Western Digital Announces Financial Results for Fourth Fiscal Quarter and Fiscal Year 2017
Western Digital Corp. (NASDAQ: WDC) today reported revenue of $4.8 billion, operating income of $652 million and net income of
$280 million, or $0.93 per share, for its fourth fiscal quarter ended June 30, 2017. The GAAP net income for the period includes
charges associated with the company’s recent acquisitions. Excluding these charges and after other non-GAAP adjustments, fourth
quarter non-GAAP operating income was $1.2 billion and non-GAAP net income was $881 million, or $2.93 per share.
In the year-ago quarter, the company reported revenue of $3.5 billion, operating loss of $195 million and net loss of $366
million, or $(1.40) per share. Non-GAAP operating income in the year-ago quarter was $451 million and non-GAAP net income was $269
million, or $1.02 per share.
The company generated approximately $1.0 billion in cash from operations during the fourth fiscal quarter of 2017, ending with
$6.5 billion of total cash, cash equivalents and available-for-sale securities. On May 3, 2017, the company declared a cash
dividend of $0.50 per share of its common stock, which was paid to shareholders on July 17, 2017.
For fiscal 2017, the company achieved revenue of $19.1 billion, operating income of $2.0 billion and net income of $397 million,
or $1.34 per share, compared to fiscal 2016 revenue of $13.0 billion, operating income of $466 million and net income of $242
million, or $1.00 per share. On a non-GAAP basis, fiscal 2017 operating income was $3.9 billion and net income was $2.7 billion, or
$9.19 per share, compared to fiscal 2016 operating income of $1.7 billion and net income of $1.4 billion, or $5.79 per share. The
company generated $3.4 billion in cash from operations during the 2017 fiscal year and it returned to shareholders $574 million in
dividends.
“We reported strong financial performance in the June quarter to complete an outstanding fiscal 2017, demonstrating the
differentiated value that we can deliver as a comprehensive data solutions provider,” said Steve Milligan, chief executive officer.
“Our unique platform of diverse storage technologies and value-added products helped drive this performance as we addressed a
broader set of markets following the SanDisk acquisition. We operated near the top of our revenue growth model with 7 percent
year-over-year top-line growth on a pro-forma basis, and we delivered very healthy margins.”
The investment community conference call to discuss these results and the company’s guidance for the first fiscal quarter 2018
will be broadcast live over the Internet today at 2:30 p.m. Pacific/5:30 p.m. Eastern. The live and archived conference
call/webcast can be accessed online at investor.wdc.com. Supplemental financial information, including the company’s guidance for the first fiscal
quarter 2018, will also be posted on the same website. The telephone replay number in the U.S. is 1(855) 859-2056 or +1(404)
537-3406 for international callers. The required passcode is 54295696.
About Western Digital
Western Digital is an industry-leading provider of storage technologies and solutions that enable people to create, leverage,
experience and preserve data. The company addresses ever-changing market needs by providing a full portfolio of compelling,
high-quality storage solutions with customer-focused innovation, high efficiency, flexibility and speed. Our products are marketed
under the HGST, SanDisk and WD brands to OEMs, distributors, resellers, cloud infrastructure providers and consumers. Financial and
investor information is available on the company's Investor Relations website at investor.wdc.com.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of
1995, including statements concerning the company’s preliminary financial results for its fourth fiscal quarter ended June 30, 2017
and fiscal 2017; product portfolio and market position; acquisitions and growth strategy; and market and demand trends. These
forward-looking statements are based on management’s current expectations and are subject to risks and uncertainties that could
cause actual results to differ materially from those expressed or implied in the forward-looking statements. The preliminary
financial results for the company’s fourth fiscal quarter ended June 30, 2017 and fiscal 2017 included in this press release
represent the most current information available to management. The company’s actual results when disclosed in its Annual Report on
Form 10-K may differ from these preliminary results as a result of the completion of the company’s financial closing procedures;
final adjustments; completion of the review by the company’s independent registered accounting firm and other developments that may
arise between now and the disclosure of the final results. Other risks and uncertainties that could cause actual results to differ
materially from those expressed or implied in the forward-looking statements include: uncertainties with respect to the company’s
business ventures with Toshiba; volatility in global economic conditions; business conditions and growth in the storage ecosystem;
impact of competitive products and pricing; market acceptance and cost of commodity materials and specialized product components;
actions by competitors; unexpected advances in competing technologies; our development and introduction of products based on new
technologies and expansion into new data storage markets; risks associated with acquisitions, mergers and joint ventures;
difficulties or delays in manufacturing; and other risks and uncertainties listed in the company’s filings with the Securities and
Exchange Commission (the “SEC”), including the company’s Form 10-Q filed with the SEC on May 8, 2017, to which your attention is
directed. You should not place undue reliance on these forward-looking statements, which speak only as of the date hereof, and the
company undertakes no obligation to update these forward-looking statements to reflect new information or events.
