Qnity Reports Fourth Quarter and Full Year 2025 Results
-
Full year net sales of
$4.75 billion , up 10% year-over-year, organic sales(1) up 10% -
GAAP net income of
$729 million , up 1% year-over-year; Adjusted Pro Forma Earnings(1) of$703 million , up 13% year-over-year -
Adjusted Pro Forma Operating EBITDA(1) of
$1.4 billion , up 11% year-over-year -
GAAP EPS of
$3.30 ; Adjusted Pro Forma EPS(1) of$3.35 , up 12% year-over year - Provides full year 2026 financial guidance
-
Announces multi-year transformation plan to deliver
$100 million run rate EBITDA benefit by 2028 -
Authorizes the repurchase of up to
$500 million of outstanding common shares
“We successfully completed our spin-off into an independent company in November, establishing Qnity as a leading pure play technology solutions provider across the semiconductor value chain,” said
Kemp added, “Looking to 2026, we are well positioned to drive sustained growth by leveraging our deep innovation and application engineering expertise to address our customers’ most complex challenges and capitalize on continued demand for AI, high-performance computing, and advanced connectivity. At the same time, we are beginning to implement a multi-year transformation plan to simplify our operating model, enhance productivity, and reduce costs. We remain focused on shareholder value creation by continuing to advance our strategy and returning capital to shareholders through our dividend and a share repurchase authorization.”
Financial Results Summary
|
In millions, except per share amounts |
GAAP Results |
||||||||||
|
Three Months Ended |
Full Year |
||||||||||
|
Q4 2025 |
Q4 2024 |
2025 |
2024 |
||||||||
|
|
$ |
1,190 |
$ |
1,101 |
$ |
4,754 |
$ |
4,335 |
|||
|
Semiconductor Technologies |
|
661 |
|
616 |
|
2,642 |
|
2,450 |
|||
|
Interconnect Solutions |
|
529 |
|
485 |
|
2,112 |
|
1,885 |
|||
|
Gross Profit |
$ |
549 |
$ |
515 |
$ |
2,195 |
$ |
1,996 |
|||
|
Net Income |
$ |
109 |
$ |
221 |
$ |
729 |
$ |
724 |
|||
|
Diluted Earnings Per Share |
$ |
0.48 |
$ |
1.02 |
$ |
3.30 |
$ |
3.31 |
|||
|
|
Non-GAAP Results (1) |
||||||||||
|
Adjusted Pro |
$ |
549 |
$ |
517 |
$ |
2,198 |
$ |
2,004 |
|||
|
Adjusted Pro Forma Operating EBITDA |
$ |
349 |
$ |
322 |
$ |
1,402 |
$ |
1,262 |
|||
|
Adjusted Pro Forma Earnings, net of tax |
$ |
173 |
$ |
182 |
$ |
703 |
$ |
623 |
|||
|
Adjusted Pro Forma Earnings Per Share |
$ |
0.82 |
$ |
0.87 |
$ |
3.35 |
$ |
2.98 |
|||
|
(1) |
Organic sales, Adjusted Pro |
Outlook for Full Year 2026
Qnity’s full year 2026 guidance2 is as follows:
|
|
|
|
Adjusted Operating EBITDA |
|
|
Adjusted EPS |
|
|
Adjusted free cash flow |
|
Transformation Plan
Today, Qnity also announced a multi-year transformation plan designed to support its long-term strategy and unlock future growth and profitability. The program aims to enhance commercial and innovation excellence, strengthen operational productivity through automation and tailored AI applications, and optimize the Company’s presence in key markets central to its core activities and growth potential. These combined actions are expected to deliver approximately
Share Repurchase Authorization
Qnity’s Board of Directors authorized the repurchase of up to
Conference Call and Webcast Information
Qnity will hold a conference call to review these results on
About Qnity
Qnity is a premier technology provider across the semiconductor value chain, empowering AI, high performance computing, and advanced connectivity. From groundbreaking solutions for semiconductor chip manufacturing, to enabling high-speed transmission within complex electronic systems, our high-performance materials and integration expertise make tomorrow’s technologies possible. More information about the company, its businesses and solutions can be found at http://www.qnityelectronics.com.
Qnity™, the Qnity Node Logo, and all products, unless otherwise noted, denoted with TM or ® are trademarks, trade names or registered trademarks of affiliates of
| __________________________ |
|
2 We calculate forward-looking Adjusted Operating EBITDA, Adjusted EPS, and Adjusted Free Cash Flow based on internal forecasts that exclude certain information that would be included in the most directly comparable forward-looking GAAP measures. We are not providing a quantitative reconciliation of forward-looking Non-GAAP financial measures to the corresponding GAAP financial measure for these measures due to the unreasonable effort and uncertainty in estimating certain items necessary for such reconciliations, including adjustments that could be made for significant items, interest expense, indirect legacy benefits/costs, restructurings, acquisition, integration, and separation costs, share-based compensation amounts, non-recurring, unusual or unanticipated charges, expenses or gains. |
Cautionary Statement Regarding Forward-Looking Statements
This release contains “forward-looking statements” within the meaning of the “safe harbor” provisions of the
Non-GAAP Financial Measures
This press release includes information that does not conform to accounting principles generally accepted in
Qnity believes these non-GAAP financial measures are useful to investors because they provide additional information related to the performance of Qnity on an as-managed basis by DuPont and a stand-alone basis. These non-GAAP financial measures supplement disclosures prepared in accordance with
Adjusted Earnings is defined as net income available for Qnity common stockholders excluding the impacts of significant items, amortization expense of intangibles, non-operating pension / other post-employment benefits (“OPEB”) credits / costs, and indirect legacy benefits/costs and adjusted for the income tax effect of these excluded items. Adjusted Earnings is the numerator used in the calculation of Adjusted EPS.
Adjusted EPS is defined as Adjusted Earnings per common share - diluted.
Base Tax Rate is a non-GAAP measure defined as the GAAP Effective Tax Rate excluding the tax rate impacts of adjustments to net income available for Qnity common stockholders in determining Adjusted Earnings.
Adjusted Operating EBITDA is defined as Pre-tax Earnings (i.e., “Income before income taxes") before interest, depreciation, amortization, non-operating pension / OPEB benefits / charges, foreign exchange gains / losses , indirect legacy benefits/costs, and adjusted for significant items.
Adjusted Operating EBITDA Margin is defined as Adjusted Operating EBITDA divided by
Adjusted Free Cash Flow is defined as cash provided by/used for operating activities less capital expenditures and excluding the impact of indirect legacy benefits/costs related to cost sharing arrangements executed between DuPont and Qnity at the time of spin-off, IT independence costs, and acquisition, integration, and separation costs, as well as cash inflows/outflows that are unusual in nature and/or infrequent in occurrence that neither relate to the ordinary course of the Company's underlying business liquidity.
Significant items are items that impact Qnity and arise outside the ordinary course of business that management believes may cause misinterpretation of underlying business performance, both historical and future, based on a combination of some or all of the item’s size, unusual nature and infrequent occurrence. Within this definition, Management classifies as significant items certain costs and expenses associated with acquisition, integration, and separation activities related to transformational acquisitions and divestitures as they are considered unrelated to ongoing business performance.
Indirect legacy benefits/costs relate to cost sharing arrangements executed between DuPont and Qnity at the time of the spin-off. Such costs include certain litigation and environmental-related shared costs, taxes, and indirect cost sharing arrangements, and are excluded from Adjusted Operating EBITDA, as defined above, as they are considered unrelated to ongoing Qnity business performance.
Organic Sales is defined as net sales excluding the impacts of currency and portfolio actions.
Qnity has also presented measures on a pro forma basis which were prepared in a manner consistent with Article 11 of Regulation S-X. Our pro forma results give effect to the spin-off and related transactions as if the transaction occurred on
- Interest expense associated with our current debt structure;
- The impact of the Transition Services Agreements and other commercial agreements entered into with DuPont in connection with the spin-off; and
- Transaction and other incremental costs required to operate as a stand-alone entity.
We believe pro forma measures are helpful to supplement our financial results as they allow a comparison of results as a stand-alone company as if the agreements were in place for the periods presented.
Adjusted Pro Forma Earnings is defined as net income available for Qnity common stockholders excluding the impacts of significant items, amortization expense of intangibles, non-operating pension / other post-employment benefits credits / costs, and indirect legacy benefits/costs, less the after-tax impacts of the pro forma adjustments described above and adjusted for the income tax effect of these excluded items. Adjusted Pro Forma Earnings is the numerator used in the calculation of Adjusted Pro Forma EPS.
Adjusted Pro Forma EPS is defined as Adjusted Pro Forma Earnings per common share - diluted.
Adjusted Pro Forma Operating EBITDA is defined as Adjusted Operating EBITDA less certain pro forma adjustments described above.
Adjusted Pro Forma Operating EBITDA Margin is defined as Adjusted Pro Forma Operating EBITDA divided by
Adjusted Pro
Adjusted Pro
|
|
|||||||||||
|
Consolidated Statements of Operations |
|||||||||||
|
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||
|
In millions, except per share amounts (Unaudited) |
2025 |
2024 |
2025 |
2024 |
|||||||
|
Net sales |
$ |
1,190 |
$ |
1,101 |
$ |
4,754 |
$ |
4,335 |
|||
|
Cost of sales |
|
641 |
|
586 |
|
2,559 |
|
2,339 |
|||
|
Research and development expenses |
|
90 |
|
84 |
|
354 |
|
314 |
|||
|
Selling, general and administrative expenses |
|
167 |
|
142 |
|
620 |
|
603 |
|||
|
Amortization of intangibles |
|
51 |
|
55 |
|
207 |
|
232 |
|||
|
Restructuring and asset related charges - net |
|
— |
|
1 |
|
20 |
|
8 |
|||
|
Acquisition, integration and separation costs |
|
25 |
|
— |
|
25 |
|
— |
|||
|
Equity in earnings of nonconsolidated affiliates |
|
10 |
|
4 |
|
47 |
|
37 |
|||
|
Interest expense |
|
51 |
|
— |
|
65 |
|
— |
|||
|
Other income (expense) - net |
|
14 |
|
16 |
|
11 |
|
25 |
|||
|
Income before income taxes |
$ |
189 |
$ |
253 |
$ |
962 |
$ |
901 |
|||
|
Provision for income taxes |
|
80 |
|
32 |
|
233 |
|
177 |
|||
|
Net income |
$ |
109 |
$ |
221 |
$ |
729 |
$ |
724 |
|||
|
Net income attributable to noncontrolling interests |
|
9 |
|
8 |
|
37 |
|
31 |
|||
|
Net income available for Qnity common stockholders |
$ |
100 |
$ |
213 |
$ |
692 |
$ |
693 |
|||
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|||||||
|
Per common share data: |
|
|
|
|
|||||||
|
Earnings per common share - basic |
$ |
0.48 |
$ |
1.02 |
$ |
3.30 |
$ |
3.31 |
|||
|
Earnings per common share - diluted |
|
0.48 |
|
1.02 |
|
3.30 |
|
3.31 |
|||
|
|
|
|
|
|
|||||||
|
Weighted-average common shares outstanding - basic |
|
209.6 |
|
209.4 |
|
209.6 |
|
209.4 |
|||
|
Weighted-average common shares outstanding - diluted |
|
210.0 |
|
209.4 |
|
209.8 |
|
209.4 |
|||
|
|
||||||
|
Consolidated Balance Sheets |
||||||
|
(In millions, except share and per share amounts) |
|
|
||||
|
Assets |
|
|
||||
|
Current Assets |
|
|
||||
|
Cash and cash equivalents |
$ |
915 |
|
$ |
166 |
|
|
Accounts and notes receivable - net |
|
992 |
|
|
682 |
|
|
Inventories - net |
|
661 |
|
|
597 |
|
|
Prepaid and other current assets |
|
70 |
|
|
38 |
|
|
Total current assets |
$ |
2,638 |
|
$ |
1,483 |
|
|
Property |
|
|
||||
|
Property, plant and equipment |
|
3,151 |
|
|
2,669 |
|
|
Less: Accumulated depreciation |
|
1,450 |
|
|
1,121 |
|
|
Property, plant and equipment - net |
$ |
1,701 |
|
$ |
1,548 |
|
|
Other Assets |
|
|
||||
|
|
|
7,522 |
|
|
7,379 |
|
|
Other intangible assets |
|
1,111 |
|
|
1,286 |
|
|
Investments and noncurrent receivables |
|
402 |
|
|
394 |
|
|
Deferred income tax assets |
|
42 |
|
|
42 |
|
|
Deferred charges and other assets |
|
654 |
|
|
141 |
|
|
Total other assets |
$ |
9,731 |
|
$ |
9,242 |
|
|
Total Assets |
$ |
14,070 |
|
$ |
12,273 |
|
|
Liabilities and Equity |
|
|
||||
|
Current Liabilities |
|
|
||||
|
Short-term borrowings |
$ |
24 |
|
$ |
— |
|
|
Accounts payable |
|
680 |
|
|
528 |
|
|
Income taxes payable |
|
150 |
|
|
161 |
|
|
Accrued and other current liabilities |
|
502 |
|
|
150 |
|
|
Total current liabilities |
$ |
1,356 |
|
$ |
839 |
|
|
Long-Term Debt |
|
4,003 |
|
|
— |
|
|
Other Noncurrent Liabilities |
|
|
||||
|
Deferred income tax liabilities |
|
273 |
|
|
259 |
|
|
Pension and other post-employment benefits - noncurrent |
|
80 |
|
|
65 |
|
|
Other noncurrent obligations |
|
992 |
|
|
214 |
|
|
Total other noncurrent liabilities |
$ |
1,345 |
|
$ |
538 |
|
|
Total Liabilities |
$ |
6,704 |
|
$ |
1,377 |
|
|
Commitments and contingent liabilities |
|
|
||||
|
Stockholders' Equity |
|
|
||||
|
Common stock (authorized 1,666,666,667 shares of |
|
2 |
|
|
— |
|
|
Preferred stock (authorized 1 share of |
|
2 |
|
|
— |
|
|
Additional paid-in capital |
|
7,286 |
|
|
— |
|
|
Retained earnings |
|
18 |
|
|
— |
|
|
Parent company net investment |
|
— |
|
|
11,058 |
|
|
Accumulated other comprehensive loss |
|
(213 |
) |
|
(414 |
) |
|
Total Qnity equity |
$ |
7,095 |
|
$ |
10,644 |
|
|
Noncontrolling interests |
|
271 |
|
|
252 |
|
|
Total equity |
$ |
7,366 |
|
$ |
10,896 |
|
|
Total Liabilities and Equity |
$ |
14,070 |
|
$ |
12,273 |
|
|
|
||||||
|
Consolidated Statement of Cash Flows |
||||||
|
(In millions) For the years ended |
|
2025 |
|
|
2024 |
|
|
Operating Activities |
|
|
||||
|
Net income |
$ |
729 |
|
$ |
724 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
||||
|
Depreciation of property, plant and equipment |
|
169 |
|
|
162 |
|
|
Amortization of definite-lived intangible assets |
|
207 |
|
|
232 |
|
|
Stock-based compensation |
|
20 |
|
|
13 |
|
|
Credit for deferred income tax and other tax related items |
|
(79 |
) |
|
(81 |
) |
|
Net gain on sales of assets |
|
(1 |
) |
|
(16 |
) |
|
Restructuring and asset related charges - net |
|
20 |
|
|
8 |
|
|
Net periodic pension benefit cost |
|
9 |
|
|
5 |
|
|
Periodic benefit plan contributions |
|
(10 |
) |
|
(4 |
) |
|
Earnings of nonconsolidated affiliates less dividends received |
|
(5 |
) |
|
4 |
|
|
Changes in assets and liabilities: |
|
|
||||
|
Accounts and notes receivable |
|
(12 |
) |
|
(53 |
) |
|
Inventories |
|
(51 |
) |
|
(84 |
) |
|
Other assets |
|
(395 |
) |
|
39 |
|
|
Accounts payable |
|
119 |
|
|
78 |
|
|
Accrued and other current liabilities |
|
108 |
|
|
39 |
|
|
Other noncurrent liabilities |
|
385 |
|
|
(33 |
) |
|
Income tax liabilities |
|
60 |
|
|
28 |
|
|
Cash provided by operating activities |
$ |
1,273 |
|
$ |
1,061 |
|
|
Investing Activities |
|
|
||||
|
Capital expenditures |
|
(285 |
) |
|
(200 |
) |
|
Proceeds from sales of property and other assets |
|
— |
|
|
15 |
|
|
Other investing activities, net |
|
— |
|
|
13 |
|
|
Cash used for investing activities |
$ |
(285 |
) |
$ |
(172 |
) |
|
Financing Activities |
|
|
||||
|
Proceeds from issuance of Company stock |
|
1 |
|
|
— |
|
|
Proceeds from issuance of Preferred stock |
|
2 |
|
|
— |
|
|
Distributions to noncontrolling interests |
|
(21 |
) |
|
(17 |
) |
|
Dividends paid to stockholders |
|
(13 |
) |
|
— |
|
|
Net transfers to Parent (DuPont) |
|
(4,229 |
) |
|
(831 |
) |
|
Proceeds from issuance of long-term debt |
|
4,100 |
|
|
— |
|
|
Payments for debt issuance costs |
|
(88 |
) |
|
— |
|
|
Cash used for financing activities |
$ |
(248 |
) |
$ |
(848 |
) |
|
Effect of exchange rate changes on cash and cash equivalents |
|
9 |
|
|
(14 |
) |
|
Increase in cash and cash equivalents |
$ |
749 |
|
$ |
27 |
|
|
Cash and cash equivalents at beginning of the period |
$ |
166 |
|
$ |
139 |
|
|
Cash and cash equivalents at end of period |
$ |
915 |
|
$ |
166 |
|
|
(In millions) For the years ended |
2025 |
2024 |
||
|
Supplemental cash flow information |
|
|
||
|
Cash paid during the year for: |
|
|
||
|
Interest, net of amounts capitalized |
$ |
— |
$ |
— |
|
Income taxes, net of refunds |
|
94 |
|
62 |
|
|
||||||||
|
|
||||||||
|
|
Three Months Ended |
Twelve Months Ended |
||||||
|
In millions (Unaudited) |
|
|
|
|
||||
|
Semiconductor Technologies |
$ |
661 |
$ |
616 |
$ |
2,642 |
$ |
2,450 |
|
Interconnect Solutions |
|
529 |
|
485 |
|
2,112 |
|
1,885 |
|
Total |
$ |
1,190 |
$ |
1,101 |
$ |
4,754 |
$ |
4,335 |
|
|
$ |
157 |
$ |
148 |
$ |
629 |
$ |
559 |
|
EMEA 2 |
|
85 |
|
86 |
|
378 |
|
358 |
|
|
|
948 |
|
867 |
|
3,747 |
|
3,418 |
|
Total |
$ |
1,190 |
$ |
1,101 |
$ |
4,754 |
$ |
4,335 |
|
Net Sales Variance by Segment and |
Twelve Months Ended |
|||||||||
|
Percent change from prior year (Unaudited) |
Local Price & Product Mix |
Volume |
Total
|
Currency |
Total |
|||||
|
Semiconductor Technologies |
(1 |
)% |
9 |
% |
8 |
% |
— |
% |
8 |
% |
|
Interconnect Solutions |
(2 |
) |
14 |
|
12 |
|
— |
|
12 |
|
|
Total |
(1 |
)% |
11 |
% |
10 |
% |
— |
% |
10 |
% |
|
|
— |
% |
13 |
% |
13 |
% |
— |
% |
13 |
% |
|
EMEA 2 |
(1 |
) |
6 |
|
5 |
|
1 |
|
6 |
|
|
|
(1 |
) |
11 |
|
10 |
|
— |
|
10 |
|
|
Total |
(1 |
)% |
11 |
% |
10 |
% |
— |
% |
10 |
% |
|
Net Sales Variance by Segment and |
Twelve Months Ended |
|||||||||
|
Percent change from prior year (Unaudited) |
Local Price & Product Mix |
Volume |
Total
|
Currency |
Total |
|||||
|
Semiconductor Technologies |
(2 |
)% |
12 |
% |
10 |
% |
(1 |
)% |
9 |
% |
|
Interconnect Solutions |
(2 |
) |
9 |
|
7 |
|
(1 |
) |
6 |
|
|
Total |
(2 |
)% |
10 |
% |
8 |
% |
(1 |
)% |
7 |
% |
|
|
— |
% |
(4 |
)% |
(4 |
)% |
— |
% |
(4 |
)% |
|
EMEA 2 |
(2 |
) |
(1 |
) |
(3 |
) |
— |
|
(3 |
) |
|
|
(2 |
) |
14 |
|
12 |
|
(1 |
) |
11 |
|
|
Total |
(2 |
)% |
10 |
% |
8 |
% |
(1 |
)% |
7 |
% |
| 1. |
Includes |
|
| 2. |
|
|
|
||||||||||
|
|
||||||||||
|
Net Sales Variance by Segment and |
Three Months Ended |
|||||||||
|
Percent change from prior year (Unaudited) |
Local Price & Product Mix |
Volume |
Total
|
Currency |
Total |
|||||
|
Semiconductor Technologies |
(2 |
)% |
9 |
% |
7 |
% |
— |
% |
7 |
% |
|
Interconnect Solutions |
(1 |
) |
9 |
|
8 |
|
1 |
|
9 |
|
|
Total |
(1 |
)% |
9 |
% |
8 |
% |
— |
% |
8 |
% |
|
|
1 |
% |
5 |
% |
6 |
% |
— |
% |
6 |
% |
|
EMEA 2 |
(3 |
) |
(1 |
) |
(4 |
) |
3 |
|
(1 |
) |
|
|
(2 |
) |
11 |
|
9 |
|
— |
|
9 |
|
|
Total |
(1 |
)% |
9 |
% |
8 |
% |
— |
% |
8 |
% |
|
Net Sales Variance by Segment and |
Three Months Ended |
|||||||||
|
Percent change from prior year (Unaudited) |
Local Price & Product Mix |
Volume |
Total
|
Currency |
Total |
|||||
|
Semiconductor Technologies |
(2 |
)% |
12 |
% |
10 |
% |
— |
% |
10 |
% |
|
Interconnect Solutions |
(1 |
) |
12 |
|
11 |
|
— |
|
11 |
|
|
Total |
(2 |
)% |
12 |
% |
10 |
% |
— |
% |
10 |
% |
|
|
(1 |
)% |
12 |
% |
11 |
% |
— |
% |
11 |
% |
|
EMEA 2 |
(2 |
) |
(4 |
) |
(6 |
) |
1 |
|
(5 |
) |
|
|
(2 |
) |
14 |
|
12 |
|
— |
|
12 |
|
|
Total |
(2 |
)% |
12 |
% |
10 |
% |
— |
% |
10 |
% |
| 1. |
Includes |
|
| 2. |
|
|
|
||||||||||||
|
Selected Financial Information and Non-GAAP Measures |
||||||||||||
|
|
|
|
|
|
||||||||
|
Reconciliation of Net Income to Adjusted Operating EBITDA and Adjusted Pro Forma Operating EBITDA and reconciliation of Net Income Margin to Adjusted Pro Forma Operating EBITDA Margin |
Three Months Ended |
Twelve Months Ended |
||||||||||
|
|
||||||||||||
|
In millions (Unaudited) |
|
|
|
|
||||||||
|
Net Income (GAAP) |
$ |
109 |
|
$ |
221 |
|
$ |
729 |
|
$ |
724 |
|
|
+ Provision for income taxes |
|
80 |
|
|
32 |
|
|
233 |
|
|
177 |
|
|
Income before income taxes |
$ |
189 |
|
$ |
253 |
|
$ |
962 |
|
$ |
901 |
|
|
+ Depreciation and amortization |
|
96 |
|
|
97 |
|
|
376 |
|
|
394 |
|
|
- Interest income 1 |
|
2 |
|
|
— |
|
|
2 |
|
|
— |
|
|
+ Interest expense |
|
51 |
|
|
— |
|
|
65 |
|
|
— |
|
|
- Non-operating pension/OPEB benefit credits |
|
4 |
|
|
— |
|
|
2 |
|
|
1 |
|
|
- Foreign exchange gains (losses), net |
|
— |
|
|
2 |
|
|
(4 |
) |
|
5 |
|
|
- Indirect legacy benefits (costs), net |
|
5 |
|
|
— |
|
|
5 |
|
|
— |
|
|
- Significant items (charge) benefit |
|
(25 |
) |
|
14 |
|
|
(43 |
) |
|
(18 |
) |
|
Adjusted Operating EBITDA (non-GAAP) |
$ |
350 |
|
$ |
334 |
|
$ |
1,441 |
|
$ |
1,307 |
|
|
+ Pro forma adjustments 2, 3 |
|
(1 |
) |
|
(12 |
) |
|
(39 |
) |
|
(45 |
) |
|
Adjusted Pro Forma Operating EBITDA (non-GAAP) |
$ |
349 |
|
$ |
322 |
|
$ |
1,402 |
|
$ |
1,262 |
|
|
Net Income Margin (GAAP) |
|
9.2 |
% |
|
20.1 |
% |
|
15.3 |
% |
|
16.7 |
% |
|
Adjusted Pro Forma Operating EBITDA Margin (non-GAAP) |
|
29.3 |
% |
|
29.2 |
% |
|
29.5 |
% |
|
29.1 |
% |
| 1. |
The twelve months period ended |
|
| 2. |
Reflects the incremental costs required to operate as a stand-alone entity in the amount of |
|
| 3. |
Reflects the net benefit of the Transition Services Agreements and other commercial agreements entered into with DuPont in connection with the spin-off in the amount of zero and |
|
Adjusted Operating EBITDA by Segment |
Three Months Ended |
Twelve Months Ended |
||||||||||
|
In millions (Unaudited) |
|
|
|
|
||||||||
|
Semiconductor Technologies |
$ |
232 |
|
$ |
221 |
|
$ |
945 |
|
$ |
884 |
|
|
Interconnect Solutions |
|
136 |
|
|
117 |
|
|
539 |
|
|
448 |
|
|
Corporate |
|
(18 |
) |
|
(4 |
) |
|
(43 |
) |
|
(25 |
) |
|
Total |
$ |
350 |
|
$ |
334 |
|
$ |
1,441 |
|
$ |
1,307 |
|
|
+ Pro forma adjustments 1, 2 |
|
(1 |
) |
|
(12 |
) |
|
(39 |
) |
|
(45 |
) |
|
Adjusted Pro Forma Operating EBITDA (non-GAAP) |
$ |
349 |
|
$ |
322 |
|
$ |
1,402 |
|
$ |
1,262 |
|
| 1. |
Reflects the incremental costs required to operate as a stand-alone entity in the amount of |
|
| 2. |
Reflects the net benefit of the Transition Services Agreements and other commercial agreements entered into with DuPont in connection with the Spin-Off in the amount of zero and |
|
|
||||||||||||
|
Selected Financial Information and Non-GAAP Measures |
||||||||||||
|
Equity in Earnings of Nonconsolidated Affiliates by Segment |
Three Months Ended |
Twelve Months Ended |
||||||||||
|
In millions (Unaudited) |
|
|
|
|
||||||||
|
Semiconductor Technologies |
$ |
10 |
$ |
6 |
|
$ |
48 |
|
$ |
40 |
|
|
|
Interconnect Solutions |
|
— |
|
(2 |
) |
|
(1 |
) |
|
(3 |
) |
|
|
Total Equity Earnings included in Net Income(GAAP) |
$ |
10 |
$ |
4 |
|
$ |
47 |
|
$ |
37 |
|
|
|
Reconciliation of Cash provided by operating activities to Adjusted Free Cash Flow 1, Adjusted Pro |
Twelve Months Ended |
|||||
|
In millions (Unaudited) |
|
|
||||
|
Cash provided by operating activities (GAAP) 2 |
$ |
1,273 |
|
$ |
1,061 |
|
|
Capital expenditures |
|
(285 |
) |
|
(200 |
) |
|
Transaction costs |
|
15 |
|
|
— |
|
|
Adjusted Free Cash Flow (non-GAAP) |
$ |
1,003 |
|
$ |
861 |
|
|
Pro forma adjustments 3, 4, 5, 6 |
|
(297 |
) |
|
(292 |
) |
|
Adjusted Pro |
$ |
706 |
|
$ |
569 |
|
| 1. |
Refer to the definitions of Non-GAAP metrics on pages 4-5 for additional information. |
|
| 2. |
Refer to the Consolidated Statement of Cash Flows included in the schedules above for major GAAP cash flow categories as well as further detail relating to the changes in "Cash provided by operating activities" for the twelve month periods noted. |
|
| 3. |
Reflects the after-tax incremental interest expense related to our current debt structure in the amount of |
|
| 4. |
Reflects the after-tax incremental costs required to operate as a stand-alone entity in the amount of |
|
| 5. |
Reflects the net after-tax benefit of the Transition Services Agreements and other commercial agreements entered into with DuPont in connection with the spin-off in the amount of |
|
| 6. |
Reflects an adjustment to reflect principal payments and interest expense payable, as well as adjustments to employee related liabilities as if these amounts were presented on a stand-alone basis in the amount of |
|
|
|||||||
|
Selected Financial Information and Non-GAAP Measures |
|||||||
|
Reconciliation of Net Income1 to Adjusted Earnings and Adjusted Pro Forma Earnings |
Three Months Ended
|
|
|||||
|
In millions, except per share amounts (Unaudited) |
|
2025 |
|
|
2024 |
|
Income Statement Classification |
|
Net Income available for Qnity common stockholders (GAAP) 1 |
$ |
100 |
|
$ |
213 |
|
|
|
Earnings Per Share (GAAP) 2 |
$ |
0.48 |
|
$ |
1.02 |
|
|
|
Less: Significant Items and Other Non-GAAP Adjustments 3 |
|
|
|
||||
|
Acquisition, integration & separation costs 4 |
|
(25 |
) |
|
- |
|
Acquisition, integration and separation costs |
|
Restructuring and asset related charges - net 5 |
|
- |
|
|
(1 |
) |
Restructuring and asset related charges - net |
|
Legal costs 6 |
|
- |
|
|
2 |
|
Selling, general and administrative expenses |
|
Gain on licensing agreement 7 |
|
- |
|
|
13 |
|
Other income (expense) - net |
|
Amortization of intangibles |
|
(51 |
) |
|
(55 |
) |
Amortization of intangibles |
|
Non-op pension benefit credits |
|
4 |
|
|
- |
|
Other income (expense) - net |
|
Indirect legacy benefits (costs) - net |
|
5 |
|
|
- |
|
Other income (expense) - net |
|
Income Tax Items 8 |
|
(30 |
) |
|
- |
|
Provision for income taxes |
|
Tax effect of Non-GAAP Adjustments 9 |
|
12 |
|
|
5 |
|
Provision for income taxes |
|
Adjusted Earnings (non-GAAP) |
$ |
185 |
|
$ |
249 |
|
|
|
Less: Pro forma adjustments 10, 11, 12 |
|
(12 |
) |
|
(67 |
) |
|
|
Adjusted Pro Forma Earnings |
$ |
173 |
|
$ |
182 |
|
|
|
Adjusted Pro Forma Earnings Per Share 13 |
$ |
0.82 |
|
$ |
0.87 |
|
|
| 1. |
Net income available for Qnity common stockholders. |
|
| 2. |
Earnings per common share - diluted. |
|
| 3. |
All Non-GAAP Adjustments are shown on a pre-tax basis with the exception of "Income Tax Items" and "Tax effect of Non-GAAP Adjustments". |
|
| 4. |
Acquisition, integration and separation costs primarily related to financial advisory, accounting, consulting, and other professional advisory fees. |
|
| 5. |
Reflects restructuring charges related to the DuPont sponsored restructuring program which initiated prior to spin and was recognized in "Restructuring and asset related charges - net" in the Company's Consolidated Statement of Operations. |
|
| 6. |
Reflects legal settlement charges relating to an intellectual property matter. |
|
| 7. |
Reflects the license fee income received under an intellectual property license agreement. |
|
| 8. |
Reflects non-recurring or significant tax items, including uncertain tax position expense related to tax actions in the year associated with the spin-off, with corresponding adjustments to indemnification balances related to the share that DuPont is responsible for. |
|
| 9. |
The income tax effect on significant items was calculated based upon the enacted tax laws and statutory income tax rates applicable in the tax jurisdiction(s) of the underlying non-GAAP adjustment. |
|
| 10. |
Reflects the after-tax incremental interest expense related to our current debt structure in the amounts of |
|
| 11. |
Reflects the after-tax incremental costs required to operate as a stand-alone entity in the amounts of |
|
| 12. |
Reflects the after-tax net benefit of the Transition Services Agreements and other commercial agreements entered into with DuPont in connection with the spin-off in the amounts of zero and |
|
| 13. |
Adjusted Pro Forma Earnings Per Share is calculated based on Adjusted Pro Forma Earnings divided by common shares – diluted as of |
|
|
|||||||
|
Selected Financial Information and Non-GAAP Measures |
|||||||
|
Reconciliation of Net Income1 to Adjusted Earnings and Adjusted Pro Forma Earnings |
Twelve Months Ended
|
|
|||||
|
In millions, except per share amounts (Unaudited) |
|
2025 |
|
|
2024 |
|
Income Statement Classification |
|
Net Income available for Qnity common stockholders (GAAP) 1 |
$ |
692 |
|
$ |
693 |
|
|
|
Earnings Per Share (GAAP) 2 |
$ |
3.30 |
|
$ |
3.31 |
|
|
|
Less: Significant Items and Other Non-GAAP Adjustments 3 |
|
|
|
||||
|
Acquisition, integration & separation costs 4 |
|
(25 |
) |
|
- |
|
Acquisition, integration and separation costs |
|
Employee retention credit 5 |
|
2 |
|
|
- |
|
Other income (expense) - net |
|
Restructuring and asset related charges - net 6 |
|
(20 |
) |
|
(8 |
) |
Restructuring and asset related charges - net |
|
Legal costs 7 |
|
- |
|
|
(23 |
) |
Selling, general and administrative expenses |
|
Gain on licensing agreement 8 |
|
- |
|
|
13 |
|
Other income (expense) - net |
|
Amortization of intangibles |
|
(207 |
) |
|
(232 |
) |
Amortization of intangibles |
|
Non-op pension benefit credits |
|
2 |
|
|
1 |
|
Other income (expense) - net |
|
Indirect legacy benefits (costs) - net |
|
5 |
|
|
- |
|
Other income (expense) - net |
|
Income Tax Items 9 |
|
(30 |
) |
|
- |
|
Provision for income taxes |
|
Tax effect of Non-GAAP Adjustments 10 |
|
47 |
|
|
53 |
|
Provision for income taxes |
|
Adjusted Earnings (non-GAAP) |
$ |
918 |
|
$ |
889 |
|
|
|
Less: Pro forma adjustments 11, 12, 13 |
|
(215 |
) |
|
(266 |
) |
|
|
Adjusted Pro Forma Earnings |
$ |
703 |
|
$ |
623 |
|
|
|
Adjusted Pro Forma Earnings Per Share 14 |
$ |
3.35 |
|
$ |
2.98 |
|
|
| 1. |
Net income available for Qnity common stockholders. |
|
| 2. |
Earnings per common share - diluted. |
|
| 3. |
All Non-GAAP Adjustments are shown on a pre-tax basis with the exception of "Income Tax Items" and "Tax effect of Non-GAAP Adjustments". |
|
| 4. |
Acquisition, integration and separation costs primarily related to financial advisory, accounting, consulting, and other professional advisory fees. |
|
| 5. |
Reflects accrued interest earned on employee retention credits and is recorded in “Interest income” within the “Other income (expense) - net” line item in the Company’s Consolidated Statements of Operations. |
|
| 6. |
Reflects restructuring charges primarily related to the DuPont sponsored restructuring program which initiated prior to spin and was recognized in "Restructuring and asset related charges - net" in the Company's Consolidated Statement of Operations. |
|
| 7. |
Reflects legal settlement charges relating to an intellectual property matter. |
|
| 8. |
Reflects the license fee income received under an intellectual property license agreement. |
|
| 9. |
Reflects non-recurring or significant tax items, including uncertain tax position expense related to tax actions in the year associated with the spin-off, with corresponding adjustments to indemnification balances related to the share that DuPont is responsible for. |
|
| 10. |
The income tax effect on significant items was calculated based upon the enacted tax laws and statutory income tax rates applicable in the tax jurisdiction(s) of the underlying non-GAAP adjustment. |
|
| 11. |
Reflects the after-tax incremental interest expense related to our current debt structure in the amounts of |
|
| 12. |
Reflects the after-tax incremental costs required to operate as a stand-alone entity in the amounts of |
|
| 13. |
Reflects the after-tax net benefit of the Transition Services Agreements and other commercial agreements entered into with DuPont in connection with the spin-off in the before tax amounts of |
|
| 14. |
Adjusted Pro Forma Earnings Per Share is calculated based on Adjusted Pro Forma Earnings divided by common shares – diluted as of |
|
|
||||||||||||
|
Selected Financial Information and Non-GAAP Measures |
||||||||||||
|
Reconciliation of "Gross Profit" to "Adjusted Pro |
Three Months Ended |
Twelve Months Ended |
||||||||||
|
In millions (Unaudited) |
|
|
|
|
||||||||
|
Gross Profit (GAAP) |
$ |
549 |
$ |
515 |
|
$ |
2,195 |
|
$ |
1,996 |
|
|
|
Less: Pro forma adjustments 1 |
|
— |
|
(2 |
) |
|
(3 |
) |
|
(8 |
) |
|
|
Adjusted Pro |
$ |
549 |
$ |
517 |
|
$ |
2,198 |
|
$ |
2,004 |
|
|
| 1. |
Reflects the net benefit of the Transition Services Agreements and other commercial agreements entered into with DuPont in connection with the spin-off on Cost of Sales in the amount of zero and |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260226952010/en/
Investor Contact
nahla.azmy@qnityelectronics.com
Media Contact
ashley.boucher@qnityelectronics.com
Source: