EX-99.1 2 ex991-fy24q2pressrelease.htm EX-99.1 Document
Exhibit 99.1
tdsynnex_logoxstandarda.jpg

TD SYNNEX Reports Fiscal 2024 Second Quarter Results
•Revenue of $13.9 billion, within our outlook of $13.3 - $14.9 billion.
•Non-GAAP gross billings(1) of $19.3 billion, at the upper end of our outlook of $18.4 - $19.6 billion.
•Gross margin and non-GAAP gross margin(1) of 6.98%, up 13 bps and 9 bps, respectively, from the prior fiscal second quarter.
•Net income of $144 million, and non-GAAP net income(1) of $237 million, within our outlook.
•Diluted earnings per share (“EPS”) of $1.66, and non-GAAP diluted EPS(1) of $2.73, within our outlook.
•Returned $288 million to shareholders in the fiscal second quarter in the form of $254 million of share repurchases and $34 million in dividends, representing a 210% increase from the prior fiscal second quarter.
•Announced a quarterly cash dividend of $0.40 per common share, up 14% from the prior fiscal second quarter.

FREMONT, CA and CLEARWATER, FL, June 25, 2024 – TD SYNNEX (NYSE: SNX) today announced financial results for the fiscal second quarter ended May 31, 2024.
Consolidated Financial Highlights for the Fiscal 2024 Second Quarter:
Q2 FY24Q2 FY23Net Change from Q2 FY23
Revenue ($M)$13,947.9 $14,062.1 (0.8)%
Non-GAAP gross billings ($M)(1)
$19,304.6 $18,715.9 3.1 %
Gross profit ($M)$973.5 $963.4 1.0 %
Non-GAAP gross profit ($M)(1)
$973.5 $968.6 0.5 %
Gross margin6.98 %6.85 %13 bps
Non-GAAP gross margin(1)
6.98 %6.89 %9 bps
Operating income ($M)$263.9 $252.9 4.3 %
Non-GAAP operating income ($M)(1)
$388.0 $376.0 3.2 %
Operating margin1.89 %1.80 %9 bps
Non-GAAP operating margin(1)
2.78 %2.67 %11 bps
Net income ($M)$143.6 $133.1 7.9 %
Non-GAAP net income ($M)(1)
$236.9 $229.0 3.4 %
Diluted EPS$1.66 $1.41 17.7 %
Non-GAAP Diluted EPS(1)
$2.73 $2.43 12.4 %
“We continued to see an improving IT spending environment, with a return to year-over-year gross billings growth driven by strength in our core business across both Endpoint and Advanced Solutions and mid-teens growth in Strategic Technologies,” said Rich Hume, CEO of TD SYNNEX. “We have returned over $500 million to shareholders this fiscal year and remain confident in our growth prospects for the second half amidst a recovering market backdrop.”

Consolidated Fiscal 2024 Second Quarter Highlights
•Revenue was $13.9 billion, compared to $14.1 billion in the prior fiscal second quarter, representing a decrease of 0.8% and within our outlook. On a constant currency(1) basis, revenue decreased by 0.5% compared to the prior fiscal second quarter. A greater percentage of our revenue was presented on a net basis, which negatively impacted our revenue compared to the prior fiscal second quarter by approximately 4%.