Western Digital, WD and SanDisk are registered trademarks or trademarks of Western Digital Corporation or its affiliates in the
U.S. and/or other countries. Other trademarks, registered trademarks, and/or service marks, indicated or otherwise, are the
property of their respective owners. © 2017 Western Digital Corporation or its affiliates. All rights reserved.
|
WESTERN DIGITAL CORPORATION |
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
|
(in millions; unaudited) |
|
|
|
|
|
|
June 30, |
|
|
|
July 1, |
|
|
|
|
2017 |
|
|
|
2016 |
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
$ |
6,354 |
|
|
|
$ |
8,151 |
Short-term investments |
|
|
|
|
24 |
|
|
|
|
227 |
Accounts receivable, net |
|
|
|
|
1,948 |
|
|
|
|
1,461 |
Inventories |
|
|
|
|
2,341 |
|
|
|
|
2,129 |
Other current assets |
|
|
|
|
389 |
|
|
|
|
616 |
Total current assets |
|
|
|
|
11,056 |
|
|
|
|
12,584 |
Property, plant and equipment, net |
|
|
|
|
3,033 |
|
|
|
|
3,503 |
Notes receivable and investments in Flash Ventures |
|
|
|
|
1,340 |
|
|
|
|
1,171 |
Goodwill |
|
|
|
|
10,014 |
|
|
|
|
9,951 |
Other intangible assets, net |
|
|
|
|
3,823 |
|
|
|
|
5,034 |
Other non-current assets |
|
|
|
|
594 |
|
|
|
|
619 |
Total assets |
|
|
|
$ |
29,860 |
|
|
|
$ |
32,862 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
|
|
$ |
2,144 |
|
|
|
$ |
1,888 |
Accounts payable to related parties |
|
|
|
|
206 |
|
|
|
|
168 |
Accrued expenses |
|
|
|
|
1,069 |
|
|
|
|
995 |
Accrued compensation |
|
|
|
|
506 |
|
|
|
|
392 |
Accrued warranty |
|
|
|
|
186 |
|
|
|
|
172 |
Bridge loan |
|
|
|
|
- |
|
|
|
|
2,995 |
Current portion of long-term debt |
|
|
|
|
233 |
|
|
|
|
339 |
Total current liabilities |
|
|
|
|
4,344 |
|
|
|
|
6,949 |
Long-term debt |
|
|
|
|
12,918 |
|
|
|
|
13,660 |
Other liabilities |
|
|
|
|
1,180 |
|
|
|
|
1,108 |
Total liabilities |
|
|
|
|
18,442 |
|
|
|
|
21,717 |
Total shareholders' equity |
|
|
|
|
11,418 |
|
|
|
|
11,145 |
Total liabilities and shareholders' equity |
|
|
|
$ |
29,860 |
|
|
|
$ |
32,862 |
|
|
|
|
|
|
|
|
|
|
WESTERN DIGITAL CORPORATION |
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|
(in millions, except per share amounts; unaudited) |
|
|
|
|
|
|
Three Months Ended |
|
|
|
Years Ended |
|
|
|
|
June 30, |
|
|
|
July 1, |
|
|
|
June 30, |
|
|
|
July 1, |
|
|
|
|
2017 |
|
|
|
2016 |
|
|
|
2017 |
|
|
|
2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, net |
|
|
|
$ |
4,842 |
|
|
|
|
$ |
3,495 |
|
|
|
|
$ |
19,093 |
|
|
|
|
$ |
12,994 |
|
Cost of revenue |
|
|
|
|
3,161 |
|
|
|
|
|
2,674 |
|
|
|
|
|
13,021 |
|
|
|
|
|
9,559 |
|
Gross profit |
|
|
|
|
1,681 |
|
|
|
|
|
821 |
|
|
|
|
|
6,072 |
|
|
|
|
|
3,435 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
|
|
604 |
|
|
|
|
|
494 |
|
|
|
|
|
2,441 |
|
|
|
|
|
1,627 |
|
Selling, general and administrative |
|
|
|
|
345 |
|
|
|
|
|
400 |
|
|
|
|
|
1,445 |
|
|
|
|
|
997 |
|
Employee termination, asset impairment and other charges |
|
|
|
|
80 |
|
|
|
|
|
122 |
|
|
|
|
|
232 |
|
|
|
|
|
345 |
|
Total operating expenses |
|
|
|
|
1,029 |
|
|
|
|
|
1,016 |
|
|
|
|
|
4,118 |
|
|
|
|
|
2,969 |
|
Operating income (loss) |
|
|
|
|
652 |
|
|
|
|
|
(195 |
) |
|
|
|
|
1,954 |
|
|
|
|
|
466 |
|
Interest and other expense, net |
|
|
|
|
(237 |
) |
|
|
|
|
(290 |
) |
|
|
|
|
(1,185 |
) |
|
|
|
|
(313 |
) |
Income (loss) before taxes |
|
|
|
|
415 |
|
|
|
|
|
(485 |
) |
|
|
|
|
769 |
|
|
|
|
|
153 |
|
Income tax expense (benefit) |
|
|
|
|
135 |
|
|
|
|
|
(119 |
) |
|
|
|
|
372 |
|
|
|
|
|
(89 |
) |
Net income (loss) |
|
|
|
$ |
280 |
|
|
|
|
$ |
(366 |
) |
|
|
|
$ |
397 |
|
|
|
|
$ |
242 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
$ |
0.96 |
|
|
|
|
$ |
(1.40 |
) |
|
|
|
$ |
1.38 |
|
|
|
|
$ |
1.01 |
|
Diluted |
|
|
|
$ |
0.93 |
|
|
|
|
$ |
(1.40 |
) |
|
|
|
$ |
1.34 |
|
|
|
|
$ |
1.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
292 |
|
|
|
|
|
261 |
|
|
|
|
|
288 |
|
|
|
|
|
239 |
|
Diluted |
|
|
|
|
301 |
|
|
|
|
|
261 |
|
|
|
|
|
296 |
|
|
|
|
|
242 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WESTERN DIGITAL CORPORATION
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(in millions; unaudited)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Years Ended
|
|
|
|
|
June 30,
|
|
|
|
July 1,
|
|
|
|
June 30,
|
|
|
|
July 1,
|
|
|
|
|
2017
|
|
|
|
2016
|
|
|
|
2017
|
|
|
|
2016
|
Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
|
$ |
280 |
|
|
|
|
$ |
(366 |
) |
|
|
|
$ |
397 |
|
|
|
|
$ |
242 |
|
Adjustments to reconcile net income (loss) to net cash provided by operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
|
|
546 |
|
|
|
|
|
420 |
|
|
|
|
|
2,128 |
|
|
|
|
|
1,154 |
|
Stock-based compensation |
|
|
|
|
91 |
|
|
|
|
|
70 |
|
|
|
|
|
394 |
|
|
|
|
|
191 |
|
Deferred income taxes |
|
|
|
|
(49 |
) |
|
|
|
|
(132 |
) |
|
|
|
|
12 |
|
|
|
|
|
(149 |
) |
Loss on disposal of assets |
|
|
|
|
6 |
|
|
|
|
|
9 |
|
|
|
|
|
18 |
|
|
|
|
|
22 |
|
Write-off of issuance costs and amortization of debt discounts |
|
|
|
|
10 |
|
|
|
|
|
36 |
|
|
|
|
|
285 |
|
|
|
|
|
39 |
|
Loss (gain) on convertible debt and related instruments |
|
|
|
|
(1 |
) |
|
|
|
|
58 |
|
|
|
|
|
5 |
|
|
|
|
|
58 |
|
Non-cash portion of employee termination, asset impairment and other charges
|
|
|
|
|
- |
|
|
|
|
|
5 |
|
|
|
|
|
13 |
|
|
|
|
|
41 |
|
