Skip to main content

Sensata Technologies Reports Third Quarter 2025 Financial Results

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

“Our focused execution against the key pillars of our transformation drove exceptionally strong results in the third quarter, with all key metrics exceeding our expectations. In addition to delivering today, we are laying the foundation to drive long-term shareholder value by continuing to improve financial performance while further strengthening our balance sheet with improved cash generation and disciplined deleveraging," said Stephan von Schuckmann, Chief Executive Officer of Sensata.

Operating Results - Third Quarter

Operating results for the third quarter of 2025 compared to the third 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 $932.0 million, a decrease of $50.9 million, or 5.2%, compared to $982.8 million in the third quarter of 2024, due primarily to previously disclosed divestitures and product lifecycle management actions.
    • On an organic basis, revenue increased $30.4 million, or 3.1%, compared to the third quarter of 2024.

Operating loss / income:

  • Operating loss was $122.9 million, or 13.2% of revenue compared to an operating loss of $199.2 million, or 20.3% of revenue, in the third quarter of 2024.
    • The third quarter 2025 operating loss includes approximately $259 million in charges as a result of changes in clean energy policy and emissions regulations. This included a $225.7 million non-cash goodwill impairment charge related to the Dynapower business, and other non-cash charges primarily due to excess capacity related to electrification.
  • Adjusted operating income was $179.6 million, or 19.3% of revenue compared to adjusted operating income of $188.4 million, or 19.2% of revenue, in the third quarter of 2024.
    • Tariff pass-through revenue of approximately $12 million was approximately 20 basis points dilutive to adjusted operating income margin in the third quarter of 2025.

Loss / earnings per share:

  • Loss per share was $1.12, including $1.78 attributable to the non-cash charges discussed above, compared to loss per share of $0.17 in the third quarter of 2024.
  • Adjusted earnings per share was $0.89, consistent with adjusted earnings per share of $0.89 in the third quarter of 2024.

Net cash provided by operating activities was $159.9 million in the third quarter of 2025, and cash on hand was $791.3 million at September 30, 2025.

Free cash flow was $136.2 million in the third quarter of 2025, representing a free cash flow conversion rate of 105%.

During the third quarter of 2025, Sensata returned approximately $17.5 million to shareholders in quarterly dividends of $0.12 per share paid on August 27, 2025.

Operating Results - Nine Months

Operating results for the nine months ended September 30, 2025 compared to the nine months ended September 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 $2,786.6 million, a decrease of $238.5 million, or 7.9%, compared to $3,025.1 million in the nine months ended September 30, 2024, due primarily to previously disclosed divestitures and product lifecycle management actions.
    • On an organic basis, revenue decreased $29.5 million, or 1.0%, compared to the nine months ended September 30, 2024.

Operating income:

  • Operating income was $137.4 million, or 4.9% of revenue, an increase of $61.9 million, or 81.9%, compared to operating income of $75.5 million, or 2.5% of revenue, in the nine months ended September 30, 2024.
    • Operating income for the nine months ended September 30, 2025 includes approximately $259 million in charges as a result of changes in clean energy policy and emissions regulations. This included a $225.7 million non-cash goodwill impairment charge related to the Dynapower business, and other non-cash charges primarily due to excess capacity related to electrification.
  • Adjusted operating income was $525.2 million, or 18.8% of revenue, a decrease of $48.4 million, or 8.4%, compared to adjusted operating income of $573.6 million, or 19.0% of revenue, in the nine months ended September 30, 2024.
    • Tariff pass-through revenue of approximately $26 million was approximately 20 basis points dilutive to adjusted operating income margin in the nine months ended September 30, 2025.

Loss / earnings per share:

  • Loss per share was $0.22, including $1.76 attributable to the non-cash charges discussed above, compared to earnings per share of $0.81 in the nine months ended September 30, 2024.
  • Adjusted earnings per share was $2.54, a decrease of $0.16, or 5.9%, compared to adjusted earnings per share of $2.70 in the nine months ended September 30, 2024.

Net cash provided by operating activities was $420.0 million. Free cash flow was $338.4 million in the nine months ended September 30, 2025, representing a free cash flow conversion rate of 91%.

During the first nine months of 2025, Sensata returned approximately $173.5 million to shareholders including $52.9 million through its quarterly dividend, and $120.6 million of repurchased shares.

Guidance

For the fourth quarter of 2025, Sensata expects revenue of $890 to $920 million, inclusive of recovery of tariff costs, and adjusted EPS of $0.83 to $0.87.

Q4-2025 Guidance

 

 

 

$ in millions, except EPS

Q4-25 Guidance

Q3-25

Q/Q Change

Revenue

$890 - $920

$932.0

(5%) - (1%)

Adjusted Operating Income

$172 - $179

$179.6

(4%) - 0%

Adj. Operating Margin

19.3% - 19.5%

19.3%

0 bps - 20 bps

Adjusted Net Income

$121 - $127

$129.6

(7%) - (2%)

Adjusted EPS

$0.83 - $0.87

$0.89

(7%) - (2%)

  • 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 19.5% - 19.7%.
  • Tariff expectations included in guidance reflect trade policies in effect as of October 28, 2025.

Conference Call and Webcast

Sensata will conduct a conference call today at 5:00 p.m. Eastern Time to discuss its third quarter 2025 financial results and its outlook for the fourth 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 Q3 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 November 4, 2025. To access the replay, dial 1-877-344-7529 or 1-412-317-0088 and enter confirmation code: 4825109.

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 13 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. 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 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 September 30,

 

For the nine months ended September 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net revenue

 

$

931,978

 

 

$

982,830

 

 

$

2,786,617

 

 

$

3,025,074

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

Cost of revenue

 

 

672,602

 

 

 

701,463

 

 

 

1,968,373

 

 

 

2,115,137

 

Research and development

 

 

33,034

 

 

 

42,685

 

 

 

102,432

 

 

 

133,324

 

Selling, general and administrative

 

 

85,763

 

 

 

102,453

 

 

 

259,622

 

 

 

283,772

 

Amortization of intangible assets

 

 

19,601

 

 

 

44,732

 

 

 

61,362

 

 

 

122,332

 

Goodwill impairment charge

 

 

225,700

 

 

 

150,100

 

 

 

225,700

 

 

 

150,100

 

Restructuring and other charges, net

 

 

18,166

 

 

 

140,624

 

 

 

31,758

 

 

 

144,897

 

Total operating costs and expenses

 

 

1,054,866

 

 

 

1,182,057

 

 

 

2,649,247

 

 

 

2,949,562

 

Operating (loss)/income

 

 

(122,888

)

 

 

(199,227

)

 

 

137,370

 

 

 

75,512

 

Interest expense

 

 

(37,715

)

 

 

(38,942

)

 

 

(113,367

)

 

 

(118,200

)

Interest income

 

 

5,313

 

 

 

5,857

 

 

 

14,070

 

 

 

15,397

 

Other, net

 

 

6,863

 

 

 

(12,294

)

 

 

9,921

 

 

 

(19,741

)

(Loss)/income before taxes

 

 

(148,427

)

 

 

(244,606

)

 

 

47,994

 

 

 

(47,032

)

Provision for/(benefit from) income taxes

 

 

14,096

 

 

 

(219,572

)

 

 

79,930

 

 

 

(169,722

)

Net (loss)/income

 

$

(162,523

)

 

$

(25,034

)

 

$

(31,936

)

 

$

122,690

 

 

 

 

 

 

 

 

 

 

Net (loss)/income per share:

 

 

 

 

 

 

 

 

Basic

 

$

(1.12

)

 

$

(0.17

)

 

$

(0.22

)

 

$

0.81

 

Diluted

 

$

(1.12

)

 

$

(0.17

)

 

$

(0.22

)

 

$

0.81

 

 

 

 

 

 

 

 

 

 

Weighted-average ordinary shares outstanding:

 

 

 

 

 

 

Basic

 

 

145,663

 

 

 

150,717

 

 

 

146,790

 

 

 

150,681

 

Diluted

 

 

145,663

 

 

 

150,717

 

 

 

146,790

 

 

151,030

SENSATA TECHNOLOGIES HOLDING PLC

Condensed Consolidated Balance Sheets

(In thousands)

(Unaudited)

 

 

September 30,

2025

 

December 31,

2024

Assets

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

791,347

 

$

593,670

Accounts receivable, net of allowances

 

 

724,998

 

 

660,180

Inventories

 

 

641,367

 

 

614,455

Prepaid expenses and other current assets

 

 

150,589

 

 

158,934

Total current assets

 

 

2,308,301

 

 

2,027,239

Property, plant and equipment, net

 

 

775,748

 

 

821,653

Goodwill

 

 

3,158,164

 

 

3,383,800

Other intangible assets, net

 

 

430,137

 

 

492,878

Deferred income tax assets

 

 

289,428

 

 

288,189

Other assets

 

 

108,181

 

 

129,505

Total assets

 

$

7,069,959

 

$

7,143,264

 

 

 

 

 

Liabilities and shareholders' equity

 

 

 

 

Current liabilities:

 

 

 

 

Current portion of long-term debt and finance lease obligations

 

$

2,234

 

$

2,414

Accounts payable

 

 

461,021

 

 

362,186

Income taxes payable

 

 

35,284

 

 

29,417

Accrued expenses and other current liabilities

 

 

295,872

 

 

317,341

Total current liabilities

 

 

794,411

 

 

711,358

Deferred income tax liabilities

 

 

235,716

 

 

235,689

Pension and other post-retirement benefit obligations

 

 

32,616

 

 

27,910

Finance lease obligations, less current portion

 

 

19,596

 

 

20,984

Long-term debt, net

 

 

3,181,373

 

 

3,176,098

Other long-term liabilities

 

 

87,740

 

 

80,782

Total liabilities

 

 

4,351,452

 

 

4,252,821

Total shareholders' equity

 

 

2,718,507

 

 

2,890,443

Total liabilities and shareholders' equity

 

$

7,069,959

 

$

7,143,264

SENSATA TECHNOLOGIES HOLDING PLC

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

 

For the nine months ended September 30,

 

 

 

2025

 

 

 

2024

 

Cash flows from operating activities:

 

 

 

 

Net (loss)/income

 

$

(31,936

)

 

$

122,690

 

Adjustments to reconcile net (loss)/income to net cash provided by operating activities:

 

 

 

 

Depreciation

 

 

127,653

 

 

 

100,712

 

Amortization of debt issuance costs

 

 

3,540

 

 

 

4,510

 

Goodwill impairment charge

 

 

225,700

 

 

 

150,100

 

Loss on sale of business

 

 

10,202

 

 

 

110,111

 

Share-based compensation

 

 

18,612

 

 

 

27,393

 

Loss on debt financing

 

 

 

 

 

9,235

 

Amortization of intangible assets

 

 

61,362

 

 

 

122,332

 

Deferred income taxes

 

 

(1,017

)

 

 

(235,943

)

Loss on equity investments, net

 

 

 

 

 

13,164

 

Other non-cash loss/(gain), net

 

 

29,451

 

 

 

(991

)

Acquisition-related compensation payments

 

 

 

 

 

(5,232

)

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

 

 

(23,596

)

 

 

(37,247

)

Net cash provided by operating activities

 

 

419,971

 

 

 

380,834

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

Additions to property, plant and equipment and capitalized software

 

 

(81,586

)

 

 

(126,759

)

Proceeds from the sale of business, net of cash sold

 

 

35,635

 

 

 

138,312

 

Other

 

 

1,589

 

 

 

3,681

 

Net cash (used in)/provided by investing activities

 

 

(44,362

)

 

 

15,234

 

 

 

 

 

 

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

 

 

(4,167

)

 

 

(9,746

)

Proceeds from borrowings on debt

 

 

 

 

 

500,000

 

Payments on debt

 

 

(1,542

)

 

 

(700,855

)

Dividends paid

 

 

(52,937

)

 

 

(54,266

)

Payments to repurchase ordinary shares

 

 

(120,600

)

 

 

(47,299

)

Purchase of noncontrolling interest in joint venture

 

 

 

 

 

(79,393

)

Payments of debt financing costs

 

 

(1,765

)

 

 

(13,379

)

Net cash used in financing activities

 

 

(181,011

)

 

 

(400,333

)

Effect of exchange rate changes on cash and cash equivalents

 

 

3,079

 

 

 

2,376

 

Net change in cash and cash equivalents

 

 

197,677

 

 

 

(1,889

)

Cash and cash equivalents, beginning of year

 

 

593,670

 

 

 

508,104

 

Cash and cash equivalents, end of period

 

$

791,347

 

 

$

506,215

 

Segment Performance (Unaudited)

 

 

For the three months ended September 30,

 

For the nine months ended September 30,

$ in 000s

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Performance Sensing

 

 

 

 

 

 

 

 

Revenue

 

$

656,936

 

 

$

659,650

 

 

$

1,959,577

 

 

$

2,096,889

 

Operating income

 

$

155,626

 

 

$

145,666

 

 

$

445,378

 

 

$

476,042

 

% of Performance Sensing revenue

 

 

23.7%

 

 

22.1%

 

 

22.7%

 

 

22.7%

 

 

 

 

 

 

 

 

 

Sensing Solutions

 

 

 

 

 

 

 

 

Revenue

 

$

275,042

 

 

$

274,386

 

 

$

827,040

 

 

$

800,296

 

Operating income

 

$

85,074

 

 

$

80,798

 

 

$

249,176

 

 

$

232,767

 

% of Sensing Solutions revenue

 

 

30.9%

 

 

29.4%

 

 

30.1%

 

 

29.1%

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

Revenue

 

$

 

 

$

48,794

 

 

$

 

 

$

127,889

 

Operating income

 

$

 

 

$

12,069

 

 

$

 

 

$

28,054

 

% of Other revenue

 

 

0.0%

 

 

24.7%

 

 

0.0%

 

 

21.9%

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

(percent of total revenue)

 

For the three months ended September 30,

 

For the nine months ended September 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Performance Sensing

 

70.5

%

 

67.1

%

 

70.3

%

 

69.3

%

Sensing Solutions

 

29.5

%

 

27.9

%

 

29.7

%

 

26.5

%

Other

 

%

 

5.0

%

 

%

 

4.2

%

Total

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

(percent of total revenue)

 

For the three months ended September 30,

 

For the nine months ended September 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Americas

 

40.9

%

 

46.7

%

 

40.7

%

 

44.5

%

Europe

 

27.6

%

 

26.2

%

 

27.8

%

 

27.1

%

Asia/Rest of World

 

31.5

%

 

27.1

%

 

31.5

%

 

28.4

%

Total

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

(percent of total revenue)

 

For the three months ended September 30,

 

For the nine months ended September 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Automotive

 

57.6

%

 

54.0

%

 

57.2

%

 

55.2

%

Heavy vehicle and off-road

 

17.0

%

 

17.2

%

 

17.1

%

 

18.1

%

Industrial

 

14.0

%

 

14.6

%

 

13.3

%

 

13.9

%

HVAC (1)

 

6.0

%

 

4.1

%

 

7.1

%

 

3.9

%

Aerospace

 

5.4

%

 

5.1

%

 

5.3

%

 

4.7

%

All other

 

%

 

5.0

%

 

%

 

4.2

%

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 September 30, 2025

 

Operating (Loss)/Income

 

Operating Margin

 

Income Taxes

 

Net (Loss)/Income

 

EPS

Reported (GAAP)

$

(122,888

)

 

(13.2

%)

 

$

14,096

 

 

$

(162,523

)

 

$

(1.12

)

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

Restructuring related and other

 

267,901

 

 

28.7

%

 

 

(4,025

)

 

 

263,876

 

 

 

1.81

 

Financing and other transaction costs

 

15,022

 

 

1.6

%

 

 

 

 

 

15,022

 

 

 

0.10

 

Amortization of intangible assets

 

19,601

 

 

2.1

%

 

 

 

 

 

19,601

 

 

 

0.13

 

Amortization of debt issuance costs

 

 

 

%

 

 

 

 

 

1,181

 

 

 

0.01

 

Other, net

 

 

 

%

 

 

1,422

 

 

 

(5,441

)

 

 

(0.04

)

Deferred taxes and other tax related

 

 

 

%

 

 

(2,096

)

 

 

(2,096

)

 

 

(0.01

)

Total adjustments

 

302,524

 

 

32.5

%

 

 

(4,699

)

 

 

292,143

 

 

 

2.01

 

Adjusted (non-GAAP)

$

179,636

 

 

19.3

%

 

$

18,795

 

 

$

129,620

 

 

$

0.89

 

($ in thousands, except per share amounts)

For the three months ended September 30, 2024

 

Operating (Loss)/Income

 

Operating Margin

 

Income Tax

 

Net (Loss)/Income

 

EPS

Reported (GAAP)

$

(199,227

)

 

(20.3

%)

 

$

(219,572

)

 

$

(25,034

)

 

$

(0.17

)

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

Restructuring related and other

 

211,919

 

 

21.6

%

 

 

(1,209

)

 

 

210,710

 

 

 

1.40

 

Financing and other transaction costs

 

132,159

 

 

13.4

%

 

 

(512

)

 

 

131,647

 

 

 

0.87

 

Amortization of intangible assets

 

43,533

 

 

4.4

%

 

 

 

 

 

43,533

 

 

 

0.29

 

Amortization of debt issuance costs

 

 

 

%

 

 

 

 

 

1,317

 

 

 

0.01

 

Other, net

 

 

 

%

 

 

(683

)

 

 

11,611

 

 

 

0.08

 

Deferred taxes and other tax related

 

 

 

%

 

 

(239,221

)

 

 

(239,221

)

 

 

(1.59

)

Total adjustments

 

387,611

 

 

39.4

%

 

 

(241,625

)

 

 

159,597

 

 

 

1.06

 

Adjusted (non-GAAP)

$

188,384

 

 

19.2

%

 

$

22,053

 

 

$

134,563

 

 

$

0.89

 

($ in thousands, except per share amounts)

For the nine months ended September 30, 2025

 

Operating Income

 

Operating Margin

 

Income Tax

 

Net (Loss)/Income

 

EPS

Reported (GAAP)

$

137,370

 

4.9

%

 

$

79,930

 

 

$

(31,936

)

 

$

(0.22

)

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

Restructuring related and other

 

302,470

 

10.9

%

 

 

(3,079

)

 

 

299,391

 

 

 

2.04

 

Financing and other transaction costs

 

24,038

 

0.9

%

 

 

63

 

 

 

24,101

 

 

 

0.16

 

Amortization of intangible assets

 

61,362

 

2.2

%

 

 

 

 

 

61,362

 

 

 

0.42

 

Amortization of debt issuance costs

 

 

%

 

 

 

 

 

3,540

 

 

 

0.02

 

Other, net

 

 

%

 

 

864

 

 

 

(9,057

)

 

 

(0.06

)

Deferred taxes and other tax related

 

 

%

 

 

26,163

 

 

 

26,163

 

 

 

0.18

 

Total adjustments

 

387,870

 

13.9

%

 

 

24,011

 

 

 

405,500

 

 

 

2.76

 

Adjusted (non-GAAP)

$

525,240

 

18.8

%

 

$

55,919

 

 

$

373,564

 

 

$

2.54

 

($ in thousands, except per share amounts)

For the nine months ended September 30, 2024

 

Operating Income

 

Operating Margin

 

Income Tax

 

Net Income

 

Diluted EPS

Reported (GAAP)

$

75,512

 

2.5

%

 

$

(169,722

)

 

$

122,690

 

 

$

0.81

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

Restructuring related and other

 

240,640

 

8.0

%

 

 

(2,418

)

 

 

238,222

 

 

 

1.58

 

Financing and other transaction costs

 

139,476

 

4.6

%

 

 

(1,689

)

 

 

137,787

 

 

 

0.91

 

Amortization of intangible assets

 

117,968

 

3.9

%

 

 

 

 

 

117,968

 

 

 

0.78

 

Amortization of debt issuance costs

 

 

%

 

 

 

 

 

4,510

 

 

 

0.03

 

Other, net

 

 

%

 

 

685

 

 

 

20,426

 

 

 

0.14

 

Deferred taxes and other tax related

 

 

%

 

 

(233,775

)

 

 

(233,775

)

 

 

(1.55

)

Total adjustments

 

498,084

 

16.5

%

 

 

(237,197

)

 

 

285,138

 

 

 

1.89

 

Adjusted (non-GAAP)

$

573,596

 

19.0

%

 

$

67,475

 

 

$

407,828

 

 

$

2.70

 

Non-GAAP adjustments by location in statements of operations

(in thousands)

For the three months ended September 30,

 

 

For the nine months ended September 30,

 

 

2025

 

 

 

 

2024

 

 

 

 

2025

 

 

 

 

2024

 

Cost of revenue

$

34,395

 

 

 

$

30,770

 

 

 

$

45,966

 

 

 

$

46,744

 

Selling, general and administrative

 

4,662

 

 

 

 

22,584

 

 

 

 

23,084

 

 

 

 

38,375

 

Amortization of intangible assets

 

19,601

 

 

 

 

43,533

 

 

 

 

61,362

 

 

 

 

117,968

 

Goodwill impairment charge

 

225,700

 

 

 

 

150,100

 

 

 

 

225,700

 

 

 

 

150,100

 

Restructuring and other charges, net

 

18,166

 

 

 

 

140,624

 

 

 

 

31,758

 

 

 

 

144,897

 

Operating income adjustments

 

302,524

 

 

 

 

387,611

 

 

 

 

387,870

 

 

 

 

498,084

 

Interest expense

 

1,181

 

 

 

 

1,317

 

 

 

 

3,540

 

 

 

 

4,510

 

Other, net

 

(6,863

)

 

 

 

12,294

 

 

 

 

(9,921

)

 

 

 

19,741

 

Provision for/(benefit from) income taxes

 

(4,699

)

 

 

 

(241,625

)

 

 

 

24,011

 

 

 

 

(237,197

)

Net income adjustments

$

292,143

 

 

 

$

159,597

 

 

 

$

405,500

 

 

 

$

285,138

 

Free cash flow

 

 

For the three months ended September 30,

 

For the nine months ended September 30,

($ in thousands)

 

 

2025

 

 

 

2024

 

 

% △

 

 

2025

 

 

 

2024

 

 

% △

Net cash provided by operating activities

 

$

159,868

 

 

$

130,891

 

 

22.1

%

 

$

419,971

 

 

$

380,834

 

 

10.3

%

Additions to property, plant and equipment and capitalized software

 

 

(23,626

)

 

 

(39,571

)

 

40.3

%

 

 

(81,586

)

 

 

(126,759

)

 

35.6

%

Free cash flow

 

$

136,242

 

 

$

91,320

 

 

49.2

%

 

$

338,385

 

 

$

254,075

 

 

33.2

%

Adjusted corporate and other expenses

 

 

For the three months ended September 30,

 

For the nine months ended September 30,

(in thousands)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Corporate and other expenses (GAAP)

 

$

(100,121

)

 

$

(102,304

)

 

$

(238,364

)

 

$

(244,022

)

Restructuring related and other

 

 

37,772

 

 

 

34,167

 

 

 

66,408

 

 

 

60,525

 

Financing and other transaction costs

 

 

1,285

 

 

 

19,187

 

 

 

2,642

 

 

 

24,594

 

Total adjustments

 

 

39,057

 

 

 

53,354

 

 

 

69,050

 

 

 

85,119

 

Adjusted corporate and other expenses (non-GAAP)

 

$

(61,064

)

 

$

(48,950

)

 

$

(169,314

)

 

$

(158,903

)

Adjusted EBITDA

 

 

 

 

For the three months ended September 30,

 

For the nine months ended September 30,

(in thousands)

 

LTM

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net (loss)/income

 

$

(26,149

)

 

$

(162,523

)

 

$

(25,034

)

 

$

(31,936

)

 

$

122,690

 

Interest expense, net

 

 

136,107

 

 

 

32,402

 

 

 

33,085

 

 

 

99,297

 

 

 

102,803

 

Provision for/(benefit from) income taxes

 

 

109,338

 

 

 

14,096

 

 

 

(219,572

)

 

 

79,930

 

 

 

(169,722

)

Depreciation expense

 

 

194,076

 

 

 

53,353

 

 

 

33,696

 

 

 

127,653

 

 

 

100,712

 

Amortization of intangible assets

 

 

84,774

 

 

 

19,601

 

 

 

44,732

 

 

 

61,362

 

 

 

122,332

 

EBITDA

 

 

498,146

 

 

 

(43,071

)

 

 

(133,093

)

 

 

336,306

 

 

 

278,815

 

Non-GAAP Adjustments

 

 

 

 

 

 

 

 

 

 

Restructuring related and other

 

 

320,968

 

 

 

247,006

 

 

 

211,919

 

 

 

273,999

 

 

 

240,640

 

Financing and other transaction costs

 

 

18,378

 

 

 

15,022

 

 

 

131,913

 

 

 

24,038

 

 

 

138,726

 

Other, net

 

 

(8,162

)

 

 

(6,863

)

 

 

12,294

 

 

 

(9,921

)

 

 

19,741

 

Adjusted EBITDA

 

$

829,330

 

 

$

212,094

 

 

$

223,033

 

 

$

624,422

 

 

$

677,922

 

Gross and net debt and leverage

 

 

As of

($ in thousands)

 

September 30,

2025

 

December 31,

2024

Current portion of long-term debt and finance lease obligations

 

$

2,234

 

 

$

2,414

 

Finance lease obligations, less current portion

 

 

19,596

 

 

 

20,984

 

Long-term debt, net

 

 

3,181,373

 

 

 

3,176,098

 

Total debt and finance lease obligations

 

 

3,203,203

 

 

 

3,199,496

 

Less: debt premium, net

 

 

821

 

 

 

997

 

Less: deferred financing costs

 

 

(19,448

)

 

 

(24,899

)

Total gross debt

 

 

3,221,830

 

 

 

3,223,398

 

 

 

 

 

 

Adjusted EBITDA (LTM)

 

$

829,330

 

 

$

882,830

 

Gross leverage ratio

 

 

3.9

 

 

 

3.7

 

 

 

 

 

 

Total gross debt

 

 

3,221,830

 

 

 

3,223,398

 

Less: cash and cash equivalents

 

 

791,347

 

 

 

593,670

 

Net debt

 

$

2,430,483

 

 

$

2,629,728

 

 

 

 

 

 

Adjusted EBITDA (LTM)

 

$

829,330

 

 

$

882,830

 

Net leverage ratio

 

 

2.9

 

 

 

3.0

 

Guidance

 

For the three months ending December 31, 2025

($ in millions, except per share amounts)

Operating Income

 

Net Income

 

EPS

 

Low

 

High

 

Low

 

High

 

Low

 

High

GAAP

$

137.4

 

$

142.8

 

$

91.7

 

 

$

95.2

 

 

$

0.63

 

 

$

0.65

 

Restructuring related and other

 

16.0

 

 

17.0

 

 

15.5

 

 

 

16.5

 

 

 

0.11

 

 

 

0.11

 

Financing and other transaction costs

 

0.1

 

 

0.2

 

 

0.1

 

 

 

0.2

 

 

 

0.00

 

 

 

0.00

 

Amortization of intangible assets

 

18.5

 

 

19.0

 

 

18.5

 

 

 

19.0

 

 

 

0.13

 

 

 

0.13

 

Amortization of debt issuance costs

 

 

 

 

 

1.2

 

 

 

1.4

 

 

 

0.01

 

 

 

0.01

 

Other, net

 

 

 

 

 

0.5

 

 

 

0.7

 

 

 

0.00

 

 

 

0.00

 

Deferred taxes and other tax related

 

 

 

 

 

(6.5

)

 

 

(6.0

)

 

 

(0.04

)

 

 

(0.04

)

Non-GAAP

$

172.0

 

$

179.0

 

$

121.0

 

 

$

127.0

 

 

$

0.83

 

 

$

0.87

 

Weighted-average diluted shares outstanding (in millions)

 

 

 

 

 

 

146.3

 

 

 

146.3

 

 

Contacts

Recent Quotes

View More
Symbol Price Change (%)
AMZN  229.25
+2.28 (1.00%)
AAPL  269.00
+0.19 (0.07%)
AMD  258.01
-1.66 (-0.64%)
BAC  52.87
-0.15 (-0.28%)
GOOG  268.43
-1.50 (-0.56%)
META  751.44
+0.62 (0.08%)
MSFT  542.07
+10.55 (1.98%)
NVDA  201.03
+9.54 (4.98%)
ORCL  280.83
-0.57 (-0.20%)
TSLA  460.55
+8.13 (1.80%)
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 Privacy Policy and Terms Of Service.