SECOND QUARTER SUMMARY:
Net sales for the six months ended June 30, 2012 were
During the first quarter of 2012, we combined our consumer and small office/home office ("SOHO") sales company with our small- and medium-sized business (SMB) segment. In order to facilitate comparison with current period results, 2011 revenues and gross margins for the SMB segment have been restated to include consumer and SOHO sales.
Quarterly Sales by Segment:
Quarterly Sales by Product Mix:
Overall gross profit dollars for the quarter increased by
Total selling, general and administrative expenses for the quarter
increased year over year by
The Company generated significant positive cash flow in the six months
ended
"I am pleased with our solid second quarter results and the continued
improvement in gross margin and operating income," said
Non-GAAP Financial Information
Adjusted EBITDA, pro forma net income, and pro forma earnings per share are non-GAAP financial measures. This information is included to provide information with respect to the Company's operating performance and earnings. Reconciliations of Adjusted EBITDA, pro forma net income, and pro forma earnings per share to GAAP net income are provided in tables immediately following the Condensed Consolidated Statements of Income.
About
"Safe Harbor" Statement Under the Private Securities Litigation Reform
Act of 1995: This release contains forward-looking statements that are
subject to risks and uncertainties, including, but not limited to, the
impact of changes in market demand and the overall level of economic
activity and environment, or in the level of business investment in
information technology products, competitive products and pricing,
product availability and market acceptance, new products, fluctuations
in operating results, and the ability of the Company to manage personnel
levels in response to fluctuations in revenue, and other risks that
could cause actual results to differ materially from those detailed
under the caption "Risk Factors" in the Company's Annual Report on Form
10-K filed with the
CONSOLIDATED SELECTED FINANCIAL INFORMATION | |||||||||||||||||
At or for the Three Months Ended |
2012 | 2011 | |||||||||||||||
(Amounts and shares in thousands, except operating data, P/E ratio, and per share data) |
% of | % of | % | ||||||||||||||
|
Net Sales | Net Sales | Change | ||||||||||||||
Operating Data: | |||||||||||||||||
Net sales | $ | 542,569 | $ | 512,561 | 6 | % | |||||||||||
Diluted earnings per share | $ | 0.33 | $ | 0.28 | 18 | % | |||||||||||
Gross margin | 13.2 | % | 13.0 | % | |||||||||||||
Operating margin | 2.7 | % | 2.4 | % | |||||||||||||
Return on equity (1) | 12.6 | % | 11.3 | % | |||||||||||||
Orders entered (2) | 321,100 | 340,600 | (6 | %) | |||||||||||||
Average order size (2) | $ | 2,129 | $ | 1,883 | 13 | % | |||||||||||
Inventory turns (1) | 28 | 25 | |||||||||||||||
Days sales outstanding | 41 | 41 | |||||||||||||||
Product Mix: | |||||||||||||||||
Notebook | $ | 105,342 | 19 | % | $ | 94,350 | 18 | % | 12 | % | |||||||
Software | 84,839 | 16 | 76,254 | 15 | 11 | % | |||||||||||
Desktop/Server | 82,424 | 15 | 81,494 | 16 | 1 | % | |||||||||||
Net/Com Product | 52,361 | 10 | 50,089 | 10 | 5 | % | |||||||||||
Video, Imaging and Sound | 49,764 | 9 | 52,326 | 10 | (5 | %) | |||||||||||
Storage | 38,659 | 7 | 35,720 | 7 | 8 | % | |||||||||||
|
37,143 | 7 | 37,557 | 7 | (1 | %) | |||||||||||
Memory and System Enhancement | 14,985 | 3 | 18,713 | 4 | (20 | %) | |||||||||||
