Financial News

Sensata Technologies Reports Second Quarter 2025 Financial Results

Sensata Technologies (NYSE: ST) today announced financial results for its second quarter ended June 30, 2025.

“Our back-to-basics approach continues to deliver. We are building resiliency in our business and we are pleased to report a strong second quarter where we exceeded our revenue and earnings commitments and significantly improved our free cash flow," said Stephan von Schuckmann, Chief Executive Officer of Sensata.

Operating Results - Second Quarter

Operating results for the second quarter of 2025 compared to the second 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 $943.4 million, a decrease of $92.2 million, or 8.9%, compared to $1,035.5 million in the second quarter of 2024, due primarily to previously disclosed divestitures and product lifecycle management actions.

Operating income:

  • Operating income was $138.1 million, or 14.6% of revenue, an increase of $8.1 million, or 6.2%, compared to operating income of $129.9 million, or 12.5% of revenue, in the second quarter of 2024.
  • Adjusted operating income was $179.1 million, or 19.0% of revenue, a decrease of $17.6 million, or 8.9%, compared to adjusted operating income of $196.7 million, or 19.0% of revenue, in the second quarter of 2024.

Earnings per share:

  • Earnings per share was $0.41, a decrease of $0.06, or 12.8%, compared to earnings per share of $0.47 in the second quarter of 2024.
  • Adjusted earnings per share was $0.87, a decrease of $0.05, or 5.4%, compared to adjusted earnings per share of $0.92 in the second quarter of 2024 due primarily to previously disclosed divestitures and product lifecycle management actions.

Sensata generated free cash flow of $115.5 million in the second quarter of 2025, and ended the quarter with $661.8 million of cash on hand.

During the second quarter of 2025, Sensata returned approximately $37.7 million to shareholders, including $20.1 million of share repurchases and $17.6 million in quarterly dividends of $0.12 per share paid on May 28, 2025.

Operating Results - Six Months

Operating results for the six months ended June 30, 2025 compared to the six months ended June 30, 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 $1,854.6 million, a decrease of $187.6 million, or 9.2%, compared to $2,042.2 million in the six months ended June 30, 2024, due primarily to previously disclosed divestitures and product lifecycle management actions.

Operating income:

  • Operating income was $260.3 million, or 14.0% of revenue, a decrease of $14.5 million, or 5.3%, compared to operating income of $274.7 million, or 13.5% of revenue, in the six months ended June 30, 2024.
  • Adjusted operating income was $345.6 million, or 18.6% of revenue, a decrease of $39.6 million, or 10.3%, compared to adjusted operating income of $385.2 million, or 18.9% of revenue, in the six months ended June 30, 2024.

Earnings per share:

  • Earnings per share was $0.88, a decrease of $0.10, or 10.2%, compared to earnings per share of $0.98 in the six months ended June 30, 2024.
  • Adjusted earnings per share was $1.65, a decrease of $0.16, or 8.8%, compared to adjusted earnings per share of $1.81 in the six months ended June 30, 2024.

Sensata generated free cash flow of $202.1 million in the six months ended June 30, 2025.

During the first six months of 2025, Sensata returned approximately $156.1 million to shareholders including $35.5 million through its quarterly dividend, and $120.6 million of repurchased shares.

Guidance

For the third quarter of 2025, Sensata expects revenue of $900 to $930 million, inclusive of recovery of tariff costs, and adjusted EPS of $0.81 to $0.87.

Q3-2025 Guidance

 

 

 

$ in millions, except EPS

Q3-25 Guidance

Q2-25

Q/Q Change

Revenue

$900 - $930

$943.4

(5%) - (1%)

Adjusted Operating Income

$171 - $179

$179.1

(5%) - 0%

Adj. Operating Margin

19.0% - 19.2%

19.0%

0 bps - 20 bps

Adjusted Net Income

$119 - $127

$127.3

(7%) - 0%

Adjusted EPS

$0.81 - $0.87

$0.87

(7%) - 0%

  • Revenue includes approximately $15 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 $15 million of expected tariff revenue would be offset by $15 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 19.3% - 19.5%.
  • Tariff expectations included in guidance reflect trade policies in effect as of July 28, 2025.

Conference Call and Webcast

Sensata will conduct a conference call today at 5:00 p.m. Eastern Time to discuss its second quarter 2025 financial results and its outlook for the third quarter of 2025. The dial-in numbers for the call are 1-844-784-1726 or 1-412-380-7411. Callers should reference the "Sensata Technologies Q2 2025 Financial Results Conference Call." A live webcast of the conference call will also be available on the investor relations page of Sensata’s website at http://investors.sensata.com. Additionally, a replay of the call will be available until August 5, 2025. To access the replay, dial 1-877-344-7529 or 1-412-317-0088 and enter confirmation code: 6677952.

About Sensata Technologies

Sensata Technologies is a global industrial technology company striving to create a safer, cleaner, more efficient and electrified world. Through its broad portfolio of mission-critical sensors, electrical protection components and sensor-rich solutions, Sensata helps its customers address increasingly complex engineering and operating performance requirements. With more than 18,000 employees and global operations in 14 countries, Sensata serves customers in the automotive, heavy vehicle & off-road, industrial, and aerospace markets. Learn more at www.sensata.com and follow Sensata on LinkedIn, Facebook, X and Instagram.

Non-GAAP Financial Measures

We supplement the reporting of our financial information determined in accordance with U.S. generally accepted accounting principles (“GAAP”) with certain non-GAAP financial measures. We use these non-GAAP financial measures internally to make operating and strategic decisions, including the preparation of our annual operating plan, evaluation of our overall business performance, and as a factor in determining compensation for certain employees. We believe presenting non-GAAP financial measures is useful for period-over-period comparisons of underlying business trends and our ongoing business performance. We also believe presenting these non-GAAP measures provides additional transparency into how management evaluates the business.

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 U.S. GAAP. In addition, our non-GAAP financial measures may not be the same as, or comparable to, similar non-GAAP measures presented by other companies.

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 U.S. GAAP, excluding certain non-GAAP adjustments which are detailed in the accompanying reconciliation tables. Adjusted EPS is calculated by dividing adjusted net income (or loss) by the number of diluted weighted-average ordinary shares outstanding in the period. We believe that these measures are useful to investors and management in understanding our ongoing operations and in analysis of ongoing operating trends.

Adjusted operating income (or loss) is defined as operating income (or loss), determined in accordance with U.S. GAAP, excluding certain non-GAAP adjustments which are detailed in the accompanying reconciliation tables. Adjusted operating margin is calculated by dividing adjusted operating income (or loss) by net revenue. We believe that these measures are useful to investors and management in understanding our ongoing operations and in analysis of ongoing operating trends.

Free cash flow is defined as net cash provided by operating activities less additions to property, plant and equipment and capitalized software. 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 U.S. GAAP, excluding the period-over-period impact of foreign exchange rate differences as well as the net impact of material acquisitions and divestitures and product life-cycle management for the 12-month period following the respective transaction date(s). We believe that this measure is useful to investors and management in understanding our ongoing operations and in analysis of ongoing operating trends.

Adjusted EBITDA is defined as net income (or loss), determined in accordance with U.S. GAAP, excluding interest expense, interest income, and provision for (or benefit from) income taxes, depreciation expense, amortization of intangible assets, and the following non-GAAP adjustments, if applicable: (1) restructuring related and other, (2) financing and other transaction costs, and (3) other, net. We believe that this measure is useful to investors and management in understanding our ongoing operations and in analysis of ongoing operating trends.

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, megatrends, 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, adverse conditions or competition in the industries upon which we are dependent, intellectual property, product liability, warranty, and recall claims, public health crisis, market acceptance of new product introductions and product innovations, labor disruptions or increased labor costs, changes in existing environmental or safety laws, regulations, and programs, and the impact of our recently reported cybersecurity incident or other incidents that may occur in the future.

