Item 2. Management’s Discussion and Analysis
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Overview
ScanSource is a leading hybrid distributor connecting devices to the cloud and accelerating growth for customers across hardware, SaaS, connectivity and cloud. We provide technology solutions and services from more than 500 leading suppliers of mobility, barcode, POS, payments, physical security, networking, unified communications, collaboration, connectivity and cloud services to our approximately 25,000 customers located primarily in the United States, Canada and Brazil.
We operate our business under a management structure that enhances our technology focus and hybrid distribution growth strategy. Our segments operate primarily in the United States, Canada and Brazil:
• Specialty Technology Solutions
• Modern Communications & Cloud
We sell hardware, SaaS, connectivity and cloud services from leading technology suppliers to customers that are designed to solve end users' challenges. We operate distribution facilities that support our United States and Canada business in Mississippi, California and Kentucky. Brazil distribution facilities are located in the Brazilian states of Paraná, Espirito Santo and Santa Catarina. We provide some of our digital products, which include SaaS and subscriptions, through our digital tools and platforms.
Our key suppliers include AT&T, Aruba/HPE, Avaya, Axis, Cisco, Comcast Business, Dell, Extreme, Five9, Hanwha, Honeywell, Ingenico, Lumen, Microsoft, NCR, Poly HP, RingCentral, Verifone, Verizon, Zebra Technologies and Zoom.
Recent Developments
In January 2024, as part of a strategic review of organizational structure and operations, the Company executed a cost reduction and restructuring program to align our cost structure with demand expectations in our hardware business. These actions are expected to result in approximately $10.0 million in annualized savings in selling, general and administrative expenses.
On December 19, 2023 we completed the sale of our UK-based intY business. We retained our CASCADE cloud services distribution platform, which has been used to grow the Cisco and Microsoft subscription business in the United States and Brazil.
Our Strategy
Our strategy is to drive sustainable, profitable growth by orchestrating hybrid technology solutions through a growing ecosystem of partners by leveraging our people, processes and tools. Our goal is to provide exceptional experiences for our customers, suppliers and employees through operational excellence. Our hybrid distribution strategy relies on a channel sales model to offer hardware, SaaS, connectivity and cloud services from leading technology suppliers to customers that solve end users’ challenges. ScanSource enables customers to deliver solutions for their end users to address changing buying and consumption patterns. Our solutions may include a combination of offerings from multiple suppliers or give our customers access to additional services. As a trusted adviser to our customers, we provide solutions through our strong understanding of end user needs. We have plans to expand our investments in the Agency Channel in the near term.
26
Table of Contents
Results of Operations
Net Sales
We have two reportable segments, which are based on technology type. The following tables summarize our net sales results by business segment and by geographic location for the quarters and nine months ended March 31, 2024 and 2023:
Quarter ended March 31, % Change, Constant Currency, Excluding Divestitures (a)
Net Sales by Segment: 2024 2023 $ Change % Change
(in thousands)
Specialty Technology Solutions $ 483,704 $ 565,652 $ (81,948) (14.5) % (14.6) %
Modern Communications & Cloud 268,895 319,867 (50,972) (15.9) % (16.3) %
Total net sales $ 752,599 $ 885,519 $ (132,920) (15.0) % (15.2) %
Nine months ended March 31, % Change, Constant Currency, Excluding Divestitures (a)
2024 2023 $ Change % Change
(in thousands)
Specialty Technology Solutions $ 1,513,926 $ 1,769,530 $ (255,604) (14.4) % (14.6) %
Modern Communications & Cloud 999,770 1,071,043 (71,273) (6.7) % (7.6) %
Total net sales $ 2,513,696 $ 2,840,573 $ (326,877) (11.5) % (11.9) %
(a) A reconciliation of non-GAAP net sales in constant currency is presented at the end of Results of Operations , under Non-GAAP Financial Information.
Specialty Technology Solutions
The Specialty Technology Solutions segment consists of sales to customers in North America and Brazil. For the quarter and nine months ended March 31, 2024, net sales decreased $81.9 million, or 14.5%, and $255.6 million, or 14.4%, respectively, compared to the prior-year period. Excluding the foreign exchange positive impact, adjusted net sales decreased $82.6 million , or 14.6%, and $258.0 million, or 14.6%, for the quarter and nine months ended March 31, 2024, respectively, compared to the prior-year period. The decrease in net sales and adjusted net sales for the quarter is primarily due to lower sales volumes across technologies . The decrease in net sales and adjusted net sales for the nine-month period is primarily due to lower sales volumes in our mobility and barcoding business, partially offset by an increase in networking sales.
Modern Communications & Cloud
The Modern Communications & Cloud segment consists of sales to customers in North America, Brazil and the UK. For the quarter and nine months ended March 31, 2024, net sales decreased $51.0 million, or 15.9%, and $71.3 million, or 6.7%, respectively, compared to the prior-year period. Excluding the foreign exchange positive impact and the impact of divestitures, adjusted net sales decreased $51.6 million, or 16.3%, and $80.5 million, or 7.6%, for the quarter and nine months ended March 31, 2024, compared to the prior-year period. The decrease in net sales and adjusted net sales for the quarter is primarily due to lower sales volumes in communications hardware and Cisco products. The decrease in net sales and adjusted net sales for the nine month period is primarily due to lower sales volume in communications hardware products, partially offset by growth in Cisco products. Net billings for Intelisys increased to approximately $2.68 billion annualized. Intelisys net sales for the quarter and nine months ended March 31, 2024 increased 4.0% and 6.7%, respectively, year-over-year.
27
Table of Contents
Quarter ended March 31, % Change, Constant Currency, Excluding Divestitures (a)
Net Sales by Geography: 2024 2023 $ Change % Change
(in thousands)
United States and Canada $ 671,246 $ 808,797 $ (137,551) (17.0) % (17.0) %
International 81,353 76,722 4,631 6.0 % 4.5 %
Total net sales $ 752,599 $ 885,519 $ (132,920) (15.0) % (15.2) %
Nine months ended March 31, % Change, Constant Currency, Excluding Divestitures (a)
2024 2023 $ Change % Change
(in thousands)
United States and Canada $ 2,257,629 $ 2,577,556 $ (319,927) (12.4) % (12.4) %
International 256,067 263,017 (6,950) (2.6) % (7.2) %
Total net sales $ 2,513,696 $ 2,840,573 $ (326,877) (11.5) % (11.9) %
(a) A reconciliation of non-GAAP net sales in constant currency is presented at the end of Results of Operations in the non-GAAP section.
28
Table of Contents
Gross Profit
The following table summarizes our gross profit for the quarters and nine months ended March 31, 2024 and 2023:
Quarter ended March 31, % of Net Sales March 31,
2024 2023 $ Change % Change 2024 2023
(in thousands)
Specialty Technology Solutions $ 45,077 $ 57,664 $ (12,587) (21.8) % 9.3 % 10.2 %
Modern Communications & Cloud 49,404 54,098 (4,694) (8.7) % 18.4 % 16.9 %
Gross profit $ 94,481 $ 111,762 $ (17,281) (15.5) % 12.6 % 12.6 %
Nine months ended March 31, % of Net Sales March 31,
2024 2023 $ Change % Change 2024 2023
(in thousands)
Specialty Technology Solutions $ 141,393 $ 172,800 $ (31,407) (18.2) % 9.3 % 9.8 %
Modern Communications & Cloud 160,345 167,781 (7,436) (4.4) % 16.0 % 15.7 %
Gross profit $ 301,738 $ 340,581 $ (38,843) (11.4) % 12.0 % 12.0 %
Our gross profit is primarily affected by sales volume and gross margin mix. Gross margin mix is impacted by multiple factors, which include sales mix (proportion of sales of higher margin products or services relative to total sales), vendor program recognition (consisting of volume rebates, inventory price changes and purchase discounts) and freight costs. Increases in vendor program recognition decrease cost of goods sold, thereby increasing gross profit. Net sales derived from our Intelisys business contribute 100% to our gross profit dollars and margin as they have no associated cost of goods sold.
Specialty Technology Solutions
For the quarter ended March 31, 2024, gross profit dollars for the Specialty Technology Solutions segment declined $12.6 million, or 21.8%, compared to the prior-year quarter. Lower sales volume, after considering the associated cost of goods sold, reduced gross profit dollars by $8.4 million. Gross profit margin decreased 88 basis points quarter-over-quarter to 9.3%. Gross margin mix negatively impacted gross profit by $4.2 million largely due to lower vendor program recognition.
For the nine months ended March 31, 2024, gross profit dollars decreased $31.4 million, or 18.2%, compared to the prior-year period. Lower sales volume, after considering the associated cost of goods sold, reduced gross profit by $25.0 million. Gross profit margin decreased 4 3 basis points ye ar-over-year to 9.3%. Gross margin mix negatively impacted gross profit by $6.4 million largely from lower vendor program recognition partially offset by lower freight costs.
Modern Communications & Cloud
For the quarter ended March 31, 2024, gross profit dollars for the Modern Communications & Cloud segment decreased $4.7 million, or 8.7%, compared to the prior-year quarter. Lower sales volume, after considering the associated cost of goods sold, reduced gross profit dollars by $8.6 million. Gross profit margin increased 146 basis points quarter-over-quarter to 18.4%. Gross margin mix positively impacted gross profit by $3.9 million largely from a more favorable sales mix, partially offset by lower vendor program recognition.
For the nine months ended March 31, 2024, gross profit dollars declined $7.4 million, or 4.4%, compared to the prior-year period. Lower sales volume, after considering the associated cost of goods sold, reduced gross profit dollars by $11.2 million. Gross profit margin increased 37 basis points year-over-year to 16.0%. Gross margin mix positively impacted gross profit dollars by $3.7 million primarily from a reduction in freight costs.
Operating Expenses
The following table summarizes our operating expenses for the quarters and nine months ended March 31, 2024 and 2023:
29
Table of Contents
Quarter ended March 31, % of Net Sales March 31,
2024 2023 $ Change % Change 2024 2023
(in thousands)
Selling, general and administrative expenses $ 66,574 $ 70,669 $ (4,095) (5.8) % 8.8 % 8.0 %
Depreciation expense 2,690 2,644 46 1.7 % 0.4 % 0.3 %
Intangible amortization expense 3,752 4,170 (418) (10.0) % 0.5 % 0.5 %
Restructuring and other charges 3,923 — 3,923 100.0 % 0.5 % 0.0 %
Operating expenses $ 76,939 $ 77,483 $ (544) (0.7) % 10.2 % 8.8 %
Nine months ended March 31, % of Net Sales March 31,
2024 2023 $ Change % Change 2024 2023
(in thousands)
Selling, general and administrative expenses $ 208,930 $ 211,337 $ (2,407) (1.1) % 8.3 % 7.4 %
Depreciation expense 8,449 8,085 364 4.5 % 0.3 % 0.3 %
Intangible amortization expense 11,982 12,561 (579) (4.6) % 0.5 % 0.4 %
Restructuring and other charges 3,923 — 3,923 100.0 % 0.2 % 0.0 %
Operating expenses $ 233,284 $ 231,983 $ 1,301 0.6 % 9.3 % 8.2 %
Selling, general and administrative expenses (“SG&A”) decreased by $4.1 million, or 5.8%, for the quarter ended March 31, 2024, compared to the prior-year period. The decrease for the quarter ended March 31, 2024 is primarily attributable to lower employee costs for the quarter.
For the nine months ended March 31, 2024, SG&A expenses decreased by $2.4 million, or 1.1%, compared to the prior-year period. The decrease for the nine months ended March 31, 2024 is primarily attributable to lower employee costs, partially offset by higher bad debt expense as a result of increases in specific customer reserves.
Restructuring and other charges incurred of $3.9 million during the quarter ended March 31, 2024 related to employee separation and benefit costs in connection with our expense reduction and restructuring plans implemented in January 2024.
Operating Income
The following table summarizes our operating income for the quarters and nine months ended March 31, 2024 and 2023:
30
Table of Contents
Quarter ended March 31, % of Net Sales March 31,
2024 2023 $ Change % Change 2024 2023
(in thousands)
Specialty Technology Solutions $ 9,080 $ 19,811 $ (10,731) (54.2) % 1.9 % 3.5 %
Modern Communications & Cloud 12,989 14,468 (1,479) (10.2) % 4.8 % 4.5 %
Corporate (4,527) — (4,527) nm* nm* nm*
Operating income $ 17,542 $ 34,279 $ (16,737) (48.8) % 2.3 % 3.9 %
Nine months ended March 31, % of Net Sales March 31,
2024 2023 $ Change % Change 2024 2023
(in thousands)
Specialty Technology Solutions $ 34,321 $ 61,345 $ (27,024) (44.1) % 2.3 % 3.5 %
Modern Communications & Cloud 40,004 47,253 (7,249) (15.3) % 4.0 % 4.4 %
Corporate (5,871) — (5,871) nm* nm* nm*
Operating income $ 68,454 $ 108,598 $ (40,144) (37.0) % 2.7 % 3.8 %
*nm - percentages are not meaningful
Specialty Technology Solutions
For the Specialty Technology Solutions segment, operating income decreased $10.7 million, or 54.2%, and $27.0 million, or 44.1%, respectively, for the quarter and nine months ended March 31, 2024, compared to the prior-year period. Operating margin decreased to 1.9% and 2.3% for the quarter and nine months ended March 31, 2024, respectively. The decrease in operating income and margin for the quarter is primarily due to lower gross profits.
Modern Communications & Cloud
For the Modern Communications & Cloud segment, operating income decreased $1.5 million, or 10.2%, and $7.2 million, or 15.3%, respectively, for the quarter and nine months ended March 31, 2024 compared to the prior-year period. Operating margin increased to 4.8% for the quarter ended March 31, 2024 driven by higher gross profit margin for the quarter. For the nine months ended March 31, 2024 operating margin decreased to 4.0%. Operating income and margin decreased for the nine month period primarily from lower gross profits.
Corporate
For the quarter and nine months ended March 31, 2024, Corporate operating loss of $4.5 million and $5.9 million, represents costs associated with the sale of our intY business, cyberattack restoration cost and restructuring costs.
Total Other (Income) Expense
The following table summarizes our total other (income) expense for the quarters and nine months ended March 31, 2024 and 2023:
31
Table of Contents
Quarter ended March 31, % of Net Sales March 31,
2024 2023 $ Change % Change 2024 2023
(in thousands)
Interest expense $ 2,001 $ 5,715 $ (3,714) (65.0) % 0.3 % 0.6 %
Interest income (2,652) (1,710) (942) 55.1 % (0.4) % (0.2) %
Net foreign exchange losses 508 505 3 0.6 % 0.1 % 0.1 %
Gain on sale of business — — — nm* — % — %
Other, net (267) (144) (123) 85.4 % (0.0) % (0.0) %
Total other (income) expense, net $ (410) $ 4,366 $ (4,776) (109.4) % (0.1) % 0.5 %
Nine months ended March 31, % of Net Sales March 31,
2024 2023 $ Change % Change 2024 2023
(in thousands)
Interest expense $ 10,947 $ 14,223 $ (3,276) (23.0) % 0.4 % 0.5 %
Interest income (6,096) (5,327) (769) 14.4 % (0.2) % (0.2) %
Net foreign exchange losses 1,632 1,775 (143) (8.1) % 0.1 % 0.1 %
Gain on sale of business (14,533) — (14,533) nm* (0.6) % — %
Other, net (641) (461) (180) 39.0 % (0.0) % (0.0) %
Total other (income) expense, net $ (8,691) $ 10,210 $ (18,901) (185.1) % (0.3) % 0.4 %
*nm - percentages are not meaningful
Interest expense consists primarily of interest incurred on borrowings, non-utilization fees charged on the revolving credit facility and amortization of debt issuance costs. Interest expense decreased for the quarter and nine months ended March 31, 2024 compared to the prior-year periods, primarily from lower average borrowings on our multi-currency revolving credit facility.
Interest income increased for the quarter and nine months ended March 31, 2024 primarily from interest earned on higher cash balances in North America.
Net foreign exchange gains and losses consist of foreign currency transactional and functional currency re-measurements, offset by net foreign exchange forward contracts gains and losses. Foreign exchange gains and losses are generated as the result of fluctuations in the value of the U.S. dollar versus the Brazilian real, the Canadian dollar versus the U.S. dollar, the euro versus the U.S. dollar, and the British pound versus the U.S. dollar. We partially offset foreign currency exposure with the use of foreign exchange contracts to hedge against these exposures. The costs associated with foreign exchange forward contracts are included in the net foreign exchange losses.
