To supplement our unaudited consolidated financial statements presented on a basis consistent with GAAP, we disclose certain non-GAAP financial measures, including non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating expenses as a percentage of net revenue, non-GAAP income from operations as percentage of revenue, and non-GAAP diluted earnings per share. These supplemental measures exclude the effects of (i) stock-based compensation expense; (ii) accruals related to our performance based bonus plan for 2023, which we currently intend to settle in shares of our common stock; (iii) accruals related to our performance-based bonus plan for 2022, which we settled in shares of common stock in 2023; (iv) amortization of purchased intangible assets; (v) research and development funded by others; (vi) acquisition and integration costs related to our acquisitions; (vii) impairment of intangible assets; (viii) severance and other restructuring charges; (ix) other non-recurring interest and other income (expenses), net attributable to acquisitions and (x) non-cash income tax benefits and expenses. Non-GAAP financial measures are not meant to be considered in isolation or as a substitute for the comparable GAAP financial measures. Non-GAAP financial measures are subject to limitations, and should be read only in conjunction with the company’s consolidated financial statements prepared in accordance with GAAP. Non-GAAP financial measures do not have any standardized meaning and are therefore unlikely to be comparable to similarly titled measures presented by other companies. We believe that these non-GAAP measures have limitations in that they do not reflect all of the amounts associated with our GAAP results of operations. We compensate for the limitations of non-GAAP financial measures by relying upon GAAP results to gain a complete picture of our performance.
We believe that non-GAAP financial measures can provide useful information to both management and investors by excluding certain non-cash and other one-time expenses that we believe are not indicative of our core operating results. Among other uses, our management uses non-GAAP measures to compare our performance relative to forecasts and strategic plans and to benchmark our performance externally against competitors. In addition, management’s incentive compensation will be determined in part using these non-GAAP measures because we believe non-GAAP measures better reflect our core operating performance.
The following are explanations of each type of adjustment that we incorporate into non-GAAP financial measures:
Stock-based compensation expense relates to equity incentive awards granted to our employees, directors, and consultants. Our equity incentive plans are important components of our employee incentive compensation arrangements and are reflected as expenses in our GAAP results. Stock-based compensation expense has been and will continue to be a significant recurring expense for MaxLinear. While we include the dilutive impact of equity awards in weighted average shares outstanding, the expense associated with stock-based awards reflects a non-cash charge that we exclude from non-GAAP net income.
Bonuses under our executive and non-executive bonus programs have been excluded from our non-GAAP net income for all periods reported. Bonus payments for the 2022 performance periods were settled through the issuance of shares of common stock under our equity incentive plans in February 2023. We currently expect that bonus awards under our fiscal 2023 program will be settled in common stock in the first quarter of fiscal 2024.
Expenses incurred in relation to acquisitions include amortization of purchased intangible assets, acquisition and integration costs primarily consisting of professional and consulting fees, and accretion of discount on contingent consideration or deferred purchase price payments to interest expense.
Research and development funded by others represents proceeds received under contracts for jointly funded R&D projects to develop technology that may be commercialized into a product in the future. Initially such proceeds may not yet be recognized in GAAP results if, pursuant to contract terms, the Company may be required to repay all or a portion of the funds provided by the other party under certain conditions. Management believes it is not probable that it will trigger such conditions. Once such conditions have been resolved, the proceeds are recognized in GAAP results, and accordingly, reversed from non-GAAP results.
Impairment losses are related to abandonment of acquired or purchased intangible assets.
Restructuring charges incurred are related to our restructuring plans which eliminate redundancies and primarily include severance and restructuring costs related to impairment of leased right-of-use assets or from exiting certain facilities.
Income tax benefits and expense adjustments are those that do not affect cash income taxes payable.
Reconciliations of non-GAAP measures for the historic periods disclosed in this press release appear below. Because of the inherent uncertainty associated with our ability to project future charges, we are also unable to predict their probable significance, particularly related to stock-based compensation and its related tax effects as well as potential impairments, a quantitative reconciliation is not available without unreasonable efforts and accordingly, in reliance on the exception provided by Item 10(e)(1)(i)(B) of Regulation S-K, we have not provided a reconciliation for non-GAAP guidance provided for the second quarter 2023.
