Skyworks Reports Q3 FY19 Results

• Delivers Revenue of $767 Million
• Posts GAAP Diluted EPS of $0.83; Non-GAAP Diluted EPS of $1.35
• Guides to Sequential Revenue and Earnings Growth in Q4 FY19
• Increases Quarterly Dividend by 16% to $0.44 Per Share

IRVINE, Calif.--(BUSINESS WIRE)--Skyworks Solutions, Inc. (Nasdaq: SWKS), an innovator of high performance analog semiconductors connecting people, places and things, today reported third fiscal quarter results for the period ended June 28, 2019. Revenue for the third fiscal quarter was $767.0 million.

On a GAAP basis, operating income for the third fiscal quarter of 2019 was $159.6 million with diluted earnings per share of $0.83. On a non-GAAP basis, operating income was $252.2 million with non-GAAP diluted earnings per share of $1.35.

“The core fundamentals of our business remain strong despite current market volatility,” said Liam K. Griffin, president and chief executive officer of Skyworks. “Demand for advanced connectivity and the expansive nature of 5G are creating real-time opportunities for architectures that facilitate high-speed data, near-zero latency and exceptional reliability. As a proven technology leader, we are leveraging our Sky5® platform and systems expertise to enable billions of connections across a vast set of diverse end markets, providing the foundation for an entirely new ecosystem in today’s connected world.”

Third Fiscal Quarter Business Highlights

• Commenced volume production of BAW-enabled Sky5® devices
• Powered Samsung’s Galaxy S10 premium 5G smartphone
• Bolstered Sky5® portfolio with MIPI® ultra-high linearity antenna tuners
• Leveraged SkyOne® and SkyLiTE™ across Oppo, Vivo and Xiaomi flagship phones
• Unveiled high-efficiency amplifiers enabling 5G massive MIMO TDD base stations for a tier-one Korean customer
• Shipped 5G circulators, LNAs and controllers to leading European infrastructure manufacturers
• Ramped 802.11ax engines for Cisco’s enterprise platforms
• Secured wins across DIRECTV’s high-definition 4K streaming set top boxes
• Expanded automotive footprint with CAT 6 LTE modules for embedded in-vehicle displays
• Enabled Facebook’s Oculus virtual reality gaming headsets with highly integrated SkyOne® connectivity solutions
• Captured content in award-winning wireless earphones designed for Xbox
• Launched analog SoCs and cognitive wireless devices for Vizio sound bars and wireless subwoofers
• Introduced proprietary low-k materials for thermal barrier coatings in aerospace applications

Fourth Fiscal Quarter 2019 Outlook

We provide earnings guidance on a non-GAAP basis because certain information necessary to reconcile such guidance to GAAP is difficult to estimate and dependent on future events outside of our control. Please refer to the attached Discussion Regarding the Use of Non-GAAP Financial Measures in this press release for a further discussion of our use of non-GAAP measures, including quantification of known expected adjustment items.

“Skyworks is on track to deliver sequential revenue and earnings growth in the September quarter as we execute on strategic product ramps,” said Kris Sennesael, senior vice president and chief financial officer of Skyworks. “Specifically, in the fourth fiscal quarter of 2019, we anticipate revenue to be between $815 and $835 million with non-GAAP diluted earnings per share of $1.50 at the midpoint of our revenue range. Further, given our confidence in Skyworks’ strategic outlook and strong cash flow generation, we are announcing a substantial raise to our quarterly dividend.”

Dividend Increase and Payment

Skyworks’ Board of Directors has declared a cash dividend of $0.44 per share of the Company’s common stock, representing a 16 percent increase from the prior quarterly dividend of $0.38 per share. The dividend is payable on September 17, 2019, to stockholders of record at the close of business on August 27, 2019.

Skyworks’ Third Fiscal Quarter 2019 Conference Call

Skyworks will host a conference call with analysts to discuss its third fiscal quarter 2019 results and business outlook today at 5:00 p.m. Eastern time. To listen to the conference call via the Internet, please visit the investor relations section of Skyworks’ website. To listen to the conference call via telephone, please call [phone] (domestic) or [phone] (international), confirmation code: 469789.

Playback of the conference call will begin at 9:00 p.m. Eastern time on August 7, and end at 9:00 p.m. Eastern time on August 14. The replay will be available on Skyworks’ website or by calling [phone] (domestic) or [phone] (international), access code: 469789.

About Skyworks

Skyworks Solutions, Inc. is empowering the wireless networking revolution. Our highly innovative analog semiconductors are connecting people, places and things spanning a number of new and previously unimagined applications within the aerospace, automotive, broadband, cellular infrastructure, connected home, industrial, medical, military, smartphone, tablet and wearable markets.

Skyworks is a global company with engineering, marketing, operations, sales and support facilities located throughout Asia, Europe and North America and is a member of the S&P 500^® and Nasdaq-100^® market indices (Nasdaq: SWKS). For more information, please visit Skyworks’ website at: www.skyworksinc.com.

Safe Harbor Statement

This news release includes "forward-looking statements" intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements include without limitation information relating to future results and expectations of Skyworks (e.g., certain projections and business trends, as well as plans for dividend payments and share repurchases). Forward-looking statements can often be identified by words such as "anticipates," "expects," "forecasts," "intends," "believes," "plans," "may," "will," or "continue," and similar expressions and variations or negatives of these words. All such statements are subject to certain risks, uncertainties and other important factors that could cause actual results to differ materially and adversely from those projected, and may affect our future operating results, financial position and cash flows.

These risks, uncertainties and other important factors include, but are not limited to: the susceptibility of the semiconductor industry and the markets addressed by our, and our customers', products to economic downturns; our reliance on several key customers for a large percentage of our sales; the risks of doing business internationally, including increased import/export restrictions and controls (e.g., the effect of the U.S. Bureau of Industry and Security of the U.S. Department of Commerce placing Huawei Technologies Co., Ltd. and certain of its affiliates on the Bureau’s Entity List), imposition of trade protection measures (e.g., tariffs or taxes), security and health risks, possible disruptions in transportation networks, fluctuations in foreign currency exchange rates, and other economic, social, military and geo-political conditions in the countries in which we, our customers or our suppliers operate; the volatility of our stock price; declining selling prices, decreased gross margins, and loss of market share as a result of increased competition; our ability to obtain design wins from customers; changes in laws, regulations and/or policies that could adversely affect our operations and financial results, the economy and our customers' demand for our products, or the financial markets and our ability to raise capital; fluctuations in our manufacturing yields due to our complex and specialized manufacturing processes; our ability to develop, manufacture and market innovative products, avoid product obsolescence, reduce costs in a timely manner, transition our products to smaller geometry process technologies, and achieve higher levels of design integration; the quality of our products and any defect remediation costs; our products’ ability to perform under stringent operating conditions; the availability and pricing of third-party semiconductor foundry, assembly and test capacity, raw materials and supplier components; our ability to retain, recruit and hire key executives, technical personnel and other employees in the positions and numbers, with the experience and capabilities, and at the compensation levels needed to implement our business and product plans; the timing, rescheduling or cancellation of significant customer orders and our ability, as well as the ability of our customers, to manage inventory; our ability to prevent theft of our intellectual property, disclosure of confidential information, or breaches of our information technology systems; uncertainties of litigation, including potential disputes over intellectual property infringement and rights, as well as payments related to the licensing and/or sale of such rights; our ability to continue to grow and maintain an intellectual property portfolio and obtain needed licenses from third parties; our ability to make certain investments and acquisitions, integrate companies we acquire, and/or enter into strategic alliances; and other risks and uncertainties, including, but not limited to, those detailed from time to time in our filings with the Securities and Exchange Commission.

The forward-looking statements contained in this news release are made only as of the date hereof, and we undertake no obligation to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise.

Note to Editors: Skyworks and the Skyworks symbol are trademarks or registered trademarks of Skyworks Solutions, Inc. or its subsidiaries in the United States and other countries. Third-party brands and names are for identification purposes only and are the property of their respective owners.

SKYWORKS SOLUTIONS, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
			Three Months Ended				Nine Months Ended
(in millions, except per share amounts)			June 28, 2019		June 29, 2018		June 28, 2019		June 29, 2018
Net revenue			$	767.0	$	894.3	$	2,549.4	$	2,859.6
Cost of goods sold			454.5		442.7		1,351.6		1,412.5
Gross profit			312.5		451.6		1,197.8		1,447.1
Operating expenses:
	Research and development		100.6		96.8		317.3		301.5
	Selling, general and administrative		46.8		44.6		142.5		153.4
	Amortization of intangibles		5.5		3.9		18.6		12.0
	Restructuring and other charges		—		—		1.3		1.0
		Total operating expenses	152.9		145.3		479.7		467.9
Operating income			159.6		306.3		718.1		979.2
	Other income, net		2.3		4.5		8.9		9.5
Income before income taxes			161.9		310.8		727.0		988.7
Provision for income taxes			17.8		24.3		84.0		355.8
Net income			$	144.1	$	286.5	$	643.0	$	632.9
	Earnings per share:
		Basic	$	0.83	$	1.58	$	3.69	$	3.47
		Diluted	$	0.83	$	1.57	$	3.67	$	3.44
	Weighted average shares:
		Basic	172.6		181.2		174.3		182.3
		Diluted	173.4		182.8		175.2		184.2

SKYWORKS SOLUTIONS, INC.
UNAUDITED RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
		Three Months Ended						Nine Months Ended
(in millions)		June 28, 2019			June 29, 2018			June 28, 2019			June 29, 2018
GAAP gross profit		$	312.5		$	451.6		$	1,197.8		$	1,447.1
	Share-based compensation expense [a]	1.4			3.3			8.2			11.6
	Acquisition-related expenses [b]	—			—			1.9			—
	Amortization of acquisition-related intangibles [c]	5.9			—			15.3			—
	Settlements, gains, losses and impairments [d]	66.6			—			69.2			—
	Restructuring and other charges [e]	—			—			0.4			—
Non-GAAP gross profit		$	386.4		$	454.9		$	1,292.8		$	1,458.7
GAAP gross margin %		40.7		%	50.5		%	47.0		%	50.6		%
Non-GAAP gross margin %		50.4		%	50.9		%	50.7		%	51.0		%
		Three Months Ended						Nine Months Ended
(in millions)		June 28, 2019			June 29, 2018			June 28, 2019			June 29, 2018
GAAP operating income		$	159.6		$	306.3		$	718.1		$	979.2
	Share-based compensation expense [a]	16.1			19.5			58.6			86.3
	Acquisition-related expenses (benefit) [b]	(1.5		)	(4.9		)	2.1			(6.9		)
	Amortization of acquisition-related intangibles [c]	11.4			3.9			33.8			12.0
	Settlements, gains, losses and impairments [d]	66.6			—			70.4			—
	Restructuring and other charges [e]	—			—			1.8			1.0
	Deferred executive compensation (benefit) [f]	—			—			(0.1		)	(1.7		)
Non-GAAP operating income		$	252.2		$	324.8		$	884.7		$	1,069.9
GAAP operating margin %		20.8		%	34.3		%	28.2		%	34.2		%
Non-GAAP operating margin %		32.9		%	36.3		%	34.7		%	37.4		%
		Three Months Ended						Nine Months Ended
(in millions)		June 28, 2019			June 29, 2018			June 28, 2019			June 29, 2018
GAAP net income		$	144.1		$	286.5		$	643.0		$	632.9
	Share-based compensation expense [a]	16.1			19.5			58.6			86.3
	Acquisition-related expenses (benefit) [b]	(1.5		)	(4.9		)	2.1			(6.9		)
	Amortization of acquisition-related intangibles [c]	11.4			3.9			33.8			12.0
	Settlements, gains, losses and impairments [d]	66.6			—			70.4			—
	Restructuring and other charges [e]	—			—			1.8			1.0
	Deferred executive compensation (benefit) [f]	—			—			(0.1		)	(1.7		)
	Tax adjustments [g]	(3.1		)	(5.1		)	5.2			250.1
Non-GAAP net income		$	233.6		$	299.9		$	814.8		$	973.7
		Three Months Ended						Nine Months Ended
		June 28, 2019			June 29, 2018			June 28, 2019			June 29, 2018
GAAP net income per share, diluted		$	0.83		$	1.57		$	3.67		$	3.44
	Share-based compensation expense [a]	0.10			0.11			0.34			0.47
	Acquisition-related expenses (benefit) [b]	(0.01		)	(0.03		)	0.01			(0.04		)
	Amortization of acquisition-related intangibles [c]	0.07			0.02			0.19			0.07
	Settlements, gains, losses and impairments [d]	0.38			—			0.40			—
	Restructuring and other charges [e]	—			—			0.01			0.01
	Deferred executive compensation (benefit) [f]	—			—			—			(0.01		)
	Tax adjustments [g]	(0.02		)	(0.03		)	0.03			1.35
Non-GAAP net income per share, diluted		$	1.35		$	1.64		$	4.65		$	5.29

SKYWORKS SOLUTIONS, INC.
DISCUSSION REGARDING THE USE OF NON-GAAP FINANCIAL MEASURES

Our earnings release contains some or all of the following financial measures that have not been calculated in accordance with United States Generally Accepted Accounting Principles (“GAAP”): (i) non-GAAP gross profit and gross margin, (ii) non-GAAP operating income and operating margin, (iii) non-GAAP net income, and (iv) non-GAAP diluted earnings per share. As set forth in the “Unaudited Reconciliations of Non-GAAP Financial Measures” table found above, we derive such non-GAAP financial measures by excluding certain expenses and other items from the respective GAAP financial measure that is most directly comparable to each non-GAAP financial measure. Management uses these non-GAAP financial measures to evaluate our operating performance and compare it against past periods, make operating decisions, forecast for future periods, compare our operating performance against peer companies and determine payments under certain compensation programs. These non-GAAP financial measures provide management with additional means to understand and evaluate the operating results and trends in our ongoing business by eliminating certain non-recurring expenses and other items that management believes might otherwise make comparisons of our ongoing business with prior periods and competitors more difficult, obscure trends in ongoing operations or reduce management’s ability to make forecasts.

We provide investors with non-GAAP gross profit and gross margin, non-GAAP operating income and operating margin, non-GAAP net income and non-GAAP diluted earnings per share because we believe it is important for investors to be able to closely monitor and understand changes in our ability to generate income from ongoing business operations. We believe these non-GAAP financial measures give investors an additional method to evaluate historical operating performance and identify trends, an additional means of evaluating period-over-period operating performance and a method to facilitate certain comparisons of our operating results to those of our peer companies. We also believe that providing non-GAAP operating income and operating margin allows investors to assess the extent to which our ongoing operations impact our overall financial performance. We further believe that providing non-GAAP net income and non-GAAP diluted earnings per share allows investors to assess the overall financial performance of our ongoing operations by eliminating the impact of share-based compensation expense, acquisition-related expenses, amortization of acquisition-related intangibles, settlements, gains, losses and impairments, restructuring-related charges, certain deferred executive compensation and certain tax items which may not occur in each period presented and which may represent non-cash items unrelated to our ongoing operations. We believe that disclosing these non-GAAP financial measures contributes to enhanced financial reporting transparency and provides investors with added clarity about complex financial performance measures.

We calculate non-GAAP gross profit by excluding from GAAP gross profit, share-based compensation expense, acquisition-related expenses, amortization of acquisition-related intangibles, settlements, gains, losses and impairments, and restructuring-related charges. We calculate non-GAAP operating income by excluding from GAAP operating income, share-based compensation expense, acquisition-related expenses, amortization of acquisition-related intangibles, settlements, gains, losses and impairments, restructuring-related charges, and certain deferred executive compensation. We calculate non-GAAP net income and diluted earnings per share by excluding from GAAP net income and diluted earnings per share, share-based compensation expense, acquisition-related expenses, amortization of acquisition-related intangibles, settlements, gains, losses and impairments, restructuring-related charges, certain deferred executive compensation, and certain tax items. We exclude the items identified above from the respective non-GAAP financial measure referenced above for the reasons set forth with respect to each such excluded item below:

Share-Based Compensation - because (1) the total amount of expense is partially outside of our control because it is based on factors such as stock price volatility and interest rates, which may be unrelated to our performance during the period in which the expense is incurred, (2) it is an expense based upon a valuation methodology premised on assumptions that vary over time, and (3) the amount of the expense can vary significantly between companies due to factors that can be outside of the control of such companies.

Acquisition-Related Expenses - including such items as, when applicable, amortization of acquired intangible assets, fair value adjustments to contingent consideration, fair value charges incurred upon the sale of acquired inventory, and acquisition-related expenses because they are not considered by management in making operating decisions and we believe that such expenses do not have a direct correlation to our future business operations and thereby including such charges does not necessarily reflect the performance of our ongoing operations for the period in which such charges or reversals are incurred.

Restructuring-Related Charges - these charges have no direct correlation to our future business operations and including such charges or reversals does not necessarily reflect the performance of our ongoing operations for the period in which such charges or reversals are incurred.

Settlements, Gains, Losses and Impairments - because such settlements, gains, losses and impairments (1) are not considered by management in making operating decisions, (2) are infrequent in nature, (3) are generally not directly controlled by management, (4) do not necessarily reflect the performance of our ongoing operations for the period in which such charges are recognized and/ or (5) can vary significantly in amount between companies and make comparisons less reliable.

Deferred Executive Compensation - including charges related to any contingent obligation pursuant to an executive severance agreement, because that expense has no direct correlation with our recurring business operations and including such expenses or reversals do not accurately reflect the compensation expense for the period in which incurred.

Certain Income Tax Items - including certain deferred tax charges and benefits that do not result in a current tax payment or tax refund and other adjustments, including but not limited to, items unrelated to the current fiscal year or that are not indicative of our ongoing business operations.

The non-GAAP financial measures presented in the table above should not be considered in isolation and are not an alternative for the respective GAAP financial measure that is most directly comparable to each such non-GAAP financial measure. Investors are cautioned against placing undue reliance on these non-GAAP financial measures and are urged to review and consider carefully the adjustments made by management to the most directly comparable GAAP financial measures to arrive at these non-GAAP financial measures. Non-GAAP financial measures may have limited value as analytical tools because they may exclude certain expenses that some investors consider important in evaluating our operating performance or ongoing business performance. Further, non-GAAP financial measures are likely to have limited value for purposes of drawing comparisons between companies because different companies may calculate similarly titled non-GAAP financial measures in different ways because non-GAAP measures are not based on any comprehensive set of accounting rules or principles.

Our earnings release contains forward-looking estimates of non-GAAP diluted earnings per share for the fourth quarter of our 2019 fiscal year (“Q4 2019”). We provide this non-GAAP measure to investors on a prospective basis for the same reasons (set forth above) that we provide it to investors on a historical basis. We are unable to provide a reconciliation of our forward-looking estimate of Q4 2019 GAAP diluted earnings per share to a forward-looking estimate of Q4 2019 non-GAAP diluted earnings per share because certain information needed to make a reasonable forward-looking estimate of GAAP diluted earnings per share for Q4 2019 (other than estimated share-based compensation expense of $0.08 to $0.12 per diluted share, certain tax items of $0.00 to $0.05 per diluted share and estimated amortization of intangibles of $0.05 to $0.08 per diluted share) is difficult to predict and estimate and is often dependent on future events that may be uncertain or outside of our control. Such events may include unanticipated changes in our GAAP effective tax rate, unanticipated one-time charges related to asset impairments (fixed assets, inventory, intangibles or goodwill), unanticipated acquisition-related expenses, unanticipated settlements, gains, losses and impairments and other unanticipated non-recurring items not reflective of ongoing operations. The probable significance of these unknown items, in the aggregate, is estimated to be in the range of $0.00 to $0.05 in quarterly earnings per diluted share on a GAAP basis. Our forward-looking estimates of both GAAP and non-GAAP measures of our financial performance may differ materially from our actual results and should not be relied upon as statements of fact.

[a]	These charges represent expense recognized in accordance with ASC 718 - Compensation, Stock Compensation. For the three months ended June 28, 2019, approximately $1.4 million, $9.4 million and $5.3 million were included in cost of goods sold, research and development expense and selling, general and administrative expense, respectively. For the nine months ended June 28, 2019, approximately $8.2 million, $31.9 million and $18.5 million were included in cost of goods sold, research and development expense and selling, general and administrative expense, respectively.
	For the three months ended June 29, 2018, approximately $3.3 million, $6.5 million and $9.7 million were included in cost of goods sold, research and development expense and selling, general and administrative expense, respectively. For the nine months ended June 29, 2018, approximately $11.6 million, $32.2 million and $42.5 million were included in cost of goods sold, research and development expense and selling, general and administrative expense, respectively.
[b]	The acquisition-related expenses recognized during the three months ended June 28, 2019, include a $3.1 million benefit for a fair value adjustment to reduce the contingent consideration accrued partially offset by a $1.6 million charge primarily associated with acquisitions completed or contemplated during the period. The acquisition-related expenses recognized during the nine months ended June 28, 2019, include a $3.3 million charge primarily associated with acquisitions completed or contemplated during the period and a $1.9 million charge to cost of goods sold related to the fair market value step-up associated with the sale of acquired inventory, partially offset by a $3.1 million benefit for a fair value adjustment to reduce the contingent consideration accrued.
	The acquisition-related expenses recognized during the three months ended June 29, 2018, include a $5.0 million benefit for fair value adjustments to reduce contingent considerations partially offset by a $0.1 million charge primarily associated with acquisitions completed or contemplated during the period. The acquisition-related expenses recognized during the nine months ended June 29, 2018, include a $7.8 million benefit for fair value adjustments to reduce contingent considerations partially offset by a $0.9 million charge primarily associated with acquisitions completed or contemplated during the period.
[c]	During the three and nine months ended June 28, 2019, the Company incurred $5.9 million and $15.3 million, respectively, in amortization of acquisition-related intangibles included in cost of goods sold and $5.5 million and $18.5 million, respectively, in amortization of acquisition-related intangibles included in selling, general and administrative expense.
	During the three and nine months ended June 29, 2018, the Company incurred $3.9 million and $12.0 million, respectively, in amortization of acquisition-related intangibles included in selling, general and administrative expense.
[d]	During the three and nine months ended June 28, 2019, the Company incurred $66.6 million and $70.9 million in non-recurring charges, respectively, primarily consisting of inventory-related charges due to lower expected demand as a result of the U.S. Bureau of Industry and Security of the U.S. Department of Commerce placing Huawei Technologies Co., Ltd. and certain of its affiliates on the Bureau’s Entity List.
[e]	During the nine months ended June 28, 2019, the Company incurred a $1.8 million charge in employee severance costs primarily related to restructuring plans that were implemented during the period.
	During the nine months ended June 29, 2018, the Company recognized a $1.0 million charge to revise an estimate related to a leased facility included in a previously announced restructuring plan.
[f]	These amounts represent the changes in the estimated amount to be paid for executive severance agreements.
[g]	During the three and nine months ended June 28, 2019 and June 29, 2018, these amounts primarily represent certain deferred tax charges and benefits that do not result in a current tax payment or tax refund as well as other adjustments, including but not limited to, tax items unrelated to the current fiscal year or that are not indicative of our ongoing business operations.
	Included in these amounts for the nine months ended June 29, 2018, is a one-time charge of $238.0 million related to the mandatory deemed repatriation tax on foreign earnings and a one-time charge of $18.5 million related to the revaluation of deferred tax assets and liabilities related to tax reform.

SKYWORKS SOLUTIONS, INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions)	June 28, 2019		September 28, 2018
Assets
Cash, cash equivalents and marketable securities	$	970.1	$	1,050.2
Accounts receivable, net	557.8		655.8
Inventory	580.8		490.2
Property, plant and equipment, net	1,230.1		1,140.9
Goodwill and intangible assets, net	1,303.9		1,333.5
Other assets	199.6		158.3
Total assets	$	4,842.3	$	4,828.9
Liabilities and Equity
Accounts payable	$	218.9	$	229.9
Accrued and other liabilities	523.5		502.0
Stockholders’ equity	4,099.9		4,097.0
Total liabilities and equity	$	4,842.3	$	4,828.9

SKYWORKS SOLUTIONS, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
			Three Months Ended						Nine Months Ended
(in millions)			June 28, 2019			June 29, 2018			June 28, 2019			June 29, 2018
Cash flow from operating activities
		Net income	$	144.1		$	286.5		$	643.0		$	632.9
		Adjustments to reconcile net income to net cash provided by operating activities:
		Share-based compensation	16.0			19.5			58.6			86.3
		Depreciation	79.0			69.3			235.4			198.9
		Amortization of intangible assets, including inventory step-up	14.7			5.4			43.3			16.5
		Deferred income taxes	15.5			10.0			(12.1		)	35.6
		Changes in fair value of contingent consideration	(3.1		)	(7.8		)	(3.1		)	(7.8		)
		Other, net	(0.7		)	0.3			0.1			—
	Changes in operating assets:
		Receivables, net	(14.0		)	(101.2		)	98.0			(13.7		)
		Inventory	(22.8		)	(36.5		)	(89.7		)	(10.2		)
		Other current and long-term assets	(29.2		)	(18.7		)	(44.1		)	(45.8		)
		Accounts payable	(0.5		)	25.9			(24.5		)	(56.3		)
		Other current and long-term liabilities	10.3			5.3			45.5			216.3
		Net cash provided by operations	209.3			258.0			950.4			1,053.0
Cash flow from investing activities
		Capital expenditures	(87.8		)	(191.5		)	(314.0		)	(310.0		)
		Purchased intangibles	1.1			(2.6		)	(11.8		)	(8.6		)
		Purchases of marketable securities	(77.0		)	(523.2		)	(243.7		)	(523.2		)
		Sales and maturities of marketable securities	25.2			32.6			334.4			32.6
		Net cash used in investing activities	(138.5		)	(684.7		)	(235.1		)	(809.2		)
Cash flow from financing activities
		Repurchase of common stock — payroll tax withholdings on equity awards	(0.6		)	(1.0		)	(21.6		)	(47.5		)
		Repurchase of common stock — stock repurchase program	(85.8		)	(240.3		)	(511.3		)	(524.5		)
		Dividends paid	(65.7		)	(57.7		)	(198.8		)	(175.2		)
		Net proceeds from exercise of stock options	7.8			2.5			14.6			34.8
		Proceeds from employee stock purchase plan	—			—			11.3			9.9
		Net cash used in financing activities	(144.3		)	(296.5		)	(705.8		)	(702.5		)
		Net increase (decrease) in cash and cash equivalents	(73.5		)	(723.2		)	9.5			(458.7		)
		Cash and cash equivalents at beginning of period	816.3			1,881.3			733.3			1,616.8
		Cash and cash equivalents at end of period	$	742.8		$	1,158.1		$	742.8		$	1,158.1