INVESTOR PRESENTATION DECEMBER 2018

Similar documents
INVESTOR PRESENTATION FEBRUARY 2019

INVESTOR PRESENTATION AUGUST 2018

INVESTOR PRESENTATION JUNE 2018

INVESTOR PRESENTATION SEPTEMBER 2017

INVESTOR PRESENTATION NOVEMBER 2017

RAYMOND JAMES TECHNOLOGY INVESTORS CONFERENCE DECEMBER 6, 2016

INVESTOR PRESENTATION FEBRUARY 2016

INVESTOR PRESENTATION NOVEMBER 2015

INVESTOR PRESENTATION SEPTEMBER 2015

INVESTOR PRESENTATION NOVEMBER 2014

CFO COMMENTARY Q4 FY 2018

Q1 FY17 FINANCIAL RESULTS CONFERENCE CALL November 7, 2016 at 5:00 pm ET

CFO COMMENTARY Q2 FY 2018

CFO COMMENTARY Q3 FY 2018

CFO COMMENTARY Q1 FY 2019

Q3 FY16 FINANCIAL RESULTS CONFERENCE CALL May 10, 2016 at 5:00 pm ET

Q4 AND FY 2015 FINANCIAL RESULTS CONFERENCE CALL August 20, 2015 at 5:00 pm ET

Q3 FY 2015 FINANCIAL RESULTS CONFERENCE CALL April 30, 2015 at 5:00 pm ET

Q1 FY 2014 FINANCIAL RESULTS CONFERENCE CALL. October 24, 2013 at 5:00 pm ET

Supplementary Materials First Quarter Fiscal 2018 Earnings Call

Q3 Fiscal Year 2019 Financial Highlights

Safe Harbor. Non-GAAP Financial Information

ZEBRA TECHNOLOGIES. William Blair Growth Stock Conference June 16, 2016

ZEBRA TECHNOLOGIES FIRST QUARTER 2016 RESULTS May 10, 2016

INVESTOR PRESENTATION. Fall 2017

Safe Harbor Non-GAAP Financial Information

Q3 FY18 Financial Update

BAIRD 2017 GLOBAL INDUSTRIAL CONFERENCE ANDERS GUSTAFSSON CHIEF EXECUTIVE OFFICER ZEBRA TECHNOLOGIES

20 th Annual Needham Growth Conference. January 17, 2018

Q1 Fiscal Year 2019 Financial Highlights

Supplementary Materials Second Quarter Fiscal 2018 Earnings Call

Ooma Reports First Quarter Fiscal Year 2019 Financial Results

Black Box Corporation Investor Presentation

Bottomline Technologies Reconciliation to Non GAAP Measures Three Months Ended June 30, 2013

Safe Harbor Non-GAAP Financial Information

William Blair Growth Conference Tom Richards. Chairman & CEO CDW Corporation

ZEBRA TECHNOLOGIES SECOND-QUARTER 2016 RESULTS. August 9, 2016

Q Financial Results

Q215 Earnings Call. August 5, Silver Spring Networks. All rights reserved.

Q Financial Results

Fiscal 2019 First Quarter Results. October 30, 2018

Q Financial Results

NASDAQ 38th Investor Conference

Ooma Reports Fourth Quarter and Fiscal Year 2018 Financial Results

Q Financial Results

Q Financial Results

AGILYSYS REPORTS RECORD QUARTERLY REVENUE OF $33.9 MILLION FOR FISCAL 2018 FIRST QUARTER -SAAS REVENUE GROWS 58%-

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications

F O U R T H Q U A R T E R R E S U L T S February 13, 2019

Q Financial Results

Investor Presentation February eplus inc.

Investor Presentation November eplus inc.

THIRD QUARTER 2018 RESULTS November 6, 2018

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications

Salesforce. NYSE:

Endurance International Group Reports 2017 Fourth Quarter and Full Year Results

3 rd Quarter 2018 Earnings Release Conference Call

AGILYSYS FISCAL 2019 SECOND QUARTER REVENUE RISES 14% TO RECORD $34.2 MILLION

Twitter. 1Q 2014 Earnings Report

CDW Reports Third Quarter 2015 Results

4 th Quarter 2018 Earnings Release Conference Call

Q EARNINGS 8/1/2018 CONFERENCE CALL. Copyright 2017 ARRIS Enterprises, LLC. All rights reserved

Cogent Communications Reports Third Quarter 2014 Results and Increases Regular Quarterly Dividend on Common Stock

Supplementary Materials. For use in conjunction with the November 2, 2016 Earnings Call

OneSpan Reports Results for Third Quarter and First Nine Months of 2018; Reiterates Full Year Guidance

Zebra Technologies Announces 2015 First Quarter Financial Results


Vonage 2017 Results Powered by 33% GAAP Business Revenue Growth; Company Continues to Execute on Its Strategic Growth Initiatives

Avnet Presentation Raymond James 2018 Institutional Investors Conference. March 6, 2018

Plantronics to Acquire Polycom

WESCO International John Engel Chairman, President and CEO. William Blair & Company 36 th Annual Growth Stock Conference June 14, 2016

Progress Reports 2018 Third Quarter Results, Announces 11% Dividend Increase

CommScope Holding Company, Inc. Condensed Consolidated Statements of Operations (Unaudited -- In thousands, except per share amounts)

Investor Presentation. November 2018

Endurance International Group Reports 2018 Second Quarter Results

ServiceNow, Inc. Condensed Consolidated Statements of Operations (in thousands, except share and per share data) (Unaudited)

ACI WORLDWIDE. July 27, 2017

Endurance International Group Reports 2018 Third Quarter Results

Cogent Communications Reports Second Quarter 2018 Results and Increases Regular Quarterly Dividend on Common Stock

AKAMAI REPORTS FIRST QUARTER 2014 FINANCIAL RESULTS

Actionable Intelligence December 2017

Inspired Entertainment, Inc. Reports Strong Third Quarter FY2018 Results and Completion of its Debt Refinancing

Zebra Technologies Second-Quarter 2018 Results. August 7, 2018

Logitech Delivers Best Annual Retail Sales Growth in Five Years

MSCI THIRD QUARTER 2016

Xylem Agrees to Acquire Sensus to Broaden Portfolio and Enhance Growth Platform AUGUST 15, 2016

Q3 FY 18 Financial Results

Bottomline Technologies Reports Second Quarter Results

Technology Investors

CARS.COM. Third Quarter 2017 Earnings November 8, 2017

News from Xerox. Xerox Reports Fourth-Quarter 2008 Results

Bottomline Technologies Reports Fourth Quarter and Fiscal Year 2016 Results

Progress Reports Better Than Expected 2018 Fiscal First Quarter Results

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications

Q4 FY18 Financial Update

HP Q1 FY15 Earnings Announcement

Cogent Communications Reports Fourth Quarter 2017 and Full Year 2017 Results and Increases Regular Quarterly Dividend on Common Stock

Investor Presentation

Our Transformation Continues. March 21, 2018

ORACLE CORPORATION. Q4 FISCAL 2013 FINANCIAL RESULTS CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS ($ in millions, except per share data)

Transcription:

INVESTOR PRESENTATION DECEMBER 2018

SAFE HARBOR AND NON-GAAP Safe Harbor Statement This presentation contains certain comments that are forwardlooking statements, including sales, GAAP diluted EPS, and non- GAAP diluted EPS, that involve plans, strategies, economic performance and trends, projections, expectations, costs or beliefs about future events and other statements that are not descriptions of historical facts. Forward-looking information is inherently subject to risks and uncertainties. Any number of factors could cause actual results to differ materially from anticipated or forecasted results, including but not limited to, changes in interest and exchange rates and regulatory regimes impacting our international operations, the impact of tax reform laws, the failure of acquisitions to meet our expectations, the failure to manage and implement our organic growth strategy, credit risks involving our larger customers and vendors, termination of our relationship with key vendors or a significant modification of the terms under which we operate with a key vendor, the decline in demand for the products and services that we provide, reduced prices for the products and services that we provide due both to competitor and customer actions, and other factors set forth in the Risk Factors contained in our annual report on Form 10-K for the year ended June 30, 2018, and subsequent report on Form 10-Q, filed with the Securities and Exchange Commission ( SEC ). Although ScanSource believes the expectations in its forwardlooking statements are reasonable, it cannot guarantee future results, levels of activity, performance or achievement. ScanSource disclaims any obligation to update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise, except as may be required by law. Non-GAAP Financial Information In addition to disclosing results that are determined in accordance with United States Generally Accepted Accounting Principles ( GAAP ), the Company also discloses certain non- GAAP measures, including non-gaap operating income, non- GAAP operating margin, non-gaap net income, non-gaap diluted earnings per share, adjusted EBITDA, return on invested capital ( ROIC ) and net sales excluding the impact of foreign currency exchange rates and acquisitions (organic growth). A reconciliation of the Company's non-gaap financial information to GAAP financial information is provided in the Appendix and in the Company s Form 8-K, filed with the SEC, with the quarterly earnings press release for the period indicated. 2

SCANSOURCE OVERVIEW LEADING GLOBAL PROVIDER OF TECHNOLOGY PRODUCTS AND SOLUTIONS Channel sales model Best-of-breed suppliers in specialty technology markets ROIC-driven company POS, PAYMENTS & BARCODE UNIFIED COMMUNICATIONS & COLLABORATION NETWORKING & PHYSICAL SECURITY TELECOM & CLOUD SERVICES NASDAQ: SCSC Headquarters: Greenville, SC Founded in 1992 500+ Technology Suppliers 38,000+ Customers 2,600+ Employees 49 offices: US, Canada, Latin America, Europe, South Africa 3

MISSION To be the center of the solution delivery channel connecting businesses and providing solutions for their complex needs CUSTOMER CHANNELS IT VARS Agents ISOs ISVs VARs = Value-Added Resellers; ISOs = Independent Sales Organizations; ISVs = Independent Software Vendors 4

ROBUST VALUE PROPOSITION FOR SUPPLIERS FOR CUSTOMERS Manage channel credit Provide access to diverse customer channels Create scale and efficiency Enable opportunities in emerging technologies Understand end-user needs Provide more complete technology solutions Offer expertise and technical support 500+ SUPPLIERS Create demand Provide market insights Serve SMB more efficiently Understand and navigate supplier programs 38,000+ CUSTOMERS Custom configuration, platforms & digital tools Deliver market expertise & technical support Offer training, education & marketing services 5

DEEP SUPPLIER PARTNERSHIPS BARCODE, NETWORKING & SECURITY KEY VENDORS 67% BARCODE, NETWORKING & SECURITY % OF NET SALES, Q1 FY19 Segment includes the following acquisitions: KBZ (2015) and POS Portal (2017) 6

DEEP SUPPLIER PARTNERSHIPS COMMUNICATIONS & SERVICES KEY VENDORS 33% COMMUNICATIONS & SERVICES % OF NET SALES, Q1 FY19 Segment includes the following acquisitions: Network1 (2015), Intelisys (2016) and Canpango (2018) 7

High Margin Recurring Revenue Adjacent to Pull through Other Business Software IoT Connected Devices Infrastructure/ Platform Payments Cloud Hosted Voice/Video Carrier Services Managed Services 8

INTELISYS RECURRING REVENUE MODEL Telecom and Cloud Services Distributor Master agent business model Intelisys earns percentage of commissions, building recurring revenues Large, growing addressable market with expected channel shift ~$150 BILLION 10% INDIRECT SMB Spend on Telecom Services % of Market Served by Indirect Channel More than 125 leading cloud carriers and providers; top UCaaS and CCaaS Very low working capital requirements and no inventories Note: Intelisys acquisition completed August 2016 9

POS PORTAL CUSTOMER CHANNELS PAYMENTS SOLUTIONS AT VALUE-ADDED MARGINS ISV Strategy - Example PRE-VALIDATED SOLUTIONS CONTRACTS WITH TOP PROCESSORS BUNDLED CUSTOMER CHANNELS 1,000+ ISOs and AGENTS EASY TO BUY ISV REFERRALS Salon ISV with cloud-based solution (SaaS) 10,000 end users ISV focus: subscriptions not hardware Engineer bundled payment solutions (hardware, software, and support) ISV refers end user to POS Portal Simplify end user experience Note: POS Portal acquisition completed August 2017; ISV = Independent Software Vendor 10

CANPANGO PROFESSIONAL SERVICES Global Salesforce Implementation and Professional Services Business CRM Deep knowledge of CRM and integration with telecom systems Unified Communications Contact Center solutions UCaaS Customer Experience CCaaS Capabilities to help channel partners sell customer experience (CX) solutions Salesforce Managed Partner PROFESSIONAL SERVICES 70+ employees 400+ customers Definitions: CRM (Customer Relationship Management); CCaaS (Contact Center as a Service); UCaaS (Unified Communications as a Service) Note: Canpango acquisition completed August 2018 11

KEY OPPORTUNITIES FOR GROWTH Mobile computing Video surveillance POS Portal Communications channel opportunity Intelisys Network1 Note: Opportunities not listed in order of importance 12

FINANCIAL HIGHLIGHTS 13

LONGER-TERM OPERATING GOALS AND RECENT RESULTS OPERATING GOALS SALES GROWTH: Faster than market GROSS MARGIN 11%+ OPERATING MARGIN 3.5% to 4% ROIC Mid-teens OPERATING GOALS Q1 FY19 Y/Y 5.2% Y/Y, organic* 6.5% Q1 FY19 11.5% Q1 FY19 GAAP 2.2% Non-GAAP* 3.4% Q1 FY19 12.9% FY18 Y/Y 7.8% Y/Y, organic* 4.1% FY18 11.3% FY18 GAAP 1.8% Non-GAAP* 3.2% FY18 12.5% * Non-GAAP operating income excludes amortization of intangibles, changes in fair value of contingent consideration and other non-gaap items. ROIC, a non-gaap measure, is calculated as EBITDA, plus change in fair value of contingent consideration divided by invested capital. See appendix for calculations of non-gaap measures and reconciliations to GAAP measures. 14

CAPITAL ALLOCATION STRATEGY Priorities: organic growth, strategic acquisitions, share repurchase Net leverage of at least 1x EBITDA FY17 to FY19 YTD CASH USES FUNDED BY OPERATING CASH FLOW (+$128 million) AND INCREASE IN NET DEBT (+$248 million) INVESTMENTS IN PROFITABLE GROWTH RETURN OF CASH TO SHAREHOLDERS ACQUISITIONS $341 million CAPEX $18 million SHARE REPURCHASES $21 million 15

STRONG FINANCIAL POSITION FOR GROWTH STRONG BALANCE SHEET AND FINANCIAL FLEXIBILITY 1.8x net debt to adjusted EBITDA, trailing 12-months $19 million in cash and $282 million in debt $400 million committed credit facility; $123 million available $100 million available under share repurchase authorization WORKING CAPITAL MANAGEMENT 5.4 inventory turns (5-qtr range: 5.4 to 6.2) Paid for inventory days of 8.1* (5-qtr range: 6.8 to 11.6) 60 days sales outstanding in receivables* (5-qtr range: 59 to 64) Information as of 9/30/18, unless otherwise indicated * Excludes Intelisys; paid for inventory days represent Q/E inventory days less Q/E accounts payable days 16

INVESTMENT HIGHLIGHTS 1 2 3 4 5 MARKET LEADERSHIP DEEP PARTNERSHIPS EXPANSION OPPORTUNITIES SUSTAINABLE MARGINS STRONG FINANCIALS Leadership position in specialty markets with continued growth driven by innovative technology offerings; aligning the business to address customer needs Access to customer channels and deep vendor partnerships serve as strong competitive advantages Capitalizing on expansion in higher margin and growth areas; opportunity for expansion in Solutions-as-a-Service with recurring revenue opportunities Sustainable margin profile supported by multiple technologies, services and solutions ROIC drives strong balance sheet and financial flexibility enabling disciplined cash deployment into faster growth areas while increasing bottom-line profitability 17

APPENDIX scansource.com 18

$4.5 $4.0 $3.5 $3.0 $2.5 $2.0 $1.5 $1.0 $0.5 $0.0 Net Sales, $ in billions 1993: Alpha Data POS 1994: IPO 0.0 0.0 0.0 0.1 1997: Catalyst VOICE 0.1 SCANSOURCE HISTORY 1997: Secondary Offering 0.2 0.3 0.5 2001: NetPoint LATIN AMERICA 0.6 0.8 2002: ABC UK 1.0 2004: SECURITY 1.2 1.5 2006: T2 Supply VIDEO 1.7 2.0 2008: MTV Telecom UK 2.2 2009: Algol Europe GERMANY/ VOICE 1.8 2.1 2011: CDC Brasil BRAZIL/ BC&POS 2.7 3.0 2.9 2.9 2015: Network1 Brazil COMMS 2014: IMAGO, Europe VIDEO & VOICE 3.2 2016: INTELISYS US SERVICES 2015: KBZ US COMMS 3.5 3.6 '93 '94 '95 '96 '97 '98 '99 '00 '01 '02 '03 '04 '05 '06 '07 '08 '09 '10 '11 '12 '13 '14 '15 '16 '17 '18 2017: POS Portal US POS 3.8 2018: Canpango US SERVICES Since inception, completed 28 acquisitions Net sales for fiscal years ended 6/30 10 years 20 years 10-Year Compound Annual Growth Rate: 6% 19

SEGMENT FINANCIAL RESULTS Q1 FY19 WORLDWIDE BARCODE, NW & SECURITY WORLDWIDE COMMUNICATIONS & SERVICES $ in millions Q1 FY19 Q4 FY18 Q1 FY18 $ in millions Q1 FY19 Q4 FY18 Q1 FY18 Net sales $655.1 $684.6 $620.3 Gross profit $62.0 $62.4 $57.5 Gross margin 9.5% 9.1% 9.3% Operating income $13.5 $15.8 $14.0 Operating income % 2.1% 2.3% 2.3% Net sales $317.8 $309.3 $304.2 Gross profit $50.3 $51.0 $48.5 Gross margin 15.8% 16.5% 15.9% Operating income $8.3 $4.0 $(6.3) Operating income % 2.6% 1.3% (2.1)% Non-GAAP operating income $16.5 $16.6 $15.9 Non-GAAP operating income $16.2 $14.2 $14.7 Non-GAAP operating income % 2.5% 2.4% 2.6% Non-GAAP operating income % 5.1% 4.6% 4.8% Non-GAAP operating income excludes amortization of intangibles, change in fair value of contingent consideration and other non-gaap items. See Appendix for calculation of non-gaap measures and reconciliations to GAAP measures. 20

APPENDIX: NON-GAAP FINANCIAL INFORMATION Y/Y Sales Growth Organic and Reported ($ in thousands) Q1 FY18 Q2 FY18 Q3 FY18 Q4 FY18 FY18 Q1 FY19 Consolidated: Net sales, as reported $ 924,559 $1,032,212 $ 895,637 $ 993,852 $3,846,260 $ 972,900 Foreign exchange impact (8,039) (13,831) (15,646) (100) (37,616) 20,820 Net sales, constant currency 916,520 1,018,381 879,991 993,752 3,808,644 993,720 Less: Acquisitions (24,303) (19,706) (22,361) (30,842) (97,211) (24,429) Net sales, constant currency excluding acquisitions $ 892,217 $ 998,675 $ 857,630 $ 962,910 $3,711,433 $ 969,291 Prior Year Quarter Net sales, as reported $ 932,566 $ 904,792 $ 813,538 $ 917,291 $3,568,186 $ 924,559 Less: Acquisitions (2,863) - - - (2,863) (14,553) Prior Year Quarter Net sales, as adjusted $ 929,703 $ 904,792 $ 813,538 $ 917,291 $3,565,323 $ 910,006 Y/Y% Change: Sales growth, as reported -0.9% 14.1% 10.1% 8.3% 7.8% 5.2% Sales growth, constant currency -1.7% 12.6% 8.2% 8.3% 6.7% 7.5% Sales growth, constant currency excluding acquisitions (organic growth) -4.0% 10.4% 5.4% 5.0% 4.1% 6.5% (a) Year-over-year sales growth excluding the translation impact of changes in foreign currency rates. Calculated by translating the net sales for the quarter indicated into U.S. dollars using the weighted average foreign exchange rates for the period year quarter. 21

APPENDIX: NON-GAAP FINANCIAL INFORMATION Highlights by Segment QTR Quarter Ended September 30, 2018 ($ in thousands) WW Barcode, WW Comms. NW & Security & Services Corporate Consolidated Net sales $ 655,113 $ 317,787 $ - $ 972,900 GAAP operating income $ 13,532 $ 8,255 $ (355) $ 21,432 Adjustments: Amortization of intangible assets 2,309 2,694-5,003 Change in fair value of contingent consideration - 4,584-4,584 Acquisition costs - - 355 355 Restructuring costs 708 620-1,328 Non-GAAP operating income $ 16,549 $ 16,153 $ - $ 32,702 GAAP operating income % (of net sales) 2.07% 2.60% n/m 2.20% Non-GAAP operating income % (of net sales) 2.53% 5.08% n/m 3.36% Quarter Ended June 30, 2018 ($ in thousands) WW Barcode, WW Comms. NW & Security & Services Corporate Consolidated Net sales $ 684,552 $ 309,300 $ - $ 993,852 GAAP operating income $ 15,768 $ 3,991 $ - $ 19,759 Adjustments: Amortization of intangible assets 2,309 2,747-5,056 Change in fair value of contingent consideration - 8,448-8,448 Tax recovery (1,512) (954) - (2,466) Non-GAAP operating income $ 16,565 $ 14,232 $ - $ 30,797 GAAP operating income % (of net sales) 2.30% 1.29% n/m 1.99% Non-GAAP operating income % (of net sales) 2.42% 4.60% n/m 3.10% 22

APPENDIX: NON-GAAP FINANCIAL INFORMATION Highlights by Segment QTR Quarter Ended September 30, 2017 ($ in thousands) WW Barcode, WW Comms. NW & Security & Services Corporate Consolidated Net sales $ 620,329 $ 304,230 $ - $ 924,559 GAAP operating income $ 14,035 $ (6,265) $ (172) $ 7,598 Adjustments: Amortization of intangible assets 1,774 3,237-5,011 Change in fair value of contingent consideration 69 16,812-16,881 Legal settlement, net of attorney fees - 952-952 Acquisition costs - - 172 172 Non-GAAP operating income $ 15,878 $ 14,736 $ - $ 30,614 GAAP operating income % (of net sales) 2.26% -2.06% n/m 0.82% Non-GAAP operating income % (of net sales) 2.56% 4.84% n/m 3.31% n/m = not meaningful 23

APPENDIX: NON-GAAP FINANCIAL INFORMATION Return on Invested Capital (ROIC) Q1 FY19 FY18 ($ in thousands) Return on invested capital (ROIC), annualized (a) 12.9% 12.5% Reconciliation of Net Income to EBITDA Net income - GAAP $ 14,322 $ 33,153 Plus: Interest expense 2,627 9,149 Plus: Income taxes 4,902 27,772 Plus: Depreciation and amortization 9,268 37,495 EBITDA 31,119 107,569 Change in fair value of contingent consideration 4,584 37,043 Acquisition costs 355 172 Tax recovery and related interest income - (3,119) Legal settlement, net of attorney fees - 952 Restructuring Costs 1,328 - Adjusted EBITDA (numerator for ROIC)(non-GAAP) $ 37,386 $ 142,617 Invested Capital Calculation Equity - beginning of the quarter $ 866,376 $ 837,145 Equity - end of quarter 877,897 866,376 Change in fair value of contingent consideration, net of tax 3,487 24,697 Acquisition costs, net of tax 355 172 Tax recovery and related interest income - (2,058) Legal settlement, net of attorney fees, net of tax - 771 Tax reform charges - 9,034 Restructuring costs, net of tax 955 - Average equity 874,535 868,069 Average funded debt (b) 272,277 276,233 Invested capital (denominator for ROIC)(non-GAAP) $ 1,146,812 $ 1,144,302 (a) Calculated as net income plus interest expense, income taxes, depreciation and amortization (EBITDA), annualized divided by invested capital for the period. Adjusted EBITDA reflects other adjustments for non-gaap measures. (b) Average daily amounts outstanding on short-term and long-term interest-bearing debt. 24

APPENDIX: NON-GAAP FINANCIAL INFORMATION Gross Margin and Non-GAAP Operating Income % ($ in millions) FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18 Net sales $1,848.0 $2,115.0 $2,666.5 $3,015.3 $2,877.0 $2,913.6 $3,218.6 $3,540.2 $3,568.2 $3,846.3 Gross margin 11.3% 10.4% 10.3% 10.0% 10.2% 10.3% 10.2% 10.0% 10.8% 11.3% GAAP operating income $ 74.1 $ 75.8 $ 113.1 $ 113.5 $ 51.0 $ 121.8 $ 101.4 $ 96.9 $ 88.2 $ 67.6 Adjustments: Amortization of intangible assets 2.6 2.0 3.0 6.4 4.9 3.9 6.6 9.8 15.5 20.7 Change in fair value of contingent consideration - - (0.1) 0.1 1.8 2.3 2.7 1.3 5.2 37.0 Acquisition costs - - - - - - 3.3 0.9 1.3 0.2 Impairment charges, including ERP & goodwill, and Belgian costs - - - - 50.9 - - - - - Tax recovery and related interest income - - - - - - - - - (2.5) Legal recovery, net of attorney fees - - - - - (15.5) - - - 1.0 Non-GAAP operating income $ 76.7 $ 77.8 $ 116.0 $ 120.0 $ 108.7 $ 112.5 $ 114.0 $ 108.9 $ 110.2 $ 124.0 GAAP operating income % (of net sales) 4.01% 3.58% 4.24% 3.76% 1.77% 4.18% 3.15% 2.74% 2.47% 1.76% Non-GAAP operating income % (of net sales) 4.15% 3.68% 4.35% 3.98% 3.78% 3.86% 3.54% 3.08% 3.09% 3.22% 25