UNITED STATES
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON,
D.C. 20549
___________________________
FORM 8-K
CURRENT
REPORT
PURSUANT
TO SECTION 13 OR 15(d) OF
THE
SECURITIES EXCHANGE ACT OF 1934
Date
of Report (Date of earliest event reported): November 1, 2018
PC Connection, Inc. |
(Exact name of registrant as specified in charter) |
Delaware |
0-23827 |
02-0513618 |
(State or other juris- diction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
Rt. 101A, 730 Milford Road Merrimack, NH |
03054 |
(Address of principal executive offices) |
(Zip Code) |
Registrant’s
telephone number, including area code: (603) 683-2000
N/A |
(Former name or former address, if changed since last report) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
⃞ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
⃞ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
⃞ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
⃞ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ⃞
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ⃞
Item 2.02. Results of Operations and Financial Condition
On November 1, 2018, PC Connection, Inc. announced its financial results for the quarter ended September 30, 2018. The full text of the press release issued in connection with the announcement is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
The information in this Form 8-K (including Exhibit 99.1) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such a filing.
Item 9.01. Financial Statements and Exhibits
(d) Exhibits
The following exhibit relating to Item 2.02 shall be deemed to be furnished, and not filed:
Exhibit No. Description
99.1 Press Release issued by PC Connection, Inc. on November 1, 2018.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: |
November 1, 2018 |
PC CONNECTION, INC. |
|
|
|||
|
|
By: |
/s/ Stephen P. Sarno |
Stephen P. Sarno |
|||
Senior Vice President, Chief Financial |
|||
Officer & Treasurer |
Exhibit 99.1
Connection (CNXN) Reports Third Quarter Results
Net Income Increases by 4.9% from Prior Q3
THIRD QUARTER SUMMARY:
MERRIMACK, N.H.--(BUSINESS WIRE)--November 1, 2018--Connection (PC Connection, Inc.; NASDAQ: CNXN), a leading technology solutions provider to business, government, and education markets, today announced results for the third quarter ended September 30, 2018. Net income for the third quarter ended September 30, 2018 increased by 4.9% to $13.8 million, or $0.51 per diluted share, compared to net income of $13.1 million, or $0.49 per diluted share for the prior year third quarter.
As previously disclosed, effective January 1, 2018, the Company adopted a new revenue recognition standard but has not restated prior periods to reflect this new standard. Please note that the financial results for the third quarter ended September 30, 2018 presented in this release include both amounts, “as presented,” which reflect the implementation of the new revenue recognition standard, as well as amounts prior to the impact of the new revenue recognition standard to allow for comparability against historical results. Starting in calendar year 2019, we will no longer present our financial results under the previous revenue recognition standard. For additional information and reconciliations of our financial results between the new and prior revenue recognition standards, please see the additional tables included in this press release.
Net sales as presented for the quarter ended September 30, 2018 were $658.5 million. Net sales prior to the impact of the new revenue recognition standard for the quarter ended September 30, 2018 increased by 5.1% to $766.3 million, compared to $729.2 million for the prior year third quarter.
Gross profit as presented for the quarter ended September 30, 2018 was $100.4 million. Gross profit prior to the impact of the new revenue recognition standard for the quarter ended September 30, 2018 was $100.7 million, compared to $96.1 million in the prior year third quarter, an increase of 4.7%.
Gross margin as presented for the quarter ended September 30, 2018 was 15.3%. Gross margin prior to the impact of the new revenue recognition standard was 13.1%, compared to 13.2% for the prior year third quarter.
Operating income as presented for the quarter ended September 30, 2018 was $19.0 million. Operating income prior to the impact of the new revenue recognition standard was $19.2 million, compared to $21.7 million in the prior year third quarter, a decrease of 11.8%.
Net income as presented for the quarter ended September 30, 2018 was $13.8 million. Net income prior to the impact of the new revenue recognition standard was $13.9 million, compared to $13.1 million in the prior year third quarter, an increase of 6.2%.
Earnings per share (“EPS”) on a diluted basis as presented for the quarter ended September 30, 2018 was $0.51. EPS prior to the impact of the new revenue recognition standard was $0.52 per share, compared to $0.49 on a diluted basis in the prior year third quarter.
Net income, totaled $64.0 million for the twelve months ended September 30, 2018, compared to $47.1 million for the twelve months ended September 30, 2017. Earnings before interest, taxes, depreciation and amortization, adjusted for stock-based compensation expense, acquisition and restructuring costs (“Adjusted EBITDA”), a non-GAAP measure, totaled $99.1 million for the twelve months ended September 30, 2018. Adjusted EBITDA prior to the impact of the new revenue recognition standard was $99.9 million, compared to $92.4 million for the twelve months ended September 30, 2017.
Net sales as presented for the nine months ended September 30, 2018 were $1,990.0 million. Net sales prior to the impact of the new revenue recognition standard for the nine months ended September 30, 2018 increased by 6.4% to $2,286.6 million, compared to $2,149.6 million for the nine months ended September 30, 2017.
Gross profit as presented for the nine months ended September 30, 2018 was $304.3 million. Gross profit prior to the impact of the new revenue recognition standard for the nine months ended September 30, 2018 was $305.3 million, compared to $282.5 million for the nine months ended September 30, 2017, an increase of 8.1%.
Gross margin as presented for the nine months ended September 30, 2018 was 15.3%. Gross margin prior to the impact of the new revenue recognition standard was 13.4%, compared to 13.1% for the nine months ended September 30, 2017.
Operating income as presented for the nine months ended September 30, 2018 was $59.4 million. Operating income prior to the impact of the new revenue recognition standard was $60.2 million, compared to $55.6 million for the nine months ended September 30, 2017, an increase of 8.2%.
Net income as presented for the nine months ended September 30, 2018 was $43.3 million. Net income prior to the impact of the new revenue recognition standard was $43.9 million, compared to $34.1 million for the nine months ended September 30, 2017, an increase of 28.5%.
Quarterly Performance by Segment:
Quarterly Sales by Product Mix:
Selling, general and administrative (“SG&A”) expenses as presented, increased in the third quarter of 2018 to $81.5 million from $74.4 million in the prior year quarter. SG&A in the third quarter of 2018 prior to the impact of the new revenue recognition standard was $81.5 million. The increase was primarily the result of investments made in our technology solutions group and software Center of Excellence as well as increased variable compensation associated with our higher gross profits. SG&A, as reported, as a percentage of net sales, was 12.4%, compared to 10.2% in the prior year quarter. However, SG&A in the third quarter of 2018, prior to the impact of the new revenue recognition standard, was 10.6%.
Cash and cash equivalents were $102.2 million at September 30, 2018, compared to $50.0 million at December 31, 2017. Days sales outstanding were 50 days at September 30, 2018, up from 43 days in the prior year quarter; the increase of 7 days was due to the adoption of the new revenue recognition standard. Inventory turns were 22 turns in the third quarter of 2018 and in the prior year quarter; excluding the impact of the new revenue recognition standard, inventory turns would have increased to 26 turns.
“We are pleased with our vertical market growth in the quarter, as well as with our strong operating cash flows. In addition, we saw acceleration in our cloud and security software, and in our mobility solutions,” said Tim McGrath, President and Chief Executive Officer. “We remain focused on gross margin improvements, operating expense management, and our strategic plan to help our customers solve their business challenges with advanced technology solutions,” concluded Mr. McGrath.
Conference Call and Webcast
Connection will host a conference call and live web cast today, November 1, 2018 at 4:30 p.m. ET to discuss its third quarter financial results. To access the conference call (audio only), please dial 877-776-4016 (US) or 973-638-3231 (International). A web cast of the conference call, which will be broadcast live via the Internet, and a copy of this press release, along with supplemental slides used during the call, can be accessed on Connection’s website at ir.connection.com. For those unable to participate in the live call, a replay of the webcast will be available at ir.connection.com approximately 90 minutes after the completion of the call and will be accessible on the site for approximately one year.
Non-GAAP Financial Information
Adjusted EBITDA is a non-GAAP financial measure. This information is included to provide information with respect to the Company’s operating performance and earnings. Non-GAAP measures are not a substitute for GAAP measures and should be considered together with the GAAP financial measures. Our non-GAAP financial measures may not be comparable to other similarly titled measures of other companies. A reconciliation to the most directly comparable GAAP measure is available in the tables at the end of this release.
About Connection
PC Connection, Inc. and its subsidiaries, dba Connection, (www.connection.com; NASDAQ: CNXN) is a Fortune 1000 company headquartered in Merrimack, NH. With offices throughout the United States, Connection delivers custom-configured computer systems overnight from its ISO 9001:2015 certified technical configuration lab at its distribution center in Wilmington, OH. In addition, the Company has over 2,500 technical certifications to ensure it can solve the most complex issues of its customers. Connection also services international customers through its GlobalServe subsidiary, a global IT procurement and service management company. Investors and media can find more information about Connection at http://ir.connection.com.
Connection – Business Solutions (800-800-5555), (the original business of PC Connection) operating through our PC Connection Sales Corp. subsidiary, is a rapid-response provider of IT products and services serving primarily the small- and medium-sized business sector. It offers more than 300,000 brand-name products through its staff of technically trained sales account managers, publications, and its website at www.connection.com.
Connection – Enterprise Solutions (561-237-3300), www.connection.com/enterprise, operating through our MoreDirect, Inc. subsidiary, provides corporate technology buyers with best-in-class IT solutions, in-depth IT supply-chain expertise, and access to over 300,000 products and 1,600 vendors through TRAXX™, a proprietary cloud-based eProcurement system. The team’s engineers, software licensing specialists, and project managers help reduce the cost and complexity of buying hardware, software, and services throughout the entire IT lifecycle.
Connection – Public Sector Solutions (800-800-0019), operating through our GovConnection, Inc. subsidiary, is a rapid-response provider of IT products and services to federal, state, and local government agencies and educational institutions through specialized account managers, publications, and online at www.connection.com/publicsector.
cnxn-g
"Safe Harbor" Statement Under the Private Securities Litigation Reform Act of 1995: This release contains forward-looking statements that are based on currently available information, operating plans, and projections about future events and trends. Terms such as "believe," "expect," "intend," "plan," "estimate," "anticipate," "may," "should," "will," or similar statements or variations of such terms are intended to identify forward-looking statements, although not all forward-looking statements include such terms. Forward-looking statements inherently involve risks and uncertainties that could cause actual results to differ materially from those predicted in such forward-looking statements. Such risks and uncertainties include, but are 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, product availability and market acceptance, new products, continuation of key vendor and customer relationships and support programs, the ability to realize market demand for and competitive pricing pressures on the products and services marketed by the Company, fluctuations in operating results and the ability of the Company to manage personnel levels in response to fluctuations in revenue, the ability of the Company to hire and retain qualified sales representatives and other essential personnel, the impact of changes in accounting requirements, and other risks detailed in the Company's filings with the Securities and Exchange Commission, including under the caption "Risk Factors" in the Company's Annual Report on Form 10-K filed with the Securities and Exchange Commission for the year ended December 31, 2017. The Company assumes no obligation to update the information in this press release or revise any forward-looking statements, whether as a result of any new information, future events, or otherwise, except as required by law.
CONSOLIDATED SELECTED FINANCIAL INFORMATION At or for the Three Months Ended September 30, |
2018 | 2017 | ||||||||||||
(Amounts and shares in thousands, except operating data, P/E ratio, and per share data) |
% Change |
|||||||||||||
Operating Data: | ||||||||||||||
Net sales | $ | 658,504 | $ | 729,230 | (10 | %) | ||||||||
Diluted earnings per share | $ | 0.51 | $ | 0.49 | 4 | % | ||||||||
Gross margin | 15.3 | % | 13.2 | % | ||||||||||
Operating margin | 2.9 | % | 3.0 | % | ||||||||||
Return on equity (1) | 12.9 | % | 10.6 | % | ||||||||||
Inventory turns | 22 | 22 | ||||||||||||
Days sales outstanding | 50 | 43 | ||||||||||||
Product Mix: |
% of Net Sales |
% of Net Sales |
||||||||||||
Notebooks/Mobility | 28 | % | 23 | % | ||||||||||
Software | 11 | 24 | ||||||||||||
Desktops | 10 | 10 | ||||||||||||
Servers/Storage | 9 | 8 | ||||||||||||
Net/Com Products | 9 | 7 | ||||||||||||
Other Hardware/Services | 33 | 28 | ||||||||||||
Total Net Sales |
100 | % | 100 | % | ||||||||||
Stock Performance Indicators: | ||||||||||||||
Actual shares outstanding | 26,730 | 26,816 | ||||||||||||
Total book value per share | $ | 19.58 | $ | 17.52 | ||||||||||
Tangible book value per share | $ | 16.45 | $ | 14.35 | ||||||||||
Closing price | $ | 38.89 | $ | 28.19 | ||||||||||
Market capitalization | $ | 1,039,530 | $ | 755,943 | ||||||||||
Trailing price/earnings ratio | 16.3 | 15.9 | ||||||||||||
LTM Adjusted EBITDA (2) | $ | 99,068 | $ | 92,359 | ||||||||||
Adjusted market capitalization/LTM Adjusted EBITDA (3) | 9.5 | 7.5 | ||||||||||||
(1) Calculated as the trailing twelve months' of net income divided by
the average trailing twelve months' of equity.
(2) Adjusted EBITDA is
defined as EBITDA (earnings before interest, taxes, depreciation and
amortization) adjusted for stock-based compensation and acquisition,
rebranding, and restructuring costs.
(3) Adjusted market
capitalization is defined as gross market capitalization less cash
balance.
REVENUE AND MARGIN INFORMATION For the Three Months Ended September 30, |
2018 | 2017 | ||||||||||||||
(amounts in thousands) |
Net Sales |
Gross Margin |
Net Sales |
Gross Margin |
||||||||||||
Business Solutions | $ | 244,872 | 18.2 | % | $ | 290,569 | 14.9 | % | ||||||||
Enterprise Solutions | 265,477 | 14.3 | 268,022 | 12.7 | ||||||||||||
Public Sector Solutions | 148,155 | 12.1 | 170,639 | 11.0 | ||||||||||||
Total | $ | 658,504 | 15.3 | % | $ | 729,230 | 13.2 | % | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||||||
(amounts in thousands, except per share data) | 2018 | 2017 ((1)) | 2018 | 2017 ((1)) | ||||||||||||||||
Net sales | $ | 658,504 | $ | 729,230 | $ | 1,989,969 | $ | 2,149,616 | ||||||||||||
Cost of sales | 558,060 | 633,087 | 1,685,685 | 1,867,070 | ||||||||||||||||
Gross profit | 100,444 | 96,143 | 304,284 | 282,546 | ||||||||||||||||
Selling, general and administrative expenses | 81,494 | 74,404 | 244,915 | 226,915 | ||||||||||||||||
Income from operations | 18,950 | 21,739 | 59,369 | 55,631 | ||||||||||||||||
Interest/other expense, net | 114 | (8 | ) | 412 | 20 | |||||||||||||||
Income tax provision | (5,298 | ) | (8,614 | ) | (16,489 | ) | (21,517 | ) | ||||||||||||
Net income | $ | 13,766 | $ | 13,117 | $ | 43,292 | $ | 34,134 | ||||||||||||
Earnings per common share: | ||||||||||||||||||||
Basic | $ | 0.52 | $ | 0.49 | $ | 1.62 | $ | 1.28 | ||||||||||||
Diluted | $ | 0.51 | $ | 0.49 | $ | 1.61 | $ | 1.27 | ||||||||||||
Shares used in the computation of earnings per common share: | ||||||||||||||||||||
Basic | 26,716 | 26,802 | 26,745 | 26,754 | ||||||||||||||||
Diluted | 26,902 | 26,899 | 26,883 | 26,886 | ||||||||||||||||
(1) Amounts are not restated and represent the amounts recognized under generally accepted accounting principles in place during the relevant reporting period.
CONDENSED CONSOLIDATED BALANCE SHEETS |
September 30, 2018 |
December 31, 2017 (1) |
||||||||
(amounts in thousands) | ||||||||||
ASSETS | ||||||||||
Current Assets: | ||||||||||
Cash and cash equivalents | $ | 102,243 | $ | 49,990 | ||||||
Accounts receivable, net | 400,831 | 449,682 | ||||||||
Inventories, net | 105,283 | 106,753 | ||||||||
Prepaid expenses and other current assets | 6,068 | 5,737 | ||||||||
Income taxes receivable | 2,658 | 3,933 | ||||||||
Total current assets | 617,083 | 616,095 | ||||||||
Property and equipment, net | 48,176 | 41,491 | ||||||||
Goodwill | 73,602 | 73,602 | ||||||||
Intangibles assets, net | 9,924 | 11,025 | ||||||||
Other assets | 1,442 | 5,638 | ||||||||
Total Assets | $ | 750,227 | $ | 747,851 | ||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||
Current Liabilities: | ||||||||||
Accounts payable | $ | 165,190 | $ | 194,257 | ||||||
Accrued expenses and other liabilities | 23,475 | 31,096 | ||||||||
Accrued payroll | 20,359 | 22,662 | ||||||||
Total current liabilities | 209,024 | 248,015 | ||||||||
Deferred income taxes | 16,125 | 15,696 | ||||||||
Other liabilities | 1,836 | 1,888 | ||||||||
Total Liabilities | 226,985 | 265,599 | ||||||||
Stockholders’ Equity: | ||||||||||
Common stock | 287 | 287 | ||||||||
Additional paid-in capital | 115,039 | 114,154 | ||||||||
Retained earnings | 428,162 | 383,673 | ||||||||
Treasury stock at cost | (20,246 | ) | (15,862 | ) | ||||||
Total Stockholders’ Equity | 523,242 | 482,252 | ||||||||
Total Liabilities and Stockholders’ Equity | $ | 750,227 | $ | 747,851 | ||||||
(1) Amounts are not restated and represent the amounts recognized under generally accepted accounting principles in place during the relevant reporting period.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||||||||
Three Months Ended |
Nine Month Ended |
|||||||||||||||||||
(amounts in thousands) | 2018 | 2017 | 2018 | 2017 | ||||||||||||||||
Cash Flows from Operating Activities: | ||||||||||||||||||||
Net income | $ | 13,766 | $ | 13,117 | $ | 43,292 | $ | 34,134 | ||||||||||||
Adjustments to reconcile net income to net cash provided by (used for) operating activities: | ||||||||||||||||||||
Depreciation and amortization | 3,633 | 2,935 | 10,362 | 8,645 | ||||||||||||||||
Provision for doubtful accounts | 734 | 503 | 1,428 | 1,116 | ||||||||||||||||
Stock-based compensation expense | 273 | 175 | 738 | 560 | ||||||||||||||||
Deferred income taxes | - | - | 429 | 164 | ||||||||||||||||
Loss on disposal of fixed assets | 51 | - | 51 | - | ||||||||||||||||
Changes in assets and liabilities: | ||||||||||||||||||||
Accounts receivable | 62,429 | 43,270 | 63,881 | 28,101 | ||||||||||||||||
Inventories | 2,166 | 11,502 | (9,399 | ) | (16,189 | ) | ||||||||||||||
Prepaid expenses and other current assets | (1,514 | ) | 357 | 812 | (2,191 | ) | ||||||||||||||
Other non-current assets | 2,279 | 132 | 282 | (3,945 | ) | |||||||||||||||
Accounts payable | (35,524 | ) | (22,092 | ) | (29,361 | ) | (13,162 | ) | ||||||||||||
Accrued expenses and other liabilities | (8,558 | ) | (11,780 | ) | (1,262 | ) | (8,872 | ) | ||||||||||||
Net cash provided by operating activities | 39,735 | 38,119 | 81,253 | 28,361 | ||||||||||||||||
Cash Flows from Investing Activities: | ||||||||||||||||||||
Purchases of equipment | (5,714 | ) | (3,413 | ) | (15,641 | ) | (7,944 | ) | ||||||||||||
Net cash used for investing activities | (5,714 | ) | (3,413 | ) | (15,641 | ) | (7,944 | ) | ||||||||||||
Cash Flows from Financing Activities: | ||||||||||||||||||||
Proceeds from short-term borrowings | - | - | 859 | - | ||||||||||||||||
Repayment of short-term borrowings | - | - | (859 | ) | - | |||||||||||||||
Purchase of treasury shares | - | - | (4,384 | ) | - | |||||||||||||||
Dividend payment | - | - | (9,122 | ) | (9,041 | ) | ||||||||||||||
Exercise of stock options | - | 1 | - | 1,679 | ||||||||||||||||
Issuance of stock under Employee Stock Purchase Plan | - | - | 605 | 603 | ||||||||||||||||
Payment of payroll taxes on stock-based compensation through shares withheld | (458 | ) | (500 | ) | (458 | ) | (500 | ) | ||||||||||||
Net cash (used for) provided by financing activities | (458 | ) | (499 | ) | (13,359 | ) | (7,259 | ) | ||||||||||||
Increase (decrease) in cash and cash equivalents | 33,563 | 34,207 | 52,253 | 13,158 | ||||||||||||||||
Cash and cash equivalents, beginning of period | 68,680 | 28,131 | 49,990 | 49,180 | ||||||||||||||||
Cash and cash equivalents, end of period | $ | 102,243 | $ | 62,338 | $ | 102,243 | $ | 62,338 | ||||||||||||
Non-cash Investing Activities: | ||||||||||||||||||||
Accrued capital expenditures | $ | 1,055 | $ | 294 | $ | 1,055 | $ | 294 | ||||||||||||
Supplemental Cash Flow Information: | ||||||||||||||||||||
Income taxes paid | $ | 6,825 | $ | 8,589 | $ | 15,134 | $ | 24,293 | ||||||||||||
(1) Amounts are not restated and represent the amounts recognized under generally accepted accounting principles in place during the relevant reporting period.
EBITDA AND ADJUSTED EBITDA | ||||||||||||||||||||||||
A reconciliation of EBITDA and Adjusted EBITDA to the most directly comparable GAAP measure is detailed below. Adjusted EBITDA is defined as EBITDA (earnings before interest, taxes, depreciation and amortization) adjusted for stock-based compensation and special charges. 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 includes or excludes 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. Non-GAAP measures are not a substitute for GAAP measures and should be considered together with the GAAP financial measures. Our non-GAAP financial measures may not be comparable to other similar titled measures of other companies. |
||||||||||||||||||||||||
(amounts in thousands) | Three Months Ended September 30, | LTM Ended September 30, (1) | ||||||||||||||||||||||
2018 | 2017 | % Change | 2018 | 2017 | % Change | |||||||||||||||||||
Net income | $ | 13,766 | $ | 13,117 | 5 | % | $ | 64,015 | $ | 47,131 | 36 | % | ||||||||||||
Depreciation and amortization | 3,634 | 2,935 | 24 | % | 13,557 | 11,593 | 17 | % | ||||||||||||||||
Income tax expense | 5,298 | 8,614 | (38 | %) | 17,740 | 30,407 | (42 | %) | ||||||||||||||||
Interest expense | 51 | 30 | 70 | % | 142 | 142 | 0 | % | ||||||||||||||||
EBITDA | 22,749 | 24,696 | (8 | %) | 95,454 | 89,273 | 7 | % | ||||||||||||||||
Special charges (2) | - | - | 0 | % | 2,695 | 2,452 | 10 | % | ||||||||||||||||
Stock-based compensation | 273 | 176 | 55 | % | 919 | 634 | 45 | % | ||||||||||||||||
Adjusted EBITDA | $ | 23,022 | $ | 24,872 | (7 | %) | $ | 99,068 | $ | 92,359 | 7 | % | ||||||||||||
(1) LTM: Last twelve months
(2) Special charges in 2017 consist of a
fourth quarter one-time bonus paid to all employees except executive
officers as well as severance and relocation costs for our Softmart
facility incurred in the second quarter 2017. Special charges in last
twelve months of 2017 consist of our acquisition of Softmart, the
rebranding of the Company, and duplicate costs incurred with the move of
our Chicago-area facility.
RECONCILIATION OF CHANGES IN REVENUE STANDARD | ||||||||||||||||||||||||||||||||||||||||
(Unaudited, in thousands, except per share amounts) | ||||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, |
Change |
Change |
||||||||||||||||||||||||||||||||||||||
2018 | 2017 | Amount | Percent | Amount | Percent | |||||||||||||||||||||||||||||||||||
Previous Revenue Standard |
||||||||||||||||||||||||||||||||||||||||
As Presented |
% of Net Sales |
Impact of New Revenue Standard |
Amount |
% of Net Sales | Amount | % of Net Sales | ||||||||||||||||||||||||||||||||||
Net sales | $ | 658,504 | 100.0 | % | $ | 107,826 | $ | 766,330 | 100.0 | % | $ | 729,230 | 100.0 | % | $ | (70,726 | ) | (9.7 | %) | $ | 37,100 | 5.1 | % | |||||||||||||||||
Cost of sales | 558,060 | 84.7 | % | 107,575 | 665,635 | 86.9 | % | 633,087 | 86.8 | % | (75,027 | ) | (11.9 | %) | 32,548 | 5.1 | % | |||||||||||||||||||||||
Gross profit | 100,444 | 15.3 | % | 251 | 100,695 | 13.1 | % | 96,143 | 13.2 | % | 4,301 | 4.5 | % | 4,552 | 4.7 | % | ||||||||||||||||||||||||
Selling, general and administrative expenses | 81,494 | 12.4 | % | 27 | 81,521 | 10.6 | % | 74,404 | 10.2 | % | 7,090 | 9.5 | % | 7,117 | 9.6 | % | ||||||||||||||||||||||||
Income from operations | 18,950 | 2.9 | % | 224 | 19,174 | 2.5 | % | 21,739 | 3.0 | % | (2,789 | ) | (12.8 | %) | (2,565 | ) | (11.8 | %) | ||||||||||||||||||||||
Interest income, net | 114 | - | - | 114 | - | (8 | ) | - | 122 | (1,525.0 | %) | 122 | (1,525.0 | %) | ||||||||||||||||||||||||||
Income tax provision | (5,298 | ) | (0.8 | %) | (62 | ) | (5,360 | ) | (0.7 | %) | (8,614 | ) | (1.2 | %) | 3,316 | (38.5 | %) | 3,254 | (37.8 | %) | ||||||||||||||||||||
Net income | $ | 13,766 | 2.1 | % | $ | 162 | $ | 13,928 | 1.8 | % | $ | 13,117 | 1.8 | % | $ | 649 | 4.9 | % | $ | 811 | 6.2 | % | ||||||||||||||||||
Earnings per common share: | ||||||||||||||||||||||||||||||||||||||||
Basic | $ | 0.52 | $ | - | $ | 0.52 | $ | 0.49 | $ | 0.03 | 6.1 | % | $ | 0.03 | 6.1 | % | ||||||||||||||||||||||||
Diluted | $ | 0.51 | $ | 0.01 | $ | 0.52 | $ | 0.49 | $ | 0.02 | 4.1 | % | $ | 0.03 | 6.1 | % | ||||||||||||||||||||||||
Shares used in the computation of earnings per common share | ||||||||||||||||||||||||||||||||||||||||
Basic | 26,716 | 26,716 | 26,802 | |||||||||||||||||||||||||||||||||||||
Diluted | 26,902 | 26,902 | 26,899 | |||||||||||||||||||||||||||||||||||||
RECONCILIATION OF CHANGES IN REVENUE STANDARD | |||||||||||||||||||||||||||||||||||||||
(Unaudited, in thousands, except per share amounts) | |||||||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, |
Change As Presented |
Change Previous Revenue Standard |
|||||||||||||||||||||||||||||||||||||
2018 | 2017 | Amount | Percent | Amount | Percent | ||||||||||||||||||||||||||||||||||
Previous Revenue Standard |
|||||||||||||||||||||||||||||||||||||||
As Presented |
% of Net Sales |
Impact of New Revenue Standard |
Amount |
% of Net Sales | Amount | % of Net Sales | |||||||||||||||||||||||||||||||||
Net sales | $ | 1,989,969 | 100.0 | % | $ | 296,583 | $ | 2,286,552 | 100.0 | % | $ | 2,149,616 | 100.0 | % | $ | (159,647 | ) | (7.4 | %) | $ | 136,936 | 6.4 | % | ||||||||||||||||
Cost of sales | 1,685,685 | 84.7 | % | 295,540 | 1,981,225 | 86.6 | % | 1,867,070 | 86.9 | % | (181,385 | ) | (9.7 | %) | 114,155 | 6.1 | % | ||||||||||||||||||||||
Gross profit | 304,284 | 15.3 | % | 1,043 | 305,327 | 13.4 | % | 282,546 | 13.1 | % | 21,738 | 7.7 | % | 22,781 | 8.1 | % | |||||||||||||||||||||||
Selling, general and administrative expenses | 244,915 | 12.3 | % | 235 | 245,150 | 10.7 | % | 226,915 | 10.5 | % | 18,000 | 7.9 | % | 18,235 | 8.0 | % | |||||||||||||||||||||||
Income from operations | 59,369 | 3.0 | % | 808 | 60,177 | 2.7 | % | 55,631 | 2.6 | % | 3,738 | 6.7 | % | 4,546 | 8.2 | % | |||||||||||||||||||||||
Interest income, net | 412 | - | - | 412 | 0.0 | % | 20 | 0.0 | % | 392 | 1,960.0 | % | 392 | 1,960.0 | % | ||||||||||||||||||||||||
Income tax provision | (16,489 | ) | (0.8 | %) | (224 | ) | (16,713 | ) | (0.7 | %) | (21,517 | ) | (1.0 | %) | 5,028 | (23.4 | %) | 4,804 | (22.3 | %) | |||||||||||||||||||
Net income | $ | 43,292 | 2.2 | % | $ | 584 | $ | 43,876 | 1.9 | % | $ | 34,134 | 1.6 | % | $ | 9,158 | 26.8 | % | $ | 9,742 | 28.5 | % | |||||||||||||||||
Earnings per common share: | |||||||||||||||||||||||||||||||||||||||
Basic | $ | 1.62 | $ | 0.02 | $ | 1.64 | $ | 1.28 | $ | 0.34 | 26.6 | % | $ | 0.36 | 28.1 | % | |||||||||||||||||||||||
Diluted | $ | 1.61 | $ | 0.02 | $ | 1.63 | $ | 1.27 | $ | 0.34 | 26.8 | % | $ | 0.36 | 28.3 | % | |||||||||||||||||||||||
Shares used in the computation of earnings per common share | |||||||||||||||||||||||||||||||||||||||
Basic | 26,745 | 26,745 | 26,754 | ||||||||||||||||||||||||||||||||||||
Diluted | 26,883 | 26,883 | 26,886 | ||||||||||||||||||||||||||||||||||||
CONSOLIDATED SELECTED FINANCIAL INFORMATION UNDER PREVIOUS REVENUE RECOGNITION STANDARD | |||||||||||||
2018 | 2017 | ||||||||||||
As Presented |
Impact of New Revenue Standard |
Previous Revenue Standard | |||||||||||
Inventory turns | 22 | 4 | 26 | 22 | |||||||||
Days sales outstanding | 50 | (7 | ) | 43 | 43 | ||||||||
Product Mix: |
% of Net Sales |
% of Net Sales |
% of Net Sales |
||||||||||
Notebooks/Mobility | 28 | % | (4 | ) | 24 | % | 23 | % | |||||
Software | 11 | 12 | 23 | 24 | |||||||||
Desktops | 10 | (1 | ) | 9 | 10 | ||||||||
Servers/Storage | 9 | (1 | ) | 8 | 8 | ||||||||
Net/Com Products | 9 | (1 | ) | 8 | 7 | ||||||||
Other Hardware/Services | 33 | (5 | ) | 28 | 28 | ||||||||
Total Net Sales | 100 | % | 100 | % | 100 | % |
RECONCILIATION OF CHANGES IN REVENUE STANDARD FOR SEGMENT NET SALES | |||||||||||||||||||||||||||||||
(Unaudited, in thousands) | |||||||||||||||||||||||||||||||
Three Months Ended September 30, |
Change As Presented |
Change Previous Revenue Standard |
|||||||||||||||||||||||||||||
2018 | 2017 | Amount | Percent | Amount | Percent | ||||||||||||||||||||||||||
Net sales |
As Presented |
Impact of New Revenue Standard |
Previous Revenue Standard | ||||||||||||||||||||||||||||
Business Solutions | $ | 244,872 | $ | 49,335 | $ | 294,207 | $ | 290,569 | $ | (45,697 | ) | (15.7 | %) | $ | 3,638 | 1.3 | % | ||||||||||||||
Enterprise Solutions | 265,477 | 38,106 | 303,583 | 268,022 | (2,545 | ) | (0.9 | %) | 35,561 | 13.3 | % | ||||||||||||||||||||
Public Sector Solutions | 148,155 | 20,385 | 168,540 | 170,639 | (22,484 | ) | (13.2 | %) | (2,099 | ) | (1.2 | %) | |||||||||||||||||||
Total | $ | 658,504 | $ | 107,826 | $ | 766,330 | $ | 729,230 | $ | (70,726 | ) | (9.7 | %) | $ | 37,100 | 5.1 | % | ||||||||||||||
RECONCILIATION OF CHANGES IN REVENUE STANDARD FOR SEGMENT GROSS PROFITS | |||||||||||||||||||||||||||||||
(Unaudited, in thousands) | |||||||||||||||||||||||||||||||
Three Months Ended September 30, |
Change As Presented |
Change Previous Revenue Standard |
|||||||||||||||||||||||||||||
2018 | 2017 | Amount | Percent | Amount | Percent | ||||||||||||||||||||||||||
Gross profits |
As Presented |
Impact of New Revenue Standard |
Previous Revenue Standard | ||||||||||||||||||||||||||||
Business Solutions | $ | 44,586 | $ | 377 | $ | 44,963 | $ | 43,393 | $ | 1,193 | 2.7 | % | $ | 1,570 | 3.6 | % | |||||||||||||||
Enterprise Solutions | 37,880 | (13 | ) | 37,867 | 34,064 | 3,816 | 11.2 | % | 3,803 | 11.2 | % | ||||||||||||||||||||
Public Sector Solutions | 17,978 | (113 | ) | 17,865 | 18,686 | (708 | ) | (3.8 | %) | (821 | ) | (4.4 | %) | ||||||||||||||||||
Total | $ | 100,444 | $ | 251 | $ | 100,695 | $ | 96,143 | $ | 4,301 | 4.5 | % | $ | 4,552 | 4.7 | % | |||||||||||||||
RECONCILIATION OF CHANGES IN REVENUE STANDARD FOR SEGMENT GROSS MARGINS | |||||||||||||||||||||||||||||||
(Unaudited, in thousands) | |||||||||||||||||||||||||||||||
Three Months Ended September 30, |
Change As Presented |
Change Previous Revenue Standard |
|||||||||||||||||||||||||||||
2018 | 2017 | Amount | Amount | ||||||||||||||||||||||||||||
Gross margins |
As Presented |
Impact of New Revenue Standard |
Previous Revenue Standard | ||||||||||||||||||||||||||||
Business Solutions | 18.2 | % | (293 | ) | 15.3 | % | 14.9 | % | 327 | 35 | |||||||||||||||||||||
Enterprise Solutions | 14.3 | % | (180 | ) | 12.5 | % | 12.7 | % | 156 | (24 | ) | ||||||||||||||||||||
Public Sector Solutions | 12.1 | % | (153 | ) | 10.6 | % | 11.0 | % | 118 | (35 | ) | ||||||||||||||||||||
Total | 15.3 | % | (211 | ) | 13.1 | % | 13.2 | % | 207 | (4 | ) | ||||||||||||||||||||
RECONCILIATION OF CHANGES IN REVENUE STANDARD FOR SEGMENT NET SALES | |||||||||||||||||||||||||||||||
(Unaudited, in thousands) | |||||||||||||||||||||||||||||||
Nine Months Ended September 30, |
Change As Presented |
Change Previous Revenue Standard |
|||||||||||||||||||||||||||||
2018 | 2017 | Amount | Percent | Amount | Percent | ||||||||||||||||||||||||||
Net sales |
As Presented |
Impact of New Revenue Standard |
Previous Revenue Standard | ||||||||||||||||||||||||||||
Business Solutions | $ | 778,192 | $ | 125,983 | $ | 904,175 | $ | 860,622 | $ | (82,430 | ) | (9.6 | %) | $ | 43,553 | 5.1 | % | ||||||||||||||
Enterprise Solutions | 823,786 | 119,034 | 942,820 | 823,017 | 769 | 0.1 | % | 119,803 | 14.6 | % | |||||||||||||||||||||
Public Sector Solutions | 387,991 | 51,566 | 439,557 | 465,977 | (77,986 | ) | (16.7 | %) | (26,420 | ) | (5.7 | %) | |||||||||||||||||||
Total | $ | 1,989,969 | $ | 296,583 | $ | 2,286,552 | $ | 2,149,616 | $ | (159,647 | ) | (7.4 | %) | $ | 136,936 | 6.4 | % | ||||||||||||||
RECONCILIATION OF CHANGES IN REVENUE STANDARD FOR SEGMENT GROSS PROFITS | |||||||||||||||||||||||||||||||
(Unaudited, in thousands) | |||||||||||||||||||||||||||||||
Nine Months Ended September 30, |
Change As Presented |
Change Previous Revenue Standard |
|||||||||||||||||||||||||||||
2018 | 2017 | Amount | Percent | Amount | Percent | ||||||||||||||||||||||||||
Gross profits |
As Presented |
Impact of New Revenue Standard |
Previous Revenue Standard | ||||||||||||||||||||||||||||
Business Solutions | $ | 138,150 | $ | 958 | $ | 139,108 | $ | 131,461 | $ | 6,689 | 5.1 | % | $ | 7,647 | 5.8 | % | |||||||||||||||
Enterprise Solutions | 117,830 | 198 | 118,028 | 102,800 | 15,030 | 14.6 | % | 15,228 | 14.8 | % | |||||||||||||||||||||
Public Sector Solutions | 48,304 | (113 | ) | 48,191 | 48,285 | 19 | 0.0 | % | (94 | ) | (0.2 | %) | |||||||||||||||||||
Total | $ | 304,284 | $ | 1,043 | $ | 305,327 | $ | 282,546 | $ | 21,738 | 7.7 | % | $ | 22,781 | 8.1 | % | |||||||||||||||
RECONCILIATION OF CHANGES IN REVENUE STANDARD FOR SEGMENT GROSS MARGINS | |||||||||||||||||||||||||||||||
(Unaudited, in thousands) | |||||||||||||||||||||||||||||||
Nine Months Ended September 30, |
Change As Presented |
Change Previous Revenue Standard |
|||||||||||||||||||||||||||||
2018 | 2017 | Amount | Amount | ||||||||||||||||||||||||||||
Gross margins |
As Presented |
Impact of New Revenue Standard |
Previous Revenue Standard | ||||||||||||||||||||||||||||
Business Solutions | 17.8 | % | (237 | ) | 15.4 | % | 15.3 | % | 248 | 11 | |||||||||||||||||||||
Enterprise Solutions | 14.3 | % | (178 | ) | 12.5 | % | 12.5 | % | 181 | 3 | |||||||||||||||||||||
Public Sector Solutions | 12.4 | % | (149 | ) | 11.0 | % | 10.4 | % | 209 | 60 | |||||||||||||||||||||
Total | 15.3 | % | (194 | ) | 13.4 | % | 13.1 | % | 215 | 21 | |||||||||||||||||||||
RECONCILIATION OF CHANGES IN REVENUE STANDARD FOR EBITDA AND ADJUSTED EBITDA | |||||||||||||||||||
A reconciliation of EBITDA and Adjusted EBITDA to the most directly comparable GAAP measure is detailed below. Adjusted EBITDA is defined as EBITDA (earnings before interest, taxes, depreciation and amortization) adjusted for stock-based compensation and special charges. 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 includes or excludes 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. Non-GAAP measures are not a substitute for GAAP measures and should be considered together with the GAAP financial measures. Our non-GAAP financial measures may not be comparable to other similar titled measures of other companies. | |||||||||||||||||||
(amounts in thousands) | Three Months Ended September 30, |
Change As Presented |
Change Previous Revenue Standard |
||||||||||||||||
2018 | 2017 | Percent | Percent | ||||||||||||||||
As Presented |
Impact of New Revenue Standard |
Previous Revenue Standard | |||||||||||||||||
Net income | $ | 13,766 | $ | 162 | $ | 13,928 | $ | 13,117 | 5 | % | 6 | % | |||||||
Depreciation and amortization | 3,634 | - | 3,634 | 2,935 | 24 | % | 24 | % | |||||||||||
Income tax expense | 5,298 | 62 | 5,360 | 8,614 | (38 | %) | (38 | %) | |||||||||||
Interest expense | 51 | - | 51 | 30 | 70 | % | 70 | % | |||||||||||
EBITDA | 22,749 | 224 | 22,973 | 24,696 | (8 | %) | (7 | %) | |||||||||||
Stock-based compensation | 273 | - | 273 | 176 | 55 | % | 55 | % | |||||||||||
Adjusted EBITDA | $ | 23,022 | $ | 224 | $ | 23,246 | $ | 24,872 | (7 | %) | (7 | %) | |||||||
(amounts in thousands) | LTM Ended September 30, (1) |
Change As Presented |
Change Previous Revenue Standard |
||||||||||||||||
2018 | 2017 | Percent | Percent | ||||||||||||||||
As Presented |
Impact of New Revenue Standard |
Previous Revenue Standard | |||||||||||||||||
Net income | $ | 64,015 | $ | 584 | $ | 64,599 | $ | 47,131 | 36 | % | 37 | % | |||||||
Depreciation and amortization | 13,557 | - | 13,557 | 11,593 | 17 | % | 17 | % | |||||||||||
Income tax expense | 17,740 | 224 | 17,964 | 30,407 | (42 | %) | (41 | %) | |||||||||||
Interest expense | 142 | - | 142 | 142 | 0 | % | 0 | % | |||||||||||
EBITDA | 95,454 | 808 | 96,262 | 89,273 | 7 | % | 8 | % | |||||||||||
Special charges (2) | 2,695 | - | 2,695 | 2,482 | 9 | % | 9 | % | |||||||||||
Stock-based compensation | 919 | - | 919 | 634 | 45 | % | 45 | % | |||||||||||
Adjusted EBITDA | $ | 99,068 | $ | 808 | $ | 99,876 | $ | 92,389 | 7 | % | 8 | % | |||||||
(1) LTM: Last twelve months
(2) Special charges in 2017 consist of a
fourth quarter one-time bonus paid to all employees except executive
officers as well as severance and relocation costs for our Softmart
facility incurred in the second quarter 2017. Special charges in last
twelve months of 2017 consist of our acquisition of Softmart, the
rebranding of the Company, and duplicate costs incurred with the move of
our Chicago-area facility.
cnxn-g
CONTACT:
Investor Relations Contact:
Connection
Steve
Sarno, 603-683-2505
Steve.Sarno@connection.com