Summary
Other Scenarios:
- TXN - ADI
- TXN - STM
- ADI - NSM
- STM - NSM
| Buyer: | Texas Instruments Incorporated (TXN) | Last Price: | 35.52 | Market Cap.: | 41.52B |
|---|---|---|---|---|---|
| Target: | National Semiconductor Corporation (NSM) | Last Price: | 24.08 | Market Cap.: | 5.85B |
Lines of Business Summary:
- Texas Instruments Incorporated (TXN) competes in 1 industry and 140 product/service groups
- National Semiconductor Corporation (NSM) competes in 2 industries and 54 product/service groups
- A combined entity will have 29% Product/Service Group overlap
- Texas Instruments Incorporated (TXN) has 2 and National Semiconductor Corporation (NSM) has 0 suppliers that rely on a material % of their business. They share 0 in common.
- Texas Instruments Incorporated (TXN) has 1 and National Semiconductor Corporation (NSM) has 2 customers that derive significant revenue from each. They share 0 in common.
Product Summary:
Overlap & Complementary Sectors
| Sector | Buyer | Target | # of Focused Companies |
|---|---|---|---|
Industrial and Materials |
|
874 | |
Industrial Manufacturing |
|
390 | |
Electrical Equipment and Power Systems |
|
90 | |
Machinery Manufacturing |
|
122 | |
Technology |
|
|
829 |
Electronic Components |
|
|
145 |
Module/Subassembly |
|
12 | |
Passive |
|
8 | |
Semiconductors |
|
|
105 |
Hardware |
|
240 | |
Commercial Electronics |
|
73 | |
Manufacturing Equipment and Services |
|
86 | |
Semiconductor Manufacturing Services |
|
11 | |
Software |
|
237 | |
Industry-Specific |
|
74 |
- Focused. Denotes that the company is considered focused in this area. In general, Focused Companies draw the majority of their earnings in the sector/product area specified.
- Sector Pure-Plays. Denotes that the company is focused in the selected sector and generates nearly all earnings in the sector/product area specified.
- Sector Participation. Denotes that the company develops products in this line of business.
Sample Products in Similar Lines of Business |
Sample Products in Complementary Lines of Business |
||
Buyer (Total: 191)
|
Target (Total: 64)
|
Buyer
|
Target
|
Business Relationship Summary:
Top Key Suppliers |
Top Key Customers |
||
Buyer (Total: 40)
|
Target (Total: 8)
|
Buyer (Total: 18)
|
Target (Total: 20)
|
Key Financial Summary:
Key Metrics
| Buyer | Target | |
|---|---|---|
| Number of Employees | 28,412 | 5,800 |
| Revenue Per Employee | 497,632.6 | 237,824.0 |
| Total Revenue | 3,525.0 | 343.9 |
| Total Expenses | 2,295.0 | 252.5 |
Other Revenue
|
0.0 | 0.0 |
Cost of Revenue
|
1,656.0 | 115.2 |
SG&A Expense
|
389.0 | 63.1 |
Research & Development
|
393.0 | 65.6 |
Other Operating Expense
|
0.0 | 0.4 |
Operating Income
|
1,230.0 | 91.4 |
Unusual Income
|
-143.0 | 8.2 |
LT Debt to Capital
|
0 | 61.61 |
Fwd P/E
|
13.89 | 19.56 |
Fwd P/Rev
|
2.85 | 3.86 |
| Book Value | 10,437.0 | 649.7 |
Curr Portion of LTD/Cap Lease
|
0.0 | 0.0 |
Individual Company Summary
Focused
Buyer
Focused (
):
Technology > Electronic Components > Semiconductors
Target
Focused (
):
Technology > Electronic Components > Semiconductors > Analog/Mixed Signal
Business Description
Buyer
Texas Instruments Incorporated (TI) is engaged in the designing and making of semiconductors that it sells to electronics designers and manufacturers worldwide. In addition, it sells calculators and related products. The Company has design, manufacturing or sales operations in more than 30 countries. TI has four segments: Analog, Embedded Processing, Wireless and Other. Its products are sold to original equipment manufacturers (OEMs), original design manufacturers (ODMs), contract manufacturers and distributors.
Target
National Semiconductor Corporation (National) is a semiconductor company focused on analog and mixed-signal integrated circuits and sub-systems, particularly in the area of power management. The Company designs, develops, manufactures and markets analog-intensive solutions. It has a diversified product portfolio, which includes power management circuits, audio and operational amplifiers, communication interface products and data conversion solutions. During the fiscal year ended May 30, 2010 (fiscal 2010), approximately 94% of National?s revenue was generated from Analog segment products. Its product line operations are organized under one group, the Product Group. The Company?s portfolio of over 13,000 products is sold to a diversified group of end customers. In October 2009, the Company acquired Energy Recommerce Inc. On June 21, 2010, it acquired the technology of GTronix, a semiconductor company.
Deal Summary
Key Ratios
| Buyer | Target | |
|---|---|---|
Gross Margin %
|
53.64 | 68.87 |
Operating Margin %
|
32.32 | 30.51 |
Quick Ratio
|
2.32 | 6.14 |
Current Ratio
|
3.56 | 8.34 |
Coverage Ratio
|
0 | -0.11 |
| Total Assets | 13,401.0 | 2,172.2 |
| Return on Equity % | 30.93 | 47.85 |
| Return on Assets % | 24.09 | 14.31 |
Cash+ ST Inv. Per Share
|
2.58 | 3.64 |
| Total Debt | 0.0 | 1,042.6 |
| Total Debt to Equity % | 0 | 160.47 |
| Total Debt to Tangible Equity % | 0 | 179.33 |
Debt to Asset %
|
0.00 | 48.00 |
Product Summary
| Sector | Buyer | Target |
|---|---|---|
Industrial and Materials |
|
|
Industrial Manufacturing |
|
|
Electrical Equipment and Power Systems
Heavy-duty and infrastructure equipment and machinery that generate, transmit, and distribute electric power. It also contains electric lighting equipment and components, as well as products enabling end-user use and management of electric power.
|
|
|
Machinery Manufacturing
Companies in Machinery Manufacturing create a variety of mechanical systems and components; including machinery used in industrial factories, farming, mining, construction, lawn and garden care, and foodservice industries.
|
|
|
Technology |
|
|
Electronic Components |
|
|
Module/Subassembly
Self-contained compact electronic unit that can interact with a larger system.
|
|
|
Passive
Devices that do not actively affect an electrical signal passing through it.
|
|
|
Semiconductors
The Semiconductor sector is comprised of active electronic devices that are built from a material having both conductive and nonconductive properties. Semiconductor devices serve as the core electronic components of virtually all electronic equipment.
|
|
|
Hardware |
|
|
Commercial Electronics
The Commercial Electronics sector encompasses electronics-based products used to either facilitate business operations, or directly contribute to company revenue.
|
|
|
Manufacturing Equipment and Services |
|
|
Semiconductor Manufacturing Services
Semiconductor manufacturers that make, or test chips for third parties.
|
|
|
Software |
|
|
Industry-Specific
Software that has functionality specific to a vertical industry.
|
|
- Focused. Denotes that the company is considered focused in this area. In general, Focused Companies draw the majority of their earnings in the sector/product area specified.
