| Revenues: $2.31 billion, up 15 percent year-over-year and down 1 percent sequentially. | ||
| Net income: $1.13 billion, up 84 percent year-over-year and 42 percent sequentially. | ||
| Diluted earnings per share: $0.67, up 86 percent year-over-year and 43 percent sequentially. | ||
| Effective tax rate: negative 19 percent, due to a $331 million benefit as a result of completing audits of prior years tax returns. | ||
| Estimated share-based compensation: $78 million, net of tax, up 3 percent year-over-year and 3 percent sequentially. | ||
| Operating cash flow: $1.04 billion, up 10 percent year-over-year; 45 percent of revenues. | ||
| Return of capital to stockholders: $1.45 billion in the fourth quarter, including $230 million of cash dividends, or $0.14 per share, and $1.22 billion to repurchase 31 million shares of our common stock. |
| Revenues: $8.87 billion, up 18 percent year-over-year. | ||
| Net income: $3.30 billion, up 34 percent year-over-year. | ||
| Diluted earnings per share: $1.95, up 35 percent year-over-year. |
Qualcomm Announces Fourth Quarter and Fiscal 2007 Results | Page 2 of 18 |
| Effective tax rate: 9 percent. | ||
| Estimated share-based compensation: $324 million, net of tax, up 1 percent year-over-year. | ||
| Operating cash flow: $3.81 billion, up 17 percent year-over-year; 43 percent of revenues. | ||
| Return of capital to stockholders: $2.34 billion, including $862 million of cash dividends, or $0.52 per share, and $1.48 billion to repurchase 37 million shares of our common stock. |
Pro forma results exclude the Qualcomm Strategic Initiatives (QSI) segment, certain estimated share-based compensation, certain tax items related to prior years and acquired in-process research and development (R&D) expense. |
| Revenues: $2.31 billion, up 15 percent year-over-year and down 1 percent sequentially. | ||
| Net income: $911 million, up 29 percent year-over-year and down 2 percent sequentially. | ||
| Diluted earnings per share: $0.54, up 29 percent year-over-year and down 2 percent sequentially; excludes $0.02 loss per share attributable to the QSI segment, $0.05 loss per share attributable to certain estimated share-based compensation and $0.20 earnings per share attributable to certain tax items related to prior years. | ||
| Effective tax rate: 19 percent. | ||
| Free cash flow: $916 million, up 1 percent year-over-year; 40 percent of revenues. (Defined as net cash from operating activities less capital expenditures). |
| Revenues: $8.87 billion, up 18 percent year-over-year. | ||
| Net income: $3.41 billion, up 21 percent year-over-year. | ||
| Diluted earnings per share: $2.01, up 23 percent year-over-year; excludes $0.08 loss per share attributable to the QSI segment, $0.19 loss per share attributable to certain share-based compensation, $0.22 earnings per share attributable to certain tax items related to prior years and $0.01 loss per share attributable to acquired in-process R&D. | ||
| Effective tax rate: 22 percent. | ||
| Free cash flow: $3.53 billion, up 11 percent year-over-year; 40 percent of revenues. (Defined as net cash from operating activities less capital expenditures). |
Qualcomm Announces Fourth Quarter and Fiscal 2007 Results | Page 3 of 18 |
Qualcomm Announces Fourth Quarter and Fiscal 2007 Results | Page 4 of 18 |
Estimated | ||||||||||||||||||||
Qualcomm Pro | Share-Based | Total Qualcomm | ||||||||||||||||||
($ in millions) | Forma | Compensation | In-Process R&D | QSI | (GAAP) | |||||||||||||||
Fourth quarter fiscal 2007 |
$ | 410 | $ | 55 | $ | | $ | 16 | $ | 481 | ||||||||||
As a % of revenue |
18 | % | N/M | 21 | % | |||||||||||||||
Fourth quarter fiscal 2006 |
$ | 338 | $ | 56 | $ | 1 | $ | 16 | $ | 411 | ||||||||||
As a % of revenue |
17 | % | 21 | % | ||||||||||||||||
Year-over-year change ($) |
21 | % | (2 | %) | 17 | % |
Estimated | ||||||||||||||||
Qualcomm Pro | Share-Based | Total Qualcomm | ||||||||||||||
($ in millions) | Forma | Compensation | QSI | (GAAP) | ||||||||||||
Fourth quarter fiscal 2007 |
$ | 248 | $ | 53 | $ | 22 | $ | 323 | ||||||||
As a % of revenue |
11 | % | N/M | 14 | % | |||||||||||
Fourth quarter fiscal 2006 |
$ | 237 | $ | 62 | $ | 22 | $ | 321 | ||||||||
As a % of revenue |
12 | % | 16 | % | ||||||||||||
Year-over-year change ($) |
5 | % | (15 | %) | 1 | % |
Qualcomm Announces Fourth Quarter and Fiscal 2007 Results | Page 5 of 18 |
Qualcomm Announces Fourth Quarter and Fiscal 2007 Results | Page 6 of 18 |
Qualcomm Announces Fourth Quarter and Fiscal 2007 Results | Page 7 of 18 |
Current Guidance | ||||
Q107 | Q108 | |||
Results | Estimates | |||
Qualcomm Pro Forma |
||||
Revenues
|
$2.02B | $2.3B$2.4B | ||
Year-over-year change
|
increase 14% 19% | |||
Diluted earnings per share (EPS)
|
$ 0.43 | $0.50$0.52 | ||
Year-over-year change
|
increase 16% 21% | |||
Total Qualcomm (GAAP) |
||||
Revenues
|
$2.02B | $2.3B$2.4B | ||
Year-over-year change
|
increase 14% 19% | |||
Diluted earnings per share (EPS)
|
$ 0.38 | $0.42$0.44 | ||
Year-over-year change
|
increase 11% 16% | |||
Diluted EPS attributable to QSI
|
($0.01) | ($0.03) | ||
Diluted EPS attributable to estimated share-based compensation
|
($0.05) | ($0.05) | ||
Diluted EPS attributable to tax items
|
$ 0.02 | n/a | ||
Metrics |
||||
MSM shipments
|
approx. 59M | approx. 74M 78M | ||
CDMA/WCDMA handset units shipped (1)(2)
|
approx. 74M* | approx. 95M 98M* | ||
CDMA/WCDMA handset unit wholesale average selling price (1)(2)
|
approx. $208* | approx. $212* |
* | Shipments in Sept. quarter, reported in Dec. quarter |
Current Guidance | ||||
FY 2007 | FY 2008 | |||
Results (3) | Estimates (4) | |||
Qualcomm Pro Forma |
||||
Revenues
|
$8.87B | $9.5B$9.9B | ||
Year-over-year change
|
increase 7% 12% | |||
Diluted earnings per share (EPS)
|
$ 2.01 | $2.03$2.09 | ||
Year-over-year change
|
increase 1% 4% | |||
Total Qualcomm (GAAP) |
||||
Revenues
|
$8.87B | $9.5B$9.9B | ||
Year-over-year change
|
increase 7% 12% | |||
Diluted earnings per share (EPS)
|
$ 1.95 | $1.68 $1.74 | ||
Year-over-year change
|
decrease 11% 14% | |||
Diluted EPS attributable to tax items related to prior years
|
$ 0.22 | n/a | ||
Diluted EPS attributable to in-process R&D
|
($0.01) | n/a | ||
Diluted EPS attributable to QSI
|
($0.08) | ($0.14) | ||
Diluted EPS attributable to estimated share-based compensation
|
($0.19) | ($0.21) | ||
Metrics |
||||
Fiscal year* CDMA/WCDMA handset unit wholesale average selling price (1)(2)
|
approx. $214 | approx. $199 |
* | Shipments in Sept. to June quarters, reported in Dec. to Sept. quarters |
Prior Guidance | Current Guidance | Current Guidance | ||||
Calendar 2007 | Calendar 2007 | Calendar 2008 | ||||
CDMA/WCDMA handset unit shipments |
Estimates (5) | Estimates | Estimates | |||
March quarter
|
approx. 86M | approx. 86M | not provided | |||
June quarter
|
approx. 89M | approx. 89M | not provided | |||
September quarter
|
not provided | approx. 95M 98M | not provided | |||
December quarter
|
not provided | not provided | not provided | |||
Calendar year range (approx.)
|
367M 387M | 385M 395M | 492M 522M | |||
Midpoint | Midpoint | Midpoint | ||||
CDMA/WCDMA units
|
approx. 377M | approx. 390M | approx. 507M | |||
CDMA units
|
approx. 208M | approx. 208M | approx. 223M | |||
WCDMA units
|
approx. 169M | approx. 182M | approx. 284M |
(1) | CDMA/WCDMA handset unit shipments and average selling prices are estimated for the total market. | |
(2) | We perform periodic audits of the royalties payable by our licensees. As a result of our audit process, we determined during the fourth quarter of fiscal 2007 that total CDMA-based handset unit shipments and average selling prices (ASPs) should be adjusted for certain periods. The adjustments related only to handset shipments and ASPs and did not impact the amount or timing of our revenue. Historical units presented herein have been adjusted to reflect these adjustments. | |
(3) | Our fiscal 2007 results do not include royalty revenue attributable to Nokias sales after April 9, 2007 which we estimate to be approximately $0.05 diluted earnings per share. | |
(4) | We have excluded from our fiscal 2008 revenue and earnings guidance our estimate of royalties which we believe Nokia is required to report and pay to us under our existing license agreement in fiscal year 2008 of approximately $0.25-$0.30 diluted earnings per share. | |
(5) | Prior Calendar 2007 Handset Estimates have been adjusted to reflect adjustments as a result of note (2) above in order to present Prior and Current guidance on a consistent and comparable basis. |
Qualcomm Announces Fourth Quarter and Fiscal 2007 Results | Page 8 of 18 |
Estimated | Total | |||||||||||||||||||||||||||||||||||
Reconciling | Qualcomm Pro | Share-Based | Qualcomm | |||||||||||||||||||||||||||||||||
Segments | QCT | QTL | QWI | Items (2) | Forma | Compensation (3) | Tax Items (4) | QSI (6) | (GAAP) | |||||||||||||||||||||||||||
Revenues |
$ | 1,419 | $ | 647 | $ | 245 | $ | (6 | ) | $ | 2,305 | $ | | $ | | $ | 1 | $ | 2,306 | |||||||||||||||||
Change from prior year |
24 | % | (2 | %) | 25 | % | N/M | 15 | % | 15 | % | |||||||||||||||||||||||||
Change from prior quarter |
4 | % | (16 | %) | 25 | % | N/M | (1 | %) | (1 | %) | |||||||||||||||||||||||||
EBT |
$ | 424 | $ | 537 | $ | 31 | $ | 137 | $ | 1,129 | $ | (117 | ) | $ | | $ | (64 | ) | $ | 948 | ||||||||||||||||
Change from prior year |
31 | % | (9 | %) | 19 | % | N/M | 17 | % | (8 | %) | 178 | % | 17 | % | |||||||||||||||||||||
Change from prior quarter |
(3 | %) | (20 | %) | 72 | % | N/M | (4 | %) | 3 | % | (30 | %) | (2 | %) | |||||||||||||||||||||
EBT as a % of revenues |
30 | % | 83 | % | 13 | % | N/M | 49 | % | N/M | N/M | N/M | 41 | % | ||||||||||||||||||||||
Net income (loss) |
$ | 911 | $ | (77 | ) | $ | 331 | $ | (34 | ) | $ | 1,131 | ||||||||||||||||||||||||
Change from prior year |
29 | % | 1 | % | N/M | N/M | 84 | % | ||||||||||||||||||||||||||||
Change from prior quarter |
(2 | %) | 3 | % | N/M | (44 | %) | 42 | % | |||||||||||||||||||||||||||
Diluted EPS |
$ | 0.54 | $ | (0.05 | ) | $ | 0.20 | $ | (0.02 | ) | $ | 0.67 | ||||||||||||||||||||||||
Change from prior year |
29 | % | 0 | % | N/M | N/M | 86 | % | ||||||||||||||||||||||||||||
Change from prior quarter |
(2 | %) | 25 | % | N/M | (50 | %) | 43 | % | |||||||||||||||||||||||||||
Diluted shares used |
1,689 | 1,689 | 1,689 | 1,689 | 1,689 |
Estimated | Total | |||||||||||||||||||||||||||||||
Reconciling | Qualcomm Pro | Share-Based | Qualcomm | |||||||||||||||||||||||||||||
Segments | QCT | QTL | QWI | Items (2) | Forma | Compensation (3) | QSI (6) | (GAAP) | ||||||||||||||||||||||||
Revenues |
$ | 1,367 | $ | 766 | $ | 196 | $ | (4 | ) | $ | 2,325 | $ | | $ | | $ | 2,325 | |||||||||||||||
EBT |
439 | 668 | 18 | 52 | 1,177 | (114 | ) | (91 | ) | 972 | ||||||||||||||||||||||
Net income (loss) |
934 | (75 | ) | (61 | ) | 798 | ||||||||||||||||||||||||||
Diluted EPS |
$ | 0.55 | $ | (0.04 | ) | $ | (0.04 | ) | $ | 0.47 | ||||||||||||||||||||||
Diluted shares used |
1,704 | 1,704 | 1,704 | 1,704 |
Estimated | Total | |||||||||||||||||||||||||||||||||||||||
Reconciling | Qualcomm Pro | Share-Based | Qualcomm | |||||||||||||||||||||||||||||||||||||
Segments | QCT(1)* | QTL(1)* | QWI (1)* | Items (1)(2)* | Forma | Compensation (3) | Tax Items | In-Process R&D | 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 | Total | |||||||||||||||||||||||||||||||||||
Reconciling | Qualcomm Pro | Share-Based | Qualcomm | |||||||||||||||||||||||||||||||||
Segments | QCT(1)* | QTL(1)* | QWI (1)* | Items (1)(2)* | Forma | Compensation (3) | Tax Items (5) | QSI (6) | (GAAP) | |||||||||||||||||||||||||||
Revenues |
$ | 1,230 | $ | 600 | $ | 188 | $ | 1 | $ | 2,019 | $ | | $ | | $ | | $ | 2,019 | ||||||||||||||||||
EBT |
316 | 498 | 20 | 118 | 952 | (130 | ) | | (43 | ) | 779 | |||||||||||||||||||||||||
Net income (loss) |
722 | (86 | ) | 33 | (21 | ) | 648 | |||||||||||||||||||||||||||||
Diluted EPS |
$ | 0.43 | $ | (0.05 | ) | $ | 0.02 | $ | (0.01 | ) | $ | 0.38 | ||||||||||||||||||||||||
Diluted shares used |
1,685 | 1,685 | 1,685 | 1,685 | 1,685 |
Estimated | Total | |||||||||||||||||||||||||||||||||||||||
Reconciling | Qualcomm Pro | Share-Based | Tax Items | Qualcomm | ||||||||||||||||||||||||||||||||||||
Segments | QCT | QTL | QWI | Items (2) | Forma | Compensation (3) | (4)(5) | In-Process R&D | QSI | (GAAP) | ||||||||||||||||||||||||||||||
Revenues |
$ | 5,275 | $ | 2,772 | $ | 828 | $ | (5 | ) | $ | 8,870 | $ | | $ | | $ | | $ | 1 | $ | 8,871 | |||||||||||||||||||
Change from prior year |
22 | % | 12 | % | 13 | % | N/M | 18 | % | N/M | 18 | % | ||||||||||||||||||||||||||||
EBT |
$ | 1,547 | $ | 2,340 | $ | 88 | $ | 388 | $ | 4,363 | $ | (487 | ) | $ | | $ | (10 | ) | $ | (240 | ) | $ | 3,626 | |||||||||||||||||
Change from prior year |
19 | % | 5 | % | 13 | % | N/M | 15 | % | (2 | %) | (55 | %) | 80 | % | 15 | % | |||||||||||||||||||||||
EBT as a % of revenues |
29 | % | 84 | % | 11 | % | N/M | 49 | % | N/M | N/M | N/M | N/M | 41 | % | |||||||||||||||||||||||||
Net income (loss) |
3,406 | (321 | ) | 364 | (9 | ) | (137 | ) | $ | 3,303 | ||||||||||||||||||||||||||||||
Change from prior year |
21 | % | 0 | % | 810 | % | (59 | %) | 328 | % | 34 | % | ||||||||||||||||||||||||||||
Diluted EPS |
$ | 2.01 | $ | (0.19 | ) | $ | 0.22 | $ | (0.01 | ) | $ | (0.08 | ) | $ | 1.95 | |||||||||||||||||||||||||
Change from prior year |
23 | % | 0 | % | 1000 | % | 0 | % | 300 | % | 35 | % | ||||||||||||||||||||||||||||
Diluted shares used |
1,693 | 1,693 | 1,693 | 1,693 | 1,693 | 1,693 |
Estimated | Total | |||||||||||||||||||||||||||||||||||||||
Reconciling | Qualcomm Pro | Share-Based | Qualcomm | |||||||||||||||||||||||||||||||||||||
Segments | QCT(1)* | QTL(1)* | QWI (1)* | Items (1)(2)* | Forma | Compensation (3) | Tax Items | In-Process R&D | 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 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. As a result, QCT did not record a royalty to QTL in fiscal 2007. The Company also reorganized the Qualcomm Wireless Systems (QWS) division into the QES (formerly QWBS) division within the QWI segment. Revenues and operating results relating to QWS 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. | |
(2) | 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 |
Qualcomm Announces Fourth Quarter and Fiscal 2007 Results | Page 9 of 18 |
that are not allocated to the segments for management reporting purposes, nonreportable segment results and the elimination of intersegment profit. | ||
(3) | Certain share-based compensation is included in operating expenses as part of employee-related costs but is not allocated to the Companys segments as such costs are not considered relevant by management in evaluating segment performance. | |
(4) | During the fourth quarter of fiscal 2007, the Company recorded a $331 million tax benefit, or $0.20 diluted earnings per share, related to tax expense recorded in prior years resulting from the completion of tax audits during the fourth fiscal quarter. The fiscal 2007 Qualcomm pro forma results excluded this tax benefit attributable to prior years. | |
(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. The Company 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 fiscal 2007 Qualcomm pro forma results excluded this tax benefit attributable to fiscal 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 items column and the tax provisions related to estimated share-based compensation and in-process R&D from the tax provision for total Qualcomm (GAAP). | |
N/M Not Meaningful | ||
Sums may not equal totals due to rounding. | ||
* | As adjusted to conform to 2007 segment presentation. |
Qualcomm Announces Fourth Quarter and Fiscal 2007 Results | Page 10 of 18 |
Qualcomm Announces Fourth Quarter and Fiscal 2007 Results | Page 11 of 18 |
Qualcomm Announces Fourth Quarter and Fiscal 2007 Results | Page 12 of 18 |
Qualcomm Announces Fourth Quarter and Fiscal 2007 Results | Page 13 of 18 |
Three Months Ended September 30, 2007 | ||||||||||||||||||||
Estimated | Total | |||||||||||||||||||
Qualcomm Pro | Share-Based | Qualcomm | ||||||||||||||||||
Forma | Compensation (a) | Tax Items (b) | QSI | (GAAP) | ||||||||||||||||
Revenues: |
||||||||||||||||||||
Equipment and services |
$ | 1,568 | $ | | $ | | $ | 1 | $ | 1,569 | ||||||||||
Licensing and royalty fees |
737 | | | | 737 | |||||||||||||||
Total revenues |
2,305 | | | 1 | 2,306 | |||||||||||||||
Operating expenses: |
||||||||||||||||||||
Cost of equipment and services
revenues |
691 | 9 | | 25 | 725 | |||||||||||||||
Research and development |
410 | 55 | | 16 | 481 | |||||||||||||||
Selling, general and administrative |
248 | 53 | | 22 | 323 | |||||||||||||||
Total operating expenses |
1,349 | 117 | | 63 | 1,529 | |||||||||||||||
Operating income (loss) |
956 | (117 | ) | | (62 | ) | 777 | |||||||||||||
Investment income (expense), net |
173 | (c) | | | (2 | )(d) | 171 | |||||||||||||
Income (loss) before income taxes |
1,129 | (117 | ) | | (64 | ) | 948 | |||||||||||||
Income tax (expense) benefit |
(218 | )(e) | 40 | 331 | 30 | (f) | 183 | (e) | ||||||||||||
Net income (loss) |
$ | 911 | $ | (77 | ) | $ | 331 | $ | (34 | ) | $ | 1,131 | ||||||||
Earnings (loss) per common share: |
||||||||||||||||||||
Diluted |
$ | 0.54 | $ | (0.05 | ) | $ | 0.20 | $ | (0.02 | ) | $ | 0.67 | ||||||||
Shares used in per share calculations: |
||||||||||||||||||||
Diluted |
1,689 | 1,689 | 1,689 | 1,689 | 1,689 | |||||||||||||||
Supplemental Financial Data: |
||||||||||||||||||||
Operating Cash Flow |
$ | 1,136 | $ | (41 | )(h) | $ | | $ | (52 | ) | $ | 1,043 | ||||||||
Operating Cash Flow as a % of Revenues |
49 | % | N/M | 45 | % | |||||||||||||||
Free Cash Flow (g) |
$ | 916 | $ | (41 | )(h) | $ | | $ | (79 | ) | $ | 796 | ||||||||
Free Cash Flow as a % of Revenues |
40 | % | N/M | 35 | % |
(a) | Estimated share-based compensation presented above and excluded from pro forma results did not include $1 million, net of tax, related to share-based awards granted under the executive bonus program. | |
(b) | During the fourth quarter of fiscal 2007, the Company recorded a $331 million tax benefit, or $0.20 diluted earnings per share, related to tax expense recorded in prior years resulting from the completion of tax audits during the fourth fiscal quarter. The fiscal 2007 Qualcomm pro forma results excluded this tax benefit attributable to prior years. | |
(c) | Included $141 million in interest and dividend income related to cash, cash equivalents and marketable securities, which were not part of the Companys strategic investment portfolio, $48 million in net realized gains on investments and $2 million in gains on derivative instruments from decreases in the fair value of the put option liabilities related to our share repurchase program, partially offset by $13 million in other-than-temporary losses on investments and $5 million in interest expense. | |
(d) | Included $3 million in other-than-temporary losses on investments, $1 million in interest expense and $1 million of equity losses in investees, partially offset by $2 million in net realized gains on investments and $1 million in interest and dividend income. | |
(e) | The fourth quarter of fiscal 2007 tax rates were approximately 19% benefit for total Qualcomm (GAAP) and approximately 19% expense for Qualcomm pro forma. | |
(f) | 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 items column and the tax provisions related to estimated share-based compensation and in-process R&D from the tax provision for total Qualcomm (GAAP). | |
(g) | 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 Total Qualcomm (GAAP) net cash provided by operating activities and other supplemental disclosures for the three months ended September 30, 2007, included herein. | |
(h) | Incremental tax benefits from stock options exercised during the period. |
Qualcomm Announces Fourth Quarter and Fiscal 2007 Results | Page 14 of 18 |
Twelve Months Ended September 30, 2007 | ||||||||||||||||||||||||
Estimated | Total | |||||||||||||||||||||||
Qualcomm Pro | Share-Based | In-Process | Qualcomm | |||||||||||||||||||||
Forma | Compensation (a) | Tax Items (b) | R&D | QSI | (GAAP) | |||||||||||||||||||
Revenues: |
||||||||||||||||||||||||
Equipment and services |
$ | 5,764 | $ | | $ | | $ | | $ | 1 | $ | 5,765 | ||||||||||||
Licensing and royalty fees |
3,106 | | | | | 3,106 | ||||||||||||||||||
Total revenues |
8,870 | | | | 1 | 8,871 | ||||||||||||||||||
Operating expenses: |
||||||||||||||||||||||||
Cost of equipment and services
revenues |
2,572 | 39 | | | 70 | 2,681 | ||||||||||||||||||
Research and development |
1,530 | 221 | | 10 | 68 | 1,829 | ||||||||||||||||||
Selling, general and administrative |
1,138 | 227 | | | 113 | 1,478 | ||||||||||||||||||
Total operating expenses |
5,240 | 487 | | 10 | 251 | 5,988 | ||||||||||||||||||
Operating income (loss) |
3,630 | (487 | ) | | (10 | ) | (250 | ) | 2,883 | |||||||||||||||
Investment income, net |
733 | (c) | | | | 10 | (d) | 743 | ||||||||||||||||
Income (loss) before income taxes |
4,363 | (487 | ) | | (10 | ) | (240 | ) | 3,626 | |||||||||||||||
Income tax (expense) benefit |
(957 | )(e) | 166 | 364 | 1 | 103 | (323 | )(e) | ||||||||||||||||
Net income (loss) |
$ | 3,406 | $ | (321 | ) | $ | 364 | $ | (9 | ) | $ | (137 | ) | $ | 3,303 | |||||||||
Earnings (loss) per common share: |
||||||||||||||||||||||||
Diluted |
$ | 2.01 | $ | (0.19 | ) | $ | 0.22 | $ | (0.01 | ) | $ | (0.08 | ) | $ | 1.95 | |||||||||
Shares used in per share calculations: |
||||||||||||||||||||||||
Diluted |
1,693 | 1,693 | 1,693 | 1,693 | 1,693 | 1,693 | ||||||||||||||||||
Supplemental Financial Data: |
||||||||||||||||||||||||
Operating Cash Flow |
$ | 4,252 | $ | (240 | )(g) | $ | | $ | (10 | ) | $ | (191 | ) | $ | 3,811 | |||||||||
Operating Cash Flow as a % of Revenue |
48 | % | N/M | 43 | % | |||||||||||||||||||
Free Cash Flow (f) |
$ | 3,526 | $ | (240 | )(g) | $ | | $ | (10 | ) | $ | (283 | ) | $ | 2,993 | |||||||||
Free Cash Flow as a % of Revenue |
40 | % | N/M | 34 | % |
(a) | Estimated share-based compensation presented above and excluded from pro forma results did not include $3 million, net of tax, related to share-based awards granted under the executive bonus program. | |
(b) | During the first quarter of fiscal 2007, the Company 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 a retroactive extension the federal R&D tax credit that expired on December 31, 2005. In addition, during the fourth quarter of fiscal 2007, the Company recorded a $331 million tax benefit, or $0.20 diluted earnings per share, related to tax expense recorded in prior years resulting from the completion of tax audits during the fourth fiscal quarter. The fiscal 2007 Qualcomm pro forma results excluded these tax benefits attributable to prior years. | |
(c) | Included $551 million in interest and dividend income related to cash, cash equivalents and marketable securities, which were not part of the Companys strategic investment portfolio, $201 million in net realized gains on investments and $3 million in gains on derivative instruments from decreases in the fair value of the put option liabilities related to our share repurchase program, partially offset by $16 million in other-than-temporary losses on investments and $6 million in interest expense. | |
(d) | Included $21 million in net realized gains on investments and $7 million in interest and dividend income, partially offset by $11 million in other-than-temporary losses on investments, $5 million in interest expense, $1 million in losses on derivative instruments and $1 million in equity losses of investees. | |
(e) | The annual effective tax rate for fiscal 2007 for total Qualcomm (GAAP) was approximately 9% and Qualcomm pro forma was approximately 22%. | |
(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 Total Qualcomm (GAAP) net cash provided by operating activities and other supplemental disclosures for the twelve months ended September 30, 2007, included herein. | |
(g) | Incremental tax benefits from stock options exercised during the period. |
Qualcomm Announces Fourth Quarter and Fiscal 2007 Results | Page 15 of 18 | |
Three Months Ended September 30, 2007 | ||||||||||||||||
Estimated | Total | |||||||||||||||
Qualcomm | Share-Based | Qualcomm | ||||||||||||||
Pro Forma | Compensation | QSI | (GAAP) | |||||||||||||
Net cash provided (used) by
operating activities |
$ | 1,136 | $ | (41 | )(a) | $ | (52 | ) | $ | 1,043 | ||||||
Less: capital expenditures |
(220 | ) | | (27 | ) | (247 | ) | |||||||||
Free cash flow |
$ | 916 | $ | (41 | ) | $ | (79 | ) | $ | 796 | ||||||
Other supplemental cash disclosures: |
||||||||||||||||
Cash transfers from QSI (1) |
$ | 2 | $ | | $ | (2 | ) | $ | | |||||||
Cash transfers to QSI (2) |
(94 | ) | | 94 | | |||||||||||
Net cash transfers |
$ | (92 | ) | $ | | $ | 92 | $ | | |||||||
Twelve Months Ended September 30, 2007 | ||||||||||||||||||||
Estimated | Total | |||||||||||||||||||
Qualcomm | Share-Based | In-Process | Qualcomm | |||||||||||||||||
Pro Forma | Compensation | R&D | QSI | (GAAP) | ||||||||||||||||
Net cash provided (used) by
operating activities |
$ | 4,252 | $ | (240 | )(a) | $ | (10 | ) | $ | (191 | ) | $ | 3,811 | |||||||
Less: capital expenditures |
(726 | ) | | | (92 | ) | (818 | ) | ||||||||||||
Free cash flow |
$ | 3,526 | $ | (240 | ) | $ | (10 | ) | $ | (283 | ) | $ | 2,993 | |||||||
Other supplemental cash disclosures: |
||||||||||||||||||||
Cash transfers from QSI (1) |
$ | 55 | $ | | $ | | $ | (55 | ) | $ | | |||||||||
Cash transfers to QSI (2) |
(358 | ) | | | 358 | | ||||||||||||||
Net cash transfers |
$ | (303 | ) | $ | | $ | | $ | 303 | $ | | |||||||||
(1) | Cash from loan payments and sale of equity securities. | |
(2) | Funding for strategic debt and equity investments, capital expenditures and other QSI operating expenses. |
Three Months Ended September 24, 2006 | ||||||||||||||||
Estimated | Total | |||||||||||||||
Qualcomm | Share-Based | Qualcomm | ||||||||||||||
Pro Forma | Compensation | QSI | (GAAP) | |||||||||||||
Net cash provided (used) by
operating activities |
$ | 1,007 | $ | (27) | (a) | $ | (28 | ) | $ | 952 | ||||||
Less: capital expenditures |
(100 | ) | | (29 | ) | (129 | ) | |||||||||
Free cash flow |
$ | 907 | $ | (27 | ) | $ | (57 | ) | $ | 823 | ||||||
Twelve Months Ended September 24, 2006 | ||||||||||||||||
Estimated | Total | |||||||||||||||
Qualcomm | Share-Based | Qualcomm | ||||||||||||||
Pro Forma | Compensation | QSI | (GAAP) | |||||||||||||
Net cash provided (used) by
operating activities |
$ | 3,746 | $ | (403) | (a) | $ | (90 | ) | $ | 3,253 | ||||||
Less: capital expenditures |
(566 | ) | | (119 | ) | (685 | ) | |||||||||
Free cash flow |
$ | 3,180 | $ | (403 | ) | $ | (209 | ) | $ | 2,568 | ||||||
(a) | Incremental tax benefits from stock options exercised during the period. |
Qualcomm Announces Fourth Quarter and Fiscal 2007 Results | Page 16 of 18 | |
September 30, | September 24, | |||||||
2007 | 2006 | |||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 2,411 | $ | 1,607 | ||||
Marketable securities |
4,170 | 4,114 | ||||||
Accounts receivable, net |
715 | 700 | ||||||
Inventories |
469 | 250 | ||||||
Deferred tax assets |
435 | 235 | ||||||
Collateral held under securities lending |
421 | | ||||||
Other current assets |
200 | 143 | ||||||
Total current assets |
8,821 | 7,049 | ||||||
Marketable securities |
5,234 | 4,228 | ||||||
Property, plant and equipment, net |
1,788 | 1,482 | ||||||
Goodwill |
1,325 | 1,230 | ||||||
Deferred tax assets |
318 | 512 | ||||||
Other assets |
1,009 | 707 | ||||||
Total assets |
$ | 18,495 | $ | 15,208 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Trade accounts payable |
$ | 635 | $ | 420 | ||||
Payroll and other benefits related liabilities |
311 | 273 | ||||||
Unearned revenue |
218 | 197 | ||||||
Income taxes payable |
119 | 137 | ||||||
Obligation under securities lending |
421 | | ||||||
Other current liabilities |
554 | 395 | ||||||
Total current liabilities |
2,258 | 1,422 | ||||||
Unearned revenue |
142 | 141 | ||||||
Other liabilities |
260 | 239 | ||||||
Total liabilities |
2,660 | 1,802 | ||||||
Stockholders equity: |
||||||||
Preferred stock, $0.0001 par value; issuable in series;
8 shares authorized; none outstanding at
September 30, 2007 and September 24, 2006 |
| | ||||||
Common stock, $0.0001 par value; 6,000 shares
authorized;
1,646 and 1,652 shares issued and outstanding at
September 30, 2007 and September 24, 2006, respectively |
| | ||||||
Paid-in capital |
7,057 | 7,242 | ||||||
Retained earnings |
8,541 | 6,100 | ||||||
Accumulated other comprehensive income |
237 | 64 | ||||||
Total stockholders equity |
15,835 | 13,406 | ||||||
Total liabilities and stockholders equity |
$ | 18,495 | $ | 15,208 | ||||
Qualcomm Announces Fourth Quarter and Fiscal 2007 Results | Page 17 of 18 | |
Three Months Ended | Twelve Months Ended | |||||||||||||||
September 30, | September 24, | September 30, | September 24, | |||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Revenues: |
||||||||||||||||
Equipment and services |
$ | 1,569 | $ | 1,264 | $ | 5,765 | $ | 4,776 | ||||||||
Licensing and royalty fees |
737 | 735 | 3,106 | 2,750 | ||||||||||||
Total revenues |
2,306 | 1,999 | 8,871 | 7,526 | ||||||||||||
Operating expenses: |
||||||||||||||||
Cost of equipment and services revenues |
725 | 586 | 2,681 | 2,182 | ||||||||||||
Research and development |
481 | 411 | 1,829 | 1,538 | ||||||||||||
Selling, general and administrative |
323 | 321 | 1,478 | 1,116 | ||||||||||||
Total operating expenses |
1,529 | 1,318 | 5,988 | 4,836 | ||||||||||||
Operating income |
777 | 681 | 2,883 | 2,690 | ||||||||||||
Investment income, net |
171 | 129 | 743 | 466 | ||||||||||||
Income before income taxes |
948 | 810 | 3,626 | 3,156 | ||||||||||||
Income tax expense |
183 | (196 | ) | (323 | ) | (686 | ) | |||||||||
Net income |
$ | 1,131 | $ | 614 | $ | 3,303 | $ | 2,470 | ||||||||
Basic earnings per common share |
$ | 0.68 | $ | 0.37 | $ | 1.99 | $ | 1.49 | ||||||||
Diluted earnings per common share |
$ | 0.67 | $ | 0.36 | $ | 1.95 | $ | 1.44 | ||||||||
Shares used in per share calculations: |
||||||||||||||||
Basic |
1,660 | 1,652 | 1,660 | 1,659 | ||||||||||||
Diluted |
1,689 | 1,693 | 1,693 | 1,711 | ||||||||||||
Dividends per share paid |
$ | 0.14 | $ | 0.12 | $ | 0.52 | $ | 0.42 | ||||||||
Dividends per share announced |
$ | 0.14 | $ | 0.12 | $ | 0.52 | $ | 0.42 | ||||||||
Qualcomm Announces Fourth Quarter and Fiscal 2007 Results | Page 18 of 18 | |
Three Months Ended | Twelve Months Ended | |||||||||||||||
September 30, 2007 | September 24, 2006 | September 30, 2007 | September 24, 2006 | |||||||||||||
Operating Activities: |
||||||||||||||||
Net income |
$ | 1,131 | $ | 614 | $ | 3,303 | $ | 2,470 | ||||||||
Adjustments to reconcile net income to net cash provided by
operating activities: |
||||||||||||||||
Depreciation and amortization |
100 | 82 | 383 | 272 | ||||||||||||
Non-cash portion of share-based compensation expense |
117 | 127 | 488 | 495 | ||||||||||||
Incremental tax benefits from stock options exercised |
(41 | ) | (27 | ) | (240 | ) | (403 | ) | ||||||||
Net realized gains on marketable securities and other investments |
(49 | ) | (42 | ) | (222 | ) | (136 | ) | ||||||||
(Gains) losses on derivative instruments |
(2 | ) | 11 | (2 | ) | 29 | ||||||||||
Other-than-temporary losses on marketable securities
and other investments |
16 | 3 | 27 | 24 | ||||||||||||
Equity in losses (gains) of investees |
1 | (1 | ) | 1 | 29 | |||||||||||
Non-cash income tax expense (benefit) |
(274 | ) | 139 | 91 | 514 | |||||||||||
Other items, net |
(46 | ) | (6 | ) | (42 | ) | (28 | ) | ||||||||
Changes in assets and liabilities, net of effects of acquisitions: |
||||||||||||||||
Accounts receivable, net |
46 | 7 | (16 | ) | (133 | ) | ||||||||||
Inventories |
(87 | ) | 10 | (234 | ) | (71 | ) | |||||||||
Other assets |
41 | (10 | ) | (96 | ) | 15 | ||||||||||
Trade accounts payable |
82 | (89 | ) | 209 | 51 | |||||||||||
Payroll, benefits and other liabilities |
70 | 116 | 139 | 96 | ||||||||||||
Unearned revenue |
(62 | ) | 18 | 22 | 29 | |||||||||||
Net cash provided by operating activities |
1,043 | 952 | 3,811 | 3,253 | ||||||||||||
Investing Activities: |
||||||||||||||||
Capital expenditures |
(247 | ) | (129 | ) | (818 | ) | (685 | ) | ||||||||
Purchases of available-for-sale securities |
(2,571 | ) | (2,907 | ) | (8,492 | ) | (12,517 | ) | ||||||||
Proceeds from sale of available-for-sale securities |
1,744 | 2,937 | 7,998 | 10,853 | ||||||||||||
Maturities of held-to-maturity securities |
| 60 | | 130 | ||||||||||||
Other investments and acquisitions, net of cash acquired |
(19 | ) | (17 | ) | (249 | ) | (407 | ) | ||||||||
Change in collateral held under securities lending |
(268 | ) | | (421 | ) | | ||||||||||
Other items, net |
71 | (6 | ) | 84 | 3 | |||||||||||
Net cash used by investing activities |
(1,290 | ) | (62 | ) | (1,898 | ) | (2,623 | ) | ||||||||
Financing Activities: |
||||||||||||||||
Proceeds from issuance of common stock |
82 | 69 | 556 | 692 | ||||||||||||
Incremental tax benefits from stock options exercised |
41 | 27 | 240 | 403 | ||||||||||||
Repurchase and retirement of common stock |
(1,218 | ) | (335 | ) | (1,482 | ) | (1,500 | ) | ||||||||
Proceeds from put options |
| | 17 | 11 | ||||||||||||
Dividends paid |
(230 | ) | (198 | ) | (862 | ) | (698 | ) | ||||||||
Change in obligation under securities lending |
268 | | 421 | | ||||||||||||
Other items, net |
(1 | ) | | (1 | ) | | ||||||||||
Net cash used by financing activities |
(1,058 | ) | (437 | ) | (1,111 | ) | (1,092 | ) | ||||||||
Effect of exchange rate changes on cash |
| (1 | ) | 2 | (1 | ) | ||||||||||
Net (decrease) increase in cash and cash equivalents |
(1,305 | ) | 452 | 804 | (463 | ) | ||||||||||
Cash and cash equivalents at beginning of period |
3,716 | 1,155 | 1,607 | 2,070 | ||||||||||||
Cash and cash equivalents at end of period |
$ | 2,411 | $ | 1,607 | $ | 2,411 | $ | 1,607 | ||||||||