TI Home > News Room

News Room

TI reports 3Q13 financial results and shareholder returns

Conference call on TI website at 4:30 p.m. Central time today

www.ti.com/ir

Oct 21, 2013

DALLAS, Oct. 21, 2013 /PRNewswire/ -- Texas Instruments Incorporated (TI) (NASDAQ: TXN) today reported third-quarter revenue of $3.24 billion, net income of $629 million and earnings per share of 56 cents

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

  • "Our third-quarter performance reflects the positive structural changes we've made at TI over the past few years as we've focused on Analog and Embedded Processing.
  • "Our revenue in the quarter was up 6 percent sequentially. Excluding the legacy wireless products, revenue grew 10 percent sequentially. Our book-to-bill ratio was 0.97, consistent with an expected seasonal revenue decline in the fourth quarter.
  • "Analog and Embedded Processing are now 80 percent of TI's revenue, eight points higher than a year ago. The combined revenue from these two businesses grew 10 percent sequentially and 7 percent from a year ago. Our legacy wireless products declined to less than 2 percent of revenue.
  • "Earnings per share were higher than expected due to better revenue and gross profit, tight expense control and discrete tax items. Gross margin of 54.8 percent was an all-time high for TI, exceeding the prior record set in the third quarter of 2010, even though both revenue and factory utilization were lower. We believe this reflects the increased quality of revenue that comes from our focus on Analog and Embedded Processing and the efficiency of our manufacturing strategy.
  • "Our business model continues to generate strong cash flow from operations. Free cash flow for the trailing 12 months was almost $3 billion, up 4 percent compared with a year ago. Free cash flow was 24 percent of revenue, consistent with our target of 20-25 percent.
  • "We returned $1.0 billion to shareholders through dividends and stock repurchases in the third quarter. For the trailing 12 months, the return to shareholders totaled $3.8 billion or 133 percent of free cash flow. In the quarter, we announced a dividend increase, our second in 2013. In total, we have increased our dividend by 43 percent this year, resulting in an annualized rate of $1.20 per share. Our strategy to return to shareholders all of our free cash flow not needed for debt repayment reflects our confidence in the long-term sustainability of our Analog and Embedded Processing business model.
  • "Our balance sheet remains strong, with $3.6 billion of cash and short-term investments at the end of the quarter, 82 percent owned by the company's U.S. entities. Inventory days were 106, up from 101 a year ago, and consistent with our model of 105-115 days.
  • "At the mid-point of our fourth-quarter guidance range, revenue would decline 8 percent sequentially and be about even with the fourth quarter of 2012. Excluding legacy wireless revenue, which should decline to about $50 million in the fourth quarter, the mid-point of our outlook would deliver 8 percent growth from a year ago."

Free cash flow and revenue excluding legacy wireless are non-GAAP financial measures.  Free cash flow is Cash flow from operations less Capital expenditures.

Earnings summary

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






3Q13

3Q12

Change

Revenue

$ 3,244

$ 3,390

-4%

Operating profit

$    844

$    840

0%

Net income

$    629

$    784

-20%

Earnings per share

$     .56

$     .67

-16%

 

Cash generation

Amounts are in millions of dollars.




Trailing 12 Months



3Q13


3Q13

3Q12

Change

Cash flow from operations

$ 1,151


$ 3,270

$ 3,298

-1%

Capital expenditures

$    124


$    402

$    551

-27%

Free cash flow

$ 1,027


$ 2,868

$ 2,747

4%

Free cash flow % of revenue

32%


24%

21%


 

Capital expenditures for the last 12 months were 3 percent of revenue.

 

Cash return

Amounts are in millions of dollars.




Trailing 12 Months


3Q13


3Q13

Percentage of

Free Cash Flow

Dividends paid

$     308


$   1,084

38%

Stock repurchases

$     734


$   2,734

95%

 Total cash returned

$  1,042


$   3,818

133%

 

Outlook

For the fourth quarter of 2013, TI expects:

  • Revenue: $2.86 – 3.10 billion
  • Earnings per share: $0.42 – 0.50

TI will update its fourth-quarter outlook on December 9, 2013.

For the full year of 2013, TI continues to expect approximately the following:

  • R&D expense: $1.5 billion
  • Capital expenditures: $0.5 billion
  • Depreciation: $0.9 billion
  • Annual effective tax rate: 24 percent

 

Consolidated Statements of Income

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






For Three Months Ended



Sept. 30,

2013


Sept. 30,

2012


Jun. 30,

2013








Revenue


$       3,244


$       3,390


$       3,047

Cost of revenue


1,465


1,650


1,477

Gross profit


1,779


1,740


1,570

Research and development (R&D)


368


463


389

Selling, general and administrative (SG&A)


465


453


471

Acquisition charges


86


106


86

Restructuring charges/other


16


(122)


(282)

Operating profit


844


840


906

Other income (expense), net


(4)


24


--

Interest and debt expense


24


21


24

Income before income taxes


816


843


882

Provision for income taxes


187


59


222

Net income


$          629


$          784


$          660








Earnings per common share:







   Basic


$           .56


$           .68


$           .59

   Diluted


$           .56


$           .67


$           .58








Average shares outstanding (millions):







   Basic


1,096


1,130


1,103

   Diluted


1,111


1,141


1,117








Cash dividends declared per share of common stock


$           .28


$           .17


$           .28








Percentage of revenue:







Gross profit


54.8%


51.3%


51.5%

R&D


11.3%


13.6%


12.8%

SG&A


14.4%


13.4%


15.5%

Operating profit


26.0%


24.8%


29.7%


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 $11 million, $14 million and $11 million for the quarters ending September 30, 2013, September 30, 2012, and June 30, 2013, respectively.

 

Consolidated Balance Sheets

(Millions of dollars, except share amounts)










Sept. 30,

2013


Sept. 30,

2012


Jun. 30,

2013

Assets







Current assets:







   Cash and cash equivalents


$   1,435


$    1,210


$    1,180

   Short-term investments


2,158


2,451


2,064

   Accounts receivable, net of allowances of ($29), ($23) and ($31)


1,524


1,623


1,491

   Raw materials


107


124


101

   Work in process


954


988


926

   Finished goods


665


736


693

   Inventories


1,726


1,848


1,720

   Deferred income taxes


1,039


1,043


1,070

   Prepaid expenses and other current assets


219


409


513

   Total current assets


8,101


8,584


8,038

Property, plant and equipment at cost


6,539


6,806


6,679

   Less accumulated depreciation


(3,030)


(2,751)


(3,068)

   Property, plant and equipment, net


3,509


4,055


3,611

Long-term investments


210


225


203

Goodwill, net


4,362


4,452


4,362

Acquisition-related intangibles, net


2,305


2,643


2,388

Deferred income taxes


227


199


253

Capitalized software licenses, net


139


166


159

Overfunded retirement plans


119


29


106

Other assets


272


161


278

Total assets


$ 19,244


$  20,514


$  19,398








Liabilities and Stockholders' Equity







Current liabilities:







   Current portion of long-term debt


$   1,000


$    1,500


$    1,000

   Accounts payable


426


501


437

   Accrued compensation


567


552


463

   Income taxes payable


37


106


218

   Deferred income taxes


2


3


2

   Accrued expenses and other liabilities


691


766


682

   Total current liabilities


2,723


3,428


2,802

Long-term debt


4,161


4,190


4,165

Underfunded retirement plans


253


350


240

Deferred income taxes


564


593


584

Deferred credits and other liabilities


492


550


539

Total liabilities


8,193


9,111


8,330

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


1,741

   Paid-in capital


1,125


1,193


1,117

   Retained earnings


27,993


27,179


27,677

   Less treasury common stock at cost:







      Shares:  Sept. 30, 2013 – 646,252,825; Sept. 30, 2012 –

      620,012,959; Jun. 30, 2013 – 639,643,135


(19,236)


(18,093)


(18,877)

    Accumulated other comprehensive income (loss), net of taxes


(572)


(617)


(590)

    Total stockholders' equity


11,051


11,403


11,068

Total liabilities and stockholders' equity


$  19,244


$    20,514


$   19,398

 

Consolidated Statements of Cash Flows

(Millions of dollars)











For Three Months Ended




Sept. 30,

2013


Sept. 30,

2012


Jun. 30,

2013


Cash flows from operating activities:








    Net income


$       629


$        784


$        660


    Adjustments to net income:








       Depreciation


217


241


221


       Amortization of acquisition-related intangibles


83


86


85


       Stock-based compensation


71


66


75


       Gains on sales of assets


(3)


--


--


       Deferred income taxes


30


119


(54)


       Gain on transfer of Japan substitutional pension


--


(144)


--


   Increase (decrease) from changes in:








       Accounts receivable


(30)


18


(160)


       Inventories


(6)


37


(20)


       Prepaid expenses and other current assets


229


25


(304)


       Accounts payable and accrued expenses


(17)


(9)


(36)


       Accrued compensation


96


95


95


       Income taxes payable


(173)


(141)


115


    Changes in funded status of retirement plans


30


6


23


    Other


(5)


21


(26)


Cash flows from operating activities


1,151


1,204


674










Cash flows from investing activities:








    Capital expenditures


(124)


(149)


(97)


    Proceeds from asset sales


3


--


--


    Purchases of short-term investments


(775)


(1,484)


(1,866)


    Proceeds from short-term investments


681


173


2,268


    Purchases of long-term investments


--


--


(1)


    Proceeds from long-term investments


3


20


6


Cash flows from investing activities


(212)


(1,440)


310










Cash flows from financing activities:








    Proceeds from issuance of long-term debt


--


1,492


986


    Repayment of debt and commercial paper borrowings


--


(500)


(1,500)


    Dividends paid


(308)


(194)


(309)


    Stock repurchases


(734)


(600)


(721)


    Proceeds from common stock transactions


349


63


343


    Excess tax benefit from share-based payments


9


3


11


    Other


--


(10)


(7)


Cash flows from financing activities


(684)


254


(1,197)










Net change in cash and cash equivalents


255


18


(213)

Cash and cash equivalents, beginning of period


1,180


1,192


1,393

Cash and cash equivalents, end of period


$   1,435


$     1,210


$     1,180


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

 

3Q13 segment results










   3Q13


3Q12

Change


  2Q13

Change

Analog:








       Revenue

$ 1,931


$ 1,843

5%


$ 1,745

11%

       Operating profit

$    583


$    460

27%


$    416

40%

Embedded Processing:








      Revenue

$    668


$    591

13%


$    618

8%

      Operating profit

$      83


$      60

38%


$      54

54%

Other:








      Revenue

$    645


$    956

-33%


$    684

-6%

      Operating profit*

$    178


$    320

-44%


$    436

-59%


* 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 increased primarily due to higher Silicon Valley Analog revenue. High Performance Analog and Power Management revenue also increased, while High Volume Analog & Logic revenue was about even.
  • Compared with the prior quarter, revenue grew due to higher revenue from all four product lines, with Power Management up the most.
  • Operating profit increased from a year ago due to higher gross profit. Compared with the prior quarter, operating profit increased due to higher revenue and associated gross profit.

Embedded Processing:  (includes Processors, Microcontrollers and Connectivity)

  • Compared with the year-ago quarter, the increase in revenue was due to growth in all three product lines.
  • Compared with the prior quarter, revenue increased primarily due to Processors. Revenue from Microcontrollers and Connectivity also increased.
  • Operating profit increased from a year ago due to higher revenue and associated gross profit, which was partially offset by higher operating expenses. Compared with the prior quarter, operating profit increased due to higher revenue and associated gross profit.

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, and to a lesser extent, the nonrecurrence of business interruption insurance proceeds that were in the year-ago quarter. Revenue from DLP and custom ASIC products also declined, while revenue from calculators and royalties increased.
  • Compared with the prior quarter, revenue declined due to lower revenue from legacy wireless products. Revenue from calculators, custom ASIC products and royalties increased. Revenue from DLP products was about even.
  • Operating profit decreased from a year ago due to lower revenue and associated gross profit and higher Restructuring charges/other, which resulted from the nonrecurrence of a gain from a change in a Japan pension program in the year-ago quarter. These were partially offset by lower operating expenses resulting from the wind-down of the legacy wireless operations. Operating profit decreased from the prior quarter due to higher Restructuring charges/other, which in the prior quarter included a gain from the transfer of wireless connectivity technology to a customer.

 

Non-GAAP financial information

Revenue excluding legacy wireless

This release includes references to TI's revenue and revenue outlook excluding legacy wireless products.  These measures, which were not prepared in accordance with generally accepted accounting principles (GAAP) in the United States, provide investors with insight into TI's underlying business results and are supplemental to the comparable GAAP measure.

 


TEXAS INSTRUMENTS INCORPORATED

(Millions of dollars)




For Three Months Ended












Sept. 30, 2013


Jun. 30, 2013


Change








Revenue (GAAP)


$                3,244


$                3,047


6%

Less legacy wireless revenue


57


148



TI Revenue less legacy wireless revenue (non-GAAP)


$                3,187


$                2,899


10%









For Three Months Ended












Dec. 31, 2013

(Expected)


Dec. 31, 2012


Change








Revenue (GAAP)


$                2,980

(a)    

$               2,979


0%

Less legacy wireless revenue


50


270



TI Revenue less legacy wireless revenue (non-GAAP)


$                2,930


$               2,709


8%












(a)

Represents the mid-point of the revenue guidance of $2.86 – 3.10 billion provided in the Outlook section of this release. The amount was determined by calculating the average of the low point and high point of that range.

 

Free cash flow

This release also includes references to free cash flow and various 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 of Cash flow 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 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

Sept. 30, 2013


Percentage of

Revenue


For the Twelve

Months Ended

Sept. 30, 2012


Percentage of

Revenue










Revenue


$             12,155




$            13,266












Cash flow from operations (GAAP)


$               3,270


27%


$              3,298


25%

Less Capital expenditures


402


3%


551


4%

Free cash flow (non-GAAP)


$               2,868


24%


$              2,747


21%






























For the Twelve

Months Ended

Sept. 30, 2013


Percentage of

Cash Flow from

Operations

(GAAP)


Percentage of

Free

Cash Flow

(Non-GAAP)












Dividends paid


$               1,084


33%


38%



Stock repurchases


2,734


84%


95%



Total cash returned to shareholders


$               3,818


117%


133%





















 

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