In addition to disclosing financial results that are determined in accordance with generally accepted accounting principles in the United States (“GAAP”), the Company also discloses certain non-GAAP financial information including (i) adjusted operating income, (ii) adjusted operating expenses, (iii) adjusted other income (expense), (iv) adjusted income tax expense, (v) adjusted income from continuing operations, (vi) adjusted diluted earnings per share from continuing operations, and (vii) sales adjusted for the impact of significant acquisitions and other items (as defined in the Organic Sales section of this document).
There are also references to the impact of foreign currency in the discussion of the Company’s results of operations. When the U.S. Dollar strengthens and the stronger exchange rates of the current year are used to translate the results of operations of Avnet’s subsidiaries denominated in foreign currencies, the resulting impact is a decrease in U.S. Dollars of reported results. Conversely, when the U.S. Dollar weakens and the weaker exchange rates of the current year are used to translate the results of operations of Avnet’s subsidiaries denominated in foreign currencies, the resulting impact is an increase in U.S. Dollars of reported results. In the discussion of the Company’s results of operations, results excluding this impact are referred to as “constant currency.” Management believes organic sales and sales in constant currency are useful measures for evaluating current period performance as compared with prior periods and for understanding underlying trends. In order to determine the translation impact of changes in foreign currency exchange rates on sales, income or expense items for subsidiaries reporting in currencies other than the U.S. Dollar, the Company adjusts the average exchange rates used in current periods to be consistent with the average exchange rates in effect during the comparative period.
Management believes that operating income and operating expenses adjusted for restructuring, integration and other expenses, goodwill and intangible asset impairment expenses and amortization of acquired intangible assets and other, are useful measures to help investors better assess and understand the Company’s operating performance. This is especially the case when comparing results with previous periods or forecasting performance for future periods, primarily because management views the excluded items to be outside of Avnet’s normal operating results or non-cash in nature. Management analyzes operating income and operating expenses without the impact of these items as an indicator of ongoing margin performance and underlying trends in the business. Management also uses these non-GAAP measures to establish operational goals and, in most cases, for measuring performance for compensation purposes. Management measures operating income for its reportable segments excluding restructuring, integration and other expenses, goodwill and intangible asset impairment expenses and amortization of acquired intangible assets and other.
Additional non-GAAP metrics management uses is adjusted operating income margin, which is defined as adjusted operating income (as defined above) divided by sales.
Management also believes income tax expense (benefit), net income and diluted earnings (loss) per share adjusted for the impact of the items described above and certain items impacting other income (expense) and income tax expense (benefit) are useful to investors because they provide a measure of the Company’s net profitability on a more comparable basis to historical periods and provide a more meaningful basis for forecasting future performance. Adjustment to income tax expense (benefit) and the effective income tax rate include the effect of changes in tax laws including recent tax law changes in the U.S., certain changes in valuation allowances and unrecognized tax benefits, income tax audit settlements and adjustments to the adjusted interim effective tax rate based upon the expected annual adjusted effective tax rate. Additionally, because of management’s focus on generating shareholder value, of which net profitability is a primary driver, management believes net income and diluted earnings (loss) per share excluding the impact of these items provides an important measure of the Company’s net profitability for the investing public.
Any analysis of results and outlook on a non-GAAP basis should be used as a complement to, and in conjunction with, results presented in accordance with GAAP. All amounts below relate to Avnet’s continuing operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Fiscal |
|
Quarters Ended |
||||||||||||
|
|
|
Year to Date |
|
April 3, |
|
January 2, |
|
October 3, |
||||||||
|
|
|
2021* |
|
2021 |
|
2021 |
|
2020 |
||||||||
|
|
|
($ in thousands, except per share amounts) |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP selling, general and administrative expenses |
|
|
$ |
1,376,333 |
|
|
$ |
463,092 |
|
|
$ |
442,084 |
|
|
$ |
471,158 |
|
Amortization of intangible assets and other |
|
|
|
(35,875 |
) |
|
|
(5,283 |
) |
|
|
(10,417 |
) |
|
|
(20,175 |
) |
Adjusted operating expenses |
|
|
|
1,340,458 |
|
|
|
457,809 |
|
|
|
431,667 |
|
|
|
450,983 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP operating income |
|
|
$ |
163,407 |
|
|
$ |
87,684 |
|
|
$ |
57,221 |
|
|
$ |
18,502 |
|
Restructuring, integration and other expenses |
|
|
|
55,943 |
|
|
|
17,574 |
|
|
|
11,948 |
|
|
|
26,420 |
|
Amortization of intangible assets and other |
|
|
|
35,875 |
|
|
|
5,283 |
|
|
|
10,417 |
|
|
|
20,175 |
|
Adjusted operating income |
|
|
|
255,225 |
|
|
|
110,541 |
|
|
|
79,586 |
|
|
|
65,097 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP income (loss) before income taxes |
|
|
$ |
81,227 |
|
|
$ |
70,121 |
|
|
$ |
34,403 |
|
|
$ |
(23,297 |
) |
Restructuring, integration and other expenses |
|
|
|
55,943 |
|
|
|
17,574 |
|
|
|
11,948 |
|
|
|
26,420 |
|
Amortization of intangible assets and other |
|
|
|
35,875 |
|
|
|
5,283 |
|
|
|
10,417 |
|
|
|
20,175 |
|
Other expenses - equity investment impairments |
|
|
|
15,274 |
|
|
|
- |
|
|
|
51 |
|
|
|
15,223 |
|
Adjusted income before income taxes |
|
|
|
188,319 |
|
|
|
92,978 |
|
|
|
56,819 |
|
|
|
38,521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP income tax expense (benefit) |
|
|
$ |
(26,532 |
) |
|
$ |
(37,363 |
) |
|
$ |
15,240 |
|
|
$ |
(4,408 |
) |
Restructuring, integration and other expenses |
|
|
|
11,296 |
|
|
|
4,118 |
|
|
|
2,577 |
|
|
|
4,601 |
|
Amortization of intangible assets and other |
|
|
|
8,074 |
|
|
|
1,008 |
|
|
|
2,037 |
|
|
|
5,029 |
|
Other expenses - equity investment impairments |
|
|
|
52 |
|
|
|
- |
|
|
|
26 |
|
|
|
26 |
|
Income tax benefit (expense) items, net |
|
|
|
37,184 |
|
|
|
50,682 |
|
|
|
(10,788 |
) |
|
|
(2,710 |
) |
Adjusted income tax expense |
|
|
|
30,074 |
|
|
|
18,445 |
|
|
|
9,092 |
|
|
|
2,538 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP net income (loss) |
|
|
$ |
107,759 |
|
|
$ |
107,484 |
|
|
$ |
19,163 |
|
|
$ |
(18,889 |
) |
Restructuring, integration and other expenses (net of tax) |
|
|
|
44,647 |
|
|
|
13,456 |
|
|
|
9,371 |
|
|
|
21,819 |
|
Amortization of intangible assets and other (net of tax) |
|
|
|
27,801 |
|
|
|
4,275 |
|
|
|
8,380 |
|
|
|
15,146 |
|
Other expenses - equity investment impairments (net of tax) |
|
|
|
15,222 |
|
|
|
- |
|
|
|
25 |
|
|
|
15,197 |
|
Income tax (benefit) expense items, net |
|
|
|
(37,184 |
) |
|
|
(50,682 |
) |
|
|
10,788 |
|
|
|
2,710 |
|
Adjusted net income |
|
|
|
158,245 |
|
|
|
74,533 |
|
|
|
47,727 |
|
|
|
35,983 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP diluted earnings (loss) per share |
|
|
$ |
1.08 |
|
|
$ |
1.07 |
|
|
$ |
0.19 |
|
|
$ |
(0.19 |
) |
Restructuring, integration and other expenses (net of tax) |
|
|
|
0.44 |
|
|
|
0.13 |
|
|
|
0.09 |
|
|
|
0.22 |
|
Amortization of intangible assets and other (net of tax) |
|
|
|
0.28 |
|
|
|
0.04 |
|
|
|
0.09 |
|
|
|
0.15 |
|
Other expenses - equity investment impairments (net of tax) |
|
|
|
0.15 |
|
|
|
- |
|
|
|
0.00 |
|
|
|
0.15 |
|
Income tax (benefit) expense items, net |
|
|
|
(0.37 |
) |
|
|
(0.50 |
) |
|
|
0.11 |
|
|
|
0.03 |
|
Adjusted diluted EPS |
|
|
|
1.58 |
|
|
|
0.74 |
|
|
|
0.48 |
|
|
|
0.36 |
|
_________________________ | |||||||||||||||||
* May not foot/cross foot due to rounding and differences in average diluted shares between quarterly periods compared to the fiscal year to date. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
Quarters Ended |
||||||||||||||||
|
Fiscal Year |
|
June 27, |
|
March 28, |
|
December 29, |
|
September 29, |
||||||||||
|
2020* |
|
2020* |
|
2020* |
|
2019* |
|
2019* |
||||||||||
|
($ in thousands, except per share amounts) |
||||||||||||||||||
GAAP selling, general and administrative expenses |
$ |
1,842,122 |
|
|
$ |
451,099 |
|
|
$ |
469,646 |
|
|
$ |
464,873 |
|
|
$ |
456,503 |
|
Amortization of intangible assets and other |
|
(81,555 |
) |
|
|
(18,952 |
) |
|
|
(21,071 |
) |
|
|
(21,454 |
) |
|
|
(20,078 |
) |
Adjusted operating expenses |
|
1,760,567 |
|
|
|
432,147 |
|
|
|
448,576 |
|
|
|
443,419 |
|
|
|
436,426 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
GAAP operating (loss) income |
$ |
(4,628 |
) |
|
$ |
1,920 |
|
|
$ |
(115,760 |
) |
|
$ |
46,475 |
|
|
$ |
62,738 |
|
Restructuring, integration and other expenses |
|
81,870 |
|
|
|
23,796 |
|
|
|
19,211 |
|
|
|
14,265 |
|
|
|
24,598 |
|
Goodwill and long-lived asset impairment expenses (benefits) |
|
144,092 |
|
|
|
(1,744 |
) |
|
|
145,836 |
|
|
|
- |
|
|
|
- |
|
Amortization of intangible assets and other |
|
81,555 |
|
|
|
18,952 |
|
|
|
21,071 |
|
|
|
21,454 |
|
|
|
20,078 |
|
Adjusted operating income |
|
302,889 |
|
|
|
42,924 |
|
|
|
70,358 |
|
|
|
82,194 |
|
|
|
107,414 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
GAAP (loss) income before income taxes |
$ |
(128,107 |
) |
|
$ |
(16,144 |
) |
|
$ |
(158,086 |
) |
|
$ |
12,086 |
|
|
$ |
34,038 |
|
Restructuring, integration and other expenses |
|
81,870 |
|
|
|
23,796 |
|
|
|
19,211 |
|
|
|
14,265 |
|
|
|
24,598 |
|
Goodwill and long-lived asset impairment expenses (benefits) |
|
144,092 |
|
|
|
(1,744 |
) |
|
|
145,836 |
|
|
|
- |
|
|
|
- |
|
Amortization of intangible assets and other |
|
81,555 |
|
|
|
18,952 |
|
|
|
21,071 |
|
|
|
21,454 |
|
|
|
20,078 |
|
Other expenses and early debt redemption |
|
21,582 |
|
|
|
2,054 |
|
|
|
15,526 |
|
|
|
4,002 |
|
|
|
- |
|
Adjusted income before income taxes |
|
200,992 |
|
|
|
26,914 |
|
|
|
43,558 |
|
|
|
51,807 |
|
|
|
78,713 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
GAAP income tax expense (benefit) |
$ |
(98,574 |
) |
|
$ |
(68,304 |
) |
|
$ |
(29,425 |
) |
|
$ |
6,870 |
|
|
$ |
(7,714 |
) |
Restructuring, integration and other expenses |
|
18,648 |
|
|
|
4,659 |
|
|
|
4,372 |
|
|
|
3,377 |
|
|
|
6,240 |
|
Goodwill and long-lived asset impairment expenses |
|
6,433 |
|
|
|
207 |
|
|
|
6,226 |
|
|
|
- |
|
|
|
- |
|
Amortization of intangible assets and other |
|
16,119 |
|
|
|
3,613 |
|
|
|
4,307 |
|
|
|
3,964 |
|
|
|
4,235 |
|
Other expenses and early debt redemption |
|
6,238 |
|
|
|
506 |
|
|
|
4,992 |
|
|
|
740 |
|
|
|
- |
|
Income tax benefit (expense) items, net |
|
47,655 |
|
|
|
22,996 |
|
|
|
15,119 |
|
|
|
(4,071 |
) |
|
|
13,611 |
|
Adjusted income tax (benefit) expense |
|
(3,481 |
) |
|
|
(36,323 |
) |
|
|
5,591 |
|
|
|
10,880 |
|
|
|
16,372 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
GAAP net (loss) income |
$ |
(29,533 |
) |
|
$ |
52,160 |
|
|
$ |
(128,661 |
) |
|
$ |
5,216 |
|
|
$ |
41,752 |
|
Restructuring, integration and other expenses (net of tax) |
|
63,222 |
|
|
|
19,137 |
|
|
|
14,839 |
|
|
|
10,888 |
|
|
|
18,358 |
|
Goodwill and long-lived asset impairment expenses (benefits) (net of tax) |
|
137,659 |
|
|
|
(1,951 |
) |
|
|
139,610 |
|
|
|
- |
|
|
|
- |
|
Amortization of intangible assets and other (net of tax) |
|
65,436 |
|
|
|
15,339 |
|
|
|
16,764 |
|
|
|
17,490 |
|
|
|
15,843 |
|
Other expenses and early debt redemption (net of tax) |
|
15,344 |
|
|
|
1,548 |
|
|
|
10,534 |
|
|
|
3,262 |
|
|
|
- |
|
Income tax (benefit) expense items, net |
|
(47,655 |
) |
|
|
(22,996 |
) |
|
|
(15,119 |
) |
|
|
4,071 |
|
|
|
(13,611 |
) |
Adjusted net income |
|
204,473 |
|
|
|
63,237 |
|
|
|
37,967 |
|
|
|
40,927 |
|
|
|
62,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
GAAP diluted (loss) earnings per share |
$ |
(0.29 |
) |
|
$ |
0.53 |
|
|
$ |
(1.29 |
) |
|
$ |
0.05 |
|
|
$ |
0.40 |
|
Restructuring, integration and other expenses (net of tax) |
|
0.63 |
|
|
|
0.19 |
|
|
|
0.15 |
|
|
|
0.11 |
|
|
|
0.18 |
|
Goodwill and long-lived asset impairment expenses (benefits) (net of tax) |
|
1.37 |
|
|
|
(0.02 |
) |
|
|
1.39 |
|
|
|
- |
|
|
|
- |
|
Amortization of intangible assets and other (net of tax) |
|
0.65 |
|
|
|
0.15 |
|
|
|
0.17 |
|
|
|
0.17 |
|
|
|
0.15 |
|
Other expenses and early debt redemption (net of tax) |
|
0.15 |
|
|
|
0.02 |
|
|
|
0.11 |
|
|
|
0.03 |
|
|
|
- |
|
Income tax (benefit) expense items, net |
|
(0.47 |
) |
|
|
(0.23 |
) |
|
|
(0.15 |
) |
|
|
0.04 |
|
|
|
(0.13 |
) |
Adjusted diluted EPS |
|
2.04 |
|
|
|
0.64 |
|
|
|
0.38 |
|
|
|
0.40 |
|
|
|
0.60 |
|
_________________________ | |||||||||||||||||||
* May not foot/cross foot due to rounding and differences in average diluted shares between quarterly periods compared to the fiscal year to date. |