DALLAS, Oct. 23, 2018 /PRNewswire/ -- Texas Instruments Incorporated (TI) (NASDAQ: TXN) today reported third-quarter revenue of $4.26 billion, net income of $1.57 billion and earnings per share of $1.58.
Regarding the company’s performance and returns to shareholders, Rich Templeton, TI’s chairman, president and CEO, made the following comments:
Free cash flow, a non-GAAP financial measure, is cash flow from operations less capital expenditures.
Earnings summary
Amounts are in millions of dollars, except per-share amounts.
|
|
3Q18 |
|
3Q17 |
|
Change |
Revenue |
$ |
4,261 |
$ |
4,116 |
|
4% |
Operating profit |
$ |
1,937 |
$ |
1,788 |
|
8% |
Net income |
$ |
1,570 |
$ |
1,285 |
|
22% |
Earnings per share |
$ |
1.58 |
$ |
1.26 |
|
25% |
Cash generation
Amounts are in millions of dollars.
|
|
|
|
|
Trailing 12 Months |
||||||
|
|
|
3Q18 |
|
|
3Q18 |
|
|
3Q17 |
|
Change |
Cash flow from operations |
|
$ |
2,106 |
|
$ |
6,973 |
|
$ |
4,821 |
|
45% |
Capital expenditures |
|
$ |
370 |
|
$ |
1,039 |
|
$ |
574 |
|
81% |
Free cash flow |
|
$ |
1,736 |
|
$ |
5,934 |
|
$ |
4,247 |
|
40% |
Free cash flow % of revenue |
|
|
|
|
|
37.5% |
|
|
29.0% |
|
|
Cash return
Amounts are in millions of dollars.
|
|
|
|
|
Trailing 12 Months |
||||||
|
|
|
3Q18 |
|
|
3Q18 |
|
|
3Q17 |
|
Change |
Dividends paid |
|
$ |
602 |
|
$ |
2,430 |
|
$ |
1,992 |
|
22% |
Stock repurchases |
|
$ |
1,200 |
|
$ |
3,797 |
|
$ |
2,325 |
|
63% |
Total cash returned |
|
$ |
1,802 |
|
$ |
6,227 |
|
$ |
4,317 |
|
44% |
TEXAS INSTRUMENTS INCORPORATED AND SUBSIDIARIES |
||||||
Consolidated Statements of Income |
||||||
(Millions of dollars, except share and per-share amounts) |
||||||
|
||||||
|
|
For Three Months Ended |
||||
|
|
September 30, |
||||
|
|
2018 |
|
2017 |
||
Revenue |
|
$ |
4,261 |
|
$ |
4,116 |
Cost of revenue (COR) |
|
|
1,457 |
|
|
1,460 |
Gross profit |
|
|
2,804 |
|
|
2,656 |
Research and development (R&D) |
|
|
390 |
|
|
375 |
Selling, general and administrative (SG&A) |
|
|
396 |
|
|
412 |
Acquisition charges |
|
|
80 |
|
|
80 |
Restructuring charges/other |
|
|
1 |
|
|
1 |
Operating profit |
|
|
1,937 |
|
|
1,788 |
Other income (expense), net (OI&E) |
|
|
23 |
|
|
20 |
Interest and debt expense |
|
|
36 |
|
|
19 |
Income before income taxes |
|
|
1,924 |
|
|
1,789 |
Provision for income taxes |
|
|
354 |
|
|
504 |
Net income |
|
$ |
1,570 |
|
$ |
1,285 |
|
|
|
|
|
|
|
Diluted earnings per common share |
|
$ |
1.58 |
|
$ |
1.26 |
|
|
|
|
|
|
|
Average shares outstanding (millions): |
|
|
|
|
|
|
Basic |
|
|
969 |
|
|
988 |
Diluted |
|
|
989 |
|
|
1,008 |
|
|
|
|
|
|
|
Cash dividends declared per common share |
|
$ |
.62 |
|
$ |
.50 |
|
|
|
|
|
|
|
|
||||||
Supplemental Information |
||||||
(Quarterly, except as noted) |
||||||
|
||||||
Provision for income taxes is based on the following: |
||||||
|
||||||
Operating taxes (calculated using the estimated annual effective tax rate) |
|
$ |
367 |
|
$ |
542 |
Discrete tax items |
|
|
(13) |
|
|
(38) |
Provision for income taxes (effective taxes) |
|
$ |
354 |
|
$ |
504 |
|
||||||
Annual operating tax rate |
|
|
20% |
|
|
31% |
Effective tax rate |
|
|
18% |
|
|
28% |
|
||||||
A portion of Net income is allocated to unvested restricted stock units (RSUs) on which we pay dividend equivalents. Diluted EPS is calculated using the following: |
||||||
|
||||||
Net income |
|
$ |
1,570 |
|
$ |
1,285 |
Income allocated to RSUs |
|
|
(11) |
|
|
(11) |
Income allocated to common stock for diluted EPS |
|
$ |
1,559 |
|
$ |
1,274 |
TEXAS INSTRUMENTS INCORPORATED AND SUBSIDIARIES |
||||||
Consolidated Balance Sheets |
||||||
(Millions of dollars, except share amounts) |
||||||
|
||||||
|
|
September 30, |
||||
|
|
2018 |
|
2017 |
||
Assets |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
1,502 |
|
$ |
1,296 |
Short-term investments |
|
|
3,611 |
|
|
2,148 |
Accounts receivable, net of allowances of ($13) and ($14) |
|
|
1,585 |
|
|
1,576 |
Raw materials |
|
|
171 |
|
|
120 |
Work in process |
|
|
1,058 |
|
|
1,103 |
Finished goods |
|
|
887 |
|
|
685 |
Inventories |
|
|
2,116 |
|
|
1,908 |
Prepaid expenses and other current assets |
|
|
654 |
|
|
1,063 |
Total current assets |
|
|
9,468 |
|
|
7,991 |
Property, plant and equipment at cost |
|
|
5,250 |
|
|
4,668 |
Accumulated depreciation |
|
|
(2,199) |
|
|
(2,101) |
Property, plant and equipment |
|
|
3,051 |
|
|
2,567 |
Long-term investments |
|
|
278 |
|
|
258 |
Goodwill |
|
|
4,362 |
|
|
4,362 |
Acquisition-related intangibles |
|
|
707 |
|
|
1,025 |
Deferred tax assets |
|
|
243 |
|
|
414 |
Capitalized software licenses |
|
|
94 |
|
|
111 |
Overfunded retirement plans |
|
|
220 |
|
|
112 |
Other long-term assets |
|
|
150 |
|
|
89 |
Total assets |
|
$ |
18,573 |
|
$ |
16,929 |
|
|
|
|
|
|
|
Liabilities and stockholders’ equity |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Current portion of long-term debt |
|
$ |
749 |
|
$ |
499 |
Accounts payable |
|
|
492 |
|
|
430 |
Accrued compensation |
|
|
613 |
|
|
635 |
Income taxes payable |
|
|
104 |
|
|
74 |
Accrued expenses and other liabilities |
|
|
424 |
|
|
417 |
Total current liabilities |
|
|
2,382 |
|
|
2,055 |
Long-term debt |
|
|
4,318 |
|
|
3,084 |
Underfunded retirement plans |
|
|
86 |
|
|
108 |
Deferred tax liabilities |
|
|
43 |
|
|
38 |
Other long-term liabilities |
|
|
1,228 |
|
|
656 |
Total liabilities |
|
|
8,057 |
|
|
5,941 |
Stockholders’ equity: |
|
|
|
|
|
|
Preferred stock, $25 par value. Authorized – 10,000,000 shares |
|
|
|
|
|
|
Participating cumulative preferred – None issued |
|
|
— |
|
|
— |
Common stock, $1 par value. Authorized – 2,400,000,000 shares |
|
|
|
|
|
|
Shares issued – 1,740,815,939 |
|
|
1,741 |
|
|
1,741 |
Paid-in capital |
|
|
1,918 |
|
|
1,718 |
Retained earnings |
|
|
37,378 |
|
|
34,935 |
Treasury common stock at cost |
|
|
|
|
|
|
Shares: September 30, 2018 – 775,952,837; September 30, 2017 – 754,459,144 |
|
|
(30,167) |
|
|
(26,901) |
Accumulated other comprehensive income (loss), net of taxes (AOCI) |
|
|
(354) |
|
|
(505) |
Total stockholders’ equity |
|
|
10,516 |
|
|
10,988 |
Total liabilities and stockholders’ equity |
|
$ |
18,573 |
|
$ |
16,929 |
TEXAS INSTRUMENTS INCORPORATED AND SUBSIDIARIES |
||||||
Consolidated Statements of Cash Flows |
||||||
(Millions of dollars) |
||||||
|
||||||
|
|
For Three Months Ended |
||||
|
|
September 30, |
||||
|
|
2018 |
|
2017 |
||
Cash flows from operating activities |
|
|
|
|
|
|
Net income |
|
$ |
1,570 |
|
$ |
1,285 |
Adjustments to Net income: |
|
|
|
|
|
|
Depreciation |
|
|
151 |
|
|
133 |
Amortization of acquisition-related intangibles |
|
|
80 |
|
|
80 |
Amortization of capitalized software |
|
|
12 |
|
|
12 |
Stock compensation |
|
|
46 |
|
|
54 |
Deferred taxes |
|
|
(52) |
|
|
(2) |
Increase (decrease) from changes in: |
|
|
|
|
|
|
Accounts receivable |
|
|
(34) |
|
|
(106) |
Inventories |
|
|
(26) |
|
|
39 |
Prepaid expenses and other current assets |
|
|
151 |
|
|
31 |
Accounts payable and accrued expenses |
|
|
51 |
|
|
47 |
Accrued compensation |
|
|
137 |
|
|
140 |
Income taxes payable |
|
|
22 |
|
|
10 |
Changes in funded status of retirement plans |
|
|
12 |
|
|
31 |
Other |
|
|
(14) |
|
|
(32) |
Cash flows from operating activities |
|
|
2,106 |
|
|
1,722 |
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
Capital expenditures |
|
|
(370) |
|
|
(186) |
Purchases of short-term investments |
|
|
(3,099) |
|
|
(1,218) |
Proceeds from short-term investments |
|
|
1,715 |
|
|
920 |
Other |
|
|
(14) |
|
|
(4) |
Cash flows from investing activities |
|
|
(1,768) |
|
|
(488) |
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
Dividends paid |
|
|
(602) |
|
|
(495) |
Stock repurchases |
|
|
(1,200) |
|
|
(650) |
Proceeds from common stock transactions |
|
|
55 |
|
|
76 |
Other |
|
|
(8) |
|
|
(9) |
Cash flows from financing activities |
|
|
(1,755) |
|
|
(1,078) |
|
|
|
|
|
|
|
Net change in Cash and cash equivalents |
|
|
(1,417) |
|
|
156 |
Cash and cash equivalents at beginning of period |
|
|
2,919 |
|
|
1,140 |
Cash and cash equivalents at end of period |
|
$ |
1,502 |
|
$ |
1,296 |
Segment results
Amounts are in millions of dollars.
|
|
|
3Q18 |
|
|
3Q17 |
|
Change |
|
Analog: |
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
2,907 |
|
$ |
2,698 |
|
8% |
|
Operating profit |
|
$ |
1,447 |
|
$ |
1,268 |
|
14% |
|
Embedded Processing: |
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
894 |
|
$ |
931 |
|
(4)% |
|
Operating profit |
|
$ |
309 |
|
$ |
325 |
|
(5)% |
|
Other: |
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
460 |
|
$ |
487 |
|
(6)% |
|
Operating profit* |
|
$ |
181 |
|
$ |
195 |
|
(7)% |
|
* Includes Acquisition charges and Restructuring charges/other. |
Compared with the year-ago quarter:
Analog: (includes Power, Signal Chain and High Volume)
Embedded Processing: (includes Connected Microcontrollers and Processors)
Other: (includes DLP® products, calculators and custom ASIC products)
Non-GAAP financial information
This release includes references to free cash flow and ratios based on that measure. These are financial measures that were not prepared in accordance with GAAP. Free cash flow was calculated by subtracting Capital expenditures from the most directly comparable GAAP measure, Cash flows from operating activities (also referred to as cash flow from operations).
We believe that free cash flow and the associated ratios provide insight into our liquidity, our cash-generating capability and the amount of cash potentially available to return to shareholders, as well as insight into our financial performance. These non-GAAP measures are supplemental to the comparable GAAP measures.
Reconciliation to the most directly comparable GAAP measures is provided in the table below.
Amounts are in millions of dollars.
|
|
For 12 Months Ended |
|
|
||||
|
|
September 30, |
|
|
||||
|
|
2018 |
|
2017 |
|
Change |
||
Cash flow from operations (GAAP) |
|
$ |
6,973 |
|
$ |
4,821 |
|
45% |
Capital expenditures |
|
|
(1,039) |
|
|
(574) |
|
|
Free cash flow (non-GAAP) |
|
$ |
5,934 |
|
$ |
4,247 |
|
40% |
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
15,817 |
|
$ |
14,625 |
|
|
|
|
|
|
|
|
|
|
|
Cash flow from operations as a percent of revenue (GAAP) |
|
|
44.1% |
|
|
33.0% |
|
|
Free cash flow as a percent of revenue (non-GAAP) |
|
|
37.5% |
|
|
29.0% |
|
|
This release also includes references to an annual operating tax rate, a non-GAAP term we use to describe the estimated annual effective tax rate, a GAAP measure that by definition does not include discrete tax items. We believe the term annual operating tax rate more clearly communicates that discrete tax items are excluded from such rate. The term also helps differentiate from the effective tax rate, which includes discrete tax items. No adjustments are made to the estimated annual effective tax rate when using the term annual operating tax rate.
Notice regarding forward-looking statements
This release includes forward-looking statements intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements generally can be identified by phrases such as TI or its management "believes," "expects," "anticipates," "foresees," "forecasts," "estimates" or other words or phrases of similar import. Similarly, statements herein that describe TI’s business strategy, outlook, objectives, plans, intentions or goals also are forward-looking statements. All such forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those in forward-looking statements.
We urge you to carefully consider the following important factors that could cause actual results to differ materially from the expectations of TI or our management:
For a more detailed discussion of these factors, see the Risk Factors discussion in Item 1A of TI’s most recent Form 10-K. The forward-looking statements included in this release are made only as of the date of this release, and we undertake no obligation to update the forward-looking statements to reflect subsequent events or circumstances.
About Texas Instruments
Texas Instruments Incorporated (TI) is a global semiconductor design and manufacturing company that develops analog ICs and embedded processors. By employing the world’s brightest minds, TI creates innovations that shape the future of technology. TI is helping approximately 100,000 customers transform the future, today. Learn more at www.ti.com.
TI trademarks:
DLP
Other trademarks are the property of their respective owners.
TXN-G
SOURCE Texas Instruments Incorporated
Tel