For the nine months ended March 31, 2024, we recognized a $14.5 million gain on the sale of our UK-based intY business.
Provision for Income Taxes
For the quarter and nine months ended March 31, 2024, income tax expense was $5.1 million and $16.2 million, respectively, reflecting an effective tax rate of 28.7% and 21.0%, respectively. In comparison, for the quarter and nine months ended March 31, 2023, income tax expense was $8.7 million and $27.4 million, respectively, reflecting an effective tax rate of 29.1% and 27.8%, respectively. The decrease in the effective tax rate for the quarter is due to a $1.5 million discrete tax benefit, which is attributable to an income tax recovery in Brazil related to a prior period. We expect the effective tax rate, excluding discrete items, for fiscal year 2024 to be approximately 29.2% to 30.2%. See Note 13 - Income Taxes to the Notes to Consolidated Financial Statements for further discussion.
Non-GAAP Financial Information
Evaluating Financial Condition and Operating Performance
32
Table of Contents
In addition to disclosing results that are determined in accordance with United States generally accepted accounting principles (“US GAAP” or “GAAP”), we also disclose certain non-GAAP financial measures. These measures include non-GAAP operating income; non-GAAP pre-tax income; non-GAAP net income; non-GAAP EPS; adjusted earnings before interest expense, income taxes, depreciation, and amortization (“adjusted EBITDA”); adjusted return on invested capital (“adjusted ROIC”); and constant currency. Constant currency is a measure that excludes the translation exchange impact from changes in foreign currency exchange rates between reporting periods. We use non-GAAP financial measures to better understand and evaluate performance, including comparisons from period to period.
These non-GAAP financial measures have limitations as analytical tools, and the non-GAAP financial measures that we report may not be comparable to similarly titled amounts reported by other companies. Analysis of results and outlook on a non-GAAP basis should be considered in addition to, and not in substitution for or as superior to, measurements of financial performance prepared in accordance with US GAAP.
Adjusted Return on Invested Capital
Adjusted ROIC assists us in comparing our performance over various reporting periods on a consistent basis because it removes from our operating results the impact of items that do not reflect our core operating performance. We believe the calculation of adjusted ROIC provides useful information to investors and is an additional relevant comparison of our performance during the year.
Adjusted EBITDA starts with net income and adds back interest expense, income tax expense, depreciation expense, amortization of intangible assets, share-based compensation expense, and other non-GAAP adjustments. Since adjusted EBITDA excludes some non-cash costs of investing in our business and people, we believe that adjusted EBITDA shows the profitability from our business operations more clearly.
We calculate adjusted ROIC as adjusted EBITDA, divided by invested capital. Invested capital is defined as average equity plus average daily funded interest-bearing debt for the period. The following table summarizes annualized adjusted ROIC for the quarters ended March 31, 2024 and 2023, respectively:
Quarter ended March 31,
2024 2023
Adjusted return on invested capital ratio, annualized (a)
12.1 % 14.6 %
(a) The annualized EBITDA amount is divided by days in the quarter times 365 days per year, or 366 days for leap year. There were 91 days in the current and 90 days in the prior-year quarter.
The components of this calculation and reconciliation to our financial statements are shown on the following schedule:
Quarter ended March 31,
2024 2023
(in thousands)
Reconciliation of net income to adjusted EBITDA:
Net income (GAAP) $ 12,806 $ 21,221
Plus: Interest expense 2,001 5,715
Plus: Income taxes 5,146 8,692
Plus: Depreciation and amortization 6,742 7,074
EBITDA (non-GAAP) 26,695 42,702
Plus: Tax recovery (515) —
Plus: Share-based compensation 2,388 2,954
Plus: Acquisition and divestiture costs 511 —
Plus: Cyberattack restoration costs 93 —
Plus: Restructuring costs 3,923 —
Adjusted EBITDA (numerator for adjusted ROIC) (non-GAAP) $ 33,095 $ 45,656
33
Table of Contents
Quarter ended March 31,
2024 2023
(in thousands)
Invested capital calculations:
Equity – beginning of the quarter $ 953,601 $ 862,386
Equity – end of the quarter 944,051 878,895
Plus: Share-based compensation, net 1,784 2,191
Plus: Cyberattack restoration costs, net 69 —
Plus: Acquisition and divestiture costs (a)
511 —
Plus: Restructuring, net 2,935 —
Plus: Tax recovery, net (1,648) —
Average equity 950,652 871,736
Average funded debt (b)
153,131 398,318
Invested capital (denominator for adjusted ROIC) (non-GAAP) $ 1,103,783 $ 1,270,054
(a) Acquisition and divestiture costs are generally non-deductible for tax purposes.
(b) Average funded debt is calculated as the daily average amounts outstanding on our short-term and long-term interest-bearing debt.
