|
|
|
|
|
MICRON TECHNOLOGY, INC.
|
(Exact name of registrant as specified in its charter)
|
Delaware
|
|
1-10658
|
|
75-1618004
|
(State or other jurisdiction of incorporation)
|
|
(Commission File Number)
|
|
(I.R.S. Employer Identification No.)
|
8000 South Federal Way
|
Boise, Idaho 83716-9632
|
(Address of principal executive offices)
|
(208) 368-4000
|
(Registrant’s telephone number, including area code)
|
|
|
|
|
|
Item 2.02.
|
Results of Operations and Financial Condition.
|
Item 9.01.
|
Financial Statements and Exhibits.
|
|
|
|
(d) Exhibits.
|
Exhibit No.
|
|
Description
|
99.1
|
|
|
|
MICRON TECHNOLOGY, INC.
|
|
|
|
|
|
|
|
|
|
Date:
|
September 20, 2018
|
By:
|
/s/ David A. Zinsner
|
|
|
Name:
|
David A. Zinsner
|
|
|
Title:
|
Senior Vice President and Chief Financial Officer
|
Contacts:
|
Farhan Ahmad
|
David Oro
|
|
Investor Relations
|
Media Relations
|
|
farhanahmad@micron.com
|
davidoro@micron.com
|
|
(408) 834-1927
|
(707) 558-8585
|
•
|
Operating cash flow of $5.16 billion, compared with $3.20 billion for the same period last year
|
Quarterly Financial Results
|
|||||||||||||||||||||||||||||||
(in millions, except per share amounts)
|
GAAP
(1)
|
|
Non-GAAP
(2)
|
||||||||||||||||||||||||||||
FQ4-18
|
FQ3-18
|
FQ4-17
|
|
FQ4-18
|
FQ3-18
|
FQ4-17
|
|||||||||||||||||||||||||
Revenue
|
$
|
8,440
|
|
$
|
7,797
|
|
$
|
6,138
|
|
|
$
|
8,440
|
|
$
|
7,797
|
|
$
|
6,138
|
|
||||||||||||
Gross margin
|
$
|
5,151
|
|
$
|
4,723
|
|
$
|
3,112
|
|
|
$
|
5,179
|
|
$
|
4,750
|
|
$
|
3,147
|
|
||||||||||||
percent of revenue
|
61.0
|
%
|
|
60.6
|
%
|
|
50.7
|
%
|
|
|
61.4
|
%
|
|
60.9
|
%
|
|
51.3
|
%
|
|
||||||||||||
Operating income
|
$
|
4,377
|
|
$
|
3,953
|
|
$
|
2,502
|
|
|
$
|
4,439
|
|
$
|
4,017
|
|
$
|
2,546
|
|
||||||||||||
percent of revenue
|
51.9
|
%
|
|
50.7
|
%
|
|
40.8
|
%
|
|
|
52.6
|
%
|
|
51.5
|
%
|
|
41.5
|
%
|
|
||||||||||||
Net income attributable to Micron
|
$
|
4,325
|
|
$
|
3,823
|
|
$
|
2,368
|
|
|
$
|
4,313
|
|
$
|
3,898
|
|
$
|
2,386
|
|
||||||||||||
Diluted earnings per share
|
$
|
3.56
|
|
$
|
3.10
|
|
$
|
1.99
|
|
|
$
|
3.53
|
|
$
|
3.15
|
|
$
|
2.02
|
|
Annual Financial Results
|
|
|
|||||||||||||||||||||||
(in millions, except per share amounts)
|
GAAP
(1)
|
|
Non-GAAP
(2)
|
|
|
||||||||||||||||||||
FY 18
|
FY 17
|
|
FY 18
|
FY 17
|
|
|
|||||||||||||||||||
Revenue
|
|
|
$
|
30,391
|
|
$
|
20,322
|
|
|
$
|
30,391
|
|
$
|
20,322
|
|
|
|
||||||||
Gross margin
|
|
|
$
|
17,891
|
|
$
|
8,436
|
|
|
$
|
17,994
|
|
$
|
8,639
|
|
|
|
||||||||
percent of revenue
|
|
|
58.9
|
%
|
|
41.5
|
%
|
|
|
59.2
|
%
|
|
42.5
|
%
|
|
|
|
||||||||
Operating income
|
|
|
$
|
14,994
|
|
$
|
5,868
|
|
|
$
|
15,243
|
|
$
|
6,232
|
|
|
|
||||||||
percent of revenue
|
|
|
49.3
|
%
|
|
28.9
|
%
|
|
|
50.2
|
%
|
|
30.7
|
%
|
|
|
|
||||||||
Net income attributable to Micron
|
|
|
$
|
14,135
|
|
$
|
5,089
|
|
|
$
|
14,700
|
|
$
|
5,648
|
|
|
|
||||||||
Diluted earnings per share
|
|
|
$
|
11.51
|
|
$
|
4.41
|
|
|
$
|
11.95
|
|
$
|
4.96
|
|
|
|
|
|
4
th
Qtr.
