UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): April 25, 2013
INGRAM MICRO INC.
(Exact Name of Registrant as Specified in Its Charter)
| Delaware |
1-12203 |
62-1644402 | ||
| (State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
1600 E. St. Andrew Place
Santa Ana, CA 92705
(Address, including zip code, of Registrant’s principal executive offices)
Registrant’s telephone number, including area code: (714) 566-1000
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02 Results of Operations and Financial Condition
On April 25, 2013, Ingram Micro Inc. (the “Company” or “Ingram Micro”) issued a press release reporting financial results for the fiscal first quarter that ended March 30, 2013. The press release is attached hereto as Exhibit 99.1 and incorporated herein by reference.
The information included herein and in Exhibit 99.1 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing, nor shall it be deemed to form a part of the Company’s public disclosure in the United States or otherwise.
GAAP to Non-GAAP Reconciliation
The attached press release includes financial results prepared in accordance with generally accepted accounting principles (“GAAP”). In addition to GAAP results, Ingram Micro is reporting non-GAAP adjusted operating income and margin, adjusted net income, and adjusted diluted earnings per share, referred to respectively as “non-GAAP operating income,” “non-GAAP operating margin,” “non-GAAP net income” and “non-GAAP diluted earnings per share,” which are adjusted financial measures that are not prepared in conformity with GAAP.
These non-GAAP financial measures are primary indicators that Ingram Micro’s management uses internally to conduct and measure its business and evaluate the performance of its consolidated operations and operating segments. Amortization of acquired intangible assets, foreign currency gains and losses associated with our pan-European purchasing entity, and certain items that are not expected to recur, all of which are noted in the attached press release, are not included in these non-GAAP financial measures. Ingram Micro’s management believes these non-GAAP financial measures are useful to investors because they provide meaningful comparisons to prior periods and may be more indicative of the level of future results. These non-GAAP financial measures are used in addition to and in conjunction with results presented in accordance with GAAP. These non-GAAP financial measures reflect an additional way of viewing aspects of our operations that, when viewed with our GAAP results and the accompanying reconciliations to corresponding GAAP financial measures, provide a more complete understanding of factors and trends affecting Ingram Micro’s business. A material limitation associated with the use of these non-GAAP measures as compared to the GAAP measures is that they may not be comparable to other companies with similar excluded items that present related charges differently. In this regard, the non-GAAP measures should be considered as a supplement to, and not as a substitute for or superior to, the corresponding measures calculated in accordance with GAAP and may not be comparable to similarly titled measures used by other companies.
2
Reconciliations of GAAP to non-GAAP financial measures appear in the financial statements portion of the attached press release under the headings “Supplementary Information—Income from Operations—Reconciliation of GAAP to Non-GAAP Information” and “Supplementary Information—Reconciliation of GAAP to Non-GAAP Financial Measures.”
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
| Exhibit No. |
Description | |
| 99.1 | Press release dated April 25, 2013 | |
3
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| INGRAM MICRO INC. | ||
| By: | /s/ Larry C. Boyd | |
| Name: | Larry C. Boyd | |
| Title: | Executive Vice President, Secretary | |
| and General Counsel | ||
Date: April 25, 2013
4
EXHIBIT INDEX
| Exhibit No. |
Description | |
| 99.1 | Press release dated April 25, 2013 | |
Exhibit 99.1
For More Information Contact:
| Investors: |
Media: | |
| Damon Wright (714) 382-5013 |
Lisa Zwick (949) 230-8794 | |
| damon.wright@ingrammicro.com |
lisa.zwick@ingrammicro.com | |
INGRAM MICRO REPORTS 2013 FIRST QUARTER FINANCIAL RESULTS
First Quarter Revenue Increases 19 Percent, Driven By Acquisitions and Organic Growth in All Regions
SANTA ANA, Calif., April 25, 2013 — Ingram Micro Inc. (NYSE: IM), the world’s largest wholesale technology distributor and a global leader in supply-chain and mobile device lifecycle services, today announced financial results for the first quarter ended March 30, 2013.
Worldwide sales were $10.26 billion, up 19 percent in U.S. dollars when compared with $8.64 billion in the first quarter last year. The translation effect of foreign currencies had a de minimis influence on worldwide sales, as compared with the prior year. The company’s 2012 fourth quarter acquisitions of Brightpoint, Inc. and Aptec Holdings Ltd. added $1.1 billion and $75 million, respectively, to 2013 first quarter revenue, contributing 13 percentage points to the growth.
Worldwide gross profit was $585.3 million (5.70 percent of total sales). This compares with worldwide gross profit of $467.6 million (5.41 percent of total sales) in the 2012 first quarter, which benefited by approximately 10 basis points from favorable pricing on hard disk drives. 2013 first quarter gross margin benefited by 63 basis points from the addition of BrightPoint’s higher gross margin revenue, driven largely by its value-added device lifecycle services. This benefit helped offset a gross margin decline in the company’s technology distribution business related to a greater mix of lower margin products, such as tablets and other personal devices, and a competitive selling environment, particularly in Europe and North America.
GAAP operating income was $90.8 million (0.88 percent of total sales) and was negatively impacted by lower gross margin in the technology distribution business and continued investments in key strategic areas across all regions to further diversify revenues. This compares with 2012 first quarter GAAP operating income of $104.1 million (1.20 percent of total sales), which benefited by approximately 10 basis points from favorable pricing on hard disk drives.
Non-GAAP operating income for the 2013 first quarter was $115.8 million (1.13 percent of total sales), which excludes $13.2 million pre-tax, or 13 basis points, in charges associated with restructuring, integration and transition costs and other expense reduction programs, and $11.8 million pre-tax, or 11 basis points, of expense for amortization of intangible assets. This compares with non-GAAP operating income for the 2012 first quarter of $110.0 million (1.27 percent of total sales), which excludes pre-tax
costs of $3.1 million, or 4 basis points, associated with restructuring and transition costs, as well as $2.9 million pre-tax, or 3 basis points, of expense for amortization of intangible assets.
2013 first quarter GAAP net income was $49.8 million, or 32 cents per diluted share. This compares with 2012 first quarter GAAP net income of $90.0 million, or 58 cents per diluted share, which benefited by $28.5 million, or 18 cents per diluted share, from a net discrete tax benefit in the quarter, as well as from favorable pricing on hard disk drives.
2013 first quarter non-GAAP net income was $63.1 million, or 41 cents per diluted share, which excludes the negative impact of $8.7 million after-tax charges associated with restructuring, integration and transition costs and other expense reduction programs; the negative impact of $7.7 million after-tax in amortization expense associated with intangible assets; and also excludes the positive impact of $3.0 million in gains after-tax due to the foreign-currency translation effect on Euro-based inventory purchases in the company’s pan-European entity, which designates the United States dollar as its functional currency.
2013 first quarter GAAP and non-GAAP net income was also impacted by a higher than anticipated effective tax rate of 34.6 percent for the quarter.
This compares with 2012 first quarter non-GAAP net income of $68.9 million, or 44 cents per diluted share, which excludes a net discrete tax benefit of $28.5 million, the negative impact of $2.1 million after-tax charges associated with restructuring and transition costs, the negative impact of $2.0 million after-tax in amortization expense associated with intangible assets and also excludes the negative impact of $3.3 million in losses after-tax due to the foreign-currency translation effect in the company’s pan-European entity, as discussed above. 2012 first quarter non-GAAP net income also benefited from favorable pricing on hard disk drives.
Further detail can be found in the financial statements and schedules attached to this news release or at www.ingrammicro.com.
Key 2013 first quarter highlights:
| • | North America delivered solid revenue performance with sales growth of 7 percent, driven by year-over-year growth in all U.S. divisions. Growth in the U.S. was partially offset by a decline of 2 percent in local currency in the Canadian business. |
| • | Latin America maintained its momentum from last year, delivering record first quarter revenues. |
| • | Asia Pacific sales hit an all-time first quarter high, led by double-digit growth in India and Australia. |
| • | Australia reduced its operating loss by more than $5 million sequentially from the 2012 fourth quarter. |
| • | Europe’s revenue was flat year-over-year in local currency. |
| • | BrightPoint was accretive to 2013 first quarter non-GAAP earnings per diluted share by 7 cents, when excluding $3.2 million after-tax in acquisition integration charges and $5.9 million after-tax of amortization expense associated with intangible assets. The company noted that it is now excluding amortization expense associated with intangible assets from its reported non-GAAP earnings per diluted share, which increases its expectations for 2013 and 2014 full-year accretion to non-GAAP earnings from BrightPoint to 34 cents and 51 cents per diluted share, respectively. |
| • | The company’s effective tax rate for the first quarter was 34.6 percent. The company continues to expect a full-year effective tax rate of around 32 percent, however, quarterly effective tax rates can vary significantly depending on the actual operating results in the various tax jurisdictions. |
| • | Working capital days were 28, up 3 days from the prior year first quarter, due in-part to extended payment terms last year associated with new product launches. |
“I am pleased with the progress we are making on driving cost synergies and business integration in our recent acquisitions,” said Alain Monié, president and chief executive officer, Ingram Micro Inc. “More importantly, the addition of these companies has expanded our capabilities in highly strategic markets and new geographies and is expected to provide a strong foundation for future profitable growth. I am also encouraged by our progress in Australia and our ability to drive solid overall revenue growth; however, I am not satisfied with our bottom line results.
“High growth in tablets and other mobile devices continues to affect gross margins,” Monié continued. “However, this high growth product opportunity also brings the addition of a new set of vendors and customers to the Ingram Micro ecosystem, which enables us to tap into the associated supply chain services to large OEMs and service providers. These services carry better margins and lower working capital metrics. We recognized this opportunity early last year, leading us to acquire BrightPoint, our new mobility business, which has already been nicely accretive to gross margin and earnings.”
Bill Humes, chief operating and financial officer commented: “In addition to shifting market dynamics, we also saw increased competitive pricing this quarter due to the sluggish economic environment in Europe and some competitors trying to regain lost share in North America. However, even though we expect some relief in the mid-term, we recognized many quarters ago that strategically
we needed to develop and grow markets where inherently better margins are available. As we have updated you over the past year, we have made, and continue to make, investments in several of these areas, which, while they impact our near-term expense levels, are consistent with our strategy to increase the ratio of our higher margin, and better returns businesses. We are confident they are the right investments to improve our margin profile and help drive greater profitability this year.”
Outlook
For the 2013 second quarter, the company currently expects a 1 to 4 percent sequential increase in revenue, with consolidated gross margin flat to slightly up. The company’s expectations are based on operating leverage, stronger contribution from higher margin areas, growth in emerging markets and continued recovery in Australia.
Conference Call and Webcast
Additional information about Ingram Micro’s financial results will be presented in a conference call with presentation slides today at 5 p.m. ET. To listen to the conference call webcast and view the accompanying presentation slides, visit the company’s website at www.ingrammicro.com (Investor Relations section). The conference call is also accessible by telephone at (888) 503-8169 (toll-free within the United States and Canada) or (719) 325-2144 (other countries), passcode “8684873.”
The replay of the conference call with presentation slides will be available for one week at www.ingrammicro.com (Investor Relations section) or by calling (888) 203-1112 or (719) 457-0820 outside the United States and Canada, passcode “8684873.”
In addition to GAAP results, Ingram Micro is reporting non-GAAP adjusted operating income and margin, adjusted net income and adjusted diluted earnings per share, referred to respectively as “non-GAAP operating income,” “non-GAAP operating margin,” “non-GAAP net income” and “non-GAAP diluted earnings per share.” Reconciliations of GAAP to non-GAAP financial measures for the first quarters of 2013 and 2012 appear in the financial statements portion of this release under the heading “Supplementary Information—Income from Operations—Reconciliation of GAAP to Non-GAAP Information” and “Supplementary Information—Reconciliation of GAAP to Non-GAAP Financial Measures.”
