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) June 14, 2017
Jabil Inc.
(Exact name of registrant as specified in its charter)
Delaware | 001-14063 | 38-1886260 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
10560 Dr. Martin Luther King, Jr. Street North, St. Petersburg, Florida 33716
(Address of principal executive offices) (Zip Code)
Registrants telephone number, including area code (727) 577-9749
N/A
(Former name or former address, if changed since last report.)
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:
☐ | 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)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 | Results of Operations and Financial Condition. |
On June 14, 2017, Jabil Inc. (the Company) issued a press release announcing its results of operations for the third fiscal quarter ended May 31, 2017. A copy of the press release is furnished as Exhibit 99.1 hereto and is incorporated herein by reference.
The information furnished herewith pursuant to Item 2.02 of this Current Report, including Exhibit 99.1, shall not be deemed to be filed for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or otherwise subject to the liabilities of that section. The information in this Current Report shall not be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, whether made before or after the date of this Current Report, regardless of any general incorporation language in the filing.
Item 9.01. | Financial Statements and Exhibits. |
(d) | Exhibits |
The following exhibit is furnished herewith:
Exhibit No. |
Description | |
99.1 | Press Release dated June 14, 2017. |
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
JABIL INC. | ||||||
(Registrant) | ||||||
June 14, 2017 | By: | /s/ FORBES I.J. ALEXANDER | ||||
Forbes I.J. Alexander | ||||||
Chief Financial Officer |
EXHIBIT INDEX
Exhibit No. |
Description | |
99.1 | Press Release dated June 14, 2017. |
Exhibit 99.1
Jabil Posts Third Quarter Results
St. Petersburg, FL June 14, 2017. Today, Jabil Inc. (NYSE: JBL), reported preliminary, unaudited financial results for its third quarter of fiscal year 2017, including third quarter net revenue of $4.5 billion.
For the third quarter of fiscal year 2017, U.S. GAAP (as defined below) operating income was $43.4 million and U.S. GAAP diluted loss per share was $(0.14). Core operating income ((Non-U.S. GAAP) as defined below) was $113.8 million and core diluted earnings per share ((Non-U.S. GAAP) as defined below) was $0.31.
Im pleased with our third quarter results as both business segments performed quite well, said CEO Mark Mondello. In Diversified Manufacturing Services, the team delivered exceptional execution and cost controls against product road maps exhibiting massive scale and complexity, while we continued to see strong double-digit growth in healthcare and packaging. At the same time, our Electronics Manufacturing Services team continues to do an excellent job building broad revenue diversification, while developing end-market domain expertise, resulting in solid margin expansion, he added.
Fiscal Year 2017 Fourth Quarter Guidance:
● | Net revenue | $4.7 billion to $5.1 billion | ||
● | U.S. GAAP operating income | $95 million to $165 million | ||
● | U.S. GAAP diluted earnings per share | $0.13 to $0.48 per diluted share | ||
● | Core operating income (Non-U.S. GAAP) | $165 million to $215 million | ||
● | Core diluted earnings per share (Non-U.S. GAAP) | $0.50 to $0.74 per diluted share | ||
● | Diversified Manufacturing Services | Increase revenue 26 percent year-on-year | ||
● | Electronics Manufacturing Services | Increase revenue 2 percent year-on-year | ||
● | Total company | Increase revenue 11 percent year-on-year |
Near-term, we expect to deliver the best fourth quarter in the companys history in terms of core operating income. Beyond that, our forecast suggests the growth in both DMS and EMS in fiscal 2018 will result in core EPS in the neighborhood of $2.60. We remain committed to complete our two-year capital return framework plan, achieve $3.00 per share in core EPS in fiscal 2019, and ultimately become the worlds most technologically advanced manufacturing solutions company, said Mondello.
(U.S. GAAP diluted earnings per share for the fourth quarter of fiscal year 2017 are currently estimated to include $0.05 per share for amortization of intangibles, $0.08 per share for stock-based compensation expense and related charges and $0.24 to $0.13 per share for restructuring and related charges.)
