Distribution Solutions Group Completes Hisco Acquisition
Broadens DSG’s Industrial Technologies’ Focus
Hisco, founded in 1970, operates in 38 locations across
Acquisition Terms and Financing
In connection with the transaction, DSG paid
DSG funded the transaction using a combination of its expanded amended credit facility and proceeds raised from its equity rights offering with existing stockholders. For fiscal year ended
(1) See GAAP to non-GAAP reconciliation attached.
About
Through its collective businesses, DSG is dedicated to helping customers lower their total cost of operation by increasing productivity and efficiency with the right products, expert technical support and fast, reliable delivery to be a one-stop solution provider. DSG serves 110,000 customers in several diverse end markets supported by more than 3,100 dedicated employees and strong vendor partnerships. DSG ships from strategically located distribution and service centers to customers in
For more information on
About
TestEquity® is a leading distributor focused on providing the largest and highest quality selection of test and measurement equipment and solutions, electronic production supplies, and tool kits from its leading manufacturer partners supporting the technology, aerospace, defense, automotive, electronics, education, and medical industries.
About Hisco
For over 50 years, employee-owned Hisco has been a leader in supply chain solutions. Hisco is a specialty distribution company serving the electronic assembly, aerospace and defense, medical and other industrial markets. Hisco delivers documented value creation to its nearly 10,000 customers through quality products, process solutions and cost savings. Hisco also offers specialized warehousing for cold storage and vendor managed inventory services. For more information visit www.hisco.com.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), Section 21E of the Securities Exchange Act of 1934, as amended, and the “safe harbor” provisions under the Private Securities Litigation Reform Act of 1995, that involve risks and uncertainties. The terms “aim,” “anticipate,” “believe,” “contemplates,” “continues,” “could,” “ensure,” “estimate,” “expect,” “forecasts,” “if,” “intend,” “likely,” “may,” “might,” “objective,” “outlook,” “plan,” “positioned,” “potential,” “predict,” “probable,” “project,” “shall,” “should,” “strategy,” “will,” “would,” and other words and terms of similar meaning and expression are intended to identify forward-looking statements.
Forward-looking statements do not relate to historical or current facts and are only predictions and reflect the views of the Company as of the date they are made with respect to future events and financial performance. These statements are not guarantees of future performance and involve risks, uncertainties and assumptions that are difficult to predict. The Company gives no assurance that any goal set forth in forward-looking statements can be achieved and cautions readers not to place undue reliance on such statements, which speak only as of the date made. These statements are based on the Company’s management’s current expectations, intentions or beliefs and are subject to assumptions and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. Factors that could cause or contribute to such differences or that might otherwise impact the Company’s business, financial condition and results of operations include (1) unanticipated difficulties or expenditures relating to the acquisition of Hisco by the Company (the “Transaction”), (2) difficulties integrating the business operations of the Company and Hisco, which may result in the combined company not operating as effectively and efficiently as expected, (3) the Company’s ability to achieve the synergies contemplated with respect to the Transaction, (4) the failure to retain key management and employees of Hisco and its subsidiaries, (5) unfavorable reactions to the Transaction from customers, competitors, suppliers and employees, and (6) the possibility that certain assumptions with respect to Hisco’s business or the Transaction could prove to be inaccurate. In addition to the factors identified herein, certain risks associated with the Company’s business are also discussed from time to time in the reports the Company files with the
Non-GAAP Financial Measures; SEC Regulation G GAAP Reconciliations
Some of the financial information and data contained in this press release relating to Hisco, such as revenue and Adjusted EBITDA, have not been prepared in accordance with GAAP. DSG believes that these non-GAAP financial measures provide useful information to management and investors regarding certain financial and business trends relating to Hisco’s financial condition and results of operations. DSG does not consider non-GAAP measures an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is they may exclude significant expense and income items that are required by GAAP to be recognized in DSG’s consolidated financial statements. In addition, they reflect the exercise of management’s judgment about which expense and income items are excluded or included in determining these non-GAAP financial measures. Non-GAAP financial measures should not be relied upon, in whole or part, in evaluating the financial condition, results of operations or future prospects of DSG, Hisco or the combined company. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, DSG’s reported results prepared in accordance with GAAP. A reconciliation of the non-GAAP financial measures to the nearest comparable GAAP financial measures is contained in this press release.
Reconciliation of GAAP Revenue and GAAP Operating Income to
Non-GAAP Adjusted Revenue and Non-GAAP Adjusted EBITDA
(Dollars in thousands)
Hisco | ||||||||
Year Ended | Year Ended | |||||||
GAAP Revenue |
$ |
1,151,422 |
|
GAAP Revenue |
$ |
403,675 |
||
Pre-Merger Revenue (1) |
|
117,877 |
|
|||||
Adjusted Revenue |
$ |
1,269,299 |
|
|||||
|
||||||||
GAAP Operating Income |
$ |
41,786 |
|
GAAP Operating Income |
$ |
9,101 |
||
Pre-Merger Operating Income (1) |
|
12,076 |
|
|||||
Adjusted Operating Income |
$ |
53,862 |
|
|||||
|
||||||||
Depreciation and amortization |
|
47,275 |
|
Depreciation and amortization |
|
7,306 |
||
Adjustments: |
Adjustments: | |||||||
Merger/integration costs (2) |
|
15,633 |
|
Merger/integration costs (2) |
|
- |
||
Stock-based compensation (3) |
|
(6,147 |
) |
Stock-based compensation (9) |
|
6,872 |
||
Severance costs (4) |
|
3,422 |
|
Severance costs (4) |
|
- |
||
Acquisition related costs (5) |
|
2,782 |
|
Acquisition related costs (5) |
|
873 |
||
Inventory net realizable value adj. (6) |
|
1,737 |
|
Inventory net realizable value adj. (6) |
|
4,353 |
||
Inventory step-up (7) |
|
2,867 |
|
Inventory step-up (7) |
|
- |
||
Other non-recurring (8) |
|
1,597 |
|
Other non-recurring (8) |
|
- |
||
Adjusted EBITDA |
$ |
123,028 |
|
Adjusted EBITDA |
$ |
28,505 |
||
(1) |
||||||||
(2) Merger transaction costs related to the negotiation, review and execution of the merger agreements relating to the business combination of |
||||||||
(3) Expense primarily for stock-based compensation (benefit), of which a portion varies with the Company’s stock price. | ||||||||
(4) Includes severance expense for actions taken, not related to a formal restructuring plan. | ||||||||
(5) Expense for acquisition related costs, unrelated to the business combination of |
||||||||
(6) Inventory net realizable value adjustment recorded to reduce inventory related to discontinued products where the anticipated net realizable value was lower than the cost reflected in the Company's records. | ||||||||
(7) Inventory fair value step-up adjustments resulting from the reverse merger acquisition accounting for |
||||||||
(8) Other non-recurring costs consists of sales force optimization and other non-recurring items. | ||||||||
(9) Compensation expense for the fair market value of shares released and contributed to the Company's Employee Stock Ownership Plan. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230607005884/en/
Company Contact:
Executive Vice President and Chief Financial Officer
773-304-5665
Investor Relations Contacts:
Three
214-872-2710
Source: