INVESTOR PRESENTATION NOVEMBER 2015

Similar documents
INVESTOR PRESENTATION SEPTEMBER 2015

INVESTOR PRESENTATION FEBRUARY 2016

INVESTOR PRESENTATION NOVEMBER 2014

RAYMOND JAMES TECHNOLOGY INVESTORS CONFERENCE DECEMBER 6, 2016

INVESTOR PRESENTATION SEPTEMBER 2017

INVESTOR PRESENTATION NOVEMBER 2017

INVESTOR PRESENTATION DECEMBER 2018

INVESTOR PRESENTATION AUGUST 2018

INVESTOR PRESENTATION FEBRUARY 2019

INVESTOR PRESENTATION JUNE 2018

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

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

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

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

CFO COMMENTARY Q4 FY 2018

CFO COMMENTARY Q2 FY 2018

CFO COMMENTARY Q3 FY 2018

CFO COMMENTARY Q1 FY 2019

Q3 Fiscal Year 2019 Financial Highlights

SYNNEX Closes the Acquisition of Westcon-Comstor Americas Business Solidifies SYNNEX as a leader in the security and communications market

Q1 Fiscal Year 2019 Financial Highlights

INVESTOR PRESENTATION. Fall 2017

Fiscal 2019 First Quarter Results. October 30, 2018

20 th Annual Needham Growth Conference. January 17, 2018

2018 First Quarter Earnings Call. February 8, 2018

2018 Second Quarter Earnings Call. May 8, 2018

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

Supplementary Materials First Quarter Fiscal 2018 Earnings Call

Investor Presentation February eplus inc.

Lawson Products Announces Third Quarter 2018 Results

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

Investor Presentation November eplus inc.

Results for Q2 Fiscal 2018

OMAM. Investor Presentation. Fourth Quarter 2014

December Colliers International Group Inc. Investor Presentation

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

ITW Conference Call Fourth Quarter 2012

Results for Q4 Fiscal 2017

Results for Q2 Fiscal 2019

WESCO International John Engel Chairman, President and CEO. EPG Conference May 16, 2016

CDW. Investor Presentation. Winter/Spring 2019

October 26, Earnings Summary Third Quarter FY 2016

September Colliers International Group Inc. Investor Presentation

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

Twitter. 1Q 2014 Earnings Report

ZEBRA TECHNOLOGIES FIRST QUARTER 2016 RESULTS May 10, 2016

Safe Harbor Non-GAAP Financial Information

2018 SECOND QUARTER FINANCIAL RESULTS

Safe Harbor Non-GAAP Financial Information

Q1 FY17 Financial Results

Investor Presentation August 2018

Aon plc. First Quarter 2017 Results May 9, 2017

Sanmina. Q1 FY 19 Results. January 28, 2019 WHAT WE MAKE, MAKES A DIFFERENCE

Sonus Networks Reports 2014 First Quarter Results

Beacon Roofing Supply Reports First Quarter 2014 Results

Q3 FY 18 Financial Results

CDW Reports Third Quarter 2015 Results

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

Transcat Reports Fiscal 2015 Second Quarter Record Revenue of $31.1 Million; Earnings per Diluted Share Up 20%

Fiscal 2018 Fourth Quarter Results. July 26, 2018

SCANSOURCE INC FORM 10-Q. (Quarterly Report) Filed 05/02/13 for the Period Ending 03/31/13

Q2 FY07 Earnings April 25, 2007

April 24, Second Quarter Fiscal 2013 Earnings

Results for Q1 Fiscal 2018

Q1 16 Results. April 2016

ITW Conference Call First Quarter 2013

Our Transformation Continues. March 21, 2018

Second Quarter Fiscal Quarter Ended April 1, 2017

SUPPLEMENTAL FINANCIAL INFORMATION Q3 FISCAL YEAR 2018 (QUARTER ENDED DEC 31, 2017)