Cautionary Statement for the Purpose of the Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995
The matters in this press release that are forward-looking statements are based on current management expectations. Certain risks may cause such expectations to not be achieved and, in turn, may have a material adverse effect on Ingram Micro’s business, financial condition and results of operations. Ingram Micro disclaims any duty to update any forward-looking statements. Important risk factors that could cause actual results to differ
materially from those discussed in the forward-looking statements include, without limitation: (1) we have made and expect to continue to make investments in new businesses and initiatives, including acquisitions, which could disrupt our business and have an adverse effect on our operating results; (2) we are dependent on a variety of information systems, which, if not properly functioning, or unavailable, or if we experience system security breaches, data protection breaches, or other cyber-attacks, could adversely disrupt our business and harm our reputation and earnings; (3) changes in macro-economic conditions may negatively impact a number of risk factors which, individually or in the aggregate, could adversely affect our results of operations, financial condition and cash flows; (4) we continually experience intense competition across all markets for our products and services; (5) we operate a global business that exposes us to risks associated with conducting business in multiple jurisdictions; (6) our failure to adequately adapt to IT industry changes could negatively impact our future operating results; (7) terminations of a supply or services agreement or a significant change in supplier terms or conditions of sale could negatively affect our operating margins, revenue or the level of capital required to fund our operations; (8) substantial defaults by our customers or the loss of significant customers could have a negative impact on our business, results of operations, financial condition or liquidity; (9) changes in, or interpretations of, tax rules and regulations, changes in the mix of our business amongst different tax jurisdictions, and deterioration of the performance of our business may adversely affect our effective income tax rates or operating margins and we may be required to pay additional taxes and/or tax assessments, as well as record valuation allowances relating to our deferred tax assets; (10) changes in our credit rating or other market factors such as adverse capital and credit market conditions or reductions in cash flow from operations may affect our ability to meet liquidity needs, reduce access to capital, and/or increase our costs of borrowing; (11) failure to retain and recruit key personnel would harm our ability to meet key objectives; (12) we cannot predict with certainty what loss we might incur as a result of litigation matters and contingencies that we may be involved with from time to time; (13) we may incur material litigation, regulatory or operational costs or expenses, and may be frustrated in our marketing efforts, as a result of environmental regulations or private intellectual property enforcement disputes; (14) we face a variety of risks in our reliance on third-party service companies, including shipping companies for the delivery of our products and outsourcing arrangements; (15) changes in accounting rules could adversely affect our future operating results; and (16) our quarterly results have fluctuated significantly. We also face a variety of risks associated with our recently completed acquisition of Brightpoint, Inc., Aptec and Promark, including: management’s ability to execute its plans, strategies and objectives for future operations, including the execution of integration plans; growth of the mobility industry, the government contracts business, and in new and untapped markets in geographies outside the U.S.; and other uncertainties or unknown, underestimated and/or undisclosed commitments or liabilities; and our ability to achieve the expected benefits and manage the costs of the integrations of recent acquisitions.
Ingram Micro has instituted in the past and continues to institute changes to its strategies, operations and processes to address these risk factors and to mitigate their impact on Ingram Micro’s results of operations and financial condition. However, no assurances can be given that Ingram Micro will be successful in these efforts. For a further discussion of significant factors to consider in connection with forward-looking statements concerning Ingram Micro, reference is made to Item 1A Risk Factors of Ingram Micro’s Annual Report on Form 10-K for the fiscal year ended December 29, 2012; other risks or uncertainties may be detailed from time to time in Ingram Micro’s future SEC filings.
About Ingram Micro Inc.
Ingram Micro is the world’s largest wholesale technology distributor and a global leader in IT supply-chain, mobile device lifecycle services and logistics solutions. As a vital link in the technology value chain, Ingram Micro creates sales and profitability opportunities for vendors and resellers through unique marketing programs, outsourced logistics and mobile solutions, technical support, financial services and product aggregation and distribution. The company is the only global broad-based IT distributor, serving 160 countries on six continents with the world’s most comprehensive portfolio of IT products and services. Visit www.ingrammicro.com.
# # #
© 2013 Ingram Micro Inc. All rights reserved. Ingram Micro and the registered Ingram Micro logo are trademarks used under license by Ingram Micro Inc.
Ingram Micro Inc.
Consolidated Balance Sheet
(Amounts in 000s)
(Unaudited)
| March 30, 2013 |
December 29, 2012 |
|||||||
| ASSETS |
||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 562,630 | $ | 595,147 | ||||
| Trade accounts receivable, net |
4,509,372 | 5,457,299 | ||||||
| Inventory |
3,809,463 | 3,591,543 | ||||||
| Other current assets |
488,973 | 522,390 | ||||||
|
|
|
|
|
|||||
| Total current assets |
9,370,438 | 10,166,379 | ||||||
| Property and equipment, net |
477,172 | 481,324 | ||||||
| Goodwill |
428,401 | 428,401 | ||||||
| Intangible assets, net |
359,082 | 372,482 | ||||||
| Other assets |
22,266 | 31,862 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 10,657,359 | $ | 11,480,448 | ||||
|
|
|
|
|
|||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 5,119,289 | $ | 6,065,159 | ||||
| Accrued expenses |
552,013 | 585,404 | ||||||
| Short-term debt and current maturities of long-term debt |
158,640 | 111,268 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
5,829,942 | 6,761,831 | ||||||
| Long-term debt, less current maturities |
1,043,315 | 943,275 | ||||||
| Other liabilities |
134,188 | 164,089 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
7,007,445 | 7,869,195 | ||||||
| Stockholders’ equity |
3,649,914 | 3,611,253 | ||||||
|
|
|
|
|
|||||
| Total liabilities and stockholders’ equity |
$ | 10,657,359 | $ | 11,480,448 | ||||
|
|
|
|
|
|||||
Page 1
Ingram Micro Inc.