•Non-GAAP gross billings(1) were $19.3 billion, compared to $18.7 billion in the prior fiscal second quarter.
•Gross profit was $974 million, compared to $963 million in the prior fiscal second quarter. Non-GAAP gross profit(1) was $974 million, compared to $969 million in the prior fiscal second quarter.
•Gross margin and non-GAAP gross margin(1) were both 7.0%, compared to 6.9% in the prior fiscal second quarter. The presentation of additional revenues on a net basis positively impacted our gross margin and non-GAAP gross margin(1) by approximately 27 basis points.
•Operating income was $264 million, compared to $253 million in the prior fiscal second quarter. Non-GAAP operating income(1) was $388 million, compared to $376 million in the prior fiscal second quarter.
•Operating margin was 1.9%, compared to 1.8% in the prior fiscal second quarter. Non-GAAP operating margin(1) was 2.8%, compared to 2.7% in the prior fiscal second quarter.
•Diluted EPS was $1.66, compared to $1.41 in the prior fiscal second quarter. Non-GAAP diluted EPS(1) was $2.73, compared to $2.43 in the prior fiscal second quarter.
•Cash used in operations of $115 million, and negative free cash flow(1) of $153 million, as Hyve, which is part of our strategic technologies, experienced strong growth due to new business ramping.
•We returned $288 million to shareholders in the form of share repurchases and dividends, up 210% from the prior fiscal second quarter.
Regional Fiscal 2024 Second Quarter Highlights
•Americas:
◦Revenue was $8.6 billion, compared to $8.7 billion in the prior fiscal second quarter, representing a decrease of 1.6% on both a GAAP basis and a constant currency(1) basis. A greater percentage of our revenue was presented on a net basis, which negatively impacted our revenue compared to the prior fiscal second quarter by approximately 5%.
◦Non-GAAP gross billings(1) were $12.2 billion, compared to $11.8 billion in the prior fiscal second quarter, representing an increase of 3.5%.
◦Operating income was $209 million, compared to $187 million in the prior fiscal second quarter. Non-GAAP operating income(1) was $285 million, compared to $262 million in the prior fiscal second quarter.
◦Operating margin was 2.4%, compared to 2.2% in the prior fiscal second quarter. Non-GAAP operating margin(1) was 3.3%, compared to 3.0% in the prior fiscal second quarter.
•Europe:
◦Revenue was $4.4 billion, compared to $4.5 billion in the prior fiscal second quarter, representing a decrease of 0.8% on both a GAAP basis and a constant currency(1) basis. A greater percentage of our revenue was presented on a net basis, which negatively impacted our revenue compared to the prior fiscal second quarter by approximately 2%.
◦Non-GAAP gross billings(1) were $5.9 billion, compared to $5.8 billion in the prior fiscal second quarter, representing an increase of 1.5%.
◦Operating income was $34 million, compared to $40 million in the prior fiscal second quarter. Non-GAAP operating income(1) was $81 million, compared to $87 million in the prior fiscal second quarter.
◦Operating margin was 0.8%, compared to 0.9% in the prior fiscal second quarter. Non-GAAP operating margin(1) was 1.8%, compared to 1.9% in the prior fiscal second quarter.
•Asia-Pacific and Japan:
◦Revenue was $964 million, compared to $901 million in the prior fiscal second quarter, representing an increase of 6.9%. On a constant currency(1) basis, revenue increased by 11.0% compared to the prior fiscal second quarter.
◦Non-GAAP gross billings(1) were $1,195 million, compared to $1,100 million in the prior fiscal second quarter, representing an increase of 8.7%.
◦Operating income was $20 million, compared to $26 million in the prior fiscal second quarter. Non-GAAP operating income(1) was $22 million, compared to $27 million in the prior fiscal second quarter.


◦Operating margin was 2.1%, compared to 2.8% in the prior fiscal second quarter. Non-GAAP operating margin(1) was 2.3%, compared to 3.0% in the prior fiscal second quarter.
Fiscal 2024 Third Quarter Outlook
The following statements are based on TD SYNNEX’s current expectations for the fiscal 2024 third quarter. These statements are forward-looking and actual results may differ materially. Non-GAAP gross billings(1) include the impact of costs incurred and netted against revenue related to sales of third-party supplier service contracts, software as a service arrangements and certain fulfillment contracts, and the remaining non-GAAP financial measures exclude the impact of acquisition, integration and restructuring costs, amortization of intangible assets, share-based compensation, and the related tax effects thereon.
Q3 2024 Outlook
Revenue
$13.3 - $14.9 billion
Non-GAAP gross billings(1)
$18.9 - $20.1 billion
Net income
$152 - $194 million
Non-GAAP net income(1)
$219 - $261 million
Diluted earnings per share
$1.77 - $2.27
Non-GAAP diluted earnings per share(1)
$2.55 - $3.05
Estimated outstanding diluted weighted average shares
85.0 million
Dividend
TD SYNNEX announced today that its Board of Directors declared a quarterly cash dividend of $0.40 per common share. The dividend is payable on July 26, 2024 to stockholders of record as of the close of business on July 12, 2024.
Conference Call and Webcast
TD SYNNEX will host a conference call today to discuss the 2024 fiscal second quarter results at 6:00 AM (PT)/9:00 AM (ET).
A live audio webcast of the earnings call will be accessible at ir.tdsynnex.com and a replay of the webcast will be available following the call.
About TD SYNNEX
TD SYNNEX (NYSE: SNX) is a leading global distributor and solutions aggregator for the IT ecosystem. We’re an innovative partner helping more than 150,000 customers in 100+ countries to maximize the value of technology investments, demonstrate business outcomes and unlock growth opportunities. Headquartered in Clearwater, Florida and Fremont, California, TD SYNNEX’s 23,000 co-workers are dedicated to uniting compelling IT products, services and solutions from 2,500+ best-in-class technology vendors. Our edge-to-cloud portfolio is anchored in some of the highest-growth technology segments including cloud, cybersecurity, big data/analytics, AI, IoT, mobility and everything as a service.
TD SYNNEX is committed to serving customers and communities, and we believe we can have a positive impact on our people and our planet, intentionally acting as a respected corporate citizen. We aspire to be a diverse and inclusive employer of choice for talent across the IT ecosystem. For more information, visit TDSYNNEX.com, follow our newsroom or find us on LinkedIn, Facebook and Instagram.


