on our short-term and long-term interest-bearing debt.
Net Sales in Constant Currency, Excluding Acquisitions and Divestitures
We make references to “constant currency,” a non-GAAP performance measure that excludes the foreign exchange rate impact from fluctuations in the average foreign exchange rates between reporting periods. Constant currency is calculated by translating current period results from currencies other than the U.S. dollar into U.S. dollars using the comparable average foreign exchange rates from the prior fiscal year period. We also exclude the impact of acquisitions and divestitures prior to the
30
Table of Contents
Index to Financial Statements
first full year of operations from the acquisition or divestiture date in order to show net sales results on an organic basis. This information is provided to analyze underlying trends without the translation impact of fluctuations in foreign currency rates and the impact of acquisitions or divestitures. Below we show organic growth by providing a non-GAAP reconciliation of net sales in constant currency, excluding acquisitions and divestitures:
| Net Sales by Segment: | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal Year Ended June 30, | ||||||||||||||
| 2025 | 2024 | $ Change | % Change | |||||||||||
| Specialty Technology Solutions: | (in thousands) | |||||||||||||
| Net sales, reported | $ | 2,942,717 | $ | 3,167,549 | $ | (224,832) | (7.1) | % | ||||||
| Foreign exchange impact(a) | 32,754 | — | ||||||||||||
| Less: Acquisitions | (24,199) | — | ||||||||||||
| Less: Divestitures | — | (4,019) | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 2,951,272 | $ | 3,163,530 | $ | (212,258) | (6.7) | % | ||||||
| Intelisys & Advisory: | ||||||||||||||
| Net sales, reported | $ | 98,093 | 92,260 | $ | 5,833 | 6.3 | % | |||||||
| Foreign exchange impact(a) | (19) | — | ||||||||||||
| Less: Acquisitions | (5,978) | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 92,096 | $ | 92,260 | $ | (164) | (0.2) | % | ||||||
| Consolidated: | ||||||||||||||
| Net sales, reported | $ | 3,040,810 | $ | 3,259,809 | $ | (218,999) | (6.7) | % | ||||||
| Foreign exchange impact(a) | 32,735 | — | ||||||||||||
| Less: Acquisitions | (30,177) | — | ||||||||||||
| Less: Divestitures | — | (4,019) | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 3,043,368 | $ | 3,255,790 | $ | (212,422) | (6.5) | % | ||||||
| (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, 2025 into U.S. dollars using the average foreign exchange rates for the fiscal year ended June 30, 2024. |
31
Table of Contents
Index to Financial Statements
| Net Sales by Geography: | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal Year Ended June 30, | ||||||||||||||
| 2025 | 2024 | $ Change | % Change | |||||||||||
| United States and Canada: | (in thousands) | |||||||||||||
| Net sales, as reported | $ | 2,800,739 | $ | 2,921,172 | $ | (120,433) | (4.1) | % | ||||||
| Less: Acquisitions | (30,177) | — | ||||||||||||
| Net sales, excluding acquisitions | $ | 2,770,562 | $ | 2,921,172 | $ | (150,610) | (5.2) | % | ||||||
| International: | ||||||||||||||
| Net sales, reported | $ | 240,071 | $ | 338,637 | $ | (98,566) | (29.1) | % | ||||||
| Foreign exchange impact(a) | 32,735 | — | ||||||||||||
| Less: Divestitures | — | (4,019) | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 272,806 | $ | 334,618 | $ | (61,812) | (18.5) | % | ||||||
| Consolidated: | ||||||||||||||
| Net sales, reported | $ | 3,040,810 | $ | 3,259,809 | $ | (218,999) | (6.7) | % | ||||||
| Foreign exchange impact(a) | 32,735 | — | ||||||||||||
| Less: Acquisitions | (30,177) | — | ||||||||||||
| Less: Divestitures | — | (4,019) | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 3,043,368 | $ | 3,255,790 | $ | (212,422) | (6.5) | % | ||||||
| (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, 2025 into U.S. dollars using the average foreign exchange rates for the fiscal year ended June 30, 2024. |
32
Table of Contents
Index to Financial Statements
| Operating Income by Segment: | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal Year Ended June 30, | % of Net Sales June 30, | |||||||||||||||||||
| 2025 | 2024 | $ Change | % Change | 2025 | 2024 | |||||||||||||||
| Specialty Technology Solutions: | (in thousands) | |||||||||||||||||||
| GAAP operating income | $ | 66,049 | $ | 66,678 | $ | (629) | (0.9) | % | 2.2 | % | 2.1 | % | ||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 10,508 | 8,041 | 2,467 | |||||||||||||||||
| Change in fair value of contingent consideration | (840) | — | (840) | |||||||||||||||||
| Tax recovery, net | (3,041) | (2,558) | (483) | |||||||||||||||||
| Non-GAAP operating income | $ | 72,676 | $ | 72,161 | $ | 515 | 0.7 | % | 2.5 | % | 2.3 | % | ||||||||
| Intelisys & Advisory: | ||||||||||||||||||||
| GAAP operating income | $ | 27,214 | $ | 30,595 | $ | (3,381) | (11.1) | % | 27.7 | % | 33.2 | % | ||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 8,719 | 7,682 | 1,037 | |||||||||||||||||
| Change in fair value of contingent consideration | 2,740 | — | 2,740 | |||||||||||||||||
| Non-GAAP operating income | $ | 38,673 | $ | 38,277 | $ | 396 | 1.0 | % | 39.4 | % | 41.5 | % | ||||||||
| Corporate: | ||||||||||||||||||||
| GAAP operating loss | $ | (8,063) | $ | (6,949) | $ | (1,114) | ||||||||||||||
| Adjustments: | ||||||||||||||||||||
| Acquisition and divestiture costs | 926 | 1,717 | (791) | |||||||||||||||||
| Restructuring costs | 5,381 | 4,358 | 1,023 | |||||||||||||||||
| Cyberattack restoration costs | 177 | 874 | (697) | |||||||||||||||||
| Legal settlement | 1,579 | — | 1,579 | |||||||||||||||||
| Non-GAAP operating income | $ | — | $ | — | $ | — | nm* | nm* | nm* |
| Consolidated: | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GAAP operating income | $ | 85,200 | $ | 90,324 | $ | (5,124) | (5.7) | % | 2.8 | % | 2.8 | % | ||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 19,227 | 15,723 | 3,504 | |||||||||||||||||
| Change in fair value of contingent consideration | 1,900 | — | 1,900 | |||||||||||||||||
| Acquisition and divestiture costs | 926 | 1,717 | (791) | |||||||||||||||||
| Restructuring costs | 5,381 | 4,358 | 1,023 | |||||||||||||||||
| Tax recovery | (3,041) | (2,558) | (483) | |||||||||||||||||
| Cyberattack restoration costs | 177 | 874 | (697) | |||||||||||||||||
| Legal settlement | 1,579 | — | 1,579 | |||||||||||||||||
| Non-GAAP operating income | $ | 111,349 | $ | 110,438 | $ | 911 | 0.8 | % | 3.7 | % | 3.4 | % |
33
Table of Contents
Index to Financial Statements
Additional Non-GAAP Metrics
To evaluate current period performance on a more consistent basis with prior periods, we disclose non-GAAP SG&A expenses, non-GAAP operating income, non-GAAP pre-tax income, non-GAAP net income and non-GAAP diluted earnings per share. Non-GAAP results exclude amortization of intangible assets related to acquisitions, changes in fair value of contingent consideration, acquisition and divestiture costs, restructuring costs, impact of divestitures and other non-GAAP adjustments. These year-over-year metrics include the translation impact of changes in foreign currency exchange rates. These metrics are useful in assessing and understanding our operating performance, especially when comparing results with previous periods or forecasting performance for future periods. Below we provide a non-GAAP reconciliation of the aforementioned metrics adjusted for the costs and charges mentioned above:
| Year ended June 30, 2025 | ||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GAAP Measure | Intangible amortization expense | Change in fair value of contingent consideration | Acquisition and Divestiture costs (a) | Restructuring costs | Tax recovery | Cyberattack restoration costs | Legal Settlement | Insurance Recovery | Non-GAAP measure | |||||||||||||||||||||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||||||||||||||||||||||||||||
| SG&A expenses | $ | 286,934 | $ | — | $ | — | $ | (926) | $ | — | $ | 3,041 | $ | (177) | $ | (1,579) | $ | — | $ | 287,293 | ||||||||||||||||||||||
| Operating income | 85,200 | 19,227 | 1,900 | 926 | 5,381 | (3,041) | 177 | 1,579 | — | 111,349 | ||||||||||||||||||||||||||||||||
| Pre-tax income | 94,396 | 19,227 | 1,900 | 926 | 5,381 | (3,041) | 177 | 1,579 | (5,928) | 114,617 | ||||||||||||||||||||||||||||||||
| Net income | 71,548 | 14,400 | 1,432 | 926 | 4,054 | (4,072) | 133 | 1,189 | (4,466) | 85,144 | ||||||||||||||||||||||||||||||||
| Diluted EPS | $ | 3.00 | $ | 0.60 | $ | 0.06 | $ | 0.04 | $ | 0.17 | $ | (0.17) | $ | 0.01 | $ | 0.05 | $ | (0.19) | $ | 3.57 | ||||||||||||||||||||||
| Year ended June 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||
| GAAP Measure | Intangible amortization expense | Change in fair value of contingent consideration | Acquisition and Divestiture costs (a) | Restructuring costs | Tax recovery | Cyberattack restoration costs | Gain on sale of business (b) | Insurance Recovery | Non-GAAP measure | |||||||||||||||||||||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||||||||||||||||||||||||||||
| SG&A expenses | $ | 277,428 | $ | — | $ | — | $ | (1,717) | $ | — | $ | 2,558 | $ | (874) | $ | — | $ | — | $ | 277,395 | ||||||||||||||||||||||
| Operating income | 90,324 | 15,723 | — | 1,717 | 4,358 | (2,558) | 874 | — | — | 110,438 | ||||||||||||||||||||||||||||||||
| Pre-tax income | 99,841 | 15,723 | — | 1,717 | 4,358 | (2,558) | 874 | (14,155) | — | 105,800 | ||||||||||||||||||||||||||||||||
| Net income | 77,060 | 11,697 | — | 1,717 | 3,262 | (2,566) | 655 | (14,155) | — | 77,670 | ||||||||||||||||||||||||||||||||
| Diluted EPS | $ | 3.06 | $ | 0.46 | $ | — | $ | 0.07 | $ | 0.13 | $ | (0.10) | $ | 0.03 | $ | (0.56) | $ | — | $ | 3.08 |
(a) Acquisition and divestiture costs for the fiscal years ended June 30, 2025 and June 30, 2024 are generally nondeductible for tax purposes.
(b) Reflects gain on the sale of the UK-based intY business. This transaction resulted in a capital loss for tax purposes. The Company did not record a tax provision on the capital loss as there were no offsetting capital gains.
34
Table of Contents
Index to Financial Statements
Critical Accounting Policies and Estimates
Management’s discussion and analysis of financial condition and results of operations are based on our consolidated financial statements, which have been prepared in conformity with US GAAP. The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. On an ongoing basis management evaluates its estimates, including those related to the allowance for uncollectible accounts receivable, inventory reserves to reduce inventories to the lower of cost or net realizable value, supplier incentives and goodwill. Management bases its estimates on historical experience and on various other assumptions that management believes to be reasonable under the circumstances, the results of which form a basis for making judgments about the carrying value of assets and liabilities that are not readily available from other sources. Actual results may differ materially from these estimates under different assumptions or conditions. For further discussion of our significant accounting policies, refer to Note 1 - Business and Summary of Significant Accounting Policies.
Allowances for Trade and Notes Receivable
We adopted ASU 2016-13, Financial Instruments - Credit Losses (ASC Topic 326) effective July 1, 2020. The adoption did not have a material impact on our consolidated financial statements. Our policy for estimating allowances for doubtful accounts receivable is described below.
We maintain an allowance for uncollectible accounts receivable for estimated future expected credit losses resulting from channel sales partners’ failure to make payments on accounts receivable due us. Management determines the estimate of the allowance for doubtful accounts receivable by considering a number of factors, including: (i) historical experience, (ii) aging of the accounts receivable, (iii) specific information obtained by us on the financial condition and the current creditworthiness of its customers, (iv) the current economic and country specific environment and (v) reasonable and supportable forecasts about collectability. We account for credit losses based upon ASU 2016-13, Financial Instruments - Credit Losses (ASC Topic 326). Expected credit losses are estimated on a pool basis when similar risk characteristics exist using an age-based reserve model. Receivables that do not share risk characteristics are evaluated on an individual basis. Estimates of expected credit losses on trade receivables are recorded at inception and adjusted over the contractual life. Refer to Note 2 - Accounts Receivable and Notes Receivable, Net for further details.
Inventory Reserves
Management determines the inventory reserves required to reduce inventories to the lower of cost or net realizable value based principally on the effects of technological changes, quantities of goods and length of time on hand and other factors. An estimate is made of the net realizable value, less cost to dispose, of products whose value is determined to be impaired. If these products are ultimately sold at less than estimated amounts, additional reserves may be required. The estimates used to calculate these reserves are applied consistently. The adjustments are recorded in the period in which the loss of utility of the inventory occurs, which establishes a new cost basis for the inventory. This new cost basis is maintained until such time that the reserved inventory is disposed of, returned to the supplier or sold. To the extent that specifically reserved inventory is sold, cost of goods sold is expensed for the new cost basis of the inventory sold.
Supplier Programs
We receive incentives from suppliers related to market development funds, volume rebates and other incentive programs. These incentives are generally under quarterly, semi-annual or annual agreements with the suppliers. Some of these incentives are negotiated on an ad hoc basis to support specific programs mutually developed between the Company and the supplier. Suppliers generally require that we use the suppliers’ market development funds for advertising or other marketing programs. Incentives received from suppliers for specifically identified incremental market development funds are recorded as adjustments to selling, general and administrative expenses. ASC 606– Revenue from Contracts with Customers addresses accounting for consideration payable to a customer, which the Company interprets and applies as the customer (i.e., the Company) receives advertising funds from a supplier. The portion of these supplier funds in excess of our costs are reflected as a reduction of inventory. Such funds are recognized as a reduction of the cost of goods sold when the related inventory is sold.
We record unrestricted volume rebates received as a reduction of inventory and reduces the cost of goods sold when the related inventory is sold. Amounts received or receivables from suppliers that are not yet earned are deferred in the Consolidated Balance Sheets. Supplier receivables are generally collected through reductions to accounts payable authorized by the supplier. In addition, we may receive early payment discounts from certain suppliers. We record early payment discounts received as a
35
Table of Contents
Index to Financial Statements
reduction of inventory, thereby resulting in a reduction of cost of goods sold when the related inventory is sold. ASC 606 requires management to make certain estimates of the amounts of supplier consideration that will be received. Estimates are based on the terms of the incentive program and historical experiences. Actual recognition of the supplier consideration may vary from management estimates.
Goodwill
We account for recorded goodwill in accordance with ASC 350, Goodwill and Other Intangible Assets, which requires that goodwill be reviewed annually for impairment or more frequently if impairment indicators exist. Goodwill testing utilizes an impairment analysis, whereby we compare the carrying value of each identified reporting unit to its fair value. The carrying value of goodwill is reviewed at a reporting unit level at least annually for impairment, or more frequently if impairment indicators exist. Our goodwill reporting units align directly with our operating segments, Specialty Technology Solutions and Intelisys & Advisory. The fair values of the reporting units are estimated using the net present value of discounted cash flows generated by each reporting unit. Considerable judgment is necessary in estimating future cash flows, discount rates and other factors affecting the estimated fair value of the reporting units, including the operating and macroeconomic factors. Historical financial information, internal plans and projections and industry information are used in making such estimates.
Under ASC 350, if fair value of goodwill fair value is determined to be less than carrying value, an impairment loss is recognized for the amount of the carrying value that exceeds the amount of the reporting units' fair value, not to exceed the total amount of goodwill allocated to the reporting unit. Additionally, we would consider income tax effects from any tax deductible goodwill on the carrying amount of the reporting unit when measuring the goodwill impairment loss, if applicable. We also assess the recoverability of goodwill if facts and circumstances indicate goodwill may be impaired. In our most recent annual test, we estimated the fair value of our reporting units primarily based on the income approach utilizing the discounted cash flow method. As of June 30, 2025, the Specialty Technology Solutions and Intelisys & Advisory reporting units' goodwill balances are $159.8 million and $71.0 million, respectively. The fair value of the reporting units exceeded its carrying value by 2% and 100%, respectively, as of the annual goodwill impairment testing date. We also utilized fair value estimates derived from the market approach utilizing the public company market multiple method to validate the results of the discounted cash flow method, which required us to make assumptions about the applicability of those multiples to our reporting units. The discounted cash flow method requires us to estimate future cash flows and discount those amounts to present value. The key assumptions utilized in determining fair value included:
•Industry WACC: We utilized a WACC relative to each reporting unit's respective geography and industry as the discount rate for estimated future cash flows. The WACC is intended to represent a rate of return that would be expected by a marketplace participant in each respective geography.
•Operating income: We utilized historical and expected revenue growth rates, gross margins and operating expense percentages, which varied based on the projections of each reporting unit being evaluated.
•Cash flows from working capital changes: We utilized a projected cash flow impact pertaining to expected changes in working capital as each of our goodwill reporting units grow.
While we believe our assumptions are appropriate, they are subject to uncertainty and by nature include judgments and estimates regarding future events, including projected growth rates, margin percentages and operating efficiencies. Key assumptions used in determining fair value include projected growth and operating margin, working capital requirements and discount rates. During fiscal years 2024 and 2023, we completed our annual impairment test as of April 30th and determined that our goodwill was not impaired.
See Note 7 - Goodwill and Other Identifiable Intangible Assets in the Notes to Consolidated Financial Statements for further discussion on our goodwill impairment testing and results.
Purchase Price Allocation
The Company accounts for business combinations in accordance with the Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") 805, Business Combinations. For each acquisition, the Company allocates the purchase price to assets acquired, liabilities assumed and goodwill and intangibles. The Company recognizes assets and liabilities acquired at their estimated fair values. Management uses judgment to (i) identify the acquired assets and liabilities assumed, (ii) estimate the fair value of these assets, (iii) estimate the useful life of the assets and (iv) assess the appropriate method for recognizing depreciation or amortization expense over the assets' useful life.
36
Table of Contents
Index to Financial Statements
Accounting Standards Recently Issued
See Note 1 in the Notes to Consolidated Financial Statements for the discussion on recent accounting pronouncements.
Liquidity and Capital Resources
Our primary sources of liquidity are cash flows from operations and borrowings under the $350 million revolving credit facility. Our business requires significant investment in working capital, particularly accounts receivable and inventory, partially financed through our accounts payable to suppliers. In general, as our sales volumes increase, our net investment in working capital typically increases, which typically results in decreased cash flow from operating activities. Conversely, when sales volumes decrease, our net investment in working capital typically decreases, which typically results in increased cash flow from operating activities.
Cash and cash equivalents totaled $126.2 million and $185.5 million at June 30, 2025 and 2024, respectively, of which $46.3 million and $20.0 million was held outside of the United States as of June 30, 2025 and 2024, respectively. Checks released but not yet cleared from these accounts in the amounts of $0.1 million and $5.9 million are classified as accounts payable as of June 30, 2025 and 2024, respectively.
We conduct business primarily in North America and Brazil where we generate and use cash. We provide for United States income taxes from the earnings of our Canadian and Brazilian subsidiaries. See Note 13 - Income Taxes in the Notes to the Consolidated Financial Statements for further discussion.
Our net investment in working capital, defined as accounts receivable plus inventories less accounts payable, increased $14.6 million to $520.7 million at June 30, 2025 from $506.2 million at June 30, 2024, primarily as a result of an increase in accounts receivable. Our net investment in working capital is affected by several factors such as fluctuations in sales volume, net income, timing of collections from channel sales partners, increases and decreases to inventory levels and payments to suppliers.
| Year ended | ||||||
|---|---|---|---|---|---|---|
| Cash (used in) provided by: | June 30, 2025 | June 30, 2024 | ||||
| (in thousands) | ||||||
| Operating activities of continuing operations | $ | 112,349 | $ | 371,647 | ||
| Investing activities of continuing operations | (62,390) | 9,045 | ||||
| Financing activities of continuing operations | (110,905) | (227,767) |
Net cash provided by operating activities was $112.3 million for the fiscal year ended June 30, 2025 and $371.6 million for the fiscal years ended June 30, 2024. The decrease in cash provided by operating activities for the fiscal year ended June 30, 2025 is primarily due to cash flows related to working capital, which decreased $22.5 million for the fiscal year ended June 30, 2025 versus a significant increase of $299.3 million for the prior year period. The prior-year period reflected lower net investment in working capital from lower sales volumes and a multi-quarter working capital improvement plan.
Operating cash flows are subject to variability period over period as a result of the timing of payments related to accounts receivable, accounts payable and other working capital items.
The number of days sales outstanding ("DSO") was 70 at June 30, 2025 unchanged from June 30, 2024. Throughout fiscal year 2025, DSO ranged from 66 to 72. Inventory turnover was 5.9 times during the fourth quarter fiscal year 2025, compared to 5.0 times in the fourth quarter of fiscal year 2024. Throughout fiscal year 2025, inventory turnover ranged from 5.0 to 5.9 times.
Cash used in investing activities was $62.4 million for the fiscal year ended June 30, 2025 compared to cash provided of $9.0 million for the fiscal year ended June 30, 2024. Cash used in investing activities for fiscal year 2025 is largely due to cash paid for acquisitions and capital expenditures. Cash provided by investing activities for the fiscal year 2024 represents proceeds from the the sale of our discontinued operations, partially offset by capital expenditures.
Management expects capital expenditures for fiscal year 2026 to range from $10.0 million to $15.0 million, primarily for IT and warehouse investments.
37
Table of Contents
Index to Financial Statements
Cash used in financing activities totaled $110.9 million for the fiscal year ended June 30, 2025 primarily due to the repurchase of common stock. Cash used in financing activities of $227.8 million for the fiscal year ended June 30, 2024 was primarily due to repayments on the revolving line of credit and the repurchase of common stock.
Share Repurchase Program
In April 2025, our Board approved an additional $200 million share repurchase authorization, which supplements the existing the $100 million repurchase program authorized in May 2024. The share repurchase authorizations do not have any time limits. In fiscal year 2025, we repurchased 2,483,299 shares totaling $106.5 million. As of June 30, 2025, the Company had approximately $217.1 million available for repurchases under Board approved authorizations.
Credit Facility
We have a multi-currency senior secured credit facility with JPMorgan Chase Bank N.A., as administrative agent, and a syndicate of banks (as amended, the “Amended Credit Agreement”). On September 28, 2022, we amended and restated our Amended Credit Agreement, which includes (i) a five-year, $350 million multicurrency senior secured revolving credit facility and (ii) a five-year $150 million senior secured term loan facility. The amendment extended the revolving credit facility maturity date to September 28, 2027. In addition, pursuant to an “accordion feature,” we may increase our borrowings up to an additional $250 million, subject to obtaining additional credit commitments from the lenders participating in the increase. The Amended Credit Agreement allows for the issuance of up to $50 million for letters of credit. Borrowings under the Amended Credit Agreement are guaranteed by substantially all of our domestic assets and our domestic subsidiaries. Under the terms of the revolving credit facility, the payment of cash dividends is restricted. We incurred debt issuance costs of $1.4 million in connection with the amendment and restatement of the Amended Credit Agreement. These costs were capitalized to other non-current assets on the Condensed Consolidated Balance Sheets and added to the unamortized debt issuance costs from the previous credit facility.
Loans denominated in U.S. dollars, other than swingline loans, bear interest at a rate per annum equal to, at our option, (i) the adjusted term Secured Overnight Financing Rate (“SOFR”) or adjusted daily simple SOFR plus an additional margin ranging from 1.00% to 1.75% depending upon our ratio of (A) total consolidated debt less up to $30 million of unrestricted domestic cash (“Credit Facility Net Debt”) to (B) trailing four-quarter consolidated EBITDA measured as of the end of the most recent year or quarter, as applicable (Credit Facility EBITDA”), for which financial statements have been delivered to the Lenders (the “leverage ratio”); or (ii) the alternate base rate plus an additional margin ranging from 0% to 0.75%, depending upon our leverage ratio, plus, if applicable, certain mandatory costs. All swingline loans denominated in U.S. dollars bear interest based upon the adjusted daily simple SOFR plus an additional margin ranging from 1.00% to 1.75% depending upon our leverage ratio, or such other rate as agreed upon with the applicable swingline lender. The adjusted term SOFR and adjusted daily simple SOFR include a fixed credit adjustment of 0.10% over the applicable SOFR reference rate. Loans denominated in foreign currencies bear interest at a rate per annum equal to the applicable benchmark rate set forth in the Amended Credit Agreement plus an additional margin ranging from 1.00% to 1.75%, depending upon our leverage ratio plus, if applicable, certain mandatory costs.
During the fiscal year ended June 30, 2025, our borrowings under the credit facility were U.S. dollar loans. The spread in effect as of June 30, 2025 was 1.00%, plus a 0.10% credit spread adjustment for SOFR-based loans and 0.00% for alternate base rate loans. The commitment fee rate in effect as of June 30, 2025 was 0.15%. The Amended Credit Agreement includes customary representations, warranties and affirmative and negative covenants, including financial covenants. Specifically, our Leverage Ratio must be less than or equal to 3.50 to 1.00 at all times. In addition, our Interest Coverage Ratio (as such term is defined in the Amended Credit Agreement) must be at least 3.00 to 1.00 as of the end of each fiscal quarter. In the event of a default, customary remedies are available to the lenders, including acceleration and increased interest rates. We were in compliance with all covenants under the Amended Credit Agreement as of June 30, 2025.
The average daily balance on the revolving credit facility, excluding the term loan facility, was $0.3 million and $71.1 million during the fiscal years ended June 30, 2025 and June 30, 2024, respectively. There was $350.0 million and $349.9 million available for additional borrowings as of June 30, 2025 and June 30, 2024, respectively. There were no letters of credit issued under the multi-currency revolving credit facility as of June 30, 2025 and June 30, 2024.
Availability to use this borrowing capacity depends upon, among other things, the levels of our Leverage Ratio and Interest Coverage Ratio, which, in turn, will depend upon (1) our Credit Facility Net Debt relative to our EBITDA and (2) Credit
38
Table of Contents
Index to Financial Statements
Facility EBITDA relative to total interest expense respectively. As a result, our availability will increase if EBITDA increases (subject to the limit of the facility) and decrease if EBITDA decreases. At June 30, 2025, based upon the calculation of our Credit Facility Net Debt relative to our Credit Facility EBITDA, there was $350.0 million available for borrowing. While we were in compliance with the financial covenants contained in the Credit Facility as of June 30, 2025, and currently expect to continue to maintain such compliance, should we encounter difficulties, our historical relationship with our Credit Facility lending group has been strong and we anticipate their continued support of our long-term business.
Contractual Obligations
At June 30, 2025, we did not have an outstanding balance under our revolving credit facility. We had $133.1 million outstanding under our term loan facility, $7.5 million of which matured in fiscal year 2025. Our revolving credit facility and our term loan facility have a maturity date September 28, 2027. The remaining principal debt payments on our industrial development revenue bond, which total $3.0 million, have maturity dates in 2025 through 2032. See Footnote 8 - Short Term Borrowings and Long Term Debt.
We also had a non-cancelable operating lease agreement of $11.0 million at June 30, 2025, of which $4.6 million is expected to be paid within the next 12 months. Remaining amounts are expected to be paid through 2030. See Footnote 14 - Leases.
Summary
We believe that our existing sources of liquidity, including cash resources and cash provided by operating activities, supplemented as necessary with funds under our credit agreements, will provide sufficient resources to meet our present and future working capital and cash requirements for at least the next twelve months. We also believe that our longer-term working capital, planned expenditures and other general funding requirements will be satisfied through cash flows from operations and, to the extent necessary, from our borrowing facilities.
39
Table of Contents
Index to Financial Statements
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0000918965-24-000029.
ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Overview
ScanSource is a leading hybrid distributor connecting devices to the cloud and accelerating growth for customers across hardware, SaaS, connectivity and cloud. We provide technology solutions and services from approximately 500 leading suppliers of mobility, barcode, POS, payments, physical security, networking, unified communications, collaboration, connectivity and cloud services to our approximately 25,000 customers located primarily in the United States, Canada and Brazil.
We operate our business under a management structure that enhances our technology focus and hybrid distribution growth strategy. Our segments operate primarily in the United States, Canada and Brazil:
•Specialty Technology Solutions
•Modern Communications & Cloud
We sell hardware, SaaS, connectivity and cloud solutions and services to customers that are designed to solve end users' challenges. We operate distribution facilities that support our United States and Canada business in Mississippi, California and Kentucky. Brazil distribution facilities are located in the Brazilian states of Paraná, Espirito Santo and Santa Catarina. We provide some of our digital products, which include SaaS and subscriptions, through our digital tools and platforms.
Our key suppliers include AT&T, Avaya, Axis, Cisco, Comcast Business, Dell, Extreme, Five9, Fortinet, Hanwha, Honeywell, HP Poly, HPE/Aruba, Ingenico, Lumen, Microsoft, PAX Technology, RingCentral, Ubiquiti, Verifone, Verizon, Zebra Technologies and Zoom.
Recent Developments
Cost Reduction and Restructuring Program
In January 2024, as part of a strategic review of organizational structure and operations, we executed a cost reduction and restructuring program to align our cost structure with demand expectations in our hardware business. These actions resulted in approximately $10.0 million in annualized savings in selling, general and administrative expenses.
UK Divestitures
On December 19, 2023, we completed the sale of our UK-based intY business. We retained our CASCADE cloud services distribution platform, which has been used to grow the Cisco and Microsoft subscription business in the United States and Brazil.
Impact of the Macroeconomic Environment, Including Inflation
The macroeconomic environment, including the economic impacts of supply chain constraints, rising interest rates and inflation continues to create significant uncertainty and may adversely affect our consolidated results of operations. We are actively monitoring changes to the global macroeconomic environment and assessing the potential impacts these challenges may have on our financial condition, results of operations and liquidity. We are also mindful of the potential impact these conditions could have on our customers and suppliers. In spite of these challenges and uncertainties, we believe we have managed the supply chain requirements of our customers and suppliers effectively to date.
Our Strategy
Our strategy is to drive sustainable, profitable growth by orchestrating hybrid technology solutions through a growing ecosystem of partners leveraging our people, processes and tools. Our goal is to provide exceptional experiences for our partners, suppliers and employees, and we strive for operational excellence. Our hybrid distribution strategy relies on a channel sales model to offer hardware, SaaS, connectivity and cloud services from leading technology suppliers to customers that solve end users’ challenges. ScanSource enables customers to deliver solutions for their end users to address changing buying and
22
Table of Contents
Index to Financial Statements
consumption patterns. Our solutions may include a combination of offerings from multiple suppliers or give our customers access to additional services. As a trusted adviser to our customers, we provide customized solutions through our strong understanding of end user needs. We have plans to expand our investments in the Agency Channel in the near term.
Results of Operations from Continuing Operations
The following table sets forth for the periods indicated certain income and expense items as a percentage of net sales. Totals may not sum due to rounding.
| Fiscal Year Ended June 30, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||
| Statement of income data: | ||||||||
| Net sales | 100.0 | % | 100.0 | % | 100.0 | % | ||
| Cost of goods sold | 87.8 | 88.1 | 87.9 | |||||
| Gross profit | 12.2 | 11.9 | 12.1 | |||||
| Selling, general and administrative expenses | 8.5 | 7.5 | 7.8 | |||||
| Depreciation expense | 0.3 | 0.3 | 0.3 | |||||
| Intangible amortization expense | 0.5 | 0.4 | 0.5 | |||||
| Restructuring and other charges | 0.1 | 0.0 | 0.0 | |||||
| Operating income | 2.8 | 3.6 | 3.5 | |||||
| Interest expense | 0.4 | 0.5 | 0.2 | |||||
| Interest income | (0.3) | (0.2) | (0.1) | |||||
| Gain on sale of business | (0.4) | — | — | |||||
| Other (income) expense, net | 0.0 | 0.0 | 0.0 | |||||
| Income from continuing operations before income taxes | 3.1 | 3.2 | 3.4 | |||||
| Provision for income taxes | 0.7 | 0.9 | 0.8 | |||||
| Net income from continuing operations | 2.4 | 2.3 | 2.5 | |||||
| Net income from discontinued operations | 0.0 | 0.0 | 0.0 | |||||
| Net income | 2.4 | % | 2.4 | % | 2.5 | % |
Comparison of Fiscal Years Ended June 30, 2024 and 2023
Below is a discussion of fiscal years ended June 30, 2024 and 2023. Please refer to Part II, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our form 10-K for the fiscal year ended June 30, 2023 for a discussion of fiscal year ended June 30, 2022.
Net Sales
We have two reportable segments, which are based on technology. The following table summarizes our net sales results by business segment and by geographic location for the comparable fiscal years ended June 30, 2024 and 2023.
23
Table of Contents
Index to Financial Statements
| 2024 | 2023 | $ Change | % Change | % Change Constant Currency, Excluding Divestitures (a) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | |||||||||||||||||
| Sales by Segment: | |||||||||||||||||
| Specialty Technology Solutions | $ | 1,998,636 | $ | 2,331,030 | $ | (332,394) | (14.3) | % | (14.3) | % | |||||||
| Modern Communications & Cloud | 1,261,173 | 1,456,691 | (195,518) | (13.4) | % | (13.7) | % | ||||||||||
| Total net sales | $ | 3,259,809 | $ | 3,787,721 | $ | (527,912) | (13.9) | % | (14.1) | % | |||||||
| Sales by Geography Category: | |||||||||||||||||
| United States | $ | 2,921,172 | $ | 3,432,074 | $ | (510,902) | (14.9) | % | (14.9) | % | |||||||
| International | 338,637 | 355,647 | (17,010) | (4.8) | % | (6.2) | % | ||||||||||
| Total net sales | $ | 3,259,809 | $ | 3,787,721 | $ | (527,912) | (13.9) | % | (14.1) | % | |||||||
| (a) A reconciliation of non-GAAP net sales in constant currency, excluding divestitures is presented at the end of Results of Operations, under Non-GAAP Financial Information. |
Specialty Technology Solutions
The Specialty Technology Solutions segment consists of sales to customers in North America and Brazil. During fiscal year 2024, net sales for this segment decreased $332.4 million, or 14.3%, compared to fiscal year 2023. Excluding the foreign exchange positive impact of $1.3 million, adjusted net sales for fiscal year 2024 decreased $333.7 million, or 14.3%, compared to the prior fiscal year. The decrease in net sales and in adjusted net sales is primarily from lower sales volume due to softer demand in a more cautious technology spending environment.
Modern Communications & Cloud
The Modern Communications & Cloud segment consists of sales to customers in North America and Brazil. During fiscal year 2024, net sales for this segment decreased $195.5 million, or 13.4%, compared to fiscal year 2023. Excluding the foreign exchange positive impact of $8.5 million, adjusted net sales decreased $198.7 million, or 13.7%, compared to the prior year. The decrease in net sales and adjusted net sales is primarily due to decreased lower sales volumes in our communications hardware and Cisco products.
Intelisys connectivity and cloud net sales for fiscal year 2024 increased 6.6% year-over-year. For our Intelisys business, net sales reflect the net commissions received from suppliers after paying sales partner commissions. For fiscal year 2024, Intelisys net billings, which are amounts billed by suppliers to end users and represents annual recurring revenue, totaled approximately $2.67 billion. The fiscal year 2024 Intelisys net billings resulted in Intelisys net sales of approximately $84.7 million.
Gross Profit
The following table summarizes our gross profit for the fiscal years ended June 30, 2024 and 2023:
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | $ Change | % Change | 2024 | 2023 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Specialty Technology Solutions | $ | 187,739 | $ | 224,239 | $ | (36,500) | (16.3) | % | 9.4 | % | 9.6 | % | ||||||||
| Modern Communications & Cloud | 211,313 | 225,000 | (13,687) | (6.1) | % | 16.8 | % | 15.4 | % | |||||||||||
| Total gross profit | $ | 399,052 | $ | 449,239 | $ | (50,187) | (11.2) | % | 12.2 | % | 11.9 | % |
24
Table of Contents
Index to Financial Statements
Our gross profit is primarily affected by sales volume and gross margin mix. Gross margin mix is impacted by multiple factors, which include sales mix (proportion of sales of higher margin products or services relative to total sales), vendor program recognition (consisting of volume rebates, inventory price changes and purchase discounts) and freight costs. Increases in vendor program recognition decrease cost of goods sold, thereby increasing gross profit. Net sales derived from our Intelisys business contribute 100% to our gross profit dollars and margin as they have no associated cost of goods sold.
Specialty Technology Solutions
For the Specialty Technology Solutions segment, gross profit dollars decreased $36.5 million. Lower sales volume, after considering the associated cost of goods sold, impacted gross profit decline by $32.0 million for the current fiscal year. Gross margin mix negatively impacted gross profit by $4.5 million, largely from unfavorable vendor program recognition partially offset by lower freight costs. For the fiscal year ended June 30, 2024, the gross profit margin decreased 23 basis points over the prior-year to 9.4%.
Modern Communications & Cloud
For the Modern Communications & Cloud segment, gross profit dollars decreased $13.7 million. Lower sales volume, after considering the associated cost of goods sold, unfavorably impacted gross profit dollars by $30.2 million. Gross margin mix positively impacted gross profit by $16.5 million, largely from a more favorable sales mix and lower freight costs. For the fiscal year ended June 30, 2024, the gross profit margin increased 131 basis points over the prior fiscal year to 16.8%.
Operating expenses
The following table summarizes our operating expenses for the periods ended June 30, 2024 and 2023:
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | $ Change | % Change | 2024 | 2023 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Selling, general and administrative expenses | $ | 277,428 | $ | 285,695 | $ | (8,267) | (2.9) | % | 8.5 | % | 7.5 | % | ||||||||
| Depreciation expense | 11,219 | 10,912 | 307 | 2.8 | % | 0.3 | % | 0.3 | % | |||||||||||
| Intangible amortization expense | 15,723 | 16,746 | (1,023) | (6.1) | % | 0.5 | % | 0.4 | % | |||||||||||
| Restructuring and other charges | 4,358 | — | 4,358 | *nm | 0.1 | % | — | % | ||||||||||||
| Operating expenses | $ | 308,728 | $ | 313,353 | $ | (4,625) | (1.5) | % | 9.5 | % | 8.3 | % |
*nm - not meaningful
Selling, general and administrative expenses (“SG&A”) decreased $8.3 million for the fiscal year ended June 30, 2024 compared to the prior year. The decrease in SG&A expenses is primarily attributable to lower employee costs, partially offset by an increase in bad debt expense as a result of increases in specific customer reserves.
Intangible amortization expense decreased $1.0 million for the fiscal year ended June 30, 2024 compared to the prior fiscal year. Amortization expense decreased during fiscal year 2024 due to primarily due to the removal of intangible assets related to the intY UK divestiture.
Restructuring and other charges of $4.4 million related to employee separation and benefit costs in connection with our expense reduction and restructuring plans implemented during fiscal year 2024.
Operating Income
The following table summarizes our operating income for the periods ended June 30, 2024 and 2023:
25
Table of Contents
Index to Financial Statements
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | $ Change | % Change | 2024 | 2023 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Specialty Technology Solutions | $ | 44,726 | $ | 75,688 | $ | (30,962) | (40.9) | % | 2.2 | % | 3.2 | % | ||||||||
| Modern Communications & Cloud | 52,547 | 61,658 | (9,111) | (14.8) | % | 4.2 | % | 4.2 | % | |||||||||||
| Corporate | (6,949) | (1,460) | (5,489) | 376.0 | % | — | % | — | % | |||||||||||
| Total operating income | $ | 90,324 | $ | 135,886 | $ | (45,562) | (33.5) | % | 2.8 | % | 3.6 | % |
Specialty Technology Solutions
For the Specialty Technology Solutions segment, operating income decreased $31.0 million, and operating margin decreased 101 basis points to 2.2% for the fiscal year ended June 30, 2024, compared to the prior fiscal year. The decrease in operating income and operating margin is primarily due to lower gross profits.
Modern Communications & Cloud
For the Modern Communications & Cloud segment, operating income decreased $9.1 million with the operating margin increasing slightly to 4.2% for the fiscal year ended June 30, 2024, compared to the prior fiscal year. The decrease in operating income is largely due to lower gross profits.
Corporate
For the fiscal year ended June 30, 2024, Corporate operating loss totaled $6.9 million which represents $4.4 million in restructuring expenses, $1.7 million of acquisition and divestiture costs as well as $0.9 million in cyberattack restoration charges. During the fiscal year ended June 30, 2023 Corporate incurred a loss of $1.5 million representing cyberattack restoration charges.
Total Other (Income) Expense
The following table summarizes our total other (income) expense for the fiscal years ended June 30, 2024 and 2023:
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | $ Change | % Change | 2024 | 2023 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Interest expense | $ | 13,031 | $ | 19,786 | $ | (6,755) | (34.1) | % | 0.4 | % | 0.5 | % | ||||||||
| Interest income | (9,381) | (7,414) | (1,967) | 26.5 | % | (0.3) | % | (0.2) | % | |||||||||||
| Net foreign exchange losses | 2,198 | 2,168 | 30 | 1.4 | % | 0.1 | % | 0.1 | % | |||||||||||
| Gain on sale of business | (14,155) | — | (14,155) | *nm | (0.4) | % | — | % | ||||||||||||
| Other, net | (1,210) | (504) | (706) | 140.1 | % | — | % | — | % | |||||||||||
| Total other (income) expense | $ | (9,517) | $ | 14,036 | $ | (23,553) | (167.8) | % | (0.3) | % | 0.4 | % |
Interest expense consists primarily of interest incurred on borrowings, non-utilization fees charged on the revolving credit facility and amortization of debt issuance costs. Interest expense decreased in fiscal 2024 as compared to 2023 primarily from lower average borrowings on our multi-currency revolving credit facility.
Interest income for the fiscal year ended June 30, 2024 increased compared to fiscal year ended June 30, 2023 primarily from interest earned on higher cash balances in North America.
26
Table of Contents
Index to Financial Statements
Net foreign exchange gains and losses consist of foreign currency transactional and functional currency re-measurements, offset by net foreign exchange forward contracts gains and losses. Foreign exchange gains and losses are generated primarily as the result of fluctuations in the value of the U.S. dollar versus the Brazilian real and the Canadian dollar versus the U.S. dollar. We partially offset foreign currency exposure with the use of foreign exchange contracts to hedge against these exposures. The costs associated with foreign exchange contracts are included in the net foreign exchange losses.
For the fiscal year ended June 30, 2024 we recognized a $14.2 million gain on sale of our UK-based intY business.
Provision for Income Taxes
Income tax expense for continuing operations was $22.8 million and $33.8 million for the fiscal years ended June 30, 2024 and 2023, respectively, reflecting effective tax rates of 22.8% and 27.7%, respectively. The decrease in the effective tax rate for fiscal 2024 compared to fiscal 2023 is primarily the result of the tax treatment for the intY divestiture, the creditability of foreign taxes as a result of IRS Notice 2023-55 and a decrease in global intangible low taxed income tax.
In December of 2021, the Organization for Economic Co-operation and Development ("OECD") released Pillar Two Model Rules defining the global minimum tax rules, which contemplate a global minimum tax rate of 15%. Several member countries have enacted Pillar Two provisions that are effective in fiscal year 2025. The Company believes it will qualify for safe harbor exemptions in many of these jurisdictions and any remaining impact to future effective tax rates and corporate tax liability will be minimal.
We expect the fiscal year 2025 effective tax rate from continuing operations to be approximately 27.5% to 28.5%. See Note 13 - Income Taxes in the Notes to Consolidated Financial Statements for further discussion including an effective tax rate reconciliation.
27
Table of Contents
Index to Financial Statements
Non-GAAP Financial Information
Evaluating Financial Condition and Operating Performance
In addition to disclosing results that are determined in accordance with United States generally accepted accounting principles (“US GAAP” or “GAAP”), we also disclose certain non-GAAP financial measures. These measures include non-GAAP operating income; non-GAAP pre-tax income; non-GAAP net income; non-GAAP EPS; adjusted earnings before interest expense, income taxes, depreciation, and amortization (“adjusted EBITDA”); adjusted return on invested capital (“adjusted ROIC”); and constant currency. Constant currency is a measure that excludes the translation exchange impact from changes in foreign currency exchange rates between reporting periods and certain impacts related to acquisitions and divestitures. We use non-GAAP financial measures to better understand and evaluate performance, including comparisons from period to period.
These non-GAAP financial measures have limitations as analytical tools, and the non-GAAP financial measures that we report 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 US GAAP.
Adjusted Return on Invested Capital
Adjusted ROIC assists us in comparing our performance over various reporting periods on a consistent basis because it removes from our operating results the impact of items that do not reflect our core operating performance. We believe the calculation of adjusted ROIC provides useful information to investors and is an additional relevant comparison of our performance during the year.
Adjusted EBITDA starts with net income and adds back interest expense, income tax expense, depreciation expense, amortization of intangible assets, changes in fair value of contingent consideration, non-cash shared-based compensation expense and other non-GAAP adjustments. Since adjusted EBITDA excludes some non-cash costs of investing in our business and people, we believe that adjusted EBITDA shows the profitability from our business operations more clearly.
We calculate adjusted ROIC as adjusted EBITDA, divided by invested capital. Invested capital is defined as average equity plus average daily funded interest-bearing debt for the period. The following table summarizes annualized adjusted ROIC for the fiscal years ended June 30, 2024 and 2023.
| 2024 | 2023 | ||||
|---|---|---|---|---|---|
| Adjusted return on invested capital ratio | 12.4 | % | 14.6 | % |
The components of our adjusted ROIC calculation and reconciliation to our financial statements are shown, as follows:
| Fiscal Year Ended June 30, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| (in thousands) | ||||||
| Reconciliation of net income to adjusted EBITDA: | ||||||
| Net income from continuing operations (GAAP) | $ | 77,060 | $ | 88,092 | ||
| Plus: Interest expense | 13,031 | 19,786 | ||||
| Plus: Income taxes | 22,781 | 33,758 | ||||
| Plus: Depreciation and amortization | 28,009 | 28,614 | ||||
| EBITDA (non-GAAP) | 140,881 | 170,250 | ||||
| Plus: Share-based compensation | 9,537 | 11,219 | ||||
| Plus: Tax recovery | (2,558) | (2,986) | ||||
| Plus: Cyberattack restoration costs | 874 | 1,460 | ||||
| Plus: Gain on sale of business | (14,155) | — | ||||
| Plus: Acquisition and divestiture costs(a) | 1,717 | — | ||||
| Plus: Restructuring costs | 4,358 | — | ||||
| Adjusted EBITDA (numerator for adjusted ROIC) (non-GAAP) | $ | 140,654 | $ | 179,943 |
28
Table of Contents
Index to Financial Statements
| Fiscal Year Ended June 30, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| (in thousands) | ||||||
| Invested capital calculations: | ||||||
| Equity – beginning of the year | $ | 905,298 | $ | 806,528 | ||
| Equity – end of the year | 924,255 | 905,298 | ||||
| Plus: Share-based compensation, net | 7,120 | 8,326 | ||||
| Plus: Acquisition and divestiture costs(a) | 1,717 | — | ||||
| Plus: Cyberattack restoration costs, net | 655 | 1,092 | ||||
| Plus: Restructuring, net | 3,262 | — | ||||
| Plus: Gain on sale of business | (14,155) | — | ||||
| Plus: Tax recovery, net | (2,566) | (3,985) | ||||
| Plus: Impact of discontinued operations, net | — | (1,717) | ||||
| Average equity | 912,793 | 857,771 | ||||
| Average funded debt(b) | 220,528 | 372,235 | ||||
| Invested capital (denominator for adjusted ROIC) (non-GAAP) | $ | 1,133,321 | $ | 1,230,006 |
(a) Includes divestiture costs for the fiscal year ended June 30, 2023. Divestiture costs are generally non-deductible for tax purposes.
(b) Average funded debt is calculated as the daily average amounts outstanding on our short-term and long-term interest-bearing debt.
Net Sales in Constant Currency, Excluding Acquisitions and Divestitures
We make references to “constant currency,” a non-GAAP performance measure that excludes the foreign exchange rate impact from fluctuations in the average foreign exchange rates between reporting periods. Constant currency is calculated by translating current period results from currencies other than the U.S. dollar into U.S. dollars using the comparable average foreign exchange rates from the prior fiscal year period. We also exclude the impact of acquisitions and divestitures prior to the first full year of operations from the acquisition or divestiture date in order to show net sales results on an organic basis. This information is provided to analyze underlying trends without the translation impact of fluctuations in foreign currency rates and the impact of acquisitions or divestitures. Below we show organic growth by providing a non-GAAP reconciliation of net sales in constant currency, excluding acquisitions and divestitures:
29
Table of Contents
Index to Financial Statements
| Net Sales by Segment: | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal Year Ended June 30, | ||||||||||||||
| 2024 | 2023 | $ Change | % Change | |||||||||||
| Specialty Technology Solutions: | (in thousands) | |||||||||||||
| Net sales, reported | $ | 1,998,636 | $ | 2,331,030 | $ | (332,394) | (14.3) | % | ||||||
| Foreign exchange impact(a) | (1,341) | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 1,997,295 | $ | 2,331,030 | $ | (333,735) | (14.3) | % | ||||||
| Modern Communications & Cloud: | ||||||||||||||
| Net sales, reported | $ | 1,261,173 | 1,456,691 | $ | (195,518) | (13.4) | % | |||||||
| Foreign exchange impact(a) | (8,542) | — | ||||||||||||
| Less: Divestitures | (3,747) | (9,140) | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 1,248,884 | $ | 1,447,551 | $ | (198,667) | (13.7) | % | ||||||
| Consolidated: | ||||||||||||||
| Net sales, reported | $ | 3,259,809 | $ | 3,787,721 | $ | (527,912) | (13.9) | % | ||||||
| Foreign exchange impact(a) | (9,883) | — | ||||||||||||
| Less: Divestitures | (3,747) | (9,140) | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 3,246,179 | $ | 3,778,581 | $ | (532,402) | (14.1) | % | ||||||
| (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, 2024 into U.S. dollars using the average foreign exchange rates for the fiscal year ended June 30, 2023. |
| Net Sales by Geography: | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal Year Ended June 30, | ||||||||||||||
| 2024 | 2023 | $ Change | % Change | |||||||||||
| United States and Canada: | (in thousands) | |||||||||||||
| Net sales, as reported | $ | 2,921,172 | $ | 3,432,074 | $ | (510,902) | (14.9) | % | ||||||
| Less: Acquisitions | — | — | ||||||||||||
| Net sales, excluding acquisitions | $ | 2,921,172 | $ | 3,432,074 | $ | (510,902) | (14.9) | % | ||||||
| International: | ||||||||||||||
| Net sales, reported | $ | 338,637 | $ | 355,647 | $ | (17,010) | (4.8) | % | ||||||
| Foreign exchange impact(a) | (9,883) | — | ||||||||||||
| Less: Divestitures | (3,747) | (9,140) | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 325,007 | $ | 346,507 | $ | (21,500) | (6.2) | % | ||||||
| Consolidated: | ||||||||||||||
| Net sales, reported | $ | 3,259,809 | $ | 3,787,721 | $ | (527,912) | (13.9) | % | ||||||
| Foreign exchange impact(a) | (9,883) | — | ||||||||||||
| Less: Divestitures | (3,747) | (9,140) | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 3,246,179 | $ | 3,778,581 | $ | (532,402) | (14.1) | % | ||||||
| (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, 2024 into U.S. dollars using the average foreign exchange rates for the fiscal year ended June 30, 2023. |
30
Table of Contents
Index to Financial Statements
| Operating Income by Segment: | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal Year Ended June 30, | % of Net Sales June 30, | |||||||||||||||||||
| 2024 | 2023 | $ Change | % Change | 2024 | 2023 | |||||||||||||||
| Specialty Technology Solutions: | (in thousands) | |||||||||||||||||||
| GAAP operating income | $ | 44,726 | $ | 75,688 | $ | (30,962) | (40.9) | % | 2.2 | % | 3.2 | % | ||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 5,046 | 5,136 | (90) | |||||||||||||||||
| Non-GAAP operating income | $ | 49,772 | $ | 80,824 | $ | (31,052) | (38.4) | % | 2.5 | % | 3.5 | % | ||||||||
| Modern Communications & Cloud: | ||||||||||||||||||||
| GAAP operating income | $ | 52,547 | $ | 61,658 | $ | (9,111) | (14.8) | % | 4.2 | % | 4.2 | % | ||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 10,677 | 11,610 | (933) | |||||||||||||||||
| Tax recovery | (2,558) | (2,986) | 428 | |||||||||||||||||
| Non-GAAP operating income | $ | 60,666 | $ | 70,282 | $ | (9,616) | (13.7) | % | 4.8 | % | 4.8 | % | ||||||||
| Corporate: | ||||||||||||||||||||
| GAAP operating loss | $ | (6,949) | $ | (1,460) | $ | (5,489) | nm* | nm* | nm* | |||||||||||
| Adjustments: | ||||||||||||||||||||
| Divestiture costs | 1,717 | — | 1,717 | |||||||||||||||||
| Cyberattack restoration costs | 874 | 1,460 | (586) | |||||||||||||||||
| Restructuring costs | 4,358 | — | 4,358 | |||||||||||||||||
| Non-GAAP operating income | $ | — | $ | — | $ | — | nm* | nm* | nm* |
| Consolidated: | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GAAP operating income | $ | 90,324 | $ | 135,886 | $ | (45,562) | (33.5) | % | 2.8 | % | 3.6 | % | ||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 15,723 | 16,746 | (1,023) | |||||||||||||||||
| Cyberattack restoration costs | 874 | 1,460 | (586) | |||||||||||||||||
| Divestiture costs | 1,717 | — | 1,717 | |||||||||||||||||
| Restructuring costs | 4,358 | — | 4,358 | |||||||||||||||||
| Tax recovery | (2,558) | (2,986) | 428 | |||||||||||||||||
| Non-GAAP operating income | $ | 110,438 | $ | 151,106 | $ | (40,668) | (26.9) | % | 3.4 | % | 4.0 | % |
31
Table of Contents
Index to Financial Statements
Additional Non-GAAP Metrics
To evaluate current period performance on a more consistent basis with prior periods, we disclose non-GAAP SG&A expenses, non-GAAP operating income, non-GAAP pre-tax income, non-GAAP net income and non-GAAP diluted earnings per share. Non-GAAP results exclude amortization of intangible assets related to acquisitions, changes in fair value of contingent consideration, acquisition and divestiture costs, restructuring costs, impact of Divestitures and other non-GAAP adjustments. These year-over-year metrics include the translation impact of changes in foreign currency exchange rates. These metrics are useful in assessing and understanding our operating performance, especially when comparing results with previous periods or forecasting performance for future periods. Below we provide a non-GAAP reconciliation of the aforementioned metrics adjusted for the costs and charges mentioned above:
| Year ended June 30, 2024 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GAAP Measure | Intangible amortization expense | Acquisition and Divestiture costs (a) | Restructuring costs | Tax recovery | Cyberattack restoration costs | Gain on sale of business (b) | Non-GAAP measure | |||||||||||||||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||||||||||||||||||||
| SG&A expenses | $ | 277,428 | $ | — | $ | (1,717) | $ | — | $ | 2,558 | $ | (874) | $ | — | $ | 277,395 | ||||||||||||||||||
| Operating income | 90,324 | 15,723 | 1,717 | 4,358 | (2,558) | 874 | — | 110,438 | ||||||||||||||||||||||||||
| Pre-tax income | 99,841 | 15,723 | 1,717 | 4,358 | (2,558) | 874 | (14,155) | 105,800 | ||||||||||||||||||||||||||
| Net income | 77,060 | 11,697 | 1,717 | 3,262 | (2,566) | 655 | (14,155) | 77,670 | ||||||||||||||||||||||||||
| Diluted EPS | $ | 3.06 | $ | 0.46 | $ | 0.07 | $ | 0.13 | $ | (0.10) | $ | 0.03 | $ | (0.56) | $ | 3.08 | ||||||||||||||||||
| Year ended June 30, 2023 | ||||||||||||||||||||||||||||||||||
| GAAP Measure | Intangible amortization expense | Acquisition and Divestiture costs (a) | Restructuring costs | Tax recovery | Cyberattack restoration costs | Gain on sale of business (b) | Non-GAAP measure | |||||||||||||||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||||||||||||||||||||
| SG&A expenses | $ | 285,695 | $ | — | $ | — | $ | — | $ | 2,986 | $ | (1,460) | $ | — | $ | 287,221 | ||||||||||||||||||
| Operating income | 135,886 | 16,746 | — | — | (2,986) | 1,460 | — | 151,106 | ||||||||||||||||||||||||||
| Pre-tax income | 121,850 | 16,746 | — | — | (2,986) | 1,460 | — | 137,070 | ||||||||||||||||||||||||||
| Net income | 88,092 | 12,489 | — | — | (3,985) | 1,092 | — | 97,688 | ||||||||||||||||||||||||||
| Diluted EPS | $ | 3.47 | $ | 0.49 | $ | — | $ | — | $ | (0.16) | $ | 0.04 | $ | — | $ | 3.85 |
(a) Acquisition and divestiture costs for the fiscal year ended June 30, 2024 are generally nondeductible for tax purposes.
(b) Reflects gain on the sale of the UK-based intY business. This transaction resulted in a capital loss for tax purposes. The Company did not record a tax provision on the capital loss as there were no offsetting capital gains.
32
Table of Contents
Index to Financial Statements
Critical Accounting Policies and Estimates
Management’s discussion and analysis of financial condition and results of operations are based on our consolidated financial statements, which have been prepared in conformity with US GAAP. The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. On an ongoing basis management evaluates its estimates, including those related to the allowance for uncollectible accounts receivable, inventory reserves to reduce inventories to the lower of cost or net realizable value, supplier incentives and goodwill. Management bases its estimates on historical experience and on various other assumptions that management believes to be reasonable under the circumstances, the results of which form a basis for making judgments about the carrying value of assets and liabilities that are not readily available from other sources. Actual results may differ materially from these estimates under different assumptions or conditions. For further discussion of our significant accounting policies, refer to Note 1 - Business and Summary of Significant Accounting Policies.
Allowances for Trade and Notes Receivable
We adopted ASU 2016-13, Financial Instruments - Credit Losses (ASC Topic 326) effective July 1, 2020. The adoption did not have a material impact on our consolidated financial statements. Our policy for estimating allowances for doubtful accounts receivable is described below.
We maintain an allowance for uncollectible accounts receivable for estimated future expected credit losses resulting from customers’ failure to make payments on accounts receivable due us. Management determines the estimate of the allowance for doubtful accounts receivable by considering a number of factors, including: (i) historical experience, (ii) aging of the accounts receivable, (iii) specific information obtained by us on the financial condition and the current creditworthiness of its customers, (iv) the current economic and country specific environment and (v) reasonable and supportable forecasts about collectability. We account for credit losses based upon ASU 2016-13, Financial Instruments - Credit Losses (ASC Topic 326). Expected credit losses are estimated on a pool basis when similar risk characteristics exist using an age-based reserve model. Receivables that do not share risk characteristics are evaluated on an individual basis. Estimates of expected credit losses on trade receivables are recorded at inception and adjusted over the contractual life. Refer to Note 2 - Accounts Receivable and Notes Receivable, Net for further details.
Inventory Reserves
Management determines the inventory reserves required to reduce inventories to the lower of cost or net realizable value based principally on the effects of technological changes, quantities of goods and length of time on hand and other factors. An estimate is made of the net realizable value, less cost to dispose, of products whose value is determined to be impaired. If these products are ultimately sold at less than estimated amounts, additional reserves may be required. The estimates used to calculate these reserves are applied consistently. The adjustments are recorded in the period in which the loss of utility of the inventory occurs, which establishes a new cost basis for the inventory. This new cost basis is maintained until such time that the reserved inventory is disposed of, returned to the supplier or sold. To the extent that specifically reserved inventory is sold, cost of goods sold is expensed for the new cost basis of the inventory sold.
Supplier Programs
We receive incentives from suppliers related to cooperative advertising allowances, volume rebates and other incentive programs. These incentives are generally under quarterly, semi-annual or annual agreements with the suppliers. Some of these incentives are negotiated on an ad hoc basis to support specific programs mutually developed between the Company and the supplier. Suppliers generally require that we use the suppliers’ cooperative advertising allowances for advertising or other marketing programs. Incentives received from suppliers for specifically identified incremental cooperative advertising programs are recorded as adjustments to selling, general and administrative expenses. ASC 606– Revenue from Contracts with Customers addresses accounting for consideration payable to a customer, which the Company interprets and applies as the customer (i.e., the Company) receives advertising funds from a supplier. The portion of these supplier funds in excess of our costs are reflected as a reduction of inventory. Such funds are recognized as a reduction of the cost of goods sold when the related inventory is sold.
We record unrestricted volume rebates received as a reduction of inventory and reduces the cost of goods sold when the related inventory is sold. Amounts received or receivables from suppliers that are not yet earned are deferred in the Consolidated Balance Sheets. Supplier receivables are generally collected through reductions to accounts payable authorized by the supplier.
33
Table of Contents
Index to Financial Statements
In addition, we may receive early payment discounts from certain suppliers. We record early payment discounts received as a reduction of inventory, thereby resulting in a reduction of cost of goods sold when the related inventory is sold. ASC 606 requires management to make certain estimates of the amounts of supplier consideration that will be received. Estimates are based on the terms of the incentive program and historical experiences. Actual recognition of the supplier consideration may vary from management estimates.
Goodwill
We account for recorded goodwill in accordance with ASC 350, Goodwill and Other Intangible Assets, which requires that goodwill be reviewed annually for impairment or more frequently if impairment indicators exist. Goodwill testing utilizes an impairment analysis, whereby we compare the carrying value of each identified reporting unit to its fair value. The carrying value of goodwill is reviewed at a reporting unit level at least annually for impairment, or more frequently if impairment indicators exist. Our goodwill reporting units align directly with our operating segments, Specialty Technology Solutions and Modern Communications & Cloud. The fair values of the reporting units are estimated using the net present value of discounted cash flows generated by each reporting unit. Considerable judgment is necessary in estimating future cash flows, discount rates and other factors affecting the estimated fair value of the reporting units, including the operating and macroeconomic factors. Historical financial information, internal plans and projections and industry information are used in making such estimates.
Under ASC 350, if fair value of goodwill fair value is determined to be less than carrying value, an impairment loss is recognized for the amount of the carrying value that exceeds the amount of the reporting units' fair value, not to exceed the total amount of goodwill allocated to the reporting unit. Additionally, we would consider income tax effects from any tax deductible goodwill on the carrying amount of the reporting unit when measuring the goodwill impairment loss, if applicable. We also assess the recoverability of goodwill if facts and circumstances indicate goodwill may be impaired. In our most recent annual test, we estimated the fair value of our reporting units primarily based on the income approach utilizing the discounted cash flow method. As of June 30, 2024, the Specialty Technology and Modern Communications & Cloud reporting units' goodwill balances are $16.4 million and $189.9 million, respectively. The fair value of the reporting units exceeded its carrying value by 11% and 33%, respectively, as of the annual goodwill impairment testing date. We also utilized fair value estimates derived from the market approach utilizing the public company market multiple method to validate the results of the discounted cash flow method, which required us to make assumptions about the applicability of those multiples to our reporting units. The discounted cash flow method requires us to estimate future cash flows and discount those amounts to present value. The key assumptions utilized in determining fair value included:
•Industry WACC: We utilized a WACC relative to each reporting unit's respective geography and industry as the discount rate for estimated future cash flows. The WACC is intended to represent a rate of return that would be expected by a market place participant in each respective geography.
•Operating income: We utilized historical and expected revenue growth rates, gross margins and operating expense percentages, which varied based on the projections of each reporting unit being evaluated.
•Cash flows from working capital changes: We utilized a projected cash flow impact pertaining to expected changes in working capital as each of our goodwill reporting units grow.
While we believe our assumptions are appropriate, they are subject to uncertainty and by nature include judgments and estimates regarding future events, including projected growth rates, margin percentages and operating efficiencies. Key assumptions used in determining fair value include projected growth and operating margin, working capital requirements and discount rates. During fiscal years 2024 and 2023, we completed our annual impairment test as of April 30th and determined that our goodwill was not impaired.
See Note 7 - Goodwill and Other Identifiable Intangible Assets in the Notes to Consolidated Financial Statements for further discussion on our goodwill impairment testing and results.
Purchase Price Allocation
The Company accounts for business combinations in accordance with the Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") 805, Business Combinations. For each acquisition, the Company allocates the purchase price to assets acquired, liabilities assumed and goodwill and intangibles. The Company recognizes assets and liabilities acquired at their estimated fair values. Management uses judgment to (i) identify the acquired assets and liabilities assumed, (ii) estimate the fair value of these assets, (iii) estimate the useful life of the assets and (iv) assess the appropriate method for recognizing depreciation or amortization expense over the assets' useful life.
34
Table of Contents
Index to Financial Statements
Accounting Standards Recently Issued
See Note 1 in the Notes to Consolidated Financial Statements for the discussion on recent accounting pronouncements.
Liquidity and Capital Resources
Our primary sources of liquidity are cash flows from operations and borrowings under the $350 million revolving credit facility. Our business requires significant investment in working capital, particularly accounts receivable and inventory, partially financed through our accounts payable to suppliers. In general, as our sales volumes increase, our net investment in working capital typically increases, which typically results in decreased cash flow from operating activities. Conversely, when sales volumes decrease, our net investment in working capital typically decreases, which typically results in increased cash flow from operating activities.
Cash and cash equivalents totaled $185.5 million and $36.2 million at June 30, 2024 and 2023, respectively, of which $20.0 million and $31.0 million was held outside of the United States as of June 30, 2024 and 2023, respectively. Checks released but not yet cleared from these accounts in the amounts of $5.9 million and $8.0 million are classified as accounts payable as of June 30, 2024 and 2023, respectively.
We conduct business primarily in North America and Brazil where we generate and use cash. We provide for United States income taxes from the earnings of our Canadian and Brazilian subsidiaries. See Note 13 - Income Taxes in the Notes to the Consolidated Financial Statements for further discussion.
Our net investment in working capital, defined as accounts receivable plus inventories less accounts payable, decreased $313.5 million to $506.2 million at June 30, 2024 from $819.7 million at June 30, 2023, primarily as a result of lower sales volumes and our multi-quarter working capital improvement plan. Our net investment in working capital is affected by several factors such as fluctuations in sales volume, net income, timing of collections from customers, increases and decreases to inventory levels and payments to vendors. For the fiscal year ended June 30, 2024, our working capital investment decreased in return growing our availability and cash on hand to help finance future growth.
| Year ended | ||||||
|---|---|---|---|---|---|---|
| Cash (used in) provided by: | June 30, 2024 | June 30, 2023 | ||||
| (in thousands) | ||||||
| Operating activities of continuing operations | $ | 371,647 | $ | (35,769) | ||
| Investing activities of continuing operations | 9,045 | (8,262) | ||||
| Financing activities of continuing operations | (227,767) | 39,531 |
Net cash provided by operating activities was $371.6 million for the fiscal year ended June 30, 2024 and cash used in operating activities was $35.8 million for the fiscal years ended June 30, 2023, respectively. Cash provided by operating activities for the fiscal year ended June 30, 2024 is primarily due to decreases in inventory and accounts receivable, which decreased 32.3% and 22.8%, respectively compared to the beginning of the fiscal year. Cash provided by operating activities for the fiscal year ended June 30, 2023 is primarily due to increases in inventory, which increased 23.2% compared to the beginning of the fiscal year, partially offset by earnings from operations.
Operating cash flows are subject to variability period over period as a result of the timing of payments related to accounts receivable, accounts payable and other working capital items.
The number of days sales outstanding ("DSO") was 71 at June 30, 2024 compared to 72 at June 30, 2023. Throughout fiscal year 2024, DSO ranged from 68 to 72. Inventory turnover was 5.0 times during the fourth quarter fiscal year 2024, compared to 4.4 times in the fourth quarter of fiscal year 2023. Throughout fiscal year 2024, inventory turnover ranged from 4.4 to 5.1 times.
Cash provided by investing activities was $9.0 million for the fiscal year ended June 30, 2024 compared to cash used in investing activities of $8.3 million for the fiscal year ended June 30, 2023. Cash provided by investing activities for fiscal year 2024 is largely due to cash received from the sale of our intY UK business, partially offset by capital expenditures. Cash used in
35
Table of Contents
Index to Financial Statements
investing activities for the fiscal year 2023 represents capital expenditures, partially offset by proceeds from the sale of our discontinued operations.
Management expects capital expenditures for fiscal year 2025 to range from $10.0 million to $15.0 million, primarily for IT investments.
Cash used in financing activities totaled $227.8 million for the fiscal year ended June 30, 2024 primarily due to repayments on the revolving line of credit and the repurchase of common stock. Cash provided by financing activities of $39.5 million for the fiscal year ended June 30, 2023 was primarily from net borrowings on the revolving line of credit.
Share Repurchase Program
In May 2024, our Board approved an additional $100.0 million share repurchase authorization, which supplements the existing $100 million repurchase program authorized in August 2021. The share repurchase authorizations do not have any time limits. In fiscal year 2024, we repurchased 980,539 shares totaling $43.3 million. As of June 30, 2024, the Company had approximately $123.1 million available for repurchases under Board approved authorizations.
Credit Facility
We have a multi-currency senior secured credit facility with JPMorgan Chase Bank N.A., as administrative agent, and a syndicate of banks (as amended, the “Amended Credit Agreement”). On September 28, 2022, we amended and restated our Amended Credit Agreement, which includes (i) a five-year, $350 million multicurrency senior secured revolving credit facility and (ii) a five-year $150 million senior secured term loan facility. The amendment extended the revolving credit facility maturity date to September 28, 2027. In addition, pursuant to an “accordion feature,” we may increase our borrowings up to an additional $250 million, subject to obtaining additional credit commitments from the lenders participating in the increase. The Amended Credit Agreement allows for the issuance of up to $50 million for letters of credit. Borrowings under the Amended Credit Agreement are guaranteed by substantially all of our domestic assets and our domestic subsidiaries. Under the terms of the revolving credit facility, the payment of cash dividends is restricted. We incurred debt issuance costs of $1.4 million in connection with the amendment and restatement of the Amended Credit Agreement. These costs were capitalized to other non-current assets on the Condensed Consolidated Balance Sheets and added to the unamortized debt issuance costs from the previous credit facility.
Loans denominated in U.S. dollars, other than swingline loans, bear interest at a rate per annum equal to, at our option, (i) the adjusted term Secured Overnight Financing Rate (“SOFR”) or adjusted daily simple SOFR plus an additional margin ranging from 1.00% to 1.75% depending upon our ratio of (A) total consolidated debt less up to $30 million of unrestricted domestic cash (“Credit Facility Net Debt”) to (B) trailing four-quarter consolidated EBITDA measured as of the end of the most recent year or quarter, as applicable (Credit Facility EBITDA”), for which financial statements have been delivered to the Lenders (the “leverage ratio”); or (ii) the alternate base rate plus an additional margin ranging from 0% to 0.75%, depending upon our leverage ratio, plus, if applicable, certain mandatory costs. All swingline loans denominated in U.S. dollars bear interest based upon the adjusted daily simple SOFR plus an additional margin ranging from 1.00% to 1.75% depending upon our leverage ratio, or such other rate as agreed upon with the applicable swingline lender. The adjusted term SOFR and adjusted daily simple SOFR include a fixed credit adjustment of 0.10% over the applicable SOFR reference rate. Loans denominated in foreign currencies bear interest at a rate per annum equal to the applicable benchmark rate set forth in the Amended Credit Agreement plus an additional margin ranging from 1.00% to 1.75%, depending upon our leverage ratio plus, if applicable, certain mandatory costs.
During the fiscal year ended June 30, 2024, our borrowings under the credit facility were U.S. dollar loans. The spread in effect as of June 30, 2024 was 1.00%, plus a 0.10% credit spread adjustment for SOFR-based loans and 0.00% for alternate base rate loans. The commitment fee rate in effect as of June 30, 2024 was 0.15%. The Amended Credit Agreement includes customary representations, warranties and affirmative and negative covenants, including financial covenants. Specifically, our Leverage Ratio must be less than or equal to 3.50 to 1.00 at all times. In addition, our Interest Coverage Ratio (as such term is defined in the Amended Credit Agreement) must be at least 3.00 to 1.00 as of the end of each fiscal quarter. In the event of a default, customary remedies are available to the lenders, including acceleration and increased interest rates. We were in compliance with all covenants under the Amended Credit Agreement as of June 30, 2024.
36
Table of Contents
Index to Financial Statements
The average daily balance on the revolving credit facility, excluding the term loan facility, was $71.1 million and $223.5 million during the fiscal years ended June 30, 2024 and June 30, 2023, respectively. There was $349.9 million and $171.0 million available for additional borrowings as of June 30, 2024 and June 30, 2023, respectively. There were no letters of credit issued under the multi-currency revolving credit facility as of June 30, 2024 and June 30, 2023.
Availability to use this borrowing capacity depends upon, among other things, the levels of our Leverage Ratio and Interest Coverage Ratio, which, in turn, will depend upon (1) our Credit Facility Net Debt relative to our EBITDA and (2) Credit Facility EBITDA relative to total interest expense respectively. As a result, our availability will increase if EBITDA increases (subject to the limit of the facility) and decrease if EBITDA decreases. At June 30, 2024, based upon the calculation of our Credit Facility Net Debt relative to our Credit Facility EBITDA, there was $349.9 million available for borrowing. While we were in compliance with the financial covenants contained in the Credit Facility as of June 30, 2024, and currently expect to continue to maintain such compliance, should we encounter difficulties, our historical relationship with our Credit Facility lending group has been strong and we anticipate their continued support of our long-term business.
Contractual Obligations
At June 30, 2024, we had less than $0.1 million outstanding under our revolving credit facility. We also had $140.6 million outstanding under our term loan facility, $7.5 million of which matures in fiscal year 2024. Our revolving credit facility and our term loan facility have a maturity date September 28, 2027. The remaining principal debt payments on our industrial development revenue bond, which total $3.4 million, have maturity dates in 2025 through 2032. See Footnote 8 - Short Term Borrowings and Long Term Debt.
We also had a non-cancelable operating lease agreement of $9.9 million at June 30, 2024, of which $4.2 million is expected to be paid within the next 12 months. Remaining amounts are expected to be paid through 2030. See Footnote 14 - Leases.
Summary
We believe that our existing sources of liquidity, including cash resources and cash provided by operating activities, supplemented as necessary with funds under our credit agreements, will provide sufficient resources to meet our present and future working capital and cash requirements for at least the next twelve months. We also believe that our longer-term working capital, planned expenditures and other general funding requirements will be satisfied through cash flows from operations and, to the extent necessary, from our borrowing facilities.
37
Table of Contents
Index to Financial Statements
FY 2023 10-K MD&A
SEC filing source: 0000918965-23-000023.
ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Overview
ScanSource is a leading hybrid distributor connecting devices to the cloud and accelerating growth for customers across hardware, SaaS, connectivity and cloud. We provide technology solutions and services from more than 500 leading suppliers of mobility and barcode, POS and payments, physical security and networking, communications and collaboration, connectivity and cloud services to our approximately 30,000 customers located in the United States, Canada, Brazil, the UK and Europe.
We operate our business under a management structure that enhances our technology focus and hybrid distribution growth strategy. Our segments operate in the United States, Canada, Brazil and the UK and consist of the following:
•Specialty Technology Solutions
•Modern Communications & Cloud
We sell hardware, SaaS, connectivity and cloud solutions and services through channel partners to end users. We operate distribution facilities that support our United States and Canada business in Mississippi, California and Kentucky. Brazil distribution facilities are located in the Brazilian states of Paraná, Espirito Santo and Santa Catarina. We provide some of our digital products, which include SaaS and subscriptions, through our digital tools and platforms.
Our key suppliers include 8x8, AT&T, Aruba/HPE, Avaya, Axis, Cisco, Comcast Business, Datalogic, Dell, Elo, Epson, Equinix, Extreme, F5, Five9, Fortinet, Genesys, Granite, GTT, Hanwha, Honeywell, Ingenico, Jabra, Logitech, Lumen, Microsoft, MetTel, Mitel, NCR, NICE CXone, Poly HP, RingCentral, Spectrum, Toshiba Global Commerce Solutions, Trend Micro, Ubiquiti, Verifone, Verizon, VMWare, Windstream, Zebra Technologies and Zoom.
Recent Developments
Cybersecurity Incident
On May 14, 2023, we discovered that we were subject to a cybersecurity attack perpetrated by unauthorized third parties that affected our IT systems. Upon detection, we took immediate steps to address the incident, engaged third-party experts, and notified law enforcement. We have cyber insurance and are working with our insurance carriers on claims to recover costs incurred. On May 26, 2023, we substantially recovered our operations and completed the restoration of our pertinent IT systems. We have taken actions to strengthen our existing IT security infrastructure and will continue to implement additional measures to prevent unauthorized access to, or manipulation of, our systems and data.
Impact of the Macroeconomic Environment, Including Inflation and Supply Chain Constraints
The macroeconomic environment, including the economic impacts of supply chain constraints, rising interest rates and inflation continues to create significant uncertainty and may adversely affect our consolidated results of operations. We are actively monitoring changes to the global macroeconomic environment and assessing the potential impacts these challenges may have on our financial condition, results of operations and liquidity. We are also mindful of the potential impact these conditions could have on our customers and suppliers.
In spite of these challenges and uncertainties, we believe we have managed the supply chain requirements of our customers and suppliers effectively to date. While we are unable to predict the ultimate impact these factors will have on our business, certain technologies have benefited from the widespread adoption to a work-from-anywhere business model, as well as the accelerated shift to digitize and automate processes.
Our Strategy
Our strategy is to drive sustainable, profitable growth by orchestrating hybrid technology solutions through a growing ecosystem of partners leveraging our people, processes and tools. Our goal is to provide exceptional experiences for our partners, suppliers and employees, and we strive for operational excellence. Our hybrid distribution strategy relies on a channel sales model to offer hardware, SaaS, connectivity and cloud services from leading technology suppliers to customers that solve end users’ challenges. ScanSource enables customers to deliver solutions for their end users to address changing buying and
21
Table of Contents
Index to Financial Statements
consumption patterns. Our solutions may include a combination of offerings from multiple suppliers or give our customers access to additional services. As a trusted adviser to our customers, we provide customized solutions through our strong understanding of end user needs.
Results of Operations from Continuing Operations
The following table sets forth for the periods indicated certain income and expense items as a percentage of net sales. Totals may not sum due to rounding.
| Fiscal Year Ended June 30, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||
| Statement of income data: | ||||||||
| Net sales | 100.0 | % | 100.0 | % | 100.0 | % | ||
| Cost of goods sold | 88.1 | 87.9 | 88.9 | |||||
| Gross profit | 11.9 | 12.1 | 11.1 | |||||
| Selling, general and administrative expenses | 7.5 | 7.8 | 7.9 | |||||
| Depreciation expense | 0.3 | 0.3 | 0.4 | |||||
| Intangible amortization expense | 0.4 | 0.5 | 0.6 | |||||
| Restructuring and other charges | 0.0 | 0.0 | 0.3 | |||||
| Operating income | 3.6 | 3.5 | 2.0 | |||||
| Interest expense | 0.5 | 0.2 | 0.2 | |||||
| Interest income | (0.2) | (0.1) | (0.1) | |||||
| Other (income) expense, net | 0.0 | 0.0 | 0.0 | |||||
| Income from continuing operations before income taxes | 3.2 | 3.4 | 1.8 | |||||
| Provision for income taxes | 0.9 | 0.8 | 0.4 | |||||
| Net income from continuing operations | 2.3 | 2.5 | 1.4 | |||||
| Net income (loss) from discontinued operations | 0.0 | 0.0 | (1.1) | |||||
| Net income | 2.4 | % | 2.5 | % | 0.3 | % |
Comparison of Fiscal Years Ended June 30, 2023 and 2022
Below is a discussion of fiscal years ended June 30, 2023 and 2022. Please refer to our form 10-K for the fiscal year ended June 30, 2022 for a discussion of fiscal year ended June 30, 2021.
Net Sales
We have two reportable segments, which are based on technology. The following table summarizes our net sales results by business segment and by geographic location for the comparable fiscal years ended June 30, 2023 and 2022.
22
Table of Contents
Index to Financial Statements
| 2023 | 2022 | $ Change | % Change | % Change Constant Currency, Excluding Divestitures and Acquisitions (a) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | |||||||||||||||||
| Sales by Segment: | |||||||||||||||||
| Specialty Technology Solutions | $ | 2,331,030 | $ | 2,082,321 | $ | 248,709 | 11.9 | % | 11.9 | % | |||||||
| Modern Communications & Cloud | 1,456,691 | 1,447,614 | 9,077 | 0.6 | % | 0.4 | % | ||||||||||
| Total net sales | $ | 3,787,721 | $ | 3,529,935 | $ | 257,786 | 7.3 | % | 7.2 | % | |||||||
| Sales by Geography Category: | |||||||||||||||||
| United States | $ | 3,432,074 | $ | 3,173,694 | $ | 258,380 | 8.1 | % | 8.1 | % | |||||||
| International | 355,647 | 356,241 | (594) | (0.2) | % | (1.4) | % | ||||||||||
| Total net sales | $ | 3,787,721 | $ | 3,529,935 | $ | 257,786 | 7.3 | % | 7.2 | % | |||||||
| (a) A reconciliation of non-GAAP net sales in constant currency, excluding divestitures and acquisitions is presented at the end of Results of Operations, under Non-GAAP Financial Information. |
Our sales during our fourth quarter were adversely impacted by the cybersecurity attack that we discovered on May 14, 2023. Until the appropriate restoration was completed, we generally were not able to use our core systems to accept orders or ship products. Because some of the lost sales may simply have been deferred, we do not yet have a complete estimate of the ultimate impact. We have business interruption insurance that should cover a portion of the lost profits attributable to any lost sales.
Specialty Technology Solutions
The Specialty Technology Solutions segment consists of sales to customers in North America and Brazil. During fiscal year 2023, net sales for this segment increased $248.7 million, or 11.9%, compared to fiscal year 2022. Excluding the foreign exchange positive impact of $0.9 million, adjusted net sales for fiscal year 2023 increased $247.8 million, or 11.9%, compared to the prior year. The increase in net sales and in adjusted net sales is primarily due to strong growth in key technologies in North America.
Modern Communications & Cloud
The Modern Communications & Cloud segment consists of sales to customers in North America, Brazil, Europe and the UK. During fiscal year 2023, net sales for this segment increased $9.1 million, or 0.6%, compared to fiscal year 2022. Excluding the foreign exchange positive impact of $3.5 million, adjusted net sales increased $5.6 million, or 0.4%, compared to the prior year. The increase in net sales and adjusted net sales is primarily due to increased networking sales, partially offset by lower sales volumes in our communications hardware.
Intelisys connectivity and cloud net sales for fiscal year 2023 increased 7.0% year-over-year. For our Intelisys business, net sales reflect the net commissions received from suppliers after paying sales partner commissions. For fiscal year 2023, Intelisys net billings, which are amounts billed by suppliers to end users and represents annual recurring revenue, totaled approximately $2.47 billion. The fiscal year 2023 Intelisys net billings resulted in Intelisys net sales of approximately $79.5 million.
Gross Profit
The following table summarizes our gross profit for the fiscal years ended June 30, 2023 and 2022:
23
Table of Contents
Index to Financial Statements
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | $ Change | % Change | 2023 | 2022 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Specialty Technology Solutions | $ | 224,239 | $ | 205,757 | $ | 18,482 | 9.0 | % | 9.6 | % | 9.9 | % | ||||||||
| Modern Communications & Cloud | 225,000 | 220,767 | 4,233 | 1.9 | % | 15.4 | % | 15.3 | % | |||||||||||
| Total gross profit | $ | 449,239 | $ | 426,524 | $ | 22,715 | 5.3 | % | 11.9 | % | 12.1 | % |
Our gross profit is primarily affected by sales volume and gross margin mix. Gross margin mix is impacted by multiple factors, which include sales mix (proportion of sales of higher margin products or services relative to total sales), vendor program recognition (consisting of volume rebates, inventory price changes and purchase discounts) and freight costs. Increases in vendor program recognition decrease cost of goods sold, thereby increasing gross profit. Net sales derived from our Intelisys business contribute 100% to our gross profit dollars and margin as they have no associated cost of goods sold.
Specialty Technology Solutions
For the Specialty Technology Solutions segment, gross profit dollars increased $18.5 million. Higher sales volume, after considering the associated cost of goods sold, contributed $24.6 million to the growth of gross profit dollars. Gross margin mix negatively impacted gross profit by $6.1 million, largely from a less favorable sales mix. For the year ended June 30, 2023, the gross profit margin decreased 26 basis points over the prior-year to 9.6%.
Modern Communications & Cloud
For the Modern Communications & Cloud segment, gross profit dollars increased $4.2 million. Higher sales volume, after considering the associated cost of goods sold, contributed $1.4 million to the growth of gross profit dollars. Gross margin mix positively impacted gross profit by $2.8 million, largely from a more favorable sales mix, partially offset by lower vendor program recognition. For the year ended June 30, 2023, the gross profit margin increased 20 basis points over the prior year to 15.4%.
Operating expenses
The following table summarizes our operating expenses for the periods ended June 30, 2023 and 2022:
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | $ Change | % Change | 2023 | 2022 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Selling, general and administrative expenses | $ | 285,695 | $ | 275,442 | $ | 10,253 | 3.7 | % | 7.5 | % | 7.8 | % | ||||||||
| Depreciation expense | 10,912 | 11,062 | (150) | (1.4) | % | 0.3 | % | 0.3 | % | |||||||||||
| Intangible amortization expense | 16,746 | 17,853 | (1,107) | (6.2) | % | 0.4 | % | 0.5 | % | |||||||||||
| Operating expenses | $ | 313,353 | $ | 304,357 | $ | 8,996 | 3.0 | % | 8.3 | % | 8.6 | % |
Selling, general and administrative expenses ("SG&A") increased $10.3 million for the fiscal year ended June 30, 2023 compared to the prior year. The increase in SG&A expenses is primarily attributable to higher employee costs, partially offset by net tax recoveries of $3.0 million related to prior periods.