Sanmina. Q4 & FY 18 Results. October 29, 2018 WHAT WE MAKE, MAKES A DIFFERENCE

Second Quarter 2013 Results. July 25, 2013

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

CIRCOR Reports Fourth-Quarter and Year-End 2013 Financial Results

Plantronics to Acquire Polycom

FLEX RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

Safe Harbor. Non-GAAP Financial Information

Results for Q4 Fiscal 2018

Results for Q3 Fiscal 2018

Beacon Roofing Supply Reports Fourth Quarter and Fiscal Year 2017 Results

Financial and Operating Results. Second Quarter and First Half 2016

Q Investors Presentation

Trimble Reports First Quarter Revenue of $289.0 Million and Non-GAAP Earnings Per Share of $0.28

April 22, Second Quarter Fiscal 2015 Earnings

THIRD QUARTER 2018 RESULTS November 6, 2018

Roper Technologies, Inc. EPG Annual Spring Conference

Conference Call Brooks Automation First Quarter FY19 Financial Results. February 5, 2019

November 5, Fourth Quarter and Fiscal 2014 Earnings

IAC REPORTS Q SUMMARY RESULTS. ($ in millions except per share amounts)

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

Q3 FY18 Financial Update

Financial Results for Q October 26, 2017

Western New York Investors Conference September 28, 2012

First Quarter 2019 Earnings Presentation February 6, 2019

INC Research Q4 & Full Year 2016 Financial Results. February 28, 2017

Avnet Fiscal First Quarter 2019 Financial Results. Bill Amelio Chief Executive Officer

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

TDS reports strong third quarter 2018 results

First Quarter Fiscal Quarter Ended December 31, 2016

2018 Outlook. Webcast Presentation December 13, 2017

Transcription:

INVESTOR PRESENTATION NOVEMBER 2015

SAFE HARBOR This presentation may contain certain comments, which are forward-looking statements 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, may be forwardlooking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking information is inherently subject to risks and uncertainties; these statements are subject to the safe harbor created by the Private Securities Litigation Reform Act of 1995. Any number of factors could cause actual results to differ materially from anticipated results. For more information concerning factors that could cause actual results to differ from anticipated results, see the Risk Factors included in the Company s annual report on Form 10-K for the fiscal year ended June 30, 2015, as well as the quarterly report on Form 10-Q for the quarter ended September 30, 2015, filed with the Securities and Exchange Commission ( SEC ). Although ScanSource believes the expectations reflected in its forward-looking statements are reasonable, it cannot guarantee future results, levels of activity, performance or achievements. ScanSource disclaims any intentions or 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. 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, return on invested capital ( ROIC ) and the percentage change in net sales excluding the impact of foreign currency exchange rates. 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

OVERVIEW Leading global provider of technology products and solutions Attractive markets: Point-of-Sale and Barcode Communications (voice, video and data) Networking and Physical Security Emerging Technologies 300+ technology manufacturers 35,000+ value-added technology resellers NASDAQ: SCSC Headquarters: Greenville, SC ~2,100 Employees Founded in 1992 43 offices: US, Canada, Latin America, Europe 3

THE SCANSOURCE DIFFERENCE 4

ATTRACTIVE MARKETS Point-of-Sale (POS) and Barcode Mobile Computers, Scanners, Printers, POS systems, Payment Terminals Communications Voice, Video and Data Networking and Physical Security Video Surveillance, Access Control, Networking Emerging Technologies 3D Printing 5

PROVEN BUSINESS MODEL FOCUS: VALUE-ADDED MARGINS and RETURN ON INVESTED CAPITAL GROWTH Best-of-Breed Dedicated Committed to Value-Added Superior faster than Technology BUSINESS CHANNEL SERVICES CUSTOMER market VENDORS UNITS with (two-tier) SERVICE growth Shared sell only to Services resellers 6

GROWTH STRATEGY FOCUS: FASTER THAN MARKET GROWTH Incremental CHANNEL MULTI- MARKET NEW vendors Selective MARKET SHIFT VENDOR SHARE and NEW Strategic growth Direct to solutions gains geographies ACQUISITIONS Indirect; One-Tier to Two-Tier 7

SEGMENTS ENHANCE TECHNOLOGY FOCUS Worldwide Barcode and Security President Business Units: POS and Barcode Networking and Security KBZ* Worldwide Communications and Services President Business Units: Communications Imago** Network1** * Recent acquisition completed Sept 15 ** Recent acquisitions completed Sept 14 (Imago) and Jan 15 (Network1) 8

