| Revenues: $2.02 billion, up 16 percent year-over-year and 1 percent sequentially. | ||
| Net income: $648 million, up 5 percent year-over-year and 6 percent sequentially. | ||
| Diluted earnings per share: $0.38, up 6 percent year-over-year and 6 percent sequentially. | ||
| Effective tax rate: 17 percent for the quarter. Fiscal 2007 estimated tax rate of approximately 21 percent. | ||
| Estimated share-based compensation: $87 million, net of tax, up 6 percent year-over-year and 14 percent sequentially. | ||
| Operating cash flow: $789 million, up 32 percent year-over-year; 39 percent of revenues. | ||
| Return of capital to stockholders: in the quarter, dividends announced totaled $198 million, or $0.12 per share, which were paid on January 4, 2007, and $96 million related to the repurchase of our common stock. |
| Revenues: $2.02 billion, up 16 percent year-over-year and 1 percent sequentially. | ||
| Net income: $722 million, up 8 percent year-over-year and 2 percent sequentially. |
QUALCOMM Announces First Quarter Fiscal 2007 Results | Page 2 of 16 |
| Diluted earnings per share: $0.43, up 10 percent year-over-year and 2 percent sequentially; excludes $0.01 loss per share attributable to the QSI segment, $0.05 loss per share attributable to estimated share-based compensation and $0.02 earnings per share attributable to certain tax adjustments related to prior years. (The sum of pro forma earnings per share and items excluded do not equal total QUALCOMM (GAAP) earnings per share due to rounding). | ||
| Effective tax rate: 24 percent for the quarter. Fiscal 2007 estimated tax rate of approximately 25 percent. | ||
| Free cash flow: $544 million, up 2 percent year-over-year; 27 percent of revenues. (Defined as net cash from operating activities less capital expenditures). |
QUALCOMM Announces First Quarter Fiscal 2007 Results | Page 3 of 16 |
Estimated Share | Total | |||||||||||||||
QUALCOMM | Based | QUALCOMM | ||||||||||||||
($ in millions) | Pro Forma | Compensation | QSI | (GAAP) | ||||||||||||
First quarter fiscal 2007 |
$ | 365 | $ | 58 | $ | 17 | $ | 440 | ||||||||
As a % of revenue |
18 | % | 22 | % | ||||||||||||
First quarter fiscal 2006 |
$ | 273 | $ | 52 | $ | 15 | $ | 340 | ||||||||
As a % of revenue |
16 | % | 20 | % | ||||||||||||
Year-over-year change ($) |
34 | % | 12 | % | 13 | % | 29 | % |
Estimated | Total | |||||||||||||||
QUALCOMM | Share-Based | QUALCOMM | ||||||||||||||
($ in millions) | Pro Forma | Compensation | QSI | (GAAP) | ||||||||||||
First quarter fiscal 2007 |
$ | 282 | $ | 62 | $ | 25 | $ | 369 | ||||||||
As a % of revenue |
14 | % | 18 | % | ||||||||||||
First quarter fiscal 2006 |
$ | 168 | $ | 58 | $ | 13 | $ | 239 | ||||||||
As a % of revenue |
10 | % | 14 | % | ||||||||||||
Year-over-year change ($) |
68 | % | 7 | % | 92 | % | 54 | % |
QUALCOMM Announces First Quarter Fiscal 2007 Results | Page 4 of 16 |
QUALCOMM Announces First Quarter Fiscal 2007 Results | Page 5 of 16 |
QUALCOMM Announces First Quarter Fiscal 2007 Results | Page 6 of 16 |
Current Guidance | ||||||||
Q206 | Q207 | |||||||
Results | Estimates (1) | |||||||
QUALCOMM Pro Forma |
||||||||
Revenues |
$ | 1.83B | $ | 2.0B-$2.1B | ||||
Year-over-year change |
increase 9% - 15% | |||||||
Diluted earnings per share (EPS) |
$ | 0.41 | $ | 0.42-$0.44 | ||||
Year-over-year change |
increase 2% - 7% | |||||||
Total QUALCOMM (GAAP)
|
||||||||
Revenues |
$ | 1.83B | $ | 2.0B-$2.1B | ||||
Year-over-year change |
increase 9% - 15% | |||||||
Diluted earnings per share (EPS) |
$ | 0.34 | $ | 0.35-$0.37 | ||||
Year-over-year change |
increase 3% - 9% | |||||||
Diluted EPS attributable to QSI |
($0.01 | ) | ($0.02 | ) | ||||
Diluted EPS attributable to estimated share-based compensation |
($0.05 | ) | ($0.05 | ) | ||||
Diluted EPS attributable to in-process R&D |
($0.01 | ) | n/a | |||||
Metrics
|
||||||||
MSM Shipments |
approx. 49M | approx. 55M - 57M | ||||||
CDMA/WCDMA handset units shipped |
approx. 67M* | approx. 82M - 86M* | ||||||
CDMA/WCDMA handset unit wholesale average selling price |
approx. $208* | approx. $217* |
Prior Guidance | Current Guidance | |||||||||||
FY 2006 | FY 2007 | FY 2007 | ||||||||||
Results | Estimates (2)(3) | Estimates (2) | ||||||||||
QUALCOMM Pro Forma |
||||||||||||
Revenues |
$ | 7.53B | $ | 8.1B-$8.6B | ||||||||
Year-over-year change |
increase 8% - 14% | Reaffirm Prior Revenue | ||||||||||
Diluted earnings per share (EPS) |
$ | 1.64 | $ | 1.72-$1.77 | and EPS Guidance | |||||||
Year-over-year change |
increase 5% - 8% | |||||||||||
Total QUALCOMM (GAAP) |
||||||||||||
Revenues |
$ | 7.53B | $ | 8.1B-$8.6B | Reaffirm Prior Revenue | |||||||
Year-over-year change |
increase 8% - 14% | Guidance | ||||||||||
Diluted earnings per share (EPS) |
$ | 1.44 | $ | 1.41-$1.46 | $ | 1.44-$1.49 | ||||||
Year-over-year change |
decrease 2% - increase 1% | even - increase 3% | ||||||||||
Diluted EPS attributable to in-process R&D |
($0.01 | ) | n/a | n/a | ||||||||
Diluted EPS attributable to QSI |
($0.02 | ) | ($0.11 | ) | ($0.10 | ) | ||||||
Diluted EPS attributable to estimated share-based compensation |
($0.19 | ) | ($0.20 | ) | ($0.20 | ) | ||||||
Diluted EPS attributable to tax items related to prior years |
$ | 0.02 | n/a | $ | 0.02 | |||||||
Metrics |
||||||||||||
Fiscal year* CDMA/WCDMA handset unit wholesale average selling price |
approx. $215 | approx. $205 | approx. $210 |
Prior Guidance | Current Guidance | Current Guidance | ||||||||||||||
Calendar 2006 | Calendar 2006 | Prior Guidance Calendar | Calendar 2007 | |||||||||||||
CDMA/WCDMA handset unit shipments | Estimates | Estimates | 2007 Estimates | Estimates | ||||||||||||
March quarter |
approx. 66M | approx. 66M | not provided | not provided | ||||||||||||
June quarter |
approx. 70M | approx. 70M | not provided | not provided | ||||||||||||
September quarter |
approx. 74M - 76M | approx. 76M | not provided | not provided | ||||||||||||
December quarter |
not provided | approx. 82M - 86M | not provided | not provided | ||||||||||||
Calendar year range (approx.) |
290M - 298M | 294M - 298M | 368M - 388M | |||||||||||||
Midpoint | Midpoint | Midpoint | Reaffirm Prior | |||||||||||||
CDMA/WCDMA units |
approx. 294M | approx. 296M | approx. 378M | Calendar 2007 | ||||||||||||
CDMA units |
approx. 196M | approx. 198M | approx. 203M | Guidance | ||||||||||||
WCDMA units |
approx. 98M | approx. 98M | approx. 175M |
(1) | Current Q207 estimates incorporate the expected results related to acquisitions completed in the first quarter of fiscal 2007. | |
(2) | FY 2007 estimates do not reflect the potential adverse impact on our results, approximately $0.04 to $0.06 diluted earnings per share, of Nokia not paying royalties in the fourth quarter of fiscal 2007 for June quarter shipments. Further details are included in the introductory paragraph which precedes this Business Outlook table. | |
(3) | Prior Guidance presented above incorporates the $0.04 dilution estimate for FY 2007 provided on December 3, 2006 related to the acquisitions completed in the first quarter of fiscal 2007. | |
Sums may not equal totals due to rounding. |
QUALCOMM Announces First Quarter Fiscal 2007 Results | Page 7 of 16 |
Estimated Share- | Total | |||||||||||||||||||||||||||||||||||
Reconciling | QUALCOMM Pro | Based | QUALCOMM | |||||||||||||||||||||||||||||||||
Segments | QCT(1) | QTL(1) | QWI (2) | Items (1)(2)(3) | Forma | Compensation (4) | Tax Items (5) | QSI (6) | (GAAP) | |||||||||||||||||||||||||||
Revenues |
$ | 1,230 | $ | 600 | $ | 188 | $ | 1 | $ | 2,019 | $ | | $ | | $ | | $ | 2,019 | ||||||||||||||||||
Change from prior year |
19 | % | 14 | % | 5 | % | N/M | 16 | % | | | | 16 | % | ||||||||||||||||||||||
Change from prior quarter |
7 | % | (9 | %) | (4 | %) | N/M | 1 | % | | | | 1 | % | ||||||||||||||||||||||
EBT |
$ | 316 | $ | 498 | $ | 20 | $ | 118 | $ | 952 | $ | (130 | ) | $ | | $ | (43 | ) | $ | 779 | ||||||||||||||||
Change from prior year |
(7 | %) | 4 | % | 18 | % | N/M | 5 | % | N/M | N/M | N/M | 6 | % | ||||||||||||||||||||||
Change from prior quarter |
(2 | %) | (16 | %) | (23 | %) | N/M | (1 | %) | N/M | N/M | N/M | (4 | %) | ||||||||||||||||||||||
Net income (loss) |
$ | 722 | $ | (86 | ) | $ | 33 | $ | (21 | ) | $ | 648 | ||||||||||||||||||||||||
Change from prior year |
8 | % | N/M | N/M | N/M | 5 | % | |||||||||||||||||||||||||||||
Change from prior quarter |
2 | % | N/M | N/M | N/M | 6 | % | |||||||||||||||||||||||||||||
Diluted EPS |
$ | 0.43 | $ | (0.05 | ) | $ | 0.02 | $ | (0.01 | ) | $ | 0.38 | ||||||||||||||||||||||||
Change from prior year |
10 | % | N/M | N/M | N/M | 6 | % | |||||||||||||||||||||||||||||
Change from prior quarter |
2 | % | N/M | N/M | N/M | 6 | % | |||||||||||||||||||||||||||||
Diluted shares used |
1,685 | 1,685 | 1,685 | 1,685 | 1,685 |
Reconciling | Estimated | Total | ||||||||||||||||||||||||||||||||||||||
Items | QUALCOMM | Share-Based | In-Process | QUALCOMM | ||||||||||||||||||||||||||||||||||||
Segments | QCT(1) | QTL(1) | QWI (2) | (1)(2)(3) | Pro Forma | Compensation (4) | Tax Items (7) | R&D (8) | QSI (6) | (GAAP) | ||||||||||||||||||||||||||||||
Revenues |
$ | 1,147 | $ | 661 | $ | 196 | $ | (5 | ) | $ | 1,999 | $ | | $ | | $ | | $ | | $ | 1,999 | |||||||||||||||||||
EBT |
323 | 591 | 26 | 21 | 961 | (127 | ) | | (1 | ) | (23 | ) | 810 | |||||||||||||||||||||||||||
Net income (loss) |
705 | (76 | ) | (16 | ) | (1 | ) | 2 | 614 | |||||||||||||||||||||||||||||||
Diluted EPS |
$ | 0.42 | $ | (0.05 | ) | $ | (0.01 | ) | $ | | $ | | $ | 0.36 | ||||||||||||||||||||||||||
Diluted shares used |
1,693 | 1,693 | 1,693 | 1,693 | 1,693 | 1,693 |
Estimated Share- | Total | |||||||||||||||||||||||||||||||||||
Reconciling | QUALCOMM Pro | Based | QUALCOMM | |||||||||||||||||||||||||||||||||
Segments | QCT(1) | QTL(1) | QWI (2) | Items (1)(2)(3) | Forma | Compensation (4) | Tax Items (9) | QSI (6) | (GAAP) | |||||||||||||||||||||||||||
Revenues |
$ | 1,033 | $ | 526 | $ | 179 | $ | 3 | $ | 1,741 | $ | | $ | | $ | | $ | 1,741 | ||||||||||||||||||
EBT |
338 | 479 | 17 | 72 | 906 | (122 | ) | | (48 | ) | 736 | |||||||||||||||||||||||||
Net income (loss) |
667 | (82 | ) | 56 | (21 | ) | 620 | |||||||||||||||||||||||||||||
Diluted EPS |
$ | 0.39 | $ | (0.05 | ) | $ | 0.03 | $ | (0.01 | ) | $ | 0.36 | ||||||||||||||||||||||||
Diluted shares used |
1,702 | 1,702 | 1,702 | 1,702 | 1,702 |
Estimated Share- | Total | |||||||||||||||||||||||||||||||||||
Reconciling | QUALCOMM Pro | Based | In-Process | QUALCOMM | ||||||||||||||||||||||||||||||||
Segments | QCT(1) | QTL(1) | QWI (2) | Items (1)(2)(3) | Forma | Compensation (4) | R&D (8) | QSI (6) | (GAAP) | |||||||||||||||||||||||||||
Revenues |
$ | 1,018 | $ | 640 | $ | 178 | $ | (2 | ) | $ | 1,834 | $ | | $ | | $ | | $ | 1,834 | |||||||||||||||||
EBT |
291 | 587 | 16 | 68 | 962 | (120 | ) | (21 | ) | (36 | ) | 785 | ||||||||||||||||||||||||
Net income (loss) |
706 | (78 | ) | (21 | ) | (14 | ) | 593 | ||||||||||||||||||||||||||||
Diluted EPS |
$ | 0.41 | $ | (0.05 | ) | $ | (0.01 | ) | $ | (0.01 | ) | $ | 0.34 | |||||||||||||||||||||||
Diluted shares used |
1,721 | 1,721 | 1,721 | 1,721 | 1,721 |
Reconciling | Estimated | Total | ||||||||||||||||||||||||||||||||||||||
Items | QUALCOMM | Share-Based | In-Process | QUALCOMM | ||||||||||||||||||||||||||||||||||||
Segments | QCT(1) | QTL(1) | QWI (2) | (1)(2)(3) | Pro Forma | Compensation (4) | Tax Items (7) | R&D (8) | QSI | (GAAP) | ||||||||||||||||||||||||||||||
Revenues |
$ | 4,332 | $ | 2,467 | $ | 731 | $ | (4 | ) | $ | 7,526 | $ | | $ | | $ | | $ | | $ | 7,526 | |||||||||||||||||||
EBT |
$ | 1,298 | $ | 2,233 | $ | 78 | $ | 197 | $ | 3,806 | $ | (495 | ) | $ | | $ | (22 | ) | $ | (133 | ) | $ | 3,156 | |||||||||||||||||
Net income (loss) |
$ | 2,804 | $ | (320 | ) | $ | 40 | $ | (22 | ) | $ | (32 | ) | $ | 2,470 | |||||||||||||||||||||||||
Diluted EPS |
$ | 1.64 | $ | (0.19 | ) | $ | 0.02 | $ | (0.01 | ) | $ | (0.02 | ) | $ | 1.44 | |||||||||||||||||||||||||
Diluted shares used |
1,711 | 1,711 | 1,711 | 1,711 | 1,711 | 1,711 |
(1) | During the first quarter of fiscal 2007, the Company reassessed the intersegment royalty charged to QCT by QTL and determined that the royalty should be eliminated starting in fiscal 2007 for management reporting purposes to, among other reasons, recognize other value that QTL has increasingly been realizing from QCT. As a result, QCT did not record a royalty to QTL in the first quarter of fiscal 2007, and prior period segment information has been adjusted in the same manner for comparative purposes. | |
(2) | During the first quarter of fiscal 2007, the Company reorganized the QUALCOMM Wireless Systems (QWS) division, which sells products and services to Globalstar, into the QWBS division in the QWI segment. Revenues and operating results relating to the QWS business were included in reconciling items through the end of fiscal 2006. Prior period segment information has been adjusted to conform to the new segment presentation. | |
(3) | Reconciling items related to revenues consist primarily of other nonreportable segment revenues less intersegment eliminations. Reconciling items related to earnings before taxes consist primarily of certain investment income, research and development expenses and marketing expenses that are not allocated to the segments for management reporting purposes, nonreportable segment results and the elimination of intercompany profit. |
QUALCOMM Announces First Quarter Fiscal 2007 Results | Page 8 of 16 |
(4) | Certain share-based compensation is included in operating expenses as part of employee-related costs but is not allocated to our segments as such costs are not considered relevant by management in evaluating segment performance. Estimated share-based compensation, presented above and excluded from pro forma results, does not include $1 million, net of tax, related to share-based awards granted under the executive bonus program. | |
(5) | During the first quarter of fiscal 2007, the federal R&D tax credit that expired on December 31, 2005 was extended by Congress for a period of two years beyond the prior expiration date. We recorded a tax benefit of $33 million, or $0.02 diluted earnings per share, related to fiscal 2006 in the first quarter of fiscal 2007 due to this retroactive extension. The effective tax rate for the first quarter of fiscal 2007 for total QUALCOMM (GAAP) was 17% primarily as a result of this benefit. Our first quarter fiscal 2007 QUALCOMM pro forma results exclude this tax benefit attributable to 2006. | |
(6) | At fiscal year-end, the sum of the quarterly tax provisions for each column, including QSI, equals the annual tax provisions for each column computed in accordance with GAAP. In interim quarters, the tax provision for the QSI operating segment is computed by subtracting the tax provision for QUALCOMM pro forma, the tax adjustment column and the tax provision related to estimated share-based compensation from the tax provision for total QUALCOMM (GAAP). | |
(7) | During the fourth quarter of fiscal 2006, the Company refined its estimate of R&D costs allocable to the Companys foreign operations to reflect actual results and updated its forecast of future benefits under an intercompany cost sharing agreement. Due to this adjustment, the effective tax rate in the fourth quarter of fiscal 2006 for total QUALCOMM (GAAP) includes $33 million of tax expense, or $0.02 per diluted share, related to fiscal 2004. In addition, the Company recorded a $17 million tax benefit, or $0.01 diluted earnings per share, related to the impact of prior year tax audits completed during the fourth quarter of fiscal 2006. For fiscal 2006 pro forma presentation, results were adjusted to exclude these tax adjustments related to prior years. | |
(8) | During fiscal 2006, the Company recorded $22 million of expenses related to acquired in-process R&D associated with three acquisitions completed during the year. $21 million of this expense was recorded in the second quarter of fiscal 2006 and $1 million was recorded in the fourth quarter of fiscal 2006. For fiscal 2006 pro forma presentation, results were adjusted to exclude these expenses. | |
(9) | During the first quarter of fiscal 2006, the Company recorded a $56 million tax benefit, or $0.03 diluted earnings per share, related to the expected impact of prior year tax audits completed during that quarter. For fiscal 2006 pro forma presentation, results were adjusted to exclude this tax adjustment attributable to prior years. |
QUALCOMM Announces First Quarter Fiscal 2007 Results | Page 9 of 16 |
QUALCOMM Announces First Quarter Fiscal 2007 Results | Page 10 of 16 |
QUALCOMM Announces First Quarter Fiscal 2007 Results | Page 11 of 16 |
QUALCOMM Announces First Quarter Fiscal 2007 Results | Page 12 of 16 |
Three Months Ended December 31, 2006 | ||||||||||||||||||||
Estimated | Total | |||||||||||||||||||
QUALCOMM | Share-Based | QUALCOMM | ||||||||||||||||||
Pro Forma | Compensation (a) | Tax Items | QSI | (GAAP) | ||||||||||||||||
Revenues: |
||||||||||||||||||||
Equipment and services |
$ | 1,342 | $ | | $ | | $ | | $ | 1,342 | ||||||||||
Licensing and royalty fees |
677 | | | | 677 | |||||||||||||||
Total revenues |
2,019 | | | | 2,019 | |||||||||||||||
Operating expenses: |
||||||||||||||||||||
Cost of equipment and services revenues |
624 | 10 | | | 634 | |||||||||||||||
Research and development |
365 | 58 | | 17 | 440 | |||||||||||||||
Selling, general and administrative |
282 | 62 | | 25 | 369 | |||||||||||||||
Total operating expenses |
1,271 | 130 | | 42 | 1,443 | |||||||||||||||
Operating income (loss) |
748 | (130 | ) | | (42 | ) | 576 | |||||||||||||
Investment income, net |
204 | (b) | | | (1 | )(c) | 203 | |||||||||||||
Income (loss) before income taxes |
952 | (130 | ) | | (43 | ) | 779 | |||||||||||||
Income tax (expense) benefit |
(230 | ) (d) | 44 | 33 | 22 | (e) | (131 | ) (d) | ||||||||||||
Net income (loss) |
$ | 722 | $ | (86 | ) | $ | 33 | $ | (21 | ) | $ | 648 | ||||||||
Earnings (loss) per common share: |
||||||||||||||||||||
Diluted |
$ | 0.43 | $ | (0.05 | ) | $ | 0.02 | $ | (0.01 | ) | $ | 0.38 | ||||||||
Shares used in per share calculations: |
||||||||||||||||||||
Diluted |
1,685 | 1,685 | 1,685 | 1,685 | 1,685 | |||||||||||||||
Supplemental Financial Data: |
||||||||||||||||||||
Operating Cash Flow |
$ | 834 | $ | (32 | )(g) | $ | | $ | (13 | ) | $ | 789 | ||||||||
Operating Cash Flow as a % of Revenues |
41 | % | 39 | % | ||||||||||||||||
Free Cash Flow (f) |
$ | 544 | $ | (32 | )(g) | $ | | $ | (45 | ) | $ | 467 | ||||||||
Free Cash Flow as a % of Revenues |
27 | % | 23 | % |
(a) | Estimated share-based compensation presented above and excluded from pro forma results does not include $1 million, net of tax, related to share-based awards granted under the executive bonus program. | |
(b) | Includes $142 million in interest and dividend income related to cash, cash equivalents and marketable securities, which are not part of the Companys strategic investment portfolio, and $63 million in net realized gains on investments, partially offset by $1 million in interest expense. | |
(c) | Includes $1 million in losses on derivatives, $1 million in interest expense and $1 million in other-than-temporary losses on investments, partially offset by $1 million in net realized gains on investments and $1 million in interest and dividend income. | |
(d) | The first quarter of fiscal 2007 tax rates are approximately 17% for total QUALCOMM (GAAP) and approximately 24% for QUALCOMM pro forma. | |
(e) | At fiscal year-end, the sum of the quarterly tax provisions for each column, including QSI, will equal the annual tax provisions for each column computed in accordance with GAAP. In interim quarters, the tax provision for the QSI operating segment is computed by subtracting the tax provision for QUALCOMM pro forma and the tax provision related to estimated share-based compensation from the tax provision for total QUALCOMM (GAAP). | |
(f) | Free Cash Flow is calculated as net cash provided by operating activities less capital expenditures. Reconciliation of these amounts is included in the Reconciliation of Pro Forma Free Cash Flows to Net Cash Provided by Operating Activities for Total QUALCOMM for the three months ended December 31, 2006, included herein. | |
(g) | Tax benefits from stock options exercised during the quarter. |
QUALCOMM Announces First Quarter Fiscal 2007 Results | Page 13 of 16 |
Three Months Ended December 31, 2006 | ||||||||||||||||
Estimated | Total | |||||||||||||||
QUALCOMM | Share-Based | QUALCOMM | ||||||||||||||
Pro Forma | Compensation | QSI | (GAAP) | |||||||||||||
Net cash provided (used) by operating activities |
$ | 834 | $ | (32 | )(a) | $ | (13 | ) | $ | 789 | ||||||
Less: capital expenditures |
(290 | ) | | (32 | ) | (322 | ) | |||||||||
Free cash flow |
$ | 544 | $ | (32 | ) | $ | (45 | ) | $ | 467 | ||||||
Other supplemental cash disclosures: |
||||||||||||||||
Cash transfers from QSI (1) |
$ | 7 | $ | | $ | (7 | ) | $ | | |||||||
Cash transfers to QSI (2) |
(95 | ) | | 95 | | |||||||||||
Net cash transfers from (to)/from QSI |
$ | (88 | ) | $ | | $ | 88 | $ | | |||||||
(1) | Cash from loan payments and sale of equity securities. | |
(2) | Funding for strategic debt and equity investments and other QSI operating expenses. |
Three Months Ended December 25, 2005 | ||||||||||||||||
Estimated | Total | |||||||||||||||
QUALCOMM | Share-Based | QUALCOMM | ||||||||||||||
Pro Forma | Compensation | QSI | (GAAP) | |||||||||||||
Net cash provided (used) by operating activities |
$ | 713 | $ | (101 | )(a) | $ | (16 | ) | $ | 596 | ||||||
Less: capital expenditures |
(182 | ) | | (31 | ) | (213 | ) | |||||||||
Free cash flow |
$ | 531 | $ | (101 | ) | $ | (47 | ) | $ | 383 | ||||||
(a) | Tax benefits from stock options exercised during the period. |
QUALCOMM Announces First Quarter Fiscal 2007 Results | Page 14 of 16 |
December 31, | September 24, | |||||||
2006 | 2006 | |||||||
ASSETS | ||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 2,649 | $ | 1,607 | ||||
Marketable securities |
3,298 | 4,114 | ||||||
Accounts receivable, net |
693 | 700 | ||||||
Inventories |
330 | 250 | ||||||
Deferred tax assets |
229 | 235 | ||||||
Other current assets |
180 | 143 | ||||||
Total current assets |
7,379 | 7,049 | ||||||
Marketable securities |
4,598 | 4,228 | ||||||
Property, plant and equipment, net |
1,559 | 1,482 | ||||||
Goodwill |
1,320 | 1,230 | ||||||
Deferred tax assets |
441 | 512 | ||||||
Other assets |
1,041 | 707 | ||||||
Total assets |
$ | 16,338 | $ | 15,208 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Trade accounts payable |
$ | 471 | $ | 420 | ||||
Payroll and other benefits related liabilities |
205 | 273 | ||||||
Dividend payable |
198 | | ||||||
Unearned revenue |
253 | 197 | ||||||
Other current liabilities |
631 | 532 | ||||||
Total current liabilities |
1,758 | 1,422 | ||||||
Unearned revenue |
144 | 141 | ||||||
Other liabilities |
261 | 239 | ||||||
Total liabilities |
2,163 | 1,802 | ||||||
Stockholders equity: |
||||||||
Preferred stock, $0.0001 par value; issuable in series;
8 shares authorized; none outstanding at
December 31, 2006 and September 24, 2006 |
| | ||||||
Common stock, $0.0001 par value; 6,000 shares authorized;
1,655 and 1,652 shares issued and outstanding at
December 31, 2006 and September 24, 2006, respectively |
| | ||||||
Paid-in capital |
7,427 | 7,242 | ||||||
Retained earnings |
6,549 | 6,100 | ||||||
Accumulated other comprehensive income |
199 | 64 | ||||||
Total stockholders equity |
14,175 | 13,406 | ||||||
Total liabilities and stockholders equity |
$ | 16,338 | $ | 15,208 | ||||
QUALCOMM Announces First Quarter Fiscal 2007 Results | Page 15 of 16 |
Three Months Ended | ||||||||
December 31, | December 25, | |||||||
2006 | 2005 | |||||||
Revenues: |
||||||||
Equipment and services |
$ | 1,342 | $ | 1,150 | ||||
Licensing and royalty fees |
677 | 591 | ||||||
Total revenues |
2,019 | 1,741 | ||||||
Operating expenses: |
||||||||
Cost of equipment and services revenues |
634 | 517 | ||||||
Research and development |
440 | 340 | ||||||
Selling, general and administrative |
369 | 239 | ||||||
Total operating expenses |
1,443 | 1,096 | ||||||
Operating income |
576 | 645 | ||||||
Investment income, net |
203 | 91 | ||||||
Income before income taxes |
779 | 736 | ||||||
Income tax expense |
(131 | ) | (116 | ) | ||||
Net income |
$ | 648 | $ | 620 | ||||
Basic earnings per common share |
$ | 0.39 | $ | 0.38 | ||||
Diluted earnings per common share |
$ | 0.38 | $ | 0.36 | ||||
Shares used in per share calculations: |
||||||||
Basic |
1,653 | 1,645 | ||||||
Diluted |
1,685 | 1,702 | ||||||
Dividends per share paid |
$ | | $ | | ||||
Dividends per share announced |
$ | 0.12 | $ | 0.09 | ||||
QUALCOMM Announces First Quarter Fiscal 2007 Results | Page 16 of 16 |
Three Months Ended | ||||||||
December 31, | December 25, | |||||||
2006 | 2005 | |||||||
Operating Activities: |
||||||||
Net income |
$ | 648 | $ | 620 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
91 | 58 | ||||||
Non-cash portion of share-based compensation expense |
130 | 122 | ||||||
Incremental tax benefits from stock options exercised |
(32 | ) | (101 | ) | ||||
Net realized gains on marketable securities and other investments |
(64 | ) | (20 | ) | ||||
Equity in losses of investees |
| 20 | ||||||
Non-cash income tax expense |
54 | 104 | ||||||
Other items, net |
5 | (16 | ) | |||||
Changes in assets and liabilities, net of effects of acquisitions: |
||||||||
Accounts receivable, net |
(9 | ) | (171 | ) | ||||
Inventories |
(81 | ) | (18 | ) | ||||
Other assets |
(98 | ) | 16 | |||||
Trade accounts payable |
47 | 87 | ||||||
Payroll, benefits and other liabilities |
38 | (86 | ) | |||||
Unearned revenue |
60 | (19 | ) | |||||
Net cash provided by operating activities |
789 | 596 | ||||||
Investing Activities: |
||||||||
Capital expenditures |
(322 | ) | (213 | ) | ||||
Purchases of available-for-sale securities |
(1,673 | ) | (3,318 | ) | ||||
Proceeds from sale of available-for-sale securities |
2,436 | 2,160 | ||||||
Other investments and acquisitions, net of cash acquired |
(220 | ) | (6 | ) | ||||
Other items, net |
(2 | ) | 4 | |||||
Net cash provided (used) by investing activities |
219 | (1,373 | ) | |||||
Financing Activities: |
||||||||
Proceeds from issuance of common stock |
97 | 181 | ||||||
Repurchase and retirement of common stock |
(96 | ) | | |||||
Incremental tax benefits from stock options exercised |
32 | 101 | ||||||
Net cash provided by financing activities |
33 | 282 | ||||||
Effect of exchange rate changes on cash |
1 | 2 | ||||||
Net increase (decrease) in cash and cash equivalents |
1,042 | (493 | ) | |||||
Cash and cash equivalents at beginning of period |
1,607 | 2,070 | ||||||
Cash and cash equivalents at end of period |
$ | 2,649 | $ | 1,577 | ||||