SG&A includes approximately $1.5 million in costs attendant to the cybersecurity attack. We have cyber-related insurance that should cover a portion (or all) of these expenses. While we continuously try to improve our cybersecurity, the nature of the particular attack did not suggest a broad problem with our cybersecurity efforts, and we do not expect a significant increase in ongoing cybersecurity-related expenses.
24
Table of Contents
Index to Financial Statements
Intangible amortization expense decreased $1.1 million for the fiscal year ended June 30, 2023 compared to the prior year. Amortization expense decreased during fiscal year 2023 due to certain trade name and non-compete intangibles becoming fully amortized in the current year.
Operating Income
The following table summarizes our operating income for the periods ended June 30, 2023 and 2022:
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | $ Change | % Change | 2023 | 2022 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Specialty Technology Solutions | $ | 75,688 | $ | 66,686 | $ | 9,002 | 13.5 | % | 3.2 | % | 3.2 | % | ||||||||
| Modern Communications & Cloud | 61,658 | 55,511 | 6,147 | 11.1 | % | 4.2 | % | 3.8 | % | |||||||||||
| Corporate | (1,460) | (30) | (1,430) | *nm | — | % | — | % | ||||||||||||
| Total operating income | $ | 135,886 | $ | 122,167 | $ | 13,719 | 11.2 | % | 3.6 | % | 3.5 | % |
*nm - not meaningful
Specialty Technology Solutions
For the Specialty Technology Solutions segment, operating income increased $9.0 million, and operating margin increased 5 basis points to 3.2% for the fiscal year ended June 30, 2023, compared to the prior year. The increase in operating income and operating margin is primarily due to higher gross profits.
Modern Communications & Cloud
For the Modern Communications & Cloud segment, operating income increased $6.1 million and the operating margin increased 40 basis points to 4.2% for the fiscal year ended June 30, 2023, compared to the prior year. The increase in operating income and margin is largely due to higher gross profits.
Corporate
The fiscal year ended June 30, 2023 Corporate operating loss of $1.5 million represents cyberattack restoration charges. Corporate incurred less than $0.1 million in divestiture costs during the fiscal year ended June 30, 2022.
Total Other (Income) Expense
The following table summarizes our total other (income) expense for the fiscal years ended June 30, 2023 and 2022:
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | $ Change | % Change | 2023 | 2022 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Interest expense | $ | 19,786 | $ | 6,523 | $ | 13,263 | 203.3 | % | 0.5 | % | 0.2 | % | ||||||||
| Interest income | (7,414) | (4,333) | (3,081) | 71.1 | % | (0.2) | % | (0.1) | % | |||||||||||
| Net foreign exchange losses | 2,168 | 2,078 | 90 | 4.3 | % | 0.1 | % | 0.1 | % | |||||||||||
| Other, net | (504) | (724) | 220 | (30.4) | % | — | % | — | % | |||||||||||
| Total other (income) expense | $ | 14,036 | $ | 3,544 | $ | 10,492 | 296.0 | % | 0.4 | % | 0.1 | % |
25
Table of Contents
Index to Financial Statements
Interest expense consists primarily of interest incurred on borrowings, non-utilization fees charged on the revolving credit facility and amortization of debt issuance costs. Interest expense increased in fiscal 2023 as compared to 2022 primarily from higher interest rates and higher average borrowings on our multi-currency revolving credit facility.
Interest income for the year ended June 30, 2023 and 2022 was generated on interest-bearing investments in Brazil and customer receivables.
Net foreign exchange gains and losses consist of foreign currency transactional and functional currency re-measurements, offset by net foreign exchange forward contracts gains and losses. Foreign exchange gains and losses are generated as the result of fluctuations in the value of the U.S. dollar versus the Brazilian real, the Canadian dollar versus the U.S. dollar, the euro versus the U.S. dollar, and the British pound versus the U.S. dollar. We partially offset foreign currency exposure with the use of foreign exchange contracts to hedge against these exposures. The costs associated with foreign exchange contracts are included in the net foreign exchange losses.
Provision for Income Taxes
Income tax expense for continuing operations was $33.8 million and $29.9 million for the fiscal years ended June 30, 2023 and 2022, respectively, reflecting effective tax rates of 27.7% and 25.2%, respectively. The increase in the effective tax rate for fiscal year 2023 compared to fiscal year 2022 is primarily the result of an increase in global intangible low taxed income. Subsequent to the 2023 fiscal year end, the IRS issued Notice 2023-55, which provides taxpayers with Brazilian subsidiaries temporary relief from the final foreign tax credit regulations. As a result, we anticipate recognizing a $1.5 million tax benefit for the 2023 fiscal year as a discrete item in the first quarter of the 2024 fiscal year.
We expect the fiscal year 2024 effective tax rate from continuing operations to be approximately 26.6% to 27.6%. See Note 13 - Income Taxes in the Notes to Consolidated Financial Statements for further discussion including an effective tax rate reconciliation.
26
Table of Contents
Index to Financial Statements
Non-GAAP Financial Information
Evaluating Financial Condition and Operating Performance
In addition to disclosing results that are determined in accordance with United States generally accepted accounting principles ("US GAAP" or "GAAP"), we also disclose certain non-GAAP financial measures. These measures include non-GAAP operating income; non-GAAP pre-tax income; non-GAAP net income; non-GAAP EPS; adjusted earnings before interest expense, income taxes, depreciation, and amortization ("adjusted EBITDA"); adjusted return on invested capital ("adjusted ROIC"); and constant currency. Constant currency is a measure that excludes the translation exchange impact from changes in foreign currency exchange rates between reporting periods. We use non-GAAP financial measures to better understand and evaluate performance, including comparisons from period to period.
These non-GAAP financial measures have limitations as analytical tools, and the non-GAAP financial measures that we report 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 US GAAP.
Adjusted Return on Invested Capital
Adjusted ROIC assists us in comparing our performance over various reporting periods on a consistent basis because it removes from our operating results the impact of items that do not reflect our core operating performance. We believe the calculation of adjusted ROIC provides useful information to investors and is an additional relevant comparison of our performance during the year.
Adjusted EBITDA starts with net income and adds back interest expense, income tax expense, depreciation expense, amortization of intangible assets, changes in fair value of contingent consideration, non-cash shared-based compensation expense and other non-GAAP adjustments. Since adjusted EBITDA excludes some non-cash costs of investing in our business and people, we believe that adjusted EBITDA shows the profitability from our business operations more clearly. The presentation for adjusted EBITDA for all periods presented has been recast to reflect this change to enhance comparability between periods.
We calculate adjusted ROIC as adjusted EBITDA, divided by invested capital. Invested capital is defined as average equity plus average daily funded interest-bearing debt for the period. The following table summarizes annualized adjusted ROIC for the fiscal years ended June 30, 2023 and 2022.
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Adjusted return on invested capital ratio | 14.6 | % | 17.0 | % |
The components of our adjusted ROIC calculation and reconciliation to our financial statements are shown, as follows:
| Fiscal Year Ended June 30, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| (in thousands) | ||||||
| Reconciliation of net income to adjusted EBITDA: | ||||||
| Net income from continuing operations (GAAP) | $ | 88,092 | $ | 88,698 | ||
| Plus: Interest expense | 19,786 | 6,523 | ||||
| Plus: Income taxes | 33,758 | 29,925 | ||||
| Plus: Depreciation and amortization | 28,614 | 29,884 | ||||
| EBITDA (non-GAAP) | 170,250 | 155,030 | ||||
| Plus: Share-based compensation | 11,219 | 11,663 | ||||
| Plus: Tax recovery | (2,986) | — | ||||
| Plus: Cyberattack restoration costs | 1,460 | — | ||||
| Plus: Divestiture costs(a) | — | 30 | ||||
| Adjusted EBITDA (numerator for adjusted ROIC) (non-GAAP) | 179,943 | 166,723 |
27
Table of Contents
Index to Financial Statements
| Fiscal Year Ended June 30, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| (in thousands) | ||||||
| Invested capital calculations: | ||||||
| Equity – beginning of the year | $ | 806,528 | $ | 731,191 | ||
| Equity – end of the year | 905,298 | 806,528 | ||||
| Plus: Share-based compensation, net | 8,326 | 8,709 | ||||
| Plus: Divestiture costs(a) | — | 30 | ||||
| Plus: Cyberattack restoration costs, net | 1,092 | — | ||||
| Plus: Tax recovery, net | (3,985) | — | ||||
| Plus: Impact of discontinued operations, net | (1,717) | (100) | ||||
| Average equity | 857,771 | 773,179 | ||||
| Average funded debt(b) | 372,235 | 209,114 | ||||
| Invested capital (denominator for adjusted ROIC) (non-GAAP) | $ | 1,230,006 | $ | 982,293 |
(a) Includes divestiture costs for the year ended June 30, 2022. Divestiture costs are generally non-deductible for tax purposes.
(b) Average funded debt is calculated as the daily average amounts outstanding on our short-term and long-term interest-bearing debt.
Net Sales in Constant Currency, Excluding Acquisitions and Divestitures
We make references to "constant currency," a non-GAAP performance measure that excludes the foreign exchange rate impact from fluctuations in the average foreign exchange rates between reporting periods. Constant currency is calculated by translating current period results from currencies other than the U.S. dollar into U.S. dollars using the comparable average foreign exchange rates from the prior year period. We also exclude the impact of acquisitions prior to the first full year of operations from the acquisition date in order to show net sales results on an organic basis. This information is provided to analyze underlying trends without the translation impact of fluctuations in foreign currency rates and the impact of acquisitions. Below we show organic growth by providing a non-GAAP reconciliation of net sales in constant currency, excluding acquisitions:
| Net Sales by Segment: | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal Year Ended June 30, | ||||||||||||||
| 2023 | 2022 | $ Change | % Change | |||||||||||
| Specialty Technology Solutions: | (in thousands) | |||||||||||||
| Net sales, reported | $ | 2,331,030 | $ | 2,082,321 | $ | 248,709 | 11.9 | % | ||||||
| Foreign exchange impact(a) | (923) | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 2,330,107 | $ | 2,082,321 | $ | 247,786 | 11.9 | % | ||||||
| Modern Communications & Cloud: | ||||||||||||||
| Net sales, reported | $ | 1,456,691 | $ | 1,447,614 | $ | 9,077 | 0.6 | % | ||||||
| Foreign exchange impact(a) | (3,492) | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 1,453,199 | $ | 1,447,614 | $ | 5,585 | 0.4 | % | ||||||
| Consolidated: | ||||||||||||||
| Net sales, reported | $ | 3,787,721 | $ | 3,529,935 | $ | 257,786 | 7.3 | % | ||||||
| Foreign exchange impact(a) | (4,415) | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 3,783,306 | $ | 3,529,935 | $ | 253,371 | 7.2 | % | ||||||
| (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 year ended June 30, 2023 into U.S. dollars using the average foreign exchange rates for the year ended June 30, 2022. |
28
Table of Contents
Index to Financial Statements
| Net Sales by Geography: | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal Year Ended June 30, | ||||||||||||||
| 2023 | 2022 | $ Change | % Change | |||||||||||
| United States and Canada: | (in thousands) | |||||||||||||
| Net sales, as reported | $ | 3,432,074 | $ | 3,173,694 | $ | 258,380 | 8.1 | % | ||||||
| International: | ||||||||||||||
| Net sales, reported | $ | 355,647 | $ | 356,241 | $ | (594) | (0.2) | % | ||||||
| Foreign exchange impact(a) | (4,415) | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 351,232 | $ | 356,241 | $ | (5,009) | (1.4) | % | ||||||
| Consolidated: | ||||||||||||||
| Net sales, reported | $ | 3,787,721 | $ | 3,529,935 | $ | 257,786 | 7.3 | % | ||||||
| Foreign exchange impact(a) | (4,415) | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 3,783,306 | $ | 3,529,935 | $ | 253,371 | 7.2 | % | ||||||
| (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 year ended June 30, 2023 into U.S. dollars using the average foreign exchange rates for the year ended June 30, 2022. |
29
Table of Contents
Index to Financial Statements
| Operating Income by Segment: | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal year ended June 30, | % of Net Sales June 30, | |||||||||||||||||||
| 2023 | 2022 | $ Change | % Change | 2023 | 2022 | |||||||||||||||
| Specialty Technology Solutions: | (in thousands) | |||||||||||||||||||
| GAAP operating income | $ | 75,688 | $ | 66,686 | $ | 9,002 | 13.5 | % | 3.2 | % | 3.2 | % | ||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 5,136 | 6,005 | (869) | |||||||||||||||||
| Non-GAAP operating income | $ | 80,824 | $ | 72,691 | $ | 8,133 | 11.2 | % | 3.5 | % | 3.5 | % | ||||||||
| Modern Communications & Cloud: | ||||||||||||||||||||
| GAAP operating income | $ | 61,658 | $ | 55,511 | $ | 6,147 | 11.1 | % | 4.2 | % | 3.8 | % | ||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 11,610 | 11,848 | (238) | |||||||||||||||||
| Tax recovery | (2,986) | — | (2,986) | |||||||||||||||||
| Non-GAAP operating income | $ | 70,282 | $ | 67,359 | $ | 2,923 | 4.3 | % | 4.8 | % | 4.7 | % | ||||||||
| Corporate: | ||||||||||||||||||||
| GAAP operating loss | $ | (1,460) | $ | (30) | $ | (1,430) | nm* | nm* | nm* | |||||||||||
| Adjustments: | ||||||||||||||||||||
| Divestiture costs | — | 30 | (30) | |||||||||||||||||
| Cyberattack restoration costs | 1,460 | — | 1,460 | |||||||||||||||||
| Non-GAAP operating income | $ | — | $ | — | $ | — | nm* | nm* | nm* |
| Consolidated: | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GAAP operating income | $ | 135,886 | $ | 122,167 | $ | 13,719 | 11.2 | % | 3.6 | % | 3.5 | % | ||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 16,746 | 17,853 | (1,107) | |||||||||||||||||
| Cyberattack restoration costs | 1,460 | — | 1,460 | |||||||||||||||||
| Divestiture costs | — | 30 | (30) | |||||||||||||||||
| Tax recovery | (2,986) | — | (2,986) | |||||||||||||||||
| Non-GAAP operating income | $ | 151,106 | $ | 140,050 | $ | 11,056 | 7.9 | % | 4.0 | % | 4.0 | % |
30
Table of Contents
Index to Financial Statements
Additional Non-GAAP Metrics
To evaluate current period performance on a more consistent basis with prior periods, we disclose non-GAAP SG&A expenses, non-GAAP operating income, non-GAAP pre-tax income, non-GAAP net income and non-GAAP diluted earnings per share. Non-GAAP results exclude amortization of intangible assets related to acquisitions, changes in fair value of contingent consideration, acquisition and divestiture costs, restructuring costs, impact of Divestitures and other non-GAAP adjustments. These year-over-year metrics include the translation impact of changes in foreign currency exchange rates. These metrics are useful in assessing and understanding our operating performance, especially when comparing results with previous periods or forecasting performance for future periods. Below we provide a non-GAAP reconciliation of the aforementioned metrics adjusted for the costs and charges mentioned above:
| Year ended June 30, 2023 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GAAP Measure | Intangible amortization expense | Tax recovery | Divestiture costs | Cyberattack restoration costs | Non-GAAP measure | |||||||||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||||||||||||
| SG&A expenses | $ | 285,695 | $ | — | $ | 2,986 | $ | — | $ | (1,460) | $ | 287,221 | ||||||||||||||
| Operating income | 135,886 | 16,746 | (2,986) | — | 1,460 | 151,106 | ||||||||||||||||||||
| Pre-tax income | 121,850 | 16,746 | (2,986) | — | 1,460 | 137,070 | ||||||||||||||||||||
| Net income | 88,092 | 12,489 | (3,985) | — | 1,092 | 97,688 | ||||||||||||||||||||
| Diluted EPS | $ | 3.47 | $ | 0.49 | $ | (0.16) | $ | — | $ | 0.04 | $ | 3.85 | ||||||||||||||
| Year ended June 30, 2022 | ||||||||||||||||||||||||||
| GAAP Measure | Intangible amortization expense | Tax recovery | Divestiture costs | Cyberattack restoration costs | Non-GAAP measure | |||||||||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||||||||||||
| SG&A expenses | $ | 275,442 | $ | — | $ | — | $ | (30) | $ | — | $ | 275,412 | ||||||||||||||
| Operating income | 122,167 | 17,853 | — | 30 | — | 140,050 | ||||||||||||||||||||
| Pre-tax income | 118,623 | 17,853 | — | 30 | — | 136,506 | ||||||||||||||||||||
| Net income | 88,698 | 13,412 | — | 30 | — | 102,140 | ||||||||||||||||||||
| Diluted EPS | $ | 3.44 | $ | 0.52 | $ | — | $ | — | $ | — | $ | 3.97 |
31
Table of Contents
Index to Financial Statements
Critical Accounting Policies and Estimates
Management’s discussion and analysis of financial condition and results of operations are based on our consolidated financial statements, which have been prepared in conformity with US GAAP. The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. On an ongoing basis management evaluates its estimates, including those related to the allowance for uncollectible accounts receivable, inventory reserves to reduce inventories to the lower of cost or net realizable value, supplier incentives and goodwill. Management bases its estimates on historical experience and on various other assumptions that management believes to be reasonable under the circumstances, the results of which form a basis for making judgments about the carrying value of assets and liabilities that are not readily available from other sources. Actual results may differ materially from these estimates under different assumptions or conditions. For further discussion of our significant accounting policies, refer to Note 1 - Business and Summary of Significant Accounting Policies.
Allowances for Trade and Notes Receivable
We adopted ASU 2016-13, Financial Instruments - Credit Losses (ASC Topic 326) effective July 1, 2020. The adoption did not have a material impact on our consolidated financial statements. Our policy for estimating allowances for doubtful accounts receivable is described below.
We maintain an allowance for uncollectible accounts receivable for estimated future expected credit losses resulting from customers’ failure to make payments on accounts receivable due us. Management determines the estimate of the allowance for doubtful accounts receivable by considering a number of factors, including: (i) historical experience, (ii) aging of the accounts receivable, (iii) specific information obtained by us on the financial condition and the current creditworthiness of its customers, (iv) the current economic and country specific environment and (v) reasonable and supportable forecasts about collectability. Expected credit losses are estimated on a pool basis when similar risk characteristics exist using an age-based reserve model. Receivables that do not share risk characteristics are evaluated on an individual basis. Estimates of expected credit losses on trade receivables are recorded at inception and adjusted over the contractual life.
Inventory Reserves
Management determines the inventory reserves required to reduce inventories to the lower of cost or net realizable value based principally on the effects of technological changes, quantities of goods and length of time on hand and other factors. An estimate is made of the net realizable value, less cost to dispose, of products whose value is determined to be impaired. If these products are ultimately sold at less than estimated amounts, additional reserves may be required. The estimates used to calculate these reserves are applied consistently. The adjustments are recorded in the period in which the loss of utility of the inventory occurs, which establishes a new cost basis for the inventory. This new cost basis is maintained until such time that the reserved inventory is disposed of, returned to the supplier or sold. To the extent that specifically reserved inventory is sold, cost of goods sold is expensed for the new cost basis of the inventory sold.
Supplier Programs
We receive incentives from suppliers related to cooperative advertising allowances, volume rebates and other incentive programs. These incentives are generally under quarterly, semi-annual or annual agreements with the suppliers. Some of these incentives are negotiated on an ad hoc basis to support specific programs mutually developed between the Company and the supplier. Suppliers generally require that we use the suppliers' cooperative advertising allowances for advertising or other marketing programs. Incentives received from suppliers for specifically identified incremental cooperative advertising programs are recorded as adjustments to selling, general and administrative expenses. ASC 606– Revenue from Contracts with Customers addresses accounting for consideration payable to a customer, which the Company interprets and applies as the customer (i.e., the Company) receives advertising funds from a supplier. The portion of these supplier funds in excess of our costs are reflected as a reduction of inventory. Such funds are recognized as a reduction of the cost of goods sold when the related inventory is sold.
We record unrestricted volume rebates received as a reduction of inventory and reduces the cost of goods sold when the related inventory is sold. Amounts received or receivables from suppliers that are not yet earned are deferred in the Consolidated Balance Sheets. Supplier receivables are generally collected through reductions to accounts payable authorized by the supplier. In addition, we may receive early payment discounts from certain suppliers. We record early payment discounts received as a
32
Table of Contents
Index to Financial Statements
reduction of inventory, thereby resulting in a reduction of cost of goods sold when the related inventory is sold. ASC 606 requires management to make certain estimates of the amounts of supplier consideration that will be received. Estimates are based on the terms of the incentive program and historical experiences. Actual recognition of the supplier consideration may vary from management estimates.
Goodwill
We account for recorded goodwill in accordance with ASC 350, Goodwill and Other Intangible Assets, which requires that goodwill be reviewed annually for impairment or more frequently if impairment indicators exist. Goodwill testing utilizes an impairment analysis, whereby we compare the carrying value of each identified reporting unit to its fair value. The carrying value of goodwill is reviewed at a reporting unit level at least annually for impairment, or more frequently if impairment indicators exist. Our goodwill reporting units align directly with our operating segments, Specialty Technology Solutions and Modern Communications & Cloud. The fair values of the reporting units are estimated using the net present value of discounted cash flows generated by each reporting unit. Considerable judgment is necessary in estimating future cash flows, discount rates and other factors affecting the estimated fair value of the reporting units, including the operating and macroeconomic factors. Historical financial information, internal plans and projections and industry information are used in making such estimates.
Under ASC 350, if fair value of goodwill fair value is determined to be less than carrying value, an impairment loss is recognized for the amount of the carrying value that exceeds the amount of the reporting units' fair value, not to exceed the total amount of goodwill allocated to the reporting unit. Additionally, we would consider income tax effects from any tax deductible goodwill on the carrying amount of the reporting unit when measuring the goodwill impairment loss, if applicable. We also assess the recoverability of goodwill if facts and circumstances indicate goodwill may be impaired. In our most recent annual test, we estimated the fair value of our reporting units primarily based on the income approach utilizing the discounted cash flow method. As of June 30, 2023, the Specialty Technology and Modern Communications & Cloud reporting units' goodwill balances are $16.4 million and $200.3 million, respectively. The fair value of the reporting units exceeded its carrying value by 2% and 13%, respectively, as of the annual goodwill impairment testing date. We also utilized fair value estimates derived from the market approach utilizing the public company market multiple method to validate the results of the discounted cash flow method, which required us to make assumptions about the applicability of those multiples to our reporting units. The discounted cash flow method requires us to estimate future cash flows and discount those amounts to present value. The key assumptions utilized in determining fair value included:
•Industry WACC: We utilized a WACC relative to each reporting unit's respective geography and industry as the discount rate for estimated future cash flows. The WACC is intended to represent a rate of return that would be expected by a market place participant in each respective geography.
•Operating income: We utilized historical and expected revenue growth rates, gross margins and operating expense percentages, which varied based on the projections of each reporting unit being evaluated.
•Cash flows from working capital changes: We utilized a projected cash flow impact pertaining to expected changes in working capital as each of our goodwill reporting units grow.
While we believe our assumptions are appropriate, they are subject to uncertainty and by nature include judgments and estimates regarding future events, including projected growth rates, margin percentages and operating efficiencies. Key assumptions used in determining fair value include projected growth and operating margin, working capital requirements and discount rates. During fiscal years 2023 and 2022, we completed our annual impairment test as of April 30th and determined that our goodwill was not impaired.
See Note 7 - Goodwill and Other Identifiable Intangible Assets in the Notes to Consolidated Financial Statements for further discussion on our goodwill impairment testing and results.
Accounting Standards Recently Issued
See Note 1 in the Notes to Consolidated Financial Statements for the discussion on recent accounting pronouncements.
Liquidity and Capital Resources
Our primary sources of liquidity are cash flows from operations and borrowings under the $350 million revolving credit facility. Our business requires significant investment in working capital, particularly accounts receivable and inventory, partially financed through our accounts payable to suppliers. In general, as our sales volumes increase, our net investment in
33
Table of Contents
Index to Financial Statements
working capital typically increases, which typically results in decreased cash flow from operating activities. Conversely, when sales volumes decrease, our net investment in working capital typically decreases, which typically results in increased cash flow from operating activities.
Cash and cash equivalents totaled $36.2 million and $38.0 million at June 30, 2023 and 2022, respectively, of which $31.0 million and $35.0 million was held outside of the United States as of June 30, 2023 and 2022, respectively. Checks released but not yet cleared from these accounts in the amounts of $8.0 million and $18.0 million are classified as accounts payable as of June 30, 2023 and 2022, respectively.
We conduct business in many locations throughout the world where we generate and use cash. We provide for United States income taxes from the earnings of our Canadian and Brazilian subsidiaries. See Note 13 - Income Taxes in the Notes to the Consolidated Financial Statements for further discussion.
Our net investment in working capital increased $160.7 million to $870.3 million at June 30, 2023 from $709.5 million at June 30, 2022, primarily from increases in inventory. Our net investment in working capital is affected by several factors such as fluctuations in sales volume, net income, timing of collections from customers, increases and decreases to inventory levels and payments to vendors. For the fiscal year ended June 30, 2023, our working capital investment increased to support our 7.3% year-over-year net sales growth, as well as impacts from supply chain constraints and the cybersecurity incident.
| Year ended | ||||||
|---|---|---|---|---|---|---|
| Cash (used in) provided by: | June 30, 2023 | June 30, 2022 | ||||
| (in thousands) | ||||||
| Operating activities of continuing operations | $ | (35,769) | $ | (124,354) | ||
| Investing activities of continuing operations | (8,262) | (3,724) | ||||
| Financing activities of continuing operations | 39,531 | 108,106 |
Net cash used in operating activities was $35.8 million and $124.4 million for the years ended June 30, 2023 and 2022, respectively. Cash used in operating activities for the year ended June 30, 2023 is primarily due to increases in inventory, which increased 23.2% compared to the beginning of the year, partially offset by earnings from operations. Cash used in operating activities for the year ended June 30, 2022 is primarily due to increases in accounts receivable and inventory, which increased 28.2% and 30.8%, respectively, compared to the beginning of the prior year period.
Operating cash flows are subject to variability period over period as a result of the timing of payments related to accounts receivable, accounts payable and other working capital items.
The number of days sales outstanding ("DSO") was 72 at June 30, 2023, compared to 68 at June 30, 2022. The increase in DSO for fiscal year 2023 is driven by a 3.3% increase in net receivables at period end and a 1.8% decrease in fourth quarter average daily sales compared to the prior fiscal year. Throughout the current fiscal year, DSO ranged from 69 to 72. Inventory turnover was 4.4 times during the fourth quarter of the current fiscal year, compared to 5.6 times in the fourth quarter of fiscal year 2022. Throughout fiscal year 2023, inventory turnover ranged from 4.1 to 5.1 times.
Cash used in investing activities was $8.3 million and $3.7 million for the years ended June 30, 2023 and 2022, respectively. Cash used in investing activities for fiscal year 2023 and 2022 represents capital expenditures, partially offset by proceeds from the sale of our discontinued operations.
Management expects capital expenditures for fiscal year 2024 to range from $6.0 million to $8.0 million, primarily for IT investments and facility improvements.
Cash provided by financing activities totaled $39.5 million and $108.1 million for the fiscal years ended June 30, 2023 and 2022, respectively, primarily from net borrowings on the revolving line of credit.
Share Repurchase Program
34
Table of Contents
Index to Financial Statements
In August 2021, our Board of Directors authorized a $100 million share repurchase program. The authorization does not have any time limit. In fiscal year 2023, we repurchased 524,108 shares totaling $15.8 million.
Credit Facility
We have a multi-currency senior secured credit facility with JPMorgan Chase Bank N.A., as administrative agent, and a syndicate of banks (as amended, the “Amended Credit Agreement”). On September 28, 2022, we amended and restated our Amended Credit Agreement, which includes (i) a five-year, $350 million multicurrency senior secured revolving credit facility and (ii) a five-year $150 million senior secured term loan facility. The amendment extended the revolving credit facility maturity date to September 28, 2027. In addition, pursuant to an “accordion feature,” we may increase our borrowings up to an additional $250 million, subject to obtaining additional credit commitments from the lenders participating in the increase. The Amended Credit Agreement allows for the issuance of up to $50 million for letters of credit. Borrowings under the Amended Credit Agreement are guaranteed by substantially all of our domestic assets and our domestic subsidiaries. Under the terms of the revolving credit facility, the payment of cash dividends is restricted. We incurred debt issuance costs of $1.4 million in connection with the amendment and restatement of the Amended Credit Agreement. These costs were capitalized to other non-current assets on the Condensed Consolidated Balance Sheets and added to the unamortized debt issuance costs from the previous credit facility.
Loans denominated in U.S. dollars, other than swingline loans, bear interest at a rate per annum equal to, at our option, (i) the adjusted term SOFR or adjusted daily simple SOFR plus an additional margin ranging from 1.00% to 1.75% depending upon our ratio of (A) total consolidated debt less up to $30 million of unrestricted domestic cash ("Credit Facility Net Debt") to (B) trailing four-quarter consolidated EBITDA measured as of the end of the most recent year or quarter, as applicable (Credit Facility EBITDA"), for which financial statements have been delivered to the Lenders (the “leverage ratio”); or (ii) the alternate base rate plus an additional margin ranging from 0% to 0.75%, depending upon our leverage ratio, plus, if applicable, certain mandatory costs. All swingline loans denominated in U.S. dollars bear interest based upon the adjusted daily simple SOFR plus an additional margin ranging from 1.00% to 1.75% depending upon our leverage ratio, or such other rate as agreed upon with the applicable swingline lender. The adjusted term SOFR and adjusted daily simple SOFR include a fixed credit adjustment of 0.10% over the applicable SOFR reference rate. Loans denominated in foreign currencies bear interest at a rate per annum equal to the applicable benchmark rate set forth in the Amended Credit Agreement plus an additional margin ranging from 1.00% to 1.75%, depending upon our leverage ratio plus, if applicable, certain mandatory costs.
During the fiscal year ended June 30, 2023, our borrowings under the credit facility were U.S. dollar loans. The spread in effect as of June 30, 2023 was 1.50%, plus a 0.10% credit spread adjustment for SOFR-based loans and 0.50% for alternate base rate loans. The commitment fee rate in effect as of June 30, 2023 was 0.25%. The Amended Credit Agreement includes customary representations, warranties and affirmative and negative covenants, including financial covenants. Specifically, our Leverage Ratio must be less than or equal to 3.50 to 1.00 at all times. In addition, our Interest Coverage Ratio (as such term is defined in the Amended Credit Agreement) must be at least 3.00 to 1.00 as of the end of each fiscal quarter. In the event of a default, customary remedies are available to the lenders, including acceleration and increased interest rates. We were in compliance with all covenants under the Amended Credit Agreement as of June 30, 2023.
The average daily balance on the revolving credit facility, excluding the term loan facility, was $223.5 million and $69.0 million during the fiscal years ended June 30, 2023 and 2022, respectively. There was $171.0 million and $214.2 million available for additional borrowings as of June 30, 2023 and 2022, respectively. There were no letters of credit issued under the multi-currency revolving credit facility as of June 30, 2023 and 2022.
Availability to use this borrowing capacity depends upon, among other things, the levels of our Leverage Ratio and Interest Coverage Ratio, which, in turn, will depend upon (1) our Credit Facility Net Debt relative to our EBITDA and (2) Credit Facility EBITDA relative to total interest expense respectively. As a result, our availability will increase if EBITDA increases (subject to the limit of the facility) and decrease if EBITDA decreases. At June 30, 2023, based upon the calculation of our Credit Facility Net Debt relative to our Credit Facility EBITDA, there was $171.0 million available for borrowing. While we were in compliance with the financial covenants contained in the Credit Facility as of June 30, 2023, and currently expect to continue to maintain such compliance, should we encounter difficulties, our historical relationship with our Credit Facility lending group has been strong and we anticipate their continued support of our long-term business.
Contractual Obligations
35
Table of Contents
Index to Financial Statements
At June 30, 2023, we had $179.0 million outstanding under our revolving credit facility. We also had $147.2 million outstanding under our term loan facility, $6.6 million of which matures in fiscal year 2024. Our revolving credit facility and our term loan facility have a maturity date September 28, 2027. The remaining principal debt payments on our industrial development revenue bond, which total $3.7 million, have maturity dates in 2024 through 2032. See Footnote 8 - Short Term Borrowings and Long Term Debt.
We also had a non-cancelable operating lease agreement of $13.7 million at June 30, 2023, of which $4.8 million is expected to be paid within the next 12 months. Remaining amounts are expected to be paid through 2028. See Footnote 14 - Leases.
Summary
We believe that our existing sources of liquidity, including cash resources and cash provided by operating activities, supplemented as necessary with funds under our credit agreements, will provide sufficient resources to meet our present and future working capital and cash requirements for at least the next twelve months. We also believe that our longer-term working capital, planned expenditures and other general funding requirements will be satisfied through cash flows from operations and, to the extent necessary, from our borrowing facilities.
36
Table of Contents
Index to Financial Statements
FY 2022 10-K MD&A
SEC filing source: 0000918965-22-000018.
ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Overview
ScanSource is a leading hybrid distributor connecting devices to the cloud and accelerating growth for partners across hardware, SaaS, connectivity and cloud. We provide technology solutions and services from more than 500 leading suppliers of mobility and barcode, POS and payments, physical security and networking, communications and collaboration, connectivity and cloud services to our approximately 30,000 sales partners located in the United States, Canada, Brazil, the UK and Europe.
We operate our business under a management structure that enhances our technology focus and hybrid distribution growth strategy. Our segments operate in the United States, Canada, Brazil and the UK and consist of the following:
•Specialty Technology Solutions
•Modern Communications & Cloud
We sell hardware, SaaS, connectivity and cloud solutions and services through channel partners to end-customers. We operate distribution facilities that support our United States and Canada business in Mississippi, California and Kentucky. Brazil distribution facilities are located in the Brazilian states of Paraná, Espirito Santo and Santa Catarina. We provide some of our digital products, which include SaaS and subscriptions, through our digital tools and platforms.
Our key suppliers include 8x8, AT&T, Aruba/HPE, Avaya, Axis, Cisco, Comcast Business, Datalogic, Dell, Elo, Epson, Equinix, Extreme, F5, Five9, Fortinet, Genesys, Granite, GTT, Hanwha, Honeywell, Ingenico, Jabra, Lumen, Microsoft, MetTel, Mitel, NCR, NICE CXone, Poly, RingCentral, Spectrum, Toshiba Global Commerce Solutions, Trend Micro, Ubiquiti, Verifone, Verizon, VMWare, Windstream, Zebra Technologies and Zoom.
Recent Developments
Impact of the Macroeconomic Environment, Including Inflation and Supply Chain Constraints
The macroeconomic environment, including the economic impacts of supply chain constraints, rising interest rates and inflation continues to create significant uncertainty and may adversely affect our consolidated results of operations. We are actively monitoring changes to the global macroeconomic environment and assessing the potential impacts these challenges may have on our financial condition, results of operations and liquidity. We are also mindful of the potential impact these conditions could have on our customers and suppliers.
In spite of these challenges and uncertainties, we believe we have managed the supply chain requirements of our customers and suppliers effectively to date. While we are unable to predict the ultimate impact these factors will have on our business, certain technologies have benefited from the widespread adoption to a work-from-anywhere business model, as well as the accelerated shift to digitize and automate processes.
Our Strategy
Our strategy is to drive sustainable, profitable growth by orchestrating hybrid technology solutions through a growing ecosystem of partners leveraging our people, processes and tools. Our goal is to provide exceptional experiences for our partners, suppliers and employees, and we strive for operational excellence. Our hybrid distribution strategy relies on a channel sales model to offer hardware, SaaS, connectivity and cloud services from leading technology suppliers to sales partners that solve end-customers’ challenges. ScanSource enables sales partners to deliver solutions for their customers to address changing end-customer buying and consumption patterns. Our solutions may include a combination of offerings from multiple suppliers or give our sales partners access to additional services. As a trusted adviser to our sales partners, we provide customized solutions through our strong understanding of end-customer needs.
Results of Operations from Continuing Operations
The following table sets forth for the periods indicated certain income and expense items as a percentage of net sales. Totals may not sum due to rounding.
21
Table of Contents
Index to Financial Statements
| Fiscal Year Ended June 30, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||
| Statement of income data: | ||||||||
| Net sales | 100.0 | % | 100.0 | % | 100.0 | % | ||
| Cost of goods sold | 87.9 | 88.9 | 88.3 | |||||
| Gross profit | 12.1 | 11.1 | 11.7 | |||||
| Selling, general and administrative expenses | 7.8 | 7.9 | 8.5 | |||||
| Depreciation expense | 0.3 | 0.4 | 0.4 | |||||
| Intangible amortization expense | 0.5 | 0.6 | 0.7 | |||||
| Restructuring and other charges | 0.0 | 0.3 | 0.0 | |||||
| Impairment charges | 0.0 | 0.0 | 4.0 | |||||
| Change in fair value of contingent consideration | 0.0 | 0.0 | 0.2 | |||||
| Operating income | 3.5 | 2.0 | (2.1) | |||||
| Interest expense | 0.2 | 0.2 | 0.4 | |||||
| Interest income | (0.1) | (0.1) | (0.2) | |||||
| Other (income) expense, net | 0.0 | 0.0 | 0.0 | |||||
| Income (loss) from continuing operations before income taxes | 3.4 | 1.8 | (2.4) | |||||
| Provision for income taxes | 0.8 | 0.4 | 0.2 | |||||
| Net income (loss) from continuing operations | 2.5 | 1.4 | (2.6) | |||||
| Net loss from discontinued operations | 0.0 | (1.1) | (3.7) | |||||
| Net income (loss) | 2.5 | % | 0.3 | % | (6.3) | % |
Comparison of Fiscal Years Ended June 30, 2022, 2021 and 2020
Below is a discussion of fiscal years ended June 30, 2022, 2021 and 2020.
Net Sales
Fiscal year 2022 compared to fiscal year 2021
We have two reportable segments, which are based on technology. The following table summarizes our net sales results by business segment and by geographic location for the comparable fiscal years ended June 30, 2022 and 2021.
22
Table of Contents
Index to Financial Statements
| 2022 | 2021 | $ Change | % Change | % Change Constant Currency, Excluding Divestitures and Acquisitions (a) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | |||||||||||||||||
| Sales by Segment: | |||||||||||||||||
| Specialty Technology Solutions | $ | 2,082,321 | $ | 1,815,933 | $ | 266,388 | 14.7 | % | 14.6 | % | |||||||
| Modern Communications & Cloud | 1,447,614 | 1,334,873 | 112,741 | 8.4 | % | 7.9 | % | ||||||||||
| Total net sales | $ | 3,529,935 | $ | 3,150,806 | $ | 379,129 | 12.0 | % | 11.8 | % | |||||||
| Sales by Geography Category: | |||||||||||||||||
| United States | $ | 3,173,694 | $ | 2,840,731 | $ | 332,963 | 11.7 | % | 11.7 | % | |||||||
| International | 356,241 | 310,075 | 46,166 | 14.9 | % | 12.0 | % | ||||||||||
| Total net sales | $ | 3,529,935 | $ | 3,150,806 | $ | 379,129 | 12.0 | % | 11.8 | % | |||||||
| (a) A reconciliation of non-GAAP net sales in constant currency, excluding divestitures and acquisitions is presented at the end of Results of Operations, under Non-GAAP Financial Information. |
Specialty Technology Solutions
The Specialty Technology Solutions segment consists of sales to customers in North America and Brazil. During fiscal year 2022, net sales for this segment increased $266.4 million, or 14.7%, compared to fiscal year 2021. Excluding the foreign exchange positive impact of $1.7 million, adjusted net sales for fiscal year 2022 increased $264.7 million, or 14.6%, compared to the prior year. The increase in net sales and in adjusted net sales is primarily due to increased broad-based demand across our technologies.
Modern Communications & Cloud
The Modern Communications & Cloud segment consists of sales to customers in North America, Brazil, Europe and the UK. During fiscal year 2022, net sales for this segment increased $112.7 million, or 8.4%, compared to fiscal year 2021. Excluding the foreign exchange positive impact of $7.1 million, adjusted net sales increased $105.6 million, or 7.9%, compared to the prior year. The increase in net sales and adjusted net sales is primarily due to increased demand across our communications solutions.
Intelisys connectivity and cloud net sales for fiscal year 2022 increased 14.4% year-over-year. For our Intelisys business, net sales reflect the net commissions received from suppliers after paying sales partner commissions. For fiscal year 2022, Intelisys net billings, which are amounts billed by suppliers to end users and represents annual recurring revenue, totaled approximately $2.25 billion. The fiscal year 2022 Intelisys net billings resulted in Intelisys net sales of approximately $74.3 million.
Fiscal year 2021 compared to fiscal year 2020
23
Table of Contents
Index to Financial Statements
| 2021 | 2020 | $ Change | % Change | % Change Constant Currency, Excluding Divestitures and Acquisitions (a) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | |||||||||||||||||
| Sales by Segment: | |||||||||||||||||
| Specialty Technology Solutions | $ | 1,815,933 | $ | 1,580,441 | $ | 235,492 | 14.9 | % | 16.1 | % | |||||||
| Modern Communications & Cloud | 1,334,873 | 1,467,293 | (132,420) | (9.0) | % | (5.9) | % | ||||||||||
| Total net sales | $ | 3,150,806 | $ | 3,047,734 | $ | 103,072 | 3.4 | % | 5.5 | % | |||||||
| Sales by Geography Category: | |||||||||||||||||
| United States | $ | 2,840,731 | $ | 2,755,134 | $ | 85,597 | 3.1 | % | 3.1 | % | |||||||
| International | 310,075 | 292,600 | 17,475 | 6.0 | % | 28.5 | % | ||||||||||
| Total net sales | $ | 3,150,806 | $ | 3,047,734 | $ | 103,072 | 3.4 | % | 5.5 | % | |||||||
| (a) A reconciliation of non-GAAP net sales in constant currency, excluding acquisitions is presented at the end of Results of Operations, under Non-GAAP Financial Information. |
Specialty Technology Solutions
During fiscal year 2021, net sales for this segment increased $235.5 million, or 14.9%, compared to fiscal year 2020. Excluding the foreign exchange negative impact of $19.3 million, adjusted net sales for fiscal year 2021 increased $254.8 million, or 16.1%, compared to the prior year. The increase in net sales and in adjusted net sales is primarily due to higher sales volume across our technologies in North America.
Modern Communications & Cloud
During fiscal year 2021, net sales for this segment decreased $132.4 million, or 9.0%, compared to fiscal year 2020. Excluding the foreign exchange negative impact of $46.5 million, adjusted net sales decreased $86.0 million, or 5.9%, compared to the prior year. The decrease in net sales and adjusted net sales is primarily due to lower sales volume across our communications technologies. Intelisys connectivity and cloud net sales for fiscal year 2021 increased 13.1% year-over-year.
Gross Profit
Fiscal year 2022 compared to fiscal year 2021
The following table summarizes our gross profit for the fiscal years ended June 30, 2022 and 2021:
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | $ Change | % Change | 2022 | 2021 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Specialty Technology Solutions | $ | 205,757 | $ | 158,833 | $ | 46,924 | 29.5 | % | 9.9 | % | 8.7 | % | ||||||||
| Modern Communications & Cloud | 220,767 | 191,883 | 28,884 | 15.1 | % | 15.3 | % | 14.4 | % | |||||||||||
| Total gross profit | $ | 426,524 | $ | 350,716 | $ | 75,808 | 21.6 | % | 12.1 | % | 11.1 | % |
Our gross profit is primarily affected by sales volume and gross margin mix. Gross margin mix is impacted by multiple factors, which include sales mix (proportion of sales of higher margin products or services relative to total sales), vendor program recognition (consisting of volume rebates, inventory price changes and purchase discounts) and freight costs. Increases in vendor program recognition decrease cost of goods sold, thereby increasing gross profit. Net sales derived from our Intelisys business contribute 100% to our gross profit dollars and margin as they have no associated cost of goods sold.
24
Table of Contents
Index to Financial Statements
Specialty Technology Solutions
For the Specialty Technology Solutions segment, gross profit dollars increased $46.9 million. Higher sales volume, after considering the associated cost of goods sold, contributed $23.3 million to the growth of gross profit dollars. Gross margin mix positively impacted gross profit by $23.6 million, largely from higher vendor program recognition. For the year ended June 30, 2022, the gross profit margin increased 113 basis points over the prior-year to 9.9%.
Modern Communications & Cloud
For the Modern Communications & Cloud segment, gross profit dollars increased $28.9 million. Higher sales volume, after considering the associated cost of goods sold, contributed $16.2 million to the growth of gross profit dollars. Gross margin mix positively impacted gross profit by $12.7 million, largely from a more favorable sales mix. For the year ended June 30, 2022, the gross profit margin increased 87 basis points over the prior year to 15.3%.
Fiscal year 2021 compared to fiscal year 2020
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | $ Change | % Change | 2021 | 2020 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Specialty Technology Solutions | $ | 158,833 | $ | 153,511 | $ | 5,322 | 3.5 | % | 8.7 | % | 9.7 | % | ||||||||
| Modern Communications & Cloud | 191,883 | 202,058 | (10,175) | (5.0) | % | 14.4 | % | 13.8 | % | |||||||||||
| Total gross profit | $ | 350,716 | $ | 355,569 | $ | (4,853) | (1.4) | % | 11.1 | % | 11.7 | % |
Specialty Technology Solutions
For the Specialty Technology Solutions segment, gross profit dollars increased $5.3 million. Higher sales volume, after considering the associated cost of goods sold, contributed $22.9 million to the growth of gross profit dollars. Gross margin mix negatively impacted gross profit by $17.6 million, largely from lower vendor program recognition. For the year ended June 30, 2021, the gross profit margin decreased 96 basis points over the prior-year to 8.7%.
Modern Communications & Cloud
For the Modern Communications & Cloud segment, gross profit dollars decreased $10.2 million. Lower sales volume, after considering the associated cost of goods sold, negatively impacted gross profit by $18.2 million. This impact was partially offset by a more favorable sales mix, which positively impacted gross profit by $8.0 million. For the year ended June 30, 2021, the gross profit margin increased 60 basis points over the prior year to 14.4%.
Operating expenses
Fiscal year 2022 compared to fiscal year 2021
The following table summarizes our operating expenses for the periods ended June 30, 2022 and 2021:
25
Table of Contents
Index to Financial Statements
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | $ Change | % Change | 2022 | 2021 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Selling, general and administrative expenses | $ | 275,442 | $ | 247,438 | $ | 28,004 | 11.3 | % | 7.8 | % | 7.9 | % | ||||||||
| Depreciation expense | 11,062 | 12,533 | (1,471) | (11.7) | % | 0.3 | % | 0.4 | % | |||||||||||
| Intangible amortization expense | 17,853 | 19,488 | (1,635) | (8.4) | % | 0.5 | % | 0.6 | % | |||||||||||
| Restructuring and other charges | — | 9,258 | (9,258) | (100.0) | % | — | % | 0.3 | % | |||||||||||
| Change in fair value of contingent consideration | — | 516 | (516) | (100.0) | % | — | % | — | % | |||||||||||
| Operating expenses | $ | 304,357 | $ | 289,233 | $ | 15,124 | 5.2 | % | 8.6 | % | 9.2 | % |
Selling, general and administrative expenses ("SG&A") increased $28.0 million for the fiscal year ended June 30, 2022 compared to the prior year. The increase in SG&A expenses is primarily attributable to higher employee costs.
Restructuring and other charges incurred of $9.3 million during the fiscal year ended June 30, 2021 primarily related to employee severance and benefit costs in connection with our expense reduction plan implemented at the end of July 2020.
We recorded expense of $0.5 million for the change in fair value of contingent consideration for the fiscal year ended June 30, 2021, all of which relates to Intelisys. The final Intelisys earnout payment was paid in October 2020.
Fiscal year 2021 compared to fiscal year 2020
The following table summarizes our operating expenses for the periods ended June 30, 2021 and 2020:
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | $ Change | % Change | 2021 | 2020 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Selling, general and administrative expenses | $ | 247,438 | $ | 259,535 | $ | (12,097) | (4.7) | % | 7.9 | % | 8.5 | % | ||||||||
| Depreciation expense | 12,533 | 13,033 | (500) | (3.8) | % | 0.4 | % | 0.4 | % | |||||||||||
| Intangible amortization expense | 19,488 | 19,953 | (465) | (2.3) | % | 0.6 | % | 0.7 | % | |||||||||||
| Restructuring and other charges | 9,258 | 604 | 8,654 | *nm | 0.3 | % | — | % | ||||||||||||
| Impairment charges | — | 120,470 | (120,470) | *nm | — | % | 4.0 | % | ||||||||||||
| Change in fair value of contingent consideration | 516 | 6,941 | (6,425) | (92.6) | % | — | % | 0.2 | % | |||||||||||
| Operating expenses | $ | 289,233 | $ | 420,536 | $ | (131,303) | (31.2) | % | 9.2 | % | 13.8 | % |
*nm - percentages are not meaningful
SG&A decreased $12.1 million for the fiscal year ended June 30, 2021 compared to the prior year. The decrease in SG&A expenses is primarily due to the expense reduction plan announced in July 2020, partially offset by a Brazilian tax recovery in the prior year that did not recur.
Restructuring and other charges incurred of $9.3 million during the fiscal year ended June 30, 2021 primarily related to employee severance and benefit costs in connection with our expense reduction plan implemented at the end of July 2020.
No impairment charges were recorded in the fiscal year ended June 30, 2021. Impairment charges for the fiscal year ended June 30, 2020 include $119.0 million in goodwill impairment charges and $1.4 million in intangible asset impairment charges for our Canpango business.
26
Table of Contents
Index to Financial Statements
In fiscal 2021, we recorded a $0.5 million expense from change in fair value of contingent consideration, all of which is related to Intelisys. The expense is due to the recurring amortization of the unrecognized fair value discount and a reduction in the discount rate for the Intelisys liability.
Operating Income
Fiscal year 2022 compared to fiscal year 2021
The following table summarizes our operating income for the periods ended June 30, 2022 and 2021:
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | $ Change | % Change | 2022 | 2021 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Specialty Technology Solutions | $ | 66,686 | $ | 29,566 | $ | 37,120 | 125.5 | % | 3.2 | % | 1.6 | % | ||||||||
| Modern Communications & Cloud | 55,511 | 43,551 | 11,960 | 27.5 | % | 3.8 | % | 3.3 | % | |||||||||||
| Corporate | (30) | (11,634) | 11,604 | 99.7 | % | — | % | — | % | |||||||||||
| Total operating income | $ | 122,167 | $ | 61,483 | $ | 60,684 | 98.7 | % | 3.5 | % | 2.0 | % |
Specialty Technology Solutions
For the Specialty Technology Solutions segment, operating income increased $37.1 million, and operating margin increased to 3.2% for the fiscal year ended June 30, 2022 compared to the prior year. The increase in operating income and operating margin is primarily due to higher gross profits.
Modern Communications & Cloud
For the Modern Communications & Cloud segment, operating income increased $12.0 million and the operating margin increased to 3.8% for the fiscal year ended June 30, 2022, compared to the prior year. The increase in operating income and margin is largely due to higher gross profits.
Corporate
Corporate incurred less than $0.1 million in divestiture costs for fiscal year ended June 30, 2022, compared to $11.6 million in divestiture and restructuring costs for the year ended June 30, 2021.
Fiscal year 2021 compared to fiscal year 2020
The following table summarizes our operating income for the periods ended June 30, 2021 and 2020:
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | $ Change | % Change | 2021 | 2020 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Specialty Technology Solutions | $ | 29,566 | $ | (67,706) | $ | 97,272 | 143.7 | % | 1.6 | % | (4.3) | % | ||||||||
| Modern Communications & Cloud | 43,551 | 6,739 | 36,812 | 546.3 | % | 3.3 | % | 0.5 | % | |||||||||||
| Corporate | (11,634) | (4,000) | (7,634) | (190.9) | % | — | % | — | % | |||||||||||
| Total operating income (loss) | $ | 61,483 | $ | (64,967) | $ | 126,450 | 194.6 | % | 2.0 | % | (2.1) | % |
27
Table of Contents
Index to Financial Statements
Specialty Technology Solutions
For the Specialty Technology Solutions segment, operating income increased $97.3 million, and operating margin increased to 1.6% for the fiscal year ended June 30, 2021 compared to the prior-year. The increase in operating income and operating margin for the fiscal year is due to goodwill impairment charges in the fiscal year 2020. Excluding goodwill impairment charges of $119.0 million in fiscal year 2020, adjusted operating income for the fiscal year ended June 30, 2021 decreased $21.7 million compared to the prior-year. The decrease in adjusted operating income is due to a Brazilian tax recovery in the prior year that did not recur.
Modern Communications & Cloud
For the Modern Communications & Cloud segment, operating income increased $36.8 million and the operating margin increased to 3.3% for the fiscal year ended June 30, 2021, compared to the prior year. The increase in operating income and margin is largely due to lower employee-related expenses, which decreased year-over-year by $16.4 million, or 11.5%. The increase in operating income and margin is also due to impairment charges of $23.1 million in fiscal year 2020, which did not recur in fiscal year 2021.
Corporate
Corporate incurred $11.6 million in divestiture and restructuring costs for fiscal year ended June 30, 2021, compared to $4.0 million in acquisition and divestiture costs for the year ended June 30, 2020.
Total Other (Income) Expense
Fiscal year 2022 compared to fiscal year 2021
The following table summarizes our total other (income) expense for the fiscal years ended June 30, 2022 and 2021:
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | $ Change | % Change | 2022 | 2021 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Interest expense | $ | 6,523 | $ | 6,929 | $ | (406) | (5.9) | % | 0.2 | % | 0.2 | % | ||||||||
| Interest income | (4,333) | (3,097) | (1,236) | 39.9 | % | (0.1) | % | (0.1) | % | |||||||||||
| Net foreign exchange losses | 2,078 | 845 | 1,233 | 145.9 | % | 0.1 | % | — | % | |||||||||||
| Other, net | (724) | (729) | 5 | (0.7) | % | — | % | — | % | |||||||||||
| Total other (income) expense | $ | 3,544 | $ | 3,948 | $ | (404) | (10.2) | % | 0.1 | % | 0.1 | % |
Interest expense reflects interest incurred on borrowings, non-utilization fees from our revolving credit facility and amortization of debt issuance costs. Interest expense decreased in fiscal 2022 as compared to 2021 primarily from lower interest rates including the spread during the first nine months of fiscal year 2022.
Interest income for the year ended June 30, 2022 and 2021 was generated on interest-bearing customer receivables principally in Brazil.
Net foreign exchange gains and losses consist of foreign currency transactional and functional currency re-measurements, offset by net foreign currency exchange contract gains and losses. Foreign exchange gains and losses are generated as the result of fluctuations in the value of the U.S. dollar versus the Brazilian real, the U.S. dollar versus the euro, the British pound versus the euro, the Canadian dollar versus the U.S. dollar and other currencies versus the U.S. dollar. We partially offset foreign currency exposure with the use of foreign exchange forward contracts to hedge against these exposures. The costs associated with foreign exchange forward contracts are included in the net foreign exchange losses.
Fiscal year 2021 compared to fiscal year 2020
28
Table of Contents
Index to Financial Statements
The following table summarizes our total other (income) expense for the fiscal years ended June 30, 2021 and 2020:
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | $ Change | % Change | 2021 | 2020 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Interest expense | $ | 6,929 | $ | 12,224 | $ | (5,295) | (43.3) | % | 0.2 | % | 0.4 | % | ||||||||
| Interest income | (3,097) | (5,826) | 2,729 | (46.8) | % | (0.1) | % | (0.2) | % | |||||||||||
| Net foreign exchange losses | 845 | 525 | 320 | 61.0 | % | — | % | — | % | |||||||||||
| Other, net | (729) | (114) | (615) | 539.5 | % | — | % | — | % | |||||||||||
| Total other (income) expense | $ | 3,948 | $ | 6,809 | $ | (2,861) | (42.0) | % | 0.1 | % | 0.2 | % |
Interest expense decreased in fiscal year 2021 as compared to 2020 principally from reduced borrowings on our multi-currency revolving credit facility.
Interest income for the year ended June 30, 2021 and 2020 was generated on interest-bearing customer receivables and interest earned on cash and cash equivalents, principally in Brazil.
Provision for Income Taxes
Income tax expense for continuing operations was $29.9 million and $12.1 million for the fiscal years ended June 30, 2022 and 2021, respectively, reflecting effective tax rates of 25.2% and 21.1%, respectively. The increase in the effective tax rate for fiscal year 2022 compared to fiscal year 2021 is primarily the result of an increase in non-deductible expenses and an inclusion for global intangible low taxed income.
We expect the fiscal year 2023 effective tax rate from continuing operations to be approximately 25.0% to 26.0%. See Note 14 - Income Taxes in the Notes to Consolidated Financial Statements for further discussion including an effective tax rate reconciliation.
29
Table of Contents
Index to Financial Statements
Non-GAAP Financial Information
Evaluating Financial Condition and Operating Performance
In addition to disclosing results that are determined in accordance with United States generally accepted accounting principles ("US GAAP" or "GAAP"), we also disclose certain non-GAAP financial measures. These measures include non-GAAP operating income; non-GAAP pre-tax income; non-GAAP net income; non-GAAP EPS; adjusted earnings before interest expense, income taxes, depreciation, and amortization ("adjusted EBITDA"); adjusted return on invested capital ("adjusted ROIC"); and constant currency. Constant currency is a measure that excludes the translation exchange impact from changes in foreign currency exchange rates between reporting periods. We use non-GAAP financial measures to better understand and evaluate performance, including comparisons from period to period.
These non-GAAP financial measures have limitations as analytical tools, and the non-GAAP financial measures that we report 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 US GAAP.
Adjusted Return on Invested Capital
Adjusted ROIC assists us in comparing our performance over various reporting periods on a consistent basis because it removes from our operating results the impact of items that do not reflect our core operating performance. We believe the calculation of adjusted ROIC provides useful information to investors and is an additional relevant comparison of our performance during the year.
Adjusted EBITDA starts with net income and adds back interest expense, income tax expense, depreciation expense, amortization of intangible assets, changes in fair value of contingent consideration, and other non-GAAP adjustments. Since adjusted EBITDA excludes some non-cash costs of investing in our business and people, we believe that adjusted EBITDA shows the profitability from our business operations more clearly. Effective with the first quarter of fiscal year 2022, non-cash share-based compensation expense is also added back in calculating adjusted EBITDA. The presentation for adjusted EBITDA for all periods presented has been recast to reflect this change to enhance comparability between periods.
We calculate adjusted ROIC as adjusted EBITDA, divided by invested capital. Invested capital is defined as average equity plus average daily funded interest-bearing debt for the period. The following table summarizes annualized adjusted ROIC for the fiscal years ended June 30, 2022 and 2021, respectively.
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Adjusted return on invested capital ratio | 17.0 | % | 12.6 | % |
The components of our adjusted ROIC calculation and reconciliation to our financial statements are shown, as follows:
| Fiscal Year Ended June 30, | ||||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| (in thousands) | ||||||
| Reconciliation of net income to adjusted EBITDA: | ||||||
| Net income from continuing operations (GAAP) | $ | 88,698 | $ | 45,389 | ||
| Plus: Interest expense | 6,523 | 6,929 | ||||
| Plus: Income taxes | 29,925 | 12,146 | ||||
| Plus: Depreciation and amortization | 29,884 | 33,507 | ||||
| EBITDA (non-GAAP) | 155,030 | 97,971 | ||||
| Plus: Share-based compensation | 11,663 | 8,039 | ||||
| Plus: Change in fair value of contingent consideration | — | 516 | ||||
| Plus: Divestiture costs(a) | 30 | 2,376 | ||||
| Plus: Restructuring costs | — | 9,047 | ||||
| Adjusted EBITDA (numerator for adjusted ROIC) (non-GAAP) | 166,723 | 117,949 |
30
Table of Contents
Index to Financial Statements
| Fiscal Year Ended June 30, | ||||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| (in thousands) | ||||||
| Invested capital calculations: | ||||||
| Equity – beginning of the year | $ | 731,191 | $ | 678,246 | ||
| Equity – end of the year | 806,528 | 731,191 | ||||
| Plus: Share-based compensation, net | 8,709 | 6,052 | ||||
| Plus: Change in fair value of contingent consideration, net | — | 390 | ||||
| Plus: Divestiture costs(a) | 30 | 2,337 | ||||
| Plus: Restructuring, net | — | 6,840 | ||||
| Plus: Impact of discontinued operations, net | (100) | 34,594 | ||||
| Average equity | 773,179 | 729,825 | ||||
| Average funded debt(b) | 209,114 | 202,869 | ||||
| Invested capital (denominator for adjusted ROIC) (non-GAAP) | $ | 982,293 | $ | 932,694 |
(a) Includes divestiture costs for the year ended June 30, 2022 and 2021. Divestiture costs are generally non-deductible for tax purposes.
(b) Average funded debt is calculated as the daily average amounts outstanding on our short-term and long-term interest-bearing debt.
Net Sales in Constant Currency, Excluding Acquisitions and Divestitures
We make references to "constant currency," a non-GAAP performance measure that excludes the foreign exchange rate impact from fluctuations in the average foreign exchange rates between reporting periods. Constant currency is calculated by translating current period results from currencies other than the U.S. dollar into U.S. dollars using the comparable average foreign exchange rates from the prior year period. We also exclude the impact of acquisitions prior to the first full year of operations from the acquisition date in order to show net sales results on an organic basis. This information is provided to analyze underlying trends without the translation impact of fluctuations in foreign currency rates and the impact of acquisitions. Below we show organic growth by providing a non-GAAP reconciliation of net sales in constant currency, excluding acquisitions:
| Net Sales by Segment: | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal Year Ended June 30, | ||||||||||||||
| 2022 | 2021 | $ Change | % Change | |||||||||||
| Specialty Technology Solutions: | (in thousands) | |||||||||||||
| Net sales, reported | $ | 2,082,321 | $ | 1,815,933 | $ | 266,388 | 14.7 | % | ||||||
| Foreign exchange impact(a) | (1,710) | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 2,080,611 | $ | 1,815,933 | $ | 264,678 | 14.6 | % | ||||||
| Modern Communications & Cloud: | ||||||||||||||
| Net sales, reported | $ | 1,447,614 | $ | 1,334,873 | $ | 112,741 | 8.4 | % | ||||||
| Foreign exchange impact(a) | (7,115) | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 1,440,499 | $ | 1,334,873 | $ | 105,626 | 7.9 | % | ||||||
| Consolidated: | ||||||||||||||
| Net sales, reported | $ | 3,529,935 | $ | 3,150,806 | $ | 379,129 | 12.0 | % | ||||||
| Foreign exchange impact(a) | (8,825) | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 3,521,110 | $ | 3,150,806 | $ | 370,304 | 11.8 | % | ||||||
| (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 year ended June 30, 2022 into U.S. dollars using the average foreign exchange rates for the year ended June 30, 2021. |
31
Table of Contents
Index to Financial Statements
| Net sales by segment | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal Year Ended June 30, | ||||||||||||||
| 2021 | 2020 | $ Change | % Change | |||||||||||
| Specialty Technology Solutions: | (in thousands) | |||||||||||||
| Net sales, reported | $ | 1,815,933 | $ | 1,580,441 | $ | 235,492 | 14.9 | % | ||||||
| Foreign exchange impact(a) | 19,311 | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 1,835,244 | $ | 1,580,441 | $ | 254,803 | 16.1 | % | ||||||
| Modern Communications & Cloud: | ||||||||||||||
| Net sales, reported | $ | 1,334,873 | $ | 1,467,293 | $ | (132,420) | (9.0) | % | ||||||
| Foreign exchange impact(a) | 46,470 | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 1,381,343 | $ | 1,467,293 | $ | (85,950) | (5.9) | % | ||||||
| Consolidated: | ||||||||||||||
| Net sales, reported | $ | 3,150,806 | $ | 3,047,734 | $ | 103,072 | 3.4 | % | ||||||
| Foreign exchange impact(a) | 65,781 | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 3,216,587 | $ | 3,047,734 | $ | 168,853 | 5.5 | % | ||||||
| (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 year ended June 30, 2021 into U.S. dollars using the average foreign exchange rates for the year ended June 30, 2020. |
| Net Sales by Geography: | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal Year Ended June 30, | ||||||||||||||
| 2022 | 2021 | $ Change | % Change | |||||||||||
| United States and Canada: | (in thousands) | |||||||||||||
| Net sales, as reported | $ | 3,173,694 | $ | 2,840,731 | $ | 332,963 | 11.7 | % | ||||||
| International: | ||||||||||||||
| Net sales, reported | $ | 356,241 | $ | 310,075 | $ | 46,166 | 14.9 | % | ||||||
| Foreign exchange impact(a) | (8,825) | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 347,416 | $ | 310,075 | $ | 37,341 | 12.0 | % | ||||||
| Consolidated: | ||||||||||||||
| Net sales, reported | $ | 3,529,935 | $ | 3,150,806 | $ | 379,129 | 12.0 | % | ||||||
| Foreign exchange impact(a) | (8,825) | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 3,521,110 | $ | 3,150,806 | $ | 370,304 | 11.8 | % | ||||||
| (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 year ended June 30, 2022 into U.S. dollars using the average foreign exchange rates for the year ended June 30, 2021. |
32
Table of Contents
Index to Financial Statements
| Net Sales by Geography: | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal Year Ended June 30, | ||||||||||||||
| 2021 | 2020 | $ Change | % Change | |||||||||||
| United States: | (in thousands) | |||||||||||||
| Net sales, as reported | $ | 2,840,731 | $ | 2,755,134 | $ | 85,597 | 3.1 | % | ||||||
| International: | ||||||||||||||
| Net sales, as reported | $ | 310,075 | $ | 292,600 | $ | 17,475 | 6.0 | % | ||||||
| Foreign exchange impact (a) | 65,781 | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 375,856 | $ | 292,600 | $ | 83,256 | 28.5 | % | ||||||
| Consolidated: | ||||||||||||||
| Net sales, as reported | $ | 3,150,806 | $ | 3,047,734 | $ | 103,072 | 3.4 | % | ||||||
| Foreign exchange impact (a) | 65,781 | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 3,216,587 | $ | 3,047,734 | $ | 168,853 | 5.5 | % | ||||||
| (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 year ended June 30, 2021 into U.S. dollars using the average foreign exchange rates for the year ended June 30, 2020. |
33
Table of Contents
Index to Financial Statements
| Operating Income by Segment: | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal year ended June 30, | % of Net Sales June 30, | |||||||||||||||||||
| 2022 | 2021 | $ Change | % Change | 2022 | 2021 | |||||||||||||||
| Specialty Technology Solutions: | (in thousands) | |||||||||||||||||||
| GAAP operating income | $ | 66,686 | $ | 29,566 | $ | 37,120 | 125.5 | % | 3.2 | % | 1.6 | % | ||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 6,005 | 6,441 | (436) | |||||||||||||||||
| Non-GAAP operating income | $ | 72,691 | $ | 36,007 | $ | 36,684 | 101.9 | % | 3.5 | % | 2.0 | % | ||||||||
| Modern Communications & Cloud: | ||||||||||||||||||||
| GAAP operating income | $ | 55,511 | $ | 43,551 | $ | 11,960 | 27.5 | % | 3.8 | % | 3.3 | % | ||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 11,848 | 13,047 | (1,199) | |||||||||||||||||
| Change in fair value of contingent consideration | — | 516 | (516) | |||||||||||||||||
| Non-GAAP operating income | $ | 67,359 | $ | 57,114 | $ | 10,245 | 17.9 | % | 4.7 | % | 4.3 | % | ||||||||
| Corporate: | ||||||||||||||||||||
| GAAP operating loss | $ | (30) | $ | (11,634) | $ | 11,604 | nm* | nm* | nm* | |||||||||||
| Adjustments: | ||||||||||||||||||||
| Divestiture costs | 30 | 2,376 | (2,346) | |||||||||||||||||
| Restructuring costs | — | 9,258 | (9,258) | |||||||||||||||||
| Non-GAAP operating income | $ | — | $ | — | $ | — | nm* | nm* | nm* |
| Consolidated: | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GAAP operating income | $ | 122,167 | $ | 61,483 | $ | 60,684 | 98.7 | % | 3.5 | % | 2.0 | % | ||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 17,853 | 19,488 | (1,635) | |||||||||||||||||
| Change in fair value of contingent consideration | — | 516 | (516) | |||||||||||||||||
| Divestiture costs | 30 | 2,376 | (2,346) | |||||||||||||||||
| Restructuring costs | — | 9,258 | (9,258) | |||||||||||||||||
| Non-GAAP operating income | $ | 140,050 | $ | 93,121 | $ | 46,929 | 50.4 | % | 4.0 | % | 3.0 | % |
34
Table of Contents
Index to Financial Statements
| Operating Income by Segment: | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal year ended June 30, | % of Net Sales June 30, | |||||||||||||||||||
| 2021 | 2020 | $ Change | % Change | 2021 | 2020 | |||||||||||||||
| Specialty Technology Solutions: | (in thousands) | |||||||||||||||||||
| GAAP operating income (loss) | $ | 29,566 | $ | (67,706) | $ | 97,272 | 143.7 | % | 1.6 | % | (4.3) | % | ||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 6,441 | 6,441 | — | |||||||||||||||||
| Tax recovery | — | (5,480) | 5,480 | |||||||||||||||||
| Impairment charges | — | 97,398 | (97,398) | |||||||||||||||||
| Non-GAAP operating income | $ | 36,007 | $ | 30,653 | $ | 5,354 | 17.5 | % | 2.0 | % | 1.9 | % | ||||||||
| Modern Communications & Cloud: | ||||||||||||||||||||
| GAAP operating income | $ | 43,551 | $ | 6,739 | $ | 36,812 | 546.3 | % | 3.3 | % | 0.5 | % | ||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 13,047 | 13,512 | (465) | |||||||||||||||||
| Change in fair value of contingent consideration | 516 | 6,941 | (6,425) | |||||||||||||||||
| Restructuring costs | — | 604 | (604) | |||||||||||||||||
| Tax recovery | — | (2,583) | 2,583 | |||||||||||||||||
| Impairment charges | — | 23,072 | (23,072) | |||||||||||||||||
| Non-GAAP operating income | $ | 57,114 | $ | 48,285 | $ | 8,829 | 18.3 | % | 4.3 | % | 3.3 | % | ||||||||
| Corporate: | ||||||||||||||||||||
| GAAP operating loss | $ | (11,634) | $ | (4,000) | $ | (7,634) | nm* | nm* | nm* | |||||||||||
| Adjustments: | ||||||||||||||||||||
| Acquisition and divestiture costs | 2,376 | 4,000 | (1,624) | |||||||||||||||||
| Restructuring costs | 9,258 | — | 9,258 | |||||||||||||||||
| Non-GAAP operating income | $ | — | $ | — | $ | — | nm* | nm* | nm* |
| Consolidated: | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GAAP operating income (loss) | $ | 61,483 | $ | (64,967) | $ | 126,450 | 194.6 | % | 2.0 | % | (2.1) | % | ||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 19,488 | 19,953 | (465) | |||||||||||||||||
| Change in fair value of contingent consideration | 516 | 6,941 | (6,425) | |||||||||||||||||
| Acquisition and divestiture costs | 2,376 | 4,000 | (1,624) | |||||||||||||||||
| Restructuring costs | 9,258 | 604 | 8,654 | |||||||||||||||||
| Tax recovery | — | (8,063) | 8,063 | |||||||||||||||||
| Impairment charges | — | 120,470 | (120,470) | |||||||||||||||||
| Non-GAAP operating income | $ | 93,121 | $ | 78,938 | $ | 14,183 | 18.0 | % | 3.0 | % | 2.6 | % |
35
Table of Contents
Index to Financial Statements
Additional Non-GAAP Metrics
To evaluate current period performance on a more consistent basis with prior periods, we disclose non-GAAP SG&A expenses, non-GAAP operating income, non-GAAP pre-tax income, non-GAAP net income and non-GAAP diluted earnings per share. Non-GAAP results exclude amortization of intangible assets related to acquisitions, changes in fair value of contingent consideration, acquisition and divestiture costs, restructuring costs, impact of Divestitures and other non-GAAP adjustments. These year-over-year metrics include the translation impact of changes in foreign currency exchange rates. These metrics are useful in assessing and understanding our operating performance, especially when comparing results with previous periods or forecasting performance for future periods. Below we provide a non-GAAP reconciliation of the aforementioned metrics adjusted for the costs and charges mentioned above:
| Year ended June 30, 2022 | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GAAP Measure | Intangible amortization expense | Change in fair value of contingent consideration | Divestiture costs | Restructuring costs | Non-GAAP measure | |||||||||||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||||||||||||||
| SG&A expenses | $ | 275,442 | $ | — | $ | — | $ | (30) | $ | — | $ | 275,412 | ||||||||||||||||
| Operating income | 122,167 | 17,853 | — | 30 | — | 140,050 | ||||||||||||||||||||||
| Pre-tax income | 118,623 | 17,853 | — | 30 | — | 136,506 | ||||||||||||||||||||||
| Net income | 88,698 | 13,412 | — | 30 | — | 102,140 | ||||||||||||||||||||||
| Diluted EPS | $ | 3.44 | $ | 0.52 | $ | — | $ | — | $ | — | $ | 3.97 | ||||||||||||||||
| Year ended June 30, 2021 | ||||||||||||||||||||||||||||
| GAAP Measure | Intangible amortization expense | Change in fair value of contingent consideration | Divestiture costs | Restructuring costs | Non-GAAP measure | |||||||||||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||||||||||||||
| SG&A expenses | $ | 247,438 | $ | — | $ | — | $ | (2,376) | $ | — | $ | 245,062 | ||||||||||||||||
| Operating income | 61,483 | 19,488 | 516 | 2,376 | 9,258 | 93,121 | ||||||||||||||||||||||
| Pre-tax income | 57,535 | 19,488 | 516 | 2,376 | 9,258 | 89,173 | ||||||||||||||||||||||
| Net income | 45,389 | 14,753 | 390 | 2,337 | 6,999 | 69,868 | ||||||||||||||||||||||
| Diluted EPS | $ | 1.78 | $ | 0.58 | $ | 0.02 | $ | 0.09 | $ | 0.27 | $ | 2.74 |
36
Table of Contents
Index to Financial Statements
Critical Accounting Policies and Estimates
Management’s discussion and analysis of financial condition and results of operations are based on our consolidated financial statements, which have been prepared in conformity with US GAAP. The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. On an ongoing basis management evaluates its estimates, including those related to the allowance for uncollectible accounts receivable, inventory reserves to reduce inventories to the lower of cost or net realizable value, supplier incentives and goodwill. Management bases its estimates on historical experience and on various other assumptions that management believes to be reasonable under the circumstances, the results of which form a basis for making judgments about the carrying value of assets and liabilities that are not readily available from other sources. Actual results may differ materially from these estimates under different assumptions or conditions. For further discussion of our significant accounting policies, refer to Note 1 - Business and Summary of Significant Accounting Policies.
Allowances for Trade and Notes Receivable
We adopted ASU 2016-13, Financial Instruments - Credit Losses (ASC Topic 326) effective July 1, 2020. The adoption did not have a material impact on our consolidated financial statements. Our policy for estimating allowances for doubtful accounts receivable is described below.
We maintain an allowance for uncollectible accounts receivable for estimated future expected credit losses resulting from customers’ failure to make payments on accounts receivable due us. Management determines the estimate of the allowance for doubtful accounts receivable by considering a number of factors, including: (i) historical experience, (ii) aging of the accounts receivable, (iii) specific information obtained by us on the financial condition and the current creditworthiness of its customers, (iv) the current economic and country specific environment and (v) reasonable and supportable forecasts about collectability. Expected credit losses are estimated on a pool basis when similar risk characteristics exist using an age-based reserve model. Receivables that do not share risk characteristics are evaluated on an individual basis. Estimates of expected credit losses on trade receivables are recorded at inception and adjusted over the contractual life.
Inventory Reserves
Management determines the inventory reserves required to reduce inventories to the lower of cost or net realizable value based principally on the effects of technological changes, quantities of goods and length of time on hand and other factors. An estimate is made of the net realizable value, less cost to dispose, of products whose value is determined to be impaired. If these products are ultimately sold at less than estimated amounts, additional reserves may be required. The estimates used to calculate these reserves are applied consistently. The adjustments are recorded in the period in which the loss of utility of the inventory occurs, which establishes a new cost basis for the inventory. This new cost basis is maintained until such time that the reserved inventory is disposed of, returned to the supplier or sold. To the extent that specifically reserved inventory is sold, cost of goods sold is expensed for the new cost basis of the inventory sold.
Supplier Programs
We receive incentives from suppliers related to cooperative advertising allowances, volume rebates and other incentive programs. These incentives are generally under quarterly, semi-annual or annual agreements with the suppliers. Some of these incentives are negotiated on an ad hoc basis to support specific programs mutually developed between the Company and the supplier. Suppliers generally require that we use the suppliers' cooperative advertising allowances for advertising or other marketing programs. Incentives received from suppliers for specifically identified incremental cooperative advertising programs are recorded as adjustments to selling, general and administrative expenses. ASC 606– Revenue from Contracts with Customers addresses accounting for consideration payable to a customer, which the Company interprets and applies as the customer (i.e., the Company) receives advertising funds from a supplier. The portion of these supplier funds in excess of our costs are reflected as a reduction of inventory. Such funds are recognized as a reduction of the cost of goods sold when the related inventory is sold.
We record unrestricted volume rebates received as a reduction of inventory and reduces the cost of goods sold when the related inventory is sold. Amounts received or receivables from suppliers that are not yet earned are deferred in the Consolidated Balance Sheets. Supplier receivables are generally collected through reductions to accounts payable authorized by the supplier. In addition, we may receive early payment discounts from certain suppliers. We record early payment discounts received as a
37
Table of Contents
Index to Financial Statements
reduction of inventory, thereby resulting in a reduction of cost of goods sold when the related inventory is sold. ASC 606 requires management to make certain estimates of the amounts of supplier consideration that will be received. Estimates are based on the terms of the incentive program and historical experiences. Actual recognition of the supplier consideration may vary from management estimates.
Goodwill
We account for recorded goodwill in accordance with ASC 350, Goodwill and Other Intangible Assets, which requires that goodwill be reviewed annually for impairment or more frequently if impairment indicators exist. Goodwill testing utilizes an impairment analysis, whereby we compare the carrying value of each identified reporting unit to its fair value. The carrying value of goodwill is reviewed at a reporting unit level at least annually for impairment, or more frequently if impairment indicators exist. Our goodwill reporting units align directly with our operating segments, Specialty Technology Solutions and Modern Communications & Cloud. The fair values of the reporting units are estimated using the net present value of discounted cash flows generated by each reporting unit. Considerable judgment is necessary in estimating future cash flows, discount rates and other factors affecting the estimated fair value of the reporting units, including the operating and macroeconomic factors. Historical financial information, internal plans and projections and industry information are used in making such estimates.
Under ASC 350, if fair value of goodwill fair value is determined to be less than carrying value, an impairment loss is recognized for the amount of the carrying value that exceeds the amount of the reporting units' fair value, not to exceed the total amount of goodwill allocated to the reporting unit. Additionally, we would consider income tax effects from any tax deductible goodwill on the carrying amount of the reporting unit when measuring the goodwill impairment loss, if applicable. We also assess the recoverability of goodwill if facts and circumstances indicate goodwill may be impaired. In our most recent annual test, we estimated the fair value of our reporting units primarily based on the income approach utilizing the discounted cash flow method. We also utilized fair value estimates derived from the market approach utilizing the public company market multiple method to validate the results of the discounted cash flow method, which required us to make assumptions about the applicability of those multiples to our reporting units. The discounted cash flow method requires us to estimate future cash flows and discount those amounts to present value. The key assumptions utilized in determining fair value included:
•Industry WACC: We utilized a WACC relative to each reporting unit's respective geography and industry as the discount rate for estimated future cash flows. The WACC is intended to represent a rate of return that would be expected by a market place participant in each respective geography.
•Operating income: We utilized historical and expected revenue growth rates, gross margins and operating expense percentages, which varied based on the projections of each reporting unit being evaluated.
•Cash flows from working capital changes: We utilized a projected cash flow impact pertaining to expected changes in working capital as each of our goodwill reporting units grow.
While we believe our assumptions are appropriate, they are subject to uncertainty and by nature include judgments and estimates regarding future events, including projected growth rates, margin percentages and operating efficiencies. Key assumptions used in determining fair value include projected growth and operating margin, working capital requirements and discount rates. During fiscal years 2022 and 2021, we completed our annual impairment test as of April 30th and determined that our goodwill was not impaired.
See Note 8 - Goodwill and Other Identifiable Intangible Assets in the Notes to Consolidated Financial Statements for further discussion on our goodwill impairment testing and results.
Liability for Contingent Consideration
In addition to the initial cash consideration paid to former shareholders of Intelisys, we agreed to make additional earnout payments based on future results through a specified date based on a multiple of the subsidiary’s pro forma earnings as defined in the respective purchase agreements. We paid the final earnout payments to the former shareholders of Intelisys in fiscal year 2021.
In accordance with ASC Topic 805, Business Combinations, we determine the fair value of this liability for contingent consideration at each reporting date throughout the term of the earnout using a form of a probability weighted discounted cash flow model. Each period we reflect the contingent consideration liability at fair value with changes recorded in the change in fair value of contingent consideration line item on the Consolidated Income Statement. Current and noncurrent portions of the
38
Table of Contents
Index to Financial Statements
liability are presented in the current portion of contingent consideration and long-term portion of contingent consideration line items on the Consolidated Balance Sheets.
Accounting Standards Recently Issued
See Note 1 in the Notes to Consolidated Financial Statements for the discussion on recent accounting pronouncements.
Liquidity and Capital Resources
Our primary sources of liquidity are cash flows from operations and borrowings under the $350 million revolving credit facility. Our business requires significant investment in working capital, particularly accounts receivable and inventory, partially financed through our accounts payable to suppliers. In general, as our sales volumes increase, our net investment in working capital typically increases, which typically results in decreased cash flow from operating activities. Conversely, when sales volumes decrease, our net investment in working capital typically decreases, which typically results in increased cash flow from operating activities.
Cash and cash equivalents totaled $38.0 million, $62.7 million and $29.5 million at June 30, 2022, 2021 and 2020, respectively, of which $35.0 million, $52.1 million and $23.6 million was held outside of the United States as of June 30, 2022, 2021 and 2020, respectively. Checks released but not yet cleared from these accounts in the amounts of $18.0 million, $14.3 million and $17.1 million are classified as accounts payable as of June 30, 2022, 2021 and 2020, respectively.
We conduct business in many locations throughout the world where we generate and use cash. We provide for United States income taxes from the earnings of our Canadian and Brazilian subsidiaries. See Note 14 - Income Taxes in the Notes to the Consolidated Financial Statements for further discussion.
Our net investment in working capital increased $222.8 million to $709.5 million at June 30, 2022 from $486.7 million at June 30, 2021, primarily from increases in accounts receivable and inventory. Our net investment in working capital totaled $431.3 million at June 30, 2020. Our net investment in working capital is affected by several factors such as fluctuations in sales volume, net income, timing of collections from customers, increases and decreases to inventory levels and payments to vendors. For the fiscal year ended June 30, 2022, our working capital investment increased to support our 12.0% year-over-year net sales growth.
| Year ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash (used in) provided by: | June 30, 2022 | June 30, 2021 | June 30, 2020 | |||||||
| (in thousands) | ||||||||||
| Operating activities of continuing operations | $ | (124,354) | $ | 116,767 | $ | 182,033 | ||||
| Investing activities of continuing operations | (3,724) | 31,993 | (55,308) | |||||||
| Financing activities of continuing operations | 108,106 | (118,824) | (152,686) |
Net cash used in operating activities was $124.4 million for the year ended June 30, 2022, compared to $116.8 million provided by operating activities for the year ended June 30, 2021. The decrease of $241.1 million was primarily due to increased accounts receivable, which were 28% higher than in 2021, attributable to net sales growth year-over-year. Also contributing to the decrease in operating cash flows were increased inventory levels, which were 31% higher than in 2021, to support net sales growth. Cash provided by operating activities is subject to variability period over period as a result of the timing of payments related to accounts receivable, accounts payable and other working capital items.
The number of days sales outstanding ("DSO") was 68 at June 30, 2022, compared to 60 at June 30, 2021 and 63 at June 30, 2020. The increase in DSO for fiscal year 2022 is primarily a result of the timing of sales resulting in higher net receivables at period end. Throughout the current fiscal year, DSO ranged from 62 to 69. Inventory turnover was 5.6 times during the fourth quarter of the current fiscal year, compared to 6.5 times and 4.5 times in the fourth quarter of fiscal year 2021 and 2020, respectively. Throughout the current fiscal year, inventory turnover ranged from 5.1 to 6.3 times.
Cash used in investing activities was $3.7 million in fiscal year June 30, 2022, as compared to cash provided by investing activities of $32.0 million for the year ended June 30, 2021. Cash used in investing activities for fiscal year 2020 was $55.3 million. Cash used in investing activities for fiscal year 2022 represents capital expenditures, partially offset by proceeds from
39
Table of Contents
Index to Financial Statements
the sale of our discontinued operations. Cash provided by investing activities for fiscal year 2021 is primarily attributable to cash received for the disposal of our Latin American and Europe entities. Cash used in investing activities for fiscal year 2020 is primarily attributable to cash used to purchase intY.
Management expects capital expenditures for fiscal year 2023 to range from $6.5 million to $8.5 million, primarily for IT investments and facility improvements.
Cash provided by financing activities totaled $108.1 million for the fiscal year ended June 30, 2022, primarily from net borrowings on the revolving line of credit, partially offset by our stock repurchases. Cash used in financing activities totaled $118.8 million and $152.7 million for the fiscal years ended June 30, 2021 and 2020, primarily from net repayments on the revolving line of credit.
Share Repurchase Program
In August 2021, our Board of Directors authorized a $100 million share repurchase program. The authorization does not have any time limit. Since the inception of the program, in fiscal year 2022, we repurchased 550,194 shares totaling $18.2 million.
Credit Facility
We have a multi-currency senior secured credit facility with JPMorgan Chase Bank N.A., as administrative agent, and a syndicate of banks. On April 30, 2019, we amended this credit facility to expand the borrowing capacity and extend its maturity to April 30, 2024. On December 23, 2021, we entered into an amendment to the Amended Credit Agreement which, among other things, replaced LIBOR as the benchmark rate for non-U.S. Dollar loans and provided for an interpolated rate for 7-day LIBOR for U.S. Dollar loans. The Amended Credit Agreement includes (i) a five-year $350 million multi-currency senior secured revolving credit facility and (ii) a five-year $150 million senior secured term loan facility. Pursuant to an “accordion feature,” we may increase our borrowings by up to an additional $250 million, for a total of up to $750 million, subject to obtaining additional credit commitments from the lenders participating in the increase. The Amended Credit Agreement allows for the issuance of up to $50 million for letters of credit, subject to obtaining additional credit commitments from the lenders participating in the increase.
At our option, loans denominated in U.S. dollars under the Amended Credit Agreement, other than swingline loans, bear interest at a rate equal to a spread over the LIBOR or alternate base rate depending upon the Company's net leverage ratio, calculated as total debt less up to $15 million of unrestricted domestic cash to trailing four-quarter adjusted earnings before interest expense, taxes, depreciation and amortization ("EBITDA") (the "Leverage Ratio"). This spread ranges from 1.00% to 1.750% for LIBOR-based loans and 0.00% to 0.750% for alternate base rate loans. The Amended Credit Agreement provides for the substitution of a new interest rate benchmark upon the transition from LIBOR, subject to agreement between the Company and the administrative agent. The Amended Credit Agreement contains customary yield protection provisions. Additionally, the Company is assessed commitment fees ranging from 0.15% to 0.30%, depending upon the Leverage Ratio, on non-utilized borrowing availability, excluding swingline loans. Borrowings under the Amended Credit Agreement are guaranteed by substantially all of the domestic assets of the Company and a pledge of up to 65% of capital stock or other equity interest in certain foreign subsidiaries determined to be either material or a subsidiary borrower as defined in the Amended Credit Agreement.
The Amended Credit Agreement includes customary representations, warranties and affirmative and negative covenants, including financial covenants. Specifically, our Leverage Ratio must be less than or equal to 3.50 to 1.00 at all times. In addition, our Interest Coverage Ratio (as such term is defined in the Amended Credit Agreement) must be at least 3.00:1.00 as of the end of each fiscal quarter. In the event of a default, customary remedies are available to the lenders, including acceleration and increased interest rates. We were in compliance with all covenants under the credit facility as of June 30, 2022. There was $135.8 million and $0.0 million outstanding on the revolving credit facility at June 30, 2022 and 2021, respectively.
The average daily balance on the revolving credit facility, excluding the term loan facility, was $69.0 million for the year ended June 30, 2022. Including borrowings for both continuing and discontinued operations, the average daily balance on the revolving credit facility, excluding the term loan facility was $54.6 million for the year ended 2021. There were no letters of credit issued as of June 30, 2022 and 2021. There was $214.2 million and $350.0 million available for additional borrowings as of June 30, 2022 and 2021, respectively. Availability to use this borrowing capacity depends upon, among other things, the levels of our Leverage Ratio and Interest Coverage Ratio, which, in turn, will depend upon (1) our Credit Facility Net Debt
40
Table of Contents
Index to Financial Statements
relative to our EBITDA and (2) Credit Facility EBITDA relative to total interest expense respectively. As a result, our availability will increase if EBITDA increases (subject to the limit of the facility) and decrease if EBITDA decreases. At June 30, 2022, based upon the calculation of our Credit Facility Net Debt relative to our Credit Facility EBITDA, there was $214.2 million available for borrowing. While we were in compliance with the financial covenants contained in the Credit Facility as of June 30, 2022, and currently expect to continue to maintain such compliance, should we encounter difficulties, our historical relationship with our Credit Facility lending group has been strong and we anticipate their continued support of our long-term business.
Earnout Payments
In fiscal year 2021, we paid the final earnout payment to the former shareholders of Intelisys related to their acquisition on August 29, 2016.
Contractual Obligations
At June 30, 2022, we had $135.8 million outstanding under our revolving credit facility. We also had $135.3 million outstanding under our term loan facility, $11.25 million of which matures in fiscal year 2023. Our revolving credit facility and our term loan facility have an April 30, 2024 maturity date. The remaining principal debt payments, which total $4.1 million, have maturity dates in 2024 through 2032. See Footnote 9 - Short Term Borrowings and Long Term Debt.
We also had a non-cancelable operating lease agreement of $17.6 million at June 30, 2022, of which $5.2 million is expected to be paid within the next 12 months. Remaining amounts are expected to be paid through 2028. See Footnote 15 - Leases.
Summary
We believe that our existing sources of liquidity, including cash resources and cash provided by operating activities, supplemented as necessary with funds under our credit agreements, will provide sufficient resources to meet our present and future working capital and cash requirements for at least the next twelve months. We also believe that our longer-term working capital, planned expenditures and other general funding requirements will be satisfied through cash flows from operations and, to the extent necessary, from our borrowing facilities.
41
Table of Contents
Index to Financial Statements
FY 2021 10-K MD&A
SEC filing source: 0000918965-21-000022.
ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Overview
ScanSource is at the center of the technological solution delivery channel, connecting businesses and institutions and providing solutions for their complex needs. We provide technology solutions and services from leading suppliers of mobility and barcode, point-of-sale (POS), payments, physical security, unified communications and collaboration, telecom and cloud services to our customers. We serve approximately 30,000 customers located in the United States, Canada, Brazil, and the UK and provide solutions and services from approximately 500 technology suppliers.
We operate our business under a management structure that enhances our technology market focus and growth strategy. We segment our business into two technology-focused areas that each operate in the United States, Canada, Brazil, and the UK:
•Worldwide Barcode, Networking & Security
•Worldwide Communications & Services
We sell products to the United States and Canada from our facilities located in Mississippi, California and Kentucky; into Brazil primarily from facilities located in the Brazilian states of Paraná, Espírito Santo and Santa Catarina. Some of our digital products and services are provided from our CASCADE platform. We also have drop-shipment arrangements with some of our suppliers, which allow us to offer products to customers without taking physical delivery at our facilities.
Our key suppliers include 8x8, ACC Business, AT&T, Aruba/HPE, AudioCodes, Avaya, Axis, Barco, Bematech, Cisco, Comcast Business, Datalogic, Dell, Elo, Epson, Equinix, Extreme, F5, Five9, Fortinet, Genesys, Hanwha, Honeywell, HID, Ingenico, Intrado, Jabra, LogMeIn, Lumen, March Networks, Masergy, Microsoft, Mitel, NCR, NICE inContact, Oracle, Palo Alto, Panasonic, Poly, RingCentral, Samsung, Sony, Spectralink, Spectrum, Toshiba Global Commerce Solutions, Ubiquiti, Verifone, Verizon, Windstream, Zebra Technologies and Zoom. We also offer customers significant choices in cloud services through our Intelisys business, including "as a service" offerings in contact center, infrastructure and unified communications.
Recent Developments
Impact of COVID-19 on our Business Environment
The spread of COVID-19 since December 2019 has resulted in the implementation of numerous measures to contain the virus worldwide, such as travel bans and restrictions, quarantines, shelter-in-place orders, business shutdowns, and limitations of in-person gatherings. The pandemic and these containment measures have had a substantial impact on businesses around the world and on global, regional and national economies.
Our top priority is protecting the health and safety of our employees. We have transitioned our employees, where possible, to a fully remote working environment and have taken a number of measures to ensure our teams feel secure in their jobs with the flexibility and resources they need to stay safe and healthy.
We have teams monitoring the evolving situation and recommending risk mitigation actions; We are following global guidance from authorities and health officials including travel restrictions and physical distancing guidelines. All of our distribution facilities remain open and operational. Our employees are committed to providing the high level of customer service our partners have grown to expect from us in order to achieve positive results.
In July 2020, we announced actions to address the business impacts of the COVID-19 pandemic and prepare for the next phase of growth. These actions included a $30 million annualized expense reduction plan. During the fiscal year ended June 30, 2021, we recognized approximately $9.3 million for restructuring and other charges, largely for severance and employee benefits for employees who left the Company as part of this plan. These actions were designed to better align the cost structure for our wholesale distribution business with lower sales volumes as a result of the COVID-19 pandemic. As part of the plan, we are continuing to invest in our higher growth agency business, Intelisys. Strong growth for the Intelisys business has continued, even with the COVID-19 pandemic.
See "Risk Factors" for information on additional impacts of COVID-19 as well as other matters that could have a material adverse effect on our results of operations and financial condition.
24
Table of Contents
Index to Financial Statements
Divestitures
We finalized the sale of our Latin American businesses, outside of Brazil, on October 30, 2020. We also finalized the sale of our Europe and UK products distribution businesses on November 12, 2020.
Our Strategy
We rely on a channel sales model offering hardware, software, services and connectivity from leading technology suppliers to sales partners that solve end-customers' challenges. With our CASCADE platform, we also offer customers SaaS and subscription services from leading technology suppliers. While we do not manufacture products, we provide technology solutions and services from leading technology suppliers. Our solutions may include a combination of offerings from multiple suppliers or give our sales partners access to additional services, such as custom configuration, key injection, integration support, custom development and other services. We also offer the flexibility of on-premise, cloud and hybrid solutions.
As a trusted adviser to our sales partners, we provide more complete solutions through a better understanding of end-customer needs. We drive growth through enhancing our sales partners' capabilities to provide hardware, software, services and connectivity solutions. Our teams deliver value-added support programs and services, including education and training, network assessments, implementation, custom development and marketing to help our sales partners extend their capabilities, develop new technology practices or reach new end customers.
Our objective is to grow profitable sales in the technologies we offer and expand in higher margin and adjacent markets to help our sales partners offer more products and services and increase recurring revenue opportunities. As part of our strategic plan, we consider strategic acquisitions and alliances to enhance our technology offerings and service capabilities.
Results of Operations from Continuing Operations
The following table sets forth for the periods indicated certain income and expense items as a percentage of net sales. Totals may not sum due to rounding.
| Fiscal Year Ended June 30, | |||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Statement of income data: | |||||
| Net sales | 100.0 | % | 100.0 | % | |
| Cost of goods sold | 88.9 | 88.3 | |||
| Gross profit | 11.1 | 11.7 | |||
| Selling, general and administrative expenses | 7.9 | 8.5 | |||
| Depreciation expense | 0.4 | 0.4 | |||
| Intangible amortization expense | 0.6 | 0.7 | |||
| Restructuring and other charges | 0.3 | 0.0 | |||
| Impairment charges | 0.0 | 4.0 | |||
| Change in fair value of contingent consideration | 0.0 | 0.2 | |||
| Operating income (loss) | 2.0 | (2.1) | |||
| Interest expense | 0.2 | 0.4 | |||
| Interest income | (0.1) | (0.2) | |||
| Other (income) expense, net | 0.0 | 0.0 | |||
| Income (loss) from continuing operations before income taxes | 1.8 | (2.4) | |||
| Provision for income taxes | 0.4 | 0.2 | |||
| Net income (loss) from continuing operations | 1.4 | (2.6) | |||
| Net (loss) from discontinued operations | (1.1) | (3.7) | |||
| Net income (loss) | 0.3 | % | (6.3) | % |
25
Table of Contents
Index to Financial Statements
Comparison of Fiscal Years Ended June 30, 2021, and 2020
Below is a discussion of fiscal years ended June 30, 2021 and 2020. Please refer to our Form 10-K for the fiscal year ended June 30, 2020 for a discussion of fiscal year ended June 30, 2019.
Net Sales
We have two reportable segments, which are based on the technologies provided to customers. The following table summarizes our net sales results by business segment and by geographic location for the comparable fiscal years ended June 30, 2021 and 2020.
| 2021 | 2020 | $ Change | % Change | % Change Constant Currency, Excluding Divestitures and Acquisitions (a) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | |||||||||||||||||
| Sales by Segment: | |||||||||||||||||
| Worldwide Barcode, Networking & Security | $ | 2,175,141 | $ | 2,093,217 | $ | 81,924 | 3.9 | % | 4.8 | % | |||||||
| Worldwide Communications & Services | 975,665 | 954,517 | 21,148 | 2.2 | % | 7.1 | % | ||||||||||
| Total net sales | $ | 3,150,806 | $ | 3,047,734 | $ | 103,072 | 3.4 | % | 5.5 | % | |||||||
| Sales by Geography Category: | |||||||||||||||||
| United States | $ | 2,840,731 | $ | 2,755,134 | $ | 85,597 | 3.1 | % | 3.1 | % | |||||||
| International | 310,075 | 292,600 | 17,475 | 6.0 | % | 28.5 | % | ||||||||||
| Total net sales | $ | 3,150,806 | $ | 3,047,734 | $ | 103,072 | 3.4 | % | 5.5 | % | |||||||
| (a) A reconciliation of non-GAAP net sales in constant currency, excluding acquisitions is presented at the end of Results of Operations, under Non-GAAP Financial Information. |
Worldwide Barcode, Networking & Security
The Worldwide Barcode, Networking & Security segment consists of sales to technology customers in North America and Brazil. During fiscal year 2021, net sales for this segment increased $81.9 million, or 3.9%, compared to fiscal year 2020. Excluding the foreign exchange negative impact of $19.3 million, adjusted net sales for fiscal year 2021 increased $101.2 million, or 4.8%, compared to the prior year. The increase in net sales and in adjusted net sales is primarily due to higher sales volume across our technologies in North America and Brazil.
Worldwide Communications & Services
The Worldwide Communications & Services segment consists of sales to technology customers in North America, Brazil, Europe and the UK. During fiscal year 2021, net sales for this segment increased $21.1 million or 2.2% compared to fiscal year 2020 primarily due to sales growth in our North America business. Excluding the foreign exchange negative impact of $46.5 million, adjusted net sales increased $67.6 million, or 7.1%, compared to the prior year, with growth across our technologies in North America and Brazil.
In addition, net sales for our master agency business, Intelisys, increased 13% year-over-year. For our Intelisys business, net sales reflect the net commissions received from suppliers after paying sales partner commissions. For fiscal year 2021, Intelisys net billings, which are amounts billed by suppliers to end users and represent annual recurring revenue (ARR), totaled approximately $2.0 billion. The fiscal year 2021 Intelisys net billings resulted in Intelisys net sales of approximately $64.9 million.
Gross Profit
26
Table of Contents
Index to Financial Statements
The following table summarizes our gross profit for the fiscal years ended June 30, 2021 and 2020:
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | $ Change | % Change | 2021 | 2020 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Worldwide Barcode, Networking & Security | $ | 178,158 | $ | 180,582 | $ | (2,424) | (1.3) | % | 8.2 | % | 8.6 | % | ||||||||
| Worldwide Communications & Services | 172,558 | 174,987 | (2,429) | (1.4) | % | 17.7 | % | 18.3 | % | |||||||||||
| Total gross profit | $ | 350,716 | $ | 355,569 | $ | (4,853) | (1.4) | % | 11.1 | % | 11.7 | % |
Worldwide Barcode, Networking & Security
For the Worldwide Barcode, Networking & Security segment, gross profit dollars decreased $2.4 million, and gross profit margin decreased to 8.2% for fiscal year 2021 compared to 8.6% in the prior year. The decrease is due to a less favorable sales mix and lower vendor program recognition compared to the prior year.
Worldwide Communications & Services
For the Worldwide Communications & Services segment, gross profit dollars decreased $2.4 million, and gross profit margin decreased to 17.7% for fiscal year 2021 compared to 18.3% in the prior year. The decrease is primarily due to a less favorable sales mix, partially offset by results contributed by our Intelisys recurring revenue business.
Operating expenses
The following table summarizes our operating expenses for the periods ended June 30, 2021 and 2020:
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | $ Change | % Change | 2021 | 2020 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Selling, general and administrative expenses | $ | 247,438 | $ | 259,535 | $ | (12,097) | (4.7) | % | 7.9 | % | 8.5 | % | ||||||||
| Depreciation expense | 12,533 | 13,033 | (500) | (3.8) | % | 0.4 | % | 0.4 | % | |||||||||||
| Intangible amortization expense | 19,488 | 19,953 | (465) | (2.3) | % | 0.6 | % | 0.7 | % | |||||||||||
| Restructuring and other charges | 9,258 | 604 | 8,654 | *nm | 0.3 | % | — | % | ||||||||||||
| Impairment charges | — | 120,470 | (120,470) | *nm | — | % | 4.0 | % | ||||||||||||
| Change in fair value of contingent consideration | 516 | 6,941 | (6,425) | (92.6) | % | — | % | 0.2 | % | |||||||||||
| Operating expenses | 289,233 | 420,536 | (131,303) | (31.2) | % | 9.2 | % | 13.8 | % |
*nm - percentages are not meaningful
Selling, general and administrative expenses ("SG&A") decreased $12.1 million for the fiscal year ended June 30, 2021 compared to the prior year. The decrease in SG&A expenses is primarily due to the expense reduction plan we announced in July 2020, partially offset by a Brazilian tax recovery in the prior year that did not recur.
Intangible amortization expense decreased $0.5 million for the fiscal year ended June 30, 2021 largely due to Canpango intangible write-offs at the end of the prior fiscal year.
27
Table of Contents
Index to Financial Statements
Restructuring and other charges incurred of $9.3 million during the fiscal year ended June 30, 2021 primarily related to employee severance and benefit costs in connection with our expense reduction plan implemented at the end of July 2020.
No impairment charges were recorded in the fiscal year ended June 30, 2021. Impairment charges during the fiscal year ended June 30, 2020 include $119.0 million in goodwill impairment charges for our Worldwide Barcode, Networking and Security segment and $1.4 million in intangible asset impairment charges for our Canpango business.
We have elected to present changes in fair value of the contingent consideration owed to former shareholders of businesses we acquire separately from other SG&A expenses. In fiscal 2021, we recorded a $0.5 million expense from change in fair value of contingent consideration, all of which is related to Intelisys. The expense is due to the recurring amortization of the unrecognized fair value discount and a reduction in the discount rate for the Intelisys liability.
Operating Income
The following table summarizes our operating income for the periods ended June 30, 2021 and 2020:
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | $ Change | % Change | 2021 | 2020 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Worldwide Barcode, Networking & Security | $ | 28,402 | $ | (83,515) | $ | 111,917 | 134.0 | % | 1.3 | % | (4.0) | % | ||||||||
| Worldwide Communications & Services | 44,715 | 22,548 | 22,167 | 98.3 | % | 4.6 | % | 2.4 | % | |||||||||||
| Corporate | (11,634) | (4,000) | (7,634) | (190.9) | % | — | % | — | % | |||||||||||
| Total operating income (loss) | $ | 61,483 | $ | (64,967) | $ | 126,450 | 194.6 | % | 2.0 | % | (2.1) | % |
Worldwide Barcode, Networking & Security
For the Worldwide Barcode, Networking & Security segment, operating income increased $111.9 million, and operating margin increased to 1.3% for the fiscal year ended June 30, 2021 compared to the prior year. The increase in operating income and margin for the fiscal year is due to goodwill impairment charges in fiscal year 2020. Excluding goodwill impairment charges of $119.0 million in fiscal year 2020, adjusted operating income for the fiscal year ended June 30, 2021 decreased $7.1 million compared to the prior year. The decrease in adjusted operating income is due to lower gross profits and a Brazilian tax recovery in the prior year that did not recur.
Worldwide Communications & Services
For the Worldwide Communications & Services segment, operating income increased $22.2 million compared to the prior year, and the operating margin increased to 4.6% for the fiscal year ended June 30, 2021. The increase in operating income and margin is largely due to lower employee-related expenses and lower expense from change in fair value of the Intelisys contingent consideration.
Corporate
Corporate incurred $11.6 million in divestiture and restructuring costs for fiscal year ended June 30, 2021, compared to $4.0 million in acquisition and divestiture costs for the year ended June 30, 2020.
Total Other (Income) Expense
The following table summarizes our total other (income) expense for the fiscal years ended June 30, 2021 and 2020:
28
Table of Contents
Index to Financial Statements
| % of Sales June 30, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | $ Change | % Change | 2021 | 2020 | |||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Interest expense | $ | 6,929 | $ | 12,224 | $ | (5,295) | (43.3) | % | 0.2 | % | 0.4 | % | ||||||||
| Interest income | (3,097) | (5,826) | 2,729 | (46.8) | % | (0.1) | % | (0.2) | % | |||||||||||
| Net foreign exchange losses (gains) | 845 | 525 | 320 | 61.0 | % | — | % | — | % | |||||||||||
| Other, net | (729) | (114) | (615) | 539.5 | % | — | % | — | % | |||||||||||
| Total other (income) expense | $ | 3,948 | $ | 6,809 | $ | (2,861) | (42.0) | % | 0.1 | % | 0.2 | % |
Interest expense reflects interest incurred on borrowings, non-utilization fees from our revolving credit facility and amortization of debt issuance costs. Interest expense decreased in fiscal 2021 as compared to 2020 principally from reduced borrowings on our multi-currency revolving credit facility.
Interest income for the year ended June 30, 2021 and 2020 was generated on interest-bearing customer receivables and interest earned on cash and cash equivalents, principally in Brazil.
Net foreign exchange gains and losses consist of foreign currency transactional and functional currency re-measurements, offset by net foreign currency exchange contract gains and losses. Foreign exchange gains and losses are generated as the result of fluctuations in the value of the U.S. dollar versus the Brazilian real, the U.S. dollar versus the euro, the British pound versus the euro, the Canadian dollar versus the U.S. dollar and other currencies versus the U.S. dollar. We partially offset foreign currency exposure with the use of foreign exchange forward contracts to hedge against these exposures. The costs associated with foreign exchange forward contracts are included in the net foreign exchange losses.
Provision for Income Taxes
Income tax expense for continuing operations was $12.1 million and $7.5 million for the fiscal years ended June 30, 2021 and 2020, respectively, reflecting effective tax rates of 21.1% and (10.4)%, respectively. The increase in the effective tax rate for fiscal year 2021 compared to fiscal year 2020 is primarily the result of impairment charges, most of which are not deductible for tax purposes.
We expect the fiscal year 2022 effective tax rate from continuing operations to be approximately 25.0% to 26.0%. See Note 14 - Income Taxes in the Notes to Consolidated Financial Statements for further discussion including an effective tax rate reconciliation.
29
Table of Contents
Index to Financial Statements
Quarterly Results
The following tables set forth certain unaudited quarterly financial data. The information has been derived from unaudited financial statements that, in the opinion of management, reflect all adjustments.
| Three Months Ended | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal 2021 | Fiscal 2020 | |||||||||||||||||||||||||||||
| Jun. 30 2021 | Mar. 31 2021 | Dec. 31 2020 | Sept. 30 2020 | Jun. 30 2020 | Mar. 31 2020 | Dec. 31 2019 | Sept. 30 2019 | |||||||||||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||||||||||||||||
| Net sales | $ | 852,694 | $ | 729,873 | $ | 810,897 | $ | 757,342 | $ | 636,450 | $ | 744,584 | $ | 823,999 | $ | 842,701 | ||||||||||||||
| Cost of goods sold | 756,916 | 641,757 | 724,854 | 676,563 | 562,303 | 660,006 | 725,680 | 744,176 | ||||||||||||||||||||||
| Gross profit | $ | 95,778 | $ | 88,116 | $ | 86,043 | $ | 80,779 | $ | 74,147 | $ | 84,578 | $ | 98,319 | $ | 98,525 | ||||||||||||||
| Impairment charges | — | — | — | — | 120,470 | — | — | — | ||||||||||||||||||||||
| Change in fair value of contingent consideration | — | — | — | 516 | 674 | 618 | 3,176 | 2,472 | ||||||||||||||||||||||
| Net income (loss) from continuing operations | 20,657 | 13,786 | 11,061 | (115) | (108,859) | 5,715 | 11,626 | 12,291 | ||||||||||||||||||||||
| Net income (loss) from discontinued operations | 3,053 | (688) | (25,255) | (11,704) | (108,403) | (4,003) | (260) | (761) | ||||||||||||||||||||||
| Net income (loss) | $ | 23,710 | 13,098 | (14,194) | (11,819) | $ | (217,262) | $ | 1,712 | $ | 11,366 | $ | 11,530 | |||||||||||||||||
| Net income (loss) from continuing operations per common share, basic | $ | 0.81 | $ | 0.54 | $ | 0.44 | $ | (0.01) | $ | (4.29) | $ | 0.23 | $ | 0.46 | $ | 0.48 | ||||||||||||||
| Net income (loss) from discontinued operations per common share, basic | 0.12 | (0.03) | (0.99) | (0.46) | (4.28) | (0.16) | (0.01) | (0.03) | ||||||||||||||||||||||
| Net income (loss) per common share, basic | $ | 0.93 | $ | 0.51 | $ | (0.56) | $ | (0.47) | $ | (8.57) | $ | 0.07 | $ | 0.45 | $ | 0.45 | ||||||||||||||
| Weighted-average shares outstanding, basic | 25,482 | 25,455 | 25,395 | 25,361 | 25,353 | 25,346 | 25,274 | 25,539 | ||||||||||||||||||||||
| Net income (loss) from continuing operations per common share, diluted | $ | 0.80 | $ | 0.54 | $ | 0.43 | $ | (0.01) | $ | (4.29) | $ | 0.23 | $ | 0.46 | $ | 0.48 | ||||||||||||||
| Net income (loss) from discontinued operations per common share, diluted | 0.12 | (0.03) | (0.99) | (0.46) | (4.28) | (0.16) | (0.01) | (0.03) | ||||||||||||||||||||||
| Net income (loss) per common share, diluted | $ | 0.92 | $ | 0.51 | $ | (0.56) | $ | (0.47) | $ | (8.57) | $ | 0.07 | $ | 0.45 | $ | 0.45 | ||||||||||||||
| Weighted-average shares outstanding, diluted | 25,664 | 25,572 | 25,475 | 25,361 | 25,353 | 25,363 | 25,358 | 25,617 |
30
Table of Contents
Index to Financial Statements
Non-GAAP Financial Information
Evaluating Financial Condition and Operating Performance
In addition to disclosing results that are determined in accordance with United States generally accepted accounting principles ("US GAAP" or "GAAP"), we also disclose certain non-GAAP financial measures. These measures include non-GAAP operating income, non-GAAP pre-tax income, non-GAAP net income, non-GAAP EPS, return on invested capital ("ROIC") and "constant currency." Constant currency is a measure that excludes the translation exchange impact from changes in foreign currency exchange rates between reporting periods. We use non-GAAP financial measures to better understand and evaluate performance, including comparisons from period to period.
These non-GAAP financial measures have limitations as analytical tools, and the non-GAAP financial measures that we report 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 US GAAP.
Return on Invested Capital
Management uses ROIC as a performance measurement to assess efficiency at allocating capital under our control to generate returns. Management believes this metric balances our 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 our profitability on a basis more comparable to historical or future periods.
ROIC assists us in comparing our performance over various reporting periods on a consistent basis because it removes from our operating results the impact of items that do not reflect our core operating performance. We believe the calculation of ROIC provides useful information to investors and is an additional relevant comparison of our performance during the year.
We calculate ROIC as earnings before interest expense, income taxes, depreciation and amortization, plus change in fair value of contingent consideration and other non-GAAP adjustments ("adjusted EBITDA"), divided by invested capital. Invested capital is defined as average equity plus average daily funded interest-bearing debt for the period. The following table summarizes annualized ROIC for the fiscal years ended June 30, 2021 and 2020, respectively.
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Return on invested capital ratio | 11.8 | % | 7.5 | % |
The components of our ROIC calculation and reconciliation to our financial statements are shown, as follows:
| Fiscal Year Ended June 30, | ||||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| (in thousands) | ||||||
| Reconciliation of net income to EBITDA: | ||||||
| Net income (loss) from continuing operations (GAAP) | $ | 45,389 | $ | (79,227) | ||
| Plus: Interest expense | 6,929 | 12,224 | ||||
| Plus: Income taxes | 12,146 | 7,451 | ||||
| Plus: Depreciation and amortization | 33,507 | 35,328 | ||||
| EBITDA (non-GAAP) | 97,971 | (24,224) | ||||
| Plus: Change in fair value of contingent consideration | 516 | 6,941 | ||||
| Plus: Acquisition and divestiture costs(a) | 2,376 | 4,000 | ||||
| Plus: Restructuring costs | 9,047 | 604 | ||||
| Plus: Impairment charges | — | 120,470 | ||||
| Plus: Tax recovery | — | (10,744) | ||||
| Adjusted EBITDA (numerator for ROIC) (non-GAAP) | $ | 109,910 | $ | 97,047 |
31
Table of Contents
Index to Financial Statements
| Invested capital calculations | Fiscal Year Ended June 30, | |||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| (in thousands) | ||||||
| Invested capital calculations: | ||||||
| Equity – beginning of the year | $ | 678,246 | $ | 914,129 | ||
| Equity – end of the year | 731,191 | 678,246 | ||||
| Plus: Change in fair value of contingent consideration, net | 390 | 5,247 | ||||
| Plus: Acquisition and divestiture costs(a) | 2,337 | 4,000 | ||||
| Plus: Restructuring, net | 6,840 | 449 | ||||
| Plus: Impairment charges, net | — | 114,398 | ||||
| Plus: Tax recovery, net | — | (8,001) | ||||
| Plus: Impact of discontinued operations, net | 34,594 | 113,427 | ||||
| Average equity | 726,799 | 910,948 | ||||
| Average funded debt(b) | 202,869 | 390,709 | ||||
| Invested capital (denominator for ROIC) (non-GAAP) | $ | 929,668 | $ | 1,301,657 |
(a) Includes acquisition and divestitures costs for the year ended June 30, 2021 and 2020. Acquisition and divestiture costs are generally non-deductible for tax purposes.
(b) Average funded debt, which includes both continuing operations and discontinued operations, is calculated as the daily average amounts outstanding on our short-term and long-term interest-bearing debt.
Net Sales in Constant Currency, Excluding Acquisitions and Divestitures
We make references to "constant currency," a non-GAAP performance measure that excludes the foreign exchange rate impact from fluctuations in the average foreign exchange rates between reporting periods. Constant currency is calculated by translating current period results from currencies other than the U.S. dollar into U.S. dollars using the comparable average foreign exchange rates from the prior year period. We also exclude the impact of acquisitions prior to the first full year of operations from the acquisition date in order to show net sales results on an organic basis. This information is provided to analyze underlying trends without the translation impact of fluctuations in foreign currency rates and the impact of acquisitions. Below we show organic growth by providing a non-GAAP reconciliation of net sales in constant currency, excluding acquisition:
| Net Sales by Segment: | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal Year Ended June 30, | ||||||||||||||
| 2021 | 2020 | $ Change | % Change | |||||||||||
| Worldwide Barcode, Networking & Security: | (in thousands) | |||||||||||||
| Net sales, reported | $ | 2,175,141 | $ | 2,093,217 | $ | 81,924 | 3.9 | % | ||||||
| Foreign exchange impact(a) | 19,311 | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 2,194,452 | $ | 2,093,217 | $ | 101,235 | 4.8 | % | ||||||
| Worldwide Communications & Services: | ||||||||||||||
| Net sales, reported | $ | 975,665 | $ | 954,517 | $ | 21,148 | 2.2 | % | ||||||
| Foreign exchange impact(a) | 46,470 | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 1,022,135 | $ | 954,517 | $ | 67,618 | 7.1 | % | ||||||
| Consolidated: | ||||||||||||||
| Net sales, reported | $ | 3,150,806 | $ | 3,047,734 | $ | 103,072 | 3.4 | % | ||||||
| Foreign exchange impact(a) | 65,781 | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 3,216,587 | $ | 3,047,734 | $ | 168,853 | 5.5 | % | ||||||
| (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 year ended June 30, 2021 into U.S. dollars using the average foreign exchange rates for the year ended June 30, 2020. |
32
Table of Contents
Index to Financial Statements
| Net Sales by Geography: | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal Year Ended June 30, | ||||||||||||||
| 2021 | 2020 | $ Change | % Change | |||||||||||
| United States and Canada: | (in thousands) | |||||||||||||
| Net sales, as reported | $ | 2,840,731 | $ | 2,755,134 | $ | 85,597 | 3.1 | % | ||||||
| International: | ||||||||||||||
| Net sales, reported | $ | 310,075 | $ | 292,600 | $ | 17,475 | 6.0 | % | ||||||
| Foreign exchange impact(a) | 65,781 | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 375,856 | $ | 292,600 | $ | 83,256 | 28.5 | % | ||||||
| Consolidated: | ||||||||||||||
| Net sales, reported | $ | 3,150,806 | $ | 3,047,734 | 103,072 | 3.4 | % | |||||||
| Foreign exchange impact(a) | 65,781 | — | ||||||||||||
| Non-GAAP net sales, constant currency | $ | 3,216,587 | $ | 3,047,734 | $ | 168,853 | 5.5 | % | ||||||
| (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 year ended June 30, 2021 into U.S. dollars using the average foreign exchange rates for the year ended June 30, 2020. |
Income Statement Non-GAAP Metrics
To evaluate current period performance on a more consistent basis with prior periods, we disclose non-GAAP net sales, non-GAAP gross profit, non-GAAP operating income, non-GAAP net other expense, non-GAAP pre-tax income, non-GAAP net income and non-GAAP diluted earnings per share. Non-GAAP results exclude amortization of intangible assets related to acquisitions, changes in fair value of contingent consideration, acquisition and divestiture costs, restructuring costs, and other non-GAAP adjustments. These metrics are useful in assessing and understanding our operating performance, especially when comparing results with previous periods or forecasting performance for future periods. Below we provide a non-GAAP reconciliation of the aforementioned metrics adjusted for the costs and charges mentioned above:
33
Table of Contents
Index to Financial Statements
Operating Income by Segment:
| Fiscal year ended June 30, | % of Net Sales June 30, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | $ Change | % Change | 2021 | 2020 | |||||||||||||||
| Worldwide Barcode, Networking & Security: | ||||||||||||||||||||
| GAAP operating income (loss) | $ | 28,402 | $ | (83,515) | $ | 111,917 | (134.0) | % | 1.3 | % | (4.0) | % | ||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 7,871 | 7,871 | — | |||||||||||||||||
| Tax recovery | — | (5,480) | 5,480 | |||||||||||||||||
| Impairment charges | — | 119,037 | (119,037) | |||||||||||||||||
| Non-GAAP operating income | $ | 36,273 | $ | 37,913 | $ | (1,640) | (4.3) | % | 1.7 | % | 1.8 | % | ||||||||
| Worldwide Communications & Services: | ||||||||||||||||||||
| GAAP operating income | $ | 44,715 | $ | 22,548 | $ | 22,167 | 98.3 | % | 4.6 | % | 2.4 | % | ||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 11,617 | 12,082 | (465) | |||||||||||||||||
| Change in fair value of contingent consideration | 516 | 6,941 | (6,425) | |||||||||||||||||
| Restructuring costs | — | 604 | (604) | |||||||||||||||||
| Tax recovery | — | (2,583) | 2,583 | |||||||||||||||||
| Impairment charges | — | 1,433 | (1,433) | |||||||||||||||||
| Non-GAAP operating income | $ | 56,848 | $ | 41,025 | $ | 15,823 | 38.6 | % | 5.8 | % | 4.3 | % | ||||||||
| Corporate: | ||||||||||||||||||||
| GAAP operating loss | $ | (11,634) | $ | (4,000) | $ | (7,634) | nm* | nm* | nm* | |||||||||||
| Adjustments: | ||||||||||||||||||||
| Acquisition and divestiture costs | 2,376 | 4,000 | (1,624) | |||||||||||||||||
| Restructuring costs | 9,258 | — | 9,258 | |||||||||||||||||
| Non-GAAP operating income | $ | — | $ | — | $ | — | nm* | nm* | nm* |
| Consolidated: | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GAAP operating income (loss) | $ | 61,483 | $ | (64,967) | $ | 126,450 | (194.6) | % | 2.0 | % | (2.1) | % | ||||||||
| Adjustments: | ||||||||||||||||||||
| Amortization of intangible assets | 19,488 | 19,953 | (465) | |||||||||||||||||
| Change in fair value of contingent consideration | 516 | 6,941 | (6,425) | |||||||||||||||||
| Acquisition and divestiture costs | 2,376 | 4,000 | (1,624) | |||||||||||||||||
| Restructuring costs | 9,258 | 604 | 8,654 | |||||||||||||||||
| Tax recovery | — | (8,063) | 8,063 | |||||||||||||||||
| Impairment charges | — | 120,470 | (120,470) | |||||||||||||||||
| Non-GAAP operating income | $ | 93,121 | $ | 78,938 | $ | 14,183 | 18.0 | % | 3.0 | % | 2.6 | % |
34
Table of Contents
Index to Financial Statements
| Year ended June 30, 2021 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GAAP Measure | Intangible amortization expense | Change in fair value of contingent consideration | Acquisition, divestiture and restructuring costs(a) | Tax recovery, net | Impairment charges | Non-GAAP measure | ||||||||||||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||||||||||||||||
| Net sales | $ | 3,150,806 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 3,150,806 | ||||||||||||||||
| Gross profit | 350,716 | — | — | — | — | — | 350,716 | |||||||||||||||||||||||
| Operating income | 61,483 | 19,488 | 516 | 11,634 | — | — | 93,121 | |||||||||||||||||||||||
| Other expense, net | 3,948 | — | — | — | — | — | 3,948 | |||||||||||||||||||||||
| Pre-tax income | 57,535 | 19,488 | 516 | 11,634 | — | — | 89,173 | |||||||||||||||||||||||
| Net income from continuing operations | 45,389 | 14,753 | 390 | 9,336 | — | — | 69,868 | |||||||||||||||||||||||
| Diluted EPS from continuing operations | $ | 1.78 | $ | 0.58 | $ | 0.02 | $ | 0.36 | $ | — | $ | — | $ | 2.74 | ||||||||||||||||
| (a) Acquisition and divestiture costs totaled $2.3 million for the fiscal year ended June 30, 2021 and are generally nondeductible for tax purposes. Restructuring costs totaled $9.3 million for the fiscal year ended June 30, 2021. | ||||||||||||||||||||||||||||||
| Year ended June 30, 2020 | ||||||||||||||||||||||||||||||
| GAAP Measure | Intangible amortization expense | Change in fair value of contingent consideration | Acquisition, divestiture and restructuring costs(a) | Tax recovery, net | Impairment charges | Non-GAAP measure | ||||||||||||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||||||||||||||||
| Net sales | $ | 3,047,734 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 3,047,734 | ||||||||||||||||
| Gross profit | 355,569 | — | — | — | — | — | 355,569 | |||||||||||||||||||||||
| Operating (loss) income | (64,967) | 19,953 | 6,941 | 4,604 | (8,063) | 120,470 | 78,938 | |||||||||||||||||||||||
| Other expense, net | 6,809 | — | — | — | 2,681 | — | 9,490 | |||||||||||||||||||||||
| Pre-tax (loss) income | (71,776) | 19,953 | 6,941 | 4,604 | (10,744) | 120,470 | 69,448 | |||||||||||||||||||||||
| Net (loss) income from continuing operations | (79,227) | 15,091 | 5,247 | 4,449 | (8,001) | 114,398 | 51,957 | |||||||||||||||||||||||
| Diluted EPS from continuing operations | $ | (3.12) | $ | 0.59 | $ | 0.21 | $ | 0.18 | $ | (0.32) | $ | 4.51 | $ | 2.05 | ||||||||||||||||
| (a) Acquisition and divestiture costs totaled $4.0 million for the fiscal year ended June 30, 2020 and are generally nondeductible for tax purposes. Restructuring costs totaled $0.6 million for the fiscal year ended June 30, 2020. |
35
Table of Contents
Index to Financial Statements
Critical Accounting Policies and Estimates
Management’s discussion and analysis of financial condition and results of operations are based on our consolidated financial statements, which have been prepared in conformity with US GAAP. The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. On an ongoing basis management evaluates its estimates, including those related to the allowance for uncollectible accounts receivable, inventory reserves to reduce inventories to the lower of cost or net realizable value, supplier incentives, and goodwill. Management bases its estimates on historical experience and on various other assumptions that management believes to be reasonable under the circumstances, the results of which form a basis for making judgments about the carrying value of assets and liabilities that are not readily available from other sources. Actual results may differ materially from these estimates under different assumptions or conditions. For further discussion of our significant accounting policies, refer to Note 1 - Business and Summary of Significant Accounting Policies.
Allowances for Trade and Notes Receivable
We adopted ASU 2016-13, Financial Instruments - Credit Losses (ASC Topic 326) effective July 1, 2020. The adoption did not have a material impact on our consolidated financial statements. Our policy for estimating allowances for doubtful accounts receivable is described below.
We maintain an allowance for uncollectible accounts receivable for estimated future expected credit losses resulting from customers’ failure to make payments on accounts receivable due us. Management determines the estimate of the allowance for doubtful accounts receivable by considering a number of factors, including: (i) historical experience, (ii) aging of the accounts receivable, (iii) specific information obtained by us on the financial condition and the current creditworthiness of its customers, (iv) the current economic and country specific environment and (v) reasonable and supportable forecasts about collectability. Expected credit losses are estimated on a pool basis when similar risk characteristics exist using an age-based reserve model. Receivables that do not share risk characteristics are evaluated on an individual basis. Estimates of expected credit losses on trade receivables are recorded at inception and adjusted over the contractual life.
Inventory Reserves
Management determines the inventory reserves required to reduce inventories to the lower of cost or net realizable value based principally on the effects of technological changes, quantities of goods and length of time on hand and other factors. An estimate is made of the net realizable value, less cost to dispose, of products whose value is determined to be impaired. If these products are ultimately sold at less than estimated amounts, additional reserves may be required. The estimates used to calculate these reserves are applied consistently. The adjustments are recorded in the period in which the loss of utility of the inventory occurs, which establishes a new cost basis for the inventory. This new cost basis is maintained until such time that the reserved inventory is disposed of, returned to the supplier or sold. To the extent that specifically reserved inventory is sold, cost of goods sold is expensed for the new cost basis of the inventory sold.
Supplier Programs
We receive incentives from suppliers related to cooperative advertising allowances, volume rebates and other incentive programs. These incentives are generally under quarterly, semi-annual or annual agreements with the suppliers. Some of these incentives are negotiated on an ad hoc basis to support specific programs mutually developed between the Company and the supplier. Suppliers generally require that we use the suppliers' cooperative advertising allowances for advertising or other marketing programs. Incentives received from suppliers for specifically identified incremental cooperative advertising programs are recorded as adjustments to selling, general and administrative expenses. ASC 606– Revenue from Contracts with Customers addresses accounting for consideration payable to a customer, which the Company interprets and applies as the customer (i.e., the Company) receives advertising funds from a supplier. The portion of these supplier funds in excess of our costs are reflected as a reduction of inventory. Such funds are recognized as a reduction of the cost of goods sold when the related inventory is sold.
We record unrestricted volume rebates received as a reduction of inventory and reduces the cost of goods sold when the related inventory is sold. Amounts received or receivables from suppliers that are not yet earned are deferred in the Consolidated Balance Sheets. Supplier receivables are generally collected through reductions to accounts payable authorized by the supplier. In addition, we may receive early payment discounts from certain suppliers. We record early payment discounts received as a
36
Table of Contents
Index to Financial Statements
reduction of inventory, thereby resulting in a reduction of cost of goods sold when the related inventory is sold. ASC 606 requires management to make certain estimates of the amounts of supplier consideration that will be received. Estimates are based on the terms of the incentive program and historical experiences. Actual recognition of the supplier consideration may vary from management estimates.
Goodwill
We account for recorded goodwill in accordance with ASC 350, Goodwill and Other Intangible Assets, which requires that goodwill be reviewed annually for impairment or more frequently if impairment indicators exist. Goodwill testing utilizes an impairment analysis, whereby we compare the carrying value of each identified reporting unit to its fair value. The carrying value of goodwill is reviewed at a reporting unit level at least annually for impairment, or more frequently if impairment indicators exist. Our goodwill reporting units align directly with our operating segments, Worldwide Barcode, Networking & Security and Worldwide Communications & Services. The fair values of the reporting units are estimated using the net present value of discounted cash flows generated by each reporting unit. Considerable judgment is necessary in estimating future cash flows, discount rates and other factors affecting the estimated fair value of the reporting units, including the operating and macroeconomic factors. Historical financial information, internal plans and projections and industry information are used in making such estimates.
Under ASC 350, if fair value of goodwill fair value is determined to be less than carrying value, an impairment loss is recognized for the amount of the carrying value that exceeds the amount of the reporting units' fair value, not to exceed the total amount of goodwill allocated to the reporting unit. Additionally, we would consider income tax effects from any tax deductible goodwill on the carrying amount of the reporting unit when measuring the goodwill impairment loss, if applicable. We also assess the recoverability of goodwill if facts and circumstances indicate goodwill may be impaired. In our most recent annual test, we estimated the fair value of our reporting units primarily based on the income approach utilizing the discounted cash flow method. We also utilized fair value estimates derived from the market approach utilizing the public company market multiple method to validate the results of the discounted cash flow method, which required us to make assumptions about the applicability of those multiples to our reporting units. The discounted cash flow method requires us to estimate future cash flows and discount those amounts to present value. The key assumptions utilized in determining fair value included:
•Industry weighted-average cost of capital ("WACC"): We utilized a WACC relative to each reporting unit's respective geography and industry as the discount rate for estimated future cash flows. The WACC is intended to represent a rate of return that would be expected by a market place participant in each respective geography.
•Operating income: We utilized historical and expected revenue growth rates, gross margins and operating expense percentages, which varied based on the projections of each reporting unit being evaluated.
•Cash flows from working capital changes: We utilized a projected cash flow impact pertaining to expected changes in working capital as each of our goodwill reporting units grow.
While we believe our assumptions are appropriate, they are subject to uncertainty and by nature include judgments and estimates regarding future events, including projected growth rates, margin percentages and operating efficiencies. Key assumptions used in determining fair value include projected growth and operating margin, working capital requirements and discount rates. During fiscal year 2021, we completed our annual impairment test as of April 30th and determined that our goodwill was not impaired. During fiscal year 2020, we determined that goodwill for our Worldwide Barcode, Networking and Security reporting unit was impaired and recorded an impairment charge of $119.0 million.
See Note 8 - Goodwill and Other Identifiable Intangible Assets in the Notes to Consolidated Financial Statements for further discussion on our goodwill impairment testing and results.
Liability for Contingent Consideration
In addition to the initial cash consideration paid to former shareholders of Intelisys and Network1, we agreed to make additional earnout payments based on future results through a specified date based on a multiple of the subsidiary’s pro forma earnings as defined in the respective purchase agreements. We paid the final earnout payments to the former shareholders of Intelisys in fiscal year 2021. We paid the final earnout payment to the former shareholders of Network1 during fiscal year 2019.
In accordance with ASC Topic 805, Business Combinations, we determine the fair value of this liability for contingent consideration at each reporting date throughout the term of the earnout using a form of a probability weighted discounted cash flow model. Each period we reflect the contingent consideration liability at fair value with changes recorded in the change in
37
Table of Contents
Index to Financial Statements
fair value of contingent consideration line item on the Consolidated Income Statement. Current and noncurrent portions of the liability are presented in the current portion of contingent consideration and long-term portion of contingent consideration line items on the Consolidated Balance Sheets.
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect or change on our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to investors. The term “off-balance sheet arrangement” generally means any transaction, agreement or other contractual arrangement to which an entity unconsolidated with the company is a party, under which the company has (i) any obligation arising under a guarantee contract, derivative instrument or variable interest; or (ii) a retained or contingent interest in assets transferred to such entity or similar arrangement that serves as credit, liquidity or market risk support for such assets.
Accounting Standards Recently Issued
See Note 1 in the Notes to Consolidated Financial Statements for the discussion on recent accounting pronouncements.
Liquidity and Capital Resources
Our primary sources of liquidity are cash flows from operations and borrowings under the $350 million revolving credit facility. Our business requires significant investment in working capital, particularly accounts receivable and inventory, partially financed through our accounts payable to suppliers. In general, as our sales volumes increase, our net investment in working capital typically increases, which typically results in decreased cash flow from operating activities. Conversely, when sales volumes decrease, our net investment in working capital typically decreases, which typically results in increased cash flow from operating activities.
Cash and cash equivalents totaled $62.7 million and $29.5 million at June 30, 2021 and 2020, respectively, of which $52.1 million and $23.6 million was held outside of the United States as of June 30, 2021 and 2020, respectively. Checks released but not yet cleared from these accounts in the amounts of $14.3 million and $17.1 million are classified as accounts payable as of June 30, 2021 and 2020, respectively.
We conduct business in many locations throughout the world where we generate and use cash. We provide for United States income taxes for the earnings of our Canadian subsidiary and, starting in the fourth quarter of fiscal year 2021, in Brazil. See Note 14 - Income Taxes in the Notes to the Consolidated Financial Statements for further discussion.
Our net investment in working capital increased $55.5 million to $486.7 million at June 30, 2021 from $431.3 million at June 30, 2020, primarily from increases in accounts receivable and decreases in contingent consideration, partially offset by increases in accounts payable. Increases in accounts receivable and accounts payable in the current year are due to higher sales volumes as a result of general economic recovery following the initial impact of the COVID-19 pandemic. Our net investment in working capital is affected by several factors such as fluctuations in sales volume, net income, timing of collections from customers, increases and decreases to inventory levels, payments to suppliers, as well as cash generated or used by other financing and investing activities.
| Year ended | ||||||
|---|---|---|---|---|---|---|
| Cash provided by (used in): | June 30, 2021 | June 30, 2020 | ||||
| (in thousands) | ||||||
| Operating activities of continuing operations | $ | 116,767 | $ | 182,033 | ||
| Investing activities of continuing operations | 31,993 | (55,308) | ||||
| Financing activities of continuing operations | (118,824) | (152,686) |
Net cash provided by operating activities was $116.8 million for the year ended June 30, 2021, compared to $182.0 million provided by operating activities for the year ended June 30, 2020. Operating cash flows for the year ended June 30, 2021 is primarily attributable to earnings from operations adjusted for non-cash item and increased accounts payable, partially offset by increased accounts receivable. Operating cash flows for the year ended June 30, 2020 is primarily attributable to reduced inventory and accounts receivable balances and earnings from operations adjusted for non-cash items.
38
Table of Contents
Index to Financial Statements
Excluding the master agency business, the number of days sales outstanding ("DSO") was 60 at June 30, 2021, compared to 63 at June 30, 2020. The increase in DSO is primarily a result of changes in the aging portfolio of North America. Throughout the current fiscal year, DSO ranged from 60 to 63. Inventory turnover was 6.5 times during the fourth quarter of the current fiscal year, compared to 4.5 times in the fourth quarter of fiscal year 2020. Throughout the current fiscal year, inventory turnover ranged from 5.8 to 6.9 times.
Cash provided by investing activities was $32.0 million in fiscal year June 30, 2021. Cash used in investing activities was $55.3 million for the year ended June 30, 2020. Cash provided by investing activities is primarily attributable to cash received for the disposal of our Latin American and Europe entities. In fiscal year 2020, cash used in investing activities is primarily attributable to cash used to purchase intY.
Cash used in financing activities totaled to $118.8 million and $152.7 million for the fiscal years ended June 30, 2021 and 2020, respectively. For fiscal years 2021 and 2020, cash used in financing activities is primarily attributable to net debt repayments and contingent consideration payments.
Share Repurchase Program
In August 2016, the Board of Directors authorized a three year $120 million share repurchase program. The share repurchase program expired in August 2019. Since the inception of the program, we repurchased 1.1 million shares totaling $35.9 million, of which 0.2 million totaling $5.4 million were repurchased during the year ended June 30, 2020.
In August 2021, our Board of Directors authorized a $100 million share repurchase program. The authorization does not have any time limit.
Credit Facility
We have a multi-currency senior secured credit facility with JPMorgan Chase Bank N.A., as administrative agent, and a syndicate of banks. On April 30, 2019, we amended this credit facility to expand the borrowing capacity and extend its maturity to April 30, 2024. The Amended Credit Agreement includes (i) a five-year $350 million multi-currency senior secured revolving credit facility and (ii) a five-year $150 million senior secured term loan facility. Pursuant to an “accordion feature,” we may increase our borrowings by up to an additional $250 million, for a total of up to $750 million, subject to obtaining additional credit commitments from the lenders participating in the increase. The Amended Credit Agreement allows for the issuance of up to $50 million for letters of credit, subject to obtaining additional credit commitments from the lenders participating in the increase.
At our option, loans denominated in U.S. dollars under the Amended Credit Agreement, other than swingline loans, bear interest at a rate equal to a spread over the LIBOR or alternate base rate depending upon the Company's net leverage ratio, calculated as total debt less up to $15 million of unrestricted domestic cash to trailing four-quarter adjusted earnings before interest expense, taxes, depreciation and amortization ("EBITDA") (the "Leverage Ratio"). This spread ranges from 1.00% to 1.750% for LIBOR-based loans and 0.00% to 0.750% for alternate base rate loans. The Amended Credit Agreement provides for the substitution of a new interest rate benchmark upon the transition from LIBOR, subject to agreement between the Company and the administrative agent. The Amended Credit Agreement contains customary yield protection provisions. Additionally, the Company is assessed commitment fees ranging from 0.15% to 0.30%, depending upon the Leverage Ratio, on non-utilized borrowing availability, excluding swingline loans. Borrowings under the Amended Credit Agreement are guaranteed by substantially all of the domestic assets of the Company and a pledge of up to 65% of capital stock or other equity interest in certain foreign subsidiaries determined to be either material or a subsidiary borrower as defined in the Amended Credit Agreement.
The Amended Credit Agreement includes customary representations, warranties, and affirmative and negative covenants, including financial covenants. Specifically, our Leverage Ratio must be less than or equal to 3.50 to 1.00 at all times. In addition, our Interest Coverage Ratio (as such term is defined in the Amended Credit Agreement) must be at least 3.00:1.00 as of the end of each fiscal quarter. In the event of a default, customary remedies are available to the lenders, including acceleration and increased interest rates. We were in compliance with all covenants under the credit facility as of June 30, 2021. Including borrowings for both continuing and discontinued operations, there was $0.0 million and $92.4 million outstanding on the revolving credit facility at June 30, 2021 and 2020, respectively.
39
Table of Contents
Index to Financial Statements
Including borrowings for both continuing and discontinued operations, the average daily balance on the revolving credit facility, excluding the term loan facility, was $54.6 million and $235.4 million for the years ended June 30, 2021 and 2020, respectively. There were no letters of credit issued as of June 30, 2021. There were letters of credit issued under the multi-currency revolving credit facility for the discontinued operations of $0.3 million as of June 30, 2020. Taking into consideration outstanding borrowings on the multi-currency revolving credit facility for both continuing and discontinued operations, there was $350.0 million and $257.3 million available for additional borrowings as of June 30, 2021 and 2020, respectively. Availability to use this borrowing capacity depends upon, among other things, the levels of our Leverage Ratio and Interest Coverage Ratio, which, in turn, will depend upon (1) our Credit Facility Net Debt relative to our EBITDA, and (2) Credit Facility EBITDA relative to total interest expense respectively. As a result, our availability will increase if EBITDA increases (subject to the limit of the facility) and decrease if EBITDA decreases. At June 30, 2021, based upon the calculation of our Credit Facility Net Debt relative to our Credit Facility EBITDA, there was $281.6 million available for borrowing. While we were in compliance with the financial covenants contained in the Credit Facility as of June 30, 2021, and currently expect to continue to maintain such compliance, should we encounter difficulties, our historical relationship with our Credit Facility lending group has been strong and we anticipate their continued support of our long-term business.
Earnout Payments
In fiscal year 2021, we paid the final earnout payment to the former shareholders of Intelisys related to their acquisition on August 29, 2016. See Note 11 - Fair Value of Financial Instruments for a discussion on the liabilities recorded. We paid the final earnout payment to the former shareholders of Network1 in fiscal year 2019.
Summary
We believe that our existing sources of liquidity, including cash resources and cash provided by operating activities, supplemented as necessary with funds under our credit agreements, will provide sufficient resources to meet our present and future working capital and cash requirements for at least the next twelve months.
Commitments
At June 30, 2021, we had contractual obligations in the form of non-cancelable operating leases, a capital lease (including interest payments), and debt (including interest payments). See Notes 9 and 15 of the Notes to the Consolidated Financial Statements. The following table summarizes our future contractual obligations:
| Payments Due by Period | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total | Year 1 | Years 2-3 | Years 4-5 | Greater than 5 Years | ||||||||||||||
| (in thousands) | ||||||||||||||||||
| Contractual Obligations | ||||||||||||||||||
| Non-cancelable operating leases(1) | $ | 20,834 | $ | 5,040 | $ | 8,838 | $ | 5,977 | $ | 979 | ||||||||
| Capital lease | 1,456 | 1,228 | 229 | — | — | |||||||||||||
| Principal debt payments | 143,174 | 7,843 | 131,950 | 718 | 2,663 | |||||||||||||
| Total obligations | $ | 165,464 | $ | 14,111 | $ | 141,017 | $ | 6,695 | $ | 3,642 |
(1)Amounts to be paid in future periods for real estate taxes, insurance and other operating expenses applicable to the properties pursuant to the respective operating leases have been excluded from the table above as the amounts payable in future periods are generally not specified in the lease agreements and are dependent upon amounts which are not known at this time. Such amounts were not material in the current fiscal year.
40
Table of Contents
Index to Financial Statements