(Definitions: U.S. GAAP means U.S. generally accepted accounting principles. Jabil defines core operating income as U.S. GAAP operating income before amortization of intangibles, stock-based compensation expense and related charges, restructuring and related charges, distressed customer charges, acquisition costs and certain purchase accounting adjustments, loss on disposal of subsidiaries, settlement of receivables and related charges, impairment of notes receivable and related charges and goodwill impairment charges. Jabil defines core earnings as U.S. GAAP net income before amortization of intangibles, stock-based compensation expense and related charges, restructuring and related charges, distressed customer charges, acquisition costs and certain purchase accounting adjustments, loss on disposal of subsidiaries, settlement of receivables and related charges, impairment of notes receivable and related charges, goodwill impairment charges, impairment on securities, income (loss) from discontinued operations, gain (loss) on sale of discontinued operations and certain other expenses, net of tax and certain deferred tax valuation allowance charges. Jabil defines core diluted earnings per share as core earnings divided by the weighted average number of outstanding diluted shares as determined under U.S. GAAP. Jabil calculates its quarterly core return on invested capital by annualizing its after-tax core operating income for its most recently ended quarter and dividing that by a two quarter average of its net invested
capital base. Jabil calculates its annual core return on invested capital by taking its after-tax core operating income for its most recently ended fiscal year and dividing that by a two year average of its net invested capital base. Jabil reports core operating income, core earnings, core diluted and basic earnings per share and core return on invested capital to provide investors an additional method for assessing operating income, earnings, diluted earnings per share and return on invested capital from what it believes are its core manufacturing operations. See the accompanying reconciliation of Jabils core operating income to its U.S. GAAP operating income, its calculation of core earnings and core diluted earnings per share to its U.S. GAAP net income and U.S. GAAP earnings per share, its calculation of core return on invested capital and additional information in the supplemental information.)
Forward Looking Statements: This news release contains forward-looking statements, including those regarding our anticipated financial results for our third quarter of fiscal year 2017; our guidance for future financial performance in our fourth quarter of fiscal year 2017 (including, net revenue, total company and segment revenue, U.S. GAAP operating income, U.S. GAAP diluted earnings (loss) per share, core operating income (Non-U.S. GAAP), and core diluted earnings per share (Non-U.S. GAAP) results and the components thereof, in each case for our fourth quarter of fiscal year 2017); statements that relate to the Companys capital allocation framework, including our share repurchase program thereunder, the amount of shares to be repurchased and the timing of such repurchase; and statements regarding our future earnings per share expectations. The statements in this press release are based on current expectations, forecasts and assumptions involving risks and uncertainties that could cause actual outcomes and results to differ materially from our current expectations. Such factors include, but are not limited to: our determination as we finalize our financial results for our third quarter of fiscal year 2017 that our financial results and conditions differ from our current preliminary unaudited numbers set forth herein; unexpected, adverse seasonal impacts on demand; performance in the markets in which we operate; changes in macroeconomic conditions; the occurrence of, success and expected financial results from, product ramps; our ability to maintain and improve costs, quality and delivery for our customers; whether our restructuring activities and the realignment of our capacity will adversely affect our cost structure, ability to service customers and labor relations; changes in technology; competition; anticipated growth for us and our industry that may not occur; managing rapid growth; managing rapid declines in customer demand and other related customer challenges that may occur; our ability to successfully consummate acquisitions and divestitures; managing the integration of businesses we acquire; risks associated with international sales and operations; retaining key personnel; and our dependence on a limited number of large customers. Additional factors that could cause such differences can be found in our Annual Report on Form 10-K for the fiscal year ended August 31, 2016 and our other filings with the Securities and Exchange Commission. We assume no obligation to update these forward-looking statements.
Supplemental Information Regarding Non-GAAP Financial Measures: Jabil provides supplemental, non-U.S. GAAP financial measures in this release to facilitate evaluation of Jabils core operating performance. These non-U.S. GAAP measures exclude certain amounts that are included in the most directly comparable U.S. GAAP measures, do not have standard meanings and may vary from the non-U.S. GAAP financial measures used by other companies. Management believes these core financial measures are useful measures that facilitate evaluation of the past and future performance of Jabils ongoing operations on a comparable basis.
Jabil reports core operating income, core return on invested capital, core earnings and core diluted and basic earnings per share to provide investors an additional method for assessing operating income, return on invested capital, earnings and earnings per share from what it believes are its core manufacturing operations. Among other uses, management uses non-U.S. GAAP financial measures to make operating decisions, assess business performance and as a factor in determining certain employee performance when determining incentive compensation. The Company determines the tax effect of the items excluded from core earnings and core basic and diluted earnings per share based upon evaluation of the statutory tax treatment and the applicable tax rate of the jurisdiction in which the pre-tax items were incurred, and for which realization of the resulting tax benefit, if any, is expected. In certain jurisdictions where the Company does not expect to realize a tax benefit (due to a history of operating losses or other factors resulting in a valuation allowance related to deferred tax assets), a 0% tax rate is applied. Detailed definitions of certain of the core financial measures are included above under Definitions and a reconciliation of the disclosed core financial measures to the most directly comparable U.S. GAAP financial measures is included under the heading Supplemental Data at the end of this release.
Company Conference Call Information: Jabil will hold a conference call to discuss its third quarter results and fiscal 2017 outlook today at 4:30 p.m. ET live on the Internet at http://www.jabil.com. The call will be recorded and archived on the web at http://www.jabil.com. A taped replay of the conference call will also be available June 14, 2017 at approximately 7:30 p.m. ET through midnight on June 21, 2017. To access the replay, call (855) 859-2056 from within the United States, or (404) 537-3406 outside the United States. The pass code is: 24813639. An archived webcast of the conference call will be available at http://www.jabil.com/investors/.
About Jabil: Jabil (NYSE: JBL) is a product solutions company providing comprehensive electronics design, production and product management services. Offering complete product supply chain management from facilities in 28 countries, Jabil provides comprehensive, individualized-focused solutions to customers in a broad range of industries. Further information is available on Jabils website: jabil.com.
Company Contacts:
Beth Walters
Senior Vice President, Investor Relations & Communications
(727) 803-3511
beth_walters@jabil.com
Adam Berry
Senior Director, Investor Relations
(727) 803-5772
adam_berry@jabil.com
JABIL INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
May 31, 2017 (Unaudited) |
August 31, 2016 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 743,931 | $ | 912,059 | ||||
Accounts receivable, net |
1,445,148 | 1,359,610 | ||||||
Inventories |
2,706,530 | 2,456,612 | ||||||
Prepaid expenses and other current assets |
997,752 | 1,120,100 | ||||||
|
|
|
|
|||||
Total current assets |
5,893,361 | 5,848,381 | ||||||
Property, plant and equipment, net |
3,210,107 | 3,331,879 | ||||||
Goodwill and intangible assets, net |
896,534 | 891,727 | ||||||
Deferred income taxes |
189,881 | 148,859 | ||||||
Other assets |
139,766 | 101,831 | ||||||
|
|
|
|
|||||
Total assets |
$ | 10,329,649 | $ | 10,322,677 | ||||
|
|
|
|
|||||
LIABILITIES AND EQUITY |
||||||||
Current liabilities: |
||||||||
Current installments of notes payable, long-term debt and capital lease obligations |
$ | 538,985 | $ | 45,810 | ||||
Accounts payable |
3,641,247 | 3,593,195 | ||||||
Accrued expenses |
1,937,003 | 1,929,051 | ||||||
|
|
|
|
|||||
Total current liabilities |
6,117,235 | 5,568,056 | ||||||
Notes payable, long-term debt and capital lease obligations, less current installments |
1,644,590 | 2,074,012 | ||||||
Other liabilities |
80,943 | 78,018 | ||||||
Income tax liabilities |
92,197 | 90,804 | ||||||
Deferred income taxes |
51,841 | 54,290 | ||||||
|
|
|
|
|||||
Total liabilities |
7,986,806 | 7,865,180 | ||||||
|
|
|
|
|||||
Commitments and contingencies |
||||||||
Equity: |
||||||||
Jabil Inc. stockholders equity: |
||||||||
Preferred stock |
| | ||||||
Common stock |
253 | 250 | ||||||
Additional paid-in capital |
2,078,833 | 2,034,525 | ||||||
Retained earnings |
1,698,704 | 1,660,820 | ||||||
Accumulated other comprehensive income (loss) |
15,927 | (39,877 | ) | |||||
Treasury stock, at cost |
(1,466,240 | ) | (1,217,547 | ) | ||||
|
|
|
|
|||||
Total Jabil Inc. stockholders equity |
2,327,477 | 2,438,171 | ||||||
Noncontrolling interests |
15,366 | 19,326 | ||||||
|
|
|
|
|||||
Total equity |
2,342,843 | 2,457,497 | ||||||
|
|
|
|
|||||
Total liabilities and equity |
$ | 10,329,649 | $ | 10,322,677 | ||||
|
|
|
|
JABIL INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except for per share data)
(Unaudited)
Three months ended | Nine months ended | |||||||||||||||
May 31, 2017 |
May 31, 2016 |
May 31, 2017 |
May 31, 2016 |
|||||||||||||
Net revenue |
$ | 4,489,557 | $ | 4,310,752 | $ | 14,040,092 | $ | 13,922,323 | ||||||||
Cost of revenue |
4,163,142 | 3,989,665 | 12,920,267 | 12,718,268 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit |
326,415 | 321,087 | 1,119,825 | 1,204,055 | ||||||||||||
Operating expenses: |
||||||||||||||||
Selling, general and administrative |
233,884 | 239,646 | 665,879 | 716,097 | ||||||||||||
Research and development |
7,274 | 7,675 | 21,982 | 24,431 | ||||||||||||
Amortization of intangibles |
9,174 | 9,711 | 26,262 | 26,150 | ||||||||||||
Restructuring and related charges |
32,700 | 4,460 | 113,529 | 8,349 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
43,383 | 59,595 | 292,173 | 429,028 | ||||||||||||
Interest and other, net |
47,601 | 35,322 | 117,552 | 102,202 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
(Loss) income before income tax |
(4,218 | ) | 24,273 | 174,621 | 326,826 | |||||||||||
Income tax expense |
21,481 | 18,434 | 93,495 | 110,639 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net (loss) income |
(25,699 | ) | 5,839 | 81,126 | 216,187 | |||||||||||
Net (loss) income attributable to noncontrolling interests, net of tax |
(418 | ) | 626 | (2,285 | ) | 159 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net (loss) income attributable to Jabil Inc. |
$ | (25,281 | ) | $ | 5,213 | $ | 83,411 | $ | 216,028 | |||||||
|
|
|
|
|
|
|
|
|||||||||
(Loss) earnings per share attributable to the stockholders of Jabil Inc.: |
||||||||||||||||
Basic |
$ | (0.14 | ) | $ | 0.03 | $ | 0.46 | $ | 1.13 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
$ | (0.14 | ) | $ | 0.03 | $ | 0.45 | $ | 1.12 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
181,038 | 191,206 | 182,982 | 190,841 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
181,038 | 193,069 | 186,621 | 193,058 | ||||||||||||
|
|
|
|
|
|
|
|
JABIL INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(Unaudited)
Nine months ended | ||||||||
May 31, 2017 |
May 31, 2016 |
|||||||
Cash flows from operating activities: |
||||||||
Net income |
$ | 81,126 | $ | 216,187 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
570,557 | 512,972 | ||||||
Restructuring and related charges |
58,613 | | ||||||
Recognition of stock-based compensation expense and related charges |
33,377 | 58,505 | ||||||
Deferred income taxes |
(44,916 | ) | (24,403 | ) | ||||
Loss on sale of property, plant and equipment |
1,362 | 13,229 | ||||||
Other, net |
24,928 | 6,408 | ||||||
Change in operating assets and liabilities, exclusive of net assets acquired: |
||||||||
Accounts receivable |
(85,761 | ) | 180,830 | |||||
Inventories |
(216,149 | ) | 229,187 | |||||
Prepaid expenses and other current assets |
100,397 | (131,682 | ) | |||||
Other assets |
(28,852 | ) | (7,466 | ) | ||||
Accounts payable, accrued expenses and other liabilities |
38,341 | (565,558 | ) | |||||
|
|
|
|
|||||
Net cash provided by operating activities |
533,023 | 488,209 | ||||||
|
|
|
|
|||||
Cash flows from investing activities: |
||||||||
Acquisition of property, plant and equipment |
(482,739 | ) | (668,505 | ) | ||||
Proceeds from sale of property, plant and equipment |
43,437 | 18,710 | ||||||
Cash paid for business and intangible asset acquisitions, net of cash |
(36,620 | ) | (206,039 | ) | ||||
Issuance of notes receivable |
| (29,300 | ) | |||||
Other, net |
(1,360 | ) | (5,250 | ) | ||||
|
|
|
|
|||||
Net cash used in investing activities |
(477,282 | ) | (890,384 | ) | ||||
|
|
|
|
|||||
Cash flows from financing activities: |
||||||||
Borrowings under debt agreements |
5,432,503 | 4,748,060 | ||||||
Payments toward debt agreements |
(5,370,936 | ) | (4,268,839 | ) | ||||
Payments to acquire treasury stock |
(237,135 | ) | (54,567 | ) | ||||
Dividends paid to stockholders |
(45,550 | ) | (47,122 | ) | ||||
Net proceeds from exercise of stock options and issuance of common stock under employee stock purchase plan |
11,246 | 10,660 | ||||||
Treasury stock minimum tax withholding related to vesting of restricted stock |
(11,558 | ) | (10,490 | ) | ||||
Other, net |
(1,496 | ) | (1,958 | ) | ||||
|
|
|
|
|||||
Net cash (used in) provided by financing activities |
(222,926 | ) | 375,744 | |||||
|
|
|
|
|||||
Effect of exchange rate changes on cash and cash equivalents |
(943 | ) | (541 | ) | ||||
|
|
|
|
|||||
Net decrease in cash and cash equivalents |
(168,128 | ) | (26,972 | ) | ||||
Cash and cash equivalents at beginning of period |
912,059 | 913,963 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 743,931 | $ | 886,991 | ||||
|
|
|
|
JABIL INC. AND SUBSIDIARIES
SUPPLEMENTAL DATA
RECONCILIATION OF U.S. GAAP FINANCIAL RESULTS TO NON-U.S. GAAP MEASURES
(in thousands, except for per share data)
(Unaudited)
Three months ended | Nine months ended | |||||||||||||||
May 31, 2017 |
May 31, 2016 |
May 31, 2017 |
May 31, 2016 |
|||||||||||||
Operating income (U.S. GAAP) |
$ | 43,383 | $ | 59,595 | $ | 292,173 | $ | 429,028 | ||||||||
Amortization of intangibles |
9,174 | 9,711 | 26,262 | 26,150 | ||||||||||||
Stock-based compensation expense and related charges |
18,350 | 13,445 | 33,377 | 58,505 | ||||||||||||
Restructuring and related charges |
32,700 | 4,460 | 113,529 | 8,349 | ||||||||||||
Distressed customer charges |
10,198 | | 10,198 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Core operating income (Non-U.S. GAAP) |
$ | 113,805 | $ | 87,211 | $ | 475,539 | $ | 522,032 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net (loss) income attributable to Jabil Inc. (U.S. GAAP) |
$ | (25,281 | ) | $ | 5,213 | $ | 83,411 | $ | 216,028 | |||||||
Amortization of intangibles |
9,174 | 9,711 | 26,262 | 26,150 | ||||||||||||
Stock-based compensation expense and related charges |
18,350 | 13,445 | 33,377 | 58,505 | ||||||||||||
Restructuring and related charges |
32,700 | 4,460 | 113,529 | 8,349 | ||||||||||||
Distressed customer charges |
10,198 | | 10,198 | | ||||||||||||
Impairment on securities |
11,539 | | 11,539 | | ||||||||||||
Adjustments for taxes |
431 | (866 | ) | (2,793 | ) | (2,842 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Core earnings (Non-U.S. GAAP) |
$ | 57,111 | $ | 31,963 | $ | 275,523 | $ | 306,190 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
(Loss) earnings per share (U.S. GAAP): |
||||||||||||||||
Basic |
$ | (0.14 | ) | $ | 0.03 | $ | 0.46 | $ | 1.13 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
$ | (0.14 | ) | $ | 0.03 | $ | 0.45 | $ | 1.12 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Core earnings per share (Non-U.S. GAAP): |
||||||||||||||||
Basic |
$ | 0.32 | $ | 0.17 | $ | 1.51 | $ | 1.60 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
$ | 0.31 | $ | 0.17 | $ | 1.48 | $ | 1.59 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares outstanding used in the calculations of earnings per share (U.S. GAAP): |
||||||||||||||||
Basic |
181,038 | 191,206 | 182,982 | 190,841 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
181,038 | 193,069 | 186,621 | 193,058 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares outstanding used in the calculations of earnings per share (Non-U.S. GAAP): |
||||||||||||||||
Basic |
181,038 | 191,206 | 182,982 | 190,841 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
184,940 | 193,069 | 186,621 | 193,058 | ||||||||||||
|
|
|
|
|
|
|
|
JABIL INC. AND SUBSIDIARIES
SUPPLEMENTAL DATA
RECONCILIATION OF U.S. GAAP FINANCIAL RESULTS TO NON-U.S. GAAP MEASURES
(in thousands)
(Unaudited)
CALCULATION OF RETURN ON INVESTED CAPITAL
AND CORE RETURN ON INVESTED CAPITAL
The Company calculates: (1) its Return on Invested Capital by annualizing its after-tax U.S. GAAP operating income for its most recently-ended quarter and dividing that by the average of its net invested capital asset base and (2) its Core Return on Invested Capital by annualizing its after-tax non-U.S. GAAP core operating income for its most recently-ended quarter and dividing that by the average net invested capital asset base.
The Company calculates: (1) its after-tax U.S. GAAP operating income by subtracting a certain tax effect (the calculation of which is explained below) from its U.S. GAAP operating income and (2) its after-tax non-U.S. GAAP core operating income as its non-U.S. GAAP core operating income less a certain tax effect (the calculation of which is explained below). See elsewhere in this earnings release for a reconciliation of the Companys non-U.S. GAAP core operating income to its U.S. GAAP operating income.
The Company calculates its average net invested capital asset base as the sum of the averages (the calculations of which are explained below) of its stockholders equity, current and non-current portions of its notes payable, long-term debt and capital lease obligations less the average (the calculation of which is explained below) of its cash and cash equivalents.
The following table reconciles (1) Return on Invested Capital, as calculated using after-tax U.S. GAAP operating income to (2) Core Return on Invested Capital, as calculated using after-tax non-U.S. GAAP core operating income:
Three months ended | ||||||||
May 31, 2017 |
May 31, 2016 |
|||||||
Numerator: |
||||||||
Operating income (U.S. GAAP) |
$ | 43,383 | $ | 59,595 | ||||
Tax effect(1) |
(21,481 | ) | (18,516 | ) | ||||
|
|
|
|
|||||
After-tax operating income |
21,902 | 41,079 | ||||||
x4 | x4 | |||||||
|
|
|
|
|||||
Annualized after-tax operating income |
$ | 87,608 | $ | 164,316 | ||||
|
|
|
|
|||||
Core operating income (Non-U.S. GAAP) |
$ | 113,805 | $ | 87,211 | ||||
Tax effect(2) |
(21,218 | ) | (19,340 | ) | ||||
|
|
|
|
|||||
After-tax core operating income |
92,587 | 67,871 | ||||||
x4 | x4 | |||||||
|
|
|
|
|||||
Annualized after-tax core operating income |
$ | 370,348 | $ | 271,484 | ||||
|
|
|
|
|||||
Denominator: |
||||||||
Average total Jabil Inc. stockholders equity(3) |
$ | 2,369,391 | $ | 2,479,722 | ||||
Average notes payable, long-term debt and capital lease obligations, less current installments(3) |
1,850,068 | 1,801,124 | ||||||
Average current installments of notes payable, long-term debt and capital lease obligations(3) |
293,154 | 449,089 | ||||||
Average cash and cash equivalents(3) |
(749,514 | ) | (885,104 | ) | ||||
|
|
|
|
|||||
Net invested capital asset base |
$ | 3,763,099 | $ | 3,844,831 | ||||
|
|
|
|
|||||
Return on Invested Capital (U.S. GAAP) |
2.3 | % | 4.3 | % | ||||
Adjustments noted above |
7.5 | % | 2.8 | % | ||||
Core Return on Invested Capital (Non-U.S. GAAP) |
9.8 | % | 7.1 | % |
(1) | This amount is calculated by adding the amount of income taxes attributable to its operating income (U.S. GAAP) and its interest expense. |
(2) | This amount is calculated by adding the amount of income taxes attributable to its core operating income (Non-U.S. GAAP) and its interest expense. |
(3) | The average is based on the addition of the account balance at the end of the most recently-ended quarter to the account balance at the end of the prior quarter and dividing by two. |
'8EWCA;2N@U2$QR@Z6 8:AP+'GVX^W6Q&(Z'_
M $W3<7,5ZA+22NR$4I0#\^/3@<#M%Z?PR[3IA,7A+Q4^-K(:>81UAD#M5MDY
M66!E.HAHRRL#]18>TIVX5(TU'V]*_P!^&HF2\TT/D!7CYYX=-D^T=HR4;&LV
MS38MWBJ9:?[;&U\E!4(*50!"[5K-3S+*>0PU$\?BYL+.($*8\_:?4];.\WC*
MT\=U)J-:4 SCA2O#I/4NT\"(I].&6:(RJ%EDI*QFE5>"P)J4N%;_ L/K_A[
M?_=UN" 8O^-=(I^8=QD-7G8-I';I /GFO7 Z[G4F+-5!^O+8JN7_ 'DQ
M\GW;QE!RS=5%W;D,5<](NN[+V3(K+'E9&)6P'\/K%O\ 7CF/WXSQ%E8D]>,\
M38U=(RMWOM69B4R+<@@:J2I L+CZ^/W5IX2"Q;U#^O^'NID<4K)0 ]6
M\&,C*1@?M_U#H'=US[IBCIIH2.#>_MN'>I:F&6S; X@
MC/V_/JUSMD+#Q[>