Delaware | 000-06920 | 94-1655526 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
3050 Bowers Avenue | ||
P.O. Box 58039 Santa Clara, CA | 95052-8039 | |
(Address of principal executive | (Zip Code) | |
offices) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Exhibit No. | Description | |
99.1 | Press Release issued by Applied Materials, Inc. dated November 13, 2014. |
Applied Materials, Inc. (Registrant) | |||
Date: November 13, 2014 | By: | /s/ Thomas F. Larkins | |
Thomas F. Larkins | |||
Senior Vice President, General Counsel and Corporate Secretary |
Exhibit No. | Description | |
99.1 | Press Release issued by Applied Materials, Inc. dated November 13, 2014. |
• | Q4 net sales of $2.26 billion up 14% year over year (YOY) led by growth in semiconductor equipment and services |
• | Q4 non-GAAP adjusted gross margin of 44.2% up 220 bps YOY; GAAP gross margin of 42.4% up 240 bps YOY |
• | Q4 non-GAAP adjusted operating income of $442 million up 37% YOY; GAAP operating income of $412 million up 95% YOY |
• | Q4 non-GAAP adjusted EPS of $0.27 up 42% YOY; GAAP EPS of $0.23 up 53% YOY |
Change | ||||||||||
GAAP Results | Q4 FY2014 | Q3 FY2014 | Q4 FY2013 | Q4 FY2014 vs. Q3 FY2014 | Q4 FY2014 vs. Q4 FY2013 | |||||
Net sales | $2.26 billion | $2.27 billion | $1.99 billion | —% | 14% | |||||
Gross margin | $959 million | $992 million | $795 million | (3)% | 21% | |||||
Operating income | $412 million | $391 million | $211 million | 5% | 95% | |||||
Net income | $290 million | $301 million | $183 million | (4)% | 58% | |||||
Diluted earnings per share (EPS) | $0.23 | $0.24 | $0.15 | (4)% | 53% | |||||
Non-GAAP Adjusted Results | ||||||||||
Non-GAAP adjusted gross margin | $1.00 billion | $1.03 billion | $835 million | (3)% | 20% | |||||
Non-GAAP adjusted operating income | $442 million | $477 million | $323 million | (7)% | 37% | |||||
Non-GAAP adjusted net income | $338 million | $349 million | $228 million | (3)% | 48% | |||||
Non-GAAP adjusted diluted EPS | $0.27 | $0.28 | $0.19 | (4)% | 42% |
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
(In millions, except per share amounts) | October 26, 2014 | July 27, 2014 | October 27, 2013 | October 26, 2014 | October 27, 2013 | |||||||||||||||
Net sales | $ | 2,264 | $ | 2,265 | $ | 1,988 | $ | 9,072 | $ | 7,509 | ||||||||||
Cost of products sold | 1,305 | 1,273 | 1,193 | 5,229 | 4,518 | |||||||||||||||
Gross margin | 959 | 992 | 795 | 3,843 | 2,991 | |||||||||||||||
Operating expenses: | ||||||||||||||||||||
Research, development and engineering | 360 | 357 | 338 | 1,428 | 1,320 | |||||||||||||||
Marketing and selling | 99 | 108 | 99 | 423 | 433 | |||||||||||||||
General and administrative | 90 | 136 | 117 | 467 | 465 | |||||||||||||||
Impairment of goodwill and intangible assets | — | — | — | — | 278 | |||||||||||||||
Restructuring charges and asset impairments | (2 | ) | — | 30 | 5 | 63 | ||||||||||||||
Total operating expenses | 547 | 601 | 584 | 2,323 | 2,559 | |||||||||||||||
Income from operations | 412 | 391 | 211 | 1,520 | 432 | |||||||||||||||
Interest expense | 23 | 24 | 24 | 95 | 95 | |||||||||||||||
Interest and other income, net | 9 | 3 | 7 | 23 | 13 | |||||||||||||||
Income before income taxes | 398 | 370 | 194 | 1,448 | 350 | |||||||||||||||
Provision for income taxes | 108 | 69 | 11 | 342 | 94 | |||||||||||||||
Net income | $ | 290 | $ | 301 | $ | 183 | $ | 1,106 | $ | 256 | ||||||||||
Earnings per share: | ||||||||||||||||||||
Basic | $ | 0.24 | $ | 0.25 | $ | 0.15 | $ | 0.91 | $ | 0.21 | ||||||||||
Diluted | $ | 0.23 | $ | 0.24 | $ | 0.15 | $ | 0.90 | $ | 0.21 | ||||||||||
Weighted average number of shares: | ||||||||||||||||||||
Basic | 1,220 | 1,218 | 1,204 | 1,215 | 1,202 | |||||||||||||||
Diluted | 1,236 | 1,233 | 1,222 | 1,231 | 1,219 |
(In millions) | October 26, 2014 | July 27, 2014 | October 27, 2013 | |||||||||
ASSETS | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents | $ | 3,002 | $ | 2,726 | $ | 1,711 | ||||||
Short-term investments | 160 | 145 | 180 | |||||||||
Accounts receivable, net | 1,670 | 1,622 | 1,633 | |||||||||
Inventories | 1,567 | 1,547 | 1,413 | |||||||||
Other current assets | 568 | 600 | 705 | |||||||||
Total current assets | 6,967 | 6,640 | 5,642 | |||||||||
Long-term investments | 935 | 957 | 1,005 | |||||||||
Property, plant and equipment, net | 861 | 849 | 850 | |||||||||
Goodwill | 3,304 | 3,294 | 3,294 | |||||||||
Purchased technology and other intangible assets, net | 951 | 979 | 1,103 | |||||||||
Deferred income taxes and other assets | 156 | 132 | 149 | |||||||||
Total assets | $ | 13,174 | $ | 12,851 | $ | 12,043 | ||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||
Current liabilities: | ||||||||||||
Accounts payable and accrued expenses | $ | 1,883 | $ | 1,689 | $ | 1,649 | ||||||
Customer deposits and deferred revenue | 940 | 1,066 | 794 | |||||||||
Total current liabilities | 2,823 | 2,755 | 2,443 | |||||||||
Long-term debt | 1,947 | 1,947 | 1,946 | |||||||||
Other liabilities | 502 | 465 | 566 | |||||||||
Total liabilities | 5,272 | 5,167 | 4,955 | |||||||||
Total stockholders’ equity | 7,902 | 7,684 | 7,088 | |||||||||
Total liabilities and stockholders’ equity | $ | 13,174 | $ | 12,851 | $ | 12,043 |
(In millions) | Three Months Ended | Twelve Months Ended | |||||||||||||||||
October 26, 2014 | July 27, 2014 | October 27, 2013 | October 26, 2014 | October 27, 2013 | |||||||||||||||
Cash flows from operating activities: | |||||||||||||||||||
Net income | $ | 290 | $ | 301 | $ | 183 | $ | 1,106 | $ | 256 | |||||||||
Adjustments required to reconcile net income to cash provided by operating activities: | |||||||||||||||||||
Depreciation and amortization | 94 | 93 | 98 | 375 | 410 | ||||||||||||||
Impairment of goodwill and intangible assets | — | — | — | — | 278 | ||||||||||||||
Restructuring charges and asset impairments | (2 | ) | — | 30 | 5 | 63 | |||||||||||||
Unrealized loss on derivative associated with announced business combination | 12 | 10 | 7 | 21 | 7 | ||||||||||||||
Share-based compensation | 45 | 44 | 41 | 177 | 162 | ||||||||||||||
Other | (1 | ) | 48 | 11 | 36 | (91 | ) | ||||||||||||
Net change in operating assets and liabilities | (31 | ) | 88 | (351 | ) | 80 | (462 | ) | |||||||||||
Cash provided by operating activities | 407 | 584 | 19 | 1,800 | 623 | ||||||||||||||
Cash flows from investing activities: | |||||||||||||||||||
Capital expenditures | (63 | ) | (65 | ) | (57 | ) | (241 | ) | (197 | ) | |||||||||
Cash paid for acquisition, net of cash acquired | (12 | ) | — | — | (12 | ) | (1 | ) | |||||||||||