- Sector Pure-Plays. Denotes that the company is focused in the selected sector and generates nearly all earnings in the sector/product area specified.
- Sector Participation. Denotes that the company develops products in this line of business.
Product Details
| Sector | Buyer | Target |
|---|---|---|
Industrial and Materials |
|
|
Industrial Manufacturing |
|
|
Electrical Equipment and Power Systems |
|
|
Lighting Equipment and Components |
|
|
Energy Efficient Lighting (LED Lighting)
Alternative technologies lighting, such as light emitting diode (LED) and fiber optics and other energy efficient lighting systems.
Target Products:
|
|
|
Power Generation/Support Products |
|
|
Renewable Energy and Distributed Generation |
|
|
Photovoltaic/Solar Cells and Systems
Photovoltaic and solar cell technology convert light energy into electricity without burning fuel, creating no pollution in the power generation process.
Target Products:
|
|
|
Machinery Manufacturing |
|
|
Industrial Machinery Parts and Support Equipment |
|
|
Sensors and Instruments for Monitoring and Control
Miscellaneous sensors and instruments for monitoring and controlling various industrial process variables. Includes automated quality control sensors, hand dials, meters, and miscellaneous safety controls. Advanced building, home, and appliance control products are also part of this group. These products are used to monitor and manage temperature, humidity, and power consumption.
Target Products:
|
|
|
Technology |
|
|
Electronic Components |
|
|
Module/Subassembly |
|
|
Hybrid Circuit/Multichip Module (MCM) |
|
|
Hybrid Circuits |
|
|
Aerospace and Defense
Hybrid circuits dedicated to military and aerospace applications.
Buyer Products:
|
|
|
Medical
Hybrid circuits dedicated to medical applications.
Buyer Products:
|
|
|
Power |
|
|
DC-DC Converter
Modules used to convert direct current voltage from one level to another.
Buyer Products:
|
|
|
Passive |
|
|
Radio Frequency (RF)/Microwave |
|
|
Filters |
|
|
Electromagnetic Interference (EMI)
Used for eliminating electromagnetic interference.
Buyer Products:
|
|
|
Electrostatic Discharge (ESD) Protection
Similar to a decoupling capacitors often used as part of the front end of a connector.
Buyer Products:
|
|
|
Semiconductors |
|
|
Analog/Mixed Signal |
|
|
Data Conversion |
|
|
Analog to Digital Converter (ADC)
Chips used to convert an analog signal into a digital signal.
Buyer Products:
Target Products:
|
|
|
Audio Converter |
|
|
Analog to Digital Converter (ADC)
Chips used to convert data from analog to digital in audio applications.
Buyer Products:
|
|
|
Codec (Analog to Digital/Digital to Analog)
Chips used to convert data from analog to digital and digital to analog in audio applications.
Buyer Products:
Target Products:
|
|
|
Digital to Analog Converter (DAC)
Chips used to convert data from digital to analog in audio applications.
Buyer Products:
Target Products:
|
|
|
Codec (Analog to Digital/Digital to Analog)
Chips used to convert data from analog to digital and digital to analog.
Buyer Products:
|
|
|
Digital to Analog Converter (DAC)
Chips used to convert a digital signal into an analog signal.
Buyer Products:
Target Products:
|
|
|
Video Converter |
|
|
Analog to Digital Converter (ADC)
Chips used to convert data from analog to digital in video applications.
Buyer Products:
|
|
|
Digital to Analog Converter (DAC)
Chips used to convert data from digital to analog in video applications.
Buyer Products:
|
|
|
Voltage to Frequency/Frequency to Voltage Converter
Chips used to convert voltage to frequency.
Target Products:
|
|
|
Interface |
|
|
Audio Line Drivers/Receivers
Interface chips used in audio applications.
Buyer Products:
|
|
|
Crosspoint Switch
Integrated circuit that performs signal routing function through a matrix. Chips placed at this level are generally not targeted at advanced networking applications (see Crosspoint Switches under Specialized branch) and operate at less than 1 gigabit per second throughput.
Buyer Products:
Target Products:
|
|
|
Infrared Receiver/Transmitter (Transceiver)
Chips which help facilitate communications between different devices using infrared light.
Buyer Products:
|
|
|
Low Voltage Differential Signaling (LVDS)
Chips specialized for high-speed, digital LVDS communication. Interface chips used in Flat Panel Displays are often based on LVDS.
Buyer Products:
Target Products:
|
|
|
SCSI Terminator
Interface chips used in SCSI (Small Computer System Interface) protocol applications.
Buyer Products:
|
|
|
Serial Communications Interface (Transmitter/Receiver) |
|
|
Multi-Protocol
Serial interface chips capable of supporting several different communications standards. Examples include RS-232, RS-422 and RS-485.
Buyer Products:
|
|
|
Single/Dual Protocol
Serial interface chips capable of supporting one or two different communications standards. Examples include RS-232, RS-422 and RS-485.
Buyer Products:
Target Products:
|
|
|
Universal Asynchronous Receiver Transmitter (UART)
Chips used to convert parallel bytes from the CPU into serial bits for transmission and vice versa.
Buyer Products:
Target Products:
|
|
|
Linear |
|
|
Active Filter
Chips used to filter out a desired signal.
Includes bandpass, universal and other types of basic filter ICs.
Buyer Products:
|
|
|
Amplifier |
|
|
Audio |
|
|
Operational (Op-Amp)
Op-Amp specialized for audio applications.
Buyer Products:
Target Products:
|
|
|
Power
Integrated circuits used to amplify power in an audio application.
Buyer Products:
Target Products:
|
|
|
Pre-Amplifier
Integrated circuits used to amplify a signal from a signal source.
Buyer Products:
Target Products:
|
|
|
Volume Control
Amplifiers used to control or adjust volume levels.
Buyer Products:
Target Products:
|
|
|
Gain/Difference
Integrated circuits used to achieve variable levels of voltage, current, or power gain.
Buyer Products:
Target Products:
|
|
|
Instrumentation
Amplifiers used in instrumentation applications.
Buyer Products:
|
|
|
Isolation/Buffer
Integrated circuits providing isolation between different grounds that allows and drives a signal from one system to another.
Buyer Products:
Target Products:
|
|
|
Logarithmic
Integrated circuits used for logarithmic conversions.
Buyer Products:
|
|
|
Multiplier/Divider
Integrated circuits used to perform analog multiplication and/or division functions.
Buyer Products:
|
|
|
Operational (Op-Amp)
Used to detect and amplify weak (low level) analog signals and are included in many systems. The operational amplifier is the fundamental building block in analog systems design.
Buyer Products:
Target Products:
|
|
|
Voltage Comparator
Integrated circuits used to compare two input signals and output a digital signal depending on their relationship.
Buyer Products:
Target Products:
|
|
|
Analog Switch/Multiplexer
Integrated circuits used in analog multiplexing and switching applications.
Buyer Products:
Target Products:
|
|
|
Power |
|
|
Motor Control |
|
|
AC Motor Control
Integrated circuits used to control power supplied to an AC motor.
Target Products:
|
|
|
DC Motor Control
Integrated circuits used to control power supplied to a DC motor.
Buyer Products:
Target Products:
|
|
|
Power Conversion/Control |
|
|
DC-DC Converter/Charge Pump
Integrated circuits used to convert DC current from one voltage to another.
Buyer Products:
Target Products:
|
|
|
Power Factor Controller
Integrated circuits used to perform power factor correction.
Buyer Products:
|
|
|
Reference
Integrated circuits used to provide a reference voltage.
Buyer Products:
Target Products:
|
|
|
Voltage Regulator/Controller
Integrated circuits used to deliver a constant DC voltage.
Buyer Products:
Target Products:
|
|
|
Power Distribution |
|
|
Display Driver |
|
|
Light Emitting Diode (LED)
Integrated circuits controlling power needed to drive LED displays.
Buyer Products:
Target Products:
|
|
|
Liquid Crystal Display (LCD)
Integrated circuits controlling power needed to drive LCD displays.
Buyer Products:
Target Products:
|
|
|
Vacuum Fluorescent
Integrated circuits controlling power needed to drive vacuum fluorescent displays.
Target Products:
|
|
|
Hot Swap Controllers
Power ICs enabling electronic system components or subsystems to be added or removed while the system is still operating.
Buyer Products:
Target Products:
|
|
|
Power Driver (MOSFET/IGBT Driver)
Integrated circuits used to drive MOSFETs or IGBTs.
Buyer Products:
Target Products:
|
|
|
Power Switches
Integrated circuits used to switch and distribute power in an electronic system. USB and PCMCIA related power switches are typical examples.
Buyer Products:
Target Products:
|
|
|
Specialty |
|
|
Battery Management
Integrated circuits used to charge, monitor, gauge, or protect a battery.
Buyer Products:
Target Products:
|
|
|
EMI Suppression
Integrated circuits designed to electronic systems from electromagnetic interference (EMI).
Buyer Products:
|
|
|
Microprocessor Supervisor
Integrated circuits used to monitor power supplied to a microprocessor.
Buyer Products:
Target Products:
|
|
|
Power Management Technology
Involves the licensing of proprietary power management technology.
Buyer Products:
Target Products:
|
|
|
Power-over-Ethernet (PoE) Controllers
ICs designed to allow power to be transported over the same network cables as data.
Buyer Products:
Target Products:
|
|
|
Single-Chip Power Management System
Highly integrated, multi-function ICs serving as a complete, or nearly complete, power management device in an electronic system. IC integrates most of the needed power functionality and may also include some basic logic capabilities. Devices are most commonly specialized for cell phones and other hand-held equipment.
Buyer Products:
Target Products:
|
|
|
Radio Frequency (RF) |
|
|
Frequency Control |
|
|
Frequency Synthesis/Prescaler
Frequency Synthesis/Prescaler provides a stable frequency signal into an arrangement of passive elements
Buyer Products:
Target Products:
|
|
|
Mixers
Mixers are comprised of upconverter and downconverter mixers. The upconverter mixer up-converts any one of the possible RF input channels to a fixed intermediate frequency (IF) such that channel selectivity can be achieved by subsequent filtering. The downconverter mixer down-converts to the desired IF frequency with its output being filtered by a second IF SAW filter, commonly with a passband only one channel wide.
Buyer Products:
|
|
|
Modulators/Demodulators
Modulators are devices in the transmitter section of a wireless system that combine digital information with an RF signal by varying the phase and amplitude of the signal so that the resulting signal can be transmitted. Demodulators reverse this process in the receiver section by taking received RF signals and recovering the embedded digital information for further processing.
Buyer Products:
|
|
|
Transmitters/Receivers |
|
|
General
General applications RF transmitters/receivers.
Buyer Products:
|
|
|
Specialized |
|
|
Bluetooth
Bluetooth wireless technology revolutionizes the personal connectivity market by providing freedom from wired connections - enabling links between mobile computers, mobile phones, portable handheld devices, and connectivity to the Internet.
Buyer Products:
|
|
|
GPS
The Global Positioning System (GPS), a worldwide radio-navigation system formed from a constellation of 24 satellites and their ground stations, allows people with ground receivers to pinpoint their geographic location.
Buyer Products:
|
|
|
Wireless LAN (WLAN)
RF transceiver chip specialized to operate in a Wireless LAN (WLAN) or similar environment.
Buyer Products:
|
|
|
Specialty |
|
|
Application Specific |
|
|
Automotive
ICs designed to perform specific analog or mixed-signal functions in automobiles.
Buyer Products:
Target Products:
|
|
|
Human Interface Device |
|
|
Touchscreen Controllers
ICs designed to perform specific analog or mixed-signal, interface functions in touchscreen displays.
Buyer Products:
Target Products:
|
|
|
Sensor |
|
|
Potentiometer
Chips used to control the amount of current flowing through a circuit.
Buyer Products:
|
|
|
Temperature
Chip used to measure temperature.
Buyer Products:
Target Products:
|
|
|
Timing |
|
|
Clock Generator
Integrated circuits specialized to provide timing signals for microprocessors, buses, memory and other system components.
Buyer Products:
|
|
|
Distribution/Driver
Integrated circuits used to distribute clock signals.
Buyer Products:
Target Products:
|
|
|
Real Time Clock
Chips used to maintain a system's time and date.
Buyer Products:
Target Products:
|
|
|
Signal Generator/Oscillator
Basic, integrated circuits used to generate periodic waveforms.
Buyer Products:
Target Products:
|
|
|
Discrete |
|
|
Current Rectification/Regulation |
|
|
Schottky Diode/Rectifier
Discrete device that converts low voltage alternating current into direct current. Differs from other diode/rectifiers because it is silicon on barrier metal, without a PN junction.
Buyer Products:
|
|
|
Power (1 Watt or greater) |
|
|
Field Effect Transistor (FET)
Transistors that are used primarily for applications that are less than 600 volts.
Buyer Products:
|
|
|
Voltage Suppression |
|
|
Transient Voltage Suppressor (TVS)
Discrete devices that protect against transient voltage spikes.
Buyer Products:
|
|
|
Memory |
|
|
Nonvolatile |
|
|
Legacy
Nonvolatile memory chips built around legacy technologies.
Buyer Products:
|
|
|
Specialty |
|
|
First In First Out (FIFO)
Used to pass data between systems operating at different frequencies.
Buyer Products:
|
|
|
Nonvolatile Controller
Supplies back-up power to SRAM's when main power supply is cut.
Buyer Products:
|
|
|
SRAM plus Lithium Battery
SRAM with small battery on-chip in case of power loss.
Buyer Products:
|
|
|
Processor |
|
|
Digital Signal Processor (DSP) |
|
|
16-Bit
16-bit DSPs.
