Skyworks solutions, inc. (SWKS)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Dec'10Sep'10Jun'10Mar'10Dec'09Jun'09Mar'09
Net revenue

3,256

3,300

3,376

3,557

3,685

3,788

3,868

3,844

3,850

3,789

3,651

3,502

3,353

3,276

3,289

3,334

3,392

3,379

3,258

3,095

2,872

2,591

2,291

2,050

1,899

1,843

1,792

1,736

1,689

1,628

1,568

1,549

1,516

1,477

1,418

1,329

1,249

1,161

1,071

949

847

0

0

0

Cost of Goods and Services Sold

1,718

1,737

1,773

1,856

1,844

1,889

1,917

1,898

1,902

1,874

1,809

1,734

1,661

1,619

1,623

1,657

1,700

1,726

1,703

1,653

1,559

1,418

1,268

1,142

1,067

1,047

1,025

1,001

976

940

901

885

861

833

798

747

705

659

615

552

503

0

0

0

Gross profit

1,538

1,563

1,603

1,701

1,840

1,899

1,950

1,946

1,948

1,914

1,841

1,767

1,692

1,657

1,665

1,677

1,691

1,653

1,554

1,442

1,313

1,173

1,022

907

831

796

766

735

712

687

667

664

654

643

620

581

543

502

456

397

344

0

0

0

Operating expenses:
Research and development

428

422

424

420

416

415

404

393

388

371

355

336

322

312

312

321

320

316

303

288

276

262

252

239

231

226

226

227

226

223

212

203

190

176

168

156

148

140

134

128

122

0

0

0

Selling, general and administrative

216

205

198

196

194

204

207

209

214

205

204

201

198

195

195

190

191

195

191

194

191

185

179

170

164

162

159

155

153

153

158

160

158

149

137

131

125

121

117

108

101

0

0

0

Arbitration costs

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

Amortization of intangibles

15

18

22

24

23

21

18

17

20

23

27

29

31

33

33

35

33

33

33

32

29

27

25

25

26

27

29

30

32

34

32

33

29

21

16

8

6

6

6

6

5

0

0

0

Restructuring and other charges

7

7

6

1

1

0

0

0

1

0

0

0

5

5

4

5

1

2

3

3

2

1

0

0

0

4

6

6

7

8

7

8

9

3

2

0

0

0

-

0

-

-

-

0

Total operating expenses

668

654

651

643

635

642

631

620

624

599

588

567

558

546

546

552

547

546

531

518

500

477

457

435

423

421

421

420

420

420

411

405

386

350

325

298

279

268

257

241

245

0

0

0

Operating income

870

908

952

1,058

1,204

1,256

1,319

1,325

1,323

1,315

1,253

1,199

1,133

1,110

1,118

1,124

1,144

1,106

1,023

923

813

696

565

472

408

374

345

314

292

267

255

258

268

292

295

283

264

234

199

155

98

0

0

0

Interest expense

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1

1

1

1

2

2

3

4

5

6

0

0

0

Gain (loss) on early retirement of convertible debt

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

0

0

-

-

Other income, net

7

7

9

12

14

13

12

11

8

6

3

0

-3

-6

-6

-7

-4

-1

0

2

1

0

0

0

0

-0

-0

-1

-1

-0

-0

0

0

0

0

-0

-0

-0

-0

-0

-0

0

0

0

Merger termination fee

-

-

-

-

-

-

-

-

-

-

-

-

-

-

88

88

88

88

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income before income taxes

877

915

961

1,070

1,219

1,270

1,332

1,336

1,332

1,321

1,257

1,200

1,129

1,103

1,200

1,205

1,228

1,194

1,023

925

814

696

565

472

408

373

344

313

290

267

254

258

267

291

293

280

261

231

195

149

91

0

0

0

Income Tax Expense (Benefit)

84

90

107

141

148

137

413

422

458

498

246

224

215

205

205

228

228

235

225

181

166

138

107

105

87

67

66

57

51

55

52

53

60

68

67

71

69

60

57

40

22

0

0

0

Net Income (Loss) Attributable to Parent

792

825

853

928

1,070

1,132

918

914

873

822

1,010

975

914

897

995

977

1,000

958

798

744

648

558

457

367

321

306

278

255

239

211

202

204

206

222

226

209

192

170

137

109

68

0

0

0

Earnings Per Share [Abstract]
Basic (in dollars per share)

1.07

1.51

1.25

0.83

1.23

1.61

1.59

1.58

1.51

0.38

1.53

1.34

1.22

1.39

1.33

0.98

1.09

1.87

1.21

1.09

0.88

1.03

0.93

0.59

0.41

0.51

0.45

0.35

0.33

0.35

0.34

0.26

0.18

0.31

0.35

0.28

0.27

0.34

0.26

0.20

0.16

0.16

0.11

-0.03

Diluted (in dollars per share)

1.06

1.50

1.23

0.83

1.23

1.60

1.56

1.57

1.50

0.38

1.51

1.32

1.20

1.38

1.31

0.97

1.08

1.82

1.18

1.06

0.85

1.01

0.91

0.58

0.40

0.49

0.45

0.34

0.32

0.34

0.31

0.26

0.18

0.30

0.34

0.27

0.26

0.32

0.25

0.19

0.15

0.16

0.11

-0.03

Weighted average shares:
Basic (in shares)

170

170

171

172

173

176

178

181

182

183

183

184

184

184

185

188

190

190

189

190

189

188

187

187

187

186

185

186

188

189

187

186

185

183

183

183

183

180

177

175

174

172

167

165

Diluted (in shares)

171

171

172

173

174

177

180

182

184

185

185

186

187

187

188

191

193

194

194

195

195

194

193

193

192

191

190

191

193

194

194

192

191

189

190

191

191

188

184

183

182

179

169

165

Common Stock, Dividends, Per Share, Declared

0.44

0.44

0.44

0.38

0.38

0.38

0.38

0.32

0.32

0.32

0.32

0.28

0.28

0.28

0.28

0.26

0.26

0.26

0.26

0.13

0.13

0.13

0.11

0.11

0.00

0.00

-

0.00

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-