Lumentum Announces Second Quarter of Fiscal Year 2026 Financial Results
-
Net revenue of
$665.5 million
- GAAP gross margin of 36.1%; Non-GAAP gross margin of 42.5%
- GAAP operating margin of 9.7%; Non-GAAP operating margin of 25.2%
-
GAAP diluted net income per share of
$0.89 ; Non-GAAP diluted net income per share of$1.67
“Lumentum delivered a standout second quarter, with over 65 percent year-over-year revenue growth and non-GAAP operating margin expansion above 1,700 basis points,” said President and CEO
“Our forward guidance calls for over 85 percent year-over-year revenue growth, yet we are only at the starting line for two substantial opportunities: optical circuit switches (OCS) and co-packaged optics (CPO). In OCS, we are scaling rapidly to meet extraordinary customer demand that has already driven our backlog well beyond
Fiscal Second Quarter Highlights:
Net revenue for the second quarter of fiscal year 2026 was
Non-GAAP net income for the second quarter of fiscal year 2026 was
The Company held
Financial Overview – Fiscal Second Quarter Ended
|
|
GAAP Results ($ in millions) |
||||||||||||||||
|
|
Q2 |
|
Q1 |
|
Q2 |
|
Change |
||||||||||
|
|
FY 2026 |
|
FY 2026 |
|
FY 2025 |
|
|
|
Y/Y |
||||||||
|
Net revenue |
$ |
665.5 |
|
|
$ |
533.8 |
|
|
$ |
402.2 |
|
|
24.7 |
% |
|
65.5 |
% |
|
GAAP gross margin |
|
36.1 |
% |
|
|
34.0 |
% |
|
|
24.8 |
% |
|
210 bps |
|
1,130 bps |
||
|
GAAP operating margin (loss) |
|
9.7 |
% |
|
|
1.3 |
% |
|
|
(12.8 |
)% |
|
840 bps |
|
2,250 bps |
||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Non-GAAP Results ($ in millions) |
||||||||||||||||
|
|
Q2 |
|
Q1 |
|
Q2 |
|
Change |
||||||||||
|
|
FY 2026 |
|
FY 2026 |
|
FY 2025 |
|
|
|
Y/Y |
||||||||
|
Net revenue |
$ |
665.5 |
|
|
$ |
533.8 |
|
|
$ |
402.2 |
|
|
24.7 |
% |
|
65.5 |
% |
|
Non-GAAP gross margin |
|
42.5 |
% |
|
|
39.4 |
% |
|
|
32.3 |
% |
|
310 bps |
|
1,020 bps |
||
|
Non-GAAP operating margin |
|
25.2 |
% |
|
|
18.7 |
% |
|
|
7.9 |
% |
|
650 bps |
|
1,730 bps |
||
|
|
Net Revenue by Product Type ($ in millions) |
||||||||||||||||
|
|
Q2 |
|
% of |
|
Q1 |
|
Q2 |
|
Change |
||||||||
|
|
FY 2026 |
|
Net Revenue |
|
FY 2026 |
|
FY 2025 |
|
|
|
Y/Y |
||||||
|
Components |
$ |
443.7 |
|
66.7 |
% |
|
$ |
379.2 |
|
$ |
263.7 |
|
17.0 |
% |
|
68.3 |
% |
|
Systems |
|
221.8 |
|
33.3 |
% |
|
|
154.6 |
|
|
138.5 |
|
43.5 |
% |
|
60.1 |
% |
|
Total |
$ |
665.5 |
|
100.0 |
% |
|
$ |
533.8 |
|
$ |
402.2 |
|
24.7 |
% |
|
65.5 |
% |
The tables above provide comparisons of quarterly results to prior periods, including sequential quarterly and year-over-year changes. A reconciliation between GAAP and non-GAAP measures is contained in this release under the section titled “Use of Non-GAAP Financial Measures.”
Business Outlook
-
Net revenue in the range of
$780 million to$830 million - Non-GAAP operating margin of 30.0% to 31.0%
-
Non-GAAP diluted earnings per share of
$2.15 to$2.35
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, acquisition related costs (income), integration related costs, restructuring and related charges (reversals), non-GAAP income tax reconciling adjustments, and other costs and contingencies unrelated to current and future operations are by their nature highly volatile and we have low visibility as to the range that may be incurred in the future.
Related Announcement and Conference Call
About
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These include statements regarding: our belief and expectations with respect to our markets, including the AI and cloud datacenter market and the broader networking market, demand for our products, revenue growth, growth drivers, revenue growth opportunities with respect to OCS and CPO, deliverables and revenue in connection with purchase orders, the leverage within our business model, our ability to deliver at scale, and our guidance with respect to future net revenue, non-GAAP diluted earnings per share, and non-GAAP operating 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
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 |
|
Six Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net revenue |
$ |
665.5 |
|
|
$ |
402.2 |
|
|
$ |
1,199.3 |
|
|
$ |
739.1 |
|
|
Cost of sales |
|
405.8 |
|
|
|
281.2 |
|
|
|
738.6 |
|
|
|
517.7 |
|
|
Amortization of acquired developed intangibles |
|
19.6 |
|
|
|
21.4 |
|
|
|
39.1 |
|
|
|
43.9 |
|
|
Gross profit |
|
240.1 |
|
|
|
99.6 |
|
|
|
421.6 |
|
|
|
177.5 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
|
Research and development |
|
80.1 |
|
|
|
74.2 |
|
|
|
161.5 |
|
|
|
148.5 |
|
|
Selling, general and administrative |
|
96.1 |
|
|
|
76.3 |
|
|
|
181.2 |
|
|
|
152.6 |
|
|
Restructuring and related charges (reversals) |
|
(0.4 |
) |
|
|
0.7 |
|
|
|
7.9 |
|
|
|
10.4 |
|
|
Total operating expenses |
|
175.8 |
|
|
|
151.2 |
|
|
|
350.6 |
|
|
|
311.5 |
|
|
Income (loss) from operations |
|
64.3 |
|
|
|
(51.6 |
) |
|
|
71.0 |
|
|
|
(134.0 |
) |
|
Escrow settlement |
|
27.5 |
|
|
|
— |
|
|
|
27.5 |
|
|
|
— |
|
|
Interest expense |
|
(6.3 |
) |
|
|
(5.6 |
) |
|
|
(12.0 |
) |
|
|
(11.1 |
) |
|
Other income, net |
|
11.0 |
|
|
|
14.9 |
|
|
|
15.2 |
|
|
|
23.6 |
|
|
Total other income, net |
|
32.2 |
|
|
|
9.3 |
|
|
|
30.7 |
|
|
|
12.5 |
|
|
Income (loss) before income taxes |
|
96.5 |
|
|
|
(42.3 |
) |
|
|
101.7 |
|
|
|
(121.5 |
) |
|
Income tax provision |
|
18.3 |
|
|
|
18.6 |
|
|
|
19.3 |
|
|
|
21.8 |
|
|
Net income (loss) |
$ |
78.2 |
|
|
$ |
(60.9 |
) |
|
$ |
82.4 |
|
|
$ |
(143.3 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) per share: |
|
|
|
|
|
|
|
||||||||
|
Basic |
$ |
1.10 |
|
|
$ |
(0.88 |
) |
|
$ |
1.17 |
|
|
$ |
(2.09 |
) |
|
Diluted |
$ |
0.89 |
|
|
$ |
(0.88 |
) |
|
$ |
0.99 |
|
|
$ |
(2.09 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Shares used to compute net income (loss) per share: |
|
|
|
|
|
|
|
||||||||
|
Basic |
|
71.1 |
|
|
|
68.9 |
|
|
|
70.7 |
|
|
|
68.6 |
|
|
Diluted |
|
87.8 |
|
|
|
68.9 |
|
|
|
83.1 |
|
|
|
68.6 |
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS (in millions, except per share data) (unaudited) |
|||||||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
ASSETS |
|
|
|
||||
|
Current assets: |
|
|
|
||||
|
Cash and cash equivalents |
$ |
657.7 |
|
|
$ |
520.7 |
|
|
Short-term investments |
|
497.6 |
|
|
|
356.4 |
|
|
Accounts receivable, net |
|
376.8 |
|
|
|
250.0 |
|
|
Inventories |
|
570.4 |
|
|
|
470.1 |
|
|
Prepayments and other current assets |
|
180.7 |
|
|
|
120.1 |
|
|
Total current assets |
|
2,283.2 |
|
|
|
1,717.3 |
|
|
Property, plant and equipment, net |
|
813.5 |
|
|
|
726.4 |
|
|
Operating lease right-of-use assets, net |
|
29.6 |
|
|
|
27.9 |
|
|
|
|
1,060.9 |
|
|
|
1,060.9 |
|
|
Other intangible assets, net |
|
396.7 |
|
|
|
465.1 |
|
|
Deferred tax asset |
|
206.1 |
|
|
|
210.3 |
|
|
Other non-current assets |
|
15.3 |
|
|
|
10.8 |
|
|
Total assets |
$ |
4,805.3 |
|
|
$ |
4,218.7 |
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
|
Current liabilities: |
|
|
|
||||
|
Accounts payable |
$ |
347.4 |
|
|
$ |
225.2 |
|
|
Accrued payroll and related expenses |
|
85.3 |
|
|
|
57.9 |
|
|
Accrued expenses |
|
39.2 |
|
|
|
34.6 |
|
|
Current portion of long-term debt |
|
3,240.2 |
|
|
|
10.6 |
|
|
Operating lease liabilities, current |
|
12.7 |
|
|
|
11.4 |
|
|
Other current liabilities |
|
42.8 |
|
|
|
53.1 |
|
|
Total current liabilities |
|
3,767.6 |
|
|
|
392.8 |
|
|
Long-term debt |
|
47.1 |
|
|
|
2,562.6 |
|
|
Operating lease liabilities, non-current |
|
22.7 |
|
|
|
23.6 |
|
|
Deferred tax liability |
|
5.6 |
|
|
|
7.2 |
|
|
Other non-current liabilities |
|
115.7 |
|
|
|
97.8 |
|
|
Total liabilities |
|
3,958.7 |
|
|
|
3,084.0 |
|
|
Stockholders’ equity: |
|
|
|
||||
|
Common stock, |
|
0.1 |
|
|
|
0.1 |
|
|
Additional paid-in capital |
|
1,615.9 |
|
|
|
1,986.8 |
|
|
Accumulated deficit |
|
(778.8 |
) |
|
|
(861.2 |
) |
|
Accumulated other comprehensive income |
|
9.4 |
|
|
|
9.0 |
|
|
Total stockholders’ equity |
|
846.6 |
|
|
|
1,134.7 |
|
|
Total liabilities and stockholders’ equity |
$ |
4,805.3 |
|
|
$ |
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 costs (income), (iii) integration related costs, (iv) amortization of acquired intangibles, (v) restructuring and related charges (reversals), (vi) foreign exchange (gains) losses, net, (vii) non-cash interest expense on convertible notes, (viii) intangible assets write-off, (ix) inducement expense on partial repurchase of 2026 Notes, (x) escrow settlement and related charges, (xi) non-GAAP income tax reconciling adjustments, and (xii) other charges or income related to non-recurring activities.
We utilize a long-term projected non-GAAP tax rate to compute our non-GAAP income tax provision. The long-term projected non-GAAP tax rate is based on a multi-year projection of our estimated annual GAAP income tax forecast, adjusted to account for the tax effect of non-GAAP pretax adjustments as well as the effects of significant non-recurring and period specific tax items. Our non-GAAP tax provision for fiscal year 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 MEASURES TO NON-GAAP MEASURES (in millions, except per share data) (unaudited) |
|||||||||||||||||||
|
|
|
|
|
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Gross profit on GAAP basis |
$ |
240.1 |
|
|
$ |
181.5 |
|
|
$ |
99.6 |
|
|
$ |
421.6 |
|
|
$ |
177.5 |
|
|
Stock-based compensation and related payroll taxes (1) |
|
13.3 |
|
|
|
9.7 |
|
|
|
9.2 |
|
|
|
23.0 |
|
|
|
18.9 |
|
|
Amortization of acquired intangibles |
|
19.6 |
|
|
|
19.5 |
|
|
|
21.4 |
|
|
|
39.1 |
|
|
|
43.9 |
|
|
Integration related costs |
|
— |
|
|
|
— |
|
|
|
1.1 |
|
|
|
— |
|
|
|
2.3 |
|
|
Acquisition-related warranty provision (4) |
|
9.8 |
|
|
|
— |
|
|
|
— |
|
|
|
9.8 |
|
|
|
— |
|
|
Other income, net |
|
(0.2 |
) |
|
|
(0.4 |
) |
|
|
(1.3 |
) |
|
|
(0.6 |
) |
|
|
(2.2 |
) |
|
Gross profit on non-GAAP basis |
$ |
282.6 |
|
|
$ |
210.3 |
|
|
$ |
130.0 |
|
|
$ |
492.9 |
|
|
$ |
240.4 |
|
|
Gross margin on non-GAAP basis |
|
42.5 |
% |
|
|
39.4 |
% |
|
|
32.3 |
% |
|
|
41.1 |
% |
|
|
32.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Research and development on GAAP basis |
$ |
80.1 |
|
|
$ |
81.4 |
|
|
$ |
74.2 |
|
|
$ |
161.5 |
|
|
$ |
148.5 |
|
|
Stock-based compensation and related payroll taxes (1) |
|
(9.8 |
) |
|
|
(12.0 |
) |
|
|
(11.4 |
) |
|
|
(21.8 |
) |
|
|
(20.7 |
) |
|
Amortization of acquired intangibles |
|
(0.4 |
) |
|
|
(0.4 |
) |
|
|
(0.4 |
) |
|
|
(0.8 |
) |
|
|
(0.8 |
) |
|
Intangible assets write-off |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1.9 |
) |
|
Research and development on non-GAAP basis |
$ |
69.9 |
|
|
$ |
69.0 |
|
|
$ |
62.4 |
|
|
$ |
138.9 |
|
|
$ |
125.1 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Selling, general and administrative on GAAP basis |
$ |
96.1 |
|
|
$ |
85.1 |
|
|
$ |
76.3 |
|
|
$ |
181.2 |
|
|
$ |
152.6 |
|
|
Stock-based compensation and related payroll taxes (1) |
|
(24.8 |
) |
|
|
(24.8 |
) |
|
|
(18.2 |
) |
|
|
(49.6 |
) |
|
|
(34.8 |
) |
|
Amortization of acquired intangibles |
|
(14.0 |
) |
|
|
(14.5 |
) |
|
|
(17.2 |
) |
|
|
(28.5 |
) |
|
|
(36.0 |
) |
|
Acquisition related costs (2) |
|
(0.4 |
) |
|
|
(1.3 |
) |
|
|
— |
|
|
|
(1.7 |
) |
|
|
— |
|
|
Integration related costs |
|
(1.3 |
) |
|
|
0.8 |
|
|
|
(2.0 |
) |
|
|
(0.5 |
) |
|
|
(4.2 |
) |
|
Other charges, net (6) |
|
(10.6 |
) |
|
|
(3.8 |
) |
|
|
(3.0 |
) |
|
|
(14.4 |
) |
|
|
(4.0 |
) |
|
Selling, general and administrative on non-GAAP basis |
$ |
45.0 |
|
|
$ |
41.5 |
|
|
$ |
35.9 |
|
|
$ |
86.5 |
|
|
$ |
73.6 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) from operations on GAAP basis |
$ |
64.3 |
|
|
$ |
6.7 |
|
|
$ |
(51.6 |
) |
|
$ |
71.0 |
|
|
$ |
(134.0 |
) |
|
Stock-based compensation and related payroll taxes (1) |
|
47.9 |
|
|
|
46.5 |
|
|
|
38.8 |
|
|
|
94.4 |
|
|
|
74.4 |
|
|
Amortization of acquired intangibles |
|
34.0 |
|
|
|
34.4 |
|
|
|
39.0 |
|
|
|
68.4 |
|
|
|
80.7 |
|
|
Acquisition related costs (2) |
|
0.4 |
|
|
|
1.3 |
|
|
|
— |
|
|
|
1.7 |
|
|
|
— |
|
|
Integration related costs |
|
1.3 |
|
|
|
(0.8 |
) |
|
|
3.1 |
|
|
|
0.5 |
|
|
|
6.5 |
|
|
Restructuring and related charges (reversals) (3) |
|
(0.4 |
) |
|
|
8.3 |
|
|
|
0.7 |
|
|
|
7.9 |
|
|
|
10.4 |
|
|
Intangible assets write-off |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1.9 |
|
|
Acquisition-related warranty provision (4) |
|
9.8 |
|
|
|
0 |
|
|
|
— |
|
|
|
9.8 |
|
|
|
— |
|
|
Other charges, net (6) |
|
10.4 |
|
|
|
3.4 |
|
|
|
1.7 |
|
|
|
13.8 |
|
|
|
1.8 |
|
|
Income from operations on non-GAAP basis |
$ |
167.7 |
|
|
$ |
99.8 |
|
|
$ |
31.7 |
|
|
$ |
267.5 |
|
|
$ |
41.7 |
|
|
Operating margin on non-GAAP basis |
|
25.2 |
% |
|
|
18.7 |
% |
|
|
7.9 |
% |
|
|
22.3 |
% |
|
|
5.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Other income (expense), net on GAAP basis |
$ |
32.2 |
|
|
$ |
(1.5 |
) |
|
$ |
9.3 |
|
|
$ |
30.7 |
|
|
$ |
12.5 |
|
|
Acquisition related income (2) |
|
(1.8 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1.8 |
) |
|
|
— |
|
|
Escrow settlement (4) |
|
(27.5 |
) |
|
|
— |
|
|
|
— |
|
|
|
(27.5 |
) |
|
|
— |
|
|
Inducement expense (5) |
|
— |
|
|
|
5.9 |
|
|
|
— |
|
|
|
5.9 |
|
|
|
— |
|
|
Foreign exchange (gains) losses, net |
|
0.6 |
|
|
|
(1.5 |
) |
|
|
(5.9 |
) |
|
|
(0.9 |
) |
|
|
(5.2 |
) |
|
Non-cash interest expense on convertible notes |
|
1.1 |
|
|
|
0.8 |
|
|
|
0.8 |
|
|
|
1.9 |
|
|
|
1.5 |
|
|
Other income, net on non-GAAP basis |
$ |
4.6 |
|
|
$ |
3.7 |
|
|
$ |
4.2 |
|
|
$ |
8.3 |
|
|
$ |
8.8 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) before income taxes on GAAP basis |
$ |
96.5 |
|
|
$ |
5.2 |
|
|
$ |
(42.3 |
) |
|
$ |
101.7 |
|
|
$ |
(121.5 |
) |
|
Stock-based compensation and related payroll taxes (1) |
|
47.9 |
|
|
|
46.5 |
|
|
|
38.8 |
|
|
|
94.4 |
|
|
|
74.4 |
|
|
Acquisition related costs (income), net (2) |
|
(1.4 |
) |
|
|
1.3 |
|
|
|
— |
|
|
|
(0.1 |
) |
|
|
— |
|
|
Integration related costs |
|
1.3 |
|
|
|
(0.8 |
) |
|
|
3.1 |
|
|
|
0.5 |
|
|
|
6.5 |
|
|
Amortization of acquired intangibles |
|
34.0 |
|
|
|
34.4 |
|
|
|
39.0 |
|
|
|
68.4 |
|
|
|
80.7 |
|
|
Restructuring and related charges (reversals) (3) |
|
(0.4 |
) |
|
|
8.3 |
|
|
|
0.7 |
|
|
|
7.9 |
|
|
|
10.4 |
|
|
Escrow settlement (4) |
|
(27.5 |
) |
|
|
— |
|
|
|
— |
|
|
|
(27.5 |
) |
|
|
— |
|
|
Acquisition-related warranty provision (4) |
|
9.8 |
|
|
|
— |
|
|
|
— |
|
|
|
9.8 |
|
|
|
— |
|
|
Inducement expense (5) |
|
— |
|
|
|
5.9 |
|
|
|
— |
|
|
|
5.9 |
|
|
|
— |
|
|
Intangible assets write-off |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1.9 |
|
|
Foreign exchange (gains) losses, net |
|
0.6 |
|
|
|
(1.5 |
) |
|
|
(5.9 |
) |
|
|
(0.9 |
) |
|
|
(5.2 |
) |
|
Non-cash interest expense on convertible notes |
|
1.1 |
|
|
|
0.8 |
|
|
|
0.8 |
|
|
|
1.9 |
|
|
|
1.5 |
|
|
Other charges, net (6) |
|
10.4 |
|
|
|
3.4 |
|
|
|
1.7 |
|
|
|
13.8 |
|
|
|
1.8 |
|
|
Income before income taxes on non-GAAP basis |
$ |
172.3 |
|
|
$ |
103.5 |
|
|
$ |
35.9 |
|
|
$ |
275.8 |
|
|
$ |
50.5 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income tax provision on GAAP basis |
$ |
18.3 |
|
|
$ |
1.0 |
|
|
$ |
18.6 |
|
|
$ |
19.3 |
|
|
$ |
21.8 |
|
|
Non-GAAP income tax reconciling adjustments |
|
10.1 |
|
|
|
16.1 |
|
|
|
(12.7 |
) |
|
|
26.2 |
|
|
|
(13.5 |
) |
|
Income tax provision on non-GAAP basis |
$ |
28.4 |
|
|
$ |
17.1 |
|
|
$ |
5.9 |
|
|
$ |
45.5 |
|
|
$ |
8.3 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss) on GAAP basis |
$ |
78.2 |
|
|
$ |
4.2 |
|
|
$ |
(60.9 |
) |
|
$ |
82.4 |
|
|
$ |
(143.3 |
) |
|
Stock-based compensation and related payroll taxes (1) |
|
47.9 |
|
|
|
46.5 |
|
|
|
38.8 |
|
|
|
94.4 |
|
|
|
74.4 |
|
|
Acquisition related costs (income), net (2) |
|
(1.4 |
) |
|
|
1.3 |
|
|
|
— |
|
|
|
(0.1 |
) |
|
|
— |
|
|
Integration related costs |
|
1.3 |
|
|
|
(0.8 |
) |
|
|
3.1 |
|
|
|
0.5 |
|
|
|
6.5 |
|
|
Amortization of acquired intangibles |
|
34.0 |
|
|
|
34.4 |
|
|
|
39.0 |
|
|
|
68.4 |
|
|
|
80.7 |
|
|
Restructuring and related charges (reversals) (3) |
|
(0.4 |
) |
|
|
8.3 |
|
|
|
0.7 |
|
|
|
7.9 |
|
|
|
10.4 |
|
|
Intangible assets write-off |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1.9 |
|
|
Escrow settlement (4) |
|
(27.5 |
) |
|
|
— |
|
|
|
— |
|
|
|
(27.5 |
) |
|
|
— |
|
|
Acquisition-related warranty provision (4) |
|
9.8 |
|
|
|
— |
|
|
|
— |
|
|
|
9.8 |
|
|
|
— |
|
|
Inducement expense (5) |
|
— |
|
|
|
5.9 |
|
|
|
— |
|
|
|
5.9 |
|
|
|
— |
|
|
Foreign exchange (gains) losses, net |
|
0.6 |
|
|
|
(1.5 |
) |
|
|
(5.9 |
) |
|
|
(0.9 |
) |
|
|
(5.2 |
) |
|
Non-cash interest expense on convertible notes |
|
1.1 |
|
|
|
0.8 |
|
|
|
0.8 |
|
|
|
1.9 |
|
|
|
1.5 |
|
|
Non-GAAP income tax reconciling adjustments |
|
(10.1 |
) |
|
|
(16.1 |
) |
|
|
12.7 |
|
|
|
(26.2 |
) |
|
|
13.5 |
|
|
Other charges, net (6) |
|
10.4 |
|
|
|
3.4 |
|
|
|
1.7 |
|
|
|
13.8 |
|
|
|
1.8 |
|
|
Net income on non-GAAP basis |
$ |
143.9 |
|
|
$ |
86.4 |
|
|
$ |
30.0 |
|
|
$ |
230.3 |
|
|
$ |
42.2 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income per share on non-GAAP basis |
$ |
1.67 |
|
|
$ |
1.10 |
|
|
$ |
0.42 |
|
|
$ |
2.80 |
|
|
$ |
0.60 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Shares used in per share calculation - diluted on GAAP basis |
|
87.8 |
|
|
|
78.3 |
|
|
|
68.9 |
|
|
|
83.1 |
|
|
|
68.6 |
|
|
Non-GAAP adjustment (7) |
|
(1.7 |
) |
|
|
— |
|
|
|
2.7 |
|
|
|
(0.9 |
) |
|
|
1.8 |
|
|
Shares used in per share calculation - diluted on non-GAAP basis |
|
86.1 |
|
|
|
78.3 |
|
|
|
71.6 |
|
|
|
82.2 |
|
|
|
70.4 |
|
(1) Stock-based compensation and related payroll taxes for the three and six months ended
(2) Acquisition related costs (income), net for the three and six months ended
(3) During the three months ended
(4) During the three months ended
(5) Inducement expense on the partial repurchase of our 2026 Notes for the six months ended
(6) Other charges, net for the three and six months ended
(7) The adjustment for the three and six months ended
|
RECONCILIATION OF GAAP NET INCOME TO ADJUSTED EBITDA (in millions, except per share data) (unaudited) |
|||||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
GAAP net income (loss) |
$ |
78.2 |
|
|
$ |
4.2 |
|
|
$ |
(60.9 |
) |
|
$ |
82.4 |
|
|
$ |
(143.3 |
) |
|
Other income (expense), net |
|
(32.2 |
) |
|
|
1.5 |
|
|
|
(9.3 |
) |
|
|
(30.7 |
) |
|
|
(12.5 |
) |
|
Income tax provision |
|
18.3 |
|
|
|
1.0 |
|
|
|
18.6 |
|
|
|
19.3 |
|
|
|
21.8 |
|
|
Depreciation |
|
30.6 |
|
|
|
27.8 |
|
|
|
25.9 |
|
|
|
58.4 |
|
|
|
52.9 |
|
|
Amortization of acquired intangibles |
|
34.0 |
|
|
|
34.4 |
|
|
|
39.0 |
|
|
|
68.4 |
|
|
|
80.7 |
|
|
EBITDA |
|
128.9 |
|
|
|
68.9 |
|
|
|
13.3 |
|
|
|
197.8 |
|
|
|
(0.4 |
) |
|
Restructuring and related charges (reversals) |
|
(0.4 |
) |
|
|
8.3 |
|
|
|
0.7 |
|
|
|
7.9 |
|
|
|
10.4 |
|
|
Stock-based compensation and related payroll taxes |
|
47.9 |
|
|
|
46.5 |
|
|
|
38.8 |
|
|
|
94.4 |
|
|
|
74.4 |
|
|
Acquisition related costs |
|
0.4 |
|
|
|
1.3 |
|
|
|
— |
|
|
|
1.7 |
|
|
|
— |
|
|
Acquisition-related warranty provision |
|
9.8 |
|
|
|
— |
|
|
|
— |
|
|
|
9.8 |
|
|
|
— |
|
|
Integration related costs |
|
1.3 |
|
|
|
(0.8 |
) |
|
|
3.1 |
|
|
|
0.5 |
|
|
|
6.5 |
|
|
Intangible asset write-off |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1.9 |
|
|
Other charges, net |
|
10.4 |
|
|
|
3.4 |
|
|
|
1.7 |
|
|
|
13.8 |
|
|
|
1.8 |
|
|
Adjusted EBITDA |
$ |
198.3 |
|
|
$ |
127.6 |
|
|
$ |
57.6 |
|
|
$ |
325.9 |
|
|
$ |
94.6 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260203485041/en/
Investors:
Media:
Source: