Hardware Demand Drove 17% Net Sales Growth for Q4
Announces Agreement to Acquire MicroAge, a Leading IT Solutions Integrator
| Fourth Quarter Summary |
| Fiscal Year Summary | |||||||||||||||||
| Q4 FY26 |
| Q4 FY25 |
| Change |
| FY26 |
| FY25 |
| Change | |||||||||
| (in thousands, except percentages and per share data) | |||||||||||||||||||
Select reported measures: |
|
|
|
|
|
|
|
|
|
|
| |||||||||
Net sales | $ | 953,109 |
|
| $ | 812,886 |
|
| 17.3 | % |
| $ | 3,226,062 |
|
| $ | 3,040,810 |
|
| 6.1% |
Gross profit | $ | 119,849 |
|
| $ | 105,102 |
|
| 14.0 | % |
| $ | 437,355 |
|
| $ | 408,646 |
|
| 7.0% |
Gross profit margin % |
| 12.6 | % |
|
| 12.9 | % |
| -35bp |
|
| 13.6 | % |
|
| 13.4 | % |
| 20bp | |
Operating income | $ | 31,737 |
|
| $ | 26,787 |
|
| 18.5 | % |
| $ | 98,627 |
|
| $ | 85,200 |
|
| 15.8% |
GAAP net income | $ | 25,618 |
|
| $ | 20,089 |
|
| 27.5 | % |
| $ | 78,873 |
|
| $ | 71,548 |
|
| 10.2% |
GAAP diluted EPS | $ | 1.24 |
|
| $ | 0.88 |
|
| 40.9 | % |
| $ | 3.64 |
|
| $ | 3.00 |
|
| 21.3% |
Select Non-GAAP measures*: |
|
|
|
|
|
|
|
|
|
|
| |||||||||
Adjusted EBITDA | $ | 46,148 |
|
| $ | 38,639 |
|
| 19.4 | % |
| $ | 151,548 |
|
| $ | 144,660 |
|
| 4.8% |
Adjusted EBITDA margin % |
| 4.84 | % |
|
| 4.75 | % |
| 9bp |
|
| 4.70 | % |
|
| 4.76 | % |
| -6bp | |
Non-GAAP net income | $ | 30,280 |
|
| $ | 23,322 |
|
| 29.8 | % |
| $ | 91,945 |
|
| $ | 85,144 |
|
| 8.0% |
Non-GAAP diluted EPS | $ | 1.46 |
|
| $ | 1.02 |
|
| 43.1 | % |
| $ | 4.24 |
|
| $ | 3.57 |
|
| 18.8% |
Note: Margin % reflects measure as a percentage of sales. |
|
|
|
|
|
|
|
| ||||||||||||
* Represents non-GAAP financial measures. For more information and a reconciliation to the most directly comparable GAAP financial measure, see "Non-GAAP Financial Information" below as well as the accompanying Supplementary Information. | ||||||||||||||||||||
“I’m proud of our team’s excellent fourth quarter performance, with 17% sales growth and even stronger EPS growth,” said
Quarterly Results
Net sales for the fourth quarter of fiscal year 2026 totaled
Gross profit for the fourth quarter of fiscal year 2026 increased 14.0% year-over-year to
For the fourth quarter of fiscal year 2026, operating income increased to
On a GAAP basis, net income for the fourth quarter of fiscal year 2026 increased to
Full-Year Results
For fiscal year 2026, net sales increased 6.1% to
Gross profit for fiscal year 2026 increased 7.0% year-over-year to
For the fiscal year ended
On a GAAP basis, net income for the fiscal year 2026 increased to
Balance Sheet and Cash Flow
As of
For fiscal year 2026,
Agreement to Acquire MicroAge
In a separate press release issued today,
Annual Financial Outlook for Fiscal Year 2027
The following guidance is based on ScanSource’s current expectations for the full fiscal year ended
|
| FY27 Annual Outlook |
Net sales growth, Y/Y |
| 6% to 10% |
Adjusted EBITDA (non-GAAP) |
| |
Free cash flow (non-GAAP) |
| At least |
Adjusted EBITDA is a non-GAAP measure, which excludes estimates for amortization of intangible assets, depreciation expense, and non-cash shared-based compensation expense. Free cash flow is a non-GAAP measure, which excludes the effect of estimated capital expenditures from estimated operating cash flow. These measures are forward-looking, and actual results may differ materially.
Webcast Details and Earnings Infographic
At approximately
Safe Harbor Statement
This press release contains “forward-looking” statements, including
Non-GAAP Financial Information
In addition to disclosing results that are determined in accordance with United States Generally Accepted Accounting Principles ("GAAP"),
Net sales on a constant currency basis excluding acquisitions and divestitures to calculate organic growth ("non-GAAP net sales"):
Adjusted earnings before interest expense, income taxes, depreciation, and amortization (“Adjusted EBITDA”): Adjusted EBITDA starts with net income and adds back interest expense, income tax expense, depreciation expense, amortization of intangible assets, change in fair value of contingent consideration, and other non-GAAP adjustments, including acquisition and divestiture costs, restructuring costs, cyberattack restoration costs, tax recovery, and non-cash share-based compensation expense. Since Adjusted EBITDA excludes some non-cash costs of investing in ScanSource’s business and people, management believes that Adjusted EBITDA shows the profitability from the business operations more clearly. The Adjusted EBITDA margin is calculated as Adjusted EBITDA as a percentage of net sales.
Adjusted return on invested capital ("Adjusted ROIC"): Adjusted ROIC assists management in comparing
Free cash flow:
Net debt: Net debt includes total balance sheet debt less cash and cash equivalents.
Additional Non-GAAP Metrics: To evaluate current period performance on a more consistent basis with prior periods,
These non-GAAP financial measures have limitations as analytical tools, and the non-GAAP financial measures that
About
Condensed Consolidated Balance Sheets (Unaudited) | |||||||
(in thousands, except share data) | |||||||
|
| ||||||
Assets |
|
|
| ||||
Current assets: |
|
|
| ||||
Cash and cash equivalents | $ | 88,374 |
|
| $ | 126,157 |
|
Accounts receivable, less allowance of |
| 769,750 |
|
|
| 635,521 |
|
Inventories |
| 522,350 |
|
|
| 483,815 |
|
Prepaid income tax expense |
| 10,704 |
|
|
| 2,821 |
|
Prepaid expenses and other current assets |
| 116,816 |
|
|
| 122,138 |
|
Total current assets |
| 1,507,994 |
|
|
| 1,370,452 |
|
Property and equipment, net |
| 34,856 |
|
|
| 31,169 |
|
| 244,902 |
|
|
| 230,820 |
| |
Identifiable intangible assets, net |
| 64,391 |
|
|
| 62,909 |
|
Deferred income taxes |
| 10,590 |
|
|
| 18,769 |
|
Other non-current assets |
| 69,696 |
|
|
| 71,487 |
|
Total assets | $ | 1,932,429 |
|
| $ | 1,785,606 |
|
Liabilities and Shareholders’ Equity |
|
|
| ||||
Current liabilities: |
|
|
| ||||
Accounts payable | $ | 753,275 |
|
| $ | 598,595 |
|
Accrued expenses and other current liabilities |
| 86,538 |
|
|
| 71,263 |
|
Current portion of contingent consideration |
| 15,988 |
|
|
| 1,318 |
|
Income taxes payable |
| 474 |
|
|
| 3,927 |
|
Current portion of long-term debt |
| 2,866 |
|
|
| 7,861 |
|
Total current liabilities |
| 859,141 |
|
|
| 682,964 |
|
Long-term debt, net of current portion |
| 98,547 |
|
|
| 128,288 |
|
Long-term portion of contingent consideration |
| 12,162 |
|
|
| 17,782 |
|
Other long-term liabilities |
| 51,787 |
|
|
| 50,163 |
|
Total liabilities |
| 1,021,637 |
|
|
| 879,197 |
|
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, 20,161,911 and 22,217,421 shares issued and outstanding at |
| — |
|
|
| — |
|
Retained earnings |
| 1,018,144 |
|
|
| 1,020,833 |
|
Accumulated other comprehensive loss |
| (107,352 | ) |
|
| (114,424 | ) |
Total shareholders’ equity |
| 910,792 |
|
|
| 906,409 |
|
Total liabilities and shareholders’ equity | $ | 1,932,429 |
|
| $ | 1,785,606 |
|
|
|
|
| ||||
*Derived from audited financial statements. |
|
|
| ||||
Condensed Consolidated Income Statements (Unaudited) | |||||||||||||||
(in thousands, except per share data) | |||||||||||||||
|
|
|
|
|
|
|
| ||||||||
| Quarter ended |
| Fiscal Year Ended | ||||||||||||
|
| 2026 |
|
|
| 2025 |
|
| 2026 * |
| 2025 * | ||||
Net sales | $ | 953,109 |
|
| $ | 812,886 |
|
| $ | 3,226,062 |
|
| $ | 3,040,810 |
|
Cost of goods sold |
| 833,260 |
|
|
| 707,784 |
|
|
| 2,788,707 |
|
|
| 2,632,164 |
|
Gross profit |
| 119,849 |
|
|
| 105,102 |
|
|
| 437,355 |
|
|
| 408,646 |
|
Selling, general and administrative expenses |
| 81,722 |
|
|
| 71,610 |
|
|
| 313,176 |
|
|
| 286,934 |
|
Depreciation expense |
| 1,483 |
|
|
| 1,925 |
|
|
| 5,992 |
|
|
| 10,004 |
|
Intangible amortization expense |
| 4,031 |
|
|
| 4,927 |
|
|
| 16,721 |
|
|
| 19,227 |
|
Restructuring and other charges |
| 1,766 |
|
|
| — |
|
|
| 1,766 |
|
|
| 5,381 |
|
Change in fair value of contingent consideration |
| (890 | ) |
|
| (147 | ) |
|
| 1,073 |
|
|
| 1,900 |
|
Operating income |
| 31,737 |
|
|
| 26,787 |
|
|
| 98,627 |
|
|
| 85,200 |
|
Interest expense |
| 1,430 |
|
|
| 2,099 |
|
|
| 6,593 |
|
|
| 8,013 |
|
Interest income |
| (3,270 | ) |
|
| (3,054 | ) |
|
| (12,264 | ) |
|
| (11,247 | ) |
Other expense (income), net |
| 303 |
|
|
| 245 |
|
|
| 555 |
|
|
| (5,962 | ) |
Income before income taxes |
| 33,274 |
|
|
| 27,497 |
|
|
| 103,743 |
|
|
| 94,396 |
|
Provision for income taxes |
| 7,656 |
|
|
| 7,408 |
|
|
| 24,870 |
|
|
| 22,848 |
|
Net income | $ | 25,618 |
|
| $ | 20,089 |
|
| $ | 78,873 |
|
| $ | 71,548 |
|
|
|
|
|
|
|
|
| ||||||||
Per share data: |
|
|
|
|
|
|
| ||||||||
Net income per common share, basic | $ | 1.26 |
|
| $ | 0.89 |
|
| $ | 3.69 |
|
| $ | 3.05 |
|
Weighted-average shares outstanding, basic |
| 20,334 |
|
|
| 22,526 |
|
|
| 21,384 |
|
|
| 23,442 |
|
|
|
|
|
|
|
|
| ||||||||
Net income per common share, diluted | $ | 1.24 |
|
| $ | 0.88 |
|
| $ | 3.64 |
|
| $ | 3.00 |
|
Weighted-average shares outstanding, diluted |
| 20,710 |
|
|
| 22,858 |
|
|
| 21,692 |
|
|
| 23,839 |
|
|
|
|
|
|
|
|
| ||||||||
*Derived from audited financial statements. |
|
|
|
|
|
|
| ||||||||
Condensed Consolidated Statements of Cash Flows (Unaudited) | |||||||
(in thousands) | |||||||
| Fiscal Year Ended | ||||||
| 2026 * |
| 2025 * | ||||
Cash flows from operating activities: |
|
|
| ||||
Net income | $ | 78,873 |
|
| $ | 71,548 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
| ||||
Depreciation and amortization |
| 23,633 |
|
|
| 30,195 |
|
Amortization of debt issue costs |
| 615 |
|
|
| 386 |
|
Provision for doubtful accounts |
| 5,956 |
|
|
| 8,351 |
|
Share-based compensation |
| 14,063 |
|
|
| 11,062 |
|
Deferred income taxes |
| 4,565 |
|
|
| 1,128 |
|
Change in fair value of contingent consideration |
| 1,073 |
|
|
| 1,900 |
|
Finance lease interest |
| 49 |
|
|
| 86 |
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
| ||||
Accounts receivable |
| (133,226 | ) |
|
| (55,011 | ) |
Inventories |
| (36,659 | ) |
|
| 28,874 |
|
Prepaid expenses and other assets |
| (1,884 | ) |
|
| 7,303 |
|
Other non-current assets |
| 2,864 |
|
|
| 3,974 |
|
Accounts payable |
| 150,881 |
|
|
| 3,673 |
|
Accrued expenses and other liabilities |
| 15,749 |
|
|
| 2,846 |
|
Income taxes payable |
| (3,421 | ) |
|
| (3,966 | ) |
Net cash provided by operating activities |
| 123,131 |
|
|
| 112,349 |
|
Cash flows from investing activities: |
|
|
| ||||
Capital expenditures |
| (9,286 | ) |
|
| (8,286 | ) |
Cash paid for business acquisitions, net of cash acquired |
| (18,220 | ) |
|
| (56,673 | ) |
Proceeds from sale of business, net of cash transferred |
| — |
|
|
| 2,569 |
|
Net cash used in investing activities |
| (27,506 | ) |
|
| (62,390 | ) |
Cash flows from financing activities: |
|
|
| ||||
Borrowings on revolving credit |
| 293,264 |
|
|
| 51,954 |
|
Repayments on revolving credit |
| (293,266 | ) |
|
| (52,004 | ) |
Borrowings on long-term debt |
| 100,000 |
|
|
| — |
|
Repayments on long-term debt |
| (134,736 | ) |
|
| (7,857 | ) |
Repayments on finance lease obligation |
| (998 | ) |
|
| (1,090 | ) |
Debt issuance costs |
| (1,394 | ) |
|
| — |
|
Contingent consideration payments |
| (1,375 | ) |
|
| — |
|
Exercise of stock options |
| 4,959 |
|
|
| 9,511 |
|
Taxes paid on settlement of equity awards |
| (3,032 | ) |
|
| (4,895 | ) |
Common stock repurchased |
| (97,900 | ) |
|
| (106,524 | ) |
Net cash used in financing activities |
| (134,478 | ) |
|
| (110,905 | ) |
Effect of exchange rate changes on cash and cash equivalents |
| 1,070 |
|
|
| 1,643 |
|
Decrease in cash and cash equivalents |
| (37,783 | ) |
|
| (59,303 | ) |
Cash and cash equivalents at beginning of period |
| 126,157 |
|
|
| 185,460 |
|
Cash and cash equivalents at period end | $ | 88,374 |
|
| $ | 126,157 |
|
|
|
|
| ||||
*Derived from audited financial statements. |
|
|
| ||||
Supplementary Information (Unaudited) | |||||||||||||||
(in thousands, except percentages) | |||||||||||||||
|
|
|
|
|
|
|
| ||||||||
Non-GAAP Financial Information: |
|
|
| ||||||||||||
| Quarter ended |
| Fiscal year ended | ||||||||||||
|
| 2026 |
|
|
| 2025 |
|
|
| 2026 |
|
|
| 2025 |
|
Reconciliation of Net Income to Adjusted EBITDA: |
|
|
|
|
|
|
| ||||||||
Net income (GAAP) | $ | 25,618 |
|
| $ | 20,089 |
|
| $ | 78,873 |
|
| $ | 71,548 |
|
Plus: Interest expense |
| 1,430 |
|
|
| 2,099 |
|
|
| 6,593 |
|
|
| 8,013 |
|
Plus: Income taxes |
| 7,656 |
|
|
| 7,408 |
|
|
| 24,870 |
|
|
| 22,848 |
|
Plus: Depreciation and amortization |
| 5,782 |
|
|
| 7,101 |
|
|
| 23,633 |
|
|
| 30,195 |
|
EBITDA (non-GAAP) |
| 40,486 |
|
|
| 36,697 |
|
|
| 133,969 |
|
|
| 132,604 |
|
Plus: Change in fair value of contingent consideration |
| (890 | ) |
|
| (147 | ) |
|
| 1,073 |
|
|
| 1,900 |
|
Plus: Share-based compensation |
| 3,572 |
|
|
| 2,673 |
|
|
| 14,063 |
|
|
| 11,062 |
|
Plus: Acquisition costs (a) |
| 270 |
|
|
| 191 |
|
|
| 1,264 |
|
|
| 926 |
|
Plus: Cyberattack restoration costs |
| 23 |
|
|
| — |
|
|
| 119 |
|
|
| 177 |
|
Plus: Restructuring costs |
| 1,766 |
|
|
| — |
|
|
| 1,766 |
|
|
| 5,381 |
|
Plus: Legal settlement |
| 921 |
|
|
| — |
|
|
| 921 |
|
|
| 1,579 |
|
Plus: Tax recovery |
| — |
|
|
| (470 | ) |
|
| (789 | ) |
|
| (3,041 | ) |
Plus: Insurance recovery, net of payments |
| — |
|
|
| (305 | ) |
|
| (838 | ) |
|
| (5,928 | ) |
Adjusted EBITDA (numerator for Adjusted ROIC) (non-GAAP) | $ | 46,148 |
|
| $ | 38,639 |
|
| $ | 151,548 |
|
| $ | 144,660 |
|
|
|
|
|
|
|
|
| ||||||||
Invested Capital Calculations: |
|
|
|
|
|
|
| ||||||||
Equity – beginning of the period | $ | 906,261 |
|
| $ | 901,746 |
|
| $ | 906,409 |
|
| $ | 924,255 |
|
Equity – end of the period |
| 910,792 |
|
|
| 906,393 |
|
|
| 910,792 |
|
|
| 906,409 |
|
Plus: Change in fair value of contingent consideration, net |
| (668 | ) |
|
| (110 | ) |
|
| 806 |
|
|
| 1,432 |
|
Plus: Share-based compensation, net |
| 2,674 |
|
|
| 2,007 |
|
|
| 10,530 |
|
|
| 8,310 |
|
Plus: Acquisition costs (a) |
| 270 |
|
|
| 191 |
|
|
| 1,265 |
|
|
| 926 |
|
Plus: Cyberattack restoration costs, net |
| 17 |
|
|
| — |
|
|
| 89 |
|
|
| 133 |
|
Plus: Restructuring costs, net |
| 1,326 |
|
|
| — |
|
|
| 1,326 |
|
|
| 4,054 |
|
Plus: Insurance recovery, net |
| — |
|
|
| (229 | ) |
|
| (629 | ) |
|
| (4,466 | ) |
Plus: Legal settlement, net |
| 691 |
|
|
| — |
|
|
| 691 |
|
|
| 1,189 |
|
Plus: Tax recovery, net |
| — |
|
|
| (310 | ) |
|
| (2,991 | ) |
|
| (4,072 | ) |
Average equity |
| 910,682 |
|
|
| 904,844 |
|
|
| 914,144 |
|
|
| 919,085 |
|
Average funded debt (b) |
| 106,622 |
|
|
| 138,270 |
|
|
| 119,729 |
|
|
| 141,173 |
|
Invested capital (denominator for Adjusted ROIC) (non-GAAP) | $ | 1,017,304 |
|
| $ | 1,043,114 |
|
| $ | 1,033,873 |
|
| $ | 1,060,258 |
|
|
|
|
|
|
|
|
| ||||||||
Adjusted return on invested capital ratio (Adjusted ROIC), annualized (c) |
| 18.2 | % |
|
| 14.9 | % |
|
| 14.7 | % |
|
| 13.6 | % |
|
|
|
|
|
|
|
| ||||||||
(a) Acquisition costs are generally non-deductible for tax purposes. | |||||||||||||||
(b) Average funded debt is calculated as the average daily amounts outstanding on short-term and long-term interest-bearing debt. | |||||||||||||||
(c) The annualized adjusted EBITDA amount is divided by days in the quarter times 365 days per year, or 366 days for | |||||||||||||||
Supplementary Information (Unaudited) | |||||||||
|
|
|
| ||||||
|
|
| |||||||
| Quarter ended |
|
| ||||||
| 2026 |
| 2025 |
| % Change | ||||
Specialty Technology Solutions: | (in thousands) |
|
| ||||||
Net sales, reported | $ | 927,179 |
|
| $ | 788,708 |
| 17.6 | % |
Foreign exchange impact (a) |
| (5,849 | ) |
|
| — |
|
| |
Less: Acquisitions |
| (2,396 | ) |
|
| — |
|
| |
Non-GAAP net sales | $ | 918,934 |
|
| $ | 788,708 |
| 16.5 | % |
|
|
|
|
|
| ||||
|
|
|
|
| |||||
Net sales, reported | $ | 25,930 |
|
| $ | 24,178 |
| 7.2 | % |
|
|
|
|
|
| ||||
Consolidated: |
|
|
|
|
| ||||
Net sales, reported | $ | 953,109 |
|
| $ | 812,886 |
| 17.3 | % |
Foreign exchange impact (a) |
| (5,849 | ) |
|
| — |
|
| |
Less: Acquisitions |
| (2,396 | ) |
|
| — |
|
| |
Non-GAAP net sales | $ | 944,864 |
|
| $ | 812,886 |
| 16.2 | % |
|
|
|
|
|
| ||||
(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 quarter ended | |||||||||
|
|
| ||||||||
| Fiscal year ended |
|
| |||||||
| 2026 |
| 2025 |
| % Change | |||||
Specialty Technology Solutions: | (in thousands) |
|
| |||||||
Net sales, reported | $ | 3,124,932 |
|
| $ | 2,942,717 |
|
| 6.2 | % |
Foreign exchange impact (a) |
| (17,025 | ) |
|
| — |
|
|
| |
Less: Acquisitions |
| (14,119 | ) |
|
| (3,512 | ) |
|
| |
Non-GAAP net sales | $ | 3,093,788 |
|
| $ | 2,939,205 |
|
| 5.3 | % |
|
|
|
|
|
| |||||
|
|
|
|
| ||||||
Net sales, reported | $ | 101,130 |
|
| $ | 98,093 |
|
| 3.1 | % |
Less: Acquisitions |
| (1,336 | ) |
|
| (577 | ) |
|
| |
Non-GAAP net sales | $ | 99,794 |
|
| $ | 97,516 |
|
| 2.3 | % |
|
|
|
|
|
| |||||
Consolidated: |
|
|
|
|
| |||||
Net sales, reported | $ | 3,226,062 |
|
| $ | 3,040,810 |
|
| 6.1 | % |
Foreign exchange impact (a) |
| (17,025 | ) |
|
| — |
|
|
| |
Less: Acquisitions |
| (15,455 | ) |
|
| (4,089 | ) |
|
| |
Non-GAAP net sales | $ | 3,193,582 |
|
| $ | 3,036,721 |
|
| 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 twelve months ended | ||||||||||
|
|
|
|
|
| |||||
Supplementary Information (Unaudited) | |||||||||
|
|
| |||||||
| Quarter ended |
|
| ||||||
| 2026 |
| 2025 |
| % Change | ||||
(in thousands) |
|
| |||||||
Net sales, reported (a) | $ | 899,594 |
|
| $ | 744,644 |
| 20.8 | % |
Less: Acquisitions |
| (2,396 | ) |
|
| — |
|
| |
Non-GAAP net sales | $ | 897,198 |
|
| $ | 744,644 |
| 20.5 | % |
|
|
|
|
|
| ||||
|
|
|
|
| |||||
Net sales, reported (b) | $ | 53,515 |
|
| $ | 68,242 |
| (21.6 | )% |
Foreign exchange impact (c) |
| (5,849 | ) |
|
| — |
|
| |
Non-GAAP net sales | $ | 47,666 |
|
| $ | 68,242 |
| (30.2 | )% |
|
|
|
|
|
| ||||
Consolidated: |
|
|
|
|
| ||||
Net sales, reported | $ | 953,109 |
|
| $ | 812,886 |
| 17.3 | % |
Foreign exchange impact (c) |
| (5,849 | ) |
|
| — |
|
| |
Less: Acquisitions |
| (2,396 | ) |
|
| — |
|
| |
Non-GAAP net sales | $ | 944,864 |
|
| $ | 812,886 |
| 16.2 | % |
|
|
|
|
|
| ||||
(a) Includes net sales in | |||||||||
(b) Includes net sales from outside of | |||||||||
(c) 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 | |||||||||
Supplementary Information (Unaudited) | ||||||||||
|
|
| ||||||||
|
|
|
|
|
| |||||
| Fiscal year ended |
|
| |||||||
|
| 2026 |
|
|
| 2025 |
|
| % Change | |
(in thousands) |
|
| ||||||||
Net sales, reported (a) | $ | 2,999,458 |
|
| $ | 2,800,739 |
|
| 7.1 | % |
Less: Acquisitions |
| (15,455 | ) |
|
| (4,089 | ) |
|
| |
Non-GAAP net sales, excluding acquisitions | $ | 2,984,003 |
|
| $ | 2,796,650 |
|
| 6.7 | % |
|
|
|
|
|
| |||||
|
|
|
|
| ||||||
Net sales, reported (b) | $ | 226,604 |
|
| $ | 240,071 |
|
| (5.6 | )% |
Foreign exchange impact (b) |
| (17,025 | ) |
|
| — |
|
|
| |
Non-GAAP net sales | $ | 209,579 |
|
| $ | 240,071 |
|
| (12.7 | )% |
|
|
|
|
|
| |||||
Consolidated: |
|
|
|
|
| |||||
Net sales, reported | $ | 3,226,062 |
|
| $ | 3,040,810 |
|
| 6.1 | % |
Foreign exchange impact (c) |
| (17,025 | ) |
|
| — |
|
|
| |
Less: Acquisitions |
| (15,455 | ) |
|
| (4,089 | ) |
|
| |
Non-GAAP net sales | $ | 3,193,582 |
|
| $ | 3,036,721 |
|
| 5.2 | % |
|
|
|
|
|
| |||||
(a) Includes net sales in | ||||||||||
(b) Includes net sales from outside of | ||||||||||
(c) 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 | ||||||||||
Free Cash Flow: |
|
|
|
|
| ||||||||||
| Quarter ended |
| Fiscal year ended | ||||||||||||
|
| 2026 |
|
|
| 2025 |
|
|
| 2026 |
|
|
| 2025 |
|
GAAP operating cash flow | $ | (2,272 | ) |
| $ | 7,644 |
|
| $ | 123,131 |
|
| $ | 112,349 |
|
Less: Capital expenditures |
| (2,517 | ) |
|
| (2,518 | ) |
|
| (9,286 | ) |
|
| (8,286 | ) |
Free cash flow (non-GAAP) | $ | (4,789 | ) |
| $ | 5,126 |
|
| $ | 113,845 |
|
| $ | 104,063 |
|
|
|
|
|
|
|
|
| ||||||||
Supplementary Information (Unaudited) | |||||||||
|
|
|
|
|
| ||||
|
|
|
|
|
|
| |||
|
| Quarter ended |
|
| |||||
|
| 2026 |
| 2025 |
| % Change | |||
|
| (in thousands) |
|
| |||||
Net sales by product/service: |
|
|
|
|
|
| |||
Products and services |
| $ | 911,640 |
| $ | 776,349 |
| 17.4 | % |
Recurring revenue(a) |
|
| 41,469 |
|
| 36,537 |
| 13.5 | % |
|
| $ | 953,109 |
| $ | 812,886 |
| 17.3 | % |
|
|
|
|
|
|
| |||
|
| Fiscal year ended |
|
| |||||
|
| 2026 |
| 2025 |
| % Change | |||
|
| (in thousands) |
|
| |||||
Net sales by product/service: |
|
|
|
|
|
| |||
Products and services |
| $ | 3,064,853 |
| $ | 2,895,110 |
| 5.9 | % |
Recurring revenue(a) |
|
| 161,209 |
|
| 145,700 |
| 10.6 | % |
|
| $ | 3,226,062 |
| $ | 3,040,810 |
| 6.1 | % |
|
|
|
|
|
|
| |||
(a) Recurring revenue represents primarily agency commissions, managed connectivity, SaaS, subscriptions, and hardware rentals. | |||||||||
Supplementary Information (Unaudited) | ||||||||||||||||||||||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||
Reconciliation of Other Non-GAAP Financial Information: | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||
| Quarter ended | |||||||||||||||||||||||||||||||||||
|
| GAAP Measure |
| Intangible amortization expense |
| Change in fair value of contingent consideration |
| Acquisition costs (a) |
| Restructuring costs |
| Tax recovery |
| Cyberattack restoration costs |
| Legal settlement |
| Insurance recovery |
| Non-GAAP measure | ||||||||||||||||
| (in thousands, except per share data) | |||||||||||||||||||||||||||||||||||
SG&A expenses |
| $ | 81,722 |
| $ | — |
| $ | — |
|
| $ | (270 | ) |
| $ | — |
| $ | — |
|
| $ | (23 | ) |
| $ | (921 | ) |
| $ | — |
|
| $ | 80,508 |
Operating income |
|
| 31,737 |
|
| 4,031 |
|
| (890 | ) |
|
| 270 |
|
|
| 1,766 |
|
| — |
|
|
| 23 |
|
|
| 921 |
|
|
| — |
|
|
| 37,858 |
Pre-tax income |
|
| 33,274 |
|
| 4,031 |
|
| (890 | ) |
|
| 270 |
|
|
| 1,766 |
|
| — |
|
|
| 23 |
|
|
| 921 |
|
|
| — |
|
|
| 39,395 |
Net income |
|
| 25,618 |
|
| 3,026 |
|
| (668 | ) |
|
| 270 |
|
|
| 1,326 |
|
| — |
|
|
| 17 |
|
|
| 691 |
|
|
| — |
|
|
| 30,280 |
Diluted EPS |
| $ | 1.24 |
| $ | 0.15 |
| $ | (0.03 | ) |
| $ | 0.01 |
|
| $ | 0.06 |
| $ | — |
|
| $ | — |
|
| $ | 0.03 |
|
| $ | — |
|
| $ | 1.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||
| Quarter ended | |||||||||||||||||||||||||||||||||||
|
| GAAP Measure |
| Intangible amortization expense |
| Change in fair value of contingent consideration |
| Acquisition costs (a) |
| Restructuring costs |
| Tax recovery |
| Cyberattack restoration costs |
| Legal settlement |
| Insurance recovery |
| Non-GAAP measure | ||||||||||||||||
| (in thousands, except per share data) | |||||||||||||||||||||||||||||||||||
SG&A expense |
| $ | 71,610 |
| $ | — |
| $ | — |
|
| $ | (191 | ) |
| $ | — |
| $ | 470 |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | 71,889 |
Operating income |
|
| 26,787 |
|
| 4,927 |
|
| (147 | ) |
|
| 191 |
|
|
| — |
|
| (470 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 31,288 |
Pre-tax income |
|
| 27,497 |
|
| 4,927 |
|
| (147 | ) |
|
| 191 |
|
|
| — |
|
| (470 | ) |
|
| — |
|
|
| — |
|
|
| (305 | ) |
|
| 31,693 |
Net income |
|
| 20,089 |
|
| 3,691 |
|
| (110 | ) |
|
| 191 |
|
|
| — |
|
| (310 | ) |
|
| — |
|
|
| — |
|
|
| (229 | ) |
|
| 23,322 |
Diluted EPS |
| $ | 0.88 |
| $ | 0.16 |
| $ | — |
|
| $ | 0.01 |
|
| $ | — |
| $ | (0.01 | ) |
| $ | — |
|
| $ | — |
|
| $ | (0.01 | ) |
| $ | 1.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||
(a) Acquisition costs are generally nondeductible for tax purposes. | ||||||||||||||||||||||||||||||||||||
Supplementary Information (Unaudited) | |||||||||||||||||||||||||||||||||||
(in thousands, except per share data) | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Reconciliation of Other Non-GAAP Financial Information: | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
| Year ended | ||||||||||||||||||||||||||||||||||
|
| GAAP Measure |
| Intangible amortization expense |
| Change in fair value of contingent consideration |
| Acquisition costs (a) |
| Restructuring costs |
| Tax recovery |
| Cyberattack restoration costs |
| Legal Settlement |
| Insurance recovery |
| Non-GAAP measure | |||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||||||||||||||||||||
SG&A expenses |
| $ | 313,176 |
| $ | — |
| $ | — |
| $ | (1,264 | ) |
| $ | — |
| $ | 789 |
|
| $ | (119 | ) |
| $ | (921 | ) |
| $ | — |
|
| $ | 311,661 |
Operating income |
|
| 98,627 |
|
| 16,721 |
|
| 1,073 |
|
| 1,264 |
|
|
| 1,766 |
|
| (789 | ) |
|
| 119 |
|
|
| 921 |
|
|
| — |
|
|
| 119,702 |
Pre-tax income |
|
| 103,743 |
|
| 16,721 |
|
| 1,073 |
|
| 1,264 |
|
|
| 1,766 |
|
| (789 | ) |
|
| 119 |
|
|
| 921 |
|
|
| (838 | ) |
|
| 123,980 |
Net income |
|
| 78,873 |
|
| 12,516 |
|
| 806 |
|
| 1,264 |
|
|
| 1,326 |
|
| (2,991 | ) |
|
| 89 |
|
|
| 691 |
|
|
| (629 | ) |
|
| 91,945 |
Diluted EPS |
| $ | 3.64 |
| $ | 0.58 |
| $ | 0.04 |
| $ | 0.06 |
|
| $ | 0.06 |
| $ | (0.14 | ) |
| $ | — |
|
| $ | 0.03 |
|
| $ | (0.03 | ) |
| $ | 4.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
| Year ended | ||||||||||||||||||||||||||||||||||
|
| GAAP Measure |
| Intangible amortization expense |
| Change in fair value of contingent consideration |
| Acquisition costs (a) |
| Restructuring costs |
| Tax recovery |
| Cyberattack restoration costs |
| Legal Settlement |
| Insurance recovery |
| Non-GAAP measure | |||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||||||||||||||||||||
SG&A expense |
| $ | 286,934 |
| $ | — |
| $ | — |
| $ | (926 | ) |
| $ | — |
| $ | 3,041 |
|
| $ | (177 | ) |
| $ | (1,579 | ) |
| $ | — |
|
| $ | 287,293 |
Operating income |
|
| 85,200 |
|
| 19,227 |
|
| 1,900 |
|
| 926 |
|
|
| 5,381 |
|
| (3,041 | ) |
|
| 177 |
|
|
| 1,579 |
|
|
| — |
|
|
| 111,349 |
Pre-tax income |
|
| 94,396 |
|
| 19,227 |
|
| 1,900 |
|
| 926 |
|
|
| 5,381 |
|
| (3,041 | ) |
|
| 177 |
|
|
| 1,579 |
|
|
| (5,928 | ) |
|
| 114,617 |
Net income |
|
| 71,548 |
|
| 14,400 |
|
| 1,432 |
|
| 926 |
|
|
| 4,054 |
|
| (4,072 | ) |
|
| 133 |
|
|
| 1,189 |
|
|
| (4,466 | ) |
|
| 85,144 |
Diluted EPS |
| $ | 3.00 |
| $ | 0.60 |
| $ | 0.06 |
| $ | 0.04 |
|
| $ | 0.17 |
| $ | (0.17 | ) |
| $ | 0.01 |
|
| $ | 0.05 |
|
| $ | (0.19 | ) |
| $ | 3.57 |
(a) Acquisition costs are generally nondeductible for tax purposes. | |||||||||||||||||||||||||||||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260820637702/en/
Senior EVP, Chief Financial Officer
(864) 286-4302
SVP, Finance and Treasurer
(864) 286-4892
Source: