Xilinx Reports Fiscal Fourth Quarter and Fiscal Year 2021 Results

M&A related expenses: These expenses mainly consist of legal, advisory and consulting fees associated with acquisition activities, and also include fees and retention compensation related to the Company’s acquisition by AMD. The Company believes these costs do not reflect its current operating performance.

Amortization of acquisition-related intangibles: Amortization of acquisition-related intangible assets consists of amortization of intangible assets such as developed technology acquired in connection with business combinations. The non-GAAP adjustments exclude these charges to facilitate an evaluation of the Company’s current operating performance and comparisons to its past operating performance.

Income taxes: The Company excludes the income tax effects of non-GAAP adjustments reflected in operating expenses and other income, as detailed above. It also excludes other significant tax effects of post-acquisition tax integration transactions. The Company believes excluding post-acquisition tax integration items will facilitate a comparable evaluation of its current performance to its past performance.

In addition, free cash flow, which is cash flow from operations adjusted to exclude additions to software, property, plant, and equipment, is used by management when assessing the Company’s sources of liquidity, capital resources, and quality of earnings. The Company believes that this non-GAAP financial measure is helpful in understanding the Company’s capital requirements and provides an additional means to evaluate the cash flow trends of the Company’s business.

Forward-Looking Statements

This release contains forward-looking statements, which can often be identified by the use of forward-looking words such as “expect,” “believe,” “may,” “will,” “could,” “anticipate,” “estimate,” “continue,” “plan,” “intend,” “project” or other similar expressions. Statements that refer to or are based on uncertain events or assumptions also identify forward-looking statements. Such forward-looking statements include, but are not limited to, statements related to our proposed acquisition by AMD, the semiconductor market, the growth and acceptance of our products, expected revenue growth, the demand and growth in the markets we serve, and opportunity for expansion into new markets. Undue reliance should not be placed on such forward-looking statements, which speak only as of the date they are made. We undertake no obligation to update such forward-looking statements. Actual events and results may differ materially from those in the forward-looking statements and are subject to risks and uncertainties, including, among others, the impact of the ongoing COVID-19 pandemic and related mitigation measures (which, in addition to presenting its own risks and uncertainties, may also heighten the other risks and uncertainties faced by our business and decrease our visibility into all aspects of our business); closing of the proposed transaction with AMD on anticipated timing (including the risk that the conditions to the transaction are not satisfied on a timely basis or at all or the failure of the transaction to close for any other reason) and terms (including obtaining the anticipated tax treatment, regulatory approvals, required consents or authorizations); unanticipated difficulties or expenditures relating to the transaction; the response of business partners and retention as a result of the announcement and pendency of the transaction; the diversion of management time on transaction-related matters; customer acceptance of our new products; changing global economic conditions; our dependence on certain customers; trade and export restrictions; the condition and performance of our customers and the end markets in which they participate; our ability to forecast end customer demand; a high dependence on turns business; more customer volume discounts than expected; greater product mix changes than anticipated; fluctuations in manufacturing yields; our ability to deliver product in a timely manner; our ability to successfully manage production at multiple foundries; our reliance on third parties (including distributors); variability in wafer pricing; costs and liabilities associated with current and future litigation (including litigation relating to the proposed transaction with AMD); our ability to generate cost and operating expense savings in an efficient and timely manner; our ability to realize the goals contemplated by our acquisitions and strategic investments; the impact of current and future legislative and regulatory changes; the impact of new accounting pronouncements and tax laws, including the U.S. Tax Cuts and Jobs Act, and interpretations thereof; and other risk factors described in our most recent Forms 10-Q and 10-K and subsequent filings with the U.S. Securities and Exchange Commission.

About Xilinx

Xilinx, Inc. develops highly flexible and adaptive computing platforms that enable rapid innovation across a variety of technologies - from the cloud, to the edge, to the endpoint. Xilinx is the inventor of the FPGA and Adaptive SoCs (including our Adaptive Compute Acceleration Platform, or ACAP), designed to deliver the most dynamic computing technology in the industry. We collaborate with our customers to create scalable, differentiated and intelligent solutions that enable the adaptable, intelligent and connected world of the future. For more information, visit xilinx.com.

Xilinx, the Xilinx logo, Alveo, Artix, Kintex, Spartan, Versal, Vitis, Virtex, Vivado, Zynq, Kria and other designated brands included herein are trademarks of Xilinx in the United States and/or other countries. All other trademarks are the property of their respective owners.

