Conference call on TI website at 4 p.m. Central time today
DALLAS, Oct. 24, 2017 — (PRNewswire) — Texas Instruments Incorporated (TI) (NASDAQ: TXN) today reported third-quarter revenue of $4.12 billion, net income of $1.29 billion and earnings per share of $1.26. Earnings per share include a 2-cent discrete tax benefit not in the company's original guidance.Regarding the company's performance and returns to shareholders, Rich Templeton, TI's chairman, president and CEO, made the following comments:
- "Revenue increased 12 percent from the same quarter a year ago. Demand for our products continued to be strong in the industrial and automotive markets.
- "In our core businesses, Analog revenue grew 16 percent and Embedded Processing revenue grew 17 percent from the same quarter a year ago. Operating margin increased in both businesses.
- "Gross margin of 64.5 percent reflected the quality of our product portfolio, as well as the efficiency of our manufacturing strategy, including the benefit of 300-millimeter Analog production.
- "Our cash flow from operations of $4.8 billion for the trailing 12 months again underscored the strength of our business model. Free cash flow for the trailing 12 months was $4.2 billion and represents 29.0 percent of revenue.
- "We have returned $4.3 billion to owners in the past 12 months through dividends and stock repurchases. In September, we announced we would increase our dividend by 24 percent and also increased our share repurchase authorizations by $6 billion, which together reflect our commitment to return all free cash flow to our owners.
- "TI's fourth-quarter outlook is for revenue in the range of $3.57 billion to $3.87 billion, and earnings per share between $1.01 and $1.15, which includes an estimated $20 million discrete tax benefit."
Free cash flow is a non-GAAP financial measure. Free cash flow is cash flow from operations less capital expenditures.
Certain amounts in the prior period have been recast to conform to the current presentation.
Earnings summary
Amounts are in millions of dollars, except per-share amounts.
|
|
|
3Q17 |
|
3Q16 |
|
Change |
|
Revenue |
$ |
4,116 |
$ |
3,675 |
|
12% |
|
Operating profit |
$ |
1,788 |
$ |
1,408 |
|
27% |
|
Net income |
$ |
1,285 |
$ |
1,018 |
|
26% |
|
Earnings per share |
$ |
1.26 |
$ |
0.98 |
|
29% |
Cash generation
Amounts are in millions of dollars.
|
|
|
|
|
|
Trailing 12 Months | ||||||
|
|
|
|
3Q17 |
|
|
3Q17 |
|
|
3Q16 |
|
Change |
|
Cash flow from operations |
|
$ |
1,722 |
|
$ |
4,821 |
|
$ |
4,673 |
|
3% |
|
Capital expenditures |
|
$ |
186 |
|
$ |
574 |
|
$ |
585 |
|
-2% |
|
Free cash flow |
|
$ |
1,536 |
|
$ |
4,247 |
|
$ |
4,088 |
|
4% |
|
Free cash flow % of revenue |
|
|
|
|
|
29.0% |
|
|
31.1% |
|
|
Cash return
Amounts are in millions of dollars.
|
|
|
|
|
|
Trailing 12 Months | ||||||
|
|
|
|
3Q17 |
|
|
3Q17 |
|
|
3Q16 |
|
Change |
|
Dividends paid |
|
$ |
495 |
|
$ |
1,992 |
|
$ |
1,533 |
|
30% |
|
Stock repurchases |
|
$ |
650 |
|
$ |
2,325 |
|
$ |
2,284 |
|
2% |
|
Total cash returned |
|
$ |
1,145 |
|
$ |
4,317 |
|
$ |
3,817 |
|
13% |
|
TEXAS INSTRUMENTS INCORPORATED AND SUBSIDIARIES | ||||||
|
Consolidated Statements of Income | ||||||
|
(Millions of dollars, except share and per-share amounts) | ||||||
|
| ||||||
|
|
|
For Three Months Ended | ||||
|
|
|
September 30, | ||||
|
|
|
2017 |
|
2016 | ||
|
Revenue |
|
$ |
4,116 |
|
$ |
3,675 |
|
Cost of revenue (COR) |
|
|
1,460 |
|
|
1,391 |
|
Gross profit |
|
|
2,656 |
|
|
2,284 |
|
Research and development (R&D) |
|
|
375 |
|
|
353 |
|
Selling, general and administrative (SG&A) |
|
|
412 |
|
|
442 |
|
Acquisition charges |
|
|
80 |
|
|
80 |
|
Restructuring charges/other |
|
|
1 |
|
|
1 |
|
Operating profit |
|
|
1,788 |
|
|
1,408 |
|
Other income (expense), net (OI&E) |
|
|
20 |
|
|
(9) |
|
Interest and debt expense |
|
|
19 |
|
|
18 |
|
Income before income taxes |
|
|
1,789 |
|
|
1,381 |
|
Provision for income taxes |
|
|
504 |
|
|
363 |
|
Net income |
|
$ |
1,285 |
|
$ |
1,018 |
|
|
|
|
|
|
|
|
|
Diluted earnings per common share |
|
$ |
1.26 |
|
$ |
.98 |
|
|
|
|
|
|
|
|
|
Average shares outstanding (millions): |
|
|
|
|
|
|
|
Basic |
|
|
988 |
|
|
1,003 |
|
Diluted |
|
|
1,008 |
|
|
1,023 |
|
|
|
|
|
|
|
|
|
Cash dividends declared per common share |
|
$ |
.50 |
|
$ |
.38 |
|
|
|
|
|
|
|
|
|
Certain amounts in the prior period have been adjusted to reflect the following: (1) the fourth-quarter 2016 early adoption of ASU 2016-09 related to stock-based compensation, and (2) the first-quarter 2017 early adoption of ASU 2017-07 related to the reclassification of certain pension and other retiree benefit costs to OI&E. | ||||||
|
| ||||||
|
Supplemental Information | ||||||
|
(Quarterly, except as noted) | ||||||
|
| ||||||
|
Provision for income taxes is based on the following: | ||||||
|
| ||||||
|
Operating taxes (calculated using the estimated annual effective tax rate) |
|
$ |
542 |
|
$ |
418 |
|
Discrete tax items |
|
|
(38) |
|
|
(55) |
|
Provision for income taxes (effective taxes) |
|
$ |
504 |
|
$ |
363 |
|
| ||||||
|
Annual operating tax rate |
|
|
31% |
|
|
30% |
|
Effective tax rate |
|
|
28% |
|
|
26% |
|
| ||||||
|
As a result of accounting rule ASC 260, which requires a portion of Net income to be allocated to unvested restricted stock units (RSUs) on which we pay dividend equivalents, diluted EPS is calculated using the following: | ||||||
|
| ||||||
|
Net income |
|
$ |
1,285 |
|
$ |
1,018 |
|
Income allocated to RSUs |
|
|
(11) |
|
|
(11) |
|
Income allocated to common stock for diluted EPS |
|
$ |
1,274 |
|
$ |
1,007 |
|
TEXAS INSTRUMENTS INCORPORATED AND SUBSIDIARIES | ||||||
|
Consolidated Balance Sheets | ||||||
|
(Millions of dollars, except share amounts) | ||||||
|
| ||||||
|
|
|
September 30, | ||||
|
|
|
2017 |
|
2016 | ||
|
Assets |
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
1,296 |
|
$ |
1,369 |
|
Short-term investments |
|
|
2,148 |
|
|
1,768 |
|
Accounts receivable, net of allowances of ($14) and ($14) |
|
|
1,576 |
|
|
1,447 |
|
Raw materials |
|
|
120 |
|
|
104 |
|
Work in process |
|
|
1,103 |
|
|
949 |
|
Finished goods |
|
|
685 |
|
|
755 |
|
Inventories |
|
|
1,908 |
|
|
1,808 |
|
Prepaid expenses and other current assets |
|
|
1,063 |
|
|
789 |
|
Total current assets |
|
|
7,991 |
|
|
7,181 |
|
Property, plant and equipment at cost |
|
|
4,668 |
|
|
4,982 |
|
Accumulated depreciation |
|
|
(2,101) |
|
|
(2,437) |
|
Property, plant and equipment, net |
|
|
2,567 |
|
|
2,545 |
|
Long-term investments |
|
|
258 |
|
|
233 |
|
Goodwill, net |
|
|
4,362 |
|
|
4,362 |
|
Acquisition-related intangibles, net |
|
|
1,025 |
|
|
1,344 |
|
Deferred income taxes |
|
|
414 |
|
|
355 |
|
Capitalized software licenses, net |
|
|
111 |
|
|
50 |
|
Overfunded retirement plans |
|
|
112 |
|
|
64 |
|
Other assets |
|
|
89 |
|
|
82 |
|
Total assets |
|
$ |
16,929 |
|
$ |
16,216 |
|
|
|
|
|
|
|
|
|
Liabilities and stockholders' equity |
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Current portion of long-term debt |
|
$ |
499 |
|
$ |
634 |
|
Accounts payable |
|
|
430 |
|
|
428 |
|
Accrued compensation |
|
|
635 |
|
|
647 |
|
Income taxes payable |
|
|
74 |
|
|
68 |
|
Accrued expenses and other liabilities |
|
|
417 |
|
|
393 |
|
Total current liabilities |
|
|
2,055 |
|
|
2,170 |
|
Long-term debt |
|
|
3,084 |
|
|
2,977 |
|
Underfunded retirement plans |
|
|
108 |
|
|
201 |
|
Deferred income taxes |
|
|
38 |
|
|
35 |
|
Deferred credits and other liabilities |
|
|
656 |
|
|
547 |
|
Total liabilities |
|
|
5,941 |
|
|
5,930 |
|
Stockholders' equity: |
|
|
|
|
|
|
|
Preferred stock, $25 par value. Authorized – 10,000,000 shares |
|
|
|
|
|
|
|
Participating cumulative preferred – None issued |
|
|
— |
|
|
— |
|
Common stock, $1 par value. Authorized – 2,400,000,000 shares |
|
|
|
|
|
|
|
Shares issued – 1,740,815,939 |
|
|
1,741 |
|
|
1,741 |
|
Paid-in capital |
|
|
1,718 |
|
|
1,624 |
|
Retained earnings |
|
|
34,935 |
|
|
32,565 |
|
Treasury common stock at cost |
|
|
|
|
|
|
|
Shares: September 30, 2017 – 754,459,144; September 30, 2016 – 739,693,480 |
|
|
(26,901) |
|
|
(25,102) |
|
Accumulated other comprehensive income (loss), net of taxes (AOCI) |
|
|
(505) |
|
|
(542) |
|
Total stockholders' equity |
|
|
10,988 |
|
|
10,286 |
|
Total liabilities and stockholders' equity |
|
$ |
16,929 |
|
$ |
16,216 |
|
|
|
Certain amounts in the prior period have been recast to conform to the current presentation. |
|
TEXAS INSTRUMENTS INCORPORATED AND SUBSIDIARIES | ||||||
|
Consolidated Statements of Cash Flows | ||||||
|
(Millions of dollars) | ||||||
|
| ||||||
|
|
|
For Three Months Ended | ||||
|
|
|
September 30, | ||||
|
|
|
2017 |
|
2016 | ||
|
Cash flows from operating activities |
|
|
|
|
|
|
|
Net income |
|
$ |
1,285 |
|
$ |
1,018 |
|
Adjustments to Net income: |
|
|
|
|
|
|
|
Depreciation |
|
|
133 |
|
|
150 |
|
Amortization of acquisition-related intangibles |
|
|
80 |
|
|
80 |
|
Amortization of capitalized software |
|
|
12 |
|
|
7 |
|
Stock compensation |
|
|
54 |
|
|
56 |
|
Deferred income taxes |
|
|
(2) |
|
|
(125) |
|
Increase (decrease) from changes in: |
|
|
|
|
|
|
|
Accounts receivable |
|
|
(106) |
|
|
(98) |
|
Inventories |
|
|
39 |
|
|
68 |
|
Prepaid expenses and other current assets |
|
|
31 |
|
|
95 |
|
Accounts payable and accrued expenses |
|
|
47 |
|
|
14 |
|
Accrued compensation |
|
|
140 |
|
|
149 |
|
Income taxes payable |
|
|
10 |
|
|
47 |
|
Changes in funded status of retirement plans |
|
|
31 |
|
|
24 |
|
Other |
|
|
(32) |
|
|
(20) |
|
Cash flows from operating activities |
|
|
1,722 |
|
|
1,465 |
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
Capital expenditures |
|
|
(186) |
|
|
(139) |
|
Purchases of short-term investments |
|
|
(1,218) |
|
|
(978) |
|
Proceeds from short-term investments |
|
|
920 |
|
|
515 |
|
Other |
|
|
(4) |
|
|
(1) |
|
Cash flows from investing activities |
|
|
(488) |
|
|
(603) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
Dividends paid |
|
|
(495) |
|
|
(382) |
|
Stock repurchases |
|
|
(650) |
|
|
(500) |
|
Proceeds from common stock transactions |
|
|
76 |
|
|
154 |
|
Other |
|
|
(9) |
|
|
— |
|
Cash flows from financing activities |
|
|
(1,078) |
|
|
(728) |
|
|
|
|
|
|
|
|
|
Net change in Cash and cash equivalents |
|
|
156 |
|
|
134 |
|
Cash and cash equivalents at beginning of period |
|
|
1,140 |
|
|
1,235 |
|
Cash and cash equivalents at end of period |
|
$ |
1,296 |
|
$ |
1,369 |
|
|
|
Certain amounts in the prior period have been recast to conform to the current presentation. |
Segment results
Amounts are in millions of dollars.
|
|
|
|
3Q17 |
|
|
3Q16 |
|
Change |
|
Analog: |
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
2,698 |
|
$ |
2,323 |
|
16% |
|
Operating profit |
|
$ |
1,268 |
|
$ |
957 |
|
32% |
|
Embedded Processing: |
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
931 |
|
$ |
795 |
|
17% |
|
Operating profit |
|
$ |
325 |
|
$ |
224 |
|
45% |
|
Other: |
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
487 |
|
$ |
557 |
|
-13% |
|
Operating profit* |
|
$ |
195 |
|
$ |
227 |
|
-14% |
|
|
|
* Includes Acquisition charges and Restructuring charges/other. |
Compared with the year-ago quarter:
Analog: (includes Power, Signal Chain and High Volume)
- Revenue increased due to Power and Signal Chain. High Volume was about even.
- Operating profit increased primarily due to higher revenue and associated gross profit.
Embedded Processing: (includes Connected Microcontrollers and Processors)
- Revenue increased in Processors and Connected Microcontrollers.
- Operating profit increased primarily due to higher revenue and associated gross profit.
Other: (includes DLP® products, calculators and custom ASIC products)
- Revenue decreased by $70 million, and operating profit declined by $32 million.
Non-GAAP financial information
This release includes references to free cash flow and ratios based on that measure. These are financial measures that were not prepared in accordance with GAAP. Free cash flow was calculated by subtracting Capital expenditures from the most directly comparable GAAP measure, Cash flows from operating activities (also referred to as cash flow from operations).
The company believes that free cash flow and the associated ratios provide insight into its liquidity, its cash-generating capability and the amount of cash potentially available to return to shareholders, as well as insight into its financial performance. These non-GAAP measures are supplemental to the comparable GAAP measures.
Reconciliation to the most directly comparable GAAP measures is provided in the table below.
Amounts are in millions of dollars.
|
|
|
For 12 Months Ended |
|
| ||||
|
|
|
September 30, |
|
| ||||
|
|
|
2017 |
|
2016 |
|
Change | ||
|
Cash flow from operations (GAAP) |
|
$ |
4,821 |
|
$ |
4,673 |
|
3% |
|
Capital expenditures |
|
|
(574) |
|
|
(585) |
|
|
|
Free cash flow (non-GAAP) |
|
$ |
4,247 |
|
$ |
4,088 |
|
4% |
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
14,625 |
|
$ |
13,145 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from operations as a percent of revenue (GAAP) |
|
|
33.0% |
|
|
35.5% |
|
|
|
Free cash flow as a percent of revenue (non-GAAP) |
|
|
29.0% |
|
|
31.1% |
|
|
This release also includes references to an annual operating tax rate, a non-GAAP term the company uses to describe the estimated annual effective tax rate, a GAAP measure that by definition does not include discrete tax items. The company believes the term annual operating tax rate is useful because it more clearly communicates that discrete tax items are excluded from such rate. The term also helps differentiate from the effective tax rate, which includes discrete tax items. No adjustments are made to the estimated annual effective tax rate when using the term annual operating tax rate.
Notice regarding forward-looking statements
This release includes forward-looking statements intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements generally can be identified by phrases such as TI or its management "believes," "expects," "anticipates," "foresees," "forecasts," "estimates" or other words or phrases of similar import. Similarly, statements herein that describe TI's business strategy, outlook, objectives, plans, intentions or goals also are forward-looking statements. All such forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those in forward-looking statements.
We urge you to carefully consider the following important factors that could cause actual results to differ materially from the expectations of TI or our management:
- Market demand for semiconductors, particularly in TI's end markets;
- TI's ability to compete in products and prices in an intensely competitive industry;
- Customer demand that differs from forecasts and the financial impact of inadequate or excess TI inventory that results from demand that differs from projections;
- TI's ability to develop, manufacture and market innovative products in a rapidly changing technological environment;
- Economic, social and political conditions in the countries in which TI, our customers or our suppliers operate, including security risks; global trade policies; political and social instability; health conditions; possible disruptions in transportation, communications and information technology networks; and fluctuations in foreign currency exchange rates;
- Natural events such as severe weather, geological events or health epidemics in the locations in which TI, our customers or our suppliers operate;
- Breaches or disruptions of TI's information technology systems or those of our customers or suppliers;
- Timely implementation of new manufacturing technologies and installation of manufacturing equipment, or the ability to obtain needed third-party foundry and assembly/test subcontract services;
- Availability and cost of raw materials, utilities, manufacturing equipment, third-party manufacturing services and manufacturing technology;
- Compliance with or changes in the complex laws, rules and regulations to which TI is or may become subject, or actions of enforcement authorities, that restrict TI's ability to manufacture or ship our products or operate our business, or subject TI to fines, penalties, or other legal liability;
- Product liability or warranty claims, claims based on epidemic or delivery failure, or other claims relating to TI products, manufacturing, services, design or communications, or recalls by TI customers for a product containing a TI part;
- Changes in the tax rate applicable to TI as the result of changes in tax law, the jurisdictions in which profits are determined to be earned and taxed, adverse resolution of tax audits, increases in tariff rates, and the ability to realize deferred tax assets;
- A loss suffered by a customer or distributor of TI with respect to TI-consigned inventory;
- Financial difficulties of distributors or their promotion of competing product lines to TI's detriment, or the loss of a significant number of distributors;
- Losses or curtailments of purchases from key customers or the timing and amount of distributor and other customer inventory adjustments;
- TI's ability to maintain or improve profit margins, including our ability to utilize our manufacturing facilities at sufficient levels to cover our fixed operating costs, in an intensely competitive and cyclical industry;
- TI's ability to maintain and enforce a strong intellectual property portfolio and maintain freedom of operation; or TI's exposure to infringement claims;
- Instability in the global credit and financial markets that affects TI's ability to fund our daily operations, invest in the business, make strategic acquisitions, or make principal and interest payments on our debt;
- Increases in health care and pension benefit costs;
- TI's ability to recruit and retain skilled engineering, management and technical personnel;
- TI's ability to successfully integrate and realize opportunities for growth from acquisitions, or our ability to realize our expectations regarding the amount and timing of restructuring charges and associated cost savings; and
- Impairments of TI's non-financial assets.
For a more detailed discussion of these factors, see the Risk Factors discussion in Item 1A of TI's most recent Form 10-K. The forward-looking statements included in this release are made only as of the date of this release, and we undertake no obligation to update the forward-looking statements to reflect subsequent events or circumstances.
About Texas Instruments
Texas Instruments Incorporated (TI) is a global semiconductor design and manufacturing company that develops analog ICs and embedded processors. By employing the world's brightest minds, TI creates innovations that shape the future of technology. TI is helping approximately 100,000 customers transform the future, today. Learn more at www.ti.com.
TI trademarks:
DLP
Other trademarks are the property of their respective owners.
TXN-G
View original content: http://www.prnewswire.com/news-releases/ti-reports-3q17-financial-results-and-shareholder-returns-300542464.html
SOURCE Texas Instruments Incorporated
| Contact: |
| Texas Instruments Incorporated
Media, Chris Rongone, 214-479-6868, c- Email Contact or Whitney Jodry, 214-479-0952 Email Contact Investor Relations, Dave Pahl, 214-479-4629 Email Contact (Please do not publish these numbers or email addresses.) Web: http://www.ti.com |