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): February 7, 2019
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 February 7, 2019, PC Connection, Inc. announced its financial results for the quarter ended December 31, 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 February 7, 2019.
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: |
February 7, 2019 |
PC CONNECTION, INC. |
|
|
|||
|
|
By: |
/s/ Stephen P. Sarno |
Stephen P. Sarno |
|||
Senior Vice President, Chief Financial |
|||
Officer & Treasurer |
Exhibit 99.1
Connection (CNXN) Reports Fourth Quarter and Full Year Results
Operating Income Increases by 20% from Prior Q4
FOURTH QUARTER SUMMARY:
FULL YEAR SUMMARY:
MERRIMACK, N.H.--(BUSINESS WIRE)--February 7, 2019--Connection (PC Connection, Inc.; NASDAQ: CNXN), a leading technology solutions provider to business, government, and education markets, today announced results for the fourth quarter and year ended December 31, 2018. Net income for the fourth quarter ended December 31, 2018 increased by 2.8% to $21.3 million, or $0.80 per diluted share, compared to net income of $20.7 million, or $0.77 per diluted share for the prior year fourth quarter. This is being compared to Q4 2017 which benefited from a $7.8 million tax benefit resulting from the adoption of the Tax Cuts and Jobs Act. Net income growth adjusted for this and other non-recurring items was 39.1%.
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 fourth quarter ended December 31, 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 December 31, 2018 were $709.5 million. Net sales prior to the impact of the new revenue recognition standard for the quarter ended December 31, 2018 increased by 7.3% to $817.6 million, compared to $762.3 million for the prior year fourth quarter.
Gross profit as presented for the quarter ended December 31, 2018 was $106.8 million. Gross profit prior to the impact of the new revenue recognition standard for the quarter ended December 31, 2018 was $106.7 million, compared to $99.5 million in the prior year fourth quarter, an increase of 7.2%.
Gross margin as presented for the quarter ended December 31, 2018 was 15.1%. Gross margin prior to the impact of the new revenue recognition standard was 13.1%, compared to 13.1% for the prior year fourth quarter.
Operating income as presented for the quarter ended December 31, 2018 was $26.3 million. Operating income prior to the impact of the new revenue recognition standard was $26.3 million, compared to $21.9 million in the prior year fourth quarter, an increase of 19.9%.
Net income as presented for the quarter ended December 31, 2018 was $21.3 million. Net income prior to the impact of the new revenue recognition standard was $21.3 million, compared to $20.7 million in the prior year fourth quarter, an increase of 2.6%.
Earnings per share (“EPS”) on a diluted basis as presented for the quarter ended December 31, 2018 was $0.80. EPS prior to the impact of the new revenue recognition standard was $0.79 per share, compared to $0.77 on a diluted basis in the prior year fourth quarter.
Net income, totaled $64.6 million for the year ended December 31, 2018, compared to $54.9 million for the year ended December 31, 2017. Earnings before interest, taxes, depreciation and amortization, adjusted for restructuring and other charges, favorable resolution of a contract dispute, and stock-based compensation expense (“Adjusted EBITDA”), a non-GAAP measure, totaled $102.6 million for the year ended December 31, 2018. Adjusted EBITDA prior to the impact of the new revenue recognition standard was $103.4 million, compared to $94.0 million for the year ended December 31, 2017.
Net sales as presented for the year ended December 31, 2018 were $2,699.5 million. Net sales prior to the impact of the new revenue recognition standard for the year ended December 31, 2018 increased by 6.6% to $3,104.2 million, compared to $2,911.9 million for the year ended December 31, 2017.
Gross profit as presented for the year ended December 31, 2018 was $411.1 million. Gross profit prior to the impact of the new revenue recognition standard for the year ended December 31, 2018 was $412.0 million, compared to $382.1 million for the year ended December 31, 2017, an increase of 7.8%.
Gross margin as presented for the year ended December 31, 2018 was 15.2%. Gross margin prior to the impact of the new revenue recognition standard was 13.3%, compared to 13.1% for the year ended December 31, 2017.
Operating income as presented for the year ended December 31, 2018 was $85.7 million. Operating income prior to the impact of the new revenue recognition standard was $86.4 million, compared to $77.5 million for the year ended December 31, 2017, an increase of 11.5%.
Net income as presented for the year ended December 31, 2018 was $64.6 million. Net income prior to the impact of the new revenue recognition standard was $65.1 million, compared to $54.9 million for the year ended December 31, 2017, an increase of 18.7%.
Quarterly Performance by Segment:
Quarterly Sales by Product Mix:
Selling, general and administrative (“SG&A”) expenses as presented, increased in the fourth quarter of 2018 to $79.5 million from $74.9 million in the prior year quarter. SG&A in the fourth quarter of 2018 prior to the impact of the new revenue recognition standard was $79.5 million. The increase was primarily the result of increased variable compensation associated with our higher gross profits. SG&A, as reported, as a percentage of net sales, was 11.2%, compared to 9.8% in the prior year quarter. However, SG&A in the fourth quarter of 2018, prior to the impact of the new revenue recognition standard, was 9.7%.
In addition, the fourth quarter 2018 results include $1.0 million of restructuring and other related costs. This charge includes severance related to internal restructuring activities. Included in other income (expense), net is $2.3 million related to the favorable resolution of a contract dispute.
