(In thousands, except per share data)
| Third Quarter | First Three Quarters |
|---|
| 2026 | 2025 | 2026 | 2025 |
|---|
| CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS |
|---|
| Net sales | $1,203,855 | $752,736 | $3,053,885 | $2,132,025 |
|---|
| Cost of goods sold | 911,991 | 596,000 | 2,368,982 | 1,696,208 |
|---|
| Gross profit | 291,864 | 156,736 | 684,903 | 435,817 |
|---|
| Operating expenses: |
|---|
| Selling and marketing | 25,142 | 21,796 | 75,626 | 64,383 |
|---|
| General and administrative | 87,554 | 48,598 | 218,406 | 142,091 |
|---|
| Research and development | 9,646 | 7,038 | 25,432 | 22,111 |
|---|
| Amortization of definite-lived intangibles | 6,889 | 6,889 | 20,666 | 20,666 |
|---|
| Restructuring charges | 380 | 509 | 1,016 | 2,631 |
|---|
| Total operating expenses | 129,611 | 84,830 | 341,146 | 251,882 |
|---|
| Operating income | 162,253 | 71,906 | 343,757 | 183,935 |
|---|
| Interest expense | (12,809) | (10,399) | (33,905) | (32,958) |
|---|
| Loss on extinguishment of debt | — | — | (747) | — |
|---|
| Realized and unrealized losses on derivative instruments | (6,103) | — | (20,097) | — |
|---|
| Other, net | (1,640) | 306 | (7,535) | (2,648) |
|---|
| Income before income taxes | 141,701 | 61,813 | 281,473 | 148,329 |
|---|
| Income tax provision | (56,898) | (8,758) | (63,635) | (21,566) |
|---|
| Net income | $84,803 | $53,055 | $217,838 | $126,763 |
|---|
| Earnings per share: |
|---|
| Basic | $0.80 | $0.51 | $2.08 | $1.24 |
|---|
| Diluted | 0.79 | 0.50 | 2.03 | 1.21 |
|---|
| Weighted-average shares used in computing per share amounts: |
|---|
| Basic | 105,665 | 103,321 | 104,596 | 102,337 |
|---|
| Diluted | 107,699 | 105,812 | 107,455 | 105,061 |
|---|
| Reconciliation of the denominator used to calculate basic earnings per share and diluted earnings per share: |
|---|
| Weighted-average shares outstanding | 105,665 | 103,321 | 104,596 | 102,337 |
|---|
| Dilutive effect of performance-based stock units, restricted stock units and stock options | 2,034 | 2,491 | 2,859 | 2,724 |
|---|
| Diluted shares | 107,699 | 105,812 | 107,455 | 105,061 |
|---|
| SELECTED BALANCE SHEET DATA |
|---|
| September 28, 2026 · December 29, 2025 |
|---|
| Cash and cash equivalents | $876,347 | $501,234 | |
|---|
| Accounts receivable, net | 836,362 | 563,741 | |
|---|
| Contract assets | 793,552 | 468,006 | |
|---|
| Inventories | 325,432 | 250,057 | |
|---|
| Total current assets | 2,961,717 | 1,855,406 | |
|---|
| Property, plant and equipment, net | 1,286,879 | 1,010,710 | |
|---|
| Total assets | 5,562,920 | 3,840,331 | |
|---|
| Short-term debt, including current portion of long-term debt | $184,000 | $3,815 | |
|---|
| Accounts payable | 1,032,661 | 543,538 | |
|---|
| Contract liabilities | 202,342 | 175,627 | |
|---|
| Total current liabilities | 1,773,485 | 962,197 | |
|---|
| Long-term debt, net of discount and issuance costs | 1,459,872 | 912,336 | |
|---|
| Total long-term liabilities | 1,746,993 | 1,115,881 | |
|---|
| Total stockholders’ equity | 2,042,442 | 1,762,253 | |
|---|
| Total liabilities and stockholders’ equity | 5,562,920 | 3,840,331 | |
|---|
| SUPPLEMENTAL DATA |
|---|
| Third Quarter | First Three Quarters |
|---|
| 2026 | 2025 | 2026 | 2025 |
|---|
| Gross margin | 24.2% | 20.8% | 22.4% | 20.4% |
|---|
| Operating margin | 13.5% | 9.6% | 11.3% | 8.6% |
|---|
| Third Quarter | First Three Quarters |
|---|
| 2026 | 2025 | 2026 | 2025 |
|---|
| End market breakdown1: |
|---|
| Aerospace and Defense | 34% | 45% | 37% | 45% |
|---|
| Automotive | 7% | 11% | 8% | 11% |
|---|
| Data Center and Networking | 41% | 30% | 39% | 30% |
|---|
| Medical, Industrial, and Instrumentation | 18% | 14% | 16% | 14% |
|---|
| Third Quarter | First Three Quarters |
|---|
| 2026 | 2025 | 2026 | 2025 |
|---|
| Operating segment data1: |
|---|
| Net sales: |
|---|
| Aerospace & Defense | $416,540 | $344,482 | $1,150,954 | $995,915 |
|---|
| Commercial | 787,882 | 408,920 | 1,904,530 | 1,137,249 |
|---|
| Intersegment eliminations | (567) | (666) | (1,599) | (1,139) |
|---|
| Total net sales | $1,203,855 | $752,736 | $3,053,885 | $2,132,025 |
|---|
| Segment operating income: |
|---|
| Aerospace & Defense | 77,041 | 56,010 | 195,681 | 146,524 |
|---|
| Commercial | 166,279 | 60,031 | 360,523 | 163,749 |
|---|
| Total segment operating income | $243,320 | $116,041 | $556,204 | $310,273 |
|---|
| Unallocated amounts: |
|---|
| Restructuring | (380) | (509) | (1,016) | (2,631) |
|---|
| Acquisition-related and other charges | (13,564) | (15) | (18,510) | (15) |
|---|
| Stock-based compensation | (24,090) | (11,611) | (61,738) | (29,586) |
|---|
| Other corporate expenses | (33,809) | (22,775) | (103,511) | (66,433) |
|---|
| Amortization of definite-lived intangibles | (9,224) | (9,225) | (27,672) | (27,673) |
|---|
| Total operating income | $162,253 | $71,906 | $343,757 | $183,935 |
|---|
| Third Quarter | First Three Quarters |
|---|
| 2026 | 2025 | 2026 | 2025 |
|---|
| Non-GAAP gross profit reconciliation3: |
|---|
| GAAP gross profit | $291,864 | $156,736 | $684,903 | $435,817 |
|---|
| Add back item: |
|---|
| Amortization of definite-lived intangibles | 2,335 | 2,336 | 7,006 | 7,007 |
|---|
| Stock-based compensation | 5,315 | 3,720 | 12,753 | 9,220 |
|---|
| Unrealized (gain) loss on commodity hedge | (516) | (776) | 2,763 | (1,835) |
|---|
| Non-GAAP gross profit | $298,998 | $162,016 | $707,425 | $450,209 |
|---|
| Non-GAAP gross margin | 24.8% | 21.5% | 23.2% | 21.1% |
|---|
| Non-GAAP operating income reconciliation4: |
|---|
| GAAP operating income | $162,253 | $71,906 | $343,757 | $183,935 |
|---|
| Add back items: |
|---|
| Amortization of definite-lived intangibles | 9,224 | 9,225 | 27,672 | 27,673 |
|---|
| Stock-based compensation | 24,090 | 11,611 | 61,738 | 29,586 |
|---|
| Unrealized (gain) loss on commodity hedge | (516) | (776) | 2,763 | (1,835) |
|---|
| Restructuring, acquisition-related and other charges | 13,945 | 581 | 19,527 | 2,818 |
|---|
| Non-GAAP operating income | $208,996 | $92,547 | $455,457 | $242,177 |
|---|
| Non-GAAP operating margin | 17.4% | 12.3% | 14.9% | 11.4% |
|---|
| Non-GAAP net income and EPS reconciliation5: |
|---|
| GAAP net income | $84,803 | $53,055 | $217,838 | $126,763 |
|---|
| Add back items: |
|---|
| Amortization of definite-lived intangibles | 9,224 | 9,225 | 27,672 | 27,673 |
|---|
| Stock-based compensation | 24,090 | 11,611 | 61,738 | 29,586 |
|---|
| Non-cash interest expense | 753 | 542 | 1,895 | 1,609 |
|---|
| Loss on extinguishment of debt | — | — | 747 | — |
|---|
| Unrealized (gain) loss on commodity hedge | (516) | (776) | 2,763 | (1,835) |
|---|
| Unrealized (gain) loss on foreign exchange | 4,738 | 502 | 3,529 | 8,466 |
|---|
| Realized and unrealized losses on derivative instruments | 6,103 | — | 20,097 | — |
|---|
| Restructuring, acquisition-related and other charges | 9,848 | 561 | 15,430 | 2,818 |
|---|
| Income taxes6 | 18,732 | (3,764) | (6,973) | (10,931) |
|---|
| Non-GAAP net income | $157,775 | $70,956 | $344,736 | $184,149 |
|---|
| Non-GAAP earnings per diluted share | $1.46 | $0.67 | $3.21 | $1.75 |
|---|
| Third Quarter | First Three Quarters |
|---|
| 2026 | 2025 | 2026 | 2025 |
|---|
| Adjusted EBITDA reconciliation7: |
|---|
| GAAP net income | $84,803 | $53,055 | $217,838 | $126,763 |
|---|
| Add back items: |
|---|
| Income tax (benefit) provision | 56,898 | 8,758 | 63,635 | 21,566 |
|---|
| Interest expense | 12,809 | 10,399 | 33,905 | 32,958 |
|---|
| Amortization of definite-lived intangibles | 9,224 | 9,225 | 27,672 | 27,673 |
|---|
| Depreciation expense | 34,310 | 27,580 | 94,724 | 82,135 |
|---|
| Stock-based compensation | 24,090 | 11,611 | 61,738 | 29,586 |
|---|
| Loss on extinguishment of debt | — | — | 747 | — |
|---|
| Unrealized (gain) loss on commodity hedge | (516) | (776) | 2,763 | (1,835) |
|---|
| Unrealized (gain) loss on foreign exchange | 4,738 | 502 | 3,529 | 8,466 |
|---|
| Realized and unrealized losses on derivative instruments | 6,103 | — | 20,097 | — |
|---|
| Restructuring, acquisition-related and other charges | 9,848 | 561 | 15,311 | 2,818 |
|---|
| Adjusted EBITDA | $242,307 | $120,915 | $541,959 | $330,130 |
|---|
| Adjusted EBITDA margin | 20.1% | 16.1% | 17.7% | 15.5% |
|---|
| Free cash flow reconciliation: |
|---|
| Operating cash flow | $154,711 | $141,803 | $272,883 | $228,952 |
|---|
| Capital expenditures, net | (79,921) | (99,233) | (237,138) | (222,687) |
|---|
| Free cash flow | $74,790 | $42,570 | $35,745 | $6,265 |
|---|
| 1 | Prior year end market revenue has been recasted due to merged Data Center Computing and Networking end markets. The operating segment data has been recasted also due to strategically realigning the RF and Specialty Components (RF&S Components) segment within the A&D segment during the quarter ended March 30, 2026. |
| 2 | This information provides a reconciliation of non-GAAP gross profit, non-GAAP operating income, non-GAAP net income, non-GAAP EPS, and adjusted EBITDA to the most comparable GAAP metric in our consolidated condensed statements of operations. |
| 3 | Non-GAAP gross profit and gross margin measures exclude amortization of definite-lived intangibles, stock-based compensation, and unrealized (gain) loss on commodity hedge. |
| 4 | Non-GAAP operating income and operating margin measures exclude amortization of definite-lived intangibles, stock-based compensation, unrealized (gain) loss on commodity hedge, restructuring, acquisition-related, and other charges. |
| 5 | This information provides non-GAAP net income and non-GAAP EPS, which are non-GAAP financial measures. Management believes that both measures — which add back amortization of definite-lived intangibles, stock-based compensation, non-cash interest expense, loss on extinguishment of debt, unrealized (gain) loss on commodity hedge, unrealized (gain) loss on foreign exchange, realized and unrealized losses on derivative instruments, restructuring, acquisition-related, and other charges as well as the associated tax impact of these charges and discrete tax items — provide additional useful information to investors regarding the Company’s ongoing financial condition and results of operations. |
| 6 | Income tax adjustments reflect the difference between income taxes based on a non-GAAP tax rate and a forecasted annual GAAP tax rate. |
| 7 | Adjusted EBITDA is defined as earnings before income tax (benefit) provision, interest expense, amortization of definite-lived intangibles, depreciation expense, stock-based compensation, loss on extinguishment of debt, unrealized (gain) loss on commodity hedge, unrealized (gain) loss on foreign exchange, realized and unrealized losses on derivative instruments, restructuring, acquisition-related, and other charges. We present adjusted EBITDA to enhance the understanding of our operating results, and it is a key measure we use to evaluate our operations. In addition, we provide our adjusted EBITDA because we believe that investors and securities analysts will find adjusted EBITDA to be a useful measure for evaluating our operating performance and comparing our operating performance with that of similar companies that have different capital structures and for evaluating our ability to meet our future debt service, capital expenditures, and working capital requirements. However, adjusted EBITDA should not be considered as an alternative to cash flows from operating activities as a measure of liquidity or as an alternative to net income as a measure of operating results in accordance with accounting principles generally accepted in the United States of America. |