Skip to main content

ScanSource Reports Fourth Quarter and Full-Year Results

Achieves Strong Cash Flow and Disciplined Capital Allocation

ScanSource, Inc. (NASDAQ: SCSC), a leading hybrid distributor connecting devices to the cloud, today announced financial results for the fourth quarter and fiscal year ended June 30, 2024. All results in this release reflect continuing operations only unless otherwise noted.

 

Fourth Quarter Summary

 

Fiscal Year Summary

 

Q4 FY24

 

Q4 FY23

 

Change

 

FY24

 

FY23

 

Change

 

(in thousands, except percentages and per share data)

Select reported measures:

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

746,113

 

 

$

947,149

 

 

-21.2%

 

$

3,259,809

 

 

$

3,787,721

 

 

-13.9%

Gross profit

$

97,315

 

 

$

108,659

 

 

-10.4%

 

$

399,052

 

 

$

449,239

 

 

-11.2%

Gross profit margin %

 

13.04

%

 

 

11.47

%

 

157bp

 

 

12.24

%

 

 

11.86

%

 

38bp

Operating income

$

21,871

 

 

$

27,289

 

 

-19.9%

 

$

90,324

 

 

$

135,886

 

 

-33.5%

GAAP net income

$

16,097

 

 

$

17,095

 

 

-5.8%

 

$

77,060

 

 

$

88,092

 

 

-12.5%

GAAP diluted EPS

$

0.64

 

 

$

0.68

 

 

-5.9%

 

$

3.06

 

 

$

3.47

 

 

-11.8%

Operating cash flow

$

54,738

 

 

$

(15,261

)

 

n/m

 

$

371,647

 

 

$

(35,769

)

 

n/m

Select Non-GAAP measures*:

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

34,181

 

 

$

40,199

 

 

-15.0%

 

$

140,654

 

 

$

179,943

 

 

-21.8%

Adjusted EBITDA margin %

 

4.58

%

 

 

4.24

%

 

34bp

 

 

4.31

%

 

 

4.75

%

 

-44bp

Non-GAAP net income

$

19,921

 

 

$

19,213

 

 

3.7%

 

$

77,670

 

 

$

97,688

 

 

-20.5%

Non-GAAP diluted EPS

$

0.80

 

 

$

0.76

 

 

5.3%

 

$

3.08

 

 

$

3.85

 

 

-20.0%

Free cash flow

$

53,468

 

 

$

(18,692

)

 

n/m

 

$

363,092

 

 

$

(45,748

)

 

n/m

n/m - not meaningful

 

 

 

 

 

 

 

 

 

 

 

* 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.

"Our results for the year reflect a soft demand environment; however, we delivered strong margins and robust cash flow," said Mike Baur, Chair and CEO, ScanSource, Inc. "We are executing well on our capital allocation plan to invest in strategic acquisitions and share repurchases. Earlier this month, we announced two acquisitions of higher margin, recurring revenue businesses and are excited to welcome the Resourcive and Advantix teams to ScanSource."

Quarterly Results

Net sales for the fourth quarter of fiscal year 2024 totaled $746.1 million, down 21.2% year-over-year. Specialty Technology Solutions net sales for the fourth quarter decreased 13.7% year-over-year to $484.7 million from softer demand in a more cautious technology spending environment. Modern Communications & Cloud net sales for the fourth quarter decreased 32.2% year-over-year to $261.4 million from lower sales volumes in communications hardware and Cisco products. Intelisys net sales for the fourth quarter increased 6.2% year-over-year.

Gross profit for the fourth quarter of fiscal year 2024 decreased 10.4% year-over-year to $97.3 million with a gross profit margin of 13.04% versus 11.47% in the prior-year quarter. The gross profit margin reflects a higher contribution of Intelisys revenue in our overall revenue mix, which is recorded on a net basis and therefore contributes to a higher gross profit margin.

For the fourth quarter of fiscal year 2024, operating income was $21.9 million compared to $27.3 million in the prior-year quarter. Fourth quarter fiscal year 2024 non-GAAP operating income decreased to $26.0 million, down from $32.8 million for the prior-year quarter.

On a GAAP basis, net income for the fourth quarter of fiscal year 2024 totaled $16.1 million, or $0.64 per diluted share, compared to net income of $17.1 million, or $0.68 per diluted share, for the prior-year quarter. Fourth quarter fiscal year 2024 non-GAAP net income totaled $19.9 million, or $0.80 per diluted share, up from $19.2 million, or $0.76 per diluted share, for the prior-year quarter. Interest expense for the quarter decreased to $2.1 million, down from $5.6 million for the prior-year quarter, reflecting lower borrowings.

On a non-GAAP basis, adjusted EBITDA for the fourth quarter of fiscal year 2024 decreased 15.0% to $34.2 million, or 4.58% of net sales, compared to $40.2 million, or 4.24% of net sales, for the prior-year quarter.

Full-Year Results

For fiscal year 2024, net sales decreased 13.9% to $3.3 billion. Fiscal year 2024 net sales in the Specialty Technology Solutions segment decreased 14.3% to $2.0 billion from softer demand in a more cautious technology spending environment. Fiscal year 2024 net sales in the Modern Communications & Cloud segment decreased 13.4% year-over-year to $1.3 billion from lower sales volumes in communications hardware and Cisco products. The fiscal year 2024 net billings attributable to Intelisys increased to approximately $2.67 billion, and Intelisys net sales for fiscal 2024 increased 6.6% over the prior year.

Gross profit for fiscal year 2024 totaled $399.1 million, down 11.2% year-over-year. The decrease is primarily due to lower sales volume compared to the prior year. Gross profit margin increased to 12.2%, up from 11.9% in the prior year. The gross profit margin reflects a higher contribution of Intelisys revenue in our overall revenue mix, which is recorded on a net basis and therefore contributes to a higher gross profit margin.

For the fiscal year ended June 30, 2024, operating income decreased to $90.3 million from $135.9 million in the prior year. Fiscal year 2024 non-GAAP operating income decreased to $110.4 million down from $151.1 million for the prior year.

On a GAAP basis, net income for the fiscal year ended June 30, 2024 totaled $77.1 million, or $3.06 per diluted share, compared to net income of $88.1 million, or $3.47 per diluted share for the prior year. Fiscal year 2024 non-GAAP net income totaled $77.7 million, or $3.08 per diluted share, compared to $97.7 million, or $3.85 per diluted share for the prior year. Interest expense decreased to $13.0 million, down from $19.8 million for the prior year, reflecting lower borrowings.

Adjusted EBITDA for the fiscal year ended June 30, 2024 decreased to $140.7 million, or 4.31% of net sales, compared to $179.9 million, or 4.75% of net sales, for the prior year.

ScanSource generated $371.6 million of operating cash flow and $363.1 million of free cash flow (non-GAAP) for fiscal year 2024.

Acquisition of Resourcive

On August 8, 2024, ScanSource announced the acquisition of Resourcive, a leading technology advisor. Founded in 2001 in Pelham, NY, Resourcive delivers strategic IT sourcing solutions to the mid-market and enterprise, advising clients on value creation strategies that are enabled by technology. Starting with the acquisition of Resourcive, ScanSource is creating the advisory channel model of the future. This business is separate from ScanSource’s Intelisys business, the industry’s leading technology services distributor. The acquisition closed on August 8, 2024, and the terms of the agreement were not disclosed.

Acquisition of Advantix

On August 15, 2024, ScanSource announced the acquisition of Advantix, a VAR-focused, managed connectivity experience provider specializing in wireless enablement solutions. Founded in 2001 in Frisco, Texas, Advantix allows hardware VARs to expand their mobility solutions and build their recurring revenue business. The Advantix acquisition is the launching point for ScanSource’s new Integrated Solutions Group (ISG). The ISG is focused on developing solutions and services that provide hardware VARs the opportunity to wrap additional value around their hardware offerings. The acquisition closed on August 15, 2024, and the terms of the agreement were not disclosed.

Annual Financial Outlook for Fiscal Year 2025

The following guidance is based on ScanSource's current expectations for the full fiscal year ended June 30, 2025.

 

 

 

FY25 Annual Outlook

 

 

Net sales

 

$3.1 billion to $3.5 billion

 

 

Adjusted EBITDA (non-GAAP)

 

$140 million to $160 million

 

 

Free cash flow (non-GAAP)

 

At least $70 million

 

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. ScanSource’s outlook does not include the potential impact of any business combinations, asset acquisitions, divestitures, strategic investments, or other significant transactions that may be completed after the date hereof. These statements are forward-looking, and actual results may differ materially. ScanSource does not provide a reconciliation for its non-GAAP outlook on a forward-looking basis where it is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort.

Webcast Details and Earnings Infographic

At approximately 8:45 a.m. ET today, an Earnings Infographic, as a supplement to this press release and the earnings conference call, will be available on ScanSource's website, www.scansource.com (Investor Relations section). ScanSource will present additional information about its financial results and business in a conference call today, August 27, 2024, at 10:30 a.m. ET. A webcast of the call will be available for all interested parties and can be accessed at www.scansource.com (Investor Relations section). The webcast will be available for replay for 60 days.

Safe Harbor Statement

This press release contains “forward-looking” statements, including ScanSource's FY25 annual outlook, which involve risks and uncertainties, many of which are beyond ScanSource's control. No undue reliance should be placed on such statements, as any number of factors could cause actual results to differ materially from anticipated or forecasted results, including, but not limited to, the following factors, which are neither presented in order of importance nor weighted: macroeconomic conditions, including potential prolonged economic weakness, inflation, the failure to manage and implement ScanSource's growth strategy, credit risks involving ScanSource's larger customers and suppliers, changes in interest and exchange rates and regulatory regimes impacting ScanSource's international operations, risk to the business from a cyberattack, a failure of IT systems, failure to hire and retain quality employees, loss of ScanSource's major customers, relationships with key suppliers and customers or a termination or a modification of the terms under which it operates with these key suppliers and customers, changes in ScanSource's operating strategy, and other factors set forth in the "Risk Factors" contained in ScanSource's annual report on Form 10-K for the year ended June 30, 2024. Except as may be required by law, ScanSource expressly disclaims any obligation to update these forward-looking statements to reflect events or circumstances after the date of this press release or otherwise.

