Plexus Announces Fiscal Fourth Quarter and Fiscal Year 2022 Financial Results

In this article:
PlexusPlexus
Plexus

NEENAH, WI, Oct. 26, 2022 (GLOBE NEWSWIRE) -- Plexus Corp. (NASDAQ: PLXS) today announced financial results for our fiscal fourth quarter and fiscal year ended October 1, 2022, and guidance for our fiscal first quarter 2023 ending December 31, 2022.

  • Reports record fiscal fourth quarter 2022 revenue of $1.12 billion, GAAP operating margin of 5.5% and GAAP diluted EPS of $1.78, including $0.18 of stock-based compensation expense

  • Reports record fiscal 2022 revenue of $3.81 billion, GAAP operating margin of 4.7% and GAAP diluted EPS of $4.86, including $0.82 of stock-based compensation expense

  • Initiates fiscal first quarter 2023 revenue guidance of $1.08 to $1.13 billion with GAAP diluted EPS of $1.40 to $1.58, including $0.20 of stock-based compensation expense

 

Three Months Ended

 

Oct 1, 2022

 

Oct 1, 2022

 

Dec 31, 2022

 

Q4F22 Results

 

Q4F22 Guidance

 

Q1F23 Guidance

Summary GAAP Items

 

 

 

 

 

Revenue (in millions)

$1,124

 

$980 to $1,020

 

$1,080 to $1,130

Operating margin

5.5%

 

4.7% to 5.2%

 

5.0% to 5.5%

Diluted EPS (1)

$1.78

 

$1.19 to $1.35

 

$1.40 to $1.58

 

 

 

 

 

 

Summary Non-GAAP Items (2)

 

 

 

 

 

Return on invested capital (ROIC)

13.0%

 

 

 

 

Economic return

3.7%

 

 

 

 

 

 

 

 

 

 

(1) Includes stock-based compensation expense of $0.18 for Q4F22 results, $0.22 for Q4F22 guidance and $0.20 for Q1F23 guidance.

(2) Refer to Non-GAAP Supplemental Information in Tables 1 and 2 for non-GAAP financial measures and a reconciliation to the comparable GAAP measures.

 

Fiscal Fourth Quarter 2022 Information

  • Won 32 manufacturing programs during the quarter representing $214 million in annualized revenue when fully ramped into production

  • Trailing four-quarter manufacturing wins of $1 billion in annualized revenue when fully ramped into production

  • Purchased $3.5 million of our shares at an average price of $90.63 per share under our share repurchase program, leaving $46.5 million of the current $50 million authorization remaining

Fiscal Year 2022 Information

  • GAAP diluted EPS of $4.86

  • ROIC of 13.0%, delivered an economic return of 370 basis points above our weighted average cost of capital of 9.3%

  • Purchased $50.4 million of our shares at an average price of $83.55 per share under our share repurchase programs

Todd Kelsey, Chief Executive Officer, commented, "The unwavering commitment to operational excellence of Plexus’ nearly 25,000 dedicated team members resulted in accelerating momentum as our fiscal 2022 progressed, culminating in record quarterly revenue and operating profit. With this strong base to build upon entering our fiscal 2023, the benefit of a large backlog of unfulfilled demand, share gains and participation in secular growth markets, we see the opportunity for continued momentum while acknowledging ongoing uncertainties in the macroeconomic outlook and geopolitical climate."

Mr. Kelsey continued, "Our fiscal fourth quarter revenue of $1.12 billion, representing year-over-year growth of 33%, 5.5% GAAP operating margin and GAAP EPS of $1.78 exceeded our guidance. Our further success in mitigating the challenges from constrained component supply resulted in strong sequential revenue growth that drove outstanding profitability."

Mr. Kelsey further commented, "Our funnel of qualified manufacturing opportunities remains at a record $3.4 billion, while quarterly new manufacturing program wins totaled $214 million. Included in these wins is an exciting opportunity with a new customer in vehicle, truck and bus electrification, building upon our existing presence in this secular growth market."

Patrick Jermain, Executive Vice President and Chief Financial Officer, commented, "Our fiscal fourth quarter cash cycle of 100 days was consistent with expectations. The quarter included strategic investments in working capital to support the significant revenue delivered in the fiscal fourth quarter and projected future growth. I was pleased with our ability to steadily improve operating performance and manage working capital to drive sequential improvement in our ROIC as we moved through our fiscal year. Fiscal 2022 ROIC of 13% equated to 370 basis points of economic return, creating substantial shareholder value. While working capital investments will continue in support of our customers’ strong demand, we expect our cash cycle to improve as our fiscal 2023 progresses."

Mr. Kelsey concluded, "We are guiding fiscal first quarter revenue of $1.08 billion to $1.13 billion, GAAP operating margin of 5.0% to 5.5% and GAAP EPS of $1.40 to $1.58. Our guidance reflects the benefit from ongoing new program ramps and robust customer demand with consideration given to the continuation of supply chain challenges and macroeconomic uncertainty. We also anticipate an impact to GAAP EPS due to the absence of foreign exchange gains and greater interest and income tax expense relative to the prior quarter.”

Quarterly & Annual Comparison

Three Months Ended

 

Twelve Months Ended

(in thousands, except EPS)

Oct 1, 2022

 

Jul 2, 2022

 

Oct 2, 2021

 

Oct 1, 2022

 

Oct 2, 2021

Revenue

$

1,123,848

 

 

$

981,341

 

 

$

843,238

 

 

$

3,811,368

 

 

$

3,368,865

 

Gross profit

 

107,105

 

 

 

93,618

 

 

 

78,967

 

 

 

347,229

 

 

 

323,296

 

Operating income

 

62,314

 

 

 

49,561

 

 

 

42,342

 

 

 

178,185

 

 

 

176,268

 

Net income

 

50,457

 

 

 

37,494

 

 

 

33,341

 

 

 

138,243

 

 

 

138,912

 

Diluted EPS

$

1.78

 

 

$

1.33

 

 

$

1.16

 

 

$

4.86

 

 

$

4.76

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

9.5

%

 

 

9.5

%

 

 

9.4

%

 

 

9.1

%

 

 

9.6

%

Operating margin

 

5.5

%

 

 

5.1

%

 

 

5.0

%

 

 

4.7

%

 

 

5.2

%

 

 

 

 

 

 

 

 

 

 

ROIC (1)

 

13.0

%

 

 

11.5

%

 

 

15.4

%

 

 

13.0

%

 

 

15.4

%

Economic return (1)

 

3.7

%

 

 

2.2

%

 

 

7.3

%

 

 

3.7

%

 

 

7.3

%

 

 

 

 

 

 

 

 

 

 

(1) Refer to Non-GAAP Supplemental Information in Tables 1 and 2 for non-GAAP financial measures discussed and/or disclosed in this release, such as adjusted operating margin, adjusted net income, adjusted diluted EPS, ROIC and economic return and a reconciliation of these measures to their comparable GAAP measures.

 

Business Segment and Market Sector Revenue

Plexus measures operational performance and allocates resources on a geographic segment basis. Plexus also reports revenue based on the market sector breakout set forth in the table below, which reflects Plexus’ market sector focused strategy. Top 10 customers comprised 58% of revenue during the fourth quarter of fiscal 2022. This is up two percentage points from each of the third quarter of fiscal 2022 and the fourth quarter of fiscal 2021. For fiscal 2022, top 10 customers comprised 56% of revenue, up one percentage point from fiscal 2021.

Business Segments ($ in millions)

Three Months Ended

 

Twelve Months Ended

 

Oct 1, 2022

 

Jul 2, 2022

 

Oct 2, 2021

 

Oct 1, 2022

 

Oct 2, 2021

Americas

$

380

 

 

$

343

 

 

$

307

 

 

$

1,311

 

 

$

1,318

 

Asia-Pacific

 

689

 

 

 

586

 

 

 

494

 

 

 

2,300

 

 

 

1,851

 

Europe, Middle East and Africa

 

85

 

 

 

84

 

 

 

74

 

 

 

316

 

 

 

313

 

Elimination of inter-segment sales

 

(30

)

 

 

(32

)

 

 

(32

)

 

 

(116

)

 

 

(113

)

Total Revenue

$

1,124

 

 

$

981

 

 

$

843

 

 

$

3,811

 

 

$

3,369

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Market Sectors ($ in millions)

Three Months Ended

 

Twelve Months Ended

 

Oct 1, 2022

 

Jul 2, 2022

 

Oct 2, 2021

 

Oct 1, 2022

 

Oct 2, 2021

Industrial

$

520

46

%

 

$

454

46

%

 

$

392

46

%

 

$

1,753

46

%

 

$

1,549

46

%

Healthcare/Life Sciences

 

467

42

%

 

 

401

41

%

 

 

333

40

%

 

 

1,565

41

%

 

 

1,327

39

%

Aerospace/Defense

 

137

12

%

 

 

126

13

%

 

 

118

14

%

 

 

493

13

%

 

 

493

15

%

Total Revenue

$

1,124

 

 

$

981

 

 

$

843

 

 

$

3,811

 

 

$

3,369

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Supplemental Information

Plexus provides non-GAAP supplemental information, such as ROIC, economic return and free cash flow because such measures are used for internal management goals and decision-making, and because they provide management and investors with additional insight into financial performance. In addition, management uses these and other non-GAAP measures, such as adjusted operating income, adjusted operating margin, adjusted net income and adjusted diluted EPS, to provide a better understanding of core performance for purposes of period-to-period comparisons. Plexus believes that these measures are also useful to investors because they provide further insight by eliminating the effect of non-recurring items that are not reflective of continuing operations. For a full reconciliation of non-GAAP measures to comparable GAAP measures, please refer to the attached Non-GAAP Supplemental Information Tables.

ROIC and Economic Return

ROIC for fiscal year 2022 was 13.0%. Plexus defines ROIC as tax-effected annualized adjusted operating income divided by average invested capital over a five-quarter period for the fiscal year. Invested capital is defined as equity plus debt and operating lease obligations, less cash and cash equivalents. Plexus' weighted average cost of capital for fiscal 2022 was 9.3%. ROIC for fiscal year 2022 less Plexus’ weighted average cost of capital resulted in an economic return of 3.7%.

Free Cash Flow

Plexus defines free cash flow as cash flows provided by operations less capital expenditures. For the three months ended October 1, 2022, cash flows used in operations was $0.4 million, less capital expenditures of $16.7 million, resulting in negative free cash flow of $17.1 million. For the fiscal year ended October 1, 2022, cash flows used in operations was $26.3 million, less capital expenditures of $101.6 million, resulting in negative free cash flow of $127.9 million.

Cash Cycle Days

Three Months Ended

 

Oct 1, 2022

 

Jul 2, 2022

 

Oct 2, 2021

Days in Accounts Receivable

60

 

57

 

56

Days in Contract Assets

11

 

12

 

13

Days in Inventory

144

 

160

 

116

Days in Accounts Payable

(72)

 

(87)

 

(76)

Days in Cash Deposits

(43)

 

(40)

 

(24)

Annualized Cash Cycle *

100

 

102

 

85

* We calculate cash cycle as the sum of days in accounts receivable, days in contract assets and days in inventory, less days in accounts payable and days in cash deposits.

 

Conference Call and Webcast Information

What:

Plexus Fiscal 2022 Q4 Earnings Conference Call and Webcast

When:

Thursday, October 27, 2022 at 8:30 a.m. Eastern Time

Where:

Participants are encouraged to join the live webcast at the investor relations section of the Plexus website, plexus.com. Participants can also join utilizing the links below:

Audio conferencing link:
https://register.vevent.com/register/BI0fdf9621f40541699b8a6ce0d8aa8fa8 

Webcast link:
https://edge.media-server.com/mmc/p/w4wswspi

Replay:

The webcast will be archived on the Plexus website and will be available as on-demand for 12 months

 

 

Investor and Media Contact
Shawn Harrison
+1.920.969.6325
shawn.harrison@plexus.com

About Plexus
Since 1979, Plexus has been partnering with companies to create the products that build a better world. We are a team of nearly 25,000 individuals who are dedicated to providing Design and Development, Supply Chain Solutions, New Product Introduction, Manufacturing and Sustaining Services. Plexus is a global leader that specializes in serving customers in industries with highly complex products and demanding regulatory environments. Plexus delivers customer service excellence to leading companies by providing innovative, comprehensive solutions throughout a product’s lifecycle. For more information about Plexus, visit our website at www.plexus.com.

Safe Harbor and Fair Disclosure Statement
The statements contained in this press release that are guidance or which are not historical facts (such as statements in the future tense and statements including believe, expect, intend, plan, anticipate, goal, target and similar terms and concepts), including all discussions of periods which are not yet completed, are forward-looking statements that involve risks and uncertainties. These risks and uncertainties include the evolving effect, which may intensify, of COVID-19 on our employees, customers, suppliers, and logistics providers, including the impact of governmental actions being taken to curtail the spread of the virus. Other risks and uncertainties include, but are not limited to: the effect of inflationary pressures on our costs of production, profitability, and on the economic outlook of our markets; the effects of shortages and delays in obtaining components as a result of economic cycles, natural disasters or otherwise; the risk of customer delays, changes, cancellations or forecast inaccuracies in both ongoing and new programs; the lack of visibility of future orders, particularly in view of changing economic conditions; the economic performance of the industries, sectors and customers we serve; the effects of tariffs, trade disputes, trade agreements and other trade protection measures; the effects of the volume of revenue from certain sectors or programs on our margins in particular periods; our ability to secure new customers, maintain our current customer base and deliver product on a timely basis; the risks of concentration of work for certain customers; the particular risks relative to new or recent customers, programs or services, which risks include customer and other delays, start-up costs, potential inability to execute, the establishment of appropriate terms of agreements, and the lack of a track record of order volume and timing; the effects of start-up costs of new programs and facilities or the costs associated with the closure or consolidation of facilities; possible unexpected costs and operating disruption in transitioning programs, including transitions between Company facilities; the risk that new program wins and/or customer demand may not result in the expected revenue or profitability; the fact that customer orders may not lead to long-term relationships; our ability to manage successfully and execute a complex business model characterized by high product mix and demanding quality, regulatory, and other requirements; the risks associated with excess and obsolete inventory, including the risk that inventory purchased on behalf of our customers may not be consumed or otherwise paid for by the customer, resulting in an inventory write-off; risks related to information technology systems and data security; the ability to realize anticipated savings from restructuring or similar actions, as well as the adequacy of related charges as compared to actual expenses; increasing regulatory and compliance requirements; the effects of U.S. Tax Reform, any tax law changes as a result of change in U.S. presidential administration, and of related foreign jurisdiction tax developments; current or potential future barriers to the repatriation of funds that are currently held outside of the United States as a result of actions taken by other countries or otherwise; the potential effects of jurisdictional results on our taxes, tax rates, and our ability to use deferred tax assets and net operating losses; the weakness of areas of the global economy; the effect of changes in the pricing and margins of products; raw materials and component cost fluctuations; the potential effect of fluctuations in the value of the currencies in which we transact business; the effects of changes in economic conditions, political conditions and tax matters in the United States and in the other countries in which we do business; the potential effect of other world or local events or other events outside our control (such as the conflict between Russia and Ukraine, changes in energy prices, terrorism, global health epidemics and weather events); the impact of increased competition; an inability to successfully manage human capital; changes in financial accounting standards; and other risks detailed herein and in our other Securities and Exchange Commission filings, particularly in Risk Factors contained in our fiscal 2021 Form 10-K and subsequently filed quarterly reports on Form 10-Q.

PLEXUS CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

Oct 1,

 

Oct 2,

 

Oct 1,

 

Oct 2,

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Net sales

$

1,123,848

 

 

$

843,238

 

 

$

3,811,368

 

 

$

3,368,865

 

Cost of sales

 

1,016,743

 

 

 

764,271

 

 

 

3,464,139

 

 

 

3,045,569

 

Gross profit

 

107,105

 

 

 

78,967

 

 

 

347,229

 

 

 

323,296

 

Operating expenses:

 

 

 

 

 

 

 

Selling and administrative expenses

 

44,791

 

 

 

36,625

 

 

 

167,023

 

 

 

143,761

 

Restructuring and impairment charges

 

 

 

 

 

 

 

2,021

 

 

 

3,267

 

Operating income

 

62,314

 

 

 

42,342

 

 

 

178,185

 

 

 

176,268

 

Other income (expense):

 

 

 

 

 

 

 

Interest expense

 

(5,544

)

 

 

(3,159

)

 

 

(15,858

)

 

 

(14,253

)

Interest income

 

454

 

 

 

300

 

 

 

1,305

 

 

 

1,372

 

Miscellaneous, net

 

(282

)

 

 

(54

)

 

 

(5,329

)

 

 

(2,976

)

Income before income taxes

 

56,942

 

 

 

39,429

 

 

 

158,303

 

 

 

160,411

 

Income tax expense

 

6,485

 

 

 

6,088

 

 

 

20,060

 

 

 

21,499

 

Net income

$

50,457

 

 

$

33,341

 

 

$

138,243

 

 

$

138,912

 

Earnings per share:

 

 

 

 

 

 

 

Basic

$

1.82

 

 

$

1.18

 

 

$

4.96

 

 

$

4.86

 

Diluted

$

1.78

 

 

$

1.16

 

 

$

4.86

 

 

$

4.76

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

Basic

 

27,710

 

 

 

28,179

 

 

 

27,862

 

 

 

28,575

 

Diluted

 

28,293

 

 

 

28,775

 

 

 

28,439

 

 

 

29,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


PLEXUS CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

Oct 1,

 

Oct 2,

 

 

2022

 

 

 

2021

 

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

274,805

 

 

$

270,172

 

Restricted cash

 

665

 

 

 

341

 

Accounts receivable

 

737,696

 

 

 

519,684

 

Contract assets

 

138,540

 

 

 

115,283

 

Inventories

 

1,602,783

 

 

 

972,312

 

Prepaid expenses and other

 

61,633

 

 

 

53,094

 

Total current assets

 

2,816,122

 

 

 

1,930,886

 

Property, plant and equipment, net

 

444,705

 

 

 

395,094

 

Operating lease right-of-use assets

 

65,134

 

 

 

72,087

 

Deferred income taxes

 

39,075

 

 

 

27,385

 

Other assets

 

28,189

 

 

 

36,441

 

Total non-current assets

 

577,103

 

 

 

531,007

 

   Total assets

$

3,393,225

 

 

$

2,461,893

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

Current liabilities:

 

 

 

Current portion of long-term debt and finance lease obligations

$

273,971

 

 

$

66,313

 

Accounts payable

 

805,583

 

 

 

634,969

 

Customer deposits

 

480,486

 

 

 

204,985

 

Accrued salaries and wages

 

88,876

 

 

 

75,394

 

Other accrued liabilities

 

357,273

 

 

 

147,042

 

Total current liabilities

 

2,006,189

 

 

 

1,128,703

 

Long-term debt and finance lease obligations, net of current portion

 

187,776

 

 

 

187,033

 

Accrued income taxes payable

 

42,019

 

 

 

47,974

 

Long-term operating lease liabilities

 

33,628

 

 

 

37,970

 

Deferred income taxes

 

6,327

 

 

 

5,677

 

Other liabilities

 

21,555

 

 

 

26,304

 

Total non-current liabilities

 

291,305

 

 

 

304,958

 

   Total liabilities

 

2,297,494

 

 

 

1,433,661

 

Shareholders’ equity:

 

 

 

Common stock, $.01 par value, 200,000 shares authorized,

 

 

 

54,084 and 53,849 shares issued, respectively,

 

 

 

and 27,679 and 28,047 shares outstanding, respectively

 

541

 

 

 

538

 

Additional paid-in-capital

 

652,467

 

 

 

639,778

 

Common stock held in treasury, at cost, 26,405 and 25,802, respectively

 

(1,093,483

)

 

 

(1,043,091

)

Retained earnings

 

1,572,234

 

 

 

1,433,991

 

Accumulated other comprehensive loss

 

(36,028

)

 

 

(2,984

)

Total shareholders’ equity

 

1,095,731

 

 

 

1,028,232

 

   Total liabilities and shareholders’ equity

$

3,393,225

 

 

$

2,461,893

 

 

 

 

 


PLEXUS CORP. AND SUBSIDIARIES

NON-GAAP SUPPLEMENTAL INFORMATION Table 1

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

Oct 1,

 

Jul 2,

 

Oct 2,

 

Oct 1,

 

Oct 2,

 

 

 

2022

 

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Operating income, as reported

$

62,314

 

 

$

49,561

 

 

$

42,342

 

 

$

178,185

 

 

$

176,268

 

Operating margin, as reported

 

5.5

%

 

 

5.1

%

 

 

5.0

%

 

 

4.7

%

 

 

5.2

%

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

Restructuring and impairment charges (1)

 

 

 

 

 

 

 

 

 

 

2,021

 

 

 

3,267

 

Adjusted operating income

$

62,314

 

 

$

49,561

 

 

$

42,342

 

 

$

180,206

 

 

$

179,535

 

Adjusted operating margin

 

5.5

%

 

 

5.1

%

 

 

5.0

%

 

 

4.7

%

 

 

5.3

%

 

 

 

 

 

 

 

 

 

 

 

Net income, as reported

$

50,457

 

 

$

37,494

 

 

$

33,341

 

 

$

138,243

 

 

$

138,912

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

Restructuring and impairment charges, net of tax (1)

 

 

 

 

 

 

 

 

 

 

1,809

 

 

 

2,924

 

Adjusted net income

$

50,457

 

 

$

37,494

 

 

$

33,341

 

 

$

140,052

 

 

$

141,836

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share, as reported

$

1.78

 

 

$

1.33

 

 

$

1.16

 

 

$

4.86

 

 

$

4.76

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP per share adjustments:

 

 

 

 

 

 

 

 

 

Restructuring and impairment charges, net of tax (1)

 

 

 

 

 

 

 

 

 

 

0.06

 

 

 

0.10

 

Adjusted diluted earnings per share

$

1.78

 

 

$

1.33

 

 

$

1.16

 

 

$

4.92

 

 

$

4.86

 

 

 

 

 

 

 

 

 

 

 

 

(1) During the twelve months ended October 1, 2022, restructuring and impairment charges of $2.0 million, or $1.8 million net of taxes, were primarily incurred for employee severance costs associated with a facility transition in the Company’s APAC region. During the twelve months ended October 2, 2021, restructuring and impairment charges of $3.3 million, or $2.9 million net of taxes, were incurred for employee severance costs associated with the reduction of the Company's workforce primarily in the EMEA and AMER regions.

 


PLEXUS CORP. AND SUBSIDIARIES

NON-GAAP SUPPLEMENTAL INFORMATION Table 2

(in thousands)

(unaudited)

 

 

 

 

 

 

ROIC and Economic Return Calculations

Twelve Months Ended

 

Nine Months Ended

 

Twelve Months Ended

 

Oct 1,

 

Jul 2,

 

Oct 2,

 

2022

 

2022

 

2021

Operating income, as reported

 

$

178,185

 

 

 

$

115,871

 

 

 

$

176,268

 

Restructuring and impairment charges

+

 

2,021

 

 

+

 

2,021

 

 

+

 

3,267

 

Adjusted operating income

 

$

180,206

 

 

 

$

117,892

 

 

 

$

179,535

 

 

 

 

 

÷

 

3

 

 

 

 

 

 

 

 

 

$

39,297

 

 

 

 

 

 

 

 

x

 

4

 

 

 

 

Adjusted annualized operating income

 

$

180,206

 

 

 

$

157,188

 

 

 

$

179,535

 

Adjusted effective tax rate

x

 

13

%

 

x

 

14

%

 

x

 

13

%

Tax impact

 

 

23,427

 

 

 

 

22,006

 

 

 

 

23,340

 

Adjusted operating income (tax effected)

 

$

156,779

 

 

 

$

135,182

 

 

 

$

156,195

 

 

 

 

 

 

 

 

 

 

Average invested capital

÷

$

1,207,357

 

 

÷

$

1,178,134

 

 

÷

$

1,014,742

 

ROIC

 

 

13.0

%

 

 

 

11.5

%

 

 

 

15.4

%

Weighted average cost of capital

-

 

9.3

%

 

-

 

9.3

%

 

-

 

8.1

%

Economic return

 

 

3.7

%

 

 

 

2.2

%

 

 

 

7.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Three Months Ended

Average Invested Capital Calculations

Oct 1,

 

Jul 2,

 

Apr 2,

 

Jan 1,

 

Oct 2,

 

 

2022

 

 

 

2022

 

 

 

2022

 

 

 

2022

 

 

 

2021

 

Equity

$

1,095,731

 

 

$

1,058,190

 

 

$

1,040,591

 

 

$

1,044,095

 

 

$

1,028,232

 

Plus:

 

 

 

 

 

 

 

 

 

Debt and finance lease obligations - current

 

273,971

 

 

 

250,012

 

 

 

222,393

 

 

 

151,417

 

 

 

66,313

 

Operating lease obligations - current (1)

 

7,948

 

 

 

8,640

 

 

 

9,266

 

 

 

9,507

 

 

 

9,877

 

Debt and finance lease obligations - long-term

 

187,776

 

 

 

184,707

 

 

 

186,069

 

 

 

187,075

 

 

 

187,033

 

Operating lease obligations - long-term

 

33,628

 

 

 

32,270

 

 

 

34,347

 

 

 

36,343

 

 

 

37,970

 

Less:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

(274,805

)

 

 

(276,608

)

 

 

(307,964

)

 

 

(217,067

)

 

 

(270,172

)

 

$

1,324,249

 

 

$

1,257,211

 

 

$

1,184,702

 

 

$

1,211,370

 

 

$

1,059,253

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Three Months Ended

Average Invested Capital Calculations

Jul 3,

 

Apr 3,

 

Jan 2,

 

Oct 3,

 

 

2021

 

 

 

2021

 

 

 

2021

 

 

 

2020

 

Equity

$

1,020,450

 

 

$

1,013,952

 

 

$

1,006,959

 

 

$

977,480

 

Plus:

 

 

 

 

 

 

 

Debt and finance lease obligations - current

 

60,468

 

 

 

50,229

 

 

 

148,408

 

 

 

146,829

 

Operating lease obligations - current (1)

 

9,130

 

 

 

9,314

 

 

 

9,351

 

 

 

7,724

 

Debt and finance lease obligations - long-term

 

187,690

 

 

 

188,730

 

 

 

188,148

 

 

 

187,975

 

Operating lease obligations - long-term

 

33,193

 

 

 

34,751

 

 

 

37,052

 

 

 

36,779

 

Less:

 

 

 

 

 

 

 

Cash and cash equivalents

 

(303,255

)

 

 

(294,370

)

 

 

(356,724

)

 

 

(385,807

)

 

$

1,007,676

 

 

$

1,002,606

 

 

$

1,033,194

 

 

$

970,980

 


(1)

Included in other accrued liabilities on the Condensed Consolidated Balance Sheets.


Advertisement