| Schedule of Summarized Financial Information and Non-Cash Expenses by Reportable Segment |
Summarized financial information by reportable segment is as follows (in thousands): | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, | | | | | 2026 | | 2025 | | | | | | Net revenues | | | | | | | | | | Clear Aligner | | $ | 856,024 | | | $ | 796,843 | | | | | | | Systems and Services | | 184,063 | | | 182,419 | | | | | | | Total net revenues | | $ | 1,040,087 | | | $ | 979,262 | | | | | | Cost of net revenues1 | | | | | | | | | Clear Aligner | | $ | 243,155 | | | $ | 234,754 | | | | | | Systems and Services | | 60,345 | | | 64,400 | | | | | | Total cost of net revenues | | $ | 303,500 | | | $ | 299,154 | | | | | | | Gross profit | | | | | | | | | | Clear Aligner | | $ | 612,869 | | | $ | 562,089 | | | | | | | Systems and Services | | 123,718 | | | 118,019 | | | | | | | Total gross profit | | $ | 736,587 | | | $ | 680,108 | | | | | | Other Segment expenses | | | | | | | | | Clear Aligner | | $ | 305,070 | | | $ | 301,865 | | | | | | Systems and Services | | 57,642 | | | 59,556 | | | | | | Unallocated corporate expenses | | 231,920 | | | 187,587 | | | | | | Total operating expenses | | $ | 594,632 | | | $ | 549,008 | | | | | | Segment income from operations | | | | | | | | | | Clear Aligner | | $ | 307,799 | | | $ | 260,224 | | | | | | | Systems and Services | | 66,076 | | | 58,463 | | | | | | Total segment income from operations | | $ | 373,875 | | | $ | 318,687 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1 Management has identified Cost of net revenues as a significant expense for our Clear Aligner and Systems and Services reportable segments. The following table includes certain non-cash expenses for each reportable segment (in thousands): | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, | | | | | 2026 | | 2025 | | | | | | Stock-based compensation | | | | | | | | | | Clear Aligner | | $ | 5,949 | | | $ | 5,818 | | | | | | | Systems and Services | | 377 | | | 403 | | | | | | | Unallocated corporate expenses | | 34,598 | | | 38,776 | | | | | | | Total stock-based compensation | | $ | 40,924 | | | $ | 44,997 | | | | | | | Depreciation and amortization | | | | | | | | | Clear Aligner1 | | $ | 37,638 | | | $ | 18,904 | | | | | | Systems and Services | | 10,534 | | | 8,469 | | | | | | Unallocated corporate expenses | | 8,376 | | | 11,775 | | | | | | | Total depreciation and amortization | | $ | 56,548 | | | $ | 39,148 | | | | | | | | | | | | | | |
1 Includes $15.6 million of accelerated depreciation as disclosed in Note 1 “Summary of Significant Accounting Policies."
|
| Reconciliation of Segment Income from Operations to Net Income Before Income Taxes |
The following table reconciles total segment income from operations in the table above to net income before provision for income taxes (in thousands): | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, | | | | | 2026 | | 2025 | | | | | | Total segment income from operations | | $ | 373,875 | | | $ | 318,687 | | | | | | | Unallocated corporate expenses | | (231,920) | | | (187,587) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total income from operations | | 141,955 | | | 131,100 | | | | | | | Interest income | | 3,911 | | | 5,316 | | | | | | | Other income (expense), net | | 3,020 | | | 4,026 | | | | | | | | | | | | | | | | Net income before provision for income taxes | | $ | 148,886 | | | $ | 140,442 | | | | | |
|
| Schedule of Net Revenues and Long-Lived Assets by Geographic Area |
Net revenues are presented below by geographic area (in thousands): | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, | | | | | | 2026 | | 2025 | | | | | Net revenues 1: | | | | | | | | | | U.S. | | $ | 404,488 | | | $ | 423,318 | | | | | | | Switzerland | | 245,148 | | | 224,132 | | | | | | | Other International | | 390,451 | | | 331,812 | | | | | | | Total net revenues | | $ | 1,040,087 | | | $ | 979,262 | | | | | |
1 Net revenues are attributed to countries based on the location of where revenues are recognized by our legal entities.
Long-lived assets, which includes Property, plant and equipment, net and Operating lease right-of-use assets, net, are presented below by geographic area (in thousands): | | | | | | | | | | | | | | | | | | March 31, 2026 | | December 31, 2025 | Long-lived assets 1: | | | | | | Switzerland | | $ | 480,698 | | | $ | 493,584 | | | U.S. | | 197,753 | | | 200,343 | | | | | | | | | | | | | Other International | | 539,864 | | | 545,848 | | | Total long-lived assets | | $ | 1,218,315 | | | $ | 1,239,775 | |
1 Long-lived assets are attributed to countries based on the location of our entity that owns or leases the assets.
|