Press Release: Ingram Micro Reports Continued Strong 2025 Net Sales Growth, Up 11.5% for Fiscal Fourth Quarter and Up 9.5% for Fiscal Year, With Operating Expense Efficiency and Robust Cash Flow Generation

Dow Jones
Mar 03

Fiscal Fourth Quarter 2025

   --  Fourth quarter net sales of $14.9 billion -- above high end of guidance 
      range -- up 11.5% from the prior-year period in U.S. dollars, and up 9.1% 
      from the prior-year period on an FX neutral basis. 
 
   --  Q4 operating expenses of $656.7 million, or 4.41% of net sales, a 
      74-basis point improvement versus prior year. 
 
   --  Fourth quarter diluted earnings per share of $0.51 and non-GAAP diluted 
      earnings per share of $0.96, above high end of guidance range. 
 
   --  Fourth quarter cash provided by operations of $1.56 billion and 
      adjusted free cash flow(1) of $1.63 billion, the highest quarterly level 
      in over a decade. 
 
   --  Authorized share repurchase plan of up to $100 million. 
 
   --  Voluntarily repaid an incremental $200 million of our Term Loan Credit 
      Facility in February 2026. 

Fiscal Year 2025

   --  Net sales for fiscal year 2025 were $52.6 billion dollars representing 
      an increase of 9.5%, and up 9.0% on an FX neutral basis, versus 2024. 
 
   --  Year-over-year increases in net sales across all four geographic 
      segments, with solid double-digit year-over-year growth in the Asia 
      Pacific region throughout 2025. 
 
   --  Fiscal year operating expenses of $2.63 billion dollars, or 5.00% of 
      net sales, representing a 47 basis point improvement in operating expense 
      leverage compared to 2024. 
 
   --  Net income up 24.1% and Non-GAAP net income(1) up 8.6% over prior 
      year. 
 
   --  Fiscal year diluted earnings per share was $1.39, compared to $1.18 in 
      the prior fiscal year. Non-GAAP diluted earnings per share was $2.90, up 
      from $2.79 in the prior fiscal year. 

Fiscal First Quarter 2026 Outlook

   --  Net sales for Q1 2026 of $12.45 billion to $12.80 billion, with 
      improving gross margin and continued operating expense leverage yielding 
      Non-GAAP earnings per share of $0.67 to $0.75 -- a year-over-year 
      increase of 10% to 23%. 
IRVINE, Calif.--(BUSINESS WIRE)--March 02, 2026-- 

Ingram Micro Holding Corporation (NYSE: INGM) ("Ingram Micro" or the "Company"), a leading technology company for the global information technology ecosystem, today reported fiscal fourth quarter and fiscal year-end results for the period ended December 27, 2025. The Company reported fourth quarter net sales of $14.9 billion, up 11.5% year over year, and net income on a GAAP basis of $121.4 million or $0.51 per share, up 46.1% and 41.7% year over year, respectively. Non-GAAP net income of $226.7 million or $0.96 per share, was above the high end of the Company's guidance and up 6.4% and 4.3% versus the same period in 2024.(1).

"Ingram Micro delivered a strong fourth quarter and full year, and we enter 2026 with confidence. We exceeded the high end of our net sales and EPS guidance and saw growth across all of our regions," said Paul Bay, Ingram Micro's Chief Executive Officer. "Our Xvantage platform continues to build momentum, with the majority of our net sales now flowing through the platform. In an increasingly complex market, Xvantage's AI--driven capabilities are improving productivity and enabling richer, higher--value opportunities for our customers. As we advance to the next phase of Xvantage value creation, and scale our Enable AI program, we are well positioned to drive durable, profitable growth."

"We continued to execute with discipline in 2025, delivering strong sales growth in Advanced Solutions, Cloud and Client and Endpoint Solutions, coupled with solid operating leverage and sustained efficiency gains from our Xvantage platform," said Mike Zilis, Ingram Micro's Chief Financial Officer. "We delivered adjusted free cash flow of $1.6 billion in the quarter -- the highest quarterly level in more than a decade. Our team executed well and we continue to optimize, positioning us to capitalize on a curve of upward profitability as we see higher-margin growth opportunities going forward."

Consolidated Fiscal Fourth Quarter 2025 Results(1)

 
                    Thirteen Weeks Ended     Thirteen Weeks Ended 
                      December 27, 2025        December 28, 2024 
                   -----------------------  ----------------------- 
($ in thousands, 
except per share                 % of Net                 % of Net    2025 vs. 
data)                Amount       Sales       Amount       Sales        2024 
                   -----------  ----------  -----------  ----------  ---------- 
Net sales          $14,877,709              $13,344,670              $1,533,039 
Gross profit           966,403  6.50%           936,085  7.01%           30,318 
Income from 
 operations            309,735  2.08%           248,500  1.86%           61,235 
Net income             121,410  0.82%            83,116  0.62%           38,294 
Adjusted Income 
 from Operations       350,012  2.35%           305,237  2.29%           44,775 
Adjusted EBITDA        430,871  2.90%           418,061  3.13%           12,810 
Non-GAAP Net 
 Income                226,676  1.52%           213,097  1.60%           13,579 
EPS: 
   Basic           $      0.52              $      0.36 
   Diluted         $      0.51              $      0.36 
Non-GAAP EPS: 
   Basic           $      0.96              $      0.92 
   Diluted         $      0.96              $      0.92 
 

Consolidated Fiscal Fourth Quarter 2025 Financial Highlights

   --  Net sales totaled $14.9 billion, compared to $13.3 billion in the prior 
      fiscal fourth quarter, representing an increase of 11.5%. The 
      year-over-year increase was a result of higher net sales across each of 
      our geographic segments. The translation impact of foreign currencies 
      relative to the U.S. dollar had a positive impact of 2.4% on the 
      year-over-year net sales comparison. 
 
   --  Gross profit was $966.4 million, compared to $936.1 million in the 
      prior fiscal fourth quarter. 
 
   --  Gross margin was 6.50%, compared to 7.01% in the prior fiscal fourth 
      quarter. The year-over-year decrease in gross margin was driven by a 
      continued heavy sales mix in our lower-margin client and endpoint 
      solutions, as well as mix towards the lower-margin, lower cost-to-serve 
      Asia Pacific region, large enterprise customers and significant 
      project-based business in AI-enablement product sets. Fourth quarter 2025 
      gross margins are also impacted by the sale of our CloudBlue business in 
      the third quarter of 2025, which was still a part of our cloud-based 
      solutions gross margins in the prior year period. 
 
   --  Income from operations was $309.7 million, up from $248.5 million in 
      the prior fiscal fourth quarter. Adjusted income from operations was 
      $350.0 million, up from $305.2 million in the prior fiscal fourth 
      quarter. 
 
   --  Income from operations margin increased from 1.86% in the prior fiscal 
      fourth quarter to 2.08% in the fourth quarter of 2025. Adjusted income 
      from operations margin was 2.35% compared to 2.29% in the prior fiscal 
      fourth quarter. This year-over-year increase was primarily due to 
      improved leverage on operating expenses across net sales growth, as well 
      as a positive recovery via insurance proceeds that we expect to receive 
      related to a previously disclosed matter, which helped to offset 
      professional fees, reserves and temporary loss of business associated 
      with the matter throughout the year. 
 
   --  Adjusted EBITDA grew to $430.9 million, compared to $418.1 million in 
      the prior fiscal fourth quarter. 
 
   --  Diluted EPS was $0.51, compared to $0.36 in the prior fiscal fourth 
      quarter. Non-GAAP diluted EPS was $0.96, compared to $0.92 in the prior 
      fiscal fourth quarter. 
 
   --  Cash provided by operations was $1,560.6 million, compared to $310.0 
      million provided by operations in the prior fiscal fourth quarter, and 
      adjusted free cash flow was $1,630.4 million, compared to $337.2 million 
      in the prior fiscal fourth quarter. 

Regional Fiscal Fourth Quarter 2025 Financial Highlights

North America

Net sales were $5.1 billion, compared to $4.7 billion in the prior fiscal fourth quarter. The year-over-year increase in North American net sales was driven by strength in advanced solutions offerings driven by storage and server, and particularly lower margin, lower-cost-to-serve AI-enablement projects, as well as client and endpoint solutions net sales, driven by PCs. These factors were partially offset by declines in Other services and in cloud net sales, the latter of which was impacted by our CloudBlue divestiture discussed above.

Income from operations was $50.6 million, compared to $115.2 million in the prior fiscal fourth quarter. The year-over-year decrease was driven by lower gross profit realization, largely due to previously described mix factors, as well as an increase in SG&A expenses including software-related costs, bad debt expense and professional and outside services costs, and true-ups in expense related to annual variable compensation programs as a result of stronger global profit and free cash flow generation in the fourth quarter.

Income from operations margin was 0.99%, compared to 2.47% in the prior fiscal fourth quarter, driven primarily by the decline in gross margins resulting from the shift towards lower margin, lower cost-to-serve AI-enablement projects, as well as the increase in SG&A expenses, both described above.

EMEA

Net sales were $4.6 billion, compared to $4.1 billion in the prior fiscal fourth quarter. The year-over-year increase in EMEA net sales was driven by growth across all lines of business, particularly client and endpoint solutions driven by PCs, as well as advanced solutions offerings driven by networking, server and storage.

Income from operations was $115.4 million, compared to $90.9 million in the prior fiscal fourth quarter. The year-over-year increase was driven by an increase in gross profit across all product categories, as well as a reduction in SG&A expenses.

Income from operations margin was 2.49%, compared to 2.23% in the prior fiscal fourth quarter. The year-over-year increase in income from operations margin was primarily due to favorable gross margins as well as a reduction in SG&A expenses as a percentage of net sales including a 5 basis point reduction in restructuring costs and a 5 basis point reduction in compensation and headcount expenses.

Asia-Pacific

Net sales were $4.1 billion, compared to $3.6 billion in the prior fiscal fourth quarter. The increase in Asia-Pacific net sales was driven by net sales of client and endpoint solutions, led by growth in mobility and components, as well as modest growth in cloud-based solutions, partially offset by modest declines in advanced solutions offerings and Other services net sales.

Income from operations was $114.6 million, compared to $53.5 million in the prior fiscal fourth quarter. The region benefited from a non-recurring loss recovery related to the previously noted insurance proceeds that we expect to receive, which helped to offset the specific costs and temporary loss of business impacts associated with the matter.

Income from operations margin was 2.82%, compared to 1.49% in the prior fiscal fourth quarter.

Latin America

Net sales were $1.1 billion, compared to $1.0 billion in the prior fiscal fourth quarter. The increase in Latin American net sales was primarily driven by growth in client and endpoint solutions net sales, led by PCs, partially offset by modest declines in advanced solutions offerings, cloud-based solutions and Other services.

Income from operations was $44.1 million, compared to $44.1 million in the prior fiscal fourth quarter. Higher gross profit was offset by an increase in SG&A expenses.

Income from operations margin was 4.08%, compared to 4.35% in the prior fiscal fourth quarter. The year-over-year decrease in income from operations margins was a result of higher SG&A expenses as a percentage of net sales, most notably bad debt expense as the prior fiscal fourth quarter was positively impacted by the reversal of a reserve related to a single project when the delinquent receivables were collected.

Consolidated Fiscal 2025 Results(1)

 
                      Fiscal Year Ended        Fiscal Year Ended 
                      December 27, 2025        December 28, 2024 
                   -----------------------  ----------------------- 
($ in thousands, 
except per share                 % of Net                 % of Net    2025 vs. 
data)                Amount       Sales       Amount       Sales        2024 
                   -----------  ----------  -----------  ----------  ---------- 
Net sales          $52,556,263              $47,983,671              $4,572,592 
Gross profit         3,503,971  6.67%         3,444,945  7.18%           59,026 
Income from 
 operations            876,928  1.67%           817,923  1.70%           59,005 
Net income             327,882  0.62%           264,222  0.55%           63,660 
Adjusted Income 
 from Operations     1,037,986  1.97%           999,661  2.08%           38,325 
Adjusted EBITDA      1,357,829  2.58%         1,318,634  2.75%           39,195 
Non-GAAP Net 
 Income                681,935  1.30%           627,886  1.31%           54,049 
EPS: 
    Basic          $      1.40              $      1.18 
    Diluted        $      1.39              $      1.18 
Non-GAAP EPS: 
    Basic          $      2.90              $      2.79 
    Diluted        $      2.90              $      2.79 
 

Consolidated Fiscal 2025 Financial Highlights

   --  Net sales totaled $52.6 billion, representing an increase of 9.5% from 
      the prior fiscal year. The growth was driven by year-over-year increases 
      in net sales across each of our geographic segments. The translation 
      impact of foreign currencies relative to the U.S. dollar had an 
      approximate 0.5% positive impact on this year-over-year comparison. 
 
   --  Gross profit was $3,504.0 million, compared to $3,444.9 million in the 
      prior fiscal year. 
 
   --  Gross margin was 6.67%, compared to 7.18% in the prior fiscal year. The 
      year-over-year decrease in gross margin was driven by generally stronger 
      volumes in our lower-margin client and endpoint solutions net sales as 
      well as an overall mix shift towards large enterprise customers, servers 
      and AI-enablement products, and geographic mix towards our Asia-Pacific 
      region, each of which are lower-margin and lower cost-to-serve. 
 
   --  Income from operations was $876.9 million, up from $817.9 million in 
      the prior fiscal year. Adjusted income from operations was $1,038.0 
      million, compared to $999.7 million in the prior fiscal year. 
 
   --  Income from operations margin was 1.67%, compared to 1.70% in the prior 
      fiscal year. Adjusted income from operations margin was 1.97%, compared 
      to 2.08% in the prior fiscal year. This year-over-year decrease was 
      primarily due to mix shift impacts on gross margins noted above, 
      partially offset by improved leverage on operating expenses across the 
      increase in net sales. Included in the results for fiscal 2025 is the 
      impact of a one-time loss of $48,728, or 9 basis points, related to the 
      sale of our CloudBlue operations and other non-core operations in our 
      North America region. 
 
   --  Adjusted EBITDA was $1,357.8 million, compared to $1,318.6 million in 
      the prior year. 
 
   --  Diluted EPS was $1.39, compared to $1.18 in the prior fiscal year. 
      Non-GAAP diluted EPS was $2.90, up from $2.79 in the prior fiscal year. 
 
 
   --  Cash provided by operations was $916.1 million, compared to $333.8 
      million in the prior fiscal year, and adjusted free cash flow was 
      $1,098.6 million, compared to $443.3 million in the prior fiscal year, 
      reflecting significant reductions in investment in net working capital to 
      close out the year. 

Regional Fiscal 2025 Financial Highlights

North America

Net sales were $18.9 billion, compared to $17.4 billion in the prior fiscal year. The year-over-year increase in North American net sales was the result of growth in client and endpoint solutions driven by PCs and growth in advanced solutions offerings driven by server and storage, including AI-enablement technologies, partially offset by declines in Other services and cloud-based solutions net sales.

Income from operations was $247.0 million, compared to $322.2 million in the prior fiscal year.

Income from operations margin was 1.30%, compared to 1.85% in the prior fiscal year. The year-over-year decrease in income from operations margin was primarily due to the gross margin impact of the shift in sales mix as described above. The region's income from operations margin also reflects the impact of $48,728, or 26 basis points of net sales, relating to the loss on sale of our CloudBlue operations and other non-core operations in our North America region in fiscal 2025. These factors are partially offset by continued optimization of our operating expenses, as a result of restructuring actions taken in the prior year.

EMEA

Net sales were $15.2 billion, an increase of 6.6% compared to the prior fiscal year. The year-over-year increase in EMEA net sales was primarily a result of growth in client and endpoint solutions net sales driven primarily by PCs. Other services, advanced solutions offerings, and cloud-based solutions also increased compared to the prior fiscal year. The translation impact of foreign currencies relative to the U.S. dollar had a positive impact of 4% on the year-over-year comparison of the region's net sales.

Income from operations was $290.3 million, compared to $259.4 million in the prior fiscal year.

Income from operations margin was 1.91%, compared to 1.82% in the prior fiscal year. The year-over-year increase is driven by reductions in SG&A expense as a percentage of net sales, most notably restructuring costs, which decreased by 8 basis points year-over-year. These factors more than offset a decrease in gross margin due to the shift in sales mix factors described above as well as some write-offs related to inventory.

Asia-Pacific

Net sales were $14.7 billion, compared to $12.8 billion in the prior fiscal year. The increase in Asia-Pacific net sales was driven by growth in client and endpoint solutions net sales, driven by mobility distribution, components, tablets, and PCs. Advanced solutions offerings also grew, driven by networking, server, and AI-enablement technologies, as well as cloud-based solutions. These results were partially offset by declines in Other services net sales. The translation impact of foreign currencies relative to the U.S. dollar had a negative impact of 2% on the year-over-year net sales comparison.

Income from operations was $272.2 million, compared to $223.4 million in the prior fiscal year.

Income from operations margin was 1.85% compared to 1.75% in the prior fiscal year. The year-over-year increase in income from operations margin was primarily as result of a reduction in SG&A expense as a percentage of net sales. While the region benefited from a non-recurring loss recovery that we expect to receive related to the previously noted insurance recovery, this was largely offset by the specific costs and temporary loss of business impacts associated with the matter during the year. The region also saw a 15 basis point decrease in compensation and headcount expenses primarily due to improved leverage of operating expenses across increased net sales. These factors more than offset a decrease in gross margin due to the geographic and sales mix factors described above.

Latin America

Net sales were $3.7 billion, compared to $3.6 billion in the prior fiscal year. The increase in Latin American net sales was primarily driven by growth in client and endpoint solutions driven by mobility distribution, notebooks, and tablets. This was partially offset by a decline in advanced solutions offerings, as well as modest declines in Other services and cloud-based solutions net sales. The translation impact of foreign currencies relative to the U.S. dollar had a negative impact of 2% on the year-over-year comparison of the region's net sales.

Income from operations was $123.2 million, compared to $119.6 million in the prior fiscal year.

Income from operations margin was 3.32% compared to 3.33% in the prior fiscal year. This year-over-year comparison is impacted by an increase in SG&A expense as a percentage of net sales. Most notably, bad debt expense increased by 26 basis points, as fiscal year 2024 was positively impacted by the reversal of a reserve related to a single project, as the delinquent receivables were collected. These factors were essentially offset by an increase in gross margin due to higher achievement on advanced solutions net sales as well as the favorable impact of a decline in inventory write-offs in fiscal year 2025.

Fiscal First Quarter 2026 Outlook

The following outlook is forward-looking, based on the Company's current expectations for the fiscal first quarter of 2026, and actual results may differ materially from what is indicated. We provide EPS guidance on a non-GAAP basis because certain information necessary to reconcile such guidance to GAAP is difficult to estimate and dependent on future events outside of our control.(1)

 
                                      Thirteen Weeks Ended March 28, 2026 
                                   ----------------------------------------- 
($ in millions, except per share 
data)                                      Low                  High 
                                   --------------------  ------------------- 
Net sales                            $           12,450   $           12,800 
Gross profit                         $              840   $              895 
Non-GAAP Diluted EPS                 $             0.67   $             0.75 
 

Our guidance assumes an effective tax rate of approximately 27% on a non-GAAP basis, and 236.0 million diluted shares outstanding.

Dividend Payment

The Company's board of directors has declared a cash dividend of $0.082 per share of the Company's common stock. The dividend is payable on March 24, 2026, to stockholders of record as of March 10, 2026.

Fiscal Fourth Quarter 2025 Earnings Call Details:

Ingram Micro's management will host a call to discuss its results on March 2, 2026, at 2:00 p.m. Pacific time (5:00 p.m. Eastern time).

A live webcast of the conference call will be accessible from the Ingram Micro investor relations website at https://ir.ingrammicro.com. The call can also be accessed at 201-689-8796 and 877-407-9781.

A telephonic replay will be available through Monday, March 23, 2026, at 877-660-6853 or 201-612-7415, access code 13758912. A replay of the webcast will also be available at https://ir.ingrammicro.com.

About Ingram Micro

Ingram Micro (NYSE: INGM) is a leading technology company for the global information technology ecosystem. With the ability to reach nearly 90% of the global population, we play a vital role in the worldwide IT sales channel, bringing products and services from technology manufacturers and cloud providers to a highly diversified base of business-to-business technology experts. Through Ingram Micro Xvantage$(TM)$, our AI-powered digital platform, we offer what we believe to be the industry's first comprehensive business-to-consumer-like experience, integrating hardware and cloud subscriptions, personalized recommendations, instant pricing, order tracking, and billing automation. We also provide a broad range of technology services, including financing, specialized marketing, and lifecycle management, as well as technical pre- and post-sales professional support. Learn more at www.ingrammicro.com.

(1) Use of Non-GAAP Financial Measures

In addition to presenting financial results that have been prepared in accordance with accounting principles generally accepted in the United States ("GAAP"), we have included in this release some or all of the following non-GAAP financial measures--adjusted income from operations, EBITDA, adjusted EBITDA, return on invested capital ("ROIC"), adjusted ROIC, non-GAAP net income, adjusted free cash flow, and non-GAAP EPS--which are financial measures that are not required by, or presented in accordance with GAAP. We believe that these non-GAAP financial measures are useful in evaluating our business and the underlying trends that are affecting our performance. These non-GAAP measures are primary indicators that our management uses internally to conduct and measure its business and evaluate the performance of its consolidated operations, ongoing results, and trends. Our management believes these non-GAAP financial measures are useful as they provide meaningful comparisons to prior periods and an alternate view of the impact of acquired businesses. These non-GAAP financial measures reflect an additional way of viewing aspects of our operations that, when viewed with our GAAP results and the accompanying reconciliations to corresponding GAAP financial measures, provide a more complete understanding of factors and trends affecting our business. A material limitation associated with these non-GAAP measures as compared to the GAAP measures is that they may not be comparable to other companies with similarly titled items that present related measures differently. The non-GAAP measures should be considered as a supplement to, and not as a substitute for or superior to, the corresponding measures calculated in accordance with GAAP. See "Schedule A: Reconciliation of Non-GAAP Financial Measures" in the "Supplemental Information" section further below for reconciliations of non-GAAP financial measures to the most directly comparable financial measure stated in accordance with GAAP.

Safe Harbor Statement

This release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. You can identify forward-looking statements because they contain words such as "believes, " "expects," "may," "will," "should," "seeks," "intends," "plans," "estimates," or "anticipates," or similar expressions which concern our strategy, plans, projections or intentions, but such words are not exclusive means of identifying forward-looking statements in this release. These forward-looking statements are included throughout this release and relate to matters such as our industry, growth strategy, goals and expectations concerning our market position, future operations, margins, profitability, capital expenditures, liquidity and capital resources, and other financial and operating information. By their nature, forward-looking statements: speak only as of the date they are made; are not statements of historical fact or guarantees of future performance; and are subject to risks, uncertainties, assumptions or changes in circumstances that are difficult to predict or quantify. Our expectations, beliefs, and projections are expressed in good faith, and we believe there is a reasonable basis for them. However, there can be no assurance that management's expectations, beliefs, and projections will result or be achieved, and actual results may vary materially from what is expressed in or indicated by the forward-looking statements. Certain important factors that involve risks and uncertainties and that could cause actual results to differ, possibly materially, from our expectations, beliefs, and projections reflected in such forward-looking statements can be found in the "Risk Factors" and "Cautionary Note Regarding Forward-Looking Statements" sections included in the Company's Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. We undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by any applicable securities laws. You should not place undue reliance on forward-looking statements, which speak only as of the date they are made.

There are a number of risks, uncertainties, and other important factors that could cause our actual results to differ materially from the forward-looking statements contained in this release. Such risks, uncertainties, and other important factors include, among others, the risks, uncertainties, and factors included within the filings we make with the SEC from time to time and the following: general economic conditions; our estimates of the size of the markets for our products and services; our ability to identify and integrate acquisitions and technologies into our platform; our plans to continue to expand; our ability to continue to successfully develop and deploy Ingram Micro Xvantage(TM); our ability to retain and recruit key personnel; the competition our products and services face and our ability to adapt to industry changes and market conditions, including inflation, market volatility, and supply constraints for many categories of technology; current and potential litigation involving us; the global nature of our business, including the various laws and regulations applicable to us now or in the future; the effect of various political, geopolitical, and macroeconomic issues and developments, including changes in tariffs or global trade policies and the related uncertainties associated with such developments, import/export and licensing restrictions, and our ability to comply with laws and regulations we are subject to, both in the United States and internationally; our financing efforts; our relationships with

our customers, original equipment manufacturers, and suppliers; our ability to maintain and protect our intellectual property; the performance and security of our services, including information processing and cybersecurity provided by third parties; our ownership structure; our dependence upon Ingram Micro Inc. and its controlled subsidiaries for our results of operations, cash flows, and distributions; and our status as a "controlled company" and the extent to which the interests of Platinum Equity, LLC together with its affiliated investment vehicles ("Platinum") conflict with our interests or the interests of our stockholders.

Ingram Micro, Xvantage, and associated logos are trademarks of Ingram Micro Inc. (an indirect subsidiary of Ingram Micro Holding Corporation) or its licensors.

 
Results of Operations 
                     INGRAM MICRO HOLDING CORPORATION 
                  CONDENSED CONSOLIDATED BALANCE SHEETS 
         (Amounts in thousands, except par value and share data) 
 
                                 December 27, 2025     December 28, 2024 
                                -------------------  --------------------- 
ASSETS 
     Current assets: 
         Cash and cash 
          equivalents            $       1,864,724    $         918,401 
         Trade accounts 
          receivable (less 
          allowances of 
          $169,165 and 
          $146,999, 
          respectively)                 10,546,550            9,448,354 
         Inventory                       4,970,113            4,699,483 
         Other current assets              859,252              734,939 
                                    --------------       -------------- 
            Total current 
             assets                     18,240,639           15,801,177 
     Property and equipment, 
      net                                  531,896              482,503 
     Operating lease 
      right-of-use assets                  403,224              412,662 
     Goodwill                              854,749              833,662 
     Intangible assets, net                711,809              772,571 
     Other assets                          502,067              477,115 
                                    --------------       -------------- 
            Total assets         $      21,244,384    $      18,779,690 
                                    ==============       ============== 
LIABILITIES AND STOCKHOLDERS' 
EQUITY 
     Current liabilities: 
         Accounts payable        $      11,963,324    $      10,005,824 
         Accrued expenses and 
          other                          1,163,587            1,021,958 
         Short-term debt and 
          current maturities 
          of long-term debt                449,583              184,860 
         Short-term operating 
          lease liabilities                104,468               93,889 
                                    --------------       -------------- 
            Total current 
             liabilities                13,680,962           11,306,531 
     Long-term debt, less 
      current maturities                 2,749,781            3,168,280 
     Long-term operating lease 
      liabilities, net of 
      current portion                      354,894              369,493 
     Other liabilities                     210,329              201,511 
                                    --------------       -------------- 
            Total liabilities           16,995,966           15,045,815 
                                    --------------       -------------- 
     Commitments and 
     contingencies 
Stockholders' equity: 
         Common Stock, par 
          value $0.01, 
          2,000,000,000 shares 
          authorized at 
          December 27, 2025 
          and December 28, 
          2024, and 
          235,073,327 and 
          234,825,581 shares 
          issued and 
          outstanding at 
          December 27, 2025 
          and December 28, 
          2024, respectively                 2,351                2,348 
         Additional paid-in 
          capital                        2,921,952            2,903,842 
         Retained earnings               1,587,330            1,337,399 
         Accumulated other 
          comprehensive loss              (263,215)            (509,714) 
                                    --------------       -------------- 
            Total 
             stockholders' 
             equity                      4,248,418            3,733,875 
                                    --------------       -------------- 
            Total liabilities 
             and stockholders' 
             equity              $      21,244,384    $      18,779,690 
                                    ==============       ============== 
 
 
                    INGRAM MICRO HOLDING CORPORATION 
                    CONSOLIDATED STATEMENTS OF INCOME 
              (Amounts in thousands, except per share data) 
 
                    Thirteen Weeks Ended 
                        (Unaudited)          Fiscal Year    Fiscal Year 
                 --------------------------  ------------  -------------- 
                 December 27,  December 28, 
                     2025          2024          2025          2024 
                 ------------  ------------   ----------    ---------- 
Net sales        $14,877,709   $13,344,670   $52,556,263   $47,983,671 
Cost of sales     13,911,306    12,408,585    49,052,292    44,538,726 
                  ----------    ----------    ----------    ---------- 
Gross profit         966,403       936,085     3,503,971     3,444,945 
                  ----------    ----------    ----------    ---------- 
Operating 
expenses: 
Selling, 
 general and 
 administrative      646,729       671,249     2,611,611     2,588,668 
Restructuring 
 costs                 9,939        16,336        15,432        38,354 
                  ----------    ----------    ----------    ---------- 
Total operating 
 expenses            656,668       687,585     2,627,043     2,627,022 
                  ----------    ----------    ----------    ---------- 
Income from 
 operations          309,735       248,500       876,928       817,923 
                  ----------    ----------    ----------    ---------- 
Other (income) 
expense: 
Interest income       (8,938)      (13,179)      (45,731)      (45,335) 
Interest 
 expense              73,077        80,568       302,570       338,358 
Net foreign 
 currency 
 exchange loss 
 (gain)                8,221        (7,037)       42,342        22,901 
Other expense         17,438        21,349        46,993        56,133 
                  ----------    ----------    ----------    ---------- 
Total other 
 (income) 
 expense              89,798        81,701       346,174       372,057 
                  ----------    ----------    ----------    ---------- 
Income before 
 income taxes        219,937       166,799       530,754       445,866 
Provision for 
 income taxes         98,527        83,683       202,872       181,644 
                  ----------    ----------    ----------    ---------- 
Net income       $   121,410   $    83,116   $   327,882   $   264,222 
                  ==========    ==========    ==========    ========== 
Basic earnings 
 per share       $      0.52   $      0.36   $      1.40   $      1.18 
                  ==========    ==========    ==========    ========== 
Diluted 
 earnings per 
 share           $      0.51   $      0.36   $      1.39   $      1.18 
                  ==========    ==========    ==========    ========== 
 
 
                       INGRAM MICRO HOLDING CORPORATION 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS 
                            (Amounts in thousands) 
 
                           Thirteen Weeks Ended 
                               (Unaudited)         Fiscal Year    Fiscal Year 
                         ------------------------  ------------  -------------- 
                         December 27,   December 
                             2025       28, 2024       2025          2024 
                         ------------  ----------   ----------    ---------- 
Cash flows from 
operating activities: 
   Net income            $   121,410   $  83,116   $   327,882   $   264,222 
   Adjustments to 
   reconcile net income 
   to cash provided by 
   operating 
   activities: 
       Depreciation and 
        amortization          51,173      48,429       197,186       189,331 
       Stock based 
        compensation           6,010      34,067        21,117        34,067 
       Gain on 
        marketable 
        securities, 
        net                   (3,200)     (1,087)      (11,713)      (12,233) 
       Noncash charges 
        for interest 
        and bond 
        discount 
        amortization           4,762       4,767        18,852        26,374 
       Amortization of 
        lease 
        right-of-use 
        asset                 36,500      32,155       129,031       128,935 
       Deferred income 
        taxes                (10,085)     21,509       (28,067)      (14,984) 
       (Gain) loss on 
        foreign 
        exchange              (5,195)      4,976        35,568          (130) 
       Loss on sale of 
       subsidiaries               --          --        38,248            -- 
       Other                   5,510         141         2,357           763 
       Changes in 
       operating assets 
       and liabilities, 
       net of effects 
       of 
       acquisitions: 
           Trade 
            accounts 
            receivable    (1,393,868)   (951,052)   (1,105,968)   (1,060,810) 
           Inventory         425,106      60,939       (88,216)     (225,831) 
           Other assets      (37,119)     66,765      (167,313)      (18,917) 
           Accounts 
            payable        2,228,983     730,989     1,709,170       976,171 
           Change in 
            book 
            overdrafts        45,289      97,542      (127,264)      134,652 
           Operating 
            lease 
            liabilities      (41,723)    (24,420)     (115,299)     (118,975) 
           Accrued 
            expenses 
            and other        127,002     101,125        80,556        31,204 
                          ----------    --------    ----------    ---------- 
       Cash provided by 
        operating 
        activities         1,560,555     309,961       916,127       333,839 
                          ----------    --------    ----------    ---------- 
Cash flows from 
investing activities: 
   Capital expenditures      (36,825)    (36,060)     (130,754)     (142,703) 
   Proceeds from 
    deferred purchase 
    price of factored 
    receivables              106,699      63,322       313,206       252,199 
   Sale of marketable 
    securities, net               14          14        12,482           955 
   Issuance of notes 
    receivable                    --      (8,425)      (12,501)      (57,117) 
   Proceeds from note 
    receivables               13,440       8,826        44,612        38,291 
   Proceeds from sale 
    of subsidiaries            2,500          --        20,000            -- 
   Proceeds from sale 
    of equity 
    investments                   --          --        20,805        12,012 
   Other                      (1,043)        856          (208)        1,904 
                          ----------    --------    ----------    ---------- 
       Cash provided by 
        investing 
        activities            84,785      28,533       267,642       105,541 
                          ----------    --------    ----------    ---------- 
Cash flows from 
financing activities: 
   Dividends paid to 
    shareholders             (19,230)         --       (78,376)       (6,174) 
   Change in unremitted 
    cash collections 
    from servicing 
    factored 
    receivables                4,061       4,297         1,592       (11,315) 
   Proceeds from 
    issuance of common 
    stock in initial 
    public offering, 
    net of underwriting 
    discounts                     --     241,164            --       241,164 
   Repayment of term 
    loans                         --    (233,100)     (125,000)     (483,100) 
   Gross proceeds from 
    other debt                40,298      12,647       107,014       101,779 
   Gross repayments of 
    other debt               (10,154)    (13,329)      (89,851)     (118,331) 
   Net repayments of 
    revolving and other 
    credit facilities       (630,255)   (229,615)     (101,758)      (66,998) 
   Repurchase of common 
    stock for tax 
    withholdings on 
    equity awards             (2,961)    (14,164)       (3,093)      (14,164) 
   Purchase of Colsof 
    shares                        --        (775)           --       (22,621) 
   Other                      (3,613)         --       (16,750)      (11,539) 
                          ----------    --------    ----------    ---------- 
       Cash used in 
        financing 
        activities          (621,854)   (232,875)     (306,222)     (391,299) 
                          ----------    --------    ----------    ---------- 
Effect of exchange rate 
 changes on cash and 
 cash equivalents             38,608     (36,690)       68,776       (78,170) 
                          ----------    --------    ----------    ---------- 
Increase (decrease) in 
 cash and cash 
 equivalents               1,062,094      68,929       946,323       (30,089) 
Cash and cash 
 equivalents, beginning 
 of year                     802,630     849,472       918,401       948,490 
                          ----------    --------    ----------    ---------- 
Cash and cash 
 equivalents, end of 
 year                    $ 1,864,724   $ 918,401   $ 1,864,724   $   918,401 
                          ==========    ========    ==========    ========== 
 

Supplemental Information

SCHEDULE A: RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited)

In addition to its reported results calculated in accordance with U.S. GAAP, the Company has included in this release adjusted income from operations, adjusted EBITDA, return on invested capital ("ROIC"), adjusted ROIC, non-GAAP net income, adjusted free cash flow, and non-GAAP EPS, which are defined as follows:

   --  Adjusted Income from Operations means income from operations plus (i) 
      amortization of intangibles, (ii) restructuring costs incurred primarily 
      related to employee termination benefits in connection with actions to 
      align our cost structure in certain markets, (iii) integration and 
      transition costs, and (iv) the advisory fees paid to Platinum Equity 
      Advisors, LLC ("Platinum Advisors"), an entity affiliated with Platinum, 
      under a corporate advisory services agreement (which has been terminated 
      as a result of our initial public offering ("IPO")) (such terminated 
      agreement, the "CASA"). 
 
   --  We define adjusted EBITDA as EBITDA (calculated as net income before 
      net interest expense, income taxes, depreciation and amortization 
      expenses) adjusted to give effect to (i) restructuring costs incurred 
      primarily related to employee termination benefits in connection with 
      actions to align our cost structure in certain markets, (ii) net realized 
      and unrealized foreign currency exchange gains and losses including net 
      gains and losses on derivative instruments not receiving hedge accounting 
      treatment, (iii) costs of integration, transition, and operational 
      improvement initiatives, as well as consulting, retention and transition 
      costs associated with our organizational effectiveness programs charged 
      to selling, general and administrative expenses, (iv) the advisory fees 
      paid to Platinum Advisors under the CASA, (v) cash-based compensation 
      expense associated with our cash-based long-term incentive program for 
      certain employees in lieu of equity-based compensation prior to the IPO, 
      (vi) stock-based compensation expense for restricted stock units issued 
      in connection with our IPO, and (vii) certain other items as defined in 
      our credit agreements. 
 
   --  ROIC is defined as net income divided by the invested capital for the 
      period. Invested capital is equal to stockholders' equity plus long-term 
      debt plus short-term debt and the current maturities of long-term debt 
      less cash and cash equivalents at the end of each period. 
 
   --  Adjusted ROIC is defined as adjusted net income divided by the invested 
      capital for the period. Adjusted net income for a particular period is 
      defined as net income plus (i) other income/expense, (ii) amortization of 
      intangibles, (iii) restructuring costs incurred primarily related to 
      employee termination benefits in connection with actions to align our 
      cost structure in certain markets, (iv) integration and transition costs, 
      (v) the advisory fees paid to Platinum Advisors under the CASA, plus (vi) 
      the GAAP tax provisions for and/or valuation allowances on items (i), 
      (ii), (iii), (iv) and (v), plus (vii) the GAAP tax provisions for and/or 
      valuation allowances on large non-recurring or discrete items. 
 
   --  We define non-GAAP net income as net income adjusted to give effect to 
      (i) amortization of intangibles, (ii) restructuring costs incurred 
      primarily related to employee termination benefits in connection with 
      actions to align our cost structure in certain markets, (iii) net 
      realized and unrealized foreign currency exchange gains and losses 
      including net gains and losses on derivative instruments not receiving 
      hedge accounting treatment, (iv) costs of integration, transition, and 
      operational improvement initiatives, as well as consulting, retention and 
      transition costs associated with our organizational effectiveness 
      programs charged to selling, general and administrative expenses, (v) the 
      advisory fees paid to Platinum Advisors under the CASA, (vi) cash-based 
      compensation expense associated with our cash-based long-term incentive 
      program for certain employees in lieu of equity-based compensation prior 
      to our IPO, (vii) stock-based compensation expense for restricted stock 
      units issued in connection with our IPO, (viii) certain other items as 
      defined in our credit agreements, (ix) the GAAP tax provisions for and/or 
      valuation allowances on items (i), (ii), (iii), (iv), (v), (vi), (vii), 
      and (viii), and (x) the GAAP tax provisions for and/or valuation 
      allowances on large non-recurring or discrete items. This metric differs 
      from adjusted net income, which is a component of adjusted ROIC as 
      described above. 
 
   --  We define adjusted free cash flow as net income adjusted to give effect 
      to (i) depreciation and amortization, (ii) other non-cash items and 
      changes to non-working capital assets/liabilities, (iii) changes in 
      working capital, (iv) proceeds from the deferred purchase price of 
      factored receivables, and (v) capital expenditures. 
 
   --  We define non-GAAP basic EPS as non-GAAP net income divided by the 
      weighted-average shares outstanding during the period presented. Non-GAAP 
      diluted EPS is calculated by dividing non-GAAP net income by the 
      weighted-average shares outstanding during the period presented, 
      inclusive of the dilutive effect of participating securities. 

The following is a reconciliation of income from operations to adjusted income from operations:

 
                   Thirteen   Thirteen                Fiscal 
                     Weeks      Weeks      Fiscal      Year 
                     Ended      Ended    Year Ended    Ended 
                   December   December    December   December 
($ in thousands)   27, 2025   28, 2024    27, 2025   28, 2024 
                   ---------  ---------  ----------  --------- 
Income from 
 operations        $ 309,735  $ 248,500  $  876,928  $ 817,923 
Amortization of 
 intangibles          21,561     21,613      84,592     86,878 
Restructuring 
 costs                 9,939     16,336      15,432     38,354 
Integration and 
 transition 
 costs                 8,777     17,158      61,034     36,126 
Advisory fee              --      1,630          --     20,380 
                    --------   --------   ---------   -------- 
Adjusted Income 
 from Operations   $ 350,012  $ 305,237  $1,037,986  $ 999,661 
                    ========   ========   =========   ======== 
 

The following is a reconciliation of net income to adjusted EBITDA:

 
                   Thirteen Weeks  Thirteen Weeks    Fiscal Year      Fiscal Year 
                   Ended December  Ended December  Ended December   Ended December 
($ in thousands)      27, 2025        28, 2024        27, 2025         28, 2024 
                   --------------  --------------  ---------------  --------------- 
Net income         $121,410        $ 83,116        $  327,882       $  264,222 
Interest income      (8,938)        (13,179)          (45,731)         (45,335) 
Interest expense     73,077          80,568           302,570          338,358 
Provision for 
 income taxes        98,527          83,683           202,872          181,644 
Depreciation and 
 amortization        51,173          48,429           197,186          189,331 
                    -------  ----   -------  ----   ---------  ---   ---------  --- 
EBITDA             $335,249        $282,617        $  984,779       $  928,220 
                    -------  ----   -------  ----   ---------  ---   ---------  --- 
Restructuring 
 costs                9,939          16,336            15,432           38,354 
Net foreign 
 currency 
 exchange loss 
 (gain)               8,221          (7,037)           42,342           22,901 
Integration, 
 transition and 
 operational 
 improvement 
 costs               47,327          61,290           215,667          172,764 
Advisory fee             --           1,630                --           20,380 
Cash-based 
 compensation 
 expense              3,939           6,294            17,832           24,626 
Stock-based 
 compensation 
 expense              6,010          34,067            21,117           34,067 
Other                20,186          22,864            60,660           77,322 
                    -------  ----   -------  ----   ---------  ---   ---------  --- 
Adjusted EBITDA    $430,871        $418,061        $1,357,829       $1,318,634 
                    =======  ====   =======  ====   =========  ===   =========  === 
 

The following is a reconciliation of net income to ROIC:

 
                      Thirteen Weeks      Thirteen Weeks                        Fiscal Year Ended 
                    Ended December 27,  Ended December 28,  Fiscal Year Ended     December 28, 
($ in thousands)           2025                2024         December 27, 2025         2024 
                    ------------------  ------------------  ------------------  ----------------- 
Net income          $   121,410         $   83,116          $   327,882         $  264,222 
 
    Stockholders' 
     equity           4,248,418          3,733,875            4,248,418          3,733,875 
    Long-term debt    2,749,781          3,168,280            2,749,781          3,168,280 
    Short-term 
     debt and 
     current 
     maturities of 
     long-term 
     debt               449,583            184,860              449,583            184,860 
    Cash and cash 
     equivalents     (1,864,724)          (918,401)          (1,864,724)          (918,401) 
                     ----------   ----   ---------   -----   ----------   ----   --------- ---- 
Invested capital    $ 5,583,058         $6,168,614          $ 5,583,058         $6,168,614 
 
Return on Invested 
 Capital                    8.7%               5.4%                 5.9%               4.3% 
                     ==========   ====   =========   =====   ==========   ====   ========= ==== 
 
Period in weeks 
 for non-52 week 
 periods                     13                 13                   52                 52 
Number of weeks              52                 52                   52                 52 
 

The following is a reconciliation of net income to adjusted ROIC:

 
                     Thirteen Weeks      Thirteen Weeks                        Fiscal Year Ended 
                   Ended December 27,  Ended December 28,  Fiscal Year Ended     December 28, 
($ in thousands)          2025                2024         December 27, 2025         2024 
                   ------------------  ------------------  ------------------  ----------------- 
Net income         $   121,410         $   83,116          $   327,882         $  264,222 
Pre-tax 
adjustments: 
   Other expense        89,798             81,701              346,174            372,057 
   Amortization 
    of 
    intangibles         21,561             21,613               84,592             86,878 
   Restructuring 
    costs                9,939             16,336               15,432             38,354 
   Integration 
    and 
    transition 
    costs                8,777             17,158               61,034             36,126 
   Advisory fee             --              1,630                   --             20,380 
Tax adjustments: 
   Tax impact of 
    pre-tax 
    adjustments 
    (a)                (27,971)           (35,862)            (122,110)          (125,100) 
   Other discrete 
    items (b)           14,615              7,142               13,586              6,846 
                    ----------  -----   ---------  ------   ----------  -----   ---------  ----- 
Adjusted net 
 income            $   238,129         $  192,834          $   726,590         $  699,763 
 
   Stockholders' 
    equity           4,248,418          3,733,875            4,248,418          3,733,875 
   Long-term debt    2,749,781          3,168,280            2,749,781          3,168,280 
   Short-term 
    debt and 
    current 
    maturities of 
    long-term 
    debt               449,583            184,860              449,583            184,860 
   Cash and cash 
    equivalents     (1,864,724)          (918,401)          (1,864,724)          (918,401) 
                    ----------   ----   ---------   -----   ----------   ----   --------- ---- 
Invested Capital   $ 5,583,058         $6,168,614          $ 5,583,058         $6,168,614 
 
Number of Days              91                 91                  364                364 
                    ----------  -----   ---------  ------   ----------  -----   ---------  ----- 
Adjusted Return 
 on Invested 
 Capital                  17.1%              12.5%                13.0%              11.3% 
                    ==========   ====   =========   =====   ==========   ====   ========= ==== 
 
 
(a)    Tax impact of pre-tax adjustments reflects the current and deferred 
       income taxes associated with the above pre-tax adjustments in arriving 
       at Adjusted Net Income. 
(b)    Other discrete items represent non-recurring adjustments resulting from 
       valuation allowance adjustments of $13,792 and $13,866 in Thirteen 
       Weeks Ended December 27, 2025 and Fiscal Year Ended December 27, 2025; 
       adjustments of uncertain tax liabilities of ($1,172) and ($2,184) in 
       Fiscal Year Ended December 27, 2025 and Fiscal Year Ended December 28, 
       2024; $4,788 non-recurring adjustments to certain deferred tax assets 
       related to IRC Section 162(m) limitations on the tax deductibility of 
       officers' compensation in Thirteen Weeks Ended December 28, 2024 and 
       Fiscal Year Ended December 28, 2024; and other minor non-recurring 
       items. 
 

The following is a reconciliation of net income to non-GAAP net income:

 
                   Thirteen Weeks  Thirteen Weeks   Fiscal Year     Fiscal Year 
                   Ended December  Ended December  Ended December  Ended December 
($ in thousands)      27, 2025        28, 2024        27, 2025        28, 2024 
                   --------------  --------------  --------------  -------------- 
Net income         $121,410        $ 83,116        $ 327,882       $ 264,222 
Pre-tax 
adjustments: 
   Amortization 
    of 
    intangibles      21,561          21,613           84,592          86,878 
   Restructuring 
    costs             9,939          16,336           15,432          38,354 
   Net foreign 
    currency 
    exchange loss 
    (gain)            8,221          (7,037)          42,342          22,901 
   Integration, 
    transition 
    and 
    operational 
    improvement 
    costs            47,327          61,290          215,667         172,764 
   Advisory fee          --           1,630               --          20,380 
   Cash-based 
    compensation 
    expense           3,939           6,294           17,832          24,626 
   Stock-based 
    compensation 
    expense           6,010          34,067           21,117          34,067 
   Other items       18,745          20,568           53,285          67,055 
Tax Adjustments: 
   Tax impact of 
    pre-tax 
    adjustments 
    (a)             (25,091)        (31,922)        (109,800)       (110,207) 
   Other 
    miscellaneous 
    tax 
    adjustments 
    (b)              14,615           7,142           13,586           6,846 
                    -------  ----   -------  ----   --------  ---   --------  --- 
Non-GAAP Net 
 Income            $226,676        $213,097        $ 681,935       $ 627,886 
                    =======  ====   =======  ====   ========  ===   ========  === 
 
 
(a)    Tax impact of pre-tax adjustments reflects the current and deferred 
       income taxes associated with the above pre-tax adjustments in arriving 
       at Non-GAAP Net Income. 
(b)    Other miscellaneous tax adjustments represent non-recurring adjustments 
       resulting from valuation allowance adjustments of $13,792 and $13,866 
       in Thirteen Weeks Ended December 27, 2025 and Fiscal Year Ended 
       December 27, 2025; adjustments of uncertain tax liabilities of ($1,172) 
       and ($2,184) in Fiscal Year Ended December 27, 2025 and Fiscal Year 
       Ended December 28, 2024; $4,788 non-recurring adjustments to certain 
       deferred tax assets related to IRC Section 162(m) limitations on the 
       tax deductibility of officers' compensation in Thirteen Weeks Ended 
       December 28, 2024 and Fiscal Year Ended December 28, 2024; and other 
       minor non-recurring items. 
 

The following is a reconciliation of net income to adjusted free cash flow:

 
                     Thirteen Weeks   Thirteen Weeks    Fiscal Year     Fiscal Year 
                     Ended December   Ended December  Ended December   Ended December 
($ in thousands)        27, 2025         28, 2024        27, 2025         28, 2024 
                     ---------------  --------------  ---------------  -------------- 
Net Income           $  121,410       $ 83,116        $  327,882       $ 264,222 
Depreciation and 
 amortization            51,173         48,429           197,186         189,331 
Other non-cash 
 items and changes 
 to non-working 
 capital 
 assets/liabilities      82,462        239,998             3,337          56,104 
Changes in working 
 capital              1,305,510        (61,582)          387,722        (175,818) 
                      ---------  ---   -------   ---   ---------  ---   -------- 
Cash provided by 
 operating 
 activities          $1,560,555       $309,961        $  916,127       $ 333,839 
Capital 
 expenditures           (36,825)       (36,060)         (130,754)       (142,703) 
Proceeds from 
 deferred purchase 
 price of factored 
 receivables            106,699         63,322           313,206         252,199 
                      ---------  ---   -------  ----   ---------  ---   --------  --- 
Adjusted free cash 
 flow                $1,630,429       $337,223        $1,098,579       $ 443,335 
                      =========  ===   =======  ====   =========  ===   ========  === 
 

The following are reconciliations of basic and diluted GAAP EPS to basic and diluted non-GAAP EPS:

 
                      Thirteen       Thirteen      Fiscal Year    Fiscal Year 
                     Weeks Ended    Weeks Ended       Ended          Ended 
                    December 27,   December 28,   December 27,   December 28, 
                        2025           2024           2025           2024 
                    -------------  -------------  -------------  ------------- 
Basic EPS - GAAP    $ 0.52         $ 0.36         $ 1.40         $ 1.18 
                     -----  -----   -----  -----   -----  -----   -----  ----- 
    Amortization 
     of 
     intangibles      0.09           0.09           0.36           0.39 
    Restructuring 
     costs            0.04           0.07           0.07           0.17 
    Net foreign 
     currency 
     exchange loss 
     (gain)           0.03          (0.03)          0.18           0.10 
    Integration, 
     transition 
     and 
     operational 
     improvement 
     costs            0.20           0.26           0.92           0.77 
    Advisory fee        --           0.01             --           0.09 
    Cash-based 
     compensation 
     expense          0.02           0.03           0.08           0.11 
    Stock-based 
     compensation 
     expense          0.03           0.15           0.09           0.15 
    Other items       0.08           0.09           0.23           0.30 
Tax Adjustments: 
    Tax impact of 
     pre-tax 
     adjustments     (0.11)         (0.14)         (0.48)         (0.50) 
    Other 
     miscellaneous 
     tax 
     adjustments      0.06           0.03           0.05           0.03 
                     -----  -----   -----  -----   -----  -----   -----  ----- 
Non-GAAP Basic EPS  $ 0.96         $ 0.92         $ 2.90         $ 2.79 
                     =====  =====   =====  =====   =====  =====   =====  ===== 
 
 
                      Thirteen       Thirteen      Fiscal Year    Fiscal Year 
                     Weeks Ended    Weeks Ended       Ended          Ended 
                    December 27,   December 28,   December 27,   December 28, 
                        2025           2024           2025           2024 
                    -------------  -------------  -------------  ------------- 
Diluted EPS - GAAP 
 (a)                $ 0.51         $ 0.36         $ 1.39         $ 1.18 
                     -----  -----   -----  -----   -----  -----   -----  ----- 
    Amortization 
     of 
     intangibles      0.09           0.09           0.36           0.39 
    Restructuring 
     costs            0.04           0.07           0.07           0.17 
    Net foreign 
     currency 
     exchange loss 
     (gain)           0.03          (0.03)          0.18           0.10 
    Integration, 
     transition 
     and 
     operational 
     improvement 
     costs            0.20           0.26           0.92           0.77 
    Advisory fee        --           0.01             --           0.09 
    Cash-based 
     compensation 
     expense          0.02           0.03           0.08           0.11 
    Stock-based 
     compensation 
     expense          0.03           0.15           0.09           0.15 
    Other items       0.08           0.09           0.23           0.30 
Tax Adjustments: 
    Tax impact of 
     pre-tax 
     adjustments     (0.10)         (0.14)         (0.48)         (0.50) 
    Other 
     miscellaneous 
     tax 
     adjustments      0.06           0.03           0.06           0.03 
                     -----  -----   -----  -----   -----  -----   -----  ----- 
Non-GAAP Diluted 
 EPS (a)            $ 0.96         $ 0.92         $ 2.90         $ 2.79 
                     =====  =====   =====  =====   =====  =====   =====  ===== 
 
 
(a)    GAAP and non-GAAP Diluted EPS for the Thirteen Weeks Ended December 27, 
       2025, Thirteen Weeks Ended December 28, 2024, Fiscal Year Ended 
       December 27, 2025 and Fiscal Year Ended December 28, 2024 includes 
       940,738, 288,173, 470,814 and 72,043, respectively, of outstanding 
       restricted stock units that are dilutive. 
 

Our release contains forward-looking estimates of non-GAAP diluted EPS for the fiscal first quarter 2026. We provide this non-GAAP measure to investors on a prospective basis for the same reasons (set forth above) that we provide it to investors on a historical basis. We are unable to provide a reconciliation of our forward-looking estimate of fiscal first quarter 2026 GAAP diluted EPS to a forward-looking estimate of fiscal first quarter 2026 non-GAAP diluted EPS because certain information needed to make a reasonable forward-looking estimate of GAAP diluted EPS for fiscal first quarter 2026 is unreasonably difficult to predict and estimate and is often dependent on future events that may be uncertain or outside of our control, such as unanticipated non-recurring items not reflective of ongoing operations. In addition, we believe such reconciliations would imply a degree of precision that would be confusing or misleading to investors. The unavailable information could have a significant impact on our future financial results. Our forward-looking estimates of both GAAP and non-GAAP measures of our financial performance may differ materially from our actual results and should not be relied upon as statements of fact.

View source version on businesswire.com: https://www.businesswire.com/news/home/20260302887654/en/

 
    CONTACT:    Investor Relations: 

Willa McManmon

ir@ingrammicro.com

Media:

Lisa Zwick

lisa.zwick@ingrammicro.com

 
 

(END) Dow Jones Newswires

March 02, 2026 16:05 ET (21:05 GMT)

At the request of the copyright holder, you need to log in to view this content

Disclaimer: Investing carries risk. This is not financial advice. The above content should not be regarded as an offer, recommendation, or solicitation on acquiring or disposing of any financial products, any associated discussions, comments, or posts by author or other users should not be considered as such either. It is solely for general information purpose only, which does not consider your own investment objectives, financial situations or needs. TTM assumes no responsibility or warranty for the accuracy and completeness of the information, investors should do their own research and may seek professional advice before investing.

Most Discussed

  1. 1
     
     
     
     
  2. 2
     
     
     
     
  3. 3
     
     
     
     
  4. 4
     
     
     
     
  5. 5
     
     
     
     
  6. 6
     
     
     
     
  7. 7
     
     
     
     
  8. 8
     
     
     
     
  9. 9
     
     
     
     
  10. 10