Try our mobile app

Published: 2023-10-30 16:01:17 ET
<<<  go to MPWR company page
EX-99.1 2 ex_586625.htm EXHIBIT 99.1 ex_586625.htm

Exhibit 99.1

 

mps01.jpg

PRESS RELEASE

For Immediate Release

 

 

 

Monolithic Power Systems Announces

Results for the Third Quarter Ended September 30, 2023

 

KIRKLAND, WASHINGTON, October 30, 2023-- Monolithic Power Systems, Inc. (“MPS”) (Nasdaq: MPWR), a fabless company with a global footprint that provides high-performance, semiconductor-based power electronic solutions, today announced financial results for the quarter and nine months ended September 30, 2023.

 

The financial results for the quarter ended September 30, 2023 were as follows:

 

Revenue was $474.9 million for the quarter ended September 30, 2023, a 7.6% increase from $441.1 million for the quarter ended June 30, 2023 and a 4.1% decrease from $495.4 million for the quarter ended September 30, 2022.

 

 

GAAP gross margin was 55.5% for the quarter ended September 30, 2023, compared with 58.7% for the quarter ended September 30, 2022.

 

 

Non-GAAP gross margin (1) was 55.7% for the quarter ended September 30, 2023, excluding the impact of $1.0 million for stock-based compensation expense and $0.1 million for deferred compensation plan income, compared with 59.0% for the quarter ended September 30, 2022, excluding the impact of $1.2 million for stock-based compensation expense. 

 

 

GAAP operating expenses were $128.0 million for the quarter ended September 30, 2023, compared with $139.0 million for the quarter ended September 30, 2022.

 

 

Non-GAAP operating expenses (1) were $96.6 million for the quarter ended September 30, 2023, excluding $32.6 million for stock-based compensation expense and $1.3 million for deferred compensation plan income, compared with $98.4 million for the quarter ended September 30, 2022, excluding $41.8 million for stock-based compensation expense and $1.2 million for deferred compensation plan income.

 

 

GAAP operating income was $135.6 million for the quarter ended September 30, 2023, compared with $151.9 million for the quarter ended September 30, 2022.

 

 

Non-GAAP operating income (1) was $167.8 million for the quarter ended September 30, 2023, excluding $33.6 million for stock-based compensation expense and $1.4 million for deferred compensation plan income, compared with $193.7 million for the quarter ended September 30, 2022, excluding $43.0 million for stock-based compensation expense and $1.2 million for deferred compensation plan income.

 

 

GAAP other income, net, was $2.3 million for the quarter ended September 30, 2023, compared with $5.0 thousand for the quarter ended September 30, 2022.

 

 

Non-GAAP other income, net (1) was $3.9 million for the quarter ended September 30, 2023, excluding $1.6 million for deferred compensation plan expense, compared with $1.3 million for the quarter ended September 30, 2022, excluding $1.3 million for deferred compensation plan expense.

 

 

GAAP income before income taxes was $137.9 million for the quarter ended September 30, 2023, compared with $151.9 million for the quarter ended September 30, 2022.

 

Non-GAAP income before income taxes (1) was $171.7 million for the quarter ended September 30, 2023, excluding $33.6 million for stock-based compensation expense and $0.3 million for net deferred compensation plan expense, compared with $195.0 million for the quarter ended September 30, 2022, excluding $43.0 million for stock-based compensation expense and $0.1 million for net deferred compensation plan expense.

 

 

 

GAAP net income was $121.2 million and $2.48 per diluted share for the quarter ended September 30, 2023. Comparatively, GAAP net income was $124.3 million and $2.57 per diluted share for the quarter ended September 30, 2022.

 

Non-GAAP net income (1) was $150.3 million and $3.08 per diluted share for the quarter ended September 30, 2023, excluding $33.6 million for stock-based compensation expense, $0.3 million for net deferred compensation plan expense and $4.8 million for related tax effects, compared with $170.7 million and $3.53 per diluted share for the quarter ended September 30, 2022, excluding $43.0 million for stock-based compensation expense, $0.1 million for net deferred compensation plan expense and $3.2 million for related tax effects.

 

The financial results for the nine months ended September 30, 2023 were as follows:

 

Revenue was $1,367.1 million for the nine months ended September 30, 2023, a 2.5% increase from $1,334.1 million for the nine months ended September 30, 2022.

 

 

GAAP gross margin was 56.3% for the nine months ended September 30, 2023, compared with 58.5% for the nine months ended September 30, 2022.

 

 

Non-GAAP gross margin (1) was 56.6% for the nine months ended September 30, 2023, excluding the impact of $3.3 million for stock-based compensation expense and $0.4 million for deferred compensation plan expense, compared with 58.8% for the nine months ended September 30, 2022, excluding the impact of $3.7 million for stock-based compensation expense.

 

 

GAAP operating expenses were $397.8 million for the nine months ended September 30, 2023, compared with $390.9 million for the nine months ended September 30, 2022.

 

 

Non-GAAP operating expenses (1) were $288.7 million for the nine months ended September 30, 2023, excluding $105.3 million for stock-based compensation expense, $3.8 million for deferred compensation plan expense and $0.1 million for amortization of purchased intangible assets, compared with $277.6 million for the nine months ended September 30, 2022, excluding $122.0 million for stock-based compensation expense, $8.9 million for deferred compensation plan income and $0.1 million for amortization of purchased intangible assets.

 

 

GAAP operating income was $372.2 million for the nine months ended September 30, 2023, compared with $389.9 million for the nine months ended September 30, 2022.

 

 

Non-GAAP operating income (1) was $485.0 million for the nine months ended September 30, 2023, excluding $108.6 million for stock-based compensation expense, $4.2 million for deferred compensation plan expense and $0.1 million for amortization of purchased intangible assets, compared with $506.8 million for the nine months ended September 30, 2022, excluding $125.7 million for stock-based compensation expense, $9.0 million for deferred compensation plan income and $0.1 million for amortization of purchased intangible assets.

 

 

GAAP other income, net, was $14.1 million for the nine months ended September 30, 2023, compared with other expense, net, of $5.7 million for the nine months ended September 30, 2022.

 

 

Non-GAAP other income, net (1) was $10.7 million for the nine months ended September 30, 2023, excluding $3.4 million for deferred compensation plan income, compared with $2.9 million for the nine months ended September 30, 2022, excluding $8.6 million for deferred compensation plan expense.

 

 

GAAP income before income taxes was $386.3 million for the nine months ended September 30, 2023, compared with $384.2 million for the nine months ended September 30, 2022.

 

 

Non-GAAP income before income taxes (1) was $495.8 million for the nine months ended September 30, 2023, excluding $108.6 million for stock-based compensation expense, $0.8 million for net deferred compensation plan expense and $0.1 million for amortization of purchased intangible assets, compared with $509.6 million for the nine months ended September 30, 2022, excluding $125.7 million for stock-based compensation expense, $0.4 million for net deferred compensation plan income and $0.1 million for amortization of purchased intangible assets.

 

GAAP net income was $330.5 million and $6.78 per diluted share for the nine months ended September 30, 2023. Comparatively, GAAP net income was $318.6 million and $6.60 per diluted share for the nine months ended September 30, 2022.

 

 

 

Non-GAAP net income (1) was $433.8 million and $8.90 per diluted share for the nine months ended September 30, 2023, excluding $108.6 million for stock-based compensation expense, $0.8 million for net deferred compensation plan expense, $0.1 million for amortization of purchased intangible assets and $6.1 million for related tax effects, compared with $445.9 million and $9.23 per diluted share for the nine months ended September 30, 2022, excluding $125.7 million for stock-based compensation expense, $0.4 million for net deferred compensation plan income, $0.1 million for amortization of purchased intangible assets and $1.9 million for related tax effects.

 

 

The following is a summary of revenue by end market (in thousands):

 

   

Three Months Ended

September 30,

   

Nine Months Ended

September 30,

 

End Market

 

2023

   

2022

   

2023

   

2022

 

Storage and Computing

  $ 129,462     $ 112,880     $ 373,827     $ 331,754  

Enterprise Data

    98,938       75,274       194,083       182,982  

Automotive

    95,171       87,073       304,907       202,638  

Industrial

    42,141       58,713       139,339       163,116  

Communications

    46,786       72,296       163,985       187,169  

Consumer

    62,369       89,182       190,919       266,477  

Total

  $ 474,867     $ 495,418     $ 1,367,060     $ 1,334,136  

 

The following is a summary of revenue by product family (in thousands):

 

   

Three Months Ended

September 30,

   

Nine Months

Ended September 30,

 

Product Family

 

2023

   

2022

   

2023

   

2022

 

DC to DC

  $ 447,394     $ 462,982     $ 1,290,750     $ 1,264,081  

Lighting Control

    27,473       32,436       76,310       70,055  

Total

  $ 474,867     $ 495,418     $ 1,367,060     $ 1,334,136  

 

 

“While we expect visibility to remain limited in the short term, which was the same as last quarter, we continue to execute on our long-term strategy,” said Michael Hsing, CEO and founder of MPS.

 

 

 

 

Business Outlook

 

The following are MPS’s financial targets for the fourth quarter ending December 31, 2023:

 

Revenue in the range of $442.0 million to $462.0 million.

 

GAAP gross margin between 55.2% and 55.8%. Non-GAAP gross margin (1) between 55.4% and 56.0%, which excludes an estimated impact of stock-based compensation expenses of 0.2%.

 

GAAP operating expenses, between $127.1 million and $131.1 million. Non-GAAP operating expenses (1) between $95.9 million and $97.9 million, which excludes estimated stock-based compensation expenses in the range of $31.2 million to $33.2 million.

 

Total stock-based compensation expenses of $32.2 million to $34.2 million.

 

Interest and other income of $4.1 million to $4.5 million.

 

Fully diluted shares outstanding between 48.7 million and 49.1 million.

 

(1) Non-GAAP net income, non-GAAP net income per share, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP other income, net, non-GAAP operating income and non-GAAP income before income taxes differ from net income, net income per share, gross margin, operating expenses, other income (expense), net, operating income and income before income taxes determined in accordance with Generally Accepted Accounting Principles in the United States (“GAAP”). Non-GAAP net income and non-GAAP net income per share exclude the effect of stock-based compensation expense, net deferred compensation plan expense (income), amortization of purchased intangible assets and related tax effects. Non-GAAP gross margin excludes the effect of stock-based compensation expense and deferred compensation plan expense (income). Non-GAAP operating expenses exclude the effect of stock-based compensation expense, amortization of purchased intangible assets and deferred compensation plan income (expense). Non-GAAP other income, net excludes the effect of deferred compensation plan expense (income). Non-GAAP operating income excludes the effect of stock-based compensation expense, amortization of purchased intangible assets and deferred compensation plan expense (income). Non-GAAP income before income taxes excludes the effect of stock-based compensation expense, amortization of purchased intangible assets and net deferred compensation plan expense (income). Projected non-GAAP gross margin excludes the effect of stock-based compensation expense. Projected non-GAAP operating 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, October 30, 2023. You can access the webinar at: https://mpsic.zoom.us/j/92277996429. 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 webinar will contain, forward-looking statements, as that term is defined in the Private Securities Litigation Reform Act of 1995, including under the sections “Business Outlook” and the quote from our CEO herein, including, among other things, (i) projected revenue, GAAP and non-GAAP gross margin, GAAP and non-GAAP operating expenses, stock-based compensation expenses, interest and other income, and fully diluted shares outstanding, (ii) our outlook for the fourth quarter of fiscal year 2023 and the near-term, medium-term and long-term prospects of the company, including our performance against our business plan, our ability to grow despite the softening in our business, our industry and the global economic environment, 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, continued downturn in the global economy, including due to the Russia-Ukraine and Israel-Gaza conflicts, inflation, consumer sentiment and other factors; adverse events arising from orders or regulations of governmental entities, including such orders or regulations that impact our customers or suppliers, and adoption of new or amended accounting standards; 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; 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; acceptance of, or demand for, our products, in particular the new products launched recently, being different than expected; our ability to increase market share in our targeted markets; difficulty in predicting or budgeting for future customer demand and channel inventories, expenses and financial contingencies (including as a result of any continuing impact from the Russia-Ukraine and Israel-Gaza conflicts); our ability to efficiently and effectively develop new products and receive a return on our R&D expense investment; our ability to attract new customers and retain existing customers; 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; adverse changes in production and testing efficiency of our products; any political, cultural, regulatory, economic, foreign exchange and operational changes in China, where a significant portion of our manufacturing capacity comes from; any market disruptions or interruptions in our schedule of new product development releases; our ability to manage our inventory levels; adequate supply of our products from our third-party manufacturing partners; 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; the ongoing consolidation of companies in the semiconductor industry; competition generally and the increasingly competitive nature of our industry; 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 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 our financial performance if its tax and litigation provisions are inadequate; our ability to effectively manage our growth and attract and retain qualified personnel; the effect of epidemics and pandemics on the global economy and on our business; the risks associated with the financial market, economy and geopolitical uncertainties, including the recent banking collapse and the Russia-Ukraine and Israel-Gaza conflicts; and other important risk factors identified under the caption “Risk Factors” and elsewhere in our Securities and Exchange Commission (“SEC”) filings, including, but not limited to, our Annual Report on Form 10-K filed with the SEC on February 24, 2023 and our Quarterly Reports on Form 10-Q filed with the SEC on May 5, 2023 and August 4, 2023. The forward-looking statements in this press release and statements made during the accompanying webinar represent our projections and current expectations, as of the date hereof, not predictions of actual performance, and should not be unduly relied upon. We assume no obligation to update the information in this press release or in the accompanying webinar.

 

About Monolithic Power Systems

Monolithic Power Systems, Inc. (“MPS”) is a fabless company with a global footprint that provides high-performance, semiconductor-based power electronic solutions. MPS’s mission is to reduce energy and material consumption to improve all aspects of quality of life. Founded in 1997 by our CEO Michael Hsing, MPS has three core strengths: deep system-level knowledge, strong semiconductor expertise, and innovative proprietary technologies in the areas of semiconductor processes, system integration, and packaging. These combined advantages enable MPS to deliver reliable, compact, and monolithic solutions that are highly energy-efficient and cost-effective, while 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) 

 

   

September 30,

   

December 31,

 
   

2023

   

2022

 

ASSETS

               

Current assets:

               

Cash and cash equivalents

  $ 421,178     $ 288,607  

Short-term investments

    621,123       449,266  

Accounts receivable, net

    185,820       182,714  

Inventories

    397,288       447,290  

Other current assets

    109,967       42,742  

Total current assets

    1,735,376       1,410,619  

Property and equipment, net

    358,226       357,157  

Goodwill

    6,571       6,571  

Deferred tax assets, net

    23,676       35,252  

Other long-term assets

    204,240       249,286  

Total assets

  $ 2,328,089     $ 2,058,885  
                 

LIABILITIES AND STOCKHOLDERS EQUITY

               

Current liabilities:

               

Accounts payable

  $ 64,707     $ 61,461  

Accrued compensation and related benefits

    64,634       88,260  

Other accrued liabilities

    120,677       113,679  

Total current liabilities

    250,018       263,400  

Income tax liabilities

    55,806       53,509  

Other long-term liabilities

    77,401       73,374  

Total liabilities

    383,225       390,283  

Commitments and contingencies

               

Stockholders’ equity:

               

Common stock and additional paid-in capital: $0.001 par value; shares authorized: 150,000; shares issued and outstanding: 47,911 and 47,107, respectively

    1,092,569       975,276  

Retained earnings

    899,398       716,403  

Accumulated other comprehensive loss

    (47,103

)

    (23,077

)

Total stockholders’ equity

    1,944,864       1,668,602  

Total liabilities and stockholders’ equity

  $ 2,328,089     $ 2,058,885  

 

 

 

 

Monolithic Power Systems, Inc.

Condensed Consolidated Statements of Operations

(Unaudited, in thousands, except per share amounts)

 

   

Three Months Ended

September 30,

   

Nine Months Ended

September 30,

 
   

2023

   

2022

   

2023

   

2022

 

Revenue

  $ 474,867     $ 495,418     $ 1,367,060     $ 1,334,136  

Cost of revenue

    211,326       204,516       597,064       553,393  

Gross profit

    263,541       290,902       769,996       780,743  

Operating expenses:

                               

Research and development

    64,787       67,263       192,184       178,497  

Selling, general and administrative

    63,188       71,768       205,645       212,353  

Total operating expenses

    127,975       139,031       397,829       390,850  

Operating income

    135,566       151,871       372,167       389,893  

Other income (expense), net

    2,289       5       14,129       (5,720

)

Income before income taxes

    137,855       151,876       386,296       384,173  

Income tax expense

    16,692       27,539       55,827       65,591  

Net income

  $ 121,163     $ 124,337     $ 330,469     $ 318,582  
                                 

Net income per share:

                               

Basic

  $ 2.54     $ 2.66     $ 6.96     $ 6.83  

Diluted

  $ 2.48     $ 2.57     $ 6.78     $ 6.60  

Weighted-average shares outstanding:

                               

Basic

    47,780       46,829       47,501       46,643  

Diluted

    48,792       48,349       48,734       48,295  

 

 

 

 

SUPPLEMENTAL FINANCIAL INFORMATION

STOCK-BASED COMPENSATION EXPENSE

(Unaudited, in thousands)

 

   

Three Months Ended

September 30,

   

Nine Months Ended

September 30,

 
   

2023

   

2022

   

2023

   

2022

 

Cost of revenue

  $ 1,020     $ 1,186     $ 3,317     $ 3,691  

Research and development

    8,480       9,287       26,407       26,875  

Selling, general and administrative

    24,103       32,524       78,880       95,157  

Total stock-based compensation expense

  $ 33,603     $ 42,997     $ 108,604     $ 125,723  

 

 

 

 

RECONCILIATION OF NET INCOME TO NON-GAAP NET INCOME

(Unaudited, in thousands, except per share amounts)

 

   

Three Months Ended

September 30,

   

Nine Months Ended

September 30,

 
   

2023

   

2022

   

2023

   

2022

 

Net income

  $ 121,163     $ 124,337     $ 330,469     $ 318,582  
                                 

Adjustments to reconcile net income to non-GAAP net income:

                         

Stock-based compensation expense

    33,603       42,997       108,604       125,723  

Amortization of purchased intangible assets

    33       33       99       99  

Deferred compensation plan expense (income), net

    256       125       767       (350

)

Tax effect

    (4,777

)

    3,161       (6,144

)

    1,885  

Non-GAAP net income

  $ 150,278     $ 170,653     $ 433,795     $ 445,939  
                                 

Non-GAAP net income per share:

                               

Basic

  $ 3.15     $ 3.64     $ 9.13     $ 9.56  

Diluted

  $ 3.08     $ 3.53     $ 8.90     $ 9.23  
                                 

Shares used in the calculation of non-GAAP net income per share:

                         

Basic

    47,780       46,829       47,501       46,643  

Diluted

    48,792       48,349       48,734       48,295  

 

 

 

 

RECONCILIATION OF GROSS MARGIN TO NON-GAAP GROSS MARGIN

(Unaudited, in thousands)

 

   

Three Months Ended

September 30,

   

Nine Months Ended

September 30,

 
   

2023

   

2022

   

2023

   

2022

 

Gross profit

  $ 263,541     $ 290,902     $ 769,996     $ 780,743  

Gross margin

    55.5

%

    58.7

%

    56.3

%

    58.5

%

                                 

Adjustments to reconcile gross profit to non-GAAP gross profit:

                         

Stock-based compensation expense

    1,020       1,186       3,317       3,691  

Deferred compensation plan expense (income)

    (75

)

    5       385       (46

)

Non-GAAP gross profit

  $ 264,486     $ 292,093     $ 773,698     $ 784,388  

Non-GAAP gross margin

    55.7

%

    59.0

%

    56.6

%

    58.8

%

 

RECONCILIATION OF OPERATING EXPENSES TO NON-GAAP OPERATING EXPENSES

(Unaudited, in thousands)

 

   

Three Months Ended

September 30,

   

Nine Months Ended

September 30,

 
   

2023

   

2022

   

2023

   

2022

 

Total operating expenses

  $ 127,975     $ 139,031     $ 397,829     $ 390,850  
                                 

Adjustments to reconcile total operating expenses to non-GAAP total operating expenses:

                         

Stock-based compensation expense

    (32,583

)

    (41,811

)

    (105,287

)

    (122,032

)

Amortization of purchased intangible assets

    (33

)

    (33

)

    (99

)

    (99

)

Deferred compensation plan income (expense)

    1,280       1,210       (3,793

)

    8,911  

Non-GAAP operating expenses

  $ 96,639     $ 98,397     $ 288,650     $ 277,630  

 

 

 

 

RECONCILIATION OF OPERATING INCOME TO NON-GAAP OPERATING INCOME

(Unaudited, in thousands)

 

   

Three Months Ended

September 30,

   

Nine Months Ended

September 30,

 
   

2023

   

2022

   

2023

   

2022

 

Total operating income

  $ 135,566     $ 151,871     $ 372,167     $ 389,893  
                                 

Adjustments to reconcile total operating income to non-GAAP total operating income:

                         

Stock-based compensation expense

    33,603       42,997       108,604       125,723  

Amortization of purchased intangible assets

    33       33       99       99  

Deferred compensation plan expense (income)

    (1,355

)

    (1,205

)

    4,178       (8,957

)

Non-GAAP operating income

  $ 167,847     $ 193,696     $ 485,048     $ 506,758  

 

RECONCILIATION OF OTHER INCOME (EXPENSE), NET, TO NON-GAAP OTHER INCOME, NET

(Unaudited, in thousands)

 

   

Three Months Ended

September 30,

   

Nine Months Ended

September 30,

 
   

2023

   

2022

   

2023

   

2022

 

Total other income (expense), net

  $ 2,289     $ 5     $ 14,129     $ (5,720

)

                                 

Adjustments to reconcile other income (expense), net to non-GAAP other income, net:

                               

Deferred compensation plan expense (income)

    1,611       1,330       (3,411

)

    8,607  

Non-GAAP other income, net

  $ 3,900     $ 1,335     $ 10,718     $ 2,887  

 

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

 

(Unaudited, in thousands)

 

 

   

Three Months Ended

September 30,

   

Nine Months Ended

September 30,

 
   

2023

   

2022

   

2023

   

2022

 

Total income before income taxes

  $ 137,855     $ 151,876     $ 386,296     $ 384,173  
                                 

Adjustments to reconcile income before income taxes to non-GAAP income before income taxes:

                         

Stock-based compensation expense

    33,603       42,997       108,604       125,723  

Amortization of purchased intangible assets

    33       33       99       99  

Deferred compensation plan expense (income), net

    256       125       767       (350

)

Non-GAAP income before income taxes

  $ 171,747     $ 195,031     $ 495,766     $ 509,645  

 

 

 

 

2023 FOURTH QUARTER OUTLOOK

RECONCILIATION OF GROSS MARGIN TO NON-GAAP GROSS MARGIN

(Unaudited)

 

 

   

Three Months Ending

December 31, 2023

 
   

Low

   

High

 

Gross margin

    55.2

%

    55.8

%

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

               

Stock-based compensation expense

    0.2

%

    0.2

%

Non-GAAP gross margin

    55.4

%

    56.0

%

 

 

RECONCILIATION OF OPERATING EXPENSES TO NON-GAAP OPERATING EXPENSES

(Unaudited, in thousands)

 

 

   

Three Months Ending

December 31, 2023

 
   

Low

   

High

 

Operating expenses

  $ 127,100     $ 131,100  

Adjustments to reconcile operating expenses to non-GAAP operating expenses:

               

Stock-based compensation expense

    (31,200

)

    (33,200

)

Non-GAAP operating expenses

  $ 95,900     $ 97,900