Business Wire | Jan 11, 2022 08:00AM EST

TD SYNNEX Reports Fiscal 2021 Fourth Quarter and Full Year Results

Jan. 11, 2022

FREMONT, Calif. & CLEARWATER, Fla.--(BUSINESS WIRE)--Jan. 11, 2022--TD SYNNEX (NYSE: SNX) today announced financial results for the fiscal fourth quarter and fiscal year ended November 30, 2021.

Q4 FY21 Q4 FY20 Net change

Revenue ($M) $ 15,611 $ 6,119 155.1%

Operating income ($M) $ 185.4 $ 200.4 -7.5%

Non-GAAP operating income ($M)^(1) $ 407.9 $ 220.6 84.9%

Operating margin 1.19 % 3.27 % -208 bps

Non-GAAP operating margin^(1) 2.61 % 3.61 % -100 bps

Income from continuing operations ($M) $ 119.4 $ 130.1 -8.2%

Non-GAAP income from continuing operations $ 275.8 $ 146.5 88.2% ($M)^(1)

Diluted EPS from continuing operations $ 1.24 $ 2.51 -50.6%

Non-GAAP Diluted EPS from continuing $ 2.86 $ 2.82 1.4% operations^(1)

"Fiscal Q4 represents our first 90 days together as TD SYNNEX. The team responded to the ongoing supply chain challenges with an unwavering focus, strong execution and collaboration, leading to results ahead of expectations," said Rich Hume, CEO of TD SYNNEX. "The potential of this company is significant, and we look forward to accelerating growth and value for our customers and partners across the ecosystem, while also making progress on our integration and strategic initiatives."

Fiscal 2021 Fourth Quarter Highlights

* Revenue was $15.6 billion, up 155.1% from the prior fiscal fourth quarter primarily due to the impact of the completion of the merger with Tech Data on September 1, 2021. Operating income was $185 million, compared to $200 million, in the prior fiscal fourth quarter. Non-GAAP operating income was $408 million, in fiscal year fourth quarter 2021, compared to $221 million, in the prior fiscal fourth quarter.

* The trailing fiscal four quarters Return on Invested Capital ("ROIC") was 13.1% compared to 14.6% in the prior fiscal year fourth quarter. The adjusted trailing fiscal four quarters ROIC was 16.0%.

* Cash generated from operations was $561 million for the quarter.

* Prior period financial results of Concentrix (earlier "customer experience services" business of SYNNEX) are excluded from income from continuing operations and presented as discontinued operations.

FY21 FY20 Net change

Revenue ($M) $ 31,614 $ 19,977 58.3%

Operating income ($M) $ 623.2 $ 521.3 19.5%

Non-GAAP operating income ($M)^(1) $ 902.1 $ 586.5 53.8%

Operating margin 1.97 % 2.61 % -64 bps

Non-GAAP operating margin^(1) 2.85 % 2.94 % -9 bps

Income from continuing operations ($M) $ 395.1 $ 334.5 18.1%

Non-GAAP income from continuing $ 595.7 $ 382.4 55.8% operations ($M)^(1)

Diluted EPS from continuing operations $ 6.24 $ 6.46 -3.4%

Non-GAAP Diluted EPS from continuing $ 9.40 $ 7.38 27.4% operations^(1)

Fiscal 2021 Highlights

* Revenue was $31.6 billion, up 58.3% from the prior fiscal year. Operating income was $623 million, compared to $521 million, in the prior fiscal year. Non-GAAP operating income was $902 million, in fiscal year 2021, compared to $587 million, in the prior fiscal year.

* Cash generated from operations was $810 million for the year.

The following statements are based on TD SYNNEX' current expectations for the fiscal 2022 first quarter and full fiscal year 2022. Non-GAAP financial measures exclude the impact of acquisition, integration and restructuring costs, amortization of intangible assets, share-based compensation, purchase accounting adjustments, and the related tax effects thereon. These statements are forward-looking and actual results may differ materially.

First Quarter Fiscal 2022 Outlook

* Revenue is expected to be in the range of $14.75 billion to $15.75 billion.

* Net income is expected to be in the range of $74 million to $134 million and on a non-GAAP basis, net income is expected to be in the range of $245 million to $275 million.

* Diluted earnings per share is expected to be in the range of $0.77 to $1.39 and on a non-GAAP basis, diluted earnings per share is expected to be in the range of $2.55 to $2.85, based on estimated outstanding diluted weighted average shares of 95.9 million.

Full Year Fiscal 2022 Outlook

* Diluted earnings per share is expected to be in the range of $4.83 to $5.90 and on a non-GAAP basis, diluted earnings per share is expected to be in the range of $10.80 to $11.20, based on estimated outstanding diluted weighted average shares of 95.9 million. This result represents non-GAAP earnings per share accretion of 30% from legacy SYNNEX standalone results, improved from the initial expectation of 25% at the time of the merger announcement.

Capital Allocation

We are committed to maintaining our investment grade credit ratings, and over the next two to three years, expect to return approximately 50% of our free cash flow to shareholders, balanced between dividends and share repurchases. Our existing $400 million share repurchase authorization remains in place and available for our use.

TD SYNNEX announced today that its Board of Directors declared a quarterly cash dividend of $0.30 per common share, an increase of 50% over the prior quarter. The dividend is payable on January 28, 2022 to stockholders of record as of the close of business on January 21, 2022.

Conference Call and Webcast

TD SYNNEX will host a conference call today to discuss the fiscal 2021 fourth quarter results at 6:00 AM (PT)/9:00 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 TD SYNNEX

TD SYNNEX (NYSE: SNX) is a leading global distributor and solutions aggregator for the IT ecosystem. We're an innovative partner helping more than 150,000 customers in 100+ countries to maximize the value of technology investments, demonstrate business outcomes and unlock growth opportunities. Headquartered in Clearwater, Florida, and Fremont, California, TD SYNNEX' 22,000 co-workers are dedicated to uniting compelling IT products, services and solutions from 1,500+ best-in-class technology vendors. Our edge-to-cloud portfolio is anchored in some of the highest-growth technology segments including cloud, cybersecurity, big data/analytics, IoT, mobility and everything as a service. TD SYNNEX is committed to serving customers and communities, and we believe we can have a positive impact on our people and our planet, intentionally acting as a respected corporate citizen. We aspire to be a diverse and inclusive employer of choice for talent across the IT ecosystem. For more information, visit TDSYNNEX.com.

(1)Use of Non-GAAP Financial Information

In addition to the financial results presented in accordance with GAAP, TD SYNNEX also uses adjusted selling, general and administrative expenses, non-GAAP operating income, non-GAAP operating margin, non-GAAP income from continuing operations, non-GAAP net income, and non-GAAP diluted earnings per share, which are non-GAAP financial measures that exclude acquisition, integration and restructuring costs, the amortization of intangible assets, share-based compensation expense, purchase accounting adjustments 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, acquisition, integration and restructuring costs, share-based compensation expense, purchase accounting adjustments and income from discontinued operations. In prior periods, TD SYNNEX has excluded other items relevant to those periods for purposes of its non-GAAP financial measures.

Acquisition, integration and restructuring costs typically consist of acquisition, integration, restructuring 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.

TD SYNNEX' acquisition activities have resulted in the recognition of intangible assets which consist primarily of customer relationships, vendor lists and trade names. 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. 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 are necessary when calculating share-based compensation expense, TD SYNNEX believes this additional information allows investors to make additional comparisons between our operating results from period to period.

Purchase accounting adjustments are primarily related to the impact of purchase accounting on the recognition of certain consideration received from vendors related to the merger with Tech Data.

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 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.

TD SYNNEX also uses free cash flow, which is cash flow from operating activities, reduced by purchases of property and equipment. TD SYNNEX uses free cash flow to conduct and evaluate its business because, although it is similar to cash flow from operations, TD 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 TD 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, TD SYNNEX believes it is important to view free cash flow as a complement to its entire consolidated statements of cash flows.

TD 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 TD SYNNEX' operational results and trends that more readily enable investors to analyze TD 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 TD SYNNEX' consolidated financial statements prepared in accordance with GAAP. A reconciliation of TD 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 TD SYNNEX 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 TD SYNNEX for future operations; our expectations and outlook for the fiscal 2022 first quarter as to revenue, net income, non-GAAP net income, diluted earnings per share, non-GAAP diluted earnings per share, and outstanding diluted weighted average shares; our expectations and outlook for the full year fiscal 2022 as to diluted earnings per share, non-GAAP diluted earnings per share, and outstanding diluted weighted average shares; 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 risk that the legacy SYNNEX and legacy Tech Data businesses will not be integrated successfully or realize the anticipated benefits of the combined company; new or ongoing effects of the COVID-19 pandemic; 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 TD SYNNEX as of the date of this release, and TD SYNNEX assumes no obligation to update information contained in this press release.

Copyright 2022 TD SYNNEX CORPORATION. All rights reserved. TD SYNNEX, the TD SYNNEX Logo, and all other TD SYNNEX company, product and services names and slogans are trademarks or registered trademarks of TD SYNNEX Corporation. Other names and marks are the property of their respective owners.

TD SYNNEX Corporation

Consolidated Balance Sheets

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

(Amounts may not add due to rounding)

(unaudited)

November 30, November 30, 2021 2020

ASSETS

Current assets:

Cash and cash equivalents $ 993,973 $ 1,412,016

Accounts receivable, net 8,310,032 2,791,703

Receivables from vendors, net 1,118,963 286,327

Inventories 6,642,915 2,684,076

Other current assets 668,261 173,940

Current assets of discontinued operations - 1,421,065

Total current assets 17,734,144 8,769,127

Property and equipment, net 483,443 157,645

Goodwill 3,917,276 423,885

Intangible assets, net 4,913,124 186,047

Other assets, net 618,393 177,706

Noncurrent assets of discontinued operations - 3,754,180

Total assets $ 27,666,380 $ 13,468,590



LIABILITIES AND EQUITY

Current liabilities:

Borrowings, current $ 181,256 $ 124,958

Accounts payable 12,034,946 3,751,240

Other accrued liabilities 2,017,253 768,054

Current liabilities of discontinued - 985,840 operations

Total current liabilities 14,233,455 5,630,092

Long-term borrowings 3,955,176 1,496,700

Other long-term liabilities 556,134 130,296

Deferred tax liabilities 1,015,640 5,836

Noncurrent liabilities of discontinued - 1,866,807 operations

Total liabilities 19,760,405 9,129,730

Stockholders' equity:

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

Common stock, $0.001 par value, 200,000shares authorized, 98,204 and 53,671 shares 98 54 issued as of November 30, 2021 and 2020,respectively

Additional paid-in capital 7,271,337 1,591,536

Treasury stock, 2,633 and 2,538 shares as of (201,139 ) (191,216 )November 30, 2021 and 2020, respectively

Accumulated other comprehensive loss (336,194 ) (194,571 )

Retained earnings 1,171,873 3,133,058

Total stockholders' equity 7,905,975 4,338,860

Total liabilities and equity $ 27,666,380 $ 13,468,590

TD 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

Fiscal Year Ended

November 30,

2021

November 30,

2020

November 30,

2021

November 30,

2020

Revenue

$

15,611,266

$

6,118,836

$

31,614,169

$

19,977,150

Cost of revenue

(14,668,096

)

(5,752,179

)

(29,724,635

)

(18,783,292

)

Gross profit

943,170

366,657

1,889,534

1,193,858

Acquisition, integration and restructuring costs

(102,086

)

(5,782

)

(112,150

)

(7,414

)

Selling, general and administrative expenses

(655,719

)

(160,495

)

(1,154,166

)

(665,102

)

Operating income

185,365

200,380

623,218

521,341

Interest expense and finance charges, net

(86,066

)

(19,491

)

(157,835

)

(79,023

)

Other income (expense), net

(1,608

)

(5,167

)

1,102

(6,172

)

Income from continuing operations before income taxes

97,691

175,721

466,485

436,146

Benefit (provision) for income taxes

21,749

(45,586

)

(71,416

)

(101,609

)

Income from continuing operations

119,440

130,135

395,069

334,538

Income from discontinued operations, net of taxes

-

85,017

-

194,622

Net Income

$

119,440

$

215,152

$

395,069

$

529,160

Earnings per common share:

Basic

Continuing operations

$

1.24

$

2.52

$

6.28

$

6.50

Discontinued operations

-

1.65

-

3.78

Net income

$

1.24

$

4.17

$

6.28

$

10.28

Diluted

Continuing operations

$

1.24

$

2.51

$

6.24

$

6.46

Discontinued operations

-

1.64

-

3.76

Net income

$

1.24

$

4.14

$

6.24

$

10.21

Weighted-average common shares outstanding:

Basic

95,464

51,048

62,239

50,900

Diluted

95,873

51,432

62,698

51,237

TD 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 Fiscal Year Ended

November 30, November 30, November 30, November 30, 2021 2020 2021 2020

Revenue $ 15,611,266 $ 6,118,836 $ 31,614,169 $ 19,977,150

Cost of revenue (14,668,096 ) (5,752,179 ) (29,724,635 ) (18,783,292 )

Gross profit 943,170 366,657 1,889,534 1,193,858

Acquisition,integration and (102,086 ) (5,782 ) (112,150 ) (7,414 )restructuringcosts

Selling, generaland (655,719 ) (160,495 ) (1,154,166 ) (665,102 )administrativeexpenses

Operating income 185,365 200,380 623,218 521,341

Interest expenseand finance (86,066 ) (19,491 ) (157,835 ) (79,023 )charges, net

Other income (1,608 ) (5,167 ) 1,102 (6,172 )(expense), net

Income fromcontinuingoperations 97,691 175,721 466,485 436,146 before incometaxes

Benefit(provision) for 21,749 (45,586 ) (71,416 ) (101,609 )income taxes

Income fromcontinuing 119,440 130,135 395,069 334,538 operations

Income fromdiscontinued - 85,017 - 194,622 operations, netof taxes

Net Income $ 119,440 $ 215,152 $ 395,069 $ 529,160

Earnings per common share:

Basic

Continuing $ 1.24 $ 2.52 $ 6.28 $ 6.50 operations

Discontinued - 1.65 - 3.78 operations

Net income $ 1.24 $ 4.17 $ 6.28 $ 10.28

Diluted

Continuing $ 1.24 $ 2.51 $ 6.24 $ 6.46 operations

Discontinued - 1.64 - 3.76 operations

Net income $ 1.24 $ 4.14 $ 6.24 $ 10.21

Weighted-averagecommon shares outstanding:

Basic 95,464 51,048 62,239 50,900

Diluted 95,873 51,432 62,698 51,237

TD SYNNEX Corporation

Reconciliation of GAAP to Non-GAAP financial measures

(currency in thousands)

(Amounts may not add due to rounding)

Three Months Ended

Fiscal Year Ended

November 30,

2021

November 30,

2020

November 30,

2021

November 30,

2020

Selling, general and administrative expenses

GAAP selling, general and administrative expenses

$

757,805

$

166,277

$

1,266,316

$

672,516

Acquisition, integration and restructuring costs

102,082

5,782

112,150

7,414

Amortization of intangibles

77,204

10,018

105,332

40,148

Share-based compensation

14,932

4,410

33,078

17,631

Purchase accounting adjustments

4,876

-

4,876

-

Adjusted selling, general and administrative expenses

$

558,711

$

146,067

$

1,010,880

$

607,323

TD SYNNEX Corporation

Reconciliation of GAAP to Non-GAAP financial measures

(currency in thousands)

(Amounts may not add due to rounding)

Three Months Ended Fiscal Year Ended

November November November November 30, 30, 30, 30,

2021 2020 2021 2020

Selling, general andadministrative expenses

GAAP selling, generaland administrative $ 757,805 $ 166,277 $ 1,266,316 $ 672,516 expenses

Acquisition,integration and 102,082 5,782 112,150 7,414 restructuring costs

Amortization of 77,204 10,018 105,332 40,148 intangibles

Share-based 14,932 4,410 33,078 17,631 compensation

Purchase accounting 4,876 - 4,876 - adjustments

Adjusted selling,general and $ 558,711 $ 146,067 $ 1,010,880 $ 607,323 administrativeexpenses

Three Months Ended

Fiscal Year Ended

November 30,

2021

November 30,

2020

November 30,

2021

November 30,

2020

Operating income and Operating margin

Consolidated

Revenue

$

15,611,266

$

6,118,836

$

31,614,169

$

19,977,150

GAAP operating income

$

185,365

$

200,380

$

623,218

$

521,341

Acquisition, integration and restructuring costs

102,082

5,782

112,150

7,414

Amortization of intangibles

77,204

10,018

105,332

40,148

Share-based compensation

14,932

4,410

33,078

17,631

Purchase accounting adjustments

28,353

-

28,353

-

Non-GAAP operating income

$

407,936

$

220,590

$

902,131

$

586,534

GAAP operating margin

1.19

%

3.27

%

1.97

%

2.61

%

Non-GAAP operating margin

2.61

%

3.61

%

2.85

%

2.94

%

Three Months Ended Fiscal Year Ended

November 30, November November 30, November 30, 30, 2021 2021 2020 2020

Operatingincome and Operatingmargin

Consolidated

Revenue $ 15,611,266 $ 6,118,836 $ 31,614,169 $ 19,977,150



GAAPoperating $ 185,365 $ 200,380 $ 623,218 $ 521,341 income

Acquisition,integrationand 102,082 5,782 112,150 7,414 restructuringcosts

Amortizationof 77,204 10,018 105,332 40,148 intangibles

Share-based 14,932 4,410 33,078 17,631 compensation

Purchaseaccounting 28,353 - 28,353 - adjustments

Non-GAAPoperating $ 407,936 $ 220,590 $ 902,131 $ 586,534 income



GAAPoperating 1.19 % 3.27 % 1.97 % 2.61 %margin

Non-GAAPoperating 2.61 % 3.61 % 2.85 % 2.94 %margin

Three Months Ended

Fiscal Year Ended

November 30,

2021

November 30,

2020

November 30,

2021

November 30,

2020

Adjusted EBITDA

Net income

$

119,440

$

215,152

$

395,069

$

529,160

Interest expense and finance charges, net

86,066

19,491

157,835

79,023

(Benefit) provision for income taxes

(21,749

)

45,586

71,416

101,609

Depreciation

27,432

7,273

44,232

24,923

Amortization of intangibles

77,204

10,018

105,332

40,148

EBITDA

$

288,393

$

297,520

$

773,884

$

774,863

Other (income) expense, net

1,608

5,167

(1,102

)

6,172

Acquisition, integration and restructuring costs

102,082

8,035

112,150

9,667

Share-based compensation

14,932

4,410

33,078

17,631

Purchase accounting adjustments

28,353

-

28,353

-

Income from discontinued operations

-

(85,017

)

-

(194,622

)

Adjusted EBITDA

$

435,368

$

230,115

$

946,363

$

613,711

Three Months Ended Fiscal Year Ended

November November November November 30, 30, 30, 30,

2021 2020 2021 2020

Adjusted EBITDA

Net income $ 119,440 $ 215,152 $ 395,069 $ 529,160

Interest expense and 86,066 19,491 157,835 79,023 finance charges, net

(Benefit) provision for (21,749 ) 45,586 71,416 101,609 income taxes

Depreciation 27,432 7,273 44,232 24,923

Amortization of 77,204 10,018 105,332 40,148 intangibles

EBITDA $ 288,393 $ 297,520 $ 773,884 $ 774,863

Other (income) expense, 1,608 5,167 (1,102 ) 6,172 net

Acquisition, integration 102,082 8,035 112,150 9,667 and restructuring costs

Share-based compensation 14,932 4,410 33,078 17,631

Purchase accounting 28,353 - 28,353 - adjustments

Income from discontinued - (85,017 ) - (194,622 )operations

Adjusted EBITDA $ 435,368 $ 230,115 $ 946,363 $ 613,711

TD 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

Fiscal Year Ended

November 30,

2021

November 30,

2020

November 30,

2021

November 30,

2020

Income from continuing operations

Income from continuing operations

$

119,440

$

130,135

$

395,069

$

334,538

Acquisition, integration and restructuring costs

146,001

8,035

159,194

9,667

Amortization of intangibles

77,204

10,018

105,332

40,148

Share-based compensation

14,932

4,410

33,078

17,631

Purchase accounting adjustments

28,353

-

28,353

-

Income taxes related to the above

(65,184

)

(6,056

)

(80,375

)

(19,557

)

Income tax capital loss carryback

(44,968

)

-

(44,968

)

-

Non-GAAP income from continuing operations

$

275,778

$

146,542

$

595,683

$

382,427

Diluted earnings per common share ("EPS")(1)

Income from continuing operations

$

119,440

$

130,135

$

395,069

$

334,538

Less: income from continuing operations allocated to participating securities

(825

)

(1,243

)

(4,018

)

(3,736

)

Income from continuing operations attributable to common stockholders

118,615

128,892

391,051

330,802

Acquisition, integration and restructuring costs attributable to common stockholders

144,947

7,958

157,568

9,562

Amortization of intangibles attributable to common stockholders

76,646

9,922

104,256

39,712

Share-based compensation attributable to common stockholders

14,824

4,368

32,740

17,440

Purchase accounting adjustments attributable to common stockholders

28,148

-

28,063

-

Income taxes related to the above attributable to common stockholders

(64,713

)

(5,998

)

(79,554

)

(19,345

)

Income tax capital loss carryback attributable to common stockholders

(44,643

)

-

(44,509

)

-

Non-GAAP income from continuing operations attributable to common stockholders

$

273,824

$

145,142

$

589,616

$

378,172

Weighted-average number of common shares - diluted:

95,873

51,432

62,698

51,237

Diluted EPS from continuing operations(1)

$

1.24

$

2.51

$

6.24

$

6.46

Acquisition, integration and restructuring costs

1.51

0.15

2.51

0.19

Amortization of intangibles

0.80

0.19

1.66

0.78

Share-based compensation

0.15

0.08

0.52

0.34

Purchase accounting adjustments

0.29

-

0.45

-

Income taxes related to the above

(0.67

)

(0.12

)

(1.27

)

(0.38

)

Income tax capital loss carryback

(0.47

)

-

(0.71

)

-

Non-GAAP Diluted EPS from continuing operations(1)

$

2.86

$

2.82

$

9.40

$

7.38

TD 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 Fiscal Year Ended

November November November November 30, 30, 30, 30,

2021 2020 2021 2020

Income from continuing operations

Income from continuing $ 119,440 $ 130,135 $ 395,069 $ 334,538 operations

Acquisition,integration and 146,001 8,035 159,194 9,667 restructuring costs

Amortization of 77,204 10,018 105,332 40,148 intangibles

Share-based 14,932 4,410 33,078 17,631 compensation

Purchase accounting 28,353 - 28,353 - adjustments

Income taxes related to (65,184 ) (6,056 ) (80,375 ) (19,557 )the above

Income tax capital loss (44,968 ) - (44,968 ) - carryback

Non-GAAP income from $ 275,778 $ 146,542 $ 595,683 $ 382,427 continuing operations



Diluted earnings percommon share ("EPS")^ (1)

Income from continuing $ 119,440 $ 130,135 $ 395,069 $ 334,538 operations

Less: income fromcontinuing operationsallocated to (825 ) (1,243 ) (4,018 ) (3,736 )participatingsecurities

Income from continuingoperations attributable 118,615 128,892 391,051 330,802 to common stockholders

Acquisition,integration andrestructuring costs 144,947 7,958 157,568 9,562 attributable to commonstockholders

Amortization ofintangibles 76,646 9,922 104,256 39,712 attributable to commonstockholders

Share-basedcompensation 14,824 4,368 32,740 17,440 attributable to commonstockholders

Purchase accountingadjustments 28,148 - 28,063 - attributable to commonstockholders

Income taxes related tothe above attributable (64,713 ) (5,998 ) (79,554 ) (19,345 )to common stockholders

Income tax capital losscarryback attributable (44,643 ) - (44,509 ) - to common stockholders

Non-GAAP income fromcontinuing operations $ 273,824 $ 145,142 $ 589,616 $ 378,172 attributable to commonstockholders



Weighted-average numberof common shares - 95,873 51,432 62,698 51,237 diluted:



Diluted EPS fromcontinuing operations^ $ 1.24 $ 2.51 $ 6.24 $ 6.46 (1)

Acquisition,integration and 1.51 0.15 2.51 0.19 restructuring costs

Amortization of 0.80 0.19 1.66 0.78 intangibles

Share-based 0.15 0.08 0.52 0.34 compensation

Purchase accounting 0.29 - 0.45 - adjustments

Income taxes related to (0.67 ) (0.12 ) (1.27 ) (0.38 )the above

Income tax capital loss (0.47 ) - (0.71 ) - carryback

Non-GAAP Diluted EPSfrom continuing $ 2.86 $ 2.82 $ 9.40 $ 7.38 operations^(1)

TD SYNNEX Corporation

Reconciliation of GAAP to Non-GAAP financial measures

(Amounts may not add due to rounding)

(continued)

Three Months Ended

Fiscal Year Ended

(Currency in thousands)

November 30,

2021

November 30,

2020

November 30,

2021

November 30,

2020

Net cash provided by operating activities [Continuing operations]

$

560,993

$

219,198

$

809,787

$

1,378,925

Purchases of property and equipment [Continuing operations]

(40,781

)

(5,534

)

(54,892

)

(26,633

)

Free cash flow [Continuing operations]

$

520,211

$

213,664

$

754,895

$

1,352,292

TD SYNNEX Corporation

Reconciliation of GAAP to Non-GAAP financial measures

(Amounts may not add due to rounding)

(continued)

Three Months Ended Fiscal Year Ended

November November November November(Currency in 30, 30, 30, 30, thousands) 2021 2020 2021 2020

Net cash provided byoperating activities $ 560,993 $ 219,198 $ 809,787 $ 1,378,925 [Continuingoperations]

Purchases of propertyand equipment (40,781 ) (5,534 ) (54,892 ) (26,633 )[Continuingoperations]

Free cash flow[Continuing $ 520,211 $ 213,664 $ 754,895 $ 1,352,292 operations]

Forecast

Three Months Ending February 28, 2022

(Amounts in millions, except per share amounts)

Low

High

Net income

$

74

$

134

Acquisition, integration and restructuring costs

100

80

Amortization of intangibles

85

75

Share-based compensation

8

8

Purchase accounting adjustments(2)

35

25

Income taxes related to the above

(57

)

(47

)

Non-GAAP net income

$

245

$

275

Diluted EPS(1)

$

0.77

$

1.39

Acquisition, integration and restructuring costs

1.04

0.83

Amortization of intangibles

0.88

0.78

Share-based compensation

0.08

0.08

Purchase accounting adjustments(2)

0.36

0.26

Income taxes related to the above

(0.59

)

(0.49

)

Non-GAAP Diluted EPS

$

2.55

$

2.85

Forecast

Three Months Ending February 28, 2022

(Amounts in millions, except per share Low High amounts)

Net income $ 74 $ 134

Acquisition, integration and restructuring 100 80 costs

Amortization of intangibles 85 75

Share-based compensation 8 8

Purchase accounting adjustments^(2) 35 25

Income taxes related to the above (57 ) (47 )

Non-GAAP net income $ 245 $ 275



Diluted EPS^(1) $ 0.77 $ 1.39

Acquisition, integration and restructuring 1.04 0.83 costs

Amortization of intangibles 0.88 0.78

Share-based compensation 0.08 0.08

Purchase accounting adjustments^(2) 0.36 0.26

Income taxes related to the above (0.59 ) (0.49 )

Non-GAAP Diluted EPS $ 2.55 $ 2.85

Forecast

Fiscal Year Ending November 30, 2022

Low

High

Diluted EPS(1)

$

4.83

$

5.90

Acquisition, integration and restructuring costs

2.76

2.35

Amortization of intangibles

3.42

3.21

Share-based compensation

0.43

0.38

Purchase accounting adjustments(2)

1.24

1.04

Income taxes related to the above

(1.89

)

(1.67

)

Non-GAAP Diluted EPS

$

10.80

$

11.20

(1) 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 0.7% and 1.0% of income from continuing operations for the three months ended November 30, 2021 and 2020, and approximately 1.0% and 1.1% of income from continuing operations for the years ended November 30, 2021 and 2020, respectively. Net income allocable to participating securities is estimated to be approximately 0.7% of the forecast Net income for the three months ending February 28, 2022 and the fiscal year ending November 30, 2022.

(2) Purchase accounting adjustments are primarily related to certain consideration received from vendors.

Forecast

Fiscal Year Ending November 30, 2022

Low High

Diluted EPS^(1) $ 4.83 $ 5.90

Acquisition, integration and restructuring 2.76 2.35 costs

Amortization of intangibles 3.42 3.21

Share-based compensation 0.43 0.38

Purchase accounting adjustments^(2) 1.24 1.04

Income taxes related to the above (1.89 ) (1.67 )

Non-GAAP Diluted EPS $ 10.80 $ 11.20

(1) 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 0.7% and 1.0% of income from continuing operations for the three months ended November 30, 2021 and 2020, and approximately 1.0% and 1.1% of income from continuing operations for the years ended November 30, 2021 and 2020, respectively. Net income allocable to participating securities is estimated to be approximately 0.7% of the forecast Net income for the three months ending February 28, 2022 and the fiscal year ending November 30, 2022.

(2) Purchase accounting adjustments are primarily related to certain consideration received from vendors.

TD SYNNEX Corporation

Calculation of Financial Metrics

(currency in thousands)

(Amounts may not add or compute due to rounding)

Return on Invested Capital ("ROIC")

November November 30, 2021 30, 2020

ROIC

Operating income (trailing fiscal four quarters) $ 623,218 $ 521,342

Income taxes on operating income^(1) (95,415 ) (120,378 )

Operating income after taxes $ 527,803 $ 400,964



Total invested capital comprising equity andborrowings, less cash (last five quarters $ 4,015,586 $ 2,751,296 average)^(2)



ROIC 13.1 % 14.6 %



Adjusted ROIC

Non-GAAP operating income (trailing fiscal four $ 902,131 $ 586,535 quarters)

Income taxes on Non-GAAP operating income^(1) (223,999 ) (140,065 )

Non-GAAP operating income after taxes $ 678,132 $ 446,470



Total invested capital comprising equity andborrowings, less cash (last five quarters $ 4,015,586 $ 2,751,296 average)^(2)

Tax effected impact of cumulative non-GAAPadjustments (last five 212,535 128,989

quarters average)

Total Non-GAAP invested capital (last five $ 4,228,121 $ 2,880,285 quarters average)^(2)



Adjusted ROIC 16.0 % 15.5 %

(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.

TD 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

November 30, November 30, 2021 2020

Days sales outstanding

Revenue (a) $ 15,611,266 $ 6,118,836

Accountsreceivable, (b) 8,310,032 2,791,703 net

Days sales (c) = (b)/((a)/the number of 48 42 outstanding days during the period)



Days inventory outstanding

Cost of (d) $ 14,668,096 $ 5,752,179 revenue

Inventories (e) 6,642,915 2,684,076

Days inventory (f) = (e)/((d)/the number of 41 42 outstanding days during the period)



Days payable outstanding

Cost of (g) $ 14,668,096 $ 5,752,179 revenue

Accounts (h) 12,034,946 3,751,240 payable

Days payable (i) = (h)/((g)/the number of 75 59 outstanding days during the period)



Cashconversion (j) = (c)+(f)-(i) 14 25 cycle

View source version on businesswire.com: https://www.businesswire.com/news/home/20220110006116/en/

CONTACT: Liz Morali Investor Relations 510-668-8436 ir@synnex.com

CONTACT: Bobby Eagle Global Corporate Communications 727-538-5864 bobby.eagle@techdata.com