WESCO International, Inc. Reports Third Quarter 2021 Results
WESCO International (NYSE: WCC) reported record net sales of $4.7 billion for Q3 2021, up 14.2% year-over-year, with organic sales growth of 13.6%. Operating profit reached $229.5 million, showing a 28.8% increase from Q3 2020, and adjusted earnings per diluted share improved by 65% to $2.74. The company raised its full-year outlook for adjusted EPS to between $9.20 and $9.40. A backlog increase of over 60% and effective cost measures contributed to strong performance amid ongoing digital transformation initiatives.
- Record net sales of $4.7 billion, up 14.2% YOY.
- Operating profit of $229.5 million, a 28.8% increase YOY.
- Adjusted earnings per diluted share of $2.74, up 65% YOY.
- Backlog increased over 60% YOY.
- Full-year outlook for adjusted EPS raised to $9.20-$9.40.
- SG&A expenses rose to $721.8 million, 15.3% of net sales.
- Free cash flow decreased to $85 million, 54% of adjusted net income.
-
Record net sales of
, up$4.7 billion 14.2% YOY-
Organic sales growth of
13.6% -
Sequential growth of
2.9% on a reported basis;3.4% on an organic basis -
Record backlog as of
September 30, 2021
-
Organic sales growth of
-
Record operating profit of
; operating margin of$229.5 million 4.9% -
Record gross margin of
21.3% , up 170 basis points YOY and up 30 basis points sequentially -
Adjusted operating profit of
; adjusted operating margin of$280.4 million 5.9% , up 110 basis points YOY -
Adjusted EBITDA of
; adjusted EBITDA margin of$330.3 million 7.0% , up31% and 90 basis points YOY
-
Record gross margin of
-
Record net income attributable to common stockholders of
$105.2 million -
Adjusted net income attributable to common stockholders of
, up$142.6 million 71% YOY
-
Adjusted net income attributable to common stockholders of
-
Earnings per diluted share of
$2.02 -
Adjusted earnings per diluted share of
, up$2.74 65% YOY
-
Adjusted earnings per diluted share of
-
Leverage of 4.1x; improvement of 0.4x sequentially and 1.6x post-close of the Anixter merger
-
Trailing twelve months adjusted EBITDA of
$1,067.4 million
-
Trailing twelve months adjusted EBITDA of
-
Raising 2021 outlook for adjusted earnings per diluted share to a range of
to$9.20 $9.40
“We had another exceptional quarter and again delivered outstanding results across the board. Early in the second year of our transformational combination of
The following are results for the three months ended
-
Net sales were
for the third quarter of 2021 compared to$4.7 billion for the third quarter of 2020, an increase of$4.1 billion 14.2% . Organic sales for the third quarter of 2021 grew by13.6% as foreign exchange rates positively impacted reported net sales by1.4% and divestitures negatively impacted reported net sales by0.8% . Sequentially, net sales grew2.9% and organic sales increased3.4% . All segments increased sales versus the prior year period. Backlog at the end of the third quarter of 2021 increased by over60% compared to the prior year quarter and the end of 2020. Sequentially, backlog grew approximately15% .WESCO's book-to-bill ratio was above 1.0 for the quarter endedSeptember 30, 2021 , indicating strong demand.
-
Cost of goods sold for the third quarter of 2021 was
compared to$3.7 billion for the third quarter of 2020, and gross profit was$3.4 billion and$1.0 billion , respectively. As a percentage of net sales, gross profit was$785.5 million 21.3% and19.0% for the third quarter of 2021 and 2020, respectively. Gross profit as a percentage of net sales for the third quarter of 2021 reflects the favorable impact of margin improvement initiatives, partially offset by a write-down to the carrying value of certain personal protective equipment products, which had a negative impact of 10 basis points. Gross profit as a percentage of net sales for the third quarter of 2020 was19.6% excluding the effect of merger-related fair value adjustments of . Sequentially, gross profit as a percentage of net sales increased 30 basis points from$28.0 million 21.0% for the second quarter of 2021.
-
Selling, general and administrative expenses were
, or$721.8 million 15.3% of net sales, for the third quarter of 2021, compared to , or$562.0 million 13.6% of net sales, for the third quarter of 2020. SG&A expenses for the third quarter of 2021 include merger-related costs of . Adjusted for this amount, SG&A expenses were$35.8 million , or$686.0 million 14.5% of net sales, for the third quarter of 2021. SG&A expenses for the third quarter of 2021 reflect higher salaries, variable compensation expense and benefit costs, as well as volume-related costs driven by significant sales growth, partially offset by the realization of integration cost synergies. SG&A expenses for the third quarter of 2020 include of merger-related costs, as well as a gain on the sale of an operating branch in the$14.2 million U.S. of . Adjusted for these amounts, SG&A expenses were$19.8 million , or$567.6 million 13.7% of net sales, for the third quarter of 2020, reflecting cost reduction actions taken in response to the COVID-19 pandemic that lowered SG&A expenses as a percentage of net sales by approximately 70 basis points.
-
Operating profit was
for the third quarter of 2021, compared to$229.5 million for the third quarter of 2020, an increase of$178.1 million , or$51.4 million 28.8% . Operating profit as a percentage of net sales was4.9% for the current quarter, compared to4.3% for the third quarter of the prior year. Operating profit for the third quarter of 2021 includes the aforementioned merger-related costs. Additionally, in connection with an integration initiative to review the Company's brand strategy, certain legacyWESCO trademarks are migrating to a master brand architecture, which resulted in of accelerated amortization expense for the third quarter of 2021. Adjusted for these amounts, operating profit was$15.1 million , or$280.4 million 5.9% of net sales. In the third quarter of 2020, operating profit was , or$200.5 million 4.8% of net sales, adjusted for merger-related costs and fair value adjustments totaling and the gain on sale of a$42.2 million U.S. operating branch of . Adjusted operating margin was up 110 basis points compared to the prior year.$19.8 million
-
Net interest expense for the third quarter of 2021 was
, compared to$69.7 million for the third quarter of 2020. The decrease reflects a reduction of debt, including the repayment of higher fixed rate debt with lower variable rate debt.$74.5 million
-
The effective tax rate for the third quarter of 2021 was
27.2% , compared to23.3% for the third quarter of 2020. The higher effective tax rate in the current quarter reflects the impact on the estimated annual effective tax rate of a decrease in expected foreign tax credit utilization.
-
Net income attributable to common stockholders was
for the third quarter of 2021, compared to$105.2 million for the third quarter of 2020. Adjusted for merger-related costs and fair value adjustments, accelerated amortization expense associated with migrating to the Company's master brand architecture, gain on sale of a$66.2 million U.S. operating branch, and the related income tax effects, net income attributable to common stockholders was and$142.6 million for the third quarter of 2021 and 2020, respectively, an increase of$83.6 million 70.6% .
-
Earnings per diluted share for the third quarter of 2021 was
, based on 52.1 million diluted shares, compared to$2.02 for the third quarter of 2020, based on 50.5 million diluted shares. Adjusted for merger-related costs and fair value adjustments, accelerated amortization expense associated with migrating to the Company's master brand architecture, gain on sale of a$1.31 U.S. operating branch, and the related income tax effects, earnings per diluted share for the third quarter of 2021 and 2020 was and$2.74 , respectively, an increase of$1.66 65.1% .
-
Operating cash flow for the third quarter of 2021 was
, compared to$69.9 million for the third quarter of 2020. Free cash flow for the third quarter of 2021 was$286.3 million , or$85.0 million 54% of adjusted net income, compared to , or$307.4 million 315% of adjusted net income, for the third quarter of 2020. Free cash flow for the current year period was lower than the comparable prior year period primarily due to changes in working capital to support double-digit sales growth.
The following are results for the nine months ended
-
Net sales were
for the first nine months of 2021 compared to$13.4 billion for the first nine months of 2020, an increase of$8.2 billion 63.1% primarily due to the merger with Anixter.
-
Cost of goods sold for the first nine months of 2021 was
compared to$10.6 billion for the first nine months of 2020, and gross profit was$6.6 billion and$2.8 billion , respectively. As a percentage of net sales, gross profit was$1.6 billion 20.8% and19.0% for the first nine months of 2021 and 2020, respectively. Gross profit as a percentage of net sales for the first nine months of 2021 reflects the favorable impact of margin improvement initiatives, partially offset by the write-down to the carrying value of certain personal protective equipment products, which had a negative impact of 20 basis points. Gross profit as a percentage of net sales for the first nine months of 2020 was19.3% excluding the effect of merger-related fair value adjustments of .$28.0 million
-
Selling, general and administrative expenses were
, or$2.1 billion 15.4% of net sales, for the first nine months of 2021, compared to , or$1.2 billion 14.9% of net sales, for the first nine months of 2020. SG&A expenses for the first nine months of 2021 include merger-related costs of , as well as a net gain of$119.8 million resulting from the sale of$8.9 million WESCO's legacy utility and data communications businesses inCanada during the first quarter of 2021, which were divested in connection with the merger. Adjusted for these amounts, SG&A expenses were14.6% of net sales for the first nine months of 2021. SG&A expenses for the first nine months of 2020 include merger-related costs of , as well as a gain on the sale of an operating branch in the$92.1 million U.S. of . Adjusted for these amounts, SG&A expenses were$19.8 million , or$1.1 billion 14.0% of net sales, for the first nine months of 2020, reflecting cost reduction actions taken in response to the COVID-19 pandemic that lowered SG&A expenses as a percentage of net sales by approximately 60 basis points.
-
Operating profit was
for the first nine months of 2021, compared to$581.6 million for the first nine months of 2020. Operating profit as a percentage of net sales was$254.3 million 4.4% for the current nine month period, compared to3.1% for the first nine months of the prior year. Operating profit for the first nine months of 2021 includes merger-related costs and the net gain on the Canadian divestitures, as well as of accelerated amortization expense associated with migrating to the Company's master brand architecture. Adjusted for these amounts, operating profit was$20.2 million , or$712.7 million 5.3% of net sales. Adjusted for merger-related costs and fair value adjustments totaling , and gain on sale of a$120.1 million U.S. operating branch of , operating profit was$19.8 million for the first nine months of 2020, or$354.6 million 4.3% of net sales. Adjusted operating margin was up 100 basis points compared to the prior year.
-
Net interest expense for the first nine months of 2021 was
, compared to$207.7 million for the first nine months of 2020. The increase in interest expense was driven by financing activity related to the Anixter merger.$152.3 million
-
The effective tax rate for the first nine months of 2021 was
22.0% , compared to22.9% for the first nine months of 2020. The effective tax rate for the current year-to-date period reflects discrete income tax benefits resulting from a decrease in the valuation allowance recorded against foreign tax credit carryforwards of and deductible stock-based compensation of$8.3 million , which were partially offset by discrete income tax expense of$7.8 million associated with return-to-provision adjustments. These discrete items reduced the estimated annual effective tax rate by approximately 3.1 percentage points.$4.2 million
-
Net income attributable to common stockholders was
for the first nine months of 2021, compared to$254.9 million for the first nine months of 2020. Adjusted for merger-related costs and fair value adjustments, net gains on the Canadian divestitures and sale of a$64.8 million U.S. operating branch, accelerated amortization expense associated with migrating to the Company's master brand architecture, and the related income tax effects, net income attributable to common stockholders was and$353.0 million for the first nine months of 2021 and 2020, respectively, an increase of$143.0 million 146.8% .
-
Earnings per diluted share for the first nine months of 2021 was
, based on 51.9 million diluted shares, compared to$4.91 for the first nine months of 2020, based on 45.1 million diluted shares. Adjusted for merger-related costs and fair value adjustments, net gains on the Canadian divestitures and sale of a$1.44 U.S. operating branch, accelerated amortization expense associated with migrating to the Company's master brand architecture, and the related income tax effects, earnings per diluted share for the first nine months of 2021 and 2020 was and$6.80 , respectively, an increase of$3.17 114.5% .
-
Operating cash flow for the first nine months of 2021 was
, compared to$172.7 million for the first nine months of 2020. Free cash flow for the first nine months of 2021 was$418.9 million , or$209.2 million 53% of adjusted net income, compared to , or$462.1 million 292% of adjusted net income, for the first nine months of 2020. Free cash flow for the current year period was lower than the comparable prior year period primarily due to changes in working capital to support double-digit sales growth.
Segment Results
The Company has operating segments that are organized around three strategic business units consisting of Electrical & Electronic Solutions ("EES"), Communications & Security Solutions ("CSS") and Utility & Broadband Solutions ("
Corporate expenses are incurred to obtain and coordinate financing, tax, information technology, legal and other related services. Segment results include depreciation expense or other allocations related to various corporate assets. Interest expense and other non-operating items are not allocated to the segments or reviewed on a segment basis. Corporate expenses are not directly identifiable with our reportable segments and are reported in the tables below to reconcile the reportable segments to the consolidated financial statements.
The following are results by segment for the three months ended
-
EES reported net sales of
for the third quarter of 2021, compared to$2.0 billion for the third quarter of 2020, an increase of$1.7 billion 19.9% . Organic sales for the third quarter of 2021 grew by19.0% as foreign exchange rates positively impacted reported net sales by2.0% and the Canadian divestitures negatively impacted reported net sales by1.1% . The increase reflects double-digit sales growth in our construction, original equipment manufacturer and industrial businesses due to business expansion, price inflation, and the benefits of cross selling. Operating profit was for the third quarter of 2021, compared to$155.2 million for the third quarter of 2020, an increase of$105.5 million . The increase primarily reflects the factors impacting the overall business, as described above. Additionally, operating profit for the third quarter of 2021 was negatively impacted by the inventory write-down described above, as well as accelerated amortization expense of$49.7 million associated with migrating to the Company's master brand architecture. EBITDA, adjusted for other non-operating income and non-cash stock-based compensation, was$6.3 million for the third quarter of 2021, or$173.9 million 8.8% of net sales, compared to for the third quarter of 2020, or$108.9 million 6.6% of net sales. -
CSS reported net sales of
for the third quarter of 2021, compared to$1.5 billion for the third quarter of 2020, an increase of$1.4 billion 7.2% . Organic sales for the third quarter of 2021 grew by6.2% as foreign exchange rates positively impacted reported net sales by1.0% . The increase reflects sales growth in our network infrastructure and security solutions businesses driven by business expansion and the enhanced scale and capabilities afforded by the combination ofWESCO and Anixter. Operating profit was for the third quarter of 2021, compared to$108.2 million for the third quarter of 2020, an increase of$89.6 million . The increase primarily reflects the factors impacting the overall business, as described above. Additionally, operating profit for the third quarter of 2021 was negatively impacted by 20 basis points from the inventory write-down described above, as well as accelerated amortization expense of$18.7 million associated with migrating to the Company's master brand architecture. EBITDA, adjusted for other non-operating expenses and non-cash stock-based compensation, was$8.3 million for the third quarter of 2021, or$133.7 million 9.0% of net sales, compared to for the third quarter of 2020, or$121.2 million 8.7% of net sales. -
UBS reported net sales of for the third quarter of 2021, compared to$1.3 billion for the third quarter of 2020, an increase of$1.1 billion 14.4% . Organic sales for the third quarter of 2021 grew by14.8% as foreign exchange rates positively impacted reported net sales by0.9% and the Canadian divestitures negatively impacted reported net sales by1.3% . The increase reflects broad-based growth in our utility business, as well as continued strong demand in our broadband and integrated supply businesses. Operating profit was for the third quarter of 2021, compared to$108.2 million for the third quarter of 2020, an increase of$74.1 million . The increase primarily reflects the factors impacting the overall business, as described above. Operating profit for the third quarter of 2021 was negatively impacted by accelerated amortization expense of$34.1 million associated with migrating to the Company's master brand architecture. EBITDA, adjusted for other non-operating expenses and non-cash stock-based compensation, was$0.5 million for the third quarter of 2021, or$114.7 million 9.1% of net sales, compared to for the third quarter of 2020, or$86.1 million 7.8% of net sales.
The following are results by segment for the nine months ended
-
EES reported net sales of
for the first nine months of 2021, compared to$5.6 billion for the first nine months of 2020, an increase of$3.8 billion 47.6% . In addition to the impact from the merger, the increase reflects improved economic conditions and strong demand. Operating profit was for the first nine months of 2021, compared to$409.1 million for the first nine months of 2020, an increase of$194.6 million . The increase primarily reflects the factors impacting the overall business, as described above. Additionally, operating profit for the first nine months of 2021 was negatively impacted by 10 basis points from the inventory write-down described above, as well as accelerated amortization expense of$214.4 million associated with migrating to the Company's master brand architecture. EBITDA, adjusted for other non-operating income and non-cash stock-based compensation, was$8.4 million for the first nine months of 2021, or$453.9 million 8.1% of net sales, compared to for the first nine months of 2020, or$214.5 million 5.6% of net sales. -
CSS reported net sales of
for the nine months ended$4.2 billion September 30, 2021 , compared to for the nine months ended$2.0 billion September 30, 2020 , an increase of115.0% . The increase reflects the impact from the merger and broad-based growth in our security solutions and network infrastructure businesses. Operating profit was for the first nine months of 2021, compared to$293.4 million for the first nine months of 2020, an increase of$127.5 million . The increase primarily reflects the factors impacting the overall business, as described above. Additionally, operating profit for the first nine months of 2021 was negatively impacted by 40 basis points from the inventory write-down described above, as well as accelerated amortization expense of$165.9 million associated with migrating to the Company's master brand architecture. EBITDA, adjusted for other non-operating expenses and non-cash stock-based compensation, was$11.1 million for the first nine months of 2021, or$355.5 million 8.5% of net sales, compared to for the first nine months of 2020, or$165.4 million 8.5% of net sales. -
UBS reported net sales of for the nine months ended$3.5 billion September 30, 2021 , compared to for the nine months ended$2.4 billion September 30, 2020 , an increase of45.5% . Along with the impact of the merger, the increase reflects broad-based growth in our utility business and continued strong demand in our broadband business. Operating profit was for the first nine months of 2021, compared to$289.9 million for the first nine months of 2020, an increase of$167.7 million . Operating profit for the first nine months of 2021 The increase primarily reflects the factors impacting the overall business, as described above, combined with the benefit from the net gain on the Canadian divestitures. Accelerated amortization expense of$122.2 million associated with migrating to the Company's master brand architecture negatively impacted operating profit in the current year. EBITDA, adjusted for other non-operating expenses, non-cash stock-based compensation and net gain on the Canadian divestitures, was$0.7 million for the first nine months of 2021, or$299.0 million 8.4% of net sales, compared to for the first nine months of 2020, or$187.8 million 7.7% of net sales.
Webcast and Teleconference Access
Forward-Looking Statements
All statements made herein that are not historical facts should be considered as forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements involve known and unknown risks, uncertainties and other factors that may cause actual results to differ materially. These statements include, but are not limited to, statements regarding the expected benefits and costs of the transaction between
Those risks, uncertainties and assumptions include the risk of any unexpected costs or expenses resulting from the transaction, the risk of any litigation or post-closing regulatory action relating to the transaction, the risk that the transaction could have an adverse effect on the ability of the combined company to retain customers and retain and hire key personnel and maintain relationships with its suppliers, customers and other business relationships and on its operating results and business generally, or the risk that problems may arise in successfully integrating the businesses of the companies, which may result in the combined company not operating as effectively and efficiently as expected, the risk that the combined company may be unable to achieve synergies or other anticipated benefits of the transaction or it may take longer than expected to achieve those synergies or benefits, the risk that the leverage of the company may be higher than anticipated, the impact of natural disasters, health epidemics and other outbreaks, especially the outbreak of COVID-19 since
|
||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
||||||||||
(dollar amounts in thousands, except per share amounts) |
||||||||||
(Unaudited) |
||||||||||
|
Three Months Ended |
|
||||||||
|
|
|
|
|
||||||
Net sales |
$ |
4,728,325 |
|
|
$ |
4,141,801 |
|
|
||
Cost of goods sold (excluding depreciation and amortization) |
3,720,332 |
|
78.7 |
% |
3,356,259 |
|
81.0 |
% |
||
Selling, general and administrative expenses |
721,795 |
|
15.3 |
% |
561,971 |
|
13.6 |
% |
||
Depreciation and amortization |
56,732 |
|
|
45,476 |
|
|
||||
Income from operations |
229,466 |
|
4.9 |
% |
178,095 |
|
4.3 |
% |
||
Interest expense, net |
69,720 |
|
|
74,540 |
|
|
||||
Other income, net |
(5,320 |
) |
|
(777 |
) |
|
||||
Income before income taxes |
165,066 |
|
3.5 |
% |
104,332 |
|
2.5 |
% |
||
Provision for income taxes |
44,870 |
|
|
24,294 |
|
|
||||
Net income |
120,196 |
|
2.5 |
% |
80,038 |
|
1.9 |
% |
||
Net income (loss) attributable to noncontrolling interests |
600 |
|
|
(640 |
) |
|
||||
Net income attributable to |
119,596 |
|
2.5 |
% |
80,678 |
|
1.9 |
% |
||
Preferred stock dividends |
14,352 |
|
|
14,511 |
|
|
||||
Net income attributable to common stockholders |
$ |
105,244 |
|
2.2 |
% |
$ |
66,167 |
|
1.6 |
% |
|
|
|
|
|
||||||
Earnings per diluted share attributable to common stockholders |
$ |
2.02 |
|
|
$ |
1.31 |
|
|
||
Weighted-average common shares outstanding and common share equivalents used in computing earnings per diluted common share (in thousands) |
52,063 |
|
|
50,487 |
|
|
||||
|
|
|
|
|
||||||
Reportable Segments |
|
|
|
|
||||||
Net sales: |
|
|
|
|
||||||
Electrical & Electronic Solutions |
$ |
1,982,485 |
|
|
$ |
1,653,726 |
|
|
||
Communications & Security Solutions |
1,488,689 |
|
|
1,388,791 |
|
|
||||
Utility & Broadband Solutions |
1,257,151 |
|
|
1,099,284 |
|
|
||||
|
$ |
4,728,325 |
|
|
$ |
4,141,801 |
|
|
||
Income from operations: |
|
|
|
|
||||||
Electrical & Electronic Solutions |
$ |
155,210 |
|
|
$ |
105,508 |
|
|
||
Communications & Security Solutions |
108,226 |
|
|
89,634 |
|
|
||||
Utility & Broadband Solutions |
108,172 |
|
|
74,092 |
|
|
||||
Corporate |
(142,142 |
) |
|
(91,139 |
) |
|
||||
|
$ |
229,466 |
|
|
$ |
178,095 |
|
|
||
|
||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
||||||||||
(dollar amounts in thousands, except per share amounts) |
||||||||||
(Unaudited) |
||||||||||
|
Nine Months Ended |
|
||||||||
|
|
|
|
|
||||||
Net sales |
$ |
13,365,592 |
|
|
$ |
8,197,154 |
|
|
||
Cost of goods sold (excluding depreciation and amortization) |
10,581,406 |
|
79.2 |
% |
6,641,438 |
|
81.0 |
% |
||
Selling, general and administrative expenses |
2,057,952 |
|
15.4 |
% |
1,221,114 |
|
14.9 |
% |
||
Depreciation and amortization |
144,645 |
|
|
80,324 |
|
|
||||
Income from operations |
581,589 |
|
4.4 |
% |
254,278 |
|
3.1 |
% |
||
Interest expense, net |
207,683 |
|
|
152,281 |
|
|
||||
Other income, net |
(8,929 |
) |
|
(1,463 |
) |
|
||||
Income before income taxes |
382,835 |
|
2.9 |
% |
103,460 |
|
1.3 |
% |
||
Provision for income taxes |
84,201 |
|
|
23,707 |
|
|
||||
Net income |
298,634 |
|
2.2 |
% |
79,753 |
|
1.0 |
% |
||
Net income (loss) attributable to noncontrolling interests |
665 |
|
|
(825 |
) |
|
||||
Net income attributable to |
297,969 |
|
2.2 |
% |
80,578 |
|
1.0 |
% |
||
Preferred stock dividends |
43,056 |
|
|
15,787 |
|
|
||||
Net income attributable to common stockholders |
$ |
254,913 |
|
1.9 |
% |
$ |
64,791 |
|
0.8 |
% |
|
|
|
|
|
||||||
Earnings per diluted share attributable to common stockholders |
$ |
4.91 |
|
|
$ |
1.44 |
|
|
||
Weighted-average common shares outstanding and common share equivalents used in computing earnings per diluted common share (in thousands) |
51,896 |
|
|
45,104 |
|
|
||||
|
|
|
|
|
||||||
Reportable Segments |
|
|
|
|
||||||
Net sales: |
|
|
|
|
||||||
Electrical & Electronic Solutions |
$ |
5,626,309 |
|
|
$ |
3,811,498 |
|
|
||
Communications & Security Solutions |
4,200,424 |
|
|
1,953,967 |
|
|
||||
Utility & Broadband Solutions |
3,538,859 |
|
|
2,431,689 |
|
|
||||
|
$ |
13,365,592 |
|
|
$ |
8,197,154 |
|
|
||
Income from operations: |
|
|
|
|
||||||
Electrical & Electronic Solutions |
$ |
409,062 |
|
|
$ |
194,643 |
|
|
||
Communications & Security Solutions |
293,446 |
|
|
127,502 |
|
|
||||
Utility & Broadband Solutions |
289,895 |
|
|
167,651 |
|
|
||||
Corporate |
(410,814 |
) |
|
(235,518 |
) |
|
||||
|
$ |
581,589 |
|
|
$ |
254,278 |
|
|
||
|
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(dollar amounts in thousands) |
|||||||
(Unaudited) |
|||||||
|
|
|
|
||||
Assets |
|
|
|
||||
Current Assets |
|
|
|
||||
Cash and cash equivalents |
$ |
251,799 |
|
|
$ |
449,135 |
|
Trade accounts receivable, net |
2,955,632 |
|
|
2,466,903 |
|
||
Inventories |
2,569,798 |
|
|
2,163,831 |
|
||
Other current assets |
438,267 |
|
|
427,109 |
|
||
Total current assets |
6,215,496 |
|
|
5,506,978 |
|
||
|
|
|
|
||||
|
5,179,529 |
|
|
5,252,664 |
|
||
Other assets |
1,085,993 |
|
|
1,120,572 |
|
||
Total assets |
$ |
12,481,018 |
|
|
$ |
11,880,214 |
|
|
|
|
|
||||
|
|
|
|
||||
Liabilities and Stockholders' Equity |
|
|
|
||||
Current Liabilities |
|
|
|
||||
Accounts payable |
$ |
2,246,454 |
|
|
$ |
1,707,329 |
|
Short-term debt and current portion of long-term debt, net(1) |
19,292 |
|
|
528,830 |
|
||
Other current liabilities |
872,353 |
|
|
750,836 |
|
||
Total current liabilities |
3,138,099 |
|
|
2,986,995 |
|
||
|
|
|
|
||||
Long-term debt, net |
4,565,772 |
|
|
4,369,953 |
|
||
Other noncurrent liabilities |
1,195,330 |
|
|
1,186,877 |
|
||
Total liabilities |
8,899,201 |
|
|
8,543,825 |
|
||
|
|
|
|
||||
Stockholders' Equity |
|
|
|
||||
Total stockholders' equity |
3,581,817 |
|
|
3,336,389 |
|
||
Total liabilities and stockholders' equity |
$ |
12,481,018 |
|
|
$ |
11,880,214 |
|
(1) |
As of |
|
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(dollar amounts in thousands) |
|||||||
(Unaudited) |
|||||||
|
Nine Months Ended |
||||||
|
|
|
|
||||
Operating Activities: |
|
|
|
||||
Net income |
$ |
298,634 |
|
|
$ |
79,753 |
|
Add back (deduct): |
|
|
|
||||
Depreciation and amortization |
144,645 |
|
|
80,324 |
|
||
Deferred income taxes |
(5,340 |
) |
|
(8,261 |
) |
||
Change in trade receivables, net |
(521,491 |
) |
|
3,584 |
|
||
Change in inventories |
(428,405 |
) |
|
77,681 |
|
||
Change in accounts payable |
550,858 |
|
|
80,489 |
|
||
Other, net |
133,769 |
|
|
105,368 |
|
||
Net cash provided by operating activities |
172,670 |
|
|
418,938 |
|
||
|
|
|
|
||||
Investing Activities: |
|
|
|
||||
Capital expenditures |
(25,170 |
) |
|
(42,562 |
) |
||
Other, net(1) |
61,776 |
|
|
(3,681,335 |
) |
||
Net cash provided by (used in) investing activities |
36,606 |
|
|
(3,723,897 |
) |
||
|
|
|
|
||||
Financing Activities: |
|
|
|
||||
Debt (repayments) borrowings, net(2) |
(330,341 |
) |
|
3,606,339 |
|
||
Equity activity, net |
(20,784 |
) |
|
(2,032 |
) |
||
Other, net(3) |
(59,079 |
) |
|
(96,987 |
) |
||
Net cash (used in) provided by financing activities |
(410,204 |
) |
|
3,507,320 |
|
||
|
|
|
|
||||
Effect of exchange rate changes on cash and cash equivalents |
3,592 |
|
|
(1,014 |
) |
||
|
|
|
|
||||
Net change in cash and cash equivalents |
(197,336 |
) |
|
201,347 |
|
||
Cash and cash equivalents at the beginning of the period |
449,135 |
|
|
150,902 |
|
||
Cash and cash equivalents at the end of the period |
$ |
251,799 |
|
|
$ |
352,249 |
|
(1) |
For the nine months ended |
(2) |
The nine months ended |
(3) |
For the nine months ended |
NON-GAAP FINANCIAL MEASURES
In addition to the results provided in accordance with
|
|||||||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
|||||||||||||||||||
(dollar amounts in thousands, except per share data) |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
Organic Sales Growth by Segment: |
|
|
|
|
|
|
|
|
|||||||||||
|
Three Months Ended |
|
Growth/(Decline) |
||||||||||||||||
|
|
|
|
|
Reported |
|
Divestiture
|
|
Foreign
|
|
Organic
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
EES |
$ |
1,982,485 |
|
|
$ |
1,653,726 |
|
|
19.9 |
% |
|
(1.1 |
)% |
|
2.0 |
% |
|
19.0 |
% |
CSS |
1,488,689 |
|
|
1,388,791 |
|
|
7.2 |
% |
|
— |
% |
|
1.0 |
% |
|
6.2 |
% |
||
|
1,257,151 |
|
|
1,099,284 |
|
|
14.4 |
% |
|
(1.3 |
)% |
|
0.9 |
% |
|
14.8 |
% |
||
Total net sales |
$ |
4,728,325 |
|
|
$ |
4,141,801 |
|
|
14.2 |
% |
|
(0.8 |
)% |
|
1.4 |
% |
|
13.6 |
% |
Organic Sales Growth by Segment - Sequential: |
|
|
|
|
||||||||||||
|
Three Months Ended |
|
Growth/(Decline) |
|||||||||||||
|
|
|
|
|
Reported |
|
Foreign
|
|
Organic
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
EES |
$ |
1,982,485 |
|
|
$ |
1,923,011 |
|
|
3.1 |
% |
|
(0.6) |
% |
|
3.7 |
% |
CSS |
1,488,689 |
|
|
1,461,120 |
|
|
1.9 |
% |
|
(0.6) |
% |
|
2.5 |
% |
||
|
1,257,151 |
|
|
1,211,659 |
|
|
3.8 |
% |
|
(0.2) |
% |
|
4.0 |
% |
||
Total net sales |
$ |
4,728,325 |
|
|
$ |
4,595,790 |
|
|
2.9 |
% |
|
(0.5) |
% |
|
3.4 |
% |
Note: Organic sales growth is a non-GAAP financial measure of sales performance. Organic sales growth is calculated by deducting the percentage impact from acquisitions and divestitures for one year following the respective transaction, foreign exchange rates and number of workdays from the overall percentage change in consolidated net sales. |
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
Gross Profit: |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
4,728,325 |
|
|
$ |
4,141,801 |
|
|
$ |
13,365,592 |
|
|
$ |
8,197,154 |
|
Cost of goods sold (excluding depreciation and amortization) |
|
3,720,332 |
|
|
|
3,356,259 |
|
|
10,581,406 |
|
|
6,641,438 |
|
||
Gross profit |
$ |
1,007,993 |
|
|
$ |
785,542 |
|
|
$ |
2,784,186 |
|
|
$ |
1,555,716 |
|
Adjusted gross profit(1) |
$ |
1,007,993 |
|
|
$ |
813,561 |
|
|
$ |
2,784,186 |
|
|
$ |
1,583,735 |
|
Gross margin |
21.3 |
% |
|
19.0 |
% |
|
20.8 |
% |
|
19.0 |
% |
||||
Adjusted gross margin(1) |
21.3 |
% |
|
19.6 |
% |
|
20.8 |
% |
|
19.3 |
% |
(1) |
Adjusted gross profit and adjusted gross margin exclude the effect of merger-related fair value adjustments to inventory of |
|
Three Months Ended |
||
Gross Profit: |
|
||
|
|
||
Net sales |
$ |
4,595,790 |
|
Cost of goods sold (excluding depreciation and amortization) |
3,630,633 |
|
|
Gross profit |
$ |
965,157 |
|
Gross margin |
21.0 |
% |
|
|||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
|||||||||||||||
(dollar amounts in thousands, except per share data) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Note: Gross profit is a financial measure commonly used within the distribution industry. Gross profit is calculated by deducting cost of goods sold, excluding depreciation and amortization, from net sales. Gross margin is calculated by dividing gross profit by net sales. | |||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
Adjusted Income from Operations: |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Income from operations |
$ |
229,466 |
|
|
$ |
178,095 |
|
|
$ |
581,589 |
|
|
$ |
254,278 |
|
Merger-related costs |
35,750 |
|
|
14,175 |
|
|
119,792 |
|
|
92,127 |
|
||||
Accelerated trademark amortization |
15,147 |
|
|
— |
|
|
20,196 |
|
|
— |
|
||||
Merger-related fair value adjustments |
— |
|
|
28,019 |
|
|
— |
|
|
28,019 |
|
||||
Net gain on sale of assets and divestitures |
— |
|
|
(19,816 |
) |
|
(8,927 |
) |
|
(19,816 |
) |
||||
Adjusted income from operations |
$ |
280,363 |
|
$ |
200,473 |
|
|
$ |
712,650 |
|
|
$ |
354,608 |
|
|
Adjusted income from operations margin % |
|
5.9 |
% |
|
|
4.8 |
% |
|
|
5.3 |
% |
|
|
4.3 |
% |
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
Adjusted Provision for Income Taxes: |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Provision for income taxes |
$ |
44,870 |
|
|
$ |
24,294 |
|
|
$ |
84,201 |
|
|
$ |
23,707 |
|
Income tax effect of adjustments to income from operations(1) |
13,512 |
|
|
4,923 |
|
|
32,968 |
|
|
22,073 |
|
||||
Adjusted provision for income taxes |
$ |
58,382 |
|
|
$ |
29,217 |
|
|
$ |
117,169 |
|
|
$ |
45,780 |
|
(1) |
The adjustments to income from operations have been tax effected at rates of approximately |
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
Adjusted Earnings per Diluted Share: |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Adjusted income from operations |
$ |
280,363 |
|
|
$ |
200,473 |
|
|
$ |
712,650 |
|
|
$ |
354,608 |
|
Interest expense, net |
69,720 |
|
|
74,540 |
|
|
207,683 |
|
|
152,281 |
|
||||
Other income, net |
(5,320 |
) |
|
(777 |
) |
|
(8,929 |
) |
|
(1,463 |
) |
||||
Adjusted income before income taxes |
215,963 |
|
|
126,710 |
|
|
513,896 |
|
|
203,790 |
|
||||
Adjusted provision for income taxes |
58,382 |
|
|
29,217 |
|
|
117,169 |
|
|
45,780 |
|
||||
Adjusted net income |
157,581 |
|
|
97,493 |
|
|
396,727 |
|
|
158,010 |
|
||||
Net income (loss) attributable to noncontrolling interests |
600 |
|
|
(640 |
) |
|
665 |
|
|
(825 |
) |
||||
Adjusted net income attributable to |
156,981 |
|
|
98,133 |
|
|
396,062 |
|
|
158,835 |
|
||||
Preferred stock dividends |
14,352 |
|
|
14,511 |
|
|
43,056 |
|
|
15,787 |
|
||||
Adjusted net income attributable to common stockholders |
$ |
142,629 |
|
|
$ |
83,622 |
|
|
$ |
353,006 |
|
|
$ |
143,048 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted shares |
52,063 |
|
|
50,487 |
|
|
51,896 |
|
|
45,104 |
|
||||
Adjusted earnings per diluted share |
$ |
2.74 |
|
|
$ |
1.66 |
|
|
$ |
6.80 |
|
|
$ |
3.17 |
|
Note: For the three and nine months ended |
|
|||||||||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
|||||||||||||||||||||
(dollar amounts in thousands, except per share data) |
|||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||
|
|
Three Months Ended |
|||||||||||||||||||
EBITDA and Adjusted EBITDA by Segment: |
|
EES |
|
CSS |
|
|
|
Corporate |
|
Total |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income attributable to common stockholders |
. |
$ |
155,627 |
|
. |
$ |
107,898 |
|
. |
$ |
108,150 |
|
. |
$ |
(266,431 |
) |
|
. |
$ |
105,244 |
|
Net income attributable to noncontrolling interests |
|
309 |
|
|
— |
|
|
— |
|
|
291 |
|
|
|
600 |
|
|||||
Preferred stock dividends |
|
— |
|
|
— |
|
|
— |
|
|
14,352 |
|
|
|
14,352 |
|
|||||
Provision for income taxes |
|
— |
|
|
— |
|
|
— |
|
|
44,870 |
|
|
|
44,870 |
|
|||||
Interest expense, net |
|
— |
|
|
— |
|
|
— |
|
|
69,720 |
|
|
|
69,720 |
|
|||||
Depreciation and amortization |
|
16,840 |
|
|
24,723 |
|
|
5,869 |
|
|
9,300 |
|
|
|
56,732 |
|
|||||
EBITDA |
|
$ |
172,776 |
|
|
$ |
132,621 |
|
|
$ |
114,019 |
|
|
$ |
(127,898 |
) |
|
|
$ |
291,518 |
|
Other (income) expense, net |
|
(726 |
) |
|
328 |
|
|
22 |
|
|
(4,944 |
) |
|
|
(5,320 |
) |
|||||
Stock-based compensation expense(1) |
|
1,848 |
|
|
752 |
|
|
633 |
|
|
5,079 |
|
|
|
8,312 |
|
|||||
Merger-related costs |
|
— |
|
|
— |
|
|
— |
|
|
35,750 |
|
|
|
35,750 |
|
|||||
Adjusted EBITDA |
|
$ |
173,898 |
|
|
$ |
133,701 |
|
|
$ |
114,674 |
|
$ |
(92,013 |
) |
|
|
$ |
330,260 |
|
|
Adjusted EBITDA margin % |
|
|
8.8 |
% |
|
|
9.0 |
% |
|
|
9.1 |
% |
|
|
|
|
7.0 |
% |
|||
(1) Stock-based compensation expense in the calculation of adjusted EBITDA for the three months ended |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Three Months Ended |
|||||||||||||||||||
EBITDA and Adjusted EBITDA by Segment: |
|
EES |
|
CSS |
|
|
|
Corporate |
|
Total |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income attributable to common stockholders |
|
$ |
107,192 |
|
|
$ |
90,585 |
|
|
$ |
73,924 |
|
|
$ |
(205,534 |
) |
|
|
$ |
66,167 |
|
Net loss attributable to noncontrolling interests |
|
(270 |
) |
|
— |
|
|
— |
|
|
(370 |
) |
|
|
(640 |
) |
|||||
Preferred stock dividends |
|
— |
|
|
— |
|
|
— |
|
|
14,511 |
|
|
|
14,511 |
|
|||||
Provision for income taxes |
|
— |
|
|
— |
|
|
— |
|
|
24,294 |
|
|
|
24,294 |
|
|||||
Interest expense, net |
|
— |
|
|
— |
|
|
— |
|
|
74,540 |
|
|
|
74,540 |
|
|||||
Depreciation and amortization |
|
10,411 |
|
|
18,536 |
|
|
7,550 |
|
|
8,979 |
|
|
|
45,476 |
|
|||||
EBITDA |
|
$ |
117,333 |
|
|
$ |
109,121 |
|
|
$ |
81,474 |
|
|
$ |
(83,580 |
) |
|
|
$ |
224,348 |
|
Other (income) expense, net |
|
(1,414 |
) |
|
(951 |
) |
|
168 |
|
|
1,420 |
|
|
|
(777 |
) |
|||||
Stock-based compensation expense(2) |
|
1,146 |
|
|
711 |
|
|
441 |
|
|
3,704 |
|
|
|
6,002 |
|
|||||
Merger-related costs |
|
— |
|
|
— |
|
|
— |
|
|
14,175 |
|
|
|
14,175 |
|
|||||
Merger-related fair value adjustments |
|
11,695 |
|
|
12,344 |
|
|
3,980 |
|
|
— |
|
|
|
28,019 |
|
|||||
Gain on sale of assets |
|
(19,816 |
) |
|
— |
|
|
— |
|
|
— |
|
|
|
(19,816 |
) |
|||||
Adjusted EBITDA |
|
$ |
108,944 |
|
|
$ |
121,225 |
|
|
$ |
86,063 |
|
|
$ |
(64,281 |
) |
|
|
$ |
251,951 |
|
Adjusted EBITDA margin % |
|
|
6.6 |
% |
|
|
8.7 |
% |
|
|
7.8 |
% |
|
|
|
|
|
|
|
6.1 |
% |
(2) Stock-based compensation by reportable segment for the three months ended |
Note: EBITDA, Adjusted EBITDA and Adjusted EBITDA margin % are non-GAAP financial measures that provide indicators of the Company's performance and its ability to meet debt service requirements. EBITDA is defined as earnings before interest, taxes, depreciation and amortization. Adjusted EBITDA is defined as EBITDA before foreign exchange and other non-operating expenses (income), non-cash stock-based compensation, costs and fair value adjustments associated with the merger with Anixter, and gain on sale of an operating branch in the |
|
||||||||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
||||||||||||||||||||
(dollar amounts in thousands, except per share data) |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
|
Nine Months Ended |
||||||||||||||||||
EBITDA and Adjusted EBITDA by Segment: |
|
EES |
|
CSS |
|
|
|
Corporate |
|
Total |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income attributable to common stockholders |
|
$ |
410,233 |
|
|
$ |
292,537 |
|
|
$ |
289,851 |
|
|
$ |
(737,708 |
) |
|
$ |
254,913 |
|
Net income attributable to noncontrolling interests |
|
158 |
|
|
— |
|
|
— |
|
|
507 |
|
|
665 |
|
|||||
Preferred stock dividends |
|
— |
|
|
— |
|
|
— |
|
|
43,056 |
|
|
43,056 |
|
|||||
Provision for income taxes |
|
— |
|
|
— |
|
|
— |
|
|
84,201 |
|
|
84,201 |
|
|||||
Interest expense, net |
|
— |
|
|
— |
|
|
— |
|
|
207,683 |
|
|
207,683 |
|
|||||
Depreciation and amortization |
|
40,184 |
|
|
60,257 |
|
|
16,545 |
|
|
27,659 |
|
|
144,645 |
|
|||||
EBITDA |
|
$ |
450,575 |
|
|
$ |
352,794 |
|
|
$ |
306,396 |
|
|
$ |
(374,602 |
) |
|
$ |
735,163 |
|
Other (income) expense, net |
|
(1,329 |
) |
|
909 |
|
|
44 |
|
|
|
(8,553 |
) |
|
(8,929 |
) |
||||
Stock-based compensation expense(1) |
|
4,648 |
|
|
1,818 |
|
|
1,517 |
|
|
|
10,972 |
|
|
18,955 |
|
||||
Merger-related costs |
|
— |
|
|
— |
|
|
— |
|
|
|
119,792 |
|
|
119,792 |
|
||||
Net gain on Canadian divestitures |
|
— |
|
|
— |
|
|
(8,927 |
) |
|
|
— |
|
|
(8,927 |
) |
||||
Adjusted EBITDA |
|
$ |
453,894 |
|
|
$ |
355,521 |
|
|
$ |
299,030 |
|
|
$ |
(252,391 |
) |
|
$ |
856,054 |
|
Adjusted EBITDA margin % |
|
8.1 |
% |
|
8.5 |
% |
|
8.4 |
% |
|
|
|
6.4 |
% |
||||||
(1) Stock-based compensation expense in the calculation of adjusted EBITDA for the nine months ended |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Nine Months Ended |
||||||||||||||||||
EBITDA and Adjusted EBITDA by Segment: |
|
EES |
|
CSS |
|
|
|
Corporate |
|
Total |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income attributable to common stockholders |
|
$ |
196,665 |
|
|
$ |
128,295 |
|
|
$ |
167,483 |
|
|
$ |
(427,652 |
) |
|
$ |
64,791 |
|
Net loss attributable to noncontrolling interests |
|
(664 |
) |
|
— |
|
|
— |
|
|
(161 |
) |
|
(825 |
) |
|||||
Preferred stock dividends |
|
— |
|
|
— |
|
|
— |
|
|
15,787 |
|
|
15,787 |
|
|||||
Provision for income taxes |
|
— |
|
|
— |
|
|
— |
|
|
23,707 |
|
|
23,707 |
|
|||||
Interest expense, net |
|
— |
|
|
— |
|
|
— |
|
|
152,281 |
|
|
152,281 |
|
|||||
Depreciation and amortization |
|
24,638 |
|
|
24,393 |
|
|
15,153 |
|
|
16,140 |
|
|
80,324 |
|
|||||
EBITDA |
|
$ |
220,639 |
|
|
$ |
152,688 |
|
|
$ |
182,636 |
|
|
$ |
(219,898 |
) |
|
$ |
336,065 |
|
Other (income) expense, net |
|
(1,358 |
) |
|
(793 |
) |
|
168 |
|
|
520 |
|
|
(1,463 |
) |
|||||
Stock-based compensation expense(2) |
|
3,343 |
|
|
1,130 |
|
|
1,040 |
|
|
10,016 |
|
|
15,529 |
|
|||||
Merger-related costs |
|
— |
|
|
— |
|
|
— |
|
|
|
92,127 |
|
|
92,127 |
|
||||
Merger-related fair value adjustments |
|
11,695 |
|
|
12,344 |
|
|
3,980 |
|
|
— |
|
|
28,019 |
|
|||||
Gain on sale of assets |
|
(19,816 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(19,816 |
) |
|||||
Adjusted EBITDA |
|
$ |
214,503 |
|
|
$ |
165,369 |
|
|
$ |
187,824 |
|
|
$ |
(117,235 |
) |
|
$ |
450,461 |
|
Adjusted EBITDA margin % |
|
5.6 |
% |
|
8.5 |
% |
|
7.7 |
% |
|
|
|
5.5 |
% |
||||||
(2) Stock-based compensation expense by reportable segment for the nine months ended |
Note: EBITDA, Adjusted EBITDA and Adjusted EBITDA margin % are non-GAAP financial measures that provide indicators of the Company's performance and its ability to meet debt service requirements. EBITDA is defined as earnings before interest, taxes, depreciation and amortization. Adjusted EBITDA is defined as EBITDA before foreign exchange and other non-operating expenses (income), non-cash stock-based compensation, costs and fair value adjustments associated with the merger with Anixter, and net gains on the divestiture of |
|
|||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
|||||||
(dollar amounts in thousands, except per share data) |
|||||||
(Unaudited) |
|||||||
|
Twelve Months Ended |
||||||
Financial Leverage: |
|
|
|
||||
|
Reported |
|
Proforma(1) |
||||
|
|
|
|
||||
Net income attributable to common stockholders |
$ |
260,544 |
|
|
$ |
115,572 |
|
Net income (loss) attributable to noncontrolling interests |
969 |
|
|
(521 |
) |
||
Preferred stock dividends |
57,408 |
|
|
30,139 |
|
||
Provision for income taxes |
83,298 |
|
|
55,659 |
|
||
Interest expense, net |
281,993 |
|
|
255,842 |
|
||
Depreciation and amortization |
185,921 |
|
|
153,499 |
|
||
EBITDA |
870,133 |
|
|
610,190 |
|
||
Other (income) expense, net |
(9,860 |
) |
|
4,635 |
|
||
Stock-based compensation |
21,675 |
|
|
34,733 |
|
||
Merger-related costs and fair value adjustments |
175,574 |
|
|
206,748 |
|
||
Out-of-period adjustment |
18,852 |
|
|
18,852 |
|
||
Net gain on sale of assets and Canadian divestitures |
(8,927 |
) |
|
(19,816 |
) |
||
Adjusted EBITDA(2) |
$ |
1,067,447 |
|
|
$ |
855,342 |
|
|
|
|
|
||||
|
As of |
||||||
|
|
|
|
||||
Short-term debt and current portion of long-term debt, net |
$ |
19,292 |
|
|
$ |
528,830 |
|
Long-term debt, net |
4,565,772 |
|
|
4,369,953 |
|
||
Debt discount and debt issuance costs(3) |
74,222 |
|
|
88,181 |
|
||
Fair value adjustments to Anixter Senior Notes due 2023 and 2025(3) |
(1,132 |
) |
|
(1,650 |
) |
||
Total debt |
4,658,154 |
|
|
4,985,314 |
|
||
Less: cash and cash equivalents |
251,799 |
|
|
449,135 |
|
||
Total debt, net of cash |
$ |
4,406,355 |
|
|
$ |
4,536,179 |
|
|
|
|
|
||||
Financial leverage ratio |
4.1 |
|
|
|
5.3 |
|
(1) |
EBITDA and adjusted EBITDA for the twelve months ended |
(2) |
Adjusted EBITDA includes the financial results of |
(3) |
Debt is presented in the condensed consolidated balance sheets net of debt discount and debt issuance costs, and includes adjustments to record the long-term debt assumed in the merger with Anixter at its acquisition date fair value. |
Note: Financial leverage measures the use of debt. Financial leverage ratio is calculated by dividing total debt, excluding debt discount, debt issuance costs and fair value adjustments, net of cash, by adjusted EBITDA. EBITDA is defined as the trailing twelve months earnings before interest, taxes, depreciation and amortization. Adjusted EBITDA is defined as the trailing twelve months EBITDA before foreign exchange and other non-operating expenses (income), non-cash stock-based compensation, costs and fair value adjustments associated with the merger with Anixter, an out-of-period adjustment related to inventory absorption accounting, and net gains on the divestiture of |
|
|||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
|||||||||||||||
(dollar amounts in thousands, except per share data) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
Free Cash Flow: |
|
|
|
|
|
|
|
||||||||
|
|
. |
|
. |
|
. |
|
||||||||
Cash flow provided by operations |
$ |
69,875 |
|
|
$ |
286,250 |
|
|
$ |
172,670 |
|
|
$ |
418,938 |
|
Less: Capital expenditures |
(4,979 |
) |
|
(15,399 |
) |
|
(25,170 |
) |
|
(42,562 |
) |
||||
Add: Merger-related expenditures |
20,109 |
|
|
36,591 |
|
|
61,676 |
|
|
85,674 |
|
||||
Free cash flow |
$ |
85,005 |
|
|
$ |
307,442 |
|
|
$ |
209,176 |
|
|
$ |
462,050 |
|
Percentage of adjusted net income |
|
54 |
% |
|
|
315 |
% |
|
|
53 |
% |
|
|
292 |
% |
Note: Free cash flow is a measure of liquidity. Capital expenditures are deducted from operating cash flow to determine free cash flow. Free cash flow is available to fund investing and financing activities. For the three and nine months ended |
View source version on businesswire.com: https://www.businesswire.com/news/home/20211104005247/en/
Director, Investor Relations and Corporate Communications
(412) 454-4220
http://www.wesco.com
Source:
FAQ
What were WCC's net sales for Q3 2021?
How much did WCC's earnings per diluted share increase in Q3 2021?
What is the adjusted EPS outlook for WCC in 2021?
How much did WCC's backlog increase in Q3 2021?