Xilinx Reports Record Revenue in Fiscal Second Quarter 2022

 

  • Record reve­nue of $936 mil­li­on, repre­sen­ting 7% sequen­ti­al growth and 22% annu­al growth amidst con­ti­nuing indus­try-wide sup­p­ly chain challenges
  • Aero­space & Defen­se, Indus­tri­al and Test, Mea­su­re­ment & Emu­la­ti­on (AIT) reve­nue increased 20% sequen­ti­al­ly, with strong per­for­mance in all sub-mar­kets led by ano­ther record per­for­mance in the Indus­tri­al end mar­ket and impro­ve­ment in Aero­space & Defen­se business
  • Auto­mo­ti­ve, Broad­cast and Con­su­mer (ABC) reve­nue in the quar­ter increased 19% sequen­ti­al­ly, with record quar­ters in all sub-mar­kets, led by the Auto­mo­ti­ve end market
  • Wired and Wire­less Group (WWG) reve­nue increased 9% sequen­ti­al­ly and 42% year-over-year as robust glo­bal 5G deploy­ments con­ti­nue and strength from the Wired business
  • Data Cen­ter Group (DCG) reve­nue decli­ned mode­st­ly, down 3% quar­ter-over-quar­ter, as Net­wor­king strength was off­set by a decli­ne in Compute
  • Plat­form trans­for­ma­ti­on con­ti­nues with total Adap­ti­ve SoC reve­nue, which includes Zynq and Ver­sal plat­forms, up 9% sequen­ti­al­ly and 56% year-over-year, and repre­sen­ting 29% of total revenue

SAN JOSE, Calif.–(BUSINESS WIRE)–Oct. 27, 2021– Xilinx, Inc. (Nasdaq: XLNX), the lea­der in adap­ti­ve com­pu­ting, today announ­ced record reve­nues of $936 mil­li­on for the fis­cal second quar­ter, up 7% over the pre­vious quarter.

GAAP net inco­me for the fis­cal second quar­ter was $235 mil­li­on, or $0.94 per diluted share. Non-GAAP net inco­me for the quar­ter was $266 mil­li­on, or $1.06 per diluted share.

As per­mit­ted as of Octo­ber 27, 2021 under the terms of the Mer­ger Agree­ment bet­ween Xilinx and Advan­ced Micro Devices, Inc. (AMD), the Xilinx Board of Direc­tors voted unani­mously to decla­re a cash divi­dend of $0.37 per out­stan­ding share of com­mon stock paya­ble on Novem­ber 15, 2021 to all stock­hol­ders of record at the clo­se of busi­ness on Novem­ber 8, 2021. The divi­dend is con­di­tio­ned upon and will only be paya­ble if the mer­ger has not clo­sed on or befo­re the record date for such dividend.

Addi­tio­nal second quar­ter of fis­cal year 2022 com­pa­ri­sons are pro­vi­ded in the charts below.

Q2 Fis­cal 2022 Finan­cial Highlights

(In mil­li­ons, except EPS)

   

 

GAAP

 

 

 

 

 

 

 

 

Q2

Q1

Q2

 

 

 

 

FY2022

FY2022

FY2021

 

Q‑T-Q

Y‑T-Y

Net reve­nues*

$936

$879

$767

 

7%

22%

Gross mar­gin

$632

$586

$542

 

8%

17%

Ope­ra­ting income

$250

$210

$205

 

19%

22%

Net inco­me

$235

$206

$194

 

14%

21%

Diluted ear­nings per share

$0.94

$0.83

$0.79

 

13%

19%

 

 

 

 

 

 

 

 

Non-GAAP

 

 

 

 

 

 

 

 

Q2

Q1

Q2

 

 

 

 

FY2022

FY2022

FY2021

 

Q‑T-Q

Y‑T-Y

Net reve­nues*

$936

$879

$767

 

7%

22%

Gross mar­gin

$644

$596

$548

 

8%

17%

Ope­ra­ting income

$288

$246

$216

 

17%

33%

Net inco­me

$266

$236

$203

 

13%

31%

Diluted ear­nings per share

$1.06

$0.95

$0.82

 

12%

29%

 

 

* No adjus­t­ment bet­ween GAAP and Non-GAAP

Xilinx deli­ver­ed ano­ther record quar­ter despi­te the con­ti­nuing indus­try-wide sup­p­ly chain cons­traints,” said Vic­tor Peng, Xilinx pre­si­dent and CEO. “We saw broad strength in the vast majo­ri­ty of our mar­kets in the quar­ter, dri­ven by record per­for­mance from the Indus­tri­al, Auto, Broad­cast and Con­su­mer end mar­kets, as well as impro­ve­ment in the Aero­space & Defen­se end mar­ket. Our busi­ness and ope­ra­ti­ons teams have made tre­men­dous efforts to sup­port our cus­to­mers’ cri­ti­cal needs in what con­ti­nues to be an extre­me­ly chal­len­ging sup­p­ly envi­ron­ment. We also belie­ve we remain on track for regu­la­to­ry appr­oval for the AMD tran­sac­tion and to clo­se by the end of the calen­dar year.

Indus­try trends con­ti­nue to dri­ve strong demand for Xilinx pro­ducts. Core mar­kets are bene­fiting from mul­ti­ple tail winds, inclu­ding the incre­asing requi­re­ments for advan­ced pro­ces­sing and broad digi­ta­liza­ti­on trends in all indus­tries, that are dri­ving both increased sili­con con­tent as well as over­all demand. 5G volu­mes remain strong, led by North Ame­ri­ca and the Asia Paci­fic regi­on, across mul­ti­ple pro­ducts. Our enga­ge­ments with hypers­ca­lers are deepe­ning as FPGA-as-a-Ser­vice expands to new workloads, and we con­ti­nue to dri­ve solid design win momen­tum in Com­pu­te, Net­wor­king and Storage.”

The record quar­ters in Indus­tri­al, Auto, Broad­cast and Con­su­mer end mar­kets dro­ve total sequen­ti­al growth of 7% and 22% year-over-year,” said Bri­ce Hill, Xilinx CFO. “Our trans­for­ma­ti­on to an adap­ti­ve plat­form com­pa­ny con­ti­nues to acce­le­ra­te, with Adap­ti­ve SoC sequen­ti­al reve­nue growth of 9% and year-over-year growth of 56%. In addi­ti­on, Advan­ced Pro­ducts grew 9% sequen­ti­al­ly and 28% year-over-year and repre­sen­ted 74% of total revenue.

Free cash flow of $107 mil­li­on, or 11% of reve­nue, reflec­ted expec­ted nor­ma­liza­ti­on in working capi­tal fol­lo­wing excep­tio­nal­ly strong free cash flow in Q1. We are extre­me­ly plea­sed that record reve­nues, com­bi­ned with strong gross and ope­ra­ting mar­gins, dro­ve record non-GAAP net inco­me and non-GAAP EPS in the quarter.”

Net Reve­nues by Geography:

 

 

 

 

 

 

 

Per­cen­ta­ges

 

Growth Rates

 

Q2

Q1

Q2

 

 

 

 

FY2022

FY2022

FY2021

 

Q‑T-Q

Y‑T-Y

North Ame­ri­ca

26%

23%

29%

 

20%

7%

Asia Paci­fic

48%

52%

48%

 

-3%

23%

Euro­pe

16%

15%

18%

 

16%

14%

Japan

10%

10%

5%

 

8%

124%

 

 

 

 

 

 

 

Net Reve­nues by End Market:

 

 

 

 

 

 

 

Per­cen­ta­ges

 

Growth Rates

 

Q2

Q1

Q2

 

 

 

 

FY2022

FY2022

FY2021

 

Q‑T-Q

Y‑T-Y

A&D, Indus­tri­al and TME

40%

36%

44%

 

20%

13%

Auto­mo­ti­ve, Broad­cast and Consumer

22%

20%

16%

 

19%

70%

Wired and Wire­less Group

31%

30%

26%

 

9%

42%

Data Cen­ter Group

9%

10%

14%

 

