ý
|
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
¨
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
Wisconsin
|
|
39-1344447
|
(State of Incorporation)
|
|
(IRS Employer Identification No.)
|
|
Large accelerated filer
ý
|
Accelerated filer
¨
|
Non-accelerated filer
¨
|
Smaller reporting company
¨
|
|
|
|
(Do not check if a smaller reporting company)
|
|
|
|
|
Three Months Ended
|
||||||
|
December 31,
2016 |
|
January 2,
2016 |
||||
Net sales
|
$
|
635,019
|
|
|
$
|
616,664
|
|
Cost of sales
|
570,663
|
|
|
566,605
|
|
||
Gross profit
|
64,356
|
|
|
50,059
|
|
||
Selling and administrative expenses
|
30,453
|
|
|
27,028
|
|
||
Restructuring and other charges
|
—
|
|
|
1,507
|
|
||
Operating income
|
33,903
|
|
|
21,524
|
|
||
Other income (expense):
|
|
|
|
||||
Interest expense
|
(3,274
|
)
|
|
(3,534
|
)
|
||
Interest income
|
1,071
|
|
|
932
|
|
||
Miscellaneous
|
(674
|
)
|
|
(1,620
|
)
|
||
Income before income taxes
|
31,026
|
|
|
17,302
|
|
||
Income tax expense
|
2,847
|
|
|
2,854
|
|
||
Net income
|
$
|
28,179
|
|
|
$
|
14,448
|
|
Earnings per share:
|
|
|
|
||||
Basic
|
$
|
0.84
|
|
|
$
|
0.43
|
|
Diluted
|
$
|
0.82
|
|
|
$
|
0.42
|
|
Weighted average shares outstanding:
|
|
|
|
||||
Basic
|
33,534
|
|
|
33,396
|
|
||
Diluted
|
34,544
|
|
|
34,062
|
|
||
Comprehensive income:
|
|
|
|
||||
Net income
|
$
|
28,179
|
|
|
$
|
14,448
|
|
Other comprehensive income (loss):
|
|
|
|
||||
Derivative instrument fair value adjustments
|
(5,403
|
)
|
|
5,744
|
|
||
Foreign currency translation adjustments
|
(11,359
|
)
|
|
(6,606
|
)
|
||
Other comprehensive loss
|
(16,762
|
)
|
|
(862
|
)
|
||
Total comprehensive income
|
$
|
11,417
|
|
|
$
|
13,586
|
|
|
December 31,
2016 |
|
October 1,
2016 |
||||
ASSETS
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
496,505
|
|
|
$
|
432,964
|
|
Restricted cash
|
1,342
|
|
|
—
|
|
||
Accounts receivable, net of allowances of $2,517 and $2,368, respectively
|
343,661
|
|
|
416,888
|
|
||
Inventories
|
564,813
|
|
|
564,131
|
|
||
Prepaid expenses and other
|
24,066
|
|
|
19,364
|
|
||
Total current assets
|
1,430,387
|
|
|
1,433,347
|
|
||
Property, plant and equipment, net
|
284,968
|
|
|
291,225
|
|
||
Deferred income taxes
|
4,709
|
|
|
4,834
|
|
||
Other
|
36,115
|
|
|
36,413
|
|
||
Total non-current assets
|
325,792
|
|
|
332,472
|
|
||
Total assets
|
$
|
1,756,179
|
|
|
$
|
1,765,819
|
|
|
|
|
|
||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Current portion of long-term debt and capital lease obligations
|
$
|
78,879
|
|
|
$
|
78,507
|
|
Accounts payable
|
375,601
|
|
|
397,200
|
|
||
Customer deposits
|
83,491
|
|
|
84,637
|
|
||
Accrued salaries and wages
|
40,666
|
|
|
41,806
|
|
||
Other accrued liabilities
|
50,256
|
|
|
48,286
|
|
||
Total current liabilities
|
628,893
|
|
|
650,436
|
|
||
Long-term debt, capital lease obligations and other financing, net of current portion
|
184,136
|
|
|
184,002
|
|
||
Other liabilities
|
15,608
|
|
|
14,584
|
|
||
Total non-current liabilities
|
199,744
|
|
|
198,586
|
|
||
Total liabilities
|
828,637
|
|
|
849,022
|
|
||
Commitments and contingencies
|
|
|
|
||||
Shareholders’ equity:
|
|
|
|
||||
Preferred stock, $.01 par value, 5,000 shares authorized, none issued or outstanding
|
—
|
|
|
—
|
|
||
Common stock, $.01 par value, 200,000 shares authorized, 51,516 and 51,272 shares issued, respectively, and 33,556 and 33,457 shares outstanding, respectively
|
515
|
|
|
513
|
|
||
Additional paid-in capital
|
537,034
|
|
|
530,647
|
|
||
Common stock held in treasury, at cost, 17,960 and 17,815 shares, respectively
|
(547,029
|
)
|
|
(539,968
|
)
|
||
Retained earnings
|
965,323
|
|
|
937,144
|
|
||
Accumulated other comprehensive loss
|
(28,301
|
)
|
|
(11,539
|
)
|
||
Total shareholders’ equity
|
927,542
|
|
|
916,797
|
|
||
Total liabilities and shareholders’ equity
|
$
|
1,756,179
|
|
|
$
|
1,765,819
|
|
|
Three Months Ended
|
||||||
|
December 31,
2016 |
|
January 2,
2016 |
||||
Cash flows from operating activities:
|
|
|
|
||||
Net income
|
$
|
28,179
|
|
|
$
|
14,448
|
|
Adjustments to reconcile net income to cash flows provided by operating activities:
|
|
|
|
||||
Depreciation
|
11,449
|
|
|
12,029
|
|
||
