Plexus Announces Fiscal Third Quarter Financial Results
Plexus (NASDAQ: PLXS) reported strong fiscal third quarter 2025 results with revenue of $1.018 billion, GAAP operating margin of 5.3%, and GAAP diluted EPS of $1.64. The company's non-GAAP EPS reached $1.90, exceeding guidance. Key highlights include winning 41 manufacturing programs worth $250 million in annualized revenue and generating $13.2 million in free cash flow.
The company demonstrated solid market performance with a 14.1% return on invested capital and initiated a new $100 million share repurchase program. For Q4 2025, Plexus guides revenue between $1.025-1.065 billion with non-GAAP EPS of $1.82-1.97, projecting 26% non-GAAP EPS growth for fiscal 2025.
Plexus (NASDAQ: PLXS) ha riportato solidi risultati per il terzo trimestre fiscale 2025 con un fatturato di 1,018 miliardi di dollari, un margine operativo GAAP del 5,3% e un utile per azione diluito GAAP di 1,64 dollari. L'utile per azione non-GAAP della società ha raggiunto 1,90 dollari, superando le previsioni. Tra i risultati principali si segnalano la conquista di 41 programmi di produzione per un valore di 250 milioni di dollari di ricavi annualizzati e la generazione di 13,2 milioni di dollari di flusso di cassa libero.
La società ha mostrato una solida performance di mercato con un ritorno sul capitale investito del 14,1% e ha avviato un nuovo programma di riacquisto azionario da 100 milioni di dollari. Per il quarto trimestre 2025, Plexus prevede un fatturato compreso tra 1,025 e 1,065 miliardi di dollari e un utile per azione non-GAAP tra 1,82 e 1,97 dollari, con una crescita prevista del 26% dell’utile per azione non-GAAP per l’intero anno fiscale 2025.
Plexus (NASDAQ: PLXS) reportó sólidos resultados para el tercer trimestre fiscal de 2025 con ingresos de 1.018 mil millones de dólares, un margen operativo GAAP del 5,3% y un BPA diluido GAAP de 1,64 dólares. El BPA no-GAAP de la compañía alcanzó 1,90 dólares, superando las expectativas. Entre los aspectos destacados se incluyen la obtención de 41 programas de manufactura por un valor de 250 millones de dólares en ingresos anualizados y la generación de 13,2 millones de dólares en flujo de caja libre.
La empresa mostró un sólido desempeño en el mercado con un retorno sobre el capital invertido del 14,1% y lanzó un nuevo programa de recompra de acciones por 100 millones de dólares. Para el cuarto trimestre de 2025, Plexus proyecta ingresos entre 1.025 y 1.065 mil millones de dólares y un BPA no-GAAP de 1,82 a 1,97 dólares, anticipando un crecimiento del 26% en el BPA no-GAAP para el año fiscal 2025.
Plexus (NASDAQ: PLXS)는 2025 회계연도 3분기 실적에서 매출 10억 1,800만 달러, GAAP 영업이익률 5.3%, GAAP 희석 주당순이익 1.64달러를 기록하며 강력한 성과를 보였습니다. 회사의 비-GAAP 주당순이익은 1.90달러로 가이던스를 초과했습니다. 주요 성과로는 연간화 매출 2억 5,000만 달러 규모의 41개 제조 프로그램 수주와 1,320만 달러의 자유 현금 흐름 창출이 포함됩니다.
회사는 투자자본수익률 14.1%의 견고한 시장 성과를 보였으며, 새로운 1억 달러 규모 자사주 매입 프로그램을 시작했습니다. 2025년 4분기에는 매출 10억 2,500만~10억 6,500만 달러, 비-GAAP 주당순이익 1.82~1.97달러를 전망하며, 2025 회계연도 비-GAAP 주당순이익이 26% 성장할 것으로 예상합니다.
Plexus (NASDAQ : PLXS) a annoncé de solides résultats pour le troisième trimestre fiscal 2025 avec un chiffre d'affaires de 1,018 milliard de dollars, une marge opérationnelle GAAP de 5,3 % et un BPA dilué GAAP de 1,64 dollar. Le BPA non-GAAP de la société a atteint 1,90 dollar, dépassant les prévisions. Parmi les points forts, on compte la victoire de 41 programmes de fabrication représentant 250 millions de dollars de revenus annualisés et la génération de 13,2 millions de dollars de flux de trésorerie disponible.
L'entreprise a démontré une solide performance sur le marché avec un rendement du capital investi de 14,1 % et a lancé un nouveau programme de rachat d'actions de 100 millions de dollars. Pour le quatrième trimestre 2025, Plexus prévoit un chiffre d'affaires compris entre 1,025 et 1,065 milliard de dollars ainsi qu'un BPA non-GAAP entre 1,82 et 1,97 dollar, anticipant une croissance de 26 % du BPA non-GAAP pour l'exercice fiscal 2025.
Plexus (NASDAQ: PLXS) meldete starke Ergebnisse für das dritte Quartal des Geschäftsjahres 2025 mit einem Umsatz von 1,018 Milliarden US-Dollar, einer GAAP-Betriebsmarge von 5,3 % und einem verwässerten GAAP-Gewinn je Aktie von 1,64 US-Dollar. Der Non-GAAP-Gewinn je Aktie des Unternehmens erreichte 1,90 US-Dollar und übertraf damit die Prognosen. Zu den wichtigsten Highlights zählen der Gewinn von 41 Fertigungsprogrammen im Wert von 250 Millionen US-Dollar an annualisierten Umsätzen sowie die Generierung von 13,2 Millionen US-Dollar Free Cashflow.
Das Unternehmen zeigte eine solide Marktperformance mit einer Rendite auf das investierte Kapital von 14,1 % und startete ein neues Aktienrückkaufprogramm in Höhe von 100 Millionen US-Dollar. Für das vierte Quartal 2025 erwartet Plexus Umsätze zwischen 1,025 und 1,065 Milliarden US-Dollar sowie einen Non-GAAP-Gewinn je Aktie von 1,82 bis 1,97 US-Dollar und prognostiziert ein Non-GAAP-Gewinnwachstum von 26 % für das Geschäftsjahr 2025.
- Revenue grew to $1.018 billion, with sequential growth and in-line with guidance
- Strong non-GAAP operating margin of 6.0%, near high end of guidance
- Won 41 manufacturing programs worth $250 million in annualized revenue
- Return on invested capital of 14.1%, exceeding cost of capital by 520 basis points
- Generated $13.2 million in free cash flow, supporting $100 million target for fiscal 2025
- Approved new $100 million share repurchase program
- Reduced gross inventory balance for sixth consecutive quarter
- Cash cycle increased by one day compared to previous quarter
- Top 10 customers' revenue concentration decreased by three percentage points
- Facing challenges from muted end market demand
- Experiencing uncertainties from tariffs and evolving program ramp timelines
Insights
Plexus delivered strong Q3 results exceeding guidance with robust margins and free cash flow despite challenging market conditions.
Plexus Corp's fiscal Q3 2025 results demonstrate continued operational excellence in a challenging environment. Revenue reached
The company's operational efficiency initiatives are clearly bearing fruit. For six consecutive quarters, Plexus has reduced its gross inventory balance, contributing to a strong return on invested capital (ROIC) of
Plexus continues to demonstrate market share gains across diverse sectors, securing 41 manufacturing wins worth
Looking ahead, management projects continued momentum with Q4 revenue guidance of
Cash cycle management remains solid at 69 days, just one day higher than the previous quarter. This operational discipline, combined with strong margins and strategic customer diversification (top 10 customers comprising
NEENAH, WI, July 23, 2025 (GLOBE NEWSWIRE) -- Plexus Corp. (NASDAQ: PLXS) today announced financial results for our fiscal third quarter ended June 28, 2025, and guidance for our fiscal fourth quarter ending September 27, 2025.
- Reports fiscal third quarter 2025 revenue of
$1.01 8 billion, GAAP operating margin of5.3% and GAAP diluted EPS of$1.64 . - Reports fiscal third quarter 2025 non-GAAP operating margin of
6.0% and non-GAAP diluted EPS of$1.90 , excluding$0.26 of stock-based compensation expense. - Initiates fiscal fourth quarter 2025 revenue guidance of
$1.02 5 billion to$1.06 5 billion with GAAP diluted EPS of$1.57 t o$1.72 , including$0.25 of stock-based compensation expense. Fiscal fourth quarter non-GAAP EPS guidance of$1.82 t o$1.97 excludes stock-based compensation expense.
Three Months Ended | |||||||
Jun 28, 2025 | Jun 28, 2025 | Sep 27, 2025 | |||||
Q3F25 Results | Q3F25 Guidance | Q4F25 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 70 bps for Q3F25 results, Q3F25 guidance and Q4F25 guidance. | |||||||
(3) Excludes stock-based compensation expense, net of tax, of | |||||||
Fiscal Third Quarter 2025 Information
- Won 41 manufacturing programs during the quarter representing
$250 million in annualized revenue when fully ramped into production. - Generated fiscal third quarter free cash flow of
$13.2 million , contributing to fiscal year-to-date free cash flow of$56.8 million . - Purchased
$18.4 million of our shares at an average price of$128.70 per share during the quarter. - As previously announced on May 14, 2025, Plexus’ Board of Directors approved a new
$100.0 million share repurchase program. Plexus has recently begun repurchasing shares under this$100.0 million program as the previous$50.0 million program has been fulfilled.
Todd Kelsey, President and Chief Executive Officer, commented, “Our Plexus team continues to execute at a high level in driving numerous efficiency initiatives, which resulted in another strong quarter of financial performance. Fiscal third quarter revenue of
Patrick Jermain, Executive Vice President and Chief Financial Officer, commented, "Fiscal third quarter cash cycle of 69 days was consistent with expectations and one day higher than the fiscal second quarter. For the sixth consecutive quarter, we drove a reduction in our gross inventory balance. This result, combined with other improvements to our cash cycle and our strong operating performance, produced fiscal third quarter return on invested capital of
Mr. Kelsey added, “Our go-to-market team secured 41 fiscal third quarter manufacturing wins with well-balanced market sector diversification, representing
Mr. Kelsey continued, “We expect to deliver strong fiscal fourth quarter financial results, including further sequential revenue growth. We anticipate generating this revenue expansion through share gains, new program ramps and growth with new customers, while overcoming muted end market demand, evolving new program ramp timelines and uncertainties created by tariffs. We are guiding revenue of
Mr. Kelsey concluded, “We are committed to creating long-term shareholder value through enabling customer success and focused initiatives that drive organizational and operational efficiency. We are bullish on the growth opportunities our solutions and market sectors provide. Our strategy is creating opportunities to gain share and capture new outsourcing opportunities in support of delivering sustained strong financial performance and growth exceeding that of our end markets.”
Quarterly Comparison | Three Months Ended | ||||||||||
(in thousands, except EPS) | Jun 28, 2025 | Mar 29, 2025 | Jun 29, 2024 | ||||||||
Revenue | $ | 1,018,308 | $ | 980,170 | $ | 960,751 | |||||
Gross profit | 103,288 | 97,751 | 94,415 | ||||||||
Operating income | 53,608 | 48,791 | 39,246 | ||||||||
Net income | 45,116 | 39,073 | 25,140 | ||||||||
Diluted EPS | $ | 1.64 | $ | 1.41 | $ | 0.91 | |||||
Gross margin | 10.1 | % | 10.0 | % | 9.8 | % | |||||
Operating margin | 5.3 | % | 5.0 | % | 4.1 | % | |||||
ROIC (1) | 14.1 | % | 13.7 | % | 10.4 | % | |||||
Economic return (1) | 5.2 | % | 4.8 | % | 2.2 | % | |||||
(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 | |||||||||||
Jun 28, 2025 | Mar 29, 2025 | Jun 29, 2024 | ||||||||||
Americas | $ | 312 | $ | 295 | $ | 306 | ||||||
Asia-Pacific | 594 | 587 | 521 | |||||||||
Europe, Middle East and Africa | 117 | 103 | 137 | |||||||||
Elimination of inter-segment sales | (5 | ) | (5 | ) | (3 | ) | ||||||
Total Revenue | $ | 1,018 | $ | 980 | $ | 961 | ||||||
Market Sectors ($ in millions) | Three Months Ended | |||||||||||||
Jun 28, 2025 | Mar 29, 2025 | Jun 29, 2024 | ||||||||||||
Aerospace/Defense | $ | 183 | 18 | % | $ | 172 | 18 | % | $ | 178 | 18 | % | ||
Healthcare/Life Sciences | 420 | 41 | % | 411 | 42 | % | 380 | 40 | % | |||||
Industrial | 415 | 41 | % | 397 | 40 | % | 403 | 42 | % | |||||
Total Revenue | $ | 1,018 | $ | 980 | $ | 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 the third quarter of fiscal 2025 was
Free Cash Flow
Plexus defines free cash flow as cash flows provided by operations less capital expenditures. For the three months ended June 28, 2025, cash flows provided by operations was
Cash Cycle Days | Three Months Ended | ||||||
Jun 28, 2025 | Mar 29, 2025 | Jun 29, 2024 | |||||
Days in Accounts Receivable | 59 | 57 | 61 | ||||
Days in Contract Assets | 13 | 12 | 11 | ||||
Days in Inventory | 128 | 132 | 151 | ||||
Days in Accounts Payable | (72) | (70) | (62) | ||||
Days in Advanced Payments | (59) | (63) | (78) | ||||
Annualized Cash Cycle (1) | 69 | 68 | 83 | ||||
(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 2025 Q3 Earnings Conference Call and Webcast |
When: | Thursday, July 24, 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/103729490 | |
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 | Nine Months Ended | ||||||||||||||
Jun 28, | Jun 29, | Jun 28, | Jun 29, | ||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||
Net sales | $ | 1,018,308 | $ | 960,751 | $ | 2,974,600 | $ | 2,910,258 | |||||||
Cost of sales | 915,020 | 866,336 | 2,672,869 | 2,639,640 | |||||||||||
Gross profit | 103,288 | 94,415 | 301,731 | 270,618 | |||||||||||
Operating expenses: | |||||||||||||||
Selling and administrative expenses | 49,680 | 45,950 | 147,789 | 136,487 | |||||||||||
Restructuring and other charges, net | — | 9,219 | 4,683 | 20,257 | |||||||||||
Operating income | 53,608 | 39,246 | 149,259 | 113,874 | |||||||||||
Other income (expense): | |||||||||||||||
Interest expense | (2,501 | ) | (7,389 | ) | (9,192 | ) | (23,299 | ) | |||||||
Interest income | 934 | 1,015 | 3,039 | 2,640 | |||||||||||
Miscellaneous, net | (2,205 | ) | (2,568 | ) | (4,753 | ) | (9,097 | ) | |||||||
Income before income taxes | 49,836 | 30,304 | 138,353 | 84,118 | |||||||||||
Income tax expense | 4,720 | 5,164 | 16,897 | 13,524 | |||||||||||
Net income | $ | 45,116 | $ | 25,140 | $ | 121,456 | $ | 70,594 | |||||||
Earnings per share: | |||||||||||||||
Basic | $ | 1.67 | $ | 0.92 | $ | 4.48 | $ | 2.57 | |||||||
Diluted | $ | 1.64 | $ | 0.91 | $ | 4.39 | $ | 2.53 | |||||||
Weighted average shares outstanding: | |||||||||||||||
Basic | 27,059 | 27,364 | 27,084 | 27,463 | |||||||||||
Diluted | 27,532 | 27,765 | 27,670 | 27,918 | |||||||||||
PLEXUS CORP. AND SUBSIDIARIES | |||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
(in thousands, except per share data) | |||||||
(unaudited) | |||||||
Jun 28, | Sep 28, | ||||||
2025 | 2024 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 237,567 | $ | 345,109 | |||
Restricted cash | 50 | 2,353 | |||||
Accounts receivable | 663,549 | 622,366 | |||||
Contract assets | 145,145 | 120,560 | |||||
Inventories | 1,278,219 | 1,311,434 | |||||
Prepaid expenses and other | 70,538 | 75,328 | |||||
Total current assets | 2,395,068 | 2,477,150 | |||||
Property, plant and equipment, net | 534,560 | 501,112 | |||||
Operating lease right-of-use assets | 74,741 | 74,360 | |||||
Deferred income taxes | 73,550 | 73,919 | |||||
Other assets | 27,714 | 27,280 | |||||
Total non-current assets | 710,565 | 676,671 | |||||
Total assets | $ | 3,105,633 | $ | 3,153,821 | |||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Current portion of long-term debt and finance lease obligations | $ | 50,678 | $ | 157,325 | |||
Accounts payable | 722,270 | 606,378 | |||||
Advanced payments from customers | 592,512 | 709,152 | |||||
Accrued salaries and wages | 89,797 | 94,448 | |||||
Other accrued liabilities | 61,196 | 75,991 | |||||
Total current liabilities | 1,516,453 | 1,643,294 | |||||
Long-term debt and finance lease obligations, net of current portion | 92,215 | 89,993 | |||||
Accrued income taxes payable | — | 17,198 | |||||
Long-term operating lease liabilities | 31,192 | 32,275 | |||||
Deferred income taxes | 5,986 | 8,234 | |||||
Other liabilities | 40,702 | 38,002 | |||||
Total non-current liabilities | 170,095 | 185,702 | |||||
Total liabilities | 1,686,548 | 1,828,996 | |||||
Shareholders’ equity: | |||||||
Common stock | 547 | 545 | |||||
Additional paid-in-capital | 688,002 | 680,638 | |||||
Common stock held in treasury | (1,233,922 | ) | (1,190,115 | ) | |||
Retained earnings | 1,944,599 | 1,823,143 | |||||
Accumulated other comprehensive income | 19,859 | 10,614 | |||||
Total shareholders’ equity | 1,419,085 | 1,324,825 | |||||
Total liabilities and shareholders’ equity | $ | 3,105,633 | $ | 3,153,821 | |||
PLEXUS CORP. AND SUBSIDIARIES | |||||||||||||||||||||
NON-GAAP SUPPLEMENTAL INFORMATION Table 1 | |||||||||||||||||||||
(in thousands, except per share data) | |||||||||||||||||||||
(unaudited) | |||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||
Jun 28, | Mar 29, | Jun 29, | Jun 28, | Jun 29, | |||||||||||||||||
2025 | 2025 | 2024 | 2025 | 2024 | |||||||||||||||||
Operating income, as reported | $ | 53,608 | $ | 48,791 | $ | 39,246 | $ | 149,259 | $ | 113,874 | |||||||||||
Operating margin, as reported | 5.3 | % | 5.0 | % | 4.1 | % | 5.0 | % | 3.9 | % | |||||||||||
Non-GAAP adjustments: | |||||||||||||||||||||
Restructuring costs (1) | — | — | 9,219 | 4,683 | 22,507 | ||||||||||||||||
Other non-recurring income (2) | — | — | — | — | (2,250 | ) | |||||||||||||||
Stock-based compensation | 7,691 | 7,132 | 7,205 | 21,813 | 19,636 | ||||||||||||||||
Non-GAAP operating income | $ | 61,299 | $ | 55,923 | $ | 55,670 | $ | 175,755 | $ | 153,767 | |||||||||||
Non-GAAP operating margin | 6.0 | % | 5.7 | % | 5.8 | % | 5.9 | % | 5.3 | % | |||||||||||
Net income, as reported | $ | 45,116 | $ | 39,073 | $ | 25,140 | $ | 121,456 | $ | 70,594 | |||||||||||
Non-GAAP adjustments: | |||||||||||||||||||||
Restructuring costs, net of tax (1) | — | — | 8,251 | 4,191 | 20,144 | ||||||||||||||||
Other non-recurring income, net of tax (2) | — | — | — | — | (2,014 | ) | |||||||||||||||
Stock-based compensation, net of tax | 7,307 | 6,775 | 6,845 | 20,722 | 19,276 | ||||||||||||||||
Adjusted net income | $ | 52,423 | $ | 45,848 | $ | 40,236 | $ | 146,369 | $ | 108,000 | |||||||||||
Diluted earnings per share, as reported | $ | 1.64 | $ | 1.41 | $ | 0.91 | $ | 4.39 | $ | 2.53 | |||||||||||
Non-GAAP per share adjustments: | |||||||||||||||||||||
Restructuring costs, net of tax (1) | — | — | 0.30 | 0.15 | 0.72 | ||||||||||||||||
Other non-recurring income, net of tax (2) | — | — | — | — | (0.07 | ) | |||||||||||||||
Stock-based compensation, net of tax | 0.26 | 0.25 | 0.24 | 0.75 | 0.69 | ||||||||||||||||
Adjusted diluted earnings per share | $ | 1.90 | $ | 1.66 | $ | 1.45 | $ | 5.29 | $ | 3.87 | |||||||||||
(1) During the three months ended June 29, 2024, restructuring and impairment charges of | |||||||||||||||||||||
During the nine months ended June 28, 2025, restructuring costs of | |||||||||||||||||||||
During the nine months ended June 29, 2024, restructuring costs of | |||||||||||||||||||||
(2) During the nine months ended June 29, 2024, insurance proceeds of | |||||||||||||||||||||
PLEXUS CORP. AND SUBSIDIARIES | ||||||||||||||
NON-GAAP SUPPLEMENTAL INFORMATION Table 2 | ||||||||||||||
(in thousands) | ||||||||||||||
(unaudited) | ||||||||||||||
ROIC and Economic Return Calculations | Nine Months Ended | Six Months Ended | Nine Months Ended | |||||||||||
Jun 28, | Mar 29, | Jun 29, | ||||||||||||
2025 | 2025 | 2024 | ||||||||||||
Operating income, as reported | $ | 149,259 | $ | 95,651 | $ | 113,874 | ||||||||
Restructuring and other charges, net | 4,683 | 4,683 | 20,257 | |||||||||||
Accelerated stock-based compensation (1) | + | — | + | — | + | 892 | ||||||||
Adjusted operating income | $ | 153,942 | $ | 100,334 | $ | 135,023 | ||||||||
÷ | 3 | x | 2 | ÷ | 3 | |||||||||
$ | 51,314 | $ | 45,008 | |||||||||||
x | 4 | x | 4 | |||||||||||
Adjusted annualized operating income | $ | 205,256 | $ | 200,668 | $ | 180,032 | ||||||||
Adjusted effective tax rate | x | 11 | % | x | 13 | % | x | 16 | % | |||||
Tax impact | 22,578 | 26,087 | 28,805 | |||||||||||
Adjusted operating income (tax-effected) | $ | 182,678 | $ | 174,581 | $ | 151,227 | ||||||||
Average invested capital | ÷ | $ | 1,298,575 | ÷ | $ | 1,276,742 | ÷ | $ | 1,454,871 | |||||
ROIC | 14.1 | % | 13.7 | % | 10.4 | % | ||||||||
Weighted average cost of capital | - | 8.9 | % | - | 8.9 | % | - | 8.2 | % | |||||
Economic return | 5.2 | % | 4.8 | % | 2.2 | % | ||||||||
Average Invested Capital Calculations | Jun 28, | Mar 29, | Dec 28, | Sep 28, | |||||||||||
2025 | 2025 | 2024 | 2024 | ||||||||||||
Equity | $ | 1,419,085 | $ | 1,351,675 | $ | 1,319,069 | $ | 1,324,825 | |||||||
Plus: | |||||||||||||||
Debt and finance lease obligations - current | 50,678 | 121,014 | 121,977 | 157,325 | |||||||||||
Operating lease obligations - current (2) | 8,470 | 9,968 | 14,875 | 14,697 | |||||||||||
Debt and finance lease obligations - long-term | 92,215 | 88,761 | 88,728 | 89,993 | |||||||||||
Operating lease obligations - long-term | 31,192 | 32,720 | 35,124 | 32,275 | |||||||||||
Less: Cash and cash equivalents | (237,567 | ) | (310,531 | ) | (317,161 | ) | (345,109 | ) | |||||||
$ | 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 nine months ended June 29, 2024, | |
(2) | Included in other accrued liabilities on the Condensed Consolidated Balance Sheets. |
