Flex Corporate Strategy
Appendix: Reconciliation of GAAP to Non-GAAP Measures
FY19
FY20
FY21
FY22E**
($ in millions, except per share amounts)*
GAAP Operating Income
$476
$415
$795
$980
Intangible amortization
74
64
62
68
Stock-based compensation expense
76
71
79
93
Restructuring charges
113
216
101
15
Customer related asset impairments (recoveries)
87
106
(7)
(3)
Legal and other
46
26
1
7
Non-GAAP Operating Income
$872
$898
$1,031
$1,160
Non-GAAP Operating Margin***
3.3%
3.7%
4.3%
4.5%
GAAP Net income
$93
$88
$613
$931
Intangible amortization
74
64
62
68
Stock-based compensation expense
76
71
79
Restructuring Charges
113
216
101
93
15
Customer related asset impairments (recoveries)
87
106
(7)
(3)
Legal and other
46
26
1
7
Interest and other, net
110
93
(27)
(131)
Adjustments for taxes
4
(34).
(28)
(74)
Non-GAAP net income
$603
$632
$795
$906
Diluted earnings per share:
GAAP
Non-GAAP
Diluted shares used in computing per share amounts
*Amounts may not sum due to rounding.
** Based on mid-point of guidance for FY22
***We calculate our Non-GAAP operating margin as the fiscal year Non-GAAP operating income divided by fiscal year revenue.
63
$0.18
$0.17
$1.21
$1.14
$1.23
$1.57
$1.93
$1.88
530
512
506
483
flexView entire presentation