Fiscal Fourth Quarter Highlights:
- Net revenue of
$1.01 billion - GAAP gross margin of 47.4%; Non-GAAP gross margin of 50.4%
- GAAP operating margin of 27.8%; Non-GAAP operating margin of 36.6%
- Forecasting first quarter of fiscal year 2027 revenue of
$1.225 billion to$1.275 billion ; Non-GAAP operating margin of 39.5% to 40.5%; and Non-GAAP diluted net income per share of$4.05 to$4.35
“Lumentum is positioned at the heart of a secular industry shift. As AI compute workloads increase in both speed and bandwidth, data center architects are turning to optical links as a primary means of connectivity. While our Q4 results demonstrate broad-based traction, key growth drivers such as OCS solutions and our cloud module business, where we are advancing 1.6T adoption, are beginning to layer in. Increasing demand for ultra-high-power CPO lasers, an initial order for ELS modules, as well as our breadth of NPO engagements are the first signs that optics are starting to penetrate in-rack connectivity, significantly upping our optical TAM,” said President and CEO
“Looking ahead, our trajectory continues to accelerate as AI demand drives our Q1 revenue guidance midpoint to
Fiscal Fourth Quarter:
Net revenue for the fourth quarter of fiscal year 2026 was
Non-GAAP net income for the fourth quarter of fiscal year 2026 was
The Company held
Full Fiscal Year 2026:
Net revenue for fiscal year 2026 was
Non-GAAP net income for fiscal year 2026 was
The Company held
Financial Overview – Fiscal Fourth Quarter Ended
| GAAP Results ($ in millions) | ||||||||||||||
| Q4 |
| Q3 |
| Q4 |
| Change | ||||||||
| FY 2026 |
| FY 2026 |
| FY 2025 |
| Q/Q |
| Y/Y | ||||||
Net revenue | $ | 1,006.3 |
|
| $ | 808.4 |
|
| $ | 480.7 |
|
| 24.5% |
| 109.3% |
GAAP gross margin |
| 47.4 | % |
|
| 44.2 | % |
|
| 33.3 | % |
| 320bps |
| 1,410bps |
GAAP operating margin (loss) |
| 27.8 | % |
|
| 21.6 | % |
|
| (1.7 | )% |
| 620bps |
| 2,950bps |
|
|
|
|
|
|
|
|
|
| ||||||
| Non-GAAP Results ($ in millions) | ||||||||||||||
| Q4 |
| Q3 |
| Q4 |
| Change | ||||||||
| FY 2026 |
| FY 2026 |
| FY 2025 |
| Q/Q |
| Y/Y | ||||||
Net revenue | $ | 1,006.3 |
|
| $ | 808.4 |
|
| $ | 480.7 |
|
| 24.5% |
| 109.3% |
Non-GAAP gross margin |
| 50.4 | % |
|
| 47.9 | % |
|
| 37.8 | % |
| 250bps |
| 1,260bps |
Non-GAAP operating margin |
| 36.6 | % |
|
| 32.2 | % |
|
| 15.0 | % |
| 440bps |
| 2,160bps |
| Net Revenue by Product Type ($ in millions) | ||||||||||||||||
| Q4 |
| % of |
| Q3 |
| Q4 |
| Change | ||||||||
| FY 2026 |
| Net Revenue |
| FY 2026 |
| FY 2025 |
| Q/Q |
| Y/Y | ||||||
Components | $ | 649.4 |
| 64.5 | % |
| $ | 533.3 |
| $ | 320.4 |
| 21.8 | % |
| 102.7 | % |
Systems |
| 356.9 |
| 35.5 | % |
|
| 275.1 |
|
| 160.3 |
| 29.7 | % |
| 122.6 | % |
Total | $ | 1,006.3 |
| 100.0 | % |
| $ | 808.4 |
| $ | 480.7 |
| 24.5 | % |
| 109.3 | % |
Financial Overview – Fiscal Year Ended
| GAAP Results ($ in millions) | ||||||||
| FY 2026 |
| FY 2025 |
| Change Y/Y | ||||
Net revenue | $ | 3,014.0 |
|
| $ | 1,645.0 |
|
| 83.2% |
GAAP Gross margin |
| 41.7 | % |
|
| 28.0 | % |
| 1,370bps |
GAAP Operating margin (loss) |
| 17.4 | % |
|
| (10.9 | )% |
| 2,830bps |
| Non-GAAP Results ($ in millions) | ||||||||
| FY 2026 |
| FY 2025 |
| Change Y/Y | ||||
Net revenue | $ | 3,014.0 |
|
| $ | 1,645.0 |
|
| 83.2% |
Non-GAAP Gross margin |
| 46.0 | % |
|
| 34.7 | % |
| 1,130bps |
Non-GAAP Operating margin |
| 29.8 | % |
|
| 9.7 | % |
| 2,010bps |
| Net Revenue by Product Type ($ in millions) | ||||||
| FY 2026 |
| FY 2025 |
| Change Y/Y | ||
Components | $ | 2,005.6 |
| $ | 1,116.3 |
| 79.7% |
Systems |
| 1,008.4 |
|
| 528.7 |
| 90.7% |
Total | $ | 3,014.0 |
| $ | 1,645.0 |
| 83.2% |
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
$1.225 billion to$1.275 billion - Non-GAAP operating margin of 39.5% - 40.5%
- Non-GAAP diluted net income per share of
$4.05 to$4.35
