Plexus Announces Fiscal Fourth Quarter and Fiscal Year 2024 Financial Results

GlobeNewswire Inc.

October 23, 2024 8:15PM GMT

NEENAH, WI, Oct. 23, 2024 (GLOBE NEWSWIRE) -- Plexus Corp. (NASDAQ: PLXS) today announced financial results for our fiscal fourth quarter and fiscal year ended September 28, 2024, and guidance for our fiscal first quarter 2025 ending December 28, 2024.

  • Reports fiscal fourth quarter 2024 revenue of $1.05 billion, GAAP operating margin of 5.1% and GAAP diluted EPS of $1.48.
  • Reports fiscal 2024 revenue of $3.96 billion, GAAP operating margin of 4.2% and GAAP diluted EPS of $4.01.
  • Reports fiscal fourth quarter 2024 non-GAAP operating margin of 6.2% and non-GAAP diluted EPS of $1.85, excluding $0.37 of stock-based compensation expense, net of tax.
  • Reports fiscal 2024 non-GAAP operating margin of 5.5% and non-GAAP diluted EPS of $5.72, excluding $1.06 of stock-based compensation expense and $0.65 of restructuring and other charges, net of tax.
  • Initiates fiscal first quarter 2025 revenue guidance of $960 million to $1.00 billion with GAAP diluted EPS of $1.25 to $1.40, including $0.19 of stock-based compensation expense. Fiscal first quarter non-GAAP EPS guidance of $1.52 to $1.67 excludes stock-based compensation expense and restructuring charges.

 

 

 

 

 

 

 

Three Months Ended

 

 

 

Sep 28, 2024

 

Sep 28, 2024

 

Dec 28, 2024

 

 

 

Q4F24 Results

 

Q4F24 Guidance

 

Q1F25 Guidance

Summary GAAP Items

 

 

 

 

 

Revenue (in millions)

$1,051

 

$990 to $1,030

 

$960 to $1,000

Operating margin

 

5.1%

 

4.6% to 5.0%

 

4.9% to 5.3%

Diluted EPS

$1.48

 

$1.14 to $1.29

 

$1.25 to $1.40

 

 

 

 

 

 

 

Summary Non-GAAP Items (1)

 

 

 

 

 

Adjusted operating margin (2)

 

        6.2%

 

5.6% to 6.0%

 

5.7% to 6.1%

Adjusted EPS (3)

$1.85

 

$1.50 to $1.65

 

$1.52 to $1.67

Return on invested capital (ROIC)

 

        11.8%

 

 

 

 

Economic return

 

        3.6%

 

 

 

 

 

 

 

 

 

 

 

(1

)

Refer to Non-GAAP Supplemental Information in Tables 1 and 2 for additional information regarding non-GAAP financial measures.

(2

)

Excludes stock-based compensation expense of approximately 110 bps for Q4F24 results, 100 bps for Q4F24 guidance and 50 bps for Q1F25 guidance. Q1F25 guidance excludes restructuring charges of approximately 30 bps.

(3

)

Excludes stock-based compensation expense, net of tax, of $0.37 for Q4F24 results, $0.36 for Q4F24 guidance and $0.19 for Q1F25 guidance. Q1F25 guidance excludes restructuring charges of approximately $0.08.


Fiscal Fourth Quarter 2024 Information

  • Won 26 manufacturing programs representing $230 million in annualized revenue when fully ramped into production.
  • Generated record quarterly free cash flow of $194 million.
  • Purchased $19.5 million of our shares at an average price of $117.91 per share, completing the 2024 Share Repurchase Program. The 2025 Share Repurchase Program was approved by Plexus’ Board of Directors in August 2024 for an additional $50.0 million.

Fiscal Year 2024 Information

  • Generated record free cash flow of $341 million.
  • Produced ROIC of 11.8%, representing an economic return of 360 basis points above our weighted average cost of capital of 8.2%.
  • Purchased $55.7 million of our shares at an average price of $103.81 per share.

Todd Kelsey, President and Chief Executive Officer, commented, “Our team’s focus throughout the fiscal year on delivering customer service excellence while driving expanded operational performance resulted in exceptional fiscal fourth quarter financial results and, we believe, positions us well for fiscal 2025. Fiscal fourth quarter revenue of $1.05 billion, non-GAAP operating margin of 6.2% and non-GAAP EPS of $1.85 all exceeded guidance, while quarterly free cash flow of $194 million was a record and substantially exceeded our projections.”

AD

Mr. Kelsey continued, “During fiscal 2024, we continued to create value for our shareholders, our team members, our customers and our communities by advancing our sustainable and responsible business practices. Our team made meaningful progress in reducing our global waste-to-landfill and Scope 1 and 2 emissions, donated more than $1 million through our Plexus Community Foundation and contributed more than 20,000 paid volunteer hours to our local communities. In addition, Plexus was named one of the Top 100 U.S. Internship Programs for 2024 by Yello and Business Friend of the Environment by Wisconsin Manufacturers and Commerce in recognition of our dedication to environmental stewardship, our sustainable business practices and our vision to help create the products that build a better world.”

Pat Jermain, Executive Vice President and Chief Financial Officer, commented, “Fiscal fourth quarter cash cycle of 64 days was favorable to our expectations and sequentially lower by 19 days as we benefited from increased revenue and continued progress on our working capital initiatives. This level of cash cycle was the best result we delivered in the past four years.”

AD

Mr. Jermain continued, “For fiscal 2024, we generated record free cash flow of $341 million, representing more than double our previous record performance and three times our fiscal 2024 net income. With the exceptional free cash flow, we continued to execute our share repurchase programs and reduce our borrowing, ending the year in a net cash position. Cash of approximately $347 million was sequentially higher by $78 million, while borrowing under our revolving credit facility was sequentially lower by $100 million. Finally, while we expect increased investments to support future growth, we anticipate delivering robust fiscal 2025 free cash flow of $50 million to $100 million and deploying excess cash to create additional shareholder value.”

Mr. Kelsey added, “We are guiding fiscal first quarter revenue of $960 million to $1.00 billion, non-GAAP operating margin of 5.7% to 6.1% and non-GAAP EPS of $1.52 to $1.67. Although revenue is impacted by the better than anticipated fiscal fourth quarter results, we expect to maintain our strong operating margin performance of recent quarters. We anticipate a return to sequential revenue growth with our fiscal second quarter.”

AD

Mr. Kelsey concluded, “We are positioned to continue to create substantial shareholder value in fiscal 2025. We anticipate meaningful fiscal 2025 EPS growth to result from continued robust Aerospace/Defense market sector demand, modest revenue growth in the Healthcare/Life Sciences and Industrial market sectors associated with new program ramps and market share gains, ongoing solid operating margin performance and reduced debt.”            

 

 

Quarterly & Annual Comparison

Three Months Ended

 

Twelve Months Ended

(in thousands, except EPS)

Sep 28, 2024

 

Jun 29, 2024

 

Sep 30, 2023

 

Sep 28, 2024

 

Sep 30, 2023

Revenue

$

1,050,569

 

 

$

960,751

 

 

$

1,023,947

 

 

$

3,960,827

 

 

$

4,210,305

 

Gross profit

 

107,912

 

 

 

94,415

 

 

 

96,716

 

 

 

378,530

 

 

 

394,554

 

Operating income

 

53,858

 

 

 

39,246

 

 

 

53,333

 

 

 

167,732

 

 

 

195,820

 

Net income

 

41,221

 

 

 

25,140

 

 

 

40,261

 

 

 

111,815

 

 

 

139,094

 

Diluted EPS

$

1.48

 

 

$

0.91

 

 

$

1.44

 

 

$

4.01

 

 

$

4.95

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

10.3

%

 

 

9.8

%

 

 

9.4

%

 

 

9.6

%

 

 

9.4

%

Operating margin

 

5.1

%

 

 

4.1

%

 

 

5.2

%

 

 

4.2

%

 

 

4.7

%

 

 

 

 

 

 

 

 

 

 

ROIC (1)

 

11.8

%

 

 

10.4

%

 

 

13.4

%

 

 

11.8

%

 

 

13.4

%

Economic return (1)

 

3.6

%

 

 

2.2

%

 

 

4.4

%

 

 

3.6

%

 

 

4.4

%

 

 

 

 

 

 

 

 

 

 

(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 52% of revenue during the fourth quarter of fiscal 2024. This is up 4 percentage points from the third quarter of fiscal 2024 and the fourth quarter of fiscal 2023. For fiscal 2024, top 10 customers comprised 48% of revenue, down 2 percentage points from fiscal 2023.

AD

 

 

 

 

Business Segments ($ in millions)

Three Months Ended

 

Twelve Months Ended

 

Sep 28, 2024

 

Jun 29, 2024

 

Sep 30, 2023

 

Sep 28, 2024

 

Sep 30, 2023

Americas

$

335

 

 

$

332

 

 

$

389

 

 

$

1,323

 

 

$

1,558

 

Asia-Pacific

 

618

 

 

 

522

 

 

 

557

 

 

 

2,213

 

 

 

2,358

 

Europe, Middle East and Africa

 

128

 

 

 

137

 

 

 

108

 

 

 

542

 

 

 

403

 

Elimination of inter-segment sales

 

(30

)

 

 

(30

)

 

 

(30

)

 

 

(117

)

 

 

(109

)

Total Revenue

$

1,051

 

 

$

961

 

 

$

1,024

 

 

$

3,961

 

 

$

4,210

 

 

 

 

 

Market Sectors ($ in millions)

Three Months Ended

 

Twelve Months Ended

 

Sep 28, 2024

 

Jun 29, 2024

 

Sep 30, 2023

 

Sep 28, 2024

 

Sep 30, 2023

Aerospace/Defense

$

184

18

%

 

$

178

18

%

 

$

158

15

%

 

$

698

19

%

 

$

579

14

%

Healthcare/Life Sciences

 

415

39

%

 

 

380

40

%

 

 

449

44

%

 

 

1,555

38

%

 

 

1,875

44

%

Industrial

 

452

43

%

 

 

403

42

%

 

 

417

41

%

 

 

1,708

43

%

 

 

1,756

42

%

Total Revenue

$

1,051

 

 

$

961

 

 

$

1,024

 

 

$

3,961

 

 

$

4,210

 


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

AD

ROIC for fiscal year 2024 was 11.8%. 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 2024 was 8.2%. ROIC for fiscal year 2024 less Plexus’ weighted average cost of capital resulted in an economic return of 3.6%.

Free Cash Flow

Plexus defines free cash flow as cash flows provided by operations less capital expenditures. For the three months ended September 28, 2024, cash flows provided by operations was $220.1 million, less capital expenditures of $26.3 million, resulting in free cash flow of $193.8 million. For the fiscal year ended September 28, 2024, cash flows provided by operations was $436.5 million, less capital expenditures of $95.2 million, resulting in free cash flow of $341.3 million.

 

 

 

 

 

 

 

 

Cash Cycle Days

Three Months Ended

 

 

Sep 28, 2024

 

Jun 29, 2024

 

Sep 30, 2023

Days in Accounts Receivable

54

 

61

 

59

Days in Contract Assets

10

 

11

 

13

Days in Inventory

127

 

151

 

154

Days in Accounts Payable

(59)

 

(62)

 

(64)

Days in Advanced Payments

(68)

 

(78)

 

(75)

Annualized Cash Cycle (1)

64

 

83

 

87

 

 

 

 

 

 

 

(1

)

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 2024 Q4 Earnings Conference Call and Webcast

When:

   

Thursday, October 24, 2024 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:

Webcast link:

https://events.q4inc.com/attendee/470217358

Replay:

   

The webcast will be archived on the Plexus website and will be available as on-demand for 12 months


Investor and Media Contact
Shawn Harrison
+1.920.969.6325
[email protected]

About Plexus
Since 1979, Plexus has been partnering with companies to create the products that build a better world. We are a team of over 20,000 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 regulatory 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 2023 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 28,

 

Sep 30,

 

Sep 28,

 

Sep 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net sales

$

1,050,569

 

 

$

1,023,947

 

 

$

3,960,827

 

 

$

4,210,305

 

Cost of sales

 

942,657

 

 

 

927,231

 

 

 

3,582,297

 

 

 

3,815,751

 

Gross profit

 

107,912

 

 

 

96,716

 

 

 

378,530

 

 

 

394,554

 

Operating expenses:

 

 

 

 

 

 

 

Selling and administrative expenses

 

54,054

 

 

 

43,383

 

 

 

190,541

 

 

 

175,640

 

Restructuring and other charges, net

 

 

 

 

 

 

 

20,257

 

 

 

23,094

 

Operating income

 

53,858

 

 

 

53,333

 

 

 

167,732

 

 

 

195,820

 

Other income (expense):

 

 

 

 

 

 

 

Interest expense

 

(5,577

)

 

 

(8,130

)

 

 

(28,876

)

 

 

(31,542

)

Interest income

 

1,220

 

 

 

847

 

 

 

3,860

 

 

 

3,138

 

Miscellaneous, net

 

(4,087

)

 

 

347

 

 

 

(13,184

)

 

 

(6,403

)

Income before income taxes

 

45,414

 

 

 

46,397

 

 

 

129,532

 

 

 

161,013

 

Income tax expense

 

4,193

 

 

 

6,136

 

 

 

17,717

 

 

 

21,919

 

Net income

$

41,221

 

 

$

40,261

 

 

$

111,815

 

 

$

139,094

 

Earnings per share:

 

 

 

 

 

 

 

Basic

$

1.52

 

 

$

1.47

 

 

$

4.08

 

 

$

5.04

 

Diluted

$

1.48

 

 

$

1.44

 

 

$

4.01

 

 

$

4.95

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

Basic

 

27,203

 

 

 

27,475

 

 

 

27,397

 

 

 

27,582

 

Diluted

 

27,783

 

 

 

27,972

 

 

 

27,909

 

 

 

28,114

 


 

PLEXUS CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except per share data)

(unaudited)

 

Sep 28,

 

Sep 30,

 

 

2024

 

 

 

2023

 

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

345,109

 

 

$

256,233

 

Restricted cash

 

2,353

 

 

 

421

 

Accounts receivable

 

622,366

 

 

 

661,542

 

Contract assets

 

120,560

 

 

 

142,297

 

Inventories

 

1,311,434

 

 

 

1,562,037

 

Prepaid expenses and other

 

75,328

 

 

 

49,693

 

Total current assets

 

2,477,150

 

 

 

2,672,223

 

Property, plant and equipment, net

 

501,112

 

 

 

492,036

 

Operating lease right-of-use assets

 

74,360

 

 

 

69,363

 

Deferred income taxes

 

73,919

 

 

 

62,590

 

Other assets

 

27,280

 

 

 

24,960

 

Total non-current assets

 

676,671

 

 

 

648,949

 

Total assets

$

3,153,821

 

 

$

3,321,172

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

Current liabilities:

 

 

 

Current portion of long-term debt and finance lease obligations

$

157,325

 

 

$

240,205

 

Accounts payable

 

606,378

 

 

 

646,610

 

Advanced payments from customers

 

709,152

 

 

 

760,351

 

Accrued salaries and wages

 

94,448

 

 

 

94,099

 

Other accrued liabilities

 

75,991

 

 

 

71,402

 

Total current liabilities

 

1,643,294

 

 

 

1,812,667

 

Long-term debt and finance lease obligations, net of current portion

 

89,993

 

 

 

190,853

 

Accrued income taxes payable

 

17,198

 

 

 

31,382

 

Long-term operating lease liabilities

 

32,275

 

 

 

38,552

 

Deferred income taxes

 

8,234

 

 

 

4,350

 

Other liabilities

 

38,002

 

 

 

28,986

 

Total non-current liabilities

 

185,702

 

 

 

294,123

 

Total liabilities

 

1,828,996

 

 

 

2,106,790

 

Shareholders’ equity:

 

 

 

Common stock

 

545

 

 

 

543

 

Additional paid-in-capital

 

680,638

 

 

 

661,270

 

Common stock held in treasury

 

(1,190,115

)

 

 

(1,134,429

)

Retained earnings

 

1,823,143

 

 

 

1,711,328

 

Accumulated other comprehensive income (loss)

 

10,614

 

 

 

(24,330

)

Total shareholders’ equity

 

1,324,825

 

 

 

1,214,382

 

Total liabilities and shareholders’ equity

$

3,153,821

 

 

$

3,321,172

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PLEXUS CORP. AND SUBSIDIARIES

NON-GAAP SUPPLEMENTAL INFORMATION Table 1

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

Sep 28,

 

Jun 29,

 

Sep 30,

 

Sep 28,

 

Sep 30,

 

 

 

2024

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Operating income, as reported

$

53,858

 

 

$

39,246

 

 

$

53,333

 

 

$

167,732

 

 

$

195,820

 

Operating margin, as reported

 

5.1

%

 

 

4.1

%

 

 

5.2

%

 

 

4.2

%

 

 

4.7

%

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

Restructuring costs (1)

 

 

 

 

9,219

 

 

 

 

 

 

22,507

 

 

 

8,865

 

Other non-recurring (income) charges (2)

 

 

 

 

 

 

 

 

 

 

(2,250

)

 

 

14,229

 

Stock-based compensation (3)

 

10,849

 

 

 

7,205

 

 

 

5,824

 

 

 

30,485

 

 

 

21,379

 

Non-GAAP operating income

$

64,707

 

 

$

55,670

 

 

$

59,157

 

 

$

218,474

 

 

$

240,293

 

Non-GAAP operating margin

 

6.2

%

 

 

5.8

%

 

 

5.8

%

 

 

5.5

%

 

 

5.7

%

 

 

 

 

 

 

 

 

 

 

 

Net income, as reported

$

41,221

 

 

$

25,140

 

 

$

40,261

 

 

$

111,815

 

 

$

139,094

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

Restructuring costs, net of tax (1)

 

 

 

 

8,251

 

 

 

 

 

 

20,144

 

 

 

7,920

 

Other non-recurring charges, net of tax (2)

 

 

 

 

 

 

 

 

 

 

(2,014

)

 

 

13,346

 

Stock-based compensation, net of tax (3)

 

10,306

 

 

 

6,845

 

 

 

5,824

 

 

 

29,582

 

 

 

21,379

 

Adjusted net income

$

51,527

 

 

$

40,236

 

 

$

46,085

 

 

$

159,527

 

 

$

181,739

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share, as reported

$

1.48

 

 

$

0.91

 

 

$

1.44

 

 

$

4.01

 

 

$

4.95

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP per share adjustments:

 

 

 

 

 

 

 

 

 

Restructuring costs, net of tax (1)

 

 

 

 

0.30

 

 

 

 

 

 

0.72

 

 

 

0.28

 

Other non-recurring charges, net of tax (2)

 

 

 

 

 

 

 

 

 

 

(0.07

)

 

 

0.47

 

Stock-based compensation, net of tax (3)

 

0.37

 

 

 

0.24

 

 

 

0.21

 

 

 

1.06

 

 

 

0.76

 

Adjusted diluted earnings per share

$

1.85

 

 

$

1.45

 

 

$

1.65

 

 

$

5.72

 

 

$

6.46

 

 

 

 

 

 

 

 

 

 

 

 

(1

)

During the three months ended June 29, 2024, restructuring and impairment charges of $9.2 million, or $8.3 million net of taxes, were incurred for employee severance costs associated with a reduction in the Company's workforce as well as closure costs associated with a site in the Company's AMER region.During the twelve months ended September 28, 2024, restructuring costs of $22.5 million, or $20.1 million net of taxes, were incurred for employee severance costs associated with a reduction in the Company's workforce as well as closure costs associated with a site in the Company's EMEA region and with a site in the Company's AMER region.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.

(2

)

During the twelve months ended September 28, 2024, insurance proceeds of $2.3 million, or $2.0 million net of taxes, were received related to an arbitration decision associated with a contractual matter that occurred in the Company's EMEA region in fiscal 2023.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.

(3

)

During fiscal 2024, Plexus began excluding total stock-based compensation expense from adjusted operating margin and adjusted EPS to provide meaningful comparisons to investors as most of our peer companies exclude such charges. These amounts include the accelerated stock-based compensation expense noted on Table 2.


 

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 28,

 

Jun 29,

 

Sep 30,

 

2024

 

2024

 

2023

Operating income, as reported

 

$

167,732

 

 

 

$

113,874

 

 

 

$

195,820

 

Restructuring and other charges

 

 

20,257

 

 

 

 

20,257

 

 

 

 

23,094

 

Accelerated stock-based compensation (1)

+

 

5,063

 

 

+

 

892

 

 

+

 

 

Adjusted operating income

 

$

193,052

 

 

 

$

135,023

 

 

 

$

218,914

 

 

 

 

 

÷

 

3

 

 

 

 

 

 

 

 

 

$

45,008

 

 

 

 

 

 

 

 

x

 

4

 

 

 

 

Adjusted annualized operating income

 

$

193,052

 

 

 

$

180,032

 

 

 

$

218,914

 

Adjusted effective tax rate

x

 

13

%

 

x

 

16

%

 

x

 

13

%

Tax impact

 

 

25,097

 

 

 

 

28,805

 

 

 

 

28,459

 

Adjusted operating income (tax-effected)

 

$

167,955

 

 

 

$

151,227

 

 

 

$

190,455

 

 

 

 

 

 

 

 

 

 

Average invested capital

÷

$

1,418,698

 

 

÷

$

1,454,871

 

 

÷

$

1,425,626

 

ROIC

 

 

11.8

%

 

 

 

10.4

%

 

 

 

13.4

%

Weighted average cost of capital

-

 

8.2

%

 

-

 

8.2

%

 

-

 

9.0

%

Economic return

 

 

3.6

%

 

 

 

2.2

%

 

 

 

4.4

%


 

 

 

 

 

 

 

 

 

 

Average Invested Capital Calculations

Sep 28,

 

Jun 29,

 

Mar 30,

 

Dec 30,

 

Sep 30,

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2023

 

 

 

2023

 

Equity

$

1,324,825

 

 

$

1,266,360

 

 

$

1,259,762

 

 

$

1,266,755

 

 

$

1,214,382

 

Plus:

 

 

 

 

 

 

 

 

 

Debt and finance lease obligations - current

 

157,325

 

 

 

258,175

 

 

 

245,964

 

 

 

251,119

 

 

 

240,205

 

Operating lease obligations - current (2)

 

14,697

 

 

 

7,990

 

 

 

8,281

 

 

 

9,172

 

 

 

8,363

 

Debt and finance lease obligations - long-term

 

89,993

 

 

 

90,715

 

 

 

192,025

 

 

 

192,118

 

 

 

190,853

 

Operating lease obligations - long-term

 

32,275

 

 

 

31,923

 

 

 

33,915

 

 

 

35,989

 

 

 

38,552

 

Less: Cash and cash equivalents

 

(345,109

)

 

 

(269,868

)

 

 

(265,053

)

 

 

(231,982

)

 

 

(256,233

)

 

$

1,274,006

 

 

$

1,385,295

 

 

$

1,474,894

 

 

$

1,523,171

 

 

$

1,436,122

 


 

 

 

 

 

 

 

 

Average Invested Capital Calculations

Jul 1,

 

Apr 1,

 

Dec 31,

 

Oct 1,

 

 

2023

 

 

 

2023

 

 

 

2022

 

 

 

2022

 

Equity

$

1,184,362

 

 

$

1,182,382

 

 

$

1,150,259

 

 

$

1,095,731

 

Plus:

 

 

 

 

 

 

 

Debt and finance lease obligations - current

 

304,781

 

 

 

294,011

 

 

 

329,076

 

 

 

273,971

 

Operating lease obligations - current (2)

 

8,772

 

 

 

8,358

 

 

 

8,878

 

 

 

7,948

 

Debt and finance lease obligations - long-term

 

187,468

 

 

 

188,730

 

 

 

187,272

 

 

 

187,776

 

Operating lease obligations - long-term

 

40,515

 

 

 

31,257

 

 

 

32,149

 

 

 

33,628

 

Less: Cash and cash equivalents

 

(252,965

)

 

 

(269,664

)

 

 

(247,880

)

 

 

(274,805

)

 

$

1,472,933

 

 

$

1,435,074

 

 

$

1,459,754

 

 

$

1,324,249

 

(1

)

During the nine months ended June 29, 2024 and the twelve months ended September 28, 2024, $0.9 million and $5.1 million, respectively, of accelerated stock-based compensation expense was recorded in selling and administrative expense in the accompanying Consolidated Statements of Operations as a result of executive retirement agreements.

(2

)

Included in other accrued liabilities on the Condensed Consolidated Balance Sheets.

AD