Net Sales in Constant Currency Excluding Acquisitions and Divestitures
We make references to “constant currency,” a non-GAAP performance measure that excludes the foreign exchange rate impact from fluctuations in the average foreign exchange rates between reporting periods. Constant currency is calculated by translating current period results from currencies other than the U.S. dollar into U.S. dollars using the comparable average foreign exchange rates from the prior year period. We also exclude the impact of acquisitions or divestitures prior to the first full year of operations from the acquisition or divestiture date in order to show net sales results on an organic basis. This information is provided to analyze underlying trends without the translation impact of fluctuations in foreign currency rates and the impact of acquisitions and divestitures. Below we show organic growth by providing a non-GAAP reconciliation of net sales in constant currency excluding acquisitions and divestitures:
Net Sales by Segment:
Quarter ended March 31,
2024 2023 $ Change % Change
Specialty Technology Solutions: (in thousands)
Net sales, reported $ 483,704 $ 565,652 $ (81,948) (14.5) %
Foreign exchange impact (a)
(620) —
Non-GAAP net sales $ 483,084 $ 565,652 $ (82,568) (14.6) %
Modern Communications & Cloud:
Net sales, reported $ 268,895 $ 319,867 $ (50,972) (15.9) %
Foreign exchange impact (a)
(3,177) —
Less: Divestitures — (2,530)
Non-GAAP net sales $ 265,718 $ 317,337 $ (51,619) (16.3) %
Consolidated:
Net sales, reported $ 752,599 $ 885,519 $ (132,920) (15.0) %
Foreign exchange impact (a)
(3,797) —
Less: Divestitures — (2,530)
Non-GAAP net sales $ 748,802 $ 882,989 $ (134,187) (15.2) %
(a) Year-over-year net sales growth rate excluding the translation impact of changes in foreign currency exchange rates. Calculated by translating the net sales for the quarter ended March 31, 2024 into U.S. dollars using the average foreign exchange rates for the quarter ended March 31, 2023.
34
Table of Contents
Net Sales by Segment:
Nine months ended March 31,
2024 2023 $ Change % Change
Specialty Technology Solutions (in thousands)
Net sales, reported $ 1,513,926 $ 1,769,530 $ (255,604) (14.4) %
Foreign exchange impact (a)
(2,440) —
Non-GAAP net sales $ 1,511,486 $ 1,769,530 $ (258,044) (14.6) %
Modern Communications & Cloud
Net sales, reported $ 999,770 $ 1,071,043 $ (71,273) (6.7) %
Foreign exchange impact (a)
(12,178) —
Less: Divestitures (3,747) (6,737)
Non-GAAP net sales $ 983,845 $ 1,064,306 $ (80,461) (7.6) %
Consolidated:
Net sales, reported $ 2,513,696 $ 2,840,573 $ (326,877) (11.5) %
Foreign exchange impact (a)
(14,618) —
Less: Divestitures (3,747) (6,737)
Non-GAAP net sales $ 2,495,331 $ 2,833,836 $ (338,505) (11.9) %
(a) Year-over-year net sales growth rate excluding the translation impact of changes in foreign currency exchange rates. Calculated by translating the net sales for the nine months ended March 31, 2024 into U.S. dollars using the average foreign exchange rates for the nine months ended March 31, 2023.
35
Table of Contents
Net Sales by Geography:
Quarter ended March 31,
2024 2023 $ Change % Change
United States and Canada: (in thousands)
Net sales, as reported $ 671,246 $ 808,797 $ (137,551) (17.0) %
International:
Net sales, reported $ 81,353 $ 76,722 $ 4,631 6.0 %
Foreign exchange impact (a)
(3,797) —
Less: Divestitures — (2,530)
Non-GAAP net sales $ 77,556 $ 74,192 $ 3,364 4.5 %
Consolidated:
Net sales, reported $ 752,599 $ 885,519 $ (132,920) (15.0) %
Foreign exchange impact (a)
(3,797) —
Less: Divestitures — (2,530)
Non-GAAP net sales $ 748,802 $ 882,989 $ (134,187) (15.2) %
(a) Year-over-year net sales growth rate excluding the translation impact of changes in foreign currency exchange rates. Calculated by translating the net sales for the quarter ended March 31, 2024 into U.S. dollars using the average foreign exchange rates for the quarter ended March 31, 2023.
Nine months ended March 31,
2024 2023 $ Change % Change
United States and Canada: (in thousands)
Net sales, as reported $ 2,257,629 $ 2,577,556 $ (319,927) (12.4) %
International:
Net sales, reported $ 256,067 $ 263,017 $ (6,950) (2.6) %
Foreign exchange impact (a)
(14,618) —
Less: Divestitures (3,747) (6,737)
Non-GAAP net sales $ 237,702 $ 256,280 $ (18,578) (7.2) %
Consolidated:
Net sales, reported $ 2,513,696 $ 2,840,573 $ (326,877) (11.5) %
Foreign exchange impact (a)
(14,618) —
Less: Divestitures (3,747) (6,737)
Non-GAAP net sales $ 2,495,331 $ 2,833,836 $ (338,505) (11.9) %
(a) Year-over-year net sales growth rate excluding the translation impact of changes in foreign currency exchange rates. Calculated by translating the net sales for the nine months ended March 31, 2024 into U.S. dollars using the average foreign exchange rates for the nine months ended March 31, 2023.
36
Table of Contents
Operating Income by Segment:
Quarter ended March 31, % of Net Sales March 31,
2024 2023 $ Change % Change 2024 2023
Specialty Technology Solutions: (in thousands)
GAAP operating income $ 9,080 $ 19,811 $ (10,731) (54.2) % 1.9 % 3.5 %
Adjustments:
Amortization of intangible assets 358 358 —
Non-GAAP operating income $ 9,438 $ 20,169 $ (10,731) (53.2) % 2.0 % 3.6 %
Modern Communications & Cloud:
GAAP operating income $ 12,989 $ 14,468 $ (1,479) (10.2) % 4.8 % 4.5 %
Adjustments:
Amortization of intangible assets 3,394 3,812 (418)
Tax recovery (a)
(515) — (515)
Non-GAAP operating income $ 15,868 $ 18,280 $ (2,412) (13.2) % 5.9 % 5.7 %
Corporate:
GAAP operating loss $ (4,527) $ — $ (4,527) nm* nm* nm*
Adjustments:
Acquisition and divestiture costs 511 — 511
Restructuring costs 3,923 — 3,923
Cyberattack restoration costs 93 — 93
Non-GAAP operating income $ — $ — $ — nm* nm* nm*
Consolidated:
GAAP operating income $ 17,542 $ 34,279 $ (16,737) (48.8) % 2.3 % 3.9 %
Adjustments:
Amortization of intangible assets 3,752 4,170 (418)
Cyberattack restoration costs 93 — 93
Tax recovery (a)
(515) — (515)
Acquisition and divestiture costs 511 — 511
Restructuring costs 3,923 — 3,923
Non-GAAP operating income $ 25,306 $ 38,449 $ (13,143) (34.2) % 3.4 % 4.3 %
(a) Recovery of prior period withholding and other taxes in Brazil.
37
Table of Contents
Operating Income by Segment:
Nine months ended March 31, % of Net Sales March 31,
2024 2023 $ Change % Change 2024 2023
Specialty Technology Solutions: (in thousands)
GAAP operating income $ 34,321 $ 61,345 $ (27,024) (44.1) % 2.3 % 3.5 %
Adjustments:
Amortization of intangible assets 3,784 3,874 (90)
Non-GAAP operating income $ 38,105 $ 65,219 $ (27,114) (41.6) % 2.5 % 3.7 %
Modern Communications & Cloud:
GAAP operating income $ 40,004 $ 47,253 $ (7,249) (15.3) % 4.0 % 4.4 %
Adjustments:
Amortization of intangible assets 8,198 8,687 (489)
Tax recovery (a)
(1,901) (2,858) 957
Non-GAAP operating income $ 46,301 $ 53,082 $ (6,781) (12.8) % 4.6 % 5.0 %
Corporate:
GAAP operating loss $ (5,871) $ — $ (5,871) nm* nm* nm*
Adjustments:
Cyberattack restoration costs 733 — 733
Acquisition and divestiture costs 1,215 — 1,215
Restructuring costs 3,923 — 3,923
Non-GAAP operating income $ — $ — $ — nm* nm* nm*
Consolidated:
GAAP operating income $ 68,454 $ 108,598 $ (40,144) (37.0) % 2.7 % 3.8 %
Adjustments:
Amortization of intangible assets 11,982 12,561 (579)
Cyberattack restoration costs 733 — 733
Tax recovery (a)
(1,901) (2,858) 957
Acquisition and divestiture costs 1,215 — 1,215
Restructuring costs 3,923 — 3,923
Non-GAAP operating income $ 84,406 $ 118,301 $ (33,895) (28.7) % 3.4 % 4.2 %
(a) Recovery of prior period withholding and other taxes in Brazil.
38
Table of Contents
Additional Non-GAAP Metrics
To evaluate current period performance on a more consistent basis with prior periods, we disclose non-GAAP SG&A expenses, non-GAAP operating income, non-GAAP pre-tax income, non-GAAP net income and non-GAAP diluted earnings per share. Non-GAAP results exclude amortization of intangible assets related to divestitures, cyberattack restoration costs and other non-GAAP adjustments. These year-over-year metrics include the translation impact of changes in foreign currency exchange rates. These metrics are useful in assessing and understanding our operating performance, especially when comparing results with previous periods or forecasting performance for future periods. Below we provide a non-GAAP reconciliation of the aforementioned metrics adjusted for the costs and charges mentioned above:
Quarter ended March 31, 2024
GAAP
Measure Intangible
amortization
expense Acquisition and Divestiture costs (a)
Restructuring costs Tax
recovery Cyberattack
restoration costs Non-GAAP
measure
(in thousands, except per share data)
SG&A expenses $ 66,574 $ — $ (511) $ (3,923) $ 515 $ (93) $ 62,562
Operating income 17,542 3,752 511 3,923 (515) 93 25,306
Pre-tax income 17,952 3,752 511 3,923 (515) 93 25,716
Net income 12,806 2,788 511 2,935 (1,648) 69 17,461
Diluted EPS $ 0.50 $ 0.11 $ 0.02 $ 0.12 $ (0.06) $ — $ 0.69
Quarter ended March 31, 2023
GAAP
Measure Intangible
amortization
expense Acquisition and Divestiture costs (a)
Restructuring costs Tax
recovery Cyberattack
restoration costs Non-GAAP
measure
(in thousands, except per share data)
SG&A expenses $ 70,669 $ — $ — $ — $ — $ — $ 70,669
Operating income 34,279 4,170 — — — — 38,449
Pre-tax income 29,913 4,170 — — — — 34,083
Net income 21,221 3,109 — — — — 24,330
Diluted EPS $ 0.83 $ 0.12 $ — $ — $ — $ — $ 0.96
(a) Acquisition and divestiture costs for the quarter ended March 31, 2024 are generally nondeductible for tax purposes.
(b) Reflects gain on the sale of the UK-based intY business. This transaction resulted in a capital loss for tax purposes. The Company did not record a tax provision on the capital loss since there were no offsetting capital gains.