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 stock-based compensation and related payroll expenses, acquisition related costs, net, integration related costs, restructuring and related charges, non-GAAP income tax reconciling adjustments, and other non-GAAP adjustments 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 Lumentum
Lumentum (NASDAQ: LITE) is a global leader in optical and photonic technologies that power the networks and infrastructure behind AI, cloud computing, and next-generation communications. Built on decades of photonics innovation, Lumentum delivers high-performance lasers, modules, and optical subsystems that enable scalable, energy-efficient data center connectivity, advanced telecom networks, industrial manufacturing, and sensing applications. Headquartered in San Jose, California, the company operates R&D, manufacturing, and sales facilities worldwide. Learn more at www.lumentum.com.
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 transition to optical links in data center architecture, demand in our markets (including accelerating AI demand) and for our products, product enhancement, revenue growth and opportunities, growth drivers, our total addressable market, our target model for revenue, and our guidance with respect to future net revenue, non-GAAP diluted earnings per share, and non-GAAP operating margin, 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 U.S. and other countries), including for certain rare earth minerals, and the effect of such market disruptions on demand for our products, technology spending by our customers, our costs and expenses and our ability to obtain components for our products; (b) quarter-over-quarter product mix fluctuations, which can materially impact profitability measures due to the broad gross margin ranges across our portfolio; (c) decline of average selling prices across our businesses or increase in costs, either of which will also decrease our margins; (d) effects of seasonality; (e) our ability to increase our manufacturing capacity and our ability and the ability of our suppliers and contract manufacturers to meet production, quality, and delivery requirements for our forecasted demand; (f) changes in customer demand, including due to changes in inventory practices and end-customer demand, and potential order cancellations, reductions or delays and their effects; (g) our ability to attract and retain new customers, particularly in the cloud photonics and imaging and sensing markets; (h) the risk that our markets will not grow or develop as expected or that our strategies and ability to compete in those markets are not successful, (i) the risk that Lumentum’s financing or operating strategies will not be successful; (j) risks related to our restructuring initiatives and changes to our operations; (k) failure to successfully integrate acquisitions into our business or that we will not achieve the expected benefits; (l) risks related to servicing our current and future debt and compliance with the covenants under our revolving credit facility and term loans. A detailed discussion of these and other risks and uncertainties that could cause actual results and events to differ materially from such forward-looking statements is included in the Company’s Quarterly Report on Form 10-Q for the fiscal quarter ended March 28, 2026 filed with the Securities and Exchange Commission (the “SEC”), and in the Company’s other filings with the SEC, including the Company’s Annual Report on Form 10-K for the fiscal year ended June 27, 2026, which will be filed with the SEC, available at www.sec.gov, under the caption “Risk Factors” and elsewhere. The forward-looking statements contained in this presentation are made as of the date hereof and the Company assumes no obligation to update such statements, except as required by applicable law.
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 | $ | 1,006.3 |
|
| $ | 480.7 |
|
| $ | 3,014.0 |
|
| $ | 1,645.0 |
|
Cost of sales |
| 509.8 |
|
|
| 301.5 |
|
|
| 1,680.5 |
|
|
| 1,102.9 |
|
Amortization of acquired developed intangibles |
| 19.2 |
|
|
| 19.3 |
|
|
| 77.6 |
|
|
| 82.2 |
|
Gross profit |
| 477.3 |
|
|
| 159.9 |
|
|
| 1,255.9 |
|
|
| 459.9 |
|
Operating expenses: |
|
|
|
|
|
|
| ||||||||
Research and development |
| 104.4 |
|
|
| 79.5 |
|
|
| 356.5 |
|
|
| 303.9 |
|
Selling, general and administrative |
| 91.2 |
|
|
| 83.6 |
|
|
| 363.2 |
|
|
| 348.2 |
|
Restructuring and related charges |
| 2.4 |
|
|
| 5.2 |
|
|
| 11.4 |
|
|
| 22.8 |
|
Gain on sale of facility |
| — |
|
|
| — |
|
|
| — |
|
|
| (34.9 | ) |
Total operating expenses |
| 198.0 |
|
|
| 168.3 |
|
|
| 731.1 |
|
|
| 640.0 |
|
Income (loss) from operations |
| 279.3 |
|
|
| (8.4 | ) |
|
| 524.8 |
|
|
| (180.1 | ) |
Loss on debt extinguishment (1) |
| (7,756.6 | ) |
|
| — |
|
|
| (7,756.6 | ) |
|
| — |
|
Escrow settlement |
| — |
|
|
| — |
|
|
| 27.5 |
|
|
| — |
|
Interest expense |
| (3.6 | ) |
|
| (5.4 | ) |
|
| (21.8 | ) |
|
| (22.2 | ) |
Other income, net |
| 22.6 |
|
|
| 2.4 |
|
|
| 53.3 |
|
|
| 30.2 |
|
Total other (expense) income, net |
| (7,737.6 | ) |
|
| (3.0 | ) |
|
| (7,697.6 | ) |
|
| 8.0 |
|
Loss before income taxes |
| (7,458.3 | ) |
|
| (11.4 | ) |
|
| (7,172.8 | ) |
|
| (172.1 | ) |
Income tax (benefit) provision |
| (296.6 | ) |
|
| (224.7 | ) |
|
| (237.7 | ) |
|
| (198.0 | ) |
Net (loss) income (1) | $ | (7,161.7 | ) |
| $ | 213.3 |
|
| $ | (6,935.1 | ) |
| $ | 25.9 |
|
|
|
|
|
|
|
|
| ||||||||
Net (loss) income per share: |
|
|
|
|
|
|
| ||||||||
Basic | $ | (84.65 | ) |
| $ | 3.06 |
|
| $ | (92.96 | ) |
| $ | 0.38 |
|
Diluted | $ | (84.65 | ) |
| $ | 2.96 |
|
| $ | (92.96 | ) |
| $ | 0.37 |
|
|
|
|
|
|
|
|
| ||||||||
Shares used to compute net (loss) income per share - common stock and preferred stock assuming conversion: |
|
|
|
|
|
|
| ||||||||
Basic |
| 84.6 |
|
|
| 69.6 |
|
|
| 74.6 |
|
|
| 69.0 |
|
Diluted |
| 84.6 |
|
|
| 72.0 |
|
|
| 74.6 |
|
|
| 69.6 |
|
(1) The GAAP net loss for the three and twelve months ended | |||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (in millions, except per share data) (unaudited) | |||||||
|
| ||||||
ASSETS |
|
|
| ||||
Current assets: |
|
|
| ||||
Cash and cash equivalents | $ | 2,043.5 |
|
| $ | 520.7 |
|
Short-term investments |
| 694.9 |
|
|
| 356.4 |
|
Accounts receivable, net |
| 520.3 |
|
|
| 250.0 |
|
Inventories |
| 691.6 |
|
|
| 470.1 |
|
Prepayments and other current assets |
| 211.6 |
|
|
| 120.1 |
|
Total current assets |
| 4,161.9 |
|
|
| 1,717.3 |
|
Property, plant and equipment, net |
| 1,159.1 |
|
|
| 726.4 |
|
Operating lease right-of-use assets, net |
| 29.2 |
|
|
| 27.9 |
|
| 1,069.3 |
|
|
| 1,060.9 |
| |
Other intangible assets, net |
| 326.9 |
|
|
| 465.1 |
|
Deferred tax asset |
| 530.9 |
|
|
| 210.3 |
|
Other non-current assets |
| 30.2 |
|
|
| 10.8 |
|
Total assets | $ | 7,307.5 |
|
| $ | 4,218.7 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
| ||||
Current liabilities: |
|
|
| ||||
Accounts payable | $ | 567.4 |
|
| $ | 225.2 |
|
Accrued payroll and related expenses |
| 146.3 |
|
|
| 57.9 |
|
Accrued expenses |
| 64.9 |
|
|
| 34.6 |
|
Current portion of long-term debt |
| 1,596.9 |
|
|
| 10.6 |
|
Operating lease liabilities, current |
| 13.5 |
|
|
| 11.4 |
|
Other current liabilities |
| 91.5 |
|
|
| 53.1 |
|
Total current liabilities |
| 2,480.5 |
|
|
| 392.8 |
|
Long-term debt |
| 40.5 |
|
|
| 2,562.6 |
|
Operating lease liabilities, non-current |
| 20.3 |
|
|
| 23.6 |
|
Deferred tax liability |
| 7.1 |
|
|
| 7.2 |
|
Other non-current liabilities |
| 115.2 |
|
|
| 97.8 |
|
Total liabilities |
| 2,663.6 |
|
|
| 3,084.0 |
|
Stockholders’ equity: |
|
|
| ||||
Preferred stock, |
| — |
|
|
| — |
|
Common stock, |
| 0.1 |
|
|
| 0.1 |
|
Additional paid-in capital |
| 12,430.1 |
|
|
| 1,986.8 |
|
Accumulated deficit |
| (7,796.3 | ) |
|
| (861.2 | ) |
Accumulated other comprehensive income |
| 10.0 |
|
|
| 9.0 |
|
Total stockholders’ equity |
| 4,643.9 |
|
|
| 1,134.7 |
|
Total liabilities and stockholders’ equity | $ | 7,307.5 |
|
| $ | 4,218.7 |
|
Use of Non-GAAP Financial Measures
In this press release,
Our non-GAAP measures used in this press release exclude (i) stock-based compensation and related payroll taxes, (ii) acquisition-related warranty provision, (iii) escrow settlement, (iv) acquisition related costs, net (v) integration related costs, (vi) amortization of acquired intangibles, (vii) restructuring and related charges, (viii) intangible assets write-off, (ix) gain on sale of facility, (x) foreign exchange losses (gains), net, (xi) loss on debt extinguishment, (xii) inducement expense, (xiii) non-cash interest expense, (xiv) other charges or income related to non-recurring activities, and (xv) non-GAAP income tax reconciling adjustments.
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 2026 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 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 | $ | 477.3 |
|
| $ | 357.0 |
|
| $ | 159.9 |
|
| $ | 1,255.9 |
|
| $ | 459.9 |
|
Stock-based compensation and related payroll taxes (1) |
| 10.5 |
|
|
| 10.5 |
|
|
| 8.8 |
|
|
| 44.0 |
|
|
| 36.9 |
|
Acquisition-related warranty provision (2) |
| — |
|
|
| — |
|
|
| — |
|
|
| 9.8 |
|
|
| — |
|
Integration related costs |
| — |
|
|
| 0.2 |
|
|
| 0.6 |
|
|
| 0.2 |
|
|
| 2.9 |
|
Amortization of acquired intangibles |
| 19.2 |
|
|
| 19.3 |
|
|
| 19.3 |
|
|
| 77.6 |
|
|
| 82.2 |
|
Other charges, net (7) |
| (0.1 | ) |
|
| (0.1 | ) |
|
| (7.0 | ) |
|
| (0.8 | ) |
|
| (10.4 | ) |
Gross profit on non-GAAP basis | $ | 506.9 |
|
| $ | 386.9 |
|
| $ | 181.6 |
|
| $ | 1,386.7 |
|
| $ | 571.5 |
|
Gross margin on non-GAAP basis |
| 50.4 | % |
|
| 47.9 | % |
|
| 37.8 | % |
|
| 46.0 | % |
|
| 34.7 | % |
|
|
|
|
|
|
|
|
|
| ||||||||||
Research and development on GAAP basis | $ | 104.4 |
|
| $ | 90.6 |
|
| $ | 79.5 |
|
| $ | 356.5 |
|
| $ | 303.9 |
|
Stock-based compensation and related payroll taxes (1) |
| (13.5 | ) |
|
| (11.5 | ) |
|
| (11.4 | ) |
|
| (46.8 | ) |
|
| (43.3 | ) |
Integration related costs |
| — |
|
|
| (0.2 | ) |
|
| — |
|
|
| (0.2 | ) |
|
| (0.3 | ) |
Amortization of acquired intangibles |
| (0.4 | ) |
|
| (0.5 | ) |
|
| (0.4 | ) |
|
| (1.7 | ) |
|
| (1.6 | ) |
Intangible assets write-off |
| (2.5 | ) |
|
| — |
|
|
| (0.1 | ) |
|
| (2.5 | ) |
|
| (2.7 | ) |
Other charges, net (7) |
| (0.5 | ) |
|
| — |
|
|
| — |
|
|
| (0.5 | ) |
|
| — |
|
Research and development on non-GAAP basis | $ | 87.5 |
|
| $ | 78.4 |
|
| $ | 67.6 |
|
| $ | 304.8 |
|
| $ | 256.0 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Selling, general and administrative on GAAP basis | $ | 91.2 |
|
| $ | 90.8 |
|
| $ | 83.6 |
|
| $ | 363.2 |
|
| $ | 348.2 |
|
Stock-based compensation and related payroll taxes (1) |
| (26.1 | ) |
|
| (24.8 | ) |
|
| (19.8 | ) |
|
| (100.5 | ) |
|
| (97.0 | ) |
Acquisition related costs, net (3) |
| — |
|
|
| (0.4 | ) |
|
| (0.7 | ) |
|
| (2.1 | ) |
|
| (1.2 | ) |
Integration related costs |
| (0.5 | ) |
|
| (1.0 | ) |
|
| (0.7 | ) |
|
| (2.0 | ) |
|
| (6.0 | ) |
Amortization of acquired intangibles |
| (13.9 | ) |
|
| (14.0 | ) |
|
| (14.9 | ) |
|
| (56.4 | ) |
|
| (65.9 | ) |
Other charges, net (7) |
| (0.1 | ) |
|
| (2.8 | ) |
|
| (5.8 | ) |
|
| (17.3 | ) |
|
| (22.7 | ) |
Selling, general and administrative on non-GAAP basis | $ | 50.6 |
|
| $ | 47.8 |
|
| $ | 41.7 |
|
| $ | 184.9 |
|
| $ | 155.4 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Income (loss) from operations on GAAP basis | $ | 279.3 |
|
| $ | 174.5 |
|
| $ | (8.4 | ) |
| $ | 524.8 |
|
| $ | (180.1 | ) |
Stock-based compensation and related payroll taxes (1) |
| 50.1 |
|
|
| 46.8 |
|
|
| 40.0 |
|
|
| 191.3 |
|
|
| 177.2 |
|
Acquisition-related warranty provision (2) |
| — |
|
|
| — |
|
|
| — |
|
|
| 9.8 |
|
|
| — |
|
Acquisition related costs, net (3) |
| — |
|
|
| 0.4 |
|
|
| 0.7 |
|
|
| 2.1 |
|
|
| 1.2 |
|
Integration related costs |
| 0.5 |
|
|
| 1.4 |
|
|
| 1.3 |
|
|
| 2.4 |
|
|
| 9.2 |
|
Amortization of acquired intangibles |
| 33.5 |
|
|
| 33.8 |
|
|
| 34.6 |
|
|
| 135.7 |
|
|
| 149.7 |
|
Restructuring and related charges (4) |
| 2.4 |
|
|
| 1.1 |
|
|
| 5.2 |
|
|
| 11.4 |
|
|
| 22.8 |
|
Intangible assets write-off |
| 2.5 |
|
|
| — |
|
|
| 0.1 |
|
|
| 2.5 |
|
|
| 2.7 |
|
Gain on sale of facility |
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (34.9 | ) |
Other charges, net (7) |
| 0.5 |
|
|
| 2.7 |
|
|
| (1.2 | ) |
|
| 17.0 |
|
|
| 12.3 |
|
Income from operations on non-GAAP basis | $ | 368.8 |
|
| $ | 260.7 |
|
| $ | 72.3 |
|
| $ | 897.0 |
|
| $ | 160.1 |
|
Operating margin on non-GAAP basis |
| 36.6 | % |
|
| 32.2 | % |
|
| 15.0 | % |
|
| 29.8 | % |
|
| 9.7 | % |
|
|
|
|
|
|
|
|
|
| ||||||||||
Total other income (expense), net on GAAP basis | $ | (7,737.6 | ) |
| $ | 9.3 |
|
| $ | (3.0 | ) |
| $ | (7,697.6 | ) |
| $ | 8.0 |
|
Escrow settlement (2) |
| — |
|
|
| — |
|
|
| — |
|
|
| (27.5 | ) |
|
| — |
|
Acquisition related income (3) |
| — |
|
|
| — |
|
|
| — |
|
|
| (1.8 | ) |
|
| — |
|
Foreign exchange losses (gains), net |
| 2.2 |
|
|
| (0.8 | ) |
|
| 5.8 |
|
|
| 0.5 |
|
|
| 4.2 |
|
Loss on debt extinguishment (5) |
| 7,756.6 |
|
|
| — |
|
|
| — |
|
|
| 7,756.6 |
|
|
| — |
|
Inducement expense (6) |
| — |
|
|
| — |
|
|
| — |
|
|
| 5.9 |
|
|
| — |
|
Non-cash interest expense |
| 0.8 |
|
|
| 1.1 |
|
|
| 0.7 |
|
|
| 3.8 |
|
|
| 3.0 |
|
Total other income, net on non-GAAP basis | $ | 22.0 |
|
| $ | 9.6 |
|
| $ | 3.5 |
|
| $ | 39.9 |
|
| $ | 15.2 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Income (loss) before income taxes on GAAP basis | $ | (7,458.3 | ) |
| $ | 183.8 |
|
| $ | (11.4 | ) |
| $ | (7,172.8 | ) |
| $ | (172.1 | ) |
Stock-based compensation and related payroll taxes (1) |
| 50.1 |
|
|
| 46.8 |
|
|
| 40.0 |
|
|
| 191.3 |
|
|
| 177.2 |
|
Acquisition-related warranty provision (2) |
| — |
|
|
| — |
|
|
| — |
|
|
| 9.8 |
|
|
| — |
|
Escrow settlement (2) |
| — |
|
|
| — |
|
|
| — |
|
|
| (27.5 | ) |
|
| — |
|
Acquisition related costs, net (3) |
| — |
|
|
| 0.4 |
|
|
| 0.7 |
|
|
| 0.3 |
|
|
| 1.2 |
|
Integration related costs |
| 0.5 |
|
|
| 1.4 |
|
|
| 1.3 |
|
|
| 2.4 |
|
|
| 9.2 |
|
Amortization of acquired intangibles |
| 33.5 |
|
|
| 33.8 |
|
|
| 34.6 |
|
|
| 135.7 |
|
|
| 149.7 |
|
Restructuring and related charges (4) |
| 2.4 |
|
|
| 1.1 |
|
|
| 5.2 |
|
|
| 11.4 |
|
|
| 22.8 |
|
Gain on sale of facility |
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (34.9 | ) |
Intangible assets write-off |
| 2.5 |
|
|
| — |
|
|
| 0.1 |
|
|
| 2.5 |
|
|
| 2.7 |
|
Foreign exchange losses (gains), net |
| 2.2 |
|
|
| (0.8 | ) |
|
| 5.8 |
|
|
| 0.5 |
|
|
| 4.2 |
|
Loss on debt extinguishment (5) |
| 7,756.6 |
|
|
| — |
|
|
| — |
|
|
| 7,756.6 |
|
|
| — |
|
Inducement expense (6) |
| — |
|
|
| — |
|
|
| — |
|
|
| 5.9 |
|
|
| — |
|
Non-cash interest expense |
| 0.8 |
|
|
| 1.1 |
|
|
| 0.7 |
|
|
| 3.8 |
|
|
| 3.0 |
|
Other charges, net (7) |
| 0.5 |
|
|
| 2.7 |
|
|
| (1.2 | ) |
|
| 17.0 |
|
|
| 12.3 |
|
Income before income taxes on non-GAAP basis | $ | 390.8 |
|
| $ | 270.3 |
|
| $ | 75.8 |
|
| $ | 936.9 |
|
| $ | 175.3 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Income tax provision (benefit) on GAAP basis | $ | (296.6 | ) |
| $ | 39.6 |
|
| $ | (224.7 | ) |
| $ | (237.7 | ) |
| $ | (198.0 | ) |
Non-GAAP income tax reconciling adjustments |
| 361.1 |
|
|
| 5.0 |
|
|
| 237.2 |
|
|
| 392.3 |
|
|
| 226.9 |
|
Income tax provision on non-GAAP basis | $ | 64.5 |
|
| $ | 44.6 |
|
| $ | 12.5 |
|
| $ | 154.6 |
|
| $ | 28.9 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Net income (loss) on GAAP basis | $ | (7,161.7 | ) |
| $ | 144.2 |
|
| $ | 213.3 |
|
| $ | (6,935.1 | ) |
| $ | 25.9 |
|
Stock-based compensation and related payroll taxes (1) |
| 50.1 |
|
|
| 46.8 |
|
|
| 40.0 |
|
|
| 191.3 |
|
|
| 177.2 |
|
Acquisition-related warranty provision (2) |
| — |
|
|
| — |
|
|
| — |
|
|
| 9.8 |
|
|
| — |
|
Escrow settlement (2) |
| — |
|
|
| — |
|
|
| — |
|
|
| (27.5 | ) |
|
| — |
|
Acquisition related costs, net (3) |
| — |
|
|
| 0.4 |
|
|
| 0.7 |
|
|
| 0.3 |
|
|
| 1.2 |
|
Integration related costs |
| 0.5 |
|
|
| 1.4 |
|
|
| 1.3 |
|
|
| 2.4 |
|
|
| 9.2 |
|
Amortization of acquired intangibles |
| 33.5 |
|
|
| 33.8 |
|
|
| 34.6 |
|
|
| 135.7 |
|
|
| 149.7 |
|
Restructuring and related charges (4) |
| 2.4 |
|
|
| 1.1 |
|
|
| 5.2 |
|
|
| 11.4 |
|
|
| 22.8 |
|
Intangible assets write-off |
| 2.5 |
|
|
| — |
|
|
| 0.1 |
|
|
| 2.5 |
|
|
| 2.7 |
|
Gain on sale of facility |
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (34.9 | ) |
Foreign exchange losses (gains), net |
| 2.2 |
|
|
| (0.8 | ) |
|
| 5.8 |
|
|
| 0.5 |
|
|
| 4.2 |
|
Loss on debt extinguishment (5) |
| 7,756.6 |
|
|
| — |
|
|
| — |
|
|
| 7,756.6 |
|
|
| — |
|
Inducement expense (6) |
| — |
|
|
| — |
|
|
| — |
|
|
| 5.9 |
|
|
| — |
|
Non-cash interest expense |
| 0.8 |
|
|
| 1.1 |
|
|
| 0.7 |
|
|
| 3.8 |
|
|
| 3.0 |
|
Other charges (income), net (7) |
| 0.5 |
|
|
| 2.7 |
|
|
| (1.2 | ) |
|
| 17.0 |
|
|
| 12.3 |
|
Non-GAAP income tax reconciling adjustments |
| (361.1 | ) |
|
| (5.0 | ) |
|
| (237.2 | ) |
|
| (392.3 | ) |
|
| (226.9 | ) |
Net income on non-GAAP basis | $ | 326.3 |
|
| $ | 225.7 |
|
| $ | 63.3 |
|
| $ | 782.3 |
|
| $ | 146.4 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Net income per share on non-GAAP basis | $ | 3.23 |
|
| $ | 2.37 |
|
| $ | 0.88 |
|
| $ | 8.67 |
|
| $ | 2.06 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Shares used in per share calculation - diluted on GAAP basis |
| 84.6 |
|
|
| 96.2 |
|
|
| 72.0 |
|
|
| 74.6 |
|
|
| 69.6 |
|
Non-GAAP adjustment (8) |
| 16.5 |
|
|
| (1.0 | ) |
|
| — |
|
|
| 15.6 |
|
|
| 1.6 |
|
Shares used in per share calculation - diluted on non-GAAP basis |
| 101.1 |
|
|
| 95.2 |
|
|
| 72.0 |
|
|
| 90.2 |
|
|
| 71.2 |
|
| (1) Stock-based compensation and related payroll taxes for the three and twelve months ended |
| (2) During the twelve months ended |
| (3) Acquisition related costs, net for the twelve months ended |
| (4) During the three and twelve months ended |
| (5) Loss on debt extinguishment of |
| (6) Inducement expense on the partial repurchase of our 2026 Notes for the twelve months ended |
| (7) Other charges, net for the twelve months ended |
| (8) The adjustment for the three months ended |
| We calculate basic net (loss) income per share pursuant to the two-class method as a result of the issuance of the Series A Convertible Preferred Stock (the “Preferred Stock”) in |
| Diluted net (loss) income per share is calculated assuming the Preferred Stock have been converted into common stock, and the related shares are included in diluted weighted-average shares outstanding. |
| As the Preferred Stock participates on an if-converted basis, and there are no dividends, the (loss) income allocated to the two classes of stock converge and the results are mathematically equal. Thus, basic and diluted net (loss) income per share is calculated assuming the Preferred Stock have been converted into common stock, and the related shares are included in the weighted average shares outstanding. |
RECONCILIATION OF GAAP NET (LOSS) INCOME TO ADJUSTED EBITDA (in millions, except per share data) (unaudited) | |||||||||||||||||||
| Three Months Ended |
| Twelve Months Ended | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP net (loss) income | $ | (7,161.7 | ) |
| $ | 144.2 |
|
| $ | 213.3 |
|
| $ | (6,935.1 | ) |
| $ | 25.9 |
|
Loss on debt extinguishment |
| 7,756.6 |
|
|
| — |
|
|
| — |
|
|
| 7,756.6 |
|
|
| — |
|
Escrow settlement |
| — |
|
|
| — |
|
|
| — |
|
|
| (27.5 | ) |
|
| — |
|
Interest expense |
| 3.6 |
|
|
| 6.2 |
|
|
| 5.4 |
|
|
| 21.8 |
|
|
| 22.2 |
|
Other income, net |
| (22.6 | ) |
|
| (15.5 | ) |
|
| (2.4 | ) |
|
| (53.3 | ) |
|
| (30.2 | ) |
Income tax (benefit) provision |
| (296.6 | ) |
|
| 39.6 |
|
|
| (224.7 | ) |
|
| (237.7 | ) |
|
| (198.0 | ) |
Depreciation expense |
| 37.6 |
|
|
| 32.8 |
|
|
| 26.4 |
|
|
| 128.8 |
|
|
| 104.3 |
|
Amortization of acquired intangibles |
| 33.5 |
|
|
| 33.8 |
|
|
| 34.6 |
|
|
| 135.7 |
|
|
| 149.7 |
|
EBITDA |
| 350.4 |
|
|
| 241.1 |
|
|
| 52.6 |
|
|
| 789.3 |
|
|
| 73.9 |
|
Restructuring and related charges |
| 2.4 |
|
|
| 1.1 |
|
|
| 5.2 |
|
|
| 11.4 |
|
|
| 22.8 |
|
Stock-based compensation and related payroll taxes |
| 50.1 |
|
|
| 46.8 |
|
|
| 40.0 |
|
|
| 191.3 |
|
|
| 177.2 |
|
Acquisition-related warranty provision |
| — |
|
|
| — |
|
|
| — |
|
|
| 9.8 |
|
|
| — |
|
Acquisition related costs, net |
| — |
|
|
| 0.4 |
|
|
| 0.7 |
|
|
| 2.1 |
|
|
| 1.2 |
|
Integration related costs |
| 0.5 |
|
|
| 1.4 |
|
|
| 1.3 |
|
|
| 2.4 |
|
|
| 9.2 |
|
Intangible assets write-off |
| 2.5 |
|
|
| — |
|
|
| 0.1 |
|
|
| 2.5 |
|
|
| 2.7 |
|
Gain on sale of facility |
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (34.9 | ) |
Other charges (income), net |
| 0.5 |
|
|
| 2.7 |
|
|
| (1.2 | ) |
|
| 17.0 |
|
|
| 12.1 |
|
Adjusted EBITDA | $ | 406.4 |
|
| $ | 293.5 |
|
| $ | 98.7 |
|
| $ | 1,025.8 |
|
| $ | 264.2 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20260811004279/en/
Investors:
Media:
Source: