Microchip Technology Announces Financial Results For Third Quarter Fiscal Year 2016

 

MICROCHIP TECHNOLOGY INCORPORATED AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

(in thousands except per share amounts and percentages)

(Unaudited)


RECONCILIATION OF GAAP NET SALES TO NON-GAAP NET SALES


Three months ended


Nine months ended


December 31,


December 31,


2015


2014


2015


2014

Net sales, as reported

$

540,344



$

528,710



$

1,615,687



$

1,603,829


Distributor revenue recognition adjustment

11,669



7,118



29,710



9,587


Non-GAAP net sales

$

552,013



$

535,828



$

1,645,397



$

1,613,416



RECONCILIATION OF GAAP GROSS PROFIT TO NON-GAAP GROSS PROFIT


Three months ended


Nine months ended


December 31,


December 31,


2015


2014


2015


2014

Gross profit, as reported

$

292,718



$

301,959



$

902,685



$

915,932


Distributor revenue recognition adjustment, net of product cost

6,936



3,203



18,399



4,565


Share-based compensation expense

2,270



2,290



6,325



6,985


Acquisition-related restructuring and acquired inventory valuation costs

17,817



4,191



27,449



24,692


Non-GAAP gross profit

$

319,741



$

311,643



$

954,858



$

952,174


Non-GAAP gross profit percentage

57.9

%


58.2

%


58.0

%


59.0

%


RECONCILIATION OF GAAP RESEARCH AND DEVELOPMENT EXPENSES TO NON-GAAP RESEARCH AND DEVELOPMENT EXPENSES


Three months ended


Nine months ended


December 31,


December 31,


2015


2014


2015


2014

Research and development expenses, as reported

$

97,022



$

88,697



$

276,958



$

261,881


Share-based compensation expense

(7,855)



(7,075)



(23,623)



(20,645)


Non-GAAP research and development expenses

$

89,167



$

81,622



$

253,335



$

241,236


Non-GAAP research and development expenses as a percentage of net sales

16.2

%


15.2

%


15.4

%


15.0

%


RECONCILIATION OF GAAP SELLING, GENERAL AND ADMINISTRATIVE EXPENSES TO NON-GAAP SELLING, GENERAL AND ADMINISTRATIVE EXPENSES


Three months ended


Nine months ended


December 31,


December 31,


2015


2014


2015


2014

Selling, general and administrative expenses, as reported

$

76,270



$

66,668



$

223,377



$

207,037


Share-based compensation expense

(6,840)



(5,454)



(24,155)



(15,783)


Acquisition-related costs

(1,461)



(523)



(4,698)



(3,260)


Non-GAAP selling, general and administrative expenses

$

67,969



$

60,691



$

194,524



$

187,994


Non-GAAP selling, general and administrative expenses as a percentage of net sales

12.3

%


11.3

%


11.8

%


11.7

%


RECONCILIATION OF GAAP OPERATING EXPENSES TO NON-GAAP OPERATING EXPENSES


Three months ended


Nine months ended


December 31,


December 31,


2015


2014


2015


2014

Operating expenses, as reported

$

216,586



$

203,950



$

630,286



$

600,659


Share-based compensation expense

(14,695)



(12,529)



(47,778)



(36,428)


Acquisition-related costs

(1,461)



(523)



(4,698)



(3,260)


Amortization of acquired intangible assets

(48,312)



(47,582)



(126,764)



(129,659)


Special income (charges), net

5,018



(1,003)



(3,187)



(2,082)


Non-GAAP operating expenses

$

157,136



$

142,313



$

447,859



$

429,230


Non-GAAP operating expenses as a percentage of net sales

28.5

%


26.6

%


27.2

%


26.6

%


RECONCILIATION OF GAAP OPERATING INCOME TO NON-GAAP OPERATING INCOME


Three months ended


Nine months ended


December 31,


December 31,


2015


2014


2015


2014

Operating income, as reported

$

76,132



$

98,009



$

272,399



$

315,273


Distributor revenue recognition adjustment

6,936



3,203



18,399



4,565


Share-based compensation expense

16,965



14,819



54,103



43,413


Acquisition-related restructuring, acquired inventory valuation and other costs

19,278



4,714



32,147



27,952


Amortization of acquired intangible assets

48,312



47,582



126,764



129,659


Special (income) charges, net

(5,018)



1,003



3,187



2,082


Non-GAAP operating income

$

162,605



$

169,330



$

506,999



$

522,944


Non-GAAP operating income as a percentage of net sales

29.5

%


31.6

%


30.8

%


32.4

%


RECONCILIATION OF GAAP OTHER EXPENSE, NET TO NON-GAAP OTHER EXPENSE, NET


Three months ended


Nine months ended


December 31,


December 31,


2015


2014


2015


2014

Other expense, net, as reported

$

(25,918)



$

(11,756)



$

(48,430)



$

(31,258)


Gain on equity securities and equity method investment

(83)





(16,147)




Non-cash other expense, net

12,813



2,501



37,085



7,311


Impairment on available-for-sale investment

3,995





3,995




Other expenses on acquisition restructuring

501





501




Non-GAAP other expense, net

$

(8,692)



$

(9,255)



$

(22,996)



$

(23,947)


Non-GAAP other expense, net, as a percentage of net sales

(1.6)

%


(1.7)

%


(1.4)

%


(1.5)

%


RECONCILIATION OF GAAP INCOME TAX (BENEFIT) PROVISION TO NON-GAAP INCOME TAX PROVISION


Three months ended


Nine months ended


December 31,


December 31,


2015


2014


2015


2014

Income tax (benefit) provision, as reported

$

(11,053)



$

1,393



$

(32,890)



$

17,141


Income tax rate, as reported

(22.0)

%


1.6

%


(14.7)

%


6.0

%

Distributor revenue recognition adjustment

2,556



448



6,810



823


Share-based compensation expense

5,460



3,632



17,566



6,885


Acquisition-related restructuring, acquired inventory valuation costs, intangible asset amortization and other costs

12,797



5,799



32,781



14,696


Special (income) charges, net

(201)



339



1,414



723


Non-cash other expense, net

4,722



929



13,734



2,716


Gain on equity securities and equity method investment

(31)





(31)




Impairment on available-for-sale investment

1,472





1,472




Non-recurring tax events

(301)



3,931



12,406



9,983


Non-GAAP income tax provision

$

15,421



$

16,471



$

53,262



$

52,967


Non-GAAP income tax rate

10.0

%


10.3

%


11.0

%


10.6

%


RECONCILIATION OF GAAP NET INCOME ATTRIBUTABLE TO MICROCHIP TECHNOLOGY AND GAAP DILUTED NET INCOME PER COMMON SHARE ATTRIBUTABLE TO MICROCHIP TECHNOLOGY STOCKHOLDERS TO NON-GAAP NET INCOME ATTRIBUTABLE TO MICROCHIP TECHNOLOGY AND NON-GAAP DILUTED NET INCOME PER COMMON SHARE ATTRIBUTABLE TO MICROCHIP TECHNOLOGY STOCKHOLDERS


Three months ended


Nine months ended


December 31,


December 31,


2015


2014


2015


2014

Net income attributable to Microchip Technology, as reported

$

61,211



$

86,057



$

256,777



$

269,607


Noncontrolling interests



(1,533)



(375)



(3,623)


Distributor revenue recognition adjustment, net of tax effect

4,380



2,755



11,589



3,742


Share-based compensation expense, net of tax effect

11,505



11,187



36,537



36,528


Acquisition-related restructuring, acquired inventory valuation costs, intangible asset amortization and other costs, net of tax effect

55,294



46,497



126,631



142,915


Special (income) charges, net of tax effect

(4,817)



664



1,773



1,359


Gain on equity securities and equity method investment, net of tax effect

(52)





(16,116)




Non-cash other expense, net of tax effect

8,091



1,572



23,351



4,595


Impairment on available-for-sale investment, net of tax effect

2,523





2,523




Non-recurring tax events

301



(3,931)



(12,406)



(9,983)


Non-GAAP net income attributable to Microchip Technology

$

138,436



$

143,268



$

430,284



$

445,140


Non-GAAP net income attributable to Microchip Technology as a percentage of net sales

25.1

%


26.7

%


26.2

%


27.6

%









Diluted net income per common share attributable to Microchip Technology stockholders, as reported

$

0.28



$

0.39



$

1.18



$

1.20


Non-GAAP diluted net income per common share attributable to Microchip Technology stockholders

$

0.64



$

0.64



$

1.98



$

1.99


Diluted common shares outstanding, as reported

217,975



223,487



217,280



224,433


Diluted common shares outstanding Non-GAAP

217,975



223,077



217,109



223,883



« Previous Page 1 | 2 | 3 | 4 | 5 | 6  Next Page »



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us
ShareCG™ is a trademark of Internet Business Systems, Inc.

Report a Bug Report Abuse Make a Suggestion About Privacy Policy Contact Us User Agreement Advertise