Attached files

file filename
8-K - 8-K - SYNNEX CORPd115205d8k.htm

Exhibit 99.1

 

LOGO

SYNNEX Corporation Reports First Quarter Fiscal 2021 Results

Fremont, Calif., March 22, 2021 - SYNNEX Corporation (NYSE: SNX), a leading provider of distribution, systems design, and integration services for the technology industry, today announced financial results for the fiscal first quarter ended February 28, 2021.

 

     Q1 FY21     Q1 FY20     Net change  

Revenue ($M)

   $ 4,939     $ 4,081       21.0

Operating income ($M)

   $ 141.7     $ 100.4       41.1

Non-GAAP operating income ($M)(1)

   $ 156.0     $ 115.5       35.0

Operating margin

     2.87     2.46     41 bps  

Non-GAAP operating margin(1)

     3.16     2.83     33 bps  

Income from continuing operations

   $ 87.8     $ 68.5       28.2

Non-GAAP Income from continuing operations(1)

   $ 98.6     $ 73.6       33.9

Diluted earnings per common share (“EPS”) from continuing operations

   $ 1.69     $ 1.32       28.0

Non-GAAP Diluted EPS from continuing operations(1)

   $ 1.89     $ 1.42       33.1

“Our strong momentum continued in Q1, driven by solid demand for technology products and services, as our customers continued to support users everywhere to connect, collaborate and increase productivity,” said Dennis Polk, President and CEO of SYNNEX. “We are encouraged by the IT spending environment so far in 2021, led by the ongoing acceleration of digital transformation across industries and continued investment in remote enablement.”

Fiscal 2021 First Quarter Highlights

 

   

Revenue was $4.9 billion, up 21.0% from the prior fiscal first quarter. Operating income was $142 million, compared to $100 million, in the prior fiscal first quarter. Non-GAAP operating income was $156 million, in fiscal year first quarter 2021, compared to $116 million, in the prior fiscal first quarter.

 

   

The trailing fiscal first quarter Return on Invested Capital (“ROIC”) was 14.9% compared to 12.0% in the prior fiscal year first quarter. The adjusted trailing fiscal four quarters ROIC was 15.9%.

 

   

Cash generated from operations was approximately $25 million for the quarter.

 

   

Post Separation, prior period financial results of Concentrix are presented as discontinued operations.


Second Quarter Fiscal 2021 Outlook

The following statements are based on SYNNEX’ current expectations for the fiscal 2021 second quarter. Non-GAAP financial measures exclude the impact of the amortization of intangible assets, share-based compensation, and the related tax effects thereon. These statements are forward-looking and actual results may differ materially.

 

   

Revenue is expected to be in the range of $4.70 billion to $5.00 billion.

 

   

Net income is expected to be in the range of $82.9 million to $92.9 million and on a non-GAAP basis, net income is expected to be in the range of $94.9 million to $105.0 million.

 

   

Diluted earnings per share is expected to be in the range of $1.58 to $1.77 and on a non-GAAP basis, diluted earnings per share is expected to be in the range of $1.80 to $2.00, based on estimated outstanding diluted weighted average shares of 51.8 million.

 

   

After-tax amortization of intangibles is expected to be $7.3 million, or $0.14 per share.

 

   

After-tax share-based compensation expense is expected to be $4.8 million, or $0.09 per share.

Dividend

SYNNEX announced today that its Board of Directors declared a quarterly cash dividend of $0.20 per common share. The dividend is payable on April 30, 2021 to stockholders of record as of the close of business on April 16, 2021.

Conference Call and Webcast

SYNNEX will host a conference call to discuss the fiscal 2021 first quarter results today at 5:30 AM (PT)/8:30 AM (ET).

A live audio webcast of the earnings call will be accessible at ir.synnex.com, and a replay of the webcast will be available following the call.

About SYNNEX

SYNNEX Corporation (NYSE: SNX) is a Fortune 200 corporation and a leading provider of a comprehensive range of distribution, systems design and integration services for the technology industry to a wide range of enterprises. Founded in 1980, SYNNEX Corporation operates in numerous countries throughout North and South America, Asia-Pacific and Europe. Additional information about SYNNEX may be found online at synnex.com.

(1)Use of Non-GAAP Financial Information

In addition to the financial results presented in accordance with GAAP, SYNNEX also uses adjusted selling, general and administrative expenses, non-GAAP operating income, non-GAAP operating margin, non-GAAP income from continuing operations income, non-GAAP net income, and non-GAAP diluted earnings per share, which are non-GAAP financial measures that exclude transaction-related and integration expenses, the amortization of intangible assets, share-based compensation expense and the related tax effects thereon. The Company also uses adjusted earnings before interest, taxes, depreciation, and amortization (“Adjusted EBITDA”) which excludes other income (expense), net, transaction-related and integration expenses, and income from discontinued operations. In prior periods, SYNNEX has excluded other items relevant to those periods for purposes of its non-GAAP financial measures.


Transaction-related expenses typically consist of acquisition, integration, and divestiture related costs and are expensed as incurred. These expenses primarily represent costs for legal, banking, consulting and advisory services, and debt extinguishment fees. From time to time, this category may also include transaction-related gains/losses on divestitures/spin-off of businesses.

SYNNEX’ acquisition activities have resulted in the recognition of intangible assets which consist primarily of customer relationships and vendor lists. Definite-lived intangible assets are amortized over their estimated useful lives and are tested for impairment when events indicate that the carrying value may not be recoverable. The amortization of intangible assets is reflected in the Company’s statements of operations. Although intangible assets contribute to the Company’s revenue generation, the amortization of intangible assets does not directly relate to the sale of the Company’s products and the services performed for the Company’s clients. Additionally, intangible asset amortization expense typically fluctuates based on the size and timing of the Company’s acquisition activity. Accordingly, the Company believes excluding the amortization of intangible assets, along with the other non-GAAP adjustments which neither relate to the ordinary course of the Company’s business nor reflect the Company’s underlying business performance, enhances the Company’s and investors’ ability to compare the Company’s past financial performance with its current performance and to analyze underlying business performance and trends. Intangible asset amortization excluded from the related non-GAAP financial measure represents the entire amount recorded within the Company’s GAAP financial statements, and the revenue generated by the associated intangible assets has not been excluded from the related non-GAAP financial measure. Intangible asset amortization is excluded from the related non-GAAP financial measure because the amortization, unlike the related revenue, is not affected by operations of any particular period unless an intangible asset becomes impaired or the estimated useful life of an intangible asset is revised.

Share-based compensation expense is a non-cash expense arising from the grant of equity awards to employees based on the estimated fair value of those awards. Although share-based compensation is an important aspect of the compensation of our employees, the fair value of the share-based awards may bear little resemblance to the actual value realized upon the vesting or future exercise of the related share-based awards and the expense can vary significantly between periods as a result of the timing of grants of new stock-based awards, including grants in connection with acquisitions. Given the variety and timing of awards and the subjective assumptions that companies can use when calculating share-based compensation expense, SYNNEX believes this additional information allows investors to make additional comparisons between our operating results from period to period.

Additionally, SYNNEX refers to revenue at constant currency or adjusting for the translation effect of foreign currencies so that certain financial results can be viewed without the impact of fluctuations in foreign currency exchange rates, thereby facilitating period-to-period comparisons of SYNNEX’ business performance. Financial results adjusted for currency are calculated by translating current period activity in the transaction currency using the comparable prior year periods’ currency conversion rate. Generally, when the dollar either strengthens or weakens against other currencies, revenue at constant currency rates or adjusting for currency will be higher or lower than revenue reported at actual exchange rates.

Trailing fiscal four quarters ROIC is defined as the last four quarters’ tax effected operating income divided by the average of the last five quarterly balances of borrowings (excluding book overdraft) and equity, net of surplus cash. Adjusted ROIC is calculated by excluding the tax effected impact of non-GAAP adjustments from operating income and by excluding the cumulative tax effected impact of current and prior period non-GAAP adjustments on equity.


SYNNEX also uses free cash flow, which is cash flow from operating activities, reduced by purchases of property and equipment. SYNNEX uses free cash flow to conduct and evaluate its business because, although it is similar to cash flow from operations, SYNNEX believes it is an additional useful measure of cash flows since purchases of fixed assets are a necessary component of ongoing operations. Free cash flow reflects an additional way of viewing SYNNEX’ liquidity that, when viewed with its GAAP results, provides a more complete understanding of factors and trends affecting its cash flows. Free cash flow has limitations due to the fact that it does not represent the residual cash flow available for discretionary expenditures. For example, free cash flow does not incorporate payments for business acquisitions. Therefore, SYNNEX believes it is important to view free cash flow as a complement to its entire consolidated statements of cash flows.

SYNNEX management uses non-GAAP financial measures internally to understand, manage and evaluate the business, to establish operational goals, and in some cases for measuring performance for compensation purposes. These non-GAAP measures are intended to provide investors with an understanding of SYNNEX’ operational results and trends that more readily enable investors to analyze SYNNEX’ base financial and operating performance and to facilitate period-to-period comparisons and analysis of operational trends, as well as for planning and forecasting in future periods. Management believes these non-GAAP financial measures are useful to investors in allowing for greater transparency with respect to supplemental information used by management in its financial and operational decision-making. As these non-GAAP financial measures are not calculated in accordance with GAAP, they may not necessarily be comparable to similarly titled measures employed by other companies. These non-GAAP financial measures should not be considered in isolation or as a substitute for the comparable GAAP measures and should be read only in conjunction with SYNNEX’ consolidated financial statements prepared in accordance with GAAP. A reconciliation of SYNNEX’ GAAP to non-GAAP financial information is set forth in the supplemental tables at the end of this press release.

Safe Harbor Statement

Statements in this news release regarding SYNNEX Corporation that are not historical facts are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These forward-looking statements may be identified by terms such as believe, foresee, expect, may, will, provide, could and should and the negative of these terms or other similar expressions. These forward-looking statements include, but are not limited to, statements regarding strategies and objectives of SYNNEX for future operations; our expectations and outlook for the fiscal 2021 second quarter as to revenue, net income, non-GAAP net income, diluted earnings per share, non-GAAP diluted earnings per share, outstanding diluted weighted average shares, tax rate, after-tax amortization of intangibles, and after-tax share-based compensation; and the anticipated benefits of the non-GAAP financial measures.

The forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those discussed in the forward-looking statements. These risks and uncertainties include, but are not limited to: the unfavorable outcome of any legal proceedings that have been or may be instituted against us; the ability to retain key personnel; general economic conditions and any weakness in information technology and consumer electronics spending; the loss or consolidation of one or more of our significant original equipment manufacturer, or OEM, suppliers or customers; market acceptance and product life of the products we assemble and distribute; competitive conditions in our industry and their impact on our margins; pricing, margin and other terms with our OEM suppliers; our ability to gain market share; variations in supplier-sponsored programs; changes in our costs and operating expenses; changes in foreign currency exchange rates; changes in tax laws; risks associated with our international operations; uncertainties and variability in demand by our reseller and integration customers; supply shortages or delays; any termination or reduction in our floor plan financing arrangements; credit exposure to our reseller customers and negative trends in their businesses; any future incidents of theft; the declaration, timing and payment of dividends, and the Board’s


reassessment thereof; and other risks and uncertainties detailed in our Form 10-K for the fiscal year ended November 30, 2020 and subsequent SEC filings. Statements included in this press release are based upon information known to SYNNEX Corporation as of the date of this release, and SYNNEX Corporation assumes no obligation to update information contained in this press release.

Copyright 2021 SYNNEX Corporation. All rights reserved. SYNNEX, the SYNNEX Logo, and all other SYNNEX company, product and services names and slogans are trademarks or registered trademarks of SYNNEX Corporation. SYNNEX and the SYNNEX Logo Reg. U.S. Pat. & Tm. Off. Other names and marks are the property of their respective owners.

Investor Contact:

Liz Morali

ir@synnex.com

510-668-8436


SYNNEX Corporation

Consolidated Balance Sheets

(currency and share amounts in thousands, except par value)

(Amounts may not add due to rounding)

(unaudited)

 

     February 28, 2021     November 30, 2020  

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 1,443,748     $ 1,412,016  

Accounts receivable, net

     2,381,064       2,791,703  

Receivables from vendors, net

     261,982       286,327  

Inventories

     2,556,716       2,684,076  

Other current assets

     161,101       173,940  

Current assets of discontinued operations

     —         1,421,065  
  

 

 

   

 

 

 

Total current assets

     6,804,611       8,769,127  

Property and equipment, net

     155,869       157,645  

Goodwill

     423,989       423,885  

Intangible assets, net

     176,554       186,047  

Deferred tax assets

     36,303       39,636  

Other assets, net

     128,707       138,070  

Noncurrent assets of discontinued operations

     —         3,754,180  
  

 

 

   

 

 

 

Total assets

   $ 7,726,033     $ 13,468,590  
  

 

 

   

 

 

 

LIABILITIES AND EQUITY

    

Current liabilities:

    

Borrowings, current

   $ 135,804     $ 124,958  

Accounts payable

     3,116,095       3,751,240  

Accrued compensation and benefits

     75,021       103,075  

Other accrued liabilities

     579,316       618,616  

Income taxes payable

     62,073       46,363  

Current liabilities of discontinued operations

     —         985,840  
  

 

 

   

 

 

 

Total current liabilities

     3,968,308       5,630,092  

Long-term borrowings

     1,496,970       1,496,700  

Other long-term liabilities

     124,341       130,296  

Deferred tax liabilities

     7,116       5,836  

Noncurrent liabilities of discontinued operations

     —         1,866,807  
  

 

 

   

 

 

 

Total liabilities

     5,596,735       9,129,730  
  

 

 

   

 

 

 

Stockholders’ equity:

    

Preferred stock, $0.001 par value, 5,000 shares authorized, no shares issued or outstanding

     —         —    

Common stock, $0.001 par value, 100,000 shares authorized, 53,701 and 53,671 shares issued as of February 28, 2021 and November 30, 2020, respectively

     54       54  

Additional paid-in capital

     1,596,598       1,591,536  

Treasury stock, 2,547 and 2,538 shares as of February 28, 2021 and November 30, 2020, respectively

     (192,010     (191,216

Accumulated other comprehensive income (loss)

     (179,973     (194,571

Retained earnings

     904,629       3,133,058  
  

 

 

   

 

 

 

Total stockholders’ equity

     2,129,298       4,338,860  
  

 

 

   

 

 

 

Total liabilities and equity

   $ 7,726,033     $ 13,468,590  
  

 

 

   

 

 

 


SYNNEX Corporation

Consolidated Statements of Operations

(currency and share amounts in thousands, except per share amounts)

(Amounts may not add due to rounding)

(unaudited)

 

     Three Months Ended  
     February 28, 2021     February 29, 2020  

Revenue

   $ 4,939,014     $ 4,081,024  

Cost of revenue

     (4,634,447     (3,825,920
  

 

 

   

 

 

 

Gross profit

     304,567       255,105  

Selling, general and administrative expenses

     (162,820     (154,660
  

 

 

   

 

 

 

Operating income

     141,748       100,445  

Interest expense and finance charges, net

     (22,838     (18,792

Other expense, net

     (1,333     (855
  

 

 

   

 

 

 

Income from continuing operations before income taxes

     117,576       80,798  

Provision for income taxes

     (29,754     (12,284
  

 

 

   

 

 

 

Income from continuing operations

     87,822       68,514  

Income from discontinued operations, net of taxes

     —         54,070  
  

 

 

   

 

 

 

Net income

   $ 87,822     $ 122,584  
  

 

 

   

 

 

 

Earnings per common share:

    

Basic

    

Continuing operations

   $ 1.70     $ 1.33  

Discontinued operations

     —         1.05  
  

 

 

   

 

 

 

Net income

   $ 1.70     $ 2.38  
  

 

 

   

 

 

 

Diluted

    

Continuing operations

   $ 1.69     $ 1.32  

Discontinued operations

     —         1.04  
  

 

 

   

 

 

 

Net income

   $ 1.69     $ 2.36  
  

 

 

   

 

 

 

Weighted-average common shares outstanding:

    

Basic

     51,145       50,815  
  

 

 

   

 

 

 

Diluted

     51,563       51,232  
  

 

 

   

 

 

 


SYNNEX Corporation

Reconciliation of GAAP to Non-GAAP financial measures

(currency in thousands)

(Amounts may not add due to rounding)

 

     Three Months Ended  
     February 28, 2021     February 29, 2020  

Revenue in constant currency

    

Revenue

   $ 4,939,014     $ 4,081,024  

Foreign currency translation

     (15,256  
  

 

 

   

 

 

 

Revenue in constant currency

   $ 4,923,758     $ 4,081,024  

 

     Three Months Ended  
     February 28, 2021      February 29, 2020  

Selling, general and administrative expenses

     

GAAP selling, general and administrative expenses

   $ 162,820      $ 154,660  

Transaction-related and integration expenses

     —          291  

Amortization of intangibles

     9,369        10,188  

Share-based compensation

     4,887        4,599  
  

 

 

    

 

 

 

Adjusted selling, general and administrative expenses

   $ 148,564      $ 139,582  

 

     Three Months Ended  
     February 28, 2021     February 29, 2020  

Operating income and operating margin

    

Revenue

   $ 4,939,014     $ 4,081,024  

GAAP operating income

   $ 141,748     $ 100,445  

Transaction-related and integration expenses

     —         291  

Amortization of intangibles

     9,369       10,188  

Share-based compensation

     4,887       4,599  
  

 

 

   

 

 

 

Non-GAAP operating income

   $ 156,004     $ 115,523  

GAAP operating margin

     2.87     2.46

Non-GAAP operating margin

     3.16     2.83

 

     Three Months Ended  
     February 28, 2021      February 29, 2020  

Adjusted EBITDA

     

Net income

   $ 87,822      $ 122,584  

Interest expense and finance charges, net

     22,838        18,792  

Provision for income taxes

     29,754        12,284  

Depreciation

     5,499        5,876  

Amortization of intangibles

     9,369        10,188  
  

 

 

    

 

 

 

EBITDA

   $ 155,282      $ 169,724  

Other (income) expense, net

     1,333        855  

Transaction-related and integration expenses

     —          291  

Share-based compensation

     4,887        4,599  

Income from discontinued operations

     —          (54,070
  

 

 

    

 

 

 

Adjusted EBITDA

   $ 161,502      $ 121,399  


SYNNEX Corporation

Reconciliation of GAAP to Non-GAAP financial measures

(currency and share amounts in thousands, except per share amounts)

(Amounts may not add due to rounding)

(continued)

 

     Three Months Ended  
     February 28, 2021     February 29, 2020  

Income from continuing operations

    

Income from continuing operations

   $ 87,822     $ 68,514  

Transaction-related and integration expenses

     —         291  

Amortization of intangibles

     9,369       10,188  

Share-based compensation

     4,887       4,599  

Income taxes related to the above(1)

