Financial Releases
Qorvo(R) Reports Fiscal 2016 Second Quarter Results and Announces $1 Billion Share Repurchase Program
Quarterly Financial Highlights
-
GAAP quarterly revenue increased 5.2% sequentially to
$708.3 million -
On a GAAP basis, gross margin was 40.2%, operating income was
$18.0 million , and diluted EPS was$0.03 -
On a Non-GAAP basis, gross margin was 49.7%, operating income was
$194.8 million , and diluted EPS was$1.22 -
Qorvo repurchased approximately 9.1 million shares of common stock at a total cost of$500 million
Strategic Highlights
- Secured content expansion opportunities on marquee smartphones launching in calendar 2016 and 2017
-
Entered BAW-based multiplexer market with family of quadplexers for smartphones supporting carrier aggregation in
China andEurope - Captured multiple LTE reference design wins for multimode PAs, multimode transmit modules, switches, duplexers, and multiplexers
-
Secured additional design wins for RF Flex™ solutions with
China -based smartphone manufacturers - Captured BAW filter and amplifier wins at Tier 1 automotive suppliers
- Secured multiple 5GHz PA and BAW filter slots in high-performance Wi-Fi enterprise applications and expanded mobile Wi-Fi content with leading LTE reference design provider
-
Solidified long-term
Defense and Aerospace market position by establishing multiple multi-year supply agreements - Secured RF Fusion™ design win in wearable device with top-five global smartphone manufacturer
- Participated in pre-5G and 5G demos at major base station OEMs
- Sampled high performance GaN-based macro cell PAs to the five leading base station OEMs
- Captured an increasing percentage of DOCSIS 3.1 sockets with highly differentiated hybrid GaAs and GaN products delivering best-in-class efficiency
On a GAAP basis, September quarterly revenue was
On a non-GAAP basis, September quarterly revenue increased sequentially to
Financial Outlook
-
Quarterly revenue of approximately
$720 million to$730 million - Gross margin of approximately 50%
- A tax rate of approximately 10%
-
Diluted EPS of
$1.25 to$1.30 based on approximately 147 million shares
Share Repurchase Program
Comments from Management
"Design activity during the quarter was particularly robust, as we secured multiple opportunities to expand content in the marquee smartphones launching in calendar 2016 and 2017 and positioned IDP to accelerate growth across its target markets."
The following tables set forth selected GAAP and non-GAAP financial information for
SELECTED GAAP RESULTS | |||
(Unaudited) | |||
(In millions, except for percentages and EPS) | |||
|
|
||
For the quarter ended 2015 |
For the quarter ended 2015 |
Change vs. Q1 FY 2016 |
|
Revenue | $ 708.3 | $ 673.6 | $ 34.7 |
Gross profit | $ 284.8 | $ 279.5 | $ 5.3 |
Gross margin | 40.2% | 41.5% | -1.3 ppt |
Operating expenses | $ 266.8 | $ 280.8 | $ (14.0) |
Operating income (loss) | $ 18.0 | $ (1.3) | $ 19.3 |
Net income | $ 4.4 | $ 2.0 | $ 2.4 |
Weighted average diluted shares | 150.8 | 154.5 | (3.7) |
Diluted EPS | $ 0.03 | $ 0.01 | $ 0.02 |
SELECTED NON-GAAP RESULTS1 | |||
(Unaudited) | |||
(In millions, except for percentages and EPS) | |||
|
|
||
For the quarter ended 2015 |
For the quarter ended 2015 |
Change vs. Q1 FY 2016 |
|
Revenue | $ 707.4 | $ 672.7 | $ 34.7 |
Gross profit | $ 351.6 | $ 346.5 | $ 5.1 |
Gross margin | 49.7% | 51.5% | -1.8 ppt |
Operating expenses |
|
|
$ (1.9) |
Operating income |
|
|
|
Net income |
|
|
|
Weighted average diluted shares | 150.8 | 154.5 | (3.7) |
Diluted EPS | $ 1.22 | $ 1.09 | $ 0.13 |
SELECTED GAAP RESULTS | |||
(Unaudited) | |||
(In millions, except for percentages and EPS) | |||
|
RFMD |
|
|
For the quarter ended 2015 |
For the quarter ended 2014 |
For the quarter ended 2014 |
|
Revenue | $ 708.3 | $ 362.7 | $ 272.1 |
Gross profit | $ 284.8 | $ 167.5 | $ 123.7 |
Gross margin | 40.2% | 46.2% | 45.5% |
Operating expenses | $ 266.8 | $ 92.2 | $ 87.8 |
Operating income | $ 18.0 | $ 75.3 | $ 35.9 |
Net income | $ 4.4 | $ 63.3 | $ 26.2 |
Weighted average diluted shares before conversion | N/A | 296.5 | 185.7 |
Conversion rate 2 | N/A | 0.25 | 0.4187 |
Adjusted weighted average diluted shares | 150.8 | 74.1 | 77.8 |
Diluted EPS after conversion | $ 0.03 | $ 0.85 | $ 0.34 |
SELECTED NON-GAAP RESULTS1 | |||
(Unaudited) | |||
(In millions, except for percentages and EPS) | |||
|
RFMD |
|
|
For the quarter ended 2015 |
For the quarter ended 2014 |
For the quarter ended 2014 |
|
Revenue | $ 707.4 | $ 362.0 | $ 272.1 |
Gross profit | $ 351.6 | $ 173.9 | $ 126.8 |
Gross margin | 49.7% | 48.0% | 46.6% |
Operating expenses | $ 156.8 | $ 73.8 | $ 74.7 |
Operating income | $ 194.8 | $ 100.1 | $ 52.1 |
Net income | $ 183.3 | $ 90.0 | $ 51.4 |
Weighted average diluted shares before conversion | N/A | 296.5 | 185.7 |
Conversion rate 2 | N/A | 0.25 | 0.4187 |
Adjusted weighted average diluted shares | 150.8 | 74.1 | 77.8 |
Diluted EPS after conversion | $ 1.22 | $ 1.21 | $ 0.66 |
1Excludes share-based compensation, amortization of intangibles, acquisition and integration-related costs, intellectual property rights (IPR) litigation costs, non-cash deferred royalty revenue and equal and offsetting non-cash prepaid royalty amortization, start-up costs, restructuring and disposal costs, (gain) loss on assets, gain on investment, and an adjustment of income taxes for cash basis. | |||
2Reflects the conversion rates applicable to RFMD and |
Non-GAAP Financial Measures
In addition to disclosing financial results calculated in accordance with
In managing
We believe that these non-GAAP financial measures offer an additional view of
Our rationale for using these non-GAAP financial measures, as well as their impact on the presentation of
Non-GAAP revenue. Non-GAAP revenue excludes non-cash deferred royalty revenue. We believe that the exclusion of this non-cash adjustment to revenue provides management and investors a more effective means of evaluating our historical and projected performance.
Non-GAAP gross profit and gross margin. Non-GAAP gross profit and gross margin exclude share-based compensation expense, amortization of intangible assets, non-cash deferred royalty revenue, non-cash prepaid royalty amortization, and adjustments for restructuring and disposal costs. We believe that exclusion of these costs in presenting non-GAAP gross profit and gross margin gives management and investors a more effective means of evaluating
Non-GAAP operating income and operating margin. Non-GAAP operating income and operating margin exclude share-based compensation expense, amortization of intangible assets, acquired inventory step-up and revaluation, impairment of intangibles, restructuring and disposal costs, acquisition and integration related costs, intellectual property rights (IPR) litigation costs, loss (gain) on assets and start-up costs. We believe that presentation of a measure of operating income and operating margin that excludes amortization of intangible assets and share-based compensation expense is useful to both management and investors for the same reasons as described above with respect to our use of non-GAAP gross profit and gross margin. We believe that acquired inventory step-up and revaluation, impairment of intangibles, restructuring and disposal costs, acquisition and integration related costs,
IPR litigation costs, loss (gain) on assets and start-up costs do not constitute part of
Non-GAAP net income and non-GAAP net income per diluted share. Non-GAAP net income and non-GAAP net income per diluted share exclude the effects of share-based compensation expense, amortization of intangible assets, acquired inventory step-up and revaluation, impairment of intangibles, restructuring and disposal costs, acquisition and integration related costs, IPR litigation costs, loss (gain) on assets, start-up costs, gain on investment and also reflect an adjustment of income taxes for cash basis. We believe that presentation of measures of net income and net income per diluted share that exclude these items is useful to both management and investors for the reasons described above with respect to non-GAAP gross profit and gross margin and non-GAAP operating income and operating margin. We believe disclosure of non-GAAP net income and non-GAAP net income per diluted share has economic substance because the excluded expenses are either unrelated to operations or do not represent current cash expenditures.
Non-GAAP research and development, marketing and selling and general and administrative expenses. Non-GAAP research and development, marketing and selling and general and administrative expenses exclude share-based compensation expense, amortization of intangible assets, and IPR litigation costs. We believe that presentation of measures of these operating expenses that exclude amortization of intangible assets and share-based compensation expense is useful to both management and investors for the same reasons as described above with respect to our use of non-GAAP gross profit and gross margin. We believe that IPR litigation costs do not constitute part of
Free cash flow.
EBITDA. Qorvo defines EBITDA as earnings before interest expense and interest income, income tax expense (benefit), depreciation and intangible amortization. Management believes that this measure is useful to evaluate our ongoing operations and as a general indicator of our operating cash flow (in conjunction with a cash flow statement which also includes among other items, changes in working capital and the effect of non-cash charges).
Non-GAAP ROIC. Return on invested capital (ROIC) is a non-GAAP financial measure that management believes provides useful supplemental information for management and the investor by measuring the effectiveness of our operations' use of invested capital to generate profits. We use ROIC to track how much value we are creating for our shareholders. Non-GAAP ROIC is calculated by dividing annualized non-GAAP operating income, net of cash taxes, by average invested capital. Average invested capital is calculated by subtracting the average of the beginning balance and the ending balance of current liabilities (excluding the current portion of long-term debt and other short-term financings) from the average of the beginning balance and the ending balance of net accounts receivable, inventories, other current assets, net property and equipment and a cash amount equal to seven days of quarterly revenue.
Net debt or positive net cash. Net debt or positive net cash is defined as unrestricted cash, cash equivalents and short-term investments minus any borrowings under our credit facility. Management believes that net debt or positive net cash provides useful information regarding the level of
With respect to the
Limitations of non-GAAP financial measures. The primary material limitations associated with the use of non-GAAP gross profit and gross margin, non-GAAP operating expenses, non-GAAP operating income and operating margin, non-GAAP net income, non-GAAP net income per diluted share, non-GAAP diluted earnings per share, free cash flow, EBITDA, non-GAAP ROIC and net debt or positive net cash, as an analytical tool compared to the most directly comparable GAAP financial measures of gross profit and gross margin, operating expenses, operating income, net income, net income per diluted share, diluted earnings per share and net cash provided by operating activities are (i) they may not be comparable to similarly titled measures used by other companies in our industry, and (ii) they exclude financial information that some may consider important in evaluating our performance, thus limiting their usefulness as a comparative tool. We compensate for these limitations by providing full disclosure of the differences between these non-GAAP financial measures and the corresponding GAAP financial measures, including a reconciliation of the non-GAAP financial measures to the corresponding GAAP financial measures, to enable investors to perform their own analysis of our gross profit and gross margin, operating expenses, operating income, net income, net income per diluted share and net cash provided by operating activities. We further compensate for the limitations of our use of non-GAAP financial measures by presenting the corresponding GAAP measures more prominently.
About
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934, as amended that relate to our plans, objectives, estimates and goals. Statements expressing expectations regarding our future and projections relating to products, sales, revenues and earnings are typical of such statements and are made under the Private Securities Litigation Reform Act of 1995. Words such as "expect," "anticipate," "intend," "plan," "believe," and "estimate," and variations of such words and similar expressions, identify such forward-looking statements. Our business is subject to numerous risks and uncertainties, including, but not limited to the following factors: (i) changes in business and economic conditions, including downturns in the semiconductor industry and/or the overall economy; (ii) our
ability to accurately predict market requirements and evolving industry standards in a timely manner; (iii) our ability to accurately predict customer demand and thereby avoid the possibility of obsolete inventory, which would reduce our profit margins; (iv) our customers' and distributors' ability to manage the inventory they hold and forecast their demand; (v) our ability to successfully integrate acquired businesses, operations, product technologies and personnel as well as achieve expected synergies; (vi) our ability to achieve cost savings and improve yields and margins on our new and existing products; (vii) our ability to respond to possible downward pressure on the average selling prices of our products caused by our customers or our competitors; (viii) our ability to efficiently utilize our capacity, or to acquire or source additional capacity, in response to customer demand;
(ix) the inability of one or more of our customers to access their traditional sources of credit, which could lead them to reduce their level of purchases or seek credit or other accommodations from us; (x) our ability to continue to improve our product designs, develop new products in response to new technologies, and achieve design wins; (xi) our dependence on a limited number of customers for a substantial portion of our revenue; (xii) our reliance on the U.S. government and on U.S. government sponsored programs (principally for defense and aerospace applications) for a portion of our revenue; (xiii) our ability to bring new products to market in response to market shifts and to use technological innovation to shorten time-to-market for our products; (xiv) the risks associated with our wafer fabrication facilities, our assembly facilities and our test and tape and reel facilities;
(xv) variability in manufacturing yields; (xvi) variability in raw material costs and availability of raw materials; (xvii) our dependence on third parties, including wafer foundries, wafer starting material suppliers, passive component manufacturers, assembly and packaging suppliers and test and tape and reel suppliers; (xviii) our ability to manage platform provider and customer relationships; (xix) our ability to procure, commercialize and enforce intellectual property rights ("IPR") and to operate our business without infringing on the unlicensed IPR of others; (xx) the risks associated with security breaches and other similar disruptions, which could compromise our information and expose us to liability and could cause our business and reputation to suffer; (xxi) currency fluctuations, tariffs, trade barriers, tax and export license requirements and health and security issues
associated with our foreign operations; (xxii) our ability to attract and retain skilled personnel and develop leaders for key business units and functions; (xxiii) failure to realize the anticipated benefits of the business combination of
Financial Tables to Follow
QRVO-F
|
||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||
(In thousands, except per share data) | ||||
(Unaudited) | ||||
Three Months Ended | Six Months Ended | |||
2015 |
2014 |
2015 |
2014 |
|
Revenue | $ 708,335 | $ 362,667 | $ 1,381,976 | $ 678,988 |
Costs and expenses: | ||||
Cost of goods sold | 423,487 | 195,216 | 817,611 | 369,268 |
Research and development | 118,293 | 48,567 | 235,503 | 93,153 |
Marketing and selling | 105,925 | 19,179 | 215,570 | 38,069 |
General and administrative | 29,069 | 17,754 | 65,152 | 36,819 |
Other operating expense | 13,522 | 6,695 | 31,436 | 20,303 |
Total costs and expenses | 690,296 | 287,411 | 1,365,272 | 557,612 |
Income from operations | 18,039 | 75,256 | 16,704 | 121,376 |
Other income (expense), net | 193 | (18) | 4,156 | (73) |
Income before income taxes | $ 18,232 | $ 75,238 | $ 20,860 | $ 121,303 |
Income tax expense | (13,784) | (11,927) | (14,376) | (19,345) |
Net income | $ 4,448 | $ 63,311 | $ 6,484 | $ 101,958 |
Net income per share, diluted | $ 0.03 | $ 0.85 | $ 0.04 | $ 1.38 |
Weighted average outstanding diluted shares | 150,783 | 74,134 | 152,562 | 73,897 |
(1) The following financial statements for |
|
|||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES | |||
(In thousands, except per share data) | |||
(Unaudited) | |||
Three Months Ended | |||
|
|
|
|
GAAP operating income (loss) | $ 18,039 | $ (1,335) | $ (102,545) |
Share-based compensation expense | 35,729 | 48,170 | 42,110 |
Amortization of intangible assets | 128,028 | 123,202 | 123,515 |
Acquired inventory step-up and revaluation | — | — | 72,850 |
Restructuring and disposal costs | 2,403 | 1,427 | 12,374 |
IPR litigation costs | 192 | 148 | 68 |
Acquisition and integration related costs | 5,589 | 10,415 | 20,077 |
Start-up costs | 3,496 | 3,710 | 1,105 |
Other expenses (including loss (gain) on assets and other non-cash expenses) | 1,348 | 2,078 | 35 |
Non-GAAP operating income | $ 194,824 | $ 187,815 | $ 169,589 |
GAAP net income | $ 4,448 | $ 2,036 | $ 6,482 |
Share-based compensation expense | 35,729 | 48,170 | 42,110 |
Amortization of intangible assets | 128,028 | 123,202 | 123,515 |
Acquired inventory step-up and revaluation | — | — | 72,850 |
Restructuring and disposal costs | 2,403 | 1,427 | 12,374 |
IPR litigation costs | 192 | 148 | 68 |
Acquisition and integration related costs | 5,589 | 10,415 | 20,077 |
Start-up costs | 3,496 | 3,710 | 1,105 |
Other expenses (including loss (gain) on assets and other non-cash expenses ) | 1,348 | 2,114 | 809 |
Gain on investment | — | (4,025) | — |
Adjustment of income taxes for cash basis | 2,050 | (18,708) | (112,232) |
Non-GAAP net income | $ 183,283 | $ 168,489 | $ 167,158 |
GAAP weighted average outstanding diluted shares | 150,783 | 154,461 | 150,470 |
Diluted share-based awards | — | — | — |
Non-GAAP weighted average outstanding diluted shares | 150,783 | 154,461 | 150,470 |
Non-GAAP net income per share, diluted | $ 1.22 | $ 1.09 | $ 1.11 |
|
|||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES | |||
(In thousands, except per share data) | |||
(Unaudited) | |||
Three Months Ended | |||
2014 |
2014 |
2014 |
|
GAAP operating income (loss) | $ 75,256 | $ 46,120 | $ (742) |
Share-based compensation expense | 9,543 | 9,169 | 5,151 |
Amortization of intangible assets | 6,801 | 6,966 | 7,455 |
Impairment of intangibles | — | — | 11,300 |
Restructuring and disposal costs | 262 | 1,315 | 4,302 |
IPR litigation costs | 1,992 | 6,014 | 2,519 |
Acquisition and integration related costs | 5,461 | 8,453 | 2,228 |
Start-up costs | 211 | 115 | — |
Other expenses (including loss (gain) on assets and other non-cash expenses) | 565 | 730 | 1,392 |
Non-GAAP operating income | $ 100,091 | $ 78,882 | $ 33,605 |
GAAP net income (loss) | $ 63,311 | $ 38,647 | $ (1,046) |
Share-based compensation expense | 9,543 | 9,169 | 5,151 |
Amortization of intangible assets | 6,801 | 6,966 | 7,455 |
Impairment of intangibles | — | — | 11,300 |
Restructuring and disposal costs | 262 | 1,315 | 4,302 |
IPR litigation costs | 1,992 | 6,014 | 2,519 |
Acquisition and integration related costs | 5,461 | 8,453 | 2,228 |
Start-up costs | 211 | 115 | — |
Other expenses (including loss (gain) on assets and other non-cash expenses ) | 565 | 730 | 1,392 |
Non-cash interest expense on convertible subordinated notes | — | 240 | 1,361 |
Gain on investment | — | — | (398) |
Adjustment of income taxes for cash basis | 1,828 | (321) | (903) |
Non-GAAP net income | $ 89,974 | $ 71,328 | $ 33,361 |
GAAP weighted average outstanding diluted shares | 74,134 | 73,659 | 70,651 |
Diluted share-based awards | — | — | 1,726 |
Non-GAAP weighted average outstanding diluted shares | 74,134 | 73,659 | 72,377 |
Non-GAAP net income per share, diluted | $ 1.21 | $ 0.97 | $ 0.46 |
|
|||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES | |||||||||||
(In thousands, except percentages) | |||||||||||
(Unaudited) | |||||||||||
Three Months Ended | |||||||||||
|
June 27, 2015 |
|
|||||||||
GAAP gross profit/margin | $ 284,848 | 40.2% | $ 279,517 | 41.5% | $ 167,451 | 46.2% | |||||
Adjustment for intangible amortization | 56,092 | 7.9% | 51,265 | 7.6% | 5,614 | 1.5% | |||||
Adjustment for share-based compensation | 10,245 | 1.4% | 15,272 | 2.3% | 1,004 | 0.3% | |||||
Restructuring and disposal costs | — | —% | — | —% | (196) | (0.1)% | |||||
Other expenses | 421 | 0.1% | 415 | —% | — | —% | |||||
Non-cash deferred royalty revenue and equal and offsetting non-cash prepaid royalty amortization ( |
— | 0.1% | — | 0.1% | — | 0.1% | |||||
Non-GAAP gross profit/margin | $ 351,606 | 49.7% | $ 346,469 | 51.5% | $ 173,873 | 48% | |||||
Non-GAAP Operating Income |
Three Months Ended |
||||||||||
(as a percentage of sales) | |||||||||||
GAAP operating income | 2.5% | ||||||||||
Share-based compensation expense | 5.1% | ||||||||||
Amortization of intangible assets | 18.1% | ||||||||||
Restructuring and disposal costs | 0.3% | ||||||||||
IPR litigation costs | —% | ||||||||||
Acquisition and integration related costs | 0.8% | ||||||||||
Start-up costs | 0.5% | ||||||||||
Other expenses (including loss (gain) on assets and other non-cash expenses) | 0.2% | ||||||||||
Non-GAAP operating income | 27.5% | ||||||||||
Free Cash Flow (1) |
Three Months Ended |
||||||||||
(In millions) | |||||||||||
Net cash provided by operating activities |
|
||||||||||
Purchases of property and equipment | (80.3) | ||||||||||
Free cash flow |
|
||||||||||
(1) Free Cash Flow is calculated as net cash provided by operating activities minus property and equipment expenditures. |
|
|||
ADDITIONAL SELECTED NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS | |||
(In thousands) | |||
(Unaudited) | |||
Three Months Ended | |||
|
|
2014 |
|
GAAP research and development expense | $ 118,293 | $ 117,210 | $ 48,567 |
Less: | |||
Share-based compensation expense | 11,526 | 12,069 | 2,147 |
Other non-cash expenses | 239 | 476 | — |
Non-GAAP research and development expense | $ 106,528 | $ 104,665 | $ 46,420 |
Three Months Ended | |||
|
|
2014 |
|
GAAP marketing and selling expense | $ 105,925 | $ 109,645 | $ 19,179 |
Less: | |||
Share-based compensation expense | 5,273 | 5,374 | 1,524 |
Amortization of intangible assets | 71,936 | 71,937 | 1,187 |
Other non-cash expenses | 34 | 280 | — |
Non-GAAP marketing and selling expense | $ 28,682 | $ 32,054 | $ 16,468 |
Three Months Ended | |||
|
|
2014 |
|
GAAP general and administrative expense | $ 29,069 | $ 36,083 | $ 17,754 |
Less: | |||
Share-based compensation expense | 7,241 | 13,933 | 4,867 |
Other non-cash expenses | 64 | 67 | — |
IPR litigation costs | 192 | 148 | 1,992 |
Non-GAAP general and administrative expense | $ 21,572 | $ 21,935 | $ 10,895 |
|
||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||
(In thousands) | ||
(Unaudited) | ||
|
|
|
ASSETS | ||
Current assets: | ||
Cash and cash equivalents | $ 169,597 | $ 299,814 |
Short-term investments | 25,960 | 244,830 |
Accounts receivable, net | 438,266 | 353,830 |
Inventories | 393,760 | 346,900 |
Deferred tax assets | 143,072 | 150,208 |
Other current assets | 108,632 | 104,523 |
Total current assets | 1,279,287 | 1,500,105 |
Property and equipment, net | 972,328 | 883,371 |
|
2,135,697 | 2,140,586 |
Intangible assets, net | 2,055,228 | 2,307,229 |
Long-term investments | 28,761 | 4,083 |
Other non-current assets | 60,796 | 57,005 |
Total assets | $ 6,532,097 | $ 6,892,379 |
LIABILITIES AND STOCKHOLDERS' EQUITY | ||
Current liabilities: | ||
Accounts payable and accrued liabilities | $ 348,878 | $ 314,339 |
Other current liabilities | 3,291 | 10,971 |
Total current liabilities | 352,169 | 325,310 |
Long-term debt, net | 75,000 | — |
Deferred tax liabilities | 303,183 | 310,189 |
Other long-term liabilities | 89,647 | 83,720 |
Total liabilities | 819,999 | 719,219 |
Stockholders' equity | 5,712,098 | 6,173,160 |
Total liabilities and stockholders' equity | $ 6,532,097 | $ 6,892,379 |
|
|||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES | |||
(In thousands, except percentages and per share data) | |||
(Unaudited) | |||
Three Months Ended | |||
2014 |
2014 |
2014 |
|
GAAP gross profit | $ 123,720 | $ 92,714 | $ 59,050 |
Adjustment for stock based compensation charges | 1,610 | 2,218 | 1,785 |
Adjustment for restructuring and impairment charges | 42 | (20) | 715 |
Adjustment for charges associated with acquisitions | 1,397 | 1,301 | 1,083 |
Non-GAAP gross profit | 126,769 | 96,213 | 62,633 |
GAAP gross margin | 45.5% | 40.2% | 33.2% |
Adjustment for stock based compensation charges | 0.6% | 1.0% | 1.0% |
Adjustment for restructuring and impairment charges | —% | —% | 0.4% |
Adjustment for charges associated with acquisitions | 0.5% | 0.5% | 0.7% |
Non-GAAP gross margin | 46.6% | 41.7% | 35.3% |
GAAP operating expenses | $ 87,845 | $ 85,317 | $ 79,033 |
Adjustment for stock based compensation charges | (4,748) | (5,287) | (4,805) |
Adjustment for restructuring and impairment charges | (114) | 52 | (1,080) |
Adjustment for charges associated with acquisitions | (8,310) | (8,124) | (2,200) |
Non-GAAP operating expenses | 74,673 | 71,958 | 70,948 |
GAAP operating income |
|
|
|
Adjustment for stock based compensation charges | 6,358 | 7,505 | 6,590 |
Adjustment for restructuring and impairment charges | 156 | (72) | 1,795 |
Adjustment for charges associated with acquisitions | 9,707 | 9,425 | 3,283 |
Non-GAAP operating income | 52,096 | 24,255 | (8,315) |
GAAP net income | $ 26,184 | $ 5,210 | $ (19,069) |
Adjustment for stock based compensation charges | 6,358 | 7,505 | 6,590 |
Adjustment for restructuring and impairment charges | 156 | 443 | 1,795 |
Adjustment for non-cash tax expense | 9,338 | 803 | (2,190) |
Adjustment for charges associated with acquisitions | 9,374 | 9,643 | 3,510 |
Non-GAAP net income | $ 51,410 | $ 23,604 | $ (9,364) |
GAAP and Non-GAAP weighted average outstanding diluted shares | 77,753 | 75,918 | 68,828 |
Non-GAAP net income per share, diluted | $ 0.66 | $ 0.31 | $ (0.14) |
CONTACT: At Qorvo(R)Source:Doug DeLieto VP, Investor Relations 336-678-7088Steve Buhaly CFO 503-615-9401 At the Financial Relations BoardJoe Calabrese Vice President 212-827-3772
News Provided by Acquire Media