Non-GAAP Financial Information

In addition to disclosing results that are determined in accordance with United States Generally Accepted Accounting Principles ("GAAP"), ScanSource also discloses certain non-GAAP financial measures, which are summarized below. Non-GAAP financial measures are used to understand and evaluate performance, including comparisons from period to period. Non-GAAP results exclude items such as amortization of intangible assets related to acquisitions, acquisition and divestiture costs, gain on sale of business, and restructuring costs and include other non-GAAP adjustments.

Net sales on a constant currency basis excluding acquisitions and divestitures to calculate organic growth ("non-GAAP net sales"): ScanSource discloses the percentage change in net sales excluding the translation impact from changes in foreign currency exchange rates between reporting periods and excluding the net sales from acquisitions and divestitures prior to the first full year from the transaction date. This measure enhances the comparability between periods to help analyze underlying trends on an organic basis.

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, changes in fair value of contingent considerations, and other non-GAAP adjustments, including acquisition and divestiture costs, gain/loss on sale of business, 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 presentation for Adjusted EBITDA for all periods presented has been recast to reflect this change to enhance comparability between periods. 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 ScanSource's performance over various reporting periods on a consistent basis because it removes from operating results the impact of items that do not reflect core operating performance. Management believes the calculation of Adjusted ROIC provides useful information to investors and is an additional relevant comparison of its performance. Adjusted ROIC is calculated as Adjusted EBITDA over invested capital. Invested capital is defined as average equity plus average daily funded interest-bearing debt for the period. Management believes the calculation of Adjusted ROIC provides useful information to investors and is an additional relevant comparison of ScanSource's performance during the year.

Free cash flow: ScanSource presents free cash flow as it is a measure used by management to measure our business. ScanSource believes this measure provides more information regarding liquidity and capital resources. Free cash flow is defined as cash flows from operating activities less capital expenditures.

Net debt: Net debt includes total balance sheet debt less cash and cash equivalents. ScanSource believes this measure is useful in assessing its borrowing capacity.

Additional Non-GAAP Metrics: To evaluate current period performance on a more consistent basis with prior periods, ScanSource discloses non-GAAP SG&A expenses, non-GAAP operating income, non-GAAP pre-tax income, non-GAAP net income, and non-GAAP diluted earnings per share (non-GAAP diluted EPS). These non-GAAP results exclude amortization of intangible assets related to acquisitions, acquisition and divestiture costs, gain on sale of business, restructuring costs, and other non-GAAP adjustments. These metrics include the translation impact of changes in foreign currency exchange rates. Non-GAAP metrics are useful in assessing and understanding ScanSource's performance especially when comparing results with previous periods or forecasting performance for future periods.

These non-GAAP financial measures have limitations as analytical tools, and the non-GAAP financial measures that ScanSource reports may not be comparable to similarly titled amounts reported by other companies. Analysis of results and outlook on a non-GAAP basis should be considered in addition to, and not in substitution for or as superior to, measurements of financial performance prepared in accordance with GAAP. A reconciliation of ScanSource's non-GAAP financial information to GAAP is set forth in the Supplementary Information (Unaudited) below.

About ScanSource, Inc.

ScanSource, Inc. (NASDAQ: SCSC) is a leading hybrid distributor connecting devices to the cloud and accelerating growth for customers across hardware, software as a service (SaaS), connectivity and cloud. ScanSource enables customers to deliver solutions for their end users to address changing buying and consumption patterns. ScanSource sells through multiple, specialized routes-to-market with hardware, SaaS, connectivity and cloud services offerings from the world’s leading suppliers of mobility and barcode, point-of-sale (POS), payments, networking, physical security, unified communications and collaboration, telecom and cloud services. Founded in 1992 and headquartered in Greenville, South Carolina, ScanSource was named one of the 2024 Best Places to Work in South Carolina and on FORTUNE magazine’s 2024 List of World’s Most Admired Companies. ScanSource ranks #817 on the Fortune 1000. For more information, visit www.scansource.com.

ScanSource, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets (Unaudited)

(in thousands, except share data)

 

June 30, 2024*

 

June 30, 2023*

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

185,460

 

 

$

36,178

 

Accounts receivable, less allowance of $20,684 at June 30, 2024 and $15,480 at June 30, 2023

 

581,523

 

 

 

753,236

 

Inventories

 

512,634

 

 

 

757,574

 

Prepaid expenses and other current assets

 

125,082

 

 

 

110,087

 

Total current assets

 

1,404,699

 

 

 

1,657,075

 

Property and equipment, net

 

33,501

 

 

 

37,379

 

Goodwill

 

206,301

 

 

 

216,706

 

Identifiable intangible assets, net

 

37,634

 

 

 

68,495

 

Deferred income taxes

 

19,902

 

 

 

17,764

 

Other non-current assets

 

76,995

 

 

 

70,750

 

Total assets

$

1,779,032

 

 

$

2,068,169

 

Liabilities and Shareholders’ Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

587,984

 

 

$

691,119

 

Accrued expenses and other current liabilities

 

65,616

 

 

 

78,892

 

Income taxes payable

 

7,895

 

 

 

9,875

 

Current portion of long-term debt

 

7,857

 

 

 

6,915

 

Total current liabilities

 

669,352

 

 

 

786,801

 

Deferred income taxes

 

 

 

 

3,816

 

Long-term debt, net of current portion

 

136,149

 

 

 

144,006

 

Borrowings under revolving credit facility

 

50

 

 

 

178,980

 

Other long-term liabilities

 

49,226

 

 

 

49,268

 

Total liabilities

 

854,777

 

 

 

1,162,871

 

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, 24,243,848 and 24,844,203 shares issued and outstanding at June 30, 2024 and June 30, 2023, respectively

 

26,370

 

 

 

58,241

 

Retained earnings

 

1,013,738

 

 

 

936,678

 

Accumulated other comprehensive loss

 

(115,853

)

 

 

(89,621

)

Total shareholders’ equity

 

924,255

 

 

 

905,298

 

Total liabilities and shareholders’ equity

$

1,779,032

 

 

$

2,068,169

 

 

*Derived from audited financial statements.

 

ScanSource, Inc. and Subsidiaries

Condensed Consolidated Income Statements (Unaudited)

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

Quarter ended June 30, 2024

 

Fiscal Year Ended June 30,

 

 

2024

 

 

 

2023

 

 

2024*

 

2023*

Net sales

$

746,113

 

 

$

947,149

 

 

$

3,259,809

 

 

$

3,787,721

 

Cost of goods sold

 

648,798

 

 

 

838,490

 

 

 

2,860,757

 

 

 

3,338,482

 

Gross profit

 

97,315

 

 

 

108,659

 

 

 

399,052

 

 

 

449,239

 

Selling, general and administrative expenses

 

68,498

 

 

 

74,358

 

 

 

277,428

 

 

 

285,695

 

Depreciation expense

 

2,770

 

 

 

2,827

 

 

 

11,219

 

 

 

10,912

 

Intangible amortization expense

 

3,741

 

 

 

4,185

 

 

 

15,723

 

 

 

16,746

 

Restructuring and other charges

 

435

 

 

 

 

 

 

4,358

 

 

 

 

Operating income

 

21,871

 

 

 

27,289

 

 

 

90,324

 

 

 

135,886

 

Interest expense

 

2,084

 

 

 

5,564

 

 

 

13,031

 

 

 

19,786

 

Interest income

 

(3,285

)

 

 

(2,085

)

 

 

(9,381

)

 

 

(7,414

)

Loss (gain) on sale of business

 

378

 

 

 

 

 

 

(14,155

)

 

 

 

Other expense, net

 

(3

)

 

 

348

 

 

 

988

 

 

 

1,664

 

Income before income taxes

 

22,697

 

 

 

23,462

 

 

 

99,841

 

 

 

121,850

 

Provision for income taxes

 

6,600

 

 

 

6,367

 

 

 

22,781

 

 

 

33,758

 

Net income from continuing operations

 

16,097

 

 

 

17,095

 

 

 

77,060

 

 

 

88,092

 

Net income from discontinued operations

 

 

 

 

1,717

 

 

 

 

 

 

1,717

 

Net income

$

16,097

 

 

$

18,812

 

 

$

77,060

 

 

$

89,809

 

 

 

 

 

 

 

 

 

Per share data:

 

 

 

 

 

 

 

Net income from continuing operations per common share, basic

$

0.66

 

 

$

0.69

 

 

$

3.10

 

 

$

3.50

 

Net income from discontinued operations per common share, basic

 

 

 

 

0.07

 

 

 

 

 

 

0.07

 

Net income per common share, basic

$

0.66

 

 

$

0.76

 

 

$

3.10

 

 

$

3.57

 

Weighted-average shares outstanding, basic

 

24,524

 

 

 

24,883

 

 

 

24,868

 

 

 

25,142

 

 

 

 

 

 

 

 

 

Net income from continuing operations per common share, diluted

$

0.64

 

 

$

0.68

 

 

$

3.06

 

 

$

3.47

 

Net income from discontinued operations per common share, diluted

 

 

 

 

0.07

 

 

 

 

 

 

0.07

 

Net income per common share, diluted

$

0.64

 

 

$

0.75

 

 

$

3.06

 

 

$

3.54

 

Weighted-average shares outstanding, diluted

 

25,046

 

 

 

25,139

 

 

 

25,222

 

 

 

25,362

 

 

 

 

 

 

 

 

 

*Derived from audited financial statements.

