Garmin Ltd. And Subsidiaries | ||||||||||||||||
Condensed Consolidated Statements of Income (Unaudited) | ||||||||||||||||
(In thousands, except per share information) | ||||||||||||||||
13-Weeks Ended | 26-Weeks Ended | |||||||||||||||
June 25, | June 27, | June 25, | June 27, | |||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Net sales | $ | 811,609 | $ | 773,830 | $ | 1,435,648 | $ | 1,359,224 | ||||||||
Cost of goods sold | 348,651 | 354,580 | 632,840 | 595,852 | ||||||||||||
Gross profit | 462,958 | 419,250 | 802,808 | 763,372 | ||||||||||||
Advertising expense | 44,252 | 45,794 | 76,485 | 73,466 | ||||||||||||
Selling, general and administrative expense | 103,677 | 97,552 | 199,287 | 196,302 | ||||||||||||
Research and development expense | 114,355 | 109,240 | 222,559 | 215,242 | ||||||||||||
Total operating expense | 262,284 | 252,586 | 498,331 | 485,010 | ||||||||||||
Operating income | 200,674 | 166,664 | 304,477 | 278,362 | ||||||||||||
Other income (expense): | ||||||||||||||||
Interest income | 8,455 | 7,420 | 15,883 | 15,444 | ||||||||||||
Foreign currency (losses) | (5,743 | ) | (487 | ) | (10,582 | ) | (44,751 | ) | ||||||||
Other income (loss) | 415 | (39 | ) | 1,570 | 698 | |||||||||||
Total other income (expense) | 3,127 | 6,894 | 6,871 | (28,609 | ) | |||||||||||
Income before income taxes | 203,801 | 173,558 | 311,348 | 249,753 | ||||||||||||
Income tax provision | 42,737 | 35,805 | 62,193 | 45,208 | ||||||||||||
Net income | $ | 161,064 | $ | 137,753 | $ | 249,155 | $ | 204,545 | ||||||||
Net income per share: | ||||||||||||||||
Basic | $ | 0.85 | $ | 0.72 | $ | 1.32 | $ | 1.07 | ||||||||
Diluted | $ | 0.85 | $ | 0.72 | $ | 1.31 | $ | 1.07 | ||||||||
Weighted average common | ||||||||||||||||
shares outstanding: | ||||||||||||||||
Basic | 188,892 | 191,101 | 189,195 | 191,432 | ||||||||||||
Diluted | 189,356 | 191,600 | 189,491 | 191,939 | ||||||||||||
Garmin Ltd. And Subsidiaries
Condensed Consolidated Balance Sheets (In thousands, except per share information) |
||||||||
(Unaudited) | ||||||||
June 25, | December 26, | |||||||
2016 | 2015 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 801,464 | $ | 833,070 | ||||
Marketable securities | 252,253 | 215,161 | ||||||
Accounts receivable, net | 510,309 | 531,481 | ||||||
Inventories, net | 508,161 | 500,554 | ||||||
Deferred costs | 46,552 | 49,176 | ||||||
Prepaid expenses and other current assets | 93,848 | 81,645 | ||||||
Total current assets | 2,212,587 | 2,211,087 | ||||||
Property and equipment, net | 450,654 | 446,089 | ||||||
Marketable securities | 1,306,159 | 1,343,387 | ||||||
Restricted cash | 257 | 259 | ||||||
Noncurrent deferred income tax | 118,320 | 116,518 | ||||||
Noncurrent deferred costs | 47,535 | 38,769 | ||||||
Intangible assets, net | 303,348 | 245,552 | ||||||
Other assets | 88,723 | 97,730 | ||||||
Total assets | $ | 4,527,583 | $ | 4,499,391 | ||||
Liabilities and Stockholders' Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 151,904 | $ | 178,905 | ||||
Salaries and benefits payable | 68,067 | 70,601 | ||||||
Accrued warranty costs | 34,670 | 30,449 | ||||||
Accrued sales program costs | 49,538 | 67,613 | ||||||
Deferred revenue | 150,587 | 164,982 | ||||||
Accrued royalty costs | 44,213 | 30,310 | ||||||
Accrued advertising expense | 24,534 | 33,547 | ||||||
Other accrued expenses | 77,442 | 74,926 | ||||||
Income taxes payable | 24,714 | 21,674 | ||||||
Dividend payable | 384,760 | 192,991 | ||||||
Total current liabilities | 1,010,429 | 865,998 | ||||||
Deferred income taxes | 54,633 | 56,210 | ||||||
Non-current income taxes | 111,664 | 101,689 | ||||||
Non-current deferred revenue | 130,342 | 128,731 | ||||||
Other liabilities | 1,680 | 1,637 | ||||||
Stockholders' equity: | ||||||||
Shares, CHF 10 par value, 208,077 shares authorized and issued; | ||||||||
188,877 shares outstanding at June 25, 2016 | ||||||||
and 189,722 shares outstanding at December 26, 2015 | 1,797,435 | 1,797,435 | ||||||
Additional paid-in capital | 73,279 | 62,239 | ||||||
Treasury stock | (445,268 | ) | (414,637 | ) | ||||
Retained earnings | 1,794,792 | 1,930,517 | ||||||
Accumulated other comprehensive income | (1,403 | ) | (30,428 | ) | ||||
Total stockholders' equity | 3,218,835 | 3,345,126 | ||||||
Total liabilities and stockholders' equity | $ | 4,527,583 | $ | 4,499,391 | ||||
Garmin Ltd. And Subsidiaries | ||||||||||
Condensed Consolidated Statements of Cash Flows (Unaudited) | ||||||||||
(In thousands) | ||||||||||
26-Weeks Ended | ||||||||||
June 25, | June 27, | |||||||||
2016 | 2015 | |||||||||
Operating Activities: | ||||||||||
Net income | $ | 249,155 | $ | 204,545 | ||||||
Adjustments to reconcile net income to net cash | ||||||||||
provided by operating activities: | ||||||||||
Depreciation | 26,657 | 24,915 | ||||||||
Amortization | 14,852 | 13,215 | ||||||||
Loss on sale or disposal of property and equipment | 64 | 420 | ||||||||
Provision for doubtful accounts | 1,548 | (1,499 | ) | |||||||
Deferred income taxes | (6,074 | ) | (9,325 | ) | ||||||
Unrealized foreign currency loss | 3,198 | 59,046 | ||||||||
Provision for obsolete and slow moving inventories | 15,892 | 6,569 | ||||||||
Stock compensation expense | 19,507 | 14,742 | ||||||||
Realized gain on marketable securities | (188 | ) | (364 | ) | ||||||
Changes in operating assets and liabilities: | ||||||||||
Accounts receivable | 24,415 | 60,016 | ||||||||
Inventories | (16,672 | ) | (45,635 | ) | ||||||
Other current and non-current assets | (865 | ) | (74,725 | ) | ||||||
Accounts payable | (32,291 | ) | (7,084 | ) | ||||||
Other current and non-current liabilities | (10,806 | ) | (53,808 | ) | ||||||
Deferred revenue | (13,066 | ) | (38,836 | ) | ||||||
Deferred cost | (6,089 | ) | 6,892 | |||||||
Income taxes payable | 10,135 | (174,788 | ) | |||||||
Net cash provided by (used in) operating activities | 279,372 | (15,704 | ) | |||||||
Investing activities: | ||||||||||
Purchases of property and equipment | (28,614 | ) | (39,732 | ) | ||||||
Proceeds from sale of property and equipment | - | 665 | ||||||||
Purchase of intangible assets | (2,831 | ) | (1,939 | ) | ||||||
Purchase of marketable securities | (457,433 | ) | (480,090 | ) | ||||||
Redemption of marketable securities | 466,526 | 540,785 | ||||||||
Change in restricted cash | 2 | 29 | ||||||||
Acquisitions, net of cash acquired | (62,137 | ) | (12,632 | ) | ||||||
Net cash (used in) provided by investing activities | (84,487 | ) | 7,086 | |||||||
Financing activities: | ||||||||||
Dividends paid | (193,111 | ) | (183,925 | ) | ||||||
Purchase of treasury stock under share repurchase plan | (45,097 | ) | (57,295 | ) | ||||||
Purchase of treasury stock related to equity awards | (173 | ) | (240 | ) | ||||||
Proceeds from issuance of treasury stock related to equity awards | 8,970 | 8,560 | ||||||||
Tax benefit from issuance of equity awards | 2 | 1,239 | ||||||||
Net cash used in financing activities | (229,409 | ) | (231,661 | ) | ||||||
Effect of exchange rate changes on cash and cash equivalents | 2,918 | (17,806 | ) | |||||||
Net decrease in cash and cash equivalents | (31,606 | ) | (258,085 | ) | ||||||
Cash and cash equivalents at beginning of period | 833,070 | 1,196,268 | ||||||||
Cash and cash equivalents at end of period | $ | 801,464 | $ | 938,183 | ||||||
Garmin Ltd. And Subsidiaries | |||||||||||||
Net Sales, Gross Profit, and Operating Income by Segment (Unaudited) | |||||||||||||
(In thousands) | |||||||||||||
Reporting Segments | |||||||||||||
Outdoor |
Fitness |
Marine |
Auto |
Aviation |
Total |
||||||||
13-Weeks Ended June 25, 2016 | |||||||||||||
Net sales | $133,096 | $212,855 | $111,599 | $245,728 | $108,331 | $811,609 | |||||||
Gross profit | $85,224 | $119,805 | $64,515 | $112,988 | $80,426 | $462,958 | |||||||
Operating income | $48,565 | $53,074 | $28,548 | $39,623 | $30,864 | $200,674 | |||||||
|
|||||||||||||
13-Weeks Ended June 27, 2015 (4) | |||||||||||||
Net sales | $108,621 | $158,649 | $103,713 | $300,581 | $102,266 | $773,830 | |||||||
Gross profit | $66,019 | $88,458 | $58,577 | $131,933 | $74,263 | $419,250 | |||||||
Operating income | $37,201 | $33,070 | $23,901 | $45,087 | $27,405 | $166,664 | |||||||
26-Weeks Ended June 25, 2016 | |||||||||||||
Net sales | $229,923 | $355,273 | $194,479 | $441,326 | $214,647 | $1,435,648 | |||||||
Gross profit | $144,155 | $192,100 | $108,664 | $199,131 | $158,758 | $802,808 | |||||||
Operating income | $76,450 | $69,647 | $38,840 | $58,190 | $61,350 | $304,477 | |||||||
|
|
|
|
|
|
||||||||
26-Weeks Ended June 27, 2015 (4) | |||||||||||||
Net sales | $181,436 | $289,644 | $168,010 | $519,807 | $200,327 | $1,359,224 | |||||||
Gross profit | $115,084 | $171,534 | $94,090 | $236,891 | $145,773 | $763,372 | |||||||
Operating income | $60,730 | $67,709 | $28,468 | $67,870 | $53,585 | $278,362 |
(4) Action camera related operating results for the 13-weeks and
26-weeks ended June 27, 2015 have been recast from
|
|
|
Garmin Ltd. And Subsidiaries | |||||||||||||||||||
Net Sales by Geography (Unaudited) | |||||||||||||||||||
(In thousands) | |||||||||||||||||||
13-Weeks Ended | 26-Weeks Ended | ||||||||||||||||||
June 25, | June 27, | Yr over Yr | June 25, | June 27, | Yr over Yr | ||||||||||||||
2016 | 2015 | Change | 2016 | 2015 | Change | ||||||||||||||
Net sales | $ | 811,609 | $ | 773,830 | 5 | % | $ | 1,435,648 | $ | 1,359,224 | 6 | % | |||||||
Americas | 407,017 | 417,056 | -2 | % | 724,974 | 722,317 | 0 | % | |||||||||||
EMEA | 309,721 | 274,454 | 13 | % | 535,448 | 482,805 | 11 | % | |||||||||||
APAC | 94,871 | 82,320 | 15 | % | 175,226 | 154,102 | 14 | % | |||||||||||
EMEA - Europe, Middle East and Africa; APAC - Asia Pacific | |||||||||||||||||||