Buyer Products:
|
|
|
32-Bit
32-bit DSPs.
Buyer Products:
|
|
|
Microcontroller (MCU) |
|
|
16-Bit
16-bit microcontrollers.
16-bit devices, which may technically be classified as 16-bit microprocessors, are also included.
Buyer Products:
Target Products:
|
|
|
32-Bit
32-bit microcontroller.
Buyer Products:
|
|
|
8-Bit
8-bit microcontrollers. 8-bit devices, which may technically be classified as 8-bit microprocessors, are also included.
Target Products:
|
|
|
Microprocessor (MPU) |
|
|
Embedded |
|
|
RISC-based (Reduced Instruction Set Computer) |
|
|
ARM
Embedded Processor built around a microprocessor core licensed from ARM Holdings.
Buyer Products:
|
|
|
Programmable Logic/ASIC |
|
|
Application Specific Integrated Circuit (ASIC) |
|
|
Design Services |
|
|
Full-Service
Full-service design houses offer their customers a wide range of capabilities, including expertise in memory, logic, and analog functions.
Buyer Products:
|
|
|
Standard/Advanced
ASICs designed and built using today's advanced and leading-edge manufacturing processing technology.
Buyer Products:
|
|
|
Programmable Logic Device |
|
|
Simple Programmable Logic Device
Very basic programmable logic devices. Chips generally have 1000 gates or less or less than 32 Macrocells.
Buyer Products:
|
|
|
Specialized |
|
|
Communications |
|
|
Networking |
|
|
Advanced Interface |
|
|
High Speed Crosspoint Switch
Integrated circuit that performs signal routing function through a matrix, primarily used in digital video, microwave and fiber-optic distribution, high-speed automatic test equipment, data communication and telecommunication applications. Chips placed at this level are generally targeted at advanced networking applications and provide a minimum of 1 gigabit per second throughput.
Buyer Products:
Target Products:
|
|
|
SERDES
Integrated circuits used in advanced interface applications. Chips serialize and deserialize data for transmission in high-speed, point-to-point LAN, WAN, and high-performance backplane environments.
Buyer Products:
Target Products:
|
|
|
Fiber Optics Support |
|
|
Laser Driver |
|
|
2.488 Gigabits per second
Laser driver capable of driving a laser for data transfer rates up to 2.488 gigabits per second.
Buyer Products:
|
|
|
622.08 Megabits per second or Less
Laser driver capable of driving a laser for data transfer rates up to 622.08 megabits per second.
Buyer Products:
|
|
|
9.953 Gigabits per second
Laser driver capable of driving a laser for data transfer rates up to 9.953 gigabits per second.
Buyer Products:
|
|
|
Post Amplifier |
|
|
2.488 Gigabits per second
Post amplifier for systems with data transfer rates up to 2.488 gigabits per second.
Buyer Products:
|
|
|
622.08 Megabits per second or Less
Post amplifier for systems with data transfer rates up to 622.08 megabits per second.
Buyer Products:
|
|
|
9.953 Gigabits per second
Post amplifier for systems with data transfer rates up to 9.953 gigabits per second.
Buyer Products:
|
|
|
Transimpedance Amplifier |
|
|
2.488 Gigabits per second
TIA for systems with data transfer rates up to 2.488 gigabits per second.
Buyer Products:
|
|
|
622.08 Megabits per second or Less
TIA for systems with data transfer rates up to 622.08 megabits per second.
Buyer Products:
|
|
|
9.953 Gigabits per second
TIA for systems with data transfer rates up to 9.953 gigabits per second.
Buyer Products:
|
|
|
Local Area Network (LAN) |
|
|
Control Network |
|
|
Transceiver
Physical Layer (PHY) ICs used to send and receive data in a control network, usually over twister pair wires or power lines.
Buyer Products:
|
|
|
Enterprise LAN |
|
|
Ethernet |
|
|
Controller/Media Access Controller
Integrated circuits performing control functions in Ethernet communications, usually a digital circuit.
Target Products:
|
|
|
Physical Layer (PHY)/Transceivers
Integrated circuits at the physical layer of Ethernet communications, the sending and receiving of data.
Buyer Products:
Target Products:
|
|
|
Switch
Integrated circuits performing switching functions in Ethernet systems.
Buyer Products:
|
|
|
Wireless LAN (WLAN) Controllers
Integrated circuits specialized to perform the digital control functions required in a wireless LAN (WLAN). Wireless LAN control chips may have RF capabilities integrated on-chip or may work with an RF transceiver optimized for WLAN communications (see Radio Frequency ICs).
Buyer Products:
|
|
|
Specialized/Packet Processor |
|
|
Voice over Internet Protocol (VoIP) Processor
Integrated circuits designed to compress and decompress audio data, generally specialized to support Voice over IP (VoIP) communications.
Buyer Products:
|
|
|
Wide Area Network (WAN) |
|
|
Digital Subscriber Line (DSL) |
|
|
Asymmetric DSL (ADSL) |
|
|
ADSL Analog Front End
Integrated circuits performing analog to digital conversion between signal carried over copper cables and the ADSL transceiver.
Buyer Products:
|
|
|
ADSL Transceiver
DSP-based chip used to perform ADSL-specific algorithms.
Buyer Products:
|
|
|
Synchronous Optical Network/Synchronous Digital Hierarchy (SONET/SDH) |
|
|
Physical Layer (PHY) |
|
|
Transceiver (Multiplexer/Demultiplexer)
Integrated circuits used to multiplex several payloads together or demultiplex one payload into multiple payloads.
Buyer Products:
|
|
|
Telecommunications |
|
|
Wireless |
|
|
Bluetooth Controller
A digital control chip which enables an electronic system to communicate using the Bluetooth protocol. These chips may have integrated RF capabilities or work with a Bluetooth RF transceiver.
Buyer Products:
|
|
|
Cellular Phone |
|
|
Cellular Baseband Processor
Central chip in a wireless handset.
Buyer Products:
|
|
|
Cellular Baseband/Interface
Chips specialized to facilitate communication between the radio frequency and baseband processor section of a wireless handset. Chips may also be found in base station applications.
Buyer Products:
|
|
|
GPS Controller
A digital control chip that enables an electronic system to pinpoint its geographic location using GPS (Global Positioning System) technology. These chips may have integrated RF capabilities or work with a GPS receiver.
Buyer Products:
|
|
|
Multimedia |
|
|
Audio |
|
|
Effects Processor
Chips designed to create audio effects.
Buyer Products:
|
|
|
Image Sensor/Image Capture |
|
|
Digital Image Processor
Chips performing key image processing functions, usually in a digital camera. Other applications include printers, copiers, and scanners.
Buyer Products:
|
|
|
Sensor |
|
|
Charge Coupled Device (CCD)
Image Sensors manufactured using traditional CCD technology.
Buyer Products:
|
|
|
Signal Processor (Data Conversion) |
|
|
CMOS-Based (Complementary Metal Oxide Semiconductor)
Signal processor specialized for imaging systems using a CMOS-based sensor.