Cash and cash equivalents were $91.7 million at December 31, 2018, compared to $50.0 million at December 31, 2017. In January 2019, we paid a $0.32 cent per share special dividend to shareholders, which totaled $8.5 million. During the fourth quarter of 2018, the Company repurchased 365,703 shares of stock for $11.0 million. Days sales outstanding were 51 days at December 31, 2018, up from 48 days in the prior year quarter; excluding the impact of the new revenue recognition standard, days sales outstanding would have decreased to 45 days outstanding. Inventory turns were 21 turns in the fourth quarter of 2018, down from 24 turns in the prior year quarter; excluding the impact of the new revenue recognition standard, inventory turns would have increased to 25 turns.
“The Company achieved record operating income this quarter. We saw strong demand for Edge, Core, and Cloud technology solutions. In addition, we are pleased with the growth in our Enterprise segment and in our advanced technology solutions,” said Tim McGrath, President and Chief Executive Officer. “We believe that our team and the strategies that we have in place position us well to gain market share and increase long term shareholder value,” concluded Mr. McGrath.
Conference Call and Webcast
Connection will host a conference call and live web cast today, February 7, 2019 at 4:30 p.m. ET to discuss its fourth 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, Adjusted EPS and Adjusted Net Income are non-GAAP financial measures. 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 December 31, | 2018 | 2017 | ||||||||||||||||||||
% |
||||||||||||||||||||||
(Amounts and shares in thousands, except operating data, P/E ratio, and per share data) | ||||||||||||||||||||||
Operating Data: | ||||||||||||||||||||||
Net sales | $ | 709,520 | $ | 762,267 | (7 | %) | ||||||||||||||||
Diluted earnings per share | $ | 0.80 | $ | 0.77 | 4 | % | ||||||||||||||||
Gross margin | 15.1 | % | 13.1 | % | ||||||||||||||||||
Operating margin | 3.7 | % | 2.9 | % | ||||||||||||||||||
Return on equity (1) | 12.7 | % | 12.0 | % | ||||||||||||||||||
Inventory turns | 21 | 24 | ||||||||||||||||||||
Days sales outstanding | 51 | 48 | ||||||||||||||||||||
% of Net Sales |
% of Net Sales |
|||||||||||||||||||||
Product Mix: | ||||||||||||||||||||||
Notebooks/Mobility | 26 | % | 21 | % | ||||||||||||||||||
Accessories | 14 | 9 | ||||||||||||||||||||
Software | 12 | 24 | ||||||||||||||||||||
Desktops | 10 | 11 | ||||||||||||||||||||
Servers/Storage | 10 | 9 | ||||||||||||||||||||
Displays | 9 | 9 | ||||||||||||||||||||
Net/Com Products | 8 | 7 | ||||||||||||||||||||
Other Hardware/Services | 11 | 10 | ||||||||||||||||||||
Total Net Sales | 100 | % | 100 | % | ||||||||||||||||||
Stock Performance Indicators: | ||||||||||||||||||||||
Actual shares outstanding | 26,396 | 26,853 | ||||||||||||||||||||
Total book value per share | $ | 19.92 | $ | 17.96 | ||||||||||||||||||
Tangible book value per share | $ | 16.77 | $ | 14.81 | ||||||||||||||||||
Closing price | $ | 29.73 | $ | 26.21 | ||||||||||||||||||
Market capitalization | $ | 784,753 | $ | 703,817 | ||||||||||||||||||
Trailing price/earnings ratio | 12.3 | 12.9 | ||||||||||||||||||||
LTM Adjusted EBITDA (2) | $ | 102,620 | $ | 93,967 | ||||||||||||||||||
Adjusted market capitalization/LTM Adjusted EBITDA (3) | 6.8 | 7.0 | ||||||||||||||||||||
(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 restructuring and other related charges. |
|
(3) Adjusted market capitalization is defined as gross market capitalization less cash balance. | |
REVENUE AND MARGIN INFORMATION | ||||||||||||||||||
For the Three Months Ended December 31, | 2018 | 2017 | ||||||||||||||||
(amounts in thousands) |
Net |
Gross Margin |
Net Sales |
Gross Margin |
||||||||||||||
Business Solutions | $ | 249,726 | 18.7 | % | $ | 298,017 | 15.6 | % | ||||||||||
Enterprise Solutions | 341,356 | 12.8 | 308,806 | 11.7 | ||||||||||||||
Public Sector Solutions | 118,438 | 13.7 | 155,444 | 10.9 | ||||||||||||||
Total | $ | 709,520 | 15.1 | % | $ | 762,267 | 13.1 | % | ||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||||||||
Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||||||||
(amounts in thousands, except per share data) | 2018 |
2017 (1) |
2018 |
2017 (1) |
||||||||||||||||||
Net sales | $ | 709,520 | $ | 762,267 | $ | 2,699,489 | $ | 2,911,883 | ||||||||||||||
Cost of sales | 602,718 | 662,737 | 2,288,403 | 2,529,807 | ||||||||||||||||||
Gross profit | 106,802 | 99,530 | 411,086 | 382,076 | ||||||||||||||||||
Selling, general and administrative expenses | 79,518 | 74,939 | 324,433 | 300,913 | ||||||||||||||||||
Restructuring and other charges | 967 | 2,695 | 967 | 3,636 | ||||||||||||||||||
Income from operations | 26,317 | 21,896 | 85,686 | 77,527 | ||||||||||||||||||
Other income/(expense), net | 2,566 | 78 | 2,978 | 98 | ||||||||||||||||||
Income tax provision | (7,583 | ) | (1,251 | ) | (24,072 | ) | (22,768 | ) | ||||||||||||||
Net income | $ | 21,300 | $ | 20,723 | $ | 64,592 | $ | 54,857 | ||||||||||||||
Earnings per common share: | ||||||||||||||||||||||
Basic | $ | 0.80 | $ | 0.77 | $ | 2.42 | $ | 2.05 | ||||||||||||||
Diluted | $ | 0.80 | $ | 0.77 | $ | 2.41 | $ | 2.04 | ||||||||||||||
Shares used in the computation of earnings per common share: | ||||||||||||||||||||||
Basic | 26,632 | 26,822 | 26,717 | 26,771 | ||||||||||||||||||
Diluted | 26,766 | 26,907 | 26,854 | 26,891 | ||||||||||||||||||
(1) Amounts are not restated and represent the amounts recognized under generally accepted accounting principles in place during the relevant reporting period. |
|
December 31, |
December 31, |
|||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||
(amounts in thousands) | ||||||||||||
ASSETS | ||||||||||||
Current Assets: | ||||||||||||
Cash and cash equivalents | $ | 91,703 | $ | 49,990 | ||||||||
Accounts receivable, net | 447,698 | 449,682 | ||||||||||
Inventories, net | 119,195 | 106,753 | ||||||||||
Income taxes receivable | 922 | 3,933 | ||||||||||
Prepaid expenses and other current assets | 9,661 | 5,737 | ||||||||||
Total current assets | 669,179 | 616,095 | ||||||||||
Property and equipment, net | 51,799 | 41,491 | ||||||||||
Goodwill | 73,602 | 73,602 | ||||||||||
Intangibles assets, net | 9,564 | 11,025 | ||||||||||
Other assets | 1,211 | 5,638 | ||||||||||
Total Assets | $ | 805,355 | $ | 747,851 | ||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||
Current Liabilities: | ||||||||||||
Accounts payable | $ | 201,640 | $ | 194,257 | ||||||||
Accrued payroll | 24,319 | 22,662 | ||||||||||
Accrued expenses and other liabilities | 33,840 | 31,096 | ||||||||||
Total current liabilities | 259,799 | 248,015 | ||||||||||
Deferred income taxes | 17,184 | 15,696 | ||||||||||
Other liabilities | 2,469 | 1,888 | ||||||||||
Total Liabilities | 279,452 | 265,599 | ||||||||||
Stockholders’ Equity: | ||||||||||||
Common stock | 288 | 287 | ||||||||||
Additional paid-in capital | 115,842 | 114,154 | ||||||||||
Retained earnings | 441,010 | 383,673 | ||||||||||
Treasury stock at cost | (31,237 | ) | (15,862 | ) | ||||||||
Total Stockholders’ Equity | 525,903 | 482,252 | ||||||||||
Total Liabilities and Stockholders’ Equity | $ | 805,355 | $ | 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 December 31, | Years Ended December 31, | |||||||||||||||||||||
(amounts in thousands) | 2018 |
2017 (1) |
2018 |
2017 (1) |
||||||||||||||||||
Cash Flows from Operating Activities: | ||||||||||||||||||||||
Net income | $ | 21,300 | $ | 20,723 | $ | 64,592 | $ | 54,857 | ||||||||||||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||||||||||||||||||||||
Depreciation and amortization | 3,701 | 3,194 | 14,063 | 11,839 | ||||||||||||||||||
Provision for doubtful accounts | 252 | 542 | 1,680 | 1,658 | ||||||||||||||||||
Stock-based compensation expense | 342 | 181 | 1,080 | 741 | ||||||||||||||||||
Deferred income taxes | 1,059 | (4,070 | ) | 1,488 | (3,906 | ) | ||||||||||||||||
Loss on disposal of fixed assets | - | 24 | 51 | 24 | ||||||||||||||||||
Changes in assets and liabilities: | ||||||||||||||||||||||
Accounts receivable | (49,009 | ) | (67,558 | ) | 14,872 | (39,457 | ) | |||||||||||||||
Inventories | (13,912 | ) | (29 | ) | (23,311 | ) | (16,218 | ) | ||||||||||||||
Prepaid expenses and other current assets | (1,857 | ) | 94 | (1,045 | ) | (2,097 | ) | |||||||||||||||
Other non-current assets | 2,121 | (320 | ) | 2,403 | (4,265 | ) | ||||||||||||||||
Accounts payable | 35,083 | 28,969 | 5,722 | 15,807 | ||||||||||||||||||
Accrued expenses and other liabilities | 6,506 | 9,209 | 5,244 | 337 | ||||||||||||||||||
Net cash provided by (used in) operating activities | 5,586 | (9,041 | ) | 86,839 | 19,320 | |||||||||||||||||
Cash Flows from Investing Activities: | ||||||||||||||||||||||
Purchases of equipment | (5,597 | ) | (3,859 | ) | (21,238 | ) | (11,803 | ) | ||||||||||||||
Net cash used in investing activities | (5,597 | ) | (3,859 | ) | (21,238 | ) | (11,803 | ) | ||||||||||||||
Cash Flows from Financing Activities: | ||||||||||||||||||||||
Proceeds from short-term borrowings | - | - | 859 | - | ||||||||||||||||||
Repayment of short-term borrowings | - | - | (859 | ) | - | |||||||||||||||||
Purchase of treasury shares | (10,991 | ) | - | (15,375 | ) | - | ||||||||||||||||
Dividend payment | - | - | (9,122 | ) | (9,041 | ) | ||||||||||||||||
Exercise of stock options | - | 71 | - | 1,750 | ||||||||||||||||||
Issuance of stock under Employee Stock Purchase Plan | 642 | 594 | 1,247 | 1,197 | ||||||||||||||||||
Payment of payroll taxes on stock-based compensation through shares withheld | (180 | ) | (113 | ) | (638 | ) | (613 | ) | ||||||||||||||
Net cash (used in) provided by financing activities | (10,529 | ) | 552 | (23,888 | ) | (6,707 | ) | |||||||||||||||
Increase (decrease) in cash and cash equivalents | (10,540 | ) | (12,348 | ) | 41,713 | 810 | ||||||||||||||||
Cash and cash equivalents, beginning of period | 102,243 | 62,338 | 49,990 | 49,180 | ||||||||||||||||||
Cash and cash equivalents, end of period | $ | 91,703 | $ | 49,990 | $ | 91,703 | $ | 49,990 | ||||||||||||||
Non-cash Investing Activities: | ||||||||||||||||||||||
Dividend declaration | $ | 8,452 | $ | 9,122 | $ | 8,452 | $ | 9,122 | ||||||||||||||
Accrued capital expenditures | 2,422 | 699 | 2,422 | 699 | ||||||||||||||||||
Supplemental Cash Flow Information: | ||||||||||||||||||||||
Income taxes paid | $ | 4,811 | $ | 4,634 | $ | 19,945 | $ | 28,927 | ||||||||||||||
(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 restructuring and other charges, favorable resolution of a contract dispute, and stock-based compensation. 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 December 31, |
Years Ended December 31, |
||||||||||||||||||||||||
2018 | 2017 | % Change | 2018 | 2017 | % Change | |||||||||||||||||||||
Net income | $ | 21,300 | $ | 20,723 | 3% | $ | 64,592 | $ | 54,857 | 18% | ||||||||||||||||
Depreciation and amortization | 3,701 | 3,194 | 16% | 14,064 | 11,839 | 19% | ||||||||||||||||||||
Income tax expense | 7,583 | 1,251 | 506% | 24,072 | 22,768 | 6% | ||||||||||||||||||||
Interest expense | 41 | 38 | 8% | 145 | 126 | 15% | ||||||||||||||||||||
EBITDA | 32,625 | 25,206 | 29% | 102,873 | 89,590 | 15% | ||||||||||||||||||||
Restructuring and other charges (2) | 967 | 2,695 | (64%) | 967 | 3,636 | (73%) | ||||||||||||||||||||
Favorable resolution of a contract dispute, net (3) | (2,300 | ) | - | (100%) | (2,300 | ) | - | (100%) | ||||||||||||||||||
Stock-based compensation | 342 | 181 | 89% | 1,080 | 741 | 46% | ||||||||||||||||||||
Adjusted EBITDA | $ | 31,634 | $ | 28,082 | 13% | $ | 102,620 | $ | 93,967 | 9% | ||||||||||||||||
(1) LTM: Last twelve months |
(2) Restructuring and other charges in 2018 consist of severance related to internal restructuring activities. Restructuring and other 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. |
(3) The Company recorded $2.3 million of income in other income/(expense), net as a result of a favorable resolution of a contract dispute. |
ADJUSTED NET INCOME AND ADJUSTED EARNINGS PER SHARE |
A reconciliation from Net Income to Adjusted Net Income is detailed below. Adjusted Net Income is defined as Net Income plus restructuring and other charges, net of tax, less the favorable resolution of a contract dispute, net of tax, and the impact of the Tax Cuts and Jobs Act of 2017. Adjusted Net Income and Adjusted Earnings Per Share are considered non-GAAP financial measures (see note above in Adjusted EBITDA for a description of non-GAAP financial measures). The Company believes that these non-GAAP disclosures provide helpful information with respect to the Company's operating performance. |
(amounts in thousands, except per share data) | Three Months Ended December 31, | Years Ended December 31, | ||||||||||||||||||||||||||
2018 | 2017 | % Change | 2018 | 2017 | % Change | |||||||||||||||||||||||
Net income | $ | 21,300 | $ | 20,723 | $ | 64,592 | $ | 54,857 | ||||||||||||||||||||
Restructuring and other charges, net of tax (1) | 713 | 1,598 | 705 | 2,211 | ||||||||||||||||||||||||
Favorable resolution of a contract dispute, net of tax (2) | (1,662 | ) | - | (1,644 | ) | - | ||||||||||||||||||||||
Reduction of federal income tax expense (3) | - | (7,689 | ) | - | (7,689 | ) | ||||||||||||||||||||||
Adjusted Net Income | $ | 20,351 | $ | 14,632 | 39% | $ | 63,653 | $ | 49,379 | 29% | ||||||||||||||||||
Diluted shares | 26,766 | 26,907 | 26,854 | 26,891 | ||||||||||||||||||||||||
Adjusted Diluted Earnings per Share | $ | 0.76 | $ | 0.54 | 40% | $ | 2.37 | $ | 1.84 | 29% | ||||||||||||||||||
(1) Restructuring and other charges in 2018 consist severance related to internal restructuring activities. Restructuring and other 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. |
|
(2) The Company recorded $2.3 million of income in other income/(expense), net as a result of a favorable resolution of a contract dispute. | |
(3) The Company recorded a non-cash federal income tax benefit of $7.7 million as a result of the Tax Cuts and Jobs Act of 2017. | |
RECONCILIATION OF CHANGES IN REVENUE STANDARD | ||||||||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited, in thousands, except per share amounts) |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Change As Presented |
Change |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||||
2018 | 2017 | Amount | Percent | Amount | Percent | |||||||||||||||||||||||||||||||||||||||||||||||
As |
% of Net Sales |
Impact of New |
Previous Revenue Standard | |||||||||||||||||||||||||||||||||||||||||||||||||
Amount | % of Net Sales | Amount | % of Net Sales | |||||||||||||||||||||||||||||||||||||||||||||||||
Net sales | $ | 709,520 | 100.0 | % | $ | 108,107 | $ | 817,627 | 100.0 | % | $ | 762,267 | 100.0 | % | $ | (52,747 | ) | (6.9 | %) | $ | 55,360 | 7.3 | % | |||||||||||||||||||||||||||||
Cost of sales | 602,718 | 84.9 | % | 108,197 | 710,915 | 86.9 | % | 662,737 | 86.9 | % | (60,019 | ) | (9.1 | %) | 48,178 | 7.3 | % | |||||||||||||||||||||||||||||||||||
Gross profit | 106,802 | 15.1 | % | (90 | ) | 106,712 | 13.1 | % | 99,530 | 13.1 | % | 7,272 | 7.3 | % | 7,182 | 7.2 | % | |||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 79,518 | 11.2 | % | (32 | ) | 79,486 | 9.7 | % | 74,939 | 9.8 | % | 4,579 | 6.1 | % | 4,547 | 6.1 | % | |||||||||||||||||||||||||||||||||||
Restructuring and other charges | 967 | 0.1 | % | - | 967 | 0.1 | % | 2,695 | 0.4 | % | (1,728 | ) | (64.1 | %) | (1,728 | ) | (64.1 | %) | ||||||||||||||||||||||||||||||||||
Income from operations | 26,317 | 3.7 | % | (58 | ) | 26,259 | 3.2 | % | 21,896 | 2.9 | % | 4,421 | 20.2 | % | 4,363 | 19.9 | % | |||||||||||||||||||||||||||||||||||
Other income/(expense), net | 2,566 | - | - | 2,566 | - | 78 | - | 2,488 | 3,189.7 | % | 2,488 | 3,189.7 | % | |||||||||||||||||||||||||||||||||||||||
Income tax provision | (7,583 | ) | (1.1 | %) | 14 | (7,569 | ) | (0.9 | %) | (1,251 | ) | (0.2 | %) | (6,332 | ) | 506.2 | % | (6,318 | ) | 505.0 | % | |||||||||||||||||||||||||||||||
Net income | $ | 21,300 | 3.0 | % | $ | (44 | ) | $ | 21,256 | 2.6 | % | $ | 20,723 | 2.7 | % | $ | 577 | 2.8 | % | $ | 533 | 2.6 | % | |||||||||||||||||||||||||||||
Earnings per common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Basic | $ | 0.80 | $ | - | $ | 0.80 | $ | 0.77 | $ | 0.03 | 3.9 | % | $ | 0.03 | 3.9 | % | ||||||||||||||||||||||||||||||||||||
Diluted | $ | 0.80 | $ | (0.01 | ) | $ | 0.79 | $ | 0.77 | $ | 0.03 | 3.9 | % | $ | 0.02 | 2.6 | % | |||||||||||||||||||||||||||||||||||
Shares used in the computation of earnings per common share | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Basic | 26,632 | 26,632 | 26,822 | |||||||||||||||||||||||||||||||||||||||||||||||||
Diluted | 26,766 | 26,766 | 26,907 | |||||||||||||||||||||||||||||||||||||||||||||||||
RECONCILIATION OF CHANGES IN REVENUE STANDARD | ||||||||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited, in thousands, except per share amounts) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Change |
Change |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Years Ended December 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||||
2018 | 2017 | Amount | Percent | Amount | Percent | |||||||||||||||||||||||||||||||||||||||||||||||
As |
% of Net Sales |
Impact of New |
Previous Revenue Standard | |||||||||||||||||||||||||||||||||||||||||||||||||
Amount | % of Net Sales | Amount | % of Net Sales | |||||||||||||||||||||||||||||||||||||||||||||||||
Net sales | $ | 2,699,489 | 100.0 | % | $ | 404,690 | $ | 3,104,179 | 100.0 | % | $ | 2,911,883 | 100.0 | % | $ | (212,394 | ) | (7.3 | %) | $ | 192,296 | 6.6 | % | |||||||||||||||||||||||||||||
Cost of sales | 2,288,403 | 84.8 | % | 403,737 | 2,692,140 | 86.7 | % | 2,529,807 | 86.9 | % | (241,404 | ) | (9.5 | %) | 162,333 | 6.4 | % | |||||||||||||||||||||||||||||||||||
Gross profit | 411,086 | 15.2 | % | 953 | 412,039 | 13.3 | % | 382,076 | 13.1 | % | 29,010 | 7.6 | % | 29,963 | 7.8 | % | ||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 324,433 | 12.0 | % | 203 | 324,636 | 10.5 | % | 300,913 | 10.3 | % | 23,520 | 7.8 | % | 23,723 | 7.9 | % | ||||||||||||||||||||||||||||||||||||
Restructuring and other charges | 967 | 0.1 | % | - | 967 | 0.1 | % | 3,636 | 0.1 | % | (2,669 | ) | (73.4 | %) | (2,669 | ) | (73.4 | %) | ||||||||||||||||||||||||||||||||||
Income from operations | 85,686 | 3.2 | % | 953 | 86,436 | 2.9 | % | 77,527 | 2.7 | % | 8,159 | 10.5 | % | 8,909 | 11.5 | % | ||||||||||||||||||||||||||||||||||||
Other income/(expense), net | 2,978 | - | - | 2,978 | 0.1 | % | 98 | 0.0 | % | 2,880 | 2,938.8 | % | 2,880 | 2,938.8 | % | |||||||||||||||||||||||||||||||||||||
Income tax provision | (24,072 | ) | (0.9 | %) | (210 | ) | (24,282 | ) | (0.8 | %) | (22,768 | ) | (0.8 | %) | (1,304 | ) | 5.7 | % | (1,514 | ) | 6.6 | % | ||||||||||||||||||||||||||||||
Net income | $ | 64,592 | 2.4 | % | $ | 743 | $ | 65,132 | 2.1 | % | $ | 54,857 | 1.9 | % | $ | 9,735 | 17.7 | % | $ | 10,275 | 18.7 | % | ||||||||||||||||||||||||||||||
Earnings per common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Basic | $ | 2.42 | $ | 0.02 | $ | 2.44 | $ | 2.05 | $ | 0.37 | 18.0 | % | $ | 0.39 | 19.0 | % | ||||||||||||||||||||||||||||||||||||
Diluted | $ | 2.41 | $ | 0.02 | $ | 2.43 | $ | 2.04 | $ | 0.37 | 18.1 | % | $ | 0.39 | 19.1 | % | ||||||||||||||||||||||||||||||||||||
Shares used in the computation of earnings per common share | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Basic | 26,717 | 26,717 | 26,771 | |||||||||||||||||||||||||||||||||||||||||||||||||
Diluted | 26,854 | 26,854 | 26,891 | |||||||||||||||||||||||||||||||||||||||||||||||||
CONSOLIDATED SELECTED FINANCIAL INFORMATION UNDER PREVIOUS REVENUE RECOGNITION STANDARD | |||||||||||||||
2018 | 2017 | ||||||||||||||
As |
Impact of New Revenue Standard |
||||||||||||||
Previous Revenue Standard | |||||||||||||||
Inventory turns | 21 | 4 | 25 | 24 | |||||||||||
Days sales outstanding | 51 | (6 | ) | 45 | 48 | ||||||||||
% of Net Sales |
% of Net Sales |
% of Net Sales |
|||||||||||||
Product Mix: | |||||||||||||||
Notebooks/Mobility |
26 |
% |
|
(4 | ) |
22 |
% |
|
21 |
% |
|||||
Accessories | 14 | (2 | ) | 12 | 9 | ||||||||||
Software | 12 | 12 | 24 | 24 | |||||||||||
Desktops | 10 | (1 | ) | 9 | 11 | ||||||||||
Servers/Storage | 10 | (1 | ) | 9 | 9 | ||||||||||
Displays | 9 | (1 | ) | 8 | 9 | ||||||||||
Net/Com Products | 8 | (1 | ) | 7 | 7 | ||||||||||
Other Hardware/Services | 11 | (2 | ) | 9 | 10 | ||||||||||
Total Net Sales |
100 |
% |
|
100 |
% |
|
100 |
% |
|||||||
RECONCILIATION OF CHANGES IN REVENUE STANDARD FOR SEGMENT NET SALES | ||||||||||||||||||||||||||||||||||||||||
(Unaudited, in thousands) | ||||||||||||||||||||||||||||||||||||||||
Change As Presented |
Change Previous Revenue Standard |
|||||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, | ||||||||||||||||||||||||||||||||||||||||
2018 | 2017 | Amount | Percent | Amount | Percent | |||||||||||||||||||||||||||||||||||
As Presented |
Impact of New Revenue Standard |
|||||||||||||||||||||||||||||||||||||||
Net sales | Previous Revenue Standard | |||||||||||||||||||||||||||||||||||||||
Business Solutions | $ | 249,726 | $ | 47,496 | $ | 297,222 | $ | 298,017 | $ | (48,291 | ) | (16.2 | %) | $ | (795 | ) | (0.3 | %) | ||||||||||||||||||||||
Enterprise Solutions | 341,356 | 50,150 | 391,506 | 308,806 | 32,550 | 10.5 | % | 82,700 | 26.8 | % | ||||||||||||||||||||||||||||||
Public Sector Solutions | 118,438 | 10,461 | 128,899 | 155,444 | (37,006 | ) | (23.8 | %) | (26,545 | ) | (17.1 | %) | ||||||||||||||||||||||||||||
Total | $ | 709,520 | $ | 108,107 | $ | 817,627 | $ | 762,267 | $ | (52,747 | ) | (6.9 | %) | $ | 55,360 | 7.3 | % | |||||||||||||||||||||||
RECONCILIATION OF CHANGES IN REVENUE STANDARD FOR SEGMENT GROSS PROFITS | ||||||||||||||||||||||||||||||||||||||||
(Unaudited, in thousands) | ||||||||||||||||||||||||||||||||||||||||
Change As Presented |
Change Previous Revenue Standard |
|||||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, | ||||||||||||||||||||||||||||||||||||||||
2018 | 2017 | Amount | Percent | Amount | Percent | |||||||||||||||||||||||||||||||||||
As Presented |
Impact of New Revenue Standard |
|||||||||||||||||||||||||||||||||||||||
Gross profits | Previous Revenue Standard | |||||||||||||||||||||||||||||||||||||||
Business Solutions | $ | 46,772 | $ | 141 | $ | 46,913 | $ | 46,353 | $ | 419 | 0.9 | % | $ | 560 | 1.2 | % | ||||||||||||||||||||||||
Enterprise Solutions | 43,765 | (104 | ) | 43,661 | 36,210 | 7,555 | 20.9 | % | 7,451 | 20.6 | % | |||||||||||||||||||||||||||||
Public Sector Solutions | 16,265 | (127 | ) | 16,138 | 16,967 | (702 | ) | (4.1 | %) | (829 | ) | (4.9 | %) | |||||||||||||||||||||||||||
Total | $ | 106,802 | $ | (90 | ) | $ | 106,712 | $ | 99,530 | $ | 7,272 | 7.3 | % | $ | 7,182 | 7.2 | % | |||||||||||||||||||||||
RECONCILIATION OF CHANGES IN REVENUE STANDARD FOR SEGMENT GROSS MARGINS | ||||||||||||||||||||||||||||||||||||||||
(Unaudited, in thousands) | ||||||||||||||||||||||||||||||||||||||||
Change As Presented |
Change Previous Revenue Standard |
|||||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, | ||||||||||||||||||||||||||||||||||||||||
2018 | 2017 | Amount | Amount | |||||||||||||||||||||||||||||||||||||
As Presented |
Impact of New Revenue Standard |
|||||||||||||||||||||||||||||||||||||||
Gross margins | Previous Revenue Standard | |||||||||||||||||||||||||||||||||||||||
Business Solutions | 18.7 | % | (295 | ) | 15.8 | % | 15.6 | % | 318 | 23 | ||||||||||||||||||||||||||||||
Enterprise Solutions | 12.8 | % | (167 | ) | 11.2 | % | 11.7 | % | 110 | (57 | ) | |||||||||||||||||||||||||||||
Public Sector Solutions | 13.7 | % | (121 | ) | 12.5 | % | 10.9 | % | 282 | 160 | ||||||||||||||||||||||||||||||
Total | 15.1 | % | (200 | ) | 13.1 | % | 13.1 | % | 200 | (1 | ) | |||||||||||||||||||||||||||||
RECONCILIATION OF CHANGES IN REVENUE STANDARD FOR SEGMENT NET SALES | ||||||||||||||||||||||||||||||||||||||||
(Unaudited, in thousands) | ||||||||||||||||||||||||||||||||||||||||
Change As Presented |
Change Previous Revenue Standard |
|||||||||||||||||||||||||||||||||||||||
Years Ended December 31, | ||||||||||||||||||||||||||||||||||||||||
2018 | 2017 | Amount | Percent | Amount | Percent | |||||||||||||||||||||||||||||||||||
As Presented |
Impact of New Revenue Standard |
|||||||||||||||||||||||||||||||||||||||
Net sales |
|
Previous Revenue Standard | ||||||||||||||||||||||||||||||||||||||
Business Solutions | $ | 1,027,918 | $ | 173,479 | $ | 1,201,397 | $ | 1,158,639 | $ | (130,721 | ) | (11.3 | %) | $ | 42,758 | 3.7 | % | |||||||||||||||||||||||
Enterprise Solutions | 1,165,142 | 169,184 | 1,334,326 | 1,131,823 | 33,319 | 2.9 | % | 202,503 | 17.9 | % | ||||||||||||||||||||||||||||||
Public Sector Solutions | 506,429 | 62,027 | 568,456 | 621,421 | (114,992 | ) | (18.5 | %) | (52,965 | ) | (8.5 | %) | ||||||||||||||||||||||||||||
Total | $ | 2,699,489 | $ | 404,690 | $ | 3,104,179 | $ | 2,911,883 | $ | (212,394 | ) | (7.3 | %) | $ | 192,296 | 6.6 | % | |||||||||||||||||||||||
RECONCILIATION OF CHANGES IN REVENUE STANDARD FOR SEGMENT GROSS PROFITS | ||||||||||||||||||||||||||||||||||||||||
(Unaudited, in thousands) | ||||||||||||||||||||||||||||||||||||||||
Change As Presented |
Change Previous Revenue Standard |
|||||||||||||||||||||||||||||||||||||||
Years Ended December 31, | ||||||||||||||||||||||||||||||||||||||||
2018 | 2017 | Amount | Percent | Amount | Percent | |||||||||||||||||||||||||||||||||||
As Presented |
Impact of New Revenue Standard |
|||||||||||||||||||||||||||||||||||||||
Gross profits | Previous Revenue Standard | |||||||||||||||||||||||||||||||||||||||
Business Solutions | $ | 184,922 | $ | 1,099 | $ | 186,021 | $ | 177,814 | $ | 7,108 | 4.0 | % | $ | 8,207 | 4.6 | % | ||||||||||||||||||||||||
Enterprise Solutions | 161,595 | 94 | 161,689 | 139,010 | 22,585 | 16.2 | % | 22,679 | 16.3 | % | ||||||||||||||||||||||||||||||
Public Sector Solutions | 64,569 | (240 | ) | 64,329 | 65,252 | (683 | ) | (1.0 | %) | (923 | ) | (1.4 | %) | |||||||||||||||||||||||||||
Total | $ | 411,086 | $ | 953 | $ | 412,039 | $ | 382,076 | $ | 29,010 | 7.6 | % | $ | 29,963 | 7.8 | % | ||||||||||||||||||||||||
RECONCILIATION OF CHANGES IN REVENUE STANDARD FOR SEGMENT GROSS MARGINS | ||||||||||||||||||||||||||||||||||||||||
(Unaudited, in thousands) | ||||||||||||||||||||||||||||||||||||||||
Change As Presented |
Change Previous Revenue Standard |
|||||||||||||||||||||||||||||||||||||||
Years Ended December 31, | ||||||||||||||||||||||||||||||||||||||||
2018 | 2017 | Amount | Amount | |||||||||||||||||||||||||||||||||||||
As Presented |
Impact of New Revenue Standard |
|||||||||||||||||||||||||||||||||||||||
Gross margins | Previous Revenue Standard | |||||||||||||||||||||||||||||||||||||||
Business Solutions | 18.0 | % | (251 | ) | 15.5 | % | 15.3 | % | 264 | 14 | ||||||||||||||||||||||||||||||
Enterprise Solutions | 13.9 | % | (175 | ) | 12.1 | % | 12.3 | % | 159 | (16 | ) | |||||||||||||||||||||||||||||
Public Sector Solutions | 12.7 | % | (143 | ) | 11.3 | % | 10.5 | % | 225 | 82 | ||||||||||||||||||||||||||||||
Total | 15.2 | % | (195 | ) | 13.3 | % | 13.1 | % | 211 | 15 | ||||||||||||||||||||||||||||||
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 restructuring and other charges, favorable resolution of a contract dispute, and stock-based compensation. 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. |
Change As Presented |
Change Previous Revenue Standard |
||||||||||||||||||||||||||||
(amounts in thousands) | Three Months Ended December 31, | ||||||||||||||||||||||||||||
2018 | 2017 | Percent | Percent | ||||||||||||||||||||||||||
As Presented |
Impact of New Revenue Standard |
||||||||||||||||||||||||||||
Previous Revenue Standard | |||||||||||||||||||||||||||||
Net income | $ | 21,300 | $ | (44 | ) | $ | 21,256 | $ | 20,723 | 3 | % | 3 | % | ||||||||||||||||
Depreciation and amortization | 3,701 | - | 3,701 | 3,194 | 16 | % | 16 | % | |||||||||||||||||||||
Income tax expense | 7,583 | (14 | ) | 7,569 | 1,251 | 506 | % | 505 | % | ||||||||||||||||||||
Interest expense | 41 | - | 41 | 38 | 8 | % | 8 | % | |||||||||||||||||||||
EBITDA | 32,625 | (58 | ) | 32,567 | 25,206 | 29 | % | 29 | % | ||||||||||||||||||||
Restructuring and other charges (2) | 967 | - | 967 | 2,695 | (64 | %) | (64 | %) | |||||||||||||||||||||
Favorable resolution of a contract dispute, net (3) | (2,300 | ) | - | (2,300 | ) | - | (100 | %) | 0 | % | |||||||||||||||||||
Stock-based compensation | 342 | - | 342 | 181 | 89 | % | 89 | % | |||||||||||||||||||||
Adjusted EBITDA | $ | 31,634 | $ | (58 | ) | $ | 31,576 | $ | 28,082 | 13 | % | 12 | % | ||||||||||||||||
Change As Presented |
Change Previous Revenue Standard |
||||||||||||||||||||||||||||
(amounts in thousands) | Years Ended December 31, (1) | ||||||||||||||||||||||||||||
2018 | 2017 | Percent | Percent | ||||||||||||||||||||||||||
As Presented |
Impact of New Revenue Standard |
||||||||||||||||||||||||||||
Previous Revenue Standard | |||||||||||||||||||||||||||||
Net income | $ | 64,592 | $ | 540 | $ | 65,132 | $ | 54,857 | 18 | % | 19 | % | |||||||||||||||||
Depreciation and amortization | 14,064 | - | 14,064 | 11,839 | 19 | % | 19 | % | |||||||||||||||||||||
Income tax expense | 24,072 | 210 | 24,282 | 22,768 | 6 | % | 7 | % | |||||||||||||||||||||
Interest expense | 145 | - | 145 | 126 | 15 | % | 15 | % | |||||||||||||||||||||
EBITDA | 102,873 | 750 | 103,623 | 89,590 | 15 | % | 16 | % | |||||||||||||||||||||
Restructuring and other charges (2) | 967 | - | 967 | 3,636 | (73 | %) | (73 | %) | |||||||||||||||||||||
Favorable resolution of a contract dispute, net (3) | (2,300 | ) | - | (2,300 | ) | - | (100 | %) | 0 | % | |||||||||||||||||||
Stock-based compensation | 1,080 | - | 1,080 | 741 | 46 | % | 46 | % | |||||||||||||||||||||
Adjusted EBITDA | $ | 102,620 | $ | 750 | $ | 103,370 | $ | 93,967 | 9 | % |
10 |
% | |||||||||||||||||
(1) LTM: Last twelve months |
(2) Restructuring and other charges in 2018 consist of severance related to internal restructuring activities. Restructuring and other 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. |
(3) The Company recorded $2.3 million of income in other income/(expense), net as a result of a favorable resolution of a contract dispute. |
cnxn-g
CONTACT:
Investor Relations Contact:
Steve Sarno,
603.683.2505
Steve.Sarno@connection.com