Amortization of deferred financing fees
|
77
|
|
|
81
|
|
||
(Gain) loss on sale of property, plant and equipment
|
(111
|
)
|
|
9
|
|
||
Share-based compensation expense
|
3,625
|
|
|
3,390
|
|
||
Changes in operating assets and liabilities:
|
|
|
|
||||
Accounts receivable
|
68,537
|
|
|
22,290
|
|
||
Inventories
|
(5,570
|
)
|
|
17,292
|
|
||
Other current and noncurrent assets
|
(4,808
|
)
|
|
(345
|
)
|
||
Accounts payable
|
(18,635
|
)
|
|
(28,975
|
)
|
||
Customer deposits
|
(417
|
)
|
|
(9,168
|
)
|
||
Other current and noncurrent liabilities
|
(2,875
|
)
|
|
(9,785
|
)
|
||
Cash flows provided by operating activities
|
79,451
|
|
|
21,266
|
|
||
Cash flows from investing activities:
|
|
|
|
||||
Payments for property, plant and equipment
|
(6,950
|
)
|
|
(11,745
|
)
|
||
Proceeds from sale of property, plant and equipment
|
124
|
|
|
14
|
|
||
Cash flows used in investing activities
|
(6,826
|
)
|
|
(11,731
|
)
|
||
Cash flows from financing activities:
|
|
|
|
||||
Borrowings under credit facility
|
73,597
|
|
|
139,000
|
|
||
Payments on debt and capital lease obligations
|
(73,475
|
)
|
|
(140,196
|
)
|
||
Debt issuance costs
|
—
|
|
|
(70
|
)
|
||
Repurchases of common stock
|
(7,061
|
)
|
|
(8,463
|
)
|
||
Proceeds from exercise of stock options
|
5,124
|
|
|
10
|
|
||
Minimum tax withholding related to vesting of restricted stock
|
(2,360
|
)
|
|
—
|
|
||
Cash flows used in financing activities
|
(4,175
|
)
|
|
(9,719
|
)
|
||
Effect of exchange rate changes on cash and cash equivalents
|
(3,567
|
)
|
|
(2,194
|
)
|
||
Net increase (decrease) in cash, cash equivalents and restricted cash
|
64,883
|
|
|
(2,378
|
)
|
||
Cash, cash equivalents and restricted cash:
|
|
|
|
||||
Beginning of period
|
432,964
|
|
|
357,106
|
|
||
End of period
|
$
|
497,847
|
|
|
$
|
354,728
|
|
|
December 31,
2016 |
|
October 1,
2016 |
||||
Raw materials
|
$
|
417,635
|
|
|
$
|
414,303
|
|
Work-in-process
|
66,763
|
|
|
69,423
|
|
||
Finished goods
|
80,415
|
|
|
80,405
|
|
||
Total inventories
|
$
|
564,813
|
|
|
$
|
564,131
|
|
|
December 31,
2016 |
|
October 1,
2016 |
||||
Borrowing under the credit facility
|
$
|
75,000
|
|
|
$
|
75,000
|
|
5.20% senior notes, due June 15, 2018
|
175,000
|
|
|
175,000
|
|
||
Capital lease, non-cash financing of leased facility and other obligations
|
14,043
|
|
|
13,614
|
|
||
Unamortized deferred financing fees
|
(1,028
|
)
|
|
(1,105
|
)
|
||
Total obligations
|
263,015
|
|
|
262,509
|
|
||
Less: current portion
|
(78,879
|
)
|
|
(78,507
|
)
|
||
Long-term debt and capital lease obligations, net of current portion
|
$
|
184,136
|
|
|
$
|
184,002
|
|
Fair Values of Derivative Instruments
|
||||||||||||||||||||
In thousands of dollars
|
||||||||||||||||||||
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||||||||||
|
|
|
|
December 31, 2016
|
|
October 1, 2016
|
|
|
|
December 31, 2016
|
|
October 1, 2016
|
||||||||
Derivatives Designated as Hedging Instruments
|
|
Balance Sheet Classification
|
|
Fair Value
|
|
Fair Value
|
|
Balance Sheet Classification
|
|
Fair Value
|
|
Fair Value
|
||||||||
Interest rate swaps
|
|
Prepaid expenses and other
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other accrued liabilities
|
|
$
|
36
|
|
|
$
|
132
|
|
Foreign currency forward contracts
|
|
Prepaid expenses and other
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other accrued liabilities
|
|
$
|
5,906
|
|
|
$
|
486
|
|
Fair Values of Derivative Instruments
|
||||||||||||||||||||
In thousands of dollars
|
||||||||||||||||||||
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||||||||||
|
|
|
|
December 31, 2016
|
|
October 1, 2016
|
|
|
|
December 31, 2016
|
|
October 1, 2016
|
||||||||
Derivatives Not Designated as Hedging Instruments
|
|
Balance Sheet Classification
|
|
Fair Value
|
|
Fair Value
|
|
Balance Sheet Classification
|
|
Fair Value
|
|
Fair Value
|
||||||||
Foreign currency forward contracts
|
|
Prepaid expenses and other
|
|
$
|
48
|
|
|
$
|
182
|
|
|
Other accrued liabilities
|
|
$
|
722
|
|
|
$
|
130
|
|
Derivative Impact on Gain (Loss) Recognized in Income
|
||||||||||
for the Three Months Ended
|
||||||||||
In thousands of dollars
|
||||||||||
|
|
|
|
Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)
|
||||||
Derivatives in Cash Flow Hedging Relationships
|
|
Classification of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)
|
|
December 31, 2016
|
|
January 2, 2016
|
||||
Interest rate swaps
|
|
Interest expense
|
|
$
|
(107
|
)
|
|
$
|
(127
|
)
|
Foreign currency forward contracts
|
|
Selling and administrative expenses
|
|
$
|
21
|
|
|
$
|
(323
|
)
|
Foreign currency forward contracts
|
|
Cost of goods sold
|
|
$
|
181
|
|
|
$
|
(2,829
|
)
|
Treasury rate locks
|
|
Interest expense
|
|
$
|
79
|
|
|
$
|
81
|
|
|
|
|
|
Amount of Gain on Derivatives Recognized in Income
|
||||||
Derivatives Not Designated as Hedging Instruments
|
|
Location of Gain Recognized on Derivatives in Income
|
|
December 31, 2016
|
|
January 2, 2016
|
||||
Foreign currency forward contracts
|
|
Miscellaneous income (expense)
|
|
$
|
75
|
|
|
$
|
37
|
|
|
Three Months Ended
|
||||||
|
December 31,
2016 |
|
January 2,
2016 |
||||
Net income
|
$
|
28,179
|
|
|
$
|
14,448
|
|
Basic weighted average common shares outstanding
|
33,534
|
|
|
33,396
|
|
||
Dilutive effect of share-based awards outstanding
|
1,010
|
|
|
666
|
|
||
Diluted weighted average shares outstanding
|
34,544
|
|
|
34,062
|
|
||
Earnings per share:
|
|
|
|
||||
Basic
|
$
|
0.84
|
|
|
$
|
0.43
|
|
Diluted
|
$
|
0.82
|
|
|
$
|
0.42
|
|
|
Three Months Ended
|
||||||
|
December 31,
2016 |
|
January 2,
2016 |
||||
Net sales:
|
|
|
|
||||
AMER
|
$
|
314,651
|
|
|
$
|
305,097
|
|
APAC
|
309,969
|
|
|
299,346
|
|
||
EMEA
|
39,449
|
|
|
42,087
|
|
||
Elimination of inter-segment sales
|
(29,050
|
)
|
|
(29,866
|
)
|
||
|
$
|
635,019
|
|
|
$
|
616,664
|
|
Operating income (loss):
|
|
|
|
||||
AMER
|
$
|
14,797
|
|
|
$
|
8,386
|
|
APAC
|
48,240
|
|
|
36,952
|
|
||
EMEA
|
(2,235
|
)
|
|
(735
|
)
|
||
Corporate and other costs
|
(26,899
|
)
|
|
(23,079
|
)
|
||
|
$
|
33,903
|
|
|
$
|
21,524
|
|
Other income (expense):
|
|
|
|
||||
Interest expense
|
$
|
(3,274
|
)
|
|
$
|
(3,534
|
)
|
Interest income
|
1,071
|
|
|
932
|
|
||
Miscellaneous
|
(674
|
)
|
|
(1,620
|
)
|
||
Income before income taxes
|
$
|
31,026
|
|
|
$
|
17,302
|
|
|
December 31,
2016 |
|
October 1,
2016 |
||||
Total assets:
|
|
|
|
||||
AMER
|
$
|
521,705
|
|
|
$
|
590,850
|
|
APAC
|
1,034,237
|
|
|
1,009,917
|
|
||
EMEA
|
131,014
|
|
|
136,636
|
|
||
Corporate and eliminations
|
69,223
|
|
|
28,416
|
|
||
|
$
|
1,756,179
|
|
|
$
|
1,765,819
|
|
Limited warranty liability, as of October 3, 2015
|
$
|
5,847
|
|
Accruals for warranties issued during the period
|
1,777
|
|
|
Settlements (in cash or in kind) during the period
|
(1,515
|
)
|
|
Limited warranty liability, as of October 1, 2016
|
6,109
|
|
|
Accruals for warranties issued during the period
|
—
|
|
|
Settlements (in cash or in kind) during the period
|
(1,252
|
)
|
|
Limited warranty liability, as of December 31, 2016
|
$
|
4,857
|
|
|
Employee Termination and Severance Costs
|
|
Other Exit Costs
|
|
Total
|
||||||
Accrued balance, October 3, 2015
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Restructuring and other charges
|
$
|
5,255
|
|
|
$
|
1,779
|
|
|
$
|
7,034
|
|
Amounts utilized
|
$
|
(4,571
|
)
|
|
$
|
(1,621
|
)
|
|
$
|
(6,192
|
)
|
Accrued balance, October 1, 2016
|
$
|
684
|
|
|
$
|
158
|
|
|
$
|
842
|
|
Restructuring and other charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Amounts utilized
|
(525
|
)
|
|
(106
|
)
|
|
(631
|
)
|
|||
Accrued balance, December 31, 2016
|
$
|
159
|
|
|
$
|
52
|
|
|
$
|
211
|
|
|
|
Three Months Ended
|
||||||
|
|
December 31,
2016 |
|
January 2,
2016 |
||||
Net sales
|
|
$
|
635.0
|
|
|
$
|
616.7
|
|
Cost of sales
|
|
570.7
|
|
|
566.6
|
|
||
Gross profit
|
|
64.3
|
|
|
50.1
|
|
||
Gross margin
|
|
10.1
|
%
|
|
8.1
|
%
|
||
Operating income
|
|
33.9
|
|
|
21.5
|
|
||
Operating margin
|
|
5.3
|
%
|
|
3.5
|
%
|
||
Net income
|
|
28.2
|
|
|
14.4
|
|
||
Diluted earnings per share
|
|
$
|
0.82
|
|
|
$
|
0.42
|
|
Return on invested capital*
|
|
17.3
|
%
|
|
10.8
|
%
|
||
Economic return*
|
|
6.8
|
%
|
|
(0.2
|
)%
|
||
* Non-GAAP metric; refer to "Return on Invested Capital ("ROIC") and Economic Return" below for more information and Exhibit 99.1 for a reconciliation.
|
|
|
Three Months Ended
|
||||||
Market Sector
|
|
December 31,
2016 |
|
January 2,
2016 |
||||
Healthcare/Life Sciences
|
|
$
|
211.0
|
|
|
$
|
191.5
|
|
Industrial/Commercial
|
|
205.6
|
|
|
172.8
|
|
||
Communications
|
|
131.4
|
|
|
156.8
|
|
||
Defense/Security/Aerospace
|
|
87.0
|
|
|
95.6
|
|
||
Total net sales
|
|
$
|
635.0
|
|
|
$
|
616.7
|
|
|
Three Months Ended
|
||||||
|
December 31,
2016 |
|
January 2,
2016 |
||||
Annualized operating income (tax effected)
|
$
|
124,763
|
|
|
$
|
81,069
|
|
Average invested capital
|
720,197
|
|
|
753,078
|
|
||
After-tax ROIC
|
17.3
|
%
|
|
10.8
|
%
|
||
WACC
|
10.5
|
%
|
|
11.0
|
%
|
||
Economic Return
|
6.8
|
%
|
|
(0.2
|
)%
|
|
Three Months Ended
|
||||||
|
December 31,
2016 |
|
January 2,
2016 |
||||
Net sales:
|
|
|
|
||||
AMER
|
$
|
314.7
|
|
|
$
|
305.1
|
|
APAC
|
310.0
|
|
|
299.4
|
|
||
EMEA
|
39.4
|
|
|
42.1
|
|
||
Elimination of inter-segment sales
|
(29.1
|
)
|
|
(29.9
|
)
|
||
Total net sales
|
$
|
635.0
|
|
|
$
|
616.7
|
|
Operating income (loss):
|
|
|
|
||||
AMER
|
$
|
14.8
|
|
|
$
|
8.4
|
|
APAC
|
48.2
|
|
|
36.9
|
|
||
EMEA
|
(2.2
|
)
|
|
(0.7
|
)
|
||
Corporate expenses and other costs
|
(26.9
|
)
|
|
(23.1
|
)
|
||
Total operating income
|
$
|
33.9
|
|
|
$
|
21.5
|
|
|
Three Months Ended
|
||||||
|
December 31,
2016 |
|
January 2,
2016 |
||||
Cash provided by operating activities
|
$
|
79.5
|
|
|
$
|
21.3
|
|
Cash used in investing activities
|
$
|
(6.8
|
)
|
|
$
|
(11.7
|
)
|
Cash used in financing activities
|
$
|
(4.2
|
)
|
|
$
|
(9.7
|
)
|
|
Three Months Ended
|
||||
|
December 31,
2016 |
|
January 2,
2016 |
||
Days in accounts receivable
|
49
|
|
|
53
|
|
Days in inventory
|
90
|
|
|
88
|
|
Days in accounts payable
|
(60
|
)
|
|
(59
|
)
|
Days in cash deposits
|
(13
|
)
|
|
(11
|
)
|
Annualized cash cycle
|
66
|
|
|
71
|
|
|
Three Months Ended
|
||||||
|
December 31,
2016 |
|
January 2,
2016 |
||||
Cash flows provided by operating activities
|
$
|
79.5
|
|
|
$
|
21.3
|
|
Payments for property, plant and equipment
|
(7.0
|
)
|
|
(11.8
|
)
|
||
Free cash flow
|
$
|
72.5
|
|
|
$
|
9.5
|
|
|
|
Payments Due by Fiscal Year
|
||||||||||||||||||
Contractual Obligations
|
|
Total
|
|
Remaining 2017
|
|
2018-2019
|
|
2020-2021
|
|
2022 and thereafter
|
||||||||||
Long-Term Debt Obligations (1,2)
|
|
$
|
263.6
|
|
|
$
|
82.4
|
|
|
$
|
181.2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Capital Lease and Other Short-Term Debt Obligations
|
|
5.8
|
|
|
3.7
|
|
|
1.7
|
|
|
0.4
|
|
|
—
|
|
|||||
Operating Lease Obligations
|
|
28.9
|
|
|
7.2
|
|
|
13.0
|
|
|
8.0
|
|
|
0.7
|
|
|||||
Purchase Obligations
(3)
|
|
523.0
|
|
|
498.5
|
|
|
23.2
|
|
|
1.2
|
|
|
0.1
|
|
|||||
Other Long-Term Liabilities on the Balance Sheet
(4)
|
|
12.6
|
|
|
0.4
|
|
|
0.3
|
|
|
0.1
|
|
|
11.8
|
|
|||||
Other Long-Term Liabilities not on the Balance Sheet (5
)
|
|
6.6
|
|
|
2.6
|
|
|
0.2
|
|
|
0.9
|
|
|
2.9
|
|
|||||
Other Financing Obligations (6)
|
|
12.5
|
|
|
1.1
|
|
|
3.1
|
|
|
3.2
|
|
|
5.1
|
|
|||||
Total Contractual Cash Obligations
|
|
$
|
853.0
|
|
|
$
|
595.9
|
|
|
$
|
222.7
|
|
|
$
|
13.8
|
|
|
$
|
20.6
|
|
1)
|
Includes amounts outstanding under the Credit Facility. As of
December 31, 2016
, the outstanding balance was
$75.0 million
. The amounts listed above include estimated interest obligations; see
Note 3, "Debt, Capital Lease Obligations and Other Financing,"
in Notes to Condensed Consolidated Financial Statements for further information.
|
2)
|
Includes
$175.0 million
in principal amount of the Notes. The amounts listed above include estimated interest obligations; see
Note 3, "Debt, Capital Lease Obligations and Other Financing,"
in Notes to Condensed Consolidated Financial Statements for further information.
|
3)
|
As of
December 31, 2016
, purchase obligations consist of commitments to purchase inventory and equipment in the ordinary course of business.
|
4)
|
As of
December 31, 2016
, other long-term obligations on the balance sheet included deferred compensation obligations to certain of our former and current executive officers, as well as other key employees, and asset retirement obligations. We have excluded from the above table the impact of approximately $2.8 million, as of
December 31, 2016
, related to unrecognized income tax benefits. The Company cannot make reliable estimates of the future cash flows by period related to this obligation.
|
5)
|
As of
December 31, 2016
, other long-term obligations not on the balance sheet consisted of guarantees and a commitment for salary continuation and certain benefits in the event employment of one executive officer of the Company is terminated without cause. Excluded from the amounts disclosed are certain bonus and incentive compensation amounts, which would be paid on a prorated basis in the year of termination.
|
6)
|
Includes future minimum payments under the lease agreement for our Guadalajara, Mexico facility. Excludes $20.3 million of future minimum payments under renewal options from 2025 through 2034.
|
Period
|
|
Total number of shares purchased
|
|
Average price paid per share
|
|
Total number of shares purchased as part of publicly announced plans or programs
|
|
Maximum approximate dollar value of shares that may yet be purchased under the plans or programs*
|
||||||
October 2, 2016 to October 29, 2016
|
|
39,353
|
|
|
$
|
46.22
|
|
|
39,353
|
|
|
$
|
148,181,179
|
|
October 30, 2016 to November 26, 2016
|
|
57,477
|
|
|
$
|
47.50
|
|
|
57,477
|
|
|
$
|
145,451,219
|
|
November 27, 2016 to December 31, 2016
|
|
47,899
|
|
|
$
|
52.46
|
|
|
47,899
|
|
|
$
|
142,938,420
|
|
Total
|
|
144,729
|
|
|
$
|
48.79
|
|
|
144,729
|
|
|
|
|
|
Plexus Corp.
|
|
|
Registrant
|
|
|
|
Date: 2/3/17
|
|
/s/ Todd P. Kelsey
|
|
|
Todd P. Kelsey
|
|
|
President and Chief Executive Officer
|
|
|
|
Date: 2/3/17
|
|
/s/ Patrick J. Jermain
|
|
|
Patrick J. Jermain
|
|
|
Senior Vice President and Chief Financial Officer
|
10.1
|
|
Form of Restricted Stock Unit Award Agreement for Directors under the Plexus Corp. 2016 Omnibus Incentive Plan*
|
10.2
|
|
Amended and Restated Master Accounts Receivable Purchase Agreement between Plexus Corp. and Plexus Manufacturing Sdn. Bhd., Plexus Intl. Sales & Logistics, LLC, and each additional seller party thereto from time to time as the Sellers, Plexus Corp., as Seller Representative, and The Bank of Tokyo-Mitsubishi UFJ, Ltd., New York Branch, as the Purchaser, dated as of December 14, 2016.**
|
31.1
|
|
Certification of Chief Executive Officer pursuant to Section 302(a) of the Sarbanes Oxley Act of 2002.
|
31.2
|
|
Certification of Chief Financial Officer pursuant to Section 302(a) of the Sarbanes Oxley Act of 2002.
|
32.1
|
|
Certification of the CEO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
32.2
|
|
Certification of the CFO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
99.1
|
|
Reconciliation of ROIC and Economic Return to GAAP Financial Statements
|
101
|
|
The following materials from Plexus Corp.’s Quarterly Report on Form 10-Q for the quarter ended December 31, 2016, formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Statements of Comprehensive Income, (ii) the Consolidated Balance Sheets, (iii) the Consolidated Statements of Cash Flows, and (iv) Notes to Consolidated Financial Statements.
|
101.INS
|
|
XBRL Instance Document
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
* Form of award agreement consistent with the terms of the 2016 Omnibus Incentive Plan.
|
||
** Reflects non-material changes to the original agreement that were finalized in December 2016.
|
TO:
|
_______________________________________
|
DATE:
|
_______________________________________
|
SECTION 1.
|
DEFINITIONS AND INTERPRETATION
|
1
|
|
Section 1.1.
|
Definitions
|
1
|
|
Section 1.2.
|
Interpretation
|
10
|
|
SECTION 2.
|
PURCHASE AND SALE; UNCOMMITTED ARRANGEMENT; TERM
|
10
|
|
Section 2.1.
|
Offer to Purchase; Purchase and Sale
|
10
|
|
Section 2.2.
|
Purchase Price
|
10
|
|
Section 2.3.
|
Seller Representative
|
11
|
|
Section 2.4.
|
UNCOMMITTED ARRANGEMENT
|
11
|
|
Section 2.5.
|
Term
|
11
|
|
Section 2.6.
|
Maximum Facility Amount
|
11
|
|
SECTION 3.
|
FEES; LATE PAYMENT AMOUNT
|
12
|
|
Section 3.1.
|
Late Payment Amount
|
12
|
|
Section 3.2.
|
Payments Generally
|
12
|
|
SECTION 4.
|
NATURE OF FACILITY
|
12
|
|
Section 4.1.
|
True Sale
|
12
|
|
Section 4.2.
|
No Purchaser Liability
|
13
|
|
Section 4.3.
|
Further Assurances
|
13
|
|
SECTION 5.
|
SERVICER
|
13
|
|
Section 5.1.
|
Appointment of each Seller as a Servicer
|
13
|
|
Section 5.2.
|
Servicing Covenants
|
13
|
|
Section 5.3.
|
Unidentified Collections on Receivables; Return of Collections
|
14
|
|
Section 5.4.
|
Past Due Receivables
|
14
|
|
Section 5.5.
|
Termination of Appointment
|
15
|
|
SECTION 6.
|
SERVICING REPORTS
|
15
|
|
Section 6.1.
|
Servicing Reports
|
15
|
|
SECTION 7.
|
OTHER INFORMATION; THE SELLERS' BOOKS AND RECORDS; INSPECTION; THE PURCHASER'S RECORDS
|
16
|
|
Section 7.1.
|
Other Information
|
16
|
|
Section 7.2.
|
The Sellers’ Books and Records
|
16
|
|
Section 7.3.
|
Inspection
|
16
|
|
Section 7.4.
|
The Purchaser’s Records
|
16
|
|
SECTION 8.
|
CONDITIONS PRECEDENT
|
16
|
|
Section 8.1.
|
Conditions Precedent to the Closing Date
|
16
|
|
Section 8.2.
|
Conditions Precedent to the A&R Closing Date
|
17
|
|
Section 8.3.
|
Conditions Precedent to Initial Purchase from Plexus Malaysia
|
18
|
|
Section 8.4.
|
Conditions Precedent to Initial Purchase from Plexus Intl
|
18
|
|
Section 8.5.
|
Conditions Precedent to Each Purchase
|
18
|
|
SECTION 9.
|
REPRESENTATIONS AND WARRANTIES
|
19
|
|
Section 9.1.
|
Generally
|
19
|
|
Section 9.2.
|
Purchased Receivables
|
21
|
|
SECTION 10.
|
CONVENANTS
|
23
|
|
Section 10.1.
|
The Sellers’ Covenants
|
23
|
|
SECTION 11.
|
REPURCHASE OF PURCHASED RECEIVABLES
|
23
|
|
Section 11.1.
