Intel Reports Record Full-Year Revenue of $55.9 Billion

 

News Highlights:

 

  • Record full-year revenue and fourth-quarter revenue, with both up 6 percent year-over-year
  • Record full-year unit shipments of PCs, servers, tablets, phones and the Internet of Things; and exceeded the tablet goal by shipping 46 million units
  • Completed $4.0 billion share repurchase in the fourth-quarter, $10.8 billion for the full-year
  • Announced increase in cash dividend to 96 cents-per-share on an annual basis

 

 

SANTA CLARA, Calif., January 15, 2015 -- Intel Corporation today reported full-year revenue of $55.9 billion, operating income of $15.3 billion, net income of $11.7 billion and EPS of $2.31. The company

generated approximately $20.4 billion in cash from operations, paid dividends of $4.4 billion, and used

$10.8 billion to repurchase 332 million shares of stock.

 

For the fourth-quarter, Intel posted revenue of $14.7 billion, operating income of $4.5 billion, net income of $3.7 billion and EPS of $0.74. The company generated approximately $5.8 billion in cash from operations, paid dividends of $1.1 billion and used $4.0 billion to repurchase 115 million shares of stock.

 

“The fourth quarter was a strong finish to a record year,” said Intel CEO Brian Krzanich. “We met or exceeded several important goals: reinvigorated the PC business, grew the Data Center business, established a footprint in tablets, and drove growth and innovation in new areas. There is more to do in 2015. We’ll improve our profitability in mobile, and keep Intel focused on the next wave of computing.”

 

Full-Year 2014 Business Unit Trends

 

  • PC Client Group revenue of $34.7 billion, up 4 percent from 2013.
  • Data Center Group revenue of $14.4 billion, up 18 percent from 2013.       
  • Internet of Things Group revenue of $2.1 billion, up 19 percent from 2013.
  • Mobile and Communications Group revenue of $202 million, down 85 percent from 2013.
  • Software and services operating segments revenue of $2.2 billion, up 1 percent from 2013.

 

Q4 Key Business Unit Trends

 

  • PC Client Group revenue of $8.9 billion, down 3 percent sequentially and up 3 percent year-over-year.
  • Data Center Group revenue of $4.1 billion, up 11 percent sequentially and up 25 percent year-over-year. 
  • Internet of Things Group revenue of $591 million, up 12 percent sequentially and up 10 percent year-over-year.
  • Mobile and Communications Group negative revenue of $6 million, consistent with expectations.
  • Software and services operating segments revenue of $557 million, flat sequentially and down 6 percent year-over-year.

 

Financial Comparison

Annual

 

2014

2013

vs. 2013

Revenue

$55.9 billion

$52.7 billion

up 6%

Gross Margin

63.7%

59.8%

up 3.9 points

R&D and MG&A

$19.7 billion

$18.7 billion

up 5%

Operating Income

$15.3 billion

$12.3 billion

up 25%

Tax Rate

25.9%

23.7%

up 2.2 points

Net Income

$11.7 billion

$9.6 billion

up 22%

Earnings Per Share

$2.31

$1.89

up 22%

 

 

 

 

Financial Comparison

Quarterly Year-Over-Year

 

Q4 2014

Q4 2013

vs. Q4 2013

Revenue

$14.7 billion

$13.8 billion

up 6%

Gross Margin

65.4%

62.0%

up 3.4 points

R&D and MG&A

$5.0 billion

$4.8 billion

up 4%

Operating Income

$4.5 billion

$3.5 billion

up 25%

Tax Rate

21.4%

26.1%

down 4.7 points

Net Income

$3.7 billion

$2.6 billion

up 39%

Earnings Per Share

74 cents

51 cents

up 45%

 

 

 

 

Financial Comparison

Quarterly Sequential

 

Q4 2014

Q3 2014

vs. Q3 2014

Revenue

$14.7 billion

$14.6 billion

up 1%

Gross Margin

65.4%

65.0%

up 0.4 point

R&D and MG&A

$5.0 billion

$4.8 billion

up 5%

Operating Income

$4.5 billion

$4.5 billion

down 2%

Tax Rate

21.4%

27.1%

down 5.7 points

Net Income

$3.7 billion

$3.3 billion

up 10%

Earnings Per Share

74 cents

66 cents

up 12%

 

Business Outlook

            Intel’s Business Outlook does not include the potential impact of any business combinations, asset acquisitions, divestitures, strategic investments and other significant transactions that may be completed after January 15.

 

Full-Year 2015

 

  • Revenue: growth in the mid-single digit percentage points.
  • Gross margin percentage: 62 percent, plus or minus a couple of percentage points.
  • R&D plus MG&A spending: approximately $20.0 billion, plus or minus $400 million.
  • Amortization of acquisition-related intangibles: approximately $255 million.
  • Depreciation: approximately $8.1 billion, plus or minus $100 million.
  • Tax rate: approximately 27 percent.
  • Full-year capital spending: $10.0 billion, plus or minus $500 million.

 

Q1 2015

 

  • Revenue: $13.7 billion, plus or minus $500 million.
  • Gross margin percentage: 60 percent, plus or minus a couple of percentage points.
  • R&D plus MG&A spending: approximately $4.9 billion.
  • Restructuring charges: approximately $40 million.
  • Amortization of acquisition-related intangibles: approximately $65 million.
  • Impact of equity investments and interest and other: approximately zero.
  • Depreciation: approximately $1.8 billion.

 

 

            For additional information regarding Intel’s results and Business Outlook, please see the CFO commentary at: www.intc.com/results.cfm.

 

Status of Business Outlook

            Intel’s Business Outlook is posted on intc.com and may be reiterated in public or private meetings with investors and others. The Business Outlook will be effective through the close of business on March 13 unless earlier updated; except that the Business Outlook for amortization of acquisition-related intangibles, impact of equity investments and interest and other, restructuring charges, and tax rate, will be effective only through the close of business on January 22. Intel’s Quiet Period will start from the close of business on March 13 until publication of the company’s first-quarter earnings release, scheduled for April 14. During the Quiet Period, all of the Business Outlook and other forward-looking statements disclosed in the company’s news releases and filings with the SEC should be considered as historical, speaking as of prior to the Quiet Period only and not subject to an update by the company.

 


 

Risk Factors

            The statements in this document that refer to plans and expectations for the first quarter, the year and the future are forward-looking statements that involve a number of risks and uncertainties. Words such as "anticipates," "expects," "intends," "plans," "believes," "seeks," "estimates," "may," "will," "should" and their variations identify forward-looking statements. Statements that refer to or are based on projections, uncertain events or assumptions also identify forward-looking statements. Many factors could affect Intel's actual results, and variances from Intel's current expectations regarding such factors could cause actual results to differ materially from those expressed in these forward-looking statements. Intel presently considers the following to be important factors that could cause actual results to differ materially from the company's expectations. 

 

  • Demand for Intel’s products is highly variable and could differ from expectations due to factors including changes in the business and economic conditions; consumer confidence or income levels; customer acceptance of Intel’s and competitors’ products;  competitive and pricing pressures, including actions taken by competitors; supply constraints and other disruptions affecting customers; changes in customer order patterns including order cancellations; and changes in the level of inventory at customers.
  • Intel’s gross margin percentage could vary significantly from expectations based on capacity utilization; variations in inventory valuation, including variations related to the timing of qualifying products for sale; changes in revenue levels; segment product mix; the timing and execution of the manufacturing ramp and associated costs; excess or obsolete inventory; changes in unit costs; defects or disruptions in the supply of materials or resources; and product manufacturing quality/yields.  Variations in gross margin may also be caused by the timing of Intel product introductions and related expenses, including marketing expenses, and Intel’s ability to respond quickly to technological developments and to introduce new features into existing products, which may result in restructuring and asset impairment charges.
  • Intel's results could be affected by adverse economic, social, political and physical/infrastructure conditions  in countries where Intel, its customers or its suppliers operate, including military conflict and other security risks, natural disasters, infrastructure disruptions, health concerns and fluctuations in currency exchange rates. Results may also be affected by the formal or informal imposition by countries of new or revised export and/or import and doing-business regulations, which could be changed without prior notice.
  • Intel operates in highly competitive industries and its operations have high costs that are either fixed or difficult to reduce in the short term.
  • The amount, timing and execution of Intel’s stock repurchase program and dividend program could be affected by changes in Intel’s priorities for the use of cash, such as operational spending, capital spending, acquisitions, and as a result of changes to Intel’s cash flows and changes in tax laws.
  • Intel’s expected tax rate is based on current tax law and current expected income and may be affected by the jurisdictions in which profits are determined to be earned and taxed; changes in the estimates of credits, benefits and deductions; the resolution of issues arising from tax audits with various authorities, including payment of interest and penalties; and the ability to realize deferred tax assets.
  • Gains or losses from equity securities and interest and other could vary from expectations depending on gains or losses on the sale, exchange, changes in the fair value or impairments of debt and equity investments, interest rates, cash balances and changes in the fair value of derivative instruments.
  • Product defects or errata (deviations from published specifications) may adversely impact our expenses, revenues and reputation.
  • Intel’s results could be affected by litigation or regulatory matters involving intellectual property, stockholder, consumer, antitrust, disclosure and other issues.  An unfavorable ruling could include monetary damages or an injunction prohibiting Intel from manufacturing or selling one or more products, precluding particular business practices, impacting Intel’s ability to design its products, or requiring other remedies such as compulsory licensing of intellectual property.
  • Intel’s results may be affected by the timing of closing of acquisitions, divestitures and other significant transactions. 

 

 

A detailed discussion of these and other factors that could affect Intel’s results is included in Intel’s SEC filings, including the company’s most recent reports on Form 10-K and Form 10-Q.

 

 

Earnings Webcast

            Intel will hold a public webcast at 2 p.m. PDT today on its Investor Relations website at www.intc.com. A webcast replay and MP3 download will also be available on the site.

 

            Intel plans to report its earnings for the first quarter of 2015 on April 14. Immediately following the earnings report, the company plans to publish a commentary by Stacy J. Smith, Intel CFO and executive vice president, at www.intc.com/results.cfm. A public webcast of Intel’s earnings conference call will follow at 2 p.m. PDT at www.intc.com.

 

About Intel

            Intel (NASDAQ: INTC) is a world leader in computing innovation. The company designs and builds the essential technologies that serve as the foundation for the world’s computing devices. As a leader in corporate responsibility and sustainability, Intel also manufactures the world's first commercially available "conflict-free" microprocessors. Additional information about Intel is available at newsroom.intel.com and blogs.intel.com and about Intel's conflict-free efforts at conflictfree.intel.com.

 

 

Intel, the Intel logo and Core are trademarks of Intel Corporation in the United States and other countries.

*Other names and brands may be claimed as the property of others.

 

 

 

CONTACTS:

Trey Campbell

Cara Walker

 

Investor Relations

Media Relations

 

503-696-0431

503-696-0831

 

trey.s.campbell@intel.com

cara.walker@intel.com

 

 

INTEL CORPORATION

CONSOLIDATED SUMMARY STATEMENT OF INCOME DATA

(In millions, except per share amounts)

 

 

 

 

Three Months Ended

Twelve Months Ended

 

Dec 27,
2014

 

Dec 28,
2013

Dec 27,
2014

 

Dec 28,
2013

NET REVENUE

$

14,721

 

 

$

13,834

 

$

55,870

 

 

$

52,708

 

Cost of sales

5,100

 

 

5,263

 

20,261

 

 

21,187

 

GROSS MARGIN

9,621

 

 

8,571

 

35,609

 

 

31,521

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

2,990

 

 

2,826

 

11,537

 

 

10,611

 

Marketing, general and administrative

2,049

 

 

2,006

 

8,136

 

 

8,088

 

R&D AND MG&A

5,039

 

 

4,832

 

19,673

 

 

18,699

 

Restructuring and asset impairment charges

57

 

 

116

 

295

 

 

240

 

Amortization of acquisition-related intangibles

72

 

 

74

 

294

 

 

291

 

OPERATING EXPENSES

5,168

 

 

5,022

 

20,262

 

 

19,230

 

OPERATING INCOME

4,453

 

 

3,549

 

15,347

 

 

12,291

 

Gains (losses) on equity investments, net

233

 

 

34

 

411

 

 

471

 

Interest and other, net

(27

)

 

(32

)

43

 

 

(151

)

INCOME BEFORE TAXES

4,659

 

 

3,551

 

15,801

 

 

12,611

 

Provision for taxes

998

 

 

926

 

4,097

 

 

2,991

 

NET INCOME

$

3,661

 

 

$

2,625

 

$

11,704

 

 

$

9,620

 

 

 

 

 

 

 

 

 

 

 

 

BASIC EARNINGS PER COMMON SHARE OF COMMON STOCK

$

0.77

 

 

$

0.53

 

$

2.39

 

 

$

1.94

 

DILUTED EARNINGS PER COMMON SHARE OF COMMON STOCK

$

0.74

 

 

$

0.51

 

$

2.31

 

 

$

1.89

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

BASIC

4,769

 

 

4,971

 

4,901

 

 

4,970

 

DILUTED

4,940

 

 

5,103

 

5,056

 

 

5,097

 

 

 

 


 

INTEL CORPORATION

CONSOLIDATED SUMMARY BALANCE SHEET DATA

(In millions)

 

 

 

Dec 27,
2014

Sep 27,
2014

Dec 28,
2013

CURRENT ASSETS

 

 

 

 

 

Cash and cash equivalents

$

2,561

 

$

3,143

 

$

5,674

Short-term investments

2,430

 

3,451

 

5,972

Trading assets

9,063

 

9,000

 

8,441

Accounts receivable, net

4,427

 

3,647

 

3,582

Inventories

 

 

 

 

 

Raw materials

462

 

496

 

458

Work in process

2,375

 

2,292

 

1,998

Finished goods

1,436

 

1,327

 

1,716

 

4,273

 

4,115

 

4,172

Deferred tax assets

1,958

 

1,674

 

2,594

Other current assets

3,018

 

2,479

 

1,649

TOTAL CURRENT ASSETS

27,730

 

27,509

 

32,084

 

 

 

 

 

 

Property, plant and equipment, net

33,238

 

33,135

 

31,428

Marketable equity securities

7,097

 

6,514

 

6,221

Other long-term investments

2,023

 

2,153

 

1,473

Goodwill

10,861

 

10,556

 

10,513

Identified intangible assets, net

4,446

 

4,379

 

5,150

Other long-term assets

6,561

 

6,370

 

5,489

TOTAL ASSETS

$

91,956

 

$

90,616

 

$

92,358

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

Short-term debt

$

1,604

 

$

1,164

 

$

281

Accounts payable

2,748

 

2,597

 

2,969

Accrued compensation and benefits

3,475

 

2,931

 

3,123

Accrued advertising

1,092

 

1,100

 

1,021

Deferred income

2,205

 

2,189

 

2,096

Other accrued liabilities

4,895

 

4,923

 

4,078

TOTAL CURRENT LIABILITIES

16,019

 

14,904

 

13,568

 

 

 

 

 

 

Long-term debt

12,107

 

12,103

 

13,165

Long-term deferred tax liabilities

3,775

 

3,551

 

4,397

Other long-term liabilities

3,278

 

3,070

 

2,972

 

 

 

 

 

 

TEMPORARY EQUITY

912

 

915

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

Preferred Stock

 

 

Common stock and capital in excess of par value

21,781

 

21,894

 

21,536

Accumulated other comprehensive income (loss)

666

 

946

 

1,243

Retained Earnings

33,418

 

33,233

 

35,477

TOTAL STOCKHOLDERS' EQUITY

55,865

 

56,073

 

58,256

TOTAL LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS' EQUITY

$

91,956

 

$

90,616

 

$

92,358


 

INTEL CORPORATION

SUPPLEMENTAL FINANCIAL AND OTHER INFORMATION

(In millions)

 

 

 

Q4 2014

Q3 2014

Q4 2013

CASH INVESTMENTS:

 

 

 

 

 

 

Cash and short-term investments

$

4,991

 

$

6,594

 

$

11,646

 

Trading assets

9,063

 

9,000

 

8,441

 

Total cash investments

$

14,054

 

$

15,594

 

$

20,087

 

 

 

 

 

 

 

 

CURRENT DEFERRED INCOME:

 

 

 

 

 

 

Deferred income on shipments of components to distributors

$

944

 

$

992

 

$

852

 

Deferred income from software and services group

1,261

 

1,197

 

1,244

 

Total current deferred income

$

2,205

 

$

2,189

 

$

2,096

 

 

 

 

 

 

 

 

SELECTED CASH FLOW INFORMATION:

 

 

 

 

 

 

Depreciation

$

1,889

 

$

1,891

 

$

1,667

 

Share-based compensation

$

281

 

$

281

 

$

263

 

Amortization of intangibles

$

279

 

$

307

 

$

289

 

Capital spending*

$

(2,143

)

$

(2,445

)

$

(2,948

)

Net cash (used)/received for acquisitions/divestitures

$

(741

)

$

(56

)

$

(43

)

Investments in non-marketable equity instruments

$

(47

)

$

(215

)

$

(182

)

Stock repurchase program

$

(4,000

)

$

(4,166

)

$

(528

)

Proceeds from sales of shares to employees & excess tax benefit

$

107

 

$

605

 

$

287

 

Dividends paid

$

(1,069

)

$

(1,095

)

$

(1,121

)

 

 

 

 

 

 

 

EARNINGS PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

Weighted average common shares outstanding - basic

4,769

 

4,880

 

4,971

 

Dilutive effect of employee equity incentive plans

81

 

76

 

69

 

Dilutive effect of convertible debt

90

 

89

 

63

 

Weighted average common shares outstanding - diluted

4,940

 

5,045

 

5,103

 

 

 

 

 

 

 

 

STOCK BUYBACK:

 

 

 

 

 

 

Shares repurchased

115

 

119

 

22

 

Cumulative shares repurchased (in billions)

4.7

 

4.6

 

4.4

 

Remaining dollars authorized for buyback (in billions)

$

12.4

 

$

16.4

 

$

3.2

 

 

 

 

 

 

 

 

OTHER INFORMATION:

 

 

 

 

 

 

Employees (in thousands)

106.7

 

105.6

 

107.6

 

 

 

*135 million of equipment received in 2014 is excluded from capital spending. The majority of this equipment was prepaid in 2010 and 2011, and was reflected as cash from operations in the respective periods in which the cash was paid.

 


 

INTEL CORPORATION

SUPPLEMENTAL OPERATING SEGMENT RESULTS

(In millions)

 

 

 

Three Months Ended

Twelve Months Ended

 

Dec 27,
2014

 

Dec 28,
2013

Dec 27,
2014

 

Dec 28,
2013

Net Revenue

 

 

 

 

 

 

 

 

 

 

PC Client Group

$

8,871

 

 

$

8,616

 

$

34,669

 

 

$

33,270

 

Data Center Group

4,091

 

 

3,262

 

14,387

 

 

12,161

 

Internet of Things Group

591

 

 

538

 

2,142

 

 

1,801

 

Mobile and Communications Group

(6

)

 

326

 

202

 

 

1,375

 

Software and services operating segments

557

 

 

591

 

2,216

 

 

2,190

 

All other

617

 

 

501

 

2,254

 

 

1,911

 

TOTAL NET REVENUE

$

14,721

 

 

$

13,834

 

$

55,870

 

 

$

52,708

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

PC Client Group

$

3,979

 

 

$

3,374

 

$

14,635

 

 

$

11,751

 

Data Center Group

2,230

 

 

1,603

 

7,279

 

 

5,569

 

Internet of Things Group

185

 

 

208

 

616

 

 

550

 

Mobile and Communications Group

(1,110

)

 

(874

)

(4,206

)

 

(3,148

)

Software and services operating segments

25

 

 

30

 

55

 

 

24

 

All other

(856

)

 

(792

)

(3,032

)

 

(2,455

)

TOTAL OPERATING INCOME

$

4,453

 

 

$

3,549

 

$

15,347

 

 

$

12,291

 

 

In the first three months of 2014, we formed the Internet of Things Group, which includes platforms and software optimized for the Internet of Things market segment. Additionally, we changed our organizational structure to align with our critical objectives, which changed information that our Chief Operating Decision Maker (CODM) reviews for purposes of allocating resources and assessing performance. After the reorganization, we have nine operating segments: PC Client Group, Data Center Group, Internet of Things Group, Mobile and Communication Group, McAfee, Software and Services Group, Non-Volatile Memory Solutions Group, Netbook Group, and New Devices Group. All prior-period amounts have been adjusted retrospectively to reflect these operating segment changes, as well as other minor reorganizations.

Our operating segment results shown above are comprised of the following:

 

  • PC Client Group: Delivering platforms designed for the notebook (including Ultrabook™ devices and 2 in 1 systems), the desktop (including all-in-ones and high-end enthusiast PCs), and tablets; wireless and wired connectivity products; as well as home gateway and set-top box components.
  • Data Center Group: Delivering platforms designed for the server, workstation, networking and storage computing market segments.
  • Internet of Things Group: Delivering platforms designed for embedded market segments including retail, transportation, industrial, and buildings and home, along with a broad range of other market segments.
  • Mobile and Communications Group: Delivering platforms designed for the tablet and smartphone market segments; and mobile communications components such as baseband processors, radio frequency transceivers, Wi-Fi, Bluetooth*, global navigation satellite systems, and power management chips.
  • Software and services operating segments consists of the following:
    • McAfee: A wholly owned subsidiary delivering software products for endpoint security, network and content security, risk and compliance, and consumer and mobile security.
    • Software and Services Group: Delivering software products and services that promote Intel architecture as the platform of choice for software development.
  • All other category includes revenue, expenses, and charges such as:
    • Results of operations from our Non-Volatile Memory Solutions Group, Netbook Group, and New Devices Group;
  • Amounts included within restructuring and asset impairment charges;
  • A portion of profit-dependent compensation and other expenses not allocated to the operating segments;
  • Divested businesses for which discrete operating results are not regularly reviewed by our CODM;
  • Results of operations of startup businesses that support our initiatives, including our foundry business;
  • Acquisition-related costs, including amortization and any impairment of acquisition-related intangibles and goodwill.

 

 

 

*The Bluetooth® word mark is a registered trademark owned by Bluetooth SIG, Inc. and any use of such marks by Intel Corporation is under license.

 


 

INTEL CORPORATION

SUPPLEMENTAL PLATFORM REVENUE INFORMATION

 

 

 

Q4 2014

Q4 2014

2014

 

compared to Q3 2014

compared to Q4 2013

compared to 2013

PC Client Group Platform

 

 

 

Unit Volumes

(5)%

6%

8%

Average Selling Prices

3%

(2)%

(4)%

 

 

 

 

Data Center Group Platform

 

 

 

Unit Volumes

5%

15%

8%

Average Selling Prices

7%

10%

10%

 

 

PC Client Group Notebook and Desktop Platform Key Drivers                                                                                                          

- Notebook platform volumes increased 11% from 2013 to 2014

- Notebook platform average selling prices decreased 7% from 2013 to 2014

- Desktop platform volumes increased 3% from 2013 to 2014

- Desktop platform average selling prices increased 2% from 2013 to 2014

 

- Notebook platform volumes increased 11% from Q4 2013 to Q4 2014

- Notebook platform average selling prices decreased 3% from Q4 2013 to Q4 2014

- Desktop platform volumes decreased 1% from Q4 2013 to Q4 2014

- Desktop platform average selling prices flat from Q4 2013 to Q4 2014

 

- Notebook platform volumes decreased 6% from Q3 2014 to Q4 2014

- Notebook platform average selling prices increased 5% from Q3 2014 to Q4 2014

- Desktop platform volumes decreased 2% from Q3 2014 to Q4 2014

- Desktop platform average selling prices increased 1% from Q3 2014 to Q4 2014

 

 


 

INTEL CORPORATION

EXPLANATION OF NON-GAAP MEASURES

 

In addition to disclosing financial results in accordance with United States (U.S.) generally accepted accounting principles (GAAP), the accompanying Q4 2014 earnings conference contains references to non-GAAP financial measures of gross cash, net cash and other longer term investments, which are used by management when assessing our sources of liquidity and capital resources. We believe these non-GAAP financial measures are helpful to investors in understanding our capital structure and how we manage our resources. These non-GAAP financial measures should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP, and the financial results calculated in accordance with GAAP and reconciliations from these results should be carefully evaluated.

 

 

SUPPLEMENTAL RECONCILIATIONS OF GAAP TO NON-GAAP RESULTS

 

 

Dec 27,
2014

Sep 27,
2014

Dec 28,
2013

Dec 25,
2010

 

 

 

 

 

 

 

 

 

GAAP CASH AND CASH EQUIVALENTS

$

2,561

 

$

3,143

 

$

5,674

 

$

5,498

 

Short-term investments

2,430

 

3,451

 

5,972

 

11,294

 

Trading assets

9,063

 

9,000

 

8,441

 

5,093

 

Total cash investments

$

14,054

 

$

15,594

 

$

20,087

 

$

21,885

 

 

 

 

 

 

 

 

 

 

GAAP OTHER LONG-TERM INVESTMENTS

$

2,023

 

$

2,153

 

$

1,473

 

$

3,026

 

Loans receivable and other

1,285

 

1,355

 

1,226

 

1,016

 

Reverse repurchase agreements with original maturities greater than approximately three months

450

 

450

 

400

 

 

NON-GAAP OTHER LONGER TERM INVESTMENTS

$

3,758

 

$

3,958

 

$

3,099

 

$

4,042

 

NON-GAAP GROSS CASH

$

17,812

 

$

19,552

 

$

23,186

 

$

25,927

 

 

 

 

 

 

 

 

 

 

 

Dec 27,
2014

Sep 27,
2014

Dec 28,
2013

Dec 25,
2010

 

 

 

 

 

 

 

 

 

GAAP CASH AND CASH EQUIVALENTS

$

2,561

 

$

3,143

 

$

5,674

 

$

5,498

 

Short-term investments

2,430

 

3,451

 

5,972

 

11,294

 

Trading assets

9,063

 

9,000

 

8,441

 

5,093

 

Total cash investments

$

14,054

 

$

15,594

 

$

20,087

 

$

21,885

 

Short-term debt

(1,604

)

(1,164

)

(281

)

(38

)

Long-term debt

(12,107

)

(12,103

)

(13,165

)

(2,077

)

NON-GAAP NET CASH (excluding other longer term investments)

$

343

 

$

2,327

 

$

6,641

 

$

19,770

 

 

 

 

 

 

 

 

 

 

GAAP OTHER LONG-TERM INVESTMENTS

$

2,023

 

$

2,153

 

$

1,473

 

$

3,026

 

Loans receivable and other

1,285

 

1,355

 

1,226

 

1,016

 

Reverse repurchase agreements with original maturities greater than approximately three months

450

 

450

 

400

 

 

NON-GAAP OTHER LONGER TERM INVESTMENTS

$

3,758

 

$

3,958

 

$

3,099

 

$

4,042

 

NON-GAAP NET CASH (including other longer term investments)

$

4,101

 

$

6,285

 

$

9,740

 

$

23,812