# EDGAR Filing Document

**Accession Number:** 0001030894
**File Stem:** 0001030894-25-000052
**Filing Date:** 2025-10
**Character Count:** 53260
**Document Hash:** 66a6d12eb11f8e624f3b96f34c0934c9
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001030894-25-000052.hdr.sgml**: 20251027

**ACCESSION NUMBER**: 0001030894-25-000052

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 13

**CONFORMED PERIOD OF REPORT**: 20251027

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20251027

**DATE AS OF CHANGE**: 20251027

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** CELESTICA INC
- **CENTRAL INDEX KEY:** 0001030894
- **STANDARD INDUSTRIAL CLASSIFICATION:** PRINTED CIRCUIT BOARDS [3672]
- **ORGANIZATION NAME:** 04 Manufacturing
- **EIN:** 980185558
- **STATE OF INCORPORATION:** A6
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-14832
- **FILM NUMBER:** 251420142

**BUSINESS ADDRESS:**
- **STREET 1:** 5140 YONGE STREET, SUITE 1900
- **CITY:** TORONTO
- **STATE:** A6
- **ZIP:** M2N 6L7
- **BUSINESS PHONE:** 416-448-5800

**MAIL ADDRESS:**
- **STREET 1:** 5140 YONGE STREET, SUITE 1900
- **CITY:** TORONTO
- **STATE:** A6
- **ZIP:** M2N 6L7

?xml version='1.0' encoding='ASCII'? cls-20251027

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

<u>________________________________________________</u>

**FORM 8-K**

<u>________________________________________________</u>

**CURRENT REPORT** 

**Pursuant to Section 13 or 15(d) of the**

**Securities Exchange Act of 1934**

**Date of Report (Date of earliest event reported): October 27, 2025**

<u>________________________________________________</u>

**Celestica Inc.**

**(Exact name of registrant as specified in its charter)**

<u>________________________________________________</u>

---

| | | |
|:---|:---|:---|
| **Ontario, Canada** | **001-14832** | **98-0185558** |
| **(State or other jurisdiction of incorporation)** | **(Commission File Number)** | **(IRS Employer Identification No.)** |

---

---

| | |
|:---|:---|
| **5140 Yonge Street, Suite 1900** | **M2N 6L7** |
| **Toronto, Ontario, Canada** | **(Zip Code)** |
| **(Address of principal executive officers)** | |

---

**(416) 448-2211**

**(Registrant's telephone number, including area code)**

**Not Applicable**

**(Former name or former address, if changed since last report)** 

<u>________________________________________________</u>

Check the appropriate box below if the Form 8-K 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: | Securities registered pursuant to Section 12(b) of the Act: | Securities registered pursuant to Section 12(b) of the Act: |
| **Title of each class** | **Trading** | **Name of each exchange on which registered** |
| Common Shares without par value | CLS | 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 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

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. ☐

------

**Item 2.02.&nbsp;&nbsp;&nbsp;&nbsp;Results of Operations and Financial Condition.**

On October 27, 2025, Celestica Inc. (the "Company") issued a press release and will hold a conference call on October 28, 2025 regarding its financial results for the quarter ended September 30, 2025. A copy of the press release is furnished as Exhibit 99.1 to this report.

The information furnished with this Item 2.02, including Exhibit 99.1, 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 of that section, nor shall it be deemed incorporated by reference into any other filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.

**Item 9.01.&nbsp;&nbsp;&nbsp;&nbsp;Financial Statements and Exhibits.**

---

| | |
|:---|:---|
| **Exhibit No.** | **Description** |
| 99.1 | [Press Release of the Company dated October 27, 2025](cls-20250930prcondensedfs.htm) |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |

---

------

**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.

---

| | | |
|:---|:---|:---|
| | **CELESTICA INC.** | **CELESTICA INC.** |
| Date: October 27, 2025 |  |  |
|  | By: | /s/ Douglas Parker |
|  |  | Name: Douglas Parker |
|  |  | Title: Chief Legal Officer and Corporate Secretary |

---

## Exhibit 99.1

**Exhibit 99.1**

**FOR IMMEDIATE RELEASE October 27, 2025**

(All amounts in U.S. dollars)

**CELESTICA ANNOUNCES THIRD QUARTER 2025 FINANCIAL RESULTS**

**AND WILL HOLD 2025 INVESTOR AND ANALYST DAY**

***Q3 2025 revenue and adjusted EPS\* above the high end of our guidance ranges;***

***Raising 2025 annual outlook***

TORONTO, Canada - Celestica Inc.<sup>1</sup> (NYSE: CLS) (TSX: CLS), a global leader in data center infrastructure and advanced technology solutions, today announced its financial results for the third quarter ended September 30, 2025 (Q3 2025).

**<u>Q3 2025 Highlights</u>**

• Revenue: $3.19 billion, increased 28% compared to $2.50 billion for third quarter of 2024 (Q3 2024).

• GAAP earnings from operations as a % of revenue: 10.2%, compared to 5.5% for Q3 2024.

• Adjusted operating margin (non-GAAP)\*: 7.6%, compared to 6.8% for Q3 2024.

• GAAP earnings per share<sup>2</sup> (EPS): $2.31, compared to $0.75 for Q3 2024.

• Adjusted EPS<sup>2</sup> (non-GAAP)\*: $1.58, compared to $1.04 for Q3 2024.

"We achieved very strong results in the third quarter, with revenue of $3.19 billion and non-GAAP adjusted EPS\* of $1.58, representing growth of 28% and 52%, respectively, each exceeding the high end of our guidance ranges. In the quarter we achieved strong adjusted operating margin\* of 7.6%, another high for the company, reflecting the continued strength of our execution." said Rob Mionis, President and CEO of Celestica.

"Driven by these strong results to date and a demand environment that continues to strengthen, we are pleased to increase our 2025 annual outlook. We now expect revenue to reach $12.2 billion, an increase from the prior $11.55 billion, and anticipate non-GAAP adjusted EPS\* of $5.90, up from our previous estimate of $5.50."

"Furthermore, we are announcing our 2026 annual outlook with revenue of $16.0 billion and non-GAAP adjusted EPS\* of $8.20, representing growth of 31% and 39% respectively. The demand outlook from our largest customers, who continue to make significant investments in AI data center infrastructure, remains strong, supporting our 2026 annual outlook with indications of these dynamics continuing into 2027."

<sup>1</sup> Celestica has two operating and reportable segments: Advanced Technology Solutions (ATS) (comprised of our Aerospace and Defense (A&D), Industrial, HealthTech, and Capital Equipment businesses), and Connectivity & Cloud Solutions (CCS) (consists of our Communications and Enterprise (servers and storage) end markets). Segment performance is evaluated based on segment revenue, segment income, and segment margin (segment income as a percentage of segment revenue). See note 3 to our September 30, 2025 unaudited interim condensed consolidated financial statements (Q3 2025 Interim Financial Statements) for further detail.

<sup>2</sup> Per share information included in this press release is based on diluted shares outstanding unless otherwise noted.

\* See Use of Non-GAAP Measures and Schedule 1 for, among other items, non-GAAP financial measures (and ratios) included in this press release, their definitions, uses, and a reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures. Non-GAAP measures in this press release are denoted with an asterisk (\*).

**<u>Fourth Quarter of 2025 (Q4 2025) Guidance</u>**

---

| | |
|:---|:---|
| | **Q4 2025 Guidance** |
| Revenue (in billions) | $3.325 to $3.575 |
| Adjusted operating margin (non-GAAP)\* | 7.6% at the mid-point of our<br>revenue and non-GAAP adjusted<br>EPS guidance ranges |
| Adjusted EPS (non-GAAP)\*<sup>(1)</sup> | $1.65 to $1.81 |

---

<sup>(1)&nbsp;&nbsp;&nbsp;&nbsp;</sup>Q4 2025 guidance excludes a negative $0.23 to $0.29 per share (pre-tax) aggregate impact on net earnings on a GAAP basis for employee stock-based compensation (SBC) expense, amortization of intangible assets (excluding computer software), and restructuring charges. Q4 2025 guidance assumes a non-GAAP adjusted effective tax rate\* of approximately 20%.

------

**<u>2025 Annual Outlook Update</u>**

• Revenue of $12.2 billion (previous outlook $11.55 billion) <sup>(1)</sup>

• Adjusted EPS (non-GAAP)\* of $5.90 (previous outlook $5.50) <sup>(1)</sup>

• Non-GAAP free cash flow\* of $425 million (previous outlook $400 million) <sup>(1)</sup>

Our previous adjusted operating margin (non-GAAP)\* outlook of 7.4% remains unchanged.

<sup>(1)&nbsp;&nbsp;&nbsp;&nbsp;</sup>The increase of our 2025 annual outlook is driven by our strong results in Q3 2025, as well as expected stronger customer demand for the fourth quarter of 2025.

**<u>2026 Annual Outlook</u>**

• Revenue of $16.0 billion

• Adjusted operating margin (non-GAAP)\* of 7.8%

• Adjusted EPS (non-GAAP)\* of $8.20

• Non-GAAP free cash flow\* of $500 million

Our Q4 2025 Guidance, 2025 Annual Outlook Update and 2026 Annual Outlook assume no material changes to tariffs or trade restrictions compared to what are in effect as of October 27, 2025 and no material changes from current macroeconomic trends and uncertainties. Substantially all tariffs paid by Celestica are expected to be recovered from our customers, and are not expected to materially impact our non-GAAP adjusted EBIAT\* or non-GAAP adjusted net earnings\* dollars.

\* See Use of Non-GAAP Measures and Schedule 1. For our Q4 2025 Guidance, 2025 Annual Outlook Update and 2026 Annual Outlook, we present certain forward-looking non-GAAP metrics. A reconciliation of such forward-looking non-GAAP measures to the most directly comparable GAAP measures on a forward-looking basis has not been provided because the items that we exclude from GAAP to calculate the comparable non-GAAP measure are dependent on future events that are not able to be reliably predicted by management and are not part of our routine operating activities. We are unable to provide such a reconciliation without unreasonable effort due to the uncertainty and inherent difficulty in predicting the occurrence, the financial impact and the periods in which the adjustments may be recognized. The occurrence, timing and amount of any of the items excluded from GAAP to calculate non-GAAP could significantly impact our GAAP results.

**<u>Summary of Selected Q3 2025 Results</u>**

---

| | | |
|:---|:---|:---|
| | **Q3 2025 Actual** | **Q3 2025 Guidance**<sup>(2)</sup> |
| Revenue (in billions) | $3.19 | $2.875 to $3.125 |
| GAAP earnings from operations as a % of revenue | 10.2% | N/A |
| GAAP EPS<sup>(1)</sup> | $2.31 | N/A |
| Adjusted operating margin (non-GAAP)\* | 7.6% | 7.4% at the mid-point of our<br>revenue and non-GAAP adjusted<br>EPS guidance ranges |
| Adjusted EPS (non-GAAP)\* | $1.58 | $1.37 to $1.53 |

---

CCS segment revenue: $2.41 billion, increased 43% compared to Q3 2024; CCS segment margin: 8.3% compared to 7.6% for Q3 2024. Hardware Platform Solutions revenue of approximately $1.4 billion increased 79% compared to Q3 2024.

ATS segment revenue: $0.78 billion, decreased 4% compared to Q3 2024; ATS segment margin: 5.5% compared to 4.9% for Q3 2024.

<sup>(1)&nbsp;&nbsp;&nbsp;&nbsp;</sup>GAAP EPS of $2.31 for Q3 2025 included an aggregate charge of $0.25 per share (pre-tax) for employee SBC expense, amortization of intangible assets (excluding computer software), and restructuring charges (Q3 2024 — $0.20 per share (pre-tax)). See the tables in Schedule 1 and note 11 to the Q3 2025 Interim Financial Statements for per-item charges. This aggregate charge was within our previously communicated Q3 2025 anticipated range of between $0.23 to $0.29 per share for these items.

GAAP EPS for Q3 2025 and the first nine months of 2025 (YTD 2025) also included a $0.98 and $1.65, respectively, per share (pre-tax) positive impact attributable to our total return swap agreement (Q3 2024 — $0.06 per share (pre-tax) negative impact; the first nine months of 2024 — $0.33 per share (pre-tax) positive impact). See note 9 to our Q3 2025 Interim Financial Statements.

 ii more...

------

<sup>(2)</sup> For Q3 2025, our revenue exceeded the high end of our guidance range due to higher than anticipated customer demand, particularly in our Communications end market. Our non-GAAP adjusted operating margin for Q3 2025 exceeded the mid-point of our revenue and non-GAAP adjusted EPS guidance ranges and our Q3 2025 adjusted EPS exceeded the high end of our guidance range, primarily driven by stronger than anticipated operating leverage in our Communications end market. Our GAAP effective tax rate for Q3 2025 was 14%. Our adjusted effective tax rate (non-GAAP) for Q3 2025 was 20%, higher than our anticipated estimate of approximately 19%, primarily due to jurisdiction profit mix.

**<u>Intention to launch New Normal Course Issuer Bid (NCIB)</u>**

We intend to file a notice of intention with the Toronto Stock Exchange (TSX) to commence a new NCIB in Q4 2025, after our current NCIB expires on October 31, 2025. If this notice is accepted by the TSX, we expect to be permitted to repurchase for cancellation, at our discretion during the twelve (12) months following such acceptance, up to 5% of the "public float" (calculated in accordance with TSX rules) of our issued and outstanding common shares. Purchases under the new NCIB, if accepted by the TSX, will be conducted in the open market or as otherwise permitted, subject to applicable terms and limitations, and will be made through the facilities of the TSX and the New York Stock Exchange. We believe that a new NCIB is in the best interests of Celestica and our shareholders.

**<u>Q3 2025 Financial Results Conference Call and 2025 Investor and Analyst Day</u>**

Management will host its Q3 2025 financial results conference call and 2025 Investor and Analyst Day on October 28, 2025. The conference call start time is 8:00 a.m. Eastern Daylight Time (EDT). The webcast can be accessed at www.celestica.com.

**<u>Use of Non-GAAP Measures</u>**

In addition to disclosing detailed operating results in accordance with GAAP, Celestica provides supplementary non-GAAP financial measures to consider in evaluating our operating performance. Management uses adjusted net earnings and other non-GAAP financial measures to assess operating performance, financial leverage and the effective use and allocation of resources; to provide more normalized period-to-period comparisons of operating results; to enhance investors' understanding of the core operating results of Celestica's business; and to set management incentive targets. We believe investors use both GAAP and non-GAAP financial measures to assess management's decisions associated with our priorities and capital allocation, as well as to analyze how our business operates in, or responds to, macroeconomic trends or other events that impact our core operations. See Schedule 1 below.

**<u>About Celestica</u>**

Celestica is a technology leader dedicated to driving customer success and market advancements. With deep expertise in design, engineering, manufacturing, supply chain, and platform solutions, Celestica enables critical data center infrastructure for AI, cloud, and hybrid cloud and advances technologies in high-growth markets. With a talented team and a strategic global network, Celestica helps its customers achieve competitive advantages. For more information on Celestica, visit www.celestica.com. Our securities filings can be accessed at www.sedarplus.ca and www.sec.gov.

The information contained on or accessible through www.celestica.com is not incorporated by reference into, and does not form part of, this release.

**<u>Cautionary Note Regarding Forward-looking Statements</u>**

*This press release contains forward-looking statements, including, without limitation, those related to: strengthening demand in our businesses, demand environment and customer forecasts, our anticipated financial and/or operational results, guidance and outlook, including statements under the headings "Q3 2025 Highlights," "Fourth Quarter of 2025 (Q4 2025) Guidance," "2025 Annual Outlook Update" and "2026 Annual Outlook," our intention to launch a new NCIB and its anticipated terms; developments related to new customer wins, program inclusions, timing of production ramps, deliveries and availabilities of certain key components, anticipated economic conditions, industry and market trends and projections, underlying market growth rates, customer demand, prospects and opportunities, and strategic initiatives. Such forward-looking statements may, without limitation, be preceded by, followed by, or include words such as "believes," "expects," "anticipates," "estimates," "intends," "plans," "continues," "project," "target," "outlook," "goal," "guidance," "potential," "possible," "contemplate," "seek," or similar expressions, or may employ such future or conditional verbs as "may," "might,"* 

 iii more...

------

*"will," "could," "should," or "would," or may otherwise be indicated as forward-looking statements by grammatical construction, phrasing or context. For those statements, we claim the protection of the safe harbor for forward-looking statements contained in the U.S. Private Securities Litigation Reform Act of 1995, where applicable, and for forward-looking information under applicable Canadian securities laws.*

*Forward-looking statements are provided to assist readers in understanding management's current expectations and plans relating to the future. Forward-looking statements reflect our current estimates, beliefs and assumptions, which are based on management's perception of historic trends, current conditions and expected future developments, as well as other factors it believes are appropriate in the circumstances, including certain assumptions about anticipated CCS and ATS revenue growth; anticipated demand levels across our businesses, including new programs; anticipated technology upgrade cycles; our ability to retain programs and customers; program and production ramps to occur as anticipated; continuing operating leverage and improving mix; the impact of anticipated market conditions on our businesses; the reliability of third party market forecasts and customer indications of future demands, including with respect to data center infrastructure; tax and interest rates; continued advancement and commercialization of AI technologies and cloud computing; supporting sustained high levels of capital expenditure investments by leading hyperscaler, AI, and data center customers; our ability to develop new capabilities; scaling of our operations to meet the anticipated growth in customer demand; the economy; our customers; our suppliers; no material changes to tariffs or trade restrictions compared to what are in effect as of October 27, 2025; that our customers will retain liability for and we will be able to recover substantially all costs from customers relating to product/component tariffs and countermeasures; no material changes in business activities resulting from current macroeconomic trends and uncertainties, including evolving global tariff and trade negotiations; our ability to achieve our strategic goals; the availability of capital resources for, and the permissibility under our credit facility of, repurchases of outstanding common shares under our current NCIB, acceptance of a new NCIB and compliance with applicable laws and regulations pertaining to NCIBs; as well as other market, financial and operational assumptions. Readers are cautioned that such information may not be appropriate for other purposes. Readers should not place undue reliance on such forward-looking information.*

*Forward-looking statements are not guarantees of future performance and are subject to risks that could cause actual results to differ materially from those expressed or implied in such forward-looking statements, including, among others, risks related to: customer and segment concentration; reduction in customer revenue; erosion in customer market competitiveness; changing revenue mix and margins; uncertain market, industry, political and economic conditions; customer requests to transfer manufacturing of products from one facility to another; changes to policies or legislation; operational challenges such as inventory management and materials and supply chain constraints; and program ramps; the cyclical nature and/or volatility of certain of our businesses; talent management and inefficient employee utilization; risks related to the expansion or consolidation of our operations; cash flow, revenue, and operating results, and tax and interest variability; technology and IT disruption; increasing legal, tax and regulatory complexity and uncertainty (including in relation to our or our customers' businesses); integrating and achieving the anticipated benefits from acquisitions; and the potential adverse impacts of events outside of our control.* 

*For more exhaustive information on the foregoing and other material risks, uncertainties and assumptions, readers should refer to our public filings at www.sedarplus.ca and www.sec.gov, including in our most recent Management's Discussion and Analysis of Financial Condition and Results of Operations, Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other documents filed with, or furnished to, the U.S. Securities and Exchange Commission, and the Canadian Securities Administrators, as applicable.* 

*Forward-looking statements speak only as of the date on which they are made, and we disclaim any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as expressly required by applicable law.* 

*All forward-looking statements attributable to us are expressly qualified by these cautionary statements.*

**<u>Contacts:</u>**

Celestica Global Communications &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Celestica Investor Relations

(416) 448-2200&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(416) 448-2211

<u>media@celestica.com</u>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<u>clsir@celestica.com</u>

 iv more...

------

**<u>Schedule 1</u>**

**<u>Supplementary Non-GAAP Financial Measures</u>**

The non-GAAP financial measures included in this press release are: adjusted gross profit, adjusted selling, general and administrative expenses (SG&A), adjusted operating earnings (or adjusted EBIAT), adjusted net earnings, and each of the foregoing measures as a percentage of revenue, adjusted EPS, adjusted return on invested capital (ROIC), free cash flow, adjusted tax expense and adjusted effective tax rate. Adjusted EBIAT, adjusted net earnings, adjusted ROIC, free cash flow, adjusted tax expense and adjusted effective tax rate are further described in the tables below. As used herein, "Q1," "Q2," "Q3," and "Q4" followed by a year refers to the first quarter, second quarter, third quarter and fourth quarter of such year, respectively.

We believe the non-GAAP financial measures herein enable investors to evaluate and compare our results from operations by excluding specific items that we do not consider to be reflective of our core operations, to evaluate cash resources that we generate from our business each period, to analyze operating results using the same measures our chief operating decision maker uses to measure performance, and to help compare our results with those of our competitors. In addition, management believes that the use of adjusted tax expense and adjusted effective tax rate provides additional transparency into the tax effects of our core operations, and are useful to management and investors for historical comparisons and forecasting. These non-GAAP financial measures reflect management's belief that the excluded items are not indicative of our core operations.

Non-GAAP financial measures do not have any standardized meaning prescribed by GAAP and therefore may not be directly comparable to similar measures presented by other companies. Non-GAAP financial measures are not measures of performance under GAAP and should not be considered in isolation or as a substitute for any GAAP financial measure. Reconciliations of the non-GAAP financial measures to the most directly comparable GAAP financial measures are below.

We do not provide reconciliations for our forward-looking non-GAAP financial measures, as we are unable to reasonably estimate the items that we exclude from GAAP to calculate comparable non-GAAP measures without unreasonable effort. This is due to the inherent difficulty of forecasting the timing or amount of various events that have not yet occurred, are out of our control and/or cannot be reasonably predicted, and that would impact the most directly comparable forward-looking GAAP financial measure. For these same reasons, we are unable to address the probable significance of the unavailable information. Forward-looking non-GAAP financial measures may vary materially from the corresponding GAAP financial measures.

Our non-GAAP financial measures are calculated by making the following adjustments (as applicable) to our GAAP financial measures:

*Employee SBC expense*, which represents the estimated fair value of stock options, restricted share units and performance share units granted to employees, is excluded because grant activities vary significantly from quarter-to-quarter in both quantity and fair value. We believe excluding this expense allows us to compare core operating results with those of our competitors, who also generally exclude employee SBC expense in assessing operating performance, and may have different granting patterns, equity awards and valuation assumptions.

*Total return swap fair value adjustments (TRS FVAs)* represent mark-to-market adjustments to our TRS Agreement, as the TRS Agreement is re-measured at fair value at each quarter end. We exclude the impact of these non-cash fair value adjustments (which reflect fluctuations in the market price of our common shares recorded in cost of sales or SG&A) from period to period as such fluctuations do not represent our ongoing operating performance. In addition, we believe that excluding these non-cash adjustments permits a helpful comparison of our core operating results to our competitors.

*Transitional hedge reclassifications and adjustments related to foreign currency forward exchange contracts (FCC Transitional ADJ)* were specifically driven by our transition from IFRS to GAAP. For the purpose of determining our non-GAAP measures, FCC Transitional ADJ were made to cost of sales and SG&A. Our foreign currency forward exchange contracts that we entered prior to 2024 were accounted for as either cash flow hedges (qualified for hedge accounting) or economic hedges under IFRS. However, those contracts were not accounted for as such under GAAP until January 1, 2024, resulting in FCC Transitional ADJ. Had we been able to designate those foreign currency forward exchange contracts under GAAP from their inception, they would have qualified as cash flow or economic hedges under GAAP, and no FCC Transitional ADJ would have

 v more...

------

been required under GAAP. FCC Transitional ADJ do not reflect the on-going operational impacts of our hedging activities and are excluded in assessing operating performance.

*Amortization of intangible assets (excluding computer software)* consist of non-cash charges for intangible assets that are impacted by the timing and magnitude of acquired businesses. Amortization of intangible assets varies among our competitors, and we believe that excluding these charges permits a helpful comparison of core operating results to our competitors who also generally exclude amortization charges in assessing operating performance.

*Restructuring and Other Charges (Recoveries)* consist of, when applicable: Restructuring Charges (Recoveries) (defined below); Transition Costs (Recoveries) (defined below); consulting, transaction and integration costs related to potential and completed acquisitions; legal settlements (recoveries); and commencing in Q2 2023, related costs pertaining to our transition as a U.S. domestic filer. We exclude these charges and recoveries because we believe that they are not directly related to ongoing operating results and do not reflect our expected future operating expenses after completion of the relevant actions. Our competitors may record similar items at different times, and we believe these exclusions permit a helpful comparison of our core operating results with those of our competitors who also generally exclude these items in assessing operating performance.

*Restructuring Charges (Recoveries)*, consist of costs or recoveries relating to: employee severance, site closings and consolidations, accelerated depreciation of owned property and equipment which are no longer used and are available for sale, and reductions in infrastructure.

*Transition Costs (Recoveries)* consist of costs and recoveries in connection with: (i) the transfer of manufacturing lines from closed sites to other sites within our global network; (ii) the sale of real properties unrelated to restructuring actions; and (iii) specified charges or recoveries related to the Purchaser Lease (defined below). Transition Costs consist of direct relocation and duplicate costs (such as rent expense, utility costs, depreciation charges, and personnel costs) incurred during the transition periods, as well as cease-use and other costs incurred in connection with idle or vacated portions of the relevant premises that we would not have incurred but for these relocations, transfers and dispositions. As part of our 2019 Toronto real property sale, we entered into a related 10-year lease for our then-anticipated headquarters (Purchaser Lease). In November 2022, we extended the lease (on a long-term basis) on our current corporate headquarters due to several Purchaser Lease commencement date delays. In Q3 2023 and Q2 2025, we executed sublease agreements for the leased space under the Purchaser Lease. We record charges related to the sublet of the Purchaser Lease (which commenced in June 2024) as Transition Costs. We believe that excluding Transition Costs and Recoveries permits a helpful comparison of our core operating results from period-to-period, as they do not reflect our ongoing operations once these specified events are complete.

*Miscellaneous Expense (Income)* consists primarily of: (i) certain net periodic benefit costs (credits) related to our pension and post-employment benefit plans consisting of interest costs and expected returns on pension balances, and amortization of actuarial gains or losses; and (ii) gains or losses related to foreign currency forward exchange contracts and interest rate swaps that we entered into prior to 2024. Those derivative instruments were accounted for as either cash flow hedges (qualifying for hedge accounting) or economic hedges under IFRS. However, those contracts were not accounted for as such under GAAP until January 1, 2024. Certain gains and losses related to those contracts were recorded in Miscellaneous Expense (Income). See FCC Transitional ADJ above. We exclude such items because we believe they are not directly related to our ongoing operating results.

Tax effects of the non-core items, which include our non-GAAP adjustments above, are excluded from GAAP tax expense to calculate adjusted tax expense (non-GAAP), as we do not believe these costs or recoveries reflect our core operating performance and vary significantly among our competitors who also generally exclude such items in assessing operating performance.

Our non-GAAP financial measures include the following:

*Adjusted operating earnings (Adjusted EBIAT)* is defined as GAAP earnings from operations excluding the impact of Employee SBC expense, TRS FVAs, FCC Transitional ADJ, Amortization of intangible assets (excluding computer software), and Restructuring and Other Charges (Recoveries). Adjusted operating margin

 vi more...

------

is adjusted operating earnings as a percentage of GAAP revenue. Management uses adjusted operating earnings (adjusted EBIAT) as a measure to assess performance related to our core operations.

*Adjusted net earnings* is defined as GAAP net earnings excluding the impact of Employee SBC expense, TRS FVAs, FCC Transitional ADJ, amortization of intangible assets (excluding computer software), Restructuring and Other Charges (Recoveries), Miscellaneous Expense (Income) and adjustment for taxes. Adjusted EPS is calculated by dividing adjusted net earnings by the number of diluted weighted average shares outstanding. Management uses adjusted net earnings as a measure to assess performance related to our core operations.

*Free cash flow* is defined as cash provided by (used in) operations less the purchase of property, plant and equipment (net of proceeds from the sale of certain surplus equipment and property, when applicable). Free cash flow does not represent residual cash flow available to Celestica for discretionary expenditures. Management uses free cash flow as a measure, in addition to GAAP cash provided by (used in) operations, to assess our operational cash flow performance. We believe free cash flow provides another level of transparency to our ability to generate cash from normal business operations.

*Adjusted ROIC* is calculated by dividing annualized adjusted EBIAT by average net invested capital for the period. Net invested capital (calculated in the tables below) is derived from GAAP financial measures, and is defined as total assets less: cash, right-of-use (ROU) assets (operating and finance leases), accounts payable, accrued and other current liabilities and provisions (excluding finance and operating lease liabilities) and income taxes payable. Management uses adjusted ROIC as a measure to assess the effectiveness of the invested capital we employ to build products or provide services to our customers, by quantifying how well we generate earnings relative to the capital we have invested in our business.

The following table (which is unaudited) sets forth, for the periods indicated, the various non-GAAP financial measures discussed above, and a reconciliation of such non-GAAP financial measures to the most directly comparable financial measures determined under GAAP (in millions, except percentages and per share amounts):

 vii more...

------

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Three months ended September 30** | **Three months ended September 30** | **Three months ended September 30** | **Three months ended September 30** | **Nine months ended September 30** | **Nine months ended September 30** | **Nine months ended September 30** | **Nine months ended September 30** |
| | **2025** | **2025** | **2024** | **2024** | **2025** | **2025** | **2024** | **2024** |
| | | % of revenue | | % of revenue | | % of revenue | | % of revenue |
| **GAAP revenue** | $3194 |  | $2499.5 |  | $8736 |  | $7100.3 |  |
| **GAAP gross profit** | $416.1 | 13.0% | $260.6 | 10.4% | $1061 | 12.1% | $736.5 | 10.4% |
| &nbsp;&nbsp;&nbsp;Employee SBC expense | 6.8 |  | 5.6 |  | 24.2 |  | 20.2 |  |
| &nbsp;&nbsp;TRS FVAs: losses (gains) | (48.5) |  | 2.7 |  | (81.6) |  | (17.2) |  |
| &nbsp;&nbsp;&nbsp;FCC Transitional ADJ |  |  | (0.3) |  |  |  | (0.3) |  |
| **Adjusted gross profit (non-GAAP)** | $374.4 | 11.7% | $268.6 | 10.7% | $1003.6 | 11.5% | $739.2 | 10.4% |
| **GAAP SG&A** | $38.4 | 1.2% | $91.8 | 3.7% | $189.8 | 2.2% | $235.9 | 3.3% |
| &nbsp;&nbsp;&nbsp;Employee SBC expense | (8.8) |  | (7.1) |  | (32.6) |  | (27.1) |  |
| &nbsp;&nbsp;TRS FVAs: gains (losses) | 64.8 |  | (5.0) |  | 110.0 |  | 22.3 |  |
| &nbsp;&nbsp;&nbsp;FCC Transitional ADJ |  |  | 0.2 |  |  |  | 1.4 |  |
| **Adjusted SG&A (non-GAAP)** | $94.4 | 3.0% | $79.9 | 3.2% | $267.2 | 3.1% | $232.5 | 3.3% |
| **GAAP earnings from operations** | $325 | 10.2% | $138 | 5.5% | $726.3 | 8.3% | $396.7 | 5.6% |
| &nbsp;&nbsp;&nbsp;Employee SBC expense | 15.6 |  | 12.7 |  | 56.8 |  | 47.3 |  |
| &nbsp;&nbsp;TRS FVAs: losses (gains) | (113.3) |  | 7.7 |  | (191.6) |  | (39.5) |  |
| &nbsp;&nbsp;&nbsp;FCC Transitional ADJ |  |  | (0.5) |  |  |  | (1.7) |  |
| &nbsp;&nbsp;&nbsp;Amortization of intangible assets (excluding computer software) | 10.0 |  | 9.9 |  | 29.9 |  | 28.9 |  |
| &nbsp;&nbsp;&nbsp;Restructuring and other charges, net of recoveries | 4.9 |  | 1.0 |  | 23.3 |  | 17.3 |  |
| **Adjusted operating earnings (adjusted EBIAT) (non-GAAP)** | $242.2 | 7.6% | $168.8 | 6.8% | $644.7 | 7.4% | $449.0 | 6.3% |
| **GAAP net earnings** | $267.8 | 8.4% | $89.5 | 3.6% | $565 | 6.5% | $276.3 | 3.9% |
| &nbsp;&nbsp;&nbsp;Employee SBC expense | 15.6 |  | 12.7 |  | 56.8 |  | 47.3 |  |
| &nbsp;&nbsp;TRS FVAs: losses (gains) | (113.3) |  | 7.7 |  | (191.6) |  | (39.5) |  |
| &nbsp;&nbsp;&nbsp;FCC Transitional ADJ |  |  | (0.5) |  |  |  | (1.7) |  |
| &nbsp;&nbsp;&nbsp;Amortization of intangible assets (excluding computer software) | 10.0 |  | 9.9 |  | 29.9 |  | 28.9 |  |
| &nbsp;&nbsp;&nbsp;Restructuring and other charges, net of recoveries | 4.9 |  | 1.0 |  | 23.3 |  | 17.3 |  |
| &nbsp;&nbsp;&nbsp;Miscellaneous Expense | 1.3 |  | 2.8 |  | 4.4 |  | 13.8 |  |
| &nbsp;&nbsp;Adjustments for taxes<sup>(1)</sup> | (3.2) |  | 0.7 |  | (3.4) |  | (11.8) |  |
| **Adjusted net earnings (non-GAAP)** | $183.1 | 5.7% | $123.8 | 5.0% | $484.4 | 5.5% | $330.6 | 4.7% |
| **Diluted EPS** |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Weighted average # of shares (in millions) | 115.9 |  | 118.9 |  | 116.2 |  | 119.1 |  |
| &nbsp;&nbsp;GAAP EPS | $2.31 |  | $0.75 |  | $4.86 |  | $2.32 |  |
| &nbsp;&nbsp;Adjusted EPS (non-GAAP) | $1.58 |  | $1.04 |  | $4.17 |  | $2.78 |  |
| &nbsp;&nbsp;&nbsp;# of shares outstanding at period end (in millions) | 115.0 |  | 116.4 |  | 115.0 |  | 116.4 |  |
| **GAAP cash provided by operations** | $126.2 |  | $122.8 |  | $408.9 |  | $330.5 |  |
| &nbsp;&nbsp;&nbsp;Purchase of property, plant and equipment, net of sales proceeds | (37.3) |  | (46.0) |  | (106.5) |  | (120.4) |  |
| **Free cash flow (non-GAAP)** | $88.9 |  | $76.8 |  | $302.4 |  | $210.1 |  |
| **GAAP ROIC %** | 50.4% |  | 23.7% |  | 39.0% |  | 23.4% |  |
| **Adjusted ROIC % (non-GAAP)** | 37.5% |  | 29.0% |  | 34.6% |  | 26.5% |  |

---

(1)&nbsp;&nbsp;&nbsp;&nbsp;The adjustments for taxes represent the tax effects (reflecting applicable effective tax rates) of the non-core items, which include our non-GAAP adjustments above.

 viii more...

------

Our GAAP effective tax rate is determined by dividing (i) GAAP tax expense by (ii) earnings from operations minus finance costs and Miscellaneous Expense (Income) recorded on our statement of operations; our adjusted effective tax rate (non-GAAP) is determined by dividing (i) adjusted tax expense (non-GAAP) by (ii) adjusted operating earnings (non-GAAP) minus finance costs. The following table sets forth, for the periods indicated, our calculation of GAAP effective tax rate and adjusted effective tax rate (non-GAAP):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three months ended** | **Three months ended** | **Nine months ended** | **Nine months ended** |
| | **September 30** | **September 30** | **September 30** | **September 30** |
| | **2025** | **2024** | **2025** | **2024** |
| GAAP tax expense | $43.1 | $34.5 | $116.9 | $66.4 |
| Earnings from operations | $325.0 | $138.0 | $726.3 | $396.7 |
| &nbsp;&nbsp;Finance costs | (12.8) | (11.2) | (40.0) | (40.2) |
| &nbsp;&nbsp;Miscellaneous Expense | (1.3) | (2.8) | (4.4) | (13.8) |
|  | $310.9 | $124.0 | $681.9 | $342.7 |
| GAAP effective tax rate | 14% | 28% | 17% | 19% |
| Adjusted tax expense (non-GAAP) | $46.3 | $33.8 | $120.3 | $78.2 |
| Adjusted operating earnings (non-GAAP) | $242.2 | $168.8 | $644.7 | $449.0 |
| &nbsp;&nbsp;Finance costs | (12.8) | (11.2) | (40.0) | (40.2) |
|  | $229.4 | $157.6 | $604.7 | $408.8 |
| Adjusted effective tax rate (non-GAAP) | 20% | 21% | 20% | 19% |

---

The following table sets forth, for the periods indicated, our calculation of GAAP ROIC % and adjusted ROIC % (non-GAAP) (in millions, except GAAP ROIC % and adjusted ROIC % (non-GAAP)):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three months ended** | **Three months ended** | **Nine months ended** | **Nine months ended** |
| | **September 30** | **September 30** | **September 30** | **September 30** |
| | **2025** | **2024** | **2025** | **2024** |
| GAAP earnings from operations | $325.0 | $138.0 | $726.3 | $396.7 |
| Multiplier to annualize earnings | 4 | 4 | 1.333 | 1.333 |
| Annualized GAAP earnings from operations | $1300.0 | $552.0 | $968.2 | $528.8 |
| Average net invested capital for the period\* | $2581.6 | $2325.5 | $2482.8 | $2261.8 |
| GAAP ROIC % | 50.4% | 23.7% | 39.0% | 23.4% |
|  | **Three months ended** | **Three months ended** | **Nine months ended** | **Nine months ended** |
|  | **September 30** | **September 30** | **September 30** | **September 30** |
|  | **2025** | **2024** | **2025** | **2024** |
| Adjusted operating earnings (adjusted EBIAT) (non-GAAP) | $242.2 | $168.8 | $644.7 | $449.0 |
| Multiplier to annualize earnings | 4 | 4 | 1.333 | 1.333 |
| Annualized adjusted EBIAT (non-GAAP) | $968.8 | $675.2 | $859.4 | $598.5 |
| Average net invested capital for the period\* | $2581.6 | $2325.5 | $2482.8 | $2261.8 |
| Adjusted ROIC % (non-GAAP) | 37.5% | 29.0% | 34.6% | 26.5% |

---

 ix more...

------

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **September 30<br>2025** | **June 30<br>2025** | **March 31<br>2025** | **December 31<br>2024** |
| Net invested capital consists of: |  |  |  |  |
| Total assets | $6606.7 | $6241.1 | $5834.9 | $5988.2 |
| Less: cash | 305.9 | 313.8 | 303.0 | 423.3 |
| Less: ROU assets (operating and finance leases) | 178.9 | 174.9 | 178.6 | 180.8 |
| Less: accounts payable, accrued and other current liabilities and provisions (excluding finance and operating lease liabilities) and income taxes payable | 3445.4 | 3265.7 | 3000.3 | 2969.2 |
| Net invested capital at period end\* | $2676.5 | $2486.7 | $2353.0 | $2414.9 |
|  | **September 30<br>2024** | **June 30<br>2024** | **March 31<br>2024** | **December 31<br>2023** |
| Net invested capital consists of: |  |  |  |  |
| Total assets | $5924.8 | $5872.8 | $5711.5 | $5890.5 |
| Less: cash | 398.5 | 434.0 | 308.1 | 370.4 |
| Less: ROU assets (operating and finance leases) | 186.3 | 200.1 | 196.1 | 170.0 |
| Less: accounts payable, accrued and other current liabilities and provisions (excluding finance and operating lease liabilities) and income taxes payable | 2981.6 | 2946.2 | 2992.6 | 3168.4 |
| Net invested capital at period end\* | $2358.4 | $2292.5 | $2214.7 | $2181.7 |

---

\* We use a two-point average to calculate average net invested capital for the quarter and a four-point average to calculate average net invested capital for the nine-month period. Average net invested capital for Q3 2025 is the average of net invested capital as of September 30, 2025 and June 30, 2025 and average net invested capital for YTD 2025 is the average of net invested capital as of September 30, 2025, June 30, 2025, March 31, 2025 and December 31, 2024.

 x more...

------

**CELESTICA INC.** 

**CONDENSED CONSOLIDATED BALANCE SHEETS**

**(in millions of U.S. dollars)**

**(unaudited)**

---

| | | |
|:---|:---|:---|
| | **September 30<br>2025** | **December 31<br>2024** |
| **Assets** | | |
| &nbsp;&nbsp;Current assets: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $305.9 | $423.3 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable, net | 2439.3 | 2069.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventories | 2046.7 | 1760.6 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other current assets | 350.9 | 259.3 |
| &nbsp;&nbsp;Total current assets | 5142.8 | 4512.2 |
| &nbsp;&nbsp;Property, plant and equipment, net | 551.9 | 537.2 |
| &nbsp;&nbsp;Operating lease right-of-use assets | 124.5 | 124.4 |
| &nbsp;&nbsp;Goodwill | 340.7 | 340.5 |
| &nbsp;&nbsp;Intangible assets, net | 275.4 | 308.0 |
| &nbsp;&nbsp;Deferred income taxes | 99.5 | 87.7 |
| &nbsp;&nbsp;Other non-current assets | 71.9 | 78.2 |
| **Total assets** | $6606.7 | $5988.2 |
| **Liabilities and Equity** |  |  |
| &nbsp;&nbsp;Current liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion of borrowings under credit facility and finance lease obligations | $27.4 | $26.5 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | 1679.8 | 1294.8 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued and other current liabilities and provisions | 1673.2 | 1606.6 |
| &nbsp;&nbsp;&nbsp;&nbsp;Income taxes payable | 121.9 | 93.5 |
| &nbsp;&nbsp;Total current liabilities | 3502.3 | 3021.4 |
| &nbsp;&nbsp;Long-term portion of borrowings under credit facility and finance lease obligations | 756.7 | 770.2 |
| &nbsp;&nbsp;Pension and non-pension post-employment benefit obligations | 94.1 | 83.8 |
| &nbsp;&nbsp;Other non-current liabilities and provisions | 179.9 | 167.4 |
| &nbsp;&nbsp;Deferred income taxes | 45.1 | 49.4 |
| &nbsp;&nbsp;Total liabilities | 4578.1 | 4092.2 |
| &nbsp;&nbsp;Equity: |  |  |
| &nbsp;&nbsp;Total equity | 2028.6 | 1896.0 |
| **Total liabilities and equity** | $6606.7 | $5988.2 |

---

 1 more...

------

**CELESTICA INC.** 

**CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS**

**(in millions of U.S. dollars, except per share amounts)**

**(unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three months ended** | **Three months ended** | **Nine months ended** | **Nine months ended** |
| | **September 30** | **September 30** | **September 30** | **September 30** |
|  | **2025** | **2024** | **2025** | **2024** |
| Revenue | $3194 | $2499.5 | $8736 | $7100.3 |
| Cost of sales | 2777.9 | 2238.9 | 7675.0 | 6363.8 |
| Gross profit | 416.1 | 260.6 | 1061.0 | 736.5 |
| Selling, general and administrative expenses | 38.4 | 91.8 | 189.8 | 235.9 |
| Research and development | 36.4 | 18.7 | 88.0 | 54.6 |
| Amortization of intangible assets | 11.4 | 11.1 | 33.6 | 32.0 |
| Restructuring and other charges, net of recoveries | 4.9 | 1.0 | 23.3 | 17.3 |
| Earnings from operations | 325.0 | 138.0 | 726.3 | 396.7 |
| Finance costs | 12.8 | 11.2 | 40.0 | 40.2 |
| Miscellaneous expense | 1.3 | 2.8 | 4.4 | 13.8 |
| Earnings before income taxes | 310.9 | 124.0 | 681.9 | 342.7 |
| Income tax expense (recovery) |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Current | 44.2 | 39.1 | 133.0 | 88.4 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred | (1.1) | (4.6) | (16.1) | (22.0) |
|  | 43.1 | 34.5 | 116.9 | 66.4 |
| Net earnings | $267.8 | $89.5 | $565.0 | $276.3 |
| Earnings per share: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | $2.33 | $0.76 | $4.90 | $2.33 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | $2.31 | $0.75 | $4.86 | $2.32 |
| Weighted-average shares used in computing per share amounts (in millions): |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | 115.0 | 118.2 | 115.4 | 118.7 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | 115.9 | 118.9 | 116.2 | 119.1 |

---

 2 more...

------

**CELESTICA INC.**

**CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS**

**(in millions of U.S. dollars)**

**(unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three months ended** | **Three months ended** | **Nine months ended** | **Nine months ended** |
| | **September 30** | **September 30** | **September 30** | **September 30** |
| **Cash provided by (used in):** | **2025** | **2024** | **2025** | **2024** |
| **Operating activities:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net earnings | $267.8 | $89.5 | $565.0 | $276.3 |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjustments to reconcile net earnings to net cash flows from operating activities: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 40.3 | 39.3 | 123.0 | 111.9 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation (SBC) | 15.6 | 12.7 | 56.8 | 47.3 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total return swap (TRS) fair value adjustments | (113.3) | 7.7 | (191.6) | (39.5) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Restructuring and other charges | 2.5 | 0.4 | 2.9 | 5.9 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Unrealized losses on hedge derivatives | 1.1 | 2.0 | 3.7 | 11.1 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred income taxes | (1.1) | (4.6) | (16.1) | (22.0) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | 5.7 | (1.8) | 24.1 | (4.8) |
| &nbsp;&nbsp;&nbsp;&nbsp;Changes in non-cash working capital items: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable | (151.5) | (111.7) | (370.3) | (209.4) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventories | (128.6) | 23.4 | (286.1) | 283.8 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other current assets | (0.9) | 37.7 | (7.3) | 37.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable, accrued and other current liabilities, provisions and income taxes payable | 188.6 | 28.2 | 504.8 | (167.1) |
| Net cash provided by operating activities | 126.2 | 122.8 | 408.9 | 330.5 |
| **Investing activities:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Cash paid for business acquisition, net of cash acquired |  |  |  | (36.1) |
| &nbsp;&nbsp;&nbsp;Purchase of property, plant and equipment | (37.3) | (46.0) | (106.5) | (123.3) |
| &nbsp;&nbsp;&nbsp;Proceeds from sale of assets |  |  |  | 2.9 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other |  | (5.0) | (2.5) | (5.0) |
| Net cash used in investing activities | (37.3) | (51.0) | (109.0) | (161.5) |
| **Financing activities:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Borrowings under revolving loans |  | 20.0 | 500.0 | 485.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;Repayments under revolving loans | (90.0) | (20.0) | (500.0) | (485.0) |
| &nbsp;&nbsp;&nbsp;Borrowings under term loans |  |  |  | 750.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;Repayments under term loans | (4.4) | (4.4) | (13.1) | (613.3) |
| &nbsp;&nbsp;&nbsp;&nbsp;Principal payments of finance leases | (2.4) | (2.3) | (7.6) | (7.1) |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from issuance of capital stock |  |  | 0.3 | 3.9 |
| &nbsp;&nbsp;&nbsp;&nbsp;Repurchase of capital stock for cancellation |  | (100.0) | (117.7) | (126.5) |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchase of treasury stock for SBC plans |  |  | (221.6) | (101.6) |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from TRS settlement |  |  | 98.6 | 32.3 |
| &nbsp;&nbsp;&nbsp;&nbsp;SBC cash settlement |  |  | (156.0) | (69.0) |
| &nbsp;&nbsp;&nbsp;Debt issuance costs paid |  | (0.6) | (0.2) | (9.6) |
| Net cash used in financing activities | (96.8) | (107.3) | (417.3) | (140.9) |
| Net increase (decrease) in cash and cash equivalents | (7.9) | (35.5) | (117.4) | 28.1 |
| Cash and cash equivalents, beginning of period | 313.8 | 434.0 | 423.3 | 370.4 |
| Cash and cash equivalents, end of period | $305.9 | $398.5 | $305.9 | $398.5 |
| **Supplemental disclosure information:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest paid | $13.4 | $12.1 | $40.7 | $40.6 |
| &nbsp;&nbsp;&nbsp;Net income taxes paid | $45.7 | $33.2 | $101.9 | $71.9 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-cash investing activity: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Unpaid purchases of property, plant and equipment at end of period | $24.4 | $35.1 | $24.4 | $35.1 |

---

 3

------