Buyer Products:
|
|
|
Charge Couple Device/Contact Image Sensor (CCD/CIS)
Signal processors specialized for imaging systems using a CCD or contact image sensor.
Buyer Products:
|
|
|
Charge Coupled Device (CCD)
Signal processors specialized for imaging systems using a CCD.
Buyer Products:
|
|
|
Video |
|
|
Digital Image Projection/Micromirror Device
Specialized microchips that use built-in microscopic mirrors to project images.
Buyer Products:
|
|
|
Display |
|
|
Digital Image Manipulation/Control
Chips used to control a video display or to manipulate images for display.
Target Products:
|
|
|
System to Display Communications Interface
Chips used to facilitate signal transmission between an electronic system and the system's display.
Buyer Products:
Target Products:
|
|
|
Graphics Accelerator/Controller |
|
|
Handheld
Chips designed to offload graphics and imaging intensive calculations from a cellular phone or other handheld device's central processor.
Buyer Products:
|
|
|
Television |
|
|
High/Radio Frequency |
|
|
Cable/Satellite/Terrestrial Front Ends
Integrated circuits specialized to receive, convert, and process television signals in Cable, Satellite, and Terrestrial Television applications.
Buyer Products:
|
|
|
Radio Frequency Tuner
RF tuners receive radio frequency signals and filter out all but the desired signal frequency. Traditionally, this function has required multiple electronic components. Tuners are needed in televisions, VCRs, set-top boxes, AM/FM radios, and cable modems.
Buyer Products:
|
|
|
Set-Top Box Controller/Subsystem
Chips specialized to perform many of the key functions required in a set top box.
Buyer Products:
|
|
|
Video Decoding/Filtering |
|
|
NTSC/PAL (National TV Standards Committee/Phase Alternating Line) |
|
|
Decoder
Chips used to decode NTSC and PAL television signals.
Buyer Products:
|
|
|
Peripheral |
|
|
Enclosure Management Controller
ICs specialized to monitor the environment within servers and storage subsystems. Chip detects drives, monitors temperature and power supply, and controls fan speed.
Buyer Products:
|
|
|
Input/Output (I/O) Controllers |
|
|
IEEE 1394/Firewire
I/O chips specialized for IEEE 1394/Firewire communications.
Buyer Products:
|
|
|
USB and Flash Memory Controllers
I/O chips specialized for USB connections and/or flash memory controllers..
Buyer Products:
|
|
|
Storage |
|
|
Magnetic Storage |
|
|
Hard Disk Drive (HDD) Controller
Chips specialized to control a hard disk drive.
Buyer Products:
|
|
|
System Bus |
|
|
Bridges |
|
|
PCI to PCI
Bridge devices used for interface between two PCI buses.
Buyer Products:
|
|
|
Bus Controller
Integrated memory and system devices designed to control ISA or PCI bus signal on a board.
Buyer Products:
|
|
|
Security/Identification |
|
|
Radio Frequency Identification (RFID)
Integrated circuit specialized to be used in radio frequency identification (RFID) applications. RFID is frequently employed retail, manufacturing, and warehouse environments.
Buyer Products:
|
|
|
Standard Logic |
|
|
Bipolar |
|
|
Schottky/Transistor-Transistor Logic
Traditional forms of Bipolar standard logic.
Buyer Products:
|
|
|
Bipolar Complementary Metal Oxide Semiconductor (BiCMOS) |
|
|
3.3 Volts or less
BiCMOS logic used in applications requiring 3.3 volts or less of power.
Buyer Products:
|
|
|
5 Volts or higher
BiCMOS logic used in applications requiring 5.0 volts or more of power.
Buyer Products:
|
|
|
Complementary Metal Oxide Semiconductor (CMOS) |
|
|
1.8 Volts or less
CMOS logic ICs used in applications requiring 1.8 volts or less of power.
Buyer Products:
|
|
|
2.5 Volts
CMOS logic ICs used in applications requiring 2.5 volts of power.
Buyer Products:
|
|
|
3.3 Volts
CMOS logic ICs used in applications requiring 3.3 volts of power.
Buyer Products:
|
|
|
5 Volts or higher
CMOS logic ICs used in applications requiring 5.0 volts or more of power.
Buyer Products:
|
|
|
Specialty |
|
|
Cross Bar/Digital Bus Switches
ICs organized as a switch matrix. Chip may also include control logic.
Buyer Products:
|
|
|
IEEE 1149.1 (JTAG)
ICs specialized to meet the IEEE standard for boundary scan (JTAG).
Buyer Products:
Target Products:
|
|
|
Processing Units |
|
|
Arithmetic Logic Unit (ALU)
High-speed digital central processing units that performs calculation, logic operations, and masking.
Buyer Products:
|
|
|
Multiplier
An essential component of a digital signal processor whose output is an arithmetic combination of two signals.
Buyer Products:
|
|
|
Register
Along with Arithmetic Logic Unit and control makes up the three essential components of a microprocessor.
Buyer Products:
|
|
|
Hardware |
|
|
Commercial Electronics |
|
|
Office Equipment |
|
|
Business Machines |
|
|
Calculators |
|
|
Business
Calculators that handle special business applications like accounting and/or real estate.
Buyer Products:
|
|
|
Scientific
Advanced function calculators that process higher levels of mathematics, statistics, and science.
Buyer Products:
|
|
|
Standard Function
Calculators that handle basic mathematical functions and display results on a readout.
Buyer Products:
|
|
|
Presentation Equipment |
|
|
Projection Equipment |
|
|
LCD Panels
A display peripheral that accepts computer output and displays it on a see-through liquid crystal screen that is placed on top of an overhead projector.
Buyer Products:
|
|
|
Manufacturing Equipment and Services |
|
|
Semiconductor Manufacturing Services |
|
|
Semiconductor Foundry |
|
|
Analog/Mixed Signal (Silicon)
Outsourced manufacturer of silicon-based analog and mixed signal integrated circuits.
Target Products:
|
|
|
Software |
|
|
Industry-Specific |
|
|
Manufacturing |
|
|
Specialty Manufacturing |
|
|
Semiconductors/Electronics
Software that designs and controls production processes specific to semiconductor and other electronic component manufacturing.
Buyer Products:
|
|
- Focused. Denotes that the company is considered focused in this area. In general, Focused Companies draw the majority of their earnings in the sector/product area specified.
- Sector Pure-Plays. Denotes that the company is focused in the selected sector and generates nearly all earnings in the sector/product area specified.
- Sector Participation. Denotes that the company develops products in this line of business.
Relationship Details
Key Competitors
| Name | Dir | Rel. Revenue % | Market Cap. | P/E Ratio (TTM) | Fwd P/E | P/R Ratio (TTM) | Fwd P/Rev | Price To Tang. Book Value | |
|---|---|---|---|---|---|---|---|---|---|
| Overlap | |||||||||
Analog Devices, Inc.
|
|
n/a | 11,714.767 | 14.40 | 14.07 | 4.06 | 3.87 | 3.77 | |
STMicroelectronics N.V. (ADR)
|
|
n/a | 10,842.320 | 13.06 | 10.43 | 1.05 | 0.99 | 1.87 | |
Marvell Technology Group Ltd.
|
|
n/a | 9,944.380 | 11.00 | 11.97 | 2.75 | 2.69 | 2.93 | |
NXP Semiconductors NV
|
|
n/a | 8,390.145 | n/a | 11.15 | 1.77 | 1.91 | n/a | |
Linear Technology Corporation
|
|
n/a | 7,760.829 | 15.33 | 14.45 | 5.35 | 5.26 | 27.84 | |
Maxim Integrated Products Inc.
|
|
n/a | 7,752.850 | 30.80 | 13.98 | 3.35 | 3.07 | 4.07 | |
ON Semiconductor Corp.
|
|
n/a | 4,419.699 | 15.21 | 7.85 | 1.91 | 1.32 | 3.68 | |
Cypress Semiconductor Corporation
|
|
n/a | 3,649.872 | 46.16 | 19.23 | 4.16 | 3.36 | 5.58 | |
Fairchild Semiconductor International
|
|
n/a | 2,518.860 | 14.47 | 11.88 | 1.54 | 1.43 | 2.53 | |
Microsemi Corporation
|
|
n/a | 1,957.726 | 39.33 | 11.42 | 3.32 | 2.29 | n/a | |
Intersil Corporation
|
|
n/a | 1,807.638 | 68.38 | 15.77 | 2.20 | 2.11 | 5.32 | |
Semtech Corporation
|
|
n/a | 1,754.877 | 24.18 | 16.97 | 3.86 | 3.40 | 5.41 | |
Micrel, Incorporated
|
|
n/a | 796.295 | 15.70 | 13.85 | 2.68 | 2.65 | 3.56 | |
Silicon Image, Inc.
|
|
n/a | 578.958 | 70.78 | 15.34 | 3.03 | 2.58 | 3.09 | |
Monolithic Power Systems, Inc.
|
|
n/a | 545.981 | 18.47 | 23.32 | 2.49 | 2.77 | 2.21 | |
Supertex, Inc.
|
|
n/a | 272.556 | 22.80 | 22.23 | 3.18 | 3.17 | 1.38 | |
Exar Corporation
|
|
n/a | 265.306 | n/a | 74.25 | 1.76 | 1.75 | 1.13 | |
Advanced Analogic Technologies Incorp.
|
|
n/a | 176.573 | n/a | -70.00 | 1.88 | 1.72 | 1.66 | |
Pixelworks, Inc.
|
|
n/a | 45.398 | 121.66 | n/a | 0.65 | n/a | 3.26 | |
Leadis Technology, Inc.
|
|
n/a | 6.656 | n/a | n/a | 0.56 | n/a | 0.19 | |
BCD Semiconductor Manufacturing Ltd(ADR)
|
|
n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Buyer | |||||||||
Hitachi, Ltd. (ADR)
|
|
n/a | 228,922.155 | 84.39 | 9.55 | 2.02 | n/a | 19.95 | |
Siemens AG (ADR)
|
|
n/a | 127,156.551 | 22.31 | 12.28 | 1.20 | 1.14 | 9.00 | |
| Target | |||||||||
Texas Instruments Incorporated
|
|
n/a | 41,522.951 | 12.86 | 13.89 | 2.97 | 2.85 | 4.50 | |
Analog Devices, Inc.
|
|
n/a | 11,714.767 | 14.40 | 14.07 | 4.06 | 3.87 | 3.77 | |
- Defined by the Company
- Defined by Others
Dependent Suppliers
| Name | Dir | Rel. Revenue % | Market Cap. | P/E Ratio (TTM) | Fwd P/E | P/R Ratio (TTM) | Fwd P/Rev | Price To Tang. Book Value | |
|---|---|---|---|---|---|---|---|---|---|
| Overlap | |||||||||
Photronics, Inc.
|
|
n/a | 473.691 | 13.22 | 12.27 | 1.06 | 0.97 | 1.00 | |
Ramtron International
|
|
n/a | 67.009 | 42.26 | n/a | 0.95 | n/a | 2.02 | |
Pixelworks, Inc.
|
|
n/a | 45.398 | 121.66 | n/a | 0.65 | n/a | 3.26 | |
Thomas Group, Inc.
|
|
n/a | 2.833 | n/a | n/a | 0.81 | n/a | 0.85 | |
| Buyer | |||||||||
inTEST Corporation
|
|
14.00% | 40.653 | 5.61 | 4.48 | 0.88 | 0.80 | n/a | |
Aehr Test Systems
|
|
11.00% | 13.954 | n/a | n/a | 1.03 | n/a | 1.54 | |
Taiwan Semiconductor Mfg. Co. Ltd. (ADR)
|
|
n/a | 325,463.763 | 61.80 | 12.70 | 23.80 | 21.48 | 17.33 | |
QUALCOMM, Inc.
|
|
n/a | 93,594.897 | 26.17 | 20.47 | 8.02 | 6.51 | 5.13 | |
ARM Holdings plc (ADR)
|
|
n/a | 41,746.769 | 311.24 | 79.82 | 65.88 | 55.24 | 74.17 | |
United Microelectronics Corp (ADR)
|
|
n/a | 36,625.906 | 52.09 | n/a | 9.43 | n/a | 5.21 | |
Wipro Limited (ADR)
|
|
n/a | 35,923.910 | 32.10 | 27.58 | 5.53 | 4.55 | 9.55 | |
Applied Materials, Inc.
|
|
n/a | 20,120.957 | 14.78 | 10.05 | 1.94 | 1.83 | 3.23 | |
Sensata Technologies Holding N.V.
|
|
n/a | 5,819.385 | 44.75 | 13.17 | 3.78 | 3.15 | n/a | |
National Instruments Corp
|
|
n/a | 3,792.524 | 34.76 | 22.13 | 4.34 | 3.66 | 6.10 | |
Teradyne, Inc.
|
|
n/a | 3,301.618 | 8.69 | 8.80 | 2.05 | 2.09 | 3.30 | |
Nidec Corporation (ADR)
|
|
n/a | 3,043.676 | 4.11 | 18.15 | 0.37 | 0.31 | 1.03 | |
Rambus Inc.
|
|
n/a | 2,219.124 | 14.70 | 32.67 | 6.86 | 7.88 | 8.05 | |
| Target | |||||||||
BMC Software, Inc.
|
|
n/a | 8,872.105 | 19.61 | 17.66 | 4.45 | 4.08 | n/a | |
Standard Microsystems Corporation
|
|
n/a | 594.195 | 55.91 | 25.88 | 1.45 | 1.34 | 2.06 | |
Photronics, Inc.
|
|
n/a | 473.691 | 13.22 | 12.27 | 1.06 | 0.97 | 1.00 | |
Richardson Electronics, Ltd.
|
|
n/a | 246.602 | 8.05 | 26.39 | 0.94 | 0.96 | 1.51 | |
MoSys Inc.
|
|
n/a | 232.288 | n/a | n/a | 14.92 | n/a | 6.16 | |
Ramtron International
|
|
n/a | 67.009 | 42.26 | n/a | 0.95 | n/a | 2.02 | |
Pixelworks, Inc.
|
|
n/a | 45.398 | 121.66 | n/a | 0.65 | n/a | 3.26 | |
Thomas Group, Inc.
|
|
n/a | 2.833 | n/a | n/a | 0.81 | n/a | 0.85 | |
- Defined by the Company
- Defined by Others
Key Customers
| Name | Dir | Rel. Revenue % | Market Cap. | P/E Ratio (TTM) | Fwd P/E | P/R Ratio (TTM) | Fwd P/Rev | Price To Tang. Book Value | |
|---|---|---|---|---|---|---|---|---|---|
| Overlap | |||||||||
Nokia Corporation (ADR)
|
|
19.00% | 32,787.476 | 13.07 | 11.16 | 0.57 | 0.56 | 3.60 | |
Apple Inc.
|
|
n/a | 323,088.509 | 19.42 | 14.80 | 4.24 | 3.15 | 6.05 | |
Siemens AG (ADR)
|
|
n/a | 127,156.551 | 22.31 | 12.28 | 1.20 | 1.14 | 9.00 | |
Avnet, Inc.
|
|
n/a | 5,295.841 | 9.90 | 8.09 | 0.23 | 0.20 | 2.04 | |
Arrow Electronics, Inc.
|
|
n/a | 5,014.974 | 10.46 | 8.08 | 0.27 | 0.24 | 2.62 | |
| Buyer | |||||||||
Nokia Corporation (ADR)
|
|
19.00% | 32,787.476 | 13.07 | 11.16 | 0.57 | 0.56 | 3.60 | |
Apple Inc.
|
|
n/a | 323,088.509 | 19.42 | 14.80 | 4.24 | 3.15 | 6.05 | |
| Target | |||||||||
Avnet, Inc.
|
|
17.00% | 5,295.841 | 9.90 | 8.09 | 0.23 | 0.20 | 2.04 | |
Arrow Electronics, Inc.
|
|
15.00% | 5,014.974 | 10.46 | 8.08 | 0.27 | 0.24 | 2.62 | |
Apple Inc.
|
|
n/a | 323,088.509 | 19.42 | 14.80 | 4.24 | 3.15 | 6.05 | |
Siemens AG (ADR)
|
|
n/a | 127,156.551 | 22.31 | 12.28 | 1.20 | 1.14 | 9.00 | |
Hewlett-Packard Company
|
|
n/a | 88,699.532 | 9.73 | 7.80 | 0.70 | 0.68 | n/a | |
Telefonaktiebolaget LM Ericsson (ADR)
|
|
n/a | 42,258.974 | 25.50 | 13.78 | 1.42 | 1.27 | 2.76 | |
Danaher Corporation
|
|
n/a | 35,275.017 | 19.67 | 17.39 | 2.67 | 2.46 | n/a | |
Nokia Corporation (ADR)
|
|
n/a | 32,787.476 | 13.07 | 11.16 | 0.57 | 0.56 | 3.60 | |
Sony Corporation (ADR)
|
|
n/a | 30,641.184 | 33.06 | 19.57 | 0.35 | 0.34 | 1.33 | |
Panasonic Corporation (ADR)
|
|
n/a | 29,632.880 | 79.25 | 23.61 | 0.28 | 0.26 | 0.92 | |
Research In Motion Limited (USA)
|
|
n/a | 28,168.468 | 8.26 | 7.88 | 1.41 | 1.15 | 4.25 | |
Motorola Solutions Inc
|
|
n/a | 14,919.728 | 23.57 | 16.79 | 0.77 | 1.81 | 1.85 | |
Sharp Corporation (ADR)
|
|
n/a | 10,185.119 | 24.60 | 24.57 | 0.30 | n/a | 0.89 | |
Seagate Technology PLC
|
|
n/a | 8,221.364 | 6.87 | 14.58 | 0.74 | 0.77 | 2.96 | |
Motorola Mobility Holdings, Inc.
|
|
n/a | 7,350.326 | n/a | 17.41 | 0.64 | 0.54 | 20.42 | |
Standard Microsystems Corporation
|
|
n/a | 594.195 | 55.91 | 25.88 | 1.45 | 1.34 | 2.06 | |
On Track Innovations Ltd.(USA)
|
|
n/a | 72.211 | n/a | n/a | 1.35 | 1.23 | 2.85 | |
LG Electronics
|
|
n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
- Defined by the Company
- Defined by Others
Key Partners
| Name | Dir | Rel. Revenue % | Market Cap. | P/E Ratio (TTM) | Fwd P/E | P/R Ratio (TTM) | Fwd P/Rev | Price To Tang. Book Value | |
|---|---|---|---|---|---|---|---|---|---|
| Overlap | |||||||||
Siemens AG (ADR)
|
|
n/a | 127,156.551 | 22.31 | 12.28 | 1.20 | 1.14 | 9.00 | |
ARM Holdings plc (ADR)
|
|
n/a | 41,746.769 | 311.24 | 79.82 | 65.88 | 55.24 | 74.17 | |
Avnet, Inc.
|
|
n/a | 5,295.841 | 9.90 | 8.09 | 0.23 | 0.20 | 2.04 | |
Arrow Electronics, Inc.
|
|
n/a | 5,014.974 | 10.46 | 8.08 | 0.27 | 0.24 | 2.62 | |
Ramtron International
|
|
n/a | 67.009 | 42.26 | n/a | 0.95 | n/a | 2.02 | |
| Buyer | |||||||||
Apple Inc.
|
|
n/a | 323,088.509 | 19.42 | 14.80 | 4.24 | 3.15 | 6.05 | |
Siemens AG (ADR)
|
|
n/a | 127,156.551 | 22.31 | 12.28 | 1.20 | 1.14 | 9.00 | |
QUALCOMM, Inc.
|
|
n/a | 93,594.897 | 26.17 | 20.47 | 8.02 | 6.51 | 5.13 | |
ARM Holdings plc (ADR)
|
|
n/a | 41,746.769 | 311.24 | 79.82 | 65.88 | 55.24 | 74.17 | |
Wipro Limited (ADR)
|
|
n/a | 35,923.910 | 32.10 | 27.58 | 5.53 | 4.55 | 9.55 | |
Altera Corporation
|
|
n/a | 14,810.146 | 18.92 | 17.28 | 7.58 | 6.85 | 6.37 | |
Sensata Technologies Holding N.V.
|
|
n/a | 5,819.385 | 44.75 | 13.17 | 3.78 | 3.15 | n/a | |
Avnet, Inc.
|
|
n/a | 5,295.841 | 9.90 | 8.09 | 0.23 | 0.20 | 2.04 | |
Arrow Electronics, Inc.
