Try our mobile app

Published: 2022-08-01 00:00:00 ET
<<<  go to MPWR company page
HTTP/1.1 200 OK HTTP/1.1 200 OK X-Crawlera-Slave: 181.214.113.21:3128 X-Crawlera-Version: 1.60.1 accept-ranges: bytes content-type: text/html last-modified: Mon, 01 Aug 2022 20:02:22 GMT server: AmazonS3 x-amz-id-2: Bmn1w65eMUSr4xsM8BNDGb5qFLXu0v8rWKKfzJ2879LSsrwRlkSNG4ERzEyPLxiKYREPjKkuR2Q= x-amz-meta-mode: 33188 x-amz-meta-s3cmd-attrs: uid:504/gname:fitrprnt/uname:fitrprnt/gid:504/mode:33184/mtime:1659384137/atime:1659384137/md5:abe56cc2573588cbf62c445066b62660/ctime:1659384139 x-amz-replication-status: COMPLETED x-amz-request-id: 4SRTQYAM497WCV8P x-amz-version-id: fS_r4l0FmZCBtNQGYgrBP1Pcjyk3i6P8 x-content-type-options: nosniff x-frame-options: SAMEORIGIN x-xss-protection: 1; mode=block x-akamai-transformed: 9 17608 0 pmb=mTOE,2 expires: Thu, 06 Apr 2023 03:40:02 GMT cache-control: max-age=0, no-cache, no-store pragma: no-cache date: Thu, 06 Apr 2023 03:40:02 GMT vary: Accept-Encoding akamai-x-true-ttl: -1 strict-transport-security: max-age=31536000 ; includeSubDomains ; preload set-cookie: ak_bmsc=76568482D8A5BED75CEF424052543CB1~000000000000000000000000000000~YAAQD28RYD92Tz6HAQAAxl+mVBMO/qKmM02aVFCqL33d4vGnx+qktAzOZWH1LkAGsfJrZb9JA+eAeEQfxKfUr/2gVWZkh5P4ULSXafkcadhPOKYz/AEFvrwvOPLYNKZeoXZ8WJSQ8U9he6O3GDrT5iZc3IM4FsnTVSHmTyuRuyPAFyqqBxocF9B/EhM+8dfssMMeKHTErTrHXJz1N89K/bsFeEZKYp6Xlwc51IgZ8fFNzFmxzSa/dkorMJpX+/vZcRqjiq9C8R73ngsMVkZrpCx02HZwa6NxEykz2fOzxmEZ9gZnek9D5ULiytUHJYJX2zKxmfCL31B+4v9f/JdSUpaGpyyPo5sjyrIM7DAkpNxzZ9UVli8biRhPx1++nqHXUxoD4jxa/7c=; Domain=.sec.gov; Path=/; Expires=Thu, 06 Apr 2023 05:40:01 GMT; Max-Age=7199; HttpOnly set-cookie: bm_mi=9E440A4BD211DC7742FC6C4FBF8C1CC7~YAAQD28RYEB2Tz6HAQAAxl+mVBNvL9BudNPoQabf3ihUiLnEodxfe/EwMpGsM6D/v+jFXmOlUrQnV/M1YGwBu0/XpoZQ5ZpuzGj+ttXAV/xE9VLzN5JjktMWmYKiIdV7rywAb8ZEqJIAtqt5e0t3eD48xthLU3Y2XDsaACRmlidVgvkV8oM+z9OvebLBl4QRgjFefPSTPqoaWTtrpeauuMDWiOj6P0Q8WrlDGWWAOvkmuebz3MAmypjHQJFWBAnkwq9CUh6wdPtwFw9As4H53Oqq/KUylN4U8z95wqm4HGsCmyBMMdYr8mCev7kVbyWGSz+Jf95bgVuIfR8j2lefV1/DOqAKl4RboNAi+sKWrjwVBxftlpdvkzNElb2CbtpHoV8oXKK11Q==~1; Domain=.sec.gov; Path=/; Expires=Thu, 06 Apr 2023 03:40:02 GMT; Max-Age=0; Secure Transfer-Encoding: chunked Proxy-Connection: close Connection: close EX-99.1 2 ex_399654.htm EXHIBIT 99.1 ex_399654.htm

Exhibit 99.1

 

 

mps01.jpg

 

 

 

 

PRESS RELEASE

 

For Immediate Release

 

 

Monolithic Power Systems Announces

Results for the Second Quarter Ended June 30, 2022

 

KIRKLAND, WASHINGTON, August 1, 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 ended June 30, 2022.

 

The financial results for the quarter ended June 30, 2022 are as follows:

 

Revenue was $461.0 million for the quarter ended June 30, 2022, a 22.1% increase from $377.7 million for the quarter ended March 31, 2022 and a 57.2% increase from $293.3 million for the quarter ended June 30, 2021.

 

 

GAAP gross margin was 58.8% for the quarter ended June 30, 2022, compared with 56.0% for the quarter ended June 30, 2021.

 

 

Non-GAAP gross margin (1) was 59.0% for the quarter ended June 30, 2022, excluding the impact of $1.2 million for stock-based compensation expense, compared with 56.3% for the quarter ended June 30, 2021, excluding the impact of $0.9 million for stock-based compensation expense and $0.1 million for deferred compensation plan expense.

 

 

GAAP operating expenses were $129.1 million for the quarter ended June 30, 2022, compared with $103.6 million for the quarter ended June 30, 2021.

 

 

Non-GAAP operating expenses (1) were $92.7 million for the quarter ended June 30, 2022, excluding $41.7 million for stock-based compensation expense and $5.3 million for deferred compensation plan income, compared with $70.3 million for the quarter ended June 30, 2021, excluding $31.2 million for stock-based compensation expense and $2.0 million for deferred compensation plan expense.

 

 

GAAP operating income was $141.9 million for the quarter ended June 30, 2022, compared with $60.6 million for the quarter ended June 30, 2021.

 

 

Non-GAAP operating income (1) was $179.4 million for the quarter ended June 30, 2022, excluding $42.9 million for stock-based compensation expense and $5.4 million for deferred compensation plan income, compared with $94.9 million for the quarter ended June 30, 2021, excluding $32.1 million for stock-based compensation expense and $2.2 million for deferred compensation plan expense.

 

 

GAAP other expense, net, was $5.1 million for the quarter ended June 30, 2022, compared with other income, net, of $3.0 million for the quarter ended June 30, 2021.

 

 

Non-GAAP other expense, net (1) was $7,000 for the quarter ended June 30, 2022, excluding $5.1 million for deferred compensation plan expense, compared with non-GAAP other income, net (1), of $1.2 million for the quarter ended June 30, 2021, excluding $1.9 million for deferred compensation plan income.

 

 

GAAP income before income taxes was $136.8 million for the quarter ended June 30, 2022, compared with $63.7 million for the quarter ended June 30, 2021.

 

 

Non-GAAP income before income taxes (1) was $179.4 million for the quarter ended June 30, 2022, excluding $42.9 million for stock-based compensation expense and $0.3 million for deferred compensation plan income, compared with $96.1 million for the quarter ended June 30, 2021, excluding $32.1 million for stock-based compensation expense and $0.3 million for deferred compensation plan expense.

 

 

 

GAAP net income was $114.7 million and $2.37 per diluted share for the quarter ended June 30, 2022. Comparatively, GAAP net income was $55.2 million and $1.16 per diluted share for the quarter ended June 30, 2021.

 

Non-GAAP net income (1) was $157.0 million and $3.25 per diluted share for the quarter ended June 30, 2022, excluding $42.9 million for stock-based compensation expense, $0.3 million for net deferred compensation plan income and $0.3 million for related tax effects, compared with $86.5 million and $1.81 per diluted share for the quarter ended June 30, 2021, excluding $32.1 million for stock-based compensation expense, $0.3 million for net deferred compensation plan expense and $1.1 million for related tax effects.

 

The financial results for the six months ended June 30, 2022 are as follows:

 

Revenue was $838.7 million for the six months ended June 30, 2022, a 53.1% increase from $547.8 million for the six months ended June 30, 2021.

   

GAAP gross margin was 58.4% for the six months ended June 30, 2022, compared with 55.7% for the six months ended June 30, 2021.

   

Non-GAAP gross margin (1) was 58.7% for the six months ended June 30, 2022, excluding the impact of $2.5 million for stock-based compensation expense and $0.1 million for deferred compensation plan income, compared with 56.1% for the six months ended June 30, 2021, excluding the impact of $1.7 million for stock-based compensation expense and $0.3 million for deferred compensation plan expense.

   

GAAP operating expenses were $251.8 million for the six months ended June 30, 2022, compared with $198.6 million for the six months ended June 30, 2021.

   

Non-GAAP operating expenses (1) were $179.2 million for the six months ended June 30, 2022, excluding $80.2 million for stock-based compensation expense, $7.7 million for deferred compensation plan income and $0.1 million for amortization of purchased intangible assets, compared with $136.6 million for the six months ended June 30, 2021, excluding $59.0 million for stock-based compensation expense and $3.0 million for deferred compensation plan expense.

   

GAAP operating income was $238.0 million for the six months ended June 30, 2022, compared with $106.7 million for the six months ended June 30, 2021.

   

Non-GAAP operating income (1) was $313.1 million for the six months ended June 30, 2022, excluding $82.7 million for stock-based compensation expense, $7.8 million for deferred compensation plan income and $0.1 million for amortization of purchased intangible assets, compared with $170.7 million for the six months ended June 30, 2021, excluding $60.7 million for stock-based compensation expense and $3.3 million for deferred compensation plan expense.

   

GAAP other expense, net, was $5.7 million for the six months ended June 30, 2022, compared with other income, net, of $5.6 million for the six months ended June 30, 2021.

   

Non-GAAP other income, net (1) was $1.6 million for the six months ended June 30, 2022, excluding $7.3 million for deferred compensation plan expense, compared with $2.6 million for the six months ended June 30, 2021, excluding $3.0 million for deferred compensation plan income.

   

GAAP income before income taxes was $232.3 million for the six months ended June 30, 2022, compared with $112.3 million for the six months ended June 30, 2021.

   

Non-GAAP income before income taxes (1) was $314.6 million for the six months ended June 30, 2022, excluding $82.7 million for stock-based compensation expense, $0.5 million for deferred compensation plan income and $0.1 million for amortization of purchased intangible assets, compared with $173.3 million for the six months ended June 30, 2021, excluding $60.7 million for stock-based compensation expense and $0.2 million for deferred compensation plan expense.

   

GAAP net income was $194.2 million and $4.02 per diluted share for the six months ended June 30, 2022. Comparatively, GAAP net income was $100.6 million and $2.11 per diluted share for the six months ended June 30, 2021.

   

Non-GAAP net income (1) was $275.3 million and $5.70 per diluted share for the six months ended June 30, 2022, excluding $82.7 million for stock-based compensation expense, $0.5 million for net deferred compensation plan income, $0.1 million for amortization of purchased intangible assets and $1.3 million for related tax effects, compared with $155.9 million and $3.27 per diluted share for the six months ended June 30, 2021, excluding $60.7 million for stock-based compensation expense, $0.2 million for net deferred compensation plan expense and $5.6 million for related tax effects.

 

 

 

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

 

   

Three Months Ended June 30,

   

Six Months Ended June 30,

 

End Market

 

2022

   

2021

   

2022

   

2021

 

Storage and Computing

  $ 122,288     $ 57,795     $ 218,874     $ 109,107  

Enterprise Data

    65,199       29,928       107,708       46,111  

Automotive

    61,019       48,699       115,565       93,566  

Industrial

    55,865       43,323       104,403       83,111  

Communications

    59,299       37,459       114,873       73,528  

Consumer

    97,334       76,113       177,295       142,349  

Total

  $ 461,004     $ 293,317     $ 838,718     $ 547,772  

 

In the first quarter of 2022, the Company reorganized its end markets and broke out Computing and Storage into two new end markets: Storage and Computing, and Enterprise Data. All prior-period amounts have been restated to reflect the changes in the end markets.

 

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

 

   

Three Months Ended June 30,

   

Six Months Ended June 30,

 

Product Family

 

2022

   

2021

   

2022

   

2021

 

DC to DC

  $ 442,250     $ 278,808     $ 801,099     $ 520,237  

Lighting Control

    18,754       14,509       37,619       27,535  

Total

  $ 461,004     $ 293,317     $ 838,718     $ 547,772  

 

 

 

“We are continuing to execute on our growth strategies, including expansion and diversification of our R&D centers and manufacturing partnerships in multiple countries,” said Michael Hsing, CEO and founder of MPS.

 

Business Outlook

 

The following are MPS’s financial targets for the third quarter ending September 30, 2022:

 

 

Revenue in the range of $480.0 million to $500.0 million.

 

 

GAAP gross margin between 58.4% and 59.0%. Non-GAAP gross margin (1) between 58.7% and 59.3%, 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 $136.2 million and $140.2 million. Non-GAAP R&D and SG&A expenses (1) between $94.7 million and $96.7 million, which excludes estimated stock-based compensation expenses in the range of $41.5 million to $43.5 million.

 

 

Total stock-based compensation expense of $42.8 million to $44.8 million.

 

 

Litigation expense of $2.3 million to $2.7 million.

 

 

Interest and other income of $1.3 million to $1.7 million before foreign exchange gains or losses.

 

 

Fully diluted shares outstanding between 47.9 million and 48.9 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 (expense), 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 (expense), 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, 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 income/expense. 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 (expense), net excludes the effect of deferred compensation plan income/expense. Non-GAAP operating income excludes the effect of stock-based compensation expense, amortization of purchased intangible assets and deferred compensation plan income/expense. Non-GAAP income before taxes excludes the effect of stock-based compensation expense, amortization of purchased intangible assets 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, August 1, 2022. You can access the webinar at: https://mpsic.zoom.us/s/97031727105. 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 “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 the remainder of 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, 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 to the global economy, including due to the Russia-Ukraine conflict and the global economic downturn; 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 and as a result of the Russia-Ukraine conflict); 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 February 25, 2022 and our Quarterly Report on Form 10-Q filed with the SEC on May 10, 2022. The forward-looking statements in this press release and statements made during the accompanying webinar 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 webinar.

 

 

 

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 our CEO 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) 

 

   

June 30,

   

December 31,

 
   

2022

   

2021

 

ASSETS

               

Current assets:

               

Cash and cash equivalents

  $ 342,867     $ 189,265  

Short-term investments

    469,012       535,817  

Accounts receivable, net

    125,508       104,813  

Inventories

    359,647       259,417  

Other current assets

    35,055       35,540  

Total current assets

    1,332,089       1,124,852  

Property and equipment, net

    356,687       362,962  

Goodwill

    6,571       6,571  

Deferred tax assets, net

    23,961       21,917  

Other long-term assets

    66,385       69,523  

Total assets

  $ 1,785,693     $ 1,585,825  
                 

LIABILITIES AND STOCKHOLDERS EQUITY

               

Current liabilities:

               

Accounts payable

  $ 77,925     $ 83,027  

Accrued compensation and related benefits

    85,238       62,635  

Other accrued liabilities

    91,324       81,282  

Total current liabilities

    254,487       226,944  

Income tax liabilities

    47,350       47,669  

Other long-term liabilities

    60,734       67,227  

Total liabilities

    362,571       341,840  

Commitments and contingencies

               

Stockholders’ equity:

               

Common stock and additional paid-in capital: $0.001 par value; shares authorized: 150,000; shares issued and outstanding: 46,787 and 46,256, respectively

    891,888       803,226  

Retained earnings

    545,920       424,879  

Accumulated other comprehensive income (loss)

    (14,686 )     15,880  

Total stockholders’ equity

    1,423,122       1,243,985  

Total liabilities and stockholders’ equity

  $ 1,785,693     $ 1,585,825  

 

 

 

 

Monolithic Power Systems, Inc.

Condensed Consolidated Statements of Operations

(Unaudited, in thousands, except per share amounts)

 

   

Three Months Ended June 30,

   

Six Months Ended June 30,

 
   

2022

   

2021

   

2022

   

2021

 

Revenue

  $ 461,004     $ 293,317     $ 838,718     $ 547,772  

Cost of revenue

    190,043       129,102       348,877       242,498  

Gross profit

    270,961       164,215       489,841       305,274  

Operating expenses:

                               

Research and development

    57,131       44,753       111,234       86,645  

Selling, general and administrative

    70,668       57,238       137,822       108,691  

Litigation expense

    1,274       1,596       2,763       3,224  

Total operating expenses

    129,073       103,587       251,819       198,560  

Operating income

    141,888       60,628       238,022       106,714  

Other income (expense), net

    (5,092 )     3,031       (5,726 )     5,618  

Income before income taxes

    136,796       63,659       232,296       112,332  

Income tax expense

    22,117       8,490       38,051       11,750  

Net income

  $ 114,679     $ 55,169     $ 194,245     $ 100,582  
                                 

Net income per share:

                               

Basic

  $ 2.46     $ 1.20     $ 4.17     $ 2.20  

Diluted

  $ 2.37     $ 1.16     $ 4.02     $ 2.11  

Weighted-average shares outstanding:

                               

Basic

    46,675       45,796       46,550       45,647  

Diluted

    48,286       47,754       48,268       47,732  

 

 

 

 

SUPPLEMENTAL FINANCIAL INFORMATION

STOCK-BASED COMPENSATION EXPENSE

(Unaudited, in thousands)

 

   

Three Months Ended June 30,

   

Six Months Ended June 30,

 
   

2022

   

2021

   

2022

   

2021

 

Cost of revenue

  $ 1,198     $ 885     $ 2,505     $ 1,700  

Research and development

    9,187       6,752       17,588       12,918  

Selling, general and administrative

    32,530       24,489       62,633       46,092  

Total stock-based compensation expense

  $ 42,915     $ 32,126     $ 82,726     $ 60,710  

 

 

 

 

RECONCILIATION OF NET INCOME TO NON-GAAP NET INCOME

(Unaudited, in thousands, except per share amounts)

 

   

Three Months Ended June 30,

   

Six Months Ended June 30,

 
   

2022

   

2021

   

2022

   

2021

 

Net income

  $ 114,679     $ 55,169     $ 194,245     $ 100,582  
                                 
Adjustments to reconcile net income to non-GAAP net income:                                

Stock-based compensation expense

    42,915       32,126       82,726       60,710  

Amortization of purchased intangible assets

    33       -       66       -  

Deferred compensation plan expense (income)

    (302 )     290       (475 )     233  

Tax effect

    (314 )     (1,117 )     (1,276 )     (5,578 )

Non-GAAP net income

  $ 157,011     $ 86,468     $ 275,286     $ 155,947  
                                 

Non-GAAP net income per share:

                               

Basic

  $ 3.36     $ 1.89     $ 5.91     $ 3.42  

Diluted

  $ 3.25     $ 1.81     $ 5.70     $ 3.27  
                                 
Shares used in the calculation of non-GAAP net income per share:                                

Basic

    46,675       45,796       46,550       45,647  

Diluted

    48,286       47,754       48,268       47,732  

 

 

 

 

RECONCILIATION OF GROSS MARGIN TO NON-GAAP GROSS MARGIN

(Unaudited, in thousands)

 

   

Three Months Ended June 30,

   

Six Months Ended June 30,

 
   

2022

   

2021

   

2022

   

2021

 

Gross profit

  $ 270,961     $ 164,215     $ 489,841     $ 305,274  

Gross margin

    58.8 %     56.0 %     58.4 %     55.7 %
                                 
Adjustments to reconcile gross profit to non-GAAP gross profit:                                

Stock-based compensation expense

    1,198       885       2,505       1,700  

Deferred compensation plan expense (income)

    (48 )     130       (51 )     291  

Non-GAAP gross profit

  $ 272,111     $ 165,230     $ 492,295     $ 307,265  

Non-GAAP gross margin

    59.0 %     56.3 %     58.7 %     56.1 %

 

RECONCILIATION OF OPERATING EXPENSES TO NON-GAAP OPERATING EXPENSES

(Unaudited, in thousands)

 

   

Three Months Ended June 30,

   

Six Months Ended June 30,

 
   

2022

   

2021

   

2022

   

2021

 

Total operating expenses

  $ 129,073     $ 103,587     $ 251,819     $ 198,560  
                                 
Adjustments to reconcile total operating expenses to non-GAAP total operating expenses:                                

Stock-based compensation expense

    (41,717 )     (31,241 )     (80,221 )     (59,010 )

Amortization of purchased intangible assets

    (33 )     -       (66 )     -  

Deferred compensation plan income (expense)

    5,338       (2,022 )     7,701       (2,981 )

Non-GAAP operating expenses

  $ 92,661     $ 70,324     $ 179,233     $ 136,569  

 

 

 

RECONCILIATION OF OPERATING INCOME TO NON-GAAP OPERATING INCOME

(Unaudited, in thousands)

 

   

Three Months Ended June 30,

   

Six Months Ended June 30,

 
   

2022

   

2021

   

2022

   

2021

 

Total operating income

  $ 141,888     $ 60,628     $ 238,022     $ 106,714  
                                 
Adjustments to reconcile total operating income to non-GAAP total operating income:                                

Stock-based compensation expense

    42,915       32,126       82,726       60,710  

Amortization of purchased intangible assets

    33       -       66       -  

Deferred compensation plan expense (income)

    (5,387 )     2,152       (7,752 )     3,272  

Non-GAAP operating income

  $ 179,449     $ 94,906     $ 313,062     $ 170,696  

 

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

(Unaudited, in thousands)

 

   

Three Months Ended June 30,

   

Six Months Ended June 30,

 
   

2022

   

2021

   

2022

   

2021

 

Total other income (expense), net

  $ (5,092 )   $ 3,031     $ (5,726 )   $ 5,618  
                                 
Adjustments to reconcile other income (expense), net to non-GAAP other income (expense), net:                                

Deferred compensation plan expense (income)

    5,085       (1,862 )     7,277       (3,039 )

Non-GAAP other income (expense), net

  $ (7 )   $ 1,169     $ 1,551     $ 2,579  

 

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

 

(Unaudited, in thousands)

 

 

   

Three Months Ended June 30,

   

Six Months Ended June 30,

 
   

2022

   

2021

   

2022

   

2021

 

Total income before income taxes

  $ 136,796     $ 63,659     $ 232,296     $ 112,332  
                                 
Adjustments to reconcile income before income taxes to non-GAAP income before income taxes:                                

Stock-based compensation expense

    42,915       32,126       82,726       60,710  

Amortization of purchased intangible assets

    33       -       66       -  

Deferred compensation plan expense (income)

    (302 )     290       (475 )     233  

Non-GAAP income before income taxes

  $ 179,442     $ 96,075     $ 314,613     $ 173,275  

 

 

 

2022 THIRD QUARTER OUTLOOK

RECONCILIATION OF GROSS MARGIN TO NON-GAAP GROSS MARGIN

(Unaudited)

 

   

Three Months Ending

 
   

September 30, 2022

 
   

Low

   

High

 

Gross margin

    58.4 %     59.0 %

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

               

Stock-based compensation expense

    0.3 %     0.3 %

Non-GAAP gross margin

    58.7 %     59.3 %

 

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

(Unaudited, in thousands)

 

   

Three Months Ending

 
   

September 30, 2022

 
   

Low

   

High

 

R&D and SG&A expenses

  $ 136,200     $ 140,200  

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

               

Stock-based compensation expense

    (41,500 )     (43,500 )

Non-GAAP R&D and SG&A expenses

  $ 94,700     $ 96,700