Other non-cash operating activities, net |
|
|
|
|
36 |
|
|
|
|
|
11 |
|
|
|
|
|
94 |
|
|
|
|
|
11 |
|
Changes in operating assets and liabilities, net |
|
|
|
|
20 |
|
|
|
|
|
244 |
|
|
|
|
|
91 |
|
|
|
|
|
374 |
|
Net cash provided by operating activities |
|
|
|
|
939 |
|
|
|
|
|
355 |
|
|
|
|
|
3,437 |
|
|
|
|
|
1,983 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property, plant and equipment, net |
|
|
|
|
(125 |
) |
|
|
|
|
(151 |
) |
|
|
|
|
(557 |
) |
|
|
|
|
(584 |
) |
Activity related to Flash Ventures, net |
|
|
|
|
(53 |
) |
|
|
|
|
(90 |
) |
|
|
|
|
(277 |
) |
|
|
|
|
(90 |
) |
Acquisitions, net of cash acquired |
|
|
|
|
- |
|
|
|
|
|
(9,835 |
) |
|
|
|
|
- |
|
|
|
|
|
(9,835 |
) |
Investment activity, net |
|
|
|
|
(1 |
) |
|
|
|
|
532 |
|
|
|
|
|
230 |
|
|
|
|
|
977 |
|
Strategic investments and other, net |
|
|
|
|
(11 |
) |
|
|
|
|
(53 |
) |
|
|
|
|
(32 |
) |
|
|
|
|
(76 |
) |
Net cash used in investing activities |
|
|
|
|
(190 |
) |
|
|
|
|
(9,597 |
) |
|
|
|
|
(636 |
) |
|
|
|
|
(9,608 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee stock plans, net |
|
|
|
|
128 |
|
|
|
|
|
57 |
|
|
|
|
|
230 |
|
|
|
|
|
74 |
|
Payment upon settlement of acquired warrants |
|
|
|
|
- |
|
|
|
|
|
(613 |
) |
|
|
|
|
- |
|
|
|
|
|
(613 |
) |
Settlement of convertible debt |
|
|
|
|
- |
|
|
|
|
|
(2,611 |
) |
|
|
|
|
(492 |
) |
|
|
|
|
(2,611 |
) |
Proceeds from acquired call option |
|
|
|
|
- |
|
|
|
|
|
409 |
|
|
|
|
|
61 |
|
|
|
|
|
409 |
|
Repurchases of common stock |
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
(60 |
) |
Dividends paid to shareholders |
|
|
|
|
(146 |
) |
|
|
|
|
(117 |
) |
|
|
|
|
(574 |
) |
|
|
|
|
(464 |
) |
Settlement of debt hedge |
|
|
|
|
(21 |
) |
|
|
|
|
- |
|
|
|
|
|
(21 |
) |
|
|
|
|
- |
|
Proceeds from debt, net of issuance costs |
|
|
|
|
- |
|
|
|
|
|
16,709 |
|
|
|
|
|
7,898 |
|
|
|
|
|
16,709 |
|
Repayment of debt |
|
|
|
|
(10 |
) |
|
|
|
|
(2,329 |
) |
|
|
|
|
(11,697 |
) |
|
|
|
|
(2,693 |
) |
Net cash provided by (used in) financing activities |
|
|
|
|
(49 |
) |
|
|
|
|
11,505 |
|
|
|
|
|
(4,595 |
) |
|
|
|
|
10,751 |
|
Effect of exchange rate changes on cash |
|
|
|
|
2 |
|
|
|
|
|
1 |
|
|
|
|
|
(3 |
) |
|
|
|
|
1 |
|
Net increase (decrease) in cash and cash equivalents |
|
|
|
|
702 |
|
|
|
|
|
2,264 |
|
|
|
|
|
(1,797 |
) |
|
|
|
|
3,127 |
|
Cash and cash equivalents, beginning of period |
|
|
|
|
5,652 |
|
|
|
|
|
5,887 |
|
|
|
|
|
8,151 |
|
|
|
|
|
5,024 |
|
Cash and cash equivalents, end of period |
|
|
|
$ |
6,354 |
|
|
|
|
$ |
8,151 |
|
|
|
|
$ |
6,354 |
|
|
|
|
$ |
8,151 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WESTERN DIGITAL CORPORATION |
|
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
|
(in millions, except per share amounts; unaudited) |
|
|
|
|
|
|
Three Months Ended |
|
|
|
Years Ended |
|
|
|
|
June 30, |
|
|
|
July 1, |
|
|
|
June 30, |
|
|
|
July 1, |
|
|
|
|
2017 |
|
|
|
2016 |
|
|
|
2017 |
|
|
|
2016 |
Summary Reconciliation of Net Income (Loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss) |
|
|
|
$ |
280 |
|
|
|
|
$ |
(366 |
) |
|
|
|
$ |
397 |
|
|
|
|
$ |
242 |
|
Amortization of acquired intangible assets |
|
|
|
|
319 |
|
|
|
|
|
187 |
|
|
|
|
|
1,162 |
|
|
|
|
|
258 |
|
Stock-based compensation expense |
|
|
|
|
89 |
|
|
|
|
|
68 |
|
|
|
|
|
382 |
|
|
|
|
|
180 |
|
Employee termination, asset impairment and other charges |
|
|
|
|
80 |
|
|
|
|
|
122 |
|
|
|
|
|
232 |
|
|
|
|
|
345 |
|
Acquisition-related charges |
|
|
|
|
- |
|
|
|
|
|
238 |
|
|
|
|
|
35 |
|
|
|
|
|
281 |
|
Charges related to cost saving initiatives |
|
|
|
|
40 |
|
|
|
|
|
57 |
|
|
|
|
|
154 |
|
|
|
|
|
143 |
|
Charges related to arbitration award |
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
32 |
|
Convertible debt activity, net |
|
|
|
|
(1 |
) |
|
|
|
|
58 |
|
|
|
|
|
6 |
|
|
|
|
|
58 |
|
Debt extinguishment costs |
|
|
|
|
- |
|
|
|
|
|
18 |
|
|
|
|
|
274 |
|
|
|
|
|
18 |
|
Other |
|
|
|
|
47 |
|
|
|
|
|
(21 |
) |
|
|
|
|
67 |
|
|
|
|
|
(29 |
) |
Income tax adjustments |
|
|
|
|
27 |
|
|
|
|
|
(92 |
) |
|
|
|
|
11 |
|
|
|
|
|
(127 |
) |
Non-GAAP net income |
|
|
|
$ |
881 |
|
|
|
|
$ |
269 |
|
|
|
|
$ |
2,720 |
|
|
|
|
$ |
1,401 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP cost of revenue |
|
|
|
$ |
3,161 |
|
|
|
|
$ |
2,674 |
|
|
|
|
$ |
13,021 |
|
|
|
|
$ |
9,559 |
|
Amortization of acquired intangible assets |
|
|
|
|
(279 |
) |
|
|
|
|
(114 |
) |
|
|
|
|
(1,003 |
) |
|
|
|
|
(163 |
) |
Stock-based compensation expense |
|
|
|
|
(12 |
) |
|
|
|
|
(8 |
) |
|
|
|
|
(49 |
) |
|
|
|
|
(21 |
) |
Acquisition-related charges |
|
|
|
|
- |
|
|
|
|
|
(122 |
) |
|
|
|
|
(18 |
) |
|
|
|
|
(122 |
) |
Charges related to cost saving initiatives |
|
|
|
|
(24 |
) |
|
|
|
|
(27 |
) |
|
|
|
|
(68 |
) |
|
|
|
|
(74 |
) |
Other |
|
|
|
|
(2 |
) |
|
|
|
|
- |
|
|
|
|
|
(5 |
) |
|
|
|
|
5 |
|
Non-GAAP cost of revenue |
|
|
|
$ |
2,844 |
|
|
|
|
$ |
2,403 |
|
|
|
|
$ |
11,878 |
|
|
|
|
$ |
9,184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit |
|
|
|
$ |
1,681 |
|
|
|
|
$ |
821 |
|
|
|
|
$ |
6,072 |
|
|
|
|
$ |
3,435 |
|
Amortization of acquired intangible assets |
|
|
|
|
279 |
|
|
|
|
|
114 |
|
|
|
|
|
1,003 |
|
|
|
|
|
163 |
|
Stock-based compensation expense |
|
|
|
|
12 |
|
|
|
|
|
8 |
|
|
|
|
|
49 |
|
|
|
|
|
21 |
|