Additional Information and Where to Find It
This press release makes reference to a proposed merger involving MaxLinear and Silicon Motion. In connection with the proposed transaction, MaxLinear has filed with the Securities and Exchange Commission (the “SEC”), and the SEC has declared effective, a Registration Statement on Form S-4 (File No. 333-265645), that includes a proxy statement of Silicon Motion and a prospectus of MaxLinear.
The proxy statement/prospectus and this press release are not offers to sell MaxLinear securities, and are not soliciting an offer to buy MaxLinear securities in any state where the offer and sale is not permitted.
MAXLINEAR AND SILICON MOTION URGE INVESTORS AND SECURITY HOLDERS TO READ THE REGISTRATION STATEMENT ON FORM S-4 AND OTHER DOCUMENTS PROVIDED TO SILICON MOTION SECURITY HOLDERS FILED WITH THE SEC CAREFULLY AND IN THEIR ENTIRETY BECAUSE THEY CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION.
Investors and security holders are able to obtain the Registration Statement on Form S-4 free of charge at the SEC’s website, www.sec.gov. Copies of documents filed with the SEC by MaxLinear (when they become available) may be obtained free of charge on MaxLinear’s website at www.maxlinear.com or by contacting MaxLinear’s Investor Relations Department at IR@MaxLinear.com. Copies of documents filed or furnished by Silicon Motion (when they become available) may be obtained free of charge on Silicon Motion’s website at https://www.siliconmotion.com or by contacting Silicon Motion’s Investor Relations Department at IR@siliconmotion.com.
About MaxLinear, Inc.
MaxLinear, Inc. (Nasdaq: MXL) is a leading provider of radio frequency (RF), analog, digital and mixed-signal integrated circuits for access and connectivity, wired and wireless infrastructure, and industrial and multi-market applications. MaxLinear is headquartered in Carlsbad, California. For more information, please visit www.maxlinear.com.
MXL is MaxLinear’s registered trademark. Other trademarks appearing herein are the property of their respective owners.
MAXLINEAR, INC.
|
|||||||||||
|
Three Months Ended |
||||||||||
|
March 31, 2023 |
|
December 31, 2022 |
|
March 31, 2022 |
||||||
Net revenue |
$ |
248,442 |
|
|
$ |
290,586 |
|
|
$ |
263,927 |
|
Cost of net revenue |
|
108,135 |
|
|
|
127,246 |
|
|
|
109,337 |
|
Gross profit |
|
140,307 |
|
|
|
163,340 |
|
|
|
154,590 |
|
Operating expenses: |
|
|
|
|
|
||||||
Research and development |
|
67,291 |
|
|
|
73,724 |
|
|
|
65,886 |
|
Selling, general and administrative |
|
38,653 |
|
|
|
44,472 |
|
|
|
40,577 |
|
Impairment losses |
|
2,438 |
|
|
|
2,811 |
|
|
|
— |
|
Restructuring charges |
|
4,648 |
|
|
|
1,172 |
|
|
|
— |
|
Total operating expenses |
|
113,030 |
|
|
|
122,179 |
|
|
|
106,463 |
|
Income from operations |
|
27,277 |
|
|
|
41,161 |
|
|
|
48,127 |
|
Interest income |
|
633 |
|
|
|
70 |
|
|
|
31 |
|
Interest expense |
|
(2,487 |
) |
|
|
(2,292 |
) |
|
|
(2,349 |
) |
Other income (expense), net |
|
(324 |
) |
|
|
1,774 |
|
|
|
(770 |
) |
Total other income (expense), net |
|
(2,178 |
) |
|
|
(448 |
) |
|
|
(3,088 |
) |
Income before income taxes |
|
25,099 |
|
|
|
40,713 |
|
|
|
45,039 |
|
Income tax provision |
|
15,566 |
|
|
|
9,633 |
|
|
|
11,453 |
|
Net income |
$ |
9,533 |
|
|
$ |
31,080 |
|
|
$ |
33,586 |
|
Net income per share: |
|
|
|
|
|
||||||
Basic |
$ |
0.12 |
|
|
$ |
0.40 |
|
|
$ |
0.44 |
|
Diluted |
$ |
0.12 |
|
|
$ |
0.38 |
|
|
$ |
0.42 |
|
Shares used to compute net income per share: |
|
|
|
|
|
||||||
Basic |
|
79,471 |
|
|
|
78,649 |
|
|
|
77,192 |
|
Diluted |
|
81,338 |
|
|
|
82,406 |
|
|
|
80,641 |
|
MAXLINEAR, INC.
|
|||||||||||
|
Three Months Ended |
||||||||||
|
March 31, 2023 |
|
December 31, 2022 |
|
March 31, 2022 |
||||||
Operating Activities |
|
|
|
|
|
||||||
Net income |
$ |
9,533 |
|
|
$ |
31,080 |
|
|
$ |
33,586 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
||||||
Amortization and depreciation |
|
19,202 |
|
|
|
18,825 |
|
|
|
23,880 |
|
Impairment losses |
|
2,438 |
|
|
|
2,811 |
|
|
|
— |
|
Amortization of debt issuance costs and accretion of discount on debt and leases |
|
548 |
|
|
|
513 |
|
|
|
486 |
|
Stock-based compensation |
|
16,448 |
|
|
|
23,550 |
|
|
|
18,554 |
|
Deferred income taxes |
|
8,128 |
|
|
|
133 |
|
|
|
6,842 |
|
Loss on disposal of property and equipment |
|
40 |
|
|
|
3 |
|
|
|
159 |
|
Gain on sale of investments |
|
— |
|
|
|
(3,375 |
) |
|
|
— |
|
Unrealized holding (gain) loss on investments |
|
(152 |
) |
|
|
58 |
|
|
|
954 |
|
(Gain) loss on foreign currency and other |
|
362 |
|
|
|
1,416 |
|
|
|
(316 |
) |
Excess tax benefits on stock based awards |
|
(507 |
) |
|
|
(219 |
) |
|
|
(7,120 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
||||||
Accounts receivable |
|
(16,931 |
) |
|
|
7,101 |
|
|
|
(5,969 |
) |
Inventory |
|
10,959 |
|
|
|
5,426 |
|
|
|
(7,338 |
) |
Prepaid expenses and other assets |
|
(4,338 |
) |
|
|
(2,168 |
) |
|
|
3,503 |
|
Accounts payable, accrued expenses and other current liabilities |
|
(886 |
) |
|
|
(16,574 |
) |
|
|
32,952 |
|
Accrued compensation |
|
7,210 |
|
|
|
9,816 |
|
|
|
12,237 |
|
Accrued price protection liability |
|
(9,877 |
) |
|
|
(3,394 |
) |
|
|
27,975 |
|
Lease liabilities |
|
(3,095 |
) |
|
|
(2,955 |
) |
|
|
(3,301 |
) |
Other long-term liabilities |
|
3,077 |
|
|
|
(2,690 |
) |
|
|
(2,918 |
) |
Net cash provided by operating activities |
|
42,159 |
|
|
|
69,357 |
|
|
|
134,166 |
|
Investing Activities |
|
|
|
|
|
||||||
Purchases of property and equipment |
|
(5,216 |
) |
|
|
(16,628 |
) |
|
|
(4,800 |
) |
Purchases of intangible assets |
|
(630 |
) |
|
|
(744 |
) |
|
|
(4,637 |
) |
Cash used in acquisitions, net of cash acquired |
|
(9,665 |
) |
|
|
— |
|
|
|
— |
|
Proceeds loaned under notes receivable |
|
— |
|
|
|
— |
|
|
|
(10,000 |
) |
Purchases of investments |
|
— |
|
|
|
— |
|
|
|
(23,325 |
) |
Net cash used in investing activities |
|
(15,511 |
) |
|
|
(17,372 |
) |
|
|
(42,762 |
) |
Financing Activities |
|
|
|
|
|
||||||
Repayment of debt |
|
— |
|
|
|
(50,000 |
) |
|
|
(20,000 |
) |
Net proceeds from issuance of common stock |
|
3 |
|
|
|
1,792 |
|
|
|
87 |
|
Minimum tax withholding paid on behalf of employees for restricted stock units |
|
(6,173 |
) |
|
|
(369 |
) |
|
|
(24,449 |
) |
Repurchase of common stock |
|
— |
|
|
|
— |
|
|
|
(26,297 |
) |
Net cash used in financing activities |
|
(6,170 |
) |
|
|
(48,577 |
) |
|
|
(70,659 |
) |
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
1 |
|
|
|
2,456 |
|
|
|
(230 |
) |
Increase in cash, cash equivalents and restricted cash |
|
20,479 |
|
|
|
5,864 |
|
|
|
20,515 |
|
Cash, cash equivalents and restricted cash at beginning of period |
|
188,357 |
|
|
|
182,493 |
|
|
|
131,738 |
|
Cash, cash equivalents and restricted cash at end of period |
$ |
208,836 |
|
|
$ |
188,357 |
|
|
$ |
152,253 |
|
|
|
|
|
|
|
MAXLINEAR, INC.
|
||||||||
March 31, 2023 |
|
December 31, 2022 |
|
March 31, 2022 |
||||
Assets |
|
|
|
|
|
|||
Current assets: |
|
|
|
|
|
|||
Cash and cash equivalents |
$ |
207,850 |
|
$ |
187,353 |
|
$ |
151,111 |
Short-term restricted cash |
|
964 |
|
|
982 |
|
|
105 |
Short-term investments |
|
18,681 |
|
|
18,529 |
|
|
19,051 |
Accounts receivable, net |
|
188,733 |
|
|
170,971 |
|
|
125,693 |
Inventory |
|
149,585 |
|
|
160,544 |
|
|
139,041 |
Prepaid expenses and other current assets |
|
27,773 |
|
|
24,745 |
|
|
19,575 |
Total current assets |
|
593,586 |
|
|
563,124 |
|
|
454,576 |
Long-term restricted cash |
|
22 |
|
|
22 |
|
|
1,037 |
Property and equipment, net |
|
77,691 |
|
|
79,018 |
|
|
60,022 |
Leased right-of-use assets |
|
26,357 |
|
|
28,515 |
|
|
32,919 |
Intangible assets, net |
|
96,352 |
|
|
109,316 |
|
|
140,153 |
Goodwill |
|
318,910 |
|
|
306,739 |
|
|
306,713 |
Deferred tax assets |
|
57,515 |
|
|
66,491 |
|
|
82,326 |
Other long-term assets |
|
28,045 |
|
|
26,800 |
|
|
21,381 |
Total assets |
$ |
1,198,478 |
|
$ |
1,180,025 |
|
$ |
1,099,127 |
|
|
|
|
|
|
|||
Liabilities and stockholders’ equity |
|
|
|
|
|
|||
Current liabilities |
$ |
300,162 |
|
$ |
341,086 |
|
$ |
234,795 |
Long-term lease liabilities |
|
21,239 |
|
|
23,353 |
|
|
30,208 |
Long-term debt |
|
121,910 |
|
|
121,757 |
|
|
286,298 |
Other long-term liabilities |
|
21,055 |
|
|
17,444 |
|
|
19,980 |
Stockholders’ equity |
|
734,112 |
|
|
676,385 |
|
|
527,846 |
Total liabilities and stockholders’ equity |
$ |
1,198,478 |
|
$ |
1,180,025 |
|
$ |
1,099,127 |
MAXLINEAR, INC.
|
|||||||||||
|
Three Months Ended |
||||||||||
|
March 31, 2023 |
|
December 31, 2022 |
|
March 31, 2022 |
||||||
GAAP gross profit |
$ |
140,307 |
|
|
$ |
163,340 |
|
|
$ |
154,590 |
|
Stock-based compensation |
|
210 |
|
|
|
222 |
|
|
|
163 |
|
Performance based equity |
|
91 |
|
|
|
175 |
|
|
|
112 |
|
Amortization of purchased intangible assets |
|
9,321 |
|
|
|
9,325 |
|
|
|
10,811 |
|
Non-GAAP gross profit |
|
149,929 |
|
|
|
173,062 |
|
|
|
165,676 |
|
|
|
|
|
|
|
||||||
GAAP R&D expenses |
|
67,291 |
|
|
|
73,724 |
|
|
|
65,886 |
|
Stock-based compensation |
|
(11,455 |
) |
|
|
(10,341 |
) |
|
|
(9,676 |
) |
Performance based equity |
|
(3,635 |
) |
|
|
(8,205 |
) |
|
|
(5,337 |
) |
Research and development funded by others |
|
(1,000 |
) |
|
|
(2,000 |
) |
|
|
2,800 |
|
Non-GAAP R&D expenses |
|
51,201 |
|
|
|
53,178 |
|
|
|
53,673 |
|
|
|
|
|
|
|
||||||
GAAP SG&A expenses |
|
38,653 |
|
|
|
44,472 |
|
|
|
40,577 |
|
Stock-based compensation |
|
(4,784 |
) |
|
|
(12,988 |
) |
|
|
(8,715 |
) |
Performance based equity |
|
(1,744 |
) |
|
|
(3,791 |
) |
|
|
(2,068 |
) |
Amortization of purchased intangible assets |
|
(928 |
) |
|
|
(1,312 |
) |
|
|
(6,176 |
) |
Acquisition and integration costs |
|
(1,601 |
) |
|
|
(1,069 |
) |
|
|
5 |
|
Non-GAAP SG&A expenses |
|
29,596 |
|
|
|
25,312 |
|
|
|
23,623 |
|
|
|
|
|
|
|
||||||
GAAP impairment losses |
|
2,438 |
|
|
|
2,811 |
|
|
|
— |
|
Impairment losses |
|
(2,438 |
) |
|
|
(2,811 |
) |
|
|
— |
|
Non-GAAP impairment losses |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||||||
GAAP restructuring expenses |
|
4,648 |
|
|
|
1,172 |
|
|
|
— |
|
Restructuring charges |
|
(4,648 |
) |
|
|
(1,172 |
) |
|
|
— |
|
Non-GAAP restructuring expenses |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||||||
GAAP income from operations |
|
27,277 |
|
|
|
41,161 |
|
|
|
48,127 |
|
Total non-GAAP adjustments |
|
41,855 |
|
|
|
53,411 |
|
|
|
40,253 |
|
Non-GAAP income from operations |
|
69,132 |
|
|
|
94,572 |
|
|
|
88,380 |
|
|
|
|
|
|
|
||||||
GAAP interest and other income (expense), net |
|
(2,178 |
) |
|
|
(448 |
) |
|
|
(3,088 |
) |
Non-recurring interest and other income (expense), net |
|
111 |
|
|
|
59 |
|
|
|
68 |
|
Non-GAAP interest and other income (expense), net |
|
(2,067 |
) |
|
|
(389 |
) |
|
|
(3,020 |
) |
|
|
|
|
|
|
||||||
GAAP income before income taxes |
|
25,099 |
|
|
|
40,713 |
|
|
|
45,039 |
|
Total non-GAAP adjustments |
|
41,966 |
|
|
|
53,470 |
|
|
|
40,321 |
|
Non-GAAP income before income taxes |
|
67,065 |
|
|
|
94,183 |
|
|
|
85,360 |
|
|
|
|
|
|
|
||||||
GAAP income tax provision |
|
15,566 |
|
|
|
9,633 |
|
|
|
11,453 |
|
Adjustment for non-cash tax benefits/expenses |
|
(8,859 |
) |
|
|
(3,982 |
) |
|
|
(6,331 |
) |
Non-GAAP income tax provision |
|
6,707 |
|
|
|
5,651 |
|
|
|
5,122 |
|
|
|
|
|
|
|
||||||
GAAP net income |
|
9,533 |
|
|
|
31,080 |
|
|
|
33,586 |
|
Total non-GAAP adjustments before income taxes |
|
41,966 |
|
|
|
53,470 |
|
|
|
40,321 |
|
Less: total tax adjustments |
|
(8,859 |
) |
|
|
(3,982 |
) |
|
|
(6,331 |
) |
Non-GAAP net income |
$ |
60,358 |
|
|
$ |
88,532 |
|
|
$ |
80,238 |
|
|
|
|
|
|
|
||||||
Shares used in computing non-GAAP basic net income per share |
|
79,471 |
|
|
|
78,649 |
|
|
|
77,192 |
|
Shares used in computing non-GAAP diluted net income per share |
|
81,338 |
|
|
|
82,406 |
|
|
|
80,641 |
|
Non-GAAP basic net income per share |
$ |
0.76 |
|
|
$ |
1.13 |
|
|
$ |
1.04 |
|
Non-GAAP diluted net income per share |
$ |
0.74 |
|
|
$ |
1.07 |
|
|
$ |
1.00 |
MAXLINEAR, INC.
|
||||||||
Three Months Ended |
||||||||
|
March 31, 2023 |
|
December 31, 2022 |
|
March 31, 2022 |
|||
GAAP gross profit |
56.5 |
% |
|
56.2 |
% |
|
58.6 |
% |
Stock-based compensation |
0.1 |
% |
|
0.1 |
% |
|
0.1 |
% |
Performance based equity |
— |
% |
|
0.1 |
% |
|
— |
% |
Amortization of purchased intangible assets |
3.8 |
% |
|
3.2 |
% |
|
4.1 |
% |
Non-GAAP gross profit |
60.3 |
% |
|
59.6 |
% |
|
62.8 |
% |
|
|
|
|
|
|
|||
GAAP R&D expenses |
27.1 |
% |
|
25.4 |
% |
|
25.0 |
% |
Stock-based compensation |
(4.6 |
) % |
|
(3.6 |
) % |
|
(3.7 |
) % |
Performance based equity |
(1.5 |
) % |
|
(2.8 |
) % |
|
(2.0 |
) % |
Research and development funded by others |
(0.4 |
) % |
|
(0.7 |
) % |
|
1.1 |
% |
Non-GAAP R&D expenses |
20.6 |
% |
|
18.3 |
% |
|
20.3 |
% |
|
|
|
|
|
|
|||
GAAP SG&A expenses |
15.6 |
% |
|
15.3 |
% |
|
15.4 |
% |
Stock-based compensation |
(1.9 |
) % |
|
(4.5 |
) % |
|
(3.3 |
) % |
Performance based equity |
(0.7 |
) % |
|
(1.3 |
) % |
|
(0.8 |
) % |
Amortization of purchased intangible assets |
(0.4 |
) % |
|
(0.5 |
) % |
|
(2.3 |
) % |
Acquisition and integration costs |
(0.6 |
) % |
|
(0.4 |
) % |
|
— |
% |
Non-GAAP SG&A expenses |
11.9 |
% |
|
8.7 |
% |
|
9.0 |
% |
|
|
|
|
|
|
|||
GAAP impairment losses |
1.0 |
% |
|
1.0 |
% |
|
— |
% |
Impairment losses |
(1.0 |
) % |
|
(1.0 |
) % |
|
— |
% |
Non-GAAP impairment losses |
— |
% |
|
— |
% |
|
— |
% |
|
|
|
|
|
|
|||
GAAP restructuring expenses |
1.9 |
% |
|
0.4 |
% |
|
— |
% |
Restructuring charges |
(1.9 |
) % |
|
(0.4 |
) % |
|
— |
% |
Non-GAAP restructuring expenses |
— |
% |
|
— |
% |
|
— |
% |
|
|
|
|
|
|
|||
GAAP income from operations |
11.0 |
% |
|
14.2 |
% |
|
18.2 |
% |
Total non-GAAP adjustments |
16.9 |
% |
|
18.4 |
% |
|
15.3 |
% |
Non-GAAP income from operations |
27.8 |
% |
|
32.5 |
% |
|
33.5 |
% |
|
|
|
|
|
|
|||
GAAP interest and other income (expense), net |
(0.9 |
) % |
|
(0.2 |
) % |
|
(1.2 |
) % |
Non-recurring interest and other income (expense), net |
— |
% |
|
— |
% |
|
— |
% |
Non-GAAP interest and other income (expense), net |
(0.8 |
) % |
|
(0.1 |
) % |
|
(1.1 |
) % |
|
|
|
|
|
|
|||
GAAP income before income taxes |
10.1 |
% |
|
14.0 |
% |
|
17.1 |
% |
Total non-GAAP adjustments before income taxes |
16.9 |
% |
|
18.4 |
% |
|
15.3 |
% |
Non-GAAP income before income taxes |
27.0 |
% |
|
32.4 |
% |
|
32.3 |
% |
|
|
|
|
|
|
|||
GAAP income tax provision |
6.3 |
% |
|
3.3 |
% |
|
4.3 |
% |
Adjustment for non-cash tax benefits/expenses |
(3.6 |
) % |
|
(1.4 |
) % |
|
(2.4 |
) % |
Non-GAAP income tax provision |
2.7 |
% |
|
1.9 |
% |
|
1.9 |
% |
|
|
|
|
|
|
|||
GAAP net income |
3.8 |
% |
|
10.7 |
% |
|
12.7 |
% |
Total non-GAAP adjustments before income taxes |
16.9 |
% |
|
18.4 |
% |
|
15.3 |
% |
Less: total tax adjustments |
(3.6 |
) % |
|
(1.4 |
) % |
|
(2.4 |
) % |
Non-GAAP net income |
24.3 |
% |
|
30.5 |
% |
|
30.4 |
% |