|
|
3
rd
Qtr.
|
|
4
th
Qtr.
|
|
Year Ended
|
||||||||||||
|
|
August 30,
2018 |
|
May 31,
2018 |
|
August 31,
2017 |
|
August 30,
2018 |
|
August 31,
2017 |
||||||||||
Net sales
|
|
$
|
8,440
|
|
|
$
|
7,797
|
|
|
$
|
6,138
|
|
|
$
|
30,391
|
|
|
$
|
20,322
|
|
Cost of goods sold
|
|
3,289
|
|
|
3,074
|
|
|
3,026
|
|
|
12,500
|
|
|
11,886
|
|
|||||
Gross margin
|
|
5,151
|
|
|
4,723
|
|
|
3,112
|
|
|
17,891
|
|
|
8,436
|
|
|||||
Selling, general, and administrative
|
|
215
|
|
|
211
|
|
|
193
|
|
|
813
|
|
|
743
|
|
|||||
Research and development
|
|
567
|
|
|
603
|
|
|
447
|
|
|
2,141
|
|
|
1,824
|
|
|||||
Other operating (income) expense, net
|
|
(8
|
)
|
|
(44
|
)
|
|
(30
|
)
|
|
(57
|
)
|
|
1
|
|
|||||
Operating income
|
|
4,377
|
|
|
3,953
|
|
|
2,502
|
|
|
14,994
|
|
|
5,868
|
|
|||||
Interest income (expense), net
|
|
(16
|
)
|
|
(44
|
)
|
|
(132
|
)
|
|
(222
|
)
|
|
(560
|
)
|
|||||
Other non-operating income (expense), net
(1)
|
|
(15
|
)
|
|
(193
|
)
|
|
(49
|
)
|
|
(465
|
)
|
|
(112
|
)
|
|||||
Income tax (provision) benefit
(2)
|
|
(20
|
)
|
|
109
|
|
|
47
|
|
|
(168
|
)
|
|
(114
|
)
|
|||||
Equity in net income (loss) of equity method investees
|
|
—
|
|
|
(2
|
)
|
|
1
|
|
|
(1
|
)
|
|
8
|
|
|||||
Net (income) attributable to noncontrolling interests
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
(3
|
)
|
|
(1
|
)
|
|||||
Net income attributable to Micron
|
|
$
|
4,325
|
|
|
$
|
3,823
|
|
|
$
|
2,368
|
|
|
$
|
14,135
|
|
|
$
|
5,089
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
|
$
|
3.73
|
|
|
$
|
3.30
|
|
|
$
|
2.13
|
|
|
$
|
12.27
|
|
|
$
|
4.67
|
|
Diluted
|
|
3.56
|
|
|
3.10
|
|
|
1.99
|
|
|
11.51
|
|
|
4.41
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Number of shares used in per share calculations
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
|
1,159
|
|
|
1,159
|
|
|
1,109
|
|
|
1,152
|
|
|
1,089
|
|
|||||
Diluted
|
|
1,216
|
|
|
1,235
|
|
|
1,187
|
|
|
1,229
|
|
|
1,154
|
|
As of
|
|
August 30,
2018 |
|
May 31,
2018 |
|
August 31,
2017 |
||||||
Cash and short-term investments
|
|
$
|
6,802
|
|
|
$
|
7,071
|
|
|
$
|
5,428
|
|
Receivables
|
|
5,478
|
|
|
4,912
|
|
|
3,759
|
|
|||
Inventories
|
|
3,595
|
|
|
3,369
|
|
|
3,123
|
|
|||
Total current assets
|
|
16,039
|
|
|
15,499
|
|
|
12,457
|
|
|||
Long-term marketable investments
|
|
473
|
|
|
487
|
|
|
617
|
|
|||
Property, plant, and equipment, net
|
|
23,672
|
|
|
22,705
|
|
|
19,431
|
|
|||
Restricted cash
|
|
81
|
|
|
119
|
|
|
107
|
|
|||
Total assets
|
|
43,376
|
|
|
41,845
|
|
|
35,336
|
|
|||
|
|
|
|
|
|
|
||||||
Accounts payable and accrued expenses
|
|
4,611
|
|
|
3,998
|
|
|
3,664
|
|
|||
Current debt
(1)
|
|
859
|
|
|
1,454
|
|
|
1,262
|
|
|||
Total current liabilities
|
|
5,754
|
|
|
5,883
|
|
|
5,334
|
|
|||
Long-term debt
(1)
|
|
3,777
|
|
|
5,890
|
|
|
9,872
|
|
|||
|
|
|
|
|
|
|
||||||
Total Micron shareholders' equity
(3)
|
|
32,294
|
|
|
28,649
|
|
|
18,621
|
|
|||
Noncontrolling interests in subsidiaries
|
|
870
|
|
|
869
|
|
|
849
|
|
|||
Total equity
|
|
33,164
|
|
|
29,518
|
|
|
19,470
|
|
|
|
Year Ended
|
||||||
|
|
August 30,
2018 |
|
August 31,
2017 |
||||
Net cash provided by operating activities
|
|
$
|
17,400
|
|
|
$
|
8,153
|
|
Net cash provided by (used for) investing activities
|
|
(8,216
|
)
|
|
(7,537
|
)
|
||
Net cash provided by (used for) financing activities
|
|
(7,776
|
)
|
|
349
|
|
||
|
|
|
|
|
||||
Depreciation and amortization
|
|
4,860
|
|
|
3,986
|
|
||
Investments in capital expenditures
|
|
(9,085
|
)
|
|
(5,253
|
)
|
||
Acquisition of Inotera
|
|
—
|
|
|
(2,634
|
)
|
||
Repayments of debt
|
|
(10,194
|
)
|
|
(2,558
|
)
|
||
Proceeds from issuance of stock
(3)
|
|
1,655
|
|
|
142
|
|
||
Proceeds from issuance of debt
|
|
1,009
|
|
|
3,311
|
|
(1)
|
In the fourth quarter of 2018, we prepaid or repurchased debt with an aggregate principal amount of $2.00 billion and recognized non-operating losses of $9 million. In addition, we settled convertible notes with an aggregate principal amount of $228 million for cash of $1.27 billion and recognized non-operating gains of $25 million. As of August 30, 2018, $35 million of aggregate principal amount of our convertible notes had converted but will not settle until the first quarter of 2019. As a result of the unsettled conversions, the carrying value of debt increased by $132 million as of August 30, 2018 and we recognized non-operating losses of $15 million in the fourth quarter of 2018.
|
(2)
|
On December 22, 2017, the United States enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs Act (the "Tax Act") which lowers the U.S. corporate income tax rate from 35% to 21% and significantly affects how income from foreign operations is taxed in the United States. As a result of our fiscal year-end, our U.S. statutory federal rate was 25.7% for 2018 (based on the 35% corporate rate through December 31, 2017 and 21% from that date through the end of fiscal year 2018) and will be 21% for subsequent years. The Tax Act imposed a one-time transition tax in 2018 on the higher of accumulated foreign income, as determined as of November 2, 2017 or December 31, 2017 (the "Repatriation Tax"); provided a U.S. federal tax exemption on foreign earnings distributed to the United States; and, beginning in 2019, creates a new minimum tax on certain foreign earnings in excess of a deemed return on tangible assets (the "Foreign Minimum Tax"). The Tax Act allows us to elect to pay any Repatriation Tax due in eight annual interest-free payments in increasing amounts beginning in December 2018.
|
|
|
4
th
Qtr.
|
|
3
rd
Qtr.
|
|
4
th
Qtr.
|
|
Year Ended
|
||||||||||||
|
|
August 30,
2018 |
|
May 31,
2018 |
|
August 31,
2017 |
|
August 30, 2018
|
|
August 31, 2017
|
||||||||||
Provisional estimate for the Repatriation Tax, net of adjustments related to uncertain tax positions
|
|
$
|
83
|
|
|
$
|
222
|
|
|
$
|
—
|
|
|
$
|
(1,030
|
)
|
|
$
|
—
|
|
Remeasurement of deferred tax assets and liabilities reflecting the lower U.S. corporate tax rates
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(133
|
)
|
|
—
|
|
|||||
Provisional estimate for the release of the valuation allowance on the net deferred tax assets of our U.S. operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,337
|
|
|
—
|
|
|||||
Utilization of and other changes in net deferred tax assets of MMJ, MMT, and MTTW
|
|
10
|
|
|
(35
|
)
|
|
106
|
|
|
(68
|
)
|
|
54
|
|
|||||
Other income tax (provision) benefit
|
|
(113
|
)
|
|
(78
|
)
|
|
(59
|
)
|
|
(274
|
)
|
|
(168
|
)
|
|||||
|
|
$
|
(20
|
)
|
|
$
|
109
|
|
|
$
|
47
|
|
|
$
|
(168
|
)
|
|
$
|
(114
|
)
|
(3)
|
In October 2017, we issued
34 million
shares of our common stock in a public offering for
$41.00
per share for proceeds of
$1.36 billion
, net of underwriting fees and other offering costs.
|
|
4
th
Qtr.
|
|
3
rd
Qtr.
|
|
4
th
Qtr.
|
||||||||||||||||||||||||||||||||||||
|
August 30, 2018
|
|
May 31, 2018
|
|
August 31, 2017
|
||||||||||||||||||||||||||||||||||||
|
GAAP
|
Adj
|
Non-GAAP
|
|
GAAP
|
Adj
|
Non-GAAP
|
|
|
GAAP
|
Adj
|
Non-GAAP
|
|||||||||||||||||||||||||||||
Net sales
|
$
|
8,440
|
|
$
|
—
|
|
$
|
8,440
|
|
|
$
|
7,797
|
|
$
|
—
|
|
$
|
7,797
|
|
|
$
|
6,138
|
|
$
|
—
|
|
$
|
6,138
|
|
||||||||||||
Cost of goods sold
|
3,289
|
|
(28
|
)
|
3,261
|
|
|
3,074
|
|
(27
|
)
|
3,047
|
|
|
3,026
|
|
(35
|
)
|
2,991
|
|
|||||||||||||||||||||
Gross margin
|
5,151
|
|
28
|
|
5,179
|
|
|
4,723
|
|
27
|
|
4,750
|
|
|
3,112
|
|
35
|
|
3,147
|
|
|||||||||||||||||||||
percent of revenue
|
61.0
|
%
|
|
|
61.4
|
%
|
|
|
60.6
|
%
|
|
|
60.9
|
%
|
|
|
50.7
|
%
|
|
|
51.3
|
%
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Selling, general, and administrative
|
215
|
|
(13
|
)
|
202
|
|
|
211
|
|
(14
|
)
|
197
|
|
|
193
|
|
(22
|
)
|
171
|
|
|||||||||||||||||||||
Research and development
|
567
|
|
(14
|
)
|
553
|
|
|
603
|
|
(15
|
)
|
588
|
|
|
447
|
|
(14
|
)
|
