Try our mobile app

Published: 2022-02-10 00:00:00 ET
<<<  go to MPWR company page
HTTP/1.1 200 OK HTTP/1.1 200 OK X-Crawlera-Slave: 181.215.99.70:3128 X-Crawlera-Version: 1.60.1 accept-ranges: bytes content-type: text/html last-modified: Thu, 10 Feb 2022 21:10:11 GMT server: AmazonS3 x-amz-id-2: P3ctsMY17PnB01XHdLGUFSs4TKgW8mDe1CuR9lSpu8GX/hq8NIcR1TqSIwZff78gplhl/i5ZEN8= x-amz-meta-mode: 33188 x-amz-meta-s3cmd-attrs: uid:504/gname:fitrprnt/uname:fitrprnt/gid:504/mode:33184/mtime:1644527401/atime:1644527401/md5:9798e8217880904d3a9358a625f4f2ed/ctime:1644527406 x-amz-replication-status: COMPLETED x-amz-request-id: K5Q1BYVV7ZMQ8T7M x-amz-version-id: GQqrkWAMSqmauPxkycbOfGXWo_lU3oAP x-content-type-options: nosniff x-frame-options: SAMEORIGIN x-xss-protection: 1; mode=block x-akamai-transformed: 9 16533 0 pmb=mTOE,2 expires: Thu, 06 Apr 2023 17:52:40 GMT cache-control: max-age=0, no-cache, no-store pragma: no-cache date: Thu, 06 Apr 2023 17:52:40 GMT vary: Accept-Encoding akamai-x-true-ttl: -1 strict-transport-security: max-age=31536000 ; includeSubDomains ; preload set-cookie: ak_bmsc=0A2F5F5D67847BE92866220C507579CB~000000000000000000000000000000~YAAQTG8RYDic1VaHAQAARPuyVxPPMaA9CcuHfY1NpKuXpbymhglLS9vKC5d+hkAjxsonz14WdaETYnoNipk91Xs2CVcKQyjXqB5P9b1FrG4yswkZLweKRiFzkNapVTGmmvfdRzYC+zC67pHepJLp9bw6G0x4/fdJt+jsX/E48NvVLztpJ2WZiXSRM8ULL0pIRNE1HVeM2sFCoC2jIecoa9bFA764fNHhyFqeuNw+N8UWyDLED2RvlM6R03lSKh+rsn+x8wzjiSOO51XLlZxbyiCmeH1/IlGA4JBWr3cFHuia+RwXAwQEK2i+KcC+HBg2fUC/Gzt3LxDqTHfyJJHpwmKEjL8tfX8EmsEyxfAWELO/cvsq1u1q+MLWKOuuaZOkf9G05PHo5Q==; Domain=.sec.gov; Path=/; Expires=Thu, 06 Apr 2023 19:52:39 GMT; Max-Age=7199; HttpOnly set-cookie: bm_mi=7953B4424048771C1BB00254DF000BC9~YAAQTG8RYDmc1VaHAQAARPuyVxMFWCiecs3DObmLrCZ7a17Z9djo7VVRts7d6GJsNurs2l2MkeTknIYX/9suFGpHm3Pvw/Bi3MeYuat6TSaEh1mJX22iszUxmURdniCdJvlWR/DC0+kjW1Qhpih9NRowGchI3pfb58vjAdTI6t4KvCx+cEFbneuBbHSQNNUf3OrQOJKvUfkPI/xPzEcHJv8/b9BOlLj2umf/3LO5Zyo0FR/Uyc9V1DWlAn0NrfjS0irxjbhiZo5zz2pikL1vJjwpWJearc3u+70QMmKNWFO0menOo8uMjh/XwougwbXWE3T/cXUClXAc1PfvNPKQPcScaT38n5kifgLLYy9Wh+MGjSU6q6bIxQglEKR5cYDzW5V6ceffYg==~1; Domain=.sec.gov; Path=/; Expires=Thu, 06 Apr 2023 17:52:40 GMT; Max-Age=0; Secure Transfer-Encoding: chunked Proxy-Connection: close Connection: close EX-99.1 2 ex_333484.htm EXHIBIT 99.1 ex_333484.htm

Exhibit 99.1

 

 

 

ex_333484img001.jpg

 

 

 

PRESS RELEASE

 

For Immediate Release

 

 

Monolithic Power Systems Announces

Results for the Fourth Quarter and Year Ended December 31, 2021

and an Increase in Quarterly Cash Dividend

 

KIRKLAND, WASHINGTON, February 10, 2022-- Monolithic Power Systems, Inc. (“MPS”) (Nasdaq: MPWR), a global company that provides high-performance, semiconductor-based power electronics solutions, today announced financial results for the quarter and year ended December 31, 2021. The Company also announced that its Board of Directors has approved an increase in the quarterly cash dividend from $0.60 per share to $0.75 per share. The first quarter dividend of $0.75 per share will be paid on April 15, 2022 to all stockholders of record as of the close of business on March 31, 2022.

 

The financial results for the quarter ended December 31, 2021 are as follows:

 

Revenue was $336.5 million for the quarter ended December 31, 2021, a 4.0% increase from $323.5 million for the quarter ended September 30, 2021 and a 44.4% increase from $233.0 million for the quarter ended December 31, 2020.

 

 

GAAP gross margin was 57.6% for the quarter ended December 31, 2021, compared with 55.3% for the quarter ended December 31, 2020.

 

 

Non-GAAP gross margin (1) was 57.9% for the quarter ended December 31, 2021, excluding the impact of $0.9 million for stock-based compensation expense and $0.2 million for deferred compensation plan expense, compared with 55.7% for the quarter ended December 31, 2020, excluding the impact of $0.7 million for stock-based compensation expense and $0.3 million for deferred compensation plan expense.

 

 

GAAP operating expenses were $115.3 million for the quarter ended December 31, 2021, compared with $88.9 million for the quarter ended December 31, 2020.

 

 

Non-GAAP operating expenses (1) were $83.0 million for the quarter ended December 31, 2021, excluding $30.3 million for stock-based compensation expense and $2.0 million for deferred compensation plan expense, compared with $63.6 million for the quarter ended December 31, 2020, excluding $22.3 million for stock-based compensation expense and $3.0 million for deferred compensation plan expense.

 

 

GAAP operating income was $78.6 million for the quarter ended December 31, 2021, compared with $40.0 million for the quarter ended December 31, 2020.

 

 

Non-GAAP operating income (1) was $112.0 million for the quarter ended December 31, 2021, excluding $31.2 million for stock-based compensation expense and $2.2 million for deferred compensation plan expense, compared with $66.3 million for the quarter ended December 31, 2020, excluding $23.0 million for stock-based compensation expense and $3.3 million for deferred compensation plan expense.

 

 

GAAP other income, net, was $3.4 million for the quarter ended December 31, 2021, compared with $4.5 million for the quarter ended December 31, 2020.

 

 

Non-GAAP other income, net (1) was $1.5 million for the quarter ended December 31, 2021, excluding $1.9 million for deferred compensation plan income, compared with $1.3 million for the quarter ended December 31, 2020, excluding $3.2 million for deferred compensation plan income.

 

GAAP income before income taxes was $82.0 million for the quarter ended December 31, 2021, compared with $44.4 million for the quarter ended December 31, 2020.

 

 

 

Non-GAAP income before income taxes (1) was $113.4 million for the quarter ended December 31, 2021, excluding $31.2 million for stock-based compensation expense and $0.3 million for deferred compensation plan expense, compared with $67.6 million for the quarter ended December 31, 2020, excluding $23.0 million for stock-based compensation expense, and $0.2 million for deferred compensation plan expense.

 

GAAP net income was $72.7 million and $1.51 per diluted share for the quarter ended December 31, 2021. Comparatively, GAAP net income was $42.9 million and $0.90 per diluted share for the quarter ended December 31, 2020.

