|
| [May 03, 2012] |
 |
PC Connection, Inc. Reports First Quarter Results
MERRIMACK, N.H. --(Business Wire)--
PC Connection, Inc. (NASDAQ: PCCC), a provider of a full range of
information technology (IT) solutions to business, government, and
education markets, today announced results for the quarter ended
March 31, 2012. Net sales for the first quarter of 2012 were $498.8
million, an 8.0% increase compared to $461.9 million for the first
quarter of 2011. Net income for the quarter ended March 31, 2012 was
$5.5 million, or $0.21 per share, compared to net income of $4.5
million, or $0.17 per share, for the corresponding prior year quarter.
Included in the results for the quarter ended March 31, 2012 were
pre-tax charges of $1.1 million related to awards granted upon the
retirement of a former executive officer, as well as workforce
reductions. Excluding these special charges, pro forma net income for
the quarter ended March 31, 2012 would have been $6.2 million, or $0.23
per share, representing 35% growth over prior year. We did not record
any special charges for the first quarter of 2011. Earnings before
interest, taxes, depreciation and amortization, stock-based compensation
expense, and special charges ("Adjusted EBITDA") totaled $57.4 million
for the twelve months ended March 31, 2012, as compared to $48.9 million
for the twelve months ended March 31, 2011.
During the first quarter of 2012, we combined our consumer and small
office/home office ("SOHO") sales company with our small- and
medium-sized business (SMB) segment. In order to facilitate comparison
with current period results, 2011 revenues and gross margins for the SMB
segment have been restated on a pro forma basis to include consumer and
SOHO sales.
Quarterly Sales by Segment:
-
Net sales for the SMB segment increased only nominally in the quarter
to $225.3 million, compared to net sales in the first quarter of 2011.
The increase in net sales to our SMB customers was partially offset by
lower consumer and SOHO sales in 2012. Excluding sales to these
customers, SMB sales would have increased by 4.0% year over year.
Software and net/com sales increased year over year with double-digit
growth due to our investment in solution sales capabilities.
-
Net sales for the Large Account segment increased by 23.5% to $181.3
million compared to net sales in the first quarter of 2011. This
segment includes the operating results for ValCom Technology, a
provider of infrastructure management and onsite managed services to
medium-to-large corporations, which we acquired late in the first
quarter of 2011. Excluding ValCom Technology's sales for the quarter,
Large Account sales would have increased year over year by 17.1% as
demand continued to be strong for enterprise solutions.
-
Net sales to government and education customers (Public Sector
segment) increased year over year by 2.0% to $92.2 million. Sales to
state and local government and educational institutions were
relatively unchanged compared to last year, while sales to the federal
government increased by 5.5% year over year.
Quarterly Sales by Product Mix:
-
Notebook sales, the Company's largest product category, increased by
2% year over year and accounted for 17% of net sales in the first
quarter of 2012 compared to 18% of net sales in the first quarter of
2011. Notebook unit sales increased by 7% year over year and offset a
decline in average selling prices.
-
Desktop/server sales increased by 16% year over year, accounting for
17% of net sales in the first quarter of 2012 compared to 15% of net
sales in the first quarter of 2011. Desktop/server sales increased due
to strong demand from our large account and public sector customers.
-
Software sales increased by 15% year over year, accounting for 14% of
net sales in the first quarter of 2012 and 2011. All three segments
contributed to the overall sales growth with double-digit increases
compared to the prior year quarter.
-
Net/com products continued to grow with an increase of 12% year over
year, accounting for 10% of net sales in the first quarter of 2012
compared to 9% of net sales in the first quarter of 2011. All three
segments achieved double-digit sales growth in this product category.
Overall gross profit dollars increased by $7.8 million, or 13%, to $66.6
million in the first quarter of 2012 compared to the prior year quarter.
Consolidated gross margin, as a percentage of net sales, increased to
13.4% in the first quarter of 2012 compared to 12.7% in the prior year
quarter with each segment contributing to the margin improvement.
