Schedule of Changes Impact to Financial Results |
The adoption of ASU 2014-09 resulted
in the following retrospective adjustments to our previously-reported financial statement amounts for the periods presented below
(some items may not foot across due to rounding) (in thousands, except per share amounts):
|
|
Three Months Ended
March 31, 2017 |
|
|
Three Months Ended
June 30, 2017 |
|
|
Three Months Ended
September 30, 2017 |
|
|
Three Months Ended
December 31, 2017 |
|
|
|
As Reported |
|
|
New Revenue Recognition Standard
Adjustment |
|
|
As Adjusted |
|
|
As Reported |
|
|
New Revenue Recognition Standard
Adjustment |
|
|
As Adjusted |
|
|
As Reported |
|
|
New Revenue Recognition Standard
Adjustment |
|
|
As Adjusted |
|
|
As Reported |
|
|
New Revenue Recognition Standard
Adjustment |
|
|
As Adjusted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
524,399 |
|
|
$ |
(1,639 |
) |
|
$ |
522,760 |
|
|
$ |
560,110 |
|
|
$ |
(4,028 |
) |
|
$ |
556,082 |
|
|
$ |
545,479 |
|
|
$ |
(2,204 |
) |
|
$ |
543,275 |
|
|
$ |
563,448 |
|
|
$ |
(18,678 |
) |
|
$ |
544,770 |
|
Gross profit |
|
|
78,205 |
|
|
|
293 |
|
|
|
78,498 |
|
|
|
85,371 |
|
|
|
(226 |
) |
|
|
85,145 |
|
|
|
81,294 |
|
|
|
163 |
|
|
|
81,457 |
|
|
|
80,852 |
|
|
|
(1,224 |
) |
|
|
79,628 |
|
Gross profit margin |
|
|
14.9 |
% |
|
|
10 bps |
|
|
|
15.0 |
% |
|
|
15.2 |
% |
|
|
7 bps |
|
|
|
15.3 |
% |
|
|
14.9 |
% |
|
|
9 bps |
|
|
|
15.0 |
% |
|
|
14.3 |
% |
|
|
27 bps |
|
|
|
14.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit (loss) |
|
|
4,473 |
|
|
|
238 |
|
|
|
4,711 |
|
|
|
5,624 |
|
|
|
(220 |
) |
|
|
5,404 |
|
|
|
1,385 |
|
|
|
121 |
|
|
|
1,506 |
|
|
|
(41 |
) |
|
|
(952 |
) |
|
|
(993 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit) |
|
|
(1,069 |
) |
|
|
93 |
|
|
|
(976 |
) |
|
|
1,273 |
|
|
|
(86 |
) |
|
|
1,187 |
|
|
|
427 |
|
|
|
47 |
|
|
|
474 |
|
|
|
353 |
|
|
|
(371 |
) |
|
|
(18 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
4,027 |
|
|
|
145 |
|
|
|
4,172 |
|
|
|
2,500 |
|
|
|
(134 |
) |
|
|
2,366 |
|
|
|
(841 |
) |
|
|
74 |
|
|
|
(767 |
) |
|
|
(2,595 |
) |
|
|
(581 |
) |
|
|
(3,176 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (Loss) Per Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
0.33 |
|
|
|
0.01 |
|
|
|
0.34 |
|
|
|
0.20 |
|
|
|
(0.01 |
) |
|
|
0.19 |
|
|
|
(0.07 |
) |
|
|
0.01 |
|
|
|
(0.06 |
) |
|
|
(0.22 |
) |
|
|
(0.05 |
) |
|
|
(0.27 |
) |
Diluted |
|
|
0.30 |
|
|
|
0.01 |
|
|
|
0.31 |
|
|
|
0.19 |
|
|
|
(0.01 |
) |
|
|
0.18 |
|
|
|
(0.07 |
) |
|
|
0.01 |
|
|
|
(0.06 |
) |
|
|
(0.22 |
) |
|
|
(0.05 |
) |
|
|
(0.27 |
) |
|
|
At March 31, 2017 |
|
|
At June 30, 2017 |
|
|
At September 30, 2017 |
|
|
|
As Reported |
|
|
New Revenue Recognition Standard
Adjustment |
|
|
As Adjusted |
|
|
As Reported |
|
|
New Revenue Recognition Standard
Adjustment |
|
|
As Adjusted |
|
|
As Reported |
|
|
New Revenue Recognition Standard
Adjustment |
|
|
As Adjusted |
|
Accounts receivable |
|
$ |
354,301 |
|
|
$ |
12,618 |
|
|
$ |
366,919 |
|
|
$ |
442,460 |
|
|
$ |
12,269 |
|
|
$ |
454,729 |
|
|
$ |
412,733 |
|
|
$ |
14,497 |
|
|
$ |
427,230 |
|
Inventory |
|
|
66,417 |
|
|
|
(11,331 |
) |
|
|
55,086 |
|
|
|
77,439 |
|
|
|
(11,208 |
) |
|
|
66,231 |
|
|
|
74,871 |
|
|
|
(13,273 |
) |
|
|
61,598 |
|
Total current assets |
|
|
446,602 |
|
|
|
1,287 |
|
|
|
447,889 |
|
|
|
541,735 |
|
|
|
1,061 |
|
|
|
542,796 |
|
|
|
506,011 |
|
|
|
1,224 |
|
|
|
507,235 |
|
Total assets |
|
|
611,045 |
|
|
|
1,287 |
|
|
|
612,332 |
|
|
|
710,041 |
|
|
|
1,061 |
|
|
|
711,102 |
|
|
|
678,537 |
|
|
|
1,224 |
|
|
|
679,761 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
241,470 |
|
|
|
236 |
|
|
|
241,706 |
|
|
|
355,834 |
|
|
|
229 |
|
|
|
356,063 |
|
|
|
271,841 |
|
|
|
271 |
|
|
|
272,112 |
|
Total current liabilities |
|
|
447,006 |
|
|
|
236 |
|
|
|
447,242 |
|
|
|
536,910 |
|
|
|
229 |
|
|
|
537,139 |
|
|
|
506,050 |
|
|
|
271 |
|
|
|
506,321 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income tax liability |
|
|
1,556 |
|
|
|
410 |
|
|
|
1,966 |
|
|
|
3,758 |
|
|
|
324 |
|
|
|
4,082 |
|
|
|
3,819 |
|
|
|
371 |
|
|
|
4,190 |
|
Total liabilities |
|
|
473,698 |
|
|
|
646 |
|
|
|
474,344 |
|
|
|
569,386 |
|
|
|
554 |
|
|
|
569,940 |
|
|
|
548,548 |
|
|
|
643 |
|
|
|
549,191 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained Earnings |
|
|
32,184 |
|
|
|
641 |
|
|
|
32,825 |
|
|
|
34,778 |
|
|
|
507 |
|
|
|
35,285 |
|
|
|
33,843 |
|
|
|
581 |
|
|
|
34,424 |
|
Total stockholders’ equity |
|
|
137,347 |
|
|
|
641 |
|
|
|
137,988 |
|
|
|
140,655 |
|
|
|
507 |
|
|
|
141,162 |
|
|
|
129,989 |
|
|
|
581 |
|
|
|
130,570 |
|
Total liabilities and stockholders’ equity |
|
|
611,045 |
|
|
|
1,287 |
|
|
|
612,332 |
|
|
|
710,041 |
|
|
|
1,061 |
|
|
|
711,102 |
|
|
|
678,537 |
|
|
|
1,224 |
|
|
|
679,761 |
|
|
|
Year Ended December 31, 2017 |
|
|
Year Ended December 31, 2016 |
|
|
|
As Reported |
|
|
New Revenue
Recognition
Standard
Adjustment |
|
|
As Adjusted |
|
|
As Reported |
|
|
New Revenue
Recognition
Standard
Adjustment |
|
|
As Adjusted |
|
Net sales |
|
$ |
2,193,436 |
|
|
$ |
(26,549 |
) |
|
$ |
2,166,887 |
|
|
$ |
2,250,587 |
|
|
$ |
(11,030 |
) |
|
$ |
2,239,557 |
|
Gross profit |
|
|
325,722 |
|
|
|
(994 |
) |
|
|
324,728 |
|
|
|
318,801 |
|
|
|
126 |
|
|
|
318,927 |
|
Gross profit margin |
|
|
14.8 |
% |
|
|
14 bps |
|
|
|
15.0 |
% |
|
|
14.2 |
% |
|
|
8 bps |
|
|
|
14.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
|
11,441 |
|
|
|
(813 |
) |
|
|
10,628 |
|
|
|
34,791 |
|
|
|
110 |
|
|
|
34,901 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
984 |
|
|
|
(317 |
) |
|
|
667 |
|
|
|
11,115 |
|
|
|
43 |
|
|
|
11,158 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
3,091 |
|
|
|
(496 |
) |
|
|
2,595 |
|
|
|
17,593 |
|
|
|
67 |
|
|
|
17,660 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Per Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
0.25 |
|
|
|
(0.04 |
) |
|
|
0.21 |
|
|
|
1.49 |
|
|
|
0.01 |
|
|
|
1.49 |
|
Diluted |
|
|
0.24 |
|
|
|
(0.04 |
) |
|
|
0.20 |
|
|
|
1.40 |
|
|
|
0.01 |
|
|
|
1.41 |
|
|
|
At December 31, 2017 |
|
|
At December 31, 2016 |
|
|
|
As Reported |
|
|
New Revenue
Recognition
Standard
Adjustment |
|
|
As Adjusted |
|
|
As Reported |
|
|
New Revenue
Recognition
Standard
Adjustment |
|
|
As Adjusted |
|
Accounts receivable |
|
$ |
439,658 |
|
|
$ |
- |
|
|
$ |
439,658 |
|
|
$ |
358,949 |
|
|
$ |
9,647 |
|
|
$ |
368,596 |
|
Inventory |
|
|
103,471 |
|
|
|
- |
|
|
|
103,471 |
|
|
|
80,872 |
|
|
|
(8,653 |
) |
|
|
72,219 |
|
Total current assets |
|
|
561,575 |
|
|
|
- |
|
|
|
561,575 |
|
|
|
469,055 |
|
|
|
994 |
|
|
|
470,049 |
|
Total assets |
|
|
740,252 |
|
|
|
- |
|
|
|
740,252 |
|
|
|
629,810 |
|
|
|
994 |
|
|
|
630,804 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
289,201 |
|
|
|
- |
|
|
|
289,201 |
|
|
|
276,524 |
|
|
|
180 |
|
|
|
276,704 |
|
Total current liabilities |
|
|
569,294 |
|
|
|
- |
|
|
|
569,294 |
|
|
|
474,052 |
|
|
|
180 |
|
|
|
474,232 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income tax liability |
|
|
3,102 |
|
|
|
- |
|
|
|
3,102 |
|
|
|
1,498 |
|
|
|
317 |
|
|
|
1,815 |
|
Total liabilities |
|
|
612,626 |
|
|
|
- |
|
|
|
612,626 |
|
|
|
501,339 |
|
|
|
498 |
|
|
|
501,837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained Earnings |
|
|
31,248 |
|
|
|
- |
|
|
|
31,248 |
|
|
|
28,251 |
|
|
|
496 |
|
|
|
28,747 |
|
Total stockholders’ equity |
|
|
127,626 |
|
|
|
- |
|
|
|
127,626 |
|
|
|
128,471 |
|
|
|
496 |
|
|
|
128,967 |
|
Total liabilities and stockholders’ equity |
|
|
740,252 |
|
|
|
- |
|
|
|
740,252 |
|
|
|
629,810 |
|
|
|
994 |
|
|
|
630,804 |
|
|
Schedule of Net Sales Disaggregated by Major Product Line and Reportable Segments |
The following table presents our total net
sales disaggregated by our major product line and our reportable segments (in thousands):
|
|
Commercial |
|
|
Public Sector |
|
|
Canada |
|
|
United Kingdom |
|
|
Corporate & Other |
|
|
Consolidated |
|
Three Months Ended September 30, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hardware & Software Products |
|
$ |
351,077 |
|
|
$ |
63,024 |
|
|
$ |
36,108 |
|
|
$ |
15,806 |
|
|
$ |
(155 |
) |
|
$ |
465,860 |
|
Services |
|
|
30,487 |
|
|
|
5,254 |
|
|
|
7,753 |
|
|
|
1,226 |
|
|
|
— |
|
|
|
44,720 |
|
Total |
|
$ |
381,564 |
|
|
$ |
68,278 |
|
|
$ |
43,861 |
|
|
$ |
17,032 |
|
|
$ |
(155 |
) |
|
$ |
510,580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hardware & Software Products |
|
$ |
393,814 |
|
|
$ |
76,446 |
|
|
$ |
30,245 |
|
|
$ |
2,691 |
|
|
$ |
(137 |
) |
|
$ |
503,059 |
|
Services |
|
|
29,665 |
|
|
|
2,664 |
|
|
|
7,841 |
|
|
|
46 |
|
|
|
— |
|
|
|
40,216 |
|
Total |
|
$ |
423,479 |
|
|
$ |
79,110 |
|
|
$ |
38,086 |
|
|
$ |
2,737 |
|
|
$ |
(137 |
) |
|
$ |
543,275 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hardware & Software Products |
|
$ |
1,114,361 |
|
|
$ |
185,890 |
|
|
$ |
122,596 |
|
|
$ |
44,799 |
|
|
$ |
(469 |
) |
|
$ |
1,467,177 |
|
Services |
|
|
92,884 |
|
|
|
13,162 |
|
|
|
22,801 |
|
|
|
3,818 |
|
|
|
— |
|
|
|
132,665 |
|
Total |
|
$ |
1,207,245 |
|
|
$ |
199,052 |
|
|
$ |
145,397 |
|
|
$ |
48,617 |
|
|
$ |
(469 |
) |
|
$ |
1,599,842 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hardware & Software Products |
|
$ |
1,182,452 |
|
|
$ |
211,530 |
|
|
$ |
107,620 |
|
|
$ |
3,053 |
|
|
$ |
(342 |
) |
|
$ |
1,504,313 |
|
Services |
|
|
84,440 |
|
|
|
10,613 |
|
|
|
22,705 |
|
|
|
46 |
|
|
|
— |
|
|
|
117,804 |
|
Total |
|
$ |
1,266,892 |
|
|
$ |
222,143 |
|
|
$ |
130,325 |
|
|
$ |
3,099 |
|
|
$ |
(342 |
) |
|
$ |
1,622,117 |
|
|