| Revenues: $2.75 billion, compared to $2.76 billion in the prior year and $2.46 billion in the prior quarter. | ||
| Operating income: $894 million, compared to $824 million in the prior year and an operating loss of $10 million in the prior quarter.* | ||
| Net income: $737 million, compared to $748 million in the prior year and a net loss of $289 million in the prior quarter.* | ||
| Diluted earnings per share: $0.44, compared to $0.45 in the prior year and diluted loss per share of $0.18 in the prior quarter.* | ||
| Effective tax rate: 25 percent for the quarter. Fiscal 2009 estimated tax rate of approximately 33 percent. | ||
| Operating cash flow: $1.09 billion, up 47 percent year-over-year; 39 percent of revenues. | ||
| Return of capital to stockholders: $282 million, or $0.17 per share of cash dividends paid. |
* | The second quarter of fiscal 2009 results reflected a $748 million litigation settlement charge related to a settlement and patent agreement with Broadcom Corporation. |
Qualcomm Announces Third Quarter Fiscal 2009 Results | Page 2 of 18 |
| Revenues: $2.74 billion, compared to $2.76 billion in the prior year and $2.45 billion in the prior quarter. | ||
| Operating income: $1.12 billion, compared to $1.06 billion in the prior year and $214 million in the prior quarter.* | ||
| Net income: $903 million, compared to $915 million in the prior year and a net loss of $46 million in the prior quarter.* | ||
| Diluted earnings per share: $0.54, compared to $0.55 in the prior year and diluted loss per share of $0.03 in the prior quarter.* The current quarter excludes $0.02 loss per share attributable to the QSI segment and $0.08 loss per share attributable to certain estimated share-based compensation. | ||
| Effective tax rate: 25 percent for the quarter. Fiscal 2009 estimated tax rate of approximately 29 percent. | ||
| Free cash flow: $1.04 billion, up 23 percent year-over-year; 38 percent of revenues (defined as net cash from operating activities less capital expenditures). |
* | The second quarter of fiscal 2009 results reflected a $748 million litigation settlement charge related to a settlement and patent agreement with Broadcom. |
Qualcomm Announces Third Quarter Fiscal 2009 Results | Page 3 of 18 |
Estimated | ||||||||||||||||||||
Share-Based | In-Process | |||||||||||||||||||
($ in millions) | Pro Forma | Compensation | R&D | QSI | GAAP | |||||||||||||||
Third quarter fiscal 2009 |
$ | 523 | $ | 72 | $ | | $ | 23 | $ | 618 | ||||||||||
As a % of revenues |
19 | % | N/M | 22 | % | |||||||||||||||
Third quarter fiscal 2008 |
$ | 495 | $ | 64 | $ | 13 | $ | 24 | $ | 596 | ||||||||||
As a % of revenues |
18 | % | N/M | 22 | % | |||||||||||||||
Year-over-year change ($) |
6 | % | 13 | % | N/M | (4 | %) | 4 | % | |||||||||||
|
||||||||||||||||||||
N/M Not Meaningful |
Qualcomm Announces Third Quarter Fiscal 2009 Results | Page 4 of 18 |
Estimated | ||||||||||||||||
Share-Based | ||||||||||||||||
($ in millions) | Pro Forma | Compensation | QSI | GAAP | ||||||||||||
Third quarter fiscal 2009 |
$ | 285 | $ | 68 | $ | 24 | $ | 377 | ||||||||
As a % of revenues |
10 | % | N/M | 14 | % | |||||||||||
Third quarter fiscal 2008 |
$ | 357 | $ | 65 | $ | 31 | $ | 453 | ||||||||
As a % of revenues |
13 | % | N/M | 16 | % | |||||||||||
Year-over-year change ($) |
(20 | %) | 5 | % | (23 | %) | (17 | %) |
Qualcomm Announces Third Quarter Fiscal 2009 Results | Page 5 of 18 |
Qualcomm Announces Third Quarter Fiscal 2009 Results | Page 6 of 18 |
Qualcomm Announces Third Quarter Fiscal 2009 Results | Page 7 of 18 |
Q408 | Current Guidance | |||||||
Results (2) | Q409 Estimates (3) | |||||||
Pro Forma |
||||||||
Revenues |
$ | 3.33B | $ | 2.55B - $2.75B | ||||
Year-over-year change |
decrease 17% - 23 | % | ||||||
Operating income |
$ | 1.58B | $ | 0.95B - $1.05B | ||||
Year-over-year change |
decrease 33% - 40 | % | ||||||
GAAP |
||||||||
Revenues |
$ | 3.33B | $ | 2.55B - $2.75B | ||||
Year-over-year change |
decrease 18% - 24 | % | ||||||
Operating income |
$ | 1.34B | $ | 0.70B - $0.80B | ||||
Year-over-year change |
decrease 40% - 48 | % | ||||||
Operating income (loss) attributable to QSI |
$ | (0.10B | ) | $(0.10B | ) | |||
Operating income (loss) attributable to estimated share-based compensation |
$ | (0.15B | ) | $(0.15B | ) | |||
Metrics |
||||||||
MSM shipments |
approx. 86M | approx. 88M - 92M | ||||||
CDMA/WCDMA devices shipped (1) |
approx. 119M | * | approx. 127M - 132M | * | ||||
CDMA/WCDMA device wholesale average selling price (1) |
approx. $216 | * | approx. $189 | * |
* | Shipments in June quarter, reported in Sept. quarter |
FY 2008 | Prior Guidance | Current Guidance | ||||||||||
Results | FY 2009 Estimates (3) | FY 2009 Estimates (3) | ||||||||||
Pro Forma |
||||||||||||
Revenues |
$ | 11.13B | $ | 9.85B - $10.25B | $ | 10.25B - $10.45B | ||||||
Year-over-year change |
decrease 8% - 12 | % | decrease 6% - 8 | % | ||||||||
Operating income |
$ | 4.60B | $ | 2.95B - $3.15B | $ | 3.30B - $3.40B | ||||||
Year-over-year change |
decrease 32% - 36 | % | decrease 26% - 28 | % | ||||||||
GAAP |
||||||||||||
Revenues |
$ | 11.14B | $ | 9.85B - $10.25B | $ | 10.25B - $10.45B | ||||||
Year-over-year change |
decrease 8% - 12 | % | decrease 6% - 8 | % | ||||||||
Operating income |
$ | 3.73B | $ | 1.95B - $2.15B | $ | 2.34B - $2.44B | ||||||
Year-over-year change |
decrease 42% - 48 | % | decrease 35% - 37 | % | ||||||||
Operating income (loss) attributable to QSI |
$ | (0.32B | ) | $(0.39B | ) | $(0.35B | ) | |||||
Operating income (loss) attributable to estimated share-based compensation |
$ | (0.54B | ) | $(0.60B | ) | $(0.60B | ) | |||||
Operating income (loss) attributable to in-process R&D |
$ | (0.01B | ) | $(0.01B | ) | $(0.01B | ) | |||||
Metrics |
||||||||||||
Fiscal year* CDMA/WCDMA device wholesale average selling price (1) |
approx. $219 | approx. $199 | approx. $199 |
* | Shipments in Sept. to June quarters, reported in Dec. to Sept. quarters |
Prior Guidance | Current Guidance | |||||||||||
Calendar 2008 | Calendar 2009 | Calendar 2009 | ||||||||||
CDMA/WCDMA device shipments | Estimates | Estimates | Estimates | |||||||||
March quarter |
approx. 107M | approx. 109M - 111M | approx. 111M | |||||||||
June quarter |
approx. 119M | not provided | approx. 127M - 132M | |||||||||
September quarter |
approx. 125M | not provided | not provided | |||||||||
December quarter |
approx. 128M | not provided | not provided | |||||||||
Calendar year range (approx.) |
480M | 540M - 590M | 540M - 590M | |||||||||
Midpoint | Midpoint | Midpoint | ||||||||||
CDMA/WCDMA units |
approx. 480M | approx. 565M | approx. 565M | |||||||||
CDMA units |
approx. 216M | approx. 217M | approx. 217M | |||||||||
WCDMA units |
approx. 264M | approx. 348M | approx. 348M |
(1) | CDMA/WCDMA device shipments and average selling prices are for estimated worldwide device shipments, including shipments not reported to Qualcomm. | |
(2) | The fourth quarter of fiscal 2008 results included $560 million in revenues, or $0.20 diluted EPS, as a result of the execution of the license and settlement agreements with Nokia. | |
(3) | While we do not forecast impairments, we do have unrealized losses on marketable securities that could be recognized in future periods if market conditions do not improve. |
Qualcomm Announces Third Quarter Fiscal 2009 Results | Page 8 of 18 |
Pro Forma | Estimated | |||||||||||||||||||||||||||||||
Reconciling | Share-Based | |||||||||||||||||||||||||||||||
Segments | QCT | QTL | QWI | Items (1) | Pro Forma | Compensation (2) | QSI (3) | GAAP | ||||||||||||||||||||||||
Revenues |
$ | 1,786 | $ | 807 | $ | 148 | $ | 3 | $ | 2,744 | $ | | $ | 9 | $ | 2,753 | ||||||||||||||||
Change from prior
year |
1 | % | 0 | % | (22 | %) | N/M | (1 | %) | 125 | % | 0 | % | |||||||||||||||||||
Change from prior
quarter |
36 | % | (15 | %) | (16 | %) | N/M | 12 | % | 13 | % | 12 | % | |||||||||||||||||||
Operating income
(loss) |
$ | 1,122 | $ | (151 | ) | $ | (77 | ) | $ | 894 | ||||||||||||||||||||||
Change
from prior year |
6 | % | (9 | %) | 8 | % | 8 | % | ||||||||||||||||||||||||
Change from prior
quarter |
424 | % | (8 | %) | 1 | % | N/M | |||||||||||||||||||||||||
EBT |
$ | 548 | $ | 663 | $ | (3 | ) | $ | (7 | ) | $ | 1,201 | $ | (151 | ) | $ | (66 | ) | $ | 984 | ||||||||||||
Change from prior
year |
13 | % | (1 | %) | N/M | N/M | 8 | % | (9 | %) | 20 | % | 12 | % | ||||||||||||||||||
Change from prior
quarter |
153 | % | (21 | %) | N/M | N/M | N/M | (8 | %) | 35 | % | N/M | ||||||||||||||||||||
EBT as a % of
revenues |
31 | % | 82 | % | (2 | %) | N/M | 44 | % | N/M | N/M | 36 | % | |||||||||||||||||||
Net (loss) income |
$ | 903 | $ | (127 | ) | $ | (39 | ) | $ | 737 | ||||||||||||||||||||||
Change from prior
year |
(1 | %) | (35 | %) | 35 | % | (1 | %) | ||||||||||||||||||||||||
Change from prior
quarter |
N/M | 12 | % | 30 | % | N/M | ||||||||||||||||||||||||||
Diluted EPS |
$ | 0.54 | $ | (0.08 | ) | $ | (0.02 | ) | $ | 0.44 | ||||||||||||||||||||||
Change from prior
year |
(2 | %) | (33 | %) | 50 | % | (2 | %) | ||||||||||||||||||||||||
Change from prior
quarter |
N/M | 11 | % | 33 | % | N/M | ||||||||||||||||||||||||||
Diluted shares used |
1,675 | 1,675 | 1,675 | 1,675 |
Pro Forma | Estimated | |||||||||||||||||||||||||||||||||||||||
Reconciling | Pro Forma | Share-Based | In-Process | |||||||||||||||||||||||||||||||||||||
Segments | QCT | QTL | QWI | Items (1)(4) | (4) | Compensation (2) | Tax Items (5) | R&D | QSI (3) | GAAP (4) | ||||||||||||||||||||||||||||||
Revenues |
$ | 1,316 | $ | 954 | $ | 176 | $ | 1 | $ | 2,447 | $ | | $ | | $ | | $ | 8 | $ | 2,455 | ||||||||||||||||||||
Operating income
(loss) |
214 | (140 | ) | | (6 | ) | (78 | ) | (10 | ) | ||||||||||||||||||||||||||||||
EBT |
217 | 839 | 25 | (934 | ) | 147 | (140 | ) | | (6 | ) | (102 | ) | (101 | ) | |||||||||||||||||||||||||
Net (loss) income |
(46 | ) | (145 | ) | (36 | ) | (6 | ) | (56 | ) | (289 | ) | ||||||||||||||||||||||||||||
Diluted EPS |
$ | (0.03 | ) | $ | (0.09 | ) | $ | (0.02 | ) | $ | | $ | (0.03 | ) | $ | (0.18 | ) | |||||||||||||||||||||||
Diluted shares used |
1,651 | 1,651 | 1,651 | 1,651 | 1,651 | 1,651 |
Pro Forma | Estimated | |||||||||||||||||||||||||||||||||||
Reconciling | Share-Based | In-Process | ||||||||||||||||||||||||||||||||||
Segments | QCT | QTL | QWI | Items (1) | Pro Forma | Compensation (2) | R&D | QSI (3) | GAAP | |||||||||||||||||||||||||||
Revenues |
$ | 1,762 | $ | 803 | $ | 190 | $ | 3 | $ | 2,758 | $ | | $ | | $ | 4 | $ | 2,762 | ||||||||||||||||||
Operating income
(loss) |
1,060 | (139 | ) | (13 | ) | (84 | ) | 824 | ||||||||||||||||||||||||||||
EBT |
487 | 670 | (1 | ) | (40 | ) | 1,116 | (139 | ) | (13 | ) | (82 | ) | 882 | ||||||||||||||||||||||
Net income (loss) |
915 | (94 | ) | (13 | ) | (60 | ) | 748 | ||||||||||||||||||||||||||||
Diluted EPS |
$ | 0.55 | $ | (0.06 | ) | $ | (0.01 | ) | $ | (0.04 | ) | $ | 0.45 | |||||||||||||||||||||||
Diluted shares used |
1,654 | 1,654 | 1,654 | 1,654 | 1,654 |
Pro Forma | Estimated | |||||||||||||||||||||||||||||||
Reconciling | Share-Based | |||||||||||||||||||||||||||||||
Segments | QCT | QTL | QWI | Items (1) | Pro Forma | Compensation (2) | QSI (3) | GAAP | ||||||||||||||||||||||||
Revenues |
$ | 1,761 | $ | 1,374 | $ | 190 | $ | 4 | $ | 3,329 | $ | | $ | 5 | $ | 3,334 | ||||||||||||||||
Operating income
(loss) |
1,578 | (146 | ) | (97 | ) | 1,335 | ||||||||||||||||||||||||||
EBT |
449 | 1,247 | (24 | ) | (315 | ) | 1,357 | (146 | ) | (104 | ) | 1,107 | ||||||||||||||||||||
Net income (loss) |
1,058 | (98 | ) | (82 | ) | 878 | ||||||||||||||||||||||||||
Diluted EPS |
$ | 0.63 | $ | (0.06 | ) | $ | (0.05 | ) | $ | 0.52 | ||||||||||||||||||||||
Diluted shares used |
1,678 | 1,678 | 1,678 | 1,678 |
Pro Forma | Estimated | |||||||||||||||||||||||||||||||||||
Reconciling | Share-Based | In-Process | ||||||||||||||||||||||||||||||||||
Segments | QCT | QTL | QWI | Items (1) | Pro Forma | Compensation (2) | R&D | QSI | GAAP | |||||||||||||||||||||||||||
Revenues |
$ | 6,717 | $ | 3,622 | $ | 785 | $ | 6 | $ | 11,130 | $ | | $ | | $ | 12 | $ | 11,142 | ||||||||||||||||||
Operating income
(loss) |
4,604 | (540 | ) | (14 | ) | (320 | ) | 3,730 | ||||||||||||||||||||||||||||
EBT |
1,833 | 3,142 | (1 | ) | (290 | ) | 4,684 | (540 | ) | (14 | ) | (304 | ) | 3,826 | ||||||||||||||||||||||
Net income (loss) |
3,740 | (365 | ) | (13 | ) | (202 | ) | 3,160 | ||||||||||||||||||||||||||||
Diluted EPS |
$ | 2.25 | $ | (0.22 | ) | $ | (0.01 | ) | $ | (0.12 | ) | $ | 1.90 | |||||||||||||||||||||||
Diluted shares used |
1,660 | 1,660 | 1,660 | 1,660 | 1,660 |
Qualcomm Announces Third Quarter Fiscal 2009 Results | Page 9 of 18 |
Pro Forma | Estimated | |||||||||||||||||||||||||||||||||||||||
Reconciling | Share-Based | |||||||||||||||||||||||||||||||||||||||
Segments | QCT | QTL | QWI | Items (1)(4) | Pro Forma (4) | Compensation (2) | Tax Items (5) | In-Process R&D | QSI (3) | GAAP (4) | ||||||||||||||||||||||||||||||
Revenues |
$ | 4,436 | $ | 2,769 | $ | 494 | $ | 5 | $ | 7,704 | $ | | $ | | $ | | $ | 22 | $ | 7,726 | ||||||||||||||||||||
Change from prior
year |
(10 | %) | 23 | % | (17 | %) | N/M | (1 | %) | 214 | % | (1 | %) | |||||||||||||||||||||||||||
Operating income
(loss) |
$ | 2,323 | $ | (436 | ) | $ | | $ | (6 | ) | $ | (251 | ) | $ | 1,630 | |||||||||||||||||||||||||
Change from prior
year |
(23 | %) | (11 | %) | N/M | (13 | %) | (32 | %) | |||||||||||||||||||||||||||||||
EBT |
$ | 933 | $ | 2,376 | $ | 25 | $ | (1,292 | ) | $ | 2,042 | $ | (436 | ) | $ | | $ | (6 | ) | $ | (266 | ) | $ | 1,334 | ||||||||||||||||
Change from prior
year |
(33 | %) | 25 | % | 9 | % | N/M | (39 | %) | (11 | %) | N/M | (33 | %) | (51 | %) | ||||||||||||||||||||||||
Net income (loss) |
$ | 1,376 | $ | (370 | ) | $ | (36 | ) | $ | (6 | ) | $ | (174 | ) | $ | 790 | ||||||||||||||||||||||||
Change from prior
year |
(49 | %) | (39 | %) | N/A | N/M | (45 | %) | (65 | %) | ||||||||||||||||||||||||||||||
Diluted EPS |
$ | 0.82 | $ | (0.22 | ) | $ | (0.02 | ) | $ | | $ | (0.10 | ) | $ | 0.47 | |||||||||||||||||||||||||
Change from prior
year |
(49 | %) | (38 | %) | N/A | N/M | (43 | %) | (66 | %) | ||||||||||||||||||||||||||||||
Diluted shares used |
1,668 | 1,668 | 1,668 | 1,668 | 1,668 | 1,668 |
Pro Forma | Estimated | |||||||||||||||||||||||||||||||||||
Reconciling | Share-Based | In-Process | ||||||||||||||||||||||||||||||||||
Segments | QCT | QTL | QWI | Items (1) | Pro Forma | Compensation (2) | R&D | QSI (3) | GAAP | |||||||||||||||||||||||||||
Revenues |
$ | 4,956 | $ | 2,248 | $ | 595 | $ | 2 | $ | 7,801 | $ | | $ | | $ | 7 | $ | 7,808 | ||||||||||||||||||
Operating income
(loss) |
3,025 | (394 | ) | (14 | ) | (223 | ) | 2,394 | ||||||||||||||||||||||||||||
EBT |
1,383 | 1,895 | 23 | 25 | 3,326 | (394 | ) | (14 | ) | (200 | ) | 2,718 | ||||||||||||||||||||||||
Net income (loss) |
2,682 | (267 | ) | (13 | ) | (120 | ) | 2,282 | ||||||||||||||||||||||||||||
Diluted EPS |
$ | 1.62 | $ | (0.16 | ) | $ | (0.01 | ) | $ | (0.07 | ) | $ | 1.38 | |||||||||||||||||||||||
Diluted shares used |
1,654 | 1,654 | 1,654 | 1,654 | 1,654 |
(1) | Pro forma reconciling items related to revenues consist primarily of other nonreportable segment revenues less intersegment eliminations. Pro forma reconciling items related to earnings before taxes consist primarily of certain investment income or losses, research and development expenses, sales and marketing expenses and a litigation settlement expense that are not allocated to the segments for management reporting purposes, nonreportable segment results and the elimination of intersegment profit. | |
(2) | 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. | |
(3) | 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 pro forma tax provision, the tax items column and the tax provisions related to estimated share-based compensation and in-process R&D from the GAAP tax provision. | |
(4) | The second quarter of fiscal 2009 included a $748 million litigation settlement charge related to a settlement and patent agreement with Broadcom. | |
(5) | During the second quarter of fiscal 2009, the Company recorded a tax expense related to the adjustment of net deferred tax assets that were recorded in prior years to reflect the future impact of California budget legislation enacted on February 20, 2009. |
Qualcomm Announces Third Quarter Fiscal 2009 Results
|
Page 10 of 18 |
Qualcomm Announces Third Quarter Fiscal 2009 Results
|
Page 11 of 18 |
Qualcomm Announces Third Quarter Fiscal 2009 Results
|
Page 12 of 18 |
Qualcomm Announces Third Quarter Fiscal 2009 Results
|
Page 13 of 18 |
Three Months Ended June 28, 2009 | ||||||||||||||||
Estimated | ||||||||||||||||
Share-Based | ||||||||||||||||
Pro Forma | Compensation | QSI | GAAP | |||||||||||||
Revenues: |
||||||||||||||||
Equipment and services |
$ | 1,853 | $ | | $ | 9 | $ | 1,862 | ||||||||
Licensing and royalty fees |
891 | | | 891 | ||||||||||||
Total revenues |
2,744 | | 9 | 2,753 | ||||||||||||
Operating expenses: |
||||||||||||||||
Cost of equipment and
services revenues |
814 | 11 | 39 | 864 | ||||||||||||
Research and development |
523 | 72 | 23 | 618 | ||||||||||||
Selling, general and
administrative |
285 | 68 | 24 | 377 | ||||||||||||
Total operating expenses |
1,622 | 151 | 86 | 1,859 | ||||||||||||
Operating income (loss) |
1,122 | (151 | ) | (77 | ) | 894 | ||||||||||
Investment income (loss), net: |
||||||||||||||||
Total other-than-temporary
impairment losses |
(120 | ) | | (4 | ) | (124 | ) | |||||||||
Noncredit portion of losses
recognized in other
comprehensive income |
8 | | | 8 | ||||||||||||
Net impairment losses
recognized in earnings |
(112 | ) | | (4 | ) | (116 | ) | |||||||||
Other investment income, net |
191 | (a) | | 15 | (b) | 206 | ||||||||||
Total investment income,
net |
79 | | 11 | 90 | ||||||||||||
Income (loss) before
income taxes |
1,201 | (151 | ) | (66 | ) | 984 | ||||||||||
Income tax (expense) benefit |
(298 | )(c) | 24 | 27 | (d) | (247 | )(c) | |||||||||
Net income (loss) |
$ | 903 | $ | (127 | ) | $ | (39 | ) | $ | 737 | ||||||
Earnings (loss) per common
share: |
||||||||||||||||
Diluted |
$ | 0.54 | $ | (0.08 | ) | $ | (0.02 | ) | $ | 0.44 | ||||||
Shares used in per share
calculations: |
||||||||||||||||
Diluted |
1,675 | 1,675 | 1,675 | 1,675 | ||||||||||||
Supplemental Financial Data: | ||||||||||||||||
Operating cash flow |
$ | 1,157 | $ | (22 | )(f) | $ | (48 | ) | $ | 1,087 | ||||||
Operating cash flow as a % of
revenues |
42 | % | N/M | 39 | % | |||||||||||
Free cash flow (e) |
$ | 1,039 | $ | (22 | )(f) | $ | (79 | ) | $ | 938 | ||||||
Free cash flow as a % of revenues |
38 | % | N/M | 34 | % |
(a) | Included $130 million in interest and dividend income related to cash, cash equivalents and marketable securities, which were not part of the Companys strategic investment portfolio, $73 million in net realized gains on investments, partially offset by $7 million losses on derivatives and $5 million in interest expense. | |
(b) | Included $17 million in net realized gains on investments and $2 million in interest and dividend income, partially offset by $3 million in interest expense and $1 million in equity in losses of investees. | |
(c) | The third quarter effective tax rate of 25% for both GAAP and pro forma differ from the annual rates of 33% and 29%, respectively, primarily due to a $748 million pre-tax litigation settlement charge recorded in the second fiscal quarter with a discrete tax benefit computed at a rate less than the United States federal rate. | |
(d) | 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 pro forma tax provision, the tax items column and the tax provisions related to estimated share-based compensation and in-process R&D from the GAAP tax provision. | |
(e) | 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 (GAAP) and other supplemental disclosures for the three months ended June 28, 2009, included herein. | |
(f) | Incremental tax benefits from stock options exercised during the period. |
Qualcomm Announces Third Quarter Fiscal 2009 Results
|
Page 14 of 18 |
Nine Months Ended June 28, 2009 | ||||||||||||||||||||||||
Estimated | ||||||||||||||||||||||||
Share-Based | In-Process | |||||||||||||||||||||||
Pro Forma | Compensation | Tax Items | R&D | QSI | GAAP | |||||||||||||||||||
Revenues: |
||||||||||||||||||||||||
Equipment and services |
$ | 4,676 | $ | | $ | | $ | | $ | 22 | $ | 4,698 | ||||||||||||
Licensing and royalty fees |
3,028 | | | | | 3,028 | ||||||||||||||||||
Total revenues |
7,704 | | | | 22 | 7,726 | ||||||||||||||||||
Operating expenses: |
||||||||||||||||||||||||
Cost of equipment and services revenues |
2,213 | 30 | | | 114 | 2,357 | ||||||||||||||||||
Research and development |
1,541 | 209 | | 6 | 70 | 1,826 | ||||||||||||||||||
Selling, general and administrative |
879 | 197 | | | 89 | 1,165 | ||||||||||||||||||
Litigation settlement |
748 | (a) | | | | | 748 | (a) | ||||||||||||||||
Total operating expenses |
5,381 | 436 | | 6 | 273 | 6,096 | ||||||||||||||||||
Operating income (loss) |
2,323 | (436 | ) | | (6 | ) | (251 | ) | 1,630 | |||||||||||||||
Investment loss, net: |
||||||||||||||||||||||||
Total other-than-temporary impairment
losses |
(707 | ) | | | | (18 | ) | (725 | ) | |||||||||||||||
Noncredit portion of loss recognized
in other
comprehensive income |
8 | | | | | 8 | ||||||||||||||||||
Net impairment losses recognized in
earnings |
(699 | ) | | | | (18 | ) | (717 | ) | |||||||||||||||
Other investment income, net |
418 | (b) | | | | 3 | (c) | 421 | ||||||||||||||||
Total investment loss, net |
(281 | ) | | | | (15 | ) | (296 | ) | |||||||||||||||
Income (loss) before income taxes |
2,042 | (436 | ) | | (6 | ) | (266 | ) | 1,334 | |||||||||||||||
Income tax (expense) benefit |
(666 | )(d) | 66 | (e) | (36 | )(e) | | 92 | (f) | (544 | )(d) | |||||||||||||
Net income (loss) |
$ | 1,376 | $ | (370 | ) | $ | (36 | ) | $ | (6 | ) | $ | (174 | ) | $ | 790 | ||||||||
Earnings (loss) per common share: |
||||||||||||||||||||||||
Diluted |
$ | 0.82 | $ | (0.22 | ) | $ | (0.02 | ) | $ | (0.00 | ) | $ | (0.10 | ) | $ | 0.47 | ||||||||
Shares used in per share calculations: |
||||||||||||||||||||||||
Diluted |
1,668 | 1,668 | 1,668 | 1,668 | 1,668 | 1,668 | ||||||||||||||||||
Supplemental Financial Data: | ||||||||||||||||||||||||
Operating cash flow |
$ | 6,145 | $ | (54 | )(h) | $ | | $ | | $ | (240 | ) | $ | 5,851 | ||||||||||
Operating cash flow as a % of revenues |
80 | % | N/M | 76 | % | |||||||||||||||||||
Free cash flow (g) |
$ | 5,612 | $ | (54 | )(h) | $ | | $ | | $ | (324 | ) | $ | 5,234 | ||||||||||
Free cash flow as a % of revenues |
73 | % | N/M | 68 | % |
(a) | The second quarter of fiscal 2009 included a $748 million litigation settlement charge related to a settlement and patent agreement with Broadcom. | |
(b) | Included $387 million in interest and dividend income related to cash, cash equivalents and marketable securities, which were not part of the Companys strategic investment portfolio, $35 million in net realized gains on investments and $5 million gains on derivatives, partially offset by $9 million in interest expense. | |
(c) | Included $22 million in net realized gains on investments and $2 million in interest and dividend income, partially offset by $14 million in equity in losses of investees and $7 million in interest expense. | |
(d) | The first nine months of fiscal 2009 GAAP and pro forma effective tax rates of 41% and 33%, respectively, are higher than the estimated annual rates of 33% and 29%, respectively, primarily due to a $748 million pre-tax litigation settlement charge recorded in the second fiscal quarter with a discrete tax benefit computed at a rate less than the United States federal rate. | |
(e) | During the second quarter of fiscal 2009, the Company recorded a tax expense related to the adjustment of net deferred tax assets that were recorded in prior years to reflect the future impact of California budget legislation enacted on February 20, 2009. | |
(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 pro forma tax provision, the tax items column and the tax provisions related to estimated share-based compensation and in-process R&D from the GAAP tax provision. | |
(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 Net Cash Provided by Operating Activities (GAAP) and other supplemental disclosures for the nine months ended June 28, 2009, included herein. | |
(h) | Incremental tax benefits from stock options exercised during the period. |
Qualcomm Announces Third Quarter Fiscal 2009 Results
|
Page 15 of 18 |
Three Months Ended June 28, 2009 | ||||||||||||||||||||||||
Estimated | ||||||||||||||||||||||||
Share-Based | Tax | In-Process | ||||||||||||||||||||||
Pro Forma | Compensation | Items | R&D | QSI | GAAP | |||||||||||||||||||
Net cash provided (used)
by operating activities |
$ | 1,157 | $ | (22 | )(a) | $ | | $ | | $ | (48 | ) | $ | 1,087 | ||||||||||
Less: capital expenditures |
(118 | ) | | | | (31 | ) | (149 | ) | |||||||||||||||
Free cash flow |
$ | 1,039 | $ | (22 | ) | $ | | $ | | $ | (79 | ) | $ | 938 | ||||||||||
Other supplemental cash
disclosures: |
||||||||||||||||||||||||
Cash transfers from QSI (1) |
$ | 3 | $ | | $ | | $ | | $ | (3 | ) | $ | | |||||||||||
Cash transfers to QSI (2) |
(88 | ) | | | | 88 | $ | | ||||||||||||||||
Net cash transfers |
$ | (85 | ) | $ | | $ | | $ | | $ | 85 | $ | | |||||||||||
Nine Months Ended June 28, 2009 | ||||||||||||||||||||||||
Estimated | ||||||||||||||||||||||||
Share-Based | Tax | In-Process | ||||||||||||||||||||||
Pro Forma | Compensation | Items | R&D | QSI | GAAP | |||||||||||||||||||
Net cash provided (used) by operating activities |
$ | 6,145 | $ | (54 | )(a) | $ | | $ | | $ | (240 | ) | $ | 5,851 | ||||||||||
Less: capital expenditures |
(533 | ) | | | | (84 | ) | (617 | ) | |||||||||||||||
Free cash flow |
$ | 5,612 | $ | (54 | ) | $ | | $ | | $ | (324 | ) | $ | 5,234 | ||||||||||
Other supplemental cash disclosures: |
||||||||||||||||||||||||
Cash transfers from QSI (1) |
$ | 26 | $ | | $ | | $ | | $ | (26 | ) | $ | | |||||||||||
Cash transfers to QSI (2) |
(361 | ) | | | | 361 | | |||||||||||||||||
Net cash transfers |
$ | (335 | ) | $ | | $ | | $ | | $ | 335 | $ | | |||||||||||
(1) | Cash from sale of strategic debt and equity investments and partial settlement of investment receivables. | |
(2) | Funding for strategic debt and equity investments, capital expenditures and other QSI operating expenses. |
Three Months Ended June 29, 2008 | ||||||||||||||||||||
Estimated | ||||||||||||||||||||
Share-Based | In-Process | |||||||||||||||||||
Pro Forma | Compensation | R&D | QSI | GAAP | ||||||||||||||||
Net cash provided (used) by operating activities |
$ | 1,020 | $ | (209 | )(a) | $ | (13 | ) | $ | (59 | ) | $ | 739 | |||||||
Less: capital expenditures |
(176 | ) | | | (379 | ) | (555 | ) | ||||||||||||
Free cash flow |
$ | 844 | $ | (209 | ) | $ | (13 | ) | $ | (438 | ) | $ | 184 | |||||||
Nine Months Ended June 29, 2008 | ||||||||||||||||||||
Estimated | ||||||||||||||||||||
Share-Based | In-Process | |||||||||||||||||||
Pro Forma | Compensation | R&D | QSI | GAAP | ||||||||||||||||
Net cash provided (used) by operating activities |
$ | 3,090 | $ | (310 | )(a) | $ | (14 | ) | $ | (199 | ) | $ | 2,567 | |||||||
Less: capital expenditures |
(368 | ) | | | (615 | ) | (983 | ) | ||||||||||||
Free cash flow |
$ | 2,722 | $ | (310 | ) | $ | (14 | ) | $ | (814 | ) | $ | 1,584 | |||||||
(a) | Incremental tax benefits from stock options exercised during the period. |
Qualcomm Announces Third Quarter Fiscal 2009 Results
|
Page 16 of 18 |
June 28, | September 28, | |||||||
2009 | 2008 | |||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 3,721 | $ | 1,840 | ||||
Marketable securities |
6,159 | 4,571 | ||||||
Accounts receivable, net |
943 | 4,038 | ||||||
Inventories |
375 | 521 | ||||||
Deferred tax assets |
286 | 289 | ||||||
Other current assets |
247 | 464 | ||||||
Total current assets |
11,731 | 11,723 | ||||||
Marketable securities |
5,801 | 4,858 | ||||||
Deferred tax assets |
822 | 830 | ||||||
Property, plant and equipment, net |
2,311 | 2,162 | ||||||
Goodwill |
1,512 | 1,517 | ||||||
Other intangible assets, net |
3,138 | 3,104 | ||||||
Other assets |
398 | 369 | ||||||
Total assets |
$ | 25,713 | $ | 24,563 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Trade accounts payable |
$ | 561 | $ | 570 | ||||
Payroll and other benefits related liabilities |
459 | 406 | ||||||
Unearned revenues |
447 | 394 | ||||||
Other current liabilities |
905 | 921 | ||||||
Total current liabilities |
2,372 | 2,291 | ||||||
Unearned revenues |
3,528 | 3,768 | ||||||
Income taxes payable |
263 | 227 | ||||||
Other liabilities |
839 | 333 | ||||||
Total liabilities |
7,002 | 6,619 | ||||||
Stockholders equity: |
||||||||
Preferred stock, $0.0001 par value; issuable in series;
8 shares authorized; none outstanding at
June 28, 2009 and September 28, 2008 |
| | ||||||
Common stock, $0.0001 par value; 6,000 shares
authorized;
1,659 and 1,656 shares issued and outstanding at
June 28, 2009 and September 28, 2008, respectively |
| | ||||||
Paid-in capital |
7,988 | 7,511 | ||||||
Retained earnings |
10,716 | 10,717 | ||||||
Accumulated other comprehensive income (loss) |
7 | (284 | ) | |||||
Total stockholders equity |
18,711 | 17,944 | ||||||
Total liabilities and stockholders equity |
$ | 25,713 | $ | 24,563 | ||||
Qualcomm Announces Third Quarter Fiscal 2009 Results
|
Page 17 of 18 |
Three Months Ended | Nine Months Ended | |||||||||||||||
June 28, | June 29, | June 28, | June 29, | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Revenues: |
||||||||||||||||
Equipment and services |
$ | 1,862 | $ | 1,867 | $ | 4,698 | $ | 5,295 | ||||||||
Licensing and royalty fees |
891 | 895 | 3,028 | 2,513 | ||||||||||||
Total revenues |
2,753 | 2,762 | 7,726 | 7,808 | ||||||||||||
Operating expenses: |
||||||||||||||||
Cost of equipment and services revenues |
864 | 889 | 2,357 | 2,493 | ||||||||||||
Research and development |
618 | 596 | 1,826 | 1,660 | ||||||||||||
Selling, general and administrative |
377 | 453 | 1,165 | 1,261 | ||||||||||||
Litigation settlement |
| | 748 | | ||||||||||||
Total operating expenses |
1,859 | 1,938 | 6,096 | 5,414 | ||||||||||||
Operating income |
894 | 824 | 1,630 | 2,394 | ||||||||||||
Investment income (loss), net: |
||||||||||||||||
Total other-than-temporary impairment losses |
(124 | ) | (83 | ) | (725 | ) | (202 | ) | ||||||||
Noncredit portion of loss recognized in other
comprehensive income |
8 | | 8 | | ||||||||||||
Net impairment losses recognized in earnings |
(116 | ) | (83 | ) | (717 | ) | (202 | ) | ||||||||
Other investment income, net |
206 | 141 | 421 | 526 | ||||||||||||
Total investment income (loss), net |
90 | 58 | (296 | ) | 324 | |||||||||||
Income before income taxes |
984 | 882 | 1,334 | 2,718 | ||||||||||||
Income tax expense |
(247 | ) | (134 | ) | (544 | ) | (436 | ) | ||||||||
Net income |
$ | 737 | $ | 748 | $ | 790 | $ | 2,282 | ||||||||
Basic earnings per common share |
$ | 0.45 | $ | 0.46 | $ | 0.48 | $ | 1.40 | ||||||||
Diluted earnings per common share |
$ | 0.44 | $ | 0.45 | $ | 0.47 | $ | 1.38 | ||||||||
Shares used in per share calculations: |
||||||||||||||||
Basic |
1,656 | 1,626 | 1,653 | 1,626 | ||||||||||||
Diluted |
1,675 | 1,654 | 1,668 | 1,654 | ||||||||||||
Dividends per share paid |
$ | 0.17 | $ | 0.16 | $ | 0.49 | $ | 0.44 | ||||||||
Dividends per share announced |
$ | 0.17 | $ | 0.16 | $ | 0.49 | $ | 0.44 | ||||||||
Qualcomm Announces Third Quarter Fiscal 2009 Results
|
Page 18 of 18 |
Three Months Ended | Nine Months Ended | |||||||||||||||
June 28, 2009 |
June 29, 2008 |
June 28, 2009 |
June 29, 2008 |
|||||||||||||
Operating Activities: |
||||||||||||||||
Net income |
$ | 737 | $ | 748 | $ | 790 | $ | 2,282 | ||||||||
Adjustments to reconcile net income to net cash provided
by
operating activities: |
||||||||||||||||
Depreciation and amortization |
154 | 117 | 460 | 336 | ||||||||||||
Revenues related to non-monetary exchanges |
(29 | ) | | (86 | ) | | ||||||||||
Non-cash portion of income tax expense |
56 | 66 | 222 | 148 | ||||||||||||
Non-cash portion of share-based compensation expense |
151 | 138 | 436 | 393 | ||||||||||||
Incremental tax benefit from stock options exercised |
(22 | ) | (209 | ) | (54 | ) | (310 | ) | ||||||||
Net realized gains on marketable securities and other
investments |
(90 | ) | (39 | ) | (57 | ) | (158 | ) | ||||||||
Net impairment losses on marketable securities and
other investments |
116 | 83 | 717 | 202 | ||||||||||||
Other items, net |
(1 | ) | 11 | (22 | ) | 1 | ||||||||||
Changes in assets and liabilities, net of effects of
acquisitions: |
||||||||||||||||
Accounts receivable, net |
(133 | ) | (186 | ) | 2,691 | (178 | ) | |||||||||
Inventories |
30 | (7 | ) | 143 | (142 | ) | ||||||||||
Other assets |
13 | (7 | ) | (17 | ) | 35 | ||||||||||
Trade accounts payable |
95 | (24 | ) | (8 | ) | (4 | ) | |||||||||
Payroll, benefits and other liabilities |
27 | 78 | 737 | 12 | ||||||||||||
Unearned revenues |
(17 | ) | (30 | ) | (101 | ) | (50 | ) | ||||||||
Net cash provided by operating activities |
1,087 | 739 | 5,851 | 2,567 | ||||||||||||
Investing Activities: |
||||||||||||||||
Capital expenditures |
(149 | ) | (555 | ) | (617 | ) | (983 | ) | ||||||||
Purchases of available-for-sale securities |
(2,201 | ) | (1,984 | ) | (6,497 | ) | (4,944 | ) | ||||||||
Proceeds from sale of available-for-sale securities |
1,145 | 1,559 | 3,606 | 5,548 | ||||||||||||
Cash received for partial settlement of investment
receivables |
32 | | 349 | | ||||||||||||
Other investments and acquisitions, net of cash acquired |
(7 | ) | (8 | ) | (47 | ) | (283 | ) | ||||||||
Change in collateral held under securities lending |
| 8 | 173 | 95 | ||||||||||||
Other items, net |
| 4 | 6 | 30 | ||||||||||||
Net cash used by investing activities |
(1,180 | ) | (976 | ) | (3,027 | ) | (537 | ) | ||||||||
Financing Activities: |
||||||||||||||||
Proceeds from issuance of common stock |
175 | 464 | 276 | 700 | ||||||||||||
Incremental tax benefit from stock options exercised |
22 | 209 | 54 | 310 | ||||||||||||
Dividends paid |
(282 | ) | (261 | ) | (810 | ) | (716 | ) | ||||||||
Repurchase and retirement of common stock |
| | (285 | ) | (1,670 | ) | ||||||||||
Change in obligations under securities lending |
| (8 | ) | (173 | ) | (95 | ) | |||||||||
Other items, net |
3 | | | | ||||||||||||
Net cash (used) provided by financing activities |
(82 | ) | 404 | (938 | ) | (1,471 | ) | |||||||||
Effect of exchange rate changes on cash |
4 | | (5 | ) | | |||||||||||
Net (decrease) increase in cash and cash
equivalents |
(171 | ) | 167 | 1,881 | 559 | |||||||||||
Cash and cash equivalents at beginning of period |
3,892 | 2,803 | 1,840 | 2,411 | ||||||||||||
Cash and cash equivalents at end of period |
$ | 3,721 | $ | 2,970 | $ | 3,721 | $ | 2,970 | ||||||||