Consolidated gross margin has improved year over year for seven straight
quarters due to strategies designed to increase sales of higher margin
products and services. We expect the gross margin rate will be below Q1
levels for each of the next three quarters due to an increased mix of
public sector sales.
Total selling, general and administrative expenses increased year over
year by $5.2 million to $56.5 million and increased as a percentage of
net sales to 11.3% for the first quarter of 2012, from 11.1% for the
first quarter of 2011. The dollar and percentage increases were
attributable to the acquisition of ValCom Technology and investments in
significant internal systems projects targeted to improve operational
efficiencies. In addition, variable compensation increased due to the
improvement in gross profits. We expect that total SG&A will be at least
$57.0 million for each of the next three quarters.
The Company generated significant positive cash flow in the quarter
ended March 31, 2012. Total cash was $49.8 million compared to $4.6
million at December 31, 2011. In addition, there were no amounts
outstanding on the Company's line of credit at March 31, 2012, compared
to $5.3 million outstanding at December 31, 2011. Days sales outstanding
were 43 days at March 31, 2012, and inventory was reduced to $62.5
million from $77.4 million at December 31, 2011.
"I am pleased with our results this quarter. Our team continues to
execute well. We generated solid sales growth and increased our pro
forma earnings per share by 35%. In addition, we strengthened our
balance sheet and generated significant positive cash flow," said
Timothy McGrath, President and Chief Executive Officer. "We believe the
strategies we have put in place will position us well to gain market
share and enhance long-term shareholder value."
Non-GAAP Financial Information
Adjusted EBITDA, pro forma net income, and pro forma earnings per share
are non-GAAP financial measures. This information is included to provide
information with respect to the Company's operating performance and
earnings. Reconciliations of Adjusted EBITDA, pro forma net income, and
pro forma earnings per share to GAAP net income are provided in tables
immediately following the Condensed Consolidated Statements of Income.
About PC Connection, Inc.
PC Connection, Inc., a Fortune 1000 company, has four sales companies:
PC Connection Sales Corporation, MoreDirect, Inc., GovConnection, Inc.,
and Professional Computer Center, Inc. d/b/a ValCom Technology,
headquartered in Merrimack, NH, Boca Raton, FL, Rockville, MD, and
Itasca, IL, respectively. All four companies can deliver
custom-configured computer systems overnight from our ISO 9001:2008
certified technical configuration lab at our distribution center in
Wilmington, OH. Investors and media can find more information about PC
Connection, Inc. at http://ir.pcconnection.com.
PC Connection Sales Corporation (800-800-5555), the original business of
PC Connection, Inc. serving primarily the small- and medium-sized
business sector, is a rapid-response provider of IT products and
services. It offers more than 300,000 brand-name products through its
staff of technically trained sales account managers and telesales
specialists, catalogs, publications, and its website at www.pcconnection.com.
This company also serves the consumer and small office users under its
PC Connection Express brand (888-800-0323) at www.pcconnectionexpress.com
and is, under its MacConnection brand (800-800-2222), one of Apple's
largest authorized online resellers at www.macconnection.com.
MoreDirect, Inc. (561-237-3300), www.moredirect.com,
provides corporate technology buyers with best-in-class IT solutions,
in-depth IT supply-chain expertise, and access to over 300,000 products
and 1,600 vendors through TRAXX™, a cloud-based eProcurement system.
Backed by over 500 technical certifications, MoreDirect's team of
engineers, software licensing specialists, and project managers help
reduce the cost and complexity of buying hardware, software, and
services throughout the entire IT lifecycle.
GovConnection, Inc. (800-800-0019) is a rapid-response provider of IT
products and services to federal, state, and local government agencies
and educational institutions through specialized account managers,
catalogs, and publications, and online at www.govconnection.com.
Professional Computer Center, Inc. d/b/a ValCom Technology
(630-285-0500), www.valcomtechnology.com,
provides technology services to medium-to-large corporate organizations
utilizing its proprietary cloud-based IT service management software,
WebSPOC™. Through its experienced technical service personnel, ValCom
Technology provides network, server, storage, mission-critical onsite
support, installation, and hosting of lifecycle services.
pccc-g
"Safe Harbor" Statement Under the Private Securities Litigation Reform
Act of 1995: This release contains forward-looking statements that are
subject to risks and uncertainties, including, but not limited to, the
impact of changes in market demand and the overall level of economic
activity and environment, or in the level of business investment in
information technology products, competitive products and pricing,
product availability and market acceptance, new products, fluctuations
in operating results, and the ability of the Company to manage personnel
levels in response to fluctuations in revenue, and other risks that
could cause actual results to differ materially from those detailed
under the caption "Risk Factors" in the Company's Annual Report on Form
10-K filed with the Securities and Exchange Commission for the year
ended December 31, 2011. More specifically, the statements in this
release concerning the Company's outlook for gross margin and selling,
general, and administrative expenses in 2012 and other statements of a
non-historical basis (including statements regarding the Company's
ability to grow revenues, improve gross margins, increase market share,
and increase earnings per share) are forward-looking statements that
involve certain risks and uncertainties. Such risks and uncertainties
include the ability to realize market demand for and competitive pricing
pressures on the products and services marketed by the Company, the
continued acceptance of the Company's distribution channel by vendors
and customers, continuation of key vendor and customer relationships and
support programs, the ability of the Company to integrate the operations
of ValCom Technology, the ability of the Company to gain or maintain
market share, and the ability of the Company to hire and retain
qualified sales representatives and other essential personnel. The
Company disclaims any obligation to update the information in this press
release or revise any forward-looking statements, whether as a result of
any new information, future events, or otherwise.
|
|
|
|
|
CONSOLIDATED SELECTED FINANCIAL INFORMATION
|
|
At or for the Three Months Ended March 31,
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
(Dollars and shares in thousands, except operating data, P/E
ratio, and per share data)
|
|
|
|
|
|
|
% of
|
|
|
|
|
% of
|
|
|
%
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
|
|
Net Sales
|
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
|
$
|
498,763
|
|
|
|
|
|
$
|
461,926
|
|
|
|
|
|
8
|
%
|
|
Diluted earnings per share
|
|
|
|
|
$
|
0.21
|
|
|
|
|
|
$
|
0.17
|
|
|
|
|
|
24
|
%
|
|
Pro forma diluted earnings per share
|
|
|
|
|
$
|
0.23
|
|
|
|