433
|
|
|||||||||||||||||||||
Other operating (income) expense, net
|
(8
|
)
|
(7
|
)
|
(15
|
)
|
|
(44
|
)
|
(8
|
)
|
(52
|
)
|
|
(30
|
)
|
27
|
|
(3
|
)
|
|||||||||||||||||||||
Operating expenses
|
774
|
|
(34
|
)
|
740
|
|
|
770
|
|
(37
|
)
|
733
|
|
|
610
|
|
(9
|
)
|
601
|
|
|||||||||||||||||||||
Operating income (loss)
|
4,377
|
|
62
|
|
4,439
|
|
|
3,953
|
|
64
|
|
4,017
|
|
|
2,502
|
|
44
|
|
2,546
|
|
|||||||||||||||||||||
percent of revenue
|
51.9
|
%
|
|
|
52.6
|
%
|
|
|
50.7
|
%
|
|
|
51.5
|
%
|
|
|
40.8
|
%
|
|
|
41.5
|
%
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Interest income (expense), net
|
(16
|
)
|
23
|
|
7
|
|
|
(44
|
)
|
23
|
|
(21
|
)
|
|
(132
|
)
|
32
|
|
(100
|
)
|
|||||||||||||||||||||
Other non-operating income (expense), net
|
(15
|
)
|
14
|
|
(1
|
)
|
|
(193
|
)
|
194
|
|
1
|
|
|
(49
|
)
|
49
|
|
—
|
|
|||||||||||||||||||||
|
4,346
|
|
99
|
|
4,445
|
|
|
3,716
|
|
281
|
|
3,997
|
|
|
2,321
|
|
125
|
|
2,446
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Income tax (provision) benefit
|
(20
|
)
|
(111
|
)
|
(131
|
)
|
|
109
|
|
(206
|
)
|
(97
|
)
|
|
47
|
|
(107
|
)
|
(60
|
)
|
|||||||||||||||||||||
Equity in net income (loss) of equity method investees
|
—
|
|
—
|
|
—
|
|
|
(2
|
)
|
—
|
|
(2
|
)
|
|
1
|
|
—
|
|
1
|
|
|||||||||||||||||||||
Net income (loss)
|
4,326
|
|
(12
|
)
|
4,314
|
|
|
3,823
|
|
75
|
|
3,898
|
|
|
2,369
|
|
18
|
|
2,387
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Net income (loss) attributable to noncontrolling interests
|
(1
|
)
|
—
|
|
(1
|
)
|
|
—
|
|
—
|
|
—
|
|
|
(1
|
)
|
—
|
|
(1
|
)
|
|||||||||||||||||||||
Net income (loss) attributable to Micron
|
$
|
4,325
|
|
$
|
(12
|
)
|
$
|
4,313
|
|
|
$
|
3,823
|
|
$
|
75
|
|
$
|
3,898
|
|
|
$
|
2,368
|
|
$
|
18
|
|
$
|
2,386
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Shares used in calculations
|
1,216
|
|
4
|
|
1,220
|
|
|
1,235
|
|
3
|
|
1,238
|
|
|
1,187
|
|
(6
|
)
|
1,181
|
|
|||||||||||||||||||||
Diluted earnings (loss) per share
|
$
|
3.56
|
|
$
|
(0.03
|
)
|
$
|
3.53
|
|
|
$
|
3.10
|
|
$
|
0.05
|
|
$
|
3.15
|
|
|
$
|
1.99
|
|
$
|
0.03
|
|
$
|
2.02
|
|
|
Year Ended
|
|
Year Ended
|
||||||||||||||||||||||||
|
August 30, 2018
|
|
August 31, 2017
|
||||||||||||||||||||||||
|
GAAP
|
Adj
|
Non-GAAP
|
|
GAAP
|
Adj
|
Non-GAAP
|
||||||||||||||||||||
Net sales
|
$
|
30,391
|
|
$
|
—
|
|
$
|
30,391
|
|
|
$
|
20,322
|
|
$
|
—
|
|
$
|
20,322
|
|
||||||||
Cost of goods sold
|
12,500
|
|
(103
|
)
|
12,397
|
|
|
11,886
|
|
(203
|
)
|
11,683
|
|
||||||||||||||
Gross margin
|
17,891
|
|
103
|
|
17,994
|
|
|
8,436
|
|
203
|
|
8,639
|
|
||||||||||||||
percent of revenue
|
58.9
|
%
|
|
|
59.2
|
%
|
|
|
41.5
|
%
|
|
|
42.5
|
%
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Selling, general, and administrative
|
813
|
|
(61
|
)
|
752
|
|
|
743
|
|
(88
|
)
|
655
|
|
||||||||||||||
Research and development
|
2,141
|
|
(57
|
)
|
2,084
|
|
|
1,824
|
|
(55
|
)
|
1,769
|
|
||||||||||||||
Other operating (income) expense, net
|
(57
|
)
|
(28
|
)
|
(85
|
)
|
|
1
|
|
(18
|
)
|
(17
|
)
|
||||||||||||||
Operating expenses
|
2,897
|
|
(146
|
)
|
2,751
|
|
|
2,568
|
|
(161
|
)
|
2,407
|
|
||||||||||||||
Operating income (loss)
|
14,994
|
|
249
|
|
15,243
|
|
|
5,868
|
|
364
|
|
6,232
|
|
||||||||||||||
percent of revenue
|
49.3
|
%
|
|
|
50.2
|
%
|
|
|
28.9
|
%
|
|
|
30.7
|
%
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Interest income (expense), net
|
(222
|
)
|
101
|
|
(121
|
)
|
|
(560
|
)
|
125
|
|
(435
|
)
|
||||||||||||||
Other non-operating income (expense), net
|
(465
|
)
|
465
|
|
—
|
|
|
(112
|
)
|
112
|
|
—
|
|
||||||||||||||
|
14,307
|
|
815
|
|
15,122
|
|
|
5,196
|
|
601
|
|
5,797
|
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||||
Income tax (provision) benefit
|
(168
|
)
|
(250
|
)
|
(418
|
)
|
|
(114
|
)
|
(59
|
)
|
(173
|
)
|
||||||||||||||
Equity in net income (loss) of equity method investees
|
(1
|
)
|
—
|
|
(1
|
)
|
|
8
|
|
17
|
|
25
|
|
||||||||||||||
Net income (loss)
|
14,138
|
|
565
|
|
14,703
|
|
|
5,090
|
|
559
|
|
5,649
|
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||||
Net income (loss) attributable to noncontrolling interests
|
(3
|
)
|
—
|
|
(3
|
)
|
|
(1
|
)
|
—
|
|
(1
|
)
|
||||||||||||||
Net income (loss) attributable to Micron
|
$
|
14,135
|
|
$
|
565
|
|
$
|
14,700
|
|
|
$
|
5,089
|
|
$
|
559
|
|
$
|
5,648
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||||
Shares used in calculations
|
1,229
|
|
1
|
|
1,230
|
|
|
1,154
|
|
(14
|
)
|
1,140
|
|
||||||||||||||
Diluted earnings (loss) per share
|
$
|
11.51
|
|
$
|
0.44
|
|
$
|
11.95
|
|
|
$
|
4.41
|
|
$
|
0.55
|
|
$
|
4.96
|
|
|
4
th
Qtr.
|
|
3
rd
Qtr.
|
|
4
th
Qtr.
|
|
Year Ended
|
||||||||||||
|
August 30, 2018
|
|
May 31, 2018
|
|
August 31, 2017
|
|
August 30, 2018
|
|
August 31, 2017
|
||||||||||
Non-GAAP adjustments
|
|
|
|
|
|
|
|
|
|
||||||||||
Cost of goods sold
|
|
|
|
|
|
|
|
|
|
||||||||||
Stock-based compensation
|
$
|
21
|
|
|
$
|
20
|
|
|
$
|
22
|
|
|
$
|
83
|
|
|
$
|
88
|
|
Flow-through of Inotera inventory step up
|
—
|
|
|
—
|
|
|
11
|
|
|
—
|
|
|
107
|
|
|||||
Other
|
7
|
|
|
7
|
|
|
2
|
|
|
20
|
|
|
8
|
|
|||||
|
28
|
|
|
27
|
|
|
35
|
|
|
103
|
|
|
203
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Selling, general, and administrative
|
|
|
|
|
|
|
|
|
|
||||||||||
Stock-based compensation
|
13
|
|
|
14
|
|
|
22
|
|
|
61
|
|
|
75
|
|
|||||
Inotera acquisition costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13
|
|
|||||
|
13
|
|
|
14
|
|
|
22
|
|
|
61
|
|
|
88
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Research and development
|
|
|
|
|
|
|
|
|
|
||||||||||
Stock-based compensation
|
13
|
|
|
14
|
|
|
13
|
|
|
54
|
|
|
52
|
|
|||||
Other
|
1
|
|
|
1
|
|
|
1
|
|
|
3
|
|
|
3
|
|
|||||
|
14
|
|
|
15
|
|
|
14
|
|
|
57
|
|
|
55
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Other operating (income) expense, net
|
|
|
|
|
|
|
|
|
|
||||||||||
Restructure and asset impairments
|
7
|
|
|
8
|
|
|
(27
|
)
|
|
28
|
|
|
18
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest income (expense), net
|
|
|
|
|
|
|
|
|
|
||||||||||
Amortization of debt discount and other costs
|
23
|
|
|
23
|
|
|
32
|
|
|
101
|
|
|
125
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Other non-operating income (expense)
|
|
|
|
|
|
|
|
|
|
||||||||||
(Gain) loss on debt repurchases and conversions
|
(1
|
)
|
|
168
|
|
|
37
|
|
|
385
|
|
|
100
|
|
|||||
(Gain) loss from changes in currency exchange rates
|
15
|
|
|
24
|
|
|
12
|
|
|
75
|
|
|
74
|
|
|||||
(Gain) loss from business acquisition activities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(71
|
)
|
|||||
Other
|
—
|
|
|
2
|
|
|
—
|
|
|
5
|
|
|
9
|
|
|||||
|
14
|
|
|
194
|
|
|
49
|
|
|
465
|
|
|
112
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Income taxes
|
|
|
|
|
|
|
|
|
|
||||||||||
Impact of U.S. income tax reform
|
(83
|
)
|
|
(222
|
)
|
|
—
|
|
|
(174
|
)
|
|
—
|
|
|||||
Estimated tax effects of above, including tax benefits from stock-based compensation, and non-cash changes in net deferred income taxes
|
(28
|
)
|
|
16
|
|
|
(107
|
)
|
|
(76
|
)
|
|
(59
|
)
|
|||||
|
(111
|
)
|
|
(206
|
)
|
|
(107
|
)
|
|
(250
|
)
|
|
(59
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Equity in net income (loss) of equity method investments
|
|
|
|
|
|
|
|
|
|
||||||||||
Impairment of equity method investments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17
|
|
|||||
|
$
|
(12
|
)
|
|
$
|
75
|
|
|
$
|
18
|
|
|
$
|
565
|
|
|
$
|
559
|
|
•
|
Stock-based compensation;
|
•
|
Flow-through of business acquisition-related inventory adjustments;
|
•
|
Acquisition-related costs;
|
•
|
Restructure and asset impairments;
|
•
|
Amortization of debt discount and other costs, including the accretion of non-cash interest expense associated with our convertible debt and MMJ creditor debt;
|
•
|
Gains and losses from debt repurchases and conversions;
|
•
|
Gains and losses from changes in currency exchange rates;
|
•
|
Gains and losses loss from business acquisition activities;
|
•
|
Impact of the U.S. income tax reform for provisional estimate of Repatriation Tax, release of U.S. valuation allowance, and remeasurement of net deferred taxes reflecting the lower U.S. corporate tax rates:
|
•
|
The estimated tax effects of above, including tax benefits from stock-based compensation, and non-cash changes in net deferred taxes; and
|
•
|
Impairments of equity method investments.
|