Accessory/Other | 77,052 | 14 | 66,058 | 13 | 17 | % | |||||||||||
Total Net Sales | $ | 542,569 | 100 | % | $ | 512,561 | 100 | % | 6 | % | |||||||
Net Sales of Enterprise Server and Networking Products (included in the above Product Mix): | |||||||||||||||||
$ | 193,135 | 36 | % | $ | 184,279 | 36 | % | 5 | % | ||||||||
Stock Performance Indicators: | |||||||||||||||||
Actual shares outstanding | 26,352 | 26,541 | |||||||||||||||
Total book value per share | $ | 10.92 | $ | 10.13 | |||||||||||||
Tangible book value per share | $ | 8.80 | $ | 7.99 | |||||||||||||
Closing price | $ | 10.62 | $ | 8.28 | |||||||||||||
Market capitalization | $ | 279,858 | $ | 219,759 | |||||||||||||
Trailing price/earnings ratio | 9.1 | 8.0 | |||||||||||||||
LTM Adjusted EBITDA (3) | $ | 59,607 | $ | 52,810 | |||||||||||||
Market capitalization/LTM Adjusted EBITDA | 4.7 | 4.2 | |||||||||||||||
(1) Annualized | |||||||||||||||||
(2) Does not reflect cancellations or returns | |||||||||||||||||
(3) Adjusted EBITDA is defined as EBITDA (earnings before interest, taxes, depreciation and amortization) adjusted for stock-based compensation and special charges. |
REVENUE AND MARGIN INFORMATION | ||||||||||||
For the Three Months Ended |
2012 | 2011 | ||||||||||
Net | Gross | Net | Gross | |||||||||
(amounts in thousands) | Sales | Margin | Sales | Margin | ||||||||
SMB | $ | 229,619 | 15.5 | % | $ | 232,117 | 14.8 | % | ||||
Large Account | 196,947 | 11.6 | 160,717 | 12.0 | ||||||||
Public Sector | 116,003 | 11.3 | 119,727 | 11.1 | ||||||||
Total | $ | 542,569 | 13.2 | % | $ | 512,561 | 13.0 | % |
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||
Three Months Ended |
2012 | 2011 | ||||||||||||
(amounts in thousands, except per share data) | Amount | % of Net Sales | Amount | % of Net Sales | ||||||||||
Net sales | $ | 542,569 | 100.0 | % | $ | 512,561 | 100.0 | % | ||||||
Cost of sales | 470,998 | 86.8 | 445,667 | 87.0 | ||||||||||
Gross profit | 71,571 | 13.2 | 66,894 | 13.0 | ||||||||||
Selling, general and administrative expenses | 56,903 | 10.5 | 54,477 | 10.6 | ||||||||||
Income from operations | 14,668 | 2.7 | 12,417 | 2.4 | ||||||||||
Interest expense | (64 | ) | - | (87 | ) | - | ||||||||
Other, net | (29 | ) | - | 32 | - | |||||||||
Income tax provision | (5,749 | ) | (1.1 | ) | (4,882 | ) | (0.9 | ) | ||||||
Net income | $ | 8,826 | 1.6 | % | $ | 7,480 | 1.5 | % | ||||||
Earnings per common share: | ||||||||||||||
Basic | $ | 0.33 | $ | 0.28 | ||||||||||
Diluted | $ | 0.33 | $ | 0.28 | ||||||||||
Weighted average common shares outstanding: | ||||||||||||||
Basic | 26,403 | 26,852 | ||||||||||||
Diluted | 26,519 | 26,923 |
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||
Six Months Ended |
2012 | 2011 | ||||||||||||
(amounts in thousands, except per share data) | Amount | % of Net Sales | Amount | % of Net Sales | ||||||||||
Net sales | $ | 1,041,332 | 100.0 | % | $ | 974,487 | 100.0 | % | ||||||
Cost of sales | 903,150 | 86.7 | 848,774 | 87.1 | ||||||||||
Gross profit | 138,182 | 13.3 | 125,713 | 12.9 | ||||||||||
Selling, general and administrative expenses | 113,353 | 10.9 | 105,767 | 10.9 | ||||||||||
Special charges | 1,135 | 0.1 | - | - | ||||||||||
Income from operations | 23,694 | 2.3 | 19,946 | 2.0 | ||||||||||
Interest expense | (64 | ) | - | (128 | ) | - | ||||||||
Other, net | 17 | - | 97 | - | ||||||||||
Income tax provision | (9,346 | ) | (0.9 | ) | (7,941 | ) | (0.8 | ) | ||||||
Net income | $ | 14,301 | 1.4 | % | $ | 11,974 | 1.2 | % | ||||||
