|
|
|
|
|
Delaware
|
|
001-31892
|
|
94-2703333
|
(State or Other Jurisdiction
of Incorporation)
|
|
(Commission
File Number)
|
|
(I.R.S. Employer
Identification Number)
|
|
|
|||
44201 Nobel Drive
Fremont, California
|
|
94538
|
||
(Address of principal executive offices)
|
|
(Zip Code)
|
¨
|
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))
|
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.
|
Item 5.02
|
Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers; Compensatory Arrangement of Certain Officers.
|
Item 8.01
|
Other Events.
|
Item 9.01.
|
Financial Statements and Exhibits.
|
|
|
|
SYNNEX CORPORATION
|
||
|
|
|
By:
|
|
/s/ Simon Y. Leung
|
|
|
Simon Y. Leung
Senior Vice President, General Counsel and
Corporate Secretary
|
|
|
Very truly yours,
|
|
|
|
|
|
SYNNEX Corporation
|
|
|
|
|
|
|
|
By:
|
/Dwight A. Steffensen/
|
|
|
Chairman of the Board of Directors
|
|
|
January 4, 2018
|
|
Q4 FY17
|
Q4 FY16
|
Net change
|
Revenue
($M)
|
$5,312
|
$3,887
|
36.7%
|
Operating income
($M)
|
$159.9
|
$130.6
|
22.4%
|
Non-GAAP operating income
($M)
(1)
|
$192.9
|
$156.1
|
23.6%
|
Operating margin
|
3.01%
|
3.36%
|
(35) bps
|
Non-GAAP operating margin
(1)
|
3.63%
|
4.02%
|
(39) bps
|
Net income attributable to SYNNEX Corporation
($M)
|
$91.1
|
$85.3
|
6.7%
|
Non-GAAP net income attributable to SYNNEX Corporation
($M)
(1)
|
$112.4
|
$102.9
|
9.2%
|
Diluted EPS
|
$2.26
|
$2.13
|
6.1%
|
Non-GAAP Diluted EPS
(1)
|
$2.79
|
$2.57
|
8.6%
|
•
|
Technology Solutions:
Revenue was
$4.8 billion
, up
41.0%
from the prior fiscal year quarter. Adjusting for the Westcon-Comstor acquisition and the translation effect of foreign currencies, the Technology Solutions business grew by
22.0%
over the prior year. Technology Solutions generated operating income of
$112.2 million
, or
2.35%
of segment revenue, compared to
$92.6 million
, or
2.73%
of segment revenue, in the fiscal
fourth
quarter of 2016. Non-GAAP operating income was
$128.2 million
, or
2.68%
of segment revenue, in the fiscal fourth quarter of 2017, compared to
$93.3 million
, or
2.75%
of segment revenue, in the fiscal fourth quarter of 2016.
|
•
|
Concentrix:
Revenue was
$534.4 million
, an increase of
6.8%
over the fiscal
fourth
quarter of the prior year. Adjusting for the translation effect of foreign currencies, Concentrix revenue increased by
5.8%
over the prior year. Operating income was
$47.6 million
, or
8.91%
of segment revenue, compared to
$38.0 million
, or
7.60%
of segment revenue in the prior fiscal year quarter. Non-GAAP operating income was
$64.7 million
, or
12.11%
of segment revenue, in the fiscal
fourth
quarter of 2017, compared to
$62.8 million
, or
12.55%
of segment revenue, in the fiscal
fourth
quarter of 2016.
|
•
|
The trailing fiscal four quarters Return on Invested Capital ("ROIC") was
10.3%
consistent with the prior fiscal year
fourth
quarter. The adjusted trailing fiscal four quarters ROIC was
11.3%
.
|
•
|
The debt to capitalization ratio was
45.9%
, up from
32.7%
in the prior fiscal year
fourth
quarter, primarily as a result of the Westcon-Comstor acquisition.
|
•
|
Depreciation and amortization were
$21.6 million
and
$29.9 million
, respectively.
|
•
|
Cash generated from operations was approximately $250 million for the quarter.
|
|
FY17
|
FY16
|
Net change
|
Revenue
($M)
|
$17,046
|
$14,062
|
21.2%
|
Operating income
($M)
|
$509.0
|
$379.6
|
34.1%
|
Non-GAAP operating income
($M)
(1)
|
$592.9
|
$449.7
|
31.8%
|
Operating margin
|
2.99%
|
2.70%
|
29 bps
|
Non-GAAP operating margin
(1)
|
3.48%
|
3.20%
|
28 bps
|
Net income attributable to SYNNEX Corporation
($M)
|
$301.2
|
$234.9
|
28.2%
|
Non-GAAP net income attributable to SYNNEX Corporation
($M)
(1)
|
$355.6
|
$281.2
|
26.4%
|
Diluted EPS
|
$7.51
|
$5.88
|
27.7%
|
Non-GAAP Diluted EPS
(1)
|
$8.86
|
$7.04
|
25.9%
|
•
|
Technology Solutions:
Revenue was
$15.1 billion
, up
20.7%
from the prior fiscal year. Adjusting for the Westcon-Comstor acquisition and the translation effect of foreign currencies, the Technology Solutions business grew by
15.5%
over the prior fiscal year. Technology Solutions operating income was
$394.3 million
, or
2.62%
of segment revenue compared to
$315.5 million
, or
2.53%
of segment revenue, in fiscal 2016. Non-GAAP operating income was
$413.0 million
, or
2.74%
of segment revenue, in fiscal 2017, compared to
$318.1 million
, or
2.55%
of segment revenue, in fiscal 2016.
|
•
|
Concentrix:
Revenue was
$2.0 billion
, an increase of
25.3%
over the prior fiscal year. Adjusting for the translation effect of foreign currencies, Concentrix revenue grew
25.5%
over the prior fiscal year. Operating income was
$114.6 million
, or
5.76%
of segment revenue, compared to
$63.9 million
, or
4.02%
of segment
|
•
|
Depreciation and amortization were
$80.7 million
and
$79.2 million
, respectively.
|
•
|
Cash generated from operations was approximately $170 million for the year.
|
•
|
Revenue is expected to be in the range of $4.35 billion to $4.55 billion
.
|
•
|
Net income is expected to be in the range of $64.0 million to $67.8 million and on a Non-GAAP basis, net income is expected to be in the range of $83.2 million to $87.0 million.
|
•
|
Diluted earnings per share is expected to be in the range of $1.58 to $1.68 and on a Non-GAAP basis, diluted earnings per share is expected to be in the range of $2.06 to $2.15.
|
•
|
After-tax amortization of intangibles is expected to be $19.2 million, or $0.48 per share.
|
•
|
The tax rate is expected to be in the range of 30% to 31%.
|
|
November 30,
2017 |
|
November 30,
2016 |
||||
ASSETS
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
550,688
|
|
|
$
|
380,717
|
|
Restricted cash
|
5,837
|
|
|
6,265
|
|
||
Short-term investments
|
5,475
|
|
|
5,109
|
|
||
Accounts receivable, net
|
2,846,371
|
|
|
1,756,494
|
|
||
Receivable from related parties
|
77
|
|
|
102
|
|
||
Inventories
|
2,162,626
|
|
|
1,741,734
|
|
||
Other current assets
|
168,704
|
|
|
104,609
|
|
||
Total current assets
|
5,739,778
|
|
|
3,995,030
|
|
||
Property and equipment, net
|
346,589
|
|
|
312,716
|
|
||
Goodwill
|
872,641
|
|
|
486,239
|
|
||
Intangible assets, net
|
583,051
|
|
|
298,550
|
|
||
Deferred tax assets
|
31,687
|
|
|
58,564
|
|
||
Other assets
|
124,780
|
|
|
64,182
|
|
||
Total assets
|
$
|
7,698,526
|
|
|
$
|
5,215,281
|
|
|
|
|
|
||||
LIABILITIES AND EQUITY
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Borrowings, current
|
$
|
805,471
|
|
|
$
|
362,889
|
|
Accounts payable
|
2,626,720
|
|
|
1,683,155
|
|
||
Payable to related parties
|
16,888
|
|
|
30,679
|
|
||
Accrued compensation and benefits
|
204,665
|
|
|
165,585
|
|
||
Other accrued liabilities
|
354,104
|
|
|
217,127
|
|
||
Income taxes payable
|
33,359
|
|
|
17,097
|
|
||
Total current liabilities
|
4,041,207
|
|
|
2,476,532
|
|
||
Long-term borrowings
|
1,136,089
|
|
|
601,095
|
|
||
Other long-term liabilities
|
124,008
|
|
|
103,217
|
|
||
Deferred tax liabilities
|
113,527
|
|
|
58,639
|
|
||
Total liabilities
|
5,414,831
|
|
|
3,239,483
|
|
||
SYNNEX Corporation stockholders’ equity:
|
|
|
|
||||
Preferred stock
|
—
|
|
|
—
|
|
||
Common stock
|
41
|
|
|
41
|
|
||
Additional paid-in capital
|
467,948
|
|
|
440,713
|
|
||
Treasury stock
|
(77,133
|
)
|
|
(67,262
|
)
|
||
Accumulated other comprehensive income (loss)
|
(61,919
|
)
|
|
(93,116
|
)
|
||
Retained earnings
|
1,954,758
|
|
|
1,695,400
|
|
||
Total SYNNEX Corporation stockholders’ equity
|
2,283,695
|
|
|
1,975,776
|
|
||
Noncontrolling interest
|
—
|
|
|
22
|
|
||
Total equity
|
2,283,695
|
|
|
1,975,798
|
|
||
Total liabilities and equity
|
$
|
7,698,526
|
|
|
$
|
5,215,281
|
|
|
Three Months Ended
|
|
Fiscal Year Ended
|
||||||||||||
|
November 30, 2017
|
|
November 30, 2016
|
|
November 30, 2017
|
|
November 30, 2016
|
||||||||
Revenue:
|
|
|
|
|
|
|
|
||||||||
Products
|
$
|
4,781,408
|
|
|
$
|
3,390,665
|
|
|
$
|
15,070,871
|
|
|
$
|
12,490,427
|
|
Services
|
530,469
|
|
|
496,237
|
|
|
1,974,829
|
|
|
1,571,410
|
|
||||
Total revenue
|
5,311,877
|
|
|
3,886,902
|
|
|
17,045,700
|
|
|
14,061,837
|
|
||||
Cost of revenue:
|
|
|
|
|
|
|
|
||||||||
Products
|
(4,525,904
|
)
|
|
(3,206,961
|
)
|
|
(14,262,094
|
)
|
|
(11,815,479
|
)
|
||||
Services
|
(324,005
|
)
|
|
(301,155
|
)
|
|
(1,232,666
|
)
|
|
(963,393
|
)
|
||||
Gross profit
|
461,968
|
|
|
378,786
|
|
|
1,550,940
|
|
|
1,282,965
|
|
||||
Selling, general and administrative expenses
|
(302,108
|
)
|
|
(248,144
|
)
|
|
(1,041,975
|
)
|
|
(903,369
|
)
|
||||
Operating income
|
159,860
|
|
|
130,642
|
|
|
508,965
|
|
|
379,596
|
|
||||
Interest expense and finance charges, net
|
(18,459
|
)
|
|
(8,748
|
)
|
|
(45,357
|
)
|
|
(28,993
|
)
|
||||
Other income (expense), net
|
(202
|
)
|
|
856
|
|
|
1,123
|
|
|
5,461
|
|
||||
Income before income taxes
|
141,199
|
|
|
122,750
|
|
|
464,731
|
|
|
356,064
|
|
||||
Provision for income taxes
|
(50,126
|
)
|
|
(37,440
|
)
|
|
(163,558
|
)
|
|
(121,059
|
)
|
||||
Net income
|
91,073
|
|
|
85,310
|
|
|
301,173
|
|
|
235,005
|
|
||||
Net (income) loss attributable to noncontrolling interest
|
—
|
|
|
8
|
|
|
—
|
|
|
(59
|
)
|
||||
Net income attributable to SYNNEX Corporation
|
$
|
91,073
|
|
|
$
|
85,318
|
|
|
$
|
301,173
|
|
|
$
|
234,946
|
|
Earnings attributable to SYNNEX Corporation per common share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
2.28
|
|
|
$
|
2.14
|
|
|
$
|
7.54
|
|
|
$
|
5.91
|
|
Diluted
|
$
|
2.26
|
|
|
$
|
2.13
|
|
|
$
|
7.51
|
|
|
$
|
5.88
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
|
|||||||
Basic
|
39,635
|
|
|
39,431
|
|
|
39,556
|
|
|
39,321
|
|
||||
Diluted
|
39,867
|
|
|
39,647
|
|
|
39,758
|
|
|
39,530
|
|
||||
Cash dividends declared per share
|
$
|
0.30
|
|
|
$
|
0.25
|
|
|
$
|
1.05
|
|
|
$
|
0.85
|
|
|
Three Months Ended
|
|
Fiscal Year Ended
|
||||||||||||
|
November 30, 2017
|
|
November 30, 2016
|
|
November 30, 2017
|
|
November 30, 2016
|
||||||||
Revenue:
|
|
|
|
|
|
|
|
||||||||
Technology Solutions
|
$
|
4,781,491
|
|
|
$
|
3,390,749
|
|
|
$
|
15,071,185
|
|
|
$
|
12,490,718
|
|
Concentrix
|
534,363
|
|
|
500,404
|
|
|
1,990,180
|
|
|
1,587,736
|
|
||||
Inter-segment elimination
|
(3,977
|
)
|
|
(4,251
|
)
|
|
(15,665
|
)
|
|
(16,617
|
)
|
||||
Consolidated
|
$
|
5,311,877
|
|
|
$
|
3,886,902
|
|
|
$
|
17,045,700
|
|
|
$
|
14,061,837
|
|
|
|
|
|
|
|
|
|
||||||||
Operating income:
|
|
|
|
|
|
|
|
||||||||
Technology Solutions
|
$
|
112,226
|
|
|
$
|
92,589
|
|
|
$
|
394,320
|
|
|
$
|
315,485
|
|
Concentrix
|
47,634
|
|
|
38,022
|
|
|
114,623
|
|
|
63,877
|
|
||||
Inter-segment elimination
|
—
|
|
|
31
|
|
|
22
|
|
|
234
|
|
||||
Consolidated
|
$
|
159,860
|
|
|
$
|
130,642
|
|
|
$
|
508,965
|
|
|
$
|
379,596
|
|
|
Three Months Ended
|
|
Fiscal Year Ended
|
||||||||||||
|
November 30, 2017
|
|
November 30, 2016
|
|
November 30, 2017
|
|
November 30, 2016
|
||||||||
Revenue in Constant Currency
|
|
|
|
|
|
|
|
||||||||
Consolidated
|
|
|
|
|
|
|
|
||||||||
Revenue
|
$
|
5,311,877
|
|
|
$
|
3,886,902
|
|
|
$
|
17,045,700
|
|
|
$
|
14,061,837
|
|
Foreign currency translation
|
(13,906
|
)
|
|
|
|
(4,609
|
)
|
|
|
||||||
Revenue in constant currency
|
$
|
5,297,971
|
|
|
$
|
3,886,902
|
|
|
$
|
17,041,091
|
|
|
$
|
14,061,837
|
|
|
|
|
|
|
|
|
|
||||||||
Technology Solutions
|
|
|
|
|
|
|
|
||||||||
Segment revenue
|
$
|
4,781,491
|
|
|
$
|
3,390,749
|
|
|
$
|
15,071,185
|
|
|
$
|
12,490,718
|
|
Foreign currency translation
|
(8,893
|
)
|
|
|
|
(6,588
|
)
|
|
|
||||||
Revenue in constant currency
|
$
|
4,772,598
|
|
|
$
|
3,390,749
|
|
|
$
|
15,064,597
|
|
|
$
|
12,490,718
|
|
|
|
|
|
|
|
|
|
||||||||
Concentrix
|
|
|
|
|
|
|
|
||||||||
Segment revenue
|
$
|
534,363
|
|
|
$
|
500,404
|
|
|
$
|
1,990,180
|
|
|
$
|
1,587,736
|
|
Foreign currency translation
|
(5,013
|
)
|
|
|
|
1,979