 

Non-GAAP net income (1) was $102.1 million and $2.12 per diluted share for the quarter ended December 31, 2021, excluding $31.2 million for stock-based compensation expense, $0.3 million for deferred compensation plan expense and $2.1 million for related tax effects, compared with non-GAAP net income (1) of $62.5 million and $1.31 per diluted share for the quarter ended December 31, 2020, excluding $23.0 million for stock-based compensation expense, $0.2 million for deferred compensation plan expense and $3.5 million for related tax effects.

 

The financial results for the year ended December 31, 2021 are as follows:

 

Revenue was $1,207.8 million for the year ended December 31, 2021, a 43.0% increase from $844.5 million for the year ended December 31, 2020.

 

 

GAAP gross margin was 56.8% for the year ended December 31, 2021, compared with 55.2% for the year ended December 31, 2020.

 

 

Non-GAAP gross margin (1) was 57.1% for the year ended December 31, 2021, excluding the impact of $3.5 million for stock-based compensation expense and $0.3 million for deferred compensation plan expense, compared with 55.6% for the year ended December 31, 2020, excluding the impact of $2.6 million for stock-based compensation expense and $0.9 million for deferred compensation plan expense.

 

 

GAAP operating expenses were $423.0 million for the year ended December 31, 2021, compared with $307.1 million for the year ended December 31, 2020.

 

 

Non-GAAP operating expenses (1) were $298.2 million for the year ended December 31, 2021, excluding $119.9 million for stock-based compensation expense and $4.9 million for deferred compensation plan expense, compared with $219.4 million for the year ended December 31, 2020, excluding $83.0 million for stock-based compensation expense and $4.7 million for deferred compensation plan expense.

 

 

GAAP operating income was $262.4 million for the year ended December 31, 2021, compared with $158.9 million for the year ended December 31, 2020.

 

 

Non-GAAP operating income (1) was $391.1 million for the year ended December 31, 2021, excluding $123.5 million for stock-based compensation expense and $5.1 million for deferred compensation plan expense, compared with $250.1 million for the year ended December 31, 2020, excluding $85.6 million for stock-based compensation expense and $5.7 million for deferred compensation plan expense.

 

 

GAAP other income, net, was $9.8 million for the year ended December 31, 2021, compared with $10.5 million for the year ended December 31, 2020.

 

 

Non-GAAP other income, net (1) was $5.2 million for the year ended December 31, 2021, excluding $4.6 million for deferred compensation plan income, compared with $5.9 million for the year ended December 31, 2020, excluding $4.6 million for deferred compensation plan income.

 

 

GAAP income before income taxes was $272.2 million for the year ended December 31, 2021, compared with $169.3 million for the year ended December 31, 2020.

 

 

Non-GAAP income before income taxes (1) was $396.3 million for the year ended December 31, 2021, excluding $123.5 million for stock-based compensation expense and $0.6 million for deferred compensation plan expense, compared with $256.0 million for the year ended December 31, 2020, excluding $85.6 million for stock-based compensation expense, and $1.1 million for deferred compensation plan expense.

 

 

GAAP net income was $242.0 million and $5.05 per diluted share for the year ended December 31, 2021. Comparatively, GAAP net income was $164.4 million and $3.50 per diluted share for the year ended December 31, 2020.

 

 

Non-GAAP net income (1) was $356.7 million and $7.45 per diluted share for the year ended December 31, 2021, excluding $123.5 million for stock-based compensation expense, $0.6 million for deferred compensation plan expense and $9.4 million for related tax effects, compared with non-GAAP net income (1) of $236.8 million and $5.04 per diluted share for the year ended December 31, 2020, excluding $85.6 million for stock-based compensation expense, $1.1 million for deferred compensation plan expense and $14.2 million for related tax effects.

 

 

 

The following is a summary of revenue by end market for the periods indicated (in thousands):

 

   

Three Months Ended December 31,

   

Year Ended December 31,

 

End Market

 

2021

   

2020

   

2021

   

2020

 

Computing and storage

  $ 118,459     $ 61,831     $ 372,278     $ 253,177  

Automotive

    56,353       39,363       204,335       108,966  

Industrial

    49,488       37,117       184,784       119,603  

Communications

    45,876       29,656       164,091       142,326  

Consumer

    66,328       65,076       282,310       220,380  

Total

  $ 336,504     $ 233,043     $ 1,207,798     $ 844,452  

 

The following is a summary of revenue by product family for the periods indicated (in thousands):

 

   

Three Months Ended December 31,

   

Year Ended December 31,

 

Product Family

 

2021

   

2020

   

2021

   

2020

 

DC to DC

  $ 319,725     $ 219,930     $ 1,147,329     $ 800,478  

Lighting Control

    16,779       13,113       60,469       43,974  

Total

  $ 336,504     $ 233,043     $ 1,207,798     $ 844,452  

 

“MPS’s strong financial performance in 2021 was largely due to a 40 percent increase in fab and assembly capacity, which supported our high-value, greenfield-product, revenue ramp. Looking ahead, MPS is on track to expand capacity in 2022 well beyond $2 billion, allowing the company to successfully ramp new product revenue and achieve strategic market share gains in 2023, 2024 and beyond,” said Michael Hsing, CEO and founder of MPS.

 

Business Outlook

 

The following are MPS’s financial targets for the first quarter ending March 31, 2022:

 

 

Revenue in the range of $354.0 million to $366.0 million.

   

 

 

GAAP gross margin between 57.4% and 58.0%. Non-GAAP gross margin (1) between 57.7% and 58.3%, which excludes an estimated impact of stock-based compensation expenses of 0.3%.

   

 

 

GAAP research and development (“R&D”) and selling, general and administrative (“SG&A”) expenses between $119.2 million and $123.2 million. Non-GAAP R&D and SG&A expenses (1) between $83.4 million and $85.4 million, which excludes estimated stock-based compensation expenses in the range of $35.8 million to $37.8 million.

   

 

 

Total stock-based compensation expense of $36.9 million to $38.9 million.

   

 

 

Litigation expense of $2.3 million to $2.7 million.

   

 

 

Interest income of $1.0 million to $1.4 million.

   

 

 

Fully diluted shares outstanding between 47.8 million and 48.8 million.

 

(1) Non-GAAP net income, non-GAAP earnings per share, non-GAAP gross margin, non-GAAP R&D and SG&A expenses, non-GAAP operating expenses, non-GAAP other income, net, non-GAAP operating income and non-GAAP income before taxes differ from net income, earnings per share, gross margin, R&D and SG&A expenses, operating expenses, other income, net, operating income and income before taxes determined in accordance with Generally Accepted Accounting Principles in the United States (“GAAP”). Non-GAAP net income and non-GAAP earnings per share exclude the effect of stock-based compensation expense, deferred compensation plan income/expense and related tax effects. Non-GAAP gross margin excludes the effect of stock-based compensation expense and deferred compensation plan income/expense. Non-GAAP operating expenses exclude the effect of stock-based compensation expense and deferred compensation plan income/expense. Non-GAAP other income, net excludes the effect of deferred compensation plan income/expense. Non-GAAP operating income excludes the effect of stock-based compensation expense and deferred compensation plan income/expense. Non-GAAP income before taxes excludes the effect of stock-based compensation expense and deferred compensation plan income/expense. Projected non-GAAP gross margin excludes the effect of stock-based compensation expense. Projected non-GAAP R&D and SG&A expenses exclude the effect of stock-based compensation expense. These non-GAAP financial measures are not prepared in accordance with GAAP and should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. A schedule reconciling non-GAAP financial measures is included at the end of this press release. MPS utilizes both GAAP and non- GAAP financial measures to assess what it believes to be its core operating performance and to evaluate and manage its internal business and assist in making financial operating decisions. MPS believes that the inclusion of non-GAAP financial measures, together with GAAP measures, provides investors with an alternative presentation useful to investors' understanding of MPS's core operating results and trends. Additionally, MPS believes that the inclusion of non-GAAP measures, together with GAAP measures, provides investors with an additional dimension of comparability to similar companies. However, investors should be aware that non-GAAP financial measures utilized by other companies are not likely to be comparable in most cases to the non-GAAP financial measures used by MPS.

 

 

 

Earnings Webinar

MPS plans to host a Zoom webinar covering its financial results at 2:00 p.m. PT / 5:00 p.m. ET, February 10, 2022. You can access the webinar at: https://mpsic.zoom.us/j/91891528185. The webinar will be archived and available for replay for one year under the Investor Relations page on the MPS website.

 

Safe Harbor Statement

This press release contains, and statements that will be made during the accompanying teleconference will contain, forward-looking statements, as that term is defined in the Private Securities Litigation Reform Act of 1995, including under “Business Outlook” and the quote from our CEO herein, including, among other things, (i) projected revenues, GAAP and non-GAAP gross margin, GAAP and non-GAAP R&D and SG&A expenses, stock-based compensation expenses, litigation expenses, interest income, and fully diluted shares outstanding, (ii) our outlook for 2022 and the long-term prospects of the company, including our performance against our business plan, revenue growth in certain of our market segments, potential new business segments, our continued investment into R&D, expected revenue growth, customers' acceptance of our new product offerings, the prospects of our new product development, our expectations regarding market and industry segment trends and prospects, and our projected expansion of capacity and the impact it may have on our business, (iii) our ability to penetrate new markets and expand our market share, (iv) the seasonality of our business, (v) our ability to reduce our expenses, and (vi) statements of the assumptions underlying or relating to any statement described in (i), (ii), (iii), (iv), or (v). These forward-looking statements are not historical facts or guarantees of future performance or events, are based on current expectations, estimates, beliefs, assumptions, goals, and objectives, and involve significant known and unknown risks, uncertainties and other factors that may cause actual results to be materially different from the results expressed by these statements. Readers of this press release and listeners to the accompanying conference call are cautioned not to place undue reliance on any forward-looking statements, which speak only as of the date hereof. Factors that could cause actual results to differ include, but are not limited to, our ability to attract new customers and retain existing customers; acceptance of, or demand for, MPS’s products, in particular the new products launched recently, being different than expected; our ability to efficiently and effectively develop new products and receive a return on our R&D expense investment; our ability to increase market share in our targeted markets; our ability to meet customer demand for our products due to constraints on our third-party suppliers’ ability to manufacture sufficient quantities of our products or otherwise; our ability to expand manufacturing capacity to support future growth; competition generally and the increasingly competitive nature of our industry; any market disruptions or interruptions in MPS’s schedule of new product development releases; adverse changes in production and testing efficiency of our products; our ability to manage our inventory levels; our ability to effectively manage our growth and attract and retain qualified personnel; the effect of export controls, trade and economic sanctions regulations and other regulatory or contractual limitations on our ability to sell or develop our products in certain foreign markets, particularly in China; our ability to obtain governmental licenses and approvals for international trading activities or technology transfers, including export licenses; adverse changes in laws and government regulations such as tariffs on imports of foreign goods, export regulations and export classifications, including in foreign countries where MPS has offices or operations; adverse events arising from orders or regulations of governmental entities, including such orders or regulations that impact our customers, and adoption of new or amended accounting standards; the effect of epidemics and pandemics, such as the COVID-19 outbreak first identified in December 2019, on the global economy and on our business; adequate supply of our products from our third-party manufacturing partners; the risks, uncertainties and costs of litigation in which we are involved; the outcome of any upcoming trials, hearings, motions and appeals; the adverse impact on MPS’s financial performance if its tax and litigation provisions are inadequate; adverse changes or developments in the semiconductor industry generally, which is cyclical in nature, and our ability to adjust our operations to address such changes or developments; difficulty in predicting or budgeting for future customer demand and channel inventories, expenses and financial contingencies (including as a result of the COVID-19 pandemic); our ability to realize the anticipated benefits of companies and products that we acquire, and our ability to effectively and efficiently integrate these acquired companies and products into our operations; the ongoing consolidation of companies in the semiconductor industry; and other important risk factors identified under the caption “Risk Factors” in MPS’s Securities and Exchange Commission (“SEC”) filings, including, but not limited to, our Annual Report on Form 10-K filed with the SEC on March 1, 2021 and our quarterly report on Form 10-Q filed with the SEC on November 8, 2021. The forward-looking statements in this press release and statements made during the accompanying teleconference represent MPS’s projections and current expectations, as of the date hereof, not predictions of actual performance. MPS assumes no obligation to update the information in this press release or in the accompanying conference call.

 

 

 

 

About Monolithic Power Systems

Monolithic Power Systems, Inc. (“MPS”) is a global company that provides high-performance, semiconductor-based power electronics solutions. MPS’s mission is to reduce energy and material consumption to improve all aspects of quality of life. Founded in 1997 by Michael Hsing, MPS has three core strengths: deep system-level knowledge, strong semiconductor design expertise, and innovative proprietary semiconductor process and system integration technologies. These combined advantages enable MPS to provide customers with reliable, compact and monolithic solutions that offer highly energy-efficient and cost-effective products, as well as providing a consistent return on investment to our stockholders. MPS can be contacted through its website at www.monolithicpower.com or its support offices around the world.

 

 

Monolithic Power Systems, MPS, and the MPS logo are registered trademarks of Monolithic Power Systems, Inc. in the U.S. and trademarked in certain other countries.

 

Contact:

Bernie Blegen

Chief Financial Officer

Monolithic Power Systems, Inc.

408-826-0777

investors@monolithicpower.com

 

 

 

 

Monolithic Power Systems, Inc.

Condensed Consolidated Balance Sheets

(Unaudited, in thousands, except par value) 

 

   

December 31,

 
   

2021

   

2020

 

ASSETS

               

Current assets:

               

Cash and cash equivalents

  $ 189,265     $ 334,944  

Short-term investments

    535,817       260,169  

Accounts receivable, net

    104,813       66,843  

Inventories

    259,417       157,062  

Other current assets

    35,540       22,980  

Total current assets

    1,124,852       841,998  

Property and equipment, net

    362,962       281,528  

Goodwill

    6,571       6,571  

Deferred tax assets, net

    21,917       18,556  

Other long-term assets

    69,523       59,838  

Total assets

  $ 1,585,825     $ 1,208,491  
                 

LIABILITIES AND STOCKHOLDERS EQUITY

               

Current liabilities:

               

Accounts payable

  $ 83,027     $ 38,169  

Accrued compensation and related benefits

    62,635       45,840  

Other accrued liabilities

    81,282       62,960  

Total current liabilities

    226,944       146,969  

Income tax liabilities

    47,669       37,062  

Other long-term liabilities

    67,227       57,873  

Total liabilities

    341,840       241,904  

Commitments and contingencies

               

Stockholders’ equity:

               

Common stock and additional paid-in capital: $0.001 par value; shares authorized: 150,000; shares issued and outstanding: 46,256 and 45,267, respectively

    803,226       657,701  

Retained earnings

    424,879       298,746  

Accumulated other comprehensive income

    15,880       10,140  

Total stockholders’ equity

    1,243,985       966,587  

Total liabilities and stockholders’ equity

  $ 1,585,825     $ 1,208,491  

 

 

 

 

Monolithic Power Systems, Inc.

Condensed Consolidated Statements of Operations

(Unaudited, in thousands, except per share amounts)

 

   

Three Months Ended December 31,

   

Year Ended December 31,

 
   

2021

   

2020

   

2021

   

2020

 

Revenue

  $ 336,504     $ 233,043     $ 1,207,798     $ 844,452  

Cost of revenue

    142,631       104,169       522,339       378,498  

Gross profit

    193,873       128,874       685,459       465,954  

Operating expenses:

                               

Research and development

    54,514       42,252       190,627       137,598  

Selling, general and administrative

    61,208       45,120       226,190       161,670  

Litigation expense (benefit), net

    (420 )     1,539       6,225       7,804  

Total operating expenses

    115,302       88,911       423,042       307,072  

Operating income

    78,571       39,963       262,417       158,882  

Other income, net

    3,391       4,480       9,802       10,460  

Income before income taxes

    81,962       44,443       272,219       169,342  

Income tax expense

    9,291       1,556       30,196       4,967  

Net income

  $ 72,671     $ 42,887     $ 242,023     $ 164,375  
                                 

Net income per share:

                               

Basic

  $ 1.58     $ 0.95     $ 5.28     $ 3.67  

Diluted

  $ 1.51     $ 0.90     $ 5.05     $ 3.50  

Weighted-average shares outstanding:

                               

Basic

    46,139       45,148       45,851       44,840  

Diluted

    48,240       47,600       47,889       47,014  

 

 

 

 

SUPPLEMENTAL FINANCIAL INFORMATION 

STOCK-BASED COMPENSATION EXPENSE

(Unaudited, in thousands)

 

   

Three Months Ended December 31,

   

Year Ended December 31,

 
   

2021

   

2020

   

2021

   

2020

 

Cost of revenue

  $ 921     $ 686     $ 3,543     $ 2,592  

Research and development

    6,465       5,367       26,030       20,033  

Selling, general and administrative

    23,810       16,917       93,906       62,926  

Total stock-based compensation expense

  $ 31,196     $ 22,970     $ 123,479     $ 85,551  

 

 

 

 

RECONCILIATION OF NET INCOME TO NON-GAAP NET INCOME

(Unaudited, in thousands, except per share amounts)

 

   

Three Months Ended December 31,

   

Year Ended December 31,

 
   

2021

   

2020

   

2021

   

2020

 

Net income

  $ 72,671     $ 42,887     $ 242,023     $ 164,375  
                                 
Adjustments to reconcile net income to non-GAAP net income:                                

Stock-based compensation expense

    31,196       22,970       123,479       85,551  

Amortization of purchased intangible assets

    33       -       44       -  

Deferred compensation plan expense

    252       156       561       1,057  

Tax effect

    (2,053 )     (3,512 )     (9,434 )     (14,229 )

Non-GAAP net income

  $ 102,099     $ 62,501     $ 356,673     $ 236,754  
                                 

Non-GAAP net income per share:

                               

Basic

  $ 2.21     $ 1.38     $ 7.78     $ 5.28  

Diluted

  $ 2.12     $ 1.31     $ 7.45     $ 5.04  
                                 
Shares used in the calculation of non-GAAP net income per share:                                

Basic

    46,139       45,148       45,851       44,840  

Diluted

    48,240       47,600       47,889       47,014  

 

 

 

 

RECONCILIATION OF GROSS MARGIN TO NON-GAAP GROSS MARGIN

(Unaudited, in thousands)

 

   

Three Months Ended December 31,

   

Year Ended December 31,

 
   

2021

   

2020

   

2021

   

2020

 

Gross profit

  $ 193,873     $ 128,874     $ 685,459     $ 465,954  

Gross margin

    57.6 %     55.3 %     56.8 %     55.2 %
                                 
Adjustments to reconcile gross profit to non-GAAP gross profit:                                

Stock-based compensation expense

    921       686       3,543       2,592  

Deferred compensation plan expense

    156       281       256       931  

Non-GAAP gross profit

  $ 194,950     $ 129,841     $ 689,258     $ 469,477  

Non-GAAP gross margin

    57.9 %     55.7 %     57.1 %     55.6 %

 

RECONCILIATION OF OPERATING EXPENSES TO NON-GAAP OPERATING EXPENSES

(Unaudited, in thousands)

 

   

Three Months Ended December 31,

   

Year Ended December 31,

 
   

2021

   

2020

   

2021

   

2020

 

Total operating expenses

  $ 115,302     $ 88,911     $ 423,042     $ 307,072  
                                 
Adjustments to reconcile total operating expenses to non-GAAP total operating expenses:                                

Stock-based compensation expense

    (30,275 )     (22,284 )     (119,936 )     (82,959 )

Amortization of purchased intangible assets

    (33 )     -       (44 )     -  

Deferred compensation plan expense

    (2,020 )     (3,047 )     (4,868 )     (4,719 )

Non-GAAP operating expenses

  $ 82,974     $ 63,580     $ 298,194     $ 219,394  

 

 

 

 

RECONCILIATION OF OPERATING INCOME TO NON-GAAP OPERATING INCOME

(Unaudited, in thousands)

 

   

Three Months Ended December 31,

   

Year Ended December 31,

 
   

2021

   

2020

   

2021

   

2020

 

Total operating income

  $ 78,571     $ 39,963     $ 262,417     $ 158,882  
                                 
Adjustments to reconcile total operating income to non-GAAP total operating income:                                

Stock-based compensation expense

    31,196       22,970       123,479       85,551  

Amortization of purchased intangible assets

    33       -       44       -  

Deferred compensation plan expense

    2,176       3,328       5,124       5,650  

Non-GAAP operating income

  $ 111,976     $ 66,261     $ 391,064     $ 250,083  

 

RECONCILIATION OF OTHER INCOME, NET, TO NON-GAAP OTHER INCOME, NET

(Unaudited, in thousands)

 

   

Three Months Ended December 31,

   

Year Ended December 31,

 
   

2021

   

2020

   

2021

   

2020

 

Total other income, net

  $ 3,391     $ 4,480     $ 9,802     $ 10,460  
                                 
Adjustments to reconcile other income, net to non-GAAP other income, net:                                

Deferred compensation plan income

    (1,924 )     (3,172 )     (4,563 )     (4,593 )

Non-GAAP other income, net

  $ 1,467     $ 1,308     $ 5,239     $ 5,867  

 

RECONCILIATION OF INCOME BEFORE INCOME TAXES TO NON-GAAP INCOME BEFORE INCOME TAXES

(Unaudited, in thousands)

 

   

Three Months Ended December 31,

   

Year Ended December 31,

 
   

2021

   

2020

   

2021

   

2020

 

Total income before income taxes

  $ 81,962     $ 44,443     $ 272,219     $ 169,342  
                                 
Adjustments to reconcile income before income taxes to non-GAAP income before income taxes:                                

Stock-based compensation expense

    31,196       22,970       123,479       85,551  

Amortization of purchased intangible assets

    33       -       44       -  

Deferred compensation plan expense

    252       156       561       1,057  

Non-GAAP income before income taxes

  $ 113,443     $ 67,569     $ 396,303     $ 255,950  

 

 

 

 

2022 FIRST QUARTER OUTLOOK

RECONCILIATION OF GROSS MARGIN TO NON-GAAP GROSS MARGIN

(Unaudited)

 

   

Three Months Ending

 
   

March 31, 2022

 
   

Low

   

High

 

Gross margin

    57.4 %     58.0 %

Adjustment to reconcile gross margin to non-GAAP gross margin:

               

Stock-based compensation expense

    0.3 %     0.3 %

Non-GAAP gross margin

    57.7 %     58.3 %

 

RECONCILIATION OF R&D AND SG&A EXPENSES TO NON-GAAP R&D AND SG&A EXPENSES

(Unaudited, in thousands)

 

   

Three Months Ending

 
   

March 31, 2022

 
   

Low

   

High

 

R&D and SG&A expense

  $ 119,200     $ 123,200  

Adjustments to reconcile R&D and SG&A expense to non-GAAP R&D and SG&A expense:

               

Stock-based compensation expense

    (35,800 )     (37,800 )

Non-GAAP R&D and SG&A expense

  $ 83,400     $ 85,400