Lumentum Announces Fourth Quarter and Full Fiscal Year 2025 Results
Fiscal Fourth Quarter Highlights:
-
Net revenue of
$480.7 million - GAAP gross margin of 33.3%; Non-GAAP gross margin of 37.8%
- GAAP operating loss of 1.7%; Non-GAAP operating margin of 15.0%
Fiscal Year 2025 Highlights:
-
Net revenue of
$1.65 billion - GAAP gross margin of 28.0%; Non-GAAP gross margin of 34.7%
- GAAP operating loss of 10.9%; Non-GAAP operating margin of 9.7%
“In our fiscal fourth quarter, we executed exceptionally well in meeting robust demand across our portfolio of cloud products supporting AI data centers,” said
Fiscal Fourth Quarter Highlights:
Net revenue for the fourth quarter of fiscal year 2025 was
Non-GAAP net income for the fourth quarter of fiscal year 2025 was
The Company held
Full Fiscal Year 2025 Highlights:
Net revenue for fiscal year 2025 was
Non-GAAP net income for fiscal year 2025 was
Financial Overview – Fiscal Fourth Quarter Ended
|
GAAP Results ($ in millions) |
||||||||||||||
|
Q4 |
|
Q3 |
|
Q4 |
|
Change |
||||||||
|
FY 2025 |
|
FY 2025 |
|
FY 2024 |
|
|
|
Y/Y |
||||||
Net revenue |
$ |
480.7 |
|
|
$ |
425.2 |
|
|
$ |
308.3 |
|
|
13.1% |
|
55.9% |
GAAP gross margin |
|
33.3 |
% |
|
|
28.8 |
% |
|
|
16.6 |
% |
|
450bps |
|
1,670bps |
GAAP operating loss |
|
(1.7 |
)% |
|
|
(8.9 |
)% |
|
|
(43.3 |
)% |
|
720bps |
|
4,160bps |
|
|
|
|
|
|
|
|
|
|
||||||
|
Non-GAAP Results ($ in millions) |
||||||||||||||
|
Q4 |
|
Q3 |
|
Q4 |
|
Change |
||||||||
|
FY 2025 |
|
FY 2025 |
|
FY 2024 (1) |
|
|
|
Y/Y |
||||||
Net revenue |
$ |
480.7 |
|
|
$ |
425.2 |
|
|
$ |
308.3 |
|
|
13.1% |
|
55.9% |
Non-GAAP gross margin |
|
37.8 |
% |
|
|
35.2 |
% |
|
|
27.8 |
% |
|
260bps |
|
1,000bps |
Non-GAAP operating margin (loss) |
|
15.0 |
% |
|
|
10.8 |
% |
|
|
(5.1 |
)% |
|
420bps |
|
2,010bps |
|
Net Revenue by Segment ($ in millions) |
||||||||||||||
|
Q4 |
|
% of |
|
Q3 |
|
Q4 |
|
Change |
||||||
|
FY 2025 |
|
Net Revenue |
|
FY 2025 |
|
FY 2024 |
|
|
|
Y/Y |
||||
Cloud & Networking |
$ |
424.1 |
|
88.2 |
% |
|
$ |
365.2 |
|
$ |
254.7 |
|
16.1% |
|
66.5% |
Industrial Tech |
|
56.6 |
|
11.8 |
% |
|
|
60.0 |
|
|
53.6 |
|
(5.7)% |
|
5.6% |
Total |
$ |
480.7 |
|
100.0 |
% |
|
$ |
425.2 |
|
$ |
308.3 |
|
13.1% |
|
55.9% |
Financial Overview – Fiscal Year Ended
|
GAAP Results ($ in millions) |
||||||||
|
FY 2025 |
|
FY 2024 |
|
Change Y/Y |
||||
Net revenue |
$ |
1,645.0 |
|
|
$ |
1,359.2 |
|
|
21.0% |
GAAP Gross margin |
|
28.0 |
% |
|
|
18.5 |
% |
|
950bps |
GAAP Operating loss |
|
(10.9 |
)% |
|
|
(31.9 |
)% |
|
2,100bps |
|
Non-GAAP Results ($ in millions) |
||||||||
|
FY 2025 |
|
FY 2024 (1) |
|
Change Y/Y |
||||
Net revenue |
$ |
1,645.0 |
|
|
$ |
1,359.2 |
|
|
21.0% |
Non-GAAP Gross margin |
|
34.7 |
% |
|
|
30.2 |
% |
|
450bps |
Non-GAAP Operating margin (loss) |
|
9.7 |
% |
|
|
(0.6 |
)% |
|
1,030bps |
|
Net Revenue by Segment ($ in millions) |
||||||
|
FY 2025 |
|
FY 2024 |
|
Change Y/Y |
||
Cloud & Networking |
$ |
1,410.8 |
|
$ |
1,084.9 |
|
30.0% |
Industrial Tech |
|
234.2 |
|
|
274.3 |
|
(14.6)% |
Total |
$ |
1,645.0 |
|
$ |
1,359.2 |
|
21.0% |
(1) During the first quarter of fiscal year 2025, the Company refined its methodology to report non-GAAP financial measures. The change does not impact the Company’s financial position, cash flows, or GAAP consolidated results of operations. Prior period non-GAAP financial measures presented in this press release have been recast to conform to the current presentation. |
The tables above provide comparisons of quarterly and annual results to prior periods, including sequential quarterly and year-over-year changes. A reconciliation between GAAP and non-GAAP financial measures is contained in this release under the section titled “Use of Non-GAAP Financial Measures.”
Business Outlook
-
Net revenue in the range of
$510 million to$540 million - Non-GAAP operating margin of 16.0% - 17.5%
-
Non-GAAP diluted earnings per share of
$0.95 to$1.10
We have not provided reconciliations from GAAP to non-GAAP financial measures or the equivalent GAAP measure for non-GAAP financial measures in our outlook, as they cannot be provided without unreasonable effort. A large portion of non-GAAP adjustments, such as restructuring charges, stock-based compensation, non-GAAP income tax reconciling adjustments, acquisition related costs, and other costs and contingencies unrelated to current and future operations are by their nature highly volatile and we have low visibility as to the range that may be incurred in the future.
Conference Call
About
Forward-Looking Statements
This press release contains 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 include statements regarding: our belief and expectations with respect to our markets, including the cloud end market and the broader networking market, demand for our products, quarterly revenue, our ability to deliver at scale, and our guidance with respect to future net revenue, non-GAAP diluted earnings per share, and non-GAAP operating margins, and related assumptions. These forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those projected. Among the factors that could cause actual results to differ from those contemplated are: (a) uncertainty and volatility in the global markets, including uncertainty and volatility in the macroeconomic environment, volatility and uncertainty with respect to economic growth, inflationary pressures, changes in the political or economic environment, such as geopolitical conflicts, war, international trade regulation and restrictions (including tariffs, duties and export controls to be implemented by the
Category: Financial
The following financial tables are presented in accordance with GAAP, unless otherwise specified.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in millions, except per share data) (unaudited) |
|||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net revenue |
$ |
480.7 |
|
|
$ |
308.3 |
|
|
$ |
1,645.0 |
|
|
$ |
1,359.2 |
|
Cost of sales |
|
301.5 |
|
|
|
234.9 |
|
|
|
1,102.9 |
|
|
|
1,023.8 |
|
Amortization of acquired developed intangibles |
|
19.3 |
|
|
|
22.1 |
|
|
|
82.2 |
|
|
|
83.9 |
|
Gross profit |
|
159.9 |
|
|
|
51.3 |
|
|
|
459.9 |
|
|
|
251.5 |
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
Research and development |
|
79.5 |
|
|
|
73.2 |
|
|
|
303.9 |
|
|
|
302.2 |
|
Selling, general and administrative |
|
83.6 |
|
|
|
74.9 |
|
|
|
348.2 |
|
|
|
310.7 |
|
Restructuring and related charges |
|
5.2 |
|
|
|
36.6 |
|
|
|
22.8 |
|
|
|
72.6 |
|
Gain on sale of facility |
|
— |
|
|
|
— |
|
|
|
(34.9 |
) |
|
|
— |
|
Total operating expenses |
|
168.3 |
|
|
|
184.7 |
|
|
|
640.0 |
|
|
|
685.5 |
|
Loss from operations |
|
(8.4 |
) |
|
|
(133.4 |
) |
|
|
(180.1 |
) |
|
|
(434.0 |
) |
Interest expense |
|
(5.4 |
) |
|
|
(5.4 |
) |
|
|
(22.2 |
) |
|
|
(33.8 |
) |
Other income, net |
|
2.4 |
|
|
|
11.3 |
|
|
|
30.2 |
|
|
|
62.1 |
|
Loss before income taxes |
|
(11.4 |
) |
|
|
(127.5 |
) |
|
|
(172.1 |
) |
|
|
(405.7 |
) |
Income tax (benefit) provision |
|
(224.7 |
) |
|
|
125.0 |
|
|
|
(198.0 |
) |
|
|
140.8 |
|
Net income (loss) |
$ |
213.3 |
|
|
$ |
(252.5 |
) |
|
$ |
25.9 |
|
|
$ |
(546.5 |
) |
|
|
|
|
|
|
|
|
||||||||
Net income (loss) per share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
3.06 |
|
|
$ |
(3.72 |
) |
|
$ |
0.38 |
|
|
$ |
(8.12 |
) |
Diluted |
$ |
2.96 |
|
|
$ |
(3.72 |
) |
|
$ |
0.37 |
|
|
$ |
(8.12 |
) |
|
|
|
|
|
|
|
|
||||||||
Shares used to compute net income (loss) per share: |
|
|
|
|
|
|
|
||||||||
Basic |
|
69.6 |
|
|
|
67.8 |
|
|
|
69.0 |
|
|
|
67.3 |
|
Diluted |
|
72.0 |
|
|
|
67.8 |
|
|
|
69.6 |
|
|
|
67.3 |
|
CONDENSED CONSOLIDATED BALANCE SHEETS (in millions, except per share data) (unaudited) |
|||||||
|
|
|
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
520.7 |
|
|
$ |
436.7 |
|
Short-term investments |
|
356.4 |
|
|
|
450.3 |
|
Accounts receivable, net |
|
250.0 |
|
|
|
194.7 |
|
Inventories |
|
470.1 |
|
|
|
398.4 |
|
Prepayments and other current assets |
|
120.1 |
|
|
|
110.0 |
|
Total current assets |
|
1,717.3 |
|
|
|
1,590.1 |
|
Property, plant and equipment, net |
|
726.4 |
|
|
|
572.5 |
|
Operating lease right-of-use assets, net |
|
27.9 |
|
|
|
72.8 |
|
|
|
1,060.9 |
|
|
|
1,055.8 |
|
Other intangible assets, net |
|
465.1 |
|
|
|
617.5 |
|
Deferred tax asset |
|
210.3 |
|
|
|
10.7 |
|
Other non-current assets |
|
10.8 |
|
|
|
12.5 |
|
Total assets |
$ |
4,218.7 |
|
|
$ |
3,931.9 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
225.2 |
|
|
$ |
126.3 |
|
Accrued payroll and related expenses |
|
57.9 |
|
|
|
36.1 |
|
Accrued expenses |
|
34.6 |
|
|
|
52.4 |
|
Current portion of long-term debt |
|
10.6 |
|
|
|
— |
|
Operating lease liabilities, current |
|
11.4 |
|
|
|
13.4 |
|
Other current liabilities |
|
53.1 |
|
|
|
41.1 |
|
Total current liabilities |
|
392.8 |
|
|
|
269.3 |
|
Long-term debt |
|
2,562.6 |
|
|
|
2,503.2 |
|
Operating lease liabilities, non-current |
|
23.6 |
|
|
|
43.0 |
|
Deferred tax liability |
|
7.2 |
|
|
|
55.7 |
|
Other non-current liabilities |
|
97.8 |
|
|
|
103.4 |
|
Total liabilities |
|
3,084.0 |
|
|
|
2,974.6 |
|
Stockholders’ equity: |
|
|
|
||||
Common stock, |
|
0.1 |
|
|
|
0.1 |
|
Additional paid-in capital |
|
1,986.8 |
|
|
|
1,835.0 |
|
Accumulated deficit |
|
(861.2 |
) |
|
|
(887.1 |
) |
Accumulated other comprehensive income |
|
9.0 |
|
|
|
9.3 |
|
Total stockholders’ equity |
|
1,134.7 |
|
|
|
957.3 |
|
Total liabilities and stockholders’ equity |
$ |
4,218.7 |
|
|
$ |
3,931.9 |
|
Use of Non-GAAP Financial Measures
In this press release,
Our non-GAAP financial measures used in this press release exclude (i) stock-based compensation, (ii) acquisition related costs, (iii) integration related costs, (iv) amortization of acquired intangibles, (v) amortization of acquired inventory fair value adjustments, (vi) restructuring and related charges, (vii) intangible assets write-off, (viii) gain on sale of facility, (ix) foreign exchange losses (gains), net, (x) non-cash interest expense on convertible notes, (xi) non-GAAP income tax reconciling adjustments, and (xii) other (gains) charges related to non-recurring activities.
We utilize a long-term projected non-GAAP tax rate to compute our non-GAAP income tax provision. The long-term projected non-GAAP tax rate is based on a multi-year projection of our estimated annual GAAP income tax forecast, adjusted to account for the tax effect of non-GAAP pretax adjustments as well as the effects of significant non-recurring and period specific tax items. Our non-GAAP tax provision for fiscal year 2025 is 16.5%. The difference between our GAAP income tax provision and our non-GAAP income tax provision is presented as non-GAAP income tax reconciling adjustments.
A quantitative reconciliation between GAAP and non-GAAP financial data with respect to historical periods is included in the supplemental financial table attached to this press release.
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (in millions, except per share data) (unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Gross profit on GAAP basis |
$ |
159.9 |
|
|
$ |
122.5 |
|
|
$ |
51.3 |
|
|
$ |
459.9 |
|
|
$ |
251.5 |
|
Stock-based compensation |
|
8.8 |
|
|
|
9.2 |
|
|
|
8.2 |
|
|
|
36.9 |
|
|
|
31.7 |
|
Integration related costs |
|
0.6 |
|
|
|
— |
|
|
|
1.9 |
|
|
|
2.9 |
|
|
|
18.1 |
|
Amortization of acquired intangibles |
|
19.3 |
|
|
|
19.0 |
|
|
|
22.1 |
|
|
|
82.2 |
|
|
|
83.9 |
|
Amortization of inventory fair value adjustments |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8.3 |
|
Other charges, net (5) |
|
(7.0 |
) |
|
|
(1.2 |
) |
|
|
2.1 |
|
|
|
(10.4 |
) |
|
|
16.6 |
|
Gross profit on non-GAAP basis |
$ |
181.6 |
|
|
$ |
149.5 |
|
|
$ |
85.6 |
|
|
$ |
571.5 |
|
|
$ |
410.1 |
|
Gross margin on non-GAAP basis |
|
37.8 |
% |
|
|
35.2 |
% |
|
|
27.8 |
% |
|
|
34.7 |
% |
|
|
30.2 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
Research and development on GAAP basis |
$ |
79.5 |
|
|
$ |
75.9 |
|
|
$ |
73.2 |
|
|
$ |
303.9 |
|
|
$ |
302.2 |
|
Stock-based compensation |
|
(11.4 |
) |
|
|
(11.2 |
) |
|
|
(8.0 |
) |
|
|
(43.3 |
) |
|
|
(38.1 |
) |
Integration related costs |
|
— |
|
|
|
(0.3 |
) |
|
|
— |
|
|
|
(0.3 |
) |
|
|
(0.1 |
) |
Amortization of acquired intangibles |
|
(0.4 |
) |
|
|
(0.4 |
) |
|
|
(0.4 |
) |
|
|
(1.6 |
) |
|
|
(1.5 |
) |
Intangible assets write-off |
|
(0.1 |
) |
|
|
(0.7 |
) |
|
|
— |
|
|
|
(2.7 |
) |
|
|
— |
|
Acquisition related costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.4 |
) |
Other charges, net |
|
— |
|
|
|
— |
|
|
|
0.1 |
|
|
|
— |
|
|
|
(1.1 |
) |
Research and development on non-GAAP basis |
$ |
67.6 |
|
|
$ |
63.3 |
|
|
$ |
64.9 |
|
|
$ |
256.0 |
|
|
$ |
261.0 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Selling, general and administrative on GAAP basis |
$ |
83.6 |
|
|
$ |
112.0 |
|
|
$ |
74.9 |
|
|
$ |
348.2 |
|
|
$ |
310.7 |
|
Stock-based compensation (2) |
|
(19.8 |
) |
|
|
(42.4 |
) |
|
|
(14.3 |
) |
|
|
(97.0 |
) |
|
|
(59.0 |
) |
Acquisition related (costs) reversal |
|
(0.7 |
) |
|
|
(0.5 |
) |
|
|
0.2 |
|
|
|
(1.2 |
) |
|
|
(12.9 |
) |
Integration related costs |
|
(0.7 |
) |
|
|
(1.1 |
) |
|
|
(2.2 |
) |
|
|
(6.0 |
) |
|
|
(8.8 |
) |
Amortization of acquired intangibles |
|
(14.9 |
) |
|
|
(15.0 |
) |
|
|
(19.4 |
) |
|
|
(65.9 |
) |
|
|
(65.2 |
) |
Other charges, net (5) |
|
(5.8 |
) |
|
|
(12.9 |
) |
|
|
(2.7 |
) |
|
|
(22.7 |
) |
|
|
(8.1 |
) |
Selling, general and administrative on non-GAAP basis |
$ |
41.7 |
|
|
$ |
40.1 |
|
|
$ |
36.5 |
|
|
$ |
155.4 |
|
|
$ |
156.7 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loss from operations on GAAP basis |
$ |
(8.4 |
) |
|
$ |
(37.7 |
) |
|
$ |
(133.4 |
) |
|
$ |
(180.1 |
) |
|
$ |
(434.0 |
) |
Stock-based compensation (2) |
|
40.0 |
|
|
|
62.8 |
|
|
|
30.5 |
|
|
|
177.2 |
|
|
|
128.8 |
|
Acquisition related costs (reversal) |
|
0.7 |
|
|
|
0.5 |
|
|
|
(0.2 |
) |
|
|
1.2 |
|
|
|
13.3 |
|
Integration related costs |
|
1.3 |
|
|
|
1.4 |
|
|
|
4.1 |
|
|
|
9.2 |
|
|
|
27.0 |
|
Amortization of acquired intangibles |
|
34.6 |
|
|
|
34.4 |
|
|
|
41.9 |
|
|
|
149.7 |
|
|
|
150.6 |
|
Amortization of inventory fair value adjustments |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8.3 |
|
Restructuring and related charges (3) |
|
5.2 |
|
|
|
7.2 |
|
|
|
36.6 |
|
|
|
22.8 |
|
|
|
72.6 |
|
Intangible assets write-off |
|
0.1 |
|
|
|
0.7 |
|
|
|
— |
|
|
|
2.7 |
|
|
|
— |
|
Gain on sale of facility (4) |
|
— |
|
|
|
(34.9 |
) |
|
|
— |
|
|
|
(34.9 |
) |
|
|
— |
|
Other charges, net (5) |
|
(1.2 |
) |
|
|
11.7 |
|
|
|
4.7 |
|
|
|
12.3 |
|
|
|
25.8 |
|
Income (loss) from operations on non-GAAP basis |
$ |
72.3 |
|
|
$ |
46.1 |
|
|
$ |
(15.8 |
) |
|
$ |
160.1 |
|
|
$ |
(7.6 |
) |
Operating margin (loss) on non-GAAP basis |
|
15.0 |
% |
|
|
10.8 |
% |
|
|
(5.1 |
)% |
|
|
9.7 |
% |
|
|
(0.6 |
)% |
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest and other income, net on GAAP basis |
$ |
(3.0 |
) |
|
$ |
(1.5 |
) |
|
$ |
5.9 |
|
|
$ |
8.0 |
|
|
$ |
28.3 |
|
Foreign exchange losses (gains), net |
|
5.8 |
|
|
|
3.6 |
|
|
|
(1.2 |
) |
|
|
4.2 |
|
|
|
(0.7 |
) |
Non-cash interest expense on convertible notes and other expenses |
|
0.7 |
|
|
|
0.8 |
|
|
|
0.7 |
|
|
|
3.0 |
|
|
|
14.9 |
|
Interest and other income, net on non-GAAP basis |
$ |
3.5 |
|
|
$ |
2.9 |
|
|
$ |
5.4 |
|
|
$ |
15.2 |
|
|
$ |
42.5 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loss before income taxes on GAAP basis |
$ |
(11.4 |
) |
|
$ |
(39.2 |
) |
|
$ |
(127.5 |
) |
|
$ |
(172.1 |
) |
|
$ |
(405.7 |
) |
Stock-based compensation (2) |
|
40.0 |
|
|
|
62.8 |
|
|
|
30.5 |
|
|
|
177.2 |
|
|
|
128.8 |
|
Acquisition related costs (reversal) |
|
0.7 |
|
|
|
0.5 |
|
|
|
(0.2 |
) |
|
|
1.2 |
|
|
|
13.3 |
|
Integration related costs |
|
1.3 |
|
|
|
1.4 |
|
|
|
4.1 |
|
|
|
9.2 |
|
|
|
27.0 |
|
Amortization of acquired intangibles |
|
34.6 |
|
|
|
34.4 |
|
|
|
41.9 |
|
|
|
149.7 |
|
|
|
150.6 |
|
Amortization of inventory fair value adjustments |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8.3 |
|
Restructuring and related charges (3) |
|
5.2 |
|
|
|
7.2 |
|
|
|
36.6 |
|
|
|
22.8 |
|
|
|
72.6 |
|
Gain on sale of facility (4) |
|
— |
|
|
|
(34.9 |
) |
|
|
— |
|
|
|
(34.9 |
) |
|
|
— |
|
Intangible assets write-off |
|
0.1 |
|
|
|
0.7 |
|
|
|
— |
|
|
|
2.7 |
|
|
|
— |
|
Foreign exchange losses (gains), net |
|
5.8 |
|
|
|
3.6 |
|
|
|
(1.2 |
) |
|
|
4.2 |
|
|
|
(0.7 |
) |
Non-cash interest expense on convertible notes and other expenses |
|
0.7 |
|
|
|
0.8 |
|
|
|
0.7 |
|
|
|
3.0 |
|
|
|
14.9 |
|
Other charges, net (5) |
|
(1.2 |
) |
|
|
11.7 |
|
|
|
4.7 |
|
|
|
12.3 |
|
|
|
25.8 |
|
Income (loss) before income taxes on non-GAAP basis |
$ |
75.8 |
|
|
$ |
49.0 |
|
|
$ |
(10.4 |
) |
|
$ |
175.3 |
|
|
$ |
34.9 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income tax provision (benefit) on GAAP basis |
$ |
(224.7 |
) |
|
$ |
4.9 |
|
|
$ |
125.0 |
|
|
$ |
(198.0 |
) |
|
$ |
140.8 |
|
Non-GAAP income tax reconciling adjustments |
|
237.2 |
|
|
|
3.2 |
|
|
|
(126.5 |
) |
|
|
226.9 |
|
|
|
(135.7 |
) |
Income tax provision (benefit) on non-GAAP basis |
$ |
12.5 |
|
|
$ |
8.1 |
|
|
$ |
(1.5 |
) |
|
$ |
28.9 |
|
|
$ |
5.1 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) on GAAP basis |
$ |
213.3 |
|
|
$ |
(44.1 |
) |
|
$ |
(252.5 |
) |
|
$ |
25.9 |
|
|
$ |
(546.5 |
) |
Stock-based compensation (2) |
|
40.0 |
|
|
|
62.8 |
|
|
|
30.5 |
|
|
|
177.2 |
|
|
|
128.8 |
|
Acquisition related costs (reversal) |
|
0.7 |
|
|
|
0.5 |
|
|
|
(0.2 |
) |
|
|
1.2 |
|
|
|
13.3 |
|
Integration related costs |
|
1.3 |
|
|
|
1.4 |
|
|
|
4.1 |
|
|
|
9.2 |
|
|
|
27.0 |
|
Amortization of acquired intangibles |
|
34.6 |
|
|
|
34.4 |
|
|
|
41.9 |
|
|
|
149.7 |
|
|
|
150.6 |
|
Amortization of inventory fair value adjustments |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8.3 |
|
Restructuring and related charges (3) |
|
5.2 |
|
|
|
7.2 |
|
|
|
36.6 |
|
|
|
22.8 |
|
|
|
72.6 |
|
Intangible assets write-off |
|
0.1 |
|
|
|
0.7 |
|
|
|
— |
|
|
|
2.7 |
|
|
|
— |
|
Gain on sale of facility (4) |
|
— |
|
|
|
(34.9 |
) |
|
|
— |
|
|
|
(34.9 |
) |
|
|
— |
|
Foreign exchange losses (gains), net |
|
5.8 |
|
|
|
3.6 |
|
|
|
(1.2 |
) |
|
|
4.2 |
|
|
|
(0.7 |
) |
Non-cash interest expense on convertible notes and other expenses |
|
0.7 |
|
|
|
0.8 |
|
|
|
0.7 |
|
|
|
3.0 |
|
|
|
14.9 |
|
Other charges, net (5) |
|
(1.2 |
) |
|
|
11.7 |
|
|
|
4.7 |
|
|
|
12.3 |
|
|
|
25.8 |
|
Non-GAAP income tax reconciling adjustments |
|
(237.2 |
) |
|
|
(3.2 |
) |
|
|
126.5 |
|
|
|
(226.9 |
) |
|
|
135.7 |
|
Net income (loss) on non-GAAP basis |
$ |
63.3 |
|
|
$ |
40.9 |
|
|
$ |
(8.9 |
) |
|
$ |
146.4 |
|
|
$ |
29.8 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) per share on non-GAAP basis |
$ |
0.88 |
|
|
$ |
0.57 |
|
|
$ |
(0.13 |
) |
|
$ |
2.06 |
|
|
$ |
0.44 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Shares used in per share calculation - diluted on GAAP basis |
|
72.0 |
|
|
|
69.3 |
|
|
|
67.8 |
|
|
|
69.6 |
|
|
|
67.3 |
|
Non-GAAP adjustment (6) |
|
— |
|
|
|
2.9 |
|
|
|
— |
|
|
|
1.6 |
|
|
|
0.4 |
|
Shares used in per share calculation - diluted on non-GAAP basis |
|
72.0 |
|
|
|
72.2 |
|
|
|
67.8 |
|
|
|
71.2 |
|
|
|
67.7 |
|
(1) During the first quarter of fiscal year 2025, the Company refined its methodology to report non-GAAP financial measures. The change does not impact the Company’s financial position, cash flows, or GAAP consolidated results of operations. Prior period non-GAAP financial measures presented in this press release have been recast to conform to the current presentation. |
(2) Stock-based compensation for the twelve months ended |
(3) Restructuring charges for the three months ended |
Restructuring charges for the twelve months ended |
(4) Gain on sale of facility for the twelve months ended |
(5) Other charges, net for the three months ended |
Other charges, net for the twelve months ended |
(6) The adjustment represents the dilutive impact of equity-based compensation awards in accordance with the treasury stock method and dilutive shares from our convertible debt instruments under the if-converted method. |
RECONCILIATION OF GAAP NET INCOME (LOSS) TO ADJUSTED EBITDA (in millions, except per share data) (unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
GAAP net income (loss) |
$ |
213.3 |
|
|
$ |
(44.1 |
) |
|
$ |
(252.5 |
) |
|
$ |
25.9 |
|
|
$ |
(546.5 |
) |
Interest and other income, net |
|
3.0 |
|
|
|
1.5 |
|
|
|
(5.9 |
) |
|
|
(8.0 |
) |
|
|
(28.3 |
) |
Income tax provision (benefit) |
|
(224.7 |
) |
|
|
4.9 |
|
|
|
125.0 |
|
|
|
(198.0 |
) |
|
|
140.8 |
|
Depreciation |
|
26.4 |
|
|
|
25.0 |
|
|
|
28.2 |
|
|
|
104.3 |
|
|
|
110.6 |
|
Amortization of acquired intangibles |
|
34.6 |
|
|
|
34.4 |
|
|
|
41.9 |
|
|
|
149.7 |
|
|
|
150.6 |
|
EBITDA |
|
52.6 |
|
|
|
21.7 |
|
|
|
(63.3 |
) |
|
|
73.9 |
|
|
|
(172.8 |
) |
Amortization of inventory fair value adjustments |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8.3 |
|
Restructuring and related charges |
|
5.2 |
|
|
|
7.2 |
|
|
|
36.6 |
|
|
|
22.8 |
|
|
|
72.6 |
|
Stock-based compensation |
|
40.0 |
|
|
|
62.8 |
|
|
|
30.5 |
|
|
|
177.2 |
|
|
|
128.8 |
|
Acquisition related costs |
|
0.7 |
|
|
|
0.5 |
|
|
|
(0.2 |
) |
|
|
1.2 |
|
|
|
13.3 |
|
Integration related costs |
|
1.3 |
|
|
|
1.4 |
|
|
|
4.1 |
|
|
|
9.2 |
|
|
|
27.0 |
|
Intangible assets write-off |
|
0.1 |
|
|
|
0.7 |
|
|
|
— |
|
|
|
2.7 |
|
|
|
— |
|
Gain on sale of facility |
|
— |
|
|
|
(34.9 |
) |
|
|
— |
|
|
|
(34.9 |
) |
|
|
— |
|
Other charges, net |
|
(1.2 |
) |
|
|
11.6 |
|
|
|
3.2 |
|
|
|
12.1 |
|
|
|
17.9 |
|
Adjusted EBITDA |
$ |
98.7 |
|
|
$ |
71.0 |
|
|
$ |
10.9 |
|
|
$ |
264.2 |
|
|
$ |
95.1 |
|
(1) During the first quarter of fiscal year 2025, the Company refined its methodology to report non-GAAP financial measures. The change does not impact the Company’s financial position, cash flows, or GAAP consolidated results of operations. Prior period non-GAAP financial measures presented in this press release have been recast to conform to the current presentation. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250812209430/en/
Investors:
Media:
Source: