ARROW ELECTRONICS, INC. 9201 E. DRY CREEK ROAD CENTENNIAL, CO 80112 303-824-4000 | NEWS | |||||||
![]() | 1 | |||||||
Fourth-Quarter 2020 Outlook | ||||||||||||||
| Reported GAAP measure | Intangible amortization expense | Restructuring & integration charges | Non-GAAP measure | |||||||||||
| Net income per diluted share | $2.42 - $2.58 | $.10 | $.05 | $2.57 - $2.73 | ||||||||||
![]() | 2 | |||||||
![]() | 3 | |||||||
| ARROW ELECTRONICS, INC. | ||||||||||||||||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||||||||||
| (In thousands except per share data) | ||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||
| Quarter Ended | Nine Months Ended | |||||||||||||||||||||||||
| September 26, 2020 | September 28, 2019 | September 26, 2020 | September 28, 2019 | |||||||||||||||||||||||
| Sales | $ | 7,231,260 | $ | 7,078,118 | $ | 20,219,171 | $ | 21,578,657 | ||||||||||||||||||
| Cost of sales | 6,442,670 | 6,279,277 | 17,951,727 | 19,103,219 | ||||||||||||||||||||||
| Gross profit | 788,590 | 798,841 | 2,267,444 | 2,475,438 | ||||||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||
Selling, general, and administrative expenses | 504,211 | 522,446 | 1,539,520 | 1,677,734 | ||||||||||||||||||||||
Depreciation and amortization | 46,732 | 45,231 | 140,654 | 139,739 | ||||||||||||||||||||||
Loss on disposition of businesses, net | — | 14,573 | — | 15,439 | ||||||||||||||||||||||
Impairments | 2,305 | 253 | 7,223 | 698,246 | ||||||||||||||||||||||
| Restructuring, integration, and other charges (credits) | (2,840) | 43,120 | 6,948 | 74,692 | ||||||||||||||||||||||
| 550,408 | 625,623 | 1,694,345 | 2,605,850 | |||||||||||||||||||||||
| Operating income (loss) | 238,182 | 173,218 | 573,099 | (130,412) | ||||||||||||||||||||||
| Equity in earnings (losses) of affiliated companies | 61 | (1,070) | 308 | (2,155) | ||||||||||||||||||||||
| Gain (loss) on investments, net | 2,726 | 1,126 | (3,183) | 7,864 | ||||||||||||||||||||||
| Employee benefit plan (expense) credit | 595 | (1,071) | (1,687) | (3,349) | ||||||||||||||||||||||
| Interest and other financing expense, net | (30,461) | (49,882) | (105,596) | (153,426) | ||||||||||||||||||||||
| Income (loss) before income taxes | 211,103 | 122,321 | 462,941 | (281,478) | ||||||||||||||||||||||
| Provision for income taxes | 44,707 | 29,340 | 113,453 | 30,878 | ||||||||||||||||||||||
| Consolidated net income (loss) | 166,396 | 92,981 | 349,488 | (312,356) | ||||||||||||||||||||||
| Noncontrolling interests | 336 | 850 | 1,121 | 3,744 | ||||||||||||||||||||||
| Net income (loss) attributable to shareholders | $ | 166,060 | $ | 92,131 | $ | 348,367 | $ | (316,100) | ||||||||||||||||||
| Net income (loss) per share: | ||||||||||||||||||||||||||
Basic | $ | 2.15 | $ | 1.11 | $ | 4.42 | $ | (3.75) | ||||||||||||||||||
Diluted | $ | 2.13 | $ | 1.10 | $ | 4.39 | $ | (3.75) | ||||||||||||||||||
| Weighted-average shares outstanding: | ||||||||||||||||||||||||||
Basic | 77,390 | 82,711 | 78,807 | 84,246 | ||||||||||||||||||||||
Diluted | 78,086 | 83,397 | 79,404 | 84,246 | ||||||||||||||||||||||
![]() | 4 | |||||||
| ARROW ELECTRONICS, INC. | |||||||||||
| CONSOLIDATED BALANCE SHEETS | |||||||||||
| (In thousands except par value) | |||||||||||
| (Unaudited) | |||||||||||
| September 26, 2020 | December 31, 2019 | ||||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 227,019 | $ | 300,103 | |||||||
| Accounts receivable, net | 7,958,675 | 8,482,687 | |||||||||
| Inventories | 3,235,802 | 3,477,120 | |||||||||
| Other current assets | 238,403 | 266,249 | |||||||||
| Total current assets | 11,659,899 | 12,526,159 | |||||||||
| Property, plant, and equipment, at cost: | |||||||||||
| Land | 7,818 | 7,793 | |||||||||
| Buildings and improvements | 196,258 | 173,370 | |||||||||
| Machinery and equipment | 1,528,735 | 1,481,525 | |||||||||
| 1,732,811 | 1,662,688 | ||||||||||
| Less: Accumulated depreciation and amortization | (938,956) | (859,578) | |||||||||
| Property, plant, and equipment, net | 793,855 | 803,110 | |||||||||
| Investments in affiliated companies | 76,355 | 86,942 | |||||||||
| Intangible assets, net | 241,293 | 271,903 | |||||||||
| Goodwill | 2,074,282 | 2,061,322 | |||||||||
| Other assets | 650,949 | 651,360 | |||||||||
| Total assets | $ | 15,496,633 | $ | 16,400,796 | |||||||
| LIABILITIES AND EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 6,849,252 | $ | 7,046,221 | |||||||
| Accrued expenses | 899,326 | 880,507 | |||||||||
| Short-term borrowings, including current portion of long-term debt | 166,128 | 331,431 | |||||||||
| Total current liabilities | 7,914,706 | 8,258,159 | |||||||||
| Long-term debt | 2,097,741 | 2,640,129 | |||||||||
| Other liabilities | 646,414 | 636,115 | |||||||||
| Commitments and contingencies | |||||||||||
| Equity: | |||||||||||
| Shareholders’ equity: | |||||||||||
| Common stock, par value $1: | |||||||||||
| Authorized - 160,000 shares in both 2020 and 2019, respectively | |||||||||||
| Issued - 125,424 shares in both 2020 and 2019, respectively | 125,424 | 125,424 | |||||||||
| Capital in excess of par value | 1,157,149 | 1,150,006 | |||||||||
| Treasury stock (49,696 and 44,804 shares in 2020 and 2019, respectively), at cost | (2,689,876) | (2,332,548) | |||||||||
| Retained earnings | 6,443,680 | 6,131,248 | |||||||||
| Accumulated other comprehensive loss | (255,313) | (262,211) | |||||||||
| Total shareholders’ equity | 4,781,064 | 4,811,919 | |||||||||
| Noncontrolling interests | 56,708 | 54,474 | |||||||||
| Total equity | 4,837,772 | 4,866,393 | |||||||||
| Total liabilities and equity | $ | 15,496,633 | $ | 16,400,796 | |||||||
![]() | 5 | |||||||
| ARROW ELECTRONICS, INC. | |||||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||
| (In thousands) | |||||||||||
| (Unaudited) | |||||||||||
| Quarter Ended | |||||||||||
| September 26, 2020 | September 28, 2019 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Consolidated net income | $ | 166,396 | $ | 92,981 | |||||||
| Adjustments to reconcile consolidated net income to net cash provided by operations: | |||||||||||
| Depreciation and amortization | 46,732 | 45,231 | |||||||||
| Amortization of stock-based compensation | 6,285 | 7,120 | |||||||||
| Equity in (earnings) losses of affiliated companies | (61) | 1,070 | |||||||||
| Deferred income taxes | (7,369) | 6,362 | |||||||||
| Impairments | 2,305 | 253 | |||||||||
| Loss on disposition of businesses, net | — | 14,573 | |||||||||
| Gain on investments, net | (2,727) | (884) | |||||||||
| Other | 3,995 | (276) | |||||||||
| Change in assets and liabilities, net of effects of acquired and disposed businesses: | |||||||||||
| Accounts receivable, net | 87,402 | 21,355 | |||||||||
| Inventories | 207,646 | 64,468 | |||||||||
