| Contact: | ||||||||
| Gerald Lyons | Mary M. Gentry | |||||||
| Executive Vice President, Chief Financial Officer | - or - | Vice President, Treasurer and Investor Relations | ||||||
| ScanSource, Inc. | ScanSource, Inc. | |||||||
| (864) 286-4854 | (864) 286-4892 | |||||||
| ScanSource, Inc. and Subsidiaries | |||||||||||
| Condensed Consolidated Balance Sheets (Unaudited) | |||||||||||
| (in thousands) | |||||||||||
| June 30, 2020 | June 30, 2019 | ||||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 29,485 | $ | 19,305 | |||||||
Accounts receivable, less allowance of $21,906 at June 30, 2020 and $27,521 at June 30, 2019 | 443,185 | 523,424 | |||||||||
| Inventories | 454,885 | 554,080 | |||||||||
| Prepaid expenses and other current assets | 94,681 | 83,753 | |||||||||
| Current assets held for sale | 181,231 | 296,753 | |||||||||
| Total current assets | 1,203,467 | 1,477,315 | |||||||||
| Property and equipment, net | 55,641 | 60,570 | |||||||||
| Goodwill | 214,288 | 310,715 | |||||||||
| Identifiable intangible assets, net | 121,547 | 121,214 | |||||||||
| Deferred income taxes | 24,630 | 15,447 | |||||||||
| Other non-current assets | 72,521 | 52,921 | |||||||||
| Non-current assets held for sale | — | 29,079 | |||||||||
| Total assets | $ | 1,692,094 | $ | 2,067,261 | |||||||
| Liabilities and Shareholders’ Equity | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 454,240 | $ | 488,291 | |||||||
| Accrued expenses and other current liabilities | 76,686 | 64,629 | |||||||||
| Current portion of contingent consideration | 46,334 | 38,393 | |||||||||
| Income taxes payable | 5,886 | 3,956 | |||||||||
| Short-term borrowings | — | — | |||||||||
| Current portion of long-term debt | 7,839 | 4,085 | |||||||||
| Current liabilities held for sale | 128,022 | 101,532 | |||||||||
| Total current liabilities | 719,007 | 700,886 | |||||||||
| Deferred income taxes | 3,884 | — | |||||||||
| Long-term debt, net of current portion | 143,175 | 151,014 | |||||||||
| Borrowings under revolving credit facility | 67,714 | 172,390 | |||||||||
| Long-term portion of contingent consideration | — | 39,532 | |||||||||
| Other long-term liabilities | 80,068 | 57,153 | |||||||||
| Long-term liabilities held for sale | — | 32,157 | |||||||||
| Total liabilities | 1,013,848 | 1,153,132 | |||||||||
| Commitments and contingencies | |||||||||||
| Shareholders’ equity: | |||||||||||
Preferred stock, no par value; 3,000,000 shares authorized, none issued | — | — | |||||||||
Common stock, no par value; 45,000,000 shares authorized, 25,361,298 and 25,408,397 shares issued and outstanding at June 30, 2020 and June 30, 2019, respectively | 63,765 | 64,287 | |||||||||
| Retained earnings | 747,276 | 939,930 | |||||||||
| Accumulated other comprehensive loss | (132,795) | (90,088) | |||||||||
| Total shareholders’ equity | 678,246 | 914,129 | |||||||||
| Total liabilities and shareholders’ equity | $ | 1,692,094 | $ | 2,067,261 | |||||||
| ScanSource, Inc. and Subsidiaries | |||||||||||||||||||||||
| Condensed Consolidated Income Statements (Unaudited) | |||||||||||||||||||||||
| (in thousands, except per share data) | |||||||||||||||||||||||
| Quarter ended June 30, | Fiscal year ended June 30, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| Net sales | $ | 636,450 | $ | 811,432 | $ | 3,047,734 | $ | 3,249,799 | |||||||||||||||
| Cost of goods sold | 562,303 | 714,789 | 2,692,165 | 2,856,996 | |||||||||||||||||||
| Gross profit | 74,147 | 96,643 | 355,569 | 392,803 | |||||||||||||||||||
| Selling, general and administrative expenses | 58,192 | 62,923 | 260,139 | 252,948 | |||||||||||||||||||
| Depreciation expense | 3,304 | 2,952 | 13,033 | 12,028 | |||||||||||||||||||
| Intangible amortization expense | 4,946 | 4,542 | 19,953 | 17,893 | |||||||||||||||||||
| Impairment charges | 120,470 | — | 120,470 | — | |||||||||||||||||||
| Change in fair value of contingent consideration | 674 | 3,666 | 6,941 | 15,200 | |||||||||||||||||||
| Operating (loss) income | (113,439) | 22,560 | (64,967) | 94,734 | |||||||||||||||||||
| Interest expense | 2,497 | 3,851 | 12,224 | 13,162 | |||||||||||||||||||
| Interest income | (3,199) | (446) | (5,826) | (1,818) | |||||||||||||||||||
| Other expense (income), net | 213 | 22 | 411 | (247) | |||||||||||||||||||
| (Loss) Income before income taxes | (112,950) | 19,133 | (71,776) | 83,637 | |||||||||||||||||||
| Provision for income taxes | (4,091) | 3,137 | 7,451 | 18,778 | |||||||||||||||||||
| Net (loss) income from continuing operations | (108,859) | 15,996 | (79,227) | 64,859 | |||||||||||||||||||
| Net loss from discontinued operations | (108,403) | (4,418) | (113,427) | (7,262) | |||||||||||||||||||
| Net (loss) income | $ | (217,262) | $ | 11,578 | $ | (192,654) | $ | 57,597 | |||||||||||||||
| Per share data: | |||||||||||||||||||||||
| Net (loss) income from continuing operations per common share, basic | $ | (4.29) | $ | 0.62 | $ | (3.12) | $ | 2.53 | |||||||||||||||
| Net loss from discontinued operations per common share, basic | (4.28) | (0.17) | (4.47) | (0.28) | |||||||||||||||||||
| Net (loss) income per common share, basic | $ | (8.57) | $ | 0.45 | $ | (7.59) | $ | 2.25 | |||||||||||||||
| Weighted-average shares outstanding, basic | 25,353 | 25,627 | 25,378 | 25,642 | |||||||||||||||||||
| Net (loss) income from continuing operations per common share, diluted | $ | (4.29) | $ | 0.62 | $ | (3.12) | $ | 2.52 | |||||||||||||||
| Net loss from discontinued operations per common share, diluted | (4.28) | (0.17) | (4.47) | (0.28) | |||||||||||||||||||
| Net (loss) income per common share, diluted | $ | (8.57) | $ | 0.45 | $ | (7.59) | $ | 2.24 | |||||||||||||||
| Weighted-average shares outstanding, diluted | 25,353 | 25,691 | 25,378 | 25,734 | |||||||||||||||||||
| ScanSource, Inc. and Subsidiaries | |||||||||||||||||||||||
| Condensed Consolidated Statements of Cash Flows (Unaudited) | |||||||||||||||||||||||
| (in thousands) | |||||||||||||||||||||||
| Quarter ended June 30, | Fiscal year ended June 30, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| Cash flows from operating activities: | |||||||||||||||||||||||
| Net (loss) income | $ | (217,262) | $ | 11,578 | $ | (192,654) | $ | 57,597 | |||||||||||||||
| Net loss from discontinued operations | (108,403) | (4,418) | (113,427) | (7,262) | |||||||||||||||||||
| Net (loss) income from continuing operations | (108,859) | 15,996 | (79,227) | 64,859 | |||||||||||||||||||
| Adjustments to reconcile net income to net cash (used in) provided by operating activities of continuing operations: | |||||||||||||||||||||||
| Depreciation and amortization | 8,743 | 8,321 | 35,328 | 33,652 | |||||||||||||||||||
| Provision for doubtful accounts | 222 | (1,197) | 1,621 | 1,712 | |||||||||||||||||||
| Share-based compensation | 1,425 | 1,210 | 5,478 | 6,045 | |||||||||||||||||||
| Impairment charges | 120,470 | — | 120,470 | — | |||||||||||||||||||
| Deferred income taxes | (10,714) | (3,698) | (12,193) | (2,757) | |||||||||||||||||||
| Change in fair value of contingent consideration | 674 | 3,666 | 6,941 | 15,200 | |||||||||||||||||||
| Contingent consideration payments excess | — | — | (3,050) | (10,190) | |||||||||||||||||||
| Other | 125 | 98 | 502 | 350 | |||||||||||||||||||
| Changes in operating assets and liabilities, net of acquisitions: | |||||||||||||||||||||||
| Accounts receivable | 57,562 | (38,060) | 57,477 | (5,490) | |||||||||||||||||||
| Inventories | 93,623 | 61,948 | 86,177 | (85,862) | |||||||||||||||||||
| Prepaid expenses and other assets | (2,903) | (14,657) | (13,880) | (10,091) | |||||||||||||||||||
| Other non-current assets | (12,534) | (2,545) | (13,563) | (2,438) | |||||||||||||||||||
| Accounts payable | (76,224) | (5,622) | (20,846) | 16,134 | |||||||||||||||||||
| Accrued expenses and other liabilities | (1,992) | 6,118 | 11,239 | 2,377 | |||||||||||||||||||
| Income taxes payable | 4,334 | 2,873 | (441) | (7,469) | |||||||||||||||||||
| Net cash provided by operating activities of continuing operations | 73,952 | 34,451 | 182,033 | 16,032 | |||||||||||||||||||
| Cash flows from investing activities of continuing operations: | |||||||||||||||||||||||
| Capital expenditures | 188 | 4,093 | (6,387) | (5,797) | |||||||||||||||||||
| Cash paid for business acquisitions, net of cash acquired | — | — | (48,921) | (32,161) | |||||||||||||||||||
| Net cash used in investing activities of continuing operations | 188 | 4,093 | (55,308) | (37,958) | |||||||||||||||||||
| Cash flows from financing activities of continuing operations: | |||||||||||||||||||||||
| Borrowings on revolving credit, net of expenses | 477,446 | 458,522 | 2,085,918 | 2,061,090 | |||||||||||||||||||
| Repayments on revolving credit, net of expenses | (539,732) | (611,877) | (2,190,595) | (2,132,702) | |||||||||||||||||||
| Borrowings on long-term debt, net | (938) | 150,000 | (4,085) | 149,670 | |||||||||||||||||||
| Repayments of finance lease obligations | (1,105) | (166) | (1,765) | (662) | |||||||||||||||||||
| Debt issuance costs | — | (1,096) | — | (1,096) | |||||||||||||||||||
| Contingent consideration payments | — | — | (35,482) | (35,606) | |||||||||||||||||||
| Exercise of stock options | — | — | 754 | 1,509 | |||||||||||||||||||
| Taxes paid on settlement of equity awards | — | — | (1,353) | (1,406) | |||||||||||||||||||
| Repurchase of common stock | — | (9,176) | (6,078) | (9,483) | |||||||||||||||||||
| Net cash (used in) provided by financing activities of continuing operations | (64,329) | (13,793) | (152,686) | 31,314 | |||||||||||||||||||
| ScanSource, Inc. and Subsidiaries | |||||||||||||||||||||||
| Condensed Consolidated Statements of Cash Flows (Unaudited), continued | |||||||||||||||||||||||
| (in thousands) | |||||||||||||||||||||||
| Cash flows from discontinued operations: | |||||||||||||||||||||||
| Net cash flows provided by (used in) operating activities of discontinued operations | 2,235 | (37,031) | 44,238 | (43,159) | |||||||||||||||||||
| Net cash flows (used in) provided by investing activities of discontinued operations | (35) | (330) | (77) | (1,416) | |||||||||||||||||||
| Net cash flows (used in) provided by financing activities of discontinued operations | (10,663) | 15,748 | (3,921) | 32,917 | |||||||||||||||||||
| Net cash flows provided by (used in) discontinued operations | (8,463) | (21,613) | 40,240 | (11,658) | |||||||||||||||||||
| Effect of exchange rate changes on cash and cash equivalents | (1,489) | 280 | (3,642) | 558 | |||||||||||||||||||
| Increase (decrease) in cash and cash equivalents | (141) | 3,418 | 10,637 | (1,712) | |||||||||||||||||||
| Consolidated cash and cash equivalents at beginning of period | 34,596 | 20,400 | 23,818 | 25,530 | |||||||||||||||||||
| Consolidated cash and cash equivalents at end of period | 34,455 | 23,818 | 34,455 | 23,818 | |||||||||||||||||||
| Cash and cash equivalents of discontinued operations | 4,970 | 4,513 | 4,970 | 4,513 | |||||||||||||||||||
| Cash and cash equivalents of continuing operations | $ | 29,485 | $ | 19,305 | $ | 29,485 | $ | 19,305 | |||||||||||||||
| ScanSource, Inc. and Subsidiaries | |||||||||||||||||||||||
| Supplementary Information (Unaudited) | |||||||||||||||||||||||
| (in thousands, except percentages) | |||||||||||||||||||||||
| Non-GAAP Financial Information: | |||||||||||||||||||||||
| Quarter ended June 30, | Fiscal year ended June 30, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Return on invested capital ratio (ROIC), annualized (a) | 4.0 | % | 11.2 | % | 7.5 | % | 12.1 | % | |||||||||||||||
| Reconciliation of net income to EBITDA: | |||||||||||||||||||||||
| Net (loss) income from continuing operations (GAAP) | $ | (108,859) | $ | 15,996 | $ | (79,227) | $ | 64,859 | |||||||||||||||
| Plus: Interest expense | 2,497 | 3,851 | 12,224 | 13,162 | |||||||||||||||||||