     (3,525     (10,009
  

 

 

   

 

 

 

Non-GAAP income from continuing operations

   $ 98,553     $ 73,583  

Diluted earnings per common share (“EPS”)(2)

    

Income from continuing operations

   $ 87,822     $ 68,514  

Less: income from continuing operations allocated to participating securities

     882       869  
  

 

 

   

 

 

 

Income from continuing operations attributable to common stockholders

     86,940       67,645  

Transaction-related and integration expenses attributable to common stockholders

     —         288  

Amortization of intangibles attributable to common stockholders

     9,273       10,073  

Share-based compensation

     4,837       4,547  

Income taxes related to the above attributable to common stockholders(1)

     (3,489     (9,896
  

 

 

   

 

 

 

Non-GAAP income from continuing operations attributable to common stockholders

   $ 97,561     $ 72,657  

Weighted-average number of common shares - diluted:

     51,563       51,232  
  

 

 

   

 

 

 

Diluted EPS from continuing operations(2)

   $ 1.69     $ 1.32  

Transaction-related and integration expenses

     —         0.01  

Amortization of intangibles

     0.18       0.20  

Share-based compensation

     0.09       0.09  

Income taxes related to the above(1)

     (0.07     (0.19
  

 

 

   

 

 

 

Non-GAAP diluted EPS from continuing operations(2)

   $ 1.89     $ 1.42  
  

 

 

   

 

 

 

 

     Three Months Ended  
     February 28, 2021     February 29, 2020  

Free cash flow

    

Net cash provided by operating activities [Continuing operations]

   $ 24,977     $ 2,555  

Purchases of property and equipment [Continuing operations]

     (4,253     (8,012
  

 

 

   

 

 

 

Free cash flow [Continuing operations]

   $ 20,724     $ (5,457
  

 

 

   

 

 

 


SYNNEX Corporation

Reconciliation of GAAP to Non-GAAP financial measures

(currency in millions, except per share amounts)

(Amounts may not add due to rounding)

(continued)

 

     Forecast  
     Three Months Ending May 31, 2021  
     Low     High  

Net income

   $ 82.9     $ 92.9  

Amortization of intangibles

     9.7       9.7  

Share-based compensation

     6.4       6.4  

Income taxes related to the above(1)

     (4.0     (4.0
  

 

 

   

 

 

 

Non-GAAP net income

   $ 94.9     $ 105.0  
  

 

 

   

 

 

 

Diluted EPS(2)

   $ 1.58     $ 1.77  

Amortization of intangibles

     0.18       0.18  

Share-based compensation

     0.12       0.12  

Income taxes related to the above(1)

     (0.08     (0.08
  

 

 

   

 

 

 

Non-GAAP diluted EPS

   $ 1.80     $ 2.00  
  

 

 

   

 

 

 

(1) The tax effect of taxable and deductible non-GAAP adjustments was calculated using the effective year-to-date tax rate during the respective periods.

(2) Diluted EPS is calculated using the two-class method. Unvested restricted stock awards granted to employees are considered participating securities. For purposes of calculating Diluted EPS, income from continuing operations allocated to participating securities was approximately 1.0% and 1.3% of income from continuing operations for the three months ended February 28, 2021 and February 29, 2020, respectively. Net income allocable to participating securities is estimated to be approximately 1.2% of the forecast Net income for the three months ending May 31, 2021.


SYNNEX Corporation

Calculation of Financial Metrics

(currency in thousands)

(Amounts may not add or compute due to rounding)

Return on Invested Capital (“ROIC”)

 

     February 28, 2021     February 29, 2020  

ROIC

    

Operating income (trailing fiscal four quarters)

   $ 562,645     $ 518,502  

Income taxes on operating income(1)

     (137,259     (101,452
  

 

 

   

 

 

 

Operating income after taxes

   $ 425,386     $ 417,050  

Total invested capital comprising equity and borrowings, less surplus cash (last five quarters
average)(2)

   $ 2,854,262     $ 3,477,429  

ROIC

     14.9     12.0

Adjusted ROIC

    

Non-GAAP operating income (trailing fiscal four quarters)

   $ 627,016     $ 567,110  

Income taxes on Non-GAAP operating income(1)

     (151,129     (121,307
  

 

 

   

 

 

 

Non-GAAP operating income after taxes

   $ 475,887     $ 445,803  

Total invested capital comprising equity and borrowings, less surplus cash (last five quarters
average)(2)

   $ 2,854,262     $ 3,477,429  

Tax effected impact of cumulative non-GAAP adjustments (last five

quarters average)

     139,978       104,360  
  

 

 

   

 

 

 

Total Non-GAAP invested capital (last five quarters average)(2)

   $ 2,994,240     $ 3,581,789  

Adjusted ROIC

     15.9     12.4

(1) Income taxes on GAAP operating income was calculated using the effective year-to-date tax rates during the respective periods. Income taxes on non-GAAP operating income was calculated by excluding the tax effect of taxable and deductible non-GAAP adjustments using the effective year-to-date tax rate during the respective periods.

(2) Invested capital for the fiscal quarters preceding the quarter ended February 28, 2021 are based on pro forma presentation to reflect the separation of the Company’s erstwhile Concentrix reportable segment into an independent public company on December 1, 2020.

Debt to Adjusted EBITDA leverage ratio

 

          February 28, 2021      February 29, 2020  

Total borrowings, excluding book overdraft(1)

   (a)    $ 1,631,721      $ 1,648,255  

Less: cash and cash equivalents(1)

   (b)      1,443,748        207,586  
     

 

 

    

 

 

 

Net debt

   (c)=(a)-(b)    $ 187,973      $ 1,440,669  

Trailing four quarters Adjusted EBITDA

   (d)    $ 651,560      $ 603,240  
     

 

 

    

 

 

 

Debt to Adjusted EBITDA leverage ratio

   (e)=(a)/(d)      2.5        2.7  
     

 

 

    

 

 

 

Net debt to Adjusted EBITDA leverage ratio

   (f)=(c)/(d)      0.3        2.4  
     

 

 

    

 

 

 

(1) Borrowings and cash and cash equivalents as of February 29, 2020 are based on pro forma presentation to reflect the separation of the Company’s erstwhile Concentrix reportable segment into an independent public company on December 1, 2020.


SYNNEX Corporation

Calculation of Financial Metrics

(currency in thousands)

(Amounts may not add or compute due to rounding)

(continued)

Cash Conversion Cycle

 

          Three Months Ended  
          February 28, 2021      February 29, 2020  

Days sales outstanding

        

Revenue

   (a)    $ 4,939,014      $ 4,081,024  

Accounts receivable, net(1)

   (b)      2,381,064        2,325,468  
     

 

 

    

 

 

 

Days sales outstanding

   (c) = (b)/((a)/the number
of days during the period)
     43        52  

Days inventory outstanding

        

Cost of revenue

   (d)    $ 4,634,447      $ 3,825,920  

Inventories(1)

   (e)      2,556,716        2,710,251  
     

 

 

    

 

 

 

Days inventory outstanding

   (f) = (e)/((d)/the number
of days during the period)
     50        64  

Days payable outstanding

        

Cost of revenue

   (g)    $ 4,634,447      $ 3,825,920  

Accounts payable(1)

   (h)      3,116,095        2,483,636  
     

 

 

    

 

 

 

Days payable outstanding

   (i) = (h)/((g)/the number
of days during the period)
     61        59  

Cash conversion cycle

   (j) = (c)+(f)-(i)      32        57  

(1) Accounts receivable, inventories and accounts payable as of February 29, 2020 are based on pro forma presentation to reflect the separation of the Company’s erstwhile Concentrix reportable segment into an independent public company on December 1, 2020.