Plexus Corp. (NASDAQ: PLXS) today announced financial results for
our fiscal fourth quarter and fiscal year ended September 30,
2023, and guidance for our fiscal first quarter 2024 ending
December 30, 2023.
-
Reports fiscal fourth quarter 2023 revenue of $1.02 billion, GAAP
operating margin of 5.2% and GAAP diluted EPS of $1.44, including
$0.21 of stock-based compensation expense
-
Reports record fiscal 2023 revenue of $4.21 billion, GAAP operating
margin of 4.7% and GAAP diluted EPS of $4.95, including $0.75 of
restructuring and other charges as well as $0.76 of stock-based
compensation expense
-
Reports fiscal 2023 non-GAAP operating margin of 5.2% and non-GAAP
EPS of $5.70, including $0.76 of stock-based compensation
expense
- Initiates fiscal
first quarter 2024 revenue guidance of $990 million to $1.03
billion with GAAP diluted EPS of $1.15 to $1.33, including $0.19 of
stock-based compensation expense
|
|
|
Three Months Ended |
|
|
|
Sep 30, 2023 |
|
Sep 30, 2023 |
|
Dec 30, 2023 |
|
|
|
Q4F23 Results |
|
Q4F23 Guidance |
|
Q1F24 Guidance |
Summary GAAP
Items |
|
|
|
|
|
Revenue (in
billions) |
$ |
1.02 |
|
|
$1.00 to $1.04 |
|
$0.99 to $1.03 |
Operating margin |
|
5.2 |
% |
|
4.7% to 5.2% |
|
4.8% to 5.3% |
Diluted EPS (1) |
$ |
1.44 |
|
|
$1.18 to $1.36 |
|
$1.15 to $1.33 |
|
|
|
|
|
|
Summary
Non-GAAP Items (2) |
|
|
|
|
|
Return on invested
capital (ROIC) |
|
13.4 |
% |
|
|
|
|
Economic return |
|
4.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
(1 |
) |
Includes stock-based
compensation expense of $0.21 for Q4F23 results, $0.19 for Q4F23
guidance and $0.19 for Q1F24 guidance. |
(2 |
) |
Refer to Non-GAAP
Supplemental Information in Tables 1 and 2 for additional
information regarding non-GAAP financial measures. |
Fiscal Fourth
Quarter 2023
Information
- Won 30
manufacturing programs during the quarter representing $192 million
in annualized revenue when fully ramped into production
- Delivered fiscal
2023 manufacturing wins of $946 million in annualized revenue when
fully ramped into production
- Purchased $3.4
million of our shares at an average price of $98.91 per share under
our current $50.0 million share repurchase authorization, leaving
$5.7 million available
Fiscal Year
2023 Information
- Delivered $62
million of free cash flow
- Produced ROIC of
13.4%, representing an economic return of 440 basis points above
our weighted average cost of capital of 9.0%
- Purchased $40.9
million of our shares at an average price of $95.96 per share under
our share repurchase authorization
Todd Kelsey, Chief Executive Officer, commented,
“Fiscal 2023 was an exceptional year for Plexus. Our team’s focus
on delivering operational and customer service excellence resulted
in outstanding financial performance. For fiscal 2023, we delivered
revenue growth in excess of 10%, 5.2% non-GAAP operating margin and
free cash flow of $62 million. We also delivered excellent results
for our fiscal fourth quarter, with in-line revenue of $1.024
billion, GAAP operating margin of 5.2%, which met the high-end of
guidance, and GAAP EPS of $1.44, which exceeded guidance.”
Mr. Kelsey continued, “Our strong fiscal 2023
performance was also demonstrated through the advancement of our
sustainable and responsible business practices. I am proud of how
our team members supported our vision of helping to build a better
world in fiscal 2023, contributing more than 19,000 volunteer hours
to our local communities, significantly expanding the reach and
impact of our employee resource groups, donating over $1 million
through our Plexus charitable foundation and substantially
exceeding our 5% energy intensity reduction goal for the year. In
addition, the Bevi smart water dispenser that is manufactured in
our Appleton, WI facility was recently voted the Coolest Thing Made
in Wisconsin for 2023. This product highlights how we partner with
our customers to combine innovation and sustainability to build a
better world.”
Patrick Jermain, Executive Vice President and
Chief Financial Officer, commented, “We generated $66 million in
free cash flow for the fiscal fourth quarter, a result well above
our projections. Contributing to this strong performance was our
fiscal fourth quarter cash cycle of 87 days, which was favorable to
our expectations and sequentially lower by 3 days. For fiscal 2023,
we delivered return on invested capital of 13.4%, which was 440
basis points above our weighted average cost of capital. We drove
this result and created substantial shareholder value through
strong operating performance, prudent capital investments and
reductions in inventory.”
Mr. Kelsey commented, “We are guiding fiscal
first quarter revenue of $990 million to $1.03 billion, GAAP
operating margin of 4.8% to 5.3% and GAAP EPS of $1.15 to $1.33. We
expect to benefit from sustained, robust commercial aerospace
demand, improving semiconductor capital equipment demand and new
program ramps, while also facing headwinds as a result of
short-term inventory corrections with a small number of
Healthcare/Life Sciences customers and ongoing supply chain
challenges with certain lagging edge semiconductors.”
Mr. Kelsey concluded, “We continue to forecast
accelerating revenue growth as fiscal 2024 progresses, leveraging
strong demand in our Aerospace/Defense and Industrial market
sectors, increasing new program ramp momentum and lessening supply
chain challenges, which creates the opportunity to capture our
ongoing unfulfilled backlog of customer demand. As revenue growth
accelerates, we also anticipate operating margin expansion.
Consequently, we remain confident in achieving our goal of $5
billion in revenue with 5.5% GAAP operating margin by our fiscal
2025.”
Quarterly & Annual
Comparison |
Three Months Ended |
|
Twelve Months Ended |
(in thousands, except
EPS) |
Sep 30, 2023 |
|
Jul 1, 2023 |
|
Oct 1, 2022 |
|
Sep 30, 2023 |
|
Oct 1, 2022 |
Revenue |
$ |
1,023,947 |
|
|
$ |
1,021,610 |
|
|
$ |
1,123,848 |
|
|
$ |
4,210,305 |
|
|
$ |
3,811,368 |
|
Gross profit |
|
96,716 |
|
|
|
93,646 |
|
|
|
107,105 |
|
|
|
394,554 |
|
|
|
347,229 |
|
Operating income |
|
53,333 |
|
|
|
28,204 |
|
|
|
62,314 |
|
|
|
195,820 |
|
|
|
178,185 |
|
Net income |
|
40,261 |
|
|
|
15,799 |
|
|
|
50,457 |
|
|
|
139,094 |
|
|
|
138,243 |
|
Diluted EPS |
$ |
1.44 |
|
|
$ |
0.56 |
|
|
$ |
1.78 |
|
|
$ |
4.95 |
|
|
$ |
4.86 |
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
9.4 |
% |
|
|
9.2 |
% |
|
|
9.5 |
% |
|
|
9.4 |
% |
|
|
9.1 |
% |
Operating margin |
|
5.2 |
% |
|
|
2.8 |
% |
|
|
5.5 |
% |
|
|
4.7 |
% |
|
|
4.7 |
% |
|
|
|
|
|
|
|
|
|
|
ROIC (1) |
|
13.4 |
% |
|
|
13.5 |
% |
|
|
13.0 |
% |
|
|
13.4 |
% |
|
|
13.0 |
% |
Economic return (1) |
|
4.4 |
% |
|
|
4.5 |
% |
|
|
3.7 |
% |
|
|
4.4 |
% |
|
|
3.7 |
% |
|
|
|
|
|
|
|
|
|
|
(1) Refer to Non-GAAP Supplemental Information in Tables 1 and 2
for non-GAAP financial measures discussed and/or disclosed in this
release, such as adjusted operating margin, adjusted net income,
adjusted diluted EPS, ROIC and economic return. |
Business Segment and Market Sector
Revenue
Plexus measures operational performance and
allocates resources on a geographic segment basis. Plexus also
reports revenue based on the market sector breakout set forth in
the table below, which reflects Plexus’ market sector focused
strategy. Top 10 customers comprised 48% of revenue during the
fourth quarter of fiscal 2023. This is down three percentage points
from the third quarter of fiscal 2023 and ten percentage points
from the fourth quarter of fiscal 2022. For fiscal 2023, top 10
customers comprised 50% of revenue, down six percentage points from
fiscal 2022.
Business Segments ($
in millions) |
Three Months Ended |
|
Twelve Months Ended |
|
Sep 30, 2023 |
|
Jul 1, 2023 |
|
Oct 1, 2022 |
|
Sep 30, 2023 |
|
Oct 1, 2022 |
Americas |
$ |
389 |
|
|
$ |
371 |
|
|
$ |
380 |
|
|
$ |
1,558 |
|
|
$ |
1,311 |
|
Asia-Pacific |
|
557 |
|
|
|
572 |
|
|
|
689 |
|
|
|
2,358 |
|
|
|
2,300 |
|
Europe, Middle East and
Africa |
|
108 |
|
|
|
105 |
|
|
|
85 |
|
|
|
403 |
|
|
|
316 |
|
Elimination of inter-segment
sales |
|
(30 |
) |
|
|
(26 |
) |
|
|
(30 |
) |
|
|
(109 |
) |
|
|
(116 |
) |
Total Revenue |
$ |
1,024 |
|
|
$ |
1,022 |
|
|
$ |
1,124 |
|
|
$ |
4,210 |
|
|
$ |
3,811 |
|
Market Sectors ($ in
millions) |
Three Months Ended |
|
Twelve Months Ended |
|
Sep 30, 2023 |
|
Jul 1, 2023 |
|
Oct 1, 2022 |
|
Sep 30, 2023 |
|
Oct 1, 2022 |
Healthcare/Life Sciences |
$ |
449 |
44 |
% |
|
$ |
451 |
44 |
% |
|
$ |
467 |
42 |
% |
|
$ |
1,875 |
44 |
% |
|
$ |
1,565 |
41 |
% |
Industrial |
|
417 |
41 |
% |
|
|
428 |
42 |
% |
|
|
520 |
46 |
% |
|
|
1,756 |
42 |
% |
|
|
1,753 |
46 |
% |
Aerospace/Defense |
|
158 |
15 |
% |
|
|
143 |
14 |
% |
|
|
137 |
12 |
% |
|
|
579 |
14 |
% |
|
|
493 |
13 |
% |
Total Revenue |
$ |
1,024 |
|
|
$ |
1,022 |
|
|
$ |
1,124 |
|
|
$ |
4,210 |
|
|
$ |
3,811 |
|
Non-GAAP Supplemental
Information
Plexus provides non-GAAP supplemental
information, such as ROIC, economic return and free cash flow
because such measures are used for internal management goals and
decision-making, and because they provide management and investors
with additional insight into financial performance. In addition,
management uses these and other non-GAAP measures, such as adjusted
operating income, adjusted operating margin, adjusted net income
and adjusted diluted EPS, to provide a better understanding of core
performance for purposes of period-to-period comparisons. Plexus
believes that these measures are also useful to investors because
they provide further insight by eliminating the effect of
non-recurring items that are not reflective of continuing
operations. For additional information on non-GAAP measures, please
refer to the attached Non-GAAP Supplemental Information tables.
ROIC and Economic Return
ROIC for fiscal year 2023 was 13.4%. Plexus
defines ROIC as tax-effected annualized adjusted operating income
divided by average invested capital over a five-quarter period for
the fiscal year. Invested capital is defined as equity plus debt
and operating lease obligations, less cash and cash equivalents.
Plexus' weighted average cost of capital for fiscal 2023 was 9.0%.
ROIC for fiscal year 2023 less Plexus’ weighted average cost of
capital resulted in an economic return of 4.4%.
Free Cash Flow
Plexus defines free cash flow as cash flows
provided by operations less capital expenditures. For the three
months ended September 30, 2023, cash flows provided by
operations was $89.8 million, less capital expenditures of $24.2
million, resulting in free cash flow of $65.6 million. For the
fiscal year ended September 30, 2023, cash flows provided by
operations was $165.8 million, less capital expenditures of $104.0
million, resulting in free cash flow of $61.8 million.
Cash Cycle
Days |
Three Months Ended |
|
|
Sep 30, 2023 |
|
Jul 1, 2023 |
|
Oct 1, 2022 |
Days in Accounts
Receivable |
59 |
|
|
63 |
|
|
60 |
|
Days in Contract
Assets |
13 |
|
|
12 |
|
|
11 |
|
Days in
Inventory |
154 |
|
|
161 |
|
|
144 |
|
Days in Accounts
Payable |
(64 |
) |
|
(68 |
) |
|
(72 |
) |
Days in Advanced
Payments (1) |
(75 |
) |
|
(78 |
) |
|
(70 |
) |
Annualized Cash Cycle (2) |
87 |
|
|
90 |
|
|
73 |
|
|
|
|
|
|
|
|
(1 |
) |
Includes a reclassification in the presentation of advanced
payments from customers reflected in prior period amounts. As of
September 30, 2023, July 1, 2023 and October 1, 2022, the impact of
this reclassification was an increase in the Company's days in
advanced payments and a reduction in annualized cash cycle by 16,
21, and 27 days, respectively. |
(2 |
) |
Plexus calculates cash cycle as the sum of days in accounts
receivable, days in contract assets and days in inventory, less
days in accounts payable and days in advanced payments. |
Conference Call and Webcast
Information
What: |
Plexus Fiscal 2023 Q4 Earnings
Conference Call and Webcast |
When: |
Thursday, October 26, 2023
at 8:30 a.m. Eastern Time |
Where: |
Participants are encouraged to join the live webcast at the
investor relations section of the Plexus website,
plexus.com. Participants can also join utilizing the links
below:Audio conferencing
link:https://register.vevent.com/register/BI5a69de202ccc46feab44d36aad3c82a2 Webcast
link:https://edge.media-server.com/mmc/p/vynass2n |
Replay: |
The webcast will be archived on the Plexus website and will be
available as on-demand for 12 months |
Investor and Media ContactShawn
Harrison+1.920.969.6325shawn.harrison@plexus.com
About PlexusSince 1979, Plexus
has been partnering with companies to create the products that
build a better world. We are a team of nearly 25,000 individuals
who are dedicated to providing Design and Development, Supply Chain
Solutions, New Product Introduction, Manufacturing and Sustaining
Services. Plexus is a global leader that specializes in serving
customers in industries with highly complex products and demanding
regulatory environments. Plexus delivers customer service
excellence to leading companies by providing innovative,
comprehensive solutions throughout a product’s lifecycle. For more
information about Plexus, visit our website at www.plexus.com.
Safe Harbor and Fair Disclosure
Statement The statements contained in this press release
that are guidance or which are not historical facts (such as
statements in the future tense and statements including believe,
expect, intend, plan, anticipate, goal, target and similar terms
and concepts), including all discussions of periods which are not
yet completed, are forward-looking statements that involve risks
and uncertainties. These risks and uncertainties include the effect
of inflationary pressures on our costs of production,
profitability, and on the economic outlook of our markets; the
effects of shortages and delays in obtaining components as a result
of economic cycles, natural disasters or otherwise; the risk of
customer delays, changes, cancellations or forecast inaccuracies in
both ongoing and new programs; the ability to realize anticipated
savings from restructuring or similar actions, as well as the
adequacy of related charges as compared to actual expenses; the
lack of visibility of future orders, particularly in view of
changing economic conditions; the economic performance of the
industries, sectors and customers we serve; the outcome of
litigation and regulatory investigations and proceedings, including
the results of any challenges with regard to such outcomes; the
effects of tariffs, trade disputes, trade agreements and other
trade protection measures; the effects of the volume of revenue
from certain sectors or programs on our margins in particular
periods; our ability to secure new customers, maintain our current
customer base and deliver product on a timely basis; the risks of
concentration of work for certain customers; the particular risks
relative to new or recent customers, programs or services, which
risks include customer and other delays, start-up costs, potential
inability to execute, the establishment of appropriate terms of
agreements, and the lack of a track record of order volume and
timing; the effects of start-up costs of new programs and
facilities or the costs associated with the closure or
consolidation of facilities; possible unexpected costs and
operating disruption in transitioning programs, including
transitions between Company facilities; the risk that new program
wins and/or customer demand may not result in the expected revenue
or profitability; the fact that customer orders may not lead to
long-term relationships; our ability to manage successfully and
execute a complex business model characterized by high product mix
and demanding quality, regulatory, and other requirements; the
risks associated with excess and obsolete inventory, including the
risk that inventory purchased on behalf of our customers may not be
consumed or otherwise paid for by the customer, resulting in an
inventory write-off; risks related to information technology
systems and data security; increasing regulatory and compliance
requirements; any tax law changes and related foreign jurisdiction
tax developments; current or potential future barriers to the
repatriation of funds that are currently held outside of the United
States as a result of actions taken by other countries or
otherwise; the potential effects of jurisdictional results on our
taxes, tax rates, and our ability to use deferred tax assets and
net operating losses; the weakness of areas of the global economy;
the effect of changes in the pricing and margins of products; raw
materials and component cost fluctuations; the potential effect of
fluctuations in the value of the currencies in which we transact
business; the effects of changes in economic conditions, political
conditions and tax matters in the United States and in the other
countries in which we do business; the potential effect of other
world or local events or other events outside our control (such as
the conflict between Russia and Ukraine, conflict in the Middle
East, escalating tensions between China and Taiwan or China and the
United States, changes in energy prices, terrorism, global health
epidemics and weather events); the impact of increased competition;
an inability to successfully manage human capital; changes in
financial accounting standards; and other risks detailed herein and
in our other Securities and Exchange Commission filings,
particularly in Risk Factors contained in our fiscal 2022 Form
10-K.
PLEXUS CORP. AND SUBSIDIARIES |
CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS |
(in thousands, except per share data) |
(unaudited) |
|
|
|
|
|
|
|
Three Months Ended |
|
Twelve Months Ended |
|
Sep 30, |
|
Oct 1, |
|
Sep 30, |
|
Oct 1, |
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
Net sales |
$ |
1,023,947 |
|
|
$ |
1,123,848 |
|
|
$ |
4,210,305 |
|
|
$ |
3,811,368 |
|
Cost of sales |
|
927,231 |
|
|
|
1,016,743 |
|
|
|
3,815,751 |
|
|
|
3,464,139 |
|
Gross profit |
|
96,716 |
|
|
|
107,105 |
|
|
|
394,554 |
|
|
|
347,229 |
|
Operating expenses: |
|
|
|
|
|
|
|
Selling and administrative expenses |
|
43,383 |
|
|
|
44,791 |
|
|
|
175,640 |
|
|
|
167,023 |
|
Restructuring and other charges |
|
— |
|
|
|
— |
|
|
|
23,094 |
|
|
|
2,021 |
|
Operating income |
|
53,333 |
|
|
|
62,314 |
|
|
|
195,820 |
|
|
|
178,185 |
|
Other income (expense): |
|
|
|
|
|
|
|
Interest expense |
|
(8,130 |
) |
|
|
(5,544 |
) |
|
|
(31,542 |
) |
|
|
(15,858 |
) |
Interest income |
|
847 |
|
|
|
454 |
|
|
|
3,138 |
|
|
|
1,305 |
|
Miscellaneous, net |
|
347 |
|
|
|
(282 |
) |
|
|
(6,403 |
) |
|
|
(5,329 |
) |
Income before income taxes |
|
46,397 |
|
|
|
56,942 |
|
|
|
161,013 |
|
|
|
158,303 |
|
Income tax expense |
|
6,136 |
|
|
|
6,485 |
|
|
|
21,919 |
|
|
|
20,060 |
|
Net income |
$ |
40,261 |
|
|
$ |
50,457 |
|
|
$ |
139,094 |
|
|
$ |
138,243 |
|
Earnings per share: |
|
|
|
|
|
|
|
Basic |
$ |
1.47 |
|
|
$ |
1.82 |
|
|
$ |
5.04 |
|
|
$ |
4.96 |
|
Diluted |
$ |
1.44 |
|
|
$ |
1.78 |
|
|
$ |
4.95 |
|
|
$ |
4.86 |
|
Weighted average shares
outstanding: |
|
|
|
|
|
|
|
Basic |
|
27,475 |
|
|
|
27,710 |
|
|
|
27,582 |
|
|
|
27,862 |
|
Diluted |
|
27,972 |
|
|
|
28,293 |
|
|
|
28,114 |
|
|
|
28,439 |
|
PLEXUS CORP. AND SUBSIDIARIES |
CONDENSED CONSOLIDATED BALANCE SHEETS |
(in thousands, except per share data) |
(unaudited) |
|
Sep 30, |
|
Oct 1, |
|
|
2023 |
|
|
|
2022 |
|
ASSETS |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
256,233 |
|
|
$ |
274,805 |
|
Restricted cash |
|
421 |
|
|
|
665 |
|
Accounts receivable |
|
661,542 |
|
|
|
737,696 |
|
Contract assets |
|
142,297 |
|
|
|
138,540 |
|
Inventories |
|
1,562,037 |
|
|
|
1,602,783 |
|
Prepaid expenses and other |
|
49,693 |
|
|
|
61,633 |
|
Total current assets |
|
2,672,223 |
|
|
|
2,816,122 |
|
Property, plant and equipment,
net |
|
492,036 |
|
|
|
444,705 |
|
Operating lease right-of-use
assets |
|
69,363 |
|
|
|
65,134 |
|
Deferred income taxes |
|
62,590 |
|
|
|
39,075 |
|
Other assets |
|
24,960 |
|
|
|
28,189 |
|
Total non-current assets |
|
648,949 |
|
|
|
577,103 |
|
Total assets |
$ |
3,321,172 |
|
|
$ |
3,393,225 |
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS’ EQUITY |
|
|
|
Current liabilities: |
|
|
|
Current portion of long-term debt and finance lease
obligations |
$ |
240,205 |
|
|
$ |
273,971 |
|
Accounts payable |
|
646,610 |
|
|
|
805,583 |
|
Advanced payments from customers |
|
760,351 |
|
|
|
779,286 |
|
Accrued salaries and wages |
|
94,099 |
|
|
|
88,876 |
|
Other accrued liabilities |
|
71,402 |
|
|
|
58,473 |
|
Total current liabilities |
|
1,812,667 |
|
|
|
2,006,189 |
|
Long-term debt and finance
lease obligations, net of current portion |
|
190,853 |
|
|
|
187,776 |
|
Accrued income taxes payable |
|
31,382 |
|
|
|
42,019 |
|
Long-term operating lease liabilities |
|
38,552 |
|
|
|
33,628 |
|
Deferred income taxes |
|
4,350 |
|
|
|
6,327 |
|
Other liabilities |
|
28,986 |
|
|
|
21,555 |
|
Total non-current liabilities |
|
294,123 |
|
|
|
291,305 |
|
Total liabilities |
|
2,106,790 |
|
|
|
2,297,494 |
|
Shareholders’ equity: |
|
|
|
Common stock |
|
543 |
|
|
|
541 |
|
Additional paid-in-capital |
|
661,270 |
|
|
|
652,467 |
|
Common stock held in treasury |
|
(1,134,429 |
) |
|
|
(1,093,483 |
) |
Retained earnings |
|
1,711,328 |
|
|
|
1,572,234 |
|
Accumulated other comprehensive loss |
|
(24,330 |
) |
|
|
(36,028 |
) |
Total shareholders’ equity |
|
1,214,382 |
|
|
|
1,095,731 |
|
Total liabilities and shareholders’ equity |
$ |
3,321,172 |
|
|
$ |
3,393,225 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PLEXUS CORP. AND SUBSIDIARIES |
NON-GAAP SUPPLEMENTAL INFORMATION Table 1 |
(in thousands, except per share data) |
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Twelve Months Ended |
|
|
Sep 30, |
|
Jul 1, |
|
Oct 1, |
|
Sep 30, |
|
Oct 1, |
|
|
|
2023 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
Operating income,
as reported |
$ |
53,333 |
|
|
$ |
28,204 |
|
|
$ |
62,314 |
|
|
$ |
195,820 |
|
|
$ |
178,185 |
|
Operating margin,
as reported |
|
5.2 |
% |
|
|
2.8 |
% |
|
|
5.5 |
% |
|
|
4.7 |
% |
|
|
4.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
adjustments: |
|
|
|
|
|
|
|
|
|
Restructuring costs (1) |
|
— |
|
|
|
8,865 |
|
|
|
— |
|
|
|
8,865 |
|
|
|
2,021 |
|
Other non-recurring charges (2) |
|
— |
|
|
|
14,229 |
|
|
|
— |
|
|
|
14,229 |
|
|
|
— |
|
Adjusted operating
income |
$ |
53,333 |
|
|
$ |
51,298 |
|
|
$ |
62,314 |
|
|
$ |
218,914 |
|
|
$ |
180,206 |
|
Adjusted operating
margin |
|
5.2 |
% |
|
|
5.0 |
% |
|
|
5.5 |
% |
|
|
5.2 |
% |
|
|
4.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
Net income, as
reported |
$ |
40,261 |
|
|
$ |
15,799 |
|
|
$ |
50,457 |
|
|
$ |
139,094 |
|
|
$ |
138,243 |
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
adjustments: |
|
|
|
|
|
|
|
|
|
Restructuring costs, net of tax (1) |
|
— |
|
|
|
7,920 |
|
|
|
— |
|
|
|
7,920 |
|
|
|
1,809 |
|
Other non-recurring charges, net of tax (2) |
|
— |
|
|
|
13,346 |
|
|
|
— |
|
|
|
13,346 |
|
|
|
— |
|
Adjusted net
income |
$ |
40,261 |
|
|
$ |
37,065 |
|
|
$ |
50,457 |
|
|
$ |
160,360 |
|
|
$ |
140,052 |
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings
per share, as reported |
$ |
1.44 |
|
|
$ |
0.56 |
|
|
$ |
1.78 |
|
|
$ |
4.95 |
|
|
$ |
4.86 |
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP per share
adjustments: |
|
|
|
|
|
|
|
|
|
Restructuring costs, net of tax (1) |
|
— |
|
|
|
0.28 |
|
|
|
— |
|
|
|
0.28 |
|
|
|
0.06 |
|
Other non-recurring charges, net of tax (2) |
|
— |
|
|
|
0.48 |
|
|
|
— |
|
|
|
0.47 |
|
|
|
— |
|
Adjusted diluted
earnings per share |
$ |
1.44 |
|
|
$ |
1.32 |
|
|
$ |
1.78 |
|
|
$ |
5.70 |
|
|
$ |
4.92 |
|
|
|
|
|
|
|
|
|
|
|
|
(1 |
) |
During the twelve months ended September 30, 2023,
restructuring costs of $8.9 million, or $7.9 million net of taxes,
were incurred for employee severance costs associated with a
reduction in the Company's workforce as well as a lease agreement
termination.During the twelve months ended October 1, 2022,
restructuring and impairment charges of $2.0 million, or $1.8
million net of taxes, were incurred for employee severance costs
associated with a facility transition in the Company's APAC
region. |
(2 |
) |
During the twelve months ended September 30, 2023, a one-time,
non-recurring charge of $14.2 million, or $13.3 million net of
taxes, was incurred for an arbitration decision regarding a
contractual matter in the Company's EMEA region. |
PLEXUS CORP. AND SUBSIDIARIES |
NON-GAAP SUPPLEMENTAL INFORMATION Table 2 |
(in thousands) |
(unaudited) |
|
|
|
|
|
|
ROIC and Economic Return
Calculations |
Twelve Months Ended |
|
Nine Months Ended |
|
Twelve Months Ended |
|
Sep 30, |
|
Jul 1, |
|
Oct 1, |
|
2023 |
|
2023 |
|
2022 |
Operating income, as reported |
|
$ |
195,820 |
|
|
|
$ |
142,487 |
|
|
|
$ |
178,185 |
|
Restructuring and other charges |
+ |
|
23,094 |
|
|
+ |
|
23,094 |
|
|
+ |
|
2,021 |
|
Adjusted operating income |
|
$ |
218,914 |
|
|
|
$ |
165,581 |
|
|
|
$ |
180,206 |
|
|
|
|
|
÷ |
|
3 |
|
|
|
|
|
|
|
|
|
$ |
55,194 |
|
|
|
|
|
|
|
|
x |
|
4 |
|
|
|
|
Adjusted annualized operating
income |
|
$ |
218,914 |
|
|
|
$ |
220,776 |
|
|
|
$ |
180,206 |
|
Adjusted effective tax
rate |
x |
|
13 |
% |
|
x |
|
13 |
% |
|
x |
|
13 |
% |
Tax impact |
|
|
28,459 |
|
|
|
|
28,701 |
|
|
|
|
23,427 |
|
Adjusted operating income
(tax-effected) |
|
$ |
190,455 |
|
|
|
$ |
192,075 |
|
|
|
$ |
156,779 |
|
|
|
|
|
|
|
|
|
|
Average invested capital |
÷ |
$ |
1,425,626 |
|
|
÷ |
$ |
1,423,003 |
|
|
÷ |
$ |
1,207,357 |
|
ROIC |
|
|
13.4 |
% |
|
|
|
13.5 |
% |
|
|
|
13.0 |
% |
Weighted average cost of
capital |
- |
|
9.0 |
% |
|
- |
|
9.0 |
% |
|
- |
|
9.3 |
% |
Economic return |
|
|
4.4 |
% |
|
|
|
4.5 |
% |
|
|
|
3.7 |
% |
|
|
|
|
|
|
|
|
|
|
Average Invested Capital
Calculations |
Sep 30, |
|
Jul 1, |
|
Apr 1, |
|
Dec 31, |
|
Oct 1, |
|
|
2023 |
|
|
2023 |
|
|
2023 |
|
|
2022 |
|
2022 |
Equity |
$ |
1,214,382 |
|
|
$ |
1,184,362 |
|
|
$ |
1,182,382 |
|
|
$ |
1,150,259 |
|
|
$ |
1,095,731 |
|
Plus: |
|
|
|
|
|
|
|
|
|
Debt and finance lease obligations - current |
|
240,205 |
|
|
|
304,781 |
|
|
|
294,011 |
|
329,076 |
|
|
|
273,971 |
|
Operating lease obligations - current (1) |
|
8,363 |
|
|
|
8,772 |
|
|
|
8,358 |
|
8,878 |
|
|
|
7,948 |
|
Debt and finance lease obligations - long-term |
|
190,853 |
|
|
|
187,468 |
|
|
|
188,730 |
|
187,272 |
|
|
|
187,776 |
|
Operating lease obligations - long-term |
|
38,552 |
|
|
|
40,515 |
|
|
|
31,257 |
|
32,149 |
|
|
|
33,628 |
|
Less: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
(256,233 |
) |
|
|
(252,965 |
) |
|
|
(269,664 |
) |
|
|
(247,880 |
) |
|
|
(274,805 |
) |
|
$ |
1,436,122 |
|
|
$ |
1,472,933 |
|
|
$ |
1,435,074 |
|
|
$ |
1,459,754 |
|
|
$ |
1,324,249 |
|
|
|
|
|
|
|
|
|
Average
Invested Capital Calculations |
Jul 2, |
|
Apr 2, |
|
Jan 1, |
|
Oct 2, |
|
|
2022 |
|
|
|
2022 |
|
|
|
2022 |
|
|
|
2021 |
|
Equity |
$ |
1,058,190 |
|
|
$ |
1,040,591 |
|
|
$ |
1,044,095 |
|
|
$ |
1,028,232 |
|
Plus: |
|
|
|
|
|
|
|
Debt and finance lease obligations - current |
|
250,012 |
|
|
|
222,393 |
|
|
|
151,417 |
|
|
|
66,313 |
|
Operating lease obligations - current (1) |
|
8,640 |
|
|
|
9,266 |
|
|
|
9,507 |
|
|
|
9,877 |
|
Debt and finance lease obligations - long-term |
|
184,707 |
|
|
|
186,069 |
|
|
|
187,075 |
|
|
|
187,033 |
|
Operating lease obligations - long-term |
|
32,270 |
|
|
|
34,347 |
|
|
|
36,343 |
|
|
|
37,970 |
|
Less: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
(276,608 |
) |
|
|
(307,964 |
) |
|
|
(217,067 |
) |
|
|
(270,172 |
) |
|
$ |
1,257,211 |
|
|
$ |
1,184,702 |
|
|
$ |
1,211,370 |
|
|
$ |
1,059,253 |
|
(1 |
) |
Included in other accrued liabilities on the Condensed Consolidated
Balance Sheets. |
Plexus (NASDAQ:PLXS)
Gráfica de Acción Histórica
De Ene 2025 a Feb 2025
Plexus (NASDAQ:PLXS)
Gráfica de Acción Histórica
De Feb 2024 a Feb 2025