Seagate Technology Reports Fiscal Third Quarter 2023 Financial Results
Seagate Technology Holdings reported fiscal Q3 2023 results with a revenue of $1.86 billion, a significant decline from $2.80 billion in Q3 2022. The company faced a GAAP loss per share of $(2.09) impacted by reduced nearline demand and $300 million in settlement penalties. Despite the challenges, Seagate generated $228 million in cash flow from operations and $174 million in free cash flow. A quarterly dividend of $0.70 per share has been declared, payable on July 5, 2023. In response to the current market, a restructuring plan has been initiated, expected to yield annual savings of $200 million starting in Q1 2024. Looking ahead, demand recovery is anticipated late this year.
- Generated $228 million in cash flow from operations.
- Declared a quarterly cash dividend of $0.70 per share.
- Restructuring plan expected to save $200 million annually starting in Q1 2024.
- Revenue declined from $2.80 billion to $1.86 billion year-over-year.
- GAAP loss per share of $(2.09) indicates significant losses.
- Gross margin dropped from 28.8% to 17.2% year-over-year.
- Reported a $300 million settlement penalty affecting profitability.
-
Revenue of
$1.86 billion -
GAAP (loss) per share of
; non-GAAP (loss) per share of$(2.09) $(0.28) -
Cash flow from operations of
and free cash flow of$228 million $174 million -
Declared cash dividend of
per share$0.70
“We are seeing a more elongated customer inventory correction that led to weaker than expected nearline demand among a few large customers late in the quarter. Consequently, our March quarter revenue came in at the low-end of our guidance range, which along with underutilization charges and other factors had a severe impact on our reported margins and profitability,” said
“Looking ahead, we now expect demand recovery to begin towards the end of the calendar year. In response to this dynamic environment, we are taking aggressive actions to lower our cost structure while still positioning Seagate to thrive over the long-term and sustain our technology leadership. To that end, we continue to execute on our product roadmap, including our strategically vital HAMR platform that we launched in April, as anticipated.”
Quarterly Financial Results
|
GAAP |
|
Non-GAAP |
||||||||||||
|
FQ3 2023 |
|
FQ3 2022 |
|
FQ3 2023 |
|
FQ3 2022 |
||||||||
Revenue ($M) |
$ |
1,860 |
|
|
$ |
2,802 |
|
|
$ |
1,860 |
|
|
$ |
2,802 |
|
Gross Margin |
|
17.2 |
% |
|
|
28.8 |
% |
|
|
18.7 |
% |
|
|
29.2 |
% |
Operating Margin |
|
(16.9 |
)% |
|
|
15.3 |
% |
|
|
3.5 |
% |
|
|
16.8 |
% |
Net (Loss) Income ($M) |
$ |
(433 |
) |
|
$ |
346 |
|
|
$ |
(58 |
) |
|
$ |
401 |
|
Diluted (Loss) Earnings Per Share |
$ |
(2.09 |
) |
|
$ |
1.56 |
|
|
$ |
(0.28 |
) |
|
$ |
1.81 |
|
GAAP operating expenses for the fiscal third quarter included a
During the fiscal third quarter the Company generated
Seagate has issued a Supplemental Financial Information document, which is available on Seagate’s Investor Relations website at investors.seagate.com.
Quarterly Cash Dividend
The Board of Directors of the Company (the “Board”) declared a quarterly cash dividend of
Restructuring Plan
On
Business Outlook
The business outlook for the fiscal fourth quarter 2023 is based on our current assumptions and expectations; actual results may differ materially, as a result of, among other things, the important factors discussed in the Cautionary Note Regarding Forward-Looking Statements section of this release.
The Company is providing the following guidance for its fiscal fourth quarter 2023:
-
Revenue of
, plus or minus$1.7 billion $150 million -
Non-GAAP (loss) per share of
, plus or minus$(0.20) $0.20
Guidance regarding non-GAAP diluted EPS excludes known pre-tax charges related to estimated share-based compensation expenses of
We have not reconciled our non-GAAP diluted EPS guidance for fiscal fourth quarter 2023 to the most directly comparable GAAP measure because material items that may impact these measures are out of our control and/or cannot be reasonably predicted, including, but not limited to, accelerated depreciation, impairment and other charges related to cost saving efforts, net (gain) recognized from early redemption of debt and debt modification costs, pandemic-related lockdown charges, purchase order cancellation fees, strategic investment losses (gains) or impairment charges, income tax adjustments on these measures, and other charges or benefits that may arise. The amounts of these measures are not currently available but may be material to future results. A reconciliation of the non-GAAP diluted EPS guidance for fiscal fourth quarter 2023 to the corresponding GAAP measures is not available without unreasonable effort. A reconciliation of our historical non-GAAP financial measures to their nearest GAAP equivalent is contained in this release.
Seagate management will hold a public webcast today at
An archived audio webcast of this event will be available on Seagate’s Investor Relations website at investors.seagate.com shortly following the event conclusion.
About Seagate
© 2023
Cautionary Note Regarding Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements provide current expectations of future events based on certain assumptions and include any statement that does not directly relate to any historical fact. Forward-looking statements include, among other things, statements about the Company’s plans, programs, strategies and prospects; financial outlook for future periods, including the fiscal fourth quarter 2023; expectations regarding our ability to service debt and continue to generate free cash flow; expectations regarding our ability to make timely quarterly payments under the settlement agreement with BIS; expectations regarding logistical, macroeconomic, or other factors affecting the Company; expectations regarding our ability to execute on our cost saving plans as currently contemplated; changes to the assumptions on which the projected cost saving initiatives are based; expectations regarding market demand for Company’s products and our ability to optimize our level of production and meet market and industry expectations and the effects of these future trends on Company’s performance; anticipated shifts in technology and storage industry trends, and anticipated demand and performance of new storage product introductions, including HAMR-based products; and expectations on the Company’s business strategy and performance, as well as dividend issuance plans for the fiscal quarter ending
The inclusion of Seagate’s website addresses in this press release are provided for convenience only. The information contained in, or that can be accessed through, Seagate’s websites and social media channels are not part of this press release.
SEAGATE TECHNOLOGY HOLDINGS PLC CONDENSED CONSOLIDATED BALANCE SHEETS (In millions) |
||||||
|
|
|
|
|||
|
(unaudited) |
|
|
|||
ASSETS |
|
|
|
|||
Current assets: |
|
|
|
|||
Cash and cash equivalents |
$ |
766 |
|
|
$ |
615 |
Accounts receivable, net |
|
994 |
|
|
|
1,532 |
Inventories |
|
1,200 |
|
|
|
1,565 |
Other current assets |
|
637 |
|
|
|
321 |
Total current assets |
|
3,597 |
|
|
|
4,033 |
Property, equipment and leasehold improvements, net |
|
1,753 |
|
|
|
2,239 |
|
|
1,237 |
|
|
|
1,237 |
Other intangible assets, net |
|
1 |
|
|
|
9 |
Deferred income taxes |
|
1,127 |
|
|
|
1,132 |
Other assets, net |
|
252 |
|
|
|
294 |
Total Assets |
$ |
7,967 |
|
|
$ |
8,944 |
LIABILITIES AND (DEFICIT) EQUITY |
|
|
|
|||
Current liabilities: |
|
|
|
|||
Accounts payable |
$ |
1,697 |
|
|
$ |
2,058 |
Accrued employee compensation |
|
84 |
|
|
|
252 |
Accrued warranty |
|
73 |
|
|
|
65 |
Current portion of long-term debt |
|
1,118 |
|
|
|
584 |
Accrued expenses |
|
667 |
|
|
|
596 |
Total current liabilities |
|
3,639 |
|
|
|
3,555 |
Long-term accrued warranty |
|
88 |
|
|
|
83 |
Other non-current liabilities |
|
404 |
|
|
|
135 |
Long-term debt, less current portion |
|
4,840 |
|
|
|
5,062 |
Total Liabilities |
|
8,971 |
|
|
|
8,835 |
|
|
|
|
|||
Total Shareholders' (Deficit) Equity |
|
(1,004 |
) |
|
|
109 |
Total Liabilities and Shareholders’ (Deficit) Equity |
$ |
7,967 |
|
|
$ |
8,944 |
SEAGATE TECHNOLOGY HOLDINGS PLC CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In millions, except per share data) (Unaudited) |
|||||||||||||||
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Revenue |
$ |
1,860 |
|
|
$ |
2,802 |
|
|
$ |
5,782 |
|
|
$ |
9,033 |
|
|
|
|
|
|
|
|
|
||||||||
Cost of revenue |
|
1,541 |
|
|
|
1,996 |
|
|
|
4,735 |
|
|
|
6,323 |
|
Product development |
|
191 |
|
|
|
233 |
|
|
|
625 |
|
|
|
694 |
|
Marketing and administrative |
|
123 |
|
|
|
141 |
|
|
|
377 |
|
|
|
410 |
|
Amortization of intangibles |
|
— |
|
|
|
3 |
|
|
|
3 |
|
|
|
9 |
|
BIS settlement penalty |
|
300 |
|
|
|
— |
|
|
|
300 |
|
|
|
— |
|
Restructuring and other, net |
|
20 |
|
|
|
— |
|
|
|
110 |
|
|
|
2 |
|
Total operating expenses |
|
2,175 |
|
|
|
2,373 |
|
|
|
6,150 |
|
|
|
7,438 |
|
|
|
|
|
|
|
|
|
||||||||
(Loss) income from operations |
|
(315 |
) |
|
|
429 |
|
|
|
(368 |
) |
|
|
1,595 |
|
|
|
|
|
|
|
|
|
||||||||
Interest income |
|
2 |
|
|
|
— |
|
|
|
4 |
|
|
|
1 |
|
Interest expense |
|
(81 |
) |
|
|
(63 |
) |
|
|
(229 |
) |
|
|
(184 |
) |
Net gain recognized from early redemption of debt |
|
3 |
|
|
|
— |
|
|
|
207 |
|
|
|
— |
|
Other, net |
|
(9 |
) |
|
|
(15 |
) |
|
|
(25 |
) |
|
|
(14 |
) |
Other expense, net |
|
(85 |
) |
|
|
(78 |
) |
|
|
(43 |
) |
|
|
(197 |
) |
|
|
|
|
|
|
|
|
||||||||
(Loss) income before income taxes |
|
(400 |
) |
|
|
351 |
|
|
|
(411 |
) |
|
|
1,398 |
|
Provision for income taxes |
|
33 |
|
|
|
5 |
|
|
|
26 |
|
|
|
25 |
|
Net (loss) income |
$ |
(433 |
) |
|
$ |
346 |
|
|
$ |
(437 |
) |
|
$ |
1,373 |
|
|
|
|
|
|
|
|
|
||||||||
Net (loss) income per share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
(2.09 |
) |
|
$ |
1.59 |
|
|
$ |
(2.11 |
) |
|
$ |
6.18 |
|
Diluted |
$ |
(2.09 |
) |
|
$ |
1.56 |
|
|
$ |
(2.11 |
) |
|
$ |
6.08 |
|
Number of shares used in per share calculations: |
|
|
|
|
|
|
|
||||||||
Basic |
|
207 |
|
|
|
218 |
|
|
|
207 |
|
|
|
222 |
|
Diluted |
|
207 |
|
|
|
222 |
|
|
|
207 |
|
|
|
226 |
|
|
|
|
|
|
|
|
|
||||||||
Cash dividends declared per ordinary share |
$ |
0.70 |
|
|
$ |
0.70 |
|
|
$ |
2.10 |
|
|
$ |
2.07 |
|
SEAGATE TECHNOLOGY HOLDINGS PLC CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions) (Unaudited) |
|||||||
|
For the Nine Months Ended |
||||||
|
|
|
|
||||
OPERATING ACTIVITIES |
|
|
|
||||
Net (loss) income |
$ |
(437 |
) |
|
$ |
1,373 |
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
409 |
|
|
|
324 |
|
Share-based compensation |
|
93 |
|
|
|
106 |
|
Deferred income taxes |
|
4 |
|
|
|
2 |
|
Net gain on redemption and repurchase of debt |
|
(207 |
) |
|
|
— |
|
Other non-cash operating activities, net |
|
15 |
|
|
|
46 |
|
Changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable, net |
|
538 |
|
|
|
(186 |
) |
Inventories |
|
365 |
|
|
|
(275 |
) |
Accounts payable |
|
(327 |
) |
|
|
209 |
|
Accrued employee compensation |
|
(168 |
) |
|
|
(88 |
) |
Accrued expenses, income taxes and warranty |
|
69 |
|
|
|
19 |
|
Other assets and liabilities |
|
370 |
|
|
|
(53 |
) |
Net cash provided by operating activities |
|
724 |
|
|
|
1,477 |
|
INVESTING ACTIVITIES |
|
|
|
||||
Acquisition of property, equipment and leasehold improvements |
|
(266 |
) |
|
|
(309 |
) |
Proceeds from the sale of assets |
|
15 |
|
|
|
— |
|
Purchases of investments |
|
(1 |
) |
|
|
(18 |
) |
Proceeds from sale of investments |
|
— |
|
|
|
34 |
|
Net cash used in investing activities |
|
(252 |
) |
|
|
(293 |
) |
FINANCING ACTIVITIES |
|
|
|
||||
Redemption and repurchase of debt |
|
(71 |
) |
|
|
(701 |
) |
Dividends to shareholders |
|
(437 |
) |
|
|
(458 |
) |
Repurchases of ordinary shares |
|
(408 |
) |
|
|
(1,313 |
) |
Taxes paid related to net share settlement of equity awards |
|
(41 |
) |
|
|
(45 |
) |
Proceeds from issuance of long-term debt |
|
600 |
|
|
|
1,200 |
|
Proceeds from issuance of ordinary shares under employee stock plans |
|
59 |
|
|
|
68 |
|
Other financing activities, net |
|
(23 |
) |
|
|
(6 |
) |
Net cash used in financing activities |
|
(321 |
) |
|
|
(1,255 |
) |
Increase in cash, cash equivalents and restricted cash |
|
151 |
|
|
|
(71 |
) |
Cash, cash equivalents and restricted cash at the beginning of the period |
|
617 |
|
|
|
1,211 |
|
Cash, cash equivalents and restricted cash at the end of the period |
$ |
768 |
|
|
$ |
1,140 |
|
Use of non-GAAP financial information
The Company uses non-GAAP measures of gross profit, gross margin, operating expenses, income from operations, operating margin, net income, diluted EPS, free cash flow, EBITDA, adjusted EBITDA and last twelve months adjusted EBITDA, which are adjusted from results based on GAAP to exclude certain benefits, expenses, gains and losses. These non-GAAP financial measures are provided to enhance the user’s overall understanding of the Company’s current financial performance and its prospects for the future. Specifically, the Company believes non-GAAP results provide useful information to both management and investors as these non-GAAP results exclude certain benefits, expenses, gains and losses that it believes are not indicative of its core operating results and because it is similar to the approach used in connection with the financial models and estimates published by financial analysts who follow the Company.
These non-GAAP results are some of the measurements management uses to assess the Company’s performance, allocate resources and plan for future periods. Reported non-GAAP results should only be considered as supplemental to results prepared in accordance with GAAP, and not considered as a substitute or replacement for, or superior to, GAAP results. These non-GAAP measures may differ from the non-GAAP measures reported by other companies in its industry.
SEAGATE TECHNOLOGY HOLDINGS PLC RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES (In millions, except per share amounts, gross margin and operating margin) (Unaudited) |
|||||||||||||||
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
GAAP Gross Profit |
$ |
319 |
|
|
$ |
806 |
|
|
$ |
1,047 |
|
|
$ |
2,710 |
|
Accelerated depreciation, impairment and other charges related to cost saving efforts |
|
18 |
|
|
|
1 |
|
|
|
57 |
|
|
|
1 |
|
Amortization of acquired intangible assets |
|
1 |
|
|
|
1 |
|
|
|
3 |
|
|
|
3 |
|
Pandemic-related lockdown charges |
|
— |
|
|
|
— |
|
|
|
7 |
|
|
|
— |
|
Purchase order cancellation fees |
|
— |
|
|
|
— |
|
|
|
108 |
|
|
|
— |
|
Share-based compensation |
|
8 |
|
|
|
9 |
|
|
|
24 |
|
|
|
27 |
|
Other charges |
|
1 |
|
|
|
— |
|
|
|
2 |
|
|
|
— |
|
Non-GAAP Gross Profit |
$ |
347 |
|
|
$ |
817 |
|
|
$ |
1,248 |
|
|
$ |
2,741 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP Gross Margin |
|
17.2 |
% |
|
|
28.8 |
% |
|
|
18.1 |
% |
|
|
30.0 |
% |
Non-GAAP Gross Margin |
|
18.7 |
% |
|
|
29.2 |
% |
|
|
21.6 |
% |
|
|
30.3 |
% |
|
|
|
|
|
|
|
|
||||||||
GAAP Operating Expenses |
$ |
634 |
|
|
$ |
377 |
|
|
$ |
1,415 |
|
|
$ |
1,115 |
|
Accelerated depreciation, impairment and other charges related to cost saving efforts |
|
(3 |
) |
|
|
— |
|
|
|
(25 |
) |
|
|
— |
|
Amortization of acquired intangible assets |
|
— |
|
|
|
(3 |
) |
|
|
(3 |
) |
|
|
(9 |
) |
BIS settlement penalty |
|
(300 |
) |
|
|
— |
|
|
|
(300 |
) |
|
|
— |
|
Restructuring and other, net |
|
(20 |
) |
|
|
— |
|
|
|
(110 |
) |
|
|
(2 |
) |
Share-based compensation |
|
(23 |
) |
|
|
(27 |
) |
|
|
(69 |
) |
|
|
(79 |
) |
Other charges |
|
(6 |
) |
|
|
(2 |
) |
|
|
(18 |
) |
|
|
(4 |
) |
Non-GAAP Operating Expenses |
$ |
282 |
|
|
$ |
345 |
|
|
$ |
890 |
|
|
$ |
1,021 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP (Loss) Income From Operations |
$ |
(315 |
) |
|
$ |
429 |
|
|
$ |
(368 |
) |
|
$ |
1,595 |
|
Accelerated depreciation, impairment and other charges related to cost saving efforts |
|
21 |
|
|
|
1 |
|
|
|
82 |
|
|
|
1 |
|
Amortization of acquired intangible assets |
|
1 |
|
|
|
4 |
|
|
|
6 |
|
|
|
12 |
|
BIS settlement penalty |
|
300 |
|
|
|
— |
|
|
|
300 |
|
|
|
— |
|
Pandemic-related lockdown charges |
|
— |
|
|
|
— |
|
|
|
7 |
|
|
|
— |
|
Purchase order cancellation fees |
|
— |
|
|
|
— |
|
|
|
108 |
|
|
|
— |
|
Restructuring and other, net |
|
20 |
|
|
|
— |
|
|
|
110 |
|
|
|
2 |
|
Share-based compensation |
|
31 |
|
|
|
36 |
|
|
|
93 |
|
|
|
106 |
|
Other charges |
|
7 |
|
|
|
2 |
|
|
|
20 |
|
|
|
4 |
|
Non-GAAP Income From Operations |
$ |
65 |
|
|
$ |
472 |
|
|
$ |
358 |
|
|
$ |
1,720 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP Operating Margin |
|
(16.9 |
)% |
|
|
15.3 |
% |
|
|
(6.4 |
)% |
|
|
17.7 |
% |
Non-GAAP Operating Margin |
|
3.5 |
% |
|
|
16.8 |
% |
|
|
6.2 |
% |
|
|
19.0 |
% |
GAAP Net (Loss) Income |
$ |
(433 |
) |
|
$ |
346 |
|
|
$ |
(437 |
) |
|
$ |
1,373 |
|
Accelerated depreciation, impairment and other charges related to cost saving efforts |
|
21 |
|
|
|
1 |
|
|
|
82 |
|
|
|
1 |
|
Amortization of acquired intangible assets |
|
1 |
|
|
|
4 |
|
|
|
6 |
|
|
|
12 |
|
BIS settlement penalty |
|
300 |
|
|
|
— |
|
|
|
300 |
|
|
|
— |
|
Net (gain) recognized from early redemption of debt and debt modification costs |
|
(3 |
) |
|
|
— |
|
|
|
(207 |
) |
|
|
1 |
|
Pandemic-related lockdown charges |
|
— |
|
|
|
— |
|
|
|
7 |
|
|
|
— |
|
Purchase order cancellation fees |
|
— |
|
|
|
— |
|
|
|
108 |
|
|
|
— |
|
Restructuring and other, net |
|
20 |
|
|
|
— |
|
|
|
110 |
|
|
|
2 |
|
Share-based compensation |
|
31 |
|
|
|
36 |
|
|
|
93 |
|
|
|
106 |
|
Strategic investment losses or impairment charges |
|
1 |
|
|
|
13 |
|
|
|
1 |
|
|
|
6 |
|
Other charges |
|
7 |
|
|
|
2 |
|
|
|
20 |
|
|
|
4 |
|
Income tax adjustments |
|
(3 |
) |
|
|
(1 |
) |
|
|
(6 |
) |
|
|
(17 |
) |
Non-GAAP Net (Loss) Income |
$ |
(58 |
) |
|
$ |
401 |
|
|
$ |
77 |
|
|
$ |
1,488 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP Diluted Net (Loss) Income Per Share |
$ |
(2.09 |
) |
|
$ |
1.56 |
|
|
$ |
(2.11 |
) |
|
$ |
6.08 |
|
Accelerated depreciation, impairment and other charges related to cost saving efforts |
|
0.10 |
|
|
|
— |
|
|
|
0.39 |
|
|
|
— |
|
Amortization of acquired intangible assets |
|
— |
|
|
|
0.02 |
|
|
|
0.03 |
|
|
|
0.05 |
|
BIS settlement penalty |
|
1.45 |
|
|
|
— |
|
|
|
1.45 |
|
|
|
— |
|
Net (gain) recognized from early redemption of debt and debt modification costs |
|
(0.01 |
) |
|
|
— |
|
|
|
(0.99 |
) |
|
|
— |
|
Pandemic-related lockdown charges |
|
— |
|
|
|
— |
|
|
|
0.03 |
|
|
|
— |
|
Purchase order cancellation fees |
|
— |
|
|
|
— |
|
|
|
0.52 |
|
|
|
— |
|
Restructuring and other, net |
|
0.10 |
|
|
|
— |
|
|
|
0.53 |
|
|
|
0.01 |
|
Share-based compensation |
|
0.15 |
|
|
|
0.16 |
|
|
|
0.45 |
|
|
|
0.47 |
|
Strategic investment losses or impairment charges |
|
— |
|
|
|
0.06 |
|
|
|
— |
|
|
|
0.03 |
|
Other charges |
|
0.03 |
|
|
|
0.01 |
|
|
|
0.10 |
|
|
|
0.02 |
|
Income tax adjustments |
|
(0.01 |
) |
|
|
— |
|
|
|
(0.03 |
) |
|
|
(0.08 |
) |
Non-GAAP Diluted Net (Loss) Income Per Share1 |
$ |
(0.28 |
) |
|
$ |
1.81 |
|
|
$ |
0.37 |
|
|
$ |
6.58 |
|
|
|
|
|
|
|
|
|
||||||||
Shares used in diluted net (loss) income per share calculation |
|
|
|
|
|
|
|
||||||||
GAAP |
|
207 |
|
|
|
222 |
|
|
|
207 |
|
|
|
226 |
|
Non-GAAP |
|
207 |
|
|
|
222 |
|
|
|
209 |
|
|
|
226 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP Net Cash Provided by Operating Activities |
$ |
228 |
|
|
$ |
460 |
|
|
$ |
724 |
|
|
$ |
1,477 |
|
Acquisition of property, equipment and leasehold improvements |
|
54 |
|
|
|
97 |
|
|
|
266 |
|
|
|
309 |
|
Free Cash Flow |
$ |
174 |
|
|
$ |
363 |
|
|
$ |
458 |
|
|
$ |
1,168 |
|
1 For the three months ended
|
For the Three Months Ended |
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
Last Twelve
|
||||||||||
GAAP Net (Loss) Income |
$ |
(433 |
) |
|
$ |
(33 |
) |
|
$ |
29 |
|
|
$ |
276 |
|
|
$ |
(161 |
) |
Depreciation and amortization |
|
126 |
|
|
|
148 |
|
|
|
135 |
|
|
|
127 |
|
|
|
536 |
|
Interest expense |
|
81 |
|
|
|
77 |
|
|
|
71 |
|
|
|
65 |
|
|
|
294 |
|
Interest income |
|
(2 |
) |
|
|
(1 |
) |
|
|
(1 |
) |
|
|
(1 |
) |
|
|
(5 |
) |
Income tax expense (benefit) |
|
33 |
|
|
|
(5 |
) |
|
|
(2 |
) |
|
|
5 |
|
|
|
31 |
|
Non-GAAP EBITDA |
|
(195 |
) |
|
|
186 |
|
|
|
232 |
|
|
|
472 |
|
|
|
695 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
BIS settlement penalty |
|
300 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
300 |
|
Impairment and other charges related to cost saving efforts |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
1 |
|
Net (gain) recognized from early redemption of debt and debt modification costs |
|
(3 |
) |
|
|
(204 |
) |
|
|
— |
|
|
|
— |
|
|
|
(207 |
) |
Pandemic-related lockdown charges |
|
— |
|
|
|
— |
|
|
|
6 |
|
|
|
— |
|
|
|
6 |
|
Purchase order cancellation fees |
|
— |
|
|
|
108 |
|
|
|
— |
|
|
|
— |
|
|
|
108 |
|
Restructuring and other, net |
|
20 |
|
|
|
81 |
|
|
|
9 |
|
|
|
1 |
|
|
|
111 |
|
Share-based compensation |
|
31 |
|
|
|
33 |
|
|
|
29 |
|
|
|
39 |
|
|
|
132 |
|
Strategic investment losses or impairment charges |
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
6 |
|
|
|
7 |
|
Underutilization charges, net of depreciation and amortization |
|
60 |
|
|
|
45 |
|
|
|
37 |
|
|
|
— |
|
|
|
142 |
|
Other charges |
|
7 |
|
|
|
7 |
|
|
|
6 |
|
|
|
6 |
|
|
|
26 |
|
Non-GAAP Adjusted EBITDA |
$ |
221 |
|
|
$ |
256 |
|
|
$ |
319 |
|
|
$ |
525 |
|
|
$ |
1,321 |
|
The Company’s Non-GAAP measures are adjusted for the following items:
Accelerated depreciation, impairment and other charges related to cost saving efforts
These expenses are excluded in the non-GAAP measures due to the inconsistency in amount and frequency and are excluded to facilitate a more meaningful evaluation of the Company’s current operating performance and comparison to its past periods’ operating performance.
Amortization of acquired intangible assets
The Company records expense from amortization of intangible assets that were acquired in connection with its business combinations over their estimated useful lives. Such charges are inconsistent in size and are significantly impacted by the timing and magnitude of the Company’s acquisitions. Consequently, these expenses are excluded in the non-GAAP measures to facilitate a more meaningful evaluation of its current operating performance and comparison to its past periods’ operating performance.
BIS settlement penalty
The Company accrued a settlement penalty of
Net (gain) recognized from early redemption of debt and debt modification costs
From time to time, the Company incurs gains, losses and fees from the early redemption and repurchase of certain long-term debt instruments. The gains and losses represent the difference between the reacquisition price and the par value of the debt extinguished less the write-off of any unamortized debt issuance costs and discount. Fees include certain costs associated with a debt extinguishment or modification. The amount of these charges may be inconsistent in size and varies depending on the timing of the early redemption of debt and consequently is excluded from the non-GAAP measures to facilitate a more meaningful evaluation of its current operating performance and comparison to its past periods' operating performance.
Pandemic-related lockdown charges
Pandemic-related lockdown charges are factory under-utilization costs incurred due to the pandemic-related lockdown measures at our factory in
Purchase order cancellation fees
Purchase order cancellation fees are the costs incurred to cancel certain purchase commitments made with the Company's suppliers for component and equipment purchases that will not be received due to change in forecasted demand. These charges are inconsistent in amount and frequency and are excluded in the non-GAAP measures to facilitate a more meaningful evaluation of its current operating performance and comparison to its past periods’ operating performance.
Restructuring and other, net
Restructuring and other, net are costs associated with restructuring plans that are primarily related to costs associated with reduction in the Company’s workforce, exiting certain facilities and other related costs, as well as charges or gains from sale of properties. These costs or benefits do not reflect the Company’s ongoing operating performance and consequently are excluded from the non-GAAP measures to facilitate a more meaningful evaluation of its current operating performance and comparison to its past periods’ operating performance.
Share-based compensation
These expenses consist primarily of expenses for employee share-based compensation. Given the variety of equity awards used by companies, the varying methodologies for determining share-based compensation expense, the subjective assumptions involved in those determinations, and the volatility in valuations that can be driven by market conditions outside the Company’s control, the Company believes excluding share-based compensation expense enhances the ability of management and investors to understand and assess the underlying performance of its business over time and compare it against the Company’s peers, a majority of whom also exclude share-based compensation expense from their non-GAAP results.
Strategic investment losses or impairment charges
From time to time, the Company incurs losses, gains or impairment charges from strategic investments that are measured and accounted at fair value, under the equity method of accounting, as available-for-sale debt securities or adjust for downward or upward adjustments to the carrying value under the measurement alternative if an impairment or observable price adjustment is recognized in the current period that are not considered as part of its ongoing operating performance. The resulting expense, gain or impairment loss is inconsistent in amount and frequency and consequently is excluded from the non-GAAP measures to facilitate a more meaningful evaluation of its current operating performance and comparison to its past periods’ operating performance.
Other charges
The other charges primarily include IT transformation costs. These charges are inconsistent in amount and frequency and are excluded in the non-GAAP measures to facilitate a more meaningful evaluation of its current operating performance and comparison to its past periods’ operating performance.
Income tax adjustments
Provision or benefit for income taxes represents the tax effects of non-GAAP adjustments determined using a hybrid with and without method and effective tax rate for the applicable adjustment and jurisdiction.
Free cash flow
Free cash flow is a non-GAAP measure defined as net cash provided by operating activities less acquisition of property, equipment and leasehold improvements. Free cash flow does not reflect non-cash items, net cash used or provided by financing activities and net cash used or provided by investing activities, other than acquisition of property, equipment and leasehold improvements. This non-GAAP financial measure is used by management to assess the Company's sources of liquidity, capital structure and operating performance.
EBITDA, adjusted EBITDA and last twelve months (LTM) adjusted EBITDA
EBITDA is defined as net income (loss) before income tax expense, interest expense, interest income, depreciation and amortization. Adjusted EBITDA excludes certain expenses, gains and losses that the Company believes are not indicative of its core operating results. These adjustments primarily include impairment and other charges related to cost saving efforts, net gain recognized from early redemption of debt and debt modification costs, pandemic-related lockdown charges, purchase order cancellation fees, restructuring and other, net, share-based compensation, strategic investment losses (gains) or impairment charges, other extraordinary charges such as factory underutilization charges and BIS settlement penalty. LTM adjusted EBITDA is defined as the total of last twelve months adjusted EBITDA. These non-GAAP financial measures are used by management to evaluate the Company’s debt portfolio and structure to comply with its financial debt covenants.
View source version on businesswire.com: https://www.businesswire.com/news/home/20230420005402/en/
Investor Relations Contact:
shanye.hudson@seagate.com
Media Contact:
jennifer.l.bradfield@seagate.com
Source:
FAQ
What were Seagate's earnings for Q3 2023 (NASDAQ: STX)?
How did Seagate's revenue change compared to Q3 2022?
What is the forecast for Seagate's demand recovery?
What is the restructuring plan announced by Seagate?