Acquisition-related charges |
|
|
|
|
- |
|
|
|
|
|
122 |
|
|
|
|
|
18 |
|
|
|
|
|
122 |
|
Charges related to cost saving initiatives |
|
|
|
|
24 |
|
|
|
|
|
27 |
|
|
|
|
|
68 |
|
|
|
|
|
74 |
|
Other |
|
|
|
|
2 |
|
|
|
|
|
- |
|
|
|
|
|
5 |
|
|
|
|
|
(5 |
) |
Non-GAAP gross profit |
|
|
|
$ |
1,998 |
|
|
|
|
$ |
1,092 |
|
|
|
|
$ |
7,215 |
|
|
|
|
$ |
3,810 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating expenses |
|
|
|
$ |
1,029 |
|
|
|
|
$ |
1,016 |
|
|
|
|
$ |
4,118 |
|
|
|
|
$ |
2,969 |
|
Amortization of acquired intangible assets |
|
|
|
|
(40 |
) |
|
|
|
|
(73 |
) |
|
|
|
|
(159 |
) |
|
|
|
|
(95 |
) |
Stock-based compensation expense |
|
|
|
|
(77 |
) |
|
|
|
|
(60 |
) |
|
|
|
|
(333 |
) |
|
|
|
|
(159 |
) |
Employee termination, asset impairment and other charges |
|
|
|
|
(80 |
) |
|
|
|
|
(122 |
) |
|
|
|
|
(232 |
) |
|
|
|
|
(345 |
) |
Acquisition-related charges |
|
|
|
|
- |
|
|
|
|
|
(116 |
) |
|
|
|
|
(17 |
) |
|
|
|
|
(159 |
) |
Charges related to arbitration award |
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
(32 |
) |
Charges related to cost saving initiatives |
|
|
|
|
(16 |
) |
|
|
|
|
(30 |
) |
|
|
|
|
(86 |
) |
|
|
|
|
(69 |
) |
Other |
|
|
|
|
(4 |
) |
|
|
|
|
26 |
|
|
|
|
|
(8 |
) |
|
|
|
|
29 |
|
Non-GAAP operating expenses |
|
|
|
$ |
812 |
|
|
|
|
$ |
641 |
|
|
|
|
$ |
3,283 |
|
|
|
|
$ |
2,139 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating income (loss) |
|
|
|
$ |
652 |
|
|
|
|
$ |
(195 |
) |
|
|
|
$ |
1,954 |
|
|
|
|
$ |
466 |
|
Cost of revenue adjustments |
|
|
|
|
317 |
|
|
|
|
|
271 |
|
|
|
|
|
1,143 |
|
|
|
|
|
375 |
|
Operating expense adjustments |
|
|
|
|
217 |
|
|
|
|
|
375 |
|
|
|
|
|
835 |
|
|
|
|
|
830 |
|
Non-GAAP operating income |
|
|
|
$ |
1,186 |
|
|
|
|
$ |
451 |
|
|
|
|
$ |
3,932 |
|
|
|
|
$ |
1,671 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP interest and other expense, net |
|
|
|
$ |
(237 |
) |
|
|
|
$ |
(290 |
) |
|
|
|
$ |
(1,185 |
) |
|
|
|
$ |
(313 |
) |
Convertible debt activity, net |
|
|
|
|
(1 |
) |
|
|
|
|
58 |
|
|
|
|
|
6 |
|
|
|
|
|
58 |
|
Debt extinguishment costs |
|
|
|
|
- |
|
|
|
|
|
18 |
|
|
|
|
|
274 |
|
|
|
|
|
18 |
|
Other |
|
|
|
|
41 |
|
|
|
|
|
5 |
|
|
|
|
|
54 |
|
|
|
|
|
5 |
|
Non-GAAP interest and other expense, net |
|
|
|
$ |
(197 |
) |
|
|
|
$ |
(209 |
) |
|
|
|
$ |
(851 |
) |
|
|
|
$ |
(232 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income tax expense (benefit) |
|
|
|
$ |
135 |
|
|
|
|
$ |
(119 |
) |
|
|
|
$ |
372 |
|
|
|
|
$ |
(89 |
) |
Income tax adjustments |
|
|
|
|
(27 |
) |
|
|
|
|
92 |
|
|
|
|
|
(11 |
) |
|
|
|
|
127 |
|
Non-GAAP income tax expense (benefit) |
|
|
|
$ |
108 |
|
|
|
|
$ |
(27 |
) |
|
|
|
$ |
361 |
|
|
|
|
$ |
38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP |
|
|
|
$ |
0.93 |
|
|
|
|
$ |
(1.40 |
) |
|
|
|
$ |
1.34 |
|
|
|
|
$ |
1.00 |
|
Non-GAAP |
|
|
|
$ |
2.93 |
|
|
|
|
$ |
1.02 |
|
|
|
|
$ |
9.19 |
|
|
|
|
$ |
5.79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP |
|
|
|
|
301 |
|
|
|
|
|
261 |
|
|
|
|
|
296 |
|
|
|
|
|
242 |
|
Non-GAAP |
|
|
|
|
301 |
|
|
|
|
|
263 |
|
|
|
|
|
296 |
|
|
|
|
|
242 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To supplement the condensed consolidated financial statements presented in accordance with U.S. generally accepted accounting
principles (“GAAP”), the table above sets forth non-GAAP cost of revenue; non-GAAP gross profit; non-GAAP operating expenses;
non-GAAP operating income; non-GAAP interest and other expense, net; non-GAAP income tax expense (benefit); non-GAAP net income and
non-GAAP diluted income per common share (“Non-GAAP measures”). These Non-GAAP measures are not in accordance with, or an
alternative for, measures prepared in accordance with GAAP and may be different from Non-GAAP measures used by other companies.
Western Digital Corporation believes the presentation of these Non-GAAP measures, when shown in conjunction with the corresponding
GAAP measures, provides useful information to investors for measuring the Company’s earnings performance and comparing it against
prior periods. Specifically, we believe these Non-GAAP measures provide useful information to both management and investors as they
exclude certain expenses, gains and losses that we believe are not indicative of our core operating results or because they are
consistent with the financial models and estimates published by many analysts who follow us and our peers. As discussed further
below, these Non-GAAP measures exclude the amortization of acquired intangible assets, stock-based compensation expense, employee
termination, asset impairment and other charges, acquisition-related charges, charges related to cost saving initiatives, charges
related to arbitration award, convertible debt activity, debt extinguishment costs, other charges, and income tax adjustments, and
we believe these measures along with the related reconciliations to the GAAP measures provide additional detail and comparability
for assessing our results. These Non-GAAP measures are some of the primary indicators management uses for assessing our performance
and planning and forecasting future periods. These measures should be considered in addition to results prepared in accordance with
GAAP, but should not be considered a substitute for, or superior to, GAAP results.
As described above, we exclude the following items from our Non-GAAP measures:
Amortization of acquired intangible assets. We incur expenses from the amortization of acquired
intangible assets over their economic lives. Such charges are significantly impacted by the timing and magnitude of our
acquisitions and any related impairment charges.
Stock-based compensation expense. Because of the variety of equity awards used by companies, the
varying methodologies for determining stock-based compensation expense, the subjective assumptions involved in those
determinations, and the volatility in valuations that can be driven by market conditions outside our control, we believe excluding
stock-based compensation expense enhances the ability of management and investors to understand and assess the underlying
performance of our business over time and compare it against our peers, a majority of whom also exclude stock-based compensation
expense from their non-GAAP results.
Employee termination, asset impairment and other charges. From time-to-time, in order to realign
our operations with anticipated market demand or to achieve cost synergies from the integration of acquisitions, we may terminate
employees and/or restructure our operations. From time-to-time, we may also incur charges from the impairment of intangible assets
and other long-lived assets. These charges (including any reversals of charges recorded in prior periods) are inconsistent in
amount and frequency, and we believe are not indicative of the underlying performance of our business.
Acquisition-related charges. In connection with our business combinations, we incur expenses which
we would not have otherwise incurred as part of our business operations. These expenses include third-party professional service
and legal fees, third-party integration services, severance costs, non-cash adjustments to the fair value of acquired inventory,
contract termination costs, and retention bonuses. We may also experience other accounting impacts in connection with these
transactions. These charges and impacts are related to acquisitions, are inconsistent in amount and frequency, and we believe are
not indicative of the underlying performance of our business.
Charges related to arbitration award. In relation to an arbitration award for claims brought
against the Company by Seagate Technology LLC, which was satisfied in October 2014, and the related dispute over the calculation of
post-award interest, we have recorded loss contingencies. The resulting expense is inconsistent in amount and frequency.
Charges related to cost saving initiatives. In connection with the transformation of our business,
we have incurred charges related to cost saving initiatives which do not qualify for special accounting treatment as exit or
disposal activities. These charges, which we believe are not indicative of the underlying performance of our business, primarily
relate to costs associated with rationalizing our channel partners or vendors, transforming our information systems infrastructure,
integrating our product roadmap, and accelerated depreciation on assets.
Convertible debt activity, net. We exclude non-cash economic interest expense associated with the
convertible senior notes, the gains and losses on the conversion of the convertible senior notes and call option, and unrealized
gains and losses related to the change in fair value of the exercise option and call option. These charges and gains and losses do
not reflect our operating results, and we believe are not indicative of the underlying performance of our business.
Debt extinguishment costs. From time-to-time, we replace our existing debt with new financing at
more favorable interest rates or utilize available capital to settle debt early, both of which generate interest savings in future
periods. We incur debt extinguishment charges consisting of the costs to call the existing debt and/or the write-off of any related
unamortized debt issuance costs. These gains and losses related to our debt activity occur infrequently and we believe are not
indicative of the underlying performance of our business.
Other charges. From time-to-time, we sell or impair investments or other assets which are not
considered necessary to our business operations; are a party to legal or arbitration proceedings, which could result in an expense
or benefit due to settlements, final judgments, or accruals for loss contingencies; or incur other charges or gains which we
believe are not a part of the ongoing operation of our business. The resulting expense or benefit is inconsistent in amount and
frequency.
Income tax adjustments. Income tax adjustments reflect the difference between income taxes based on
a forecasted annual non-GAAP tax rate and a forecasted annual GAAP tax rate as a result of the timing of certain non-GAAP pre-tax
adjustments.
Western Digital Corp.
Investor Contact:
Bob Blair
949.672.7834
robert.blair@wdc.com
or
Media Contact:
Jim Pascoe
408.717.6999
jim.pascoe@wdc.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20170727006489/en/