Re sults for Q4 F isc al 2020
E a rning s Anno unc e me nt: Ma y 7, 2020 (Qua rte r E nde d Ma rc h 31, 2020)
Re sults for Q4 F isc al 2020 E a rning s Anno unc e me nt: Ma y - - PowerPoint PPT Presentation
Re sults for Q4 F isc al 2020 E a rning s Anno unc e me nt: Ma y 7, 2020 (Qua rte r E nde d Ma rc h 31, 2020) 0 Risks and Non- GAAP Disc losur e s T his pre se nta tio n c o nta ins fo rwa rd-lo o king sta te me nts within the me a
E a rning s Anno unc e me nt: Ma y 7, 2020 (Qua rte r E nde d Ma rc h 31, 2020)
1 1
T his pre se nta tio n c o nta ins fo rwa rd-lo o king sta te me nts within the me a ning o f U.S. se c uritie s la ws, inc luding sta te me nts re la te d to future e xpe c te d re ve nue s a nd e a rning s pe r sha re a nd me a sure s tha t we a re ta king to re spo nd to the c ha lle ng e s pre se nte d b y the COVI D-19 pa nde mic a nd the re sulting e c o no mic disruptio ns. T he se fo rwa rd-lo o king sta te me nts invo lve risks a nd unc e rta intie s tha t c o uld c a use the a c tua l re sults to diffe r ma te ria lly fro m tho se a ntic ipa te d b y the se fo rwa rd-lo o king sta te me nts. Re a de rs a re c a utio ne d no t to pla c e undue re lia nc e o n the se fo rwa rd-lo o king sta te me nts. T he se risks inc lude : the e ffe c ts o f the COVI D-19 pa nde mic o n o ur b usine ss, re sults o f o pe ra tio ns a nd fina nc ia l c o nditio n; tha t future re ve nue s a nd e a rning s ma y no t b e a c hie ve d a s e xpe c te d; the e ffe c ts tha t the c urre nt ma c ro e c o no mic e nviro nme nt c o uld ha ve o n
to me e t the ir c o ntra c tua l o b lig a tio ns; the c ha lle ng e s o f e ffe c tive ly ma na g ing o ur o pe ra tio ns, inc luding o ur a b ility to c o ntro l c o sts a nd ma na g e c ha ng e s in o ur o pe ra tio ns; litig a tio n a nd re g ula to ry inve stig a tio ns a nd pro c e e ding s; c o mplia nc e with le g a l a nd re g ula to ry re q uire me nts; the po ssib ility tha t b e ne fits o f the Co mpa ny’ s re struc turing a c tio ns ma y no t ma te ria lize a s e xpe c te d; tha t the e xpe c te d re ve nue a nd ma rg ins fro m re c e ntly la unc he d pro g ra ms ma y no t b e re a lize d; o ur de pe nde nc e o n a sma ll numb e r o f c usto me rs; the impa c t o f c o mpo ne nt sho rta g e s, inc luding the ir impa c t o n o ur re ve nue s; g e o po litic a l risk, inc luding the te rmina tio n a nd re ne g o tia tio n o f inte rna tio na l tra de a g re e me nts a nd tra de po lic ie s, inc luding the impa c t o f ta riffs a nd re la te d re g ula to ry a c tio ns; a nd tha t re c e ntly pro po se d c ha ng e s o r future c ha ng e s in ta x la ws in c e rta in jurisdic tio ns whe re we o pe ra te c o uld ma te ria lly impa c t o ur ta x e xpe nse . I n a dditio n, the COVI D-19 pa nde mic inc re a se s the like liho o d a nd po te ntia l se ve rity o f ma ny o f the fo re g o ing risks. T he ma king o f a ny sta te me nt in o ur pre se nta tio n do e s no t c o nstitute a n a dmissio n b y F le x o r a ny o the r pe rso n tha t the e ve nts o r c irc umsta nc e s d e sc rib e d in suc h sta te me nt a re ma te ria l. Additio na l info rma tio n c o nc e rning the se a nd o the r risks is de sc rib e d unde r “Risk F a c to rs” a nd “Ma na g e me nt’ s Disc ussio n a nd Ana lysis o f F ina nc ia l Co nditio n a nd Re sults o f Ope ra tio ns” in o ur a nnua l re po rt o n F
K fo r the fisc a l ye a r e nde d Ma rc h 31, 2019 a nd o ur q ua rte rly re po rts o n F
8-K da te d Ma y 7, 2020. T he fo rwa rd-lo o king sta te me nts in this pre ss re le a se a re b a se d o n c urre nt e xpe c ta tio ns a nd F le x a ssume s no o b lig a tio n to upda te the se fo rwa rd-lo o king sta te me nts. Our sha re re purc ha se pro g ra m do e s no t o b lig a te the Co mpa ny to re purc ha se a spe c ific numb e r o f sha re s a nd ma y b e suspe nde d o r te rmina te d a t a ny time witho ut prio r no tic e . Ple a se re fe r to the a ppe ndix se c tio n o f this pre se nta tio n fo r re c o nc ilia tio n o f the No n-GAAP fina nc ia l me a sure s to the mo st dire c tly c o mpa ra b le GAAP me a sure s. I f this pre se nta tio n re fe re nc e s histo ric a l no n-GAAP fina nc ia l me a sure s, the se me a sure s a re lo c a te d o n the “I nve sto r Re la tio ns” se c tio n o f o ur we b site , www.fle x.c o m a lo ng with the re q uire d re c o nc ilia tio n to the mo st c o mpa ra b le GAAP fina nc ia l me a sure s. T he fig ure s pre se nte d in this pre se nta tio n ha ve b e e n ro unde d. T his ma y le a d to individua l va lue s no t a dding up to the to ta ls pre se nte d. T he fo llo wing b usine ss se g me nt a c ro nyms will b e use d thro ug ho ut this pre se nta tio n:
Communic a tions a nd E nte rprise Compute
Clo ud Da ta Ce nte r, Co mmunic a tio ns, Ne two rking , Se rve r & Sto ra g e .
Consume r T e c hnolog ie s Group
I
na b le d De vic e s, Audio a nd Co nsume r Po we r E le c tro nic s, Mo b ile De vic e s, Supply Cha in So lutio ns fo r PCs, T a b le ts, a nd Printe rs.
Industria l a nd E me rg ing Industrie s
Ca pita l E q uipme nt, Offic e So lutio ns, Ho use ho ld I ndustria l & L ife style , I ndustria l Auto ma tio n & K io sks, E ne rg y & Me te ring , L ig hting .
HRS
Hig h Re lia bility Solutions
He a lth Solutions: Co nsume r He a lth,
Me dic a l Dispo sa b le s, Drug De live ry & Me dic a l E q uipme nt, Dig ita l He a lth.
Automotive : Auto no mo us, Co nne c tivity,
E le c trific a tio n, Sma rt T e c hno lo g ie s.
IE I CE C CT G
2
Re va thi Adva ithi, CE O
3 3
E na bling c ritic a l produc tion
me dic a l e q uipme nt suc h a s
b e ds, infusio n pumps, a nd dia g no stic de vic e s
a nd ma sks in Q4
ne w inb o und me dic a l pro g ra ms
a c c e le ra ting me dic a l pro duc t ra mps to 6-12 we e ks
E mploye e he a lth a nd sa fe ty is pa ra mount
sc re e ning s c o mple te d to - da te
nha nc e d dista nc ing a nd sa nita tio n pro to c o l
po lic ie s e nfo rc e d in jurisdic tio ns whe re ne e de d
ina nc ia lly a ssisting a ffe c te d e mplo ye e s thro ug h F le x F
Sig nific a nt a c tions to- da te inc lude :
a rly re spo nsive ne ss in China a llo we d q uic k re plic a tio n o f he a lth a nd sa fe ty pro to c o l a c ro ss g lo b a l site s
Custome r a nd supplie r support
re turne d to site s
in c e rta in g e o g ra phie s suc h a s I ndia a nd Ma la ysia
wa ive rs fo r ma jo rity o f site s in a ffe c te d c o untrie s
le a d time s fo r c e rta in c o mpo ne nts
Prio ritizing e mplo ye e he a lth a nd sa fe ty a nd pa rtne ring with c usto me rs a nd supplie rs to a ddre ss
F ina nc ia l stre ng th
b a la nc e she e t
F Y20 with ta rg e te d SG&A e ffic ie nc ie s
de live r fre e c a sh flo w during e c o no mic do wnc yc le s
g ra de ra ting re ma ins c o rpo ra te o b je c tive
4 4
Our Pe r spe c tive
Supply c ha in disruption
e b 14 pe a k
e b 22 pe a k
e ve ra g ing pre fe rre d pa rtne r sta tus with supplie rs to e nsure inve nto ry a nd supply c o ntinuity
Ope ra tiona l disruption
ndia , Me xic o a nd Bra zil a s COVI D-19 situa tio n e vo lve s
a nd pro duc tio n c a n b e shifte d b e twe e n site s a s ne e de d
T ho ug htfully sta ying nimb le in a to ug h e nviro nme nt
5 5
119 238
RE E CASH F L OW
($M)
129 134 256 256 3.7% 4.0%
RAT I NG I NCOME
($M)
Ma rg in
204 207 3.3% 3.8% 6,923 6,226 6,461 5,484
Q2 Q3
RE VE NUE
($M)
$0.34 $0.27 $0.38 $0.28
18-Se p 19-Se p
ARNI NGS PE R SHARE
$0.34
De c -18 De c -19 Ma r-19 Ma r-20 De c -18 De c -19 Ma r-19 Ma r-20 De c -18 De c -19 Ma r-19 Ma r-20 De c -18 De c -19 Ma r-19 Ma r-20
Po rtfo lio ma na g e me nt a nd o pe ra tio na l disc ipline de live re d stro ng pro fita b ility a nd c a sh flo w
6 6
3 672 0% 106%
F Y19 F Y20
CF Co nve rsio n
RE E CASH F L OW
($M)
872 898 3.3% 3.7%
F Y19 F Y20
RAT I NG I NCOME
($M)
26,211 24,210
F Y19 F Y20
RE VE NUE
($M)
1.14 1.23
F Y19 F Y20
ARNI NGS PE R SHARE
Dr ive disc ipline d, susta ina b le e xe c utio n Manage po rtfo lio to impro ve mix a nd pro fita b ility Pur sue de sig n-le d ma nufa c turing fo r b e tte r ma rg ins Gr
drive pro fita b le g ro wth a nd ma rke t le a de rship Ge ne r ate a djuste d F CF with prude nt c a pita l a llo c a tio n
Guide d by c onsiste nt busine ss pr inc iple s
7 7
E xe c uting to our longe r
m str ate gy
4 q ua rte rs ye a r-o ve r-ye a r
7 q ua rte rs ye a r-o ve r-ye a r
6 q ua rte rs o f >$100M
re e Ca sh F lo w g e ne ra tio n
PS within the o rig ina l ra ng e o f F Y20 g uida nc e de spite pa nde mic -re la te d dislo c a tio ns
E I se g me nt
($851M) a nd I ndustria l ($1.2B)
limina te d no n-stra te g ic a c tivitie s a nd re fo c use d c a pita l a nd re so urc e s
b usine ss
nha nc e d o ur o rg a niza tio n to drive rig o ro us pro c e sse s a nd e xe c utio n fo c us: stra te g y, struc ture , a nd re a lig ne d inc e ntive s
stra te g ic dire c tio n a t Ma rc h 2020 I nve sto r a nd Ana lyst Da y
8
Chris Co llie r, CF O
9 9
($M, e xc e pt pe r sha re a mo unts)
Pr ior Yr Cur r e nt Qtr
Ma rc h 31, 2019 Ma rc h 31, 2020
Ne t sa le s $6,226 $5,484 Adjuste d o pe ra ting inc o me 204 207 Adjuste d ne t inc o me 141 143 Adjuste d E PS $0.27 $0.28 GAAP inc o me (lo ss) b e fo re inc o me ta xe s ($36) $45 GAAP ne t inc o me (lo ss) (64) 48 GAAP E PS (lo ss) ($0.12) $0.10
Po rtfo lio ma na g e me nt a nd o pe ra tio na l disc ipline de live re d stro ng pro fita b ility
10 10
408 392 6.6% 7.1%
2.5% 2.6% 2.7% 2.8% 2.9% 3.0% 3.1% 3.2% 3.3% 3.4% 3.5% 3.6% 3.7% 3.8% 3.9% 4.0% 4.1% 4.2% 4.3% 4.4% 4.5% 4.6% 4.7% 4.8% 4.9% 5.0% 5.1% 5.2% 5.3% 5.4% 5.5% 5.6% 5.7% 5.8% 5.9% 6.0% 6.1% 6.2% 6.3% 6.4% 6.5% 6.6% 6.7% 6.8% 6.9% 7.0% 7.1% 7.2% 7.3% 7.4% 7.5% 7.6% 7.7% 7.8%
Ma r-19 Ma r-20
I T
($M)
204 185 3.3% 3.4%
Ma r-19 Ma r-20
% o f Re ve nue
204 207 3.3% 3.8%
Ma r-19 Ma r-20
($M)
RAT I NG I NCOME
($M)
Co ntinue d ma rg in e xpa nsio n a nd impro ve d pro fita b ility
11 11
E XI ST I NG SE GME NT S
Re ve nue
ating Inc ome & Mar gin
($M) Y/ Y Gro wth ($M)
HRS
$1,131
$63 5.6%
I mpa c te d b y a uto mo tive OE M pro duc tio n a nd China shutdo wns
IE I
$1,866
23%
$134 7.2%
Stre ng th a c ro ss a ll pro duc t c a te g o rie s
CE C
$1,517
$31 2.1%
Antic ipa te d we a ke r de ma nd fo r e nte rprise a nd te lc o b usine sse s c o mpo unde d b y virus-re la te d pusho uts
CT G
$971
$6 0.6%
Pre ssure d b y o ng o ing po rtfo lio re po sitio ning c o uple d with virus-re la te d supply c o nstra ints
Co rpo ra te Se rvic e s & Othe r*
$5,484
$207 3.8%
*Co rpo rate Se rvic e s and Othe r: c o rpo rate se rvic e c o sts that are no t inc lude d in the asse ssme nt o f the pe rfo rmanc e o f e ac h o f the ide ntifie d b usine ss g ro ups **Co mpany e xpe c ts to ado pt ne w se g me nt re po rting fo r Q1 F Y21 and is pro viding the se fig ure s fo r illustrative purpo se s.
NE W SE GME NT S**
Re ve nue
ating Inc ome & Mar gin
($M) ($M)
Re liability
$2,553 $167 6.5%
Agility
$2,931 $68 2.3%
Co rpo ra te Se rvic e s & Othe r*
T
$5,484 $207 3.8%
12 12
*Ne t Capital E xpe nditure s is c alc ulate d as purc hase s o f pro pe rty and e q uipme nt minus pro c e e ds fro m the dispo sitio n o f pro pe rty and e q uipme nt.
ADJUST E D F RE E CASH F L OW ($M) 129 114 187 238 134
Ma r-19 Jun-19 Se p-19 De c -19 Ma r-20
3- Months E nde d 12- Months E nde d
($M)
(Ma r 31, 2020)
GAAP ne t inc o me $48 $88 De pre c ia tio n, a mo rtiza tio n a nd o the r impa irme nt c ha rg e s 222 748 Cha ng e in wo rking c a pita l a nd o the r (104) (2,370) Co lle c tio ns o n ABS po sitio ns a nd Othe r 51 2,562 Purc ha se s o f pro pe rty & e q uipme nt, ne t (83) (356)
Adjuste d F r e e Cash F low 134 672
Pa yme nts fo r sha re re purc ha se s (87) (260) De b t pa yme nts, ne t 44 (246) Othe r inve sting a nd fina nc ing , ne t 43 60
Ne t c hange in c ash and c ash e quivale nts $134 $226
126 123 95 55 83
Ma r-19 Jun-19 Se p-19 De c -19 Ma r-20
NE T CAPI T AL E XPE NDI T URE S
* ($M)
So lid a djuste d fre e c a sh flo w g e ne ra tio n
13 13
433 500 310 600 650 53 66 149 79
100 200 300 400 500 600 700 800 900 1000CY20 CY21 CY22 CY23 CY24 CY25 CY26 CY27 CY28 CY29 CY30
($M) Balances as of March 31st, 2020
1,923
c ash
1,750
r e volve r
500 1,000 1,500 2,000 2,500 3,000 3,500 4,000L iq uidity
T
e rm lo a ns No te s De bt Pr
nve stme nt g ra de ra te d b y a ll thre e ra ting a g e nc ie s
le xib le a nd b a la nc e d ma turity pro file with no sig nific a nt ne a r-te rm ma turitie s Ac tions to E nhanc e L iquidity
Y20
e mpo ra ry re duc tio n o f e xe c utive a nd b o a rd c o mpe nsa tio n
pa rty se rvic e s Cash and L iquidity Manage me nt
Ke y Cr e dit Me tr ic s De b t/ Adjuste d E BI T DA 2.1x
Stro ng b a la nc e she e t e nsuring a mple liq uidity fo r b usine ss ne e ds
14 14
F le x Re liability Solutions Se gme nt F le x Agility Solutions Se gme nt F le x Company Update
Re ve nue down high single to low double digits Q/ Q
fro m COVI D-19 pro duc tio n disruptio ns, no ta b ly in Ma la ysia a nd I ndia a nd fo r Auto mo tive site s
Ope r ating Mar gin down Q/ Q
due to inc re a se d COVI D-19 c o sts a nd lo we r a b so rptio n le ve ls, o ffse t b y o ng o ing c o st-a lig nme nt a c tio ns
Ope r ational Be ne fits Comme r c ial Be ne fits
Automotive He alth Solutions Communic ations, E nte r pr ise & Cloud Consume r De vic e s L ife style Industr ial
in line with lo we r re ta il sa le s a nd c o nsume r spe nding da ta
a nd sma ll ho me a pplia nc e pro duc ts c o nsiste nt with c o nsume r sta y-a t- ho me b uying b e ha vio rs
sta b ilizing a t lo we r le ve ls
mpro ve me nt in pro duc tio n c a pa c ity b o o sting shipme nts
suppo rting o nline c o mme rc e infra struc ture b uildo ut
a nd supply c ha lle ng e s in Mo b ile
sta b ilizing a t lo we r le ve ls
sig nific a ntly impa c te d b y OE M shutdo wns in NA a nd E U
re duc tio ns a c ro ss pro duc t po rtfo lio
a uto no mo us pro g ra ms
nc re a se d ne a r te rm de ma nd fo r COVI D- 19-re la te d pro duc ts
in Q1
de ma nd up Y/ Y b ut do wn se q ue ntia lly
c ha lle ng e s re la te d to c a pe x re duc tio ns a c ro ss a ll ma jo r I ndustria l se g me nts
15 15
b usine ss
hig he r va lue po rtfo lio
a rg e t ma rke ts whe re o ur diffe re ntia te d c a pa b ilitie s in c o mple x e ng ine e ring -le d pro g ra ms c re a te a win-win re la tio nship
b usine ss e xc e lle nc e to drive hig he r ma rg ins a nd c o nsiste nt e a rning s –
a llo c a tio n pla ns
e a d o ur industry a nd de live r a to p q ua rtile fina nc ia l pe rfo rma nc e
Mar ke ts T e c hnology Ope r ations Syste ms
T a rg e te d gr
a nd o ptima l mix in o ur e nd ma rke ts Sha rpe ning o ur
diffe r e ntiation
De live ring with disc ipline a nd c onsiste nc y Driving e ffic ie nc y a nd pro duc tivity with two fo c use d mo de ls
16 16
c usto me rs
pro duc tio n & supply c ha in a da pta b ility
I nfra struc ture , E xpa nding in I ndustria l, Auto
unc e rta inty
D wo rld…
Mar ke ts T e c hnology Ope r ations Syste ms
T a rg e te d gr
a nd o ptima l mix in o ur e nd ma rke ts Sha rpe ning o ur
diffe r e ntiation
De live ring with disc ipline a nd c onsiste nc y Driving e ffic ie nc y a nd pro duc tivity with two fo c use d mo de ls
17 17
F
18 18
Quar te r
Quar te r
Quar te r
Quar te r
Ye ar
Ye ar
Ma rc h 31, 2020 De c e mb e r 31, 2019 Ma rc h 31, 2019 De c e mb e r 31, 2018 Ma rc h 31, 2020 Ma rc h 31, 2019 ($T ho usa nds, e xc e pt pe r sha re a mo unts)
GAAP inc o me (lo ss) b e fo re inc o me ta xe s $44,680 $145,389 ($36,392) ($31,913) $158,485 $182,126 I nta ng ib le a mo rtiza tio n 15,203 15,598 17,337 20,308 64,106 74,396 Sto c k-b a se d c o mpe nsa tio n e xpe nse 18,214 19,215 14,971 21,027 71,546 76,032 Custo me r re la te d a sse t impa irme nts 10,730 3,754 19,576 50,153 105,940 87,093 Re struc turing c ha rg e s 17,284 14,616 12,880 65,843 216,407 113,313 Ne w re ve nue sta nda rd a do ptio n impa c t
L e g a l a nd o the r (1,742) 6,864 10,281 4,994 26,270 35,644 Othe r c ha rg e s, ne t 74,545 14,395 118,929 71,879 91,550 110,414 I nte re st a nd o the r, ne t 28,077 36,207 46,565 54,087 163,727 183,454 No n-GAAP o pe ra ting inc o me $206,991 $256,038 $204,147 $256,378 $898,031 $871,763 No n-GAAP o pe ra ting ma rg in* 3.8% 4.0% 3.3% 3.7% 3.7% 3.3%
For more details on the GAAP to Non-GAAP adjustments for current and historical periods, please refer to the Investor Relations section of our website which includes press releases and summary financials of the respective periods.
*We calculate our Non-GAAP operating margin as current quarter Non-GAAP operating income divided by current quarter revenue.
19 19 For more details on the GAAP to Non-GAAP adjustments for current and historical periods, please refer to the Investor Relations section of our website which includes press releases and summary financials of the respective periods.
Quar te r
Quar te r
Quar te r
Quar te r
Ye ar
Ye ar
($T ho usa nds, e xc e pt fo r c o nve rsio n %) Ma rc h 31, 2020 De c e mb e r 31, 2019 Ma rc h 31, 2019 De c e mb e r 31, 2018 Ma rc h 31, 2020 Ma rc h 31, 2019
GAAP ne t inc o me (lo ss) $48,259 $111,388 ($64,352) ($45,169) $87,579 $93,399 I nta ng ib le a mo rtiza tio n 15,203 15,598 17,337 20,308 64,106 74,396 Sto c k-b a se d c o mpe nsa tio n e xpe nse 18,214 19,215 14,971 21,027 71,546 76,032 Re struc turing c ha rg e s 17,284 14,616 12,880 65,843 216,407 113,313 Custo me r re la te d a sse t impa irme nts 10,730 3,754 19,576 50,153 105,940 87,093 Ne w re ve nue sta nda rd a do ptio n impa c t
L e g a l a nd o the r (1,742) 7,047 10,281 4,994 26,453 35,644 Othe r c ha rg e s inte re st a nd o the r, ne t 66,217 16,592 120,293 72,903 93,411 109,980 Adjustme nts fo r ta xe s (31,004) 4,595 10,247 (9,461) (33,830) 3,978 No n-GAAP ne t inc o me $143,161 $192,805 $141,233 $180,598 $631,612 $603,126 Dilute d e a rning s (lo sse s) pe r sha re : GAAP* $0.10 $0.22 ($0.12) ($0.09) $0.17 $0.18 NON-GAAP $0.28 $0.38 $0.27 $0.34 $1.23 $1.14 Ba sic sha re s use d in c o mputing pe r sha re a mo unts 501,446 506,938 520,379 524,876 508,774 526,519 Dilute d sha re s use d in c o mputing pe r sha re a mo unts 505,593 510,339 522,460 526,801 512,437 530,070
*Basic shares were used in calculating diluted GAAP EPS for the quarter ended March 31, 2019 and December 31, 2018, due to the net loss recognized for the respective periods
20 20
Quar te r
Quar te r
Ma rc h 31, 2020 Ma rc h 31, 2019 ($T ho usa nds) % o f re ve nue % o f re ve nue
GAAP g ro ss pro fit $365,627 6.7% $380,295 6.1% Sto c k-b a se d c o mpe nsa tio n e xpe nse 3,747 4,614 Custo me r re la te d a sse t impa irme nts 8,665 4,841 Re struc turing c ha rg e s 15,429 9,493 L e g a l a nd o the r (1,859) 8,714 No n-GAAP g ro ss pro fit $391,609 7.1% $407,957 6.6% GAAP SG&A e xpe nse s $201,267 3.7% $230,469 3.7% Sto c k-b a se d c o mpe nsa tio n e xpe nse (14,467) (10,357) Custo me r re la te d a sse t impa irme nt, le g a l a nd o the r (2,182) (16,301) No n-GAAP SG&A e xpe nse s $184,618 3.4% $203,811 3.3%
For more details on the GAAP to Non-GAAP adjustments for current and historical periods, please refer to the Investor Relations section of our website which includes press releases and summary financials of the respective periods.
21 21 For more details on the GAAP to Non-GAAP adjustments for current and historical periods, please refer to the Investor Relations section of our website which includes press releases and summary financials of the respective periods.
Quar te r
Ma rc h 31, 2020 ($T ho usa nds)
Se g me nt inc o me : Co mmunic a tio n & E nte rprise Co mpute $31,480 Co nsume r T e c hno lo g ie s Gro up 5,756 I ndustria l & E me rg ing I ndustrie s 134,476 Hig h Re lia b ility So lutio ns 63,264 Co rpo ra te a nd Othe r* (27,985) T
$206,991 Ope ra ting ma rg in: Co mmunic a tio n & E nte rprise Co mpute 2.1% Co nsume r T e c hno lo g ie s Gro up 0.6% I ndustria l & E me rg ing I ndustrie s 7.2% Hig h Re lia b ility So lutio ns 5.6%
Quar te r
nde d
Ma rc h 31, 2020 ($T ho usa nds)
Re c onc ilia tion of se g me nt inc ome to inc ome be fore inc ome ta xe s
T
$206,991 I nta ng ib le a mo rtiza tio n 15,203 Sto c k-b a se d c o mpe nsa tio n e xpe nse 18,214 Custo me r re la te d a sse t impa irme nts 10,730 Re struc turing c ha rg e s 17,284 L e g a l a nd o the r (1,742) Othe r c ha rg e s, ne t 74,545 I nte re st a nd o the r, ne t 28,077 I nc o me b e fo re inc o me ta xe s $44,680
*Corporate and Other: corporate service costs that are not included in the assessment of the performance of each of the identified reporting segments.
22 22 For more details on the GAAP to Non-GAAP adjustments for current and historical periods, please refer to the Investor Relations section of our website which includes press releases and summary financials of the respective periods.
Quar te r
Ma rc h 31, 2020 ($T ho usa nds)
Se g me nt inc o me : F le x Re lia b ility So lutio ns** $167,120 F le x Ag ility So lutio ns** 67,856 Co rpo ra te a nd Othe r* (27,985) T
$206,991 Ope ra ting ma rg in: F le x Re lia b ility So lutio ns** 6.5% F le x Ag ility So lutio ns** 2.3%
Quar te r
Ma rc h 31, 2020 ($T ho usa nds)
Re c onc ilia tion of se g me nt inc ome to inc ome be fore inc ome ta xe s
T
$206,991 I nta ng ib le a mo rtiza tio n 15,203 Sto c k-b a se d c o mpe nsa tio n e xpe nse 18,214 Custo me r re la te d a sse t impa irme nts 10,730 Re struc turing c ha rg e s 17,284 L e g a l a nd o the r (1,742) Othe r c ha rg e s, ne t 74,545 I nte re st a nd o the r, ne t 28,077 I nc o me b e fo re inc o me ta xe s $44,680
*Corporate and Other: corporate service costs that are not included in the assessment of the performance of each of the identified reporting segments.
**Co mpany e xpe c ts to ado pt ne w se g me nt re po rting fo r Q1 F Y21 and is pro viding the se fig ure s fo r illustrative purpo se s.
23 23 For more details on the GAAP to Non-GAAP adjustments for current and historical periods, please refer to the Investor Relations section of our website which includes press releases and summary financials of the respective periods.
Ye ar
Ye ar
($T ho usa nds, e xc e pt fo r c o nve rsio n %) Ma rc h 31, 2020 Ma rc h 31, 2019
Ne t c a sh use d in o pe ra ting a c tivitie s ($1,533,276) ($2,971,024) Ca sh c o lle c tio ns o f ABS po sitio ns a nd o the r 2,561,619 3,605,299 Ne t c a pita l e xpe nditure s (355.995) (631,387) Adjuste d fre e c a sh flo w $672,348 2,888 GAAP ne t inc o me (lo ss) $87,579 $93,399 I nta ng ib le a mo rtiza tio n 64,106 74,396 Sto c k-b a se d c o mpe nsa tio n e xpe nse 71,546 76,032 Re struc turing c ha rg e s 216,407 113,313 Custo me r re la te d a sse t impa irme nts 105,940 87,093 Ne w re ve nue sta nda rd a do ptio n impa c t
L e g a l a nd o the r 26,453 35,644 Othe r c ha rg e s inte re st a nd o the r, ne t 93,411 109,980 Adjustme nts fo r ta xe s (33,830) 3,978 No n-GAAP ne t inc o me $631,612 $603,126 GAAP c a sh flo w c o nve rsio n
No n-GAAP a djuste d fre e c a sh flo w c o nve rsio n 106% 0%
Adjusted free cash flow conversion is calculated by dividing the Company's current quarter adjusted free cash flow by Non-GAAP net income. We believe adjusted free cash flow conversion is a useful measure in providing investors with information regarding the Company’s ability to convert profits into cash and is a widely accepted measure. Adjusted free cash flow is calculated as operating cash flow for the quarter less net capital expenditures adding back cash collections of deferred purchase price. In addition, Q3 & Q4FY20 adjusted FCF includes collection of the deferred purchase price receivables which the Company repurchased as part of the ABS program amended in the third quarter of fiscal year 2020 (refer to our summary financials published on company website for additional details). Adjusted free cash flow also excludes impacts related to certain vendor programs that is required for GAAP. Non- GAAP net income excludes certain amounts that are included in the most directly comparable measures under GAAP including stock-based compensation expense, intangible amortization, restructuring charges, customer related asset impairments, tax adjustments and certain other charges. Adjusted free cash flow conversion is a non-GAAP financial measure and may not be defined and calculated by other companies in the same manner.
24 24 For more details on the GAAP to Non-GAAP adjustments for current and historical periods, please refer to the Investor Relations section of our website which includes press releases and summary financials of the respective periods.
Quar te r
Quar te r
Quar te r
Quar te r
Quar te r
Quar te r
($T ho usa nds, e xc e pt fo r c o nve rsio n %) Ma rc h 31, 2020 De c e mb e r 31, 2019 Se pte mb e r 27, 2019 June 28, 2019 Ma rc h 31, 2019 De c e mb e r 31, 2018
Ne t c a sh pro vide d b y (use d in) o pe ra ting a c tivitie s $166,030 ($50,894) ($991,546) ($656,866) ($642,419) ($621,009) Ca sh c o lle c tio ns o f ABS po sitio ns a nd o the r 50,525 343,928 1,273,431 893,735 897,737 894,617 Ne t c a pita l e xpe nditure s (82,545) (55,239) (94,997) (123,214) (126,019) (154,968) Adjuste d fre e c a sh flo w $134,010 $237,795 $186,888 $113,655 $129,299 $118,640
Adjusted free cash flow is calculated as operating cash flow for the quarter less net capital expenditures adding back cash collections of deferred purchase price and certain receivables sold to certain financial institutions under a customer's supplier financing program in the second quarter of fiscal 2020 that subsequently qualified for operating cash flow treatment per GAAP in the third quarter of fiscal year 2020. In addition, Q3 & Q4FY20 adjusted FCF includes collection of the deferred purchase price receivables which the Company repurchased as part of the ABS program amended in the third quarter of fiscal year 2020 (refer to our summary financials published on company website for additional details). Adjusted free cash flow also excludes impacts related to certain vendor programs that is required for GAAP. Adjusted free cash flow is a non-GAAP financial measure and may not be defined and calculated by other companies in the same manner.
25 25
Quar te r
Ma rc h 31, 2020 ($T ho usa nds, e xc e pt de b t to E BI T DA ra tio )
GAAP Adjustme nts Non- GAAP
Pre ta x inc o me $44,680 $125,906 $170,586 De pre c ia tio n 96,256
Amo rtiza tio n 15,203 (15,203)
nte re st, ne t 27,826 7,779 35,605 E BI T DA* 183,965 118,482 302,447 E BI T DA – Ro lling 4 Qua rte rs 764,375
T
$2,838,240
De b t to E BI T DA* 3.7x (1.6x) 2.1x
**Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) and Debt/EBITDA are non- GAAP financial measures. EBITDA is derived by adjusting for net interest and adding back depreciation to non-GAAP pretax income. Quarterly Debt to EBITDA is calculated by dividing the Company's total debt as of the date presented by LTM EBITDA. Non-GAAP pretax income excludes certain amounts that are included in the most directly comparable measures under GAAP including stock-based compensation expense, intangible amortization, restructuring charges, customer related asset impairments, legal and other, and certain other charges or income.
26