Consolidated Statement of Income
(Amounts in 000s, except per share data)
(Unaudited)
| Thirteen Weeks Ended | ||||||||
| March 30, 2013 | March 31, 2012 | |||||||
| Net sales |
$ | 10,262,444 | $ | 8,635,381 | ||||
| Cost of sales |
9,677,139 | 8,167,824 | ||||||
|
|
|
|
|
|||||
| Gross profit |
585,305 | 467,557 | ||||||
|
|
|
|
|
|||||
| Operating expenses: |
||||||||
| Selling, general and administrative |
474,078 | 360,024 | ||||||
| Amortization of intangible assets |
11,765 | 2,925 | ||||||
| Reorganization costs |
8,666 | 557 | ||||||
|
|
|
|
|
|||||
| 494,509 | 363,506 | |||||||
|
|
|
|
|
|||||
| Income from operations |
90,796 | 104,051 | ||||||
| Interest and other: |
||||||||
| Interest income |
(1,829 | ) | (3,766 | ) | ||||
| Interest expense |
15,638 | 11,729 | ||||||
| Net foreign currency exchange loss (gain) |
(1,934 | ) | 5,566 | |||||
| Other |
2,869 | 1,932 | ||||||
|
|
|
|
|
|||||
| 14,744 | 15,461 | |||||||
|
|
|
|
|
|||||
| Income before income taxes |
76,052 | 88,590 | ||||||
| Provision for (benefit from) income taxes |
26,293 | (1,383 | ) | |||||
|
|
|
|
|
|||||
| Net income |
$ | 49,759 | $ | 89,973 | ||||
|
|
|
|
|
|||||
| Diluted earnings per share |
$ | 0.32 | $ | 0.58 | ||||
|
|
|
|
|
|||||
| Diluted weighted average shares outstanding |
154,557 | 154,584 | ||||||
|
|
|
|
|
|||||
Page 2
Ingram Micro Inc.
Supplementary Information
Income from Operations-Reconciliation of GAAP to Non-GAAP Information
(Amounts in 000s)
(Unaudited)
| Thirteen Weeks Ended March 30, 2013 | ||||||||||||||||||||
| Net Sales | GAAP Operating Income |
Reorganization, Integration and Transition Costs |
Amortization of Intangible Assets |
Non-GAAP Operating Income |
||||||||||||||||
| North America |
$ | 3,867,819 | $ | 55,575 | $ | 2,475 | $ | 1,785 | $ | 59,835 | ||||||||||
| Europe |
2,668,995 | 13,944 | 2,592 | 498 | 17,034 | |||||||||||||||
| Asia-Pacific |
2,194,507 | 13,835 | 3,295 | 212 | 17,342 | |||||||||||||||
| Latin America |
461,958 | 5,551 | — | 222 | 5,773 | |||||||||||||||
| BrightPoint |
1,069,165 | 9,307 | 4,882 | 9,048 | 23,237 | |||||||||||||||
| Stock-based compensation expense |
— | (7,416 | ) | — | — | (7,416 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Consolidated Total |
$ | 10,262,444 | $ | 90,796 | $ | 13,244 | $ | 11,765 | $ | 115,805 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Thirteen Weeks Ended March 30, 2013 | ||||||||||||||||||||
| GAAP Operating Margin |
Reorganization, Integration and Transition Costs |
Amortization of Intangible Assets |
Non-GAAP Operating Margin |
|||||||||||||||||
| North America |
1.44 | % | 0.06 | % | 0.05 | % | 1.55 | % | ||||||||||||
| Europe |
0.52 | % | 0.10 | % | 0.02 | % | 0.64 | % | ||||||||||||
| Asia-Pacific |
0.63 | % | 0.15 | % | 0.01 | % | 0.79 | % | ||||||||||||
| Latin America |
1.20 | % | — | 0.05 | % | 1.25 | % | |||||||||||||
| BrightPoint |
0.87 | % | 0.46 | % | 0.85 | % | 2.17 | % | ||||||||||||
| Stock-based compensation expense |
— | — | — | — | ||||||||||||||||
| Consolidated Total |
0.88 | % | 0.13 | % | 0.11 | % | 1.13 | % | ||||||||||||
| Thirteen Weeks Ended March 31, 2012 | ||||||||||||||||||||
| Net Sales | GAAP Operating Income |
Reorganization and Transition Costs |
Amortization of Intangible Assets |
Non-GAAP Operating Margin |
||||||||||||||||
| North America |
$ | 3,606,947 | $ | 69,649 | $ | 2,532 | $ | 1,690 | $ | 73,871 | ||||||||||