|
|
$
|
0.17
|
|
|
|
|
|
35
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
|
|
|
13.4
|
%
|
|
|
|
|
|
12.7
|
%
|
|
|
|
|
|
|
Operating margin
|
|
|
|
|
|
1.8
|
%
|
|
|
|
|
|
1.6
|
%
|
|
|
|
|
|
|
Return on equity (1)
|
|
|
|
|
|
8.0
|
%
|
|
|
|
|
|
6.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Orders entered (2)
|
|
|
|
|
|
339,000
|
|
|
|
|
|
|
346,000
|
|
|
|
|
|
(2
|
%)
|
|
Average order size (2)
|
|
|
|
|
$
|
1,765
|
|
|
|
|
|
$
|
1,606
|
|
|
|
|
|
10
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory turns (1)
|
|
|
|
|
|
25
|
|
|
|
|
|
|
24
|
|
|
|
|
|
|
|
Days sales outstanding
|
|
|
|
|
|
43
|
|
|
|
|
|
|
41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product Mix:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notebook
|
|
|
|
|
$
|
84,699
|
|
|
17
|
%
|
|
|
$
|
83,283
|
|
|
18
|
%
|
|
|
2
|
%
|
|
Desktop/Server
|
|
|
|
|
|
82,443
|
|
|
17
|
|
|
|
|
70,998
|
|
|
15
|
|
|
|
16
|
%
|
|
Software
|
|
|
|
|
|
72,286
|
|
|
14
|
|
|
|
|
62,846
|
|
|
14
|
|
|
|
15
|
%
|
|
Video, Imaging & Sound
|
|
|
|
|
|
48,203
|
|
|
10
|
|
|
|
|
48,669
|
|
|
10
|
|
|
|
(1
|
%)
|
|
Net/Com Product
|
|
|
|
|
|
48,351
|
|
|
10
|
|
|
|
|
43,285
|
|
|
9
|
|
|
|
12
|
%
|
|
Storage Device
|
|
|
|
|
|
36,033
|
|
|
7
|
|
|
|
|
39,329
|
|
|
9
|
|
|
|
(8
|
%)
|
|
Printer & Printer Supplies
|
|
|
|
|
|
37,171
|
|
|
7
|
|
|
|
|
36,224
|
|
|
8
|
|
|
|
3
|
%
|
|
Memory & System Enhancement
|
|
|
|
|
|
17,073
|
|
|
3
|
|
|
|
|
18,679
|
|
|
4
|
|
|
|
(9
|
%)
|
|
Accessory/Other
|
|
|
|
|
|
72,504
|
|
|
15
|
|
|
|
|
58,613
|
|
|
13
|
|
|
|
24
|
%
|
|
Total Net Sales
|
|
|
|
|
$
|
498,763
|
|
|
100
|
%
|
|
|
$
|
461,926
|
|
|
100
|
%
|
|
|
8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales of Enterprise Server and Networking Products (included
in the above Product Mix):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
186,634
|
|
|
37
|
%
|
|
|
$
|
161,733
|
|
|
35
|
%
|
|
|
15
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Performance Indicators:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual shares outstanding
|
|
|
|
|
|
26,276
|
|
|
|
|
|
|
26,673
|
|
|
|
|
|
|
|
Total book value per share
|
|
|
|
|
$
|
10.59
|
|
|
|
|
|
$
|
9.84
|
|
|
|
|
|
|
|
Tangible book value per share
|
|
|
|
|
$
|
8.45
|
|
|
|
|
|
$
|
7.72
|
|
|
|
|
|
|
|
Closing price
|
|
|
|
|
$
|
8.22
|
|
|
|
|
|
$
|
8.86
|
|
|
|
|
|
|
|
Market capitalization
|
|
|
|
|
$
|
215,989
|
|
|
|
|
|
$
|
236,323
|
|
|
|
|
|
|
|
Trailing price/earnings ratio
|
|
|
|
|
|
7.3
|
|
|
|
|
|
|
9.5
|
|
|
|
|
|
|
|
LTM Adjusted EBITDA (3)
|
|
|
|
|
$
|
57,402
|
|
|
|
|
|
$
|
48,877
|
|
|
|
|
|
|
|
Market capitalization/LTM EBITDA
|
|
|
|
|
|
3.8
|
|
|
|
|
|
|
4.8
|
|
|
|
|
|
|
(1) Annualized (2) Does not reflect cancellations or returns (3)
Adjusted EBITDA is defined as EBITDA (earnings before interest, taxes,
depreciation and amortization) adjusted for stock-based compensation and
special charges.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUE AND MARGIN INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31,
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
|
|
Net
|
|
Gross
|
|
|
Net
|
|
Gross
|
|
(Dollars in thousands)
|
|
|
|
|
Sales
|
|
Margin
|
|
|
Sales
|
|
Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SMB
|
|
|
|
|
$
|
225,295
|
|
15.2
|
%
|
|
|
$
|
224,734
|
|
14.1
|
%
|
|
Large Account
|
|
|
|
|
|
181,316
|
|
11.8
|
|
|
|
|
146,847
|
|
11.4
|
|
|
Public Sector
|
|
|
|
|
|
92,152
|
|
11.9
|
|
|
|
|
90,345
|
|
11.5
|
|
|
Total
|
|
|
|
|
$
|
498,763
|
|
13.4
|
%
|
|
|
$
|
461,926
|
|
12.7
|
%
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
|
|
Three Months Ended March 31,
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
(amounts in thousands, except per share data)
|
|
|
|
|
Amount
|
|
% of Net Sales
|
|
|
Amount
|
|
% of Net Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
|
$
|
498,763
|
|
|
100.0
|
%
|
|
|
$
|
461,926
|
|
|
|
100.0
|
%
|
|
Cost of sales
|
|
|
|
|
|
432,152
|
|
|
86.6
|
|
|
|
|
403,107
|
|
|
|
87.3
|
|
|
Gross profit
|
|
|
|
|
|
66,611
|
|
|
13.4
|
|
|
|
|
58,819
|
|
|
|
12.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
|
|
|
56,450
|
|
|
11.3
|
|
|
|
|
51,290
|
|
|
|
11.1
|
|
|
Special charges
|
|
|
|
|
|
1,135
|
|
|
0.3
|
|
|
|
|
-
|
|
|
|
-
|
|
|
Income from operations
|
|
|
|
|
|
9,026
|
|
|
1.8
|
|
|
|
|
7,529
|
|
|
|
1.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
(41
|
)
|
|
|
-
|
|
|
Other, net
|
|
|
|
|
|
46
|
|
|
-
|
|
|
|
|
65
|
|
|
|
-
|
|
|
Income tax provision
|
|
|
|
|
|
(3,597
|
)
|
|
(0.7
|
)
|
|
|
|
(3,059
|
)
|
|
|
0.6
|
|
|
Net income
|
|
|
|
|
$
|
5,475
|
|
|
1.1
|
%
|
|
|
$
|
4,494
|
|
|
|
1.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
$
|
0.21
|
|
|
|
|
|
$
|
0.17
|
|
|
|
|
Diluted
|
|
|
|
|
$
|
0.21
|
|
|
|
|
|
$
|
0.17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
26,439
|
|
|
|
|
|
|
26,901
|
|
|
|
|
Diluted
|
|
|
|
|
|
26,586
|
|
|
|
|
|
|
26,986
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A RECONCILIATION BETWEEN GAAP AND PRO FORMA NET INCOME
|
|
Three Months Ended March 31,
|
|
Provided for comparison of our operating results without special
charges. (amounts in thousands)
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
|
|
|
|
|
|
|
|
$
|
5,475
|
|
|
$
|
4,494
|
|
|
Special charges (after tax)
|
|
|
|
|
|
|
|
|
|
|
681
|
|
|
|
-
|
|
|
Pro forma net income
|
|
|
|
|
|
|
|
|
|
$
|
6,156
|
|
|
$
|
4,494
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma diluted earnings per common share
|
|
|
|
|
|
|
|
|
|
$
|
0.23
|
|
|
$
|
0.17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
(amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
$
|
49,752
|
|
|
$
|
4,615
|
|
|
Accounts receivable, net
|
|
|
|
|
|
|
|
|
|
|
242,403
|
|
|
|
295,188
|
|
|
Inventories
|
|
|
|
|
|
|
|
|
|
|
62,528
|
|
|
|
77,437
|
|
|
Prepaid expenses and other current assets
|
|
|
|
|
|
|
|
|
|
|
5,250
|
|
|
|
4,713
|
|
|
Deferred income taxes
|
|
|
|
|
|
|
|
|
|
|
3,398
|
|
|
|
4,436
|
|
|
Income taxes receivable
|
|
|
|
|
|
|
|
|
|
|
3,229
|
|
|
|
1,927
|
|
|
Total current assets
|
|
|
|
|
|
|
|
|
|
|
366,560
|
|
|
|
388,316
|
|
|
Property and equipment, net
|
|
|
|
|
|
|
|
|
|
|
24,088
|
|
|
|
22,570
|
|
|
Goodwill
|
|
|
|
|
|
|
|
|
|
|
51,276
|
|
|
|
51,276
|
|
|
Other intangibles, net
|
|
|
|
|
|
|
|
|
|
|
4,971
|
|
|
|
5,205
|
|
|
Other assets
|
|
|
|
|
|
|
|
|
|
|
720
|
|
|
|
652
|
|
|
Total Assets
|
|
|
|
|
|
|
|
|
|
$
|
447,615
|
|
|
$
|
468,019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current maturities of capital lease obligation to affiliate
|
|
|
|
|
|
|
|
|
|
$
|
998
|
|
|
$
|
971
|
|
|
Borrowings under bank line of credit
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
5,267
|
|
|
Accounts payable
|
|
|
|
|
|
|
|
|
|
|
111,949
|
|
|
|
130,900
|
|
|
Accrued expenses and other liabilities
|
|
|
|
|
|
|
|
|
|
|
30,513
|
|
|
|
30,902
|
|
|
Accrued payroll
|
|
|
|
|
|
|
|
|
|
|
12,213
|
|
|
|
12,964
|
|
|
Total current liabilities
|
|
|
|
|
|
|
|
|
|
|
155,673
|
|
|
|
181,004
|
|
|
Deferred income taxes
|
|
|
|
|
|
|
|
|
|
|
9,882
|
|
|
|
9,026
|
|
|
Other liabilities
|
|
|
|
|
|
|
|
|
|
|
2,975
|
|
|
|
3,471
|
|
|
Capital lease obligation to affiliate, less current maturities
|
|
|
|
|
|
|
|
|
|
|
729
|
|
|
|
989
|
|
|
Total Liabilities
|
|
|
|
|
|
|
|
|
|
|
169,259
|
|
|
|
194,490
|
|
|
Stockholders' Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
|
|
|
|
|
|
276
|
|
|
|
276
|
|
|
Additional paid-in capital
|
|
|
|
|
|
|
|
|
|
|
100,284
|
|
|
|
99,957
|
|
|
Retained earnings
|
|
|
|
|
|
|
|
|
|
|
187,749
|
|
|
|
182,274
|
|
|
Treasury stock at cost
|
|
|
|
|
|
|
|
|
|
|
(9,953
|
)
|
|
|
(8,978
|
)
|
|
Total Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
278,356
|
|
|
|
273,529
|
|
|
Total Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
$
|
447,615
|
|
|
$
|
468,019
|
|
|
|
|
|
|
EBITDA AND ADJUSTED EBITDA
|
|
|
|
A reconciliation of EBITDA and Adjusted EBITDA is detailed below.
EBITDA is defined as earnings before interest, taxes, depreciation
and amortization. Adjusted EBITDA means EBITDA adjusted for certain
items which are described in the table below. Both EBITDA and
Adjusted EBITDA are considered non-GAAP financial measures.
Generally, a non-GAAP financial measure is a numerical measure of a
company's performance, financial position, or cash flows that either
excludes or includes amounts that are not normally included or
excluded in the most directly comparable measure calculated and
presented in accordance with GAAP. We believe that EBITDA and
Adjusted EBITDA provide helpful information with respect to our
operating performance including our ability to fund our future
capital expenditures and working capital requirements. Adjusted
EBITDA also provides helpful information as it is the primary
measure used in certain financial covenants contained in our credit
agreements.
|
|
|
|
|
|
|
|
|
|
|
(amounts in thousands)
|
|
|
|
|
Three Months Ended March 31,
|
|
LTM Ended March 31, (1)
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
% Change
|
|
|
2012
|
|
|
2011
|
|
% Change
|
|
Net income
|
|
|
|
|
$
|
5,475
|
|
$
|
4,494
|
|
|
|
$
|
29,768
|
|
$
|
25,021
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
1,558
|
|
|
1,344
|
|
|
|
|
6,165
|
|
|
5,202
|
|
|
|
Income tax expense
|
|
|
|
|
|
3,597
|
|
|
3,059
|
|
|
|
|
19,182
|
|
|
16,769
|
|
|
|
Interest expense, net
|
|
|
|
|
|
-
|
|
|
41
|
|
|
|
|
328
|
|
|
432
|
|
|
|
EBITDA
|
|
|
|
|
|
10,630
|
|
|
8,938
|
|
|
|
|
55,443
|
|
|
47,424
|
|
|
|
Stock-based compensation
|
|
|
|
|
|
1,047
|
|
|
205
|
|
|
|
|
1,666
|
|
|
1,453
|
|
|
|
Other special charges
|
|
|
|
|
|
293
|
|
|
-
|
|
|
|
|
293
|
|
|
-
|
|
|
|
Adjusted EBITDA
|
|
|
|
|
$
|
11,970
|
|
$
|
9,143
|
|
31%
|
|
$
|
57,402
|
|
$
|
48,877
|
|
17%
|
(1) LTM: Last twelve months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, (amounts in thousands)
|
|
|
|
|
|
2012
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Operating Activities:
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
$
|
5,475
|
|
|
|
$
|
4,494
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
1,558
|
|
|
|
|
1,344
|
|
|
Provision for doubtful accounts
|
|
|
|
|
|
99
|
|
|
|
|
414
|
|
|
Deferred income taxes
|
|
|
|
|
|
1,894
|
|
|
|
|
571
|
|
|
Stock-based compensation expense
|
|
|
|
|
|
1,047
|
|
|
|
|
205
|
|
|
Loss on disposal of fixed assets
|
|
|
|
|
|
71
|
|
|
|
|
3
|
|
|
Income tax benefit from stock-based compensation
|
|
|
|
|
|
6
|
|
|
|
|
-
|
|
|
Fair value adjustment to contingent consideration
|
|
|
|
|
|
10
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
|
|
52,686
|
|
|
|
|
23,072
|
|
|
Inventories
|
|
|
|
|
|
14,909
|
|
|
|
|
6,889
|
|
|
Prepaid expenses and other current assets
|
|
|
|
|
|
(1,839
|
)
|
|
|
|
(712
|
)
|
|
Other non-current assets
|
|
|
|
|
|
(68
|
)
|
|
|
|
(104
|
)
|
|
Accounts payable
|
|
|
|
|
|
(19,041
|
)
|
|
|
|
(5,205
|
)
|
|
Accrued expenses and other liabilities
|
|
|
|
|
|
(1,646
|
)
|
|
|
|
(1,842
|
)
|
|
Net cash provided by operating activities
|
|
|
|
|
|
55,161
|
|
|
|
|
29,129
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities:
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
|
|
|
(2,823
|
)
|
|
|
|
(2,120
|
)
|
|
Acquisition of ValCom Technology, net of cash acquired
|
|
|
|
|
|
-
|
|
|
|
|
(3,745
|
)
|
|
Net cash used for investing activities
|
|
|
|
|
|
(2,823
|
)
|
|
|
|
(5,865
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities:
|
|
|
|
|
|
|
|
|
|
Repayment of short-term borrowings
|
|
|
|
|
|
(12,471
|
)
|
|
|
|
-
|
|
|
Proceeds from short-term borrowings
|
|
|
|
|
|
7,204
|
|
|
|
|
-
|
|
|
Purchase of treasury shares
|
|
|
|
|
|
(1,715
|
)
|
|
|
|
-
|
|
|
Repayment of capital lease obligation to affiliate
|
|
|
|
|
|
(233
|
)
|
|
|
|
(209
|
)
|
|
Exercise of stock options
|
|
|
|
|
|
14
|
|
|
|
|
131
|
|
|
Net cash used for financing activities
|
|
|
|
|
|
(7,201
|
)
|
|
|
|
(78
|
)
|
|
Increase in cash and cash equivalents
|
|
|
|
|
|
45,137
|
|
|
|
|
23,186
|
|
|
Cash and cash equivalents, beginning of period
|
|
|
|
|
|
4,615
|
|
|
|
|
35,374
|
|
|
Cash and cash equivalents, end of period
|
|
|
|
|
$
|
49,752
|
|
|
|
$
|
58,560
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash Investing and Financing Activities:
|
|
|
|
|
|
|
|
|
|
Issuance of nonvested stock from treasury
|
|
|
|
|
$
|
740
|
|
|
|
$
|
-
|
|
|
Accrued capital expenditures
|
|
|
|
|
|
520
|
|
|
|
|
1,707
|
|
|
Contingent consideration recorded in accrued expenses and other
liabilities
|
|
|
|
|
|
-
|
|
|
|
|
2,880
|
|

[ Back To iphone.tmcnet.com's Homepage ]
|