XILINX, INC.
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(In thousands, except per share amounts)
Three Months Ended Twelve Months Ended

April 3, 2021

January 2, 2021

March 28, 2020

April 3, 2021

March 28, 2020

Net revenues

$

850,987

 

$

803,404

$

756,169

$

3,147,599

 

$

3,162,666

Cost of revenues:
Cost of products sold

 

272,851

 

 

249,529

 

221,037

 

966,604

 

 

1,025,234

Amortization of acquisition-related intangibles

 

7,733

 

 

6,875

 

6,697

 

28,000

 

 

22,396

Total cost of revenues

 

280,584

 

 

256,404

 

227,734

 

994,604

 

 

1,047,630

Gross margin

 

570,403

 

 

547,000

 

528,435

 

2,152,995

 

 

2,115,036

Operating expenses:
Research and development

 

239,863

 

 

235,018

 

214,968

 

904,639

 

 

853,589

Selling, general and administrative

 

127,872

 

 

136,701

 

103,675

 

483,749

 

 

432,308

Amortization of acquisition-related intangibles

 

2,887

 

 

2,856

 

3,401

 

11,468

 

 

8,889

Restructuring charges

 

-

 

 

-

 

28,362

 

-

 

 

28,362

Total operating expenses

 

370,622

 

 

374,575

 

350,406

 

1,399,856

 

 

1,323,148

Operating income

 

199,781

 

 

172,425

 

178,029

 

753,139

 

 

791,888

Interest and other income (expense), net

 

(4,245

)

 

3,709

 

11,717

 

(23,461

)

 

42,096

Income before income taxes

 

195,536

 

 

176,134

 

189,746

 

729,678

 

 

833,984

Provision for income taxes

 

7,652

 

 

5,162

 

27,489

 

83,170

 

 

41,263

Net income

$

187,884

 

$

170,972

$

162,257

$

646,508

 

$

792,721

Net income per common share:
Basic

$

0.76

 

$

0.70

$

0.66

$

2.65

 

$

3.15

Diluted

$

0.75

 

$

0.69

$

0.65

$

2.62

 

$

3.11

Cash dividends per common share

$

-

 

$

0.38

$

0.37

$

1.14

 

$

1.48

Shares used in per share calculations:
Basic

 

245,774

 

 

245,145

 

247,166

 

244,257

 

 

251,732

Diluted

 

249,030

 

 

248,148

 

249,320

 

247,229

 

 

254,943

XILINX, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)

April 3, 2021

March 28, 2020*

(unaudited)
ASSETS
Current assets:
Cash, cash equivalents and short-term investments

$

3,078,899

$

2,267,216

Accounts receivable, net

 

285,214

 

273,028

Inventories

 

311,085

 

304,340

Other current assets

 

71,064

 

64,557

Total current assets

 

3,746,262

 

2,909,141

Net property, plant and equipment

 

345,023

 

372,574

Other assets

 

1,427,916

 

1,411,619

Total assets

$

5,519,201

$

4,693,334

 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable and accrued liabilities

$

624,555

$

586,421

Current portion of long-term debt

 

-

 

499,260

Total current liabilities

 

624,555

 

1,085,681

Long-term debt

 

1,492,688

 

747,110

Other long-term liabilities

 

514,997

 

545,494

Stockholders' equity

 

2,886,961

 

2,315,049

Total Liabilities and Stockholders' Equity

$

5,519,201

$

4,693,334

 
* Fiscal 2020 balances are derived from audited financial statements.
XILINX, INC.
SUPPLEMENTAL FINANCIAL INFORMATION
(Unaudited)
(In thousands)

Three Months Ended

Twelve Months Ended

April 3, 2021

January 2, 2021

 

March 28, 2020

April 3, 2021

March 28, 2020

SELECTED CASH FLOW INFORMATION:
Depreciation and amortization of software

$

29,616

 

$

30,818

$

28,603

 

$

122,432

$

97,485

Amortization - others

 

16,574

 

 

17,133

 

16,282

 

 

64,082

 

60,048

Stock-based compensation

 

71,077

 

 

66,331

 

43,991

 

 

246,230

 

186,723

Net cash provided by operating activities

 

240,030

 

 

360,137

 

345,351

 

 

1,093,221

 

1,190,836

Purchases of property, plant, equipment and software

 

12,864

 

 

6,009

 

32,309

 

 

49,665

 

129,289

Payment of dividends to stockholders

 

-

 

 

93,155

 

91,417

 

 

278,674

 

371,793

Repayment of debt

 

500,000

 

 

-

 

-

 

 

500,000

 

-

Repurchases of common stock

 

-

 

 

-

 

470,733

 

 

53,682

 

1,208,917

Taxes paid related to net share settlement of restricted stock units, net of proceeds from issuance of common stock

 

(29,400

)

 

4,560

 

(28,082

)

 

8,471

 

27,459

 
STOCK-BASED COMPENSATION INCLUDED IN:
Cost of revenues

$

3,616

 

$

3,465

$

1,649

 

$

12,765

$

10,035

Research and development

 

43,564

 

 

40,228

 

28,857

 

 

150,271

 

114,976

Selling, general and administrative

 

23,897

 

 

22,638

 

13,313

 

 

83,194

 

61,540

Restructuring charges

 

-

 

 

-

 

172

 

 

-

 

172

XILINX, INC.
RECONCILIATIONS OF GAAP ACTUALS TO NON-GAAP ACTUALS
(Unaudited)
(In thousands, except per share amounts)

Three Months Ended

Twelve Months Ended

April 3, 2021

January 2, 2021

March 28, 2020

April 3, 2021

March 28, 2020

GAAP gross margin

$

570,403

 

$

547,000

 

$

528,435

 

$

2,152,995

 

$

2,115,036

 

Inventory valuation adjustment

 

-

 

 

-

 

 

-

 

 

-

 

 

3,855

 

Amortization of acquisition-related intangibles

 

7,733

 

 

6,875

 

 

6,697

 

 

28,000

 

 

22,396

 

M&A related expenses

 

842

 

 

114

 

 

-

 

 

957

 

 

-

 

Non-GAAP gross margin

$

578,978

 

$

553,989

 

$

535,132

 

$

2,181,952

 

$

2,141,287

 

 
GAAP operating income

$

199,781

 

$

172,425

 

$

178,029

 

$

753,139

 

$

791,888

 

Inventory valuation adjustment

 

-

 

 

-

 

 

-

 

 

-

 

 

3,855

 

Amortization of acquisition-related intangibles

 

10,620

 

 

9,731

 

 

10,098

 

 

39,468

 

 

31,285

 

M&A related expenses

 

17,220

 

 

19,150

 

 

1,798

 

 

39,440

 

 

14,190

 

Restructuring charges

 

-

 

 

-

 

 

28,362

 

 

-

 

 

28,362

 

Non-GAAP operating income

$

227,621

 

$

201,306

 

$

218,287

 

$

832,047

 

$

869,580

 

 
GAAP net income

$

187,884

 

$

170,972

 

$

162,257

 

$

646,508

 

$

792,721

 

Inventory valuation adjustment

 

-

 

 

-

 

 

-

 

 

-

 

 

3,855

 

Amortization of acquisition-related intangibles

 

10,620

 

 

9,731

 

 

10,098

 

 

39,468

 

 

31,285

 

M&A related expenses

 

17,220

 

 

19,150

 

 

1,798

 

 

39,440

 

 

14,190

 

Restructuring charges

 

-

 

 

-

 

 

28,362

 

 

-

 

 

28,362

 

Income tax effect of intercompany integration transactions

 

-

 

 

-

 

 

-

 

 

-

 

 

(1,838

)

Income tax effect of tax-related items

 

(6,776

)

 

(528

)

 

-

 

 

49,497

 

 

-

 

Income tax effect of non-GAAP adjustments

 

(5,006

)

 

(5,100

)

 

(9,137

)

 

(13,167

)

 

(15,271

)

Non-GAAP net income

$

203,942

 

$

194,225

 

$

193,378

 

$

761,746

 

$

853,304

 

 
GAAP diluted EPS

$

0.75

 

$

0.69

 

$

0.65

 

$

2.62

 

$

3.11

 

Inventory valuation adjustment

 

-

 

 

-

 

 

-

 

 

-

 

 

0.02

 

Amortization of acquisition-related intangibles

 

0.04

 

 

0.04

 

 

0.04

 

 

0.16

 

 

0.11

 

M&A related expenses

 

0.08

 

 

0.07

 

 

0.01

 

 

0.15

 

 

0.06

 

Restructuring charges

 

-

 

 

-

 

 

0.12

 

 

-

 

 

0.12

 

Income tax effect of intercompany integration transactions

 

-

 

 

-

 

 

-

 

 

-

 

 

(0.01

)

Income tax effect of tax-related items

 

(0.03

)

 

-

 

 

-

 

 

0.20

 

 

-

 

Income tax effect of non-GAAP adjustments

 

(0.02

)

 

(0.02

)

 

(0.04

)

 

(0.05

)

 

(0.06

)

Non-GAAP diluted EPS

$

0.82

 

$

0.78

 

$

0.78

 

$

3.08

 

$

3.35

 

 
GAAP cash flow from operations

$

240,030

 

$

360,137

 

$

345,351

 

$

1,093,221

 

$

1,190,836

 

Capital expenditures (including software)

 

(12,864

)

 

(6,009

)

 

(32,309

)

 

(49,665

)

 

(129,289

)

Free cash flow

$

227,166

 

$

354,128

 

$

313,042

 

$

1,043,556

 

$

1,061,547

 


« Previous Page 1 | 2 | 3 | 4 | 5  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