INVESTOR PRESENTATION AUGUST 2018

Similar documents
INVESTOR PRESENTATION DECEMBER 2018

INVESTOR PRESENTATION FEBRUARY 2019

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

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 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

INVESTOR PRESENTATION. Fall 2017

Q3 Fiscal Year 2019 Financial Highlights

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

ZEBRA TECHNOLOGIES FIRST QUARTER 2016 RESULTS May 10, 2016

20 th Annual Needham Growth Conference. January 17, 2018

Q3 FY18 Financial Update

Safe Harbor. Non-GAAP Financial Information

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

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

Ooma Reports First Quarter Fiscal Year 2019 Financial Results

Q1 Fiscal Year 2019 Financial Highlights

Safe Harbor Non-GAAP Financial Information

CDW Reports Third Quarter 2015 Results

2018 Third Quarter October 23, 2018

Investor Presentation February eplus inc.

Supplementary Materials Second Quarter Fiscal 2018 Earnings Call

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

Black Box Corporation Investor Presentation

Investor Presentation November eplus inc.

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

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

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

Ooma Reports Fourth Quarter and Fiscal Year 2018 Financial Results

Safe Harbor Non-GAAP Financial Information

Twitter. 1Q 2014 Earnings Report

CDW. Investor Presentation. Winter/Spring 2019

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

Fiscal 2019 First Quarter Results. October 30, 2018

Q Financial Results

2017 FOURTH QUARTER. January 23, Total System Services, Inc. Proprietary. All rights reserved worldwide.

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

Q Financial Results

THIRD QUARTER 2018 RESULTS November 6, 2018

NASDAQ 38th Investor Conference

Q Financial Results

Salesforce. NYSE:

Wix.com Reports First Quarter 2016 Results

Logitech Delivers Best Annual Retail Sales Growth in Five Years

Cogent Communications Reports First Quarter 2015 Results and Increases Regular Quarterly Dividend on Common Stock

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

Q Financial Results

Technology Investors

2017 SECOND QUARTER. July 25, Total System Services, Inc. Proprietary. All rights reserved worldwide.

Cogent Communications Reports Second Quarter 2015 Results and Increases Regular Quarterly Dividend on Common Stock

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

Q Financial Results

Plantronics to Acquire Polycom

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

2016 FIRST QUARTER. April 26, Total System Services, Inc. Proprietary. All rights reserved worldwide.

Q Financial Results

Q4 FY18 Financial Update

Wix Reports Strong Third Quarter 2016 Results, Exceeding Expectations Leading to Significant Increase in Full Year Outlook

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

Investor Presentation. November 2018

4 th Quarter 2018 Earnings Release Conference Call

RADIANT LOGISTICS ANNOUNCES RESULTS FOR THE FOURTH FISCAL QUARTER AND YEAR ENDED JUNE 30, 2018

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

INSIGHT ENTERPRISES, INC. REPORTS RECORD THIRD QUARTER 2017 RESULTS AND CONFIRMS 2017 GUIDANCE

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

UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C FORM 8-K CURRENT REPORT

ACI Worldwide (ACIW) BAML 2014 Leveraged Finance Conference

Investor Presentation August 2018

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

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

AKAMAI REPORTS FIRST QUARTER 2014 FINANCIAL RESULTS

Investor Presentation

WELCOME. TSYS Investor Day. May 24, Total System Services, Inc. Proprietary. All rights reserved worldwide.

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

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

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

Our Transformation Continues. March 21, 2018

2018 Cabot Microelectronics Corporation 1

Aon plc. First Quarter 2017 Results May 9, 2017

Q1 Fiscal Year 2018 Financial Results Conference Call August 1, 2017

VONAGE HOLDINGS CORP.

Avery Dennison Jefferies Industrials Conference

PCM Reports Record Second Quarter Results

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

Driving Profitable Growth

2018 FIRST QUARTER. April 24, Total System Services, Inc. Proprietary. All rights reserved worldwide.

Transcription:

INVESTOR PRESENTATION AUGUST 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, 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 SPECIALTY TECHNOLOGY PRODUCTS AND SOLUTIONS Two-tier value-added business 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 companies and people around the globe 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 Top 15 suppliers represent more than 80% of net sales No single customer represents more than 6% of net sales 5

DEEP SUPPLIER PARTNERSHIPS BARCODE, NETWORKING & SECURITY KEY VENDORS 68% BARCODE, NETWORKING & SECURITY % OF NET SALES, FY18 Segment includes POS and Barcode in US/Canada, Europe, Latin America/Brazil; Networking and Security in US/Canada; ScanSource KBZ and POS Portal in US 6

DEEP SUPPLIER PARTNERSHIPS COMMUNICATIONS & SERVICES KEY VENDORS 32% COMMUNICATIONS & SERVICES % OF NET SALES, FY18 Segment includes Communications in US/Canada and Europe; Intelisys and Canpango in US/Canada; Network1 in Latin America/Brazil 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 Sales partners earn commissions from suppliers on end-user sales Intelisys earns percentage of commissions, building recurring revenues Very low working capital requirements and no inventories Large, growing addressable market with expected channel shift ~$150 BILLION 10% INDIRECT SMB Spend on Telecom Services % of Market Served by Indirect Channel Note: Intelisys acquisition completed August 2016 9

POS PORTAL MARKET CHANNELS MARKET CHANNELS FOR PAYMENTS SOLUTIONS AT VALUE-ADDED MARGINS CONTRACTS WITH TOP PROCESSORS 1,000+ ISOs and AGENTS ISV REFERRALS Long-term contracts with top processors including Cayan, Elavon, Transfirst, TSYS, Worldpay; value-added services and repairreplacements 2-Tier wholesale distribution model focused on SMB and mid-market; hardware orders have services attached, such as configuration and key injection ISV (independent software vendor) selling partners refer leads; pre-validated tablet POS solution bundles with purchase and as a service offer Note: POS Portal acquisition completed August 2017 10

CANPANGO PROFESSIONAL SERVICES Global Salesforce Implementation and Consulting Partner UCaaS CRM Customer Experience PROFESSIONAL SERVICES CCaaS Definitions: CRM (Customer Relationship Management); CCaaS (Contact Center as a Service; UCaaS (Unified Communications as a Service) High-growth, high margin professional services business Deep knowledge of CRM and integration with telecom systems Complements cloud services offerings Salesforce Managed Partner HQ in Milwaukee, WI Additional offices in Chicago, NY, London and South Africa 70+ employees 400+ customers 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 Q4 FY18 Y/Y 8.3% Y/Y, organic* 5.0% Q4 FY18 11.4% Q4 FY18 GAAP 2.0% Non-GAAP* 3.1% Q4 FY18 12.5% 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 FY18 CASH USES FUNDED BY OPERATING CASH FLOW (+$123 million) AND INCREASE IN NET DEBT (+$208 million) INVESTMENTS IN PROFITABLE GROWTH RETURN OF CASH TO SHAREHOLDERS ACQUISITIONS $295 million CAPEX $17 million SHARE REPURCHASES $21 million 15

STRONG FINANCIAL POSITION FOR GROWTH STRONG BALANCE SHEET AND FINANCIAL FLEXIBILITY 1.6x net debt to adjusted EBITDA, trailing 12-months $26 million in cash and $249 million in debt $400 million committed credit facility; $156 million available $100 million available under share repurchase authorization WORKING CAPITAL MANAGEMENT 6.0 inventory turns (5-qtr range: 5.5-6.2) Paid for inventory days of 6.8* (5-qtr range: 4.7-11.6) 59 days sales outstanding in receivables* (5-qtr range: 59-64) Information as of 6/30/18, 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 Q4 FY18 WORLDWIDE BARCODE, NW & SECURITY WORLDWIDE COMMUNICATIONS & SERVICES $ in millions Q4 FY18 Q3 FY18 Q4 FY17 $ in millions Q4 FY18 Q3 FY18 Q4 FY17 Net sales $684.6 $604.3 $619.2 Gross profit $62.4 $56.5 $51.7 Gross margin 9.1% 9.3% 8.3% Operating income $15.8 $11.6 $13.0 Operating income % 2.3% 1.9% 2.1% Net sales $309.3 $291.3 $298.0 Gross profit $51.0 $47.4 $49.2 Gross margin 16.5% 16.3% 16.5% Operating income $4.0 $6.4 $9.5 Operating income % 1.3% 2.2% 3.2% Non-GAAP operating income $16.6 $13.9 $13.8 Non-GAAP operating income $14.2 $14.0 $14.0 Non-GAAP operating income % 2.4% 2.3% 2.2% Non-GAAP operating income % 4.6% 4.8% 4.7% 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 FY17 Q2 FY17 Q3 FY17 Q4 FY17 Q1 FY18 Q2 FY18 Q3 FY18 Q4 FY18 FY18 Consolidated: Net sales, as reported $ 932,566 $ 904,792 $ 813,538 $ 917,291 $ 924,559 $1,032,212 $ 895,637 $ 993,852 $3,846,260 Foreign exchange impact (4,028) (5,814) (6,837) (2,150) (8,039) (13,831) (15,646) (100) (37,616) Net sales, constant currency 928,538 898,978 806,701 915,141 916,520 1,018,381 879,991 993,752 3,808,644 Less: Acquisitions (102,195) (8,487) (8,893) (9,178) (24,303) (19,706) (22,361) (30,842) (97,211) Net sales, constant currency excluding acquisitions $ 826,343 $ 890,491 $ 797,808 $ 905,963 $ 892,217 $ 998,675 $ 857,630 $ 962,910 $3,711,433 Prior Year Quarter Net sales, as reported $ 870,829 $ 993,522 $ 798,404 $ 877,473 $ 932,566 $ 904,792 $ 813,538 $ 917,291 $3,568,186 Less: Acquisitions (34,628) - - - (2,863) - - - (2,863) Prior Year Quarter Net sales, as adjusted $ 836,201 $ 993,522 $ 798,404 $ 877,473 $ 929,703 $ 904,792 $ 813,538 $ 917,291 $3,565,323 Y/Y% Change: Sales growth, as reported 7.1% -8.9% 1.9% 4.5% -0.9% 14.1% 10.1% 8.3% 7.8% Sales growth, constant currency 6.6% -9.5% 1.0% 4.3% -1.7% 12.6% 8.2% 8.3% 6.7% Sales growth, constant currency excluding acquisitions (organic growth) -1.2% -10.4% -0.1% 3.2% -4.0% 10.4% 5.4% 5.0% 4.1% (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 June 30, 2018 ($ in thousands) WW Barcode, WW Comms. FY18 NW & Security & Services Corporate Consolidated Consolidated Net sales $ 684,552 $ 309,300 $ - $ 993,852 $ 3,846,260 GAAP operating income $ 15,768 $ 3,991 $ - $ 19,759 $ 67,639 Adjustments: Amortization of intangible assets 2,309 2,747-5,056 20,657 Change in fair value of contingent consideration - 8,448-8,448 37,043 Tax recovery (1,512) (954) - (2,466) (2,466) Legal settlement - - - - 952 Acquisition costs - - - - 172 Non-GAAP operating income $ 16,565 $ 14,232 $ - $ 30,797 $ 123,997 GAAP operating income % (of net sales) 2.30% 1.29% n/m 1.99% 1.76% Non-GAAP operating income % (of net sales) 2.42% 4.60% n/m 3.10% 3.22% ($ in thousands) WW Barcode, NW & Security Quarter Ended March 31, 2018 WW Comms. & Services Corporate Consolidated Net sales $ 604,322 $ 291,315 $ - $ 895,637 GAAP operating income $ 11,566 $ 6,375 $ - $ 17,941 Adjustments: Amortization of intangible assets 2,310 2,793-5,103 Change in fair value of contingent consideration - 4,801-4,801 Non-GAAP operating income $ 13,876 $ 13,969 $ - $ 27,845 GAAP operating income % (of net sales) 1.91% 2.19% n/m 2.00% Non-GAAP operating income % (of net sales) 2.30% 4.80% n/m 3.11% 22

APPENDIX: NON-GAAP FINANCIAL INFORMATION Highlights by Segment QTR ($ in thousands) WW Barcode, NW & Security Quarter Ended June 30, 2017 WW Comms. & Services Corporate Consolidated Net sales $ 619,241 $ 298,050 $ - $ 917,291 GAAP operating income $ 12,997 $ 9,536 $ (422) $ 22,111 Adjustments: Amortization of intangible assets 770 3,217-3,987 Change in fair value of contingent consideration - 1,290-1,290 Acquisition costs - - 422 422 Non-GAAP operating income $ 13,767 $ 14,043 $ - $ 27,810 GAAP operating income % (of net sales) 2.10% 3.20% n/m 2.41% Non-GAAP operating income % (of net sales) 2.22% 4.71% n/m 3.03% n/m = not meaningful 23

APPENDIX: NON-GAAP FINANCIAL INFORMATION Return on Invested Capital (ROIC) ($ in thousands) Q4 FY18 FY18 Return on invested capital (ROIC), annualized (a) 12.5% 12.5% Reconciliation of Net Income to EBITDA Net income - GAAP $ 10,388 $ 33,153 Plus: Interest expense 2,494 9,149 Plus: Income taxes 7,655 27,772 Plus: Depreciation and amortization 9,291 37,495 EBITDA 29,828 107,569 Change in fair value of contingent consideration 8,448 37,043 Acquisition costs - 172 Tax recovery and related interest income (3,119) (3,119) Legal settlement, net of attorney fees - 952 Adjusted EBITDA (numerator for ROIC)(non-GAAP) $ 35,157 $ 142,617 Invested Capital Calculation Equity - beginning of the quarter $ 877,796 $ 837,145 Equity - end of quarter 866,376 866,376 Change in fair value of contingent consideration, net of tax 5,679 24,697 Acquisition costs, net of tax - 172 Tax recovery and related interest income (2,058) (2,058) Legal settlement, net of attorney fees, net of tax - 771 Tax reform charges 2,345 9,034 Average equity 875,069 868,069 Average funded debt (b) 253,393 276,233 Invested capital (denominator for ROIC)(non-GAAP) $ 1,128,462 $ 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) FY '09 FY '10 FY '11 FY '12 FY '13 FY '14 FY '15 FY '16 FY '17 FY'18 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