| Accounts payable | (176,973) | (3,013) | |||||||||
| Accrued expenses | (41,889) | 270 | |||||||||
| Other assets and liabilities | (17,015) | 37,264 | |||||||||
| Net cash provided by operating activities | 274,727 | 286,774 | |||||||||
| Cash flows from investing activities: | |||||||||||
| Cash paid on disposition of businesses | — | (10,785) | |||||||||
| Acquisition of property, plant, and equipment | (30,013) | (31,444) | |||||||||
| Other | (9,116) | (8,495) | |||||||||
| Net cash used for investing activities | (39,129) | (50,724) | |||||||||
| Cash flows from financing activities: | |||||||||||
| Change in short-term and other borrowings | (78,966) | 80,227 | |||||||||
| Proceeds from (repayments of) long-term bank borrowings, net | 328 | (215,937) | |||||||||
| Proceeds from exercise of stock options | 2,233 | 2,088 | |||||||||
| Repurchases of common stock | (153,011) | (103,270) | |||||||||
| Net cash used for financing activities | (229,416) | (236,892) | |||||||||
| Effect of exchange rate changes on cash | 15,009 | (6,893) | |||||||||
| Net increase (decrease) in cash and cash equivalents | 21,191 | (7,735) | |||||||||
| Cash and cash equivalents at beginning of period | 205,828 | 269,989 | |||||||||
| Cash and cash equivalents at end of period | $ | 227,019 | $ | 262,254 | |||||||
![]() | 6 | |||||||
| ARROW ELECTRONICS, INC. | |||||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||
| (In thousands) | |||||||||||
| (Unaudited) | |||||||||||
| Nine Months Ended | |||||||||||
| September 26, 2020 | September 28, 2019 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Consolidated net income (loss) | $ | 349,488 | $ | (312,356) | |||||||
| Adjustments to reconcile consolidated net income (loss) to net cash provided by operations: | |||||||||||
| Depreciation and amortization | 140,654 | 139,739 | |||||||||
| Amortization of stock-based compensation | 28,602 | 34,749 | |||||||||
| Equity in (earnings) losses of affiliated companies | (308) | 2,155 | |||||||||
| Deferred income taxes | 38,976 | (65,484) | |||||||||
| Impairments | 7,223 | 698,246 | |||||||||
| Loss on disposition of businesses, net | — | 15,439 | |||||||||
| Loss (gain) on investments, net | 3,198 | (7,622) | |||||||||
| Other | 4,043 | 10,814 | |||||||||
| Change in assets and liabilities, net of effects of acquired and disposed businesses: | |||||||||||
| Accounts receivable, net | 533,570 | 916,908 | |||||||||
| Inventories | 260,573 | 342,610 | |||||||||
| Accounts payable | (228,000) | (1,349,189) | |||||||||
| Accrued expenses | 29,154 | (71,124) | |||||||||
| Other assets and liabilities | (7,336) | 8,308 | |||||||||
| Net cash provided by operating activities | 1,159,837 | 363,193 | |||||||||
| Cash flows from investing activities: | |||||||||||
| Cash paid on disposition of businesses | — | (1,325) | |||||||||
| Acquisition of property, plant, and equipment | (89,555) | (113,080) | |||||||||
| Other | (14,582) | (5,555) | |||||||||
| Net cash used for investing activities | (104,137) | (119,960) | |||||||||
| Cash flows from financing activities: | |||||||||||
| Change in short-term and other borrowings | (86,155) | (93,129) | |||||||||
| Repayments of long-term bank borrowings, net | (411,362) | (96,960) | |||||||||
| Redemption of notes | (209,366) | — | |||||||||
| Proceeds from exercise of stock options | 5,963 | 11,710 | |||||||||
| Repurchases of common stock | (384,750) | (304,194) | |||||||||
| Settlement of forward-starting interest rate swap | (48,378) | — | |||||||||
| Other | (141) | (147) | |||||||||
| Net cash used for financing activities | (1,134,189) | (482,720) | |||||||||
| Effect of exchange rate changes on cash | 5,405 | (7,586) | |||||||||
| Net decrease in cash and cash equivalents | (73,084) | (247,073) | |||||||||
| Cash and cash equivalents at beginning of period | 300,103 | 509,327 | |||||||||
| Cash and cash equivalents at end of period | $ | 227,019 | $ | 262,254 | |||||||
![]() | 7 | |||||||
| ARROW ELECTRONICS, INC. | |||||||||||||||||
| NON-GAAP SALES RECONCILIATION | |||||||||||||||||
| (In thousands) | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| Quarter Ended | |||||||||||||||||
| September 26, 2020 | September 28, 2019 | % Change | |||||||||||||||
| Consolidated sales, as reported | $ | 7,231,260 | $ | 7,078,118 | 2.2 | % | |||||||||||
| Impact of changes in foreign currencies | — | 96,749 | |||||||||||||||
| Impact of wind down | — | (60,130) | |||||||||||||||
| Non-GAAP consolidated sales | $ | 7,231,260 | $ | 7,114,737 | 1.6 | % | |||||||||||
| Global components sales, as reported | $ | 5,307,737 | $ | 5,048,880 | 5.1 | % | |||||||||||
| Impact of changes in foreign currencies | — | 67,317 | |||||||||||||||
| Impact of wind down | — | (60,130) | |||||||||||||||
| Non-GAAP global components sales | $ | 5,307,737 | $ | 5,056,067 | 5.0 | % | |||||||||||
| Americas Components sales, as reported | $ | 1,515,962 | $ | 1,738,710 | (12.8) | % | |||||||||||
| Impact of changes in foreign currencies | — | (409) | |||||||||||||||
| Impact of wind down | — | (46,998) | |||||||||||||||
| Non-GAAP Americas Components sales | $ | 1,515,962 | $ | 1,691,303 | (10.4) | % | |||||||||||
| Europe components sales, as reported | $ | 1,196,672 | $ | 1,304,109 | (8.2) | % | |||||||||||
| Impact of changes in foreign currencies | — | 64,000 | |||||||||||||||
| Impact of wind down | — | (13,132) | |||||||||||||||
| Non-GAAP Europe components sales | $ | 1,196,672 | $ | 1,354,977 | (11.7) | % | |||||||||||
| Asia components sales, as reported | $ | 2,595,103 | $ | 2,006,061 | 29.4 | % | |||||||||||
| Impact of changes in foreign currencies | — | 3,726 | |||||||||||||||
| Non-GAAP Asia components sales | $ | 2,595,103 | $ | 2,009,787 | 29.1 | % | |||||||||||
| Global ECS sales, as reported | $ | 1,923,523 | $ | 2,029,238 | (5.2) | % | |||||||||||
| Impact of changes in foreign currencies | — | 29,432 | |||||||||||||||
| Non-GAAP global ECS sales | $ | 1,923,523 | $ | 2,058,670 | (6.6) | % | |||||||||||
| Europe ECS sales, as reported | $ | 649,732 | $ | 610,324 | 6.5 | % | |||||||||||
| Impact of changes in foreign currencies | — | 30,545 | |||||||||||||||
| Non-GAAP Europe ECS sales | $ | 649,732 | $ | 640,869 | 1.4 | % | |||||||||||
| Americas ECS sales, as reported | $ | 1,273,791 | $ | 1,418,914 | (10.2) | % | |||||||||||
| Impact of changes in foreign currencies | — | (1,113) | |||||||||||||||
| Non-GAAP Americas ECS sales | $ | 1,273,791 | $ | 1,417,801 | (10.2) | % | |||||||||||
![]() | 8 | |||||||
| ARROW ELECTRONICS, INC. | |||||||||||||||||
| NON-GAAP SALES RECONCILIATION | |||||||||||||||||
| (In thousands) | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| Nine Months Ended | |||||||||||||||||
| September 26, 2020 | September 28, 2019 | % Change | |||||||||||||||
| Consolidated sales, as reported | $ | 20,219,171 | $ | 21,578,657 | (6.3) | % | |||||||||||
| Impact of changes in foreign currencies | — | (41,938) | |||||||||||||||
| Impact of wind down and dispositions | — | (232,239) | |||||||||||||||
| Non-GAAP consolidated sales | $ | 20,219,171 | $ | 21,304,480 | (5.1) | % | |||||||||||
| Global components sales, as reported | $ | 14,579,593 | $ | 15,511,742 | (6.0) | % | |||||||||||
| Impact of changes in foreign currencies | — | (21,453) | |||||||||||||||
| Impact of wind down | — | (221,098) | |||||||||||||||
| Non-GAAP global components sales | $ | 14,579,593 | $ | 15,269,191 | (4.5) | % | |||||||||||
| Americas Components sales, as reported | $ | 4,557,661 | $ | 5,522,538 | (17.5) | % | |||||||||||
| Impact of changes in foreign currencies | — | (4,169) | |||||||||||||||
| Impact of wind down | — | (170,724) | |||||||||||||||
| Non-GAAP Americas Components sales | $ | 4,557,661 | $ | 5,347,645 | (14.8) | % | |||||||||||
| Europe components sales, as reported | $ | 3,625,079 | $ | 4,223,363 | (14.2) | % | |||||||||||
| Impact of changes in foreign currencies | — | (5,049) | |||||||||||||||
| Impact of wind down | — | (50,374) | |||||||||||||||
| Non-GAAP Europe components sales | $ | 3,625,079 | $ | 4,167,940 | (13.0) | % | |||||||||||
| Asia components sales, as reported | $ | 6,396,853 | $ | 5,765,841 | 10.9 | % | |||||||||||
| Impact of changes in foreign currencies | — | (12,235) | |||||||||||||||
| Non-GAAP Asia components sales | $ | 6,396,853 | $ | 5,753,606 | 11.2 | % | |||||||||||
| Global ECS sales, as reported | $ | 5,639,578 | $ | 6,066,915 | (7.0) | % | |||||||||||
| Impact of changes in foreign currencies | — | (20,485) | |||||||||||||||
| Impact of dispositions | — | (11,141) | |||||||||||||||
| Non-GAAP global ECS sales | $ | 5,639,578 | $ | 6,035,289 | (6.6) | % | |||||||||||
| Europe ECS sales, as reported | $ | 2,013,843 | $ | 2,074,638 | (2.9) | % | |||||||||||
| Impact of changes in foreign currencies | — | (3,117) | |||||||||||||||
| Impact of dispositions | — | (11,141) | |||||||||||||||
| Non-GAAP Europe ECS sales | $ | 2,013,843 | $ | 2,060,380 | (2.3) | % | |||||||||||
| Americas ECS sales, as reported | $ | 3,625,735 | $ | 3,992,277 | (9.2) | % | |||||||||||
| Impact of changes in foreign currencies | — | (17,368) | |||||||||||||||
| Non-GAAP Americas ECS sales | $ | 3,625,735 | $ | 3,974,909 | (8.8) | % | |||||||||||
![]() | 9 | |||||||
| ARROW ELECTRONICS, INC. | ||||||||||||||||||||||||||||||||
| NON-GAAP EARNINGS RECONCILIATION | ||||||||||||||||||||||||||||||||
| (In thousands except per share data) | ||||||||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||||||||
| Three months ended September 26, 2020 | ||||||||||||||||||||||||||||||||
| Reported GAAP measure | Intangible amortization expense | Restructuring & Integration charges | AFS Reserves & Recoveries | Digital Write Downs & Recoveries | Impairments(1) | Impact of Wind Down | Non-recurring tax items | Other(2) | Non-GAAP measure | |||||||||||||||||||||||
| Sales | $ | 7,231,260 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 7,231,260 | ||||||||||||
| Gross Profit | 788,590 | — | — | — | — | — | (475) | — | — | 788,115 | ||||||||||||||||||||||
| Operating income | 238,182 | 9,352 | (2,840) | (233) | — | 2,305 | (2,487) | — | — | 244,279 | ||||||||||||||||||||||
| Income before income taxes | 211,103 | 9,352 | (2,840) | (233) | — | 2,305 | (2,478) | — | (4,495) | 212,714 | ||||||||||||||||||||||
| Provision for income taxes | 44,707 | 2,396 | (665) | (56) | — | 556 | (583) | 4,887 | (1,090) | 50,152 | ||||||||||||||||||||||
| Consolidated net income | 166,396 | 6,956 | (2,175) | (177) | — | 1,749 | (1,895) | (4,887) | (3,405) | 162,562 | ||||||||||||||||||||||
| Noncontrolling interests | 336 | 146 | — | — | — | — | — | — | — | 482 | ||||||||||||||||||||||
| Net income attributable to shareholders | $ | 166,060 | $ | 6,810 | $ | (2,175) | $ | (177) | $ | — | $ | 1,749 | $ | (1,895) | $ | (4,887) | $ | (3,405) | 162,080 | |||||||||||||
Net income per diluted share(7) | $ | 2.13 | $ | 0.09 | $ | (0.03) | $ | — | $ | — | $ | 0.02 | $ | (0.02) | $ | (0.06) | $ | (0.04) | $ | 2.08 | ||||||||||||
| Effective tax rate | 21.2 | % | 23.6 | % | ||||||||||||||||||||||||||||
| Three months ended September 28, 2019 | ||||||||||||||||||||||||||||||||
| Reported GAAP measure | Intangible amortization expense(3) | Restructuring & Integration charges(3) | AFS Reserves & Recoveries | Digital Write Downs & Recoveries | Impairments | Impact of Wind Down(3) | Non-recurring tax items | Other(4) | Non-GAAP measure | |||||||||||||||||||||||
| Sales | $ | 7,078,118 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (60,130) | $ | — | $ | — | $ | 7,017,988 | ||||||||||||
| Gross Profit | 798,841 | — | — | — | 1,101 | — | (3,541) | — | — | 796,401 | ||||||||||||||||||||||
| Operating income | 173,218 | 10,265 | 31,087 | (664) | 1,101 | 711 | 36,917 | — | — | 252,635 | ||||||||||||||||||||||
| Income before income taxes | 122,321 | 10,265 | 31,087 | (664) | 1,101 | 711 | 36,842 | — | (1,126) | 200,537 | ||||||||||||||||||||||
| Provision for income taxes | 29,340 | 2,860 | 8,922 | (178) | 272 | — | 3,753 | — | (249) | 44,720 | ||||||||||||||||||||||
| Consolidated net income | 92,981 | 7,405 | 22,165 | (486) | 829 | 711 | 33,089 | — | (877) | 155,817 | ||||||||||||||||||||||
| Noncontrolling interests | 850 | 138 | — | — | — | — | — | — | — | 988 | ||||||||||||||||||||||
| Net income attributable to shareholders | $ | 92,131 | $ | 7,267 | $ | 22,165 | $ | (486) | $ | 829 | $ | 711 | $ | 33,089 | $ | — | $ | (877) | $ | 154,829 | ||||||||||||
Net income per diluted share(7) | $ | 1.10 | $ | 0.09 | $ | 0.27 | $ | (0.01) | $ | 0.01 | $ | 0.01 | $ | 0.40 | $ | — | $ | (0.01) | $ | 1.86 | ||||||||||||
| Effective tax rate | 24.0 | % | 22.3 | % | ||||||||||||||||||||||||||||
![]() | 10 | |||||||
| ARROW ELECTRONICS, INC. | ||||||||||||||||||||||||||||||||
| NON-GAAP EARNINGS RECONCILIATION | ||||||||||||||||||||||||||||||||
| (In thousands except per share data) | ||||||||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||||||||
| Nine months ended September 26, 2020 | ||||||||||||||||||||||||||||||||
| Reported GAAP measure | Intangible amortization expense | Restructuring & Integration charges | AFS Reserves & Recoveries | Digital Write Downs & Recoveries | Impairments(1) | Impact of Wind Down | Non-recurring tax items | Other(2) | Non-GAAP measure | |||||||||||||||||||||||
| Sales | $ | 20,219,171 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 20,219,171 | ||||||||||||
| Gross Profit | 2,267,444 | — | — | — | — | — | (11,171) | — | — | 2,256,273 | ||||||||||||||||||||||
| Operating income | 573,099 | 29,041 | 6,948 | (956) | — | 7,223 | (14,311) | — | — | 601,044 | ||||||||||||||||||||||
| Income before income taxes | 462,941 | 29,041 | 6,948 | (956) | — | 7,223 | (14,292) | — | 1,414 | 492,319 | ||||||||||||||||||||||
| Provision for income taxes | 113,453 | 7,461 | 2,219 | (231) | — | 2,356 | (3,245) | 1,272 | 336 | 123,621 | ||||||||||||||||||||||
| Consolidated net income | 349,488 | 21,580 | 4,729 | (725) | — | 4,867 | (11,047) | (1,272) | 1,078 | 368,698 | ||||||||||||||||||||||
| Noncontrolling interests | 1,121 | 420 | — | — | — | — | — | — | — | 1,541 | ||||||||||||||||||||||
| Net income attributable to shareholders | $ | 348,367 | $ | 21,160 | $ | 4,729 | $ | (725) | $ | — | $ | 4,867 | $ | (11,047) | $ | (1,272) | $ | 1,078 | $ | 367,157 | ||||||||||||
Net income per diluted share(7) | $ | 4.39 | $ | 0.27 | $ | 0.06 | $ | (0.01) | $ | — | $ | 0.06 | $ | (0.14) | $ | (0.02) | $ | 0.01 | $ | 4.62 | ||||||||||||
| Effective tax rate | 24.5 | % | 25.1 | % | ||||||||||||||||||||||||||||
| Nine months ended September 28, 2019 | ||||||||||||||||||||||||||||||||
| Reported GAAP measure | Intangible amortization expense(3) | Restructuring & Integration charges(3) | AFS Reserves & Recoveries | Digital Write Downs & Recoveries | Impairments(5) | Impact of Wind Down(3) | Non-recurring tax items | Other(6) | Non-GAAP measure | |||||||||||||||||||||||
| Sales | $ | 21,578,657 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (221,098) | $ | — | $ | — | $ | 21,357,559 | ||||||||||||
| Gross Profit | 2,475,438 | — | — | 1,868 | 21,215 | — | (7,363) | — | — | 2,491,158 | ||||||||||||||||||||||
| Operating income (loss) | (130,412) | 28,072 | 62,079 | 15,187 | 21,215 | 623,796 | 151,332 | — | 866 | 772,135 | ||||||||||||||||||||||
| Income (loss) before income taxes | (281,478) | 28,072 | 62,079 | 15,187 | 21,215 | 623,796 | 151,414 | — | (6,998) | 613,287 | ||||||||||||||||||||||
| Provision for income taxes | 30,878 | 7,863 | 16,498 | 3,732 | 5,234 | 64,246 | 31,011 | (3,502) | (1,950) | 154,010 | ||||||||||||||||||||||
| Consolidated net income (loss) | (312,356) | 20,209 | 45,581 | 11,455 | 15,981 | 559,550 | 120,403 | 3,502 | (5,048) | 459,277 | ||||||||||||||||||||||
| Noncontrolling interests | 3,744 | 420 | — | — | — | — | — | — | — | 4,164 | ||||||||||||||||||||||
| Net income (loss) attributable to shareholders | $ | (316,100) | $ | 19,789 | $ | 45,581 | $ | 11,455 | $ | 15,981 | $ | 559,550 | $ | 120,403 | $ | 3,502 | $ | (5,048) | $ | 455,113 | ||||||||||||
Net income (loss) per diluted share(7) | $ | (3.75) | $ | 0.23 | $ | 0.54 | $ | 0.14 | $ | 0.19 | $ | 6.64 | $ | 1.43 | $ | 0.04 | $ | (0.06) | $ | 5.36 | ||||||||||||
| Effective tax rate | (11.0) | % | 25.1 | % | ||||||||||||||||||||||||||||
| (1) Impairments includes $2,305 and $7,223 in impairment charges related to various other long-lived assets unrelated to the personal computer and mobility asset disposition business for the third quarter and first nine months of 2020, respectively. | ||||||||||||||||||||||||||||||||
| (2) Other includes (gain) loss on investments, net and pension settlement gain. | ||||||||||||||||||||||||||||||||
| (3) Amounts for restructuring, integration, and other charges, identifiable intangible asset amortization, loss on disposition of businesses, net, and impairments related to the personal computer and mobility asset disposition business are included in “impact of wind down” above. | ||||||||||||||||||||||||||||||||
| (4) Other includes gain on investments, net. | ||||||||||||||||||||||||||||||||
| (5) Impairments include goodwill impairments of $570,175, tradename impairments of $46,000, and $7,621 in impairment charges related to various other long-lived assets. | ||||||||||||||||||||||||||||||||
| (6) Other includes loss on disposition of businesses, net and gain on investments, net. | ||||||||||||||||||||||||||||||||
(7) For the nine months ended September 28, 2019, the non-GAAP net income per diluted share calculation includes 727 thousand shares that were excluded from the GAAP net income per diluted share calculation. Additionally, in all periods presented the sum of the components for non-GAAP diluted EPS may not agree to totals, as presented, due to rounding. | ||||||||||||||||||||||||||||||||
![]() | 11 | |||||||
| ARROW ELECTRONICS, INC. | |||||||||||||||||||||||
| SEGMENT INFORMATION | |||||||||||||||||||||||
| (In thousands) | |||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
| Quarter Ended | Nine Months Ended | ||||||||||||||||||||||
| September 26, 2020 | September 28, 2019 | September 26, 2020 | September 28, 2019 | ||||||||||||||||||||
| Sales: | |||||||||||||||||||||||
| Global components | $ | 5,307,737 | $ | 5,048,880 | $ | 14,579,593 | $ | 15,511,742 | |||||||||||||||
| Global ECS | 1,923,523 | 2,029,238 | 5,639,578 | 6,066,915 | |||||||||||||||||||
| Consolidated | $ | 7,231,260 | $ | 7,078,118 | $ | 20,219,171 | $ | 21,578,657 | |||||||||||||||
| Operating income (loss): | |||||||||||||||||||||||
| Global components | $ | 203,603 | $ | 171,591 | $ | 550,206 | $ | (159,993) | |||||||||||||||
| Global ECS (a) | 82,529 | 92,375 | 197,883 | 277,481 | |||||||||||||||||||
| Corporate (b) | (47,950) | (90,748) | (174,990) | (247,900) | |||||||||||||||||||
| Consolidated | $ | 238,182 | $ | 173,218 | $ | 573,099 | $ | (130,412) | |||||||||||||||
| NON-GAAP SEGMENT RECONCILIATION | |||||||||||||||||||||||
| Quarter Ended | Nine Months Ended | ||||||||||||||||||||||
| September 26, 2020 | September 28, 2019 | September 26, 2020 | September 28, 2019 | ||||||||||||||||||||
| Global components operating income (loss), as reported | $ | 203,603 | $ | 171,591 | $ | 550,206 | $ | (159,993) | |||||||||||||||
| Intangible assets amortization expense (c) | 7,014 | 7,398 | 21,653 | 19,458 | |||||||||||||||||||
| Impairments (c) | — | 711 | — | 623,796 | |||||||||||||||||||
| Impact of wind down (c) | (2,487) | 36,917 | (14,311) | 150,752 | |||||||||||||||||||
| AFS notes receivable reserve (recoveries) | (233) | (664) | (956) | 15,187 | |||||||||||||||||||
| Digital inventory reserve | — | 1,101 | — | 21,215 | |||||||||||||||||||
| Global components non-GAAP operating income | $ | 207,897 | $ | 217,054 | $ | 556,592 | $ | 670,415 | |||||||||||||||
| Global ECS operating income, as reported | $ | 82,529 | $ | 92,375 | $ | 197,883 | $ | 277,481 | |||||||||||||||
| Intangible assets amortization expense | 2,338 | 2,866 | 7,388 | 8,613 | |||||||||||||||||||
| Impairments | — | — | 4,918 | — | |||||||||||||||||||
| Global ECS non-GAAP operating income | $ | 84,867 | $ | 95,241 | $ | 210,189 | $ | 286,094 | |||||||||||||||
![]() | 12 | |||||||