DEDICATED BUSINESS UNITS By Technology and Geography POS and Barcode Business Unit President Sales Merchandising Technical Support Networking and Physical Security Business Unit President Sales Merchandising Technical Support Communications Business Unit President Sales Merchandising Technical Support Business Units: North America, Europe, Latin America Business Units: North America; KBZ Business Units: North America, Europe, Latin America; ScanSource Catalyst (NA) Shared Services Centralized Logistics Reseller Financial Services Customer Service Marketing Services Human Resources Finance & Accounting Legal 9

VALUE-ADDED SERVICES Financial Services Programs Expert Sales Reps Logistical Excellence RESELLER Product Mgmt Teams Service Contracts Technical Support Specialists 10

MORE VALUE TO RESELLERS Differentiated approach to selling Help resellers grow their business Extend resources Expand capabilities PLUS, business unit tools, such as online configuration, pricing and product selection, and educational programs 11

DISTRIBUTOR OF GROWTH TECHNOLOGIES Unified Communications Videoconferencing IP Video Surveillance RFID and Barcode Imaging Enterprise Mobility Retail Mobile POS, Mobile Payments Payment Processing Terminals Cloud-based Services 3D Printing 12

POS AND BARCODE KEY VENDORS Business Units: ScanSource POS and Barcode in US/Canada, Europe, Latin America 13

NETWORKING AND SECURITY KEY VENDORS Business Units: ScanSource Networking and Security in US/Canada, KBZ in US 14

COMMUNICATIONS KEY VENDORS Business Units: ScanSource Catalyst and ScanSource Communications in US/Canada; Imago ScanSource and ScanSource Communications in Europe; Network1 ScanSource in Brazil 15

INTERNATIONAL GROWTH 43 offices in US, Canada, Latin America and Europe 16

INTERNATIONAL GROWTH 10 years ago Now 11% International 26% International 89% US & Canada 74% US & Canada % of Net Sales, Q1 FY06 % of Net Sales, Q1 FY16 17

INTERNATIONAL GROWTH Europe POS and Barcode Europe Communications Europe Physical Security LA POS and Barcode LA Communications LA Physical Security 18

SELECTIVE STRATEGIC ACQUISITIONS KBZ United States ~75 employees Sept 15 IMAGO Europe ~120 employees Sept 14 NETWORK1 Brazil/Latin America ~400 employees Jan 15 19

FINANCIAL OVERVIEW 20

STRONG FINANCIAL POSITION FOR GROWTH Capital Allocation Opportunities Plan: organic growth, strategic acquisitions, share repurchases $59 million remaining on share repurchase authorization Move toward leverage of at least 1x EBITDA Strong Balance Sheet and Financial Flexibility 0.46x net debt to EBITDA, trailing 12-months $41 million in cash and $94 million in debt $300 million revolving credit facility; $213 million available Working Capital Management 5.3* inventory turns (5-qtr range: 5.3-5.9) Paid for inventory days of 13* (5-qtr range: 6-13) 56* days sales outstanding in receivables (5-qtr range: 55-57) Information as of 9/30/15, unless otherwise indicated * Excludes the impact of KBZ, which was completed 9/4/15 21

GROSS MARGIN % SCSC vs. Broadlines/Hybrid 15% 10% 5% 0% 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 ScanSource Broadlines/Hybrid (IM, SNX, TECD) Information for calendar year indicated 22

GROSS AND OPERATING MARGINS % SCSC Historical margins 12% 10% Gross Margin 8% 6% 4% Non-GAAP Operating Margin* 2% 0% 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 Information for fiscal year indicated * Excludes amortization of intangible assets, change in fair value of contingent consideration, and other select items in FY13, FY14 and FY15. See Appendix for calculation of non-gaap measures and reconciliations to GAAP measures. 23

Gross Margin % FINANCIAL MARGINS ANALYSIS 16% 14% 12% AVT ARW Specialty Distributors 10% 8% 6% 4% TECD IM Average SNX SCSC* Broadline/ Hybrid Distributors Average 2% 0% 0% 1% 2% 3% 4% 5% EBITDA Margin % Note: Data from latest annual 10-K SEC filings based upon continuing operations. * SCSC EBITDA excludes acquisition costs and change in fair value of contingent consideration. See Appendix for reconciliation to GAAP measure. 24

RETURN ON INVESTED CAPITAL ROIC is a key metric used to manage our business Executive compensation is directly tied to ROIC performance Dec 13 Mar 14 Jun 14 Sep 14 Dec 14 Mar 15 Jun 15 Sep 15 16% 15% 14% 16% 15% 12% 15% 15% ROIC, a non-gaap measure, is calculated as net income plus interest expense, income taxes, depreciation and amortization (EBITDA), plus change in fair value of contingent consideration divided by invested capital for the period. Invested capital is defined as average equity plus average daily funded interest-bearing debt for the period. EBITDA excludes acquisition costs and a $15.5 million for a legal recovery, net of attorney fees for the quarter ended 6/30/14. A reconciliation of the Company s non-gaap financial information to GAAP financial information is provided in the Appendix. 25

IN SUMMARY Leading global provider of technology products and solutions in the specialty technology markets we serve Attractive target markets Proven and focused business model Experienced and committed management team Balance sheet strength and financial flexibility History of consistent performance Positioned for profitable growth 26

APPENDIX scansource.com 27

$3.5 $3.0 Net Sales, $ in billions SCANSOURCE HISTORY 2011: CDC Brasil BRAZIL/ 2009: BC&POS Algol Europe GERMANY/ VOICE 3.0 2015: Network1 Brazil COMMS 2014: IMAGO, Europe VIDEO & VOICE 2.9 2.9 3.2 2015: KBZ US COMMS $2.5 $2.0 $1.5 $1.0 $0.5 $0.0 1993: Alpha Data POS 1994: IPO 0.0 0.0 0.0 0.1 1997: Catalyst VOICE 0.1 1997: Secondary Offering 0.2 0.3 0.5 2001: NetPoint LATIN AMERICA 0.6 2002: ABC UK 0.8 1.0 2004: SECURITY 1.2 '93 '94 '95 '96 '97 '98 '99 '00 '01 '02 '03 '04 '05 '06 '07 '08 '09 '10 '11 '12 '13 '14 '15 1.5 2006: T2 Supply VIDEO 1.7 2.0 2008: MTV Telecom UK 2.2 1.8 2.1 2.7 Since inception, completed 24 acquisitions Net sales for fiscal years ended 6/30 10 years 20 years 10-Year Compound Annual Growth Rate: 8% 28

ACQUISITION: KBZ Description Key Vendor/ Focus Key Talent/ Employees Premier Cisco video conferencing distributor in the United States, formerly Tandberg s largest distributor Specialized focus on video, cloud and services Sales for the TTM ended 6/30/15 ~ over $225 million Established in 1987; HQ in Doylestown, PA Exclusive focus on Cisco (~90%) and complementary vendors Cisco Americas Collaboration Distributor of the Year in 2014 Cisco Americas Cloud Distributor of the Year in 2015 Specialized public sector team for Federal, state and local ~ 75 employees Operations in US with regional sales teams Kyle Zorzi, KBZ s Vice President, to serve as SVP of KBZ, a ScanSource Company Accretion/ Closing Expected to be accretive to EPS and ROIC in the first year after closing, excluding one-time acquisition costs Completed 9/4/15 29

SEGMENT FINANCIAL RESULTS Q1 FY16 WW Barcode & Security WW Communications & Services $ in millions Q1 FY16 Q4 FY15 Q1 FY15 $ in millions Q1 FY16 Q4 FY15 Q1 FY15 Net sales $515.7 $489.6 $501.0 Gross profit $44.7 $44.4 $43.0 Gross margin 8.7% 9.1% 8.6% Operating income $13.1 $12.2 $12.5 Operating income % 2.5% 2.5% 2.5% Net sales $355.2 $367.1 $290.8 Gross profit $42.9 $46.9 $34.6 Gross margin 12.1% 12.8% 11.9% Operating income $11.6 $12.9 $17.8 Operating income % 3.3% 3.5% 6.1% Non-GAAP operating income $13.8 $13.4 $13.6 Non-GAAP operating income $14.6 $15.2 $18.2 Non-GAAP operating income % 2.7% 2.7% 2.7% Non-GAAP operating income % 4.1% 4.1% 6.3% Non-GAAP operating income excludes amortization of intangibles and change in fair value of contingent consideration. See Appendix for calculation of non-gaap measures and reconciliations to GAAP measures. 30

TWO-TIER BUSINESS MODEL MANUFACTURER DISTRIBUTOR VALUE-ADDED RESELLER END USER MFR Operation Recruit VARs Sales R&D Educate VARs Marketing Marketing Support VARs Field Service Technical Support Reseller Financing Partner Marketing Inventory Management Technical Support Marketing

APPENDIX: NON-GAAP FINANCIAL INFORMATION ($ in thousands) Year Ended June 30, 2015 2014 Return on invested capital (ROIC), annualized (a) 14.6% 15.7% Reconciliation of Net Income (Loss) to EBITDA Net income - GAAP $ 65,419 $ 81,789 Plus: Income taxes 34,487 41,318 Plus: Interest expense 1,797 731 Plus: Depreciation and amortization 11,997 7,375 EBITDA 113,700 131,213 Change in fair value of contingent consideration 2,667 2,311 Acquisition costs 3,254 - Legal recovery, net of attorney fees - (15,490) Adjusted EBITDA (numerator for ROIC)(non-GAAP) $ 119,621 $ 118,034 Invested Capital Calculation Equity - beginning of the quarter/year $ 802,643 $ 695,956 Equity - end of quarter/year 808,985 802,643 Add: Change in fair value of contingent consideration, net of tax 1,842 1,525 Add: Acquisition costs, net of tax 3,254 - Less: Legal recovery, net of attorney fees, net of tax - (9,756) Average equity 808,362 745,184 Average funded debt (b) 13,421 5,429 Invested capital (denominator for ROIC)(non-GAAP) $ 821,783 $ 750,613 Notes: (a) Calculated as net income plus interest expense, income taxes, depreciation and amortization (EBITDA), plus change in fair value of contingent consideration divided by invested capital for the period. (b) Average daily amounts outstanding on our short-term and long-term interest-bearing debt. 32

APPENDIX: NON-GAAP FINANCIAL INFORMATION ($ in thousands) Q1 FY16 Q4 FY15 Q3 FY15 Q2 FY15 Q1 FY15 Q4 FY14 Q3 FY14 Q2 FY14 Return on invested capital (ROIC), annualized (a) 14.6% 15.2% 12.1% 14.8% 16.2% 14.0% 15.3% 16.2% Reconciliation of Net Income (Loss) to EBITDA Net income (loss) - GAAP $15,996 $16,447 $12,943 $16,821 $19,208 $27,105 $16,949 $18,298 Plus: Income taxes 8,426 8,464 6,878 9,117 10,028 13,774 9,031 9,511 Plus: Interest expense 281 509 891 207 190 33 217 235 Plus: Depreciation and amortization 3,938 3,947 3,710 2,443 1,897 1,985 1,743 1,778 EBITDA (numerator for ROIC)(non-GAAP) 28,641 29,367 24,422 28,588 31,323 42,897 27,940 29,822 Change in fair value of contingent consideration (CC) 1,564 1,406 285 463 513 93 981 499 Adjustments (b) 220 138 292 1,474 1,350 (15,490) - - Adjusted EBITDA (numerator for ROIC)(non-GAAP) $30,425 $30,911 $24,999 $30,525 $33,186 $27,500 $28,921 $30,321 Invested Capital Calculation Equity - beginning of the quarter $808,985 $799,051 $818,748 $810,265 $802,643 $772,786 $751,446 $723,748 Equity - end of quarter 764,693 808,985 799,051 818,748 810,265 802,643 772,786 751,446 Add: Change in fair value of CC, net of tax 1,080 955 200 346 341 61 647 330 Add: Adjustments, net of tax (a) 220 138 292 1,474 1,350 (9,756) - - Average equity 787,489 804,565 809,146 815,417 807,300 782,867 762,440 737,762 Average funded debt (b) 39,124 10,377 32,046 5,429 6,205 5,429 5,429 5,429 Invested capital (denominator for ROIC)(non-GAAP) $826,613 $814,942 $841,192 $820,846 $813,505 $788,296 $767,869 $743,191 Notes: (a) Calculated as net income plus interest expense, income taxes, depreciation and amortization (EBITDA), plus change in fair value of contingent consideration, annualized divided by invested capital for the period. (b) EBITDA excludes acquisition costs ($0.2 million for the quarter ended 9/30/15, $0.1 million for the quarter ended 6/30/15, $0.3 million for the quarter ended 3/31/15, $1.5 million for the quarter ended 12/31/14, $1.3 million for the quarter ended 9/30/14) and $15.5 million for a legal recovery, net of attorney fees for the quarter ended 6/30/14. (c) Average daily amounts outstanding on our short-term and long-term interest-bearing debt. 33

