Monolithic Power Systems, Inc. (MPS) (Nasdaq:MPWR), a leading
company in high performance analog solutions, today announced
financial results for the quarter ended September 30, 2017.
- Revenue was $128.9 million, a 14.9% increase from $112.2
million for the quarter ended June 30, 2017 and a 21.1% increase
from $106.5 million for the quarter ended September 30, 2016.
- GAAP gross margin was 55.0%, compared with 54.4% for the
quarter ended September 30, 2016.
- Non-GAAP (1) gross margin was 55.7%, excluding the impact
of $0.5 million for stock-based compensation expense and $0.5
million for the amortization of acquisition-related intangible
assets, compared with 55.3% for the quarter ended September 30,
2016, excluding the impact of $0.4 million for stock-based
compensation expense and $0.5 million for the amortization of
acquisition-related intangible assets.
- GAAP operating expenses were $47.0 million, compared with $42.9
million for the quarter ended September 30, 2016.
- Non-GAAP (1) operating expenses were $32.9 million, excluding
$13.5 million for stock-based compensation expense and $0.6 million
for deferred compensation plan expense, compared with $29.4
million, excluding $13.1 million for stock-based compensation
expense and $0.4 million for deferred compensation plan expense,
for the quarter ended September 30, 2016.
- GAAP operating income was $23.8 million, compared with $15.0
million for the quarter ended September 30, 2016.
- Non-GAAP (1) operating income was $38.9 million, excluding
$14.0 million for stock-based compensation expense, $0.5 million
for the amortization of acquisition-related intangible assets and
$0.6 million for deferred compensation plan expense, compared with
$29.4 million, excluding $13.5 million for stock-based compensation
expense, $0.5 million for the amortization of acquisition-related
intangible assets and $0.4 million for deferred compensation plan
expense, for the quarter ended September 30, 2016.
- GAAP interest and other income, net was $1.3 million, compared
with $0.8 million for the quarter ended September 30, 2016.
- Non-GAAP (1) interest and other income, net was $0.6 million,
excluding $0.7 million for deferred compensation plan income,
compared with $0.3 million, excluding $0.5 million for deferred
compensation plan income, for the quarter ended September 30,
2016.
- GAAP net income was $23.6 million and GAAP earnings per share
were $0.54 per diluted share. Comparatively, GAAP net income was
$14.4 million and GAAP earnings per share were $0.34 per diluted
share for the quarter ended September 30, 2016.
- Non-GAAP (1) net income was $36.6 million and non-GAAP earnings
per share were $0.84 per diluted share, excluding stock-based
compensation expense, amortization of acquisition-related
intangible assets, net deferred compensation plan income and
related tax effects, compared with non-GAAP net income of $27.5
million and non-GAAP earnings per share of $0.66 per diluted share,
excluding stock-based compensation income, amortization of
acquisition-related intangible assets, net deferred compensation
plan income and related tax effects, for the quarter ended
September 30, 2016.
The results for the nine months ended September
30, 2017 are as follows:
- Revenue was $341.5 million, a 19.8% increase from $285.0
million for the nine months ended September 30, 2016.
- GAAP gross margin was 54.8%, compared with 54.2% for the nine
months ended September 30, 2016.
- Non-GAAP (1) gross margin was 55.6%, excluding the impact
of $1.3 million for stock-based compensation expense and $1.5
million for the amortization of acquisition-related intangible
assets, compared with 55.1% for the nine months ended September 30,
2016, excluding the impact of $1.2 million for stock-based
compensation expense and $1.5 million for the amortization of
acquisition-related intangible assets.
- GAAP operating expenses were $134.8 million, compared with
$117.5 million for the nine months ended September 30, 2016.
- Non-GAAP (1) operating expenses were $93.3 million, excluding
$39.5 million for stock-based compensation expense and $2.0 million
for deferred compensation plan expense, compared with $83.6
million, excluding $33.0 million for stock-based compensation
expense and $0.9 million for deferred compensation plan expense,
for the nine months ended September 30, 2016.
- GAAP operating income was $52.4 million, compared with $36.9
million for the nine months ended September 30, 2016.
- Non-GAAP (1) operating income was $96.7 million, excluding
$40.8 million for stock-based compensation expense, $1.5 million
for the amortization of acquisition-related intangible assets and
$2.0 million for deferred compensation plan expense, compared with
$73.6 million, excluding $34.3 million for stock-based compensation
expense, $1.5 million for the amortization of acquisition-related
intangible assets and $0.9 million for deferred compensation plan
expense, for the nine months ended September 30, 2016.
- GAAP interest and other income, net was $3.9 million, compared
with $1.9 million for the nine months ended September 30,
2016.
- Non-GAAP (1) interest and other income, net was $2.0 million,
excluding $1.9 million for deferred compensation plan income,
compared with $0.8 million, excluding $1.1 million for deferred
compensation plan income, for the nine months ended September 30,
2016.
- GAAP net income was $53.1 million and GAAP earnings per share
were $1.22 per diluted share. Comparatively, GAAP net income was
$36.1 million and GAAP earnings per share were $0.87 per diluted
share for the nine months ended September 30, 2016.
- Non-GAAP (1) net income was $91.2 million and non-GAAP earnings
per share were $2.10 per diluted share, excluding stock-based
compensation expense, amortization of acquisition-related
intangible assets, net deferred compensation plan expense and
related tax effects, compared with non-GAAP net income of $68.8
million and non-GAAP earnings per share of $1.65 per diluted share,
excluding stock-based compensation expense, amortization of
acquisition-related intangible assets, net deferred compensation
plan income and related tax effects, for the nine months ended
September 30, 2016.
The following is a summary of revenue by end market
for the periods indicated, estimated based on MPS’s assessment of
available end market data (in thousands):
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
End Market |
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
Consumer |
|
$ |
55,342 |
|
|
$ |
43,646 |
|
|
$ |
134,870 |
|
|
$ |
115,763 |
|
Computing and
storage |
|
|
29,020 |
|
|
|
23,463 |
|
|
|
74,103 |
|
|
|
57,157 |
|
Industrial |
|
|
16,348 |
|
|
|
14,519 |
|
|
|
46,736 |
|
|
|
40,542 |
|
Automotive |
|
|
12,857 |
|
|
|
8,640 |
|
|
|
38,042 |
|
|
|
23,906 |
|
Communications |
|
|
15,372 |
|
|
|
16,188 |
|
|
|
47,748 |
|
|
|
47,679 |
|
Total |
|
$ |
128,939 |
|
|
$ |
106,456 |
|
|
$ |
341,499 |
|
|
$ |
285,047 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
DC to DC |
|
$ |
119,089 |
|
|
$ |
95,615 |
|
|
$ |
312,700 |
|
|
$ |
256,953 |
|
Lighting Control |
|
|
9,850 |
|
|
|
10,841 |
|
|
|
28,799 |
|
|
|
28,094 |
|
Total |
|
$ |
128,939 |
|
|
$ |
106,456 |
|
|
$ |
341,499 |
|
|
$ |
285,047 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
“Thanks to acceptance of our new product offerings
and with our shareholders’ support, we will continue to invest and
deliver outstanding products to our customers and consistent
results to our shareholders," said Michael Hsing, CEO and
founder of MPS.
Business Outlook
The following are MPS’ financial targets for the
fourth quarter ending December 31, 2017:
- Revenue in the range of $123.0 million to $129.0 million.
- GAAP gross margin between 54.4% and 55.4%. Non-GAAP (1) gross
margin between 55.2% and 56.2%, which excludes an estimated impact
of stock-based compensation expenses of 0.4% and amortization of
acquisition-related intangible assets of 0.4%.
- GAAP research and development (“R&D”) and selling, general
and administrative (“SG&A”) expenses between $44.0 million and
$48.0 million. Non-GAAP (1) R&D and SG&A expenses between
$31.5 million and $33.5 million, which excludes an estimate of
stock-based compensation expenses in the range of $12.5 million to
$14.5 million.
- Total stock-based compensation expense of $13.0 million to
$15.0 million.
- Litigation expenses of $250,000 to $350,000.
- Interest and other income, net, of $600,000 to $700,000 before
foreign exchange gains or losses.
- Fully diluted shares outstanding between 43.7 million and 44.7
million before shares buybacks.
(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 interest and other
income, net and non-GAAP operating income differ from net income,
earnings per share, gross margin, R&D and SG&A expenses,
operating expenses, interest and other income, net and operating
income 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, amortization of acquisition-related
intangible assets, deferred compensation plan income/expense and
related tax effects. Non-GAAP gross margin excludes the effect of
stock-based compensation expense and amortization of
acquisition-related intangible assets. Non-GAAP operating expenses
exclude the effect of stock-based compensation expense and deferred
compensation plan income/expense. Non-GAAP interest and other
income, net excludes the effect of deferred compensation plan
income/expense. Non-GAAP operating income excludes the effect of
stock-based compensation expense, amortization of
acquisition-related intangible assets and deferred compensation
plan income/expense. Projected non-GAAP gross margin excludes the
effect of stock-based compensation expense and amortization of
acquisition-related intangible assets. 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’ 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.
Conference CallMPS plans to
conduct an investor teleconference covering its quarter ended
September 30, 2017 results at 2:00 p.m. PT / 5:00 p.m. ET, October
26, 2017. To access the conference call and the following replay of
the conference call, go to http://ir.monolithicpower.com and click
on the webcast link. From this site, you can listen to the
teleconference, assuming that your computer system is configured
properly. In addition to the webcast replay, which will be archived
for all investors for one year on the MPS website, a phone replay
will be available for seven days after the live call at (404)
537-3406, code number 99361573. This press release and any other
information related to the call will also be posted on the
website.
Safe Harbor StatementThis 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, amortization of acquisition-related intangible assets,
litigation expenses, interest and other income and diluted shares
outstanding for the quarter ending December 31, 2017, (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’ 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; competition generally and the
increasingly competitive nature of our industry; any market
disruptions or interruptions in MPS’ schedule of new product
development releases; adverse changes in production and testing
efficiency of our products; 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; our ability to manage our
inventory levels; adverse changes in government regulations in
foreign countries where MPS has offices or operations; the effect
of catastrophic events; 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’ financial performance if its tax and litigation provisions
are inadequate; adverse changes or developments in the
semiconductor industry generally, which is cyclical in nature;
difficulty in predicting or budgeting for future customer demand
and channel inventories, expenses and financial contingencies; the
ongoing consolidation of companies in the semiconductor industry;
and other important risk factors identified in MPS’ 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, 2017
and our quarterly report on Form 10-Q filed with the SEC on July
31, 2017.
The forward-looking statements in this press
release and statements made during the accompanying teleconference
represent MPS’ 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
SystemsMonolithic Power Systems, Inc. (MPS) provides
small, highly energy efficient, easy-to-use power solutions for
systems found in industrial applications, telecom infrastructures,
cloud computing, automotive, and consumer applications. MPS'
mission is to reduce total energy consumption in its
customers' systems with green, practical, compact solutions. The
company was founded by Michael Hsing in 1997 and is headquartered
in San Jose, CA. 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 BlegenChief
Financial OfficerMonolithic Power Systems,
Inc.408-826-0777investors@monolithicpower.com
Monolithic Power Systems, Inc. |
Condensed Consolidated Balance
Sheets |
(Unaudited, in thousands, except par value) |
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2017 |
|
|
2016 |
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and
cash equivalents |
|
$ |
104,424 |
|
|
$ |
112,703 |
|
Short-term investments |
|
|
195,174 |
|
|
|
155,521 |
|
Accounts
receivable, net |
|
|
50,757 |
|
|
|
34,248 |
|
Inventories |
|
|
99,887 |
|
|
|
71,469 |
|
Other
current assets |
|
|
13,560 |
|
|
|
9,043 |
|
Total
current assets |
|
|
463,802 |
|
|
|
382,984 |
|
Property and equipment,
net |
|
|
100,629 |
|
|
|
85,171 |
|
Long-term
investments |
|
|
5,368 |
|
|
|
5,354 |
|
Goodwill |
|
|
6,571 |
|
|
|
6,571 |
|
Acquisition-related
intangible assets, net |
|
|
1,464 |
|
|
|
3,002 |
|
Deferred tax assets,
net |
|
|
661 |
|
|
|
633 |
|
Other long-term
assets |
|
|
26,518 |
|
|
|
27,411 |
|
Total
assets |
|
$ |
605,013 |
|
|
$ |
511,126 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
Current
liabilities: |
|
|
|
|
|
|
|
|
Accounts
payable |
|
$ |
21,831 |
|
|
$ |
17,427 |
|
Accrued
compensation and related benefits |
|
|
17,458 |
|
|
|
12,578 |
|
Accrued
liabilities |
|
|
26,879 |
|
|
|
22,916 |
|
Total
current liabilities |
|
|
66,168 |
|
|
|
52,921 |
|
Income tax
liabilities |
|
|
4,627 |
|
|
|
3,870 |
|
Other long-term
liabilities |
|
|
28,695 |
|
|
|
23,219 |
|
Total
liabilities |
|
|
99,490 |
|
|
|
80,010 |
|
Commitments and
contingencies |
|
|
|
|
|
|
|
|
Stockholders'
equity: |
|
|
|
|
|
|
|
|
Common
stock and additional paid-in capital, $0.001 par value; shares
authorized: 150,000; shares issued and outstanding: 41,508 and
40,793 as of September 30, 2017 and December 31, 2016,
respectively |
|
|
364,726 |
|
|
|
315,969 |
|
Retained
earnings |
|
|
140,455 |
|
|
|
119,362 |
|
Accumulated other comprehensive income (loss) |
|
|
342 |
|
|
|
(4,215 |
) |
Total
stockholders’ equity |
|
|
505,523 |
|
|
|
431,116 |
|
Total
liabilities and stockholders’ equity |
|
$ |
605,013 |
|
|
$ |
511,126 |
|
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, |
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
Revenue |
|
$ |
128,939 |
|
|
$ |
106,456 |
|
|
$ |
341,499 |
|
|
$ |
285,047 |
|
Cost of revenue |
|
|
58,083 |
|
|
|
48,531 |
|
|
|
154,377 |
|
|
|
130,686 |
|
Gross
profit |
|
|
70,856 |
|
|
|
57,925 |
|
|
|
187,122 |
|
|
|
154,361 |
|
Operating
expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research
and development |
|
|
21,442 |
|
|
|
20,472 |
|
|
|
60,629 |
|
|
|
55,669 |
|
Selling,
general and administrative |
|
|
25,255 |
|
|
|
22,397 |
|
|
|
73,219 |
|
|
|
61,696 |
|
Litigation expense, net |
|
|
327 |
|
|
|
55 |
|
|
|
903 |
|
|
|
92 |
|
Total
operating expenses |
|
|
47,024 |
|
|
|
42,924 |
|
|
|
134,751 |
|
|
|
117,457 |
|
Income from
operations |
|
|
23,832 |
|
|
|
15,001 |
|
|
|
52,371 |
|
|
|
36,904 |
|
Interest and other
income, net |
|
|
1,255 |
|
|
|
780 |
|
|
|
3,873 |
|
|
|
1,920 |
|
Income before income
taxes |
|
|
25,087 |
|
|
|
15,781 |
|
|
|
56,244 |
|
|
|
38,824 |
|
Income tax
provision |
|
|
1,445 |
|
|
|
1,408 |
|
|
|
3,112 |
|
|
|
2,678 |
|
Net income |
|
$ |
23,642 |
|
|
$ |
14,373 |
|
|
$ |
53,132 |
|
|
$ |
36,146 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per
share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.57 |
|
|
$ |
0.35 |
|
|
$ |
1.29 |
|
|
$ |
0.90 |
|
Diluted |
|
$ |
0.54 |
|
|
$ |
0.34 |
|
|
$ |
1.22 |
|
|
$ |
0.87 |
|
Weighted-average shares
outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
41,458 |
|
|
|
40,590 |
|
|
|
41,276 |
|
|
|
40,335 |
|
Diluted |
|
|
43,486 |
|
|
|
41,895 |
|
|
|
43,384 |
|
|
|
41,752 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared
per common share |
|
$ |
0.20 |
|
|
$ |
0.20 |
|
|
$ |
0.60 |
|
|
$ |
0.60 |
|
SUPPLEMENTAL FINANCIAL
INFORMATION |
STOCK-BASED COMPENSATION EXPENSE |
(Unaudited, in thousands) |
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
Cost of revenue |
|
$ |
453 |
|
|
$ |
403 |
|
|
$ |
1,264 |
|
|
$ |
1,217 |
|
Research and
development |
|
|
3,838 |
|
|
|
3,986 |
|
|
|
11,297 |
|
|
|
11,001 |
|
Selling, general and
administrative |
|
|
9,678 |
|
|
|
9,127 |
|
|
|
28,198 |
|
|
|
22,023 |
|
Total stock-based
compensation expense |
|
$ |
13,969 |
|
|
$ |
13,516 |
|
|
$ |
40,759 |
|
|
$ |
34,241 |
|
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, |
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
Net income |
|
$ |
23,642 |
|
|
$ |
14,373 |
|
|
$ |
53,132 |
|
|
$ |
36,146 |
|
Net
income as a percentage of revenue |
|
|
18.3 |
% |
|
|
13.5 |
% |
|
|
15.6 |
% |
|
|
12.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to
reconcile net income to non-GAAP net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
13,969 |
|
|
|
13,516 |
|
|
|
40,759 |
|
|
|
34,241 |
|
Amortization of acquisition-related intangible assets |
|
|
513 |
|
|
|
513 |
|
|
|
1,538 |
|
|
|
1,538 |
|
Deferred
compensation plan expense (income) |
|
|
(50 |
) |
|
|
(70 |
) |
|
|
90 |
|
|
|
(218 |
) |
Tax
effect |
|
|
(1,519 |
) |
|
|
(823 |
) |
|
|
(4,285 |
) |
|
|
(2,901 |
) |
Non-GAAP net
income |
|
$ |
36,555 |
|
|
$ |
27,509 |
|
|
$ |
91,234 |
|
|
$ |
68,806 |
|
Non-GAAP
net income as a percentage of revenue |
|
|
28.4 |
% |
|
|
25.8 |
% |
|
|
26.7 |
% |
|
|
24.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per
share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.88 |
|
|
$ |
0.68 |
|
|
$ |
2.21 |
|
|
$ |
1.71 |
|
Diluted |
|
$ |
0.84 |
|
|
$ |
0.66 |
|
|
$ |
2.10 |
|
|
$ |
1.65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in the
calculation of non-GAAP net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
41,458 |
|
|
|
40,590 |
|
|
|
41,276 |
|
|
|
40,335 |
|
Diluted |
|
|
43,486 |
|
|
|
41,895 |
|
|
|
43,384 |
|
|
|
41,752 |
|
RECONCILIATION OF GROSS MARGIN TO NON-GAAP
GROSS MARGIN |
(Unaudited, in thousands) |
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
Gross profit |
|
$ |
70,856 |
|
|
$ |
57,925 |
|
|
$ |
187,122 |
|
|
$ |
154,361 |
|
Gross
margin |
|
|
55.0 |
% |
|
|
54.4 |
% |
|
|
54.8 |
% |
|
|
54.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
to reconcile gross profit to non-GAAP gross profit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
453 |
|
|
|
403 |
|
|
|
1,264 |
|
|
|
1,217 |
|
Amortization of acquisition-related intangible assets |
|
|
513 |
|
|
|
513 |
|
|
|
1,538 |
|
|
|
1,538 |
|
Non-GAAP gross
profit |
|
$ |
71,822 |
|
|
$ |
58,841 |
|
|
$ |
189,924 |
|
|
$ |
157,116 |
|
Non-GAAP
gross margin |
|
|
55.7 |
% |
|
|
55.3 |
% |
|
|
55.6 |
% |
|
|
55.1 |
% |
RECONCILIATION OF OPERATING EXPENSES TO
NON-GAAP OPERATING EXPENSES |
(Unaudited, in thousands) |
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
Total operating
expenses |
|
$ |
47,024 |
|
|
$ |
42,924 |
|
|
$ |
134,751 |
|
|
$ |
117,457 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
to reconcile total operating expenses to non-GAAP total operating
expenses: |
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
(13,516 |
) |
|
|
(13,113 |
) |
|
|
(39,495 |
) |
|
|
(33,024 |
) |
Deferred
compensation plan expense |
|
|
(585 |
) |
|
|
(418 |
) |
|
|
(1,992 |
) |
|
|
(879 |
) |
Non-GAAP operating
expenses |
|
$ |
32,923 |
|
|
$ |
29,393 |
|
|
$ |
93,264 |
|
|
$ |
83,554 |
|
RECONCILIATION OF OPERATING INCOME TO NON-GAAP
OPERATING INCOME |
(Unaudited, in thousands) |
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
Total operating
income |
|
$ |
23,832 |
|
|
$ |
15,001 |
|
|
$ |
52,371 |
|
|
$ |
36,904 |
|
Operating
income as a percentage of revenue |
|
|
18.5 |
% |
|
|
14.1 |
% |
|
|
15.3 |
% |
|
|
12.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
to reconcile total operating income to non-GAAP total operating
income: |
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
13,969 |
|
|
|
13,516 |
|
|
|
40,759 |
|
|
|
34,241 |
|
Amortization of acquisition-related intangible assets |
|
|
513 |
|
|
|
513 |
|
|
|
1,538 |
|
|
|
1,538 |
|
Deferred
compensation plan expense |
|
|
585 |
|
|
|
418 |
|
|
|
1,992 |
|
|
|
879 |
|
Non-GAAP operating
income |
|
$ |
38,899 |
|
|
$ |
29,448 |
|
|
$ |
96,660 |
|
|
$ |
73,562 |
|
Non-GAAP
operating income as a percentage of revenue |
|
|
30.2 |
% |
|
|
27.7 |
% |
|
|
28.3 |
% |
|
|
25.8 |
% |
RECONCILIATION OF INTEREST AND OTHER INCOME,
NET, TO NON-GAAP INTEREST AND OTHER INCOME, NET |
(Unaudited, in thousands) |
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
Total interest and
other income, net |
|
$ |
1,255 |
|
|
$ |
780 |
|
|
$ |
3,873 |
|
|
$ |
1,920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
to reconcile interest and other income to non-GAAP interest and
other income: |
|
|
|
|
|
|
|
|
|
Deferred
compensation plan income |
|
|
(635 |
) |
|
|
(488 |
) |
|
|
(1,902 |
) |
|
|
(1,097 |
) |
Non-GAAP interest and
other income, net |
|
$ |
620 |
|
|
$ |
292 |
|
|
$ |
1,971 |
|
|
$ |
823 |
|
2017 FOURTH QUARTER OUTLOOK |
RECONCILIATION OF GROSS MARGIN TO NON-GAAP
GROSS MARGIN |
(Unaudited) |
|
|
|
Three Months Ending |
|
|
|
December 31, 2017 |
|
|
|
Low |
|
|
High |
|
Gross margin |
|
|
54.4 |
% |
|
|
55.4 |
% |
Adjustments to
reconcile gross margin to non-GAAP gross margin: |
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
0.4 |
% |
|
|
0.4 |
% |
Amortization of acquisition-related intangible assets |
|
|
0.4 |
% |
|
|
0.4 |
% |
Non-GAAP gross
margin |
|
|
55.2 |
% |
|
|
56.2 |
% |
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, 2017 |
|
|
|
Low |
|
|
High |
|
R&D and SG&A
expense |
|
$ |
44,000 |
|
|
$ |
48,000 |
|
Adjustments to
reconcile R&D and SG&A expense to non-GAAP R&D and
SG&A expense: |
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
(12,500 |
) |
|
|
(14,500 |
) |
Non-GAAP R&D and
SG&A expense |
|
$ |
31,500 |
|
|
$ |
33,500 |
|
Monolithic Power Systems (NASDAQ:MPWR)
Historical Stock Chart
From Aug 2024 to Sep 2024
Monolithic Power Systems (NASDAQ:MPWR)
Historical Stock Chart
From Sep 2023 to Sep 2024