- Net revenue of
$644 million , up 15% sequentially and up 6% from Q3 last year; this includes$21 million contribution of net revenue from CyOptics - GAAP gross margin of 47.2 percent; Non-GAAP gross margin of 50.9 percent
- GAAP diluted EPS of
$0.56 ; Non-GAAP diluted EPS of$0.74
Third Quarter Fiscal Year 2013 GAAP Results
Net revenue was
Gross margin was
Operating expenses were
Income from operations was
Third quarter net income was
The Company's cash balance at the end of the second quarter was
The Company generated
Third Quarter Fiscal Year 2013 Non-GAAP Results
Gross margin was
Income from operations was
Net income was
Third Quarter Fiscal Year 2013 Non-GAAP Results | Change | ||||
(Dollars in millions, except EPS) | Q3 13 | Q2 13 | Q3 12 | Q/Q | Y/Y |
Net Revenue | $644 | $562 | $606 | 14.6% | 6.3% |
Gross Margin | 50.9% | 51.2% | 51.2% | -30bps | -30bps |
Operating Expenses | $137 | $130 | $124 | +$7 | +$13 |
Net Income | $188 | $153 | $182 | +$35 | +$6 |
Earnings Per Share - Diluted | $0.74 | $0.61 | $0.72 | +$0.13 | +$0.02 |
"During the third quarter, strong demand from datacenter spending and a significant uptick in industrial more than offset weaker than expected demand in wireless." said Hock Tan, President and CEO of
Other Quarterly Data
Percentage of Net Revenue | Growth Rates | ||||
Net Revenues by Target Market | Q3 13 | Q2 13 | Q3 12 | Q/Q | Y/Y |
Wireless Communications | 45 | 50 | 40 | 3% | 20% |
Wired Infrastructure | 31 | 27 | 29 | 32% | 17% |
Industrial & Other | 24 | 23 | 31 | 18% | -20% |
[1] Includes net revenues from the CyOptics business.
Key Statistics | Q3 13 | Q2 13 | Q3 12 |
(Dollars in millions) | |||
Cash From Operations | $137 | $191 | $128 |
Depreciation | $26 | $22 | $20 |
Amortization | $20 | $20 | $20 |
Capital Expenditures | $65 | $47 | $65 |
Days Sales Outstanding | 52 | 44 | 50 |
Inventory Days On Hand | 82 | 76 | 66 |
Fourth Quarter Fiscal Year 2013 Business Outlook
Based on current business trends and conditions, the outlook for the fourth quarter of fiscal year 2013, ending
GAAP | Reconciling Items | Non-GAAP | |
Sequential Change in Net Revenue | Up 12% to 15% | Up 12% to 15% | |
Gross Margin | 46.0% plus/minus 1% | $29M | 50.0% plus/minus 1% |
Operating Expenses | $178M | $33M | $145M |
Taxes | $6M | $6M | $12M |
Diluted Share Count | 253M | 1M | 254M |
Reconciling items include
Capital expenditures for the fourth quarter are expected to be approximately
The guidance provided above is only an estimate of what the Company believes is realizable as of the date of this release. The guidance excludes any impact from share repurchases or mergers and acquisitions activity that may occur during the quarter. Actual results will vary from the guidance and the variations may be material. The Company undertakes no intent or obligation to publicly update or revise any of these projections, whether as a result of new information, future events or otherwise, except as required by law.
Financial Results Conference Call
Non-GAAP Financial Measures
In addition to GAAP reporting,
About
Cautionary Note Regarding Forward-Looking Statements
This announcement contains forward-looking statements which address our expected future business and financial performance. These forward-looking statements are based on current expectations, estimates, forecasts and projections of future Company or industry performance, based on management's judgment, beliefs, current trends and market conditions, and involve risks and uncertainties that may cause actual results to differ materially from those contained in the forward-looking statements. Accordingly, we caution you not to place undue reliance on these statements. For Avago, particular uncertainties that could materially affect future results include global economic conditions and concerns; cyclicality in the semiconductor industry or in our target markets; quarterly and annual fluctuations in operating results; loss of our significant customers; increased dependence on the volatile, wireless handset market; our competitive performance and ability to continue achieving design wins with our customers; market acceptance of the end products into which our products are designed; our ability to achieve the growth prospects and synergies expected from acquisitions we may make, including CyOptics; delays, challenges and expenses associated with integrating acquired companies with our existing businesses, including CyOptics; our dependence on contract manufacturing and outsourced supply chain and our ability to improve our cost structure through our manufacturing outsourcing program; prolonged disruptions of our or our contract manufacturers' manufacturing facilities or other significant operations; our dependence on outsourced service providers for certain key business services and their ability to execute to our requirements; our ability to maintain or improve gross margin; our ability to maintain tax concessions in certain jurisdictions; our ability to protect our intellectual property and any associated increases in litigation expenses; dependence on and risks associated with distributors of our products; any expenses associated with resolving customer product and warranty and indemnification claims; and other events and trends on a national, regional and global scale, including those of a political, economic, business, competitive and regulatory nature. Our Quarterly Report on Form 10-Q filed on
AVAGO TECHNOLOGIES LIMITED | |||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED | |||||
(IN MILLIONS, EXCEPT PER SHARE DATA) | |||||
Fiscal Quarter Ended | Three Fiscal Quarters Ended | ||||
August 4, | May 5, | July 29, | August 4, | July 29, | |
2013 | 2013 | 2012 | 2013 | 2012 | |
Net revenue | $ 644 | $ 562 | $ 606 | $ 1,782 | $ 1,746 |
Cost of products sold: | |||||
Cost of products sold | 325 | 276 | 297 | 887 | 860 |
Amortization of intangible assets | 14 | 14 | 14 | 42 | 42 |
Restructuring charges | 1 | -- | -- | 1 | 1 |
Total cost of products sold | 340 | 290 | 311 | 930 | 903 |
Gross margin | 304 | 272 | 295 | 852 | 843 |
Research and development | 101 | 95 | 89 | 289 | 255 |
Selling, general and administrative | 57 | 52 | 49 | 162 | 150 |
Amortization of intangible assets | 6 | 6 | 6 | 17 | 16 |
Restructuring charges | -- | 1 | 2 | 2 | 4 |
Total operating expenses | 164 | 154 | 146 | 470 | 425 |
Income from operations | 140 | 118 | 149 | 382 | 418 |
Interest expense | (1) | (1) | -- | (2) | (1) |
Other income, net | 5 | 1 | 1 | 8 | 3 |
Income before income taxes | 144 | 118 | 150 | 388 | 420 |
Provision for income taxes | 2 | 5 | 5 | 8 | 16 |
Net income | $ 142 | $ 113 | $ 145 | $ 380 | $ 404 |
Net income per share: | |||||
Basic | $ 0.57 | $ 0.46 | $ 0.59 | $ 1.54 | $ 1.65 |
Diluted | $ 0.56 | $ 0.45 | $ 0.58 | $ 1.51 | $ 1.61 |
Shares used in per share calculations: | |||||
Basic | 248 | 246 | 245 | 246 | 245 |
Diluted | 252 | 251 | 250 | 251 | 251 |
Share-based compensation expense included in: | |||||
Cost of products sold | $ 3 | $ 2 | $ 1 | $ 7 | $ 4 |
Research and development | 8 | 7 | 6 | 22 | 15 |
Selling, general and administrative | 9 | 8 | 8 | 26 | 20 |
Total share-based compensation expense | $ 20 | $ 17 | $ 15 | $ 55 | $ 39 |
AVAGO TECHNOLOGIES LIMITED | |||||
NON-GAAP FINANCIAL SUMMARY - UNAUDITED(1) | |||||
(IN MILLIONS, EXCEPT PERCENTAGES AND PER SHARE DATA) | |||||
Fiscal Quarter Ended | Three Fiscal Quarters Ended | ||||
August 4, | May 5, | July 29, | August 4, | July 29, | |
2013 | 2013 | 2012 | 2013 | 2012 | |
Net revenue | $ 644 | $ 562 | $ 606 | $ 1,782 | $ 1,746 |
Gross margin | $ 328 | $ 288 | $ 310 | $ 908 | $ 890 |
% of net revenue | 51% | 51% | 51% | 51% | 51% |
Research and development | $ 91 | $ 88 | $ 83 | $ 265 | $ 240 |
Selling, general and administrative | $ 46 | $ 42 | $ 41 | $ 132 | $ 130 |
Total operating expenses | $ 137 | $ 130 | $ 124 | $ 397 | $ 370 |
% of net revenue | 21% | 23% | 20% | 22% | 21% |
Income from operations | $ 191 | $ 158 | $ 186 | $ 511 | $ 520 |
Income before income taxes | $ 195 | $ 158 | $ 187 | $ 517 | $ 522 |
Provision for income taxes | $ 7 | $ 5 | $ 5 | $ 13 | $ 16 |
Net income | $ 188 | $ 153 | $ 182 | $ 504 | $ 506 |
Net income per share - diluted | $ 0.74 | $ 0.61 | $ 0.72 | $ 1.99 | $ 1.99 |
Shares used in per share calculation - diluted | 253 | 252 | 252 | 253 | 254 |
(1) A reconciliation of the non-GAAP measures presented above to the most directly comparable GAAP financial data appears on the next page. These non-GAAP measures are provided in addition to and not as a substitute for measures of financial performance prepared in accordance with GAAP. The financial summary excludes amortization of intangible assets, share-based compensation expense, restructuring charges, acquisition-related costs and income tax effects of non-GAAP reconciling adjustments. |
AVAGO TECHNOLOGIES LIMITED | |||||
FINANCIAL RECONCILIATION: GAAP TO NON-GAAP - UNAUDITED | |||||
(IN MILLIONS) | |||||
Fiscal Quarter Ended | Three Fiscal Quarters Ended | ||||
August 4, | May 5, | July 29, | August 4, | July 29, | |
2013 | 2013 | 2012 | 2013 | 2012 | |
Net income on GAAP basis | $ 142 | $ 113 | $ 145 | $ 380 | $ 404 |
Amortization of intangible assets | 20 | 20 | 20 | 59 | 58 |
Share-based compensation expense | 20 | 17 | 15 | 55 | 39 |
Restructuring charges | 1 | 1 | 2 | 3 | 5 |
Acquisition-related costs | 10 | 2 | -- | 12 | -- |
Income tax effects of non-GAAP reconciling adjustments | (5) | -- | -- | (5) | -- |
Net income on Non-GAAP basis | $ 188 | $ 153 | $ 182 | $ 504 | $ 506 |
Gross margin on GAAP basis | $ 304 | $ 272 | $ 295 | $ 852 | $ 843 |
Amortization of intangible assets | 14 | 14 | 14 | 42 | 42 |
Share-based compensation expense | 3 | 2 | 1 | 7 | 4 |
Restructuring charges | 1 | -- | -- | 1 | 1 |
Acquisition-related costs | 6 | -- | -- | 6 | -- |
Gross margin on Non-GAAP basis | $ 328 | $ 288 | $ 310 | $ 908 | $ 890 |
Research and development on GAAP basis | 101 | 95 | $ 89 | 289 | $ 255 |
Share-based compensation expense | 8 | 7 | 6 | 22 | 15 |
Acquisition-related costs | 2 | -- | -- | 2 | -- |
Research and development on Non-GAAP basis | $ 91 | $ 88 | $ 83 | $ 265 | $ 240 |
Selling, general and administrative on GAAP basis | $ 57 | $ 52 | $ 49 | $ 162 | $ 150 |
Share-based compensation expense | 9 | 8 | 8 | 26 | 20 |
Acquisition-related costs | 2 | 2 | -- | 4 | -- |
Selling, general and administrative on Non-GAAP basis | $ 46 | $ 42 | $ 41 | $ 132 | $ 130 |
Total operating expenses on GAAP basis | $ 164 | $ 154 | $ 146 | $ 470 | $ 425 |
Amortization of intangible assets | 6 | 6 | 6 | 17 | 16 |
Share-based compensation expense | 17 | 15 | 14 | 48 | 35 |
Restructuring charges | -- | 1 | 2 | 2 | 4 |
Acquisition-related costs | 4 | 2 | -- | 6 | -- |
Total operating expenses on Non-GAAP basis | $ 137 | $ 130 | $ 124 | $ 397 | $ 370 |
Income from operations on GAAP basis | $ 140 | $ 118 | $ 149 | $ 382 | $ 418 |
Amortization of intangible assets | 20 | 20 | 20 | 59 | 58 |
Share-based compensation expense | 20 | 17 | 15 | 55 | 39 |
Restructuring charges | 1 | 1 | 2 | 3 | 5 |
Acquisition-related costs | 10 | 2 | -- | 12 | -- |
Income from operations on Non-GAAP basis | $ 191 | $ 158 | $ 186 | $ 511 | $ 520 |
-- | |||||
Income before income taxes on GAAP basis | $ 144 | $ 118 | $ 150 | $ 388 | $ 420 |
Amortization of intangible assets | 20 | 20 | 20 | 59 | 58 |
Share-based compensation expense | 20 | 17 | 15 | 55 | 39 |
Restructuring charges | 1 | 1 | 2 | 3 | 5 |
Acquisition-related costs | 10 | 2 | -- | 12 | -- |
Income before income taxes on Non-GAAP basis | $ 195 | $ 158 | $ 187 | $ 517 | $ 522 |
Provision for income taxes on GAAP basis | $ 2 | $ 5 | $ 5 | $ 8 | $ 16 |
Income tax effects of non-GAAP reconciling adjustments | 5 | -- | -- | 5 | -- |
Provision for income taxes on non-GAAP basis | $ 7 | $ 5 | $ 5 | $ 13 | $ 16 |
Shares used in per share calculation - diluted on GAAP basis | 252 | 251 | 250 | 251 | 251 |
Non-GAAP adjustment | 1 | 1 | 2 | 2 | 3 |
Shares used in per share calculation - diluted on Non-GAAP basis(1) | 253 | 252 | 252 | 253 | 254 |
(1) The number of shares used in the diluted per share calculations on a non-GAAP basis excludes the impact of share-based compensation expense expected to be incurred in future periods and not yet recognized in the financial statements, which would otherwise be assumed to be used to repurchase shares under the GAAP treasury stock method. |
AVAGO TECHNOLOGIES LIMITED | ||
CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED | ||
(IN MILLIONS) | ||
August 4, | October 28, | |
2013 | 2012 (1) | |
ASSETS | ||
Current assets: | ||
Cash and cash equivalents | $ 863 | $ 1,084 |
Trade accounts receivable, net | 365 | 341 |
Inventory | 284 | 194 |
Other current assets | 129 | 72 |
Total current assets | 1,641 | 1,691 |
Property, plant and equipment, net | 620 | 503 |
Goodwill | 388 | 180 |
Intangible assets, net | 514 | 422 |
Other long-term assets | 36 | 66 |
Total assets | $ 3,199 | $ 2,862 |
LIABILITIES AND SHAREHOLDERS' EQUITY | ||
Current liabilities: | ||
Accounts payable | $ 266 | $ 248 |
Employee compensation and benefits | 80 | 61 |
Capital lease obligations - current | 2 | 1 |
Other current liabilities | 27 | 36 |
Total current liabilities | 375 | 346 |
Long-term liabilities: | ||
Capital lease obligations - non-current | 1 | 2 |
Other long-term liabilities | 97 | 95 |
Total liabilities | 473 | 443 |
Shareholders' equity: | ||
Ordinary shares, no par value | 1,538 | 1,479 |
Retained earnings | 1,190 | 951 |
Accumulated other comprehensive loss | (2) | (11) |
Total shareholders' equity | 2,726 | 2,419 |
Total liabilities and shareholders' equity | $ 3,199 | $ 2,862 |
(1) Amounts as of October 28, 2012 have been derived from audited financial statements as of that date. |
AVAGO TECHNOLOGIES LIMITED | |||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED | |||||
(IN MILLIONS) | |||||
Fiscal Quarter Ended | Three Fiscal Quarters Ended | ||||
August 4, | May 5, | July 29, | August 4, | July 29, | |
2013 | 2013 | 2012 | 2013 | 2012 | |
Cash flows from operating activities: | |||||
Net income | $ 142 | $ 113 | $ 145 | $ 380 | $ 404 |
Adjustments to reconcile net income to net cash provided by operating activities: | |||||
Depreciation and amortization | 46 | 42 | 40 | 129 | 115 |
Share-based compensation | 20 | 18 | 15 | 55 | 39 |
Tax benefits of share-based compensation | 6 | -- | 8 | 6 | 10 |
Excess tax benefits from share-based compensation | (3) | -- | (5) | (3) | (6) |
Other | (1) | 2 | 2 | (1) | 5 |
Changes in assets and liabilities, net of acquisitions: | |||||
Trade accounts receivable | (43) | (5) | (56) | 27 | (2) |
Inventory | (20) | (20) | 2 | (54) | (22) |
Accounts payable | 11 | 36 | (27) | 13 | (14) |
Employee compensation and benefits | 16 | 11 | 12 | 14 | (20) |
Other current assets and current liabilities | (33) | (7) | (7) | (51) | (25) |
Other long-term assets and long-term liabilities | (4) | 1 | (1) | (2) | (6) |
Net cash provided by operating activities | 137 | 191 | 128 | 513 | 478 |
Cash flows from investing activities: | |||||
Purchases of property, plant and equipment | (65) | (47) | (65) | (179) | (168) |
Acquisitions and investments, net of cash acquired | (373) | (37) | (2) | (419) | (2) |
Net cash used in investing activities | (438) | (84) | (67) | (598) | (170) |
Cash flows from financing activities: | |||||
Proceeds from government grants | -- | 2 | -- | 5 | 2 |
Payments of capital lease obligations | -- | (1) | (1) | (1) | (2) |
Issuance of ordinary shares | 32 | 18 | 6 | 60 | 28 |
Repurchases of ordinary shares | (38) | (11) | (15) | (62) | (100) |
Excess tax benefits from share-based compensation | 3 | -- | 5 | 3 | 6 |
Dividend payments to shareholders | (52) | (47) | (37) | (141) | (98) |
Net cash used in financing activities | (55) | (39) | (42) | (136) | (164) |
Net (decrease) increase in cash and cash equivalents | (356) | 68 | 19 | (221) | 144 |
Cash and cash equivalents at the beginning of period | 1,219 | 1,151 | 954 | 1,084 | 829 |
Cash and cash equivalents at end of period | $ 863 | $ 1,219 | $ 973 | $ 863 | $ 973 |
Contacts:
Avago Technologies Ltd.
Thomas Krause, 408-435-7400
VP Corporate Development
investor.relations@avagotech.com