Sensata Technologies Reports Fourth Quarter and Full Year 2025 Financial Results
“With our Q4 and Full Year 2025 results, I am pleased to report that we delivered on our objectives for the first year of our transformation journey. We expanded margins sequentially each quarter this year, dramatically improved free cash flow, strengthened our balance sheet, and, in the fourth quarter, we returned to year-over-year revenue growth,” said
Operating Results
As previously announced, the Company reorganized into three operating segments, which are reflected as new reporting segments: Automotive; Industrials; and Aerospace, Defense and Commercial Equipment. Prior period results have been recast to be comparative to the current period presentation.
Fourth Quarter
Operating results for the fourth quarter of 2025 compared to the fourth quarter of 2024 are summarized below. These results include non-GAAP financial measures, each of which is defined and reconciled to the most directly comparable GAAP measure later in this press release.
Revenue:
-
Revenue was
$917.9 million , an increase of$10.2 million , or 1.1%, compared to$907.7 million in the fourth quarter of 2024.-
On an organic basis, revenue increased
$31.8 million or 3.5% compared to the fourth quarter of 2024, which primarily reflected previously disclosed divestitures and product lifecycle management actions.
-
On an organic basis, revenue increased
Operating Income:
-
Operating income was
$100.1 million , or 10.9% of revenue, an increase of$26.4 million compared to operating income of$73.8 million , or 8.1% of revenue, in the fourth quarter of 2024.-
Operating income for the three months ended
December 31, 2025 includes$49.8 million of restructuring-related and other charges, including approximately$16.1 million of primarily non-cash charges as a result of an electric vehicle program cancellation by a customer.
-
Operating income for the three months ended
-
Adjusted operating income was
$179.7 million , or 19.6% of revenue, an increase of$4.8 million , or 2.7%, compared to adjusted operating income of$174.9 million , or 19.3% of revenue, in the fourth quarter of 2024.-
Tariff pass-through revenue of approximately
$14.8 million was approximately 30 basis points dilutive to adjusted operating income margin in the fourth quarter of 2025.
-
Tariff pass-through revenue of approximately
Earnings per share:
-
Earnings per share was
$0.43 , an increase of$0.39 compared to earnings per share of$0.04 in the fourth quarter of 2024. -
Adjusted earnings per share was
$0.88 , an increase of$0.14 , or 18.9%, compared to adjusted earnings per share of$0.74 in the fourth quarter of 2024.
Cash Flow:
-
Net cash provided by operating activities was
$201.5 million in the fourth quarter of 2025, and cash on hand was$573.0 million atDecember 31, 2025 . -
Free cash flow was
$151.8 million in the fourth quarter of 2025, representing a free cash flow conversion rate of 117%. -
In the quarter, Sensata returned approximately
$17.5 million to shareholders in quarterly dividends of$0.12 per share paid onNovember 26, 2025 .
Full Year
Operating results for the year ended
Revenue:
-
Revenue was
$3,704.5 million , a decrease of$228.3 million , or 5.8%, compared to$3,932.8 million in the year endedDecember 31, 2024 , due primarily to previously disclosed divestitures and product lifecycle management actions.-
On an organic basis, revenue increased approximately
$2.4 million , or 0.1%, compared to the full year endedDecember 31, 2024 .
-
On an organic basis, revenue increased approximately
Operating income:
-
Operating income was
$237.5 million , or 6.4% of revenue, an increase of$88.2 million , or 59.1%, compared to operating income of$149.3 million , or 3.8% of revenue, in the year endedDecember 31, 2024 .-
Operating income for the twelve months ended
December 31, 2025 includes approximately$352.2 million of restructuring-related and other charges. This included a$225.7 million non-cash goodwill impairment charge related to the Dynapower business and other charges primarily as a result of changes in clean energy policy, emissions regulations and excess capacity related to electrification.
-
Operating income for the twelve months ended
-
Adjusted operating income was
$704.9 million , or 19.0% of revenue, a decrease of$43.6 million , or 5.8%, compared to adjusted operating income of$748.5 million , or 19.0% of revenue, in the year endedDecember 31, 2024 .-
Tariff pass-through revenue of approximately
$40.8 million was approximately 20 basis points dilutive to adjusted operating income margin in the full year of 2025.
-
Tariff pass-through revenue of approximately
Earnings per share:
-
Earnings per share was
$0.21 , a decrease of$0.64 , compared to earnings per share of$0.85 in the year endedDecember 31, 2024 . -
Adjusted earnings per share was
$3.42 , a decrease of$0.02 , or 0.6%, compared to adjusted earnings per share of$3.44 in the year endedDecember 31, 2024 .
Cash Flow:
-
Net cash provided by operating activities was
$621.5 million for the full year 2025, and cash on hand was$573.0 million atDecember 31, 2025 . -
Free cash flow was
$490.2 million in the year endedDecember 31, 2025 , representing a free cash flow conversion rate of 97%. -
For the twelve months ended
December 31, 2025 , Sensata returned approximately$191.0 million to shareholders including$70.4 million through its quarterly dividend, and$120.6 million of repurchased shares.
Guidance
For the first quarter of 2026, Sensata expects revenue of
|
Q1-2026 Guidance |
|
|
|
|
$ in millions, except EPS |
Q1-26 Guidance |
Q1-25 |
|
|
Revenue |
|
|
1 % - 3 % |
|
Adjusted Operating Income |
|
|
1 % - 5 % |
|
Adj. Operating Margin |
18.4 % - 18.6 % |
18.3 % |
10 - 30 bps |
|
Adjusted Net Income |
|
|
1 % - 7 % |
|
Adjusted EPS |
|
|
4 % - 9 % |
-
Revenue includes approximately
$12 million related to expected tariff recovery from customers. -
Adjusted Operating Income, Adjusted Net Income, and Adjusted EPS are not expected to be impacted by tariffs, as
$12 million of expected tariff revenue would be offset by$12 million in expected related tariff expense. - Adjusted Operating Margin, excluding the dilutive impact of tariff revenue and related expense, is expected to be in the range of 18.6% - 18.8%.
-
Tariff expectations included in guidance reflect trade policies in effect as of
February 18, 2026 .
Conference Call and Webcast
Sensata will conduct a conference call today at
About
Non-GAAP Financial Measures
We supplement the reporting of our financial information determined in accordance with
Non-GAAP financial measures should be considered as supplemental in nature and are not meant to be considered in isolation or as a substitute for the related financial information prepared in accordance with
The non-GAAP financial measures referenced by Sensata in this release include: adjusted net income, adjusted earnings per share (“EPS”), adjusted operating income, adjusted operating margin, free cash flow, organic revenue growth, market outgrowth, adjusted corporate and other expenses, adjusted earnings before interest, taxes, depreciation and amortization ("EBITDA"), net debt, and gross and net leverage ratio. We also refer to changes in certain non-GAAP measures, usually reported either as a percentage or number of basis points, between two periods. Such changes are also considered non-GAAP measures.
Adjusted net income (or loss) is defined as net income (or loss), determined in accordance with
Adjusted operating income (or loss) is defined as operating income (or loss), determined in accordance with
Free cash flow is defined as net cash provided by operating activities less additions to property, plant and equipment and capitalized software. Free cash flow conversion is defined as Free cash flow divided by Adjusted net income. We believe free cash flow is useful to management and investors as a measure of cash generated by business operations that will be used to repay scheduled debt maturities and can be used to, among other things, fund acquisitions, repurchase ordinary shares, or accelerate the repayment of debt obligations.
Organic revenue growth (or decline) is defined as the reported percentage change in net revenue calculated in accordance with
Adjusted EBITDA is defined as net income (or loss), determined in accordance with
Gross leverage ratio is defined as gross debt (total debt and finance lease obligations) divided by last twelve months ("LTM") adjusted EBITDA. We believe that gross leverage ratio is a useful measure to management and investors in understanding trends in our overall financial condition.
Net debt is defined as total debt, finance lease, and other financing obligations less cash and cash equivalents. We believe net debt is a useful measure to management and investors in understanding trends in our overall financial condition.
Net leverage ratio is defined as net debt divided by LTM adjusted EBITDA. We believe that the net leverage ratio is a useful measure to management and investors in understanding trends in our overall financial condition.
In discussing trends in our performance, we may refer to certain non-GAAP financial measures or the percentage change of certain non-GAAP financial measures in one period versus another, calculated on a constant currency basis. Constant currency is determined by stating revenues and expenses at prior period foreign currency exchange rates and excludes the impact of foreign currency exchange rates on all hedges and, as applicable, net monetary assets. We believe these measures are useful to investors and management in understanding our ongoing operations and in analysis of ongoing operating trends.
Safe Harbor Statement
This earnings release includes "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements may be identified by terminology such as "may," "will," "could," "should," "expect," "anticipate," "believe," "estimate," "predict," "project," "forecast," "continue," "intend," "plan," "potential," "opportunity," "guidance," and similar terms or phrases. Forward-looking statements involve, among other things, expectations, projections, and assumptions about future financial and operating results, objectives, business and market outlook, trends, priorities, growth, shareholder value, capital expenditures, cash flows, demand for products and services, share repurchases, and Sensata’s strategic initiatives, including those relating to acquisitions and dispositions and the impact of such transactions on our strategic and operational plans and financial results. These statements are subject to risks, uncertainties, and other important factors relating to our operations and business environment, and we can give no assurances that these forward-looking statements will prove to be correct.
A wide variety of potential risks, uncertainties, and other factors could materially affect our ability to achieve the results either expressed or implied by these forward-looking statements, including, but not limited to, risks related to instability and changes in the global markets, supplier interruption or non-performance, changes in trade-related tariffs and risks with uncertain trade environments, the acquisition or disposition of businesses, variability in metals pricing, cybersecurity, adverse conditions or competition in the industries upon which we are dependent, intellectual property, product liability, warranty, and recall claims, public health crises, market acceptance of new product introductions and product innovations, labor disruptions or increased labor costs, and changes in existing environmental or safety laws, regulations, and programs.
Investors and others should carefully consider the foregoing factors and other uncertainties, risks, and potential events including, but not limited to, those described in Item 1A: Risk Factors in our most recent Annual Report on Form 10-K and as may be updated from time to time in Item 1A: Risk Factors in our Quarterly Reports on Form 10-Q or other subsequent filings with the
Condensed Consolidated Statements of Operations
(In millions, except per share amounts)
(Unaudited)
|
|
|
For the three months ended |
|
For the full year ended |
||||||||||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Net revenue |
|
$ |
917.9 |
|
|
$ |
907.7 |
|
|
$ |
3,704.5 |
|
|
$ |
3,932.8 |
|
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
||||||||
|
Cost of revenue |
|
|
651.9 |
|
|
|
661.8 |
|
|
|
2,620.2 |
|
|
|
2,776.9 |
|
|
Research and development |
|
|
31.4 |
|
|
|
36.0 |
|
|
|
133.8 |
|
|
|
169.3 |
|
|
Selling, general and administrative |
|
|
96.6 |
|
|
|
108.4 |
|
|
|
356.2 |
|
|
|
392.2 |
|
|
Amortization of intangible assets |
|
|
18.9 |
|
|
|
23.4 |
|
|
|
80.2 |
|
|
|
145.7 |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
225.7 |
|
|
|
150.1 |
|
|
Restructuring and other charges, net |
|
|
19.0 |
|
|
|
4.3 |
|
|
|
50.8 |
|
|
|
149.2 |
|
|
Total operating costs and expenses |
|
|
817.8 |
|
|
|
833.9 |
|
|
|
3,467.0 |
|
|
|
3,783.5 |
|
|
Operating income |
|
|
100.1 |
|
|
|
73.8 |
|
|
|
237.5 |
|
|
|
149.3 |
|
|
Interest expense |
|
|
(35.7 |
) |
|
|
(37.6 |
) |
|
|
(149.1 |
) |
|
|
(155.8 |
) |
|
Interest income |
|
|
5.0 |
|
|
|
0.8 |
|
|
|
19.1 |
|
|
|
16.2 |
|
|
Other, net |
|
|
5.9 |
|
|
|
(1.8 |
) |
|
|
15.8 |
|
|
|
(21.5 |
) |
|
Income/(loss) before taxes |
|
|
75.3 |
|
|
|
35.2 |
|
|
|
123.3 |
|
|
|
(11.8 |
) |
|
Provision for/(benefit from) income taxes |
|
|
12.1 |
|
|
|
29.4 |
|
|
|
92.0 |
|
|
|
(140.3 |
) |
|
Net income |
|
$ |
63.2 |
|
|
$ |
5.8 |
|
|
$ |
31.3 |
|
|
$ |
128.5 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per share: |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
$ |
0.43 |
|
|
$ |
0.04 |
|
|
$ |
0.21 |
|
|
$ |
0.85 |
|
|
Diluted |
|
$ |
0.43 |
|
|
$ |
0.04 |
|
|
$ |
0.21 |
|
|
$ |
0.85 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average ordinary shares outstanding: |
|
|
|
|
|
|
||||||||||
|
Basic |
|
|
145.7 |
|
|
|
149.6 |
|
|
|
146.5 |
|
|
|
150.4 |
|
|
Diluted |
|
|
146.6 |
|
|
|
149.8 |
|
|
|
147.1 |
|
|
|
150.7 |
|
SENSATA TECHNOLOGIES HOLDING PLC
Condensed Consolidated Balance Sheets
(In millions)
(Unaudited)
|
|
|
|
|
|
||
|
Assets |
|
|
|
|
||
|
Current assets: |
|
|
|
|
||
|
Cash and cash equivalents |
|
$ |
573.0 |
|
$ |
593.7 |
|
Accounts receivable, net of allowances |
|
|
657.4 |
|
|
660.2 |
|
Inventories |
|
|
617.8 |
|
|
614.5 |
|
Prepaid expenses and other current assets |
|
|
146.1 |
|
|
158.9 |
|
Total current assets |
|
|
1,994.3 |
|
|
2,027.2 |
|
Property, plant and equipment, net |
|
|
776.5 |
|
|
821.7 |
|
|
|
|
3,158.2 |
|
|
3,383.8 |
|
Other intangible assets, net |
|
|
411.6 |
|
|
492.9 |
|
Deferred income tax assets |
|
|
277.2 |
|
|
288.2 |
|
Other assets |
|
|
133.9 |
|
|
129.5 |
|
Total assets |
|
$ |
6,751.7 |
|
$ |
7,143.3 |
|
|
|
|
|
|
||
|
Liabilities and shareholders' equity |
|
|
|
|
||
|
Current liabilities: |
|
|
|
|
||
|
Current portion of long-term debt and finance lease obligations |
|
$ |
2.3 |
|
$ |
2.4 |
|
Accounts payable |
|
|
413.0 |
|
|
362.2 |
|
Income taxes payable |
|
|
16.8 |
|
|
29.4 |
|
Accrued expenses and other current liabilities |
|
|
343.1 |
|
|
317.3 |
|
Total current liabilities |
|
|
775.1 |
|
|
711.4 |
|
Deferred income tax liabilities |
|
|
226.9 |
|
|
235.7 |
|
Pension and other post-retirement benefit obligations |
|
|
39.1 |
|
|
27.9 |
|
Finance lease obligations, less current portion |
|
|
18.9 |
|
|
21.0 |
|
Long-term debt, net |
|
|
2,828.6 |
|
|
3,176.1 |
|
Other long-term liabilities |
|
|
77.8 |
|
|
80.8 |
|
Total liabilities |
|
|
3,966.3 |
|
|
4,252.8 |
|
Total shareholders' equity |
|
|
2,785.4 |
|
|
2,890.4 |
|
Total liabilities and shareholders' equity |
|
$ |
6,751.7 |
|
$ |
7,143.3 |
SENSATA TECHNOLOGIES HOLDING PLC
Condensed Consolidated Statements of Cash Flows
(In millions)
(Unaudited)
|
|
|
For the year ended |
||||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
Cash flows from operating activities: |
|
|
|
|
||||
|
Net income |
|
$ |
31.3 |
|
|
$ |
128.5 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
||||
|
Depreciation |
|
|
176.2 |
|
|
|
167.1 |
|
|
Amortization of debt issuance costs |
|
|
4.7 |
|
|
|
5.7 |
|
|
|
|
|
225.7 |
|
|
|
150.1 |
|
|
Loss on sale of business |
|
|
10.4 |
|
|
|
98.8 |
|
|
Share-based compensation |
|
|
25.0 |
|
|
|
38.5 |
|
|
(Gain)/loss on debt financing |
|
|
(2.8 |
) |
|
|
9.8 |
|
|
Amortization of intangible assets |
|
|
80.2 |
|
|
|
145.7 |
|
|
Deferred income taxes |
|
|
(0.2 |
) |
|
|
(233.4 |
) |
|
(Gain)/loss on equity investments, net |
|
|
(1.5 |
) |
|
|
14.0 |
|
|
Other non-cash loss, net |
|
|
47.0 |
|
|
|
86.5 |
|
|
Acquisition-related compensation payments |
|
|
— |
|
|
|
(5.2 |
) |
|
Changes in operating assets and liabilities, net of effects of acquisitions |
|
|
25.5 |
|
|
|
(54.5 |
) |
|
Net cash provided by operating activities |
|
|
621.5 |
|
|
|
551.5 |
|
|
Cash flows from investing activities: |
|
|
|
|
||||
|
Additions to property, plant and equipment and capitalized software |
|
|
(131.2 |
) |
|
|
(158.6 |
) |
|
Proceeds from the sale of business, net of cash sold |
|
|
33.7 |
|
|
|
135.7 |
|
|
Other |
|
|
1.8 |
|
|
|
3.7 |
|
|
Net cash used in investing activities |
|
|
(95.8 |
) |
|
|
(19.2 |
) |
|
Cash flows from financing activities: |
|
|
|
|
||||
|
Proceeds from exercise of stock options and issuance of ordinary shares |
|
|
— |
|
|
|
4.6 |
|
|
Payment of employee restricted stock tax withholdings |
|
|
(5.5 |
) |
|
|
(11.7 |
) |
|
Proceeds from borrowings on debt |
|
|
— |
|
|
|
500.0 |
|
|
Payments on debt |
|
|
(352.2 |
) |
|
|
(701.9 |
) |
|
Dividends paid |
|
|
(70.4 |
) |
|
|
(72.2 |
) |
|
Payments to repurchase ordinary shares |
|
|
(120.6 |
) |
|
|
(68.9 |
) |
|
Purchase of noncontrolling interest in joint venture |
|
|
— |
|
|
|
(79.4 |
) |
|
Payments of debt financing costs |
|
|
(2.0 |
) |
|
|
(13.4 |
) |
|
Net cash used in financing activities |
|
|
(550.6 |
) |
|
|
(442.8 |
) |
|
Effect of exchange rate changes on cash and equivalents |
|
|
4.4 |
|
|
|
(4.0 |
) |
|
Net change in cash and cash equivalents |
|
|
(20.6 |
) |
|
|
85.6 |
|
|
Cash and cash equivalents, beginning of year |
|
|
593.7 |
|
|
|
508.1 |
|
|
Cash and cash equivalents, end of year |
|
$ |
573.0 |
|
|
$ |
593.7 |
|
Segment Performance
|
|
|
For the three months ended |
|
For the full year ended |
||||||||||||
|
$ in 000s |
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Automotive |
|
|
|
|
|
|
|
|
||||||||
|
Revenue |
|
$ |
527.0 |
|
|
$ |
534.5 |
|
|
$ |
2,111.7 |
|
|
$ |
2,195.5 |
|
|
Operating income |
|
$ |
128.6 |
|
|
$ |
124.9 |
|
|
$ |
500.8 |
|
|
$ |
507.5 |
|
|
% of segment revenue |
|
|
24.4 |
% |
|
|
23.4 |
% |
|
|
23.7 |
% |
|
|
23.1 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Industrials |
|
|
|
|
|
|
|
|
||||||||
|
Revenue |
|
$ |
191.5 |
|
|
$ |
181.1 |
|
|
$ |
787.8 |
|
|
$ |
749.2 |
|
|
Operating income |
|
$ |
59.2 |
|
|
$ |
44.6 |
|
|
$ |
226.0 |
|
|
$ |
192.3 |
|
|
% of segment revenue |
|
|
30.9 |
% |
|
|
24.7 |
% |
|
|
28.7 |
% |
|
|
25.7 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Aerospace, Defense, and Commercial Equipment |
|
|
|
|
|
|
|
|
||||||||
|
Revenue |
|
$ |
199.4 |
|
|
$ |
192.2 |
|
|
$ |
805.0 |
|
|
$ |
860.2 |
|
|
Operating income |
|
$ |
56.1 |
|
|
$ |
48.1 |
|
|
$ |
211.5 |
|
|
$ |
226.5 |
|
|
% of segment revenue |
|
|
28.1 |
% |
|
|
25.0 |
% |
|
|
26.3 |
% |
|
|
26.3 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other |
|
|
|
|
|
|
|
|
||||||||
|
Revenue |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
127.9 |
|
|
Operating income |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
28.1 |
|
|
% of segment revenue |
|
|
0.0 |
% |
|
|
0.0 |
% |
|
|
0.0 |
% |
|
|
21.9 |
% |
Revenue by Business and Geography (Unaudited)
|
(percent of total revenue) |
|
For the three months
ended |
|
For the full year
ended |
||||
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Automotive |
|
57.4 % |
|
58.9 % |
|
57.0 % |
|
55.8 % |
|
Industrials |
|
20.9 % |
|
19.9 % |
|
21.3 % |
|
19.0 % |
|
Aerospace, Defense, and Commercial Equipment |
|
21.7 % |
|
21.2 % |
|
21.7 % |
|
21.9 % |
|
Other |
|
— % |
|
— % |
|
— % |
|
3.3 % |
|
Total |
|
100.0 % |
|
100.0 % |
|
100.0 % |
|
100.0 % |
|
|
|
|
|
|
|
|
|
|
|
(percent of total revenue) |
|
For the three months
ended |
|
For the full year
ended |
||||
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
|
|
39.8 % |
|
39.1 % |
|
40.5 % |
|
43.3 % |
|
|
|
26.0 % |
|
26.7 % |
|
27.4 % |
|
27.0 % |
|
|
|
34.2 % |
|
34.2 % |
|
32.1 % |
|
29.7 % |
|
Total |
|
100.0 % |
|
100.0 % |
|
100.0 % |
|
100.0 % |
GAAP to Non-GAAP Reconciliations
The following unaudited tables provide a reconciliation of the difference between each of the non-GAAP financial measures referenced herein and the most directly comparable
Operating income and margin, income tax, net income, and earnings per share
|
($ in millions, except per share amounts) |
For the three months ended |
||||||||||||||||
|
|
Operating Income |
|
Operating Margin |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
||||||||
|
Reported (GAAP) |
$ |
100.1 |
|
10.9 |
% |
|
$ |
12.1 |
|
|
$ |
63.2 |
|
|
$ |
0.43 |
|
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
||||||||
|
Restructuring related and other |
|
49.8 |
|
5.4 |
% |
|
|
(2.2 |
) |
|
|
47.6 |
|
|
|
0.32 |
|
|
Financing and other transaction costs |
|
10.9 |
|
1.2 |
% |
|
|
(0.2 |
) |
|
|
10.8 |
|
|
|
0.07 |
|
|
Amortization of intangible assets |
|
18.9 |
|
2.1 |
% |
|
|
— |
|
|
|
18.9 |
|
|
|
0.13 |
|
|
Amortization of debt issuance costs |
|
— |
|
— |
% |
|
|
— |
|
|
|
1.1 |
|
|
|
0.01 |
|
|
Other, net |
|
— |
|
— |
% |
|
|
3.0 |
|
|
|
(2.9 |
) |
|
|
(0.02 |
) |
|
Deferred taxes and other tax related |
|
— |
|
— |
% |
|
|
(9.0 |
) |
|
|
(9.0 |
) |
|
|
(0.06 |
) |
|
Total adjustments |
|
79.6 |
|
8.7 |
% |
|
|
(8.4 |
) |
|
|
66.4 |
|
|
|
0.45 |
|
|
Adjusted (non-GAAP) |
$ |
179.7 |
|
19.6 |
% |
|
$ |
20.4 |
|
|
$ |
129.6 |
|
|
$ |
0.88 |
|
|
($ in millions, except per share amounts) |
For the three months ended |
|||||||||||||||||
|
|
Operating Income |
|
Operating Margin |
|
Income Tax |
|
Net Income |
|
Diluted EPS |
|||||||||
|
Reported (GAAP) |
$ |
73.8 |
|
|
8.1 |
% |
|
$ |
29.4 |
|
|
$ |
5.8 |
|
|
$ |
0.04 |
|
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|||||||||
|
Restructuring related and other |
|
83.4 |
|
|
9.2 |
% |
|
|
(3.1 |
) |
|
|
80.3 |
|
|
|
0.54 |
|
|
Financing and other transaction costs |
|
(5.7 |
) |
|
(0.6 |
)% |
|
|
— |
|
|
|
(5.7 |
) |
|
|
(0.04 |
) |
|
Amortization of intangible assets |
|
23.4 |
|
|
2.6 |
% |
|
|
— |
|
|
|
23.4 |
|
|
|
0.16 |
|
|
Amortization of debt issuance costs |
|
— |
|
|
— |
% |
|
|
— |
|
|
|
1.2 |
|
|
|
0.01 |
|
|
Other, net |
|
— |
|
|
— |
% |
|
|
(0.4 |
) |
|
|
1.3 |
|
|
|
0.01 |
|
|
Deferred taxes and other tax related |
|
— |
|
|
— |
% |
|
|
5.1 |
|
|
|
5.1 |
|
|
|
0.03 |
|
|
Total adjustments |
|
101.1 |
|
|
11.1 |
% |
|
|
1.6 |
|
|
|
105.7 |
|
|
|
0.71 |
|
|
Adjusted (non-GAAP) |
$ |
174.9 |
|
|
19.3 |
% |
|
$ |
27.9 |
|
|
$ |
111.4 |
|
|
$ |
0.74 |
|
|
|
|
For the year ended |
||||||||||||||||
|
($ in millions, except per share amounts) |
|
Operating Income |
|
Operating Margin |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
||||||||
|
Reported (GAAP) |
|
$ |
237.5 |
|
6.4 |
% |
|
$ |
92.0 |
|
|
$ |
31.3 |
|
|
$ |
0.21 |
|
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Restructuring related and other |
|
|
352.2 |
|
9.5 |
% |
|
|
(5.3 |
) |
|
|
347.0 |
|
|
|
2.36 |
|
|
Financing and other transaction costs |
|
|
34.9 |
|
0.9 |
% |
|
|
(0.1 |
) |
|
|
34.9 |
|
|
|
0.24 |
|
|
Amortization of intangible assets |
|
|
80.2 |
|
2.2 |
% |
|
|
— |
|
|
|
80.2 |
|
|
|
0.55 |
|
|
Amortization of debt issuance costs |
|
|
— |
|
— |
% |
|
|
— |
|
|
|
4.7 |
|
|
|
0.03 |
|
|
Other, net |
|
|
— |
|
— |
% |
|
|
3.9 |
|
|
|
(12.0 |
) |
|
|
(0.08 |
) |
|
Deferred taxes and other tax related |
|
|
— |
|
— |
% |
|
|
17.2 |
|
|
|
17.2 |
|
|
|
0.12 |
|
|
Total adjustments |
|
|
467.4 |
|
12.6 |
% |
|
|
15.7 |
|
|
|
471.9 |
|
|
|
3.21 |
|
|
Adjusted (non-GAAP) |
|
$ |
704.9 |
|
19.0 |
% |
|
$ |
76.3 |
|
|
$ |
503.2 |
|
|
$ |
3.42 |
|
|
|
|
For the year ended |
||||||||||||||||
|
($ in millions, except per share amounts) |
|
Operating Income |
|
Operating Margin |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
||||||||
|
Reported (GAAP) |
|
$ |
149.3 |
|
3.8 |
% |
|
$ |
(140.3 |
) |
|
$ |
128.5 |
|
|
$ |
0.85 |
|
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Restructuring related and other |
|
|
324.0 |
|
8.2 |
% |
|
|
(5.5 |
) |
|
|
318.5 |
|
|
|
2.11 |
|
|
Financing and other transaction costs |
|
|
133.8 |
|
3.4 |
% |
|
|
(1.7 |
) |
|
|
132.1 |
|
|
|
0.88 |
|
|
Amortization of intangible assets |
|
|
141.4 |
|
3.6 |
% |
|
|
— |
|
|
|
141.4 |
|
|
|
0.94 |
|
|
Amortization of debt issuance costs |
|
|
— |
|
— |
% |
|
|
— |
|
|
|
5.7 |
|
|
|
0.04 |
|
|
Other, net |
|
|
— |
|
— |
% |
|
|
0.3 |
|
|
|
21.8 |
|
|
|
0.14 |
|
|
Deferred taxes and other tax related |
|
|
— |
|
— |
% |
|
|
(228.7 |
) |
|
|
(228.7 |
) |
|
|
(1.52 |
) |
|
Total adjustments |
|
|
599.2 |
|
15.2 |
% |
|
|
(235.6 |
) |
|
|
390.8 |
|
|
|
2.59 |
|
|
Adjusted (non-GAAP) |
|
$ |
748.5 |
|
19.0 |
% |
|
$ |
95.3 |
|
|
$ |
519.3 |
|
|
$ |
3.44 |
|
Non-GAAP adjustments by location in statements of operations
|
(in millions) |
For the three months ended |
|
For the full year ended |
|||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
|
|||||||
|
Cost of revenue |
$ |
28.4 |
|
|
$ |
37.5 |
|
$ |
74.4 |
|
|
$ |
84.2 |
|
|
Selling, general and administrative |
|
13.3 |
|
|
|
35.9 |
|
|
36.4 |
|
|
|
74.3 |
|
|
Amortization of intangible assets |
|
18.9 |
|
|
|
23.4 |
|
|
80.2 |
|
|
|
141.4 |
|
|
|
|
— |
|
|
|
— |
|
|
225.7 |
|
|
|
150.1 |
|
|
Restructuring and other charges, net |
|
19.0 |
|
|
|
4.3 |
|
|
50.8 |
|
|
|
149.2 |
|
|
Operating income adjustments |
|
79.6 |
|
|
|
101.1 |
|
|
467.4 |
|
|
|
599.2 |
|
|
Interest expense, net |
|
1.1 |
|
|
|
1.2 |
|
|
4.7 |
|
|
|
5.7 |
|
|
Other, net |
|
(5.9 |
) |
|
|
1.8 |
|
|
(15.8 |
) |
|
|
21.5 |
|
|
(Benefit from)/provision for income taxes |
|
(8.4 |
) |
|
|
1.6 |
|
|
15.7 |
|
|
|
(235.6 |
) |
|
Net income adjustments |
$ |
66.4 |
|
|
$ |
105.7 |
|
$ |
471.9 |
|
|
$ |
390.8 |
|
Free cash flow
|
($ in millions) |
|
Three months ended |
|
Full year ended |
||||||||||||||||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
% Change |
|
|
2025 |
|
|
|
2024 |
|
|
% Change |
||
|
Net cash provided by operating activities |
|
$ |
201.5 |
|
|
$ |
170.7 |
|
|
18.0 |
% |
|
$ |
621.5 |
|
|
$ |
551.5 |
|
|
12.7 |
% |
|
Additions to property, plant and equipment and capitalized software |
|
|
(49.7 |
) |
|
|
(31.8 |
) |
|
(56.2 |
)% |
|
|
(131.2 |
) |
|
|
(158.6 |
) |
|
17.2 |
% |
|
Free cash flow |
|
$ |
151.8 |
|
|
$ |
138.9 |
|
|
9.3 |
% |
|
$ |
490.2 |
|
|
$ |
393.0 |
|
|
24.7 |
% |
Adjusted corporate and other expenses
|
|
|
Three months ended |
|
Full year ended |
||||||||||||
|
(in millions) |
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Corporate and other expenses (GAAP) |
|
$ |
(105.8 |
) |
|
$ |
(116.0 |
) |
|
$ |
(344.1 |
) |
|
$ |
(360.1 |
) |
|
Restructuring related and other |
|
|
41.2 |
|
|
|
76.4 |
|
|
|
107.6 |
|
|
|
136.9 |
|
|
Financing and other transaction costs |
|
|
0.4 |
|
|
|
(3.0 |
) |
|
|
3.1 |
|
|
|
21.6 |
|
|
Total Adjustments |
|
|
41.7 |
|
|
|
73.4 |
|
|
|
110.7 |
|
|
|
158.5 |
|
|
Adjusted corporate and other expenses |
|
$ |
(64.1 |
) |
|
$ |
(42.7 |
) |
|
$ |
(233.4 |
) |
|
$ |
(201.6 |
) |
Adjusted EBITDA
|
|
|
Three months ended |
|
Full year ended |
||||||||||||
|
(in millions) |
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Net income |
|
$ |
63.2 |
|
|
$ |
5.8 |
|
|
$ |
31.3 |
|
|
$ |
128.5 |
|
|
Interest expense, net |
|
|
30.7 |
|
|
|
36.8 |
|
|
|
130.0 |
|
|
|
139.6 |
|
|
Provision for/(benefit from) income taxes |
|
|
12.1 |
|
|
|
29.4 |
|
|
|
92.0 |
|
|
|
(140.3 |
) |
|
Depreciation expense |
|
|
48.6 |
|
|
|
66.4 |
|
|
|
176.2 |
|
|
|
167.1 |
|
|
Amortization of intangible assets |
|
|
18.9 |
|
|
|
23.4 |
|
|
|
80.2 |
|
|
|
145.7 |
|
|
EBITDA |
|
|
173.5 |
|
|
|
161.8 |
|
|
|
509.8 |
|
|
|
440.7 |
|
|
Non-GAAP Adjustments |
|
|
|
|
|
|
|
|
||||||||
|
Restructuring related and other |
|
|
33.0 |
|
|
|
47.0 |
|
|
|
307.0 |
|
|
|
287.6 |
|
|
Financing and other transaction costs |
|
|
10.9 |
|
|
|
(5.7 |
) |
|
|
34.9 |
|
|
|
133.1 |
|
|
Other, net |
|
|
(5.9 |
) |
|
|
1.8 |
|
|
|
(15.8 |
) |
|
|
21.5 |
|
|
Adjusted EBITDA |
|
$ |
211.5 |
|
|
$ |
204.9 |
|
|
$ |
835.9 |
|
|
$ |
882.8 |
|
Debt and leverage (gross and net)
|
|
|
As of |
||||||
|
($ in millions) |
|
|
|
|
||||
|
Current portion of long-term debt and finance lease obligations |
|
$ |
2.3 |
|
|
$ |
2.4 |
|
|
Finance lease obligations, less current portion |
|
|
18.9 |
|
|
|
21.0 |
|
|
Long-term debt, net |
|
|
2,828.6 |
|
|
|
3,176.1 |
|
|
Total debt and finance lease obligations |
|
|
2,849.7 |
|
|
|
3,199.5 |
|
|
Less: debt premium, net |
|
|
0.5 |
|
|
|
1.0 |
|
|
Less: deferred financing costs |
|
|
(17.9 |
) |
|
|
(24.9 |
) |
|
Total gross debt |
|
$ |
2,867.2 |
|
|
$ |
3,223.4 |
|
|
Adjusted EBITDA (LTM) |
|
$ |
835.9 |
|
|
$ |
882.8 |
|
|
Gross leverage ratio |
|
|
3.4 |
|
|
|
3.7 |
|
|
|
|
|
|
|
||||
|
|
|
As of |
||||||
|
($ in millions) |
|
|
|
|
||||
|
Total gross debt |
|
$ |
2,867.2 |
|
|
$ |
3,223.4 |
|
|
Less: Cash and cash equivalents |
|
|
573.0 |
|
|
|
593.7 |
|
|
Net debt |
|
$ |
2,294.2 |
|
|
$ |
2,629.7 |
|
|
Adjusted EBITDA (LTM) |
|
$ |
835.9 |
|
|
$ |
882.8 |
|
|
Net leverage ratio |
|
|
2.7 |
|
|
|
3.0 |
|
Guidance
|
|
For the three months ending |
||||||||||||||||
|
($ in millions, except per share amounts) |
Operating Income |
|
Net Income |
|
EPS |
||||||||||||
|
|
Low |
|
High |
|
Low |
|
High |
|
Low |
|
High |
||||||
|
GAAP |
$ |
145.0 |
|
$ |
149.5 |
|
$ |
88.0 |
|
$ |
91.8 |
|
$ |
0.60 |
|
$ |
0.63 |
|
Restructuring related and other |
|
8.0 |
|
|
9.0 |
|
|
7.0 |
|
|
8.0 |
|
|
0.05 |
|
|
0.05 |
|
Financing and other transaction costs |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Amortization of intangible assets |
|
15.0 |
|
|
15.5 |
|
|
15.0 |
|
|
15.5 |
|
|
0.10 |
|
|
0.11 |
|
Amortization of debt issuance costs |
|
— |
|
|
— |
|
|
1.0 |
|
|
1.2 |
|
|
0.01 |
|
|
0.01 |
|
Other, net |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Deferred taxes and other tax related |
|
— |
|
|
— |
|
|
7.0 |
|
|
7.5 |
|
|
0.05 |
|
|
0.05 |
|
Non-GAAP |
$ |
168.0 |
|
$ |
174.0 |
|
$ |
118.0 |
|
$ |
124.0 |
|
$ |
0.81 |
|
$ |
0.85 |
|
Weighted-average diluted shares outstanding (in millions) |
|
|
|
|
|
|
146.6 |
|
|
146.6 |
|||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260219508674/en/
Media & Investors:
+1(508) 954-1561
jentwistle@sensata.com
investors@sensata.com
Source: