Seagate Technology Reports Fiscal First Quarter 2026 Financial Results
Fiscal Q1 2026 Highlights
-
Revenue of
$2.63 billion - GAAP gross margin of 39.4%; non-GAAP gross margin of 40.1%, both at record levels
-
GAAP diluted earnings per share (EPS) of
$2.43 ; non-GAAP diluted EPS of$2.61 -
Cash flow from operations of
$532 million and free cash flow of$427 million -
Returned
$182 million to shareholders through dividends and the repurchase of ordinary shares; increased quarterly cash dividend by approximately 3% to$0.74 per share
"Seagate delivered strong September quarter results, with revenue growth of 21% year-over-year and non-GAAP EPS exceeding the high end of our guided range. Our performance underscores the team’s strong execution and robust customer demand for our high-capacity storage products," said
"With clear visibility into sustained demand strength, we are ramping shipments of our areal density-leading Mozaic HAMR products, which are now qualified with five of the world’s largest cloud customers. These products address customers’ performance, durability and TCO needs at scale to continue supporting demand for existing use cases such as social media video platforms as well as growth driven by new AI applications. AI is transforming how content is being consumed and generated, increasing the value of data and storage, and Seagate is well positioned for continued profitable growth," Mosley concluded.
Quarterly Financial Results
|
|
GAAP |
Non-GAAP |
||||||||||||||||
|
|
FQ1 2026 |
FQ1 2025 |
FQ1 2026 |
FQ1 2025 |
||||||||||||||
|
Revenue ($M) |
$ |
2,629 |
|
$ |
2,168 |
|
|
$ |
|
2,629 |
|
$ |
2,168 |
|
||||
|
Gross Margin |
39.4 |
% |
32.9 |
% |
|
|
|
40.1 |
% |
33.3 |
% |
|||||||
|
Operating Margin |
26.4 |
% |
18.6 |
% |
|
|
29.0 |
% |
20.4 |
% |
||||||||
|
Net Income ($M) |
$ |
549 |
|
$ |
305 |
|
|
$ |
|
583 |
|
$ |
337 |
|
||||
|
Diluted Earnings Per Share |
$ |
2.43 |
|
$ |
1.41 |
|
|
$ |
|
2.61 |
|
$ |
1.58 |
|
||||
For definitions and a detailed reconciliation of GAAP to non-GAAP results, see accompanying financial tables.
During the fiscal first quarter, the Company generated
Seagate has issued a Supplemental Financial Information document, which is available on Seagate’s Investor Relations website at investors.seagate.com.
Quarterly Cash Dividend
The Board of Directors of the Company (the “Board”) declared a quarterly cash dividend of
Business Outlook
The business outlook for the fiscal second quarter 2026 is based on our current assumptions and expectations; actual results may differ materially as a result of, among other things, the important factors discussed in the Cautionary Note Regarding Forward-Looking Statements section of this release.
The Company is providing the following guidance for its fiscal second quarter 2026:
-
Revenue of
$2.70 billion , plus or minus$100 million -
Non-GAAP diluted EPS of
$2.75 , plus or minus$0.20
Our fiscal second quarter guidance includes:
- The estimated impact from the Pillar Two framework for the global minimal tax that is effective starting fiscal year 2026 in major jurisdictions in which the Company operates;
- The estimated net dilutive impact from the Exchangeable Senior Notes due 2028; and
- Minimal expected impact from global tariff policies announced as of the date of this release.
Guidance regarding non-GAAP diluted EPS excludes known pre-tax charges related to estimated share-based compensation expenses of
We have not reconciled our non-GAAP diluted EPS guidance for fiscal second quarter 2026 to the most directly comparable GAAP measure, other than estimated share-based compensation expenses, because material items that may impact these measures are out of our control and/or cannot be reasonably predicted, including, but not limited to, net (gain) loss from debt transactions, strategic investment losses (gains) or impairment charges, income tax adjustments on these measures, and other charges or benefits that may arise. The amounts of these measures are not currently available but may be material to future results. A reconciliation of our historical non-GAAP financial measures to their nearest GAAP equivalent is contained in this release.
Seagate management will hold a public webcast at
An archived audio webcast of this event will be available on Seagate’s Investor Relations website at investors.seagate.com shortly following the event conclusion.
About Seagate
© 2025
Cautionary Note Regarding Forward-Looking Statements
This press release and our other communications regarding our quarterly financial results contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements provide current expectations of future events based on certain assumptions and include any statement that does not directly relate to any historical fact. Forward-looking statements include, among other things, statements about the Company’s plans, programs, strategies, prospects, and opportunities; financial outlook for future periods, including the fiscal second quarter 2026; expectations regarding our ability to service debt and continue to generate free cash flow; expectations regarding our ability to make timely quarterly payments under the settlement agreement with the
The inclusion of Seagate’s website addresses in this press release are provided for convenience only. The information contained in, or that can be accessed through, Seagate’s websites and social media channels are not part of this press release.
|
|
||||||||
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||
|
(In millions) |
||||||||
|
|
|
|
|
|||||
|
|
(unaudited) |
|
|
|||||
|
ASSETS |
|
|
|
|||||
|
Current assets: |
|
|
|
|||||
|
Cash and cash equivalents |
$ |
1,112 |
|
|
$ |
891 |
|
|
|
Accounts receivable, net |
|
1,073 |
|
|
|
959 |
|
|
|
Inventories, net |
|
1,496 |
|
|
|
1,440 |
|
|
|
Other current assets |
|
351 |
|
|
|
363 |
|
|
|
Total current assets |
|
4,032 |
|
|
|
3,653 |
|
|
|
Property, equipment and leasehold improvements, net |
|
1,688 |
|
|
|
1,657 |
|
|
|
|
|
1,221 |
|
|
|
1,221 |
|
|
|
Deferred income taxes |
|
1,091 |
|
|
|
1,066 |
|
|
|
Other assets, net |
|
410 |
|
|
|
426 |
|
|
|
Total Assets |
$ |
8,442 |
|
|
$ |
8,023 |
|
|
|
LIABILITIES AND SHAREHOLDERS’ DEFICIT |
|
|
|
|||||
|
Current liabilities: |
|
|
|
|||||
|
Accounts payable |
$ |
1,673 |
|
|
$ |
1,604 |
|
|
|
Accrued employee compensation |
|
212 |
|
|
|
352 |
|
|
|
Accrued warranty |
|
63 |
|
|
|
60 |
|
|
|
Current portion of long-term debt |
|
1,496 |
|
|
|
— |
|
|
|
Accrued expenses |
|
673 |
|
|
|
632 |
|
|
|
Total current liabilities |
|
4,117 |
|
|
|
2,648 |
|
|
|
Long-term accrued warranty |
|
83 |
|
|
|
77 |
|
|
|
Other non-current liabilities |
|
807 |
|
|
|
756 |
|
|
|
Long-term debt, less current portion |
|
3,498 |
|
|
|
4,995 |
|
|
|
Total Liabilities |
|
8,505 |
|
|
|
8,476 |
|
|
|
Total Shareholders’ Deficit |
|
(63 |
) |
|
|
(453 |
) |
|
|
Total Liabilities and Shareholders’ Deficit |
$ |
8,442 |
|
|
$ |
8,023 |
|
|
|
|
||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||
|
(In millions, except per share data) |
||||||||
|
(Unaudited) |
||||||||
|
|
|
|||||||
|
|
For the Three Months Ended |
|||||||
|
|
|
|
|
|||||
|
Revenue |
$ |
2,629 |
|
|
$ |
2,168 |
|
|
|
|
|
|
|
|||||
|
Cost of revenue |
|
1,592 |
|
|
|
1,454 |
|
|
|
Product development |
|
186 |
|
|
|
181 |
|
|
|
Marketing and administrative |
|
144 |
|
|
|
129 |
|
|
|
Restructuring and other, net |
|
13 |
|
|
|
1 |
|
|
|
Total operating expenses |
|
1,935 |
|
|
|
1,765 |
|
|
|
|
|
|
|
|||||
|
Income from operations |
|
694 |
|
|
|
403 |
|
|
|
|
|
|
|
|||||
|
Interest income |
|
7 |
|
|
|
7 |
|
|
|
Interest expense |
|
(80 |
) |
|
|
(85 |
) |
|
|
Other, net |
|
(7 |
) |
|
|
(9 |
) |
|
|
Other expense, net |
|
(80 |
) |
|
|
(87 |
) |
|
|
|
|
|
|
|||||
|
Income before income taxes |
|
614 |
|
|
|
316 |
|
|
|
Provision for income taxes |
|
65 |
|
|
|
11 |
|
|
|
Net income |
$ |
549 |
|
|
$ |
305 |
|
|
|
|
|
|
|
|||||
|
Net income per share: |
|
|
|
|||||
|
Basic |
$ |
2.58 |
|
|
$ |
1.45 |
|
|
|
Diluted |
$ |
2.43 |
|
|
$ |
1.41 |
|
|
|
Number of shares used in per share calculations: |
|
|
|
|||||
|
Basic |
|
213 |
|
|
|
211 |
|
|
|
Diluted |
|
226 |
|
|
|
216 |
|
|
|
|
|
|
|
|||||
|
Cash dividends declared per ordinary share |
$ |
0.72 |
|
|
$ |
0.70 |
|
|
|
|
||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
|
(In millions) |
||||||||
|
(Unaudited) |
||||||||
|
|
|
|
||||||
|
|
|
For the Three Months Ended |
||||||
|
|
|
|
|
|
||||
|
OPERATING ACTIVITIES |
|
|
|
|||||
|
Net income |
$ |
549 |
|
|
$ |
305 |
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|||||
|
Depreciation and amortization |
|
72 |
|
|
|
64 |
|
|
|
Share-based compensation |
|
52 |
|
|
|
38 |
|
|
|
Deferred income taxes |
|
(25 |
) |
|
|
(3 |
) |
|
|
Other non-cash operating activities, net |
|
15 |
|
|
|
23 |
|
|
|
Changes in operating assets and liabilities: |
|
|
|
|||||
|
Accounts receivable, net |
|
(114 |
) |
|
|
(199 |
) |
|
|
Inventories, net |
|
(56 |
) |
|
|
(144 |
) |
|
|
Accounts payable |
|
84 |
|
|
|
10 |
|
|
|
Accrued employee compensation |
|
(140 |
) |
|
|
37 |
|
|
|
BIS settlement penalty |
|
(15 |
) |
|
|
(15 |
) |
|
|
Accrued expenses, income taxes and warranty |
|
119 |
|
|
|
16 |
|
|
|
Other assets and liabilities |
|
(9 |
) |
|
|
(37 |
) |
|
|
Net cash provided by operating activities |
|
532 |
|
|
|
95 |
|
|
|
INVESTING ACTIVITIES |
|
|
|
|||||
|
Acquisition of property, equipment and leasehold improvements |
|
(105 |
) |
|
|
(68 |
) |
|
|
Proceeds from business divestiture |
|
15 |
|
|
|
— |
|
|
|
Net cash used in investing activities |
|
(90 |
) |
|
|
(68 |
) |
|
|
FINANCING ACTIVITIES |
|
|
|
|||||
|
Dividends to shareholders |
|
(153 |
) |
|
|
(147 |
) |
|
|
Taxes paid related to net share settlement of equity awards |
|
(50 |
) |
|
|
(28 |
) |
|
|
Repurchases of ordinary shares |
|
(29 |
) |
|
|
— |
|
|
|
Proceeds from issuance of ordinary shares under employee stock plans |
|
22 |
|
|
|
29 |
|
|
|
Other financing activities, net |
|
(11 |
) |
|
|
— |
|
|
|
Net cash used in financing activities |
|
(221 |
) |
|
|
(146 |
) |
|
|
Increase (decrease) in cash, cash equivalents and restricted cash |
|
221 |
|
|
|
(119 |
) |
|
|
Cash, cash equivalents and restricted cash at the beginning of the period |
|
893 |
|
|
|
1,360 |
|
|
|
Cash, cash equivalents and restricted cash at the end of the period |
$ |
1,114 |
|
|
$ |
1,241 |
|
|
Use of non-GAAP financial information
The Company uses non-GAAP measures of gross profit, gross margin, operating expenses, income from operations, operating margin, net income, diluted EPS, free cash flow, EBITDA, adjusted EBITDA and last twelve months adjusted EBITDA, which are adjusted from results based on GAAP to exclude certain benefits, expenses, gains and losses. These non-GAAP financial measures are used by management to evaluate the business and provided to enhance the user’s overall understanding of the Company’s current financial performance and its prospects for the future. Specifically, the Company believes non-GAAP results provide useful information to investors as these non-GAAP results exclude certain benefits, expenses, gains and losses that the Company believes are not part of the Company's ongoing operations and not indicative of its core operating results.
These non-GAAP financial measures are some of the measurements management uses to assess the Company’s performance, allocate resources and plan for future periods. Reported non-GAAP results should only be considered as supplemental to results prepared in accordance with GAAP, and not considered as a substitute or replacement for, or superior to, GAAP results. These non-GAAP measures may differ from the non-GAAP measures reported by other companies in its industry.
|
|
||||||||
|
RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES |
||||||||
|
(In millions, except per share amounts, gross margin and operating margin) |
||||||||
|
(Unaudited) |
||||||||
|
|
|
|
||||||
|
|
|
For the Three Months Ended |
||||||
|
|
|
|
|
|
||||
|
GAAP Gross Profit |
$ |
1,037 |
|
$ |
714 |
|
||
|
Amortization of acquired intangible assets |
|
3 |
|
|
— |
|
||
|
Purchase order cancellation fees |
|
— |
|
|
(1 |
) |
||
|
Share-based compensation |
|
14 |
|
|
10 |
|
||
|
Non-GAAP Gross Profit |
$ |
1,054 |
|
$ |
723 |
|
||
|
|
|
|
||||||
|
GAAP Gross Margin |
|
39.4 |
% |
|
32.9 |
% |
||
|
Non-GAAP Gross Margin |
|
40.1 |
% |
|
33.3 |
% |
||
|
|
|
|
||||||
|
GAAP Operating Expenses |
$ |
343 |
|
$ |
311 |
|
||
|
Acquisition-related charges |
|
(1 |
) |
|
— |
|
||
|
Restructuring and other, net |
|
(13 |
) |
|
(1 |
) |
||
|
Share-based compensation |
|
(38 |
) |
|
(28 |
) |
||
|
Other charges |
|
— |
|
|
(1 |
) |
||
|
Non-GAAP Operating Expenses |
$ |
291 |
|
$ |
281 |
|
||
|
|
|
|
||||||
|
GAAP Income From Operations |
$ |
694 |
|
$ |
403 |
|
||
|
Acquisition-related charges |
|
1 |
|
|
— |
|
||
|
Amortization of acquired intangible assets |
|
3 |
|
|
— |
|
||
|
Purchase order cancellation fees |
|
— |
|
|
(1 |
) |
||
|
Restructuring and other, net |
|
13 |
|
|
1 |
|
||
|
Share-based compensation |
|
52 |
|
|
38 |
|
||
|
Other charges |
|
— |
|
|
1 |
|
||
|
Non-GAAP Income From Operations |
$ |
763 |
|
$ |
442 |
|
||
|
|
|
|
||||||
|
GAAP Operating Margin |
|
26.4 |
% |
|
18.6 |
% |
||
|
Non-GAAP Operating Margin |
|
29.0 |
% |
|
20.4 |
% |
||
|
|
|
|
||||||
|
GAAP Net Income |
$ |
549 |
|
$ |
305 |
|
||
|
Acquisition-related charges |
|
1 |
|
|
— |
|
||
|
Amortization of acquired intangible assets |
|
3 |
|
|
— |
|
||
|
Net loss from debt transactions |
|
6 |
|
|
— |
|
||
|
Purchase order cancellation fees |
|
— |
|
|
(1 |
) |
||
|
Restructuring and other, net |
|
13 |
|
|
1 |
|
||
|
Share-based compensation |
|
52 |
|
|
38 |
|
||
|
Strategic investment losses or impairment charges |
|
— |
|
|
1 |
|
||
|
Other charges |
|
— |
|
|
1 |
|
||
|
Income tax adjustments |
|
(41 |
) |
|
(8 |
) |
||
|
Non-GAAP Net Income |
$ |
583 |
|
$ |
337 |
|
||
|
GAAP Diluted Net Income Per Share |
$ |
2.43 |
|
$ |
1.41 |
|
||
|
Acquisition-related charges |
|
— |
|
|
— |
|
||
|
Amortization of acquired intangible assets |
|
0.01 |
|
|
— |
|
||
|
Net loss from debt transactions |
|
0.03 |
|
|
— |
|
||
|
Purchase order cancellation fees |
|
— |
|
|
— |
|
||
|
Restructuring and other, net |
|
0.06 |
|
|
— |
|
||
|
Share-based compensation |
|
0.23 |
|
|
0.18 |
|
||
|
Strategic investment losses or impairment charges |
|
— |
|
|
— |
|
||
|
Other charges |
|
— |
|
|
— |
|
||
|
Income tax adjustments |
|
(0.18 |
) |
|
(0.04 |
) |
||
|
Non-GAAP diluted share count adjustments1 |
|
0.03 |
|
|
0.03 |
|
||
|
Non-GAAP Diluted Net Income Per Share1 |
$ |
2.61 |
|
$ |
1.58 |
|
||
|
|
|
|
||||||
|
Shares Used In Diluted Net Income Per Share Calculation |
|
|||||||
|
GAAP |
|
226 |
|
|
216 |
|
||
|
Non-GAAP diluted share count adjustments1 |
|
(3 |
) |
|
(3 |
) |
||
|
Non-GAAP |
|
223 |
|
|
213 |
|
||
|
|
|
|
||||||
|
GAAP Net Cash Provided by Operating Activities |
$ |
532 |
|
$ |
95 |
|
||
|
Acquisition of property, equipment and leasehold improvements |
|
(105 |
) |
|
(68 |
) |
||
|
Free Cash Flow |
$ |
427 |
|
$ |
27 |
|
||
| ____________________ | ||
|
1 |
For the three months ended |
|
|
|
||||||||||||||||||||
|
RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES |
||||||||||||||||||||
|
(In millions) |
||||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||
|
|
|
For the Three Months Ended |
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Last Twelve Months |
||||||||||
|
GAAP Net Income |
$ |
549 |
|
|
$ |
488 |
|
|
$ |
340 |
|
|
$ |
336 |
|
|
$ |
1,713 |
|
|
|
Depreciation and amortization |
|
72 |
|
|
|
61 |
|
|
|
63 |
|
|
|
63 |
|
|
|
259 |
|
|
|
Interest expense |
|
80 |
|
|
|
75 |
|
|
|
77 |
|
|
|
84 |
|
|
|
316 |
|
|
|
Interest income |
|
(7 |
) |
|
|
(6 |
) |
|
|
(4 |
) |
|
|
(8 |
) |
|
|
(25 |
) |
|
|
Income tax expense |
|
65 |
|
|
|
4 |
|
|
|
15 |
|
|
|
14 |
|
|
|
98 |
|
|
|
Non-GAAP EBITDA |
|
759 |
|
|
|
622 |
|
|
|
491 |
|
|
|
489 |
|
|
|
2,361 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Acquisition-related charges |
|
1 |
|
|
|
2 |
|
|
|
5 |
|
|
|
— |
|
|
|
8 |
|
|
|
Net gain from business divestiture |
|
— |
|
|
|
— |
|
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
|
|
Net loss from debt transactions |
|
6 |
|
|
|
3 |
|
|
|
4 |
|
|
|
— |
|
|
|
13 |
|
|
|
Purchase order cancellation fees |
|
— |
|
|
|
(5 |
) |
|
|
(3 |
) |
|
|
— |
|
|
|
(8 |
) |
|
|
Restructuring and other, net |
|
13 |
|
|
|
16 |
|
|
|
20 |
|
|
|
1 |
|
|
|
50 |
|
|
|
Share-based compensation |
|
52 |
|
|
|
59 |
|
|
|
54 |
|
|
|
49 |
|
|
|
214 |
|
|
|
Strategic investment losses or impairment charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
52 |
|
|
|
52 |
|
|
|
Non-GAAP Adjusted EBITDA |
$ |
831 |
|
|
$ |
697 |
|
|
$ |
563 |
|
|
$ |
591 |
|
|
$ |
2,682 |
|
|
The Company’s Non-GAAP measures are adjusted for the following items:
Acquisition-related charges
Acquisition-related charges are primarily related to transaction and integration costs. These expenses are excluded in the non-GAAP measures due to the inconsistency in amount and frequency, and they are not normal operating expenses or indicative of the Company's operating performance. Exclusion of these amounts provides a supplemental view of the Company's operating performance to investors to enable them to evaluate the Company's current operating performance compared to the past periods' operating performance.
Amortization of acquired intangible assets
The Company records expense from amortization of intangible assets that were acquired in connection with its business combinations over their estimated useful lives. Such charges are inconsistent in size and are significantly impacted by the timing and magnitude of the Company’s acquisitions. Consequently, the Company excludes these amounts to provide a supplemental view to investors to evaluate the Company's current operating performance compared to the past periods' operating performance.
Net gain from business divestiture
From time to time, the Company records net gains from the sale of businesses. These net gains are excluded in the non-GAAP measures because they are not indicative of the Company's operating performance. The Company excludes these amounts to provide a supplemental view to investors to evaluate the Company's current operating performance compared to the past periods' operating performance.
Net gain/loss from debt transactions
From time to time, the Company incurs gains, losses and fees from the early redemption and repurchase of certain long-term debt instruments and termination of related interest rate swap agreements. The amount of these charges may be inconsistent in size and varies depending on the timing of the early redemption of debt and/or termination of interest rate swap. The Company does not believe these are part of its normal operating performance. Exclusion of these amounts provides a supplemental view of the Company's operating performance to investors to enable them to evaluate the Company's current operating performance compared to the past periods' operating performance.
Purchase order cancellation fees
Purchase order cancellation fees are the costs incurred to cancel certain purchase commitments made with the Company's suppliers for component and equipment purchases that will not be received due to change in forecasted demand. These charges and subsequent credits received are inconsistent in amount and frequency. The Company does not believe these are part of its normal operating expenses. Exclusion of these amounts provides a supplemental view to investors to evaluate the Company's current operating performance compared to the past periods’ operating performance.
Restructuring and other, net
Restructuring and other, net are costs associated with restructuring plans that are primarily related to costs associated with reduction in the Company’s workforce, exiting certain facilities, inventory write down related to discontinued product lines and other related costs, as well as charges or gains from sale of properties. These costs or benefits do not reflect the Company’s normal or ongoing operating performance and consequently the Company excludes these expenses to provide a supplemental view to investors to evaluate the Company's current operating performance compared to the past periods’ operating performance.
Share-based compensation
These expenses consist primarily of expenses for employee share-based compensation. Given the variety of equity awards used by companies, the varying methodologies for determining share-based compensation expense, the subjective assumptions involved in those determinations, and the volatility in valuations that can be driven by market conditions outside the Company’s control, the Company believes excluding share-based compensation expense enhances the ability of management and investors to understand and assess the underlying performance of its business over time and compare it against the Company’s peers, a majority of whom also exclude share-based compensation expense from their non-GAAP results.
Strategic investment gains, losses and impairment charges
From time to time, the Company incurs gains, losses or impairment charges from strategic investments that are measured and accounted at fair value, under the equity method of accounting, as available-for-sale debt securities or adjust for downward or upward adjustments to the carrying value under the measurement alternative if an impairment or observable price adjustment is recognized in the current period that are not considered normal operating expenses or gains. The resulting expense, gain or impairment loss is inconsistent in amount and frequency and the Company excludes these amounts to provide a supplemental view to investors to evaluate the Company's current operating performance compared to the past periods’ operating performance.
Other charges
The other charges primarily include IT transformation costs. These charges are inconsistent in amount and frequency and are excluded to provide a supplemental view to investors to evaluate the Company's current operating performance compared to past periods’ operating performance.
Income tax adjustments
Seagate utilizes a projected annual non-GAAP income tax rate to determine its non-GAAP income taxes. The annual non-GAAP tax rate is based on considerations such as its current tax structure, projected tax positions and impacts from key legislation implemented in various jurisdictions but excludes the tax effects of pre-tax non-GAAP adjustments and other significant non-recurring income tax items. The Company believes applying the non-GAAP tax rate provides consistency across the interim reporting periods and reduces the effects of items not directly related to its operating structure that can vary in size and frequency. The non-GAAP income tax rate could be subject to change for a variety of reasons, including significant changes in tax laws. The Company will re-evaluate periodically its non-GAAP tax rate and may adjust as appropriate. For fiscal year 2026, the Company uses a projected non-GAAP income tax rate of 15.5%.
Non-GAAP diluted share count adjustments
Using the if-converted method, diluted net income per share is calculated assuming that the excess value above the principal of the 2028 exchangeable notes were converted solely into shares of common stock at the beginning of the reporting period, unless the result would be anti-dilutive. Non-GAAP shares used in diluted net income per share calculation excluded certain dilutive shares, which are expected to be offset partially or in full by the capped call transactions entered by the Company in conjunction with our 2028 exchangeable senior notes in order to reduce the potential dilution to the Company’s ordinary shares upon the conversion.
Free cash flow
Free cash flow is a non-GAAP measure defined as net cash provided by operating activities less acquisition of property, equipment and leasehold improvements. Free cash flow does not reflect non-cash items, net cash used or provided by financing activities and net cash used or provided by investing activities, other than acquisition of property, equipment and leasehold improvements. This non-GAAP financial measure is used by management to assess the Company's sources of liquidity, capital structure and operating performance.
EBITDA, adjusted EBITDA and last twelve months (LTM) adjusted EBITDA
EBITDA is defined as net income (loss) before income tax expense, interest expense, interest income, depreciation and amortization. Adjusted EBITDA excludes certain expenses, gains and losses that the Company believes are not indicative of its core operating results. These adjustments primarily include impairment and other charges related to cost saving efforts, net loss (gain) from debt transactions, net gain from termination of interest rate swap, net gain from business divestiture, purchase order cancellation fees, restructuring and other, net, share-based compensation, strategic investment losses or impairment charges, other extraordinary charges such as factory underutilization charges. LTM adjusted EBITDA is defined as the total of last twelve months adjusted EBITDA. These non-GAAP financial measures are used by management to evaluate the Company’s debt portfolio and structure to comply with its financial debt covenants.
View source version on businesswire.com: https://www.businesswire.com/news/home/20251028581132/en/
Investor Relations Contact:
shanye.hudson@seagate.com
Media Contact:
karin.h.taylor@seagate.com
Source: