Coherent Corp. (Nasdaq:COHR) (“Coherent,” “We” or the “Company”) today reported results for its fiscal 2023 first quarter ended September 30, 2022
Record Revenue of 1.34 Billion, Grew 69% Year-Over-Year
Organic Revenue Growth of 20% Year-Over-Year
Record Backlog of $3.05 Billion, Grew 119% Year-Over-Year
GAAP EPS of $(0.56)
Non-GAAP EPS of $1.04
PITTSBURGH, Nov. 09, 2022 (GLOBE NEWSWIRE) -- Coherent Corp. (Nasdaq:COHR) (“Coherent,” “We” or the “Company”) today reported results for its fiscal 2023 first quarter ended September 30, 2022.
“Our first quarter of FY23 was a great start to our new chapter as Coherent Corp. We achieved revenue of $1.34 billion with solid contributions from all three segments, growing 69% year-over-year, 20% organically and 13% year-over-year on a proforma basis. In the quarter, Electronics led the way with our sensing revenue in one of its two seasonally high quarters, and Communications contributed strong performance as well in both telecom and datacom, including record revenues from our datacom transceiver business as we continue to gain share in high-speed modules. Our non-GAAP diluted EPS was $1.04 and was affected favorably by FX by about $0.07 in the quarter. The company delivered very good earnings due to continued focus on revenue strength, cost controls, operating efficiencies and timely launches of industry leading new products,” said Dr. Vincent D. Mattera, Jr., Chair and CEO.
Dr. Mattera continued, “Our integration activities started strong and remain on track. The impact of current escalating trade tensions are not material to our business. We will continue to drive innovation, prudently directing our roughly $1 billion of investment again this year between R&D and cap ex to support our long-term growth.”
Table 1 Financial Metrics $ Millions, except per share amounts and % (Unaudited) Three Months Ended Sept 30, Jun 30, Sept 30, 2022 2022 2021 Revenues $1,344.6 $887.0 $795.1 GAAP Gross Profit (3) $443.6 $326.0 $306.6 Non-GAAP Gross Profit (2) $542.2 $343.4 $317.7 GAAP Operating Income (1) $42.5 $114.2 $95.1 Non-GAAP Operating Income (2) $286.4 $168.6 $150.2 GAAP Net Earnings (Loss) $(38.7) $43.6 $74.5 Non-GAAP Net Earnings (2) $183.6 $133.7 $117.7 GAAP Diluted Earnings (Loss) Per Share $(0.56) $0.23 $0.50 Non-GAAP Diluted Earnings Per Share (2) $1.04 $0.98 $0.87 Other Selected Financial Metrics GAAP gross margin (3) 33.0% 36.8% 38.6% Non-GAAP gross margin (2) 40.3% 38.7% 40.0% GAAP operating margin 3.2% 12.9% 12.0% Non-GAAP operating margin (2) 21.3% 19.0% 18.9% GAAP return on sales (2.9)% 4.9% 9.4% Non-GAAP return on sales (2) 13.7% 15.1% 14.8% (1)GAAP operating income is defined as earnings before income taxes, interest expense and other expense or income, net.(2)All non-GAAP amounts exclude certain adjustments for share-based compensation, acquired intangible amortization expense, restructuring, integration and transaction expenses, and start-up costs related to the start-up of new devices for new customer applications. See Table 4 for the Reconciliation of GAAP measures to non-GAAP measures.(3)GAAP gross profit for the three months ended September 30, 2021 has been updated to include amortization of developed technology intangible assets.
The outlook for the second fiscal quarter ending December 31 2022 is revenue of $1,340 million to $1,400 million and earnings per diluted share on a non-GAAP basis of $0.88 to $1.00. This is at today’s exchange rate and today’s estimated tax impact of 23%. Both of these are subject to variability. For the non-GAAP earnings per share, we added back to the GAAP earnings pre-tax amounts of $83 million in amortization, $34 million in share-based compensation, $46 million related to the preliminary fair value adjustment on acquired inventory, and $20-30 million in transaction, integration and other related costs. Refer to Table 8 for the share count range for the aforementioned outlook. Non-GAAP adjustments are by their nature highly volatile and we have low visibility as to the range that may be incurred in the future.
The Company also expects full year revenue between $5,250 to $5,550 million, at today’s exchange rate.
Conference Call & Webcast Information
The call will be recorded, and a replay will be available to interested parties who are unable to attend the live event. This service will be available on the company’s website beginning November 9, 2022, at 4:00 p.m. ET.
Coherent Corp. (“Coherent”, the “Company,” “we,” “us” or “our”), a global leader in materials, networking and lasers, is a vertically integrated manufacturing company that develops, manufactures and markets engineered materials, optoelectronic components and devices, and lasers for use in industrial materials processing, optical communications, aerospace and defense, consumer electronics, semiconductor capital equipment, medical diagnostics and life sciences, automotive applications, machine tools, consumer goods and medical device manufacturing. Headquartered in Saxonburg, Pennsylvania, Coherent has research and development, manufacturing, sales, service, and distribution facilities worldwide. Coherent produces a wide variety of lasers, along with application-specific photonic and electronic materials and components, and deploys them in various forms, including integrated with advanced software to enable its customers. For more information, please visit us at coherent.com.
Forward-looking Statements
This press release contains forward-looking statements relating to future events and expectations that are based on certain assumptions and contingencies. The forward-looking statements are made pursuant to the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995 and relate to the Company’s performance on a going-forward basis. The forward-looking statements in this press release involve risks and uncertainties, which could cause actual results, performance or trends to differ materially from those expressed in the forward-looking statements herein or in previous disclosures.
The Company believes that all forward-looking statements made by it in this press release have a reasonable basis, but there can be no assurance that management’s expectations, beliefs, or projections as expressed in the forward-looking statements will actually occur or prove to be correct. In addition to general industry and global economic conditions, factors that could cause actual results to differ materially from those discussed in the forward-looking statements in this press release include but are not limited to: (i) the failure of any one or more of the assumptions stated herein to prove to be correct; (ii) the risks relating to forward-looking statements and other “Risk Factors” discussed in the Company’s Annual Report on Form 10-K for the fiscal year ended June 30, 2022 and additional risk factors that may be identified from time to time in filings of the Company; (iii) the substantial indebtedness the Company incurred in connection with its acquisition of Coherent, Inc. (the “Transaction”) and the need to generate sufficient cash flows to service and repay such debt; (iv) the possibility that the Company may be unable to achieve expected synergies, operating efficiencies and other benefits within the expected time-frames or at all and to successfully integrate operations of Coherent, Inc. (“Coherent”) with those of the Company; (v) the possibility that such integration may be more difficult, time-consuming or costly than expected or that operating costs and business disruption (including, without limitation, disruptions in relationships with employees, customers or suppliers) may be greater than expected in connection with the Transaction; (vi) any unexpected costs, charges or expenses resulting from the Transaction; (vii) the risk that disruption from the Transaction materially and adversely affects the respective businesses and operations of the Company and Coherent; (viii) potential adverse reactions or changes to business relationships resulting from the completion of the Transaction; (ix) the ability of the Company to retain and hire key employees; (x) the purchasing patterns of customers and end users; (xi) the timely release of new products, and acceptance of such new products by the market; (xii) the introduction of new products by competitors and other competitive responses; (xiii) the Company’s ability to assimilate recently acquired businesses, and realize synergies, cost savings, and opportunities for growth in connection therewith, together with the risks, costs, and uncertainties associated with such acquisitions; (xiv) the Company’s ability to devise and execute strategies to respond to market conditions; (xv) the risks to realizing the benefits of investments in R&D and commercialization of innovations; (xvi) the risks that the Company’s stock price will not trade in line with industrial technology leaders; and/or (xvii) the risks of business and economic disruption related to the currently ongoing COVID-19 outbreak and any other worldwide health epidemics or outbreaks that may arise. The Company disclaims any obligation to update information contained in these forward-looking statements, whether as a result of new information, future events or developments, or otherwise.
Use of Non-GAAP Financial Measures
The Company has disclosed financial measurements in this press release that present financial information considered to be non-GAAP financial measures. These measurements are not a substitute for GAAP measurements, although the Company's management uses these measurements as an aid in monitoring the Company's on-going financial performance. The non-GAAP net earnings, the non-GAAP earnings per share, the non-GAAP operating income, the non-GAAP gross profit, the non-GAAP internal research and development, the non-GAAP selling, general and administration, the non-GAAP interest and other (income) expense, and the non-GAAP income tax (benefit), measure earnings and operating income (loss), respectively, excluding non-recurring or unusual items that are considered by management to be outside the Company’s standard operation and excluding certain non-cash items. EBITDA is an adjusted non-GAAP financial measurement that is considered by management to be useful in measuring the profitability between companies within the industry by reflecting operating results of the Company excluding non-operating factors. There are limitations associated with the use of non-GAAP financial measures, including that such measures may not be entirely comparable to similarly titled measures used by other companies, due to potential differences among calculation methodologies. Thus, there can be no assurance whether (i) items excluded from the non-GAAP financial measures will occur in the future or (ii) there will be cash costs associated with items excluded from the non-GAAP financial measures. The Company compensates for these limitations by using these non-GAAP financial measures as supplements to GAAP financial measures and by providing the reconciliations of the non-GAAP financial measures to their most comparable GAAP financial measures. Investors should consider adjusted measures in addition to, and not as a substitute for, or superior to, financial performance measures prepared in accordance with GAAP.Coherent Corp. and SubsidiariesCondensed Consolidated Statements of Earnings (Loss) (Unaudited)($000 except per share data) Three Months Ended Sept 30, Jun 30, Sept 30, 2022 2022 2021 Revenues $1,344,570 $886,962 $795,111 Costs, Expenses & Other Expense Cost of goods sold 900,996 560,930 488,487 Internal research and development 121,084 95,917 88,966 Selling, general and administrative 280,014 115,862 122,608 Interest expense 61,889 48,502 12,191 Other expense (income), net 31,605 16,768 (7,582)Total Costs, Expenses, & Other Expense 1,395,588 837,979 704,670 Earnings (Loss) Before Income Taxes (51,018) 48,983 90,441 Income Taxes (12,320) 5,347 15,977 Net Earnings (Loss) $(38,698) $43,636 $74,464 Less: Dividends on Preferred Stock 35,577 17,291 17,082 Net Earnings (Loss) available to the Common Shareholders $(74,275) $26,345 $57,382 Basic Earnings (Loss) Per Share $(0.56) $0.25 $0.54 Diluted Earnings (Loss) Per Share $(0.56) $0.23 $0.50 Average Shares Outstanding - Basic 133,280 106,520 105,761 Average Shares Outstanding - Diluted 133,280 116,821 115,849 Coherent Corp. and Subsidiaries Condensed Consolidated Balance Sheets (Unaudited) ($000) September 30, June 30, 2022 2022 Assets Current Assets Cash, cash equivalents, and restricted cash $898,501 $2,582,371 Accounts receivable 975,437 700,331 Inventories 1,346,940 902,559 Prepaid and refundable income taxes 23,205 19,585 Prepaid and other current assets 150,547 100,346 Total Current Assets 3,394,630 4,305,192 Property, plant & equipment, net 1,803,646 1,363,195 Goodwill 5,284,591 1,285,759 Other intangible assets, net 2,984,979 635,404 Deferred income taxes 28,451 31,714 Other assets 334,262 223,582 Total Assets $13,830,559 $7,844,846 Liabilities, Mezzanine Equity and Shareholders’ Equity Current Liabilities Current portion of long-term debt $129,011 $403,212 Accounts payable 479,385 434,917 Operating lease current liabilities 38,855 27,574 Accruals and other current liabilities 535,833 401,256 Total Current Liabilities 1,183,084 1,266,959 Long-term debt 4,494,282 1,897,214 Deferred income taxes 618,565 77,259 Operating lease liabilities 141,542 110,214 Other liabilities 230,568 109,922 Total Liabilities 6,668,041 3,461,568 Total Mezzanine Equity 2,153,480 766,803 Total Shareholders' Equity 5,009,038 3,616,475 Total Liabilities, Mezzanine Equity and Shareholders’ Equity $13,830,559 $7,844,846 Coherent Corp. and Subsidiaries Condensed Consolidated Statements of Cash Flows (Unaudited) ($000) Three Months Ended September 30, 2022 2021 Cash Flows from Operating Activities Net cash provided by operating activities $79,577 $52,336 Cash Flows from Investing Activities Additions to property, plant & equipment (138,990) (47,565)Purchases of businesses, net of cash acquired (5,488,556) — Other investing activities (711) — Net cash used in investing activities (5,628,257) (47,565) Cash Flows from Financing Activities Proceeds from borrowings of Term A Facility 850,000 — Proceeds from borrowings of Term B Facility 2,800,000 — Proceeds from borrowings of Revolving Credit Facility 65,000 — Proceeds from issuance of Series B preferred shares 1,400,000 — Payments on existing debt (996,429) (15,513)Debt issuance costs (126,516) — Equity Issuance Costs (42,000) — Proceeds from exercises of stock options 7,425 7,481 Payment on convertible notes (3,561) — Payments in satisfaction of employees' minimum tax obligations (40,885) (13,017)Payment of dividends — (13,808)Other financing activities (292) (1,109)Net cash provided by (used in) financing activities 3,912,742 (35,966) Effect of exchange rate changes on cash, cash equivalents, and restricted cash (42,273) (522) Net decrease in cash, cash equivalents, and restricted cash (1,678,211) (31,717) Cash, Cash Equivalents, and Restricted Cash at Beginning of Period 2,582,371 1,591,892 Cash, Cash Equivalents, and Restricted Cash at End of Period(1) $904,160 $1,560,175
(1) Restricted cash, non-current is included in the condensed consolidated balance sheets under 'Other Assets'.
Table 2 Segment Revenues, GAAP Operating Income (Loss) & Margins, and Non-GAAP Operating Income (Loss) & Margins* $ Millions, except % (Unaudited) Three Months Ended Sept 30, Jun 30, Sept 30, 2022 2022 2021 Revenues:(1) Networking $596.6 $590.1 $531.0 Materials 355.6 296.9 264.1 Lasers 392.4 — — Consolidated $1,344.6 $887.0 $795.1 GAAP Operating Income (Loss):(1) Networking $91.0 $67.1 $59.4 Materials 75.3 53.5 46.8 Lasers (123.8) — — Unallocated and Other — (6.4) (11.2)Consolidated $42.5 $114.2 $95.1 Non-GAAP Operating Income:(1) Networking $117.7 $89.2 $86.8 Materials 96.8 79.5 63.5 Lasers 71.9 — — Unallocated and Other — — — Consolidated $286.4 $168.6 $150.2 GAAP Operating Margin (Loss):(1) Networking 15.3% 11.4% 11.2% Materials 21.2% 18.0% 17.7% Lasers (31.5)% NA NAConsolidated 3.2% 12.9% 12.0% Non-GAAP Operating Margin:(1) Networking 19.7% 15.1% 16.3% Materials 27.2% 26.8% 24.0% Lasers 18.3% NA NAConsolidated 21.3% 19.0% 18.9%
*Amounts may not recalculate due to rounding.
(1) Segment results for prior periods have been updated to include the movement of two businesses between Materials and Networking.
Table 3 Reconciliation of Segment Non-GAAP Operating Income (Loss) to GAAP Segment Operating Income (Loss)* $ Millions (Unaudited) Three Months Ended Sept 30, Jun 30, Sept 30, 2022 2022 2021 Non-GAAP Networking Operating Income $117.7 $89.2 $86.8 Share-based compensation (10.2) (3.1) (9.6)Amortization of acquired intangibles (16.5) (16.2) (16.9)Restructuring and related expenses — (2.8) (0.9)Networking GAAP Operating Income $91.0 $67.1 $59.4 Non-GAAP Materials Operating Income $96.8 $79.5 $63.5 Share-based compensation (17.2) (10.5) (13.2)Amortization of acquired intangibles (3.2) (3.7) (3.5)Integration and other(1) (1.1) (5.4) — Start-up costs(3) — (6.4) — Materials GAAP Operating Income $75.3 $53.5 $46.8 Non-GAAP Lasers Operating Income $71.9 $— $— Share-based compensation (25.8) — — Amortization of acquired intangibles (62.8) — — Integration and other(1) (23.0) — — Transaction fees and financing(2) (38.7) — — Preliminary fair value adjustment on acquired inventory (45.5) — — Lasers GAAP Operating Income (Loss) $(123.8) $— $— Non-GAAP Unallocated and Other Operating Income (Loss) $— $— $— Restructuring, integration, and transaction expenses — (6.4) (11.2)Unallocated and Other GAAP Operating Income (Loss) $— $(6.4) $(11.2) Total GAAP Operating Income $42.5 $114.2 $95.1 Non-GAAP Operating Income $286.4 $168.6 $150.2 *Amounts may not recalculate due to rounding.
(1)During fiscal year 2023, Integration and Other includes one-time retention and severance payments, as well as other integration costs related to the Coherent transaction. During fiscal year 2022, Integration and other includes integration and restructuring charges from the Finisar acquisition.(2)Transaction fees and financing in fiscal year 2023 includes debt extinguishment costs and various fees related to closing the Coherent transaction. Transaction fees and financing in fiscal year 2022 includes incremental interest expense related to the financing for the Coherent transaction which were be included as an adjustment in arriving at non-GAAP earnings through the closing of the Coherent transaction, as the associated funding was contingent on transaction close.(3)Start-up costs in operating expenses were related to the start-up of new devices for new customer applications.Table 4 Reconciliation of GAAP Measures to non-GAAP Measures* $ Millions (Unaudited) Three Months Ended Sept 30, Jun 30, Sept 30, 2022 2022 2021 Gross profit on GAAP basis (4) $443.6 $326.0 $306.6 Share-based compensation 5.3 0.9 1.5 Amortization of acquired intangibles 47.4 9.6 9.6 Preliminary fair value adjustment on acquired inventory 45.5 — — Integration and other(1) 0.4 6.9 Gross profit on non-GAAP basis $542.2 $343.4 $317.7 Internal research and development on GAAP basis $121.1 $95.9 $89.0 Share-based compensation (5.4) (1.3) (2.3)Start-up costs(3) — (6.4) — Integration and other(1) — (0.6) — Internal research and development on non-GAAP basis $115.7 $87.6 $86.7 Selling, general and administrative on GAAP basis $280.0 $115.9 $122.6 Share-based compensation (42.5) (11.3) (18.9)Amortization of acquired intangibles (35.1) (10.3) (10.8)Integration and other(1) (23.7) — — Transaction fees and financing(2) (38.7) (7.1) (12.0)Selling, general and administrative on non-GAAP basis $140.0 $87.2 $80.9 Operating income on GAAP basis $42.5 $114.2 $95.1 Share-based compensation 53.2 13.5 22.7 Amortization of acquired intangibles 82.5 19.9 20.4 Start-up costs(3) — 6.4 — Preliminary fair value adjustment on acquired inventory 45.5 — — Integration and other(1) 24.1 — — Transaction fees and financing(2) 38.7 14.6 12.0 Operating income on non-GAAP basis $286.4 $168.6 $150.2 Table 4 Reconciliation of GAAP Measures to non-GAAP Measures (Continued)* $ Millions (Unaudited) Three Months Ended Sept 30, Jun 30, Sept 30, 2022 2022 2021 Interest and other (income) expense, net on GAAP basis $93.5 $65.3 $4.6 Foreign currency exchange gains (losses), net 3.0 (19.8) 4.9 Transaction fees and financing(2) (34.8) (38.3) — Interest and other (income) expense, net on non-GAAP basis $61.7 $7.2 $9.5 Income taxes on GAAP basis $(12.3) $5.3 $16.0 Tax impact of non-GAAP measures 53.5 22.6 7.1 Income taxes on non-GAAP basis $41.2 $27.9 $23.1 Net earnings (loss) on GAAP basis $(38.7) $43.6 $74.5 Share-based compensation 53.2 13.5 22.7 Amortization of acquired intangibles 82.5 19.9 20.4 Preliminary fair value adjustment on acquired inventory 45.5 — — Start-up costs(3) — 6.4 — Foreign currency exchange (gains) losses (3.0) 19.8 (4.9)Integration and other(1) 24.1 14.7 12.0 Transaction fees and financing(2) 73.5 38.3 — Tax impact of non-GAAP measures (53.5) (22.6) (7.1)Net earnings on non-GAAP basis $183.6 $133.7 $117.7 Per share data: Net earnings (loss) on GAAP basis Basic Earnings (Loss) Per Share $(0.56) $0.25 $0.54 Diluted Earnings (Loss) Per Share $(0.56) $0.23 $0.50 Net earnings on non-GAAP basis Basic Earnings Per Share $1.11 $1.09 $0.95 Diluted Earnings Per Share $1.04 $0.98 $0.87 *Amounts may not recalculate due to rounding.
(1)During fiscal year 2023, Integration and other includes one-time retention and severance payments and other integration costs related to the Coherent transaction. During fiscal year 2022, Integration and other includes integration and restructuring charges from the Finisar acquisition.(2)Transaction fees and financing in fiscal year 2023 includes debt extinguishment costs, various fees related to closing the Coherent transaction. Transaction fees and financing in fiscal year 2022 includes incremental interest expense related to the financing for the Coherent transaction which were included as an adjustment in arriving at non-GAAP earnings through the closing of the Coherent transaction, as the associated funding was contingent on transaction close.(3)Start-up costs in operating expenses were related to the start-up of new devices for new customer applications.(4)GAAP gross profit for the three months ended September 30, 2021 has been updated to include amortization of developed technology intangible assets.
Table 5 Reconciliation of GAAP Net Income (Loss), EBITDA and Adjusted EBITDA*$ Millions (Unaudited) Three Months Ended Sept 30, Jun 30, Sept 30, 2022 2022 2021 Net earnings (loss) on GAAP basis $(38.7) $43.6 $74.5 Income taxes (12.3) 5.3 16.0 Depreciation and amortization 147.3 73.3 69.7 Interest expense 61.9 48.5 12.2 EBITDA (1) $158.2 $170.7 $172.4 EBITDA margin 11.8% 19.2% 21.7% Preliminary fair value adjustment on acquired inventory 45.5 — — Share-based compensation 53.2 13.5 22.7 Foreign currency exchange (gains) losses (3.0) 19.8 (4.9)Start-up costs — 6.4 — Integration and other(3) 24.1 — — Transaction fees and financing(4) 73.5 14.6 12.0 Adjusted EBITDA (2) $351.5 $225.0 $202.2 Adjusted EBITDA margin 26.1% 25.4% 25.4% *Amounts may not recalculate due to rounding.
(1)EBITDA is defined as earnings before interest expense, income taxes, depreciation and amortization.(2)Adjusted EBITDA excludes non-GAAP adjustments for share-based compensation, certain one-time restructuring, integration, and transaction expenses, debt extinguishment charges, start-up costs, and the impact of foreign currency exchange gains and losses.(3)During fiscal year 2023, Integration and other includes one-time retention and severance payments, and other integration costs related to the Coherent transaction. During fiscal year 2022, Integration and other includes integration and restructuring charges from the Finisar acquisition.(4)Transaction fees and financing includes debt extinguishment costs and various fees related to closing the Coherent transaction.
Table 6 GAAP Earnings Per Share Calculation* $ Millions (Unaudited) Three Months Ended Sept 30, Jun 30, Sept 30, 2022 2022 2021 Numerator Net earnings (loss) $(38.7) $43.6 $74.5 Deduct Series A preferred stock dividends (6.9) (6.9) (6.9)Deduct Series B redeemable preferred dividends (28.7) (10.4) (10.2)Basic earnings (loss) available to common shareholders $(74.3) $26.3 $57.4 Effect of dilutive securities: Add back interest on convertible notes $— $0.6 $0.5 Diluted earnings (loss) available to common shareholders $(74.3) 26.9 $57.9 Denominator Weighted average shares 133.3 106.5 105.8 Effect of dilutive securities: Common stock equivalents — 3.0 2.8 Convertible notes — 7.3 7.3 Diluted weighted average common shares 133.3 116.8 115.8 Basic earnings (loss) per common share $(0.56) $0.25 $0.54 Diluted earnings (loss) per common share $(0.56) $0.23 $0.50
*Amounts may not recalculate due to rounding.
Table 7 Non-GAAP Earnings Per Share Calculation* $ Millions (Unaudited) Three Months Ended Sept 30, Jun 30, Sept 30, 2022 2022 2021 Numerator Net earnings on non-GAAP basis $183.6 $133.7 $117.7 Deduct Series A preferred stock dividends (6.9) (6.9) (6.9)Deduct Series B redeemable preferred dividends (28.7) (10.4) (10.2)Basic earnings available to common shareholders $148.1 $116.4 $100.6 Effect of dilutive securities: Add back interest on convertible notes $0.4 $0.6 $0.5 Add back Series A preferred stock dividends 6.9 6.9 6.9 Diluted earnings available to common shareholders $155.3 $123.8 $108.0 Denominator Weighted average shares 133.3 106.5 105.8 Effect of dilutive securities: Common stock equivalents 1.5 3.0 2.8 Convertible notes 4.5 7.3 7.3 Series A Mandatory Convertible Preferred Stock 9.6 8.9 8.9 Diluted weighted average common shares 148.8 125.7 124.8 Basic earnings per common share on non-GAAP basis $1.11 $1.09 $0.95 Diluted earnings per common share on non-GAAP basis $1.04 $0.98 $0.87
*Amounts may not recalculate due to rounding.
Table 8 Example EPS Calculations (1) $ Millions Hypothetical Earnings Level for Q2 FY23Non-GAAP net earnings $162.0 $171.0 $180.0 $200.0Deduct Series B redeemable preferred dividends (29.4) (29.4) (29.4) —Non-GAAP net earnings available to common shareholders $132.6 $141.6 $150.6 $200.0Diluted weighted average common shares 151.0 151.0 151.0 177.0Diluted earnings per common share on non-GAAP basis $0.88 $0.94 $1.00 $1.13(1)The Company does not provide reconciliations of the hypothetical non-GAAP net earnings and hypothetical diluted non-GAAP EPS presented in this table. This table contains purely hypothetical figures, which are provided solely to illustrate how the Company would calculate diluted non-GAAP EPS under different factual scenarios.
Mary Jane Raymond
Treasurer and Chief Financial Officer