Earnings per common share: | ||||||||||||||
Basic | $ | 0.54 | $ | 0.45 | ||||||||||
Diluted | $ | 0.54 | $ | 0.44 | ||||||||||
Weighted average common shares outstanding: | ||||||||||||||
Basic | 26,421 | 26,877 | ||||||||||||
Diluted | 26,554 | 26,959 |
A RECONCILIATION BETWEEN GAAP AND PRO FORMA NET INCOME | ||||||||||
Six Months Ended |
2012 | 2011 | ||||||||
(provided for comparison of our operating results without special charges, amounts in thousands) | ||||||||||
GAAP net income | $ | 14,301 | $ | 11,974 | ||||||
Special charges (after tax) | 681 | - | ||||||||
Pro forma net income | $ | 14,982 | $ | 11,974 | ||||||
Pro forma diluted earnings per common share | $ | 0.56 | $ | 0.44 |
EBITDA AND ADJUSTED EBITDA | ||||||||||||||||||
A reconciliation of EBITDA and Adjusted EBITDA is detailed below. EBITDA is defined as earnings before interest, taxes, depreciation and amortization. Adjusted EBITDA means EBITDA adjusted for certain items which are described in the table below. Both EBITDA and Adjusted EBITDA are considered non-GAAP financial measures. Generally, a non-GAAP financial measure is a numerical measure of a company's performance, financial position, or cash flows that either excludes or includes amounts that are not normally included or excluded in the most directly comparable measure calculated and presented in accordance with GAAP. We believe that EBITDA and Adjusted EBITDA provide helpful information with respect to our operating performance including our ability to fund our future capital expenditures and working capital requirements. Adjusted EBITDA also provides helpful information as it is the primary measure used in certain financial covenants contained in our credit agreements. | ||||||||||||||||||
(amounts in thousands) |
Three Months Ended |
Twelve Months Ended June 30, | ||||||||||||||||
2012 | 2011 | % Change | 2012 | 2011 | % Change | |||||||||||||
Net income | $ | 8,826 | $ | 7,480 | $ | 31,114 | $ | 27,478 | ||||||||||
Depreciation and amortization | 1,623 | 1,545 | 6,243 | 5,427 | ||||||||||||||
Income tax expense | 5,749 | 4,882 | 20,049 | 18,253 | ||||||||||||||
Interest expense, net | 64 | 87 | 305 | 424 | ||||||||||||||
EBITDA | 16,262 | 13,994 | 57,711 | 51,582 | ||||||||||||||
Stock-based compensation | 172 | 235 | 1,603 | 1,228 | ||||||||||||||
Other special charges | - | - | 293 | - | ||||||||||||||
Adjusted EBITDA | $ | 16,434 | $ | 14,229 | 15 | % | $ | 59,607 | $ | 52,810 | 13 | % |
|
|
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | 2012 | 2011 | ||||||
(amounts in thousands) | ||||||||
ASSETS | ||||||||
Current Assets: | ||||||||
Cash and cash equivalents | $ | 63,424 | $ | 4,615 | ||||
Accounts receivable, net | 253,734 | 295,188 | ||||||
Inventories | 74,921 | 77,437 | ||||||
Prepaid expenses and other current assets |
|
4,655 |
4,713 | |||||
Deferred income taxes | 3,398 | 4,436 | ||||||
Income taxes receivable | 2,479 | 1,927 | ||||||
Total current assets | 402,611 | 388,316 | ||||||
Property and equipment, net | 24,902 | 22,570 | ||||||
Goodwill | 51,276 | 51,276 | ||||||
Other intangibles, net | 4,697 | 5,205 | ||||||
Other assets | 708 | 652 | ||||||
Total Assets | $ | 484,194 | $ | 468,019 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current Liabilities: | ||||||||
Current maturities of capital lease obligation to affiliate | $ | 1,026 | $ | 971 | ||||
Borrowings under bank line of credit | - | 5,267 | ||||||
Accounts payable | 138,199 | 130,900 | ||||||
Accrued expenses and other liabilities | 31,222 | 30,902 | ||||||
Accrued payroll | 12,649 | 12,964 | ||||||
Total current liabilities | 183,096 | 181,004 | ||||||
Deferred income taxes | 9,877 | 9,026 | ||||||
Other liabilities | 3,017 | 3,471 | ||||||
Capital lease obligation to affiliate, less current maturities | 462 | 989 | ||||||
Total Liabilities | 196,452 | 194,490 | ||||||
Stockholders' Equity: | ||||||||
Common stock | 277 | 276 | ||||||
Additional paid-in capital | 100,716 | 99,957 | ||||||
Retained earnings | 196,575 | 182,274 | ||||||
Treasury stock at cost | (9,826 | ) | (8,978 | ) | ||||
Total Stockholders' Equity | 287,742 | 273,529 | ||||||
Total Liabilities and Stockholders' Equity | $ | 484,194 | $ | 468,019 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
Six Months Ended |
2012 | 2011 | ||||||
(amounts in thousands) | ||||||||
Cash Flows from Operating Activities: | ||||||||
Net income | $ | 14,301 | $ | 11,974 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 3,181 | 2,889 | ||||||
Provision for doubtful accounts | 690 | 1,119 | ||||||
Deferred income taxes | 1,889 | 1,077 | ||||||
Stock-based compensation expense | 1,219 | 441 | ||||||
Loss on disposal of fixed assets | 85 | 13 | ||||||
Income tax benefit (deficiency) from stock-based compensation | 41 | (6 | ) | |||||
Excess tax benefit from exercise of stock options | (5 | ) | - | |||||
Fair value adjustment to contingent consideration | (30 | ) | (20 | ) | ||||
Changes in assets and liabilities: | ||||||||
Accounts receivable | 40,764 | (884 | ) | |||||
Inventories | 2,516 | (845 | ) | |||||
Prepaid expenses and other current assets | (494 | ) | (680 | ) | ||||
Other non-current assets | (56 | ) | (165 | ) | ||||
Accounts payable | 7,385 | 18,925 | ||||||
Accrued expenses and other liabilities | 541 | (962 | ) | |||||
Net cash provided by operating activities | 72,027 | 32,876 | ||||||
Cash Flows from Investing Activities: | ||||||||
Purchases of property and equipment | (5,180 | ) | (6,120 | ) | ||||
Proceeds from sale of equipment | 4 | - | ||||||
Acquisition of ValCom Technology, net of cash acquired | - | (4,745 | ) | |||||
Purchase of intangible asset | - | (450 | ) | |||||
Net cash used for investing activities | (5,176 | ) | (11,315 | ) | ||||
Cash Flows from Financing Activities: | ||||||||
Repayment of short-term borrowings | (12,471 | ) | - | |||||
Proceeds from short-term borrowings | 7,204 | - | ||||||
Purchase of treasury shares | (1,466 | ) | (1,477 | ) | ||||
Payment of contingent consideration | (960 | ) | - | |||||
Payment of payroll taxes on stock-based compensation through shares withheld | (308 | ) | (57 | ) | ||||
Repayment of capital lease obligation to affiliate | (472 | ) | (423 | ) | ||||
Issuance of stock under Employee Stock Purchase Plan | 260 | 183 | ||||||
Exercise of stock options | 166 | 131 | ||||||
Excess tax benefit from exercise of stock options | 5 | - | ||||||
Net cash used for financing activities | (8,042 | ) | (1,643 | ) | ||||
Increase in cash and cash equivalents | 58,809 | 19,918 | ||||||
Cash and cash equivalents, beginning of period | 4,615 | 35,374 | ||||||
Cash and cash equivalents, end of period | $ | 63,424 | $ | 55,292 | ||||
Non-cash Investing and Financing Activities: | ||||||||
Issuance of nonvested stock from treasury | $ | 926 | $ | 183 | ||||
Accrued capital expenditures | 344 | 454 | ||||||
Contingent consideration recorded in accrued expenses and other liabilities | - | 1,900 |
pccc-g
# # #
Senior Vice
President, CFO and Treasurer
Source:
News Provided by Acquire Media