Investors are cautioned against placing undue reliance on non-GAAP financial measures and are urged to review and consider carefully the adjustments made by management to the most directly comparable GAAP financial measures. Non-GAAP financial measures may have limited value as analytical tools because they may exclude certain expenses that some investors consider important in evaluating our operating performance or ongoing business performance. Further, non-GAAP financial measures may have limited value for purposes of drawing comparisons between companies because different companies may calculate similarly titled non-GAAP financial measures in different ways because non-GAAP measures are not based on any comprehensive set of accounting rules or principles.
Additional information and management’s assessment regarding why certain items are excluded from our non-GAAP measures are summarized below:
Amortization Expense – is related to acquired intangible assets which are based upon valuation methodologies, and are generally amortized over the expected life of the intangible asset at the time of acquisition, which may result in amortization amounts that vary over time. This non-cash expense is not considered by management in making operating decisions.
Share-Based Compensation Expense – includes share-based compensation expense for awards that are equity and liability classified on our balance sheet and the related employer tax expense at vesting. Share-based compensation expense is partially outside of our control due to factors such as stock price volatility and interest rates, which may be unrelated to our operating performance during the period in which the expense is incurred. It is an expense based upon valuation methodologies and assumptions that vary over time, and the amount of the expense can vary significantly between companies. Share-based compensation expense amounts are not considered by management in making operating decisions.
Non-cash Interest, Net – includes amounts associated with the amortization of certain fees associated with the establishment or amendment of our term loans and convertible notes that are being amortized over the life of the agreements. We believe these amounts are non-cash in nature, are not correlated to future business operations and do not reflect our ongoing operations.
Acquisition and Integration Related Costs - includes items such as professional fees and other costs incurred in connection with acquisitions and integration specific activities which are not expected to have a continuing contribution to operations and the amortization of the fair market step-up value of acquired inventory and fixed assets. We believe the exclusion of these items is useful in providing management a basis to evaluate ongoing operating activities and strategic decision making.
Equity Method Investment Gain, net – primarily includes non-cash gains and losses associated with a non-marketable equity investment we had in Ampere Computing Holdings LLC and the $118.2 million cash gain on the sale of this investment in December 2021. We believe these items are not correlated to future business operations and including such amounts does not reflect our ongoing operations.
Tax Effect of Non-GAAP Adjustments – Includes adjustments to arrive at an estimate of our non-GAAP income tax rate associated with our non-GAAP income over a period of time. We determine our non-GAAP income tax rate using applicable rates in taxing jurisdictions and assessing certain factors including our historical and forecast earnings by jurisdiction, discrete items, cash taxes paid in relation to our non-GAAP net income before income taxes and our ability to realize tax assets. We generally assess this non-GAAP income tax rate quarterly and have utilized 3% for our first and second quarter of fiscal year 2023 and for our second, third and fourth quarters of fiscal year 2022 and 5% for our first quarter of fiscal year 2022. Our historical effective income tax rate under GAAP has varied significantly from our non-GAAP income tax rate due primarily to gains or losses associated with our equity method investment in a private business, income taxed in foreign jurisdictions at generally lower tax rates, research and development tax credits and merger expenses. We believe it is beneficial for management to review our non-GAAP income tax rate on a consistent basis over periods of time. Items such as those noted above may have a significant impact on our GAAP income tax expense and associated effective tax rate over time.
Adjusted EBITDA – is a calculation that adds depreciation expense to our adjusted income from operations. Management reviews and utilizes this measure for operational analysis purposes. We believe competitors and others in the financial industry also utilize this measure for analysis purposes.
MACOM TECHNOLOGY SOLUTIONS HOLDINGS, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited and in thousands, except per share data) |
|||||||||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||
|
March 31,
|
|
December 30,
|
|
April 1,
|
|
March 31,
|
|
April 1,
|
||||||||||
|
|
|
|
|
|||||||||||||||
Revenue |
$ |
169,406 |
|
|
$ |
180,104 |
|
|
$ |
165,147 |
|
|
$ |
349,510 |
|
|
$ |
324,767 |
|
Cost of revenue |
|
66,716 |
|
|
|
69,749 |
|
|
|
66,158 |
|
|
|
136,465 |
|
|
|
131,636 |
|
Gross profit |
|
102,690 |
|
|
|
110,355 |
|
|
|
98,989 |
|
|
|
213,045 |
|
|
|
193,131 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
||||||||||
Research and development |
|
35,537 |
|
|
|
38,832 |
|
|
|
35,455 |
|
|
|
74,369 |
|
|
|
70,925 |
|
Selling, general and administrative |
|
31,249 |
|
|
|
32,940 |
|
|
|
30,963 |
|
|
|
64,189 |
|
|
|
62,566 |
|
Total operating expenses |
|
66,786 |
|
|
|
71,772 |
|
|
|
66,418 |
|
|
|
138,558 |
|
|
|
133,491 |
|
Income from operations |
|
35,904 |
|
|
|
38,583 |
|
|
|
32,571 |
|
|
|
74,487 |
|
|
|
59,640 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
||||||||||
Interest income (expense), net |
|
1,634 |
|
|
|
602 |
|
|
|
(1,389 |
) |
|
|
2,236 |
|
|
|
(3,082 |
) |
Other (expense) income, net |
|
(123 |
) |
|
|
(55 |
) |
|
|
(55 |
) |
|
|
(178 |
) |
|
|
114,853 |
|
Total other income (expense) |
|
1,511 |
|
|
|
547 |
|
|
|
(1,444 |
) |
|
|
2,058 |
|
|
|
111,771 |
|
Income before income taxes |
|
37,415 |
|
|
|
39,130 |
|
|
|
31,127 |
|
|
|
76,545 |
|
|
|
171,411 |
|
Income tax expense |
|
11,660 |
|
|
|
9,611 |
|
|
|
1,569 |
|
|
|
21,271 |
|
|
|
3,026 |
|
Net income |
$ |
25,755 |
|
|
$ |
29,519 |
|
|
$ |
29,558 |
|
|
$ |
55,274 |
|
|
$ |
168,385 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income per share: |
|
|
|
|
|
|
|
|
|
||||||||||
Income per share - Basic |
$ |
0.36 |
|
|
$ |
0.42 |
|
|
$ |
0.42 |
|
|
$ |
0.78 |
|
|
$ |
2.42 |
|
Income per share - Diluted |
$ |
0.36 |
|
|
$ |
0.41 |
|
|
$ |
0.42 |
|
|
$ |
0.77 |
|
|
$ |
2.37 |
|
Weighted average common shares: |
|
|
|
|
|
|
|
|
|
||||||||||
Shares - Basic |
|
70,799 |
|
|
|
70,481 |
|
|
|
69,788 |
|
|
|
70,640 |
|
|
|
69,594 |
|
Shares - Diluted |
|
71,402 |
|
|
|
71,374 |
|
|
|
71,107 |
|
|
|
71,388 |
|
|
|
71,166 |
|
MACOM TECHNOLOGY SOLUTIONS HOLDINGS, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited and in thousands) |
|||||
|
March 31,
|
|
September 30,
|
||
|
|||||
ASSETS |
|
|
|
||
Current assets: |
|
|
|
||
Cash and cash equivalents |
$ |
136,573 |
|
$ |
119,952 |
Short-term investments |
|
440,735 |
|
|
466,580 |
Accounts receivable, net |
|
121,823 |
|
|
101,551 |
Inventories |
|
131,882 |
|
|
114,960 |
Prepaid and other current assets |
|
17,303 |
|
|
10,040 |
Total current assets |
|
848,316 |
|
|
813,083 |
Property and equipment, net |
|
123,266 |
|
|
123,701 |
Goodwill and intangible assets, net |
|
391,899 |
|
|
362,671 |
Deferred income taxes |
|
217,816 |
|
|
237,415 |
Other long-term assets |
|
36,176 |
|
|
34,947 |
Total assets |
$ |
1,617,473 |
|
$ |
1,571,817 |
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||
Current liabilities: |
|
|
|
||
Current portion of finance lease obligations |
$ |
4,870 |
|
$ |
1,006 |
Accounts payable |
|
31,095 |
|
|
30,733 |
Accrued liabilities |
|
55,284 |
|
|
65,475 |
Total current liabilities |
|
91,249 |
|
|
97,214 |
Finance lease obligations, less current portion |
|
26,486 |
|
|
27,032 |
Financing obligation |
|
9,436 |
|
|
9,544 |
Long-term debt obligations |
|
566,743 |
|
|
565,920 |
Other long-term liabilities |
|
29,544 |
|
|
29,359 |
Total liabilities |
|
723,458 |
|
|
729,069 |
Stockholders’ equity |
|
894,015 |
|
|
842,748 |
Total liabilities and stockholders’ equity |
$ |
1,617,473 |
|
$ |
1,571,817 |
MACOM TECHNOLOGY SOLUTIONS HOLDINGS, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited and in thousands) |
|||||||
|
Six Months Ended |
||||||
|
March 31, 2023 |
|
April 1, 2022 |
||||
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
||||
Net income |
$ |
55,274 |
|
|
$ |
168,385 |
|
Depreciation and intangible asset amortization |
|
25,365 |
|
|
|
29,080 |
|
Share-based compensation |
|
20,507 |
|
|
|
19,916 |
|
Gain on equity method investment, net |
|
— |
|
|
|
(114,908 |
) |
Deferred income taxes |
|
20,233 |
|
|
|
1,284 |
|
Other adjustments, net |
|
(2,784 |
) |
|
|
1,176 |
|
Accounts receivable |
|
(18,316 |
) |
|
|
(15,983 |
) |
Inventories |
|
(8,236 |
) |
|
|
(10,653 |
) |
Change in other operating assets and liabilities |
|
(21,296 |
) |
|
|
(1,700 |
) |
Net cash provided by operating activities |
|
70,747 |
|
|
|
76,597 |
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
||||
Acquisition of business, net |
|
(50,835 |
) |
|
|
— |
|
Proceeds from sale of equity method investment |
|
— |
|
|
|
127,750 |
|
Sales, purchases and maturities of investments |
|
33,477 |
|
|
|
(190,801 |
) |
Purchases of property and equipment |
|
(15,614 |
) |
|
|
(12,184 |
) |
Proceeds from sale of assets |
|
8,000 |
|
|
|
23 |
|
Net cash used in investing activities |
|
(24,972 |
) |
|
|
(75,212 |
) |
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
||||
Payments on finance leases and other |
|
(591 |
) |
|
|
(500 |
) |
Proceeds from stock option exercises and employee stock purchases |
|
2,320 |
|
|
|
5,135 |
|
Repurchase of common stock - tax withholdings on equity awards |
|
(31,253 |
) |
|
|
(34,758 |
) |
Net cash used in financing activities |
|
(29,524 |
) |
|
|
(30,123 |
) |
Foreign currency effect on cash |
|
370 |
|
|
|
(224 |
) |
NET CHANGE IN CASH AND CASH EQUIVALENTS |
|
16,621 |
|
|
|
(28,962 |
) |
CASH AND CASH EQUIVALENTS — Beginning of period |
|
119,952 |
|
|
|
156,537 |
|
CASH AND CASH EQUIVALENTS — End of period |
$ |
136,573 |
|
|
$ |
127,575 |
|
MACOM TECHNOLOGY SOLUTIONS HOLDINGS, INC. RECONCILIATIONS OF GAAP TO NON-GAAP RESULTS (unaudited and in thousands, except per share data) |
||||||||||||||||||||||||||||||
|
Three Months Ended |
Six Months Ended |
||||||||||||||||||||||||||||
|
March 31, 2023 |
December 30, 2022 |
April 1, 2022 |
March 31, 2023 |
April 1, 2022 |
|||||||||||||||||||||||||
|
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
||||||||||||||||||||
Gross profit - GAAP |
$ |
102,690 |
|
|
60.6 |
|
$ |
110,355 |
|
|
61.3 |
|
$ |
98,989 |
|
|
59.9 |
|
$ |
213,045 |
|
|
61.0 |
|
$ |
193,131 |
|
|
59.5 |
|
Amortization expense |
|
987 |
|
|
0.6 |
|
|
910 |
|
|
0.5 |
|
|
1,778 |
|
|
1.1 |
|
|
1,897 |
|
|
0.5 |
|
|
4,283 |
|
|
1.3 |
|
Share-based compensation expense |
|
1,261 |
|
|
0.7 |
|
|
1,474 |
|
|
0.8 |
|
|
1,143 |
|
|
0.7 |
|
|
2,735 |
|
|
0.8 |
|
|
2,544 |
|
|
0.8 |
|
Acquisition and integration related costs |
|
221 |
|
|
0.1 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
221 |
|
|
0.1 |
|
|
— |
|
|
— |
|
Adjusted gross profit (Non-GAAP) |
$ |
105,159 |
|
|
62.1 |
|
$ |
112,739 |
|
|
62.6 |
|
$ |
101,910 |
|
|
61.7 |
|
$ |
217,898 |
|
|
62.3 |
|
$ |
199,958 |
|
|
61.6 |
|
|
Three Months Ended |
Six Months Ended |
||||||||||||||||||||||||||||
|
March 31, 2023 |
December 30, 2022 |
April 1, 2022 |
March 31, 2023 |
April 1, 2022 |
|||||||||||||||||||||||||
|
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
||||||||||||||||||||
Operating expenses - GAAP |
$ |
66,786 |
|
|
39.4 |
|
$ |
71,772 |
|
|
39.9 |
|
$ |
66,418 |
|
|
40.2 |
|
$ |
138,558 |
|
|
39.6 |
|
$ |
133,491 |
|
|
41.1 |
|
Amortization expense |
|
(5,765 |
) |
|
(3.4 |
) |
|
(5,903 |
) |
|
(3.3 |
) |
|
(6,277 |
) |
|
(3.8 |
) |
|
(11,667 |
) |
|
(3.3 |
) |
|
(13,058 |
) |
|
(4.0 |
) |
Share-based compensation expense |
|
(9,594 |
) |
|
(5.7 |
) |
|
(11,973 |
) |
|
(6.6 |
) |
|
(9,125 |
) |
|
(5.5 |
) |
|
(21,567 |
) |
|
(6.2 |
) |
|
(20,417 |
) |
|
(6.3 |
) |
Acquisition and integration related costs |
|
(2,822 |
) |
|
(1.7 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(2,822 |
) |
|
(0.8 |
) |
|
— |
|
|
— |
|
Adjusted operating expenses (Non-GAAP) |
$ |
48,605 |
|
|
28.7 |
|
$ |
53,896 |
|
|
29.9 |
|
$ |
51,016 |
|
|
30.9 |
|
$ |
102,502 |
|
|
29.3 |
|
$ |
100,016 |
|
|
30.8 |
|
|
Three Months Ended |
Six Months Ended |
||||||||||||||||||||||||||||
|
March 31, 2023 |
December 30, 2022 |
April 1, 2022 |
March 31, 2023 |
April 1, 2022 |
|||||||||||||||||||||||||
|
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
||||||||||||||||||||
Income from operations - GAAP |
$ |
35,904 |
|
|
21.2 |
|
$ |
38,583 |
|
|
21.4 |
|
$ |
32,571 |
|
|
19.7 |
|
$ |
74,487 |
|
|
21.3 |
|
$ |
59,640 |
|
|
18.4 |
|
Amortization expense |
|
6,752 |
|
|
4.0 |
|
|
6,813 |
|
|
3.8 |
|
|
8,054 |
|
|
4.9 |
|
|
13,564 |
|
|
3.9 |
|
|
17,341 |
|
|
5.3 |
|
Share-based compensation expense |
|
10,855 |
|
|
6.4 |
|
|
13,447 |
|
|
7.5 |
|
|
10,268 |
|
|
6.2 |
|
|
24,302 |
|
|
7.0 |
|
|
22,961 |
|
|
7.1 |
|
Acquisition and integration related costs |
|
3,043 |
|
|
1.8 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
3,043 |
|
|
0.9 |
|
|
— |
|
|
— |
|
Adjusted income from operations (Non-GAAP) |
$ |
56,554 |
|
|
33.4 |
|
$ |
58,843 |
|
|
32.7 |
|
$ |
50,893 |
|
|
30.8 |
|
$ |
115,396 |
|
|
33.0 |
|
$ |
99,942 |
|
|
30.8 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Depreciation expense |
|
5,759 |
|
|
3.4 |
|
|
6,042 |
|
|
3.4 |
|
|
5,792 |
|
|
3.5 |
|
|
11,801 |
|
|
3.4 |
|
|
11,739 |
|
|
3.6 |
|
Adjusted EBITDA (Non-GAAP) |
$ |
62,313 |
|
|
36.8 |
|
$ |
64,885 |
|
|
36.0 |
|
$ |
56,685 |
|
|
34.3 |
|
$ |
127,197 |
|
|
36.4 |
|
$ |
111,681 |
|
|
34.4 |
|
|
Three Months Ended |
Six Months Ended |
||||||||||||||||||||||||||||
|
March 31, 2023 |
December 30, 2022 |
April 1, 2022 |
March 31, 2023 |
April 1, 2022 |
|||||||||||||||||||||||||
|
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
||||||||||||||||||||
Net income - GAAP |
$ |
25,755 |
|
|
15.2 |
|
$ |
29,519 |
|
|
16.4 |
|
$ |
29,558 |
|
|
17.9 |
|
$ |
55,274 |
|
|
15.8 |
|
$ |
168,385 |
|
|
51.8 |
|
Amortization expense |
|
6,752 |
|
|
4.0 |
|
|
6,813 |
|
|
3.8 |
|
|
8,054 |
|
|
4.9 |
|
|
13,564 |
|
|
3.9 |
|
|
17,341 |
|
|
5.3 |
|
Share-based compensation expense |
|
10,855 |
|
|
6.4 |
|
|
13,447 |
|
|
7.5 |
|
|
10,268 |
|
|
6.2 |
|
|
24,302 |
|
|
7.0 |
|
|
22,961 |
|
|
7.1 |
|
Non-cash interest, net |
|
411 |
|
|
0.2 |
|
|
412 |
|
|
0.2 |
|
|
411 |
|
|
0.2 |
|
|
823 |
|
|
0.2 |
|
|
869 |
|
|
0.3 |
|
Acquisition and integration related costs |
|
3,043 |
|
|
1.8 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
3,043 |
|
|
0.9 |
|
|
— |
|
|
— |
|
Equity method investment gain, net |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(114,908 |
) |
|
(35.4 |
) |
Tax effect of non-GAAP adjustments |
|
9,906 |
|
|
5.8 |
|
|
7,816 |
|
|
4.3 |
|
|
73 |
|
|
— |
|
|
17,723 |
|
|
5.1 |
|
|
(861 |
) |
|
(0.3 |
) |
Adjusted net income (Non-GAAP) |
$ |
56,722 |
|
|
33.5 |
|
$ |
58,007 |
|
|
32.2 |
|
$ |
48,364 |
|
|
29.3 |
|
$ |
114,729 |
|
|
32.8 |
|
$ |
93,787 |
|
|
28.9 |
|
|
Three Months Ended |
Six Months Ended |
||||||||||||||||||||||||||||
|
March 31, 2023 |
December 30, 2022 |
April 1, 2022 |
March 31, 2023 |
April 1, 2022 |
|||||||||||||||||||||||||
|
Net income |
Income per diluted share |
Net income |
Income per diluted share |
Net income |
Income per diluted share |
Net income |
Income per diluted share |
Net income |
Income per diluted share |
||||||||||||||||||||
Net income - GAAP diluted |
$ |
25,755 |
|
$ |
0.36 |
|
$ |
29,519 |
|
$ |
0.41 |
|
$ |
29,558 |
|
$ |
0.42 |
|
$ |
55,274 |
|
$ |
0.77 |
|
$ |
168,385 |
|
$ |
2.37 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Adjusted net income (Non-GAAP) |
$ |
56,722 |
|
$ |
0.79 |
|
$ |
58,007 |
|
$ |
0.81 |
|
$ |
48,364 |
|
$ |
0.68 |
|
$ |
114,729 |
|
$ |
1.61 |
|
$ |
93,787 |
|
$ |
1.32 |
|
|
Three Months Ended |
Six Months Ended |
||||||||||||||||||||||||||||
|
March 31, 2023 |
December 30, 2022 |
April 1, 2022 |
March 31, 2023 |
April 1, 2022 |
|||||||||||||||||||||||||
|
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
||||||||||||||||||||
Interest (income) expense, net - GAAP |
$ |
(1,634 |
) |
|
(1.0 |
) |
$ |
(602 |
) |
|
(0.3 |
) |
$ |
1,389 |
|
|
0.8 |
|
$ |
(2,236 |
) |
|
(0.6 |
) |
$ |
3,082 |
|
|
0.9 |
|
Non-cash interest expense |
|
(411 |
) |
|
(0.2 |
) |
|
(412 |
) |
|
(0.2 |
) |
|
(412 |
) |
|
(0.2 |
) |
|
(823 |
) |
|
(0.2 |
) |
|
(869 |
) |
|
(0.3 |
) |
Adjusted interest (income) expense (Non-GAAP) |
$ |
(2,045 |
) |
|
(1.2 |
) |
$ |
(1,014 |
) |
|
(0.6 |
) |
$ |
977 |
|
|
0.6 |
|
$ |
(3,059 |
) |
|
(0.9 |
) |
$ |
2,213 |
|
|
0.7 |
|