 

 

 

 

 

 

 

ScanSource, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows (Unaudited)

(in thousands)

 

Quarter ended June 30,

 

Fiscal Year Ended June 30,

 

 

2024

 

 

 

2023

 

 

2024*

 

2023*

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income

$

16,097

 

 

$

17,095

 

 

$

77,060

 

 

$

88,092

 

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

Gain on sale of business

 

378

 

 

 

 

 

 

(14,155

)

 

 

 

Depreciation and amortization

 

6,792

 

 

 

7,256

 

 

 

28,009

 

 

 

28,614

 

Amortization of debt issue costs

 

96

 

 

 

96

 

 

 

386

 

 

 

577

 

Provision for doubtful accounts

 

2,454

 

 

 

933

 

 

 

8,317

 

 

 

2,785

 

Share-based compensation

 

1,808

 

 

 

2,586

 

 

 

9,537

 

 

 

11,219

 

Deferred income taxes

 

(907

)

 

 

(2,905

)

 

 

(2,472

)

 

 

(1,496

)

Finance lease interest

 

30

 

 

 

12

 

 

 

101

 

 

 

44

 

Changes in operating assets and liabilities, net of acquisitions:

 

 

 

 

 

 

 

Accounts receivable

 

(5,510

)

 

 

(64,020

)

 

 

138,264

 

 

 

(17,368

)

Inventories

 

12,279

 

 

 

(2,057

)

 

 

239,157

 

 

 

(138,313

)

Prepaid expenses and other assets

 

10,359

 

 

 

(6,526

)

 

 

(17,804

)

 

 

32,653

 

Other non-current assets

 

(16,711

)

 

 

(5,810

)

 

 

(10,689

)

 

 

(7,582

)

Accounts payable

 

39,693

 

 

 

30,061

 

 

 

(78,167

)

 

 

(30,656

)

Accrued expenses and other liabilities

 

(15,210

)

 

 

2,587

 

 

 

(3,872

)

 

 

(14,195

)

Income taxes payable

 

3,090

 

 

 

5,431

 

 

 

(2,025

)

 

 

9,857

 

Net cash provided by (used in) operating activities

 

54,738

 

 

 

(15,261

)

 

 

371,647

 

 

 

(35,769

)

Cash flows from investing activities:

 

 

 

 

 

 

 

Capital expenditures

 

(1,270

)

 

 

(3,431

)

 

 

(8,555

)

 

 

(9,979

)

Proceeds from sale of business, net of cash transferred

 

(378

)

 

 

1,717

 

 

 

17,600

 

 

 

1,717

 

Net cash provided by (used in) investing activities

 

(1,648

)

 

 

(1,714

)

 

 

9,045

 

 

 

(8,262

)

Cash flows from financing activities:

 

 

 

 

 

 

 

Borrowings on revolving credit, net of expenses

 

16,813

 

 

 

627,257

 

 

 

1,259,728

 

 

 

2,499,166

 

Repayments on revolving credit, net of expenses

 

(16,763

)

 

 

(607,470

)

 

 

(1,438,658

)

 

 

(2,456,025

)

Repayments on long-term debt, net

 

(1,875

)

 

 

(938

)

 

 

(6,915

)

 

 

15,590

 

Borrowings (repayments) on finance lease obligation

 

(379

)

 

 

23

 

 

 

(964

)

 

 

(589

)

Debt issuance costs

 

 

 

 

 

 

 

 

 

 

(1,407

)

Exercise of stock options

 

186

 

 

 

57

 

 

 

4,813

 

 

 

910

 

Taxes paid on settlement of equity awards

 

(81

)

 

 

(30

)

 

 

(2,876

)

 

 

(2,463

)

Common stock repurchased

 

(21,727

)

 

 

(4,933

)

 

 

(42,895

)

 

 

(15,651

)

Net cash (used in) provided by financing activities

 

(23,826

)

 

 

13,966

 

 

 

(227,767

)

 

 

39,531

 

Effect of exchange rate changes on cash and cash equivalents

 

(2,854

)

 

 

1,813

 

 

 

(3,643

)

 

 

2,691

 

Increase in cash and cash equivalents

 

26,410

 

 

 

(1,196

)

 

 

149,282

 

 

 

(1,809

)

Cash and cash equivalents at beginning of period

 

159,050

 

 

 

37,374

 

 

 

36,178

 

 

 

37,987

 

Cash and cash equivalents at period end

$

185,460

 

 

$

36,178

 

 

$

185,460

 

 

$

36,178

 

 

*Derived from audited financial statements.

 

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

(in thousands, except percentages)

 

 

 

 

 

 

 

 

Non-GAAP Financial Information:

 

 

 

 

Quarter ended June 30,

 

Fiscal Year Ended June 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Adjusted return on invested capital ratio (Adjusted ROIC), annualized(a)

 

12.7

%

 

 

12.9

%

 

 

12.4

%

 

 

14.6

%

 

 

 

 

 

 

 

 

Reconciliation of Net Income to Adjusted EBITDA:

 

 

 

 

 

 

 

Net income (GAAP)

$

16,097

 

 

$

17,095

 

 

$

77,060

 

 

$

88,092

 

Plus: Interest expense

 

2,084

 

 

 

5,564

 

 

 

13,031

 

 

 

19,786

 

Plus: Income taxes

 

6,600

 

 

 

6,367

 

 

 

22,781

 

 

 

33,758

 

Plus: Depreciation and amortization

 

6,792

 

 

 

7,255

 

 

 

28,009

 

 

 

28,614

 

EBITDA (non-GAAP)

 

31,573

 

 

 

36,281

 

 

 

140,881

 

 

 

170,250

 

Plus: Tax recovery (b)

 

(657

)

 

 

(128

)

 

 

(2,558

)

 

 

(2,986

)

Plus: Share-based compensation

 

1,808

 

 

 

2,586

 

 

 

9,537

 

 

 

11,219

 

Plus: Cyberattack restoration costs

 

141

 

 

 

1,460

 

 

 

874

 

 

 

1,460

 

Plus: Acquisition and divestiture costs

 

503

 

 

 

 

 

 

1,717

 

 

 

 

Plus: Restructuring costs

 

435

 

 

 

 

 

 

4,358

 

 

 

 

Plus: Gain on sale of business

 

378

 

 

 

 

 

 

(14,155

)

 

 

 

Adjusted EBITDA (numerator for Adjusted ROIC) (non-GAAP)

$

34,181

 

 

$

40,199

 

 

$

140,654

 

 

$

179,943

 

 

 

 

 

 

 

 

 

Invested Capital Calculations:

 

 

 

 

 

 

 

Equity – beginning of the period

$

944,053

 

 

$

878,895

 

 

$

905,298

 

 

$

806,528

 

Equity – end of the period

 

924,255

 

 

 

905,298

 

 

 

924,255

 

 

 

905,298

 

Plus: Share-based compensation, net

 

1,350

 

 

 

1,921

 

 

 

7,120

 

 

 

8,326

 

Plus: Cyberattack restoration costs, net

 

106

 

 

 

1,092

 

 

 

655

 

 

 

1,092

 

Plus: Acquisition and divestiture costs

 

503

 

 

 

 

 

 

1,717

 

 

 

 

Plus: Restructuring, net of tax

 

327

 

 

 

 

 

 

3,262

 

 

 

 

Plus: Discontinued operations net income

 

 

 

 

(1,717

)

 

 

 

 

 

(1,717

)

Plus: Tax recovery, net

 

(278

)

 

 

(2,100

)

 

 

(2,566

)

 

 

(3,985

)

Plus: Gain on sale of business

 

378

 

 

 

 

 

 

(14,155

)

 

 

 

Average equity

 

935,347

 

 

 

891,695

 

 

 

912,793

 

 

 

857,771

 

Average funded debt (c)

 

146,121

 

 

 

361,792

 

 

 

220,528

 

 

 

372,235

 

Invested capital (denominator for Adjusted ROIC) (non-GAAP)

$

1,081,468

 

 

$

1,253,487

 

 

$

1,133,321

 

 

$

1,230,006

 

 

 

 

 

 

 

 

 

(a) The annualized adjusted EBITDA amount is divided by days in the quarter times 365 days per year, or 366 days for leap year. There were 91 days in the current and prior-year quarter.

(b) Recovery of prior period withholding taxes in Brazil.

(c) Average funded debt is calculated as the average daily amounts outstanding on short-term and long-term interest-bearing debt.

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

 

 

 

 

Net Sales by Segment:

 

 

 

 

Quarter ended June 30,

 

 

 

2024

 

2023

 

% Change

Specialty Technology Solutions:

(in thousands)

 

 

Net sales, reported

$

484,710

 

$

561,501

 

 

(13.7

)%

Foreign exchange impact (a)

 

1,099

 

 

 

 

 

Non-GAAP net sales

$

485,809

 

$

561,501

 

 

(13.5

)%

 

 

 

 

 

 

Modern Communications & Cloud:

 

 

 

 

 

Net sales, reported

$

261,403

 

$

385,648

 

 

(32.2

)%

Foreign exchange impact (a)

 

3,635

 

 

 

 

 

Less: Divestitures

 

 

 

(2,403

)

 

 

Non-GAAP net sales

$

265,038

 

$

383,245

 

 

(30.8

)%

 

 

 

 

 

 

Consolidated:

 

 

 

 

 

Net sales, reported

$

746,113

 

$

947,149

 

 

(21.2

)%

Foreign exchange impact (a)

 

4,734

 

 

 

 

 

Less: Divestitures

 

 

 

(2,403

)

 

 

Non-GAAP net sales

$

750,847

 

$

944,746

 

 

(20.5

)%

 

 

 

 

 

 

(a) Year-over-year net sales growth rate excluding the translation impact of changes in foreign currency exchange rates. Calculated by translating the net sales for the quarter ended June 30, 2024 into U.S. dollars using the average foreign exchange rates for the quarter ended June 30, 2023.

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

 

 

 

 

 

 

Net Sales by Segment:

 

 

 

 

 

 

Fiscal year ended June 30,

 

 

 

 

2024

 

 

 

2023

 

 

% Change

Specialty Technology Solutions:

(in thousands)

 

 

Net sales, reported

$

1,998,636

 

 

$

2,331,030

 

 

(14.3

)%

Foreign exchange impact (a)

 

(1,341

)

 

 

 

 

 

Non-GAAP net sales

$

1,997,295

 

 

$

2,331,030

 

 

(14.3

)%

 

 

 

 

 

 

Modern Communications & Cloud:

 

 

 

 

 

Net sales, reported

$

1,261,173

 

 

$

1,456,691

 

 

(13.4

)%

Foreign exchange impact (a)

 

(8,542

)

 

 

 

 

 

Less: Divestitures

 

(3,747

)

 

 

(9,140

)

 

 

Non-GAAP net sales

$

1,248,884

 

 

$

1,447,551

 

 

(13.7

)%

 

 

 

 

 

 

Consolidated:

 

 

 

 

 

Net sales, reported

$

3,259,809

 

 

$

3,787,721

 

 

(13.9

)%

Foreign exchange impact (a)

 

(9,883

)

 

 

 

 

 

Less: Divestitures

 

(3,747

)

 

 

(9,140

)

 

 

Non-GAAP net sales

$

3,246,179

 

 

$

3,778,581

 

 

(14.1

)%

 

 

 

 

 

 

(a) Year-over-year net sales growth rate excluding the translation impact of changes in foreign currency exchange rates. Calculated by translating the net sales for the fiscal year ended June 30, 2024 into U.S. dollars using the average foreign exchange rates for the fiscal year ended June 30, 2023.

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

 

 

 

 

 

 

Net Sales by Geography:

 

 

 

 

Quarter ended June 30,

 

 

 

2024

 

2023

 

% Change

United States and Canada:

(in thousands)

 

 

Net sales, as reported

$

663,542

 

$

854,521

 

 

(22.3

)%

 

 

 

 

 

 

International:

 

 

 

 

 

Net sales, reported

$

82,571

 

$

92,628

 

 

(10.9

)%

Foreign exchange impact(a)

 

4,734

 

 

 

 

 

Less: Divestitures

 

 

 

(2,403

)

 

 

Non-GAAP net sales

$

87,305

 

$

90,225

 

 

(3.2

)%

 

 

 

 

 

 

Consolidated:

 

 

 

 

 

Net sales, reported

$

746,113

 

$

947,149

 

 

(21.2

)%

Foreign exchange impact(a)

 

4,734

 

 

 

 

 

Less: Divestitures

 

 

 

(2,403

)

 

 

Non-GAAP net sales

$

750,847

 

$

944,746

 

 

(20.5

)%

 

 

 

 

 

 

(a) Year-over-year net sales growth rate excluding the translation impact of changes in foreign currency exchange rates. Calculated by translating the net sales for the quarter ended June 30, 2024 into U.S. dollars using the average foreign exchange rates for the quarter ended June 30, 2023.

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

 

 

 

 

 

 

Net Sales by Geography:

 

 

 

 

Fiscal year ended June 30,

 

 

 

 

2024

 

 

 

2023

 

 

% Change

United States and Canada:

(in thousands)

 

 

Net sales, as reported

$

2,921,172

 

 

$

3,432,074

 

 

(14.9

)%

 

 

 

 

 

 

International:

 

 

 

 

 

Net sales, reported

$

338,637

 

 

$

355,647

 

 

(4.8

)%

Foreign exchange impact(a)

 

(9,883

)

 

 

 

 

 

Less: Divestitures

 

(3,747

)

 

 

(9,140

)

 

 

Non-GAAP net sales

$

325,007

 

 

 

346,507

 

 

(6.2

)%

 

 

 

 

 

 

Consolidated:

 

 

 

 

 

Net sales, reported

$

3,259,809

 

 

$

3,787,721

 

 

(13.9

)%

Foreign exchange impact(a)

 

(9,883

)

 

 

 

 

 

Less: Divestitures

 

(3,747

)

 

 

(9,140

)

 

 

Non-GAAP net sales

$

3,246,179

 

 

$

3,778,581

 

 

(14.1

)%

 

 

 

 

 

 

(a) Year-over-year net sales growth rate excluding the translation impact of changes in foreign currency exchange rates. Calculated by translating the net sales for the fiscal year ended June 30, 2024 into U.S. dollars using the average foreign exchange rates for the fiscal year ended June 30, 2023.

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

(in thousands)

Free Cash Flow:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended June 30,

 

Fiscal year ended June 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

GAAP operating cash flow

$

54,738

 

 

$

(15,261

)

 

$

371,647

 

 

$

(35,769

)

Less: Capital Expenditures

 

(1,270

)

 

 

(3,431

)

 

 

(8,555

)

 

 

(9,979

)

Free cash flow (non-GAAP)

$

53,468

 

 

$

(18,692

)

 

$

363,092

 

 

$

(45,748

)

 

 

 

 

 

 

 

 

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended June 30, 2024

 

 

GAAP

Measure

 

Intangible

amortization

expense

 

Acquisition

& divestiture

costs(a)

 

Restructuring

costs

 

Tax recovery

 

Cyberattack

restoration

costs

 

Gain on sale

of business(b)

 

Non-GAAP

measure

 

(in thousands, except per share data)

SG&A expenses

 

$68,498

 

$—

 

$(503)

 

$(435)

 

$657

 

$(141)

 

$—

 

$68,076

Operating income

 

21,871

 

3,741

 

503

 

435

 

(657)

 

141

 

 

26,034

Pre-tax income

 

22,697

 

3,741

 

503

 

435

 

(657)

 

141

 

378

 

27,238

Net income

 

16,097

 

2,788

 

503

 

327

 

(278)

 

106

 

378

 

19,921

Diluted EPS

 

$0.64

 

$0.11

 

$0.02

 

$0.01

 

$(0.01)

 

$—

 

$0.02

 

$0.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended June 30, 2023

 

 

GAAP

Measure

 

Intangible

amortization

expense

 

Acquisition

& divestiture

costs

 

Restructuring

costs

 

Tax recovery

 

Cyberattack

restoration

costs

 

Gain on sale

of business

 

Non-GAAP

measure

 

(in thousands, except per share data)

SG&A expense

 

$74,358

 

$—

 

$—

 

$—

 

$128

 

$(1,460)

 

$—

 

$73,026

Operating income

 

27,289

 

4,185

 

 

 

(128)

 

1,460

 

 

32,806

Pre-tax income

 

23,462

 

4,185

 

 

 

(128)

 

1,460

 

 

28,979

Net income

 

17,095

 

3,126

 

 

 

(2,100)

 

1,092

 

 

19,213

Diluted EPS

 

$0.68

 

$0.12

 

$—

 

$—

 

$(0.08)

 

$0.04

 

$—

 

$0.76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Acquisition and divestiture costs for the fiscal year ended June 30, 2024 are generally nondeductible for tax purposes.

(b) Reflects adjustment to the gain on the sale of the UK-based intY business.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended June 30, 2024

 

 

GAAP

Measure

 

Intangible

amortization

expense

 

Acquisition

& divestiture

costs(a)

 

Restructuring

costs

 

Tax recovery

 

Cyberattack

restoration

costs

 

Gain on sale

of business(b)

 

Non-GAAP

measure

 

(in thousands, except per share data)

SG&A expenses

 

$277,428

 

$—

 

$(1,717)

 

$—

 

$2,558

 

$(874)

 

$—

 

$277,395

Operating income

 

90,324

 

15,723

 

1,717

 

4,358

 

(2,558)

 

874

 

 

110,438

Pre-tax income

 

99,841

 

15,723

 

1,717

 

4,358

 

(2,558)

 

874

 

(14,155)

 

105,800

Net income

 

77,060

 

11,697

 

1,717

 

3,262

 

(2,566)

 

655

 

(14,155)

 

77,670

Diluted EPS

 

$3.06

 

$0.46

 

$0.07

 

$0.13

 

$(0.10)

 

$0.03

 

$(0.56)

 

$3.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended June 30, 2023

 

 

GAAP

Measure

 

Intangible

amortization

expense

 

Acquisition

& divestiture

costs

 

Restructuring

costs

 

Tax recovery

 

Cyberattack

restoration

costs

 

Gain on sale

of business

 

Non-GAAP

measure

 

(in thousands, except per share data)

SG&A expense

 

$285,695

 

$—

 

$—

 

$—

 

$2,986

 

$(1,460)

 

$—

 

$287,221

Operating income

 

135,886

 

16,746

 

 

 

(2,986)

 

1,460

 

 

151,106

Pre-tax income

 

121,850

 

16,746

 

 

 

(2,986)

 

1,460

 

 

137,070

Net income

 

88,092

 

12,489

 

 

 

(3,985)

 

1,092

 

 

97,688

Diluted EPS

 

$3.47

 

$0.49

 

$—

 

$—

 

$(0.16)

 

$0.04

 

$—

 

$3.85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Acquisition and divestiture costs for the fiscal year ended June 30, 2024 are generally nondeductible for tax purposes.

(b) Reflects gain on the sale of the UK-based intY business. This transaction resulted in a capital loss for tax purposes. The Company did not record a tax provision on the capital loss since there were no offsetting capital gains.

 

Contacts

Steve Jones

Senior EVP, Chief Financial Officer

ScanSource, Inc.

(864) 286-4302

Mary M. Gentry

SVP, Treasurer and Investor Relations

ScanSource, Inc.

(864) 286-4892

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.