• | Revenue of $2.50 billion. |
• | U.S. GAAP gross margin of 46.6%, U.S. GAAP operating income as a percentage of revenue of 27.7%, and U.S. GAAP diluted EPS of $3.88. |
• | Non-GAAP gross margin of 46.3%, non-GAAP operating income as a percentage of revenue of 26.9%, and non-GAAP diluted EPS of $3.98. |
U.S. GAAP | ||||||||||
March 2020 | December 2019 | Change Q/Q | ||||||||
Revenue | $ | 2,503,625 | $ | 2,583,501 | - 3% | |||||
Gross margin as percentage of revenue | 46.6 | % | 45.7 | % | + 90 bps | |||||
Operating income as percentage of revenue | 27.7 | % | 26.6 | % | + 110 bps | |||||
Diluted EPS | $ | 3.88 | $ | 3.43 | + 13% | |||||
Non-GAAP | ||||||||||
March 2020 | December 2019 | Change Q/Q | ||||||||
Revenue | $ | 2,503,625 | $ | 2,583,501 | - 3% | |||||
Gross margin as percentage of revenue | 46.3 | % | 45.7 | % | + 60 bps | |||||
Operating income as percentage of revenue | 26.9 | % | 27.1 | % | - 20 bps | |||||
Diluted EPS | $ | 3.98 | $ | 4.01 | - 1% | |||||
Region | Revenue |
China | 32% |
Korea | 23% |
Taiwan | 21% |
Japan | 10% |
United States | 9% |
Europe | 3% |
Southeast Asia | 2% |
Three Months Ended | Nine Months Ended | ||||||||||||||
March 29, 2020 | March 31, 2019 | March 29, 2020 | March 31, 2019 | ||||||||||||
(In thousands) | |||||||||||||||
System revenue | $ | 1,647,560 | $ | 1,612,382 | $ | 4,759,881 | $ | 4,880,731 | |||||||
Customer support-related revenue and other | 856,065 | 826,666 | 2,492,991 | 2,411,681 | |||||||||||
$ | 2,503,625 | $ | 2,439,048 | $ | 7,252,872 | $ | 7,292,412 | ||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||
March 29, 2020 | December 29, 2019 | March 31, 2019 | March 29, 2020 | March 31, 2019 | |||||||||||||||
Revenue | $ | 2,503,625 | $ | 2,583,501 | $ | 2,439,048 | $ | 7,252,872 | $ | 7,292,412 | |||||||||
Cost of goods sold | 1,336,618 | 1,403,857 | 1,364,711 | 3,924,511 | 4,014,844 | ||||||||||||||
Gross margin | 1,167,007 | 1,179,644 | 1,074,337 | 3,328,361 | 3,277,568 | ||||||||||||||
Gross margin as a percent of revenue | 46.6 | % | 45.7 | % | 44.0 | % | 45.9 | % | 44.9 | % | |||||||||
Research and development | 307,914 | 318,861 | 318,514 | 913,602 | 895,742 | ||||||||||||||
Selling, general and administrative | 164,979 | 174,272 | 190,306 | 496,679 | 534,179 | ||||||||||||||
Total operating expenses | 472,893 | 493,133 | 508,820 | 1,410,281 | 1,429,921 | ||||||||||||||
Operating income | 694,114 | 686,511 | 565,517 | 1,918,080 | 1,847,647 | ||||||||||||||
Operating income as a percent of revenue | 27.7 | % | 26.6 | % | 23.2 | % | 26.4 | % | 25.3 | % | |||||||||
Other (expense) income, net | (64,619 | ) | (13,924 | ) | 20,532 | (91,271 | ) | (10,494 | ) | ||||||||||
Income before income taxes | 629,495 | 672,587 | 586,049 | 1,826,809 | 1,837,153 | ||||||||||||||
Income tax expense | (54,714 | ) | (158,077 | ) | (38,659 | ) | (271,729 | ) | (187,548 | ) | |||||||||
Net income | $ | 574,781 | $ | 514,510 | $ | 547,390 | $ | 1,555,080 | $ | 1,649,605 | |||||||||
Net income per share: | |||||||||||||||||||
Basic | $ | 3.96 | $ | 3.57 | $ | 3.62 | $ | 10.75 | $ | 10.72 | |||||||||
Diluted | $ | 3.88 | $ | 3.43 | $ | 3.47 | $ | 10.39 | $ | 10.20 | |||||||||
Number of shares used in per share calculations: | |||||||||||||||||||
Basic | 145,301 | 143,987 | 151,201 | 144,654 | 153,891 | ||||||||||||||
Diluted | 148,165 | 150,097 | 157,849 | 149,648 | 161,683 | ||||||||||||||
Cash dividend declared per common share | $ | 1.15 | $ | 1.15 | $ | 1.10 | $ | 3.45 | $ | 3.30 | |||||||||
March 29, 2020 | December 29, 2019 | June 30, 2019 | |||||||||
(unaudited) | (unaudited) | (1) | |||||||||
ASSETS | |||||||||||
Cash and cash equivalents | $ | 3,961,586 | $ | 3,035,887 | $ | 3,658,219 | |||||
Investments | 1,431,550 | 1,647,867 | 1,772,984 | ||||||||
Accounts receivable, net | 2,191,070 | 2,030,490 | 1,455,522 | ||||||||
Inventories | 1,674,740 | 1,528,620 | 1,540,140 | ||||||||
Prepaid expenses and other current assets | 149,839 | 212,101 | 133,544 | ||||||||
Total current assets | 9,408,785 | 8,454,965 | 8,560,409 | ||||||||
Property and equipment, net | 1,048,619 | 1,047,254 | 1,059,077 | ||||||||
Restricted cash and investments | 254,155 | 253,907 | 255,177 | ||||||||
Goodwill and intangible assets | 1,666,732 | 1,677,940 | 1,701,547 | ||||||||
Other assets | 560,344 | 480,056 | 425,123 | ||||||||
Total assets | $ | 12,938,635 | $ | 11,914,122 | $ | 12,001,333 | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
Current portion of long-term debt and finance lease obligations | $ | 42,407 | $ | 632,292 | $ | 667,131 | |||||
Other current liabilities | 2,063,254 | 1,933,209 | 1,704,519 | ||||||||
Total current liabilities | 2,105,661 | 2,565,501 | 2,371,650 | ||||||||
Long-term debt and finance lease obligations | 5,043,931 | 3,786,067 | 3,822,768 | ||||||||
Income taxes payable | 889,287 | 872,778 | 892,790 | ||||||||
Other long-term liabilities | 350,603 | 272,043 | 190,821 | ||||||||
Total liabilities | 8,389,482 | 7,496,389 | 7,278,029 | ||||||||
Temporary equity, convertible notes | 11,546 | 38,304 | 49,439 | ||||||||
Stockholders’ equity (2) | 4,537,607 | 4,379,429 | 4,673,865 | ||||||||
Total liabilities and stockholders’ equity | $ | 12,938,635 | $ | 11,914,122 | $ | 12,001,333 | |||||
(1) | Derived from audited financial statements. |
(2) | Common shares issued and outstanding were 145,156 as of March 29, 2020, 142,462 as of December 29, 2019, and 144,433 as of June 30, 2019. |
Three Months Ended | Nine Months Ended | ||||||||||||||||||
March 29, 2020 | December 29, 2019 | March 31, 2019 | March 29, 2020 | March 31, 2019 | |||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||||||||||
Net income | $ | 574,781 | $ | 514,510 | $ | 547,390 | $ | 1,555,080 | $ | 1,649,605 | |||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||
Depreciation and amortization | 67,248 | 65,530 | 82,274 | 197,442 | 243,873 | ||||||||||||||
Deferred income taxes | — | 77,508 | (12,401 | ) | 74,516 | (75,105 | ) | ||||||||||||
Equity-based compensation expense | 47,414 | 45,725 | 53,240 | 136,044 | 142,389 | ||||||||||||||
Amortization of note discounts and issuance costs | 1,361 | 1,575 | 2,861 | 4,611 | 5,137 | ||||||||||||||
Other, net | 7,811 | (327 | ) | (1,494 | ) | 11,510 | (646 | ) | |||||||||||
Changes in operating assets and liabilities | (157,187 | ) | (396,593 | ) | 260,951 | (665,800 | ) | 330,273 | |||||||||||
Net cash provided by operating activities | 541,428 | 307,928 | 932,821 | 1,313,403 | 2,295,526 | ||||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||||||||||
Capital expenditures and intangible assets | (51,375 | ) | (62,054 | ) | (75,522 | ) | (152,685 | ) | (237,543 | ) | |||||||||
Net sale (purchase) of available-for-sale securities | 211,159 | (662,287 | ) | (931,380 | ) | 339,350 | (770,740 | ) | |||||||||||
Other, net | 9,988 | (9,988 | ) | (1,269 | ) | (540 | ) | (5,288 | ) | ||||||||||
Net cash provided by (used for) investing activities | 169,772 | (734,329 | ) | (1,008,171 | ) | 186,125 | (1,013,571 | ) | |||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||||||||||
Principal payments on debt | (617,637 | ) | (17,987 | ) | (30,225 | ) | (664,589 | ) | (116,496 | ) | |||||||||
Net proceeds (repayments) from issuance of commercial paper | — | — | 297,850 | — | (61,754 | ) | |||||||||||||
Proceeds from borrowings on revolving credit facility | 1,250,000 | — | — | 1,250,000 | — | ||||||||||||||
Proceeds from issuance of long-term debt, net of issuance costs | — | — | 2,476,720 | — | 2,476,720 | ||||||||||||||
Treasury stock purchases | (245,433 | ) | (1,005,067 | ) | (934,637 | ) | (1,328,632 | ) | (2,672,051 | ) | |||||||||
Dividends paid | (163,510 | ) | (166,721 | ) | (171,196 | ) | (489,099 | ) | (513,475 | ) | |||||||||
Reissuance of treasury stock related to employee stock purchase plan | — | 38,447 | — | 38,447 | 32,920 | ||||||||||||||
Proceeds from issuance of common stock | 1,714 | 632 | 5,010 | 6,215 | 5,119 | ||||||||||||||
Other, net | 328 | — | — | 328 | (13,207 | ) | |||||||||||||
Net cash provided by (used for) financing activities | 225,462 | (1,150,696 | ) | 1,643,522 | (1,187,330 | ) | (862,224 | ) | |||||||||||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash | (10,715 | ) | 5,055 | 4,128 | (9,853 | ) | (904 | ) | |||||||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash | 925,947 | (1,572,042 | ) | 1,572,300 | 302,345 | 418,827 | |||||||||||||
Cash, cash equivalents, and restricted cash at beginning of period | 3,289,794 | 4,861,836 | 3,615,085 | 3,913,396 | 4,768,558 | ||||||||||||||
Cash, cash equivalents, and restricted cash at end of period | $ | 4,215,741 | $ | 3,289,794 | $ | 5,187,385 | $ | 4,215,741 | $ | 5,187,385 | |||||||||
Three Months Ended | |||||||
March 29, 2020 | December 29, 2019 | ||||||
(As Previously Presented) | |||||||
Revenue | $ | 2,503,625 | $ | 2,583,501 | |||
Gross margin | $ | 1,159,981 | $ | 1,181,271 | |||
Gross margin as percentage of revenue | 46.3 | % | 45.7 | % | |||
Operating expenses | $ | 486,494 | $ | 480,776 | |||
Operating income | $ | 673,487 | $ | 700,495 | |||
Operating income as a percentage of revenue | 26.9 | % | 27.1 | % | |||
Net income | $ | 590,359 | $ | 601,810 | |||
Net income per diluted share | $ | 3.98 | $ | 4.01 | |||
Shares used in per share calculation - diluted | 148,165 | 150,097 | |||||
Three Months Ended | |||||||||||
March 29, 2020 | December 29, 2019 | December 29, 2019 | |||||||||
(As Previously Presented) | (As Adjusted) | ||||||||||
U.S. GAAP net income | $ | 574,781 | $ | 514,510 | $ | 514,510 | |||||
Pre-tax non-GAAP items: | |||||||||||
Amortization related to intangible assets acquired through certain business combinations - cost of goods sold | 1,627 | 1,627 | 1,627 | ||||||||
(Gain) loss on elective deferred compensation ("EDC") - related liability - cost of goods sold | (8,653 | ) | — | 3,587 | |||||||
(Gain) loss on EDC - related liability - research and development | (15,575 | ) | — | 6,456 | |||||||
Amortization related to intangible assets acquired through certain business combinations - selling, general and administrative | 12,357 | 12,357 | 12,357 | ||||||||
(Gain) loss on EDC - related liability - selling, general and administrative | (10,383 | ) | — | 4,304 | |||||||
Amortization of note discounts - other expense, net | 953 | 1,158 | 1,158 | ||||||||
Loss (gain) on EDC - related asset - other expense, net | 33,828 | — | (14,129 | ) | |||||||
Net income tax expense (benefit) on non-GAAP items | 1,700 | (2,358 | ) | (4,029 | ) | ||||||
Income tax benefit on the conclusion of certain tax matters | (276 | ) | — | — | |||||||
Cumulative income tax benefit reversal due to a court ruling | — | 74,516 | 74,516 | ||||||||
Non-GAAP net income | $ | 590,359 | $ | 601,810 | $ | 600,357 | |||||
Non-GAAP net income per diluted share | $ | 3.98 | $ | 4.01 | $ | 4.00 | |||||
U.S. GAAP net income per diluted share | $ | 3.88 | $ | 3.43 | $ | 3.43 | |||||
U.S. GAAP and non-GAAP number of shares used for per diluted share calculation | 148,165 | 150,097 | 150,097 | ||||||||
Three Months Ended | |||||||||||
March 29, 2020 | December 29, 2019 | December 29, 2019 | |||||||||
(As Previously Presented) | (As Adjusted) | ||||||||||
U.S. GAAP gross margin | $ | 1,167,007 | $ | 1,179,644 | 1,179,644 | ||||||
Pre-tax non-GAAP items: | |||||||||||
Amortization related to intangible assets acquired through certain business combinations | 1,627 | 1,627 | 1,627 | ||||||||
(Gain) loss on EDC-related liability | (8,653 | ) | — | 3,587 | |||||||
Non-GAAP gross margin | $ | 1,159,981 | $ | 1,181,271 | $ | 1,184,858 | |||||
U.S. GAAP gross margin as a percentage of revenue | 46.6 | % | 45.7 | % | 45.7 | % | |||||
Non-GAAP gross margin as a percentage of revenue | 46.3 | % | 45.7 | % | 45.9 | % | |||||
U.S. GAAP operating expenses | $ | 472,893 | $ | 493,133 | $ | 493,133 | |||||
Pre-tax non-GAAP items: | |||||||||||
Amortization related to intangible assets acquired through certain business combinations | (12,357 | ) | (12,357 | ) | (12,357 | ) | |||||
Gain (loss) on EDC-related liability | 25,958 | — | (10,760 | ) | |||||||
Non-GAAP operating expenses | $ | 486,494 | $ | 480,776 | $ | 470,016 | |||||
U.S. GAAP operating income | $ | 694,114 | $ | 686,511 | $ | 686,511 | |||||
Non-GAAP operating income | $ | 673,487 | $ | 700,495 | $ | 714,842 | |||||
U.S. GAAP operating income as percent of revenue | 27.7 | % | 26.6 | % | 26.6 | % | |||||
Non-GAAP operating income as a percent of revenue | 26.9 | % | 27.1 | % | 27.7 | % | |||||