Delaware | 94-1658138 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | 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. |
Item 9.01 | Financial Statements and Exhibits. |
Exhibit No. | Description |
99.1 | Earnings Press Release, dated January 31, 2017, issued by Anixter International Inc. |
ANIXTER INTERNATIONAL INC. | ||
January 31, 2017 | By: | /s/ Theodore A. Dosch |
Theodore A. Dosch | ||
Executive Vice President - Finance | ||
and Chief Financial Officer |
Exhibit No. | Description |
99.1 | Earnings Press Release, dated January 31, 2017, issued by Anixter International Inc. |
Exhibit 99.1 | |
• | Record fourth quarter sales of $1.9 billion, up 3% |
• | Network & Security Solutions sales up 6.0% to $1.0 billion, bringing full year NSS sales to $4.1 billion |
• | Generated $279 million in cash from operations for the full year compared to $92 million in 2015 |
• | $6.1 million favorable impact from the higher average price of copper |
• | $20.3 million unfavorable impact from the fluctuation in foreign currencies |
• | Debt-to-total capital ratio improved to 51.6% from 58.2% at the end of 2015 |
• | Weighted average cost of borrowed capital of 5.1% compares to 4.8% in the prior year quarter |
• | $570.2 million available under revolving lines of credit and secured accounts receivable and inventory facilities |
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||
(In millions, except per share amounts) | Dec 30, 2016 | Jan 1, 2016 | Percent Change | Dec 30, 2016 | Jan 1, 2016 | Percent Change | |||||||||||||||
Net Sales | $ | 1,894.6 | $ | 1,835.8 | 3 | % | $ | 7,622.8 | $ | 6,190.5 | 23 | % | |||||||||
Operating Income | $ | 81.0 | $ | 65.8 | 23 | % | $ | 285.3 | $ | 267.8 | 6 | % | |||||||||
Net Income | $ | 36.8 | $ | 5.5 | nm | $ | 121.1 | $ | 96.9 | 25 | % | ||||||||||
Diluted Earnings Per Share | $ | 1.09 | $ | 0.17 | nm | $ | 3.61 | $ | 2.90 | 24 | % | ||||||||||
Diluted Weighted Shares | 33.8 | 33.5 | 1 | % | 33.6 | 33.4 | 1 | % | |||||||||||||
nm - not meaningful |
Ted Dosch | Lisa M. Gregory, CFA |
EVP - Finance & Chief Financial Officer | VP - Investor Relations |
(224) 521-4281 | (224) 521-8895 |
ANIXTER INTERNATIONAL INC. | |||||||||||||||
Condensed Consolidated Statements of Operations (Unaudited) | |||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||
December 30, 2016 | January 1, 2016 | December 30, 2016 | January 1, 2016 | ||||||||||||
(In millions, except per share amounts) | |||||||||||||||
Net sales | $ | 1,894.6 | $ | 1,835.8 | $ | 7,622.8 | $ | 6,190.5 | |||||||
Cost of goods sold | 1,507.5 | 1,464.4 | 6,074.8 | 4,850.0 | |||||||||||
Gross profit | 387.1 | 371.4 | 1,548.0 | 1,340.5 | |||||||||||
Operating expenses | 306.1 | 305.6 | 1,262.7 | 1,072.7 | |||||||||||
Operating income | 81.0 | 65.8 | 285.3 | 267.8 | |||||||||||
Other expense: | |||||||||||||||
Interest expense | (19.0 | ) | (21.1 | ) | (78.7 | ) | (63.8 | ) | |||||||
Other, net | (3.4 | ) | (8.1 | ) | (9.1 | ) | (21.1 | ) | |||||||
Income from continuing operations before income taxes | 58.6 | 36.6 | 197.5 | 182.9 | |||||||||||
Income tax expense from continuing operations | 21.8 | 31.1 | 76.4 | 86.0 | |||||||||||
Net income from continuing operations | 36.8 | 5.5 | 121.1 | 96.9 | |||||||||||
Income (loss) from discontinued operations before income taxes | 0.2 | (3.0 | ) | (0.1 | ) | 11.9 | |||||||||
Gain (loss) on sale of business | — | 1.3 | (0.7 | ) | 41.0 | ||||||||||
Income tax expense (benefit) from discontinued operations | 0.2 | (0.8 | ) | (0.2 | ) | 22.2 | |||||||||
Net (loss) income from discontinued operations | — | (0.9 | ) | (0.6 | ) | 30.7 | |||||||||
Net income | $ | 36.8 | $ | 4.6 | $ | 120.5 | $ | 127.6 | |||||||
Income (loss) per share: | |||||||||||||||
Basic: | |||||||||||||||
Continuing operations | $ | 1.10 | $ | 0.17 | $ | 3.63 | $ | 2.92 | |||||||
Discontinued operations | — | (0.03 | ) | (0.02 | ) | 0.92 | |||||||||
Net Income | $ | 1.10 | $ | 0.14 | $ | 3.61 | $ | 3.84 | |||||||
Diluted: | |||||||||||||||
Continuing operations | $ | 1.09 | $ | 0.17 | $ | 3.61 | $ | 2.90 | |||||||
Discontinued operations | — | (0.03 | ) | (0.02 | ) | 0.91 | |||||||||
Net Income | $ | 1.09 | $ | 0.14 | $ | 3.59 | $ | 3.81 | |||||||
Weighted-average common shares outstanding: | |||||||||||||||
Basic | 33.4 | 33.3 | 33.4 | 33.2 | |||||||||||
Diluted | 33.8 | 33.5 | 33.6 | 33.4 | |||||||||||
Reportable Segments | |||||||||||||||
Net sales: | (As revised*) | (As revised*) | |||||||||||||
Network & Security Solutions | $ | 1,040.1 | $ | 981.6 | $ | 4,083.8 | $ | 3,968.2 | |||||||
Electrical & Electronic Solutions | 507.0 | 502.6 | 2,103.2 | 1,816.5 | |||||||||||
Utility Power Solutions | 347.5 | 351.6 | 1,435.8 | 405.8 | |||||||||||
$ | 1,894.6 | $ | 1,835.8 | $ | 7,622.8 | $ | 6,190.5 | ||||||||
Operating income: | |||||||||||||||
Network & Security Solutions | $ | 77.2 | $ | 61.8 | $ | 275.8 | $ | 258.2 | |||||||
Electrical & Electronic Solutions | 22.4 | 19.2 | 97.5 | 121.1 | |||||||||||
Utility Power Solutions | 14.6 | 15.3 | 56.7 | 22.4 | |||||||||||
Corporate | (33.2 | ) | (30.5 | ) | (144.7 | ) | (133.9 | ) | |||||||
$ | 81.0 | $ | 65.8 | $ | 285.3 | $ | 267.8 | ||||||||
* Revised due to change in composition of our reportable segments in the first quarter of 2016. |
ANIXTER INTERNATIONAL INC. | |||||||
Condensed Consolidated Balance Sheets (Unaudited) | |||||||
December 30, 2016 | January 1, 2016 | ||||||
(In millions) | |||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 115.1 | $ | 151.3 | |||
Accounts receivable, net | 1,353.2 | 1,326.4 | |||||
Inventories | 1,178.3 | 1,182.6 | |||||
Other current assets | 41.9 | 67.5 | |||||
Total current assets | 2,688.5 | 2,727.8 | |||||
Property and equipment, net | 140.3 | 131.8 | |||||
Goodwill | 764.6 | 756.5 | |||||
Intangible assets, net | 415.4 | 453.8 | |||||
Other assets | 84.8 | 72.1 | |||||
Total assets | $ | 4,093.6 | $ | 4,142.0 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 1,006.0 | $ | 905.6 | |||
Accrued expenses | 257.9 | 250.6 | |||||
Total current liabilities | 1,263.9 | 1,156.2 | |||||
5.50% Senior notes due 2023 | 346.3 | 345.8 | |||||
5.125% Senior notes due 2021 | 395.7 | 394.9 | |||||
5.625% Senior notes due 2019 | 347.7 | 346.8 | |||||
Canadian term loan | 95.4 | 172.9 | |||||
Revolving lines of credit | 197.1 | 390.1 | |||||
Other | 3.5 | 2.6 | |||||
Unamortized debt issuance costs | (6.9 | ) | (10.2 | ) | |||
Other liabilities | 158.7 | 163.5 | |||||
Total liabilities | 2,801.4 | 2,962.6 | |||||
Total stockholders' equity | 1,292.2 | 1,179.4 | |||||
Total liabilities and stockholders' equity | $ | 4,093.6 | $ | 4,142.0 |
ANIXTER INTERNATIONAL INC. | |||||||
Condensed Consolidated Statements of Cash Flows (Unaudited) | |||||||
Twelve Months Ended | |||||||
December 30, 2016 | January 1, 2016 | ||||||
(In millions) | |||||||
Operating activities: | |||||||
Net income | $ | 120.5 | $ | 127.6 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Gain on sale of business, net of tax expense of $17.3 in 2015 | — | (40.0 | ) | ||||
Depreciation | 27.9 | 23.8 | |||||
Amortization of intangible assets | 37.6 | 25.4 | |||||
Stock-based compensation | 16.5 | 14.5 | |||||
Deferred income taxes | 0.7 | 5.9 | |||||
Accretion of debt discount | 2.2 | 1.8 | |||||
Amortization of deferred financing costs | 2.4 | 2.0 | |||||
Pension plan contributions | (29.0 | ) | (37.7 | ) | |||
Pension plan expenses | 20.8 | 11.4 | |||||
Loss on extinguishments of debt | — | 0.9 | |||||
Excess income tax benefit from employee stock plans | (0.3 | ) | (0.6 | ) | |||
Changes in current assets and liabilities, net | 85.8 | (44.1 | ) | ||||
Other, net | (6.3 | ) | 1.0 | ||||
Net cash provided by operating activities | 278.8 | 91.9 | |||||
Investing activities: | |||||||
Acquisitions of businesses, net of cash acquired | (4.7 | ) | (822.5 | ) | |||
Proceeds from sale of business | — | 371.8 | |||||
Capital expenditures, net | (32.6 | ) | (28.6 | ) | |||
Net cash used in investing activities | (37.3 | ) | (479.3 | ) | |||
Financing activities: | |||||||
Proceeds from borrowings | 1,136.5 | 1,442.6 | |||||
Repayments of borrowings | (1,327.9 | ) | (1,116.5 | ) | |||
Proceeds from issuance of Notes due 2023 | — | 345.6 | |||||
Proceeds from issuance of Canadian term loan | — | 229.1 | |||||
Repayments of Canadian term loan | (83.7 | ) | (45.1 | ) | |||
Retirement of Notes due 2015 | — | (200.0 | ) | ||||
Repayment of term loan | — | (198.8 | ) | ||||
Deferred financing costs | — | (6.7 | ) | ||||
Proceeds from stock options exercised | 2.4 | — | |||||
Excess income tax benefit from employee stock plans | 0.3 | 0.6 | |||||
Other, net | (0.6 | ) | (1.0 | ) | |||
Net cash (used in) provided by financing activities | (273.0 | ) | 449.8 | ||||
(Decrease) increase in cash and cash equivalents | (31.5 | ) | 62.4 | ||||
Effect of exchange rate changes on cash balances | (4.7 | ) | (3.1 | ) | |||
Cash and cash equivalents at beginning of period | 151.3 | 92.0 | |||||
Cash and cash equivalents at end of period | $ | 115.1 | $ | 151.3 |
ANIXTER INTERNATIONAL INC. | |||||||||||||||||||||||||||||||
Financial Measures That Supplement U.S. GAAP (Unaudited) | |||||||||||||||||||||||||||||||
Fourth Quarter 2016 Sales Growth Trends | |||||||||||||||||||||||||||||||
Q4 2016 | Q4 2015 | ||||||||||||||||||||||||||||||
(In millions) | As Reported | Foreign Exchange Impact | Copper Impact | As Adjusted | As Revised* | Organic Growth/ (Decline) | Adjusted 2015 Pro Forma for Extra Day | Adjusted Per Day Organic Growth/(Decline) | |||||||||||||||||||||||
Network & Security Solutions | |||||||||||||||||||||||||||||||
North America | $ | 818.6 | $ | 0.4 | $ | — | $ | 819.0 | $ | 758.1 | 8.0 | % | $ | 770.5 | 6.3 | % | |||||||||||||||
EMEA | 90.7 | 5.3 | — | 96.0 | 86.9 | 10.5 | % | 88.3 | 8.7 | % | |||||||||||||||||||||
Emerging Markets | 130.8 | 4.5 | — | 135.3 | 136.6 | (0.9 | )% | 138.8 | (2.5 | )% | |||||||||||||||||||||
NSS | $ | 1,040.1 | $ | 10.2 | $ | — | $ | 1,050.3 | $ | 981.6 | 7.0 | % | $ | 997.6 | 5.3 | % | |||||||||||||||
Electrical & Electronic Solutions | |||||||||||||||||||||||||||||||
North America | $ | 405.9 | $ | 0.4 | $ | (4.8 | ) | $ | 401.5 | $ | 395.0 | 1.7 | % | $ | 401.5 | — | % | ||||||||||||||
EMEA | 53.2 | 8.2 | (0.9 | ) | 60.5 | 59.3 | 2.1 | % | 60.3 | 0.5 | % | ||||||||||||||||||||
Emerging Markets | 47.9 | 1.4 | (0.4 | ) | 48.9 | 48.3 | 1.2 | % | 49.1 | (0.5 | )% | ||||||||||||||||||||
EES | $ | 507.0 | $ | 10.0 | $ | (6.1 | ) | $ | 510.9 | $ | 502.6 | 1.7 | % | $ | 510.9 | — | % | ||||||||||||||
Utility Power Solutions | |||||||||||||||||||||||||||||||
North America | $ | 347.5 | $ | 0.1 | $ | — | $ | 347.6 | $ | 351.6 | (1.2 | )% | $ | 357.4 | (2.8 | )% | |||||||||||||||
UPS | $ | 347.5 | $ | 0.1 | $ | — | $ | 347.6 | $ | 351.6 | (1.2 | )% | $ | 357.4 | (2.8 | )% | |||||||||||||||
Total | $ | 1,894.6 | $ | 20.3 | $ | (6.1 | ) | $ | 1,908.8 | $ | 1,835.8 | 4.0 | % | $ | 1,865.9 | 2.3 | % | ||||||||||||||
Geographic Sales | |||||||||||||||||||||||||||||||
North America | $ | 1,572.0 | $ | 0.9 | $ | (4.8 | ) | $ | 1,568.1 | $ | 1,504.7 | 4.2 | % | $ | 1,529.4 | 2.5 | % | ||||||||||||||
EMEA | 143.9 | 13.5 | (0.9 | ) | 156.5 | 146.2 | 7.1 | % | 148.6 | 5.4 | % | ||||||||||||||||||||
Emerging Markets | 178.7 | 5.9 | (0.4 | ) | 184.2 | 184.9 | (0.4 | )% | 187.9 | (2.0 | )% | ||||||||||||||||||||
Total | $ | 1,894.6 | $ | 20.3 | $ | (6.1 | ) | $ | 1,908.8 | $ | 1,835.8 | 4.0 | % | $ | 1,865.9 | 2.3 | % | ||||||||||||||
Note: There were 62 billing days in the fourth quarter of 2016 compared to 61 billing days in the fourth quarter of 2015. |
ANIXTER INTERNATIONAL INC. | |||||||||||||||||||||||||||||||||||||||
Financial Measures That Supplement U.S. GAAP (Unaudited) - continued | |||||||||||||||||||||||||||||||||||||||
December Year-to-Date 2016 Sales Growth Trends | |||||||||||||||||||||||||||||||||||||||
YTD 2016 | YTD 2015 | ||||||||||||||||||||||||||||||||||||||
(In millions) | As Reported | Foreign Exchange Impact | Copper Impact | As Adjusted | As Revised* | Acquisition Impact | Pro Forma | Organic Growth/ (Decline) | Adjusted 2015 Pro Forma for Extra Day | Adjusted Per Day Organic Growth/(Decline) | |||||||||||||||||||||||||||||
Network & Security Solutions | |||||||||||||||||||||||||||||||||||||||
North America | $ | 3,250.6 | $ | 11.4 | $ | — | $ | 3,262.0 | $ | 3,095.1 | $ | — | $ | 3,095.1 | 5.4 | % | $ | 3,107.3 | 5.0 | % | |||||||||||||||||||
EMEA | 340.7 | 11.8 | — | 352.5 | 342.8 | — | 342.8 | 2.8 | % | 344.2 | 2.4 | % | |||||||||||||||||||||||||||
Emerging Markets | 492.5 | 15.9 | — | 508.4 | 530.3 | — | 530.3 | (4.1 | )% | 532.4 | (4.5 | )% | |||||||||||||||||||||||||||
NSS | $ | 4,083.8 | $ | 39.1 | $ | — | $ | 4,122.9 | $ | 3,968.2 | $ | — | $ | 3,968.2 | 3.9 | % | $ | 3,983.9 | 3.5 | % | |||||||||||||||||||
Electrical & Electronic Solutions | |||||||||||||||||||||||||||||||||||||||
North America | $ | 1,698.2 | $ | 8.2 | $ | 36.9 | $ | 1,743.3 | $ | 1,328.3 | $ | 426.4 | $ | 1,754.7 | (0.6 | )% | $ | 1,761.6 | (1.0 | )% | |||||||||||||||||||
EMEA | 229.4 | 21.3 | 2.5 | 253.2 | 259.0 | — | 259.0 | (2.2 | )% | 260.0 | (2.6 | )% | |||||||||||||||||||||||||||
Emerging Markets | 175.6 | 5.4 | 3.9 | 184.9 | 229.2 | — | 229.2 | (19.3 | )% | 230.1 | (19.7 | )% | |||||||||||||||||||||||||||
EES | $ | 2,103.2 | $ | 34.9 | $ | 43.3 | $ | 2,181.4 | $ | 1,816.5 | $ | 426.4 | $ | 2,242.9 | (2.7 | )% | $ | 2,251.7 | (3.1 | )% | |||||||||||||||||||
Utility Power Solutions | |||||||||||||||||||||||||||||||||||||||
North America | $ | 1,435.8 | $ | 7.1 | $ | 0.9 | $ | 1,443.8 | $ | 405.8 | $ | 1,116.5 | $ | 1,522.3 | (5.2 | )% | $ | 1,528.3 | (5.5 | )% | |||||||||||||||||||
UPS | $ | 1,435.8 | $ | 7.1 | $ | 0.9 | $ | 1,443.8 | $ | 405.8 | $ | 1,116.5 | $ | 1,522.3 | (5.2 | )% | $ | 1,528.3 | (5.5 | )% | |||||||||||||||||||
Total | $ | 7,622.8 | $ | 81.1 | $ | 44.2 | $ | 7,748.1 | $ | 6,190.5 | $ | 1,542.9 | $ | 7,733.4 | 0.2 | % | $ | 7,763.9 | (0.2 | )% | |||||||||||||||||||
Geographic Sales | |||||||||||||||||||||||||||||||||||||||
North America | $ | 6,384.6 | $ | 26.7 | $ | 37.8 | $ | 6,449.1 | $ | 4,829.2 | $ | 1,542.9 | $ | 6,372.1 | 1.2 | % | $ | 6,397.2 | 0.8 | % | |||||||||||||||||||
EMEA | 570.1 | 33.1 | 2.5 | 605.7 | 601.8 | — | 601.8 | 0.6 | % | 604.2 | 0.3 | % | |||||||||||||||||||||||||||
Emerging Markets | 668.1 | 21.3 | 3.9 | 693.3 | 759.5 | — | 759.5 | (8.7 | )% | 762.5 | (9.1 | )% | |||||||||||||||||||||||||||
Total | $ | 7,622.8 | $ | 81.1 | $ | 44.2 | $ | 7,748.1 | $ | 6,190.5 | $ | 1,542.9 | $ | 7,733.4 | 0.2 | % | $ | 7,763.9 | (0.2 | )% | |||||||||||||||||||
Note: There were 254 billing days in 2016 compared to 253 billing days in 2015. |
ANIXTER INTERNATIONAL INC. | ||||||||||||||||
Financial Measures That Supplement U.S. GAAP (Unaudited) - continued | ||||||||||||||||
(In millions, except per share amounts) | Positive (Negative) impact | |||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 30, 2016 | January 1, 2016 | December 30, 2016 | January 1, 2016 | |||||||||||||
(As revised*) | (As revised*) | |||||||||||||||
Continuing operations | ||||||||||||||||
Items impacting comparability of results: | ||||||||||||||||
Items impacting operating expense and operating income: | ||||||||||||||||
Amortization of intangible assets | $ | (9.0 | ) | $ | (9.6 | ) | $ | (37.6 | ) | $ | (24.9 | ) | ||||
UK pension settlement | — | — | (9.6 | ) | (0.4 | ) | ||||||||||
Restructuring charge | — | (2.9 | ) | (5.4 | ) | (8.2 | ) | |||||||||
Acquisition and integration costs | (0.8 | ) | (4.1 | ) | (5.1 | ) | (13.2 | ) | ||||||||
Write-off of capitalized software | — | — | — | (3.1 | ) | |||||||||||
Latin America bad debt provision | — | (9.1 | ) | (7.6 | ) | (11.7 | ) | |||||||||
Dilapidation provision | — | — | — | (1.7 | ) | |||||||||||
Total of items impacting operating expense and operating income | $ | (9.8 | ) | $ | (25.7 | ) | $ | (65.3 | ) | $ | (63.2 | ) | ||||
Items impacting interest expense: | ||||||||||||||||
Write-off of deferred financing costs | — | (0.3 | ) | — | (0.3 | ) | ||||||||||
Total of items impacting interest expense | $ | — | $ | (0.3 | ) | $ | — | $ | (0.3 | ) | ||||||
Items impacting other expenses: | ||||||||||||||||
Foreign exchange loss from the devaluation of foreign currencies | — | (2.9 | ) | — | (3.6 | ) | ||||||||||
Extinguishment of debt | — | (0.9 | ) | — | (0.9 | ) | ||||||||||
Total of items impacting other expenses | $ | — | $ | (3.8 | ) | $ | — | $ | (4.5 | ) | ||||||
Total of items impacting pre-tax income | $ | (9.8 | ) | $ | (29.8 | ) | $ | (65.3 | ) | $ | (68.0 | ) | ||||
Items impacting income taxes: | ||||||||||||||||
Tax impact of items impacting pre-tax income above | $ | 2.2 | $ | 12.1 | $ | 18.8 | $ | 27.4 | ||||||||
Establishment of deferred income tax valuation allowances | — | (11.3 | ) | (1.1 | ) | (11.3 | ) | |||||||||
Tax benefits related to prior year tax positions | — | — | 3.2 | — | ||||||||||||
Other tax items | — | (0.5 | ) | — | (0.5 | ) | ||||||||||
Total of items impacting income taxes | $ | 2.2 | $ | 0.3 | $ | 20.9 | $ | 15.6 | ||||||||
Net income impact of these items | $ | (7.6 | ) | $ | (29.5 | ) | $ | (44.4 | ) | $ | (52.4 | ) | ||||
Diluted EPS impact of these items | $ | (0.22 | ) | $ | (0.88 | ) | $ | (1.32 | ) | $ | (1.56 | ) | ||||
U.S. GAAP to Non-GAAP Net Income and EPS Reconciliation for continuing operations: | ||||||||||||||||
Net income from continuing operations – U.S. GAAP | $ | 36.8 | $ | 5.5 | $ | 121.1 | $ | 96.9 | ||||||||
Items impacting net income from continuing operations | 7.6 | 29.5 | 44.4 | 52.4 | ||||||||||||
Net income from continuing operations – Non-GAAP | $ | 44.4 | $ | 35.0 | $ | 165.5 | $ | 149.3 | ||||||||
Diluted EPS – U.S. GAAP | $ | 1.09 | $ | 0.17 | $ | 3.61 | $ | 2.90 | ||||||||
Diluted EPS impact of these items | 0.22 | 0.88 | 1.32 | 1.56 | ||||||||||||
Diluted EPS – Non-GAAP | $ | 1.31 | $ | 1.05 | $ | 4.93 | $ | 4.46 | ||||||||
* Revised due to change in composition of items impacting comparability of results to include amortization of intangible assets. | ||||||||||||||||
ANIXTER INTERNATIONAL INC. | ||||||||||||||||||||
Financial Measures That Supplement U.S. GAAP (Unaudited) - continued | ||||||||||||||||||||
Items Impacting Comparability of Operating Income by Segment | Three Months Ended December 30, 2016 | |||||||||||||||||||
(In millions) | NSS | EES | UPS | Corporate | Total | |||||||||||||||
Operating income - U.S. GAAP | $ | 77.2 | $ | 22.4 | $ | 14.6 | $ | (33.2 | ) | $ | 81.0 | |||||||||
Operating margin - U.S. GAAP | 7.4 | % | 4.4 | % | 4.2 | % | nm | 4.3 | % | |||||||||||
Total of items impacting operating income | $ | 3.5 | $ | 2.2 | $ | 3.1 | $ | 1.0 | $ | 9.8 | ||||||||||
Adjusted operating income - Non-GAAP | $ | 80.7 | $ | 24.6 | $ | 17.7 | $ | (32.2 | ) | $ | 90.8 | |||||||||
Adjusted operating margin - Non-GAAP | 7.7 | % | 4.8 | % | 5.1 | % | nm | 4.8 | % | |||||||||||
Items Impacting Comparability of Operating Income by Segment | Twelve Months Ended December 30, 2016 | |||||||||||||||||||
NSS | EES | UPS | Corporate | Total | ||||||||||||||||
Operating income - U.S. GAAP | $ | 275.8 | $ | 97.5 | $ | 56.7 | $ | (144.7 | ) | $ | 285.3 | |||||||||
Operating margin - U.S. GAAP | 6.8 | % | 4.6 | % | 3.9 | % | nm | 3.7 | % | |||||||||||
Total of items impacting operating income | $ | 19.7 | $ | 13.5 | $ | 17.4 | $ | 14.7 | $ | 65.3 | ||||||||||
Adjusted operating income - Non-GAAP | $ | 295.5 | $ | 111.0 | $ | 74.1 | $ | (130.0 | ) | $ | 350.6 | |||||||||
Adjusted operating margin - Non-GAAP | 7.2 | % | 5.3 | % | 5.2 | % | nm | 4.6 | % | |||||||||||
nm - not meaningful |
Items Impacting Comparability of Operating Income by Segment | Three Months Ended January 1, 2016 (As revised*) | |||||||||||||||||||
(In millions) | NSS | EES | UPS | Corporate | Total | |||||||||||||||
Operating income - U.S. GAAP | $ | 61.8 | $ | 19.2 | $ | 15.3 | $ | (30.5 | ) | $ | 65.8 | |||||||||
Operating margin - U.S. GAAP | 6.3 | % | 3.8 | % | 4.4 | % | nm | 3.6 | % | |||||||||||
Total of items impacting operating income | $ | 12.3 | $ | 4.5 | $ | 4.2 | $ | 4.7 | $ | 25.7 | ||||||||||
Adjusted operating income - Non-GAAP | $ | 74.1 | $ | 23.7 | $ | 19.5 | $ | (25.8 | ) | $ | 91.5 | |||||||||
Adjusted operating margin - Non-GAAP | 7.5 | % | 4.7 | % | 5.5 | % | nm | 5.0 | % | |||||||||||
Items Impacting Comparability of Operating Income by Segment | Twelve Months Ended January 1, 2016 (As revised*) | |||||||||||||||||||
NSS | EES | UPS | Corporate | Total | ||||||||||||||||
Operating income - U.S. GAAP | $ | 258.2 | $ | 121.1 | $ | 22.4 | $ | (133.9 | ) | $ | 267.8 | |||||||||
Operating margin - U.S. GAAP | 6.5 | % | 6.7 | % | 5.5 | % | nm | 4.3 | % | |||||||||||
Total of items impacting operating income | $ | 27.8 | $ | 10.5 | $ | 4.2 | $ | 20.7 | $ | 63.2 | ||||||||||
Adjusted operating income - Non-GAAP | $ | 286.0 | $ | 131.6 | $ | 26.6 | $ | (113.2 | ) | $ | 331.0 | |||||||||
Adjusted operating margin - Non-GAAP | 7.2 | % | 7.2 | % | 6.6 | % | nm | 5.3 | % | |||||||||||
nm - not meaningful | ||||||||||||||||||||
* Revised due to change in composition of our reportable segments. |
ANIXTER INTERNATIONAL INC. | ||||||||||||||||
Financial Measures That Supplement U.S. GAAP (Unaudited) - continued | ||||||||||||||||
2016 and 2015 Effective Tax Rate – U.S. GAAP and Non-GAAP | ||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 30, 2016 | January 1, 2016 | December 30, 2016 | January 1, 2016 | |||||||||||||
(In millions) | ||||||||||||||||
(As revised*) | (As revised*) | |||||||||||||||
Income from continuing operations before taxes – U.S. GAAP | $ | 58.6 | $ | 36.6 | $ | 197.5 | $ | 182.9 | ||||||||
Income tax expense – U.S. GAAP | $ | 21.8 | $ | 31.1 | $ | 76.4 | $ | 86.0 | ||||||||
Effective income tax rate | 37.2 | % | 84.9 | % | 38.7 | % | 47.0 | % | ||||||||
Total of items impacting pre-tax income above | $ | 9.8 | $ | 29.9 | $ | 65.3 | $ | 68.0 | ||||||||
Total of items impacting income taxes above | $ | 2.2 | $ | 0.3 | $ | 20.9 | $ | 15.6 | ||||||||
Income from continuing operations before income taxes – Non-GAAP | $ | 68.4 | $ | 66.5 | $ | 262.8 | $ | 250.9 | ||||||||
Income tax expense – Non-GAAP | $ | 24.0 | $ | 31.4 | $ | 97.3 | $ | 101.6 | ||||||||
Adjusted effective income tax rate | 35.1 | % | 47.2 | % | 37.0 | % | 40.5 | % | ||||||||
* Revised due to change in composition of items impacting comparability of results to include amortization of intangible assets. |
2016 EBITDA by Segment | ||||||||||||||||||||
Three Months Ended December 30, 2016 | ||||||||||||||||||||
(In millions) | NSS | EES | UPS | Corporate | Total | |||||||||||||||
Net income from continuing operations | $ | 77.2 | $ | 22.4 | $ | 14.6 | $ | (77.4 | ) | $ | 36.8 | |||||||||
Interest expense | — | — | — | 19.0 | 19.0 | |||||||||||||||
Income taxes | — | — | — | 21.8 | 21.8 | |||||||||||||||
Depreciation | 0.7 | 0.7 | 1.1 | 4.3 | 6.8 | |||||||||||||||
Amortization of intangible assets | 3.6 | 2.2 | 3.2 | — | 9.0 | |||||||||||||||
EBITDA | $ | 81.5 | $ | 25.3 | $ | 18.9 | $ | (32.3 | ) | $ | 93.4 | |||||||||
EBITDA leverage | 3.8x | 17.2x | nm | nm | 8.2x | |||||||||||||||
EBITDA as a % of sales | 7.8 | % | 5.0 | % | 5.5 | % | nm | 4.9 | % | |||||||||||
Foreign exchange and other non-operating expense | $ | — | $ | — | $ | — | $ | 3.4 | $ | 3.4 | ||||||||||
Stock-based compensation | 0.5 | 0.3 | 0.4 | 2.9 | 4.1 | |||||||||||||||
Restructuring charge | (0.1 | ) | — | (0.1 | ) | 0.2 | — | |||||||||||||
Acquisition and integration costs | — | — | — | 0.8 | 0.8 | |||||||||||||||
Adjusted EBITDA | $ | 81.9 | $ | 25.6 | $ | 19.2 | $ | (25.0 | ) | $ | 101.7 | |||||||||
Adjusted EBITDA leverage | 1.4x | 4.2x | nm | nm | 0.0x | |||||||||||||||
Adjusted EBITDA as a % of sales | 7.9 | % | 5.1 | % | 5.5 | % | nm | 5.4 | % | |||||||||||
Twelve Months Ended December 30, 2016 | ||||||||||||||||||||
NSS | EES | UPS | Corporate | Total | ||||||||||||||||
Net income from continuing operations | $ | 275.8 | $ | 97.5 | $ | 56.7 | $ | (308.9 | ) | $ | 121.1 | |||||||||
Interest expense | — | — | — | 78.7 | 78.7 | |||||||||||||||
Income taxes | — | — | — | 76.4 | 76.4 | |||||||||||||||
Depreciation | 3.2 | 2.7 | 4.2 | 17.8 | 27.9 | |||||||||||||||
Amortization of intangible assets | 14.1 | 8.5 | 15.0 | — | 37.6 | |||||||||||||||
EBITDA | $ | 293.1 | $ | 108.7 | $ | 75.9 | $ | (136.0 | ) | $ | 341.7 | |||||||||
EBITDA leverage | 2.1x | -1.0x | 0.7x | nm | 0.7x | |||||||||||||||
EBITDA as a % of sales | 7.2 | % | 5.2 | % | 5.3 | % | nm | 4.5 | % | |||||||||||
Foreign exchange and other non-operating expense | $ | — | $ | — | $ | — | $ | 9.1 | $ | 9.1 | ||||||||||
Stock-based compensation | 1.8 | 1.0 | 1.4 | 12.3 | 16.5 | |||||||||||||||
UK pension settlement | — | — | — | 9.6 | 9.6 | |||||||||||||||
Restructuring charge | 1.7 | 1.3 | 2.1 | 0.3 | 5.4 | |||||||||||||||
Latin America bad debt provision | 3.9 | 3.7 | — | — | 7.6 | |||||||||||||||
Acquisition and integration costs | — | — | 0.3 | 4.8 | 5.1 | |||||||||||||||
Adjusted EBITDA | $ | 300.5 | $ | 114.7 | $ | 79.7 | $ | (99.9 | ) | $ | 395.0 | |||||||||
Adjusted EBITDA leverage | 1.0x | -0.9x | 0.7x | nm | 0.3x | |||||||||||||||