|
Repurchase Price
|
24
|
|
Section 11.2.
|
Repurchase
|
24
|
|
Section 11.3.
|
Repurchase Date
|
24
|
|
Section 11.4.
|
Guaranty
|
24
|
|
SECTION 12.
|
TAXES, ETC.
|
25
|
|
Section 12.1.
|
Taxes
|
25
|
|
Section 12.2.
|
Duties and Taxes
|
26
|
|
SECTION 13.
|
MISCELLANEOUS
|
26
|
|
Section 13.1.
|
Indemnity
|
26
|
|
Section 13.2.
|
Expenses
|
26
|
|
Section 13.3.
|
Setoff
|
27
|
|
Section 13.4.
|
Notices, Addresses
|
27
|
|
Section 13.5.
|
Certificates and Determinations
|
28
|
|
Section 13.6.
|
Assignments and Transfers
|
28
|
|
Section 13.7.
|
Waivers, Remedies Cumulative
|
28
|
|
Section 13.8.
|
Accounting Treatment; Non-Reliance
|
28
|
|
Section 13.9.
|
Third Party Rights
|
28
|
|
Section 13.10.
|
Counterparts
|
28
|
|
Section 13.11.
|
Entire Agreement
|
28
|
|
Section 13.12.
|
Exclusion of Liability
|
29
|
|
Section 13.13.
|
Invalidity
|
29
|
|
Section 13.14.
|
Governing Law
|
29
|
|
Section 13.15.
|
Consent to Jurisdiction
|
29
|
|
Section 13.16.
|
WAIVER OF JURY TRIAL
|
29
|
|
Section 13.17.
|
USA Patriot Act
|
30
|
|
Section 13.18.
|
Confidentiality
|
30
|
|
Section 13.19.
|
Communication Through the PrimeRevenue System
|
30
|
|
Section 13.20.
|
Additional Sellers
|
30
|
|
Section 13.21.
|
Judgment Currency
|
31
|
|
Section 13.22.
|
Effect of Amendment and Restatement
|
31
|
|
SECTION 1.
|
DEFINITIONS AND INTERPRETATION
.
|
(a)
|
with respect to any Receivable denominated in Dollars, LIBOR for a period equal to the Discount Period applicable to such Receivable determined as of two (2) Business Days prior to the applicable Purchase Date for such Receivable (or portion thereof);
|
(b)
|
with respect to any Receivable denominated in Euro, EURIBOR for a period equal to the Discount Period applicable to such Receivable determined as of two (2) Business Days prior to the applicable Purchase Date for such Receivable (or portion thereof); and
|
(c)
|
with respect to any Receivable denominated in Sterling, GBP LIBOR for a period equal to the Discount Period applicable to such Receivable determined on the applicable Purchase Date for such Receivable (or portion thereof).
|
Term
|
Definition
|
“
SF
”
equals
|
Servicing Fee of such Receivable
|
“
NFV
”
equals
|
Net Face Value of such Receivable as of such Purchase Date
|
“
DP
”
equals
|
Discount Period applicable to such Receivable
|
SECTION 2.
|
PURCHASE AND SALE; UNCOMMITTED ARRANGEMENT; TERM
.
|
Term
|
Definition
|
“
PP
”
equals
|
Purchase Price of such Receivable
|
“
NFV
”
equals
|
Net Face Value of such Receivable as of such Purchase Date
|
“
DR
”
equals
|
Discount Rate applicable to such Receivable
|
“
SF
”
equals
|
Servicing Fee applicable to such Receivable
|
“
DP
”
equals
|
Discount Period applicable to such Receivable
|
SECTION 3.
|
FEES; LATE PAYMENT AMOUNT
.
|
SECTION 4.
|
NATURE OF FACILITY
.
|
SECTION 5.
|
SERVICER
.
|
SECTION 6.
|
SERVICING REPORTS
.
|
SECTION 7.
|
OTHER INFORMATION; THE SELLERS’ BOOKS AND RECORDS; INSPECTION; THE PURCHASER’S RECORDS.
|
SECTION 8.
|
CONDITIONS PRECEDENT
.
|
SECTION 9.
|
REPRESENTATIONS AND WARRANTIES
.
|
SECTION 10.
|
COVENANTS
.
|
SECTION 11.
|
REPURCHASE OF PURCHASED RECEIVABLES
.
|
Term
|
Definition
|
“
RP
”
equals
|
Repurchase Price for such Purchased Receivable as of the applicable Repurchase Date
|
“
PP
”
equals
|
Purchase Price for such Purchased Receivable, net of any Collections received by the Purchaser with respect to such Purchased Receivable
|
“
AD
”
equals
|
Discount applicable to such Receivable and accrued for the period from the applicable Purchase Date to the applicable Repurchase Date
|
“
AO
”
equals
|
All other amounts then payable by the applicable Seller under the Purchase Documents with respect to such Purchased Receivable as of such Repurchase Date
|
SECTION 12.
|
TAXES, ETC.
|
SECTION 13.
|
MISCELLANEOUS
.
|
(i)
|
Each of the conditions precedent set forth in
Section 8
of the Purchase Agreement has been satisfied or otherwise waived by the Purchaser.
|
(ii)
|
After giving effect to the purchase of such Proposed Receivables, the Total Outstanding Amount of all Purchased Receivables of all Approved Obligors as of such date will not exceed the Maximum Facility Amount.
|
(iii)
|
After giving effect to the purchase of such Proposed Receivables, the Total Outstanding Amount of all Purchased Receivables of any Approved Obligor will not exceed any applicable Approved Obligor Sublimit.
|
(iv)
|
The representations and warranties made by the Sellers in
Section 9.1
of the Purchase Agreement are true and correct in all material respects to the same extent as though made on and as of that date (except for those representations and warranties that are conditioned by materiality, which shall be true and correct in all respects), except to the extent such
|
(v)
|
The representations and warranties made by the applicable Seller in
Section 9.2
of the Purchase Agreement with respect to the Proposed Receivables are true and correct in all material respects to the same extent as though made on and as of that date (except for those representations and warranties that are conditioned by materiality, which shall be true and correct in all respects), except to the extent such representations and warranties specifically relate to an earlier date, in which case such representations and warranties shall have been true and correct in all material respects on and as of such earlier date (except for those representations and warranties that are conditioned by materiality, which shall be true and correct in all respects).
|
|
[Name of Seller]
|
Approved Obligor
|
Invoice Number
|
Invoice Amount
|
Invoice Date
|
Maturity Date
|
Purchase Date
|
Days to Maturity from Purchase
|
1.
|
|
|
|
|
|
|
|
|
2.
|
|
|
|
|
|
|
|
|
3.
|
|
|
|
|
|
|
|
|
3.1.
|
To operate this Agreement, the Sellers and the Purchaser shall use the Program web portal, subject to Section 4.9 below.
|
3.2.
|
Program related data will be updated and available for view access by the Sellers and the Purchaser on a day to day basis in the Program web portal.
|
3.3.
|
The Sellers will upload and download information pertaining to Purchase Requests from the Program web portal.
|
3.4.
|
As of the date of this Schedule, the Service Provider means PrimeRevenue. The Purchaser may replace the Service Provider at any time or terminate this Schedule, and will give written notice thereof to the Seller Representative.
|
4.1.
|
The Sellers shall have the right to use the content of the Program web portal to print and use reports downloaded from the Program web portal, and to save reasonable copies to its hard drive, in each case solely for the purposes contemplated by the Agreement. Any copying, distribution, or commercial use of any of the content of the Program web portal not in furtherance of or related to the commercial purposes of the Agreement is strictly forbidden. Notwithstanding the foregoing, the Sellers are entitled to share any such content with its affiliates and its and such affiliates’ attorneys, accountants, and tax advisors, or any governmental authority.
|
4.2.
|
Service Provider retains all right, title, and interest in and to its Program web portal, including all software and other intellectual property underlying the Program web portal and associated therewith, all derivative works thereof, and in all media, but specifically excluding any materials, intellectual property or information provided by the Sellers or the Purchaser (collectively, “
Member Content
”), all of which shall remain the property of the contributing party.
Other than a royalty-free license to use the Program web portal during the term of this Schedule, nothing contained herein shall be construed as the grant of a license or other right by Service Provider to the Sellers of the Program web portal or any intellectual property underlying or associated with the Program web portal. The Sellers grant to Service Provider for the term of this Schedule a royalty free, non-exclusive license to use, reproduce, display and modify the Seller’s Member Content for the purpose of allowing Service Provider to render the contracted-for services to the Purchaser.
|
4.3.
|
All of the design, text, graphics and the selection and arrangement thereof included in the Program web portal are protected by the copyright laws of the United States and other countries. The Program web portal and all associated intellectual property rights are owned by Service Provider and its licensors. All rights not expressly granted to the Sellers are reserved to Service Provider and its licensors. Each Seller acknowledges that (a) the Program web portal incorporates confidential and proprietary information developed or acquired by Service Provider, including the software underlying the Program web portal; (b) it shall use such information solely for the purposes set forth herein; and (c) it shall not disclose any such information to third parties except to its affiliates, and its and their employees, officers, legal counsel, financial advisors and auditors, so long as such parties are bound by written or fiduciary obligations no less stringent than those set forth herein, and the Sellers remain primarily responsible for any unauthorized use or disclosure of the information by such third parties. This Section 4.3 shall survive the termination of this Schedule for a period of one year.
|
4.4.
|
Service Provider may access and use the non-public financial, transactional and other information that is processed under this Agreement or otherwise acquired by Service Provider in connection with the Program web portal (“
Seller Data
”) for the purposes of providing and operating the Program web portal. In addition, Service Provider may access and use Seller Data on an aggregate basis for the purpose of preparing statistical analyses, reports, and benchmarking statistics for Service Provider’s own use and for general marketing purposes related to trends and overall use of the Program web portal and related services. Each Seller represents that it has the right to permit Service Provider to use Seller Data as described in this Agreement and that such use will not violate any third person’s rights.
|
4.5.
|
Each Seller acknowledges that Service Provider may transfer Seller Data to a third person, in connection with: (a) any assignment arising from the acquisition of all or substantially all of its assets or equity interests; or (b) a delegation of hosting or other duties, provided that such third party service provider agrees to abide by appropriate confidentiality obligations.
|
4.6.
|
The parties may disclose Seller Data if required by applicable law to any government body, or duly authorized representatives thereof, upon an audit or other inspection by any of the same of the records or facilities of Service Provider. The Sellers will be notified promptly upon receipt of any order and upon the implementation of any change in laws which requires disclosure of Seller Data.
|
4.7.
|
Each Seller hereby acknowledges that Service Provider reserves the right to: (a) terminate the Sellers’ access to and use of the Program web portal if any Seller permits any unauthorized third person or entity to access and use the Program web portal; and (b) interrupt or disable access to and use of all or any part of the Program web portal if necessary to prevent or protect against fraud, hacking, or illegal conduct or otherwise protect Service Provider’s personnel or the Program web portal, in Service Provider’s sole discretion and without notice.
|
4.8.
|
EACH SELLER ACKNOWLEDGES THAT NO WARRANTIES OR CONDITIONS, WHETHER EXPRESS, IMPLIED OR STATUTORY, INCLUDING THE IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A PARTICULAR PURPOSE ARE MADE BY SERVICE PROVIDER WITH RESPECT TO THE PROGRAM WEB PORTAL, THE UNDERLYING SOFTWARE, OR ANY SERVICES PROVIDED BY SERVICE PROVIDER, AND SUCH PROGRAM WEB PORTAL, SOFTWARE, AND SERVICES ARE PROVIDED ON AN “AS IS, WHERE IS, AND AS AVAILABLE” BASIS. SERVICE PROVIDER EXPRESSLY DISCLAIMS LIABILITY AND SPECIFICALLY DENIES ANY RESPONSIBILITY FOR (A) THE COMPLETENESS, ACCURACY OR QUALITY OF INFORMATION OR ANY MEMBER CONTENT OBTAINED THROUGH THE PROGRAM WEB PORTAL, AND (B) THE SELLERS’ USE OF OR INABILITY TO USE THE PROGRAM WEB PORTAL. THE USE OF THE PROGRAM WEB PORTAL, AND ANY MEMBER CONTENT OR INFORMATION OBTAINED VIA THE PROGRAM WEB PORTAL, IS AT THE SELLERS’ RISK.
|
4.9.
|
The Purchaser has the obligation to view the Messages sent in accordance with this Schedule and to act upon them under the terms of the Agreement, and, during any unavailability of the Program web portal for the purposes hereof, or following the change of Service Provider, accept or receive Purchase Requests and other notices as otherwise provided in the Agreement.
|
5.1.
|
such Seller’s authorized employees may access the Program web portal using a unique user ID and password issued by System Provider. The Sellers and each authorized employee shall not allow
|
5.2.
|
it will not intentionally or knowingly interfere with, defeat, disrupt, circumvent or tamper with or attempt to gain unauthorized access to the Program web portal or other information or instruction that is, by the terms of the Agreement to be transmitted through the Program web portal, or with the restrictions on use of functionality or access to information on any portion of the Program web portal, or attempt to do so; and
|
5.3.
|
it will not intentionally or knowingly introduce into any portion of the Program web portal any device, software or routine, including but not limited to viruses, Trojan horses, worms, time bombs and cancelbots or other data or code that harms, or may adversely affect, the operation of the Program web portal.
|
6.1.
|
The Sellers’ use of the Program web portal is solely to settle genuine and lawful commercial trade transactions, arising in the ordinary course of business, for the purchase or sale of goods (including Receivables as defined under the Agreement) and/or services by or to a Seller from or to the Purchaser or other third parties. The Sellers shall not use the Program web portal for investment or arbitrage functions or purposes, or for any money laundering purpose, or in contravention of any law or regulation, and any activity undertaken via the Program web portal shall not be used in furtherance of any of the foregoing.
|
6.2.
|
Information provided by the Sellers to the Purchaser or Service Provider from time to time in connection with this Schedule is and shall be true and accurate in all material respects at the time given.
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
/s/ Todd P. Kelsey
|
|
Todd P. Kelsey
|
|
President and Chief Executive Officer
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
/s/ Patrick J. Jermain
|
|
Patrick J. Jermain
|
|
Senior Vice President and Chief Financial Officer
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/s/ Todd P. Kelsey
|
|
Todd P. Kelsey
|
|
President and Chief Executive Officer
|
|
February 3, 2017
|
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/s/ Patrick J. Jermain
|
|
Patrick J. Jermain
|
|
Senior Vice President and Chief Financial Officer
|
|
February 3, 2017
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
Three Months Ended
|
|||||||||
|
December 31, 2016
|
|
October 1, 2016
|
|
January 2, 2016
|
|||||||||
Operating income, as reported
|
$
|
33,903
|
|
|
$
|
99,439
|
|
|
$
|
21,524
|
|
|||
Typhoon-related losses
|
—
|
|
|
2,871
|
|
|
—
|
|
||||||
Accelerated stock-based compensation expense
|
—
|
|
|
5,210
|
|
|
—
|
|
||||||
Restructuring and other charges
|
—
|
|
|
7,034
|
|
|
1,507
|
|
||||||
Adjusted operating income
|
$
|
33,903
|
|
|
$
|
114,554
|
|
|
$
|
23,031
|
|
|||
|
x
|
4
|
|
|
|
|
|
x
|
4
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||||
Annualized adjusted operating income
|
$
|
135,612
|
|
|
$
|
114,554
|
|
|
$
|
92,124
|
|
|||
Tax rate
|
x
|
8
|
%
|
|
x
|
11
|
%
|
|
x
|
12
|
%
|
|||
Tax impact
|
|
10,849
|
|
|
|
12,601
|
|
|
|
11,055
|
|
|||
Adjusted operating income (tax effected)
|
$
|
124,763
|
|
|
$
|
101,953
|
|
|
$
|
81,069
|
|
|||
|
|
|
|
|
|
|
|
|
||||||
Average invested capital
|
$
|
720,197
|
|
|
$
|
739,986
|
|
|
$
|
753,078
|
|
|||
|
|
|
|
|
|
|||||||||
ROIC
|
17.3
|
%
|
|
13.8
|
%
|
|
10.8
|
%
|
||||||
Weighted average cost of capital ("WACC")
|
10.5
|
%
|
|
11.0
|
%
|
|
11.0
|
%
|
||||||
Economic return
|
6.8
|
%
|
|
2.8
|
%
|
|
(0.2
|
)%
|
|
Dec 31,
|
|
Oct 1,
|
|
Jul 2,
|
|
Apr 2,
|
|
Jan 2,
|
|
Oct 3,
|
||||||||||||
Average Invested Capital
|
2016
|
|
2016
|
|
2016
|
|
2016
|
|
2016
|
|
2015
|
||||||||||||
Equity
|
$
|
927,542
|
|
|
$
|
916,797
|
|
|
$
|
895,175
|
|
|
$
|
871,111
|
|
|
$
|
850,794
|
|
|
$
|
842,272
|
|
Plus:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Debt—current
|
78,879
|
|
|
78,507
|
|
|
78,279
|
|
|
2,300
|
|
|
2,864
|
|
|
3,513
|
|
||||||
Debt—long-term
|
184,136
|
|
|
184,002
|
|
|
184,479
|
|
|
259,565
|
|
|
259,289
|
|
|
259,257
|
|
||||||
Less:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash and cash equivalents
|
(496,505
|
)
|
|
(432,964
|
)
|
|
(433,679
|
)
|
|
(409,796
|
)
|
|
(354,728
|
)
|
|
(357,106
|
)
|
||||||
Average invested capital
|
$
|
694,052
|
|
|
$
|
746,342
|
|
|
$
|
724,254
|
|
|
$
|
723,180
|
|
|
$
|
758,219
|
|
|
$
|
747,936
|
|