• | Revenue of $2.79 billion. |
• | U.S. GAAP gross margin of 45.9%, U.S. GAAP operating income as a percentage of revenue of 27.1%, and U.S. GAAP diluted EPS of $4.73. |
• | Non-GAAP gross margin of 46.1%, non-GAAP operating income as a percentage of revenue of 28.5%, and non-GAAP diluted EPS of $4.78. |
U.S. GAAP | ||||||||||
June 2020 | March 2020 | Change Q/Q | ||||||||
Revenue | $ | 2,791,864 | $ | 2,503,625 | +12% | |||||
Gross margin as percentage of revenue | 45.9 | % | 46.6 | % | - 70 bps | |||||
Operating income as percentage of revenue | 27.1 | % | 27.7 | % | - 60 bps | |||||
Diluted EPS | $ | 4.73 | $ | 3.88 | +22% | |||||
Non-GAAP | ||||||||||
June 2020 | March 2020 | Change Q/Q | ||||||||
Revenue | $ | 2,791,864 | $ | 2,503,625 | +12% | |||||
Gross margin as percentage of revenue | 46.1 | % | 46.3 | % | - 20 bps | |||||
Operating income as percentage of revenue | 28.5 | % | 26.9 | % | + 160 bps | |||||
Diluted EPS | $ | 4.78 | $ | 3.98 | +20% | |||||
Region | Revenue |
China | 34% |
Korea | 32% |
Taiwan | 11% |
Japan | 8% |
United States | 7% |
Southeast Asia | 5% |
Europe | 3% |
Three Months Ended | Twelve Months Ended | ||||||||||||||||||
June 28, 2020 | March 29, 2020 | June 30, 2019 | June 28, 2020 | June 30, 2019 | |||||||||||||||
(In thousands) | |||||||||||||||||||
Systems revenue | $ | 1,865,249 | $ | 1,647,560 | $ | 1,570,373 | $ | 6,625,130 | $ | 6,451,104 | |||||||||
Customer support-related revenue and other | 926,615 | 856,065 | 790,774 | 3,419,606 | 3,202,455 | ||||||||||||||
$ | 2,791,864 | $ | 2,503,625 | $ | 2,361,147 | $ | 10,044,736 | $ | 9,653,559 | ||||||||||
U.S. GAAP | Reconciling Items | Non-GAAP | ||||||||||
Revenue | $3.1 Billion | +/- | $200 Million | — | $3.1 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 | 29.0% | +/- | 1% | $ | 14 | Million | 29.5% | +/- | 1% | |||
Net income per diluted share | $5.06 | +/- | $0.40 | $ | 13 | Million | $5.15 | +/- | $0.40 | |||
Diluted share count | 147 Million | — | 147 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 | Twelve Months Ended | ||||||||||||||||||
June 28, 2020 | March 29, 2020 | June 30, 2019 | June 28, 2020 | June 30, 2019 | |||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | (1) | |||||||||||||||
Revenue | $ | 2,791,864 | $ | 2,503,625 | $ | 2,361,147 | $ | 10,044,736 | $ | 9,653,559 | |||||||||
Cost of goods sold | 1,511,532 | 1,336,618 | 1,280,256 | 5,436,043 | 5,295,100 | ||||||||||||||
Gross margin | 1,280,332 | 1,167,007 | 1,080,891 | 4,608,693 | 4,358,459 | ||||||||||||||
Gross margin as a percent of revenue | 45.9 | % | 46.6 | % | 45.8 | % | 45.9 | % | 45.1 | % | |||||||||
Research and development | 338,810 | 307,914 | 295,578 | 1,252,412 | 1,191,320 | ||||||||||||||
Selling, general and administrative | 185,800 | 164,979 | 168,228 | 682,479 | 702,407 | ||||||||||||||
Total operating expenses | 524,610 | 472,893 | 463,806 | 1,934,891 | 1,893,727 | ||||||||||||||
Operating income | 755,722 | 694,114 | 617,085 | 2,673,802 | 2,464,732 | ||||||||||||||
Operating income as a percent of revenue | 27.1 | % | 27.7 | % | 26.1 | % | 26.6 | % | 25.5 | % | |||||||||
Other expense, net | (7,553 | ) | (64,619 | ) | (7,667 | ) | (98,824 | ) | (18,161 | ) | |||||||||
Income before income taxes | 748,169 | 629,495 | 609,418 | 2,574,978 | 2,446,571 | ||||||||||||||
Income tax expense | (51,496 | ) | (54,714 | ) | (67,593 | ) | (323,225 | ) | (255,141 | ) | |||||||||
Net income | $ | 696,673 | $ | 574,781 | $ | 541,825 | $ | 2,251,753 | $ | 2,191,430 | |||||||||
Net income per share: | |||||||||||||||||||
Basic | $ | 4.79 | $ | 3.96 | $ | 3.66 | $ | 15.55 | $ | 14.37 | |||||||||
Diluted | $ | 4.73 | $ | 3.88 | $ | 3.51 | $ | 15.10 | $ | 13.70 | |||||||||
Number of shares used in per share calculations: | |||||||||||||||||||
Basic | 145,295 | 145,301 | 148,131 | 144,814 | 152,478 | ||||||||||||||
Diluted | 147,416 | 148,165 | 154,474 | 149,090 | 159,915 | ||||||||||||||
Cash dividend declared per common share | $ | 1.15 | $ | 1.15 | $ | 1.10 | $ | 4.60 | $ | 4.40 | |||||||||
(1 | ) | Derived from audited financial statements. |
June 28, 2020 | March 29, 2020 | June 30, 2019 | |||||||||
(unaudited) | (unaudited) | (1) | |||||||||
ASSETS | |||||||||||
Cash and cash equivalents | $ | 4,915,172 | $ | 3,961,586 | $ | 3,658,219 | |||||
Investments | 1,795,080 | 1,431,550 | 1,772,984 | ||||||||
Accounts receivable, net | 2,097,099 | 2,191,070 | 1,455,522 | ||||||||
Inventories | 1,900,024 | 1,674,740 | 1,540,140 | ||||||||
Prepaid expenses and other current assets | 146,160 | 149,839 | 133,544 | ||||||||
Total current assets | 10,853,535 | 9,408,785 | 8,560,409 | ||||||||
Property and equipment, net | 1,071,499 | 1,048,619 | 1,059,077 | ||||||||
Restricted cash and investments | 253,911 | 254,155 | 255,177 | ||||||||
Goodwill and intangible assets | 1,652,968 | 1,666,732 | 1,701,547 | ||||||||
Other assets | 727,134 | 560,344 | 425,123 | ||||||||
Total assets | $ | 14,559,047 | $ | 12,938,635 | $ | 12,001,333 | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
Current portion of long-term debt and finance lease obligations | $ | 839,877 | $ | 42,407 | $ | 667,131 | |||||
Other current liabilities | 2,322,565 | 2,063,254 | 1,704,519 | ||||||||
Total current liabilities | 3,162,442 | 2,105,661 | 2,371,650 | ||||||||
Long-term debt and finance lease obligations | 4,970,848 | 5,043,931 | 3,822,768 | ||||||||
Income taxes payable | 909,709 | 889,287 | 892,790 | ||||||||
Other long-term liabilities | 332,559 | 350,603 | 190,821 | ||||||||
Total liabilities | 9,375,558 | 8,389,482 | 7,278,029 | ||||||||
Temporary equity, convertible notes | 10,995 | 11,546 | 49,439 | ||||||||
Stockholders’ equity (2) | 5,172,494 | 4,537,607 | 4,673,865 | ||||||||
Total liabilities and stockholders’ equity | $ | 14,559,047 | $ | 12,938,635 | $ | 12,001,333 | |||||
(1) | Derived from audited financial statements. |
(2) | Common shares issued and outstanding were 145,331 as of June 28, 2020, 145,156 as of March 29, 2020, and 144,433 as of June 30, 2019. |
Three Months Ended | Twelve Months Ended | ||||||||||||||||||
June 28, 2020 | March 29, 2020 | June 30, 2019 | June 28, 2020 | June 30, 2019 | |||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | (1) | |||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||||||||||
Net income | 696,673 | 574,781 | 541,825 | 2,251,753 | 2,191,430 | ||||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||
Depreciation and amortization | 71,083 | 67,248 | 65,408 | 268,525 | 309,281 | ||||||||||||||
Deferred income taxes | (92,293 | ) | — | 70,125 | (17,777 | ) | (4,980 | ) | |||||||||||
Equity-based compensation expense | 53,153 | 47,414 | 44,845 | 189,197 | 187,234 | ||||||||||||||
Amortization of note discounts and issuance costs | 1,329 | 1,361 | 2,206 | 5,940 | 7,343 | ||||||||||||||
Other, net | (10,822 | ) | 7,811 | (5,173 | ) | 688 | (5,819 | ) | |||||||||||
Changes in operating assets and liabilities | 93,925 | (157,187 | ) | 161,251 | (571,875 | ) | 491,524 | ||||||||||||
Net cash provided by operating activities | 813,048 | 541,428 | 880,487 | 2,126,451 | 3,176,013 | ||||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||||||||||
Capital expenditures and intangible assets | (50,554 | ) | (51,375 | ) | (65,948 | ) | (203,239 | ) | (303,491 | ) | |||||||||
Net (purchase) sale of available-for-sale securities | (354,350 | ) | 211,159 | (555,468 | ) | (15,000 | ) | (1,326,208 | ) | ||||||||||
Other, net | (25,305 | ) | 9,988 | (2,067 | ) | (25,845 | ) | (7,355 | ) | ||||||||||
Net cash (used for) provided by investing activities | (430,209 | ) | 169,772 | (623,483 | ) | (244,084 | ) | (1,637,054 | ) | ||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||||||||||
Proceeds from issuance of long-term debt, net of issuance costs | 1,974,651 | — | — | 1,974,651 | 2,476,720 | ||||||||||||||
Principal payments on debt | (2,948 | ) | (617,637 | ) | (1,157 | ) | (667,537 | ) | (117,653 | ) | |||||||||
Net repayments from issuance of commercial paper | — | — | (300,000 | ) | — | (361,754 | ) | ||||||||||||
Proceeds from borrowings on revolving credit facility | — | 1,250,000 | — | 1,250,000 | — | ||||||||||||||
Repayments of borrowings on revolving credit facility | (1,250,000 | ) | — | — | (1,250,000 | ) | — | ||||||||||||
Treasury stock purchases | (41,017 | ) | (245,433 | ) | (1,108,560 | ) | (1,369,649 | ) | (3,780,611 | ) | |||||||||
Dividends paid | (167,739 | ) | (163,510 | ) | (164,874 | ) | (656,838 | ) | (678,348 | ) | |||||||||
Reissuance of treasury stock related to employee stock purchase plan | 46,992 | — | 45,041 | 85,439 | 77,961 | ||||||||||||||
Proceeds from issuance of common stock | 1,869 | 1,714 | 1,694 | 8,084 | 6,813 | ||||||||||||||
Other, net | 1,592 | 328 | — | 1,920 | (13,208 | ) | |||||||||||||
Net cash provided by (used for) financing activities | 563,400 | 225,462 | (1,527,856 | ) | (623,930 | ) | (2,390,080 | ) | |||||||||||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash | 7,103 | (10,715 | ) | (3,137 | ) | (2,750 | ) | (4,041 | ) | ||||||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash | 953,342 | 925,947 | (1,273,989 | ) | 1,255,687 | (855,162 | ) | ||||||||||||
Cash, cash equivalents, and restricted cash at beginning of period | 4,215,741 | 3,289,794 | 5,187,385 | 3,913,396 | 4,768,558 | ||||||||||||||
Cash, cash equivalents, and restricted cash at end of period | $ | 5,169,083 | $ | 4,215,741 | $ | 3,913,396 | $ | 5,169,083 | $ | 3,913,396 | |||||||||
(1 | ) | Derived from audited financial statements. |
Three Months Ended | |||||||
June 28, 2020 | March 29, 2020 | ||||||
Revenue | $ | 2,791,864 | $ | 2,503,625 | |||
Gross margin | $ | 1,288,339 | $ | 1,159,981 | |||
Gross margin as percentage of revenue | 46.1 | % | 46.3 | % | |||
Operating expenses | $ | 493,115 | $ | 486,494 | |||
Operating income | $ | 795,224 | $ | 673,487 | |||
Operating income as a percentage of revenue | 28.5 | % | 26.9 | % | |||
Net income | $ | 704,456 | $ | 590,359 | |||
Net income per diluted share | $ | 4.78 | $ | 3.98 | |||
Shares used in per share calculation - diluted | 147,416 | 148,165 | |||||
Three Months Ended | |||||||
June 28, 2020 | March 29, 2020 | ||||||
U.S. GAAP net income | $ | 696,673 | $ | 574,781 | |||
Pre-tax non-GAAP items: | |||||||
Amortization related to intangible assets acquired through certain business combinations - cost of goods sold | 1,627 | 1,627 | |||||
Loss (gain) on elective deferred compensation ("EDC") - related liability - cost of goods sold | 6,380 | (8,653 | ) | ||||
Loss (gain) on EDC - related liability - research and development | 11,483 | (15,575 | ) | ||||
Amortization related to intangible assets acquired through certain business combinations -selling, general and administrative | 12,357 | 12,357 | |||||
Loss (gain) on EDC - related liability - selling, general and administrative | 7,655 | (10,383 | ) | ||||
Amortization of note discounts - other expense, net | 935 | 953 | |||||
(Gain) loss on EDC - related asset - other expense, net | (26,135 | ) | 33,828 | ||||
Net income tax (benefit) expense on non-GAAP items | (5,698 | ) | 1,700 | ||||
Adjustment to cumulative income tax benefit reversal due to a court ruling | (821 | ) | — | ||||
Income tax benefit on the conclusion of certain tax matters | — | (276 | ) | ||||
Non-GAAP net income | $ | 704,456 | $ | 590,359 | |||
Non-GAAP net income per diluted share | $ | 4.78 | $ | 3.98 | |||
U.S. GAAP net income per diluted share | $ | 4.73 | $ | 3.88 | |||
U.S. GAAP and non-GAAP number of shares used for per diluted share calculation | 147,416 | 148,165 | |||||
Three Months Ended | |||||||
June 28, 2020 | March 29, 2020 | ||||||
U.S. GAAP gross margin | $ | 1,280,332 | $ | 1,167,007 | |||
Pre-tax non-GAAP items: | |||||||
Amortization related to intangible assets acquired through certain business combinations | 1,627 | 1,627 | |||||
Loss (gain) on EDC-related liability | 6,380 | (8,653 | ) | ||||
Non-GAAP gross margin | $ | 1,288,339 | $ | 1,159,981 | |||
U.S. GAAP gross margin as a percentage of revenue | 45.9 | % | 46.6 | % | |||
Non-GAAP gross margin as a percentage of revenue | 46.1 | % | 46.3 | % | |||
U.S. GAAP operating expenses | $ | 524,610 | $ | 472,893 | |||
Pre-tax non-GAAP items: | |||||||
Amortization related to intangible assets acquired through certain business combinations | (12,357 | ) | (12,357 | ) | |||
(Loss) gain on EDC-related liability | (19,138 | ) | 25,958 | ||||
Non-GAAP operating expenses | $ | 493,115 | $ | 486,494 | |||
U.S. GAAP operating income | $ | 755,722 | $ | 694,114 | |||
Non-GAAP operating income | $ | 795,224 | $ | 673,487 | |||
U.S. GAAP operating income as percent of revenue | 27.1 | % | 27.7 | % | |||
Non-GAAP operating income as a percent of revenue | 28.5 | % | 26.9 | % | |||