EX-99.1 2 ex_295620.htm EXHIBIT 99.1 ex_295620.htm

Exhibit 99.1

 

 

 

ex_295620img001.jpg

 

 

PRESS RELEASE

 

For Immediate Release

 

 

Monolithic Power Systems Announces

Results for the Third Quarter Ended September 30, 2021

 

KIRKLAND, WASHINGTON, October 28, 2021-- 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 September 30, 2021. 

 

Revenue was $323.5 million for the quarter ended September 30, 2021, a 10.3% increase from $293.3 million for the quarter ended June 30, 2021 and a 24.7% increase from $259.4 million for the quarter ended September 30, 2020.

   

GAAP gross margin was 57.6% for the quarter ended September 30, 2021, compared with 55.1% for the quarter ended September 30, 2020. GAAP gross margin included a one-time benefit of a $4.0 million litigation settlement for the quarter ended September 30, 2021.

   

Non-GAAP (1) gross margin was 57.8% for the quarter ended September 30, 2021, excluding the impact of $0.9 million for stock-based compensation expense and $0.2 million for deferred compensation plan income. Excluding the one-time benefit of a $4.0 million litigation settlement, non-GAAP (1) gross margin would have been 56.6% for the quarter ended September 30, 2021. This compares with 55.5% for the quarter ended September 30, 2020, excluding the impact of $0.7 million for stock-based compensation expense and $0.2 million for deferred compensation plan expense.

   

GAAP operating expenses were $109.2 million for the quarter ended September 30, 2021, compared with $83.1 million for the quarter ended September 30, 2020.

   

Non-GAAP (1) operating expenses were $78.7 million for the quarter ended September 30, 2021, excluding $30.7 million for stock-based compensation expense and $0.1 million for deferred compensation plan income, compared with $59.1 million for the quarter ended September 30, 2020, excluding $22.3 million for stock-based compensation expense and $1.7 million for deferred compensation plan expense.

   

GAAP operating income was $77.1 million for the quarter ended September 30, 2021, compared with $60.0 million for the quarter ended September 30, 2020.

   

Non-GAAP (1) operating income was $108.4 million for the quarter ended September 30, 2021, excluding $31.6 million for stock-based compensation expense and $0.3 million for deferred compensation plan income, compared with $84.9 million for the quarter ended September 30, 2020, excluding $23.0 million for stock-based compensation expense and $1.9 million for deferred compensation plan expense.

   

GAAP other income, net, was $0.8 million for the quarter ended September 30, 2021, compared with $2.5 million for the quarter ended September 30, 2020.

   

Non-GAAP (1) other income, net, was $1.2 million for the quarter ended September 30, 2021, excluding $0.4 million for deferred compensation plan expense, compared with $0.9 million for the quarter ended September 30, 2020, excluding $1.6 million for deferred compensation plan income.

   

GAAP income before income taxes was $77.9 million for the quarter ended September 30, 2021, compared with $62.5 million for the quarter ended September 30, 2020.

   

Non-GAAP (1) income before income taxes was $109.6 million for the quarter ended September 30, 2021, excluding $31.6 million for stock-based compensation expense and $0.1 million for deferred compensation plan expense, compared with $85.8 million for the quarter ended September 30, 2020, excluding $23.0 million for stock-based compensation expense, and $0.3 million for deferred compensation plan expense.

 

 

 

GAAP net income was $68.8 million and $1.44 per diluted share for the quarter ended September 30, 2021. Comparatively, GAAP net income was $55.6 million and $1.18 per diluted share for the quarter ended September 30, 2020.

 

Non-GAAP (1) net income was $98.6 million and $2.06 per diluted share for the quarter ended September 30, 2021, excluding stock-based compensation expense, net deferred compensation plan expense and related tax effects, compared with non-GAAP net income (1) of $79.4 million and $1.69 per diluted share for the quarter ended September 30, 2020, excluding stock-based compensation expense, net deferred compensation plan expense and related tax effects.

 

The financial results for the nine months ended September 30, 2021 are as follows:

 

Revenue was $871.3 million for the nine months ended September 30, 2021, a 42.5% increase from $611.4 million for the nine months ended September 30, 2020.

   

GAAP gross margin was 56.4% for the nine months ended September 30, 2021, compared with 55.1% for the nine months ended September 30, 2020.

   

Non-GAAP (1) gross margin was 56.7% for the nine months ended September 30, 2021, excluding the impact of $2.6 million for stock-based compensation expense and $0.1 million for deferred compensation plan expense, compared with 55.5% for the nine months ended September 30, 2020, excluding the impact of $1.9 million for stock-based compensation expense and $0.7 million for the deferred compensation plan expense.

   

GAAP operating expenses were $307.7 million for the nine months ended September 30, 2021, compared with $218.2 million for the nine months ended September 30, 2020.

   

Non-GAAP (1) operating expenses were $215.2 million for the nine months ended September 30, 2021, excluding $89.7 million for stock-based compensation expense and $2.8 million for deferred compensation plan expense, compared with $155.8 million for the nine months ended September 30, 2020, excluding $60.7 million for stock-based compensation expense and $1.7 million for deferred compensation plan expense.

   

GAAP operating income was $183.8 million for the nine months ended September 30, 2021, compared with $118.9 million for the nine months ended September 30, 2020.

   

Non-GAAP (1) operating income was $279.1 million for the nine months ended September 30, 2021, excluding $92.3 million for stock-based compensation expense and $2.9 million for deferred compensation plan expense, compared with $183.8 million for the nine months ended September 30, 2020, excluding $62.6 million for stock-based compensation expense and $2.3 million for deferred compensation plan expense.

   

GAAP other income, net, was $6.4 million for the nine months ended September 30, 2021, compared with $6.0 million for the nine months ended September 30, 2020.

   

Non-GAAP (1) other income, net was $3.8 million for the nine months ended September 30, 2021, excluding $2.6 million for deferred compensation plan income, compared with $4.6 million for the nine months ended September 30, 2020, excluding $1.4 million for deferred compensation plan income.

   

GAAP income before income taxes was $190.3 million for the nine months ended September 30, 2021, compared with $124.9 million for the nine months ended September 30, 2020.

   

Non-GAAP (1) income before income taxes was $282.9 million for the nine months ended September 30, 2021, excluding $92.3 million for stock-based compensation expense and $0.3 million for deferred compensation plan expense, compared with $188.4 million for the nine months ended September 30, 2020, excluding $62.6 million for stock-based compensation expense, and $0.9 million for deferred compensation plan expense.

   

GAAP net income was $169.4 million and $3.55 per diluted share for the nine months ended September 30, 2021. Comparatively, GAAP net income was $121.5 million and $2.59 per diluted share for the nine months ended September 30, 2020.

   

Non-GAAP (1) net income was $254.6 million and $5.33 per diluted share for the nine months ended September 30, 2021, excluding stock-based compensation expense, net deferred compensation plan expense and related tax effects, compared with non-GAAP net income (1) of $174.3 million and $3.72 per diluted share for the nine months ended September 30, 2020, excluding stock-based compensation expense, net deferred compensation plan expense and related tax effects.

 

 

 

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

 

   

Three Months Ended September 30,

   

Nine Months Ended September 30,

 

End Market

 

2021

   

2020

   

2021

   

2020

 

Computing and storage

  $ 98,601     $ 75,301     $ 253,819     $ 191,345  

Automotive

    54,416       28,512       147,982       69,603  

Industrial

    52,185       30,658       135,296       82,487  

Communications

    44,687       54,705       118,215       112,670  

Consumer

    73,633       70,246       215,982       155,304  

Total

  $ 323,522     $ 259,422     $ 871,294     $ 611,409  

 

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

 

   

Three Months Ended September 30,

   

Nine Months Ended September 30,

 

Product Family

 

2021

   

2020

   

2021

   

2020

 

DC to DC

  $ 307,368     $ 247,561     $ 827,605     $ 580,549  

Lighting Control

    16,154       11,861       43,689       30,860  

Total

  $ 323,522     $ 259,422     $ 871,294     $ 611,409  

 

“We are continuing to execute our 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, 2021:

 

 

Revenue in the range of $314.0 million to $326.0 million.

 

 

GAAP gross margin between 56.0% and 56.6%. Non-GAAP (1) gross margin between 56.3% and 56.9%, 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 $107.8 million and $111.8 million. Non-GAAP (1) R&D and SG&A expenses between $77.9 million and $79.9 million, which excludes estimated stock-based compensation expenses in the range of $29.9 million to $31.9 million.

 

 

Total stock-based compensation expense of $30.8 million to $32.8 million.

 

 

Litigation expense is expected to be in the range of $3.5 million and $3.9 million.
     
 

Interest income of $1.0 million to $1.4 million.

 

 

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, 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, deferred compensation plan income/expense, and a one-time litigation settlement. 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, October 28, 2021. You can access the webinar at: https://mpsic.zoom.us/j/97341463994. 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, 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 diluted shares outstanding, (ii) our outlook for the long-term prospects of the company, including our performance against our business plan, revenue growth in certain of our market segments, our continued investment into R&D, expected revenue growth, customers' acceptance of our new product offerings, the prospects of our new product development, and our expectations regarding market and industry segment trends and prospects, (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; 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 of governmental entities, including such orders 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 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 August 9, 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) 

 

   

September 30,

   

December 31,

 
   

2021

   

2020

 

ASSETS

               

Current assets:

               

Cash and cash equivalents

  $ 226,091     $ 334,944  

Short-term investments

    515,947       260,169  

Accounts receivable, net

    79,859       66,843  

Inventories

    208,062       157,062  

Other current assets

    34,535       22,980  

Total current assets

    1,064,494       841,998  

Property and equipment, net

    340,060       281,528  

Goodwill

    6,571       6,571  

Deferred tax assets, net

    17,726       18,556  

Other long-term assets

    67,050       59,838  

Total assets

  $ 1,495,901     $ 1,208,491  
                 

LIABILITIES AND STOCKHOLDERS EQUITY

               

Current liabilities:

               

Accounts payable

  $ 72,092     $ 38,169  

Accrued compensation and related benefits

    75,815       45,840  

Other accrued liabilities

    79,756       62,960  

Total current liabilities

    227,663       146,969  

Income tax liabilities

    41,019       37,062  

Other long-term liabilities

    64,506       57,873  

Total liabilities

    333,188       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: 46,091 and 45,267, respectively

    769,858       657,701  

Retained earnings

    381,193       298,746  

Accumulated other comprehensive income

    11,662       10,140  

Total stockholders’ equity

    1,162,713       966,587  

Total liabilities and stockholders’ equity

  $ 1,495,901     $ 1,208,491  

 

 

 

 

 

 

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,

 
   

2021

   

2020

   

2021

   

2020

 

Revenue

  $ 323,522     $ 259,422     $ 871,294     $ 611,409  

Cost of revenue

    137,211       116,382       379,709       274,329  

Gross profit

    186,311       143,040       491,585       337,080  

Operating expenses:

                               

Research and development

    49,468       37,717       136,113       95,346  

Selling, general and administrative

    56,291       43,503       164,982       116,550  

Litigation expense

    3,421       1,841       6,645       6,264  

Total operating expenses

    109,180       83,061       307,740       218,160  

Income from operations

    77,131       59,979       183,845       118,920  

Other income, net

    793       2,494       6,411       5,980  

Income before income taxes

    77,924       62,473       190,256       124,900  

Income tax expense

    9,154       6,907       20,904       3,412  

Net income

  $ 68,770     $ 55,566     $ 169,352     $ 121,488  
                                 

Net income per share:

                               

Basic

  $ 1.50     $ 1.24     $ 3.70     $ 2.72  

Diluted

  $ 1.44     $ 1.18     $ 3.55     $ 2.59  

Weighted-average shares outstanding:

                               

Basic

    45,970       44,970       45,754       44,737  

Diluted

    47,852       46,955       47,772       46,819  

 

 

 

 

 

SUPPLEMENTAL FINANCIAL INFORMATION 

STOCK-BASED COMPENSATION EXPENSE

(Unaudited, in thousands)

 

   

Three Months Ended September 30,

   

Nine Months Ended September 30,

 
   

2021

   

2020

   

2021

   

2020

 

Cost of revenue

  $ 922     $ 707     $ 2,622     $ 1,906  

Research and development

    6,646       5,334       19,564       14,666  

Selling, general and administrative

    24,004       16,934       70,096       46,009  

Total stock-based compensation expense

  $ 31,572     $ 22,975     $ 92,282     $ 62,581  

 

 

 

 

 

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,

 
   

2021

   

2020

   

2021

   

2020

 

Net income

  $ 68,770     $ 55,566     $ 169,352     $ 121,488  
                                 

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

                               

Stock-based compensation expense

    31,572       22,975       92,282       62,581  

Amortization of purchased intangible assets

    11       -       11       -  

Deferred compensation plan expense

    76       347       309       901  

Tax effect

    (1,804 )     472       (7,382 )     (10,717 )

Non-GAAP net income

  $ 98,625     $ 79,360     $ 254,572     $ 174,253  
                                 

Non-GAAP net income per share:

                               

Basic

  $ 2.15     $ 1.76     $ 5.56     $ 3.90  

Diluted

  $ 2.06     $ 1.69     $ 5.33     $ 3.72  
                                 

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

                               

Basic

    45,970       44,970       45,754       44,737  

Diluted

    47,852       46,955       47,772       46,819  

 

 

 

 

 

RECONCILIATION OF GROSS MARGIN TO NON-GAAP GROSS MARGIN

(Unaudited, in thousands)

 

   

Three Months Ended September 30,

   

Nine Months Ended September 30,

 
   

2021

   

2020

   

2021

   

2020

 

Gross profit

  $ 186,311     $ 143,040     $ 491,585     $ 337,080  

Gross margin

    57.6 %     55.1 %     56.4 %     55.1 %
                                 

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

                               

Stock-based compensation expense

    922       707       2,622       1,906  

Deferred compensation plan expense (income)

    (190 )     244       100       650  

Non-GAAP gross profit

  $ 187,043     $ 143,991     $ 494,307     $ 339,636  

Non-GAAP gross margin

    57.8 %     55.5 %     56.7 %     55.5 %
                                 

Non-GAAP gross profit

  $ 187,043                          

One-time litigation settlement

    (4,000 )                        

Non-GAAP gross profit, excluding litigation settlement

  $ 183,043                          

Non-GAAP gross margin, excluding litigation settlement

    56.6 %                        

 

RECONCILIATION OF OPERATING EXPENSES TO NON-GAAP OPERATING EXPENSES

(Unaudited, in thousands)

 

   

Three Months Ended September 30,

   

Nine Months Ended September 30,

 
   

2021

   

2020

   

2021

   

2020

 

Total operating expenses

  $ 109,180     $ 83,061     $ 307,740     $ 218,160  
                                 

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

                               

Stock-based compensation expense

    (30,650 )     (22,268 )     (89,660 )     (60,675 )

Amortization of purchased intangible assets

    (11 )     -       (11 )     -  

Deferred compensation plan income (expense)

    134       (1,701 )     (2,847 )     (1,672 )

Non-GAAP operating expenses

  $ 78,653     $ 59,092     $ 215,222     $ 155,813  

 

 

 

RECONCILIATION OF OPERATING INCOME TO NON-GAAP OPERATING INCOME

(Unaudited, in thousands)

 

   

Three Months Ended September 30,

   

Nine Months Ended September 30,

 
   

2021

   

2020

   

2021

   

2020

 

Total operating income

  $ 77,131     $ 59,979     $ 183,845     $ 118,920  
                                 

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

                               

Stock-based compensation expense

    31,572       22,975       92,282       62,581  

Amortization of purchased intangible assets

    11       -       11       -  

Deferred compensation plan expense (income)

    (324 )     1,946       2,948       2,322  

Non-GAAP operating income

  $ 108,390     $ 84,900     $ 279,086     $ 183,823  

 

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

(Unaudited, in thousands)

 

   

Three Months Ended September 30,

   

Nine Months Ended September 30,

 
   

2021

   

2020

   

2021

   

2020

 

Total other income, net

  $ 793     $ 2,494     $ 6,411     $ 5,980  
                                 

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

                               

Deferred compensation plan expense (income)

    399       (1,598 )     (2,639 )     (1,421 )

Non-GAAP other income, net

  $ 1,192     $ 896     $ 3,772     $ 4,559  

 

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,

 
   

2021

   

2020

   

2021

   

2020

 

Total income before income taxes

  $ 77,924     $ 62,473     $ 190,256     $ 124,900  
                                 

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

                         

Stock-based compensation expense

    31,572       22,975       92,282       62,581  

Amortization of purchased intangible assets

    11       -       11       -  

Deferred compensation plan expense

    76       347       309       901  

Non-GAAP income before income taxes

  $ 109,583     $ 85,795     $ 282,858     $ 188,382  

 

 

 

 

2021 FOURTH QUARTER OUTLOOK

RECONCILIATION OF GROSS MARGIN TO NON-GAAP GROSS MARGIN

(Unaudited)

 

   

Three Months Ending

 
   

December 31, 2021

 
   

Low

   

High

 

Gross margin

    56.0 %     56.6 %

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

               

Stock-based compensation expense

    0.3 %     0.3 %

Non-GAAP gross margin

    56.3 %     56.9 %

 

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

(Unaudited, in thousands)

 

   

Three Months Ending

 
   

December 31, 2021

 
   

Low

   

High

 

R&D and SG&A expense

  $ 107,800     $ 111,800  

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

               

Stock-based compensation expense

    (29,900 )     (31,900 )

Non-GAAP R&D and SG&A expense

  $ 77,900     $ 79,900