Investor Relations

Financial Info

Events

Stock Info

Investor Services

Company Info

News

Corporate Governance

TI reports 1Q13 financial results and shareholder returns

Conference call on TI website at 4:30 p.m. Central time today
www.ti.com/ir

Non-GAAP Reconciliation

DALLAS, April 22, 2013 /PRNewswire/ -- Texas Instruments Incorporated (TI) (NASDAQ: TXN) today announced first-quarter revenue of $2.89 billion, net income of $362 million and earnings per share of 32 cents.

Regarding the company's performance and returns to shareholders, Rich Templeton, TI's chairman, president and CEO, made the following comments:

  • "Our revenue and earnings ended the quarter at the high end of our expected range.  Customers continued to operate in a real-time mode, maintaining minimal component inventory and ordering parts as they were needed.  Our short product lead times, well-positioned inventory and ready manufacturing capacity allow us to respond rapidly to changes in demand.
  • "TI is now firmly rooted in Analog and Embedded Processing, and in the first quarter these segments contributed 77 percent of our revenue — a full five points more than a year ago.
  • "Our business model generates strong cash flow from operations.  Free cash flow* for the trailing 12 months was almost $3 billion, up 16 percent compared with a year ago.  Further, free cash flow comprised 23 percent of revenue, which is consistent with our target of 20-25 percent.  Free cash flow is well in excess of net income, and we expect it to remain so for some time as non-cash expenses are included in net income. 
  • "In the quarter, we announced a 33 percent increase in our dividend to $1.12 per share annualized, and we added another $5 billion to our stock repurchase authorization.  Both increases reflect our confidence in the long-term sustainability of our Analog and Embedded Processing business model.  
  • "We returned $911 million to shareholders through dividends and share repurchases in the first quarter.  For the trailing 12 months, the return to shareholders totaled $3 billion, or 107 percent of free cash flow, consistent with our intention to return all our free cash flow to shareholders except what is needed to repay debt. 
  • "Our balance sheet remains strong, with $3.9 billion of cash and short-term investments on hand at the end of the quarter, 84 percent of which is owned by the company's U.S. entities.  Inventory was 101 days, down from 105 a year ago."

* Non-GAAP; Free cash flow is Cash flow from operations less Capital expenditures.

Earnings summary

Amounts are in millions of dollars, except per-share amounts.

 

1Q13

1Q12

Change

Revenue

$ 2,885

$ 3,121

-8%

Operating profit

$    395

$    397

-1%

Net income

$    362

$    265

37%

Earnings per share

$     .32

$     .22

45%

Net income included a discrete tax benefit of $65 million associated with the retroactive reinstatement of the federal R&D tax credit, which was signed into law in January 2013.

Cash generation

Amounts are in millions of dollars.

     

Trailing 12 months

 
 

1Q13

 

1Q13

1Q12

Change

Cash flow from operations

Capital expenditures

Free cash flow

Free cash flow % of revenue

$   360

$     84

$   276

 

$ 3,324

$    476

$ 2,848

23%

$ 3,188

$    725

$ 2,463

18%

4%

-34%

16%

Capital expenditures for the trailing 12 months were 4 percent of revenue, consistent with the company's model.

Cash return

Amounts are in millions of dollars.

   

Trailing 12 months

 
 

 

1Q13

 

1Q13

As a

Percentage of

Free Cash Flow

Dividends paid

Share repurchases

Total cash returned

$   232

$   679

$   911

 

$    856

$ 2,179

$ 3,035

30%

77%

107%

 

 

Outlook

For the second quarter of 2013, TI expects:

  • Revenue:  $2.93 — 3.17 billion
  • Earnings per share:  $0.37 — 0.45

Revenue from legacy wireless products is expected to decline by about $60 million sequentially at the middle of this range.  The company previously announced that it is winding down investment in these products for the smartphone and consumer tablet markets. 

TI will update its second-quarter outlook on June 10, 2013.

For the full year of 2013, TI expects approximately the following:

  • R&D expense:  $1.5 billion, down from the prior estimate of $1.6 billion
  • Capital expenditures:  $0.5 billion, unchanged
  • Depreciation:  $0.9 billion, unchanged
  • Annual effective tax rate:  22 percent, unchanged

Consolidated Statements of Income

(Millions of dollars, except share and per-share amounts)

             
     
   

For Three Months Ended

   

Mar. 31,
2013

 

Mar. 31,
2012

 

Dec. 31,

 2012

             

Revenue

 

$     2,885

 

$     3,121

 

$     2,979

Cost of revenue

 

1,511

 

1,590

 

1,534

Gross profit

 

1,374

 

1,531

 

1,445

Research and development (R&D)

 

419

 

509

 

425

Selling, general and administrative (SG&A)

 

459

 

462

 

430

Acquisition charges

 

86

 

153

 

88

Restructuring charges/other

 

15

 

10

 

363

Operating profit

 

395

 

397

 

139

Other income (expense), net

 

2

 

(14)

 

39

Interest and debt expense

 

23

 

21

 

23

Income before income taxes

 

374

 

362

 

155

Provision (benefit) for income taxes

 

12

 

97

 

(109)

Net income

 

$        362

 

$        265

 

$        264

             

Earnings per common share:

           

  Basic

 

$         .32

 

$         .23

 

$         .23

  Diluted

 

$         .32

 

$         .22

 

$         .23

             

Average shares outstanding (millions):

           

  Basic

 

1,107

 

1,143

 

1,113

  Diluted

 

1,123

 

1,165

 

1,124

             

Cash dividends declared per share of common stock

 

$         .21

 

$         .17

 

$         .21

             

Percentage of revenue:

           

Gross profit

 

47.6%

 

49.0%

 

48.5%

R&D

 

14.5%

 

16.3%

 

14.3%

SG&A

 

15.9%

 

14.8%

 

14.4%

Operating profit

 

13.7%

 

12.7%

 

4.7%

             

As required by accounting rule ASC 260, net income allocated to unvested restricted stock units (RSUs), on which we pay dividend equivalents, is excluded from the calculation of EPS.  The amount excluded is $7 million, $4 million and $4 million for the quarters ending March 31, 2013, March 31, 2012, and December 31, 2012, respectively.

 

 

Consolidated Balance Sheets

(Millions of dollars, except share amounts)

             
             
   

Mar. 31,
2013

 

Mar. 31,
2012

 

Dec. 31,
2012

Assets

           

Current assets:

           

   Cash and cash equivalents

 

$   1,393

 

$   1,193

 

$   1,416

   Short-term investments

 

2,469

 

1,572

 

2,549

   Accounts receivable, net of allowances of ($26), ($32) and ($31)

 

1,333

 

1,478

 

1,230

   Raw materials

 

99

 

114

 

116

   Work in process

 

930

 

996

 

935

   Finished goods

 

671

 

743

 

706

   Inventories

 

1,700

 

1,853

 

1,757

   Deferred income taxes

 

1,051

 

1,192

 

1,044

   Prepaid expenses and other current assets

 

259

 

303

 

234

   Total current assets

 

8,205

 

7,591

 

8,230

Property, plant and equipment at cost

 

6,773

 

6,840

 

6,891

   Less accumulated depreciation

 

(3,034)

 

(2,562)

 

(2,979)

   Property, plant and equipment, net

 

3,739

 

4,278

 

3,912

Long-term investments

 

204

 

239

 

215

Goodwill, net

 

4,362

 

4,452

 

4,362

Acquisition-related intangibles, net

 

2,473

 

2,815

 

2,558

Deferred income taxes

 

264

 

302

 

280

Capitalized software licenses, net

 

169

 

201

 

142

Overfunded retirement plans

 

62

 

37

 

68

Other assets

 

223

 

94

 

254

Total assets

 

$ 19,701

 

$ 20,009

 

$ 20,021

             

Liabilities and Stockholders' Equity

           

Current liabilities:

           

   Commercial paper borrowings

 

$           --

 

$       700

 

$           --

   Current portion of long-term debt

 

1,500

 

378

 

1,500

   Accounts payable

 

440

 

589

 

444

   Accrued compensation

 

365

 

382

 

524

   Income taxes payable

 

109

 

106

 

79

   Deferred income taxes

 

2

 

2

 

2

   Accrued expenses and other liabilities

 

694

 

754

 

881

   Total current liabilities

 

3,110

 

2,911

 

3,430

Long-term debt

 

4,183

 

4,207

 

4,186

Underfunded retirement plans

 

258

 

684

 

269

Deferred income taxes

 

598

 

620

 

572

Deferred credits and other liabilities

 

600

 

516

 

603

Total liabilities

 

8,749

 

8,938

 

9,060

             

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:  Mar. 31, 2013 — 1,740,815,939; Mar. 31, 2012
      1,740,814,489; Dec. 31, 2012 — 1,740,815,939

 

1,741

 

1,741

 

1,741

   Paid-in capital

 

1,049

 

1,112

 

1,176

   Retained earnings

 

27,330

 

26,345

 

27,205

   Less treasury common stock at cost: 
     
Shares:  Mar. 31, 2013 — 631,661,551; Mar. 31, 2012
     
596,461,198; Dec. 31, 2012 — 632,636,970

 

(18,518)

 

(17,385)

 

(18,462)

   Accumulated other comprehensive income (loss), net of taxes

 

(650)

 

(742)

 

(699)

   Total stockholders' equity

 

10,952

 

11,071

 

10,961

Total liabilities and stockholders' equity

 

$  19,701

 

$  20,009

 

$ 20,021

 

 

Consolidated Statements of Cash Flows

(Millions of dollars)

             
             
   

For Three Months Ended

   

Mar. 31,
2013

 

Mar. 31,
2012

 

Dec. 31,
2012

Cash flows from operating activities:

           

   Net income

 

$       362

 

$       265

 

$       264

   Adjustments to net income:

           

     Depreciation

 

228

 

243

 

232

     Amortization of acquisition-related intangibles

 

85

 

86

 

85

     Stock-based compensation

 

75

 

69

 

64

     Gains on sales of assets

 

(3)

 

--

 

--

     Deferred income taxes

 

15

 

(4)

 

(72)

   Increase (decrease) from changes in:

           

     Accounts receivable

 

(112)

 

63

 

381

     Inventories

 

57

 

(91)

 

91

     Prepaid expenses and other current assets

 

21

 

5

 

147

     Accounts payable and accrued expenses

 

(244)

 

(37)

 

222

     Accrued compensation

 

(154)

 

(211)

 

(41)

     Income taxes payable

 

29

 

67

 

(52)

   Changes in funded status of retirement plans

 

29

 

26

 

(257)

   Other

 

(28)

 

(32)

 

21

Cash flows from operating activities

 

360

 

449

 

1,085

             

Cash flows from investing activities:

           

   Capital expenditures

 

(84)

 

(103)

 

(96)

   Proceeds from asset sales

 

18

 

--

 

--

   Purchases of short-term investments

 

(536)

 

(242)

 

(661)

   Proceeds from short-term investments

 

615

 

613

 

559

   Purchases of long-term investments

 

--

 

(1)

 

--

   Proceeds from long-term investments

 

9

 

3

 

9

Cash flows from investing activities

 

22

 

270

 

(189)

             

Cash flows from financing activities:

           

   Repayment of commercial paper borrowings

 

--

 

(300)

 

--

   Dividends paid

 

(232)

 

(195)

 

(235)

   Stock repurchases

 

(679)

 

(300)

 

(600)

   Proceeds from common stock transactions

 

454

 

259

 

133

   Excess tax benefit from share-based payments

 

52

 

18

 

12

Cash flows from financing activities

 

(405)

 

(518)

 

(690)

             

Net change in cash and cash equivalents

 

(23)

 

201

 

206

Cash and cash equivalents, beginning of period

 

1,416

 

992

 

1,210

Cash and cash equivalents, end of period

 

$   1,393

 

$   1,193

 

$   1,416

             

Certain amounts in prior periods' financial statements have been reclassified to conform to the current presentation.

 

1Q13 segment results

Beginning with this financial report, TI has transitioned its segment reporting to align with the company's strategic focus and new organizational structure.  The Wireless segment has been eliminated, as the company has announced that it is winding down investment in Wireless products for the smartphone and consumer tablet markets.  Financial results for these legacy wireless products are included in the Other segment.  Financial results for Wireless products that address embedded applications, a strategic focus for the company, are reported in the Embedded Processing segment.  In addition, some products, mostly RFID products used in automotive applications, were moved from the Other segment into Embedded Processing.  Historical information for the new segment structure is available at ti.com/ir.

 

1Q13

 

1Q12

Change

 

4Q12

Change

Analog:

             

       Revenue

$ 1,648

 

$ 1,686

-2%

 

$ 1,669

-1%

       Operating profit

$    300

 

$    335

-10%

 

$    419

-28%

Embedded Processing:

             

      Revenue

$    561

 

$    540

4%

 

$    546

3%

      Operating profit

$        7

 

$      35

-80%

 

$      11

-36%

Other:

             

      Revenue

$    676

 

$    895

-24%

 

$    764

-12%

      Operating profit (loss)*

$      88

 

$      27

226%

 

$   (291)

n/a

*  Includes Acquisition charges and Restructuring charges/other.

Analog:  (includes High Volume Analog & Logic, Power Management, High Performance Analog and Silicon Valley Analog)

  • Compared with a year ago, revenue decreased due to lower Silicon Valley Analog revenue.  High Volume Analog & Logic revenue and High Performance Analog revenue also declined while revenue from Power Management increased. 
  • Compared with the prior quarter, revenue was about even as lower revenue from High Volume Analog & Logic and Power Management was offset by higher revenue from Silicon Valley Analog and High Performance Analog.   
  • Operating profit decreased from a year ago primarily due to lower revenue and associated gross profit.  Operating profit declined from the prior quarter primarily due to higher operating expenses.

Embedded Processing:  (includes Processors, Microcontrollers and Connectivity)

  • Compared with the year-ago quarter, the increase in revenue was primarily due to higher Microcontroller revenue.  Revenue from Connectivity also increased, while Processor revenue was about even.
  • Compared with the prior quarter, revenue increased due to Microcontrollers.  Processor revenue declined while Connectivity revenue was about even.
  • Operating profit declined from a year ago primarily due to lower gross profit.  Operating profit decreased from the prior quarter due to higher operating expenses.

Other:  (includes DLP® products, custom ASIC products, calculators, royalties and legacy wireless products)

  • Compared with the year-ago quarter, revenue declined primarily due to lower revenue from legacy wireless products.  The year-ago quarter also included proceeds that did not recur from business interruption insurance associated with the Japan earthquake.  Revenue from custom ASIC products and calculators also declined.  Revenue from DLP products and royalties increased.
  • Compared with the prior quarter, revenue declined primarily due to lower revenue from legacy wireless products.  Revenue from custom ASIC products and royalties also declined.  Revenue from calculators increased and from DLP products was about even. 
  • Operating profit increased from a year ago primarily due to lower operating expenses.  Operating profit increased from the prior quarter due to lower restructuring charges.

Non-GAAP financial information

This earnings release includes references to free cash flow and various ratios based on that measure. These are financial measures that were not prepared in accordance with generally accepted accounting principles in the United States (non-GAAP measures).  Free cash flow was calculated by subtracting Capital expenditures from the most directly comparable GAAP measure of Cash flows from operating activities (also referred to as Cash flow from operations). 

The free cash flow measures were compared to the following GAAP items to determine the various non-GAAP ratios presented below and referred to in the release:  Revenue, Dividends paid and Stock repurchases.  Reconciliation to the most directly comparable GAAP-based ratios is provided in the table below.

The company believes all of these non-GAAP measures provide insight into its liquidity, its cash-generating capability and the amount of cash available to return to investors as well as insight into its financial performance.  These non-GAAP measures are supplemental to the comparable GAAP measures. 

 

 

 

TEXAS INSTRUMENTS INCORPORATED

(Millions of dollars)

       
       
 

For the Twelve
Months Ended

Mar. 31, 2013

 

As a
Percentage of
Revenue

       

Revenue

$            12,589

   
       

Cash flow from operations (GAAP)

$              3,324

 

26%

 

Less Capital expenditures

476

 

4%

 

Free cash flow (non-GAAP)

$              2,848

 

23%

 
       

The Cash flow from operations and Capital expenditures as a percentage of Revenue provided in the above chart will not calculate to the free cash flow as a percentage of Revenue due to rounding.

           
 

For the Twelve
Months Ended

Mar. 31, 2013

 

As a Percentage
of Cash Flow
from Operations
(GAAP)

 

As a Percentage
of Free

Cash Flow

(Non-GAAP)

           

Dividends paid                                 

$                  856

 

26%

   

30%

 

Stock repurchases

2,179

 

66%

   

77%

 

Total cash returned

$               3,035

 

91%

   

107%

 
               

The Dividends paid and Stock repurchases as a percentage of Cash flow from operations provided in the above chart will not sum to the total cash returned as a percentage of Cash flow from operations due to rounding.

 

Safe Harbor Statement

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995:

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 its management:

  • Market demand for semiconductors, particularly in key markets such as communications, computing, industrial, consumer electronics and automotive;
  • TI's ability to maintain or improve profit margins, including its ability to utilize its manufacturing facilities at sufficient levels to cover its fixed operating costs, in an intensely competitive and cyclical industry;
  • TI's ability to develop, manufacture and market innovative products in a rapidly changing technological environment;
  • TI's ability to compete in products and prices in an intensely competitive industry;
  • TI's ability to maintain and enforce a strong intellectual property portfolio and obtain needed licenses from third parties;
  • Expiration of license agreements between TI and its patent licensees, and market conditions reducing royalty payments to TI;
  • Economic, social and political conditions in the countries in which TI, its customers or its suppliers operate, including security risks, health conditions, possible disruptions in transportation, communications and information technology networks and fluctuations in foreign currency exchange rates;
  • Natural events such as severe weather and earthquakes in the locations in which TI, its customers or its suppliers operate;
  • Availability and cost of raw materials, utilities, manufacturing equipment, third-party manufacturing services and manufacturing technology;
  • 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, the outcome of tax audits and the ability to realize deferred tax assets;
  • Changes in laws and regulations to which TI or its suppliers are or may become subject, such as those imposing fees or reporting or substitution costs relating to the discharge of emissions into the environment or the use of certain raw materials in our manufacturing processes;
  • Losses or curtailments of purchases from key customers and the timing and amount of distributor and other customer inventory adjustments;
  • Customer demand that differs from our forecasts;
  • The financial impact of inadequate or excess TI inventory that results from demand that differs from projections;
  • Impairments of our non-financial assets;
  • Product liability or warranty claims, claims based on epidemic or delivery failure or recalls by TI customers for a product containing a TI part;
  • TI's ability to recruit and retain skilled personnel;
  • Timely implementation of new manufacturing technologies and installation of manufacturing equipment, and the ability to obtain needed third-party foundry and assembly/test subcontract services;
  • TI's obligation to make principal and interest payments on its debt;
  • TI's ability to successfully integrate and realize opportunities for growth from acquisitions, and our ability to realize our expectations regarding the amount and timing of restructuring charges and associated cost savings; and
  • Breaches of our information technology systems. 

For a more detailed discussion of these factors, see the Risk Factors discussion in Item 1A of TI's Form 10-K for the year ended December 31, 2012.  The forward-looking statements included in this release are made only as of the date of this release, and TI undertakes 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 more than 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-F

SOURCE Texas Instruments Incorporated

 

 

News Provided by Acquire Media

This website is posted solely for information purposes and is not to be construed either as an offer to sell or the solicitation of an offer to buy any security.