Proceeds from sale of facility | 25 | — | 7 | 25 | 7 | ||||||||||||||
Proceeds from sales and maturities of investments | 176 | 181 | 276 | 878 | 1,013 | ||||||||||||||
Purchases of investments | (179 | ) | (308 | ) | (169 | ) | (811 | ) | (607 | ) | |||||||||
Cash provided by (used in) investing activities | (53 | ) | (192 | ) | 57 | (161 | ) | 215 | |||||||||||
Cash flows from financing activities: | |||||||||||||||||||
Proceeds from common stock issuances and others, net | 44 | 2 | 57 | 137 | 182 | ||||||||||||||
Common stock repurchases | — | — | (47 | ) | — | (245 | ) | ||||||||||||
Payments of dividends to stockholders | (122 | ) | (121 | ) | (120 | ) | (485 | ) | (456 | ) | |||||||||
Cash used in financing activities | (78 | ) | (119 | ) | (110 | ) | (348 | ) | (519 | ) | |||||||||
Increase (decrease) in cash and cash equivalents | 276 | 273 | (34 | ) | 1,291 | 319 | |||||||||||||
Cash and cash equivalents — beginning of period | 2,726 | 2,453 | 1,745 | 1,711 | 1,392 | ||||||||||||||
Cash and cash equivalents — end of period | $ | 3,002 | $ | 2,726 | $ | 1,711 | $ | 3,002 | $ | 1,711 | |||||||||
Supplemental cash flow information: | |||||||||||||||||||
Cash payments for income taxes | $ | 87 | $ | 49 | $ | 12 | $ | 195 | $ | 196 | |||||||||
Cash refunds from income taxes | $ | 78 | $ | 21 | $ | 35 | $ | 111 | $ | 102 | |||||||||
Cash payments for interest | $ | 7 | $ | 39 | $ | 7 | $ | 92 | $ | 92 |
Q4 FY2014 | Q3 FY2014 | Q4 FY2013 | ||||||||||||||||||||||||||||||||||
(In millions) | New Orders | Net Sales | Operating Income (Loss) | New Orders | Net Sales | Operating Income (Loss) | New Orders | Net Sales | Operating Income (Loss) | |||||||||||||||||||||||||||
SSG | $ | 1,334 | $ | 1,434 | $ | 305 | $ | 1,565 | $ | 1,476 | $ | 381 | $ | 1,390 | $ | 1,243 | $ | 213 | ||||||||||||||||||
AGS | 747 | 592 | 146 | 552 | 567 | 154 | 548 | 538 | 115 | |||||||||||||||||||||||||||
Display | 130 | 190 | 52 | 296 | 119 | 25 | 114 | 163 | 19 | |||||||||||||||||||||||||||
EES | 44 | 48 | (3 | ) | 66 | 103 | 24 | 40 | 44 | (30 | ) | |||||||||||||||||||||||||
Corporate | — | — | (88 | ) | — | — | (193 | ) | — | — | (106 | ) | ||||||||||||||||||||||||
Consolidated | $ | 2,255 | $ | 2,264 | $ | 412 | $ | 2,479 | $ | 2,265 | $ | 391 | $ | 2,092 | $ | 1,988 | $ | 211 |
FY 2014 | FY 2013 | |||||||||||||||||||||||
(In millions) | New Orders | Net Sales | Operating Income (Loss) | New Orders | Net Sales | Operating Income (Loss) | ||||||||||||||||||
SSG | $ | 6,132 | $ | 5,978 | $ | 1,391 | $ | 5,507 | $ | 4,775 | $ | 876 | ||||||||||||
AGS | 2,433 | 2,200 | 573 | 2,090 | 2,023 | 436 | ||||||||||||||||||
Display | 845 | 615 | 129 | 703 | 538 | 74 | ||||||||||||||||||
EES* | 238 | 279 | 15 | 166 | 173 | (433 | ) | |||||||||||||||||
Corporate | — | — | (588 | ) | — | — | (521 | ) | ||||||||||||||||
Consolidated | $ | 9,648 | $ | 9,072 | $ | 1,520 | $ | 8,466 | $ | 7,509 | $ | 432 |
(In millions) | Q4 FY2014 | Q3 FY2014 | Q4 FY2013 | FY 2014 | FY 2013 | |||||||||||||||
Restructuring charges and asset impairments | $ | (2 | ) | $ | — | $ | 23 | $ | 5 | $ | 35 | |||||||||
Share-based compensation | 45 | 44 | 41 | 177 | 162 | |||||||||||||||
Gain on sale of facility | (4 | ) | — | — | (4 | ) | (4 | ) | ||||||||||||
Certain items associated with announced business combination | 23 | 23 | 17 | 73 | 17 | |||||||||||||||
Loss (gain) on derivative associated with announced business combination, net | (39 | ) | 10 | 7 | (30 | ) | 7 | |||||||||||||
Other unallocated expenses | 65 | 116 | 18 | 367 | 304 | |||||||||||||||
Total corporate | $ | 88 | $ | 193 | $ | 106 | $ | 588 | $ | 521 |
Q4 FY2014 | Q3 FY2014 | Q4 FY2013 | ||||||||||||||||
New Orders and Net Sales by Geography | ||||||||||||||||||
(In $ millions) | New Orders | Net Sales | New Orders | Net Sales | New Orders | Net Sales | ||||||||||||
United States | 596 | 633 | 680 | 683 | 261 | 357 | ||||||||||||
% of Total | 26 | % | 28 | % | 27 | % | 30 | % | 12 | % | 18 | % | ||||||
Europe | 198 | 178 | 146 | 160 | 203 | 242 | ||||||||||||
% of Total | 9 | % | 8 | % | 6 | % | 7 | % | 10 | % | 12 | % | ||||||
Japan | 287 | 209 | 378 | 229 | 117 | 276 | ||||||||||||
% of Total | 13 | % | 9 | % | 15 | % | 10 | % | 6 | % | 14 | % | ||||||
Korea | 251 | 187 | 217 | 226 | 209 | 231 | ||||||||||||
% of Total | 11 | % | 8 | % | 9 | % | 10 | % | 10 | % | 12 | % | ||||||
Taiwan | 599 | 618 | 497 | 598 | 721 | 589 | ||||||||||||
% of Total | 27 | % | 27 | % | 20 | % | 26 | % | 34 | % | 30 | % | ||||||
Southeast Asia | 113 | 136 | 177 | 81 | 95 | 89 | ||||||||||||
% of Total | 5 | % | 6 | % | 7 | % | 4 | % | 5 | % | 4 | % | ||||||
China | 211 | 303 | 384 | 288 | 486 | 204 | ||||||||||||
% of Total | 9 | % | 14 | % | 16 | % | 13 | % | 23 | % | 10 | % | ||||||
Employees (In thousands) | ||||||||||||||||||
Regular Full Time | 14.0 | 13.8 | 13.7 |
FY 2014 | FY 2013 | |||||||||||
New Orders and Net Sales by Geography | ||||||||||||
(In $ millions) | New Orders | Net Sales | New Orders | Net Sales | ||||||||
United States | 2,200 | 1,966 | 1,419 | 1,473 | ||||||||
% of Total | 23 | % | 22 | % | 17 | % | 20 | % | ||||
Europe | 662 | 658 | 735 | 680 | ||||||||
% of Total | 7 | % | 7 | % | 8 | % | 9 | % | ||||
Japan | 1,031 | 817 | 822 | 685 | ||||||||
% of Total | 11 | % | 9 | % | 10 | % | 9 | % | ||||
Korea | 1,086 | 965 | 915 | 924 | ||||||||
% of Total | 11 | % | 10 | % | 11 | % | 12 | % | ||||
Taiwan | 2,740 | 2,702 | 2,885 | 2,640 | ||||||||
% of Total | 28 | % | 30 | % | 34 | % | 35 | % | ||||
Southeast Asia | 412 | 356 | 351 | 320 | ||||||||
% of Total | 4 | % | 4 | % | 4 | % | 4 | % | ||||
China | 1,517 | 1,608 | 1,339 | 787 | ||||||||
% of Total | 16 | % | 18 | % | 16 | % | 11 | % |
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
(In millions, except percentages) | October 26, 2014 | July 27, 2014 | October 27, 2013 | October 26, 2014 | October 27, 2013 | |||||||||||||||
Non-GAAP Adjusted Gross Margin | ||||||||||||||||||||
Reported gross margin - GAAP basis | $ | 959 | $ | 992 | $ | 795 | $ | 3,843 | $ | 2,991 | ||||||||||
Certain items associated with acquisitions1 | 42 | 38 | 40 | 158 | 166 | |||||||||||||||
Acquisition integration costs | — | — | — | 1 | 3 | |||||||||||||||
Non-GAAP adjusted gross margin | $ | 1,001 | $ | 1,030 | $ | 835 | $ | 4,002 | $ | 3,160 | ||||||||||
Non-GAAP adjusted gross margin percent (% of net sales) | 44.2 | % | 45.5 | % | 42.0 | % | 44.1 | % | 42.1 | % | ||||||||||
Non-GAAP Adjusted Operating Income | ||||||||||||||||||||
Reported operating income - GAAP basis | $ | 412 | $ | 391 | $ | 211 | $ | 1,520 | $ | 432 | ||||||||||
Certain items associated with acquisitions1 | 48 | 44 | 47 | 183 | 201 | |||||||||||||||
Acquisition integration costs | 4 | 9 | 11 | 34 | 38 | |||||||||||||||
Loss (gain) on derivative associated with announced business combination, net | (39 | ) | 10 | 7 | (30 | ) | 7 | |||||||||||||
Certain items associated with announced business combination2 | 23 | 23 | 17 | 73 | 17 | |||||||||||||||
Impairment of goodwill and intangible assets | — | — | — | — | 278 | |||||||||||||||
Restructuring charges and asset impairments3, 4, 5 | (2 | ) | — | 30 | 5 | 63 | ||||||||||||||
Gain on sale of facility | (4 | ) | — | — | (4 | ) | (4 | ) | ||||||||||||
Non-GAAP adjusted operating income | $ | 442 | $ | 477 | $ | 323 | $ | 1,781 | $ | 1,032 | ||||||||||
Non-GAAP adjusted operating margin percent (% of net sales) | 19.5 | % | 21.1 | % | 16.2 | % | 19.6 | % | 13.7 | % | ||||||||||
Non-GAAP Adjusted Net Income | ||||||||||||||||||||
Reported net income - GAAP basis | $ | 290 | $ | 301 | $ | 183 | $ | 1,106 | $ | 256 | ||||||||||
Certain items associated with acquisitions1 | 48 | 44 | 47 | 183 | 201 | |||||||||||||||
Acquisition integration costs | 4 | 9 | 11 | 34 | 38 | |||||||||||||||
Loss (gain) on derivative associated with announced business combination, net | (39 | ) | 10 | 7 | (30 | ) | 7 | |||||||||||||
Certain items associated with announced business combination2 | 23 | 23 | 17 | 73 | 17 | |||||||||||||||
Impairment of goodwill and intangible assets | — | — | — | — | 278 | |||||||||||||||
Restructuring charges and asset impairments3, 4, 5 | (2 | ) | — | 30 | 5 | 63 | ||||||||||||||
Gain on sale of facility | (4 | ) | — | — | (4 | ) | (4 | ) | ||||||||||||
Impairment (gain on sale) of strategic investments, net | (5 | ) | (1 | ) | (3 | ) | (9 | ) | 1 | |||||||||||
Reinstatement of federal R&D tax credit | — | — | — | — | (13 | ) | ||||||||||||||
Resolution of prior years’ income tax filings and other tax items | 16 | (19 | ) | (10 | ) | (6 | ) | (24 | ) | |||||||||||
Income tax effect of non-GAAP adjustments | 7 | (18 | ) | (54 | ) | (38 | ) | (102 | ) | |||||||||||
Non-GAAP adjusted net income | $ | 338 | $ | 349 | $ | 228 | $ | 1,314 | $ | 718 |
1 | These items are incremental charges attributable to completed acquisitions, consisting of amortization of purchased intangible assets. |
2 | These items are incremental charges related to the announced business combination agreement with Tokyo Electron Limited, consisting of acquisition-related and integration planning costs. |
3 | Results for the three months ended October 26, 2014 included a $2 million favorable adjustment of restructuring reserve and results for the twelve months ended October 26, 2014 included $5 million of employee-related costs related to the restructuring program announced on October 3, 2012. |
4 | Results for the three months ended October 27, 2013 included $27 million of employee-related costs related to the restructuring program announced on October 3, 2012, and restructuring and asset impairment charges of $7 million related to the restructuring program announced on May 10, 2012, partially offset by a favorable adjustment of $4 million in restructuring charges related to other restructuring plans. |
5 | Results for the twelve months ended October 27, 2013 included $39 million of employee-related costs, net, related to the restructuring program announced on October 3, 2012, and restructuring and asset impairment charges of $26 million related to the restructuring program announced on May 10, 2012, partially offset by a favorable adjustment of $2 million related to other restructuring plans. |
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
(In millions except per share amounts) | October 26, 2014 | July 27, 2014 | October 27, 2013 | October 26, 2014 | October 27, 2013 | |||||||||||||||
Non-GAAP Adjusted Earnings Per Diluted Share | ||||||||||||||||||||
Reported earnings per diluted share - GAAP basis | $ | 0.23 | $ | 0.24 | $ | 0.15 | $ | 0.90 | $ | 0.21 | ||||||||||
Certain items associated with acquisitions | 0.04 | 0.03 | 0.03 | 0.13 | 0.14 | |||||||||||||||
Acquisition integration costs | — | 0.01 | — | 0.02 | 0.02 | |||||||||||||||
Certain items associated with announced business combination | 0.01 | 0.02 | 0.01 | 0.05 | 0.01 | |||||||||||||||
Gain on derivative associated with announced business combination, net | (0.02 | ) | — | — | (0.02 | ) | — | |||||||||||||
Impairment of goodwill and intangible assets | — | — | — | — | 0.21 | |||||||||||||||
Restructuring charges and asset impairments | — | — | 0.01 | — | 0.03 | |||||||||||||||
Reinstatement of federal R&D tax credit and resolution of prior years’ income tax filings and other tax items | 0.01 | (0.02 | ) | (0.01 | ) | (0.01 | ) | (0.03 | ) | |||||||||||
Non-GAAP adjusted earnings per diluted share | $ | 0.27 | $ | 0.28 | $ | 0.19 | $ | 1.07 | $ | 0.59 | ||||||||||
Weighted average number of diluted shares | 1,236 | 1,233 | 1,222 | 1,231 | 1,219 |
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
(In millions, except percentages) | October 26, 2014 | July 27, 2014 | October 27, 2013 | October 26, 2014 | October 27, 2013 | |||||||||||||||
SSG Non-GAAP Adjusted Operating Income | ||||||||||||||||||||
Reported operating income - GAAP basis | $ | 305 | $ | 381 | $ | 213 | $ | 1,391 | $ | 876 | ||||||||||
Certain items associated with acquisitions1 | 46 | 42 | 44 | 172 | 175 | |||||||||||||||
Acquisition integration costs | 1 | — | 1 | 2 | (2 | ) | ||||||||||||||
Restructuring charges and asset impairments3 | — | — | — | — | 1 | |||||||||||||||
Non-GAAP adjusted operating income | $ | 352 | $ | 423 | $ | 258 | $ | 1,565 | $ | 1,050 | ||||||||||
Non-GAAP adjusted operating margin percent (% of net sales) | 24.5 | % | 28.7 | % | 20.8 | % | 26.2 | % | 22.0 | % | ||||||||||
AGS Non-GAAP Adjusted Operating Income | ||||||||||||||||||||
Reported operating income - GAAP basis | $ | 146 | $ | 154 | $ | 115 | $ | 573 | $ | 436 | ||||||||||
Certain items associated with acquisitions1 | — | — | 1 | 3 | 5 | |||||||||||||||
Restructuring charges and asset impairments3 | — | — | — | — | 2 | |||||||||||||||
Non-GAAP adjusted operating income | $ | 146 | $ | 154 | $ | 116 | $ | 576 | $ | 443 | ||||||||||
Non-GAAP adjusted operating margin percent (% of net sales) | 24.7 | % | 27.2 | % | 21.6 | % | 26.2 | % | 21.9 | % | ||||||||||
Display Non-GAAP Adjusted Operating Income | ||||||||||||||||||||
Reported operating income - GAAP basis | $ | 52 | $ | 25 | $ | 19 | $ | 129 | $ | 74 | ||||||||||
Certain items associated with acquisitions1 | — | 1 | 1 | 2 | 6 | |||||||||||||||
Non-GAAP adjusted operating income | $ | 52 | $ | 26 | $ | 20 | $ | 131 | $ | 80 | ||||||||||
Non-GAAP adjusted operating margin percent (% of net sales) | 27.4 | % | 21.8 | % | 12.3 | % | 21.3 | % | 14.9 | % | ||||||||||
EES Non-GAAP Adjusted Operating Income (Loss) | ||||||||||||||||||||
Reported operating income (loss) - GAAP basis | $ | (3 | ) | $ | 24 | $ | (30 | ) | $ | 15 | $ | (433 | ) | |||||||
Certain items associated with acquisitions1 | 2 | 1 | 1 | 6 | 15 | |||||||||||||||
Restructuring charges and asset impairments2, 3 | — | — | 7 | — | 25 | |||||||||||||||
Impairment of goodwill and intangible assets | — | — | — | — | 278 | |||||||||||||||
Non-GAAP adjusted operating income (loss) | $ | (1 | ) | $ | 25 | $ | (22 | ) | $ | 21 | $ | (115 | ) | |||||||
Non-GAAP adjusted operating margin percent (% of net sales) | (2.1 | )% | 24.3 | % | (50.0 | )% | 7.5 | % | (66.5 | )% |
1 | These items are incremental charges attributable to completed acquisitions, consisting of amortization of purchased intangible assets. |
2 | Results for the three months ended October 27, 2013 included restructuring and asset impairment charges of $7 million related to the restructuring program announced on May 10, 2012. |
3 | Results for the twelve months ended October 27, 2013 included restructuring and asset impairment charges of $26 million related to the restructuring program announced on May 10, 2012 and severance charges of $2 million related to the integration of Varian. |
Three Months Ended | |||||||
(In millions) | October 26, 2014 | July 27, 2014 | |||||
Operating expenses - GAAP basis | $ | 547 | $ | 601 | |||
Gain (loss) on derivative associated with announced business combination, net | 39 | (10 | ) | ||||
Restructuring charges and asset impairments | 2 | — | |||||
Certain items associated with acquisitions | (6 | ) | (6 | ) | |||
Acquisition integration costs | (4 | ) | (9 | ) | |||
Certain items associated with announced business combination | (23 | ) | (23 | ) | |||
Gain on sale of facility | 4 | — | |||||
Non-GAAP adjusted operating expenses | $ | 559 | $ | 553 |
Three Months Ended | |||
(In millions, except percentages) | October 26, 2014 | ||
Provision for income taxes - GAAP basis (a) | $ | 108 | |
Resolutions of prior years’ income tax filings and other tax items | (16 | ) | |
Income tax effect of non-GAAP adjustments | (7 | ) | |
Non-GAAP adjusted provision for income taxes (b) | $ | 85 | |
Income before income taxes - GAAP basis (c) | $ | 398 | |
Certain items associated with acquisitions | 48 | ||
Restructuring charges and asset impairments | (2 | ) | |
Acquisition integration costs | 4 | ||
Gain on derivative associated with announced business combination | (39 | ) | |
Certain items associated with announced business combination | 23 | ||
Gain on sale of strategic investments, net | (5 | ) | |
Gain on sale of facility | (4 | ) | |
Non-GAAP adjusted income before income taxes (d) | $ | 423 | |
Effective income tax rate - GAAP basis (a/c) | 27.1 | % | |
Non-GAAP adjusted effective income tax rate (b/d) | 20.1 | % |