| 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 June 30, | | Six Months Ended June 30, | | | 2026 | | 2025 | | 2026 | | 2025 | | Net revenues | | | | | | | | | | Clear Aligner | | $ | 870,874 | | | $ | 804,617 | | | $ | 1,726,898 | | | $ | 1,601,460 | | | Systems and Services | | 185,318 | | | 207,832 | | | 369,381 | | | 390,251 | | | Total net revenues | | $ | 1,056,192 | | | $ | 1,012,449 | | | $ | 2,096,279 | | | $ | 1,991,711 | | Cost of net revenues1 | | | | | | | | | Clear Aligner | | $ | 249,370 | | | $ | 240,811 | | | $ | 492,525 | | | $ | 475,565 | | Systems and Services | | 49,392 | | | 63,521 | | | 109,737 | | | 127,921 | | Total cost of net revenues | | $ | 298,762 | | | $ | 304,332 | | | $ | 602,262 | | | $ | 603,486 | | | Gross profit | | | | | | | | | | Clear Aligner | | $ | 621,504 | | | $ | 563,806 | | | $ | 1,234,373 | | | $ | 1,125,895 | | | Systems and Services | | 135,926 | | | 144,311 | | | 259,644 | | | 262,330 | | | Total gross profit | | $ | 757,430 | | | $ | 708,117 | | | $ | 1,494,017 | | | $ | 1,388,225 | | Other Segment expenses | | | | | | | | | Clear Aligner | | $ | 296,031 | | | $ | 296,795 | | | $ | 601,101 | | | $ | 598,660 | | Systems and Services | | 58,274 | | | 58,574 | | | 115,916 | | | 118,130 | | Unallocated corporate expenses | | 249,112 | | | 189,715 | | | 481,032 | | | 377,302 | | Total operating expenses | | $ | 603,417 | | | $ | 545,084 | | | $ | 1,198,049 | | | $ | 1,094,092 | | Segment income from operations | | | | | | | | | | Clear Aligner | | $ | 325,473 | | | $ | 267,011 | | | $ | 633,272 | | | $ | 527,235 | | | Systems and Services | | 77,652 | | | 85,737 | | | 143,728 | | | 144,200 | | Total segment income from operations | | $ | 403,125 | | | $ | 352,748 | | | $ | 777,000 | | | $ | 671,435 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 June 30, | | Six Months Ended June 30, | | | 2026 | | 2025 | | 2026 | | 2025 | | Stock-based compensation | | | | | | | | | | Clear Aligner | | $ | 6,387 | | | $ | 6,065 | | | $ | 12,336 | | | $ | 11,883 | | | Systems and Services | | 406 | | | 403 | | | 783 | | | 806 | | | Unallocated corporate expenses | | 38,767 | | | 41,740 | | | 73,365 | | | 80,516 | | | Total stock-based compensation | | $ | 45,560 | | | $ | 48,208 | | | $ | 86,484 | | | $ | 93,205 | | | Depreciation and amortization | | | | | | | | | Clear Aligner1 | | $ | 21,782 | | | $ | 19,495 | | | $ | 59,420 | | | $ | 38,399 | | Systems and Services | | 10,572 | | | 9,302 | | | 21,106 | | | 17,771 | | Unallocated corporate expenses | | 7,777 | | | 11,779 | | | 16,153 | | | 23,554 | | | Total depreciation and amortization | | $ | 40,131 | | | $ | 40,576 | | | $ | 96,679 | | | $ | 79,724 | | | | | | | | | | |
1 Includes $15.6 million of accelerated depreciation for the six months ended June 30, 2026 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 June 30, | | Six Months Ended June 30, | | | 2026 | | 2025 | | 2026 | | 2025 | | Total segment income from operations | | $ | 403,125 | | | $ | 352,748 | | | $ | 777,000 | | | $ | 671,435 | | | Unallocated corporate expenses | | (249,112) | | | (189,715) | | | (481,032) | | | (377,302) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total income from operations | | 154,013 | | | 163,033 | | | 295,968 | | | 294,133 | | | Interest income | | 4,636 | | | 2,859 | | | 8,547 | | | 8,175 | | | Other income (expense), net | | (9,956) | | | 7,624 | | | (6,936) | | | 11,650 | | | | | | | | | | | | Net income before provision for income taxes | | $ | 148,693 | | | $ | 173,516 | | | $ | 297,579 | | | $ | 313,958 | |
|
| Schedule of Net Revenues and Long-Lived Assets by Geographic Area |
Net revenues are presented below by geographic area (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | 2026 | | 2025 | | 2026 | | 2025 | Net revenues 1: | | | | | | | | | | U.S. | | $ | 395,174 | | | $ | 422,801 | | | $ | 799,662 | | | $ | 846,119 | | | Switzerland | | 248,618 | | | 235,247 | | | 493,766 | | | 459,379 | | | Other International | | 412,400 | | | 354,401 | | | 802,851 | | | 686,213 | | | Total net revenues | | $ | 1,056,192 | | | $ | 1,012,449 | | | $ | 2,096,279 | | | $ | 1,991,711 | |
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): | | | | | | | | | | | | | | | | | June 30, 2026 | | December 31, 2025 | Long-lived assets 1: | | | | | | Switzerland | | $ | 481,493 | | | $ | 493,584 | | | U.S. | | 197,317 | | | 200,343 | | | | | | | | | | | | | Other International | | 550,815 | | | 545,848 | | | Total long-lived assets | | $ | 1,229,625 | | | $ | 1,239,775 | |
1 Long-lived assets are attributed to countries based on the location of our entity that owns or leases the assets.
|