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 United States Securities and Exchange Commission. All such forward-looking statements speak only as of the date they are made, and we do not undertake any obligation to update these statements other than as required by law.

SENSATA TECHNOLOGIES HOLDING PLC

Condensed Consolidated Statements of Operations

(In thousands, except per share amounts)

(Unaudited)

 

 

For the three months ended June 30,

 

For the six months ended June 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net revenue

 

$

943,384

 

 

$

1,035,535

 

 

$

1,854,639

 

 

$

2,042,244

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

Cost of revenue

 

 

657,104

 

 

 

724,414

 

 

 

1,295,771

 

 

 

1,413,674

 

Research and development

 

 

32,589

 

 

 

45,325

 

 

 

69,398

 

 

 

90,639

 

Selling, general and administrative

 

 

87,833

 

 

 

93,273

 

 

 

173,859

 

 

 

181,319

 

Amortization of intangible assets

 

 

21,184

 

 

 

39,085

 

 

 

41,761

 

 

 

77,600

 

Restructuring and other charges, net

 

 

6,612

 

 

 

3,491

 

 

 

13,592

 

 

 

4,273

 

Total operating costs and expenses

 

 

805,322

 

 

 

905,588

 

 

 

1,594,381

 

 

 

1,767,505

 

Operating income

 

 

138,062

 

 

 

129,947

 

 

 

260,258

 

 

 

274,739

 

Interest expense

 

 

(37,679

)

 

 

(40,863

)

 

 

(75,652

)

 

 

(79,258

)

Interest income

 

 

4,467

 

 

 

5,802

 

 

 

8,757

 

 

 

9,540

 

Other, net

 

 

930

 

 

 

4,097

 

 

 

3,058

 

 

 

(7,447

)

Income before taxes

 

 

105,780

 

 

 

98,983

 

 

 

196,421

 

 

 

197,574

 

Provision for income taxes

 

 

45,112

 

 

 

27,280

 

 

 

65,834

 

 

 

49,850

 

Net income

 

$

60,668

 

 

$

71,703

 

 

$

130,587

 

 

$

147,724

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

Basic

 

$

0.41

 

 

$

0.48

 

 

$

0.89

 

 

$

0.98

 

Diluted

 

$

0.41

 

 

$

0.47

 

 

$

0.88

 

 

$

0.98

 

 

 

 

 

 

 

 

 

 

Weighted-average ordinary shares outstanding:

 

 

 

 

 

 

Basic

 

 

146,209

 

 

 

150,845

 

 

 

147,354

 

 

 

150,663

 

Diluted

 

 

146,509

 

 

 

151,129

 

 

 

147,663

 

 

 

151,025

 

SENSATA TECHNOLOGIES HOLDING PLC

Condensed Consolidated Balance Sheets

(In thousands)

(Unaudited)

 

 

June 30,

2025

 

December 31,

2024

Assets

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

661,777

 

$

593,670

Accounts receivable, net of allowances

 

 

785,192

 

 

660,180

Inventories

 

 

636,021

 

 

614,455

Prepaid expenses and other current assets

 

 

157,030

 

 

158,934

Total current assets

 

 

2,240,020

 

 

2,027,239

Property, plant and equipment, net

 

 

806,003

 

 

821,653

Goodwill

 

 

3,383,845

 

 

3,383,800

Other intangible assets, net

 

 

453,582

 

 

492,878

Deferred income tax assets

 

 

279,301

 

 

288,189

Other assets

 

 

107,321

 

 

129,505

Total assets

 

$

7,270,072

 

$

7,143,264

 

 

 

 

 

Liabilities and shareholders' equity

 

 

 

 

Current liabilities:

 

 

 

 

Current portion of long-term debt and finance lease obligations

 

$

2,156

 

$

2,414

Accounts payable

 

 

469,863

 

 

362,186

Income taxes payable

 

 

41,246

 

 

29,417

Accrued expenses and other current liabilities

 

 

313,847

 

 

317,341

Total current liabilities

 

 

827,112

 

 

711,358

Deferred income tax liabilities

 

 

241,090

 

 

235,689

Pension and other post-retirement benefit obligations

 

 

31,298

 

 

27,910

Finance lease obligations, less current portion

 

 

19,968

 

 

20,984

Long-term debt, net

 

 

3,178,457

 

 

3,176,098

Other long-term liabilities

 

 

91,936

 

 

80,782

Total liabilities

 

 

4,389,861

 

 

4,252,821

Total shareholders' equity

 

 

2,880,211

 

 

2,890,443

Total liabilities and shareholders' equity

 

$

7,270,072

 

$

7,143,264

SENSATA TECHNOLOGIES HOLDING PLC

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

 

For the six months ended June 30,

 

 

 

2025

 

 

 

2024

 

Cash flows from operating activities:

 

 

 

 

Net income

 

$

130,587

 

 

$

147,724

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

Depreciation

 

 

74,300

 

 

 

67,016

 

Amortization of debt issuance costs

 

 

2,359

 

 

 

3,193

 

Loss on sale of business

 

 

3,916

 

 

 

 

Share-based compensation

 

 

11,367

 

 

 

11,944

 

Amortization of intangible assets

 

 

41,761

 

 

 

77,600

 

Deferred income taxes

 

 

17,267

 

 

 

6,056

 

Loss on equity investments, net

 

 

 

 

 

14,306

 

Other non-cash loss/(gain), net

 

 

15,819

 

 

 

(9,862

)

Changes in operating assets and liabilities, net of effects of divestitures

 

 

(37,273

)

 

 

(68,034

)

Net cash provided by operating activities

 

 

260,103

 

 

 

249,943

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

Additions to property, plant and equipment and capitalized software

 

 

(57,960

)

 

 

(87,188

)

Proceeds from the sale of business, net of cash sold

 

 

25,635

 

 

 

 

Other

 

 

(1,281

)

 

 

1,994

 

Net cash used in investing activities

 

 

(33,606

)

 

 

(85,194

)

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

Proceeds from exercise of stock options and issuance of ordinary shares

 

 

 

 

 

4,605

 

Payment of employee restricted stock tax withholdings

 

 

(3,512

)

 

 

(6,980

)

Proceeds from borrowings on debt

 

 

 

 

 

500,000

 

Payments on debt

 

 

(1,208

)

 

 

(566

)

Dividends paid

 

 

(35,456

)

 

 

(36,148

)

Payments to repurchase ordinary shares

 

 

(120,600

)

 

 

(10,052

)

Purchase of noncontrolling interest in joint venture

 

 

 

 

 

(79,393

)

Payments of debt financing costs

 

 

 

 

 

(6,376

)

Net cash (used in)/provided by financing activities

 

 

(160,776

)

 

 

365,090

 

Effect of exchange rate changes on cash and cash equivalents

 

 

2,386

 

 

 

(4,891

)

Net change in cash and cash equivalents

 

 

68,107

 

 

 

524,948

 

Cash and cash equivalents, beginning of year

 

 

593,670

 

 

 

508,104

 

Cash and cash equivalents, end of period

 

$

661,777

 

 

$

1,033,052

 

Segment Performance (Unaudited)

 

 

For the three months ended June 30,

 

For the six months ended June 30,

$ in 000s

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Performance Sensing

 

 

 

 

 

 

 

 

Revenue

 

$

652,225

 

 

$

723,921

 

 

$

1,302,641

 

 

$

1,437,239

 

Operating income

 

$

146,876

 

 

$

161,408

 

 

$

289,752

 

 

$

330,376

 

% of Performance Sensing revenue

 

22.5%

 

22.3%

 

22.2%

 

23.0%

 

 

 

 

 

 

 

 

 

Sensing Solutions

 

 

 

 

 

 

 

 

Revenue

 

$

291,159

 

 

$

268,071

 

 

$

551,998

 

 

$

525,910

 

Operating income

 

$

88,036

 

 

$

79,675

 

 

$

164,102

 

 

$

151,969

 

% of Sensing Solutions revenue

 

30.2%

 

29.7%

 

29.7%

 

28.9%

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

Revenue

 

$

 

 

$

43,543

 

 

$

 

 

$

79,095

 

Operating income

 

$

 

 

$

9,204

 

 

$

 

 

$

15,985

 

% of Other revenue

 

0.0%

 

21.1%

 

0.0%

 

20.2%

Revenue by Business, Geography, and End Market (Unaudited)

(percent of total revenue)

 

For the three months ended June 30,

 

For the six months ended June 30,

 

 

2025

 

2024

 

2025

 

2024

Performance Sensing

 

69.1

%

 

69.9

%

 

70.2

%

 

70.4

%

Sensing Solutions

 

30.9

%

 

25.9

%

 

29.8

%

 

25.8

%

Other

 

%

 

4.2

%

 

%

 

3.8

%

Total

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

(percent of total revenue)

 

For the three months ended June 30,

 

For the six months ended June 30,

 

 

2025

 

2024

 

2025

 

2024

Americas

 

40.3

%

 

44.3

%

 

40.6

%

 

43.5

%

Europe

 

28.1

%

 

26.8

%

 

27.9

%

 

27.5

%

Asia/Rest of World

 

31.6

%

 

28.9

%

 

31.5

%

 

29.0

%

Total

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

(percent of total revenue)

 

For the three months ended June 30,

 

For the six months ended June 30,

 

 

2025

 

2024

 

2025

 

2024

Automotive

 

55.9

%

 

55.6

%

 

57.1

%

 

55.8

%

Heavy vehicle and off-road

 

17.3

%

 

18.2

%

 

17.2

%

 

18.5

%

Industrial

 

17.2

%

 

13.6

%

 

16.2

%

 

13.5

%

HVAC (1)

 

4.6

%

 

4.0

%

 

4.4

%

 

3.9

%

Aerospace

 

5.0

%

 

4.4

%

 

5.1

%

 

4.5

%

All other

 

%

 

4.2

%

 

%

 

3.8

%

Total

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

(1) Heating, ventilation and air conditioning.

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 U.S. GAAP financial measure. Amounts presented in these tables may not appear to recalculate due to the effect of rounding.

Operating income and margin, income tax, net income, and earnings per share

($ in thousands, except per share amounts)

For the three months ended June 30, 2025

 

Operating

Income

 

Operating

Margin

 

Income

Taxes

 

Net

Income

 

Diluted

EPS

Reported (GAAP)

$

138,062

 

14.6

%

 

$

45,112

 

 

$

60,668

 

 

$

0.41

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

Restructuring related and other

 

16,253

 

1.7

%

 

 

(627

)

 

 

15,626

 

 

 

0.11

 

Financing and other transaction costs

 

3,574

 

0.4

%

 

 

63

 

 

 

3,637

 

 

 

0.02

 

Amortization of intangible assets

 

21,184

 

2.2

%

 

 

 

 

 

21,184

 

 

 

0.14

 

Amortization of debt issuance costs

 

 

%

 

 

 

 

 

1,179

 

 

 

0.01

 

Other, net

 

 

%

 

 

(69

)

 

 

(999

)

 

 

(0.01

)

Deferred taxes and other tax related

 

 

%

 

 

26,025

 

 

 

26,025

 

 

 

0.18

 

Total adjustments

 

41,011

 

4.3

%

 

 

25,392

 

 

 

66,652

 

 

 

0.45

 

Adjusted (non-GAAP)

$

179,073

 

19.0

%

 

$

19,720

 

 

$

127,320

 

 

$

0.87

 

($ in thousands, except per share amounts)

For the three months ended June 30, 2024

 

Operating

Income

 

Operating

Margin

 

Income

Tax

 

Net

Income

 

Diluted

EPS

Reported (GAAP)

$

129,947

 

12.5

%

 

$

27,280

 

 

$

71,703

 

 

$

0.47

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

Restructuring related and other

 

26,702

 

2.6

%

 

 

(788

)

 

 

25,914

 

 

 

0.17

 

Financing and other transaction costs

 

2,715

 

0.3

%

 

 

(971

)

 

 

1,744

 

 

 

0.01

 

Amortization of intangible assets

 

37,308

 

3.6

%

 

 

 

 

 

37,308

 

 

 

0.25

 

Amortization of debt issuance costs

 

 

%

 

 

 

 

 

1,631

 

 

 

0.01

 

Other, net

 

 

%

 

 

924

 

 

 

(3,173

)

 

 

(0.02

)

Deferred taxes and other tax related

 

 

%

 

 

4,160

 

 

 

4,160

 

 

 

0.03

 

Total adjustments

 

66,725

 

6.4

%

 

 

3,325

 

 

 

67,584

 

 

 

0.45

 

Adjusted (non-GAAP)

$

196,672

 

19.0

%

 

$

23,955

 

 

$

139,287

 

 

$

0.92

 

($ in thousands, except per share amounts)

For the six months ended June 30, 2025

 

Operating

Income

 

Operating

Margin

 

Income

Tax

 

Net

Income

 

Diluted

EPS

Reported (GAAP)

$

260,258

 

14.0

%

 

$

65,834

 

 

$

130,587

 

 

$

0.88

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

Restructuring related and other

 

34,569

 

1.9

%

 

 

946

 

 

 

35,515

 

 

 

0.24

 

Financing and other transaction costs

 

9,016

 

0.5

%

 

 

63

 

 

 

9,079

 

 

 

0.06

 

Amortization of intangible assets

 

41,761

 

2.3

%

 

 

 

 

 

41,761

 

 

 

0.28

 

Amortization of debt issuance costs

 

 

%

 

 

 

 

 

2,359

 

 

 

0.02

 

Other, net

 

 

%

 

 

(558

)

 

 

(3,616

)

 

 

(0.02

)

Deferred taxes and other tax related

 

 

%

 

 

28,259

 

 

 

28,259

 

 

 

0.19

 

Total adjustments

 

85,346

 

4.6

%

 

 

28,710

 

 

 

113,357

 

 

 

0.77

 

Adjusted (non-GAAP)

$

345,604

 

18.6

%

 

$

37,124

 

 

$

243,944

 

 

$

1.65

 

($ in thousands, except per share amounts)

For the six months ended June 30, 2024

 

Operating

Income

 

Operating

Margin

 

Income

Tax

 

Net

Income

 

Diluted

EPS

Reported (GAAP)

$

274,739

 

13.5

%

 

$

49,850

 

 

$

147,724

 

$

0.98

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

Restructuring related and other

 

28,721

 

1.4

%

 

 

(1,209

)

 

 

27,512

 

 

0.18

Financing and other transaction costs

 

7,317

 

0.4

%

 

 

(1,177

)

 

 

6,140

 

 

0.04

Amortization of intangible assets

 

74,435

 

3.6

%

 

 

 

 

 

74,435

 

 

0.49

Amortization of debt issuance costs

 

 

%

 

 

 

 

 

3,193

 

 

0.02

Other, net

 

 

%

 

 

1,368

 

 

 

8,815

 

 

0.06

Deferred taxes and other tax related

 

 

%

 

 

5,446

 

 

 

5,446

 

 

0.04

Total adjustments

 

110,473

 

5.4

%

 

 

4,428

 

 

 

125,541

 

 

0.83

Adjusted (non-GAAP)

$

385,212

 

18.9

%

 

$

45,422

 

 

$

273,265

 

$

1.81

Non-GAAP adjustments by location in statements of operations

(in thousands)

For the three months ended June 30,

 

 

For the six months ended June 30,

 

 

2025

 

 

 

 

2024

 

 

 

 

2025

 

 

 

2024

Cost of revenue

$

5,947

 

 

 

$

14,820

 

 

 

$

11,571

 

 

 

$

15,974

Selling, general and administrative

 

7,268

 

 

 

 

11,106

 

 

 

 

18,422

 

 

 

 

15,791

Amortization of intangible assets

 

21,184

 

 

 

 

37,308

 

 

 

 

41,761

 

 

 

 

74,435

Restructuring and other charges, net

 

6,612

 

 

 

 

3,491

 

 

 

 

13,592

 

 

 

 

4,273

Operating income adjustments

 

41,011

 

 

 

 

66,725

 

 

 

 

85,346

 

 

 

 

110,473

Interest expense, net

 

1,179

 

 

 

 

1,631

 

 

 

 

2,359

 

 

 

 

3,193

Other, net

 

(930

)

 

 

 

(4,097

)

 

 

 

(3,058

)

 

 

 

7,447

Provision for income taxes

 

25,392

 

 

 

 

3,325

 

 

 

 

28,710

 

 

 

 

4,428

Net income adjustments

$

66,652

 

 

 

$

67,584

 

 

 

$

113,357

 

 

 

$

125,541

Free cash flow

 

 

For the three months ended June 30,

 

For the six months ended June 30,

($ in thousands)

 

 

2025

 

 

 

2024

 

 

% △

 

 

2025

 

 

 

2024

 

 

% △

Net cash provided by operating activities

 

$

140,904

 

 

$

143,456

 

 

(1.8

%)

 

$

260,103

 

 

$

249,943

 

 

4.1

%

Additions to property, plant and equipment and capitalized software

 

 

(25,385

)

 

 

(45,058

)

 

43.7

%

 

 

(57,960

)

 

 

(87,188

)

 

33.5

%

Free cash flow

 

$

115,519

 

 

$

98,398

 

 

17.4

%

 

$

202,143

 

 

$

162,755

 

 

24.2

%

Adjusted corporate and other expenses

 

 

For the three months ended June 30,

 

For the six months ended June 30,

(in thousands)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Corporate and other expenses (GAAP)

 

$

(69,054

)

 

$

(77,764

)

 

$

(138,243

)

 

$

(141,718

)

Restructuring related and other

 

 

12,869

 

 

 

24,166

 

 

 

28,636

 

 

 

26,358

 

Financing and other transaction costs

 

 

346

 

 

 

1,760

 

 

 

1,357

 

 

 

5,407

 

Total adjustments

 

 

13,215

 

 

 

25,926

 

 

 

29,993

 

 

 

31,765

 

Adjusted corporate and other expenses (non-GAAP)

 

$

(55,839

)

 

$

(51,838

)

 

$

(108,250

)

 

$

(109,953

)

Adjusted EBITDA

 

 

 

 

For the three months ended June 30,

 

For the six months ended June 30,

(in thousands)

 

LTM

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

2024

Net income

 

$

111,340

 

 

$

60,668

 

 

$

71,703

 

 

$

130,587

 

 

$

147,724

Interest expense, net

 

 

136,790

 

 

 

33,212

 

 

 

35,061

 

 

 

66,895

 

 

 

69,718

(Benefit from)/provision for income taxes

 

 

(124,330

)

 

 

45,112

 

 

 

27,280

 

 

 

65,834

 

 

 

49,850

Depreciation expense

 

 

174,419

 

 

 

33,338

 

 

 

33,493

 

 

 

74,300

 

 

 

67,016

Amortization of intangible assets

 

 

109,905

 

 

 

21,184

 

 

 

39,085

 

 

 

41,761

 

 

 

77,600

EBITDA

 

 

408,124

 

 

 

193,514

 

 

 

206,622

 

 

 

379,377

 

 

 

411,908

Non-GAAP Adjustments

 

 

 

 

 

 

 

 

 

 

Restructuring related and other

 

 

285,881

 

 

 

15,965

 

 

 

26,702

 

 

 

26,993

 

 

 

28,721

Financing and other transaction costs

 

 

135,269

 

 

 

3,574

 

 

 

2,462

 

 

 

9,016

 

 

 

6,813

Other, net

 

 

10,995

 

 

 

(930

)

 

 

(4,097

)

 

 

(3,058

)

 

 

7,447

Adjusted EBITDA

 

$

840,269

 

 

$

212,123

 

 

$

231,689

 

 

$

412,328

 

 

$

454,889

Gross and net debt and leverage

 

 

As of

($ in thousands)

 

June 30,

2025

 

December 31,

2024

Current portion of long-term debt and finance lease obligations

 

$

2,156

 

 

$

2,414

 

Finance lease obligations, less current portion

 

 

19,968

 

 

 

20,984

 

Long-term debt, net

 

 

3,178,457

 

 

 

3,176,098

 

Total debt and finance lease obligations

 

 

3,200,581

 

 

 

3,199,496

 

Less: debt premium, net

 

 

880

 

 

 

997

 

Less: deferred financing costs

 

 

(22,423

)

 

 

(24,899

)

Total gross indebtedness

 

 

3,222,124

 

 

 

3,223,398

 

 

 

 

 

 

Adjusted EBITDA (LTM)

 

$

840,269

 

 

$

882,830

 

Gross leverage ratio

 

 

3.8

 

 

 

3.7

 

 

 

 

 

 

Total gross indebtedness

 

 

3,222,124

 

 

 

3,223,398

 

Less: cash and cash equivalents

 

 

661,777

 

 

 

593,670

 

Net debt

 

$

2,560,347

 

 

$

2,629,728

 

 

 

 

 

 

Adjusted EBITDA (LTM)

 

$

840,269

 

 

$

882,830

 

Net leverage ratio

 

 

3.0

 

 

 

3.0

 

Guidance

 

For the three months ending September 30, 2025

($ in millions, except per share amounts)

Operating Income

Net Income

EPS

 

Low

 

High

 

Low

 

High

 

Low

 

High

GAAP

$

138.0

 

$

143.5

 

$

61.8

 

$

65.0

 

$

0.42

 

$

0.44

Restructuring related and other

 

10.5

 

 

11.5

 

 

10.0

 

 

11.0

 

 

0.07

 

 

0.08

Financing and other transaction costs

 

0.5

 

 

1.0

 

 

0.5

 

 

1.0

 

 

 

 

0.01

Amortization of intangible assets

 

22.0

 

 

23.0

 

 

22.0

 

 

23.0

 

 

0.15

 

 

0.16

Amortization of debt issuance costs

 

 

 

 

 

1.1

 

 

1.2

 

 

0.01

 

 

0.01

Other, net

 

 

 

 

 

0.6

 

 

0.8

 

 

 

 

0.01

Deferred taxes and other tax related

 

 

 

 

 

23.0

 

 

25.0

 

 

0.16

 

 

0.17

Non-GAAP

$

171.0

 

$

179.0

 

$

119.0

 

$

127.0

 

$

0.81

 

$

0.87

Weighted-average diluted shares outstanding (in millions)

 

 

 

 

 

 

146.1

 

 

146.1

 

Contacts

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms Of Service.

Use the myMotherLode.com Keyword Search to go straight to a specific page

Popular Pages

  • Local News
  • US News
  • Weather
  • State News
  • Events
  • Traffic
  • Sports
  • Dining Guide
  • Real Estate
  • Classifieds
  • Financial News
  • Fire Info
Feedback