AGÕæÈ˹ٷ½

STOCK TITAN

Seagate Technology Reports Fiscal Fourth Quarter and Fiscal Year 2025 Financial Results

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Neutral)
Tags

Fiscal Q4 2025 Highlights

  • Revenue of $2.44 billion
  • GAAP diluted earnings per share (EPS) of $2.24; non-GAAP diluted EPS of $2.59
  • Cash flow from operations of $508 million and free cash flow of $425 million
  • Declared cash dividend of $0.72 per share



Fiscal Year 2025 Highlights

  • Revenue of $9.10 billion
  • GAAP diluted EPS of $6.77; non-GAAP diluted EPS of $8.10
  • Cash flow from operations of $1.1 billion and free cash flow of $818 million
  • Returned $600 million to shareholders through dividends

FREMONT, Calif.--(BUSINESS WIRE)-- Seagate Technology Holdings plc (NASDAQ: STX) (the “Company� or “Seagate�), a leading innovator of mass-capacity data storage, today reported financial results for its fiscal fourth quarter and fiscal year ended June 27, 2025.

"Seagate’s strong FQ4 performance underscores our commitment to profitable growth, marked by a 30% year-over-year revenue increase, record gross margin, and non-GAAP EPS expanding to the top of our guidance range. These achievements reflect the structural enhancements we’ve implemented in our business and ongoing demand strength from cloud customers for our high-capacity drives," said Dave Mosley, Seagate’s chief executive officer.

"We continue to execute our areal density-leading HAMR product qualifications and ramp plans, positioning Seagate to address customer demand growth for mass data storage across the cloud and at the edge. We are confident in our ability to create exceptional value for our customers and shareholders over the long-term," Mosley concluded.

Quarterly Financial Results

Ìý

GAAP

Ìý

Non-GAAP

Ìý

FQ4 2025

Ìý

FQ4 2024

Ìý

FQ4 2025

Ìý

FQ4 2024

Revenue ($M)

$

2,444

Ìý

Ìý

$

1,887

Ìý

Ìý

$

2,444

Ìý

Ìý

$

1,887

Ìý

Gross Margin

37.4

%

Ìý

Ìý

31.8

%

Ìý

Ìý

37.9

%

Ìý

30.9

%

Operating Margin

23.2

%

Ìý

Ìý

16.6

%

Ìý

Ìý

26.2

%

Ìý

17.3

%

Net Income ($M)

$

488

Ìý

Ìý

$

513

Ìý

Ìý

$

556

Ìý

Ìý

$

222

Ìý

Diluted Earnings Per Share

$

2.24

Ìý

Ìý

$

2.39

Ìý

Ìý

$

2.59

Ìý

Ìý

$

1.05

Ìý

Ìý

Annual Financial Results

Ìý

GAAP

Ìý

Non-GAAP

Ìý

FY 2025

Ìý

FY 2024

Ìý

FY 2025

Ìý

FY 2024

Revenue ($M)

$

9,097

Ìý

Ìý

$

6,551

Ìý

Ìý

$

9,097

Ìý

Ìý

$

6,551

Ìý

Gross Margin

Ìý

35.2

%

Ìý

Ìý

23.4

%

Ìý

Ìý

35.8

%

Ìý

25.5

%

Operating Margin

Ìý

20.8

%

Ìý

Ìý

6.9

%

Ìý

Ìý

23.4

%

Ìý

10.3

%

Net Income ($M)

$

1,469

Ìý

Ìý

$

335

Ìý

Ìý

$

1,733

Ìý

Ìý

$

272

Ìý

Diluted Earnings Per Share

$

6.77

Ìý

Ìý

$

1.58

Ìý

Ìý

$

8.10

Ìý

Ìý

$

1.29

Ìý

For a detailed reconciliation of GAAP to non-GAAP results, see accompanying financial tables.

During the fiscal fourth quarter, the Company generated $508 million in cash flow from operations, $425 million in free cash flow and paid cash dividends of $153 million. For fiscal year 2025, the Company generated $1.1 billion in cash flow from operations, $818 million in free cash flow and returned $600 million of capital to shareholders through its quarterly dividend. Additionally, the Company strengthened its balance sheet position, reducing its overall debt by approximately $147 million during the fiscal fourth quarter and $684 million during fiscal year 2025, exiting the fiscal year with total debt of $5.0 billion. As of the end of the fiscal year, cash and cash equivalents totaled $891 million, and there were 213 million ordinary shares issued and outstanding.

Seagate has issued a Supplemental Financial Information document, which is available on Seagate’s Investor Relations website at .

Quarterly Cash Dividend

The Board of Directors of the Company (the “Board�) declared a quarterly cash dividend of $0.72 per share, which will be payable on October 9, 2025 to shareholders of record as of the close of business on September 30, 2025. The payment of any future quarterly dividends will be at the discretion of the Board and will be dependent upon Seagate’s financial position, results of operations, available cash, cash flow, capital requirements and other factors deemed relevant by the Board.

Business Outlook

The business outlook for the fiscal first quarter 2026 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 first quarter 2026:

  • Revenue of $2.50 billion, plus or minus $150 million
  • Non-GAAP diluted EPS of $2.30, plus or minus $0.20

Our fiscal first quarter guidance includes:

  • The estimated impact from the Pillar Two framework for the global minimal tax that is effective starting fiscal year 2026 in major jurisdictions that the Company operates;
  • The estimated net dilutive impact from the Exchangeable Senior Notes due 2028; and
  • Minimal expected impact from global tariff policies announced as of the date of this release.

Guidance regarding non-GAAP diluted EPS excludes known pre-tax charges related to estimated share-based compensation expenses of $0.23 per share.

We have not reconciled our non-GAAP diluted EPS guidance for fiscal first quarter 2026 to the most directly comparable GAAP measure, other than estimated share-based compensation expenses, because material items that may impact these measures are out of our control and/or cannot be reasonably predicted, including, but not limited to, net (gain) loss from debt transactions, 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 first quarter 2026 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.

Investor Communications

Seagate management will hold a public webcast today at 2:00 PM PT / 5:00 PM ET that can be accessed on its Investor Relations website at .

An archived audio webcast of this event will be available on Seagate’s Investor Relations website at shortly following the event conclusion.

About Seagate

Seagate Technology is a leading innovator of mass-capacity data storage. We create breakthrough technology so you can confidently store your data and easily unlock its value. Founded over 45 years ago, Seagate has shipped over four billion terabytes of data capacity and offers a full portfolio of storage devices, systems, and services from edge to cloud. To learn more about how Seagate leads storage innovation, visit and our , or follow us on X, Facebook, LinkedIn, and YouTube.

© 2025 Seagate Technology LLC. All rights reserved. Seagate, Seagate Technology, and the Spiral logo are registered trademarks of Seagate Technology LLC in the United States and/or other countries.

Cautionary Note Regarding Forward-Looking Statements

This press release and our other communications regarding our quarterly financial results 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, prospects, and opportunities; financial outlook for future periods, including the fiscal first quarter 2026; 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 the U.S. Department of Commerce’s Bureau of Industry and Security; expectations regarding logistical, macroeconomic, or other factors affecting the Company, including uncertainty related to tariffs, trade restrictions, or evolving global trade policy; expectations regarding market demand for the Company’s products, our visibility into such demand 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 financial and operational performance, including our ability to deliver profitable growth; anticipated shifts in technology and storage industry trends, and anticipated demand and performance of new storage product introductions, including HAMR-based Mozaic products; our ability to successfully integrate acquisitions with our existing business; and expectations regarding the Company’s business strategy and performance, as well as dividend issuance plans for the fiscal quarter ending October 3, 2025 and beyond. Forward-looking statements generally can be identified by words such as “expects,� “intends,� “plans,� “anticipates,� “believes,� “estimates,� “predicts,� “projects,� “should,� “may,� “will,� “will continue,� “can,� “could� or the negative of these words, variations of these words and comparable terminology, in each case, intended to refer to future events or circumstances. However, the absence of these words or similar expressions does not mean that a statement is not forward-looking. Forward-looking statements are subject to various uncertainties and risks that could cause our actual results to differ materially from historical experience and our present expectations or projections. These risks and uncertainties include, but are not limited to, those described under the captions “Risk Factors� and “Management’s Discussion and Analysis of Financial Condition and Results of Operations� in the Company’s latest periodic report on Form 10-Q or Form 10-K filed with the U.S. Securities and Exchange Commission. Undue reliance should not be placed on the forward-looking statements in this press release, which are based on information available to us on, and which speak only as of, the date hereof. The Company undertakes no obligation to update forward-looking statements to reflect events or circumstances after the date they were made, unless required by applicable law.

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)

Ìý

Ìý

June 27,
2025

Ìý

June 28,
2024

ASSETS

Ìý

Ìý

Ìý

Current assets:

Ìý

Ìý

Ìý

Cash and cash equivalents

$

891

Ìý

Ìý

$

1,358

Ìý

Accounts receivable, net

Ìý

959

Ìý

Ìý

Ìý

429

Ìý

Inventories, net

Ìý

1,440

Ìý

Ìý

Ìý

1,239

Ìý

Other current assets

Ìý

363

Ìý

Ìý

Ìý

306

Ìý

Total current assets

Ìý

3,653

Ìý

Ìý

Ìý

3,332

Ìý

Property, equipment and leasehold improvements, net

Ìý

1,657

Ìý

Ìý

Ìý

1,614

Ìý

Goodwill

Ìý

1,221

Ìý

Ìý

Ìý

1,219

Ìý

Deferred income taxes

Ìý

1,066

Ìý

Ìý

Ìý

1,037

Ìý

Other assets, net

Ìý

426

Ìý

Ìý

Ìý

537

Ìý

Total Assets

$

8,023

Ìý

Ìý

$

7,739

Ìý

LIABILITIES AND SHAREHOLDER’S DEFICIT

Ìý

Ìý

Ìý

Current liabilities:

Ìý

Ìý

Ìý

Accounts payable

$

1,604

Ìý

Ìý

$

1,786

Ìý

Accrued employee compensation

Ìý

352

Ìý

Ìý

Ìý

106

Ìý

Accrued warranty

Ìý

60

Ìý

Ìý

Ìý

74

Ìý

Current portion of long-term debt

Ìý

�

Ìý

Ìý

Ìý

479

Ìý

Accrued expenses

Ìý

632

Ìý

Ìý

Ìý

654

Ìý

Total current liabilities

Ìý

2,648

Ìý

Ìý

Ìý

3,099

Ìý

Long-term accrued warranty

Ìý

77

Ìý

Ìý

Ìý

75

Ìý

Other non-current liabilities

Ìý

756

Ìý

Ìý

Ìý

861

Ìý

Long-term debt, less current portion

Ìý

4,995

Ìý

Ìý

Ìý

5,195

Ìý

Total Liabilities

Ìý

8,476

Ìý

Ìý

Ìý

9,230

Ìý

Total Shareholders� Deficit

Ìý

(453

)

Ìý

Ìý

(1,491

)

Total Liabilities and Shareholders� Deficit

$

8,023

Ìý

Ìý

$

7,739

Ìý

SEAGATE TECHNOLOGY HOLDINGS PLC

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In millions, except per share data)

Ìý

Ìý

For the Three Months Ended

Ìý

For the Fiscal Years Ended

Ìý

June 27,
2025

Ìý

June 28,
2024

Ìý

June 27,
2025

Ìý

June 28,
2024

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

$

2,444

Ìý

Ìý

$

1,887

Ìý

Ìý

$

9,097

Ìý

Ìý

$

6,551

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of revenue

Ìý

1,530

Ìý

Ìý

Ìý

1,287

Ìý

Ìý

Ìý

5,897

Ìý

Ìý

Ìý

5,015

Ìý

Product development

Ìý

179

Ìý

Ìý

Ìý

158

Ìý

Ìý

Ìý

724

Ìý

Ìý

Ìý

654

Ìý

Marketing and administrative

Ìý

154

Ìý

Ìý

Ìý

131

Ìý

Ìý

Ìý

561

Ìý

Ìý

Ìý

460

Ìý

Restructuring and other, net

Ìý

13

Ìý

Ìý

Ìý

(3

)

Ìý

Ìý

25

Ìý

Ìý

Ìý

(30

)

Total operating expenses

Ìý

1,876

Ìý

Ìý

Ìý

1,573

Ìý

Ìý

Ìý

7,207

Ìý

Ìý

Ìý

6,099

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income from operations

Ìý

568

Ìý

Ìý

Ìý

314

Ìý

Ìý

Ìý

1,890

Ìý

Ìý

Ìý

452

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest income

Ìý

6

Ìý

Ìý

Ìý

7

Ìý

Ìý

Ìý

25

Ìý

Ìý

Ìý

15

Ìý

Interest expense

Ìý

(75

)

Ìý

Ìý

(82

)

Ìý

Ìý

(321

)

Ìý

Ìý

(332

)

Net gain from termination of interest rate swap

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

104

Ìý

Net gain from business divestiture

Ìý

�

Ìý

Ìý

Ìý

313

Ìý

Ìý

Ìý

8

Ìý

Ìý

Ìý

313

Ìý

Net loss from debt transactions

Ìý

(3

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(7

)

Ìý

Ìý

(29

)

Other, net

Ìý

(4

)

Ìý

Ìý

(14

)

Ìý

Ìý

(82

)

Ìý

Ìý

(78

)

Other (expense) income, net

Ìý

(76

)

Ìý

Ìý

224

Ìý

Ìý

Ìý

(377

)

Ìý

Ìý

(7

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income before income taxes

Ìý

492

Ìý

Ìý

Ìý

538

Ìý

Ìý

Ìý

1,513

Ìý

Ìý

Ìý

445

Ìý

Provision for income taxes

Ìý

4

Ìý

Ìý

Ìý

25

Ìý

Ìý

Ìý

44

Ìý

Ìý

Ìý

110

Ìý

Net income

$

488

Ìý

Ìý

$

513

Ìý

Ìý

$

1,469

Ìý

Ìý

$

335

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income per share:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

$

2.30

Ìý

Ìý

$

2.44

Ìý

Ìý

$

6.93

Ìý

Ìý

$

1.60

Ìý

Diluted

$

2.24

Ìý

Ìý

$

2.39

Ìý

Ìý

$

6.77

Ìý

Ìý

$

1.58

Ìý

Number of shares used in per share calculations:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

212

Ìý

Ìý

Ìý

210

Ìý

Ìý

Ìý

212

Ìý

Ìý

Ìý

209

Ìý

Diluted

Ìý

218

Ìý

Ìý

Ìý

215

Ìý

Ìý

Ìý

217

Ìý

Ìý

Ìý

212

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash dividends declared per ordinary share

$

0.72

Ìý

Ìý

$

0.70

Ìý

Ìý

$

2.86

Ìý

Ìý

$

2.80

Ìý

SEAGATE TECHNOLOGY HOLDINGS PLC

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)

Ìý

Ìý

For the Fiscal Years Ended

Ìý

June 27,
2025

Ìý

June 28,
2024

OPERATING ACTIVITIES

Ìý

Ìý

Ìý

Net income

$

1,469

Ìý

Ìý

$

335

Ìý

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

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

251

Ìý

Ìý

Ìý

264

Ìý

Share-based compensation

Ìý

200

Ìý

Ìý

Ìý

127

Ìý

Net loss from debt transactions

Ìý

7

Ìý

Ìý

Ìý

7

Ìý

Net gain from business divestiture

Ìý

(8

)

Ìý

Ìý

(313

)

Deferred income taxes

Ìý

(8

)

Ìý

Ìý

78

Ìý

Other non-cash operating activities, net

Ìý

137

Ìý

Ìý

Ìý

34

Ìý

Changes in operating assets and liabilities:

Ìý

Ìý

Ìý

Accounts receivable, net

Ìý

(513

)

Ìý

Ìý

192

Ìý

Inventories, net

Ìý

(201

)

Ìý

Ìý

(99

)

Accounts payable

Ìý

(242

)

Ìý

Ìý

227

Ìý

Accrued employee compensation

Ìý

207

Ìý

Ìý

Ìý

6

Ìý

BIS settlement penalty

Ìý

(60

)

Ìý

Ìý

(45

)

Accrued expenses, income taxes and warranty

Ìý

(95

)

Ìý

Ìý

(138

)

Other assets and liabilities

Ìý

(61

)

Ìý

Ìý

243

Ìý

Net cash provided by operating activities

Ìý

1,083

Ìý

Ìý

Ìý

918

Ìý

INVESTING ACTIVITIES

Ìý

Ìý

Ìý

Acquisition of property, equipment and leasehold improvements

Ìý

(265

)

Ìý

Ìý

(254

)

Proceeds from the sale of assets

Ìý

1

Ìý

Ìý

Ìý

40

Ìý

Proceeds from sale of investments

Ìý

51

Ìý

Ìý

Ìý

14

Ìý

Proceeds from business divestiture

Ìý

25

Ìý

Ìý

Ìý

326

Ìý

Cash used in acquisition of businesses, net of cash acquired

Ìý

(88

)

Ìý

Ìý

�

Ìý

Net cash (used in) provided by investing activities

Ìý

(276

)

Ìý

Ìý

126

Ìý

FINANCING ACTIVITIES

Ìý

Ìý

Ìý

Redemption and repurchase of debt

Ìý

(1,078

)

Ìý

Ìý

(1,288

)

Proceeds from issuance of long-term debt

Ìý

400

Ìý

Ìý

Ìý

1,500

Ìý

Dividends to shareholders

Ìý

(600

)

Ìý

Ìý

(585

)

Taxes paid related to net share settlement of equity awards

Ìý

(54

)

Ìý

Ìý

(38

)

Proceeds from issuance of ordinary shares under employee stock plans

Ìý

72

Ìý

Ìý

Ìý

66

Ìý

Other financing activities, net

Ìý

(14

)

Ìý

Ìý

(128

)

Net cash used in financing activities

Ìý

(1,274

)

Ìý

Ìý

(473

)

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

Ìý

�

Ìý

Ìý

Ìý

1

Ìý

(Decrease) increase in cash, cash equivalents and restricted cash

Ìý

(467

)

Ìý

Ìý

572

Ìý

Cash, cash equivalents and restricted cash at the beginning of the year

Ìý

1,360

Ìý

Ìý

Ìý

788

Ìý

Cash, cash equivalents and restricted cash at the end of the year

$

893

Ìý

Ìý

$

1,360

Ìý

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 used by management to evaluate the business and 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 investors as these non-GAAP results exclude certain benefits, expenses, gains and losses that the Company believes are not part of the Company's ongoing operations and not indicative of its core operating results.

These non-GAAP financial measures 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)

Ìý

Ìý

For the Three Months Ended

For the Twelve Months Ended

Ìý

June 27,
2025

Ìý

June 28,
2024

June 27,
2025

June 28,
2024

GAAP Gross Profit

$

914

Ìý

Ìý

$

600

Ìý

$

3,200

Ìý

$

1,536

Ìý

Accelerated depreciation, impairment and other charges related to cost saving efforts

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

13

Ìý

Purchase order cancellation fees

Ìý

(5

)

Ìý

Ìý

(26

)

Ìý

(9

)

Ìý

87

Ìý

Restructuring and other, net1

Ìý

3

Ìý

Ìý

Ìý

�

Ìý

Ìý

13

Ìý

Ìý

�

Ìý

Share-based compensation

Ìý

14

Ìý

Ìý

Ìý

9

Ìý

Ìý

51

Ìý

Ìý

32

Ìý

Other charges

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

2

Ìý

Non-GAAP Gross Profit

$

926

Ìý

Ìý

$

583

Ìý

$

3,255

Ìý

$

1,670

Ìý

Ìý

Ìý

Ìý

Ìý

GAAP Gross Margin

Ìý

37.4

%

Ìý

Ìý

31.8

%

Ìý

35.2

%

Ìý

23.4

%

Non-GAAP Gross Margin

Ìý

37.9

%

Ìý

Ìý

30.9

%

Ìý

35.8

%

Ìý

25.5

%

Ìý

Ìý

Ìý

Ìý

GAAP Operating Expenses

$

346

Ìý

Ìý

$

286

Ìý

$

1,310

Ìý

$

1,084

Ìý

Acquisition-related charges

Ìý

(2

)

Ìý

Ìý

�

Ìý

Ìý

(7

)

Ìý

�

Ìý

Restructuring and other, net1

Ìý

(13

)

Ìý

Ìý

3

Ìý

Ìý

(25

)

Ìý

30

Ìý

Share-based compensation

Ìý

(45

)

Ìý

Ìý

(29

)

Ìý

(149

)

Ìý

(95

)

Other charges

Ìý

�

Ìý

Ìý

Ìý

(4

)

Ìý

(1

)

Ìý

(26

)

Non-GAAP Operating Expenses

$

286

Ìý

Ìý

$

256

Ìý

$

1,128

Ìý

$

993

Ìý

Ìý

Ìý

Ìý

Ìý

GAAP Income From Operations

$

568

Ìý

Ìý

$

314

Ìý

$

1,890

Ìý

$

452

Ìý

Accelerated depreciation, impairment and other charges related to cost saving efforts

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

13

Ìý

Acquisition-related charges

Ìý

2

Ìý

Ìý

Ìý

�

Ìý

Ìý

7

Ìý

Ìý

�

Ìý

Purchase order cancellation fees

Ìý

(5

)

Ìý

Ìý

(26

)

Ìý

(9

)

Ìý

87

Ìý

Restructuring and other, net1

Ìý

16

Ìý

Ìý

Ìý

(3

)

Ìý

38

Ìý

Ìý

(30

)

Share-based compensation

Ìý

59

Ìý

Ìý

Ìý

38

Ìý

Ìý

200

Ìý

Ìý

127

Ìý

Other charges

Ìý

�

Ìý

Ìý

Ìý

4

Ìý

Ìý

1

Ìý

Ìý

28

Ìý

Non-GAAP Income From Operations

$

640

Ìý

Ìý

$

327

Ìý

$

2,127

Ìý

$

677

Ìý

Ìý

Ìý

Ìý

Ìý

GAAP Operating Margin

Ìý

23.2

%

Ìý

Ìý

16.6

%

Ìý

20.8

%

Ìý

6.9

%

Non-GAAP Operating Margin

Ìý

26.2

%

Ìý

Ìý

17.3

%

Ìý

23.4

%

Ìý

10.3

%

Ìý

GAAP Net Income

$

488

Ìý

$

513

Ìý

Ìý

$

1,469

Ìý

Ìý

$

335

Ìý

Accelerated depreciation, impairment and other charges related to cost saving efforts

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

13

Ìý

Acquisition-related charges

Ìý

2

Ìý

Ìý

�

Ìý

Ìý

Ìý

7

Ìý

Ìý

Ìý

�

Ìý

Net gain from business divestiture

Ìý

�

Ìý

Ìý

(313

)

Ìý

Ìý

(8

)

Ìý

Ìý

(313

)

Net gain from termination of interest rate swap

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(104

)

Net loss from debt transactions

Ìý

3

Ìý

Ìý

�

Ìý

Ìý

Ìý

7

Ìý

Ìý

Ìý

29

Ìý

Purchase order cancellation fees

Ìý

(5

)

Ìý

(26

)

Ìý

Ìý

(9

)

Ìý

Ìý

87

Ìý

Restructuring and other, net1

Ìý

16

Ìý

Ìý

(3

)

Ìý

Ìý

38

Ìý

Ìý

Ìý

(30

)

Share-based compensation

Ìý

59

Ìý

Ìý

38

Ìý

Ìý

Ìý

200

Ìý

Ìý

Ìý

127

Ìý

Strategic investment losses or impairment charges

Ìý

�

Ìý

Ìý

8

Ìý

Ìý

Ìý

53

Ìý

Ìý

Ìý

51

Ìý

Other charges

Ìý

�

Ìý

Ìý

4

Ìý

Ìý

Ìý

1

Ìý

Ìý

Ìý

28

Ìý

Income tax adjustments

Ìý

(7

)

Ìý

1

Ìý

Ìý

Ìý

(25

)

Ìý

Ìý

49

Ìý

Non-GAAP Net Income

$

556

Ìý

$

222

Ìý

Ìý

$

1,733

Ìý

Ìý

$

272

Ìý

Ìý

GAAP Diluted Net Income Per Share

$

2.24

Ìý

$

2.39

Ìý

Ìý

$

6.77

Ìý

Ìý

$

1.58

Ìý

Accelerated depreciation, impairment and other charges related to cost saving efforts

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

0.06

Ìý

Acquisition-related charges

Ìý

0.01

Ìý

Ìý

�

Ìý

Ìý

Ìý

0.03

Ìý

Ìý

Ìý

�

Ìý

Net gain from business divestiture

Ìý

�

Ìý

Ìý

(1.46

)

Ìý

Ìý

(0.04

)

Ìý

Ìý

(1.48

)

Net gain from termination of interest rate swap

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(0.49

)

Net loss from debt transactions

Ìý

0.01

Ìý

Ìý

�

Ìý

Ìý

Ìý

0.03

Ìý

Ìý

Ìý

0.14

Ìý

Purchase order cancellation fees

Ìý

(0.02

)

Ìý

(0.12

)

Ìý

Ìý

(0.04

)

Ìý

Ìý

0.41

Ìý

Restructuring and other, net1

Ìý

0.07

Ìý

Ìý

(0.01

)

Ìý

Ìý

0.18

Ìý

Ìý

Ìý

(0.14

)

Share-based compensation

Ìý

0.27

Ìý

Ìý

0.18

Ìý

Ìý

Ìý

0.92

Ìý

Ìý

Ìý

0.60

Ìý

Strategic investment losses or impairment charges

Ìý

�

Ìý

Ìý

0.04

Ìý

Ìý

Ìý

0.24

Ìý

Ìý

Ìý

0.24

Ìý

Other charges

Ìý

�

Ìý

Ìý

0.02

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

0.13

Ìý

Income tax adjustments

Ìý

(0.03

)

Ìý

�

Ìý

Ìý

Ìý

(0.12

)

Ìý

Ìý

0.23

Ìý

Non-GAAP diluted share count adjustments2

Ìý

0.04

Ìý

Ìý

0.01

Ìý

Ìý

Ìý

0.13

Ìý

Ìý

Ìý

0.01

Ìý

Non-GAAP Diluted Net Income Per Share2

$

2.59

Ìý

$

1.05

Ìý

Ìý

$

8.10

Ìý

Ìý

$

1.29

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Shares Used In Diluted Net Income Per Share Calculation

Ìý

Ìý

Ìý

GAAP

Ìý

218

Ìý

Ìý

215

Ìý

Ìý

Ìý

217

Ìý

Ìý

Ìý

212

Ìý

Non-GAAP diluted share count adjustments2

Ìý

(3

)

Ìý

(3

)

Ìý

Ìý

(3

)

Ìý

Ìý

(1

)

Non-GAAP

Ìý

215

Ìý

Ìý

212

Ìý

Ìý

Ìý

214

Ìý

Ìý

Ìý

211

Ìý

Ìý

GAAP Net Cash Provided by Operating Activities

$

508

Ìý

$

434

Ìý

$

1,083

Ìý

$

918

Ìý

Acquisition of property, equipment and leasehold improvements

Ìý

(83

)

Ìý

(54

)

Ìý

(265

)

Ìý

(254

)

Free Cash Flow

$

425

Ìý

$

380

Ìý

$

818

Ìý

$

664

Ìý

Ìý

For the Three Months Ended

Ìý

Ìý

Ìý

June 27,
2025

Ìý

March 28,
2025

Ìý

December 27,
2024

Ìý

September 27,
2024

Ìý

Last Twelve Months

GAAP Net Income

$

488

Ìý

Ìý

$

340

Ìý

Ìý

$

336

Ìý

Ìý

$

305

Ìý

Ìý

$

1,469

Ìý

Depreciation and amortization

Ìý

61

Ìý

Ìý

Ìý

63

Ìý

Ìý

63

Ìý

Ìý

Ìý

64

Ìý

Ìý

Ìý

251

Ìý

Interest expense

Ìý

75

Ìý

Ìý

Ìý

77

Ìý

Ìý

84

Ìý

Ìý

Ìý

85

Ìý

Ìý

Ìý

321

Ìý

Interest income

Ìý

(6

)

Ìý

Ìý

(4

)

Ìý

(8

)

Ìý

Ìý

(7

)

Ìý

Ìý

(25

)

Income tax expense

Ìý

4

Ìý

Ìý

Ìý

15

Ìý

Ìý

14

Ìý

Ìý

Ìý

11

Ìý

Ìý

Ìý

44

Ìý

Non-GAAP EBITDA

Ìý

622

Ìý

Ìý

Ìý

491

Ìý

Ìý

489

Ìý

Ìý

Ìý

458

Ìý

Ìý

Ìý

2,060

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Acquisition-related charges

Ìý

2

Ìý

Ìý

Ìý

5

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

7

Ìý

Net gain from business divestiture

Ìý

�

Ìý

Ìý

Ìý

(8

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(8

)

Net loss from debt transactions

Ìý

3

Ìý

Ìý

Ìý

4

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

7

Ìý

Purchase order cancellation fees

Ìý

(5

)

Ìý

Ìý

(3

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1

)

Ìý

Ìý

(9

)

Restructuring and other, net1

Ìý

16

Ìý

Ìý

Ìý

20

Ìý

Ìý

Ìý

1

Ìý

Ìý

Ìý

1

Ìý

Ìý

Ìý

38

Ìý

Share-based compensation

Ìý

59

Ìý

Ìý

Ìý

54

Ìý

Ìý

Ìý

49

Ìý

Ìý

Ìý

38

Ìý

Ìý

Ìý

200

Ìý

Strategic investment losses or impairment charges

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

52

Ìý

Ìý

Ìý

1

Ìý

Ìý

Ìý

53

Ìý

Other charges

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1

Ìý

Ìý

Ìý

1

Ìý

Non-GAAP Adjusted EBITDA

$

697

Ìý

Ìý

$

563

Ìý

Ìý

$

591

Ìý

Ìý

$

498

Ìý

Ìý

$

2,349

Ìý

_____________________________________

1

The Company recorded $16 million of restructuring charges in the three months ended June 27, 2025, of which $3 million was recorded to Cost of revenue and $13 million was recorded to Restructuring and other, net, within Operating expenses. During fiscal year 2025, the Company recorded $38 million of restructuring charges, of which $13 million was recorded to Cost of revenue and $25 million was recorded to Restructuring and other, net, within Operating expenses.

2

For the three and twelve months ended June 27, 2025, and the three and twelve months ended June 28, 2024, non-GAAP shares used in diluted net income per share calculation excluded approximately 3 million, 3 million, 3 million and 1 million shares, respectively, that are issuable upon conversion of our 2028 exchangeable senior notes using the if-converted method. This is because these dilutive effects are expected to be offset partially or in full by the capped call transactions entered by the Company in conjunction with the issuance of our 2028 exchangeable senior notes in order to reduce the potential dilution to the Company's ordinary shares upon the conversion.

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 they are not normal operating expenses or indicative of the Company's operating performance. Exclusion of these amounts provides a supplemental view of the Company's operating performance to investors to enable them to evaluate the Company's current operating performance compared to the past periods' operating performance.

Acquisition-related charges

Acquisition-related charges are primarily related to transaction and integration costs. These expenses are excluded in the non-GAAP measures due to the inconsistency in amount and frequency, and they are not normal operating expenses or indicative of the Company's operating performance. Exclusion of these amounts provides a supplemental view of the Company's operating performance to investors to enable them to evaluate the Company's current operating performance compared to the past periods' operating performance.

Net gain from business divestiture

From time to time, the Company records net gains from the sale of businesses. The pre-tax net gain of $313 million recorded during the quarter ended June 28, 2024 was related to the sale of System-on-Chip Operations. These net gains are excluded in the non-GAAP measures because they are not indicative of the Company's operating performance. The Company excludes these amounts to provide a supplemental view to investors to evaluate the Company's current operating performance compared to the past periods' operating performance.

Net gain/loss from debt transactions and termination of interest rate swap

From time to time, the Company incurs gains, losses and fees from the early redemption and repurchase of certain long-term debt instruments and termination of related interest rate swap agreements. The amount of these charges may be inconsistent in size and varies depending on the timing of the early redemption of debt and/or termination of interest rate swap. The Company does not believe these are part of its normal operating performance. Exclusion of these amounts provides a supplemental view of the Company's operating performance to investors to enable them to evaluate the Company's current operating performance compared to the past periods' operating performance.

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. The Company does not believe these are part of its normal operating expenses. Exclusion of these amounts provides a supplemental view to investors to evaluate the Company's current operating performance compared to the 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, inventory write down related to discontinued product lines and other related costs, as well as charges or gains from sale of properties. These costs or benefits do not reflect the Company’s normal or ongoing operating performance and consequently the Company excludes these expenses to provide a supplemental view to investors to evaluate the Company's current operating performance compared to the 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 gains, losses and impairment charges

From time to time, the Company incurs gains, losses 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 normal operating expenses or gains. The resulting expense, gain or impairment loss is inconsistent in amount and frequency and the Company excludes these amounts to provide a supplemental view to investors to evaluate the Company's current operating performance compared to the 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 to provide a supplemental view to investors to evaluate the Company's current operating performance compared to 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.

Non-GAAP diluted share count adjustments

Using the if-converted method, diluted net income per share is calculated assuming that the excess value above the principal of the 2028 exchangeable notes were converted solely into shares of common stock at the beginning of the reporting period, unless the result would be anti-dilutive. Non-GAAP shares used in diluted net income per share calculation excluded certain dilutive shares, which are expected to be offset partially or in full by the capped call transactions entered by the Company in conjunction with our 2028 exchangeable senior notes in order to reduce the potential dilution to the Company’s ordinary shares upon the conversion.

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 loss (gain) from debt transactions, net gain from termination of interest rate swap, net gain from business divestiture, purchase order cancellation fees, restructuring and other, net, share-based compensation, strategic investment losses or impairment charges, other extraordinary charges such as factory underutilization charges. 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.

Investor Relations Contact:

Shanye Hudson, (510) 661-1600

[email protected]

Media Contact:

Karin Taylor, (408) 772-8279

[email protected]

Source: Seagate Technology Holdings plc

Seagate Technology Hldngs Plc

NASDAQ:STX

STX Rankings

STX Latest News

STX Latest SEC Filings

STX Stock Data

32.02B
211.33M
0.4%
92.8%
8.85%
Computer Hardware
Computer Storage Devices
Singapore
SINGAPORE