APPENDIX: NON-GAAP FINANCIAL INFORMATION Segment Financial Results ($ in thousands) Quarter Ended September 30, 2015 WW Barcode & Security WW Comms. & Services Corporate Consolidated Net sales $ 515,669 $ 355,160 $ - $ 870,829 GAAP operating income $ 13,082 $ 11,579 $ (220) $ 24,441 Adjustments: Amortization of intangible assets 610 1,575-2,185 Change in fair value of contingent consideration 126 1,438-1,564 Acquisition costs - - 220 220 Non-GAAP operating income $ 13,818 $ 14,592 $ - $ 28,410 GAAP operating income % (of net sales) 2.5% 3.3% n/m 2.8% Non-GAAP operating income % (of net sales) 2.7% 4.1% n/m 3.3% Quarter Ended September 30, 2014 WW Barcode & Security WW Comms. & Services Corporate Consolidated Net sales $ 500,960 $ 290,760 $ - $ 791,720 GAAP operating income $ 12,541 $ 17,786 $ (1,350) $ 28,977 Adjustments: Amortization of intangible assets 580 412-992 Change in fair value of contingent consideration 498 15-513 Acquisition costs - - 1,350 1,350 Non-GAAP operating income $ 13,619 $ 18,213 $ - $ 31,832 GAAP operating income % (of net sales) 2.5% 6.1% n/m 3.7% Non-GAAP operating income % (of net sales) 2.7% 6.3% n/m 4.0% n/m = not meaningful 34

APPENDIX: NON-GAAP FINANCIAL INFORMATION ($ in millions) FY '06 FY '07 FY '08 FY '09 FY '10 FY '11 FY '12 FY '13 FY '14 FY '15 Net sales $1,665.6 $1,986.9 $2,175.5 $1,848.0 $2,115.0 $2,666.5 $3,015.3 $2,877.0 $2,913.6 $3,218.6 GAAP operating income $ 63.3 $ 75.3 $ 94.0 $ 74.1 $ 75.8 $ 113.1 $ 113.5 $ 51.0 $ 121.8 $ 101.4 Adjustments: Amortization of intangible assets 0.2 2.1 2.5 2.6 2.0 3.0 6.4 4.9 3.9 6.6 Change in fair value of contingent consideration - - - - - (0.1) 0.1 1.8 2.3 2.7 Acquisition costs - - - - - - - - - 3.3 Impairment charges, including ERP & goodwill, and Belgian costs - - - - - - - 50.9 - - Legal recovery, net of attorney fees - - - - - - - - (15.5) - Non-GAAP operating income $ 63.5 $ 77.4 $ 96.5 $ 76.7 $ 77.8 $ 116.0 $ 120.0 $ 108.7 $ 112.5 $ 114.0 GAAP operating income % (of net sales) 3.80% 3.79% 4.32% 4.01% 3.58% 4.24% 3.76% 1.77% 4.18% 3.15% Non-GAAP operating income % (of net sales) 3.81% 3.90% 4.43% 4.15% 3.68% 4.35% 3.98% 3.78% 3.86% 3.54% 35