-3%

-22%

Chan­nel

-2%

4%

0%

 

NM

NM

 

 

 

 

 

 

 

Net Reve­nues by Product:

 

 

 

 

 

 

 

Per­cen­ta­ges

 

Growth Rates

 

Q2

Q1

Q2

 

 

 

 

FY2022

FY2022

FY2021

 

Q‑T-Q

Y‑T-Y

Advan­ced Products

74%

72%

70%

 

9%

28%

Core Pro­ducts

26%

28%

30%

 

0%

8%

Pro­ducts are clas­si­fied as follows:
Advan­ced Pro­ducts:
Ver­sal, UltraS­ca­le+, UltraS­ca­le and 7‑series pro­duct fami­lies, and pro­duc­tion boards busi­ness com­po­sed of Alveo, Solar­fla­re, Net­work, and System-On-Modules.
Core Pro­ducts: Virtex‑6, Spartan‑6, Virtex-5, CoolRunner-II, Virtex‑4, Vir­tex-II, Spartan‑3, Spartan‑2, XC9500 pro­ducts, con­fi­gu­ra­ti­on solu­ti­ons, soft­ware & support/services.

Key Sta­tis­tics:

(Dol­lars in Millions)

       

 

Q2

Q1

Q2

 

FY2022

FY2022

FY2021

 

 

 

 

Ope­ra­ting Cash Flow

$122

$390

$248

Depre­cia­ti­on Expen­se (inclu­ding soft­ware amortization)

$31

$32

$30

Capi­tal Expen­dit­ures (inclu­ding software)

$15

$17

$15

Free Cash Flow (1)

$107

$373

$232

Inven­to­ry Days (inter­nal)

86

89

114

Reve­nue Turns (%)

23

27

38

(1)  

Free Cash Flow = Ope­ra­ting Cash Flow — Capi­tal Expen­dit­ures (inclu­ding software)

Pro­duct and Finan­cial High­lights — Fis­cal Second Quar­ter 2022

  • Micro­soft announ­ced that Azu­re is now uti­li­zing its NP-VM FPGA-as-a-Ser­vice infra­struc­tu­re, powered by Xilinx Alveo acce­le­ra­tors, to dra­ma­ti­cal­ly impro­ve the per­for­mance of Apa­che Spark on the Azu­re Syn­ap­se ana­ly­tics platform.
  • Ama­zon announ­ced the gene­ral avai­la­bi­li­ty of Ama­zon EC2 VT1 ins­tances that fea­ture the same Xilinx Alveo U30 media acce­le­ra­tor trans­co­ding cards used in the SDK.
  • Xilinx and NEC Cor­po­ra­ti­on announ­ced a col­la­bo­ra­ti­on on NEC’s next gene­ra­ti­on 5G radio units, expec­ted to be available for glo­bal deploy­ment in 2022.
  • Xilinx announ­ced that it has begun ship­ping its new Zynq RFSoC DFE in volu­me to mul­ti­ple radio cus­to­mers world­wi­de inclu­ding a top wire­less sys­tem vendor.
  • Xilinx and Moto­vis, a pro­vi­der of embedded AI for auto­no­mous dri­ving, are col­la­bo­ra­ting on a solu­ti­on that pairs the Xilinx Auto­mo­ti­ve Zynq sys­tem-on-chip plat­form and Moto­vis’ con­vo­lu­tio­nal neu­ral net­work IP to the auto­mo­ti­ve market.

Com­men­ta­ry on AMD Transaction

As announ­ced on Octo­ber 27, 2020, Advan­ced Micro Devices, Inc. (AMD) intends to acqui­re Xilinx in an all-stock tran­sac­tion. Due to the pen­ding acqui­si­ti­on, Xilinx will not hold an ear­nings con­fe­rence call or pro­vi­de for­ward-loo­king gui­dance. As per­mit­ted as of Octo­ber 27, 2021 under the terms of the Mer­ger Agree­ment bet­ween Xilinx and AMD, the Xilinx Board of Direc­tors has declared a cash divi­dend of $0.37 per out­stan­ding share of com­mon stock. The divi­dend is con­di­tio­ned upon and will only be paya­ble if the mer­ger has not clo­sed on or befo­re the record date for such divi­dend. Xilinx’s stock repurcha­se pro­gram remains sus­pen­ded. The par­ties belie­ve that the tran­sac­tion remains on-track for regu­la­to­ry appr­oval and clo­se by calen­dar year end.

Non-GAAP Finan­cial Information

Fis­cal second quar­ter 2022 results include finan­cial mea­su­res which are not deter­mi­ned in accordance with the United Sta­tes gene­ral­ly accept­ed accoun­ting prin­ci­ples (GAAP), as indi­ca­ted. Non-GAAP mea­su­res should not be con­side­red as a sub­sti­tu­te for, or supe­ri­or to, finan­cial mea­su­res deter­mi­ned in accordance with GAAP. The pre­sen­ta­ti­on of non-GAAP finan­cial mea­su­res has been recon­ci­led, in each case, to the most direct­ly com­pa­ra­ble GAAP mea­su­re, as indi­ca­ted in the accom­pany­ing tables. Xilinx’s (the Com­pa­ny) cal­cu­la­ti­on of such non-GAAP mea­su­res may not be com­pa­ra­ble to simi­lar­ly-titled mea­su­res used by other companies.

Manage­ment uses the non-GAAP finan­cial mea­su­res dis­c­lo­sed her­ein, other than free cash flow, to eva­lua­te the Company’s finan­cial results from con­ti­nuing ope­ra­ti­ons (exclu­ding the impact of acqui­si­ti­ons) and compa­re to ope­ra­ting per­for­mance in past peri­ods. Simi­lar­ly, Manage­ment belie­ves pre­sen­ta­ti­on of the­se non-GAAP mea­su­res is useful to inves­tors becau­se it enables inves­tors and ana­lysts to eva­lua­te ope­ra­ting expen­ses of the Company’s core busi­ness, exclu­ding the impact of non-core busi­ness expen­ses, such as acqui­si­ti­on-rela­ted amor­tiza­ti­on and non-recur­ring items, as descri­bed below:

M&A rela­ted expen­ses: The­se expen­ses main­ly con­sist of legal, advi­so­ry and con­sul­ting fees asso­cia­ted with acqui­si­ti­on acti­vi­ties, and also include fees and reten­ti­on com­pen­sa­ti­on rela­ted to the Company’s acqui­si­ti­on by AMD. The Com­pa­ny belie­ves the­se cos­ts do not reflect its cur­rent ope­ra­ting performance.

Amor­tiza­ti­on of acqui­si­ti­on-rela­ted intan­gi­bles: Amor­tiza­ti­on of acqui­si­ti­on-rela­ted intan­gi­ble assets con­sists of amor­tiza­ti­on of intan­gi­ble assets such as deve­lo­ped tech­no­lo­gy acqui­red in con­nec­tion with busi­ness com­bi­na­ti­ons. The non-GAAP adjus­t­ments exclude the­se char­ges to faci­li­ta­te an eva­lua­ti­on of the Company’s cur­rent ope­ra­ting per­for­mance and com­pa­ri­sons to its past ope­ra­ting performance.

Inco­me taxes: The Com­pa­ny excludes the inco­me tax effects of non-GAAP adjus­t­ments reflec­ted in ope­ra­ting expen­ses and other inco­me, as detail­ed abo­ve. It also excludes other signi­fi­cant tax effects of post-acqui­si­ti­on tax inte­gra­ti­on tran­sac­tions. The Com­pa­ny belie­ves exclu­ding post-acqui­si­ti­on tax inte­gra­ti­on items will faci­li­ta­te a com­pa­ra­ble eva­lua­ti­on of its cur­rent per­for­mance to its past performance.

In addi­ti­on, free cash flow, which is cash flow from ope­ra­ti­ons adjus­ted to exclude addi­ti­ons to soft­ware, pro­per­ty, plant, and equip­ment, is used by manage­ment when asses­sing the Company’s sources of liqui­di­ty, capi­tal resour­ces, and qua­li­ty of ear­nings. The Com­pa­ny belie­ves that this non-GAAP finan­cial mea­su­re is hel­pful in under­stan­ding the Company’s capi­tal requi­re­ments and pro­vi­des an addi­tio­nal means to eva­lua­te the cash flow trends of the Company’s business.

For­ward-Loo­king Statements

This release con­ta­ins for­ward-loo­king state­ments, which can often be iden­ti­fied by the use of for­ward-loo­king words such as “expect,” “belie­ve,” “may,” “will,” “could,” “anti­ci­pa­te,” “esti­ma­te,” “con­ti­nue,” “plan,” “intend,” “pro­ject” or other simi­lar expres­si­ons. State­ments that refer to or are based on uncer­tain events or assump­ti­ons also iden­ti­fy for­ward-loo­king state­ments. Such for­ward-loo­king state­ments include, but are not limi­t­ed to, state­ments rela­ted to our pro­po­sed acqui­si­ti­on by AMD, the semi­con­duc­tor mar­ket, the growth and accep­tance of our pro­ducts, expec­ted reve­nue growth, the demand and growth in the mar­kets we ser­ve, and oppor­tu­ni­ty for expan­si­on into new mar­kets. Undue reli­ance should not be pla­ced on such for­ward-loo­king state­ments, which speak only as of the date they are made. We under­ta­ke no obli­ga­ti­on to update such for­ward-loo­king state­ments. Actu­al events and results may dif­fer mate­ri­al­ly from tho­se in the for­ward-loo­king state­ments and are sub­ject to risks and uncer­tain­ties, inclu­ding, among others, the impact of the ongo­ing COVID-19 pan­de­mic and rela­ted miti­ga­ti­on mea­su­res (which, in addi­ti­on to pre­sen­ting its own risks and uncer­tain­ties, may also heigh­ten the other risks and uncer­tain­ties faced by our busi­ness and decrease our visi­bi­li­ty into all aspects of our busi­ness); clo­sing of the pro­po­sed tran­sac­tion with AMD on anti­ci­pa­ted timing (inclu­ding the risk that the con­di­ti­ons to the tran­sac­tion are not satis­fied on a time­ly basis or at all or the fail­ure of the tran­sac­tion to clo­se for any other reason) and terms (inclu­ding obtai­ning the anti­ci­pa­ted tax tre­at­ment, regu­la­to­ry appr­ovals, requi­red cons­ents or aut­ho­riza­ti­ons); unan­ti­ci­pa­ted dif­fi­cul­ties or expen­dit­ures rela­ting to the tran­sac­tion; the respon­se of busi­ness part­ners and reten­ti­on as a result of the announce­ment and pen­den­cy of the tran­sac­tion; the diver­si­on of manage­ment time on tran­sac­tion-rela­ted mat­ters; cus­to­mer accep­tance of our new pro­ducts; chan­ging glo­bal eco­no­mic con­di­ti­ons; our depen­dence on cer­tain cus­to­mers; trade and export rest­ric­tions; the con­di­ti­on and per­for­mance of our cus­to­mers and the end mar­kets in which they par­ti­ci­pa­te; our abili­ty to fore­cast end cus­to­mer demand; a high depen­dence on turns busi­ness; more cus­to­mer volu­me dis­counts than expec­ted; grea­ter pro­duct mix chan­ges than anti­ci­pa­ted; fluc­tua­tions in manu­fac­tu­ring yields; our abili­ty to deli­ver pro­duct in a time­ly man­ner; our abili­ty to suc­cessful­ly mana­ge pro­duc­tion at mul­ti­ple found­ries; our reli­ance on third par­ties (inclu­ding dis­tri­bu­tors); varia­bi­li­ty in wafer pri­cing; cos­ts and lia­bi­li­ties asso­cia­ted with cur­rent and future liti­ga­ti­on (inclu­ding liti­ga­ti­on rela­ting to the pro­po­sed tran­sac­tion with AMD); our abili­ty to gene­ra­te cost and ope­ra­ting expen­se savings in an effi­ci­ent and time­ly man­ner; our abili­ty to rea­li­ze the goals con­tem­pla­ted by our acqui­si­ti­ons and stra­te­gic invest­ments; the impact of cur­rent and future legis­la­ti­ve and regu­la­to­ry chan­ges; the impact of new accoun­ting pro­no­unce­ments and tax laws, inclu­ding the U.S. Tax Cuts and Jobs Act, and inter­pre­ta­ti­ons the­reof; and other risk fac­tors descri­bed in our most recent Forms 10‑Q and 10‑K and sub­se­quent filings with the U.S. Secu­ri­ties and Exch­an­ge Commission.

About Xilinx

Xilinx, Inc. deve­lo­ps high­ly fle­xi­ble and adap­ti­ve com­pu­ting plat­forms that enable rapid inno­va­ti­on across a varie­ty of tech­no­lo­gies — from the cloud, to the edge, to the end­point. Xilinx is the inven­tor of the FPGA and Adap­ti­ve SoCs (inclu­ding our Adap­ti­ve Com­pu­te Acce­le­ra­ti­on Plat­form, or ACAP), desi­gned to deli­ver the most dyna­mic com­pu­ting tech­no­lo­gy in the indus­try. We col­la­bo­ra­te with our cus­to­mers to crea­te sca­lable, dif­fe­ren­tia­ted and intel­li­gent solu­ti­ons that enable the adap­ta­ble, intel­li­gent and con­nec­ted world of the future. For more infor­ma­ti­on, visit xilinx.com.

Xilinx, the Xilinx logo, Alveo, Artix, Kin­tex, Spar­tan, Ver­sal, Vitis, Vir­tex, Viv­a­do, Zynq, Kria and other desi­gna­ted brands included her­ein are trade­marks of Xilinx in the United Sta­tes and/or other count­ries. All other trade­marks are the pro­per­ty of their respec­ti­ve owners.

XILINX, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unau­di­ted)
(In thou­sands, except per share amounts)
  Three Months Ended Six Months Ended
  Octo­ber 2, 2021 July 3, 2021   Sep­tem­ber 26, 2020 Octo­ber 2, 2021 Sep­tem­ber 26, 2020
Net reve­nues

$

935,770

 

$

878,606

 

$

766,535

 

$

1,814,376

 

$

1,493,208

 

Cost of revenues:            
Cost of pro­ducts sold

 

293,327

 

 

283,441

 

 

218,120

 

 

576,768

 

 

444,223

 

Amor­tiza­ti­on of acqui­si­ti­on-rela­ted intangibles

 

10,150

 

 

9,066

 

 

6,696

 

 

19,216

 

 

13,393

 

Total cost of revenues

 

303,477

 

 

292,507

 

 

224,816

 

 

595,984

 

 

457,616

 

Gross mar­gin

 

632,293

 

 

586,099

 

 

541,719

 

 

1,218,392

 

 

1,035,592

 

Ope­ra­ting expenses:            
Rese­arch and development

 

253,881

 

 

247,975

 

 

219,647

 

 

501,856

 

 

429,760

 

Sel­ling, gene­ral and administrative

 

126,319

 

 

124,920

 

 

113,793

 

 

251,239

 

 

219,176

 

Amor­tiza­ti­on of acqui­si­ti­on-rela­ted intangibles

 

2,252

 

 

2,841

 

 

2,862

 

 

5,093

 

 

5,724

 

Total ope­ra­ting expenses

 

382,452

 

 

375,736

 

 

336,302

 

 

758,188

 

 

654,660

 

Ope­ra­ting income

 

249,841

 

 

210,363

 

 

205,417

 

 

460,204

 

 

380,932

 

Inte­rest and other inco­me (expen­se), net

 

(9,204

)

 

1,000

 

 

(10,771

)

 

(8,204

)

 

(22,924

)

Inco­me befo­re inco­me taxes

 

240,637

 

 

211,363

 

 

194,646

 

 

452,000

 

 

358,008

 

Pro­vi­si­on for inco­me taxes

 

6,092

 

 

5,022

 

 

830

 

 

11,114

 

 

70,356

 

Net inco­me

$

234,545

 

$

206,341

 

$

193,816

 

$

440,886

 

$

287,652

 

Net inco­me per com­mon share:            
Basic

$

0.95

 

$

0.84

 

$

0.79

 

$

1.79

 

$

1.18

 

Diluted

$

0.94

 

$

0.83

 

$

0.79

 

$

1.77

 

$

1.17

 

Cash divi­dends per com­mon share

$

-

 

$

-

 

$

0.38

 

$

-

 

$

0.76

 

Shares used in per share calculations:            
Basic

 

247,765

 

 

245,860

 

 

244,837

 

 

246,344

 

 

243,602

 

Diluted

 

250,457

 

 

249,320

 

 

246,763

 

 

249,478

 

 

245,847

 

XILINX, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thou­sands)
  Octo­ber 2, 2021   April 03, 2021*
  (unau­di­ted)    
ASSETS      
Cur­rent assets:      
Cash, cash equi­va­lents and short-term investments

$

3,421,227

 

$

3,078,899

Accounts receiva­ble, net

 

405,040

 

 

285,214

Invent­ories

 

285,568

 

 

311,085

Other cur­rent assets

 

73,257

 

 

71,064

Total cur­rent assets

 

4,185,092

 

 

3,746,262

Net pro­per­ty, plant and equipment

 

336,183

 

 

345,023

Other assets

 

1,474,286

 

 

1,427,916

Total Assets

$

5,995,561

 

$

5,519,201

       
       
LIABILITIES AND STOCKHOLDERSEQUITY      
Cur­rent liabilities:      
Accounts paya­ble and accrued liabilities

$

107,429

 

$

116,046

Accrued and other liabilities

$

506,757

 

$

508,509

Total cur­rent liabilities

 

614,186

 

 

624,555

Long-term debt

 

1,493,311

 

 

1,492,688

Other long-term liabilities

 

492,519

 

 

514,997

Stock­hol­ders’ equity

 

3,395,545

 

 

2,886,961

Total Lia­bi­li­ties and Stock­hol­ders’ Equity

$

5,995,561

 

$

5,519,201

       
* Fis­cal 2021 balan­ces are deri­ved from audi­ted finan­cial statements.
XILINX, INC.
SUPPLEMENTAL FINANCIAL INFORMATION
(Unau­di­ted)
(In thou­sands)
  Three Months Ended   Six Months Ended
  Octo­ber 2, 2021   July 3, 2021   Sep­tem­ber 26, 2020   Octo­ber 2, 2021   Sep­tem­ber 26, 2020
SELECTED CASH FLOW INFORMATION:                  
Depre­cia­ti­on and amor­tiza­ti­on of software

$

30,908

 

$

32,192

 

$

30,249

 

$

63,100

 

$

61,998

Amor­tiza­ti­on — others

 

18,565

 

 

17,946

 

 

15,316

 

 

36,511

 

 

30,375

Stock-based com­pen­sa­ti­on

 

69,720

 

 

67,609

 

 

58,439

 

 

137,329

 

 

108,822

Net cash pro­vi­ded by ope­ra­ting activities

 

122,117

 

 

389,897

 

 

247,583

 

 

512,014

 

 

493,054

Purcha­ses of pro­per­ty, plant and equip­ment and software

 

14,959

 

 

17,186

 

 

15,331

 

 

32,145

 

 

30,792

Pay­ment of divi­dends to stockholders

 

-

 

 

-

 

 

93,105

 

 

-

 

 

185,519

Repurcha­ses of com­mon stock

 

-

 

 

-

 

 

-

 

 

-

 

 

53,682

Taxes paid rela­ted to net share sett­le­ment of rest­ric­ted stock units, net of pro­ceeds from issu­an­ce of com­mon stock

 

59,344

 

 

3,796

 

 

30,072

 

 

63,140

 

 

33,311

                   
                   
STOCK-BASED COMPENSATION INCLUDED IN:                  
Cost of revenues

 

3,797

 

$

3,610

 

$

2,963

 

$

7,407

 

$

5,684

Rese­arch and development

 

42,273

 

 

41,462

 

 

36,110

 

 

83,735

 

 

66,479

Sel­ling, gene­ral and administrative

 

23,650

 

 

22,537

 

 

19,366

 

 

46,187

 

 

36,659

XILINX, INC.
RECONCILIATIONS OF GAAP ACTUALS TO NON-GAAP ACTUALS
(Unau­di­ted)
(In thou­sands, except per share amounts)
  Three Months Ended Six Months Ended
  Octo­ber 2, 2021 July 3, 2021 Sep­tem­ber 26, 2020 Octo­ber 2, 2021 Sep­tem­ber 26, 2020
GAAP gross margin

$

632,293

 

$

586,099

 

$

541,719

 

$

1,218,392

 

$

1,035,592

 

M&A rela­ted expenses

 

1,249

 

 

933

 

 

-

 

 

2,182

 

 

-

 

Amor­tiza­ti­on of acqui­si­ti­on-rela­ted intangibles

 

10,150

 

 

9,066

 

 

6,696

 

 

19,216

 

 

13,393

 

Non-GAAP gross margin

$

643,692

 

$

596,098

 

$

548,415

 

$

1,239,790

 

$

1,048,985

 

           
GAAP ope­ra­ting income

$

249,841

 

$

210,363

 

$

205,417

 

$

460,204

 

$

380,932

 

Amor­tiza­ti­on of acqui­si­ti­on-rela­ted intangibles

 

12,402

 

 

11,907

 

 

9,558

 

 

24,309

 

 

19,117

 

M&A rela­ted expenses

 

25,905

 

 

23,757

 

 

1,506

 

 

49,662

 

 

3,069

 

Non-GAAP ope­ra­ting income

$

288,148

 

$

246,027

 

$

216,481

 

$

534,175

 

$

403,118

 

           
GAAP net income

$

234,545

 

 

206,341

 

$

193,816

 

$

440,886

 

$

287,652

 

Amor­tiza­ti­on of acqui­si­ti­on-rela­ted intangibles

 

12,402

 

 

11,907

 

 

9,558

 

 

24,309

 

 

19,117

 

M&A rela­ted expenses

 

25,905

 

 

23,757

 

 

1,506

 

 

49,662

 

 

3,069

 

Inco­me tax effect of tax-rela­ted items

 

-

 

 

-

 

 

-

 

 

-

 

 

56,801

 

Inco­me tax effect of non-GAAP adjustments

 

(7,021

)

 

(6,259

)

 

(1,470

)

 

(13,280

)

 

(3,060

)

Non-GAAP net income

$

265,831

 

$

235,746

 

$

203,410

 

$

501,577

 

$

363,579

 

           
GAAP diluted EPS

$

0.94

 

$

0.83

 

$

0.79

 

$

1.77

 

$

1.17

 

Amor­tiza­ti­on of acqui­si­ti­on-rela­ted intangibles

 

0.05

 

 

0.05

 

 

0.03

 

 

0.10

 

 

0.08

 

Acqui­si­ti­on-rela­ted costs

 

0.10

 

 

0.10

 

 

0.01

 

 

0.20

 

 

0.01

 

Inco­me tax effect of tax-rela­ted items

 

-

 

 

-

 

 

-

 

 

-

 

 

0.23

 

Inco­me tax effect of non-GAAP adjustments

 

(0.03

)

 

(0.03

)

 

(0.01

)

 

(0.05

)

 

(0.01

)

Non-GAAP diluted EPS

$

1.06

 

$

0.95

 

$

0.82

 

$

2.02

 

$

1.48

 

           
GAAP cash flow from operations

$

122,117

 

$

389,897

 

$

247,583

 

$

512,014

 

$

493,054

 

Capi­tal expen­dit­ures (inclu­ding software)

 

(14,959

)

 

(17,186

)

 

(15,331

)

 

(32,145

)

 

(30,792

)

Free cash flow

$

107,158

 

$

372,711

 

$

232,252

 

$

479,869

 

$

462,262

 

XLNX‑F
Source: Xilinx Newsroom
Cate­go­ry: Cor­po­ra­te Announcements