11/04/2024 | Press release | Distributed by Public on 11/04/2024 15:05
Fourth Quarter Fiscal 2024 Financial Highlights
•Revenue: $2.02 billion
•GAAP operating margin: 4.4%
•GAAP diluted EPS: $1.09
•Non-GAAP(1) operating margin: 5.3%
•Non-GAAP(1) diluted EPS: $1.43
|
Fiscal Year 2024 Financial Highlights
•Revenue: $7.57 billion
•GAAP operating margin: 4.4%
•GAAP diluted EPS: $3.91
•Non-GAAP(1) operating margin: 5.4%
•Non-GAAP(1) diluted EPS: $5.28
|
Additional Highlights
•Cash flow from operations: Q4 $52 million and FY'24 $340 million
•Free cash flow(2): $29 million in Q4 and $231 million in FY'24
•Share repurchases: 0.9 million shares for $65 million in Q4 and approximately 4.0 million shares for $227 million in FY'24
•Q4 ending cash and cash equivalents: $626 million
|
Sanmina Corporation | ||||
Condensed Consolidated Balance Sheets | ||||
(in thousands) | ||||
(GAAP) | ||||
(Unaudited) | ||||
September 28, 2024 |
September 30, 2023 |
|||
ASSETS | ||||
Current assets: | ||||
Cash and cash equivalents | $ | 625,860 | $ | 667,570 |
Accounts receivable, net | 1,337,562 | 1,230,771 | ||
Contract assets | 384,077 | 445,757 | ||
Inventories | 1,335,744 | 1,477,223 | ||
Prepaid expenses and other current assets | 79,301 | 58,249 | ||
Total current assets | 3,762,544 | 3,879,570 | ||
Property, plant and equipment, net | 616,067 | 632,836 | ||
Deferred tax assets | 160,703 | 177,597 | ||
Other | 175,646 | 183,965 | ||
Total assets | $ | 4,714,960 | $ | 4,873,968 |
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||
Current liabilities: | ||||
Accounts payable | $ | 1,485,484 | $ | 1,612,833 |
Accrued liabilities | 196,681 | 267,148 | ||
Accrued payroll and related benefits | 133,129 | 127,406 | ||
Short-term debt, including current portion of long-term debt | 17,500 | 25,945 | ||
Total current liabilities | 1,832,794 | 2,033,332 | ||
Long-term liabilities: | ||||
Long-term debt | 299,823 | 312,327 | ||
Other | 220,835 | 209,684 | ||
Total long-term liabilities | 520,658 | 522,011 | ||
Stockholders' equity | 2,361,508 | 2,318,625 | ||
Total liabilities and stockholders' equity | $ | 4,714,960 | $ | 4,873,968 |
Sanmina Corporation | ||||||||
Condensed Consolidated Statements of Income | ||||||||
(in thousands, except per share amounts) | ||||||||
(GAAP) | ||||||||
(Unaudited) | ||||||||
Three Months Ended | Twelve Months Ended | |||||||
September 28, 2024 |
September 30, 2023 |
September 28, 2024 |
September 30, 2023 |
|||||
Net sales | $ | 2,017,505 | $ | 2,052,019 | $ | 7,568,328 | $ | 8,935,048 |
Cost of sales | 1,846,212 | 1,878,591 | 6,927,899 | 8,191,837 | ||||
Gross profit | 171,293 | 173,428 | 640,429 | 743,211 | ||||
Operating expenses: | ||||||||
Selling, general and administrative | 70,490 | 62,124 | 266,194 | 255,072 | ||||
Research and development | 8,243 | 7,715 | 28,514 | 26,427 | ||||
Restructuring | 2,970 | 4,323 | 10,227 | 6,054 | ||||
Total operating expenses | 81,703 | 74,162 | 304,935 | 287,553 | ||||
Operating income | 89,590 | 99,266 | 335,494 | 455,658 | ||||
Interest income | 2,799 | 3,910 | 12,440 | 13,595 | ||||
Interest expense | (5,047) | (8,257) | (29,183) | (36,290) | ||||
Other expense | (564) | (8,168) | (1,216) | (20,156) | ||||
Interest and other, net | (2,812) | (12,515) | (17,959) | (42,851) | ||||
Income before income taxes | 86,778 | 86,751 | 317,535 | 412,807 | ||||
Provision for income taxes | 19,438 | 21,396 | 79,784 | 85,294 | ||||
Net income before noncontrolling interest | 67,340 | 65,355 | 237,751 | 327,513 | ||||
Less: Net income attributable to noncontrolling interest | 5,959 | 3,514 | 15,215 | 17,543 | ||||
Net income attributable to common shareholders | $ | 61,381 | $ | 61,841 | $ | 222,536 | $ | 309,970 |
Net income attributable to common shareholders per share: | ||||||||
Basic | $ | 1.12 | $ | 1.08 | $ | 4.00 | $ | 5.36 |
Diluted | $ | 1.09 | $ | 1.04 | $ | 3.91 | $ | 5.18 |
Weighted-average shares used in computing per share amounts: | ||||||||
Basic | 54,783 | 57,406 | 55,592 | 57,847 | ||||
Diluted | 56,235 | 59,178 | 56,970 | 59,815 |
Sanmina Corporation | |||||||||||
Reconciliation of GAAP to Non-GAAP Measures | |||||||||||
(in thousands, except per share amounts) | |||||||||||
(Unaudited) | |||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||
September 28, 2024 |
June 29, 2024 |
September 30, 2023 |
September 28, 2024 |
September 30, 2023 |
|||||||
GAAP Operating income | $ | 89,590 | $ | 82,367 | $ | 99,266 | $ | 335,494 | $ | 455,658 | |
GAAP Operating margin | 4.4 | % | 4.5 | % | 4.8 | % | 4.4 | % | 5.1 | % | |
Adjustments: | |||||||||||
Stock compensation expense (1) | 15,489 | 14,682 | 12,942 | 57,407 | 50,402 | ||||||
Amortization of intangible assets | - | - | 1,342 | - | 2,493 | ||||||
Distressed customer charges (recoveries) (2) | - | (2,500) | - | 1,799 | - | ||||||
Legal and other (3) | (720) | 500 | - | 1,130 | 5,170 | ||||||
Restructuring | 2,970 | 1,793 | 4,323 | 10,227 | 6,054 | ||||||
Non-GAAP Operating income | $ | 107,329 | $ | 96,842 | $ | 117,873 | $ | 406,057 | $ | 519,777 | |
Non-GAAP Operating margin | 5.3 | % | 5.3 | % | 5.7 | % | 5.4 | % | 5.8 | % | |
GAAP Net income attributable to common shareholders | $ | 61,381 | $ | 51,602 | $ | 61,841 | $ | 222,536 | $ | 309,970 | |
Adjustments: | |||||||||||
Operating income adjustments (see above) | 17,739 | 14,475 | 18,607 | 70,563 | 64,119 | ||||||
Legal and other (3) | - | - | - | (4,967) | (3,630) | ||||||
Adjustments for taxes (4) | 1,175 | 4,751 | 3,526 | 12,736 | 3,771 | ||||||
Non-GAAP Net income attributable to common shareholders | $ | 80,295 | $ | 70,828 | $ | 83,974 | $ | 300,868 | $ | 374,230 | |
GAAP Net income attributable to common shareholders per share: | |||||||||||
Basic | $ | 1.12 | $ | 0.93 | $ | 1.08 | $ | 4.00 | $ | 5.36 | |
Diluted | $ | 1.09 | $ | 0.91 | $ | 1.04 | $ | 3.91 | $ | 5.18 | |
Non-GAAP Net income attributable to common shareholders per share: | |||||||||||
Basic | $ | 1.47 | $ | 1.28 | $ | 1.46 | $ | 5.41 | $ | 6.47 | |
Diluted | $ | 1.43 | $ | 1.25 | $ | 1.42 | $ | 5.28 | $ | 6.26 | |
Weighted-average shares used in computing per share amounts: | |||||||||||
Basic | 54,783 | 55,466 | 57,406 | 55,592 | 57,847 | ||||||
Diluted | 56,235 | 56,711 | 59,178 | 56,970 | 59,815 | ||||||
(1) | Stock compensation expense | ||||||||||
Cost of sales | $ | 4,700 | $ | 4,327 | $ | 3,978 | $ | 17,493 | $ | 16,763 | |
Selling, general and administrative | 10,461 | 10,082 | 8,747 | 38,867 | 32,781 | ||||||
Research and development | 328 | 273 | 217 | 1,047 | 858 | ||||||
Total | $ | 15,489 | $ | 14,682 | $ | 12,942 | $ | 57,407 | $ | 50,402 | |
(2) | Relates to accounts receivable and inventory write-downs (recoveries) associated with distressed customers. | ||||||||||
(3) | Represents expenses, charges and recoveries associated with certain legal and other matters. | ||||||||||
(4) | GAAP provision for income taxes | $ | 19,438 | $ | 19,900 | $ | 21,396 | $ | 79,784 | $ | 85,294 |
Adjustments: | |||||||||||
Tax impact of operating income adjustments | 1,550 | 1,303 | 2,645 | 7,415 | 7,736 | ||||||
Discrete tax items | 2,925 | 1,462 | 1,210 | 3,425 | 12,930 | ||||||
Deferred tax adjustments | (5,650) | (7,516) | (7,381) | (23,576) | (24,437) | ||||||
Subtotal - adjustments for taxes | (1,175) | (4,751) | (3,526) | (12,736) | (3,771) | ||||||
Non-GAAP provision for income taxes | $ | 18,263 | $ | 15,149 | $ | 17,870 | $ | 67,048 | $ | 81,523 |
Q1 FY25 Earnings Per Share Outlook*: | Q1 FY25 EPS Range | |||
Low | High | |||
GAAP diluted earnings per share | $ | 1.03 | $ | 1.13 |
Stock compensation expense | $ | 0.27 | $ | 0.27 |
Non-GAAP diluted earnings per share | $ | 1.30 | $ | 1.40 |
* Due to uncertainty regarding the timing of recognition of restructuring charges, impairment charges and other unusual or infrequent items, if any, that could be incurred during the first quarter of FY25, an estimate of such items is not included in the outlook for Q1 FY25 GAAP EPS. |
Sanmina Corporation | ||||||||||||||
Condensed Consolidated Cash Flow | ||||||||||||||
(in thousands) | ||||||||||||||
(GAAP) | ||||||||||||||
(Unaudited) | ||||||||||||||
|
Three Month Periods | Twelve Month Periods | ||||||||||||
Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | FY24 | FY23 | ||||||||
Net income before noncontrolling interest | $ | 67,340 | $ | 54,738 | $ | 55,309 | $ | 60,364 | $ | 65,355 | $ | 237,751 | $ | 327,513 |
Depreciation and amortization | 31,654 | 29,764 | 30,274 | 30,726 | 30,521 | 122,418 | 118,237 | |||||||
Other, net | 30,110 | 19,708 | 18,634 | 18,185 | 21,947 | 86,637 | 80,923 | |||||||
Net change in net working capital | (77,229) | (14,211) | (31,900) | 16,750 | (40,966) | (106,590) | (291,505) | |||||||
Cash provided by operating activities | 51,875 | 89,999 | 72,317 | 126,025 | 76,857 | 340,216 | 235,168 | |||||||
Purchases of long-term investments | (3,300) | (600) | (700) | (600) | (500) | (5,200) | (2,500) | |||||||
Net purchases of property & equipment | (22,597) | (22,772) | (29,611) | (34,216) | (37,803) | (109,196) | (189,958) | |||||||
Cash used in investing activities | (25,897) | (23,372) | (30,311) | (34,816) | (38,303) | (114,396) | (192,458) | |||||||
Holdback paid in connection with previous business combination | - | - | - | - | - | - | (8,558) | |||||||
Net share repurchases | (60,412) | (54,629) | (17,477) | (115,619) | (30,397) | (248,137) | (103,681) | |||||||
Net borrowing activities | - | (4,375) | (4,375) | (12,820) | 4,070 | (21,570) | (9,055) | |||||||
Proceeds from sale of non-controlling interest | - | - | - | - | - | - | 215,799 | |||||||
Cash used for financing activities | (60,412) | (59,004) | (21,852) | (128,439) | (26,327) | (269,707) | 94,505 | |||||||
Effect of exchange rate changes | 2,585 | (772) | (886) | 1,250 | (1,245) | 2,177 | 498 | |||||||
Net change in cash & cash equivalents | $ | (31,849) | $ | 6,851 | $ | 19,268 | $ | (35,980) | $ | 10,982 | $ | (41,710) | $ | 137,713 |
Free cash flow: | ||||||||||||||
Cash provided by operating activities | $ | 51,875 | $ | 89,999 | $ | 72,317 | $ | 126,025 | $ | 76,857 | $ | 340,216 | $ | 235,168 |
Net purchases of property & equipment | (22,597) | (22,772) | (29,611) | (34,216) | (37,803) | (109,196) | (189,958) | |||||||
$ | 29,278 | $ | 67,227 | $ | 42,706 | $ | 91,809 | $ | 39,054 | $ | 231,020 | $ | 45,210 |