Plexus Announces Fiscal Fourth Quarter and Fiscal Year 2025 Financial Results
Rhea-AI Summary
Plexus (NASDAQ: PLXS) reported fiscal Q4 (ended Sep 27, 2025) revenue of $1.058B, GAAP diluted EPS of $1.87 and non-GAAP diluted EPS of $2.14. Fiscal 2025 revenue was $4.033B with GAAP EPS $6.26 and non-GAAP EPS $7.43. Q4 free cash flow was $97M; FY2025 free cash flow was $154M. ROIC was 14.6% producing an economic return of 5.7% above WACC. The company repurchased $65M of shares in FY2025 and repurchased $21.5M in Q4; $85M remains under the $100M authorization. Q1 FY2026 guidance: revenue $1.050B–$1.090B and non-GAAP EPS $1.66–$1.81.
Positive
- Fiscal 2025 revenue of $4.033B
- FY2025 free cash flow of $154M
- ROIC of 14.6% (economic return +5.7% above WACC)
- Generated $941M annualized revenue from 141 new program wins in FY2025
- Share repurchases of $65M in FY2025 with $85M remaining authorization
Negative
- Company guidance expects FY2026 free cash flow of ~$100M (down vs FY2025 $154M)
- Europe, Middle East & Africa revenue for FY2025 fell to $440M from $538M (≈18% decline)
- Top 10 customers comprised 49% of Q4 revenue, indicating customer concentration risk
News Market Reaction – PLXS
On the day this news was published, PLXS gained 2.57%, reflecting a moderate positive market reaction. This price movement added approximately $99M to the company's valuation, bringing the market cap to $3.94B at that time.
Data tracked by StockTitan Argus on the day of publication.
NEENAH, WI, Oct. 22, 2025 (GLOBE NEWSWIRE) -- Plexus Corp. (NASDAQ: PLXS) today announced financial results for our fiscal fourth quarter and fiscal year ended September 27, 2025, and guidance for our fiscal first quarter ending January 3, 2026.
- Reports fiscal fourth quarter revenue of
$1.05 8 billion, GAAP operating margin of5.0% and GAAP diluted EPS of$1.87 . - Reports fiscal 2025 revenue of
$4.03 3 billion, GAAP operating margin of5.0% and GAAP diluted EPS of$6.26 . - Reports fiscal fourth quarter non-GAAP operating margin of
5.8% and non-GAAP diluted EPS of$2.14 , excluding$0.27 of stock-based compensation expense. - Reports fiscal 2025 non-GAAP operating margin of
5.9% and non-GAAP diluted EPS of$7.43 , excluding$1.02 of stock-based compensation expense and$0.15 of restructuring and other charges. - Initiates fiscal first quarter 2026 revenue guidance of
$1.05 0 billion to$1.09 0 billion with GAAP diluted EPS of$1.40 t o$1.55 , including$0.26 of stock-based compensation expense. Fiscal first quarter non-GAAP EPS guidance of$1.66 t o$1.81 excludes stock-based compensation expense.
| Three Months Ended | ||||||
| Sep 27, 2025 | Sep 27, 2025 | Jan 3, 2026 | ||||
| Q4F25 Results | Q4F25 Guidance | Q1F26 Guidance | ||||
| Summary GAAP Items | ||||||
| Revenue (in billions) | ||||||
| Operating margin | ||||||
| Diluted EPS | ||||||
| Summary Non-GAAP Items (1) | ||||||
| Adjusted operating margin (2) | ||||||
| Adjusted EPS (3) | ||||||
| Return on invested capital (ROIC) | ||||||
| Economic return | ||||||
| (1) | Refer to Non-GAAP Supplemental Information tables for additional information regarding non-GAAP financial measures. | |||||
| (2) | Excludes stock-based compensation expense of approximately 80 bps for Q4F25 results as well as 70 bps for Q4F25 guidance and Q1F26 guidance. | |||||
| (3) | Excludes stock-based compensation expense, net of tax, of | |||||
Fiscal Fourth Quarter 2025 Information
- Won 28 manufacturing programs representing
$274 million in annualized revenue when fully ramped into production. - Generated free cash flow of
$97 million . - Purchased
$21.5 million of our shares at an average price of$134.07 per share under our share repurchase programs. Under our current$100.0 million repurchase authorization,$85.0 million remains available.
Fiscal Year 2025 Information
- Generated free cash flow of
$154 million . - Produced ROIC of
14.6% , representing an economic return of 570 basis points above our weighted average cost of capital of8.9% . - Purchased
$65.0 million of our shares at an average price of$136.80 per share.
Todd Kelsey, President and Chief Executive Officer, commented, “The Plexus team continues to deliver a differentiated value proposition for our customers, and generated strong fiscal fourth quarter results. I am particularly pleased with our non-GAAP EPS of
Mr. Kelsey continued, “Our go-to-market team generated 28 fiscal fourth quarter manufacturing wins, representing
Patrick Jermain, Executive Vice President and Chief Financial Officer, commented, "For the seventh consecutive quarter, our team drove a reduction in our gross inventory balance, ending the fiscal year
Mr. Jermain continued, "We delivered
Mr. Kelsey added, “We remain dedicated to our Plexus Value of Innovating Responsibly to help create the products that build a better world. For fiscal 2025, our global team contributed more than 32,000 paid volunteer hours to our local communities, a
Mr. Kelsey continued, “We are guiding fiscal first quarter revenue of
Mr. Kelsey concluded, “Fiscal 2025 was an outstanding year for Plexus. Our team delivered excellent operational execution, strong financial performance, including 40 basis points of non-GAAP operating margin expansion and
| Quarterly & Annual Comparison | Three Months Ended | Twelve Months Ended | |||||||||||||||||
| (in thousands, except EPS) | Sep 27, 2025 | Jun 28, 2025 | Sep 28, 2024 | Sep 27, 2025 | Sep 28, 2024 | ||||||||||||||
| Revenue | $ | 1,058,366 | $ | 1,018,308 | $ | 1,050,569 | $ | 4,032,966 | $ | 3,960,827 | |||||||||
| Gross profit | 104,783 | 103,288 | 107,912 | 406,514 | 378,530 | ||||||||||||||
| Operating income | 53,112 | 53,608 | 53,858 | 202,371 | 167,732 | ||||||||||||||
| Net income | 51,429 | 45,116 | 41,221 | 172,885 | 111,815 | ||||||||||||||
| Diluted EPS | $ | 1.87 | $ | 1.64 | $ | 1.48 | $ | 6.26 | $ | 4.01 | |||||||||
| Gross margin | 9.9 | % | 10.1 | % | 10.3 | % | 10.1 | % | 9.6 | % | |||||||||
| Operating margin | 5.0 | % | 5.3 | % | 5.1 | % | 5.0 | % | 4.2 | % | |||||||||
| ROIC (1) | 14.6 | % | 14.1 | % | 11.8 | % | 14.6 | % | 11.8 | % | |||||||||
| Economic return (1) | 5.7 | % | 5.2 | % | 3.6 | % | 5.7 | % | 3.6 | % | |||||||||
| (1) Refer to Non-GAAP Supplemental Information tables 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
| Business Segments ($ in millions) | Three Months Ended | Twelve Months Ended | |||||||||||||||||
| Sep 27, 2025 | Jun 28, 2025 | Sep 28, 2024 | Sep 27, 2025 | Sep 28, 2024 | |||||||||||||||
| Americas | $ | 336 | $ | 312 | $ | 307 | $ | 1,217 | $ | 1,219 | |||||||||
| Asia-Pacific | 605 | 594 | 618 | 2,393 | 2,213 | ||||||||||||||
| Europe, Middle East and Africa | 119 | 117 | 128 | 440 | 538 | ||||||||||||||
| Elimination of inter-segment sales | (2 | ) | (5 | ) | (2 | ) | (17 | ) | (9 | ) | |||||||||
| Total Revenue | $ | 1,058 | $ | 1,018 | $ | 1,051 | $ | 4,033 | $ | 3,961 | |||||||||
| Market Sectors ($ in millions) | Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||
| Sep 27, 2025 | Jun 28, 2025 | Sep 28, 2024 | Sep 27, 2025 | Sep 28, 2024 | ||||||||||||||||||||
| Aerospace/Defense | $ | 173 | 16 | % | $ | 183 | 18 | % | $ | 184 | 18 | % | $ | 689 | 17 | % | $ | 698 | 19 | % | ||||
| Healthcare/Life Sciences | 424 | 40 | % | 420 | 41 | % | 415 | 39 | % | 1,629 | 40 | % | 1,555 | 38 | % | |||||||||
| Industrial | 461 | 44 | % | 415 | 41 | % | 452 | 43 | % | 1,715 | 43 | % | 1,708 | 43 | % | |||||||||
| Total Revenue | $ | 1,058 | $ | 1,018 | $ | 1,051 | $ | 4,033 | $ | 3,961 | ||||||||||||||
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 2025 was
Free Cash Flow
Plexus defines free cash flow as cash flows provided by operations less capital expenditures. For the three months ended September 27, 2025, cash flows provided by operations was
| Cash Cycle Days | Three Months Ended | |||||
| Sep 27, 2025 | Jun 28, 2025 | Sep 28, 2024 | ||||
| Days in Accounts Receivable | 57 | 59 | 54 | |||
| Days in Contract Assets | 13 | 13 | 10 | |||
| Days in Inventory | 118 | 128 | 127 | |||
| Days in Accounts Payable | (70) | (72) | (59) | |||
| Days in Advanced Payments | (55) | (59) | (68) | |||
| Annualized Cash Cycle (1) | 63 | 69 | 64 | |||
| (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 Q4 and Fiscal Year 2025 Earnings Conference Call and Webcast |
| When: | Thursday, October 23, 2025 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/727582481 |
| 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
shawn.harrison@plexus.com
About Plexus
Since 1979, Plexus has helped create the products that build a better world. Driven by a passion for excellence, we partner with our customers to design, manufacture and service highly complex products in demanding regulatory environments. From life-saving medical devices and mission-critical aerospace and defense products to industrial automation systems and semiconductor capital equipment, our innovative solutions across the lifecycle of a product converge where advanced technology and human impact intersect. We provide these solutions to market-leading as well as disruptive global companies in the Aerospace/Defense, Healthcare/Life Sciences, and Industrial sectors, supported by a global team of over 20,000 members across our 26 facilities in the Americas ("AMER"), Asia-Pacific ("APAC") and Europe, Middle East and Africa ("EMEA") regions. 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 effects of tariffs, trade disputes, trade agreements and other trade protection measures; 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 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 2024 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 27, | Sep 28, | Sep 27, | Sep 28, | ||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net sales | $ | 1,058,366 | $ | 1,050,569 | $ | 4,032,966 | $ | 3,960,827 | |||||||
| Cost of sales | 953,583 | 942,657 | 3,626,452 | 3,582,297 | |||||||||||
| Gross profit | 104,783 | 107,912 | 406,514 | 378,530 | |||||||||||
| Operating expenses: | |||||||||||||||
| Selling and administrative expenses | 51,671 | 54,054 | 199,460 | 190,541 | |||||||||||
| Restructuring and other charges, net | — | — | 4,683 | 20,257 | |||||||||||
| Operating income | 53,112 | 53,858 | 202,371 | 167,732 | |||||||||||
| Other income (expense): | |||||||||||||||
| Interest expense | (2,413 | ) | (5,577 | ) | (11,605 | ) | (28,876 | ) | |||||||
| Interest income | 883 | 1,220 | 3,922 | 3,860 | |||||||||||
| Miscellaneous, net | (1,917 | ) | (4,087 | ) | (6,670 | ) | (13,184 | ) | |||||||
| Income before income taxes | 49,665 | 45,414 | 188,018 | 129,532 | |||||||||||
| Income tax (benefit) expense | (1,764 | ) | 4,193 | 15,133 | 17,717 | ||||||||||
| Net income | $ | 51,429 | $ | 41,221 | $ | 172,885 | $ | 111,815 | |||||||
| Earnings per share: | |||||||||||||||
| Basic | $ | 1.91 | $ | 1.52 | $ | 6.39 | $ | 4.08 | |||||||
| Diluted | $ | 1.87 | $ | 1.48 | $ | 6.26 | $ | 4.01 | |||||||
| Weighted average shares outstanding: | |||||||||||||||
| Basic | 26,901 | 27,203 | 27,038 | 27,397 | |||||||||||
| Diluted | 27,444 | 27,783 | 27,616 | 27,909 | |||||||||||
| PLEXUS CORP. AND SUBSIDIARIES | |||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
| (in thousands, except per share data) | |||||||
| (unaudited) | |||||||
| Sep 27, | Sep 28, | ||||||
| 2025 | 2024 | ||||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 306,464 | $ | 345,109 | |||
| Restricted cash | 294 | 2,353 | |||||
| Accounts receivable | 656,573 | 622,366 | |||||
| Contract assets | 150,654 | 120,560 | |||||
| Inventories | 1,229,839 | 1,311,434 | |||||
| Prepaid expenses and other | 54,969 | 75,328 | |||||
| Total current assets | 2,398,793 | 2,477,150 | |||||
| Property, plant and equipment, net | 546,052 | 501,112 | |||||
| Operating lease right-of-use assets | 72,863 | 74,360 | |||||
| Deferred income taxes | 91,349 | 73,919 | |||||
| Other assets | 28,053 | 27,280 | |||||
| Total non-current assets | 738,317 | 676,671 | |||||
| Total assets | $ | 3,137,110 | $ | 3,153,821 | |||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||
| Current liabilities: | |||||||
| Current portion of long-term debt and finance lease obligations | $ | 45,793 | $ | 157,325 | |||
| Accounts payable | 726,597 | 606,378 | |||||
| Advanced payments from customers | 575,850 | 709,152 | |||||
| Accrued salaries and wages | 109,076 | 94,448 | |||||
| Other accrued liabilities | 61,367 | 75,991 | |||||
| Total current liabilities | 1,518,683 | 1,643,294 | |||||
| Long-term debt and finance lease obligations, net of current portion | 91,987 | 89,993 | |||||
| Accrued income taxes payable | — | 17,198 | |||||
| Long-term operating lease liabilities | 29,422 | 32,275 | |||||
| Deferred income taxes | 6,000 | 8,234 | |||||
| Other liabilities | 36,430 | 38,002 | |||||
| Total non-current liabilities | 163,839 | 185,702 | |||||
| Total liabilities | 1,682,522 | 1,828,996 | |||||
| Shareholders’ equity: | |||||||
| Common stock | 547 | 545 | |||||
| Additional paid-in-capital | 695,653 | 680,638 | |||||
| Common stock held in treasury | (1,255,451 | ) | (1,190,115 | ) | |||
| Retained earnings | 1,996,028 | 1,823,143 | |||||
| Accumulated other comprehensive income | 17,811 | 10,614 | |||||
| Total shareholders’ equity | 1,454,588 | 1,324,825 | |||||
| Total liabilities and shareholders’ equity | $ | 3,137,110 | $ | 3,153,821 | |||
| PLEXUS CORP. AND SUBSIDIARIES | ||||||||||||||||||||
| NON-GAAP SUPPLEMENTAL INFORMATION Table 1 | ||||||||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||||||
| (unaudited) | ||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||
| Sep 27, | Jun 28, | Sep 28, | Sep 27, | Sep 28, | ||||||||||||||||
| 2025 | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||
| Operating income, as reported | $ | 53,112 | $ | 53,608 | $ | 53,858 | $ | 202,371 | $ | 167,732 | ||||||||||
| Operating margin, as reported | 5.0 | % | 5.3 | % | 5.1 | % | 5.0 | % | 4.2 | % | ||||||||||
| Non-GAAP adjustments: | ||||||||||||||||||||
| Restructuring costs (1) | — | — | — | 4,683 | 22,507 | |||||||||||||||
| Other non-recurring income (2) | — | — | — | — | (2,250 | ) | ||||||||||||||
| Stock-based compensation | 7,803 | 7,691 | 10,849 | 29,616 | 30,485 | |||||||||||||||
| Non-GAAP operating income | $ | 60,915 | $ | 61,299 | $ | 64,707 | $ | 236,670 | $ | 218,474 | ||||||||||
| Non-GAAP operating margin | 5.8 | % | 6.0 | % | 6.2 | % | 5.9 | % | 5.5 | % | ||||||||||
| Net income, as reported | $ | 51,429 | $ | 45,116 | $ | 41,221 | $ | 172,885 | $ | 111,815 | ||||||||||
| Non-GAAP adjustments: | ||||||||||||||||||||
| Restructuring costs, net of tax (1) | — | — | — | 4,191 | 20,144 | |||||||||||||||
| Other non-recurring income, net of tax (2) | — | — | — | — | (2,014 | ) | ||||||||||||||
| Stock-based compensation, net of tax | 7,414 | 7,307 | 10,306 | 28,136 | 29,582 | |||||||||||||||
| Adjusted net income | $ | 58,843 | $ | 52,423 | $ | 51,527 | $ | 205,212 | $ | 159,527 | ||||||||||
| Diluted earnings per share, as reported | $ | 1.87 | $ | 1.64 | $ | 1.48 | $ | 6.26 | $ | 4.01 | ||||||||||
| Non-GAAP per share adjustments: | ||||||||||||||||||||
| Restructuring costs, net of tax (1) | — | — | — | 0.15 | 0.72 | |||||||||||||||
| Other non-recurring income, net of tax (2) | — | — | — | — | (0.07 | ) | ||||||||||||||
| Stock-based compensation, net of tax | 0.27 | 0.26 | 0.37 | 1.02 | 1.06 | |||||||||||||||
| Adjusted diluted earnings per share | $ | 2.14 | $ | 1.90 | $ | 1.85 | $ | 7.43 | $ | 5.72 | ||||||||||
| (1) | During the twelve months endedSeptember 27, 2025, restructuring costs of During the twelve months ended September 28, 2024, restructuring costs of |
| (2) | During the twelve months ended September 28, 2024, insurance proceeds of |
| 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 27, | Jun 28, | Sep 28, | ||||||||||||
| 2025 | 2025 | 2024 | ||||||||||||
| Operating income, as reported | $ | 202,371 | $ | 149,259 | $ | 167,732 | ||||||||
| Restructuring and other charges, net | 4,683 | 4,683 | 20,257 | |||||||||||
| Accelerated stock-based compensation (1) | + | — | + | — | + | 5,063 | ||||||||
| Adjusted operating income | $ | 207,054 | $ | 153,942 | $ | 193,052 | ||||||||
| ÷ | 3 | |||||||||||||
| $ | 51,314 | |||||||||||||
| x | 4 | |||||||||||||
| Adjusted annualized operating income | $ | 207,054 | $ | 205,256 | $ | 193,052 | ||||||||
| Adjusted effective tax rate | x | 8 | % | x | 11 | % | x | 13 | % | |||||
| Tax impact | 16,564 | 22,578 | 25,097 | |||||||||||
| Adjusted operating income (tax-effected) | $ | 190,490 | $ | 182,678 | $ | 167,955 | ||||||||
| Average invested capital | ÷ | $ | 1,303,575 | ÷ | $ | 1,298,575 | ÷ | $ | 1,418,698 | |||||
| ROIC | 14.6 | % | 14.1 | % | 11.8 | % | ||||||||
| Weighted average cost of capital | - | 8.9 | % | - | 8.9 | % | - | 8.2 | % | |||||
| Economic return | 5.7 | % | 5.2 | % | 3.6 | % | ||||||||
| Average Invested Capital Calculations | Sep 27, | Jun 28, | Mar 29, | Dec 28, | Sep 28, | ||||||||||||||
| 2025 | 2025 | 2025 | 2024 | 2024 | |||||||||||||||
| Equity | $ | 1,454,588 | $ | 1,419,085 | $ | 1,351,675 | $ | 1,319,069 | $ | 1,324,825 | |||||||||
| Plus: | |||||||||||||||||||
| Debt and finance lease obligations - current | 45,793 | 50,678 | 121,014 | 121,977 | 157,325 | ||||||||||||||
| Operating lease obligations - current (2) | 8,253 | 8,470 | 9,968 | 14,875 | 14,697 | ||||||||||||||
| Debt and finance lease obligations - long-term | 91,987 | 92,215 | 88,761 | 88,728 | 89,993 | ||||||||||||||
| Operating lease obligations - long-term | 29,422 | 31,192 | 32,720 | 35,124 | 32,275 | ||||||||||||||
| Less: Cash and cash equivalents | (306,464 | ) | (237,567 | ) | (310,531 | ) | (317,161 | ) | (345,109 | ) | |||||||||
| $ | 1,323,579 | $ | 1,364,073 | $ | 1,293,607 | $ | 1,262,612 | $ | 1,274,006 | ||||||||||
| Average Invested Capital Calculations | Jun 29, | Mar 30, | Dec 30, | Sep 30, | |||||||||||
| 2024 | 2024 | 2023 | 2023 | ||||||||||||
| Equity | $ | 1,266,360 | $ | 1,259,762 | $ | 1,266,755 | $ | 1,214,382 | |||||||
| Plus: | |||||||||||||||
| Debt and finance lease obligations - current | 258,175 | 245,964 | 251,119 | 240,205 | |||||||||||
| Operating lease obligations - current (2) | 7,990 | 8,281 | 9,172 | 8,363 | |||||||||||
| Debt and finance lease obligations - long-term | 90,715 | 192,025 | 192,118 | 190,853 | |||||||||||
| Operating lease obligations - long-term | 31,923 | 33,915 | 35,989 | 38,552 | |||||||||||
| Less: Cash and cash equivalents | (269,868 | ) | (265,053 | ) | (231,982 | ) | (256,233 | ) | |||||||
| $ | 1,385,295 | $ | 1,474,894 | $ | 1,523,171 | $ | 1,436,122 | ||||||||
| (1) | During the twelve months ended September 28, 2024, |
| (2) | Included in other accrued liabilities on the Condensed Consolidated Balance Sheets. |