• | Revenue of $2.58 billion. |
• | U.S. GAAP gross margin of 45.7%, U.S. GAAP operating income as a percentage of revenue of 26.6%, and U.S. GAAP diluted EPS of $3.43. |
• | Non-GAAP gross margin of 45.7%, non-GAAP operating income as a percentage of revenue of 27.1%, and non-GAAP diluted EPS of $4.01. |
U.S. GAAP | ||||||||||
December 2019 | September 2019 | Change Q/Q | ||||||||
Revenue | $ | 2,583,501 | $ | 2,165,746 | + 19% | |||||
Gross margin as percentage of revenue | 45.7 | % | 45.3 | % | + 40 bps | |||||
Operating income as percentage of revenue | 26.6 | % | 24.8 | % | + 180 bps | |||||
Diluted EPS | $ | 3.43 | $ | 3.09 | + 11% | |||||
Non-GAAP | ||||||||||
December 2019 | September 2019 | Change Q/Q | ||||||||
Revenue | $ | 2,583,501 | $ | 2,165,746 | + 19% | |||||
Gross margin as percentage of revenue | 45.7 | % | 45.4 | % | + 30 bps | |||||
Operating income as percentage of revenue | 27.1 | % | 25.5 | % | + 160 bps | |||||
Diluted EPS | $ | 4.01 | $ | 3.18 | + 26% | |||||
Region | Revenue |
China | 29% |
Taiwan | 26% |
Korea | 18% |
United States | 9% |
Japan | 8% |
Southeast Asia | 7% |
Europe | 3% |
U.S. GAAP | Reconciling Items | Non-GAAP | ||||||||||
Revenue | $2.8 Billion | +/- | $200 Million | — | $2.8 Billion | +/- | $200 Million | |||||
Gross margin as a percentage of revenue | 46.4% | +/- | 1% | $ | 2 | Million | 46.5% | +/- | 1% | |||
Operating income as a percentage of revenue | 27.5% | +/- | 1% | $ | 14 | Million | 28.0% | +/- | 1% | |||
Net income per diluted share | $4.46 | +/- | $0.40 | $ | 13 | Million | $4.55 | +/- | $0.40 | |||
Diluted share count | 149 Million | — | 149 Million | |||||||||
• | Gross margin as a percentage of revenue - amortization related to intangible assets acquired through business combinations, $2 million. |
• | Operating income as a percentage of revenue - amortization related to intangible assets acquired through business combinations, $14 million. |
• | Net income per diluted share - amortization related to intangible assets acquired though business combinations, $14 million; amortization of note discounts, $1 million; and associated tax benefit for non-GAAP items ($2 million); totaling $13 million. |
Three Months Ended | Six Months Ended | ||||||||||||||||||
December 29, 2019 | September 29, 2019 | December 23, 2018 | December 29, 2019 | December 23, 2018 | |||||||||||||||
Revenue | $ | 2,583,501 | $ | 2,165,746 | $ | 2,522,673 | $ | 4,749,247 | $ | 4,853,364 | |||||||||
Cost of goods sold | 1,403,857 | 1,184,036 | 1,377,640 | 2,587,893 | 2,650,133 | ||||||||||||||
Gross margin | 1,179,644 | 981,710 | 1,145,033 | 2,161,354 | 2,203,231 | ||||||||||||||
Gross margin as a percent of revenue | 45.7 | % | 45.3 | % | 45.4 | % | 45.5 | % | 45.4 | % | |||||||||
Research and development | 318,861 | 286,827 | 285,556 | 605,688 | 577,228 | ||||||||||||||
Selling, general and administrative | 174,272 | 157,428 | 169,098 | 331,700 | 343,873 | ||||||||||||||
Total operating expenses | 493,133 | 444,255 | 454,654 | 937,388 | 921,101 | ||||||||||||||
Operating income | 686,511 | 537,455 | 690,379 | 1,223,966 | 1,282,130 | ||||||||||||||
Operating income as a percent of revenue | 26.6 | % | 24.8 | % | 27.4 | % | 25.8 | % | 26.4 | % | |||||||||
Other expense, net | (13,924 | ) | (12,728 | ) | (30,649 | ) | (26,652 | ) | (31,026 | ) | |||||||||
Income before income taxes | 672,587 | 524,727 | 659,730 | 1,197,314 | 1,251,104 | ||||||||||||||
Income tax expense | (158,077 | ) | (58,938 | ) | (90,875 | ) | (217,015 | ) | (148,889 | ) | |||||||||
Net income | $ | 514,510 | $ | 465,789 | $ | 568,855 | $ | 980,299 | $ | 1,102,215 | |||||||||
Net income per share: | |||||||||||||||||||
Basic | $ | 3.57 | $ | 3.22 | $ | 3.67 | $ | 6.79 | $ | 7.10 | |||||||||
Diluted | $ | 3.43 | $ | 3.09 | $ | 3.51 | $ | 6.52 | $ | 6.73 | |||||||||
Number of shares used in per share calculations: | |||||||||||||||||||
Basic | 143,987 | 144,673 | 155,022 | 144,330 | 155,340 | ||||||||||||||
Diluted | 150,097 | 150,682 | 162,170 | 150,389 | 163,749 | ||||||||||||||
Cash dividend declared per common share | $ | 1.15 | $ | 1.15 | $ | 1.10 | $ | 2.30 | $ | 2.20 | |||||||||
December 29, 2019 | September 29, 2019 | June 30, 2019 | |||||||||
(unaudited) | (unaudited) | (1) | |||||||||
ASSETS | |||||||||||
Cash and cash equivalents | $ | 3,035,887 | $ | 4,607,182 | $ | 3,658,219 | |||||
Investments | 1,647,867 | 983,650 | 1,772,984 | ||||||||
Accounts receivable, net | 2,030,490 | 1,635,643 | 1,455,522 | ||||||||
Inventories | 1,528,620 | 1,483,385 | 1,540,140 | ||||||||
Prepaid expenses and other current assets | 212,101 | 124,755 | 133,544 | ||||||||
Total current assets | 8,454,965 | 8,834,615 | 8,560,409 | ||||||||
Property and equipment, net | 1,047,254 | 1,030,168 | 1,059,077 | ||||||||
Restricted cash and investments | 253,907 | 254,654 | 255,177 | ||||||||
Goodwill and intangible assets | 1,677,940 | 1,690,648 | 1,701,547 | ||||||||
Other assets | 480,056 | 533,417 | 425,123 | ||||||||
Total assets | $ | 11,914,122 | $ | 12,343,502 | $ | 12,001,333 | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
Current portion of long-term debt and finance lease obligations | $ | 632,292 | $ | 645,158 | $ | 667,131 | |||||
Other current liabilities | 1,933,209 | 1,812,524 | 1,704,519 | ||||||||
Total current liabilities | 2,565,501 | 2,457,682 | 2,371,650 | ||||||||
Long-term debt and finance lease obligations | 3,786,067 | 3,788,089 | 3,822,768 | ||||||||
Income taxes payable | 872,778 | 856,895 | 892,790 | ||||||||
Other long-term liabilities | 272,043 | 261,890 | 190,821 | ||||||||
Total liabilities | 7,496,389 | 7,364,556 | 7,278,029 | ||||||||
Temporary equity, convertible notes | 38,304 | 42,553 | 49,439 | ||||||||
Stockholders’ equity (2) | 4,379,429 | 4,936,393 | 4,673,865 | ||||||||
Total liabilities and stockholders’ equity | $ | 11,914,122 | $ | 12,343,502 | $ | 12,001,333 | |||||
(1) | Derived from audited financial statements. |
(2) | Common shares issued and outstanding were 142,462 as of December 29, 2019, 144,871 as of September 29, 2019, and 144,433 as of June 30, 2019. |
Three Months Ended | Six Months Ended | ||||||||||||||||||
December 29, 2019 | September 29, 2019 | December 23, 2018 | December 29, 2019 | December 23, 2018 | |||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||||||||||
Net income | $ | 514,510 | $ | 465,789 | $ | 568,855 | $ | 980,299 | $ | 1,102,215 | |||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||
Depreciation and amortization | 65,530 | 64,664 | 81,794 | 130,194 | 161,599 | ||||||||||||||
Deferred income taxes | 77,508 | (2,992 | ) | 20,797 | 74,516 | (62,704 | ) | ||||||||||||
Equity-based compensation expense | 45,725 | 42,905 | 38,806 | 88,630 | 89,149 | ||||||||||||||
Amortization of note discounts and issuance costs | 1,575 | 1,675 | 1,031 | 3,250 | 2,276 | ||||||||||||||
Other, net | (327 | ) | 4,026 | (1,343 | ) | 3,699 | 848 | ||||||||||||
Changes in operating assets and liabilities | (396,593 | ) | (112,020 | ) | (67,521 | ) | (508,613 | ) | 69,322 | ||||||||||
Net cash provided by operating activities | 307,928 | 464,047 | 642,419 | 771,975 | 1,362,705 | ||||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||||||||||
Capital expenditures and intangible assets | (62,054 | ) | (39,256 | ) | (105,923 | ) | (101,310 | ) | (162,021 | ) | |||||||||
Net (purchase) sale of available-for-sale securities | (662,287 | ) | 790,478 | 773,223 | 128,191 | 160,640 | |||||||||||||
Other, net | (9,988 | ) | (540 | ) | (369 | ) | (10,528 | ) | (4,019 | ) | |||||||||
Net cash (used for) provided by investing activities | (734,329 | ) | 750,682 | 666,931 | 16,353 | (5,400 | ) | ||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||||||||||
Principal payments on debt | (17,987 | ) | (28,965 | ) | (6,440 | ) | (46,952 | ) | (86,271 | ) | |||||||||
Net repayments of commercial paper | — | — | (359,518 | ) | — | (359,604 | ) | ||||||||||||
Treasury stock purchases | (1,005,067 | ) | (78,132 | ) | (1,519 | ) | (1,083,199 | ) | (1,737,414 | ) | |||||||||
Dividends paid | (166,721 | ) | (158,868 | ) | (167,907 | ) | (325,589 | ) | (342,279 | ) | |||||||||
Reissuance of treasury stock related to employee stock purchase plan | 38,447 | — | 32,920 | 38,447 | 32,920 | ||||||||||||||
Proceeds from issuance of common stock | 632 | 3,869 | 109 | 4,501 | 109 | ||||||||||||||
Other, net | — | — | (13,198 | ) | — | (13,207 | ) | ||||||||||||
Net cash used for financing activities | (1,150,696 | ) | (262,096 | ) | (515,553 | ) | (1,412,792 | ) | (2,505,746 | ) | |||||||||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash | 5,055 | (4,193 | ) | (2,721 | ) | 862 | (5,032 | ) | |||||||||||
Net (decrease) increase in cash, cash equivalents, and restricted cash | (1,572,042 | ) | 948,440 | 791,076 | (623,602 | ) | (1,153,473 | ) | |||||||||||
Cash, cash equivalents, and restricted cash at beginning of period | 4,861,836 | 3,913,396 | 2,824,009 | 3,913,396 | 4,768,558 | ||||||||||||||
Cash, cash equivalents, and restricted cash at end of period | $ | 3,289,794 | $ | 4,861,836 | $ | 3,615,085 | $ | 3,289,794 | $ | 3,615,085 | |||||||||
Three Months Ended | |||||||
December 29, 2019 | September 29, 2019 | ||||||
Revenue | $ | 2,583,501 | $ | 2,165,746 | |||
Gross margin | $ | 1,181,271 | $ | 983,338 | |||
Gross margin as percentage of revenue | 45.7 | % | 45.4 | % | |||
Operating expenses | $ | 480,776 | $ | 430,853 | |||
Operating income | $ | 700,495 | $ | 552,485 | |||
Operating income as a percentage of revenue | 27.1 | % | 25.5 | % | |||
Net income | $ | 601,810 | $ | 479,555 | |||
Net income per diluted share | $ | 4.01 | $ | 3.18 | |||
Shares used in per share calculation - diluted | 150,097 | 150,682 | |||||
Three Months Ended | |||||||
December 29, 2019 | September 29, 2019 | ||||||
U.S. GAAP net income | $ | 514,510 | $ | 465,789 | |||
Pre-tax non-GAAP items: | |||||||
Amortization related to intangible assets acquired through certain business combinations - cost of goods sold | 1,627 | 1,628 | |||||
Amortization related to intangible assets acquired through certain business combinations - selling, general and administrative | 12,357 | 12,357 | |||||
Restructuring charges - selling, general and administrative | — | 1,045 | |||||
Amortization of note discounts - other expense, net | 1,158 | 1,234 | |||||
Net income tax benefit on non-GAAP items | (2,358 | ) | (2,498 | ) | |||
Cumulative income tax benefit reversal due to a court ruling | 74,516 | — | |||||
Non-GAAP net income | $ | 601,810 | $ | 479,555 | |||
Non-GAAP net income per diluted share | $ | 4.01 | $ | 3.18 | |||
U.S. GAAP net income per diluted share | $ | 3.43 | $ | 3.09 | |||
U.S. GAAP and non-GAAP number of shares used for per diluted share calculation | 150,097 | 150,682 | |||||
Three Months Ended | |||||||
December 29, 2019 | September 29, 2019 | ||||||
U.S. GAAP gross margin | $ | 1,179,644 | $ | 981,710 | |||
Pre-tax non-GAAP items: | |||||||
Amortization related to intangible assets acquired through certain business combinations | 1,627 | 1,628 | |||||
Non-GAAP gross margin | $ | 1,181,271 | $ | 983,338 | |||
U.S. GAAP gross margin as a percentage of revenue | 45.7 | % | 45.3 | % | |||
Non-GAAP gross margin as a percentage of revenue | 45.7 | % | 45.4 | % | |||
U.S. GAAP operating expenses | $ | 493,133 | $ | 444,255 | |||
Pre-tax non-GAAP items: | |||||||
Amortization related to intangible assets acquired through certain business combinations | (12,357 | ) | (12,357 | ) | |||
Restructuring charges | — | (1,045 | ) | ||||
Non-GAAP operating expenses | $ | 480,776 | $ | 430,853 | |||
U.S. GAAP operating income | $ | 686,511 | $ | 537,455 | |||
Non-GAAP operating income | $ | 700,495 | $ | 552,485 | |||
U.S. GAAP operating income as percent of revenue | 26.6 | % | 24.8 | % | |||
Non-GAAP operating income as a percent of revenue | 27.1 | % | 25.5 | % | |||