EX-99.1 2 d934777dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

Dolby Laboratories Reports Second Quarter 2025 Financial Results

SAN FRANCISCO, May 1, 2025 — Dolby Laboratories, Inc. (NYSE:DLB) today announced the company’s financial results for the second quarter of fiscal 2025.

“We had a strong second quarter with continued momentum across our end markets, especially in Auto and Mobile,” said Kevin Yeaman, President and CEO, Dolby Laboratories. “While there is economic uncertainty, we are well positioned to operate across a range of scenarios. We are in a strong financial position, we continue to see strong engagement from our ecosystem, and we remain focused on driving long-term growth.”

Second Quarter Fiscal 2025 Financial Highlights

 

   

Total revenue was $370 million, compared to $365 million for the second quarter of fiscal 2024.

 

   

GAAP net income was $92 million or $0.94 per diluted share, compared to GAAP net income of $98 million or $1.01 per diluted share for the second quarter of fiscal 2024. On a non-GAAP basis, second quarter net income was $131 million or $1.34 per diluted share, compared to $123 million or $1.27 per diluted share for the second quarter of fiscal 2024.

 

   

Dolby repurchased approximately 429,000 shares of its common stock for approximately $35 million, and ended the quarter with approximately $352 million of stock repurchase authorization available going forward.

A complete listing of Dolby’s non-GAAP measures are described and reconciled to the corresponding GAAP measures at the end of this release.

Recent Business Highlights

 

   

The Super Bowl and March Madness were available in Dolby Atmos and Dolby Vision.

 

   

In the UK, Sky released the Sky Glass Gen 2 TV that supports Dolby Vision and a Dolby Atmos soundbar built into the TV.

 

   

LG announced the evo C5 and G5 TVs with Dolby Atmos and Dolby Vision.

 

   

Waipu.tv, a market leader in IPTV/OTT in Germany, announced support for Dolby Atmos and Dolby Vision.

 

   

TOD, a leading streaming platform for sports and entertainment in the Middle East and Northern Africa, launched a 4K set-top box supporting Dolby Atmos and Dolby Vision.

 

   

OPPO launched the Find X8 Ultra, Find X8s, and Find X8s+, all supporting Dolby Vision capture and playback.

 

   

Sonos, Vizio, and Teufel released soundbars that support Dolby Atmos.

 

   

Porsche announced that Dolby Atmos will be supported in the Taycan, the Panamera, the Cayenne, and the 911 in the 2026 models.

 

   

Cadillac announced that its entire EV lineup in 2026 will support Dolby Atmos.

 

   

Volvo, Xiaomi, and Hyundai recently announced new vehicle models that support our technologies.

 

   

Dolby Laboratories and AMC Entertainment announced an expansion of their partnership that will add 40 Dolby Cinema screens at select locations nationwide by 2027.

Dividend

Today, Dolby announced a cash dividend of $0.33 per share of Class A and Class B common stock, payable on May 21, 2025, to stockholders of record as of the close of business on May 13, 2025.


Financial Outlook

Dolby’s financial outlook relies, in part, on estimates of royalty-based revenue that take into consideration various factors that are subject to uncertainty, including consumer demand for electronic products. In addition, actual results could differ materially from the estimates Dolby is providing below due in part to uncertainty resulting from the macroeconomic effect of certain conditions, including developments concerning trade restrictions and changes in trade or diplomatic relationships, supply chain constraints, international conflicts, geopolitical instability, and fluctuations in inflation and interest rates. The uncertainty resulting from these factors has greatly reduced visibility into Dolby’s future outlook. To the extent possible, the estimates Dolby is providing for future periods reflect certain assumptions about the potential impact of certain of these items, based upon a consideration of currently available external and internal data and information. These assumptions are subject to risks and uncertainties. For more information, see “Forward-Looking Statements” in this press release for a description of certain risks that Dolby faces, and the section captioned “Risk Factors” in its Quarterly Report on Form 10-Q for the second quarter of fiscal 2025, to be filed on or around the date hereof.

Dolby is providing the following estimates for its third quarter of fiscal 2025:

 

   

Total revenue is estimated to range from $290 million to $320 million.

 

   

Licensing revenue is estimated to range from $265 million to $295 million.

 

   

Gross margins are anticipated to be approximately 86% on a GAAP basis and approximately 88% on a non-GAAP basis.

 

   

Operating expenses are anticipated to range from $225 million to $235 million on a GAAP basis and from $190 million to $200 million on a non-GAAP basis.

 

   

Effective tax rate is anticipated to be around 23% on a GAAP basis and around 20.5% on a non-GAAP basis.

 

   

Diluted earnings per share is anticipated to range from $0.26 to $0.41 on a GAAP basis and from $0.62 to $0.77 on a non-GAAP basis.

Dolby is providing the following estimates for the full year of fiscal 2025:

 

   

Total revenue is expected to range from $1.31 billion to $1.38 billion.

 

   

Licensing revenue is estimated to range from $1.21 billion to $1.28 billion.

 

   

Gross margins are anticipated to be approximately 87% on a GAAP basis and approximately 90% on a non-GAAP basis.

 

   

Operating expenses are anticipated to range from $905 million to $920 million on a GAAP basis and from $760 million to $775 million on a non-GAAP basis.

 

   

Dolby expects operating margins to be roughly 20% on a GAAP basis and to be roughly 33% on a non-GAAP basis.

 

   

Effective tax rate is anticipated to be around 22.5% on a GAAP basis and around 20.0% on a non-GAAP basis.

 

   

Diluted earnings per share is anticipated to range from $2.31 to $2.46 on a GAAP basis and from $3.88 to $4.03 on a non-GAAP basis.

Conference Call Information

Members of Dolby management will lead a conference call open to all interested parties to discuss second quarter fiscal 2025 financial results for Dolby Laboratories at 2:00 p.m. PT (5:00 p.m. ET) on Thursday, May 1, 2025. Access to the teleconference will be available at http://investor.dolby.com or by dialing 1-888-210-2212 (+1-646-960-0390 for international callers) and entering confirmation code 5587811.

A replay of the call will be available from 5:00 p.m. PT (8:00 p.m. ET) on Thursday, May 1, 2025, until 8:59 p.m. PT (11:59 p.m. ET) on Thursday, May 8, 2025 by dialing 1-800-770-2030 (+1-647-362-9199 for international callers) and entering the confirmation code 5587811. An archived version of the teleconference will also be available on the Dolby website, http://investor.dolby.com.


Non-GAAP Financial Information

To supplement Dolby’s financial statements presented on a GAAP basis, Dolby management uses, and Dolby provides to investors, certain non-GAAP financial measures as an additional tool to evaluate Dolby’s operating results in a manner that focuses on what Dolby’s management believes to be its ongoing business operations and performance. We believe these non-GAAP financial measures are also helpful to investors in enabling comparability of operating performance between periods and among peer companies. Additionally, Dolby’s management regularly uses our supplemental non-GAAP financial measures to make operating decisions, for planning and forecasting purposes and determining bonus payouts. Specifically, Dolby excludes the following as adjustments from one or more of its non-GAAP financial measures:

Stock-based compensation expense: Stock-based compensation, unlike cash-based compensation, utilizes subjective assumptions in the methodologies used to value the various stock-based award types that Dolby grants. These assumptions may differ from those used by other companies. To facilitate more meaningful comparisons between its underlying operating results and those of other companies, Dolby excludes stock-based compensation expense.

Amortization of acquisition-related intangibles: Dolby amortizes intangible assets acquired in connection with business combinations. These intangible assets consist of patents and technology, customer relationships, and other intangibles. Dolby records amortization charges relating to these intangible assets in its GAAP financial statements, and Dolby views these charges as items arising from pre-acquisition activities that are determined by the timing and valuation of its acquisitions. As these amortization charges do not directly correlate to its operations during any particular period, Dolby excludes these charges to facilitate an evaluation of its current operating performance and comparisons to its past operating results. In addition, while amortization expense of acquisition-related intangible assets is excluded from Non-GAAP Net Income, the revenue generated from those assets is not excluded.

Restructuring charges or credits: Restructuring charges are costs associated with restructuring plans and primarily relate to costs associated with exit or disposal activities, employee severance benefits, and asset impairments. Dolby excludes restructuring costs, including any adjustments to charges recorded in prior periods (which may be credits), as Dolby believes that these costs are not representative of its normal operating activities and therefore, excluding these amounts enables a more effective comparison of its past operating performance and to that of other companies.

Income tax adjustments: The income tax effects of the aforementioned non-GAAP adjustments do not directly correlate to its operating performance so Dolby believes that excluding such income tax effects provides a more meaningful view of its underlying operating results to management and investors.

Using the aforementioned adjustments, Dolby provides various non-GAAP financial measures including, but not limited to: non-GAAP net income, non-GAAP diluted earnings per share, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating margin, and non-GAAP effective tax rate. Dolby’s management believes it is useful for itself and investors to review both GAAP and non-GAAP measures to assess the performance of Dolby’s business, including as a means to evaluate period-to-period comparisons. Dolby’s management does not itself, nor does it suggest that investors should, consider non-GAAP financial measures in isolation from, superior to, or as a substitute for, financial information prepared in accordance with GAAP. Whenever Dolby uses non-GAAP financial measures, it provides a reconciliation of the non-GAAP financial measures to the most closely applicable GAAP financial measures. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures as detailed above and below. Investors are also encouraged to review Dolby’s GAAP financial statements as reported in its US Securities and Exchange Commission (SEC) filings. A reconciliation between GAAP and non-GAAP financial measures is provided at the end of this press release and on the Dolby investor relations website, http://investor.dolby.com.


Forward-Looking Statements

Certain statements in this press release and in our earnings calls, including, but not limited to, expected financial results for the third quarter of fiscal 2025 and full year fiscal 2025, Dolby’s ability to expand existing business, navigate challenging periods, pursue its long-term growth opportunities, and advance its other long-term objectives are “forward-looking statements” that inherently involve substantial risks and uncertainties. These forward-looking statements are based on management’s current expectations, and as a result of certain risks and uncertainties, actual results may differ materially from those provided. The following important factors, without limitation, could cause actual results to differ materially from those in the forward-looking statements: the potential impacts of economic conditions on Dolby’s business operations, financial results, and financial position (including the impact to Dolby partners and disruption of the supply chain and delays in shipments of consumer products; the level at which Dolby technologies are incorporated into products and the consumer demand for such products; delays in the development and release of new products or services that contain Dolby technologies; delays in royalty reporting or delinquent payment by partners or licensees; lengthening sales cycles; the impact to the overall cinema market including adverse impact to Dolby’s revenue recognized on box-office sales and demand for cinema products and services; and macroeconomic conditions that affect discretionary spending and access to products that contain Dolby technologies); risks associated with geopolitical issues and international conflicts; risks associated with trends in the markets in which Dolby operates, including the broadcast, mobile, consumer electronics, PC, and other markets; the loss of, or reduction in sales by, a key customer, partner, or licensee; pricing pressures; risks relating to changing trends in the way that content is distributed and consumed; risks relating to conducting business internationally, including trade restrictions and changes in diplomatic or trade relationships; risks relating to maintaining patent coverage; the timing of Dolby’s receipt of royalty reports and payments from its licensees, including recoveries; changes in tax regulations; timing of revenue recognition under licensing agreements and other contractual arrangements; Dolby’s ability to develop, maintain, and strengthen relationships with industry participants; Dolby’s ability to develop and deliver innovative products and technologies in response to new and growing markets; competitive risks; risks associated with conducting business in countries that have historically limited recognition and enforcement of intellectual property and contractual rights; risks associated with the health of the motion picture and cinema industries generally; Dolby’s ability to increase its revenue streams and to expand its business generally, and to continue to expand its business beyond its current technology offerings; risks associated with acquiring and successfully integrating businesses or technologies; and other risks detailed in Dolby’s SEC filings and reports, including the risks identified under the section captioned “Risk Factors” in its Quarterly Report on Form 10-Q filed on or around the date hereof. Dolby may not actually achieve the plans, intentions, or expectations disclosed in its forward-looking statements. Forward-looking statements are based upon information available to us as of the date of such statements, and while Dolby believes such information forms a reasonable basis for such statements, such information may be limited or incomplete. These statements are inherently uncertain and investors are cautioned not to unduly rely upon these statements. Except as required by law, Dolby disclaims any obligation to update information contained in these forward-looking statements whether as a result of new information, future events, or otherwise.

About Dolby Laboratories

Dolby Laboratories (NYSE: DLB) is based in San Francisco, California with offices around the globe. From movies and TV shows, to apps, music, sports and gaming, Dolby transforms the science of sight and sound into spectacular experiences for billions of people worldwide. Dolby partners with artists, storytellers, developers, and businesses to revolutionize entertainment and communications with Dolby Atmos, Dolby Vision, Dolby Cinema, and Dolby OptiView.

Dolby, Dolby Atmos, Dolby Vision, Dolby Cinema, Dolby OptiView, and the double-D symbol are among the registered and unregistered trademarks of Dolby Laboratories in the United States and/or other countries. Other trademarks remain the property of their respective owners.


DOLBY LABORATORIES, INC.

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts; unaudited)

 

     Fiscal Quarter Ended     Fiscal Year-To-Date Ended  
     March 28,
2025
    March 29,
2024
    March 28,
2025
    March 29,
2024
 

Revenue:

        

Licensing

   $ 346,006     $ 338,240     $ 676,485     $ 632,007  

Products and services

     23,555       26,283       50,075       48,090  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     369,561       364,523       726,560       680,097  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenue:

        

Cost of licensing

     19,685       15,318       40,795       31,054  

Cost of products and services

     16,152       23,459       35,816       39,783  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenue

     35,837       38,777       76,611       70,837  
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     333,724       325,746       649,949       609,260  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

Research and development

     61,707       62,493       128,345       129,526  

Sales and marketing

     89,629       90,038       184,028       169,041  

General and administrative

     70,415       66,742       140,507       131,908  

Restructuring charges/(credits)

     4,210       (2,495     9,426       3,596  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     225,961       216,778       462,306       434,071  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     107,763       108,968       187,643       175,189  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income/(expense):

        

Interest income/(expense), net

     3,559       8,597       6,205       17,784  

Other income, net

     8,928       4,183       12,453       9,608  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income

     12,487       12,780       18,658       27,392  
  

 

 

   

 

 

   

 

 

   

 

 

 
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     120,250       121,748       206,301       202,581  

Provision for income taxes

     (28,024     (23,534     (46,005     (36,786
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income including noncontrolling interest

     92,226       98,214       160,296       165,795  

Less: net income attributable to noncontrolling interest

     (433     (384     (681     (984
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Dolby Laboratories, Inc.

   $ 91,793     $ 97,830     $ 159,615     $ 164,811  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share:

        

Basic

   $ 0.95     $ 1.02     $ 1.66     $ 1.72  

Diluted

   $ 0.94     $ 1.01     $ 1.64     $ 1.69  

Weighted-average shares outstanding:

        

Basic

     96,329       95,718       95,972       95,547  

Diluted

     97,471       96,856       97,581       97,397  


DOLBY LABORATORIES, INC.

INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands; unaudited)

 

     March 28,
2025
    September 27,
2024
 

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 626,551     $ 482,047  

Restricted cash

     123,791       95,705  

Accounts receivable, net

     314,114       315,465  

Contract assets, net

     230,352       197,478  

Inventories, net

     34,594       33,728  

Prepaid expenses and other current assets

     59,878       69,994  
  

 

 

   

 

 

 

Total current assets

     1,389,280       1,194,417  

Long-term investments

     73,757       89,267  

Property, plant, and equipment, net

     472,663       479,109  

Operating lease right-of-use assets

     34,086       39,046  

Goodwill and intangible assets, net

     937,083       967,722  

Deferred taxes

     223,410       219,758  

Other non-current assets

     98,757       120,609  
  

 

 

   

 

 

 

Total assets

   $  3,229,036     $ 3,109,928  
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 17,288     $ 17,380  

Accrued liabilities

     376,498       347,529  

Income taxes payable

     13,309       9,045  

Contract liabilities

     39,615       31,644  

Operating lease liabilities

     10,775       12,238  
  

 

 

   

 

 

 

Total current liabilities

     457,485       417,836  

Non-current contract liabilities

     29,664       34,593  

Non-current operating lease liabilities

     29,656       34,754  

Other non-current liabilities

     129,212       135,852  
  

 

 

   

 

 

 

Total liabilities

     646,017       623,035  

Stockholders’ equity:

    

Class A common stock

     55       53  

Class B common stock

     40       41  

Retained earnings

     2,601,552       2,496,255  

Accumulated other comprehensive loss

     (27,978     (19,187
  

 

 

   

 

 

 

Total stockholders’ equity – Dolby Laboratories, Inc.

     2,573,669       2,477,162  

Noncontrolling interest

     9,350       9,731  
  

 

 

   

 

 

 

Total stockholders’ equity

     2,583,019       2,486,893  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 3,229,036     $ 3,109,928  
  

 

 

   

 

 

 


DOLBY LABORATORIES, INC.

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands; unaudited)

 

     Fiscal Year-To-Date Ended  
     March 28,
2025
    March 29,
2024
 

Operating activities:

    

Net income including noncontrolling interest

   $ 160,296     $ 165,795  

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation and amortization

     43,899       35,890  

Stock-based compensation

     66,734       60,809  

Amortization of operating lease right-of-use assets

     5,725       5,847  

Amortization of premium on investments

     —        (1,757

Provision for/(benefit from) credit losses

     1,967       (1,454

Deferred income taxes

     (3,741     (6,779

Other non-cash items affecting net income

     (13,844     (2,500

Changes in operating assets and liabilities:

    

Accounts receivable, net

     (420     (18,509

Contract assets, net

     (32,864     (61,008

Inventories

     (1,155     (7,836

Operating lease right-of-use assets

     (1,608     (7,848

Prepaid expenses and other assets

     38,653       33,527  

Accounts payable and accrued liabilities

     27,267       3,923  

Income taxes, net

     5,906       5,215  

Contract liabilities

     3,282       2,651  

Operating lease liabilities

     (5,682     1,028  

Other non-current liabilities

     (12,739     (17,176
  

 

 

   

 

 

 

Net cash provided by operating activities

     281,676       189,818  
  

 

 

   

 

 

 

Investing activities:

    

Purchases of marketable securities

     —        (104,135

Proceeds from sales of marketable securities

     15,911       4,451  

Proceeds from maturities of marketable securities

     —        97,459  

Proceeds from sale of assets held for sale

     16,881       —   

Purchases of property, plant, and equipment

     (13,676     (15,015

Business combinations, net of cash and restricted cash acquired, and other related payments

     (1,362     —   
  

 

 

   

 

 

 

Net cash provided by/(used in) investing activities

     17,754       (17,240
  

 

 

   

 

 

 

Financing activities:

    

Proceeds from issuance of common stock

     26,124       29,345  

Repurchase of common stock

     (49,999     (104,999

Payment of excise tax on repurchase of common stock

     (261     —   

Payment of cash dividend

     (63,377     (57,268

Distributions to noncontrolling interest

     (981     (1,047

Shares repurchased for tax withholdings on vesting of restricted stock

     (33,950     (36,054

Equity issued in connection with business combination

     —        722  
  

 

 

   

 

 

 

Net cash used in financing activities

     (122,444     (169,301
  

 

 

   

 

 

 

Effect of foreign exchange rate changes on cash, cash equivalents, and restricted cash

     (4,396     3,113  
  

 

 

   

 

 

 

Net increase in cash, cash equivalents, and restricted cash

     172,590       6,390  

Cash, cash equivalents, and restricted cash at beginning of period

     577,752       817,966  
  

 

 

   

 

 

 

Cash, cash equivalents, and restricted cash at end of period

   $ 750,342     $ 824,356  
  

 

 

   

 

 

 


Licensing Revenue by Market

(unaudited)

The following table presents the composition of our licensing revenue and percentage of total licensing revenue for all periods presented (in thousands, except percentage amounts):

 

     Fiscal Quarter Ended     Fiscal Year-To-Date Ended  
Market    March 28, 2025     March 29, 2024     March 28, 2025     March 29, 2024  

Broadcast

   $ 94,249        27   $ 105,480        31   $ 210,011        31   $ 217,896        34

Mobile

     100,123        29     88,690        26     161,647        24     123,977        20

CE

     38,140        11     42,221        12     87,597        13     95,441        15

PC

     58,402        17     49,938        15     89,658        13     79,617        13

Other

     55,092        16     51,911        16     127,572        19     115,076        18
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total licensing revenue

   $ 346,006        100   $ 338,240        100   $ 676,485        100   $ 632,007        100
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

GAAP to Non-GAAP Reconciliations

(unaudited)

The following tables present Dolby’s GAAP financial measures reconciled to the non-GAAP financial measures included in this release for the second quarters of fiscal 2025 and fiscal 2024:

 

Net income:    Fiscal Quarter Ended  
(in thousands)    March 28,
2025
    March 29,
2024
 

GAAP net income attributable to Dolby Laboratories, Inc.

   $ 91,793     $ 97,830  

Stock-based compensation (1)

     30,664       28,915  

Amortization of acquisition-related intangibles (2)

     10,078       3,031  

Restructuring charges/(credits)

     4,210       (2,495

Income tax adjustments

     (6,017     (4,091
  

 

 

   

 

 

 

Non-GAAP net income attributable to Dolby Laboratories, Inc.

   $ 130,728     $ 123,190  
  

 

 

   

 

 

 

(1)   Stock-based compensation included in above line items:

    

Cost of products and services

   $ 414     $ 356  

Research and development

     9,043       8,949  

Sales and marketing

     10,640       9,927  

General and administrative

     10,567       9,683  

(2)   Amortization of acquisition-related intangibles included in above line items:

    

Cost of licensing

   $ 6,720     $ (15

Cost of products and services

     728       524  

Sales and marketing

     317       650  

General and administrative

     1,872       1,872  

Other income, net

     441       —   
Diluted earnings per share:    Fiscal Quarter Ended  
     March 28,
2025
    March 29,
2024
 

GAAP diluted earnings per share

   $ 0.94     $ 1.01  

Stock-based compensation

     0.32       0.30  

Amortization of acquisition-related intangibles

     0.10       0.03  

Restructuring charges

     0.04       (0.03

Income tax adjustments

     (0.06     (0.04
  

 

 

   

 

 

 

Non-GAAP diluted earnings per share

   $ 1.34     $ 1.27  
  

 

 

   

 

 

 

Weighted-average shares outstanding - diluted (in thousands)

     97,471       96,856  


The following tables present a reconciliation between GAAP and non-GAAP versions of the estimated financial measures for the third quarter of fiscal 2025 and full year fiscal 2025 included in this release:

 

Gross margin:    Q3 2025      Fiscal 2025  

GAAP gross margin

     86.0%        87.0%  

Stock-based compensation

     0.1%        0.1%  

Amortization of acquisition-related intangibles

     1.9%        2.9%  
  

 

 

    

 

 

 

Non-GAAP gross margin

     88.0%        90.0%  
  

 

 

    

 

 

 

 

Operating expenses (in millions):    Q3 2025      Fiscal 2025  

GAAP operating expenses (low - high end of range)

   $ 225 - $235      $ 905 - $920  

Stock-based compensation

     (32)        (127)  

Amortization of acquisition-related intangibles

     (3)        (9)  

Restructuring charges

     —         (9)  
  

 

 

    

 

 

 

Non-GAAP operating expenses (low - high end of range)

   $ 190 - $200      $ 760 - $775  
  

 

 

    

 

 

 

 

Operating margin:    Fiscal 2025  

GAAP operating margin

     20% +/-  

Stock-based compensation

     9%  

Amortization of acquisition-related intangibles

     3%  

Restructuring charges

     1%  
  

 

 

 

Non-GAAP operating margin

     33% +/-  
  

 

 

 

 

Effective tax rate:    Q3 2025      Fiscal 2025  

GAAP effective tax rate

     23.0%        22.5%  

Stock-based compensation (low - high end of range)

     (2%) - 0%        (2%) - 0%  

Amortization of acquisition-related intangibles (low - high end of range)

     (1%) - 0%        (1%) - 0%  
  

 

 

    

 

 

 

Non-GAAP effective tax rate

     20.5%        20.0%  
  

 

 

    

 

 

 

 

Diluted earnings per share:

   Q3 2025     Fiscal 2025  
     Low     High     Low     High  

GAAP diluted earnings per share (low - high end of range)

   $ 0.26     $ 0.41     $ 2.31     $ 2.46  

Stock-based compensation

     0.33       0.33       1.34       1.34  

Amortization of acquisition-related intangibles

     0.11       0.11       0.42       0.42  

Restructuring charges

     —        —        0.10       0.10  

Income tax adjustments

     (0.08     (0.08     (0.29     (0.29
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP diluted earnings per share (low - high end of range)

   $ 0.62     $ 0.77     $ 3.88     $ 4.03  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average shares outstanding - diluted (in thousands)

     96,900       96,900       97,200       97,200  

Investor Contact:

Peter Goldmacher

415-254-7415

[email protected]

Media Contact:

[email protected]