MACOM Technology Statements
MT
MACOM Technology Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
190.49
100
89.077
46.8
101.41
53.2
46.191
24.2
29.825
15.7
81.693
42.9
19.716
10.4
4.532
2.4
—
0
24.248
12.7
4.309
2.3
19.939
10.5
0.269
74.217
181.23
100
86.022
47.5
95.212
52.5
44.578
24.6
30.063
16.6
79.805
44
15.407
8.5
4.081
2.3
—
0
19.488
10.8
4.508
2.5
14.98
8.3
0.204
73.272
157.15
100
69.838
44.4
87.31
55.6
38.369
24.4
32.089
20.4
76.3
48.6
11.01
7
4.266
2.7
—
0
15.276
9.7
2.75
1.7
12.526
8
0.173
72.286
150.4
100
63.7
42.4
86.6
57.6
37.5
24.9
27.4
18.2
71.1
47.3
15.6
10.4
3.8
2.5
-0.5
-0.3
19
12.6
-5.5
-3.7
24.5
16.3
0.34
71.8
148.5
100
62.4
42
86.1
58
36.7
24.7
26.2
17.6
68.8
46.3
17.3
11.6
2.3
1.5
—
0
19.6
13.2
7.8
5.3
11.9
8
0.17
71.4
169.4
100
66.7
39.4
102.7
60.6
35.5
21
25.5
15.1
66.8
39.4
35.9
21.2
1.6
0.9
-0.1
-0.06
37.4
22.1
11.7
6.9
25.8
15.2
0.36
71.4
180.1
100
69.7
38.7
110.4
61.3
38.8
21.5
27
15
71.8
39.9
38.6
21.4
-2.7
-1.5
3.2
1.8
39.1
21.7
9.6
5.3
29.5
16.4
0.41
71.4
178.1
100
69.6
39.1
108.5
60.9
39.7
22.3
25.5
14.3
71.5
40.1
37
20.8
-0.4
-0.2
-0.1
-0.06
36.5
20.5
-202.8
-113.9
239.3
134.4
3.36
71.2
172.3
100
67.7
39.3
104.5
60.7
37.6
21.8
24.6
14.3
68.6
39.8
36
20.9
-0.8
-0.5
—
0
35.2
20.4
2.9
1.7
32.2
18.7
0.45
71.6
165.1
100
66.2
40.1
99
60
35.5
21.5
24.7
15
66.4
40.2
32.6
19.7
-1.4
-0.8
-0.1
-0.06
31.1
18.8
1.6
1
29.6
17.9
0.42
71.1
159.6
100
65.5
41
94.1
59
35.5
22.2
24.8
15.5
67.1
42
27.1
17
-5
-3.1
118.2
74.1
140.3
87.9
1.5
0.9
138.8
87
1.95
71.2
155.2
100
65
41.9
90.2
58.1
33.7
21.7
22.7
14.6
63.9
41.2
26.3
16.9
-7.6
-4.9
0.1
0.06
18.8
12.1
1.6
1
17.1
11
0.24
71.1
152.6
100
65.4
42.9
87.3
57.2
33.6
22
22.4
14.7
63.5
41.6
23.7
15.5
-7.5
-4.9
-0.1
-0.07
15.5
10.2
0.5
0.3
15
9.8
0.21
70.9
150.6
100
66.5
44.2
84.1
55.8
34.6
23
22.9
15.2
65.1
43.2
19
12.6
1.6
1.1
0.2
0.1
17
11.3
2.2
1.5
14.8
9.8
0.21
70.5
148.5
100
68.2
45.9
80.3
54.1
36.9
24.8
23.1
15.6
68.2
45.9
12.1
8.1
-9.5
-6.4
-10.8
-7.3
-8.3
-5.6
0.7
0.5
-9
-6.06
-0.13
67.8
147.2
100
69.5
47.2
77.7
52.8
35.4
24
21.9
14.9
65.5
44.5
12.3
8.4
5
3.4
-0.4
-0.3
17.3
11.8
-0.2
-0.1
17.5
11.9
0.26
66.9
137.3
100
66.4
48.4
70.9
51.6
34.9
25.4
21.9
16
65
47.3
5.9
4.3
-10.4
-7.6
-19.3
-14.06
-23.2
-16.9
1.8
1.3
-25
-18.2
-0.37
66.8
126.4
100
63.1
49.9
63.4
50.2
35.8
28.3
23.9
18.9
67.8
53.6
-4.5
-3.6
-13
-10.3
9.6
7.6
-8.6
-6.8
1.6
1.3
-10.2
-8.07
-0.15
66.5
119.1
100
60.9
51.1
58.2
48.9
35.2
29.6
23.7
19.9
67.5
56.7
-9.3
-7.8
-12.4
-10.4
-4
-3.4
-27
-22.7
1.4
1.2
-24.3
-20.4
-0.37
66.4
112.2
100
59.3
52.9
52.9
47.1
34.9
31.1
19.9
17.7
61.5
54.8
-8.6
-7.7
-12.3
-11
-4.9
-4.4
-29.2
-26.02
-39.7
-35.4
16.3
14.5
0.25
66.1
108.3
100
74.5
68.8
33.8
31.2
42.7
39.4
28.2
26
84.6
78.1
-50.8
-46.9
-4
-3.7
1.7
1.6
-326
-301.02
-1.3
-1.2
-326.6
-301.6
-4.96
65.9
128.5
100
71.1
55.3
57.3
44.6
42.4
33
30.1
23.4
84.4
65.7
-27
-21.01
-9.4
-7.3
-6
-4.7
-45.7
-35.6
0.5
0.4
-46.2
-36
-0.71
65.5
150.7
100
74.1
49.2
76.6
50.8
43.5
28.9
30
19.9
86
57.1
-9.4
-6.2
-8.8
-5.8
0.9
0.6
-22.3
-14.8
1.1
0.7
-27.3
-18.1
-0.42
65.5
151.2
100
80.2
53
71
47
46.2
30.6
26.3
17.4
85
56.2
-14
-9.3
-8.1
-5.4
-0.9
-0.6
-26.4
-17.5
-9.2
-6.08
-19.2
-12.7
-0.31
65.2
137.9
100
89.7
65
48.2
35
48.2
35
29.4
21.3
90.7
65.8
-42.5
-30.8
-8
-5.8
-44
-31.9
-94.7
-68.7
-9.5
-6.9
-85.4
-61.9
-1.31
64.9
150.4
100
84.8
56.4
65.6
43.6
41.6
27.7
27.5
18.3
80.9
53.8
-15.3
-10.2
-8
-5.3
12.9
8.6
-18.5
-12.3
-3
-2
-25.8
-17.2
-0.39
65.9
130.9
70
61
41.7
26.6
79.2
-18.3
-7.2
14.6
-15.6
-2.3
-37.2
-0.57
64.3
166.4
79.5
86.9
39.4
29.1
79.4
7.4
-7
14
7.4
7.4
-10.7
-0.16
64.2
194.6
101.9
92.6
38.7
35.8
85.4
7.2
-7.2
-10.2
-10.8
3.2
-27.7
-0.43
64
186.1
117.2
68.9
39.7
55.2
102
-33.1
-7.4
-3.5
-44.5
89.8
-130.1
-2.13
60.8
151.8
73.3
78.5
30.2
30
66.6
11.8
-7.4
-4.8
-1.6
0.5
-1
-0.01
53.7
152.7
70.9
81.8
30.1
31.6
68.1
13.7
-5.3
-12.7
-7.9
-11.8
5.1
0.09
53.7
142.3
68.3
74
26.1
29.5
61.9
12.1
-4.4
15.4
21.2
-0.2
22.6
0.39
55.3
133.6
68.1
65.5
26.2
28.3
60.7
4.7
-4.4
-4.3
-15.8
-3.8
-10.6
-0.19
53.2
115.8
55.5
60.3
25.3
30.3
59.9
0.4
-4.3
-14.8
-19
-2.2
-15.6
-0.29
53
50.2
14.6
35.6
20
23.1
47.5
-11.9
-4.4
5.8
-11.2
-11.4
54.4
1.02
53.3
109.1
56.6
52.5
21
23.4
47.5
5
-4.5
0.3
0.2
-1.6
8
0.14
55.2
102.4
55.7
46.7
20.4
25.2
48.7
-2
-4.7
-7
-14.1
-2.9
-7.5
-0.14
50.6
96.6
49.1
47.4
18.8
24.2
44
3.4
-4.7
-10.2
-11.5
-1.6
-6.3
-0.13
47.6
34.8
6.7
28.1
17.8
16.6
34.4
-6.3
-4.5
2.4
-7.5
-7.9
14.5
0.3
47.5
112.4
62.2
50.2
20.8
19.8
41
9.1
-5.6
-1.4
0.3
-0.9
1.2
0.02
48.5
107.8
81
26.9
20.3
23.1
44
-17.1
-1.6
-3.1
-25.3
-5.7
-22.1
-0.47
46.8
84.2
48.4
35.7
12.4
19
31.8
3.9
-0.6
1.4
-8.4
-1.6
-8.9
-0.19
46.5
4.3
-5.1
9.4
8.6
16.9
25.8
-16.4
-0.2
-2.2
-22
-8.2
1.7
0.03
46.3
83.5
48
35.5
12.1
13.1
25.5
10
-0.2
1.2
9.8
2.9
7
0.15
47.2
78.8
46
32.8
11.2
13
24.5
8.3
-0.2
-1
7.6
2.1
5.4
0.11
47.2