株探米国株
日本語 英語
エドガーで原本を確認する
0001477294false00014772942025-05-082025-05-08

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
 
 __________________________________________
FORM 8-K
 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): May 8, 2025
 
__________________________________________ 
SENSATA TECHNOLOGIES HOLDING PLC
(Exact name of Registrant as specified in its charter)
 
 __________________________________________
England and Wales   001-34652   98-1386780
(State or other jurisdiction
of incorporation)
  (Commission
File Number)
  (IRS Employer
Identification No.)

529 Pleasant Street
Attleboro, Massachusetts 02703, United States
(Address of Principal executive offices, including Zip Code)
+1(508) 236 3800
(Registrant's telephone number, including area code) 
Not Applicable
(Former name or former address, if changed since last report)
 
 __________________________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of exchange on which registered
Ordinary Shares - nominal value €0.01 per share ST New York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR 230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR 240.12b-2).

Emerging growth company ☐ 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o On May 8, 2025, Sensata Technologies Holding plc (the "Company") issued a press release announcing its financial results for the first quarter ended March 31, 2025.



Item 2.02 Results of Operations and Financial Condition.
The press release is attached hereto as Exhibit 99.1 and is incorporated by reference herein.
The Company will conduct a conference call on May 8, 2025 at 4:30 PM eastern time to discuss its first quarter 2025 financial results and its outlook for the second quarter of 2025. The dial in numbers for the call are 1-844-784-1726 or 1-412-380-7411. Callers should reference the "Sensata Technologies Q1 2025 Financial Results Conference Call." A live webcast of the conference call will also be available on the investor relations page of the Company’s website at http://investors.sensata.com. Additional information relating to the Company's financial results will be contained in a presentation that will be referenced during the webcast, and that is being made available on the investor relations page of the Company’s website. Additionally, a replay of the call will be available until May 15, 2025. To access the replay, dial 1-877-344-7529 or 1-412-317-0088 and enter confirmation code: 1025213.
The information contained in, or incorporated into, this Current Report on Form 8-K is being furnished and shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities under that section, nor shall it be incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in any such filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
Exhibit No. Description
99.1
104 Cover Page Interactive Data File (embedded within inline XBRL document)
2



SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

SENSATA TECHNOLOGIES HOLDING PLC
/s/ Richard Siedel
Date: May 8, 2025 Name: Richard Siedel
Title: Vice President and Chief Accounting Officer


3
EX-99.1 2 q125pressrelease.htm EX-99.1 - PRESS RELEASE Document


graphic01a40a.gif
SENSATA TECHNOLOGIES REPORTS FIRST QUARTER 2025 FINANCIAL RESULTS

Swindon, United Kingdom – May 8, 2025 - Sensata Technologies (NYSE: ST) today announced financial results for its first quarter ended March 31, 2025.

“We started the year with a strong first quarter which exceeded the high end of our guidance ranges. These results reflect early progress from our focus on the key pillars that I shared earlier this year of improving our operational performance, optimizing our capital allocation, and returning Sensata to growth. I look forward to further advancing our work on these priorities to enhance Sensata's resilience and create shareholder value over time" said Stephan von Schuckmann, Chief Executive Officer of Sensata.

Operating Results - First Quarter
Operating results for the first quarter of 2025 compared to the first quarter of 2024 are summarized below. These results include non-GAAP financial measures, each of which is defined and reconciled to the most directly comparable GAAP measure later in this press release.
Revenue:
•Revenue was $911.3 million, a decrease of $95.5 million, or 9.5%, compared to $1,006.7 million in the first quarter of 2024.
Operating income:
•Operating income of $122.2 million, or 13.4% of revenue, decreased by $22.6 million, or 15.6%, compared to operating income of $144.8 million, or 14.4% of revenue, in the first quarter of 2024.
•Adjusted operating income was $166.5 million, or 18.3% of revenue, a decrease of $22.0 million, or 11.7%, compared to adjusted operating income of $188.5 million, or 18.7% of revenue, in the first quarter of 2024.
Earnings per share:
•Earnings per share was $0.47, a decrease of $0.03, or 6.0%, compared to earnings per share of $0.50 in the first quarter of 2024.
•Adjusted earnings per share was $0.78, a decrease of $0.11, or 12.4%, compared to adjusted earnings per share of $0.89 in the first quarter of 2024.
Sensata generated free cash flow of $86.6 million in the first quarter of 2025, and ended the quarter with $588.1 million of cash on hand.
1


During the first quarter of 2025, Sensata returned approximately $118.4 million to shareholders, including $100.5 million of share repurchases and $17.9 million in quarterly dividends of $0.12 per share paid on February 26, 2025.
Guidance
For the second quarter of 2025, Sensata expects revenue of $910 to $940 million, inclusive of recovery of tariff cost, and adjusted EPS of $0.80 to $0.86.
Q2-2025 Guidance
$ in millions, except EPS
Q2-25 Guidance
Q1-25 Q/Q Change
Revenue
$910 - $940
$911.3
0% - 3%
Adjusted Operating Income
$169 - $177
$166.5
1% - 6%
Adj. Operating Margin
18.6% - 18.8%
18.3%
30 bps - 50 bps
Adjusted Net Income
$117 - $125
$116.6
0% - 7%
Adjusted EPS
$0.80 - $0.86
$0.78
3% - 10%
•Revenue includes approximately $20 million related to expected tariff recovery from customers.
•Adjusted Operating Income, Adjusted Net Income, and Adjusted EPS are not expected to be impacted by tariffs, as $20 million of expected tariff revenue would be offset by $20 million in expected related tariff expense.
•Adjusted Operating Margin, excluding the dilutive impact of tariff revenue and related expense, is expected to be in the range of 19.0% - 19.2%.
•The tariff expectations included in guidance reflect trade policies in effect as of May 8, 2025.

Conference Call and Webcast
Sensata will conduct a conference call today at 4:30 p.m. Eastern Time to discuss its first quarter 2025 financial results and its outlook for the second quarter of 2025. The dial-in numbers for the call are 1-844-784-1726 or 1-412-380-7411. Callers should reference the "Sensata Technologies Q1 2025 Financial Results Conference Call." A live webcast of the conference call will also be available on the investor relations page of Sensata’s website at http://investors.sensata.com. Additionally, a replay of the call will be available until May 15, 2025. To access the replay, dial 1-877-344-7529 or 1-412-317-0088 and enter confirmation code: 1025213.
About Sensata Technologies

Sensata Technologies is a global industrial technology company striving to create a safer, cleaner, more efficient and electrified world. Through its broad portfolio of mission-critical sensors, electrical protection components and sensor-rich solutions, Sensata helps its customers address increasingly complex engineering and operating performance requirements. With more than 18,000 employees and global operations in 14 countries, Sensata serves customers in the automotive, heavy vehicle & off-road, industrial, and aerospace markets. Learn more at www.sensata.com and follow Sensata on LinkedIn, Facebook, X and Instagram.
Non-GAAP Financial Measures
We supplement the reporting of our financial information determined in accordance with U.S. generally accepted accounting principles (“GAAP”) with certain non-GAAP financial measures. We use these non-GAAP financial measures internally to make operating and strategic decisions, including the preparation of our annual operating plan, evaluation of our overall business performance, and as a factor in determining compensation for certain employees.
2


We believe presenting non-GAAP financial measures is useful for period-over-period comparisons of underlying business trends and our ongoing business performance. We also believe presenting these non-GAAP measures provides additional transparency into how management evaluates the business.
Non-GAAP financial measures should be considered as supplemental in nature and are not meant to be considered in isolation or as a substitute for the related financial information prepared in accordance with U.S. GAAP. In addition, our non-GAAP financial measures may not be the same as, or comparable to, similar non-GAAP measures presented by other companies.
The non-GAAP financial measures referenced by Sensata in this release include: adjusted net income, adjusted earnings per share (“EPS”), adjusted operating income, adjusted operating margin, free cash flow, organic revenue growth, market outgrowth, adjusted corporate and other expenses, adjusted earnings before interest, taxes, depreciation and amortization ("EBITDA"), net debt, and gross and net leverage ratio. We also refer to changes in certain non-GAAP measures, usually reported either as a percentage or number of basis points, between two periods. Such changes are also considered non-GAAP measures.
Adjusted net income (or loss) is defined as net income (or loss), determined in accordance with U.S. GAAP, excluding certain non-GAAP adjustments which are detailed in the accompanying reconciliation tables. Adjusted EPS is calculated by dividing adjusted net income (or loss) by the number of diluted weighted-average ordinary shares outstanding in the period. We believe that these measures are useful to investors and management in understanding our ongoing operations and in analysis of ongoing operating trends.
Adjusted operating income (or loss) is defined as operating income (or loss), determined in accordance with U.S. GAAP, excluding certain non-GAAP adjustments which are detailed in the accompanying reconciliation tables. Adjusted operating margin is calculated by dividing adjusted operating income (or loss) by net revenue. We believe that these measures are useful to investors and management in understanding our ongoing operations and in analysis of ongoing operating trends.
Free cash flow is defined as net cash provided by/(used in) operating activities less additions to property, plant and equipment and capitalized software. We believe that this measure is useful to investors and management as a measure of cash generated by business operations that will be used to repay scheduled debt maturities and can be used to fund acquisitions, repurchase ordinary shares, or for the accelerated repayment of debt obligations.
Organic revenue growth (or decline) is defined as the reported percentage change in net revenue calculated in accordance with U.S. GAAP, excluding the period-over-period impact of foreign exchange rate differences as well as the net impact of material acquisitions and divestitures and product life-cycle management for the 12-month period following the respective transaction date(s). We believe that this measure is useful to investors and management in understanding our ongoing operations and in analysis of ongoing operating trends.
Adjusted EBITDA is defined as net income (or loss), determined in accordance with U.S. GAAP, excluding interest expense, net, provision for (or benefit from) income taxes, depreciation expense, amortization of intangible assets, and the following non-GAAP adjustments, if applicable: (1) restructuring related and other, (2) financing and other transaction costs, and (3) other, net. We believe that this measure is useful to investors and management in understanding our ongoing operations and in analysis of ongoing operating trends.
3


Gross leverage ratio is defined as gross debt divided by last twelve months (LTM) adjusted EBITDA. We believe that gross leverage ratio is a useful measure to management and investors in understanding trends in our overall financial condition.
Net debt is defined as total debt, finance lease, and other financing obligations less cash and cash equivalents. We believe net debt is a useful measure to management and investors in understanding trends in our overall financial condition.
Net leverage ratio is defined as net debt divided by last twelve months (LTM) adjusted EBITDA. We believe the net leverage ratio is a useful measure to management and investors in understanding trends in our overall financial condition.
In discussing trends in our performance, we may refer to certain non-GAAP financial measures or the percentage change of certain non-GAAP financial measures in one period versus another, calculated on a constant currency basis. Constant currency is determined by stating revenues and expenses at prior period foreign currency exchange rates and excludes the impact of foreign currency exchange rates on all hedges and, as applicable, net monetary assets. We believe these measures are useful to investors and management in understanding our ongoing operations and in analysis of ongoing operating trends.
4


Safe Harbor Statement
This earnings release includes "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements may be identified by terminology such as "may," "will," "could," "should," "expect," "anticipate," "believe," "estimate," "predict," "project," "forecast," "continue," "intend," "plan," "potential," "opportunity," "guidance," and similar terms or phrases. Forward-looking statements involve, among other things, expectations, projections, and assumptions about future financial and operating results, objectives, business and market outlook, megatrends, priorities, growth, shareholder value, capital expenditures, cash flows, demand for products and services, share repurchases, and Sensata’s strategic initiatives, including those relating to acquisitions and dispositions and the impact of such transactions on our strategic and operational plans and financial results. These statements are subject to risks, uncertainties, and other important factors relating to our operations and business environment, and we can give no assurances that these forward-looking statements will prove to be correct.
A wide variety of potential risks, uncertainties, and other factors could materially affect our ability to achieve the results either expressed or implied by these forward-looking statements, including, but not limited to, risks related to instability and changes in the global markets, supplier interruption or non-performance, changes in trade-related tariffs and risks with uncertain trade environments, the acquisition or disposition of businesses, adverse conditions or competition in the industries upon which we are dependent, intellectual property, product liability, warranty, and recall claims, public health crisis, market acceptance of new product introductions and product innovations, labor disruptions or increased labor costs, changes in existing environmental or safety laws, regulations, and programs, and the impact of our recently reported cybersecurity incident or other incidents that may occur in the future.
Investors and others should carefully consider the foregoing factors and other uncertainties, risks, and potential events including, but not limited to, those described in Item 1A: Risk Factors in our most recent Annual Report on Form 10-K and as may be updated from time to time in Item 1A: Risk Factors in our Quarterly Reports on Form 10-Q or other subsequent filings with the United States Securities and Exchange Commission. All such forward-looking statements speak only as of the date they are made, and we do not undertake any obligation to update these statements other than as required by law.
5


SENSATA TECHNOLOGIES HOLDING PLC
Condensed Consolidated Statements of Operations
(In thousands, except per share amounts)
(Unaudited)
For the three months ended March 31,
2025 2024
Net revenue $ 911,255  $ 1,006,709 
Operating costs and expenses:
Cost of revenue 638,667  689,260 
Research and development 36,809  45,314 
Selling, general and administrative 86,026  88,046 
Amortization of intangible assets 20,577  38,515 
Restructuring and other charges, net 6,980  782 
Total operating costs and expenses 789,059  861,917 
Operating income 122,196  144,792 
Interest expense (37,973) (38,395)
Interest income 4,290  3,738 
Other, net 2,128  (11,544)
Income before taxes 90,641  98,591 
Provision for income taxes
20,722  22,570 
Net income $ 69,919  $ 76,021 
Net income per share:
Basic $ 0.47  $ 0.51 
Diluted $ 0.47  $ 0.50 
Weighted-average ordinary shares outstanding:
Basic 148,498  150,480 
Diluted 148,816  150,921 
6


SENSATA TECHNOLOGIES HOLDING PLC
Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)
March 31,
2025
December 31, 2024
Assets
Current assets:
Cash and cash equivalents $ 588,139  $ 593,670 
Accounts receivable, net of allowances 695,193  660,180 
Inventories 661,080  614,455 
Prepaid expenses and other current assets 153,815  158,934 
Total current assets 2,098,227  2,027,239 
Property, plant and equipment, net 812,284  821,653 
Goodwill 3,383,812  3,383,800 
Other intangible assets, net 476,032  492,878 
Deferred income tax assets 292,334  288,189 
Other assets 114,449  129,505 
Total assets $ 7,177,138  $ 7,143,264 
Liabilities and shareholders' equity
Current liabilities:
Current portion of long-term debt and finance lease obligations $ 2,130  $ 2,414 
Accounts payable 480,424  362,186 
Income taxes payable 36,358  29,417 
Accrued expenses and other current liabilities 274,682  317,341 
Total current liabilities 793,594  711,358 
Deferred income tax liabilities 231,120  235,689 
Pension and other post-retirement benefit obligations 28,733  27,910 
Finance lease obligations, less current portion 20,627  20,984 
Long-term debt, net 3,177,278  3,176,098 
Other long-term liabilities 77,152  80,782 
Total liabilities 4,328,504  4,252,821 
Total shareholders' equity 2,848,634  2,890,443 
Total liabilities and shareholders' equity $ 7,177,138  $ 7,143,264 
7


SENSATA TECHNOLOGIES HOLDING PLC
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
For the three months ended March 31,
2025 2024
Cash flows from operating activities:
Net income $ 69,919  $ 76,021 
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation 40,962  33,523 
Amortization of debt issuance costs 1,180  1,562 
Loss on sale of business
3,916  — 
Share-based compensation 6,851  8,133 
Amortization of intangible assets 20,577  38,515 
Deferred income taxes (6,647) 2,574 
Loss on equity investments, net —  13,287 
Other non-cash gain/(loss), net 5,175  (4,184)
Changes in operating assets and liabilities, net of effects of divestitures
(22,734) (62,944)
Net cash provided by operating activities 119,199  106,487 
Cash flows from investing activities:
Additions to property, plant and equipment and capitalized software (32,575) (42,130)
Proceeds from the sale of business, net of cash sold 25,635  — 
Other 66  — 
Net cash used in investing activities (6,874) (42,130)
Cash flows from financing activities:
Payment of employee restricted stock tax withholdings (61) (129)
Payments on debt (685) (279)
Dividends paid (17,901) (18,056)
Payments to repurchase ordinary shares (100,500) (10,052)
Purchase of noncontrolling interest in joint venture —  (79,393)
Payments of debt financing costs —  (39)
Net cash used in financing activities (119,147) (107,948)
Effect of exchange rate changes on cash and cash equivalents 1,291  (4,154)
Net change in cash and cash equivalents (5,531) (47,745)
Cash and cash equivalents, beginning of year 593,670  508,104 
Cash and cash equivalents, end of period $ 588,139  $ 460,359 
8


Segment Performance (Unaudited)
For the three months ended March 31,
$ in 000s 2025 2024
Performance Sensing
Revenue $ 650,416  $ 713,318 
Operating income $ 142,876  $ 168,968 
% of Performance Sensing revenue 22.0  % 23.7  %
Sensing Solutions
Revenue $ 260,839  $ 257,839 
Operating income $ 76,066  $ 72,294 
% of Sensing Solutions revenue 29.2  % 28.0  %
Other
Revenue $ —  $ 35,552 
Operating income $ —  $ 6,781 
% of Other revenue 0.0  % 19.1  %
Revenue by Business, Geography, and End Market (Unaudited)
(percent of total revenue) For the three months ended March 31,
2025 2024
Performance Sensing
71.4  % 70.9  %
Sensing Solutions 28.6  % 25.6  %
Other
—  % 3.5  %
Total 100.0  % 100.0  %
(percent of total revenue) For the three months ended March 31,
2025 2024
Americas 40.9  % 42.6  %
Europe 27.7  % 28.3  %
Asia/Rest of World 31.4  % 29.1  %
Total 100.0  % 100.0  %
(percent of total revenue) For the three months ended March 31,
2025 2024
Automotive 58.3  % 55.9  %
Heavy vehicle and off-road
17.0  % 18.8  %
Industrial 15.2  % 13.4  %
HVAC (1)
4.3  % 3.8  %
Aerospace 5.2  % 4.6  %
All other
—  % 3.5  %
Total 100.0  % 100.0  %
(1)    Heating, ventilation and air conditioning.
9


GAAP to Non-GAAP Reconciliations
The following unaudited tables provide a reconciliation of the difference between each of the non-GAAP financial measures referenced herein and the most directly comparable U.S. GAAP financial measure. Amounts presented in these tables may not appear to recalculate due to the effect of rounding.
Operating income and margin, income tax, net income, and earnings per share
($ in thousands, except per share amounts) For the three months ended March 31, 2025
Operating Income
Operating Margin Income Taxes
Net Income
Diluted EPS
Reported (GAAP) $ 122,196  13.4  % $ 20,722  $ 69,919  $ 0.47 
Non-GAAP adjustments:
Restructuring related and other
18,316  2.0  % 1,573  19,889  0.13 
Financing and other transaction costs
5,442  0.6  % —  5,442  0.04 
Amortization of intangible assets 20,577  2.3  % —  20,577  0.14 
Amortization of debt issuance costs —  —  % —  1,180  0.01 
Other, net
—  —  % (489) (2,617) (0.02)
Deferred taxes and other tax related
—  —  % 2,234  2,234  0.02 
Total adjustments 44,335  4.9  % 3,318  46,705  0.31 
Adjusted (non-GAAP) $ 166,531  18.3  % $ 17,404  $ 116,624  $ 0.78 

($ in thousands, except per share amounts) For the three months ended March 31, 2024
Operating Income Operating Margin Income Tax Net Income Diluted EPS
Reported (GAAP) $ 144,792  14.4  % $ 22,570  $ 76,021  $ 0.50 
Non-GAAP adjustments:
Restructuring related and other
2,019  0.2  % (421) 1,598  0.01 
Financing and other transaction costs
4,602  0.5  % (206) 4,396  0.03 
Amortization of intangible assets 37,127  3.7  % —  37,127  0.25 
Amortization of debt issuance costs —  —  % —  1,562  0.01 
Other, net
—  —  % 444  11,988  0.08 
Deferred taxes and other tax related —  —  % 1,286  1,286  0.01 
Total adjustments 43,748  4.3  % 1,103  57,957  0.38 
Adjusted (non-GAAP) $ 188,540  18.7  % $ 21,467  $ 133,978  $ 0.89 


10


Non-GAAP adjustments by location in statements of operations
(in thousands) For the three months ended March 31,
2025 2024
Cost of revenue
$ 5,624  $ 1,154 
Selling, general and administrative 11,154  4,685 
Amortization of intangible assets
20,577  37,127 
Restructuring and other charges, net
6,980  782 
Operating income adjustments 44,335  43,748 
Interest expense, net 1,180  1,562 
Other, net
(2,128) 11,544 
Provision for income taxes
3,318  1,103 
Net income adjustments $ 46,705  $ 57,957 

Free cash flow
For the three months ended March 31,
($ in thousands) 2025 2024 % △
Net cash provided by operating activities $ 119,199  $ 106,487  11.9  %
Additions to property, plant and equipment and capitalized software (32,575) (42,130) 22.7  %
Free cash flow $ 86,624  $ 64,357  34.6  %
Adjusted corporate and other expenses
For the three months ended March 31,
(in thousands) 2025 2024
Corporate and other expenses (GAAP) $ (69,189) $ (63,954)
Restructuring related and other 15,767  2,192 
Financing and other transaction costs 1,011  3,647 
Total adjustments 16,778  5,839 
Adjusted corporate and other expenses (non-GAAP) $ (52,411) $ (58,115)
11


Adjusted EBITDA
For the three months ended March 31,
(in thousands) LTM 2025 2024
Net income
$ 122,375  $ 69,919  $ 76,021 
Interest expense, net 138,639  33,683  34,657 
(Benefit from)/provision for income taxes (142,162) 20,722  22,570 
Depreciation expense 174,574  40,962  33,523 
Amortization of intangible assets 127,806  20,577  38,515 
EBITDA 421,232  185,863  205,286 
Non-GAAP Adjustments
Restructuring related and other 296,618  11,028  2,019 
Financing and other transaction costs 134,157  5,442  4,351 
Other, net
7,828  (2,128) 11,544 
Adjusted EBITDA $ 859,835  $ 200,205  $ 223,200 
Gross and net debt and leverage
As of
($ in thousands) March 31,
2025
December 31, 2024
Current portion of long-term debt and finance lease obligations $ 2,130  $ 2,414 
Finance lease obligations, less current portion 20,627  20,984 
Long-term debt, net 3,177,278  3,176,098 
Total debt and finance lease obligations 3,200,035  3,199,496 
Less: debt premium, net
939  997 
Less: deferred financing costs (23,661) (24,899)
Total gross indebtedness 3,222,757  3,223,398 
Adjusted EBITDA (LTM) $ 859,835  $ 882,830 
Gross leverage ratio 3.7  3.7 
Total gross indebtedness 3,222,757  3,223,398 
Less: cash and cash equivalents 588,139  593,670 
Net debt $ 2,634,618  $ 2,629,728 
Adjusted EBITDA (LTM) $ 859,835  $ 882,830 
Net leverage ratio 3.1 3.0

12


Guidance
For the three months ending June 30, 2025
($ in millions, except per share amounts) Operating Income Net Income EPS
Low High Low High Low High
GAAP $ 140.7  $ 147.5  $ 79.0  $ 85.0  $ 0.54  $ 0.58 
Restructuring related and other 7.5  8.0  7.5  8.0  0.05  0.05 
Financing and other transaction costs 0.8  1.0  0.8  1.0  0.01  0.01 
Amortization of intangible assets 20.0  20.5  20.0  20.5  0.14  0.14 
Amortization of debt issuance costs —  —  1.1  1.2  0.01  0.01 
Other, net
—  —  0.6  0.8  —  0.01 
Deferred taxes and other tax related —  —  8.0  8.5  0.05  0.06 
Non-GAAP $ 169.0  $ 177.0  $ 117.0  $ 125.0  $ 0.80  $ 0.86 
Weighted-average diluted shares outstanding (in millions) 146.0 146.0

###
Media & Investors:
James Entwistle
+1(508) 954-1561
jentwistle@sensata.com
investors@sensata.com
13