Adjusted EBITDA as a % of sales | 7.4 | % | 5.5 | % | 5.5 | % | nm | 5.2 | % | |||||||||||
nm - not meaningful |
ANIXTER INTERNATIONAL INC. | ||||||||||||||||||||
Financial Measures That Supplement U.S. GAAP (Unaudited) - continued | ||||||||||||||||||||
2015 EBITDA by Segment | ||||||||||||||||||||
Three Months Ended January 1, 2016 (As revised*) | ||||||||||||||||||||
(In millions) | NSS | EES | UPS | Corporate | Total | |||||||||||||||
Net income from continuing operations | $ | 61.8 | $ | 19.2 | $ | 15.3 | $ | (90.8 | ) | $ | 5.5 | |||||||||
Interest expense | — | — | — | 21.1 | 21.1 | |||||||||||||||
Income taxes | — | — | — | 31.1 | 31.1 | |||||||||||||||
Depreciation | 0.9 | 0.7 | 1.2 | 3.8 | 6.6 | |||||||||||||||
Amortization of intangible assets | 3.6 | 2.1 | 3.9 | — | 9.6 | |||||||||||||||
EBITDA | $ | 66.3 | $ | 22.0 | $ | 20.4 | $ | (34.8 | ) | $ | 73.9 | |||||||||
EBITDA leverage | -18.3x | -4.5x | 0.3x | nm | -0.6x | |||||||||||||||
EBITDA as a % of sales | 6.8 | % | 4.4 | % | 5.8 | % | nm | 4.0 | % | |||||||||||
Foreign exchange and other non-operating expense | $ | — | $ | — | $ | — | $ | 8.1 | $ | 8.1 | ||||||||||
Stock-based compensation | 0.5 | 0.3 | 0.1 | 2.8 | 3.7 | |||||||||||||||
Restructuring charge | 0.6 | 1.4 | 0.1 | 0.8 | 2.9 | |||||||||||||||
Acquisition and integration costs | — | — | 0.2 | 3.9 | 4.1 | |||||||||||||||
Latin America bad debt provision | 8.1 | 1.0 | — | — | 9.1 | |||||||||||||||
Adjusted EBITDA | $ | 75.5 | $ | 24.7 | $ | 20.8 | $ | (19.2 | ) | $ | 101.8 | |||||||||
Adjusted EBITDA leverage | -3.8x | -3.8x | 0.3x | nm | 0.2x | |||||||||||||||
Adjusted EBITDA as a % of sales | 7.7 | % | 4.9 | % | 5.9 | % | nm | 5.5 | % | |||||||||||
Twelve Months Ended January 1, 2016 (As revised*) | ||||||||||||||||||||
NSS | EES | UPS | Corporate | Total | ||||||||||||||||
Net income from continuing operations | $ | 258.2 | $ | 121.1 | $ | 22.4 | $ | (304.8 | ) | $ | 96.9 | |||||||||
Interest expense | — | — | — | 63.8 | 63.8 | |||||||||||||||
Income taxes | — | — | — | 86.0 | 86.0 | |||||||||||||||
Depreciation | 3.6 | 1.4 | 1.2 | 16.0 | 22.2 | |||||||||||||||
Amortization of intangible assets | 14.7 | 6.3 | 3.9 | — | 24.9 | |||||||||||||||
EBITDA | $ | 276.5 | $ | 128.8 | $ | 27.5 | $ | (139.0 | ) | $ | 293.8 | |||||||||
EBITDA leverage | 0.2x | nm | 0.3x | nm | -0.8x | |||||||||||||||
EBITDA as a % of sales | 7.0 | % | 7.1 | % | 6.8 | % | nm | 4.7 | % | |||||||||||
Foreign exchange and other non-operating expense | $ | — | $ | — | $ | — | $ | 21.1 | $ | 21.1 | ||||||||||
Stock-based compensation | 1.9 | 1.3 | 0.1 | 10.6 | 13.9 | |||||||||||||||
UK pension settlement | — | — | — | 0.4 | 0.4 | |||||||||||||||
Restructuring charge | 2.4 | 3.2 | 0.1 | 2.5 | 8.2 | |||||||||||||||
Acquisition and integration costs | — | — | 0.2 | 13.0 | 13.2 | |||||||||||||||
Write-off of capitalized software | — | — | — | 3.1 | 3.1 | |||||||||||||||
Latin America bad debt provision | 10.7 | 1.0 | — | — | 11.7 | |||||||||||||||
Dilapidation provision | — | — | — | 1.7 | 1.7 | |||||||||||||||
Adjusted EBITDA | $ | 291.5 | $ | 134.3 | $ | 27.9 | $ | (86.6 | ) | $ | 367.1 | |||||||||
Adjusted EBITDA leverage | 0.4x | nm | 0.3x | nm | 0.1x | |||||||||||||||
Adjusted EBITDA as a % of sales | 7.3 | % | 7.4 | % | 6.9 | % | nm | 5.9 | % | |||||||||||
nm - not meaningful | ||||||||||||||||||||
* Revised due to change in composition of our reportable segments in the first quarter of 2016. |
*'$]RA]WA0:82M1"4)*W%$)0VD74I1-@
MD#RDT%ZWMMM6W-E8. L_ZI^6N1D"DW2I\LGAWAL>JFI!7ME(0YO'#-N)"VU2
M0%(4 01H5S!JT26?WCN%C+Y: PZPU%2](BI2B,PE09*BC1K"=7L]MZ#