39
Table of Contents
Nine months ended March 31, 2024
GAAP
Measure Intangible
amortization
expense Acquisition and Divestiture costs (a)
Restructuring costs Tax
recovery Cyberattack
restoration costs Gain on
sale of
a business (b)
Non-GAAP
measure
SG&A expenses $ 208,930 $ — $ (1,215) $ (3,923) $ 1,901 $ (733) $ — $ 204,960
Operating income 68,454 11,982 1,215 3,923 (1,901) 733 — 84,406
Pre-tax income 77,145 11,982 1,215 3,923 (1,901) 733 (14,533) 78,564
Net income 60,964 8,909 1,215 2,935 (2,288) 548 (14,533) 57,750
Diluted EPS $ 2.41 $ 0.35 $ 0.05 $ 0.12 $ (0.09) $ 0.02 $ (0.57) $ 2.28
Nine months ended March 31, 2023
GAAP
Measure Intangible
amortization
expense Acquisition and Divestiture costs (a)
Restructuring costs Tax
recovery Cyberattack
restoration costs Gain on
sale of
a business (b)
Non-GAAP
measure
SG&A expenses $ 211,337 $ — $ — $ — $ 2,858 $ — $ — $ 214,195
Operating income 108,598 12,561 — — (2,858) — — 118,301
Pre-tax income 98,388 12,561 — — (2,858) — — 108,091
Net income 70,997 9,363 — — (1,886) — — 78,474
Diluted EPS $ 2.79 $ 0.37 $ — $ — $ (0.07) $ — $ — $ 3.09
(a) Acquisition and divestiture costs for the quarter ended March 31, 2024 are generally nondeductible for tax purposes.
(b) Reflects gain on the sale of the UK-based intY business. This transaction resulted in a capital loss for tax purposes. The Company did not record a tax provision on the capital loss since there were no offsetting capital gains.
40
Table of Contents
Liquidity and Capital Resources
Our primary sources of liquidity are cash flows from operations and borrowings under our $350 million revolving credit facility. Our business requires significant investment in working capital, particularly accounts receivable and inventory, partially financed through our accounts payable to vendors, cash generated from operations and revolving lines of credit. In general, as our sales volume increases, our net investment in working capital increases, which typically results in decreased cash flow from operating activities. Conversely, when sales volume decreases, our net investment in working capital typically decreases, which typically results in increased cash flow from operating activities.
Our cash and cash equivalents balance totaled $159.1 million at March 31, 2024, compared to $36.2 million at June 30, 2023, including $23.4 million and $31.0 million held outside of the United States at March 31, 2024 and June 30, 2023, respectively. Checks released but not yet cleared in the amount of $0.2 million and $8.0 million are included in accounts payable at March 31, 2024 and June 30, 2023, respectively.
We conduct business primarily in North America and Brazil where we generate and use cash. We provide for United States income taxes from the earnings of our Canadian and Brazilian subsidiaries. See Note 13 - Income Taxes in the Notes to the Consolidated Financial Statements for further discussion.
Our net investment in working capital, defined as accounts receivable plus inventories less accounts payable, decreased $256.4 million to $563.3 million at March 31, 2024 from $819.7 million at June 30, 2023, primarily from decreases in inventory and accounts receivable, partially offset by lower accounts payable, as a result of lower sales volume and our multi-quarter working capital improvement plan. Our net investment in working capital is affected by several factors such as fluctuations in sales volume, net income, timing of collections from customers, increases and decreases to inventory levels and payments to vendors.
Nine months ended
March 31,
2024 2023
(in thousands)
Cash provided by (used in):
Operating activities $ 316,908 $ (20,508)
Investing activities 10,693 (6,549)
Financing activities (203,941) 25,565
Operating cash flows are subject to variability period over period as a result of the timing of payments related to accounts receivable, accounts payable, and other working capital items. Net cash provided by operating activities was $316.9 million for the nine months ended March 31, 2024, compared to $20.5 million used in operating activities in the prior-year period. Cash provided by operating activities for the nine months ended March 31, 2024 is primarily attributable to net income adjusted for non-cash items plus, reductions in inventory and accounts receivable, partially offset by a reduction in accounts payable. Compared to June 30, 2023 , inventory and accounts receivable decreased 30% and 22% respectively, while accounts payable decreased 20%. Cash used in operating activities for the nine months ended March 31, 2023 is primarily attributable to increases in inventory of 22% compared to June 30, 2022, partially offset by net income adjusted for non-cash items.
The number of days sales outstanding ("DSO") was 71 days at March 31, 2024, compared to 72 days at June 30, 2023 and 70 days at March 31, 2023. Inventory turned 4.8 times during the quarter ended March 31, 2024, compared to 4.4 times during the quarter ended June 30, 2023 and 4.1 times in the prior-year quarter ended March 31, 2023.
Cash provided by investing activities for the nine months ended March 31, 2024 was $10.7 million, compared to $6.5 million used in investing activities in the prior-year period. Cash provided by investing activities for the nine months ended March 31, 2024 is largely due to cash received from the sale of our intY UK business, partially offset by capital expenditures. Cash used in investing activities for the nine months ended March 31, 2023 represents capital expenditures.
Management expects capital expenditures for fiscal year 2024 to range from $8.0 million to $10.0 million, primarily for IT investments and facility improvements.
41
Table of Contents
For the nine months ended March 31, 2024, cash used in financing activities totaled $203.9 million, compared to $25.6 million provided by financing activities for the prior-year period. Cash used in financing activities for the nine months ended March 31, 2024 is primarily attributable to net repayments on the revolving credit facility. Cash provided by financing activities for the nine months ended March 31, 2023 is primarily attributable to net borrowings on the revolving credit facility.
Share Repurchase Authorization
In August 2021, our Board of Directors approved a $100.0 million share repurchase authorization of which approximately $45.0 million remained outstanding as of March 31, 2024.The authorization does not have any time limit.
In May 2024, our Board of Directors approved a new $100.0 million share repurchase authorization. This supplements the existing authorization. The authorization does not have any time limit.