|
|
|
|
||||||
Revenue in constant currency
|
$
|
529,350
|
|
|
$
|
500,404
|
|
|
$
|
1,992,159
|
|
|
$
|
1,587,736
|
|
|
Three Months Ended
|
|
Fiscal Year Ended
|
||||||||||||
|
November 30, 2017
|
|
November 30, 2016
|
|
November 30, 2017
|
|
November 30, 2016
|
||||||||
Selling, general and administrative expenses
|
|
|
|
|
|
|
|
||||||||
Consolidated
|
|
|
|
|
|
|
|
||||||||
GAAP selling, general and administrative expenses
|
$
|
302,108
|
|
|
$
|
248,144
|
|
|
$
|
1,041,975
|
|
|
$
|
903,369
|
|
Acquisition-related and integration expenses
|
3,144
|
|
|
6,465
|
|
|
4,781
|
|
|
10,393
|
|
||||
Restructuring costs
|
—
|
|
|
—
|
|
|
—
|
|
|
4,255
|
|
||||
Amortization of intangibles
|
29,516
|
|
|
18,504
|
|
|
77,500
|
|
|
54,250
|
|
||||
Adjusted selling, general and administrative expenses
|
$
|
269,448
|
|
|
$
|
223,175
|
|
|
$
|
959,694
|
|
|
$
|
834,471
|
|
|
|
|
|
|
|
|
|
||||||||
Technology Solutions
|
|
|
|
|
|
|
|
||||||||
GAAP selling, general and administrative expenses
|
$
|
143,356
|
|
|
$
|
91,200
|
|
|
$
|
414,763
|
|
|
$
|
359,754
|
|
Acquisition-related and integration expenses
|
3,019
|
|
|
—
|
|
|
3,724
|
|
|
—
|
|
||||
Amortization of intangibles
|
12,968
|
|
|
670
|
|
|
14,929
|
|
|
2,657
|
|
||||
Adjusted selling, general and administrative expenses
|
$
|
127,369
|
|
|
$
|
90,530
|
|
|
$
|
396,110
|
|
|
$
|
357,097
|
|
|
|
|
|
|
|
|
|
||||||||
Concentrix
|
|
|
|
|
|
|
|
||||||||
GAAP selling, general and administrative expenses
|
$
|
160,398
|
|
|
$
|
159,007
|
|
|
$
|
634,530
|
|
|
$
|
551,570
|
|
Acquisition-related and integration expenses
|
125
|
|
|
6,465
|
|
|
1,057
|
|
|
10,393
|
|
||||
Restructuring costs
|
—
|
|
|
—
|
|
|
—
|
|
|
4,255
|
|
||||
Amortization of intangibles
|
16,548
|
|
|
17,834
|
|
|
62,571
|
|
|
51,593
|
|
||||
Adjusted selling, general and administrative expenses
|
$
|
143,725
|
|
|
$
|
134,708
|
|
|
$
|
570,902
|
|
|
$
|
485,329
|
|
|
Three Months Ended
|
|
Fiscal Year Ended
|
||||||||||||
|
November 30, 2017
|
|
November 30, 2016
|
|
November 30, 2017
|
|
November 30, 2016
|
||||||||
Operating income and Operating margin
|
|
|
|
|
|
|
|
||||||||
Consolidated
|
|
|
|
|
|
|
|
||||||||
Revenue
|
$
|
5,311,877
|
|
|
$
|
3,886,902
|
|
|
$
|
17,045,700
|
|
|
$
|
14,061,837
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP operating income
|
$
|
159,860
|
|
|
$
|
130,642
|
|
|
$
|
508,965
|
|
|
$
|
379,596
|
|
Acquisition-related and integration expenses
|
3,144
|
|
|
6,465
|
|
|
4,781
|
|
|
10,393
|
|
||||
Restructuring costs
|
—
|
|
|
—
|
|
|
—
|
|
|
4,255
|
|
||||
Amortization of intangibles
|
29,937
|
|
|
18,981
|
|
|
79,181
|
|
|
55,490
|
|
||||
Non-GAAP operating income
|
$
|
192,941
|
|
|
$
|
156,088
|
|
|
$
|
592,927
|
|
|
$
|
449,734
|
|
Depreciation
|
21,647
|
|
|
19,254
|
|
|
80,705
|
|
|
65,803
|
|
||||
Adjusted EBITDA
|
$
|
214,588
|
|
|
$
|
175,342
|
|
|
$
|
673,632
|
|
|
$
|
515,537
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP operating margin
|
3.01
|
%
|
|
3.36
|
%
|
|
2.99
|
%
|
|
2.70
|
%
|
||||
Non-GAAP operating margin
|
3.63
|
%
|
|
4.02
|
%
|
|
3.48
|
%
|
|
3.20
|
%
|
||||
|
|
|
|
|
|
|
|
||||||||
Technology Solutions
|
|
|
|
|
|
|
|
||||||||
Segment revenue
|
$
|
4,781,491
|
|
|
$
|
3,390,749
|
|
|
$
|
15,071,185
|
|
|
$
|
12,490,718
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP operating income
|
$
|
112,226
|
|
|
$
|
92,589
|
|
|
$
|
394,320
|
|
|
$
|
315,485
|
|
Acquisition-related and integration expenses
|
3,019
|
|
|
—
|
|
|
3,724
|
|
|
—
|
|
||||
Amortization of intangibles
|
12,968
|
|
|
670
|
|
|
14,929
|
|
|
2,657
|
|
||||
Non-GAAP operating income
|
$
|
128,213
|
|
|
$
|
93,259
|
|
|
$
|
412,973
|
|
|
$
|
318,142
|
|
Depreciation
|
4,703
|
|
|
3,489
|
|
|
15,111
|
|
|
13,935
|
|
||||
Adjusted EBITDA
|
$
|
132,916
|
|
|
$
|
96,748
|
|
|
$
|
428,084
|
|
|
$
|
332,077
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP operating margin
|
2.35
|
%
|
|
2.73
|
%
|
|
2.62
|
%
|
|
2.53
|
%
|
||||
Non-GAAP operating margin
|
2.68
|
%
|
|
2.75
|
%
|
|
2.74
|
%
|
|
2.55
|
%
|
||||
|
|
|
|
|
|
|
|
||||||||
Concentrix
|
|
|
|
|
|
|
|
||||||||
Segment revenue
|
$
|
534,363
|
|
|
$
|
500,404
|
|
|
$
|
1,990,180
|
|
|
$
|
1,587,736
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP operating income
|
$
|
47,634
|
|
|
$
|
38,022
|
|
|
$
|
114,623
|
|
|
$
|
63,877
|
|
Acquisition-related and integration expenses
|
125
|
|
|
6,465
|
|
|
1,057
|
|
|
10,393
|
|
||||
Restructuring costs
|
—
|
|
|
—
|
|
|
—
|
|
|
4,255
|
|
||||
Amortization of intangibles
|
16,969
|
|
|
18,311
|
|
|
64,252
|
|
|
52,833
|
|
||||
Non-GAAP operating income
|
$
|
64,728
|
|
|
$
|
62,798
|
|
|
$
|
179,932
|
|
|
$
|
131,358
|
|
Depreciation
|
16,944
|
|
|
15,796
|
|
|
65,617
|
|
|
52,102
|
|
||||
Adjusted EBITDA
|
$
|
81,672
|
|
|
$
|
78,594
|
|
|
$
|
245,549
|
|
|
$
|
183,460
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP operating margin
|
8.91
|
%
|
|
7.60
|
%
|
|
5.76
|
%
|
|
4.02
|
%
|
||||
Non-GAAP operating margin
|
12.11
|
%
|
|
12.55
|
%
|
|
9.04
|
%
|
|
8.27
|
%
|
|
Three Months Ended
|
|
Fiscal Year Ended
|
||||||||||||
|
November 30, 2017
|
|
November 30, 2016
|
|
November 30, 2017
|
|
November 30, 2016
|
||||||||
Net income
|
|
|
|
|
|
|
|
||||||||
Net income attributable to SYNNEX Corporation
|
$
|
91,073
|
|
|
$
|
85,318
|
|
|
$
|
301,173
|
|
|
$
|
234,946
|
|
Acquisition-related and integration expenses
|
3,144
|
|
|
6,465
|
|
|
4,781
|
|
|
10,393
|
|
||||
Restructuring costs
|
—
|
|
|
—
|
|
|
—
|
|
|
4,255
|
|
||||
Amortization of intangibles
|
29,937
|
|
|
18,981
|
|
|
79,181
|
|
|
55,490
|
|
||||
Income taxes related to the above
(1)
|
(11,711
|
)
|
|
(7,829
|
)
|
|
(29,550
|
)
|
|
(23,846
|
)
|
||||
Non-GAAP net income attributable to SYNNEX Corporation
|
$
|
112,443
|
|
|
$
|
102,935
|
|
|
$
|
355,585
|
|
|
$
|
281,238
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per common share ("EPS")
(2)
|
|
|
|
|
|
|
|
||||||||
Net income attributable to SYNNEX Corporation
|
$
|
91,073
|
|
|
$
|
85,318
|
|
|
$
|
301,173
|
|
|
$
|
234,946
|
|
Less: net income allocated to participating securities
|
(836
|
)
|
|
(834
|
)
|
|
(2,778
|
)
|
|
(2,408
|
)
|
||||
Net income attributable to SYNNEX Corporation common stockholders
|
90,237
|
|
|
84,484
|
|
|
298,395
|
|
|
232,538
|
|
||||
Acquisition-related and integration expenses
attributable to SYNNEX Corporation common stockholders
|
3,115
|
|
|
6,405
|
|
|
4,737
|
|
|
10,297
|
|
||||
Restructuring costs attributable to SYNNEX Corporation common stockholders
|
—
|
|
|
—
|
|
|
—
|
|
|
4,217
|
|
||||
Amortization of intangibles attributable to SYNNEX Corporation common stockholders
|
29,661
|
|
|
18,787
|
|
|
78,448
|
|
|
54,891
|
|
||||
Income taxes related to the above attributable to SYNNEX Corporation common stockholders
(1)
|
(11,603
|
)
|
|
(7,749
|
)
|
|
(29,277
|
)
|
|
(23,590
|
)
|
||||
Non-GAAP net income attributable to SYNNEX Corporation common stockholders
|
$
|
111,410
|
|
|
$
|
101,927
|
|
|
$
|
352,303
|
|
|
$
|
278,353
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average number of common shares - diluted:
|
39,867
|
|
|
39,647
|
|
|
39,758
|
|
|
39,530
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Diluted EPS
(2)
|
$
|
2.26
|
|
|
$
|
2.13
|
|
|
$
|
7.51
|
|
|
$
|
5.88
|
|
Acquisition-related and integration expenses
|
0.08
|
|
|
0.16
|
|
|
0.12
|
|
|
0.26
|
|
||||
Restructuring costs
|
—
|
|
|
—
|
|
|
—
|
|
|
0.11
|
|
||||
Amortization of intangibles
|
0.74
|
|
|
0.47
|
|
|
1.97
|
|
|
1.39
|
|
||||
Income taxes related to the above
(1)
|
(0.29
|
)
|
|
(0.20
|
)
|
|
(0.74
|
)
|
|
(0.60
|
)
|
||||
Non-GAAP Diluted EPS
(3)
|
$
|
2.79
|
|
|
$
|
2.57
|
|
|
$
|
8.86
|
|
|
$
|
7.04
|
|
|
Forecast
|
||||||
|
Three Months Ending February 28, 2018
|
||||||
|
Low
|
|
High
|
||||
Net income
|
|
|
|
||||
Net income attributable to SYNNEX Corporation
|
$
|
64.0
|
|
|
$
|
67.8
|
|
Amortization of intangibles
|
27.7
|
|
|
27.7
|
|
||
Income taxes related to the above
(1)
|
(8.5
|
)
|
|
(8.5
|
)
|
||
Non-GAAP net income attributable to SYNNEX Corporation
|
$
|
83.2
|
|
|
$
|
87.0
|
|
|
|
|
|
||||
Diluted EPS
(2)
|
$
|
1.58
|
|
|
$
|
1.68
|
|
Amortization of intangibles
|
0.69
|
|
|
0.69
|
|
||
Income taxes related to the above
(1)
|
(0.21
|
)
|
|
(0.21
|
)
|
||
Non-GAAP Diluted EPS
(3)
|
$
|
2.06
|
|
|
$
|
2.15
|
|
|
November 30, 2017
|
|
November 30, 2016
|
||||
ROIC
|
|
|
|
||||
Operating income (Trailing fiscal four quarters)
|
$
|
508,965
|
|
|
$
|
379,596
|
|
Income taxes on operating income
(1)
|
(179,105
|
)
|
|
(129,042
|
)
|
||
Operating income after taxes
|
329,860
|
|
|
250,554
|
|
||
|
|
|
|
||||
Total borrowings, excluding book overdraft (last five quarters average)
|
$
|
1,208,330
|
|
|
$
|
780,972
|
|
Total equity (last five quarters average)
|
2,126,159
|
|
|
1,879,777
|
|
||
Less: U.S. cash and cash equivalents (last five quarters average)
|
(132,881
|
)
|
|
(229,940
|
)
|
||
Total invested capital
|
3,201,608
|
|
|
2,430,809
|
|
||
|
|
|
|
||||
ROIC
|
10.3
|
%
|
|
10.3
|
%
|
||
|
|
|
|
||||
Adjusted ROIC
|
|
|
|
||||
Non-GAAP operating income (Trailing fiscal four quarters)
|
$
|
592,927
|
|
|
$
|
449,734
|
|
Income taxes on Non-GAAP operating income
(1)
|
(208,652
|
)
|
|
(152,846
|
)
|
||
Non-GAAP operating income after taxes
|
384,275
|
|
|
296,888
|
|
||
|
|
|
|
||||
Total invested capital
|
$
|
3,201,608
|
|
|
$
|
2,430,809
|
|
Tax effected impact of cumulative non-GAAP adjustments (last five quarters average)
|
208,615
|
|
|
158,550
|
|
||
Total Non-GAAP invested capital
|
3,410,223
|
|
|
2,589,358
|
|
||
|
|
|
|
||||
Adjusted ROIC
|
11.3
|
%
|
|
11.5
|
%
|
|
|
November 30, 2017
|
|
November 30, 2016
|
||||
Total borrowings, excluding book overdraft
|
(a)
|
$
|
1,937,253
|
|
|
$
|
960,602
|
|
Total equity
|
(b)
|
2,283,695
|
|
|
1,975,798
|
|
||
Debt to capitalization
|
(a)/((a)+(b))
|
45.9
|
%
|
|
32.7
|
%
|
|
|
Three Months Ended
|
||||||
|
|
November 30, 2017
|
|
November 30, 2016
|
||||
Days sales outstanding
|
|
|
|
|
||||
Revenue (products and services)
|
(a)
|
$
|
5,311,877
|
|
|
$
|
3,886,902
|
|
Accounts receivable, including receivable from related parties
|
(b)
|
2,846,448
|
|
|
1,756,596
|
|
||
Days sales outstanding
|
(c) = (b)/((a)/the number of days during the period)
|
49
|
|
|
41
|
|
||
|
|
|
|
|
||||
Days inventory outstanding
|
|
|
|
|
||||
Cost of revenue (products and services)
|
(d)
|
$
|
4,849,909
|
|
|
$
|
3,508,116
|
|
Inventories
|
(e)
|
2,162,626
|
|
|
1,741,734
|
|
||
Days inventory outstanding
|
(f) = (e)/((d)/the number of days during the period)
|
41
|
|
|
45
|
|
||
|
|
|
|
|
||||
Days payable outstanding
|
|
|
|
|
||||
Cost of revenue (products and services)
|
(g)
|
$
|
4,849,909
|
|
|
$
|
3,508,116
|
|
Accounts payable, including payable to related parties
|
(h)
|
2,643,608
|
|
|
1,713,834
|
|
||
Days payable outstanding
|
(i) = (h)/((g)/the number of days during the period)
|
50
|
|
|
44
|
|
||
|
|
|
|
|
||||
Cash conversion cycle
|
(j) = (c)+(f)-(i)
|
40
|
|
|
42
|
|
•
|
Kevin Murai will retire from his position of President and Chief Executive Officer and will become Chairman of the Board of Directors.
|
•
|
Dennis Polk, current Chief Operating Officer, will become President and Chief Executive Officer and will remain on the Board of Directors.
|
•
|
Dwight Steffensen will become Lead Independent Director.
|