A conference call will be held today at 2:00 p.m. Pacific Time to discuss the September quarter financial results and management's outlook for the December quarter. The webcast and subsequent replay will be available in the investor relations section of the Company's web site at investor.xilinx.com. A telephonic replay of the call may be accessed later in the day by calling (800) 585-8367 and referencing confirmation code 7964802. The telephonic replay will be available for two weeks following the live call.
Non-GAAP Financial Information
Fiscal second quarter 2021 results and business outlook for the December quarter include financial measures which are not determined in accordance with the United States generally accepted accounting principles (GAAP), as indicated. Non-GAAP measures should not be considered as a substitute for, or superior to, financial measures determined in accordance with GAAP. The presentation of non-GAAP financial measures has been reconciled, in each case, to the most directly-comparable GAAP measure, as indicated in the accompanying tables. The Company’s calculation of such non-GAAP measures may not be comparable to similarly-titled measures used by other companies.
Management uses the non-GAAP financial measures disclosed herein, other than free cash flow, to evaluate the Company's financial results from continuing operations (excluding the impact of acquisitions) and compare to operating performance in past periods. Similarly, Management believes presentation of these non-GAAP measures is useful to investors because it enables investors and analysts to evaluate operating expenses of the Company's core business, excluding the impact of non-core business expenses, such as acquisition-related amortization and non-recurring items, as described below:
M&A related expenses: These expenses mainly consist of legal and consulting fees associated with acquisition activities. The Company believes these costs do not reflect its current operating performance. Consequently, 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.
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. The third quarter of fiscal 2021 outlook does not reflect other tax related items which the Company is not able to predict without unreasonable efforts due to their inherent uncertainty.
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 and projections. Forward-looking statements and projections 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 projections, uncertain events or assumptions also identify forward-looking statements. Such forward-looking statements include, but are not limited to, statements related to the semiconductor market, the growth and acceptance of our products, expected revenue growth, the demand and growth in the markets we serve, opportunity for expansion into new markets, and our expectations regarding our business outlook for the December quarter. Undue reliance should not be placed on such forward-looking statements and projections, 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), 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, 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.
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, 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.
XLNX-F
XILINX, INC. | |||||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
(In thousands, except per share amounts) | |||||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||||
September 26,
2020 |
June 27,
2020 |
September 28,
2019 |
September 26,
2020 |
September 28,
2019 |
|||||||||||||||
Net revenues | $ |
766,535 |
|
$ |
726,673 |
|
$ |
833,366 |
|
$ |
1,493,208 |
|
$ |
1,682,998 |
|||||
Cost of revenues: | |||||||||||||||||||
Cost of products sold |
|
218,120 |
|
|
226,103 |
|
|
287,372 |
|
|
444,223 |
|
|
570,872 |
|||||
Amortization of acquisition-related intangibles |
|
6,696 |
|
|
6,697 |
|
|
5,734 |
|
|
13,393 |
|
|
9,003 |
|||||
Total cost of revenues |
|
224,816 |
|
|
232,800 |
|
|
293,106 |
|
|
457,616 |
|
|
579,875 |
|||||
Gross margin |
|
541,719 |
|
|
493,873 |
|
|
540,260 |
|
|
1,035,592 |
|
|
1,103,123 |
|||||
Operating expenses: | |||||||||||||||||||
Research and development |
|
219,647 |
|
|
210,113 |
|
|
222,979 |
|
|
429,760 |
|
|
427,079 |
|||||
Selling, general and administrative |
|
113,793 |
|
|
105,383 |
|
|
111,596 |
|
|
219,176 |
|
|
219,021 |
|||||
Amortization of acquisition-related intangibles |
|
2,862 |
|
|
2,862 |
|
|
2,169 |
|
|
5,724 |
|
|
2,569 |
|||||
Total operating expenses |
|
336,302 |
|
|
318,358 |
|
|
336,744 |
|
|
654,660 |
|
|
648,669 |
|||||
Operating income |
|
205,417 |
|
|
175,515 |
|
|
203,516 |
|
|
380,932 |
|
|
454,454 |
|||||
Interest and other income (expense), net |
|
(10,771 |
) |
|
(12,153 |
) |
|
12,329 |
|
|
(22,924 |
) |
|
23,941 |
|||||
Income before income taxes |
|
194,646 |
|
|
163,362 |
|
|
215,845 |
|
|
358,008 |
|
|
478,395 |
|||||
Provision (benefit) for income taxes |
|
830 |
|
|
69,526 |
|
|
(11,148 |
) |
|
70,356 |
|
|
9,943 |
|||||
Net income | $ |
193,816 |
|
$ |
93,836 |
|
$ |
226,993 |
|
$ |
287,652 |
|
$ |
468,452 |
|||||
Net income per common share: | |||||||||||||||||||
Basic | $ |
0.79 |
|
$ |
0.39 |
|
$ |
0.90 |
|
$ |
1.18 |
|
$ |
1.85 |
|||||
Diluted | $ |
0.79 |
|
$ |
0.38 |
|
$ |
0.89 |
|
$ |
1.17 |
|
$ |
1.83 |
|||||
Cash dividends per common share | $ |
0.38 |
|
$ |
0.38 |
|
$ |
0.37 |
|
$ |
0.76 |
|
$ |
0.74 |
|||||
Shares used in per share calculations: | |||||||||||||||||||
Basic |
|
244,837 |
|
|
243,180 |
|
|
252,399 |
|
|
243,602 |
|
|
252,728 |
|||||
Diluted |
|
246,763 |
|
|
245,543 |
|
|
255,269 |
|
|
245,847 |
|
|
256,509 |
|||||
XILINX, INC. | ||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||
(In thousands) | ||||||
September 26,
2020 |
March 28,
2020* |
|||||
(unaudited) | ||||||
ASSETS | ||||||
Current assets: | ||||||
Cash, cash equivalents and short-term investments | $ |
3,095,936 |
$ |
2,267,216 |
||
Accounts receivable, net |
|
362,497 |
|
273,028 |
||
Inventories |
|
282,048 |
|
304,340 |
||
Other current assets |
|
73,034 |
|
64,557 |
||
Total current assets |
|
3,813,515 |
|
2,909,141 |
||
Net property, plant and equipment |
|
357,480 |
|
372,574 |
||
Other assets |
|
1,404,936 |
|
1,411,619 |
||
Total Assets | $ |
5,575,931 |
$ |
4,693,334 |
||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||
Current liabilities: | ||||||
Accounts payable and accrued liabilities | $ |
590,909 |
$ |
586,421 |
||
Current portion of long-term debt |
|
499,662 |
|
499,260 |
||
Total current liabilities |
|
1,090,571 |
|
1,085,681 |
||
Long-term debt |
|
1,492,066 |
|
747,110 |
||
Other long-term liabilities |
|
540,457 |
|
545,494 |
||
Stockholders' equity |
|
2,452,837 |
|
2,315,049 |
||
Total Liabilities and Stockholders' Equity | $ |
5,575,931 |
$ |
4,693,334 |
||
* Fiscal 2020 balances are derived from audited financial statements. | ||||||
XILINX, INC. | |||||||||||||||
SUPPLEMENTAL FINANCIAL INFORMATION | |||||||||||||||
(Unaudited) | |||||||||||||||
(In thousands) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
September 26,
2020 |
June 27,
2020 |
September 28,
2019 |
September 26,
2020 |
September 28,
2019 |
|||||||||||
SELECTED CASH FLOW INFORMATION: | |||||||||||||||
Depreciation and amortization of software | $ |
30,249 |
$ |
31,749 |
$ |
22,438 |
$ |
61,998 |
$ |
42,551 |
|||||
Amortization - others |
|
15,316 |
|
15,059 |
|
12,965 |
|
30,375 |
|
22,050 |
|||||
Stock-based compensation |
|
58,439 |
|
50,383 |
|
49,822 |
|
108,822 |
|
92,575 |
|||||
Net cash provided by operating activities |
|
247,583 |
|
245,471 |
|
223,694 |
|
493,054 |
|
521,910 |
|||||
Purchases of property, plant and equipment and software |
|
15,331 |
|
15,461 |
|
33,641 |
|
30,792 |
|
62,842 |
|||||
Payment of dividends to stockholders |
|
93,105 |
|
92,414 |
|
93,484 |
|
185,519 |
|
187,445 |
|||||
Repurchases of common stock |
|
- |
|
53,682 |
|
32,250 |
|
53,682 |
|
477,245 |
|||||
Taxes paid related to net share settlement of restricted stock units, net of proceeds from issuance of common stock |
|
30,072 |
|
3,239 |
|
47,857 |
|
33,311 |
|
51,976 |
|||||
STOCK-BASED COMPENSATION INCLUDED IN: | |||||||||||||||
Cost of revenues | $ |
2,963 |
$ |
2,721 |
$ |
2,812 |
$ |
5,684 |
$ |
5,425 |
|||||
Research and development |
|
36,110 |
|
30,369 |
|
29,702 |
|
66,479 |
|
54,576 |
|||||
Selling, general and administrative |
|
19,366 |
|
17,293 |
|
17,308 |
|
36,659 |
|
32,574 |
|||||
XILINX, INC. | ||||||||||||||||||||
RECONCILIATIONS OF GAAP ACTUALS TO NON-GAAP ACTUALS | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||||
September 26,
|
|
June 27,
|
|
September 28,
|
|
September 26,
|
|
September 28,
|
||||||||||||
GAAP gross margin | $ |
541,719 |
|
$ |
493,873 |
|
$ |
540,260 |
|
$ |
1,035,592 |
|
$ |
1,103,123 |
|
|||||
Inventory valuation adjustment |
|
- |
|
|
- |
|
|
1,741 |
|
|
- |
|
|
1,741 |
|
|||||
Amortization of acquisition-related intangibles |
|
6,696 |
|
|
6,697 |
|
|
5,734 |
|
|
13,393 |
|
|
9,003 |
|
|||||
Non-GAAP gross margin | $ |
548,415 |
|
$ |
500,570 |
|
$ |
547,735 |
|
$ |
1,048,985 |
|
$ |
1,113,867 |
|
|||||
GAAP operating income | $ |
205,417 |
|
$ |
175,515 |
|
$ |
203,516 |
|
$ |
380,932 |
|
$ |
454,454 |
|
|||||
Inventory valuation adjustment |
|
- |
|
|
- |
|
|
1,741 |
|
|
- |
|
|
1,741 |
|
|||||
Amortization of acquisition-related intangibles |
|
9,558 |
|
|
9,559 |
|
|
7,903 |
|
|
19,117 |
|
|
11,572 |
|
|||||
Acquisition-related costs |
|
1,506 |
|
|
1,563 |
|
|
3,979 |
|
|
3,069 |
|
|
9,350 |
|
|||||
Non-GAAP operating income | $ |
216,481 |
|
$ |
186,637 |
|
$ |
217,139 |
|
$ |
403,118 |
|
$ |
477,117 |
|
|||||
GAAP net income | $ |
193,816 |
|
$ |
93,836 |
|
$ |
226,993 |
|
$ |
287,652 |
|
$ |
468,452 |
|
|||||
Inventory valuation adjustment |
|
- |
|
|
- |
|
|
1,741 |
|
|
- |
|
|
1,741 |
|
|||||
Amortization of acquisition-related intangibles |
|
9,558 |
|
|
9,559 |
|
|
7,903 |
|
|
19,117 |
|
|
11,572 |
|
|||||
Acquisition-related costs |
|
1,506 |
|
|
1,563 |
|
|
3,979 |
|
|
3,069 |
|
|
9,350 |
|
|||||
Income tax effect of tax-related items |
|
- |
|
|
56,801 |
|
|
- |
|
|
56,801 |
|
|
- |
|
|||||
Income tax effect of non-GAAP adjustments |
|
(1,470 |
) |
|
(1,590 |
) |
|
(536 |
) |
|
(3,060 |
) |
|
(1,959 |
) |
|||||
Non-GAAP net income | $ |
203,410 |
|
$ |
160,169 |
|
$ |
240,080 |
|
$ |
363,579 |
|
$ |
489,156 |
|
|||||
GAAP diluted EPS | $ |
0.79 |
|
$ |
0.38 |
|
$ |
0.89 |
|
$ |
1.17 |
|
$ |
1.83 |
|
|||||
Inventory valuation adjustment |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|||||
Amortization of acquisition-related intangibles |
|
0.03 |
|
|
0.04 |
|
|
0.03 |
|
|
0.08 |
|
|
0.05 |
|
|||||
Acquisition-related costs |
|
0.01 |
|
|
0.01 |
|
|
0.02 |
|
|
0.01 |
|
|
0.04 |
|
|||||
Income tax effect of tax-related items |
|
- |
|
|
0.23 |
|
|
- |
|
|
0.23 |
|
|
- |
|
|||||
Income tax effect of non-GAAP adjustments |
|
(0.01 |
) |
|
(0.01 |
) |
|
- |
|
|
(0.01 |
) |
|
(0.01 |
) |
|||||
Non-GAAP diluted EPS | $ |
0.82 |
|
$ |
0.65 |
|
$ |
0.94 |
|
$ |
1.48 |
|
$ |
1.91 |
|
|||||
GAAP cash flow from operations | $ |
247,583 |
|
$ |
245,471 |
|
$ |
223,694 |
|
$ |
493,054 |
|
$ |
521,910 |
|
|||||
Capital expenditures (including software) |
|
(15,331 |
) |
|
(15,461 |
) |
|
(33,641 |
) |
|
(30,792 |
) |
|
(62,842 |
) |
|||||
Free cash flow | $ |
232,252 |
|
$ |
230,010 |
|
$ |
190,053 |
|
$ |
462,262 |
|
$ |
459,068 |
|
|||||