Credit Facility
We have a multi-currency senior secured credit facility with JPMorgan Chase Bank N.A., as administrative agent, and a syndicate of banks (as amended, the “Amended Credit Agreement”). On September 28, 2022, we amended and restated our Amended Credit Agreement, which includes (i) a five-year, $350 million multicurrency senior secured revolving credit facility and (ii) a five-year $150 million senior secured term loan facility. The Amended Credit Agreement extended the credit facility maturity date to September 28, 2027. In addition, pursuant to an “accordion feature,” we may increase our borrowing limits up to an additional $250 million, subject to obtaining additional credit commitments from the lenders participating in the increase. The Amended Credit Agreement allows for the issuance of up to $50 million for letters of credit. Borrowings under the Amended Credit Agreement are guaranteed by substantially all of our domestic subsidiaries and secured by substantially all of our domestic assets. Under the terms of the revolving credit facility, the payment of cash dividends is restricted. We incurred debt issuance costs of $1.4 million in connection with the amendment and restatement of the Amended Credit Agreement. These costs were capitalized to other non-current assets on the Condensed Consolidated Balance Sheets and added to the unamortized debt issuance costs from the previous credit facility.
Loans denominated in U.S. dollars, other than swingline loans, bear interest at a rate per annum equal to, at our option, (i) the adjusted term SOFR or adjusted daily simple SOFR plus an additional margin ranging from 1.00% to 1.75% depending upon our ratio of (A) total consolidated debt less up to $30 million of unrestricted domestic cash to (B) trailing four-quarter consolidated EBITDA measured as of the end of the most recent year or quarter, as applicable, for which financial statements have been delivered to the Lenders (the “leverage ratio”); or (ii) the alternate base rate plus an additional margin ranging from 0% to 0.75%, depending upon our leverage ratio, plus, if applicable, certain mandatory costs. All swingline loans denominated in U.S. dollars bear interest based upon the adjusted daily simple SOFR plus an additional margin ranging from 1.00% to 1.75% depending upon our leverage ratio, or such other rate as agreed upon with the applicable swingline lender. The adjusted term SOFR and adjusted daily simple SOFR include a fixed credit adjustment of 0.10% over the applicable SOFR reference rate. Loans denominated in foreign currencies bear interest at a rate per annum equal to the applicable benchmark rate set forth in the Amended Credit Agreement plus an additional margin ranging from 1.00% to 1.75%, depending upon our leverage ratio plus, if applicable, certain mandatory costs.
During the quarter and nine months ended March 31, 2024, our borrowings under the Amended Credit Agreement were U.S. dollar loans. The spread in effect as of March 31, 2024 was 1.25% for SOFR-based loans and 0.25% for alternate base rate loans. The commitment fee rate in effect at March 31, 2024 was 0.20%. The Amended Credit Agreement includes customary representations, warranties and affirmative and negative covenants, including financial covenants. Specifically, our Leverage Ratio must be less than or equal to 3.50 to 1.00 at all times. In addition, our Interest Coverage Ratio (as such term is defined in the Amended Credit Agreement) must be at least 3.00 to 1.00 at the end of each fiscal quarter. In the event of a default, customary remedies are available to the lenders, including acceleration and increased interest rates. We were in compliance with all covenants under the credit facility at March 31, 2024.
42
Table of Contents
The average daily outstanding balance on the revolving credit facility, excluding the term loan facility, during the quarters ended March 31, 2024 and 2023 w as $94.6 million and $227.2 million, respectively. There was $350.0 million and $171.0 million available for additional borrowings as of March 31, 2024 and June 30, 2023, respectively. The effective interest rates for the revolving line of credit were 6.68% and 6.74% as of March 31, 2024 and June 30, 2023, respectively. There were no letters of credit issued under the multi-currency revolving credit facility at March 31, 2024 or June 30, 2023. Availability to use this borrowing capacity depends upon, among other things, the levels of our Leverage Ratio and Interest Coverage Ratio, which, in turn, will depend upon (1) our Credit Facility Net Debt relative to our Credit Facility EBITDA and (2) Credit Facility EBITDA relative to total interest expense, respectively. As a result, our availability will increase if EBITDA increases (subject to the limit of the facility) and decrease if EBITDA decreases. While we were in compliance with the financial covenants contained in the Amended Credit Agreement as of March 31, 2024, and currently expect to continue to maintain such compliance, should we encounter difficulties, our historical relationship with our Amended Credit Agreement lending group has been strong and we anticipate their continued support of our long-term business.
Summary
We believe that our existing sources of liquidity, including cash resources and cash provided by operating activities, supplemented as necessary with funds under our credit agreements, will provide sufficient resources to meet our present and future working capital and cash requirements for at least the next twelve months. We also believe that our longer-term working capital, planned expenditures and other general funding requirements will be satisfied through cash flows from operations and, to the extent necessary, from our borrowing facilities.
Accounting Standards Recently Issued
See Note 1 of the Notes to Condensed Consolidated Financial Statements for a full description of recent accounting pronouncements, including the anticipated dates of adoption and the effects on our consolidated financial position and results of operations.
Critical Accounting Policies and Estimates
Critical accounting policies are those that are important to our financial condition and require management's most difficult, subjective or complex judgments. Different amounts would be reported under different operating conditions or under alternative assumptions. See Management's Discussion and Analysis of Financial Condition and Results from Operations in our Annual Report on Form 10-K for the fiscal year ended June 30, 2023 for a complete discussion.
43
Table of Contents
Item 3. Quantitative and Qualitative Disclosures About Market Risk
For a description of our market risks, see Part II, Item 7A. "Quantitative and Qualitative Disclosures About Market Risk" in our Annual Report on Form 10-K for the fiscal year ended June 30, 2023. No material changes have occurred to our market risks since June 30, 2023.
44
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.