Plexus Announces Fiscal Third Quarter Financial Results

In this article:
PlexusPlexus
Plexus

NEENAH, WI, July 26, 2023 (GLOBE NEWSWIRE) -- Plexus Corp. (NASDAQ: PLXS) today announced financial results for our fiscal third quarter ended July 1, 2023, and guidance for our fiscal fourth quarter ending September 30, 2023.

  • Reports fiscal third quarter 2023 revenue of $1.02 billion, GAAP operating margin of 2.8% and GAAP diluted EPS of $0.56, including $0.76 of restructuring and other charges and $0.14 of stock-based compensation expense

  • Reports fiscal third quarter 2023 non-GAAP operating margin of 5.0% and non-GAAP diluted EPS of $1.32, including $0.14 of stock-based compensation expense

  • Initiates fiscal fourth quarter 2023 revenue guidance of $1.00 billion to $1.04 billion with GAAP diluted EPS of $1.18 to $1.36, including $0.19 of stock-based compensation expense

 

Three Months Ended

 

Jul 1, 2023

 

Jul 1, 2023

 

Sep 30, 2023

 

Q3F23 Results

 

Q3F23 Guidance (1)

 

Q4F23 Guidance

Summary GAAP Items

 

 

 

 

 

Revenue (in billions)

$1.02

 

 

$1.00 to $1.05

 

$1.00 to $1.04

Operating margin (2)

 

2.8

%

 

2.3% to 2.8%

 

4.7% to 5.2%

Diluted EPS (3)

$0.56

 

 

$0.28 to $0.46

 

$1.18 to $1.36

 

 

 

 

 

 

Summary Non-GAAP Items (4)

 

 

 

 

 

Adjusted operating margin (5)

 

5.0

%

 

4.5% to 5.0%

 

 

Adjusted diluted EPS (6)

$1.32

 

 

$1.05 to $1.23

 

 

Return on invested capital (ROIC)

 

13.5

%

 

 

 

 

Economic return

 

4.5

%

 

 

 

 

 

 

 

 

 

 

(1On May 18, 2023, the Company announced updates to its fiscal third quarter 2023 GAAP guidance because of an additional one-time, non-recurring charge taken during the quarter related to an arbitration decision.

(2Q3F23 results and guidance include restructuring and other charges of 220 bps.

(3Includes stock-based compensation expense of $0.14 for Q3F23 results, $0.19 for Q3F23 guidance and $0.19 for Q4F23 guidance.
Q3F23 results include $0.76 per share related to restructuring and other charges, net of tax.
Q3F23 guidance includes $0.77 per share related to restructuring and other charges, net of tax.

(4Refer to Non-GAAP Supplemental Information in Tables 1 and 2 for additional information regarding non-GAAP financial measures.

(5Q3F23 results and guidance exclude restructuring and other charges of 220 bps in operating margin.

(6Q3F23 results exclude $0.76 per share related to restructuring and other charges, net of tax, but include stock-based compensation expense of $0.14.
Q3F23 guidance excludes $0.77 per share related to restructuring and other charges, net of tax, but includes stock-based compensation expense of $0.19.

Fiscal Third Quarter 2023 Information

  • Won 30 manufacturing programs during the quarter representing a record $321 million in annualized revenue when fully ramped into production

  • Delivered trailing four-quarter manufacturing wins of $968 million in annualized revenue when fully ramped into production

  • Purchased $13.5 million of our shares at an average price of $90.49 per share under our current $50.0 million share repurchase authorization, leaving $9.1 million available

Todd Kelsey, Chief Executive Officer, commented, “Plexus delivered a solid fiscal third quarter with revenue of $1.02 billion, non-GAAP operating margin of 5.0% and non-GAAP EPS of $1.32. Our team’s continued ability to mitigate supply chain challenges, along with improvements in manufacturing efficiency and better than anticipated performance from our engineering team, contributed to non-GAAP operating margin meeting the high end of our guidance range and non-GAAP EPS exceeding our guidance range. The fiscal third quarter represented the fifth consecutive quarter with operating margin exceeding 5%.”

Patrick Jermain, Executive Vice President and Chief Financial Officer, commented, “For the fiscal third quarter, we delivered return on invested capital of 13.5%, which was 450 basis points above our weighted average cost of capital. We drove this result and created substantial shareholder value through strong operating performance, prudent capital investments and a modest reduction in inventory compared to the prior quarter. As we continue these efforts, we are guiding improvement to our cash cycle for the fiscal fourth quarter and expect to generate positive free cash flow for the quarter and fiscal 2023.”

Mr. Kelsey continued, “We are guiding fiscal fourth quarter revenue of $1.00 billion to $1.04 billion, GAAP operating margin of 4.7% to 5.2% and GAAP EPS of $1.18 to $1.36. Increasingly robust commercial aerospace demand and continued new program ramps are being offset by incrementally weaker demand for semiconductor capital equipment, a modest softening in some industrial markets and continued supply chain challenges.”

Mr. Kelsey concluded, “We remain confident in achieving our goal of $5 billion in revenue with 5.5% GAAP operating margin by our fiscal 2025. As fiscal 2024 progresses, we anticipate that revenue growth will accelerate once demand stabilizes in certain markets, new program ramp momentum increases and supply chain challenges lessen. Supporting our growth expectation is the knowledge that Plexus’ best in class capabilities and focus on operational excellence are resonating with customers as demonstrated by our fiscal third quarter wins performance. During the quarter, we won 30 new manufacturing programs worth a record $321 million, including several competitive share gains, while maintaining a robust funnel of qualified manufacturing opportunities of $4 billion. Furthermore, new engineering program wins and the funnel of qualified engineering opportunities expanded versus the prior quarter, both positive leading indicators of future manufacturing wins. Over the long term, we believe our strong execution and accelerating program wins position Plexus to continue to deliver industry leading revenue growth and profitability.”

Quarterly Comparison

Three Months Ended

(in thousands, except EPS)

Jul 1, 2023

 

Apr 1, 2023

 

Jul 2, 2022

Revenue

$

1,021,610

 

 

$

1,070,823

 

 

$

981,341

 

Gross profit

 

93,646

 

 

 

102,993

 

 

 

93,618

 

Operating income

 

28,204

 

 

 

56,942

 

 

 

49,561

 

Net income

 

15,799

 

 

 

40,844

 

 

 

37,494

 

Diluted EPS

$

0.56

 

 

$

1.45

 

 

$

1.33

 

 

 

 

 

 

 

Gross margin

 

9.2

%

 

 

9.6

%

 

 

9.5

%

Operating margin

 

2.8

%

 

 

5.3

%

 

 

5.1

%

 

 

 

 

 

 

ROIC (1)

 

13.5

%

 

 

13.8

%

 

 

11.5

%

Economic return (1)

 

4.5

%

 

 

4.8

%

 

 

2.2

%

 

 

 

 

 

 

(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.

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 51% of revenue during both the second and third quarters of fiscal 2023, down five percentage points from the third quarter of fiscal 2022.

Business Segments ($ in millions)

Three Months Ended

 

Jul 1, 2023

 

Apr 1, 2023

 

Jul 2, 2022

Americas

$

371

 

 

$

408

 

 

$

343

 

Asia-Pacific

 

572

 

 

 

587

 

 

 

586

 

Europe, Middle East and Africa

 

105

 

 

 

102

 

 

 

84

 

Elimination of inter-segment sales

 

(26

)

 

 

(26

)

 

 

(32

)

Total Revenue

$

1,022

 

 

$

1,071

 

 

$

981

 


Market Sectors ($ in millions)

Three Months Ended

 

Jul 1, 2023

 

Apr 1, 2023

 

Jul 2, 2022

Industrial

$

428

42

%

 

$

439

41

%

 

$

454

46

%

Healthcare/Life Sciences

 

451

44

%

 

 

488

46

%

 

 

401

41

%

Aerospace/Defense

 

143

14

%

 

 

144

13

%

 

 

126

13

%

Total Revenue

$

1,022

 

 

$

1,071

 

 

$

981

 


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 additional information on non-GAAP measures, please refer to the attached Non-GAAP Supplemental Information tables.

ROIC and Economic Return

ROIC for the third quarter of fiscal 2023 was 13.5%. Plexus defines ROIC as tax-effected annualized adjusted operating income divided by average invested capital over a four-quarter period for the third fiscal quarter. 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 2023 is 9.0%. ROIC for the third quarter of fiscal 2023 less Plexus’ weighted average cost of capital resulted in an economic return of 4.5%.

Free Cash Flow

Plexus defines free cash flow as cash flows provided by operations less capital expenditures. For the three months ended July 1, 2023, cash flows provided by operations of $18.8 million, less capital expenditures of $30.3 million, resulted in negative free cash flow of $11.5 million. This result included $20.3 million of one-time, non-recurring charges paid during the fiscal third quarter.

Cash Cycle Days

Three Months Ended

 

Jul 1, 2023

 

Apr 1, 2023

 

Jul 2, 2022

Days in Accounts Receivable

63

 

 

56

 

 

57

 

Days in Contract Assets

12

 

 

11

 

 

12

 

Days in Inventory

161

 

 

156

 

 

160

 

Days in Accounts Payable

(68

)

 

(69

)

 

(87

)

Days in Cash Deposits

(57

)

 

(50

)

 

(40

)

Annualized Cash Cycle *

111

 

 

104

 

 

102

 

* 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 2023 Q3 Earnings Conference Call and Webcast

 

 

When:

Thursday, July 27, 2023 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/BI14413298f1df4ebf8824d93e71fda163

Webcast link:
https://edge.media-server.com/mmc/p/86qn7nw4

 

 

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 markets 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 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 ability to realize anticipated savings from restructuring or similar actions, as well as the adequacy of related charges as compared to actual expenses; 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 outcome of litigation and regulatory investigations and proceedings, including the results of any challenges with regard to such outcomes; 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; increasing regulatory and compliance requirements; any tax law changes and 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, escalating tensions between China and Taiwan or China and the United States, 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 2022 Form 10-K.

PLEXUS CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

Jul 1,

 

Jul 2,

 

Jul 1,

 

Jul 2,

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Net sales

$

1,021,610

 

 

$

981,341

 

 

$

3,186,358

 

 

$

2,687,520

 

Cost of sales

 

927,964

 

 

 

887,723

 

 

 

2,888,520

 

 

 

2,447,396

 

Gross profit

 

93,646

 

 

 

93,618

 

 

 

297,838

 

 

 

240,124

 

Operating expenses:

 

 

 

 

 

 

 

Selling and administrative expenses

 

42,348

 

 

 

44,057

 

 

 

132,257

 

 

 

122,232

 

Restructuring and other charges

 

23,094

 

 

 

 

 

 

23,094

 

 

 

2,021

 

Operating income

 

28,204

 

 

 

49,561

 

 

 

142,487

 

 

 

115,871

 

Other income (expense):

 

 

 

 

 

 

 

Interest expense

 

(8,231

)

 

 

(3,923

)

 

 

(23,412

)

 

 

(10,314

)

Interest income

 

598

 

 

 

318

 

 

 

2,291

 

 

 

851

 

Miscellaneous, net

 

(3,194

)

 

 

(2,678

)

 

 

(6,750

)

 

 

(5,047

)

Income before income taxes

 

17,377

 

 

 

43,278

 

 

 

114,616

 

 

 

101,361

 

Income tax expense

 

1,578

 

 

 

5,784

 

 

 

15,783

 

 

 

13,575

 

Net income

$

15,799

 

 

$

37,494

 

 

$

98,833

 

 

$

87,786

 

Earnings per share:

 

 

 

 

 

 

 

Basic

$

0.57

 

 

$

1.35

 

 

$

3.58

 

 

$

3.14

 

Diluted

$

0.56

 

 

$

1.33

 

 

$

3.51

 

 

$

3.09

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

Basic

 

27,561

 

 

 

27,738

 

 

 

27,619

 

 

 

27,913

 

Diluted

 

27,992

 

 

 

28,179

 

 

 

28,169

 

 

 

28,452

 


PLEXUS CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

Jul 1,

 

Oct 1,

 

 

2023

 

 

 

2022

 

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

252,965

 

 

$

274,805

 

Restricted cash

 

589

 

 

 

665

 

Accounts receivable

 

706,898

 

 

 

737,696

 

Contract assets

 

132,995

 

 

 

138,540

 

Inventories

 

1,641,673

 

 

 

1,602,783

 

Prepaid expenses and other

 

64,166

 

 

 

61,633

 

Total current assets

 

2,799,286

 

 

 

2,816,122

 

Property, plant and equipment, net

 

476,482

 

 

 

444,705

 

Operating lease right-of-use assets

 

71,914

 

 

 

65,134

 

Deferred income taxes

 

40,350

 

 

 

39,075

 

Other assets

 

30,911

 

 

 

28,189

 

Total non-current assets

 

619,657

 

 

 

577,103

 

Total assets

$

3,418,943

 

 

$

3,393,225

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

Current liabilities:

 

 

 

Current portion of long-term debt and finance lease obligations

$

304,781

 

 

$

273,971

 

Accounts payable

 

697,112

 

 

 

805,583

 

Customer deposits

 

582,172

 

 

 

480,486

 

Accrued salaries and wages

 

79,935

 

 

 

88,876

 

Other accrued liabilities

 

276,977

 

 

 

357,273

 

Total current liabilities

 

1,940,977

 

 

 

2,006,189

 

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

 

187,468

 

 

 

187,776

 

Accrued income taxes payable

 

31,382

 

 

 

42,019

 

Long-term operating lease liabilities

 

40,515

 

 

 

33,628

 

Deferred income taxes

 

4,444

 

 

 

6,327

 

Other liabilities

 

29,795

 

 

 

21,555

 

Total non-current liabilities

 

293,604

 

 

 

291,305

 

Total liabilities

 

2,234,581

 

 

 

2,297,494

 

Shareholders’ equity:

 

 

 

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

 

 

 

54,294 and 54,084 shares issued, respectively,

 

 

 

and 27,498 and 27,679 shares outstanding, respectively

 

543

 

 

 

541

 

Additional paid-in-capital

 

655,675

 

 

 

652,467

 

Common stock held in treasury, at cost, 26,796 and 26,405, respectively

 

(1,130,914

)

 

 

(1,093,483

)

Retained earnings

 

1,671,067

 

 

 

1,572,234

 

Accumulated other comprehensive loss

 

(12,009

)

 

 

(36,028

)

Total shareholders’ equity

 

1,184,362

 

 

 

1,095,731

 

Total liabilities and shareholders’ equity

$

3,418,943

 

 

$

3,393,225

 

 

 

 

 


PLEXUS CORP. AND SUBSIDIARIES

NON-GAAP SUPPLEMENTAL INFORMATION Table 1

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

Jul 1,

 

Apr 1,

 

Jul 2,

 

Jul 1,

 

Jul 2,

 

 

 

2023

 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Operating income, as reported

$

28,204

 

 

$

56,942

 

 

$

49,561

 

 

$

142,487

 

 

$

115,871

 

Operating margin, as reported

 

2.8

%

 

 

5.3

%

 

 

5.1

%

 

 

4.5

%

 

 

4.3

%

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

Restructuring costs (1)

 

8,865

 

 

 

 

 

 

 

 

 

8,865

 

 

 

2,021

 

Other non-recurring charges (2)

 

14,229

 

 

 

 

 

 

 

 

 

14,229

 

 

 

 

Adjusted operating income

$

51,298

 

 

$

56,942

 

 

$

49,561

 

 

$

165,581

 

 

$

117,892

 

Adjusted operating margin

 

5.0

%

 

 

5.3

%

 

 

5.1

%

 

 

5.2

%

 

 

4.4

%

 

 

 

 

 

 

 

 

 

 

 

Net income, as reported

$

15,799

 

 

$

40,844

 

 

$

37,494

 

 

$

98,833

 

 

$

87,786

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

Restructuring costs, net of tax (1)

 

7,920

 

 

 

 

 

 

 

 

 

7,920

 

 

 

1,809

 

Other non-recurring charges, net of tax (2)

 

13,346

 

 

 

 

 

 

 

 

 

13,346

 

 

 

 

Adjusted net income

$

37,065

 

 

$

40,844

 

 

$

37,494

 

 

$

120,099

 

 

$

89,595

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share, as reported

$

0.56

 

 

$

1.45

 

 

$

1.33

 

 

$

3.51

 

 

$

3.09

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP per share adjustments:

 

 

 

 

 

 

 

 

 

Restructuring costs, net of tax (1)

 

0.28

 

 

 

 

 

 

 

 

 

0.28

 

 

 

0.06

 

Other non-recurring charges, net of tax (2)

 

0.48

 

 

 

 

 

 

 

 

 

0.47

 

 

 

 

Adjusted diluted earnings per share

$

1.32

 

 

$

1.45

 

 

$

1.33

 

 

$

4.26

 

 

$

3.15

 

 

 

 

 

 

 

 

 

 

 

 

(1During the three and nine months ended July 1, 2023, restructuring costs of $8.9 million, or $7.9 million net of taxes, were incurred for employee severance costs associated with a reduction in the Company's workforce as well as a lease agreement termination.

During the nine months ended July 2, 2022, restructuring and impairment charges of $2.0 million, or $1.8 million net of taxes, were incurred for employee severance costs associated with a facility transition in the Company's APAC region.

(2During the three and nine months ended July 1, 2023, a one-time, non-recurring charge of $14.2 million, or $13.3 million net of taxes, was incurred for an arbitration decision regarding a contractual matter in the Company's EMEA region.

 


PLEXUS CORP. AND SUBSIDIARIES

NON-GAAP SUPPLEMENTAL INFORMATION Table 2

(in thousands)

(unaudited)

 

 

 

 

 

 

ROIC and Economic Return Calculations

Nine Months Ended

 

Six Months Ended

 

Nine Months Ended

 

Jul 1,

 

Apr 1,

 

Jul 2,

 

2023

 

2023

 

2022

Operating income, as reported

 

$

142,487

 

 

 

$

114,283

 

 

 

$

115,871

 

Restructuring and other charges

+

 

23,094

 

 

+

 

 

 

+

 

2,021

 

Adjusted operating income

 

$

165,581

 

 

 

$

114,283

 

 

 

$

117,892

 

 

÷

 

3

 

 

x

 

2

 

 

÷

 

3

 

 

 

$

55,194

 

 

 

 

 

 

$

39,297

 

 

x

 

4

 

 

 

 

 

x

 

4

 

Adjusted annualized operating income

 

$

220,776

 

 

 

$

228,566

 

 

 

$

157,188

 

Adjusted effective tax rate

x

 

13

%

 

x

 

15

%

 

x

 

14

%

Tax impact

 

 

28,701

 

 

 

 

34,285

 

 

 

 

22,006

 

Adjusted operating income (tax-effected)

 

$

192,075

 

 

 

$

194,281

 

 

 

$

135,182

 

 

 

 

 

 

 

 

 

 

Average invested capital

÷

$

1,423,003

 

 

÷

$

1,406,359

 

 

÷

$

1,178,134

 

ROIC

 

 

13.5

%

 

 

 

13.8

%

 

 

 

11.5

%

Weighted average cost of capital

-

 

9.0

%

 

-

 

9.0

%

 

-

 

9.3

%

Economic return

 

 

4.5

%

 

 

 

4.8

%

 

 

 

2.2

%


 

 

 

 

 

 

 

 

Average Invested Capital Calculations

Jul 1,

 

Apr 1,

 

Dec 31,

 

Oct 1,

 

 

2023

 

 

 

2023

 

 

 

2022

 

 

 

2022

 

Equity

$

1,184,362

 

 

$

1,182,382

 

 

$

1,150,259

 

 

$

1,095,731

 

Plus:

 

 

 

 

 

 

 

Debt and finance lease obligations - current

 

304,781

 

 

 

294,011

 

 

 

329,076

 

 

 

273,971

 

Operating lease obligations - current (1)

 

8,772

 

 

 

8,358

 

 

 

8,878

 

 

 

7,948

 

Debt and finance lease obligations - long-term

 

187,468

 

 

 

188,730

 

 

 

187,272

 

 

 

187,776

 

Operating lease obligations - long-term

 

40,515

 

 

 

31,257

 

 

 

32,149

 

 

 

33,628

 

Less:

 

 

 

 

 

 

 

Cash and cash equivalents

 

(252,965

)

 

 

(269,664

)

 

 

(247,880

)

 

 

(274,805

)

 

$

1,472,933

 

 

$

1,435,074

 

 

$

1,459,754

 

 

$

1,324,249

 


 

 

 

 

 

 

 

 

Average Invested Capital Calculations

Jul 2,

 

Apr 2,

 

Jan 1,

 

Oct 2,

 

 

2022

 

 

 

2022

 

 

 

2022

 

 

 

2021

 

Equity

$

1,058,190

 

 

$

1,040,591

 

 

$

1,044,095

 

 

$

1,028,232

 

Plus:

 

 

 

 

 

 

 

Debt and finance lease obligations - current

 

250,012

 

 

 

222,393

 

 

 

151,417

 

 

 

66,313

 

Operating lease obligations - current (1)

 

8,640

 

 

 

9,266

 

 

 

9,507

 

 

 

9,877

 

Debt and finance lease obligations - long-term

 

184,707

 

 

 

186,069

 

 

 

187,075

 

 

 

187,033

 

Operating lease obligations - long-term

 

32,270

 

 

 

34,347

 

 

 

36,343

 

 

 

37,970

 

Less:

 

 

 

 

 

 

 

Cash and cash equivalents

 

(276,608

)

 

 

(307,964

)

 

 

(217,067

)

 

 

(270,172

)

 

$

1,257,211

 

 

$

1,184,702

 

 

$

1,211,370

 

 

$

1,059,253

 

(1Included in other accrued liabilities on the Condensed Consolidated Balance Sheets.

 


Advertisement