GAAP (1) | Non-GAAP (2) | ||||||||||||||||||||||
(in millions, except per share amounts) | FY22 | FY21 | FY22 | FY21 | |||||||||||||||||||
Net sales | $ | 1,819.4 | $ | 1,501.1 | $ | 1,819.4 | $ | 1,501.1 | |||||||||||||||
Gross profit | 453.2 | 308.4 | 470.7 | 332.6 | |||||||||||||||||||
Operating income | 114.5 | 55.2 | 227.6 | 160.8 | |||||||||||||||||||
Net income attributable to SGH | 66.6 | 21.3 | 190.2 | 132.2 | |||||||||||||||||||
Diluted earnings per share (3) | $ | 1.22 | $ | 0.41 | $ | 3.62 | $ | 2.61 |
GAAP (1) | Non-GAAP (2) | ||||||||||||||||||||||||||||||||||
(in millions, except per share amounts) | Q4 FY22 | Q3 FY22 | Q4 FY21 | Q4 FY22 | Q3 FY22 | Q4 FY21 | |||||||||||||||||||||||||||||
Net sales | $ | 437.7 | $ | 462.5 | $ | 467.7 | $ | 437.7 | $ | 462.5 | $ | 467.7 | |||||||||||||||||||||||
Gross profit | 103.8 | 114.5 | 117.8 | 107.8 | 118.9 | 123.6 | |||||||||||||||||||||||||||||
Operating income | 27.6 | 35.3 | 31.7 | 46.8 | 54.3 | 66.6 | |||||||||||||||||||||||||||||
Net income attributable to SGH | 20.0 | 24.1 | 20.7 | 40.4 | 45.9 | 55.1 | |||||||||||||||||||||||||||||
Diluted earnings per share (3) | $ | 0.40 | $ | 0.44 | $ | 0.39 | $ | 0.80 | $ | 0.87 | $ | 1.08 |
GAAP Outlook | Adjustments | Non-GAAP Outlook | ||||||||||||
Net sales | $425 to $475 million | — | $425 to $475 million | |||||||||||
Gross margin | 24.5% to 26.5% | 1% | (A) | 25.5% to 27.5% | ||||||||||
Diluted earnings per share | $0.14 +/- $0.15 | $0.46 | (A)(B)(C) | $0.60 +/- $0.15 | ||||||||||
Diluted shares | 51 million | — | 51 million |
Non-GAAP adjustments (in millions) | |||||
(A) Share-based compensation and amortization of acquisition-related intangibles included in cost of sales | $ | 4 | |||
(B) Share-based compensation and amortization of acquisition-related intangibles included in R&D and SG&A | 11 | ||||
(C) Amortization of debt discount and other costs | 8 | ||||
$ | 23 |
Three Months Ended | Year Ended | ||||||||||||||||||||||||||||
Aug 26, 2022 | May 27, 2022 | Aug 27, 2021 | Aug 26, 2022 | Aug 27, 2021 | |||||||||||||||||||||||||
Net sales: | |||||||||||||||||||||||||||||
Memory Solutions | $ | 209,849 | $ | 265,850 | $ | 247,282 | $ | 975,181 | $ | 931,818 | |||||||||||||||||||
Intelligent Platform Solutions | 144,730 | 95,345 | 97,614 | 440,986 | 344,757 | ||||||||||||||||||||||||
LED Solutions | 83,118 | 101,345 | 122,812 | 403,185 | 224,567 | ||||||||||||||||||||||||
Total net sales | 437,697 | 462,540 | 467,708 | 1,819,352 | 1,501,142 | ||||||||||||||||||||||||
Cost of sales | 333,854 | 348,077 | 349,915 | 1,366,132 | 1,192,762 | ||||||||||||||||||||||||
Gross profit | 103,843 | 114,463 | 117,793 | 453,220 | 308,380 | ||||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||
Research and development | 20,607 | 20,298 | 16,740 | 77,356 | 49,274 | ||||||||||||||||||||||||
Selling, general and administrative | 55,635 | 58,732 | 53,314 | 220,031 | 171,509 | ||||||||||||||||||||||||
Change in fair value of contingent consideration | — | 124 | 16,000 | 41,324 | 32,400 | ||||||||||||||||||||||||
Total operating expenses | 76,242 | 79,154 | 86,054 | 338,711 | 253,183 | ||||||||||||||||||||||||
Operating income | 27,601 | 35,309 | 31,739 | 114,509 | 55,197 | ||||||||||||||||||||||||
Non-operating (income) expense: | |||||||||||||||||||||||||||||
Interest expense, net | 6,491 | 5,110 | 5,032 | 21,169 | 17,600 | ||||||||||||||||||||||||
Other non-operating (income) expense | 1,267 | 550 | (1,563) | 4,837 | (375) | ||||||||||||||||||||||||
Total non-operating (income) expense | 7,758 | 5,660 | 3,469 | 26,006 | 17,225 | ||||||||||||||||||||||||
Income before taxes | 19,843 | 29,649 | 28,270 | 88,503 | 37,972 | ||||||||||||||||||||||||
Income tax provision (benefit) | (584) | 5,154 | 6,981 | 19,911 | 15,466 | ||||||||||||||||||||||||
Net income | 20,427 | 24,495 | 21,289 | 68,592 | 22,506 | ||||||||||||||||||||||||
Net income attributable to noncontrolling interest | 468 | 382 | 639 | 2,035 | 1,196 | ||||||||||||||||||||||||
Net income attributable to SGH | $ | 19,959 | $ | 24,113 | $ | 20,650 | $ | 66,557 | $ | 21,310 | |||||||||||||||||||
Earnings per share: | |||||||||||||||||||||||||||||
Basic | $ | 0.41 | $ | 0.48 | $ | 0.42 | $ | 1.35 | $ | 0.44 | |||||||||||||||||||
Diluted | $ | 0.40 | $ | 0.44 | $ | 0.39 | $ | 1.22 | $ | 0.41 | |||||||||||||||||||
Shares used in per share calculations: | |||||||||||||||||||||||||||||
Basic | 49,238 | 50,095 | 48,605 | 49,467 | 48,558 | ||||||||||||||||||||||||
Diluted | 50,504 | 54,998 | 52,835 | 54,443 | 51,584 |
Three Months Ended | Year Ended | ||||||||||||||||||||||||||||
Aug 26, 2022 | May 27, 2022 | Aug 27, 2021 | Aug 26, 2022 | Aug 27, 2021 | |||||||||||||||||||||||||
GAAP gross profit | $ | 103,843 | $ | 114,463 | $ | 117,793 | $ | 453,220 | $ | 308,380 | |||||||||||||||||||
Share-based compensation expense | 1,637 | 1,724 | 1,786 | 6,740 | 4,593 | ||||||||||||||||||||||||
Amortization of acquisition-related intangibles | 2,367 | 2,696 | 3,997 | 10,741 | 8,228 | ||||||||||||||||||||||||
Flow-through of inventory step up | — | — | — | — | 7,090 | ||||||||||||||||||||||||
Out of period import tax expense | — | — | — | — | 4,345 | ||||||||||||||||||||||||
Non-GAAP gross profit | $ | 107,847 | $ | 118,883 | $ | 123,576 | $ | 470,701 | $ | 332,636 | |||||||||||||||||||
GAAP operating expenses | $ | 76,242 | $ | 79,154 | $ | 86,054 | $ | 338,711 | $ | 253,183 | |||||||||||||||||||
Share-based compensation expense | (8,187) | (8,823) | (7,224) | (33,379) | (29,284) | ||||||||||||||||||||||||
Amortization of acquisition-related intangibles | (3,247) | (3,247) | (3,248) | (12,988) | (12,027) | ||||||||||||||||||||||||
Acquisition and integration expenses | (3,620) | (2,181) | (543) | (7,090) | (5,314) | ||||||||||||||||||||||||
Change in fair value of contingent consideration | — | (124) | (16,000) | (41,324) | (32,400) | ||||||||||||||||||||||||
Other | (115) | (168) | (2,052) | (858) | (2,316) | ||||||||||||||||||||||||
Non-GAAP operating expenses | $ | 61,073 | $ | 64,611 | $ | 56,987 | $ | 243,072 | $ | 171,842 | |||||||||||||||||||
GAAP operating income | $ | 27,601 | $ | 35,309 | $ | 31,739 | $ | 114,509 | $ | 55,197 | |||||||||||||||||||
Share-based compensation expense | 9,824 | 10,547 | 9,010 | 40,119 | 33,877 | ||||||||||||||||||||||||
Amortization of acquisition-related intangibles | 5,614 | 5,943 | 7,245 | 23,729 | 20,255 | ||||||||||||||||||||||||
Flow-through of inventory step up | — | — | — | — | 7,090 | ||||||||||||||||||||||||
Out of period import tax expense | — | — | — | — | 4,345 | ||||||||||||||||||||||||
Acquisition and integration expenses | 3,620 | 2,181 | 543 | 7,090 | 5,314 | ||||||||||||||||||||||||
Change in fair value of contingent consideration | — | 124 | 16,000 | 41,324 | 32,400 | ||||||||||||||||||||||||
Other | 115 | 168 | 2,052 | 858 | 2,316 | ||||||||||||||||||||||||
Non-GAAP operating income | $ | 46,774 | $ | 54,272 | $ | 66,589 | $ | 227,629 | $ | 160,794 | |||||||||||||||||||
GAAP net income attributable to SGH | $ | 19,959 | $ | 24,113 | $ | 20,650 | $ | 66,557 | $ | 21,310 | |||||||||||||||||||
Share-based compensation expense | 9,824 | 10,547 | 9,010 | 40,119 | 33,877 | ||||||||||||||||||||||||
Amortization of acquisition-related intangibles | 5,614 | 5,943 | 7,245 | 23,729 | 20,255 | ||||||||||||||||||||||||
Flow-through of inventory step up | — | — | — | — | 7,090 | ||||||||||||||||||||||||
Out of period import tax expense | — | — | — | — | 4,345 | ||||||||||||||||||||||||
Acquisition and integration expenses | 3,620 | 2,181 | 543 | 7,090 | 5,314 | ||||||||||||||||||||||||
Change in fair value of contingent consideration | — | 124 | 16,000 | 41,324 | 32,400 | ||||||||||||||||||||||||
Amortization of debt discount and other costs | 2,788 | 2,705 | 2,172 | 9,999 | 8,419 | ||||||||||||||||||||||||
Loss on extinguishment of debt | — | — | — | 653 | — | ||||||||||||||||||||||||
Foreign currency (gains) losses | 1,212 | 641 | (476) | 4,728 | 719 | ||||||||||||||||||||||||
Other | 114 | 168 | 1,051 | 859 | 2,054 | ||||||||||||||||||||||||
Estimated tax effects of above and other tax adjustments | (2,696) | (513) | (1,057) | (4,835) | (3,572) | ||||||||||||||||||||||||
Non-GAAP net income attributable to SGH | $ | 40,435 | $ | 45,909 | $ | 55,138 | $ | 190,223 | $ | 132,211 |
Three Months Ended | Year Ended | ||||||||||||||||||||||||||||
Aug 26, 2022 | May 27, 2022 | Aug 27, 2021 | Aug 26, 2022 | Aug 27, 2021 | |||||||||||||||||||||||||
Weighted-average shares outstanding - Diluted: | |||||||||||||||||||||||||||||
GAAP weighted-average shares outstanding | 50,504 | 54,998 | 52,835 | 54,443 | 51,584 | ||||||||||||||||||||||||
Adjustment for capped calls | — | (2,063) | (1,734) | (1,851) | (897) | ||||||||||||||||||||||||
Non-GAAP weighted-average shares outstanding | 50,504 | 52,935 | 51,101 | 52,592 | 50,687 | ||||||||||||||||||||||||
Diluted earnings per share: | |||||||||||||||||||||||||||||
GAAP diluted earnings per share | $ | 0.40 | $ | 0.44 | $ | 0.39 | $ | 1.22 | $ | 0.41 | |||||||||||||||||||
Effect of adjustments | 0.40 | 0.43 | 0.69 | 2.40 | 2.20 | ||||||||||||||||||||||||
Non-GAAP diluted earnings per share | $ | 0.80 | $ | 0.87 | $ | 1.08 | $ | 3.62 | $ | 2.61 | |||||||||||||||||||
Net income attributable to SGH | $ | 19,959 | $ | 24,113 | $ | 20,650 | $ | 66,557 | $ | 21,310 | |||||||||||||||||||
Interest expense, net | 6,491 | 5,110 | 5,032 | 21,169 | 17,600 | ||||||||||||||||||||||||
Income tax provision (benefit) | (584) | 5,154 | 6,981 | 19,911 | 15,466 | ||||||||||||||||||||||||
Depreciation expense and amortization of intangible assets | 16,446 | 16,571 | 16,643 | 64,907 | 49,111 | ||||||||||||||||||||||||
Share-based compensation expense | 9,824 | 10,547 | 9,010 | 40,119 | 33,877 | ||||||||||||||||||||||||
Flow-through of inventory step up | — | — | — | — | 7,090 | ||||||||||||||||||||||||
Out of period import tax expense | — | — | — | — | 4,345 | ||||||||||||||||||||||||
Acquisition and integration expenses | 3,620 | 2,181 | 543 | 7,090 | 5,314 | ||||||||||||||||||||||||
Change in fair value of contingent consideration | — | 124 | 16,000 | 41,324 | 32,400 | ||||||||||||||||||||||||
Other | 114 | 168 | 1,051 | 1,512 | 1,314 | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 55,870 | $ | 63,968 | $ | 75,910 | $ | 262,589 | $ | 187,827 |
As of | August 26, 2022 | August 27, 2021 | |||||||||
Assets | |||||||||||
Cash and cash equivalents | $ | 363,065 | $ | 222,986 | |||||||
Accounts receivable, net | 410,323 | 313,393 | |||||||||
Inventories | 323,084 | 363,601 | |||||||||
Other current assets | 55,393 | 50,838 | |||||||||
Total current assets | 1,151,865 | 950,818 | |||||||||
Property and equipment, net | 153,935 | 156,266 | |||||||||
Operating lease right-of-use assets | 77,399 | 40,869 | |||||||||
Intangible assets, net | 77,812 | 101,073 | |||||||||
Goodwill | 74,009 | 74,255 | |||||||||
Other noncurrent assets | 37,044 | 21,517 | |||||||||
Total assets | $ | 1,572,064 | $ | 1,344,798 | |||||||
Liabilities and Equity | |||||||||||
Accounts payable and accrued expenses | $ | 413,354 | $ | 484,107 | |||||||
Current debt | 12,025 | 25,354 | |||||||||
Other current liabilities | 90,161 | 74,337 | |||||||||
Total current liabilities | 515,540 | 583,798 | |||||||||
Long-term debt | 591,389 | 340,484 | |||||||||
Noncurrent operating lease liabilities | 71,754 | 32,419 | |||||||||
Acquisition-related contingent consideration | — | 60,500 | |||||||||
Other noncurrent liabilities | 14,835 | 8,673 | |||||||||
Total liabilities | 1,193,518 | 1,025,874 | |||||||||
Commitments and contingencies | |||||||||||
SMART Global Holdings shareholders’ equity: | |||||||||||
Ordinary shares | 1,586 | 1,504 | |||||||||
Additional paid-in-capital | 448,112 | 396,120 | |||||||||
Retained earnings | 251,344 | 184,787 | |||||||||
Treasury shares | (107,776) | (50,545) | |||||||||
Accumulated other comprehensive income (loss) | (221,655) | (221,615) | |||||||||
Total SGH shareholders’ equity | 371,611 | 310,251 | |||||||||
Noncontrolling interest in subsidiary | 6,935 | 8,673 | |||||||||
Total equity | 378,546 | 318,924 | |||||||||
Total liabilities and equity | $ | 1,572,064 | $ | 1,344,798 |
Three Months Ended | Year Ended | ||||||||||||||||||||||||||||
August 26, 2022 | May 27, 2022 | August 27, 2021 | August 26, 2022 | August 27, 2021 | |||||||||||||||||||||||||
Cash flows from operating activities: | |||||||||||||||||||||||||||||
Net income | $ | 20,427 | $ | 24,495 | $ | 21,289 | $ | 68,592 | $ | 22,506 | |||||||||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||||||||||||
Depreciation expense and amortization of intangible assets | 16,446 | 16,571 | 16,643 | 64,907 | 49,111 | ||||||||||||||||||||||||
Amortization of debt discount and issuance costs | 2,787 | 2,706 | 2,295 | 10,263 | 8,798 | ||||||||||||||||||||||||
Share-based compensation expense | 9,824 | 10,547 | 9,010 | 40,119 | 33,877 | ||||||||||||||||||||||||
Change in fair value of contingent consideration | — | 124 | 16,000 | 41,324 | 32,400 | ||||||||||||||||||||||||
Loss on extinguishment of debt | — | — | — | 653 | — | ||||||||||||||||||||||||
Other | 54 | (47) | 341 | 695 | 829 | ||||||||||||||||||||||||
Changes in operating assets and liabilities: | |||||||||||||||||||||||||||||
Accounts receivable | (56,019) | 34,089 | (35,985) | (97,509) | (51,440) | ||||||||||||||||||||||||
Inventories | 39,783 | (26,531) | (71,396) | 39,667 | (137,889) | ||||||||||||||||||||||||
Other assets | (3,422) | (8,376) | (724) | (1,353) | (9,943) | ||||||||||||||||||||||||
Accounts payable and accrued expenses and other liabilities | (7,564) | (18,032) | 90,473 | (61,738) | 208,108 | ||||||||||||||||||||||||
Deferred income taxes, net | (1,410) | 1,168 | 76 | (689) | (3,007) | ||||||||||||||||||||||||
Net cash provided by operating activities | 20,906 | 36,714 | 48,022 | 104,931 | 153,350 | ||||||||||||||||||||||||
Cash flows from investing activities: | |||||||||||||||||||||||||||||
Capital expenditures and deposits on equipment | (8,855) | (9,156) | (7,563) | (38,153) | (47,580) | ||||||||||||||||||||||||
Acquisition of business, net of cash acquired | — | — | (7,064) | — | (35,677) | ||||||||||||||||||||||||
Other | (71) | (54) | (1,143) | (817) | (921) | ||||||||||||||||||||||||
Net cash used for investing activities | (8,926) | (9,210) | (15,770) | (38,970) | (84,178) | ||||||||||||||||||||||||
Cash flows from financing activities: | |||||||||||||||||||||||||||||
Proceeds from debt | 7,882 | — | — | 278,657 | 11,439 | ||||||||||||||||||||||||
Proceeds from borrowing under line of credit | — | — | 50,000 | 84,000 | 172,500 | ||||||||||||||||||||||||
Proceeds from issuance of ordinary shares | 291 | 4,389 | 1,766 | 12,140 | 14,923 | ||||||||||||||||||||||||
Repayments of debt | (2,073) | — | — | (127,073) | — | ||||||||||||||||||||||||
Repayments of borrowings under line of credit | — | — | (50,000) | (109,000) | (147,500) | ||||||||||||||||||||||||
Payments to acquire ordinary shares | (40,431) | (13,905) | (212) | (57,231) | (48,513) | ||||||||||||||||||||||||
Distribution to noncontrolling interest | — | — | — | (3,773) | — | ||||||||||||||||||||||||
Other | — | — | — | (3,841) | — | ||||||||||||||||||||||||
Net cash provided by (used for) financing activities | (34,331) | (9,516) | 1,554 | 73,879 | 2,849 | ||||||||||||||||||||||||
Effect of changes in currency exchange rates on cash and cash equivalents | (1,910) | 3,570 | 188 | 239 | 154 | ||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | (24,261) | 21,558 | 33,994 | 140,079 | 72,175 | ||||||||||||||||||||||||
Cash and cash equivalents at beginning of period | 387,326 | 365,768 | 188,992 | 222,986 | 150,811 | ||||||||||||||||||||||||
Cash and cash equivalents at end of period | $ | 363,065 | $ | 387,326 | $ | 222,986 | $ | 363,065 | $ | 222,986 |
Investor Contact: | PR Contact: | ||||
Suzanne Schmidt | Valerie Sassani | ||||
Investor Relations | VP of Marketing and Communications | ||||
+1-510-360-8596 | +1-510-941-8921 | ||||
ir@sghcorp.com | pr@sghcorp.com |