| Plus: Income taxes | (4,091) | 3,137 | 7,451 | 18,778 | |||||||||||||||||||
| Plus: Depreciation and amortization | 8,743 | 8,321 | 35,328 | 33,652 | |||||||||||||||||||
| EBITDA (non-GAAP) | (101,710) | 31,305 | (24,224) | 130,451 | |||||||||||||||||||
| Plus: Change in fair value of contingent consideration | 674 | 3,666 | 6,941 | 15,200 | |||||||||||||||||||
| Plus: Acquisition and divestiture costs | 1,311 | 230 | 4,000 | 1,218 | |||||||||||||||||||
| Plus: Restructuring costs | — | — | 604 | — | |||||||||||||||||||
| Plus: Impairment charges | 120,470 | — | 120,470 | — | |||||||||||||||||||
| Plus: Tax reform and settlement, includes interest income | (8,424) | — | (10,744) | — | |||||||||||||||||||
| Adjusted EBITDA (numerator for ROIC) (non-GAAP) | $ | 12,321 | $ | 35,201 | $ | 97,047 | $ | 146,869 | |||||||||||||||
| Invested Capital Calculation | |||||||||||||||||||||||
| Equity – beginning of the period | $ | 897,678 | $ | 911,063 | $ | 914,129 | $ | 866,376 | |||||||||||||||
| Equity – end of the period | 678,246 | 914,129 | 678,246 | 914,129 | |||||||||||||||||||
| Plus: Change in fair value of contingent consideration, net of tax | 510 | 2,780 | 5,247 | 11,294 | |||||||||||||||||||
| Plus: Acquisition and divestiture costs | 1,311 | 230 | 4,000 | 1,218 | |||||||||||||||||||
| Plus: Restructuring, net of tax | — | — | 449 | — | |||||||||||||||||||
| Plus: Impairment charges, net | 114,398 | — | 114,398 | — | |||||||||||||||||||
| Plus: Tax recovery, net | (6,247) | (3,110) | (8,001) | (3,110) | |||||||||||||||||||
| Plus: Impact of discontinued operations, net of tax | 98,794 | (16,557) | 98,794 | (16,557) | |||||||||||||||||||
| Average equity | 892,345 | 904,268 | 903,631 | 886,675 | |||||||||||||||||||
Average funded debt(b) | 337,973 | 355,932 | 390,709 | 329,473 | |||||||||||||||||||
| Invested capital (denominator for ROIC) (non-GAAP) | $ | 1,230,318 | $ | 1,260,200 | $ | 1,294,340 | $ | 1,216,148 | |||||||||||||||
(a) Calculated as earnings before interest expense, income taxes, depreciation and amortization (EBITDA), plus change in fair value of contingent consideration and other adjustments, annualized and divided by invested capital for the period. Invested capital is defined as average equity plus average daily funded interest-bearing debt for the period. | |||||||||||||||||||||||
(b) Average funded debt, which includes both continuing and discontinued operations, is calculated as the average daily amounts outstanding on short-term and long-term interest-bearing debt. | |||||||||||||||||||||||
| ScanSource, Inc. and Subsidiaries | |||||||||||||||||
| Supplementary Information (Unaudited) | |||||||||||||||||
| Net Sales by Segment: | |||||||||||||||||
| Quarter ended June 30, | |||||||||||||||||
| 2020 | 2019 | % Change | |||||||||||||||
| Worldwide Barcode, Networking & Security: | (in thousands) | ||||||||||||||||
| Non-GAAP net sales, including Divestitures | $ | 543,996 | $ | 636,172 | (14.5) | % | |||||||||||
| Planned Divestitures | (96,184) | (107,079) | |||||||||||||||
| Net sales, reported | 447,812 | 529,093 | (15.4) | % | |||||||||||||
Foreign exchange impact (a) | 4,911 | — | |||||||||||||||
| Non-GAAP net sales, constant currency excluding Divestitures | $ | 452,723 | $ | 529,093 | (14.4) | % | |||||||||||
| Worldwide Communications & Services: | |||||||||||||||||
| Non-GAAP net sales, including Divestitures | $ | 214,422 | $ | 324,661 | (34.0) | % | |||||||||||
| Planned Divestitures | (25,784) | (42,322) | |||||||||||||||
| Net sales, reported | 188,638 | 282,339 | (33.2) | % | |||||||||||||
Foreign exchange impact (a) | 14,674 | — | |||||||||||||||
| Less: Acquisitions | (1,567) | — | |||||||||||||||
| Non-GAAP net sales, constant currency excluding Divestitures and acquisitions | $ | 201,745 | $ | 282,339 | (28.5) | % | |||||||||||
| Consolidated: | |||||||||||||||||
| Non-GAAP net sales, including Divestitures | $ | 758,418 | $ | 960,833 | (21.1) | % | |||||||||||
| Planned Divestitures | (121,968) | (149,401) | |||||||||||||||
| Net sales, reported | 636,450 | 811,432 | (21.6) | % | |||||||||||||
Foreign exchange impact (a) | 19,585 | — | |||||||||||||||
| Less: Acquisitions | (1,567) | — | |||||||||||||||
| Non-GAAP net sales, constant currency excluding Divestitures and acquisitions | $ | 654,468 | $ | 811,432 | (19.3) | % | |||||||||||
(a) Year-over-year net sales growth rate excluding the translation impact of changes in foreign currency exchange rates. Calculated by translating the net sales for the quarter ended June 30, 2020 into U.S. dollars using the average foreign exchange rates for the quarter ended June 30, 2019. | |||||||||||||||||
| ScanSource, Inc. and Subsidiaries | |||||||||||||||||
| Supplementary Information (Unaudited) | |||||||||||||||||
| Net Sales by Segment: | |||||||||||||||||
| Fiscal year ended June 30, | |||||||||||||||||
| 2020 | 2019 | % Change | |||||||||||||||
| Worldwide Barcode, Networking & Security: | (in thousands) | ||||||||||||||||
| Non-GAAP net sales, including Divestitures | $ | 2,511,666 | $ | 2,589,837 | (3.0) | % | |||||||||||
| Planned Divestitures | (418,449) | (447,941) | |||||||||||||||
| Net sales, reported | 2,093,217 | 2,141,896 | (2.3) | % | |||||||||||||
Foreign exchange impact (a) | 10,395 | — | |||||||||||||||
| Non-GAAP net sales, constant currency excluding Divestitures | $ | 2,103,612 | $ | 2,141,896 | (1.8) | % | |||||||||||
| Worldwide Communications & Services: | |||||||||||||||||
| Non-GAAP net sales, including Divestitures | $ | 1,097,564 | $ | 1,283,274 | (14.5) | % | |||||||||||
| Planned Divestitures | (143,047) | (175,371) | |||||||||||||||
| Net sales, reported | 954,517 | 1,107,903 | (13.8) | % | |||||||||||||
Foreign exchange impact (a) | 29,829 | — | |||||||||||||||
| Less: Acquisitions | (9,122) | (1,026) | |||||||||||||||
| Non-GAAP net sales, constant currency excluding Divestitures and acquisitions | $ | 975,224 | $ | 1,106,877 | (11.9) | % | |||||||||||
| Consolidated: | |||||||||||||||||
| Non-GAAP net sales, including Divestitures | $ | 3,609,230 | $ | 3,873,111 | (6.8) | % | |||||||||||
| Planned Divestitures | (561,496) | (623,312) | |||||||||||||||
| Net sales, reported | 3,047,734 | 3,249,799 | (6.2) | % | |||||||||||||
Foreign exchange impact (a) | 40,224 | — | |||||||||||||||
| Less: Acquisitions | (9,122) | (1,026) | |||||||||||||||
| Non-GAAP net sales, constant currency excluding Divestitures and acquisitions | $ | 3,078,836 | $ | 3,248,773 | (5.2) | % | |||||||||||
(a) Year-over-year net sales growth rate excluding the translation impact of changes in foreign currency exchange rates. Calculated by translating the net sales for the fiscal year ended June 30, 2020 into U.S. dollars using the average foreign exchange rates for the fiscal year ended June 30, 2019. | |||||||||||||||||
| ScanSource, Inc. and Subsidiaries | |||||||||||||||||
| Supplementary Information (Unaudited) | |||||||||||||||||
| Net Sales by Geography: | |||||||||||||||||
| Quarter ended June 30, | |||||||||||||||||
| 2020 | 2019 | % Change | |||||||||||||||
| United States and Canada: | (in thousands) | ||||||||||||||||
| Net sales, as reported | $ | 581,619 | $ | 728,212 | (20.1) | % | |||||||||||
| Less: Acquisitions | (131) | — | |||||||||||||||
| Non-GAAP net sales, excluding acquisitions | $ | 581,488 | $ | 728,212 | (20.1) | % | |||||||||||
| International: | |||||||||||||||||
| Non-GAAP net sales, including Divestitures | $ | 176,799 | $ | 232,621 | (24.0) | % | |||||||||||
| Divestitures | (121,968) | (149,401) | |||||||||||||||
| Net sales, reported | 54,831 | 83,220 | (34.1) | % | |||||||||||||
Foreign exchange impact(a) | 19,585 | — | |||||||||||||||
| Less: Acquisitions | (1,436) | — | |||||||||||||||
| Non-GAAP net sales, constant currency excluding Divestitures and acquisitions | $ | 72,980 | $ | 83,220 | (12.3) | % | |||||||||||
| Consolidated: | |||||||||||||||||
| Non-GAAP net sales, including Divestitures | $ | 758,418 | $ | 960,833 | (21.1) | % | |||||||||||
| Divestitures | (121,968) | (149,401) | |||||||||||||||
| Net sales, reported | 636,450 | 811,432 | (21.6) | % | |||||||||||||
Foreign exchange impact(a) | 19,585 | — | |||||||||||||||
| Less: Acquisitions | (1,567) | — | |||||||||||||||
| Non-GAAP net sales, constant currency excluding Divestitures and acquisitions | $ | 654,468 | $ | 811,432 | (19.3) | % | |||||||||||
(a) Year-over-year net sales growth rate excluding the translation impact of changes in foreign currency exchange rates. Calculated by translating the net sales for the quarter ended June 30, 2020 into U.S. dollars using the average foreign exchange rates for the quarter ended June 30, 2019. | |||||||||||||||||
| ScanSource, Inc. and Subsidiaries | |||||||||||||||||
| Supplementary Information (Unaudited) | |||||||||||||||||
| Net Sales by Geography: | |||||||||||||||||
| Fiscal year ended June 30, | |||||||||||||||||
| 2020 | 2019 | % Change | |||||||||||||||
| United States and Canada: | (in thousands) | ||||||||||||||||
| Net sales, as reported | $ | 2,755,134 | $ | 2,917,780 | (5.6) | % | |||||||||||
| Less: Acquisitions | (3,542) | (1,062) | |||||||||||||||
| Net sales, excluding acquisitions | $ | 2,751,592 | $ | 2,916,718 | (5.7) | % | |||||||||||
| International: | |||||||||||||||||
| Non-GAAP net sales, including Divestitures | $ | 854,096 | $ | 955,331 | (10.6) | % | |||||||||||
| Divestitures | (561,496) | (623,312) | |||||||||||||||
| Net sales, reported | 292,600 | 332,019 | (11.9) | % | |||||||||||||
Foreign exchange impact(a) | 40,224 | — | |||||||||||||||
| Less: Acquisitions | (5,580) | 36 | |||||||||||||||
| Non-GAAP net sales, constant currency excluding Divestitures and acquisitions | $ | 327,244 | $ | 332,055 | (1.4) | % | |||||||||||
| Consolidated: | |||||||||||||||||
| Non-GAAP net sales, including Divestitures | $ | 3,609,230 | $ | 3,873,111 | (6.8) | % | |||||||||||
| Divestitures | (561,496) | (623,312) | |||||||||||||||
| Net sales, reported | 3,047,734 | 3,249,799 | (6.2) | % | |||||||||||||
Foreign exchange impact(a) | 40,224 | — | |||||||||||||||
| Less: Acquisitions | (9,122) | (1,026) | |||||||||||||||
| Non-GAAP net sales, constant currency excluding Divestitures and acquisitions | $ | 3,078,836 | $ | 3,248,773 | (5.2) | % | |||||||||||
(a) Year-over-year net sales growth rate excluding the translation impact of changes in foreign currency exchange rates. Calculated by translating the net sales for the fiscal year ended June 30, 2020 into U.S. dollars using the average foreign exchange rates for the fiscal year ended June 30, 2019. | |||||||||||||||||
| Quarter ended June 30, 2020 | |||||||||||||||||||||||||||||||||||||||||
| Reported GAAP Measure | Intangible amortization expense | Change in fair value of contingent consideration | Acquisition, divestiture and restructuring costs(a) | Tax recovery, net | Impairment charges | Non-GAAP measure | |||||||||||||||||||||||||||||||||||
| Net sales | $ | 636,450 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 636,450 | |||||||||||||||||||||||||||
| Gross profit | 74,147 | — | — | — | — | — | 74,147 | ||||||||||||||||||||||||||||||||||
| Operating (loss) income | (113,439) | 4,946 | 674 | 1,311 | (5,743) | 120,470 | 8,219 | ||||||||||||||||||||||||||||||||||
| Other expense, net | (489) | — | — | — | 2,681 | — | 2,192 | ||||||||||||||||||||||||||||||||||
| Pre-tax income | (112,950) | 4,946 | 674 | 1,311 | (8,424) | 120,470 | 6,027 | ||||||||||||||||||||||||||||||||||
| Net (loss) income from continuing operations | (108,859) | 3,744 | 510 | 1,311 | (6,247) | 114,398 | 4,857 | ||||||||||||||||||||||||||||||||||
| Diluted EPS from continuing operations | $ | (4.29) | $ | 0.15 | $ | 0.02 | $ | 0.05 | $ | (0.25) | $ | 4.51 | $ | 0.19 | |||||||||||||||||||||||||||
| (a) Acquisition and divestiture costs totaled $1.3 million for the quarter ended June 30, 2020 and are generally nondeductible for tax purposes. | |||||||||||||||||||||||||||||||||||||||||
| Quarter ended June 30, 2019 | |||||||||||||||||||||||||||||||||||||||||
| Reported GAAP Measure | Intangible amortization expense | Change in fair value of contingent consideration | Acquisition, divestiture and restructuring costs(a) | Tax recovery, net | Impairment charges | Non-GAAP measure | |||||||||||||||||||||||||||||||||||
| Net sales | $ | 811,432 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 811,432 | |||||||||||||||||||||||||||
| Gross profit | 96,643 | — | — | — | — | — | 96,643 | ||||||||||||||||||||||||||||||||||
| Operating income | 22,560 | 4,542 | 3,666 | 230 | — | — | 30,998 | ||||||||||||||||||||||||||||||||||
| Other expense, net | 3,427 | — | — | — | — | — | 3,427 | ||||||||||||||||||||||||||||||||||
| Pre-tax income | 19,133 | 4,542 | 3,666 | 230 | — | — | 27,571 | ||||||||||||||||||||||||||||||||||
| Net income from continuing operations | 15,996 | 3,418 | 2,780 | 230 | (3,110) | — | 19,314 | ||||||||||||||||||||||||||||||||||
| Diluted EPS from continuing operations | $ | 0.62 | $ | 0.13 | $ | 0.11 | $ | 0.01 | $ | (0.12) | $ | — | $ | 0.75 | |||||||||||||||||||||||||||
| (a) Acquisition and divestiture costs totaled $0.2 million for the quarter ended June 30, 2019 and are generally nondeductible for tax purposes. | |||||||||||||||||||||||||||||||||||||||||
| Year ended June 30, 2020 | |||||||||||||||||||||||||||||||||||||||||
| Reported GAAP Measure | Intangible amortization expense | Change in fair value of contingent consideration | Acquisition, divestiture and restructuring costs(a) | Tax recovery, net | Impairment charges | Non-GAAP measure | |||||||||||||||||||||||||||||||||||
| Net sales | $ | 3,047,734 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 3,047,734 | |||||||||||||||||||||||||||
| Gross profit | 355,569 | — | — | — | — | — | 355,569 | ||||||||||||||||||||||||||||||||||
| Operating (loss) income | (64,967) | 19,953 | 6,941 | 4,604 | (8,063) | 120,470 | 78,938 | ||||||||||||||||||||||||||||||||||
| Other expense, net | 6,809 | — | — | — | 2,681 | — | 9,490 | ||||||||||||||||||||||||||||||||||
| Pre-tax income | (71,776) | 19,953 | 6,941 | 4,604 | (10,744) | 120,470 | 69,448 | ||||||||||||||||||||||||||||||||||
| Net (loss) income from continuing operations | (79,227) | 15,091 | 5,247 | 4,449 | (8,001) | 114,398 | 51,957 | ||||||||||||||||||||||||||||||||||
| Diluted EPS from continuing operations | $ | (3.12) | $ | 0.59 | $ | 0.21 | $ | 0.18 | $ | (0.32) | $ | 4.51 | $ | 2.05 | |||||||||||||||||||||||||||
| (a) Acquisition and divestiture costs totaled $4.0 million for the fiscal year ended June 30, 2020 and are generally nondeductible for tax purposes. Restructuring costs totaled $0.6 million for the fiscal year ended June 30, 2020 | |||||||||||||||||||||||||||||||||||||||||
| Year ended June 30, 2019 | |||||||||||||||||||||||||||||||||||||||||
| Reported GAAP Measure | Intangible amortization expense | Change in fair value of contingent consideration | Acquisition, divestiture and restructuring costs(a) | Tax recovery, net | Impairment charges | Non-GAAP measure | |||||||||||||||||||||||||||||||||||
| Net sales | $ | 3,249,799 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 3,249,799 | |||||||||||||||||||||||||||
| Gross profit | 392,803 | — | — | — | — | — | 392,803 | ||||||||||||||||||||||||||||||||||
| Operating income | 94,734 | 17,893 | 15,200 | 1,218 | — | — | 129,045 | ||||||||||||||||||||||||||||||||||
| Other expense, net | 11,097 | — | — | — | — | — | 11,097 | ||||||||||||||||||||||||||||||||||
| Pre-tax income | 83,637 | 17,893 | 15,200 | 1,218 | — | — | 117,948 | ||||||||||||||||||||||||||||||||||
| Net income from continuing operations | 64,859 | 13,484 | 11,294 | 1,218 | (3,110) | — | 87,745 | ||||||||||||||||||||||||||||||||||
| Diluted EPS from continuing operations | $ | 2.52 | $ | 0.52 | $ | 0.44 | $ | 0.05 | $ | (0.12) | $ | — | $ | 3.41 | |||||||||||||||||||||||||||
| (a) Acquisition and divestiture costs totaled $1.2 million for the fiscal year ended June 30, 2019 and are generally nondeductible for tax purposes. | |||||||||||||||||||||||||||||||||||||||||
| ScanSource, Inc. and Subsidiaries | |||||||||||||||||||||||
| Supplementary Information (Unaudited) | |||||||||||||||||||||||
| Discontinued Operations - Financial Results: | |||||||||||||||||||||||
| Quarter ended June 30, | Fiscal year ended June 30, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| (in thousands) | |||||||||||||||||||||||
| Net sales | $ | 121,969 | $ | 149,401 | $ | 561,496 | $ | 623,312 | |||||||||||||||
| Cost of goods sold | 112,846 | 136,180 | 513,003 | 563,543 | |||||||||||||||||||
| Gross profit | 9,123 | 13,221 | 48,493 | 59,769 | |||||||||||||||||||
| Selling, general and administrative expenses | 11,337 | 15,028 | 53,946 | 61,574 | |||||||||||||||||||
| Depreciation expense | 205 | 249 | 975 | 1,127 | |||||||||||||||||||
| Intangible amortization expense | 330 | 483 | 1,403 | 1,839 | |||||||||||||||||||
| Impairment charges | 13,747 | — | 13,747 | — | |||||||||||||||||||
| Operating loss | (16,496) | (2,539) | (21,578) | (4,771) | |||||||||||||||||||
| Interest expense, net | 163 | 114 | 1,399 | 195 | |||||||||||||||||||
| Loss on held for sale classification | 88,923 | — | 88,923 | — | |||||||||||||||||||
| Other expense, net | 1,221 | 241 | 1,124 | 763 | |||||||||||||||||||
| Loss from discontinued operations before taxes | (106,803) | (2,894) | (113,024) | (5,729) | |||||||||||||||||||
| Income tax expense | 1,600 | 1,524 | 403 | 1,533 | |||||||||||||||||||
| Net loss from discontinued operations | $ | (108,403) | $ | (4,418) | $ | (113,427) | $ | (7,262) | |||||||||||||||
| ScanSource, Inc. and Subsidiaries | |||||||||||
| Supplementary Information (Unaudited) | |||||||||||
| Discontinued Operations - Assets and Liabilities: | |||||||||||
| June 30, 2020 | June 30, 2019 | ||||||||||
| (in thousands) | |||||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 4,970 | $ | 4,513 | |||||||
| Accounts receivable, net | 117,200 | 131,560 | |||||||||
| Inventories, net | 106,779 | 143,263 | |||||||||
| Prepaid expenses and other current assets | 23,808 | 17,417 | |||||||||
| Total current assets | 252,757 | 296,753 | |||||||||
| Property and equipment, net | 1,833 | 2,793 | |||||||||
| Goodwill | — | 8,823 | |||||||||
| Identifiable intangible assets, net | — | 6,726 | |||||||||
| Deferred income taxes | 9,349 | 9,277 | |||||||||
| Other non-current assets | 6,215 | 1,460 | |||||||||
| Total assets, before valuation allowance | 270,154 | 325,832 | |||||||||
| Less: valuation allowance | (88,923) | — | |||||||||
Total assets, net of valuation allowance (a) | $ | 181,231 | $ | 325,832 | |||||||
| Liabilities | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 56,098 | $ | 69,810 | |||||||
| Accrued expenses and other current liabilities | 14,815 | 14,763 | |||||||||
| Other taxes payable | 20,378 | 12,018 | |||||||||
| Short-term borrowings | 3,524 | 4,590 | |||||||||
| Income tax payable | 1,085 | 351 | |||||||||
| Total current liabilities | 95,900 | 101,532 | |||||||||
| Borrowings under revolving credit facility | 24,704 | 28,427 | |||||||||
| Other long-term liabilities | 7,418 | 3,730 | |||||||||
Total liabilities(1) | $ | 128,022 | $ | 133,689 | |||||||
(a) Total assets and liabilities of discontinued operations are classified in current assets and liabilities, respectively, in the Company's consolidated balance sheet as of June 30, 2020, as the discontinued operations are expected to be disposed within twelve months of that date. The assets and liabilities of discontinued operations are classified in their respective current and long-term classifications, respectively, in the Company's consolidated balance sheet as of June 30, 2019 in accordance with the nature and underlying classification of such assets and liabilities. | |||||||||||