Stocks & Financial News
Breaking financial news 24/7 courtesy of TradingCharts.com Inc. / TFC Commodity Charts
Lumentum Announces Fiscal Third Quarter 2024 Financial Results
"Lumentum is well-positioned to capitalize on surging cloud data center demand driven by the exponentially increasing requirements of artificial intelligence," said Alan Lowe, President and CEO. "We are making significant strides in developing new products and customer programs, and expanding production capacity to capitalize on exciting opportunities that we expect will meaningfully increase calendar 2025 revenue and beyond."
"Our third-quarter revenue and EPS exceeded guidance midpoints, with data center revenues achieving a record quarter. The next few quarters' revenue will continue to be burdened by telecom customer inventory challenges as telco spending has slowed but we are highly confident in our market position and the future recovery and growth in our telecom business," concluded Mr. Lowe.
Fiscal Third Quarter Highlights:
Net revenue for the fiscal third quarter of 2024 was $366.5 million, with GAAP net loss of $127.0 million, or $1.88 per diluted share. Net revenue for the fiscal second quarter of 2024 was $366.8 million, with GAAP net loss of $99.1 million, or $1.47 per diluted share. Net revenue for the fiscal third quarter of 2023 was $383.4 million, with GAAP net loss of $39.3 million, or $0.57 per diluted share.
Non-GAAP net income for the fiscal third quarter of 2024 was $19.6 million, or $0.29 per diluted share. Non-GAAP net income for fiscal second quarter of 2024 was $21.7 million, or $0.32 per diluted share. Non-GAAP net income for the fiscal third quarter of 2023 was $51.8 million, or $0.75 per diluted share.
The Company held $870.9 million in total cash, cash equivalents, and short-term investments at the end of the fiscal third quarter of 2024, down $353.1 million from the end of the fiscal second quarter of 2024. In March 2024, we paid the remaining $323.1 million principal amount of the convertible notes due in 2024 in full upon maturity.
Financial Overview - Fiscal Third Quarter Ended March 30, 2024
GAAP Results ($ in millions)
------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Q3 Q2 Q3 Change
----------------------------------------------------------
FY 2024 FY 2024 FY 2023 Q/Q Y/Y
---------------------------------------------- ---------------------------------------------- ---------------------------------------------- ------------------- -------------------
Net revenue $ 366.5 $ 366.8 $ 383.4 (0.1 )% (4.4 )%
GAAP gross margin 16.2 % 17.4 % 29.2 % (120) bps (1,300) bps
GAAP operating loss (31.3 )% (28.7 )% (13.4 )% (260) bps (1,790) bps
Non-GAAP Results ($ in millions)
------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Q3 Q2 Q3 Change
----------------------------------------------------------
FY 2024 FY 2024 FY 2023 Q/Q Y/Y
---------------------------------------------- ---------------------------------------------- ---------------------------------------------- ------------------- -------------------
Net revenue $ 366.5 $ 366.8 $ 383.4 (0.1 )% (4.4 )%
Non-GAAP gross margin 32.6 % 32.6 % 40.8 % -- bps (820) bps
Net Revenue by Segment ($ in millions)
------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Q3 % of Q2 Q3 Change
----------------------------------------------------------------------------------------------------
FY 2024 Net Revenue FY 2024 FY 2023 (1) Q/Q Y/Y
---------------------------------------- ---------------------------------------- ---------------------------------------- ---------------------------------------- ---------------------------------------- ----------------------------------------
Cloud & Networking $ 313.8 85.6 % $ 286.7 $ 293.0 9.5 % 7.1 %
Industrial Tech 52.7 14.4 % 80.1 90.4 (34.2 )% (41.7 )%
-------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- --------------------
Total $ 366.5 100.0 % $ 366.8 $ 383.4 (0.1 )% (4.4 )%
==================== ==================== ==================== ==================== ==================== ==================== ==================== ====================
The tables above provide comparisons of quarterly results to prior periods, including sequential quarterly and year-over-year changes. A reconciliation between GAAP and non-GAAP measures is contained in this release under the section titled "Use of Non-GAAP Financial Measures."
Business Outlook
Lumentum expects the following for the fiscal fourth quarter 2024:
Net revenue in the range of $290 million to $315 million Non-GAAP operating margin of (3.0%) to 1.0% Non-GAAP diluted earnings per share of ($0.05) to $0.10
These projections also exclude certain unusual expenses, including factory under-absorption, due to factory consolidations and transitions, restructuring, other synergy attainment and integration activities, and inventory reduction activities, related to prior acquisitions and the COVID-19 pandemic. These expenses are related to one-time events, and we expect these will decline over the coming quarters. These expenses for our third fiscal quarter can be found in our GAAP to non-GAAP reconciliation tables.
We have not provided reconciliations from GAAP to non-GAAP measures or the equivalent GAAP measure for non-GAAP measures in our outlook, as they cannot be provided without unreasonable effort. A large portion of non-GAAP adjustments, such as restructuring charges, stock-based compensation, non-GAAP income tax reconciling adjustments, acquisition related costs, and other costs and contingencies unrelated to current and future operations are by their nature highly volatile and we have low visibility as to the range that may be incurred in the future.
Related Announcement and Conference Call
Lumentum will host a conference call today, May 6, 2024, at 2:00 pm PT / 5:00 pm ET to discuss its fiscal third quarter results. A live webcast of the call will be available in the Investors section of the Lumentum website at http://investor.lumentum.com. To listen to the live conference call, dial (833) 470-1428 or (404) 975-4839 and reference the conference ID 840104. Supporting materials outlining the Company's latest financial results will be posted on http://investor.lumentum.com under the "Events and Presentations" section concurrently with this earnings press release. Lumentum has used, and intends to continue to use, its Investor Relations website as means of disclosing material nonpublic information and for complying with its disclosure obligations under Regulation FD. This press release is being furnished as an exhibit to a Current Report on Form 8-K filed with the Securities and Exchange Commission and will be available at http://www.sec.gov/.
About Lumentum
Lumentum (NASDAQ: LITE) is a market-leading designer and manufacturer of innovative optical and photonic products enabling optical networking and laser applications worldwide. Lumentum optical components and subsystems are part of virtually every type of telecom, enterprise, and data center network. Lumentum lasers enable advanced manufacturing techniques and diverse applications including next-generation imaging and sensing capabilities. Lumentum is headquartered in San Jose, California with R&D, manufacturing, and sales offices worldwide. For more information, visit www.lumentum.com and follow Lumentum on LinkedIn, X (formerly known as Twitter), Facebook, Instagram and YouTube.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These include statements regarding our belief and expectations with respect to our markets, customers and industry, any anticipation or guidance as to demand for our products and technology from our customers and their end customers, including drivers of that demand and the timing of the increased capex spending by the telecom industry and the inventory correction cycle, statements regarding our product roadmaps and investments, statements regarding future revenue and revenue growth and trends in our markets, and our guidance with respect to future net revenue, non-GAAP diluted earnings per share, and non-GAAP operating margins, and related assumptions. These forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those projected. Among the factors that could cause actual results to differ from those contemplated are: (a) uncertainty and volatility in the global markets, including uncertainty and volatility in the macroeconomic environment, volatility and uncertainty in banking and financial services sectors, inflationary pressures, changes in the political or economic environment, such as geopolitical conflicts, war, trade and export restrictions and the imposition of tariffs or other duties, and the effect of such market disruptions on demand for our products, technology spending by our customers and our ability to obtain components for our products; (b) quarter-over-quarter product mix fluctuations, which can materially impact profitability measures due to the broad gross margin ranges across our portfolio; (c) decline of average selling prices across our businesses or increase in costs, either of which will also decrease our margins; (d) effects of seasonality; (e) the ability of our suppliers and contract manufacturers to meet production, quality, and delivery requirements for our forecasted demand; (f) changes in customer demand, including due to changes in inventory practices and end-customer demand; (g) our ability to attract and retain new customers, particularly in the cloud photonics and imaging and sensing markets; (h) the risk that our markets will not grow or develop as expected or that our strategies and ability to compete in those markets are not successful, (i) the risk that Lumentum's financing or operating strategies will not be successful; (j) risks that the acquisition of Cloud Light disrupts our current plans and operations; (k) failure to successfully integrate Cloud Light into our business or that we will not achieve the expected benefits, and (l) our failure to accurately identify liabilities and risks in Cloud Light's business. For more information on these and other risks, please refer to the "Risk Factors" section included in the Company's Quarterly Report on Form 10-Q for the fiscal quarter ended December 30, 2023 filed with the Securities and Exchange Commission and the Company's Quarterly Report on Form 10-Q for the fiscal quarter ended March 30, 2024 to be filed with the Securities and Exchange Commission. The forward-looking statements contained in this press release are made as of the date hereof and the Company assumes no obligation to update such statements, except as required by applicable law.
The following financial tables are presented in accordance with GAAP, unless otherwise specified.
LUMENTUM HOLDINGS INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions, except per share data)
(unaudited)
Three Months Ended Nine Months Ended
---------------------------------------------------------------------------------------------------------------- ------------------------------------------------------------------------------------------------------------------
March 30, 2024 April 1, 2023 March 30, 2024 April 1, 2023
---------------------------------------------- ---------------------------------------------- ----------------------------------------------- -----------------------------------------------
Net revenue $ 366.5 $ 383.4 $ 1,050.9 $ 1,396.2
Cost of sales 284.7 252.7 788.9 850.4
Amortization of acquired developed intangibles 22.3 18.7 61.8 66.4
-------------------- ------ -------------------- -------------------- ------ -------------------- -------------------- ------- -------------------- -------------------- ------- --------------------
Gross profit 59.5 112.0 200.2 479.4
-------------------- ------ -------------------- -------------------- ------ -------------------- -------------------- ------- -------------------- -------------------- ------- --------------------
Operating expenses:
77.2 85.4 229.0 233.9
Research and development
77.7 76.4 235.8 280.5
Selling, general and administrative
19.2 1.6 36.0 24.8
Restructuring and related charges
-------------------- ------ -------------------- -------------------- ------ -------------------- -------------------- ------- -------------------- -------------------- ------- --------------------
Total operating expenses 174.1 163.4 500.8 539.2
-------------------- ------ -------------------- -------------------- ------ -------------------- -------------------- ------- -------------------- -------------------- ------- --------------------
Loss from operations (114.6 ) (51.4 ) (300.6 ) (59.8 )
(9.0 ) (8.7 ) (28.4 ) (26.1 )
Interest expense
16.2 11.4 50.8 28.9
Other income, net
-------------------- ------ -------------------- -------------------- ------ -------------------- -------------------- ------- -------------------- -------------------- ------- --------------------
Loss before income taxes (107.4 ) (48.7 ) (278.2 ) (57.0 )
Income tax provision (benefit) 19.6 (9.4 ) 15.8 14.4
-------------------- ------ -------------------- -------------------- ------ -------------------- -------------------- ------- -------------------- -------------------- ------- --------------------
Net loss $ (127.0 ) $ (39.3 ) $ (294.0 ) $ (71.4 )
==================== ====== ==================== ==================== ====== ==================== ==================== ======= ==================== ==================== ======= ====================
Net loss per share:
$ (1.88 ) $ (0.57 ) $ (4.38 ) $ (1.05 )
Basic
$ (1.88 ) $ (0.57 ) $ (4.38 ) $ (1.05 )
Diluted
Shares used to compute net loss per share:
67.5 68.6 67.1 68.3
Basic
LUMENTUM HOLDINGS INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions, except per share data)
(unaudited)
March 30, 2024 July 1, 2023
--------------------------------------------------------- -----------------------------------------------------
ASSETS
Current assets:
Cash and cash equivalents $ 425.0 $ 859.0
Short-term investments 445.9 1,154.6
Accounts receivable, net 229.8 246.1
Inventories 420.7 408.6
Prepayments and other current assets 128.6 109.6
----------------------- -------------- -------------------- ----------------------- ---------- --------------------
Total current assets 1,650.0 2,777.9
----------------------- -------------- -------------------- ----------------------- ---------- --------------------
Property, plant and equipment, net 578.7 489.5
Operating lease right-of-use assets, net 76.7 77.3
Goodwill 1,055.9 695.1
Other intangible assets, net 688.5 459.2
Deferred tax asset 139.2 116.3
Other non-current assets 15.5 16.8
----------------------- -------------- -------------------- ----------------------- ---------- --------------------
$ 4,204.5 $ 4,632.1
Total assets
======================= ============== ==================== ======================= ========== ====================
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
$ 133.4 $ 169.4
Accounts payable
40.4 39.4
Accrued payroll and related expenses
61.7 51.2
Accrued expenses
-- 311.6
Convertible notes, current
13.8 14.4
Operating lease liabilities, current
68.3 47.8
Other current liabilities
----------------------- -------------- -------------------- ----------------------- ---------- --------------------
317.6 633.8
Total current liabilities
----------------------- -------------- -------------------- ----------------------- ---------- --------------------
Convertible notes, non-current 2,502.4 2,500.0
Operating lease liabilities, non-current 47.3 47.7
Deferred tax liability 61.7 3.4
Other non-current liabilities 98.8 91.4
----------------------- -------------- -------------------- ----------------------- ---------- --------------------
3,027.8 3,276.3
Total liabilities
----------------------- -------------- -------------------- ----------------------- ---------- --------------------
Stockholders' equity:
Common stock, $0.001 par value, 990 authorized shares, 67.6 and 66.4 shares issued and outstanding as of March 30, 2024 and July 1, 2023, respectively 0.1 0.1
1,802.4 1,692.2
Additional paid-in capital
(634.6 ) (340.6 )
Accumulated deficit
8.8 4.1
Accumulated other comprehensive income
----------------------- -------------- -------------------- ----------------------- ---------- --------------------
1,176.7 1,355.8
Total stockholders' equity
----------------------- -------------- -------------------- ----------------------- ---------- --------------------
Use of Non-GAAP Financial Measures
In this press release, Lumentum provides investors with certain non-GAAP financial measures: gross profit, gross margin, research and development expense, selling, general and administrative expense, operating margin, income from operations, interest and other income (expense), net, income before income taxes, provision for income taxes, net income (loss), and net income (loss) per share on a non-GAAP basis, as well as the non-GAAP measures of EBITDA and Adjusted EBITDA. Lumentum believes this non-GAAP financial information provides additional insight into the Company's on-going business operations and results, as well as cash generation, and has therefore chosen to provide this information to investors for a more consistent basis of comparison and to help them evaluate the results of the Company's on-going operations and enable more meaningful period to period comparisons. In addition, the Company believes that providing certain of these measures allows investors to better understand the Company's operating performance and cash flows and, importantly, to evaluate the methodology and information used by management to monitor, manage, evaluate and measure the Company's business, results of operations, and cash flows. However, these measures may be different from non-GAAP measures used by other companies, limiting their usefulness for comparison purposes. The non-GAAP financial measures used in this press release should not be considered in isolation from measures of financial performance prepared in accordance with GAAP. Investors are cautioned that there are material limitations associated with the use of non-GAAP financial measures as an analytical tool. In particular, many of the adjustments to our GAAP financial measures reflect the exclusion of items that are recurring and will be reflected in our financial results for the foreseeable future. Further, these non-GAAP financial measures may not be comparable to similarly titled measurements reported by other companies.
Our non-GAAP measures used in this press release exclude (i) stock-based compensation, (ii) acquisition related stock-based compensation, (iii) acquisition related costs, (iv) amortization of acquired intangibles, (v) amortization of acquired inventory fair value adjustments, (vi) restructuring and related charges, (vii) foreign exchange (gains) losses, net, (viii) non-cash interest expense on convertible notes, (ix) gain on repurchase of convertible notes, (x) non-recurring expenses related to litigation matters, (xi) intangible assets write-off, (xii) integration related costs, (xiii) abnormal excess capacity, (xiv) foreign exchange gains and losses, (xv) non-GAAP income tax reconciling adjustments, and (xvi) other (gains) charges related to non-recurring activities.
We utilize a long-term projected non-GAAP tax rate to compute our non-GAAP income tax provision. The long-term projected non-GAAP tax rate is based on a multi-year projection of our estimated annual GAAP income tax forecast, adjusted to account for the tax effect of non-GAAP pretax adjustments as well as the effects of significant non-recurring and period specific tax items. Our non-GAAP tax provision for the fiscal third quarter of 2024 is 14.5%. The difference between our GAAP income tax provision and our non-GAAP income tax provision is presented as non-GAAP income tax reconciling adjustments.
A quantitative reconciliation between GAAP and non-GAAP financial data with respect to historical periods is included in the supplemental financial table attached to this press release.
LUMENTUM HOLDINGS INC.
RECONCILIATION OF GAAP MEASURES TO NON-GAAP MEASURES
(in millions, except per share data)
(unaudited)
Three Months Ended Nine Months Ended
---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- --------------------------------------------------------------------------------------------------------------------------------
March 30, 2024 December 30, 2023 April 1, 2023 March 30, 2024 April 1, 2023
------------------------------------------------------ ------------------------------------------------------ ------------------------------------------------------ ------------------------------------------------------ ------------------------------------------------------
Gross profit on GAAP basis $ 59.5 $ 64.0 $ 112.0 $ 200.2 $ 479.4
8.5 9.0 6.9 23.5 19.1
Stock-based compensation
22.3 21.5 18.7 61.8 66.4
Amortization of acquired intangibles
4.9 3.4 3.6 8.3 17.8
Amortization of acquired inventory fair value adjustments
6.4 10.1 6.7 19.9 9.5
Integration related costs
11.9 1.8 -- 13.7 --
Abnormal excess capacity (1)
5.8 9.9 8.4 22.3 35.2
Other charges, net (2)
-------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- --------------------
Gross profit on non-GAAP basis $ 119.3 $ 119.7 $ 156.3 $ 349.7 $ 627.4
==================== ============== ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ====================
Gross margin on non-GAAP basis 32.6 % 32.6 % 40.8 % 33.3 % 44.9 %
Research and development on GAAP basis $ 77.2 $ 78.3 $ 85.4 $ 229.0 233.9
(9.8 ) (10.0 ) (11.0 ) (30.1 ) (31.2 )
Stock-based compensation
(0.4 ) (0.4 ) -- (1.1 ) --
Amortization of acquired intangibles
-- (0.1 ) -- (0.4 ) --
Acquisition related costs
(0.4 ) 0.6 (0.5 ) (0.7 ) (1.3 )
Integration related costs (reversal)
-- -- (11.5 ) -- (11.5 )
Write-off of in-process research and development intangible assets
(0.4 ) (0.1 ) (0.3 ) (1.2 ) (2.6 )
Other charges, net
-------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- --------------------
Research and development on non-GAAP basis $ 66.2 $ 68.3 $ 62.1 $ 195.5 $ 187.3
==================== ============== ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ====================
Selling, general and administrative on GAAP basis $ 77.7 $ 85.1 $ 76.4 $ 235.8 $ 280.5
(13.3 ) (15.6 ) (15.2 ) (44.7 ) (54.1 )
Stock-based compensation
-- -- -- -- (11.9 )
Stock-based compensation - acquisition related
(19.4 ) (15.7 ) (11.3 ) (45.8 ) (31.9 )
Amortization of acquired intangibles
(0.5 ) (8.9 ) -- (13.1 ) (16.2 )
Acquisition related costs
(3.4 ) (2.1 ) (3.4 ) (9.1 ) (8.4 )
Integration related costs
-- -- -- -- (7.8 )
Litigation matters
(3.0 ) (4.4 ) (3.7 ) (7.5 ) (15.6 )
Other charges, net (2)
-------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- --------------------
Selling, general and administrative on non-GAAP basis $ 38.1 $ 38.4 $ 42.8 $ 115.6 $ 134.6
==================== ============== ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ====================
Loss from operations on GAAP basis $ (114.6 ) $ (105.2 ) $ (51.4 ) $ (300.6 ) $ (59.8 )
31.6 34.6 33.1 98.3 104.4
Stock-based compensation
-- -- -- -- 11.9
Stock-based compensation - acquisition related
42.1 37.6 30.0 108.7 98.3
Amortization of acquired intangibles
4.9 3.4 3.6 8.3 17.8
Amortization of acquired inventory fair value adjustments
0.5 9.0 -- 13.5 16.2
Acquisition related costs
10.2 11.6 10.6 29.7 19.2
Integration related costs
11.9 1.8 -- 13.7 --
Abnormal excess capacity (1)
19.2 5.8 1.6 36.0 24.8
Restructuring and related charges
-- -- 11.5 -- 11.5
Write-off of in-process research and development intangible assets
-- -- -- -- 7.8
Litigation matters
9.2 14.4 12.4 31.0 53.4
Other charges, net (2)
-------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- --------------------
Income from operations on non-GAAP basis $ 15.0 $ 13.0 $ 51.4 $ 38.6 $ 305.5
==================== ============== ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ====================
Operating margin on non-GAAP basis 4.1 % 3.5 % 13.4 % 3.7 % 21.9 %
Interest and other income, net on GAAP basis $ 7.2 $ 3.7 $ 2.7 $ 22.4 $ 2.8
(3.7 ) 3.8 0.5 0.5 (4.4 )
Foreign exchange (gains) losses, net
4.5 4.8 6.0 14.2 17.9
Non-cash interest expense on convertible notes and other income and expenses, net
-------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- --------------------
Interest and other income, net on non-GAAP basis $ 8.0 $ 12.3 $ 9.2 $ 37.1 $ 16.3
==================== ============== ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ====================
Loss before income taxes on GAAP basis $ (107.4 ) $ (101.5 ) $ (48.7 ) $ (278.2 ) $ (57.0 )
31.6 34.6 33.1 98.3 104.4
Stock-based compensation
-- -- -- -- 11.9
Stock-based compensation - acquisition related
0.5 9.0 -- 13.5 16.2
Acquisition related costs
10.2 11.6 10.6 29.7 19.2
Integration related costs
11.9 1.8 -- 13.7 --
Abnormal excess capacity (1)
42.1 37.6 30.0 108.7 98.3
Amortization of acquired intangibles
4.9 3.4 3.6 8.3 17.8
Amortization of acquired inventory fair value adjustments
19.2 5.8 1.6 36.0 24.8
Restructuring and related charges
-- -- -- -- 7.8
Litigation matters
-- -- 11.5 -- 11.5
Write-off of in-process research and development intangible assets
(3.7 ) 3.8 0.5 0.5 (4.4 )
Foreign exchange (gains) losses, net
4.5 4.8 6.0 14.2 17.9
Non-cash interest expense on convertible notes and other income and expenses, net
9.2 14.4 12.4 31.0 53.4
Other charges, net (2)
-------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- --------------------
Income before income taxes on non-GAAP basis $ 23.0 $ 25.3 $ 60.6 $ 75.7 $ 321.8
==================== ============== ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ====================
Income tax provision (benefit) on GAAP basis $ 19.6 $ (2.4 ) $ (9.4 ) $ 15.8 $ 14.4
(16.2 ) 6.0 18.2 (4.8 ) 32.3