• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
PublishDashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI employees
    Legal
    Terms of usePrivacy policyCookie policy

    Zebra Technologies Announces Second-Quarter 2024 Results

    7/30/24 6:30:00 AM ET
    $ZBRA
    Industrial Machinery/Components
    Industrials
    Get the next $ZBRA alert in real time by email

    Second-Quarter Financial Highlights

    • Net sales of $1,217 million; year-over-year increase of 0.2%
    • Net income of $113 million and net income per diluted share of $2.17
    • Non-GAAP diluted EPS decreased year-over-year to $3.18
    • Adjusted EBITDA decreased year-over-year to $250 million
    • On track with $120 million annualized net expense savings from our Exit and Restructuring plans

    Zebra Technologies Corporation (NASDAQ:ZBRA), an innovator at the edge of the enterprise with solutions and partners that enable businesses to gain a performance edge, today announced results for the second quarter ended June 29, 2024.

    "Our teams executed well during the quarter, enabling us to deliver sales and earnings results above the high end of our guidance ranges. We returned to growth in enterprise mobile computing across all our vertical end markets and delivered another quarter of sequential improvement in profitability as a result of our continued cost discipline and improved gross margin," said Bill Burns, Chief Executive Officer of Zebra Technologies.

    "Our increased full year outlook reflects our second quarter performance and early signs of momentum in demand led by mobile computing, balanced with continued cautious customer spending behavior, particularly for large orders, which have not yet returned to historical levels. We continue to be well positioned to advance our industry leadership with our innovative solutions that digitize & automate our customers' workflows across the supply chain."

    $ in millions, except per share amounts

     

    2Q24

     

     

    2Q23

     

    Change

    Select reported measures:

     

     

     

    Net sales

    $

    1,217

     

    $

    1,214

     

    0.2

    %

    Gross profit

     

    589

     

     

    581

     

    1.4

    %

    Gross margin

     

    48.4

    %

     

    47.9

    %

    50 bps

    Net income

     

    113

     

     

    144

     

    (21.5

    %)

    Net income margin

     

    9.3

    %

     

    11.9

    %

    (260) bps

    Net income per diluted share

    $

    2.17

     

    $

    2.78

     

    (21.9

    %)

     

     

     

     

    Select Non-GAAP measures:

     

     

     

    Adjusted net sales

    $

    1,217

     

    $

    1,214

     

    0.2

    %

    Organic net sales decline

     

     

    (0.3

    %)

    Adjusted gross profit

     

    591

     

     

    583

     

    1.4

    %

    Adjusted gross margin

     

    48.6

    %

     

    48.0

    %

    60 bps

    Adjusted EBITDA

     

    250

     

     

    257

     

    (2.7

    %)

    Adjusted EBITDA margin

     

    20.5

    %

     

    21.2

    %

    (70) bps

    Non-GAAP net income

    $

    165

     

    $

    170

     

    (2.9

    %)

    Non-GAAP diluted earnings per share

    $

    3.18

     

    $

    3.29

     

    (3.3

    %)

    Net sales were $1,217 million in the second quarter of 2024 compared to $1,214 million in the prior year. Net sales in the Enterprise Visibility & Mobility ("EVM") segment were $820 million in the second quarter of 2024 compared to $755 million in the prior year. Asset Intelligence & Tracking ("AIT") segment net sales were $397 million in the second quarter of 2024 compared to $459 million in the prior year. Consolidated organic net sales for the second quarter decreased 0.3% year-over-year, with an 8.2% increase in the EVM segment and a 14.4% decrease in the AIT segment.

    Second quarter 2024 gross profit was $589 million compared to $581 million in the prior year. Gross margin increased to 48.4% for the second quarter of 2024 compared to 47.9% in the prior year. The increase was primarily due to lower premium supply chain costs and favorable impact from foreign currency changes. Adjusted gross margin was 48.6% in the second quarter of 2024 compared to 48.0% in the prior year.

    Operating expenses increased in the second quarter of 2024 to $422 million from $387 million in the prior year, primarily due to incentive compensation expense partially offset by the impact of restructuring actions. Adjusted operating expenses increased in the second quarter of 2024 to $358 million from $344 million in the prior year.

    Net income for the second quarter of 2024 was $113 million, or $2.17 per diluted share, compared to net income of $144 million, or $2.78 per diluted share, for the prior year. Non-GAAP net income for the second quarter of 2024 decreased to $165 million, or $3.18 per diluted share, compared to $170 million, or $3.29 per diluted share, for the prior year.

    Adjusted EBITDA for the second quarter of 2024 was $250 million, or 20.5% of adjusted net sales, compared to $257 million, or 21.2% of adjusted net sales for the prior year primarily due to higher operating expense as a percentage of revenue, partially offset by higher gross margin.

    Balance Sheet and Cash Flow

    As of June 29, 2024, the Company had cash and cash equivalents of $411 million and total debt of $2,183 million.

    For the first six months of 2024, net cash provided by operating activities was $413 million and the Company made capital expenditures of $24 million, resulting in free cash flow of $389 million. The Company had net debt payments of $43 million.

    In addition to its $500 million private offering of senior unsecured notes, and repayment of its receivable finance facility that matured on May 13, the Company also terminated its interest rate swap agreements resulting in $77 million cash proceeds in the second quarter of 2024 classified within cash flows from operating activities.

    Cost Initiatives

    As previously announced, the Company is executing its 2024 Productivity Plan and the Voluntary Retirement Plan to generate cost efficiencies. Together, these Exit and Restructuring plans are expected to generate approximately $120 million of net annualized cost savings. After realizing approximately $50 million of operating expense savings in the second half of 2023, and an incremental $50 million in the first half of 2024, the Company continues to expect approximately $60 million of incremental savings for the full year 2024 with the remainder of the savings expected in 2025.

    The total charges associated with the Exit and Restructuring plans are expected to be approximately $130 million. The actions are substantially complete with total charges of $123 million incurred cumulatively through the second quarter of 2024.

    Outlook

    Third Quarter 2024

    The Company expects net sales to increase between 25% and 28% compared to the prior year. Foreign currency translation is expected to have an approximately 1 percentage point favorable impact.

    Adjusted EBITDA margin is expected to be between 20% and 21%. Non-GAAP diluted earnings per share are expected to be in the range of $3.00 to $3.30.

    Revised Full Year 2024

    The Company has raised its guidance for the full year. It now expects net sales growth between 4% and 7% compared to the prior year. Foreign currency translation is expected to have a 50 basis point favorable impact.

    Adjusted EBITDA margin is now expected to be between 20% and 21%. Non-GAAP diluted earnings per share are now expected to be in the range of $12.30 to $12.90. This assumes an adjusted effective tax rate of approximately 17%.

    Free cash flow is now expected to be at least $700 million.

    The Company does not provide a reconciliation for non-GAAP estimates on a forward-looking basis where it is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. This is due to the inherent difficulty of forecasting the timing or amount of the most directly comparable forward-looking GAAP financial measure as discussed under the "Forward-Looking Statements" caption below. This would include items that have not yet occurred, are out of the Company's control and/or cannot be reasonably predicted, and that would impact diluted net earnings per share. For the same reasons, the Company is unable to address the probable significance of the unavailable information. Forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures.

    Conference Call Notification

    Investors are invited to listen to a live webcast of Zebra's conference call regarding the Company's financial results. The conference call will be held today at 7:30 a.m. Central Time (8:30 a.m. Eastern Time). To view the webcast, visit the investor relations section of the Company's website at investors.zebra.com.

    About Zebra

    Zebra (NASDAQ:ZBRA) helps organizations monitor, anticipate, and accelerate workflows by empowering their frontline and ensuring that everyone and everything is visible, connected and fully optimized. Our award-winning portfolio spans software to innovations in robotics, machine vision, automation and digital decisioning, all backed by a +50-year legacy in scanning, track-and-trace and mobile computing solutions. With an ecosystem of 10,000 partners across more than 100 countries, Zebra's customers include over 80% of the Fortune 500. Newsweek recently recognized Zebra as one of America's Most Loved Workplaces and Greatest Workplaces for Diversity, and we are on Fast Company's list of the Best Workplaces for Innovators. Learn more at www.zebra.com or sign up for news alerts. Follow Zebra's Your Edge blog, LinkedIn, X and Facebook, and check out our Story Hub: Zebra Perspectives.

    Forward-Looking Statements

    This press release contains forward-looking statements, as defined by the Private Securities Litigation Reform Act of 1995, including, without limitation, the statements regarding the company's outlook. Actual results may differ from those expressed or implied in the company's forward-looking statements. These statements represent estimates only as of the date they were made. Zebra undertakes no obligation, other than as may be required by law, to publicly update or revise any forward-looking statements, whether as a result of new information, future events, changed circumstances or any other reason after the date of this release.

    These forward-looking statements are based on current expectations, forecasts and assumptions and are subject to the risks and uncertainties inherent in Zebra's industry, market conditions, general domestic and international economic conditions, and other factors. These factors include customer acceptance of Zebra's offerings and competitors' offerings, and the potential effects of emerging technologies and changes in customer requirements. The effect of global market conditions, and the availability of credit and capital markets volatility may have adverse effects on Zebra, its suppliers and its customers. In addition, natural disasters, man-made disasters, public health issues (including pandemics), and cybersecurity incidents may have negative effects on Zebra's business and results of operations. Zebra's ability to purchase sufficient materials, parts, and components, and ability to provide services, software and products to meet customer demand could negatively impact Zebra's results of operations and customer relationships. Profits and profitability will be affected by Zebra's ability to control manufacturing and operating costs. Because of its debt, interest rates and financial market conditions may also have an adverse impact on results. Foreign exchange rates, customs duties and trade policies may have an adverse effect on financial results because of the large percentage of Zebra's international sales. The impacts of changes in foreign and domestic governmental policies, regulations, or laws, as well as the outcome of litigation or tax matters in which Zebra may be involved are other factors that could adversely affect Zebra's business and results of operations. The success of integrating acquisitions could also adversely affect profitability, reported results and the company's competitive position in its industry. These and other factors could have an adverse effect on Zebra's sales, gross profit margins and results of operations and increase the volatility of Zebra's financial results. When used in this release and documents referenced, the words "anticipate," "believe," "outlook," and "expect" and similar expressions, as they relate to the company or its management, are intended to identify such forward-looking statements, but are not the exclusive means of identifying these statements. Descriptions of certain risks, uncertainties and other factors that could adversely affect the company's future operations and results can be found in Zebra's filings with the Securities and Exchange Commission, including the company's most recent Form 10-K and Form 10-Q.

    Use of Non-GAAP Financial Information

    This press release contains certain Non-GAAP financial measures, consisting of "adjusted net sales," "adjusted gross profit," "adjusted gross margin," "EBITDA," "Adjusted EBITDA," "Adjusted EBITDA margin," "Adjusted EBITDA % of adjusted net sales," "Non-GAAP net income," "Non-GAAP earnings per share," "Non-GAAP diluted earnings per share," "free cash flow," "organic net sales," "organic net sales decline," "organic net sales (decline) growth," and "adjusted operating expenses." Management presents these measures to focus on the on-going operations and believes it is useful to investors because they enable them to perform meaningful comparisons of past and present operating results. The company believes it is useful to present non-GAAP financial measures, which exclude certain significant items, as a means to understand the performance of its ongoing operations and how management views the business. Please see the "Reconciliation of GAAP to Non-GAAP Financial Measures" tables and accompanying disclosures at the end of this press release for more detailed information regarding non-GAAP financial measures herein, including the items reflected in adjusted net earnings calculations. These measures, however, should not be construed as an alternative to any other measure of performance determined in accordance with GAAP.

    The company does not provide a reconciliation for non-GAAP estimates on a forward-looking basis (including the information under "Outlook" above) where it is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. This is due to the inherent difficulty of forecasting the timing or amount of various items that have not yet occurred, are out of the company's control and/or cannot be reasonably predicted, and that would impact diluted net earnings per share, the most directly comparable forward-looking GAAP financial measure. For the same reasons, the company is unable to address the probable significance of the unavailable information. Forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures.

    As a global company, Zebra's operating results reported in U.S. dollars are affected by foreign currency exchange rate fluctuations because the underlying foreign currencies in which the company transacts change in value over time compared to the U.S. dollar; accordingly, the company presents certain organic growth financial information, which includes impacts of foreign currency translation, to provide a framework to assess how the company's businesses performed excluding the impact of foreign currency exchange rate fluctuations. Foreign currency impact represents the difference in results that are attributable to fluctuations in the currency exchange rates used to convert the results for businesses where the functional currency is not the U.S. dollar. This impact is calculated by translating current period results at the currency exchange rates used in the comparable period in the prior year, rather than the exchange rates in effect during the current period. In addition, the company excludes the impact of its foreign currency hedging program in the prior year periods. The company believes these measures should be considered a supplement to and not in lieu of the company's performance measures calculated in accordance with GAAP.

    ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

    CONSOLIDATED BALANCE SHEETS

    (In millions, except share data)

     

     

    June 29,

    2024

     

    December 31,

    2023

     

    (Unaudited)

     

     

    Assets

     

     

     

    Current assets:

     

     

     

    Cash and cash equivalents

    $

    411

     

     

    $

    137

     

    Accounts receivable, net of allowances for doubtful accounts of $1 each as of June 29, 2024 and December 31, 2023

     

    701

     

     

     

    521

     

    Inventories, net

     

    678

     

     

     

    804

     

    Income tax receivable

     

    41

     

     

     

    63

     

    Prepaid expenses and other current assets

     

    122

     

     

     

    147

     

    Total Current assets

     

    1,953

     

     

     

    1,672

     

    Property, plant and equipment, net

     

    297

     

     

     

    309

     

    Right-of-use lease assets

     

    159

     

     

     

    169

     

    Goodwill

     

    3,894

     

     

     

    3,895

     

    Other intangibles, net

     

    476

     

     

     

    527

     

    Deferred income taxes

     

    469

     

     

     

    438

     

    Other long-term assets

     

    242

     

     

     

    296

     

    Total Assets

    $

    7,490

     

     

    $

    7,306

     

    Liabilities and Stockholders' Equity

     

     

     

    Current liabilities:

     

     

     

    Current portion of long-term debt

    $

    89

     

     

    $

    173

     

    Accounts payable

     

    551

     

     

     

    456

     

    Accrued liabilities

     

    426

     

     

     

    504

     

    Deferred revenue

     

    447

     

     

     

    458

     

    Income taxes payable

     

    9

     

     

     

    7

     

    Total Current liabilities

     

    1,522

     

     

     

    1,598

     

    Long-term debt

     

    2,080

     

     

     

    2,047

     

    Long-term lease liabilities

     

    145

     

     

     

    152

     

    Deferred income taxes

     

    66

     

     

     

    67

     

    Long-term deferred revenue

     

    298

     

     

     

    312

     

    Other long-term liabilities

     

    92

     

     

     

    94

     

    Total Liabilities

     

    4,203

     

     

     

    4,270

     

    Stockholders' Equity:

     

     

     

    Preferred stock, $.01 par value; authorized 10,000,000 shares; none issued

     

    —

     

     

     

    —

     

    Class A common stock, $.01 par value; authorized 150,000,000 shares; issued 72,151,857 shares

     

    1

     

     

     

    1

     

    Additional paid-in capital

     

    633

     

     

     

    615

     

    Treasury stock at cost, 20,581,866 and 20,772,995 shares as of June 29, 2024 and December 31, 2023, respectively

     

    (1,855

    )

     

     

    (1,858

    )

    Retained earnings

     

    4,560

     

     

     

    4,332

     

    Accumulated other comprehensive loss

     

    (52

    )

     

     

    (54

    )

    Total Stockholders' Equity

     

    3,287

     

     

     

    3,036

     

    Total Liabilities and Stockholders' Equity

    $

    7,490

     

     

    $

    7,306

     

    ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

    CONSOLIDATED STATEMENTS OF OPERATIONS

    (In millions, except share data)

    (Unaudited)

     

     

    Three Months Ended

     

    Six Months Ended

     

    June 29,

    2024

     

    July 1,

    2023

     

    June 29,

    2024

     

    July 1,

    2023

    Net sales:

     

     

     

     

     

     

     

    Tangible products

    $

    983

     

     

    $

    986

     

     

    $

    1,912

     

     

    $

    2,156

     

    Services and software

     

    234

     

     

     

    228

     

     

     

    480

     

     

     

    463

     

    Total Net sales

     

    1,217

     

     

     

    1,214

     

     

     

    2,392

     

     

     

    2,619

     

    Cost of sales:

     

     

     

     

     

     

     

    Tangible products

     

    515

     

     

     

    522

     

     

     

    1,013

     

     

     

    1,140

     

    Services and software

     

    113

     

     

     

    111

     

     

     

    227

     

     

     

    231

     

    Total Cost of sales

     

    628

     

     

     

    633

     

     

     

    1,240

     

     

     

    1,371

     

    Gross profit

     

    589

     

     

     

    581

     

     

     

    1,152

     

     

     

    1,248

     

    Operating expenses:

     

     

     

     

     

     

     

    Selling and marketing

     

    150

     

     

     

    146

     

     

     

    298

     

     

     

    307

     

    Research and development

     

    146

     

     

     

    130

     

     

     

    284

     

     

     

    276

     

    General and administrative

     

    97

     

     

     

    69

     

     

     

    178

     

     

     

    168

     

    Amortization of intangible assets

     

    25

     

     

     

    26

     

     

     

    51

     

     

     

    52

     

    Acquisition and integration costs

     

    1

     

     

     

    2

     

     

     

    2

     

     

     

    2

     

    Exit and restructuring costs

     

    3

     

     

     

    14

     

     

     

    13

     

     

     

    24

     

    Total Operating expenses

     

    422

     

     

     

    387

     

     

     

    826

     

     

     

    829

     

    Operating income

     

    167

     

     

     

    194

     

     

     

    326

     

     

     

    419

     

    Other income (loss), net:

     

     

     

     

     

     

     

    Foreign exchange (loss) gain

     

    —

     

     

     

    (5

    )

     

     

    3

     

     

     

    (4

    )

    Interest expense, net

     

    (23

    )

     

     

    (16

    )

     

     

    (40

    )

     

     

    (53

    )

    Other expense, net

     

    (8

    )

     

     

    (2

    )

     

     

    (11

    )

     

     

    (6

    )

    Total Other expense, net

     

    (31

    )

     

     

    (23

    )

     

     

    (48

    )

     

     

    (63

    )

    Income before income tax

     

    136

     

     

     

    171

     

     

     

    278

     

     

     

    356

     

    Income tax expense

     

    23

     

     

     

    27

     

     

     

    50

     

     

     

    62

     

    Net income

    $

    113

     

     

    $

    144

     

     

    $

    228

     

     

    $

    294

     

    Basic earnings per share

    $

    2.19

     

     

    $

    2.80

     

     

    $

    4.43

     

     

    $

    5.72

     

    Diluted earnings per share

    $

    2.17

     

     

    $

    2.78

     

     

    $

    4.40

     

     

    $

    5.68

     

    ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

    CONSOLIDATED STATEMENTS OF CASH FLOWS

    (In millions)

    (Unaudited)

     

     

    Six Months Ended

     

    June 29,

    2024

     

    July 1,

    2023

    Cash flows from operating activities:

     

     

     

    Net income

    $

    228

     

     

    $

    294

     

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

     

     

     

    Depreciation and amortization

     

    85

     

     

     

    88

     

    Share-based compensation

     

    48

     

     

     

    20

     

    Deferred income taxes

     

    (36

    )

     

     

    (29

    )

    Unrealized gain on forward interest rate swaps

     

    (31

    )

     

     

    (11

    )

    Other, net

     

    7

     

     

     

    2

     

    Changes in operating assets and liabilities:

     

     

     

    Accounts receivable, net

     

    (185

    )

     

     

    105

     

    Inventories, net

     

    125

     

     

     

    (3

    )

    Other assets

     

    (3

    )

     

     

    (22

    )

    Accounts payable

     

    98

     

     

     

    (273

    )

    Accrued liabilities

     

    23

     

     

     

    (107

    )

    Deferred revenue

     

    (25

    )

     

     

    16

     

    Income taxes

     

    38

     

     

     

    (116

    )

    Settlement liability

     

    (45

    )

     

     

    (90

    )

    Cash receipts on forward interest rate swaps

     

    86

     

     

     

    12

     

    Other operating activities

     

    —

     

     

     

    4

     

    Net cash provided by (used in) operating activities

     

    413

     

     

     

    (110

    )

    Cash flows from investing activities:

     

     

     

    Purchases of property, plant and equipment

     

    (24

    )

     

     

    (34

    )

    Proceeds from sale of short-term investments

     

    2

     

     

     

    —

     

    Purchases of long-term investments

     

    (3

    )

     

     

    (1

    )

    Net cash used in investing activities

     

    (25

    )

     

     

    (35

    )

    Cash flows from financing activities:

     

     

     

    Payment of debt issuance costs, extinguishment costs and discounts

     

    (9

    )

     

     

    —

     

    Payments of debt

     

    (694

    )

     

     

    (183

    )

    Proceeds from issuance of debt

     

    651

     

     

     

    368

     

    Payments for repurchases of common stock

     

    —

     

     

     

    (52

    )

    Net payments related to share-based compensation plans

     

    (27

    )

     

     

    (9

    )

    Change in unremitted cash collections from servicing factored receivables

     

    (38

    )

     

     

    (27

    )

    Other financing activities

     

    2

     

     

     

    —

     

    Net cash (used in) provided by financing activities

     

    (115

    )

     

     

    97

     

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

     

    —

     

     

     

    (1

    )

    Net increase (decrease) in cash and cash equivalents, including restricted cash

     

    273

     

     

     

    (49

    )

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

     

    138

     

     

     

    117

     

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

    $

    411

     

     

    $

    68

     

    Less restricted cash, included in Prepaid expenses and other current assets

     

    —

     

     

     

    —

     

    Cash and cash equivalents at end of period

    $

    411

     

     

    $

    68

     

    Supplemental disclosures of cash flow information:

     

     

     

    Income taxes paid

    $

    43

     

     

    $

    212

     

    Interest (received) paid inclusive of forward interest rate swaps

    $

    (17

    )

     

    $

    50

     

    Certain prior period amounts included in Net cash provided by (used in) operating activities have been reclassified to conform with the current period presentation.

    ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

    RECONCILIATION OF ORGANIC NET SALES (DECLINE) GROWTH

    (Unaudited)

     

     

    Three Months Ended

     

    June 29, 2024

     

    AIT

     

    EVM

     

    Consolidated

    Reported GAAP Consolidated Net sales (decline) growth

    (13.5

    )%

     

    8.6

    %

     

    0.2

    %

    Adjustments:

     

     

     

     

     

    Impact of foreign currency translations (1)

    (0.9

    )%

     

    (0.4

    )%

     

    (0.5

    )%

    Consolidated Organic Net sales (decline) growth

    (14.4

    )%

     

    8.2

    %

     

    (0.3

    )%

     

     

     

     

     

     

     

    Six Months Ended

     

    June 29, 2024

     

    AIT

     

    EVM

     

    Consolidated

    Reported GAAP Consolidated Net sales decline

    (19.6

    )%

     

    (2.1

    )%

     

    (8.7

    )%

    Adjustments:

     

     

     

     

     

    Impact of foreign currency translations (1)

    (0.6

    )%

     

    (0.4

    )%

     

    (0.5

    )%

    Consolidated Organic Net sales decline

    (20.2

    )%

     

    (2.5

    )%

     

    (9.2

    )%

    (1)

    Operating results reported in U.S. Dollars are affected by foreign currency exchange rate fluctuations. Foreign currency translation impact represents the difference in results that are attributable to fluctuations in the currency exchange rates used to convert the results for businesses where the functional currency is not the U.S. Dollar. This impact is calculated by translating the current period results at the currency exchange rates used in the comparable prior year period, inclusive of the Company's foreign currency hedging program.

    ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

    RECONCILIATION OF GAAP TO NON-GAAP GROSS MARGIN

    (In millions)

    (Unaudited)

     

     

    Three Months Ended

     

    June 29, 2024

     

    July 1, 2023

     

    AIT

     

    EVM

     

    Consolidated

     

    AIT

     

    EVM

     

    Consolidated

    GAAP

     

     

     

     

     

     

     

     

     

     

     

    Reported Net sales

    $

    397

     

     

    $

    820

     

     

    $

    1,217

     

     

    $

    459

     

     

    $

    755

     

     

    $

    1,214

     

    Reported Gross profit

     

    187

     

     

     

    402

     

     

     

    589

     

     

     

    225

     

     

     

    356

     

     

     

    581

     

    Gross Margin

     

    47.1

    %

     

     

    49.0

    %

     

     

    48.4

    %

     

     

    49.0

    %

     

     

    47.2

    %

     

     

    47.9

    %

     

     

     

     

     

     

     

     

     

     

     

     

    Non-GAAP

     

     

     

     

     

     

     

     

     

     

     

    Adjusted Net sales

    $

    397

     

     

    $

    820

     

     

    $

    1,217

     

     

    $

    459

     

     

    $

    755

     

     

    $

    1,214

     

    Adjusted Gross profit (1)

     

    187

     

     

     

    404

     

     

     

    591

     

     

     

    226

     

     

     

    357

     

     

     

    583

     

    Adjusted Gross Margin

     

    47.1

    %

     

     

    49.3

    %

     

     

    48.6

    %

     

     

    49.2

    %

     

     

    47.3

    %

     

     

    48.0

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

    Six Months Ended

     

    June 29, 2024

     

    July 1, 2023

     

    AIT

     

    EVM

     

    Consolidated

     

    AIT

     

    EVM

     

    Consolidated

    GAAP

     

     

     

     

     

     

     

     

     

     

     

    Reported Net sales

    $

    789

     

     

    $

    1,603

     

     

    $

    2,392

     

     

    $

    981

     

     

    $

    1,638

     

     

    $

    2,619

     

    Reported Gross profit

     

    371

     

     

     

    781

     

     

     

    1,152

     

     

     

    483

     

     

     

    765

     

     

     

    1,248

     

    Gross Margin

     

    47.0

    %

     

     

    48.7

    %

     

     

    48.2

    %

     

     

    49.2

    %

     

     

    46.7

    %

     

     

    47.7

    %

     

     

     

     

     

     

     

     

     

     

     

     

    Non-GAAP

     

     

     

     

     

     

     

     

     

     

     

    Adjusted Net sales

    $

    789

     

     

    $

    1,603

     

     

    $

    2,392

     

     

    $

    981

     

     

    $

    1,638

     

     

    $

    2,619

     

    Adjusted Gross profit (1)

     

    372

     

     

     

    784

     

     

     

    1,156

     

     

     

    484

     

     

     

    767

     

     

     

    1,251

     

    Adjusted Gross Margin

     

    47.1

    %

     

     

    48.9

    %

     

     

    48.3

    %

     

     

    49.3

    %

     

     

    46.8

    %

     

     

    47.8

    %

    (1)

    Adjusted Gross profit excludes share-based compensation expense.

    ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

    RECONCILIATION OF GAAP TO NON-GAAP NET INCOME

    (In millions, except share data)

    (Unaudited)

     

     

    Three Months Ended

     

    Six Months Ended

     

    June 29,

    2024

     

    July 1,

    2023

     

    June 29,

    2024

     

    July 1,

    2023

    GAAP Net income

    $

    113

     

     

    $

    144

     

     

    $

    228

     

     

    $

    294

     

    Adjustments to Cost of sales(1)

     

     

     

     

     

     

     

    Share-based compensation

     

    2

     

     

     

    2

     

     

     

    4

     

     

     

    3

     

    Total adjustments to Cost of sales

     

    2

     

     

     

    2

     

     

     

    4

     

     

     

    3

     

    Adjustments to Operating expenses(1)

     

     

     

     

     

     

     

    Amortization of intangible assets

     

    25

     

     

     

    26

     

     

     

    51

     

     

     

    52

     

    Acquisition and integration costs

     

    1

     

     

     

    2

     

     

     

    2

     

     

     

    2

     

    Share-based compensation

     

    35

     

     

     

    1

     

     

     

    54

     

     

     

    23

     

    Exit and restructuring costs

     

    3

     

     

     

    14

     

     

     

    13

     

     

     

    24

     

    Total adjustments to Operating expenses

     

    64

     

     

     

    43

     

     

     

    120

     

     

     

    101

     

    Adjustments to Other income (expense), net(1)

     

     

     

     

     

     

     

    Amortization of debt issuance costs and discounts

     

    1

     

     

     

    —

     

     

     

    1

     

     

     

    1

     

    Investment loss

     

    6

     

     

     

    —

     

     

     

    6

     

     

     

    1

     

    Foreign exchange loss (gain)

     

    —

     

     

     

    5

     

     

     

    (3

    )

     

     

    4

     

    Forward interest rate swap (gain)

     

    (11

    )

     

     

    (18

    )

     

     

    (31

    )

     

     

    (11

    )

    Total adjustments to Other (expense), net

     

    (4

    )

     

     

    (13

    )

     

     

    (27

    )

     

     

    (5

    )

    Income tax effect of adjustments(2)

     

     

     

     

     

     

     

    Reported income tax expense

     

    23

     

     

     

    27

     

     

     

    50

     

     

     

    62

     

    Adjusted income tax

     

    (33

    )

     

     

    (33

    )

     

     

    (63

    )

     

     

    (81

    )

    Total adjustments to income tax

     

    (10

    )

     

     

    (6

    )

     

     

    (13

    )

     

     

    (19

    )

    Total adjustments

     

    52

     

     

     

    26

     

     

     

    84

     

     

     

    80

     

    Non-GAAP Net income

    $

    165

     

     

    $

    170

     

     

    $

    312

     

     

    $

    374

     

     

     

     

     

     

     

     

     

    GAAP earnings per share

     

     

     

     

     

     

     

    Basic

    $

    2.19

     

     

    $

    2.80

     

     

    $

    4.43

     

     

    $

    5.72

     

    Diluted

    $

    2.17

     

     

    $

    2.78

     

     

    $

    4.40

     

     

    $

    5.68

     

    Non-GAAP earnings per share

     

     

     

     

     

     

     

    Basic

    $

    3.20

     

     

    $

    3.31

     

     

    $

    6.06

     

     

    $

    7.28

     

    Diluted

    $

    3.18

     

     

    $

    3.29

     

     

    $

    6.02

     

     

    $

    7.24

     

     

     

     

     

     

     

     

     

    Basic weighted average shares outstanding

     

    51,489,735

     

     

     

    51,377,064

     

     

     

    51,444,179

     

     

     

    51,395,062

     

    Diluted weighted average and equivalent shares outstanding

     

    51,830,245

     

     

     

    51,707,460

     

     

     

    51,815,899

     

     

     

    51,724,026

     

    (1)

    Presented on a pre-tax basis.

    (2)

    Represents adjustments to GAAP income tax expense commensurate with pre-tax non-GAAP adjustments (including the resulting impacts to U.S. BEAT/GILTI provisions), as well as adjustments to exclude the impacts of certain discrete income tax items and incorporate the anticipated annualized effects of current year tax planning.

    ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

    GAAP to NON-GAAP RECONCILIATION TO EBITDA

    (In millions)

    (Unaudited)

     

     

    Three Months Ended

     

    Six Months Ended

     

    June 29,

    2024

     

    July 1,

    2023

     

    June 29,

    2024

     

    July 1,

    2023

    GAAP Net income

    $

    113

     

     

    $

    144

     

     

    $

    228

     

     

    $

    294

     

    Add back:

     

     

     

     

     

     

     

    Depreciation (excluding exit and restructuring)

     

    17

     

     

     

    18

     

     

     

    34

     

     

     

    35

     

    Amortization of intangible assets

     

    25

     

     

     

    26

     

     

     

    51

     

     

     

    52

     

    Total Other expense, net

     

    31

     

     

     

    23

     

     

     

    48

     

     

     

    63

     

    Income tax expense

     

    23

     

     

     

    27

     

     

     

    50

     

     

     

    62

     

    EBITDA (Non-GAAP)

     

    209

     

     

     

    238

     

     

     

    411

     

     

     

    506

     

     

     

     

     

     

     

     

     

    Adjustments to Cost of sales

     

     

     

     

     

     

     

    Share-based compensation

     

    2

     

     

     

    2

     

     

     

    4

     

     

     

    3

     

    Total adjustments to Cost of sales

     

    2

     

     

     

    2

     

     

     

    4

     

     

     

    3

     

    Adjustments to Operating expenses

     

     

     

     

     

     

     

    Acquisition and integration costs

     

    1

     

     

     

    2

     

     

     

    2

     

     

     

    2

     

    Share-based compensation

     

    35

     

     

     

    1

     

     

     

    54

     

     

     

    23

     

    Exit and restructuring costs

     

    3

     

     

     

    14

     

     

     

    13

     

     

     

    24

     

    Total adjustments to Operating expenses

     

    39

     

     

     

    17

     

     

     

    69

     

     

     

    49

     

    Total adjustments to EBITDA

     

    41

     

     

     

    19

     

     

     

    73

     

     

     

    52

     

    Adjusted EBITDA (Non-GAAP)

    $

    250

     

     

    $

    257

     

     

    $

    484

     

     

    $

    558

     

     

     

     

     

     

     

     

     

    Adjusted EBITDA % of Adjusted Net Sales (Non-GAAP)

     

    20.5

    %

     

     

    21.2

    %

     

     

    20.2

    %

     

     

    21.3

    %

    FREE CASH FLOW

     

     

    Six Months Ended

     

    June 29,

    2024

     

    July 1,

    2023

    Net cash provided by (used in) operating activities

    $

    413

     

     

    $

    (110

    )

    Less: Purchases of property, plant and equipment

     

    (24

    )

     

     

    (34

    )

    Free cash flow (Non-GAAP)(1)

    $

    389

     

     

    $

    (144

    )

    (1)

    Free cash flow, a non-GAAP measure, is defined as Net cash provided by (used in) operating activities in a period minus purchases of property, plant and equipment (capital expenditures) made in that period. This measure does not represent residual cash flows available for discretionary expenditures as the measure does not deduct the payments required for debt service and other contractual obligations or payments for future business acquisitions. Therefore, we believe it is important to view free cash flow as a measure that provides supplemental information to our entire statements of cash flows.

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20240730405116/en/

    Get the next $ZBRA alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $ZBRA

    DatePrice TargetRatingAnalyst
    1/14/2025$430.00Neutral
    Citigroup
    12/2/2024$305.00 → $400.00Underweight → Equal-Weight
    Morgan Stanley
    7/23/2024$375.00Buy
    Vertical Research
    6/13/2024$305.00Underperform → Neutral
    Exane BNP Paribas
    4/8/2024$337.00Peer Perform → Outperform
    Wolfe Research
    4/2/2024$292.00Equal Weight
    Barclays
    3/14/2024$300.00Hold
    Truist
    10/5/2023$183.00Underperform
    Exane BNP Paribas
    More analyst ratings