11/14/2024 | Press release | Distributed by Public on 11/14/2024 15:05
Change | ||||||||||
Q4 FY2024 | Q4 FY2023 | FY2024 | FY2023 |
Q4 FY2024 vs. Q4 FY2023 |
FY2024 vs. FY2023 |
|||||
(In millions, except per share amounts and percentages) | ||||||||||
Net revenue | $ | 7,045 | $ | 6,723 | $ | 27,176 | $ | 26,517 | 5% | 2% |
Gross margin | 47.3 | % | 47.1 | % | 47.5 | % | 46.7 | % | 0.2 points | 0.8 points |
Operating margin | 29.0 | % | 29.3 | % | 28.9 | % | 28.9 | % | (0.3) points | - |
Net income | $ | 1,731 | $ | 2,004 | $ | 7,177 | $ | 6,856 | (14)% | 5% |
Diluted earnings per share | $ | 2.09 | $ | 2.38 | $ | 8.61 | $ | 8.11 | (12)% | 6% |
Non-GAAP Results | ||||||||||
Non-GAAP gross margin | 47.5 | % | 47.3 | % | 47.6 | % | 46.8 | % | 0.2 points | 0.8 points |
Non-GAAP operating margin | 29.3 | % | 29.5 | % | 29.2 | % | 29.1 | % | (0.2) points | 0.1 points |
Non-GAAP net income | $ | 1,917 | $ | 1,786 | $ | 7,210 | $ | 6,802 | 7% | 6% |
Non-GAAP diluted EPS | $ | 2.32 | $ | 2.12 | $ | 8.65 | $ | 8.05 | 9% | 7% |
Non-GAAP free cash flow | $ | 2,168 | $ | 1,246 | $ | 7,487 | $ | 7,594 | 74% | (1)% |
Semiconductor Systems | Q4 FY2024 | Q4 FY2023 | FY2024 | FY2023 | ||||
(In millions, except percentages) | ||||||||
Net revenue | $ | 5,177 | $ | 4,883 | $ | 19,911 | $ | 19,698 |
Foundry, logic and other | 73 | % | 69 | % | 68 | % | 77 | % |
DRAM | 23 | % | 27 | % | 28 | % | 17 | % |
Flash memory | 4 | % | 4 | % | 4 | % | 6 | % |
Operating income | $ | 1,824 | $ | 1,741 | $ | 6,981 | $ | 6,879 |
Operating margin | 35.2 | % | 35.7 | % | 35.1 | % | 34.9 | % |
Non-GAAP Results | ||||||||
Non-GAAP operating income | $ | 1,834 | $ | 1,751 | $ | 7,021 | $ | 6,918 |
Non-GAAP operating margin | 35.4 | % | 35.9 | % | 35.3 | % | 35.1 | % |
Applied Global Services | Q4 FY2024 | Q4 FY2023 | FY2024 | FY2023 | ||||
(In millions, except percentages) | ||||||||
Net revenue | $ | 1,639 | $ | 1,471 | $ | 6,225 | $ | 5,732 |
Operating income | $ | 492 | $ | 401 | $ | 1,812 | $ | 1,529 |
Operating margin | 30.0 | % | 27.3 | % | 29.1 | % | 26.7 | % |
Non-GAAP Results | ||||||||
Non-GAAP operating income | $ | 492 | $ | 401 | $ | 1,812 | $ | 1,529 |
Non-GAAP operating margin | 30.0 | % | 27.3 | % | 29.1 | % | 26.7 | % |
Display | Q4 FY2024 | Q4 FY2023 | FY2024 | FY2023 | ||||
(In millions, except percentages) | ||||||||
Net revenue | $ | 211 | $ | 298 | $ | 885 | $ | 868 |
Operating income | $ | 5 | $ | 63 | $ | 51 | $ | 114 |
Operating margin | 2.4 | % | 21.1 | % | 5.8 | % | 13.1 | % |
Non-GAAP Results | ||||||||
Non-GAAP operating income | $ | 5 | $ | 63 | $ | 51 | $ | 114 |
Non-GAAP operating margin | 2.4 | % | 21.1 | % | 5.8 | % | 13.1 | % |
(In millions) | Q4 FY2024 | Q4 FY2023 | FY2024 | FY2023 | ||||
Unallocated net revenue | $ | 18 | $ | 71 | $ | 155 | $ | 219 |
Unallocated cost of products sold and expenses | (293) | (305) | (1,132) | (1,087) | ||||
Total | $ | (275) | $ | (234) | $ | (977) | $ | (868) |
Three Months Ended | Twelve Months Ended | |||||||
(In millions, except per share amounts) |
October 27, 2024 |
October 29, 2023 |
October 27, 2024 |
October 29, 2023 |
||||
Net revenue | $ | 7,045 | $ | 6,723 | $ | 27,176 | $ | 26,517 |
Cost of products sold | 3,710 | 3,554 | 14,279 | 14,133 | ||||
Gross profit | 3,335 | 3,169 | 12,897 | 12,384 | ||||
Operating expenses: | ||||||||
Research, development and engineering | 858 | 789 | 3,233 | 3,102 | ||||
Marketing and selling | 215 | 192 | 836 | 776 | ||||
General and administrative | 216 | 217 | 961 | 852 | ||||
Total operating expenses | 1,289 | 1,198 | 5,030 | 4,730 | ||||
Income from operations | 2,046 | 1,971 | 7,867 | 7,654 | ||||
Interest expense | 66 | 58 | 247 | 238 | ||||
Interest and other income (expense), net | (85) | 259 | 532 | 300 | ||||
Income before income taxes | 1,895 | 2,172 | 8,152 | 7,716 | ||||
Provision for income taxes | 164 | 168 | 975 | 860 | ||||
Net income | $ | 1,731 | $ | 2,004 | $ | 7,177 | $ | 6,856 |
Earnings per share: | ||||||||
Basic | $ | 2.11 | $ | 2.40 | $ | 8.68 | $ | 8.16 |
Diluted | $ | 2.09 | $ | 2.38 | $ | 8.61 | $ | 8.11 |
Weighted average number of shares: | ||||||||
Basic | 822 | 836 | 827 | 840 | ||||
Diluted | 828 | 842 | 834 | 845 |
(In millions) |
October 27, 2024 |
October 29, 2023 |
||
ASSETS | ||||
Current assets: | ||||
Cash and cash equivalents | $ | 8,022 | $ | 6,132 |
Short-term investments | 1,449 | 737 | ||
Accounts receivable, net | 5,234 | 5,165 | ||
Inventories | 5,421 | 5,725 | ||
Other current assets | 1,094 | 1,388 | ||
Total current assets | 21,220 | 19,147 | ||
Long-term investments | 2,787 | 2,281 | ||
Property, plant and equipment, net | 3,339 | 2,723 | ||
Goodwill | 3,732 | 3,732 | ||
Purchased technology and other intangible assets, net | 249 | 294 | ||
Deferred income taxes and other assets | 3,082 | 2,552 | ||
Total assets | $ | 34,409 | $ | 30,729 |
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||
Current liabilities: | ||||
Short-term debt | $ | 799 | $ | 100 |
Accounts payable and accrued expenses | 4,820 | 4,297 | ||
Contract liabilities | 2,849 | 2,975 | ||
Total current liabilities | 8,468 | 7,372 | ||
Long-term debt | 5,460 | 5,461 | ||
Income taxes payable | 670 | 833 | ||
Other liabilities | 810 | 714 | ||
Total liabilities | 15,408 | 14,380 | ||
Total stockholders' equity | 19,001 | 16,349 | ||
Total liabilities and stockholders' equity | $ | 34,409 | $ | 30,729 |
(In millions) | Three Months Ended | Twelve Months Ended | ||||||
October 27, 2024 |
October 29, 2023 |
October 27, 2024 |
October 29, 2023 |
|||||
Cash flows from operating activities: | ||||||||
Net income | $ | 1,731 | $ | 2,004 | $ | 7,177 | $ | 6,856 |
Adjustments required to reconcile net income to cash provided by operating activities: | ||||||||
Depreciation and amortization | 110 | 130 | 392 | 515 | ||||
Share-based compensation | 141 | 115 | 577 | 490 | ||||
Deferred income taxes | (248) | 198 | (633) | 24 | ||||
Other | 246 | (149) | 47 | 40 | ||||
Net change in operating assets and liabilities | 595 | (743) | 1,117 | 775 | ||||
Cash provided by operating activities | 2,575 | 1,555 | 8,677 | 8,700 | ||||
Cash flows from investing activities: | ||||||||
Capital expenditures | (407) | (309) | (1,190) | (1,106) | ||||
Cash paid for acquisitions, net of cash acquired | - | - | - | (25) | ||||
Proceeds from sales and maturities of investments | 956 | 297 | 2,451 | 1,268 | ||||
Purchases of investments | (1,620) | (477) | (3,588) | (1,672) | ||||
Cash used in investing activities | (1,071) | (489) | (2,327) | (1,535) | ||||
Cash flows from financing activities: | ||||||||
Debt borrowings, net of issuance costs | - | - | 694 | - | ||||
Proceeds from issuance of commercial paper | 101 | 99 | 401 | 991 | ||||
Repayments of commercial paper | (100) | (200) | (400) | (900) | ||||
Proceeds from common stock issuances | 124 | 116 | 243 | 227 | ||||
Common stock repurchases | (1,442) | (700) | (3,823) | (2,189) | ||||
Tax withholding payments for vested equity awards | (33) | (14) | (291) | (179) | ||||
Payments of dividends to stockholders | (329) | (268) | (1,192) | (975) | ||||
Repayments of principal on finance leases | (90) | 1 | (102) | (7) | ||||
Cash used in financing activities | (1,769) | (966) | (4,470) | (3,032) | ||||
Increase (decrease) in cash, cash equivalents and restricted cash equivalents | (265) | 100 | 1,880 | 4,133 | ||||
Cash, cash equivalents and restricted cash equivalents-beginning of period | 8,378 | 6,133 | 6,233 | 2,100 | ||||
Cash, cash equivalents and restricted cash equivalents - end of period | $ | 8,113 | $ | 6,233 | $ | 8,113 | $ | 6,233 |
Reconciliation of cash, cash equivalents, and restricted cash equivalents | ||||||||
Cash and cash equivalents | $ | 8,022 | $ | 6,132 | $ | 8,022 | $ | 6,132 |
Restricted cash equivalents included in deferred income taxes and other assets | 91 | 101 | 91 | 101 | ||||
Total cash, cash equivalents, and restricted cash equivalents | $ | 8,113 | $ | 6,233 | $ | 8,113 | $ | 6,233 |
Supplemental cash flow information: | ||||||||
Cash payments for income taxes | $ | 138 | $ | 588 | $ | 957 | $ | 1,006 |
Cash refunds from income taxes | $ | 8 | $ | 2 | $ | 15 | $ | 53 |
Cash payments for interest | $ | 68 | $ | 68 | $ | 205 | $ | 205 |
Q4 FY2024 | Q4 FY2023 | FY2024 | FY2023 | |||||
Net Revenue by Geography (In millions)
|
||||||||
United States | $ | 1,153 | $ | 803 | $ | 3,818 | $ | 4,006 |
% of Total | 16 | % | 12 | % | 14 | % | 15 | % |
Europe | $ | 405 | $ | 441 | $ | 1,443 | $ | 2,152 |
% of Total | 6 | % | 7 | % | 5 | % | 8 | % |
Japan | $ | 581 | $ | 681 | $ | 2,154 | $ | 2,075 |
% of Total | 8 | % | 10 | % | 8 | % | 8 | % |
Korea | $ | 1,172 | $ | 745 | $ | 4,493 | $ | 4,609 |
% of Total | 17 | % | 11 | % | 17 | % | 18 | % |
Taiwan | $ | 1,284 | $ | 922 | $ | 4,010 | $ | 5,670 |
% of Total | 18 | % | 14 | % | 15 | % | 21 | % |
Southeast Asia | $ | 314 | $ | 168 | $ | 1,141 | $ | 758 |
% of Total | 5 | % | 2 | % | 4 | % | 3 | % |
China | $ | 2,136 | $ | 2,963 | $ | 10,117 | $ | 7,247 |
% of Total | 30 | % | 44 | % | 37 | % | 27 | % |
Employees (In thousands)
|
||||||||
Regular Full Time | 35.7 | 34.3 |
Three Months Ended | Twelve Months Ended | |||||||
(In millions, except percentages) |
October 27, 2024 |
October 29, 2023 |
October 27, 2024 |
October 29, 2023 |
||||
Non-GAAP Gross Profit | ||||||||
GAAP reported gross profit | $ | 3,335 | $ | 3,169 | $ | 12,897 | $ | 12,384 |
Certain items associated with acquisitions1
|
6 | 8 | 26 | 29 | ||||
Impairment of long-lived assets | 3 | - | 3 | - | ||||
Non-GAAP gross profit | $ | 3,344 | $ | 3,177 | $ | 12,926 | $ | 12,413 |
Non-GAAP gross margin | 47.5 | % | 47.3 | % | 47.6 | % | 46.8 | % |
Non-GAAP Operating Income | ||||||||
GAAP reported operating income | $ | 2,046 | $ | 1,971 | $ | 7,867 | $ | 7,654 |
Certain items associated with acquisitions1
|
11 | 11 | 42 | 43 | ||||
Acquisition integration and deal costs | 3 | 2 | 12 | 22 | ||||
Impairment of long-lived assets | 3 | - | 3 | - | ||||
Non-GAAP operating income | $ | 2,063 | $ | 1,984 | $ | 7,924 | $ | 7,719 |
Non-GAAP operating margin | 29.3 | % | 29.5 | % | 29.2 | % | 29.1 | % |
Non-GAAP Net Income | ||||||||
GAAP reported net income | $ | 1,731 | $ | 2,004 | $ | 7,177 | $ | 6,856 |
Certain items associated with acquisitions1
|
11 | 11 | 42 | 43 | ||||
Acquisition integration and deal costs | 3 | 2 | 12 | 22 | ||||
Impairment of long-lived assets | 3 | - | 3 | - | ||||
Realized loss (gain), dividends and impairments on strategic investments, net | (1) | (2) | 11 | 107 | ||||
Unrealized loss (gain) on strategic investments, net | 244 | (147) | (31) | (134) | ||||
Earn-out | - | (15) | - | (15) | ||||
Income tax effect of share-based compensation2
|
7 | 6 | - | - | ||||
Income tax effects related to intra-entity intangible asset transfers | (33) | (65) | 24 | (40) | ||||
Resolution of prior years' income tax filings and other tax items | (47) | (9) | (25) | (31) | ||||
Income tax effect of non-GAAP adjustments3
|
(1) | 1 | (3) | (6) | ||||
Non-GAAP net income | $ | 1,917 | $ | 1,786 | $ | 7,210 | $ | 6,802 |
1 | These items are incremental charges attributable to completed acquisitions, consisting of amortization of purchased intangible assets. |
2 | GAAP basis tax benefit related to share-based compensation is recognized ratably over the fiscal year on a non-GAAP basis. |
3 | Adjustment to provision for income taxes related to non-GAAP adjustments reflected in income before income taxes. |
Three Months Ended | Twelve Months Ended | |||||||
(In millions, except per share amounts) |
October 27, 2024 |
October 29, 2023 |
October 27, 2024 |
October 29, 2023 |
||||
Non-GAAP Earnings Per Diluted Share | ||||||||
GAAP reported earnings per diluted share | $ | 2.09 | $ | 2.38 | $ | 8.61 | $ | 8.11 |
Certain items associated with acquisitions | 0.01 | 0.01 | 0.05 | 0.05 | ||||
Acquisition integration and deal costs | - | - | 0.01 | 0.02 | ||||
Realized loss (gain), dividends and impairments on strategic investments, net | - | - | 0.01 | 0.13 | ||||
Unrealized loss (gain) on strategic investments, net | 0.30 | (0.18) | (0.03) | (0.16) | ||||
Earn-out | - | (0.01) | - | (0.01) | ||||
Income tax effect of share-based compensation | 0.01 | 0.01 | - | - | ||||
Income tax effects related to intra-entity intangible asset transfers | (0.04) | (0.08) | 0.03 | (0.05) | ||||
Resolution of prior years' income tax filings and other tax items | (0.05) | (0.01) | (0.03) | (0.04) | ||||
Non-GAAP earnings per diluted share | $ | 2.32 | $ | 2.12 | $ | 8.65 | $ | 8.05 |
Weighted average number of diluted shares | 828 | 842 | 834 | 845 |
Three Months Ended | Twelve Months Ended | |||||||
(In millions, except percentages) |
October 27, 2024 |
October 29, 2023 |
October 27, 2024 |
October 29, 2023 |
||||
Semiconductor Systems Non-GAAP Operating Income | ||||||||
GAAP reported operating income | $ | 1,824 | $ | 1,741 | $ | 6,981 | $ | 6,879 |
Certain items associated with acquisitions1
|
10 | 10 | 40 | 39 | ||||
Non-GAAP operating income | $ | 1,834 | $ | 1,751 | $ | 7,021 | $ | 6,918 |
Non-GAAP operating margin | 35.4 | % | 35.9 | % | 35.3 | % | 35.1 | % |
Applied Global Services Non-GAAP Operating Income | ||||||||
GAAP reported operating income | $ | 492 | $ | 401 | $ | 1,812 | $ | 1,529 |
Non-GAAP operating income | $ | 492 | $ | 401 | $ | 1,812 | $ | 1,529 |
Non-GAAP operating margin | 30.0 | % | 27.3 | % | 29.1 | % | 26.7 | % |
Display Non-GAAP Operating Income | ||||||||
GAAP reported operating income | $ | 5 | $ | 63 | $ | 51 | $ | 114 |
Non-GAAP operating income | $ | 5 | $ | 63 | $ | 51 | $ | 114 |
Non-GAAP operating margin | 2.4 | % | 21.1 | % | 5.8 | % | 13.1 | % |
1 | These items are incremental charges attributable to completed acquisitions, consisting of amortization of purchased intangible assets. |
Three Months Ended | ||
(In millions, except percentages) | October 27, 2024 | |
GAAP provision for income taxes (a)
|
$ | 164 |
Income tax effect of share-based compensation | (7) | |
Income tax effects related to intra-entity intangible asset transfers | 33 | |
Resolutions of prior years' income tax filings and other tax items | 47 | |
Income tax effect of non-GAAP adjustments | 1 | |
Non-GAAP provision for income taxes (b)
|
$ | 238 |
GAAP income before income taxes (c)
|
$ | 1,895 |
Certain items associated with acquisitions | 11 | |
Acquisition integration and deal costs | 3 | |
Impairment of long-lived assets | 3 | |
Realized loss (gain), dividends and impairments on strategic investments, net | (1) | |
Unrealized loss (gain) on strategic investments, net | 244 | |
Non-GAAP income before income taxes (d)
|
$ | 2,155 |
GAAP effective income tax rate (a/c)
|
8.7 | % |
Non-GAAP effective income tax rate (b/d)
|
11.0 | % |
Three Months Ended | Twelve Months Ended | |||||||
(In millions) |
October 27, 2024 |
October 29, 2023 |
October 27, 2024 |
October 29, 2023 |
||||
Cash provided by operating activities | $ | 2,575 | $ | 1,555 | $ | 8,677 | $ | 8,700 |
Capital expenditures | (407) | (309) | (1,190) | (1,106) | ||||
Non-GAAP free cash flow | $ | 2,168 | $ | 1,246 | $ | 7,487 | $ | 7,594 |