| Europe |
2,647,056 | 22,000 | — | 550 | 22,550 | |||||||||||||||
| Asia-Pacific |
1,949,752 | 14,420 | 301 | 460 | 15,181 | |||||||||||||||
| Latin America |
431,626 | 7,428 | 224 | 225 | 7,877 | |||||||||||||||
| Stock-based compensation expense |
— | (9,446 | ) | — | — | (9,446 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Consolidated Total |
$ | 8,635,381 | $ | 104,051 | $ | 3,057 | $ | 2,925 | $ | 110,033 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Thirteen Weeks Ended March 31, 2012 | ||||||||||||||||||||
| GAAP Operating Margin |
Reorganization and Transition Costs |
Amortization of Intangible Assets |
Non-GAAP Operating Margin |
|||||||||||||||||
| North America |
1.93 | % | 0.07 | % | 0.05 | % | 2.05 | % | ||||||||||||
| Europe |
0.83 | % | — | 0.02 | % | 0.85 | % | |||||||||||||
| Asia-Pacific |
0.74 | % | 0.02 | % | 0.02 | % | 0.78 | % | ||||||||||||
| Latin America |
1.72 | % | 0.05 | % | 0.05 | % | 1.82 | % | ||||||||||||
| Stock-based compensation expense |
— | — | — | — | ||||||||||||||||
| Consolidated Total |
1.20 | % | 0.04 | % | 0.03 | % | 1.27 | % | ||||||||||||
Page 3
Ingram Micro Inc.
Supplementary Information
Reconciliation of GAAP to Non-GAAP Financial Measures
(Amounts in 000s, except per share data)
(Unaudited)
| Thirteen Weeks Ended March 30, 2013 | ||||||||||||||||||||||||
| As Reported Under GAAP |
Reorganization, Transition and Integration Costs |
Amortization of Intangible Assets |
Pan-Europe Foreign Exchange Gain |
Non-GAAP Financial Measure |
||||||||||||||||||||
| Income before income taxes |
$ | 76,052 | $ | 13,244 | $ | 11,765 | $ | (4,578 | ) | $ | 96,483 | |||||||||||||
| Provision for (benefit from) income taxes |
26,293 | 4,578 | 4,067 | (1,583 | ) | 33,356 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Net income |
$ | 49,759 | $ | 8,666 | $ | 7,698 | $ | (2,995 | ) | $ | 63,127 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Diluted earnings per share (b) |
$ | 0.32 | $ | 0.06 | $ | 0.05 | $ | (0.02 | ) | $ | 0.41 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Thirteen Weeks Ended March 31, 2012 | ||||||||||||||||||||||||
| As Reported Under GAAP |
Reorganization and Transition Costs |
Amortization of Intangible Assets |
Pan-Europe Foreign Exchange Loss |
Discrete Tax Items (a) |
Non-GAAP Financial Measure |
|||||||||||||||||||
| Income before income taxes |
$ | 88,590 | $ | 3,057 | $ | 2,925 | $ | 4,794 | $ | — | $ | 99,366 | ||||||||||||
| Provision for (benefit from) income taxes |
(1,383 | ) | 936 | 895 | 1,467 | 28,500 | 30,416 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Net income |
$ | 89,973 | $ | 2,121 | $ | 2,030 | $ | 3,327 | $ | (28,500 | ) | $ | 68,950 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Diluted earnings per share (b) |
$ | 0.58 | $ | 0.01 | $ | 0.01 | $ | 0.02 | $ | (0.18 | ) | $ | 0.44 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| (a) | Reflects a net discrete benefit of approximately $28,500 primarily related to the write-off of the historical tax basis of the investment we have maintained in one of our Latin American subsidiary holding companies, realized during the period. |
| (b) | Per share impact is calculated by dividing net income amount by the diluted weighted average shares outstanding of 154,557 and 154,584 for the thirteen weeks ended March 30, 2013 and March 31, 2012, respectively. |
Page 4