(1)Use of Non-GAAP Financial Information
In addition to the financial results presented in accordance with GAAP, TD SYNNEX refers to revenues on a constant currency basis which adjusts for the translation effect of foreign currencies so that certain financial results can be viewed without the impact of fluctuations in foreign currency exchange rates, thereby facilitating period-to-period comparisons of our performance. Financial results adjusted for constant currency are calculated by translating current period activity using the comparable prior year periods’ currency conversion rate. TD SYNNEX uses non-GAAP gross billings, which adjusts revenues to exclude costs related to sales of third-party supplier service contracts, software as a service arrangements and certain fulfillment contracts. Non-GAAP gross billings are a useful non-GAAP metric in understanding the volume of our business activity and serve as an important performance metric in internally managing our operations. TD SYNNEX uses non-GAAP gross profit and non-GAAP gross margin which exclude purchase accounting adjustments. TD SYNNEX uses adjusted selling, general and administrative expenses which is a non-GAAP financial measure that excludes acquisition, integration and restructuring costs, the amortization of intangible assets and share-based compensation expense. TD SYNNEX uses non-GAAP operating income and non-GAAP operating margin which are non-GAAP financial measures that exclude acquisition, integration and restructuring costs, the amortization of intangible assets, share-based compensation expense and purchase accounting adjustments. TD SYNNEX also uses non-GAAP net income and non-GAAP diluted earnings per share, which are non-GAAP financial measures that exclude acquisition, integration and restructuring costs, the amortization of intangible assets, share-based compensation expense, purchase accounting adjustments, and the related tax effects thereon. Further, the Company uses adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”) which excludes interest expense and finance charges, net, the provision for income taxes, depreciation, amortization of intangibles, other income (expense), net, acquisition, integration and restructuring costs, share-based compensation expense and purchase accounting adjustments. In prior periods, TD SYNNEX has excluded other items relevant to those periods for purposes of its non-GAAP financial measures.
Acquisition, integration and restructuring costs, which are expensed as incurred, primarily represent professional services costs for legal, banking, consulting and advisory services, severance and other personnel-related costs, share-based compensation expense and debt extinguishment fees that are incurred in connection with acquisition, integration, restructuring, and divestiture activities. From time to time, this category may also include transaction-related gains/losses on divestitures/spin-off of businesses, costs related to long-lived assets including impairment charges and accelerated depreciation and amortization expense due to changes in asset useful lives, as well as various other costs associated with the acquisition or divestiture.
TD SYNNEX’s acquisition activities have resulted in the recognition of finite-lived intangible assets which consist primarily of customer relationships and vendor lists. Finite-lived intangible assets are amortized over their estimated useful lives and are tested for impairment when events indicate that the carrying value may not be recoverable. The amortization of intangible assets is reflected in the Company’s Statements of Operations. Although intangible assets contribute to the Company’s revenue generation, the amortization of intangible assets does not directly relate to the sale of the Company’s products. Additionally, intangible asset amortization expense typically fluctuates based on the size and timing of the Company’s acquisition activity. Accordingly, the Company believes excluding the amortization of intangible assets, along with the other non-GAAP adjustments, which neither relate to the ordinary course of the Company’s business nor reflect the Company’s underlying business performance, enhances the Company’s and investors’ ability to compare the Company’s past financial performance with its current performance and to analyze underlying business performance and trends. Intangible asset amortization excluded from the related non-GAAP financial measure represents the entire amount recorded within the Company’s GAAP financial statements, and the revenue generated by the associated intangible assets has not been excluded from the related non-GAAP financial measure. Intangible asset amortization is excluded from the related non-GAAP financial measure because the amortization, unlike the related revenue, is not affected by operations of any particular period unless an intangible asset becomes impaired or the estimated useful life of an intangible asset is revised.


Share-based compensation expense is a non-cash expense arising from the grant of equity awards to employees and non-employee members of the Company’s Board of Directors based on the estimated fair value of those awards. Although share-based compensation is an important aspect of the compensation of our employees, the fair value of the share-based awards may bear little resemblance to the actual value realized upon the vesting or future exercise of the related share-based awards and the expense can vary significantly between periods as a result of the timing of grants of new stock-based awards, including grants in connection with acquisitions. Given the variety and timing of awards and the subjective assumptions that are necessary when calculating share-based compensation expense, TD SYNNEX believes this additional information allows investors to make additional comparisons between our operating results from period to period.
Purchase accounting adjustments are primarily related to the impact of recognizing the acquired vendor and customer liabilities related to the merger with Tech Data at fair value. These adjustments benefited our non-GAAP operating income through the third fiscal quarter of fiscal 2023 based on historical settlement patterns with our vendors and in accordance with the timing defined in our policy for releasing vendor and customer liabilities we deem remote to be paid.
Trailing fiscal four quarters ROIC is defined as the last four quarters’ tax effected operating income divided by the average of the last five quarterly balances of borrowings and equity, net of cash. Adjusted ROIC is calculated by excluding the tax effected impact of non-GAAP adjustments from operating income and by excluding the cumulative tax effected impact of current and prior period non-GAAP adjustments on equity.
TD SYNNEX also uses free cash flow, which is cash flow from operating activities, reduced by purchases of property and equipment. TD SYNNEX uses free cash flow to conduct and evaluate its business because, although it is similar to cash flow from operations, TD SYNNEX believes it is an additional useful measure of cash flows since purchases of property and equipment are a necessary component of ongoing operations. Free cash flow reflects an additional way of viewing TD SYNNEX’s liquidity that, when viewed with its GAAP results, provides a more complete understanding of factors and trends affecting its cash flows. Free cash flow has limitations as it does not represent the residual cash flow available for discretionary expenditures. For example, free cash flow does not incorporate payments for business acquisitions. Therefore, TD SYNNEX believes it is important to view free cash flow as a complement to its entire Consolidated Statements of Cash Flows.
TD SYNNEX management uses non-GAAP financial measures internally to understand, manage and evaluate the business, to establish operational goals, and in some cases for measuring performance for compensation purposes. These non-GAAP measures are intended to provide investors with an understanding of TD SYNNEX’s operational results and trends that more readily enable investors to analyze TD SYNNEX’s base financial and operating performance and to facilitate period-to-period comparisons and analysis of operational trends, as well as for planning and forecasting in future periods. Management believes these non-GAAP financial measures are useful to investors in allowing for greater transparency with respect to supplemental information used by management in its financial and operational decision-making. As these non-GAAP financial measures are not calculated in accordance with GAAP, they may not necessarily be comparable to similarly titled measures employed by other companies. These non-GAAP financial measures should not be considered in isolation or as a substitute for the comparable GAAP measures, and should be read only in conjunction with TD SYNNEX’s Consolidated Financial Statements prepared in accordance with GAAP. A reconciliation of TD SYNNEX’s GAAP to non-GAAP financial information is set forth in the supplemental tables at the end of this press release.
Safe Harbor Statement
Statements in this news release regarding TD SYNNEX that are not historical facts are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements are inherently uncertain, and shareholders and other potential investors must recognize that actual results may differ materially from TD SYNNEX expectations as a result of a variety of factors. These forward-looking statements may be identified by terms such as believe, foresee, expect, may, will, provide, could and should and the negative of these terms or other similar expressions. These forward-looking statements include, but are not limited to, statements about our strategy, demand, plans and positioning, capital allocation, as well as guidance related to the third quarter of 2024. Such forward-looking statements are based upon management’s current expectations and include known and unknown risks, uncertainties and other factors, many of which TD SYNNEX is unable to predict or control, that may cause TD SYNNEX actual results, performance, or plans to differ materially from any future results, performance or plans expressed or implied by such forward-looking statements.


These risks and uncertainties include, but are not limited to: the unfavorable outcome of any legal proceedings that have been or may be instituted against us; the ability to retain key personnel; general economic and political conditions; continued or increased weakness in information technology spending; seasonality; the loss or consolidation of one or more of our significant original equipment manufacturer, or OEM, suppliers or customers; market acceptance and product life of the products we assemble and distribute; competitive conditions in our industry and their impact on our margins; pricing, margin and other terms with our OEM suppliers; our ability to gain market share; variations in supplier-sponsored programs; changes in our costs and operating expenses; the timing and amount of returns to our shareholders via repurchases of our common stock and dividends; changes in foreign currency exchange rates; increased inflation; changes in tax laws; risks associated with our international operations; uncertainties and variability in demand by our reseller and integration customers; supply shortages or delays; any termination or reduction in our floor plan financing arrangements; credit exposure to our reseller customers and negative trends in their businesses; any incidents of theft; the declaration, timing and payment of dividends, and the Board’s reassessment thereof; and other risks and uncertainties detailed in our Form 10-K for the fiscal year ended November 30, 2023 and subsequent SEC filings. Statements included in this press release are based upon information known to TD SYNNEX as of the date of this release, and TD SYNNEX assumes no obligation to update information contained in this press release unless otherwise required by law.
Copyright 2024 TD SYNNEX CORPORATION. All rights reserved. TD SYNNEX, the TD SYNNEX Logo, and all other TD SYNNEX company, product and services names and slogans are trademarks or registered trademarks of TD SYNNEX Corporation. Other names and marks are the property of their respective owners.
Contacts:
Liz MoraliBobby Eagle
Investor RelationsGlobal Corporate Communications
510-668-8436727-538-5864
ir@tdsynnex.combobby.eagle@tdsynnex.com



TD SYNNEX Corporation
Consolidated Balance Sheets
(Currency and share amounts in thousands, except par value)
(Amounts may not add or compute due to rounding)
(Unaudited)
May 31, 2024November 30, 2023
ASSETS
Current assets:
Cash and cash equivalents$1,173,648 $1,033,776 
Accounts receivable, net8,852,525 10,297,814 
Receivables from vendors, net830,736 964,334 
Inventories7,098,247 7,146,274 
Other current assets628,556 642,238 
Total current assets18,583,712 20,084,436 
Property and equipment, net462,948 450,024 
Goodwill3,902,875 3,904,170 
Intangible assets, net4,087,742 4,244,314 
Other assets, net678,517 729,870 
Total assets$27,715,794 $29,412,814 
LIABILITIES AND EQUITY
Current liabilities:
Borrowings, current$860,106 $983,585 
Accounts payable12,134,581 13,347,281 
Other accrued liabilities1,708,375 2,407,896 
Total current liabilities14,703,062 16,738,762 
Long-term borrowings3,735,592 3,099,193 
Other long-term liabilities455,304 498,656 
Deferred tax liabilities865,376 893,021 
Total liabilities19,759,334 21,229,632 
Stockholders’ equity:
Preferred stock, $0.001 par value, 5,000 shares authorized, no shares issued or outstanding
— — 
Common stock, $0.001 par value, 200,000 shares authorized, 99,012 shares issued as of both May 31, 2024 and November 30, 2023
99 99 
Additional paid-in capital7,446,829 7,435,274 
Treasury stock, 14,348 and 10,343 shares as of May 31, 2024 and November 30, 2023, respectively
(1,388,845)(949,714)
Accumulated other comprehensive loss(552,284)(507,248)
Retained earnings2,450,661 2,204,771 
Total stockholders' equity7,956,460 8,183,182 
Total liabilities and equity$27,715,794 $29,412,814 


TD SYNNEX Corporation
Consolidated Statements of Operations
(Currency and share amounts in thousands, except per share amounts)
(Amounts may not add or compute due to rounding)
(Unaudited)
Three Months EndedSix Months Ended
May 31, 2024May 31, 2023May 31, 2024May 31, 2023
Revenue$13,947,908 $14,062,124 $27,923,161 $29,187,495 
Cost of revenue(12,974,361)(13,098,714)(25,943,848)(27,220,518)
Gross profit973,547 963,410 1,979,313 1,966,977 
Selling, general and administrative expenses(671,714)(673,698)(1,343,259)(1,327,921)
Acquisition, integration and restructuring costs(37,885)(36,829)(69,534)(88,011)
Operating income263,948 252,883 566,520 551,045 
Interest expense and finance charges, net(76,701)(74,285)(152,592)(154,485)
Other expense, net(3,091)(4,164)(5,975)(4,320)
Income before income taxes184,156 174,434 407,953 392,240 
Provision for income taxes(40,551)(41,347)(92,220)(92,133)
Net income$143,605 $133,087 $315,733 $300,107 
Earnings per common share:
Basic$1.67 $1.41 $3.61 $3.18 
Diluted$1.66 $1.41 $3.60 $3.17 
Weighted-average common shares outstanding:
Basic85,453 93,385 86,655 93,805 
Diluted85,869 93,643 87,019 94,074 


TD SYNNEX Corporation
Regional Financial Highlights - Fiscal 2024 Second Quarter
(Currency in millions)
(Amounts may not add or compute due to rounding)
Q2 FY24Q2 FY23Net Change from Q2 FY23
Americas
Revenue$8,557.6 $8,699.3 (1.6)%
Non-GAAP gross billings(1)
$12,247.2 $11,838.2 3.5 %
Operating income$209.3 $187.3 11.7 %
Non-GAAP operating income(1)
$285.1 $262.2 8.7 %
Operating margin2.45 %2.15 %30 bps
Non-GAAP operating margin(1)
3.33 %3.01 %32 bps
Europe
Revenue$4,426.8 $4,461.5 (0.8)%
Non-GAAP gross billings(1)
$5,861.9 $5,777.9 1.5 %
Operating income$34.4 $40.1 (14.2)%
Non-GAAP operating income(1)
$80.8 $86.5 (6.6)%
Operating margin0.78 %0.90 %(12) bps
Non-GAAP operating margin(1)
1.83 %1.94 %(11) bps
Asia-Pacific and Japan
Revenue$963.6 $901.3 6.9 %
Non-GAAP gross billings(1)
$1,195.5 $1,099.7 8.7 %
Operating income$20.3 $25.6 (20.7)%
Non-GAAP operating income(1)
$22.1 $27.4 (19.3)%
Operating margin2.11 %2.84 %(73) bps
Non-GAAP operating margin(1)
2.29 %3.04 %(75) bps
(1) A reconciliation of TD SYNNEX’s GAAP to non-GAAP financial information is set forth in the supplemental tables at the end of this press release.


TD SYNNEX Corporation
Reconciliation of GAAP to Non-GAAP financial measures
(Currency in thousands)
(Amounts may not add or compute due to rounding)
Three Months EndedSix Months Ended
May 31, 2024May 31, 2023May 31, 2024May 31, 2023
Revenue in constant currency
Consolidated
Revenue$13,947,908 $14,062,124 $27,923,161 $29,187,495 
Impact of changes in foreign currencies 37,809 — (64,671)— 
Revenue in constant currency$13,985,717 $14,062,124 $27,858,490 $29,187,495 
Americas
Revenue$8,557,573 $8,699,342 $16,460,669 $17,338,046 
Impact of changes in foreign currencies57 — (10,787)— 
Revenue in constant currency$8,557,630 $8,699,342 $16,449,882 $17,338,046 
Europe
Revenue$4,426,775 $4,461,461 $9,544,027 $9,981,898 
Impact of changes in foreign currencies1,065 — (118,296)— 
Revenue in constant currency$4,427,840 $4,461,461 $9,425,731 $9,981,898 
Asia-Pacific and Japan
Revenue$963,560 $901,321 $1,918,465 $1,867,551 
Impact of changes in foreign currencies36,687 — 64,412 — 
Revenue in constant currency$1,000,247 $901,321 $1,982,877 $1,867,551 


TD SYNNEX Corporation
Reconciliation of GAAP to Non-GAAP financial measures
(Currency in thousands)
(Amounts may not add or compute due to rounding)
Three Months EndedSix Months Ended
May 31, 2024May 31, 2023May 31, 2024May 31, 2023
Non-GAAP gross billings
Consolidated
Revenue$13,947,908 $14,062,124 $27,923,161 $29,187,495 
Costs incurred and netted against revenue related to sales of third-party supplier service contracts, software as a service arrangements and certain fulfillment contracts
5,356,701 4,653,782 10,648,181 9,730,604 
Non-GAAP gross billings$19,304,609 $18,715,906 $38,571,342 $38,918,099 
— %
Americas
Revenue$8,557,573 $8,699,342 $16,460,669 $17,338,046 
Costs incurred and netted against revenue related to sales of third-party supplier service contracts, software as a service arrangements and certain fulfillment contracts
3,689,627 3,138,885 7,292,874 6,544,125 
Non-GAAP gross billings$12,247,200 $11,838,227 $23,753,543 $23,882,171 
Europe
Revenue$4,426,775 $4,461,461 $9,544,027 $9,981,898 
Costs incurred and netted against revenue related to sales of third-party supplier service contracts, software as a service arrangements and certain fulfillment contracts
1,435,171 1,316,485 2,919,298 2,776,979 
Non-GAAP gross billings$5,861,946 $5,777,946 $12,463,325 $12,758,877 
Asia-Pacific and Japan
Revenue$963,560 $901,321 $1,918,465 $1,867,551 
Costs incurred and netted against revenue related to sales of third-party supplier service contracts, software as a service arrangements and certain fulfillment contracts
231,903 198,412 436,009 409,500 
Non-GAAP gross billings$1,195,463 $1,099,733 $2,354,474 $2,277,051 


TD SYNNEX Corporation
Reconciliation of GAAP to Non-GAAP financial measures
(Currency in thousands)
(Amounts may not add or compute due to rounding)
Three Months EndedSix Months Ended
May 31, 2024May 31, 2023May 31, 2024May 31, 2023
Non-GAAP gross profit & non-GAAP gross margin
Revenue$13,947,908 $14,062,124 $27,923,161 $29,187,495 
Gross profit$973,547 $963,410 $1,979,313 $1,966,977 
Purchase accounting adjustments— 5,170 — 12,620 
Non-GAAP gross profit$973,547 $968,580 $1,979,313 $1,979,597 
Gross margin6.98 %6.85 %7.09 %6.74 %
Non-GAAP gross margin6.98 %6.89 %7.09 %6.78 %
Three Months EndedSix Months Ended
May 31, 2024May 31, 2023May 31, 2024May 31, 2023
Adjusted selling, general and administrative expenses
Revenue
$13,947,908 $14,062,124 $27,923,161 $29,187,495 
Costs incurred and netted against revenue related to sales of third-party supplier service contracts, software as a service arrangements and certain fulfillment contracts
5,356,701 4,653,782 10,648,181 9,730,604 
Non-GAAP gross billings$19,304,609 $18,715,906 $38,571,342 $38,918,099 
Selling, general and administrative expenses(1)
$709,599 $710,527 $1,412,793 $1,415,932 
Acquisition, integration and restructuring costs(37,885)(36,829)(69,534)(88,011)
Amortization of intangibles(72,759)(73,519)(145,636)(146,542)
Share-based compensation(13,430)(7,648)(30,920)(20,722)
Adjusted selling, general and administrative expenses$585,525 $592,531 $1,166,703 $1,160,657 
Selling, general and administrative expenses as a percentage of revenue
5.09 %5.05 %5.06 %4.85 %
Adjusted selling, general and administrative expenses as a percentage of non-GAAP gross billings
3.03 %3.17 %3.02 %2.98 %
(1) Includes acquisition, integration and restructuring costs, which are presented separately on the Consolidated Statements of Operations.



TD SYNNEX Corporation
Reconciliation of GAAP to Non-GAAP financial measures
(Currency in thousands)
(Amounts may not add or compute due to rounding)
Three Months EndedSix Months Ended
May 31, 2024May 31, 2023May 31, 2024May 31, 2023
Non-GAAP operating income & non-GAAP operating margin - Consolidated
Revenue$13,947,908 $14,062,124 $27,923,161 $29,187,495 
Operating income$263,948 $252,883 $566,520 $551,045 
Acquisition, integration and restructuring costs37,885 36,829 69,534 88,011 
Amortization of intangibles72,759 73,519 145,636 146,542 
Share-based compensation13,430 7,648 30,920 20,722 
Purchase accounting adjustments— 5,170 — 12,620 
Non-GAAP operating income$388,022 $376,049 $812,610 $818,940 
Operating margin1.89 %1.80 %2.03 %1.89 %
Non-GAAP operating margin2.78 %2.67 %2.91 %2.81 %
Three Months EndedSix Months Ended
May 31, 2024May 31, 2023May 31, 2024May 31, 2023
Non-GAAP operating income & non-GAAP operating margin - Americas
Revenue$8,557,573 $8,699,342 $16,460,669 $17,338,046 
Operating income$209,284 $187,259 $368,966 $366,764 
Acquisition, integration and restructuring costs25,395 27,156 52,767 62,289 
Amortization of intangibles41,518 42,382 82,971 84,796 
Share-based compensation8,925 5,389 20,723 14,751 
Non-GAAP operating income$285,122 $262,186 $525,427 $528,600 
Operating margin2.45 %2.15 %2.24 %2.12 %
Non-GAAP operating margin3.33 %3.01 %3.19 %3.05 %
Three Months EndedSix Months Ended
May 31, 2024May 31, 2023May 31, 2024May 31, 2023
Non-GAAP operating income & non-GAAP operating margin - Europe
Revenue$4,426,775 $4,461,461 $9,544,027 $9,981,898 
Operating income$34,360 $40,057 $142,685 $128,262 
Acquisition, integration and restructuring costs12,049 8,863 16,001 23,446 
Amortization of intangibles30,621 30,514 61,423 60,499 
Share-based compensation3,811 1,866 8,574 5,042 
Purchase accounting adjustments— 5,170 — 12,620 
Non-GAAP operating income$80,841 $86,470 $228,683 $229,869 
Operating margin0.78 %0.90 %1.50 %1.28 %
Non-GAAP operating margin1.83 %1.94 %2.40 %2.30 %


TD SYNNEX Corporation
Reconciliation of GAAP to Non-GAAP financial measures
(Currency in thousands)
(Amounts may not add or compute due to rounding)
Three Months EndedSix Months Ended
May 31, 2024May 31, 2023May 31, 2024May 31, 2023
Non-GAAP operating income & non-GAAP operating margin - Asia-Pacific and Japan
Revenue$963,560 $901,321 $1,918,465 $1,867,551 
Operating income$20,304 $25,567 $54,869 $56,019 
Acquisition, integration and restructuring costs441 810 766 2,276 
Amortization of intangibles620 623 1,242 1,247 
Share-based compensation694 393 1,623 929 
Non-GAAP operating income$22,059 $27,393 $58,500 $60,471 
Operating margin2.11 %2.84 %2.86 %3.00 %
Non-GAAP operating margin2.29 %3.04 %3.05 %3.24 %


TD SYNNEX Corporation
Reconciliation of GAAP to Non-GAAP financial measures
(Currency in thousands, except per share amounts)
(Amounts may not add or compute due to rounding)
Three Months EndedSix Months Ended
May 31, 2024May 31, 2023May 31, 2024May 31, 2023
Adjusted EBITDA
Net income$143,605 $133,087 $315,733 $300,107 
Interest expense and finance charges, net76,701 74,285 152,592 154,485 
Provision for income taxes40,551 41,347 92,220 92,133 
Depreciation(1)
33,528 31,436 61,270 63,090 
Amortization of intangibles72,759 73,519 145,636 146,542 
EBITDA$367,144 $353,674 $767,451 $756,357 
Other expense, net3,091 4,164 5,975 4,320 
Acquisition, integration and restructuring costs32,794 31,485 64,048 76,514 
Share-based compensation13,430 7,648 30,920 20,722 
Purchase accounting adjustments— 5,170 — 12,620 
Adjusted EBITDA$416,459 $402,141 $868,394 $870,533 
(1) Includes depreciation recorded in acquisition, integration, and restructuring costs.
Three Months EndedSix Months Ended
May 31, 2024May 31, 2023May 31, 2024May 31, 2023
Non-GAAP net income & non-GAAP diluted EPS(1)
Net income$143,605 $133,087 $315,733 $300,107 
Acquisition, integration and restructuring costs37,885 39,125 69,534 92,549 
Amortization of intangibles72,759 73,519 145,636 146,542 
Share-based compensation13,430 7,648 30,920 20,722 
Purchase accounting adjustments— 5,170 — 12,620 
Income taxes related to the above(30,818)(29,569)(58,739)(64,325)
Non-GAAP net income$236,861 $228,980 $503,084 $508,215 
Diluted EPS(1)
$1.66 $1.41 $3.60 $3.17 
Acquisition, integration and restructuring costs0.44 0.41 0.79 0.98 
Amortization of intangibles0.84 0.79 1.66 1.54 
Share-based compensation0.15 0.08 0.35 0.22 
Purchase accounting adjustments— 0.05 — 0.13 
Income taxes related to the above(0.36)(0.31)(0.67)(0.68)
Non-GAAP Diluted EPS(1)
$2.73 $2.43 $5.73 $5.36 
(1) Diluted EPS is calculated using the two-class method. Unvested restricted stock awards granted to employees are considered participating securities. For purposes of calculating Diluted EPS, net income allocated to participating securities was approximately 0.9% of net income for both the three and six months ended May 31, 2024, and was approximately 0.8% of net income for both the three and six months ended May 31, 2023.


TD SYNNEX Corporation
Reconciliation of GAAP to Non-GAAP financial measures
(Amounts may not add or compute due to rounding)
Three Months EndedSix Months Ended
(Currency in thousands)May 31, 2024May 31, 2023May 31, 2024May 31, 2023
Free cash flow
Net cash (used in) provided by operating activities$(114,708)$707,545 $270,001 $604,750 
Purchases of property and equipment (37,822)(30,331)(78,910)(67,609)
Free cash flow $(152,530)$677,214 $191,091 $537,141 
Forecast
Three Months Ending August 31, 2024
(Currency in millions, except per share amounts) LowHigh
Net income$152 $194 
Amortization of intangibles75 75 
Share-based compensation12 12 
Income taxes related to the above(20)(20)
Non-GAAP net income$219 $261 
Diluted EPS(1)
$1.77 $2.27 
Amortization of intangibles0.87 0.87 
Share-based compensation0.14 0.14 
Income taxes related to the above(0.23)(0.23)
Non-GAAP Diluted EPS(1)
$2.55 $3.05 
(1) Diluted EPS is calculated using the two-class method. Unvested restricted stock awards granted to employees are considered participating securities. Net income allocable to participating securities is estimated to be approximately 0.9% of the forecast net income for the three months ending August 31, 2024.

Forecast
Three Months Ending
(Currency in billions)August 31, 2024
Non-GAAP gross billings
LowHigh
Revenue$13.3 $14.9 
Costs incurred and netted against revenue related to sales of third-party supplier service contracts, software as a service arrangements and certain fulfillment contracts5.6 5.2 
Non-GAAP gross billings$18.9 $20.1 


TD SYNNEX Corporation
Calculation of Financial Metrics
Return on Invested Capital (“ROIC”)
(Currency in thousands)
(Amounts may not add or compute due to rounding)
May 31, 2024May 31, 2023
ROIC
Operating income (trailing fiscal four quarters)$1,093,507 $1,126,741 
Income taxes on operating income(1)
(220,648)(234,638)
Operating income after taxes$872,859 $892,103 
Total invested capital comprising equity and borrowings, less cash (last five quarters average)$11,281,778 $11,650,631 
ROIC7.7 %7.7 %
Adjusted ROIC
Non-GAAP operating income (trailing fiscal four quarters)$1,635,994 $1,712,801 
Income taxes on non-GAAP operating income(1)
(365,917)(393,491)
Non-GAAP operating income after taxes$1,270,077 $1,319,310 
Total invested capital comprising equity and borrowings, less cash (last five quarters average)$11,281,778 $11,650,631 
Tax effected impact of cumulative non-GAAP adjustments (last five quarters average)1,272,871 850,960 
Total non-GAAP invested capital (last five quarters average)$12,554,649 $12,501,591 
Adjusted ROIC10.1 %10.6 %
(1) Income taxes on GAAP operating income was calculated using the effective year-to-date tax rates during the respective periods. Income taxes on non-GAAP operating income was calculated by excluding the tax effect of taxable and deductible non-GAAP adjustments using the effective year-to-date tax rate during the respective periods.


TD SYNNEX Corporation
Calculation of Financial Metrics
Cash Conversion Cycle
(Currency in thousands)
(Amounts may not add or compute due to rounding)
Three Months Ended
May 31, 2024May 31, 2023
Days sales outstanding
Revenue(a)$13,947,908 $14,062,124 
Accounts receivable, net(b)8,852,525 8,376,421 
Days sales outstanding(c) = ((b)/(a))*the number of days during the period59 55 
Days inventory outstanding
Cost of revenue(d)$12,974,361 $13,098,714 
Inventories(e)7,098,247 7,797,497 
Days inventory outstanding(f) = ((e)/(d))*the number of days during the period50 54 
Days payable outstanding
Cost of revenue(g)$12,974,361 $13,098,714 
Accounts payable(h)12,134,581 12,134,916 
Days payable outstanding(i) = ((h)/(g))*the number of days during the period86 85 
Cash conversion cycle(j) = (c)+(f)-(i)23 24