|
|
n/a | 5,014.974 | 10.46 | 8.08 | 0.27 | 0.24 | 2.62 | |
| Target | |||||||||
Siemens AG (ADR)
|
|
n/a | 127,156.551 | 22.31 | 12.28 | 1.20 | 1.14 | 9.00 | |
Hewlett-Packard Company
|
|
n/a | 88,699.532 | 9.73 | 7.80 | 0.70 | 0.68 | n/a | |
ARM Holdings plc (ADR)
|
|
n/a | 41,746.769 | 311.24 | 79.82 | 65.88 | 55.24 | 74.17 | |
Avnet, Inc.
|
|
n/a | 5,295.841 | 9.90 | 8.09 | 0.23 | 0.20 | 2.04 | |
Arrow Electronics, Inc.
|
|
n/a | 5,014.974 | 10.46 | 8.08 | 0.27 | 0.24 | 2.62 | |
Fairchild Semiconductor International
|
|
n/a | 2,518.860 | 14.47 | 11.88 | 1.54 | 1.43 | 2.53 | |
Standard Microsystems Corporation
|
|
n/a | 594.195 | 55.91 | 25.88 | 1.45 | 1.34 | 2.06 | |
Wave Systems Corp.
|
|
n/a | 282.435 | n/a | n/a | 10.84 | n/a | 162.00 | |
MoSys Inc.
|
|
n/a | 232.288 | n/a | n/a | 14.92 | n/a | 6.16 | |
On Track Innovations Ltd.(USA)
|
|
n/a | 72.211 | n/a | n/a | 1.35 | 1.23 | 2.85 | |
Ramtron International
|
|
n/a | 67.009 | 42.26 | n/a | 0.95 | n/a | 2.02 | |
- Defined by the Company
- Defined by Others
Financials
| Buyer | Target | Combined Entity | |
|---|---|---|---|
| Income Statement | |||
| Operating Items | |||
| Revenue | 13,966.0 | 1,544.8 | 15,510.8 |
Other Revenue
|
0.0 | 0.0 | 0.0 |
| Total Revenue | 13,966.0 | 1,544.8 | 15,510.8 |
Cost of Revenue
|
6,475.0 | 480.9 | 6,955.9 |
SG&A Expense
|
1,517.0 | 283.8 | 1,800.8 |
Depreciation & Amortization
|
0.0 | 0.0 | 0.0 |
Research & Development
|
1,572.0 | 276.6 | 1,848.6 |
Interest Expense
|
0.0 | 0.0 | 0.0 |
Other Operating Expense
|
0.0 | 0.4 | 0.4 |
Unusual Expense (Income)
|
-112.0 | 31.8 | -80.2 |
| Total Expenses | 9,452.0 | 1,073.5 | 10,525.5 |
Operating Income
|
4,514.0 | 471.3 | 4,985.3 |
| Non Operating Items | |||
Interest Expense (Inc.), Net Non-Oprtng
|
0.0 | -50.7 | -50.7 |
Other, Net
|
37.0 | -4.8 | 32.2 |
| Income Before Taxes | 4,551.0 | 415.8 | 4,966.8 |
| Income Taxes | 1,323.0 | 104.9 | 1,427.9 |
| Income After Taxes | 3,228.0 | 310.9 | 3,538.9 |
Net Income - Excl. Xord. Items
|
3,228.0 | 310.9 | 3,538.9 |
Net Income - Incl. Xord. Items
|
3,228.0 | 310.9 | 3,538.9 |
Misc. Earnings Adjustment
|
-33.0 | 0.0 | -33.0 |
Income Avail. to Common
|
3,195.0 | 310.9 | 3,505.9 |
| Share Items | |||
Basic Avg. Shares Outstanding
|
1,170.0 | 241.5 | 1,411.5 |
Basic EPS - Excl. Xord. Items
|
2.76 | 1.29 | 2.51 |
Basic EPS - Incl. Xord. Items
|
2.76 | 1.29 | 2.51 |
| Full Dilution Adjustment | 0.0 | 0.0 | 0.0 |
| Fully Diluted Shares Outstanding | 1,189.0 | 247.0 | 1,436.0 |
F.D. EPS - Excl. Xord. Items
|
2.71 | 1.26 | 2.46 |
F.D. EPS - Incl. Xord. Items
|
2.71 | 1.26 | 2.46 |
| Dividends Per Common Share | 0.49 | 0.36 | 0.85 |
| Balance Sheet | |||
| Assets | |||
Cash and Equivalents
|
1,319.0 | 860.3 | 2,179.3 |
ST Investments
|
1,753.0 | 40.0 | 1,793.0 |
Accounts Receivable
|
1,518.0 | 91.4 | 1,609.4 |
Inventory
|
1,520.0 | 138.2 | 1,658.2 |
Prepayments and Advances
|
180.0 | 0.0 | 180.0 |
Other Current Assets
|
770.0 | 215.6 | 985.6 |
Current Assets
|
7,060.0 | 1,345.5 | 8,405.5 |
PPE
|
6,907.0 | 0.0 | 6,907.0 |
Accum D&A
|
-3,227.0 | 0.0 | -3,227.0 |
PPE, Net
|
3,680.0 | 420.4 | 4,100.4 |
| Goodwill & Intangibles | 1,205.0 | 68.3 | 1,273.3 |
| Long Term Investments | 453.0 | 0.0 | 453.0 |
| Other Assets | 0.0 | 0.0 | 0.0 |
Other LT Assets
|
1,003.0 | 338.0 | 1,341.0 |
| Total Assets | 13,401.0 | 2,172.2 | 15,573.2 |
| Liabilities | |||
| Accounts Payable | 621.0 | 50.5 | 671.5 |
| Payable/Accrued | 0.0 | 0.0 | 0.0 |
| Accrued Expenses | 1,251.0 | 104.3 | 1,355.3 |
ST Debt
|
0.0 | 0.0 | 0.0 |
| Other (Current) Liabilities | 109.0 | 6.6 | 115.6 |
Current Liab.
|
1,981.0 | 161.4 | 2,142.4 |
LT Debt
|
0.0 | 1,042.6 | 1,042.6 |
Total LT Debt
|
0.0 | 1,042.6 | 1,042.6 |
| Deferred Taxes | 86.0 | 0.0 | 86.0 |
Other LT Liab.
|
897.0 | 318.5 | 1,215.5 |
Total Liabilities
|
2,964.0 | 1,522.5 | 4,486.5 |
| Shareholders Equity | |||
| Common Stock | 1,740.0 | 121.4 | 1,861.4 |
| Additional Paid in Capital | 1,114.0 | 246.3 | 1,360.3 |
| Retained Earnings | 24,695.0 | 414.7 | 25,109.7 |
| Treasure Stock | -16,411.0 | 0.0 | -16,411.0 |
| Other Equity | -701.0 | -132.7 | -833.7 |
Total Equity
|
10,437.0 | 649.7 | 11,086.7 |
Total Liab. & Equity
|
13,401.0 | 2,172.2 | 15,573.2 |
Shares Outstanding
|
1,167.4 | 241.1 | 1,408.6 |
| Cash Flow | |||
| Operating Cash Flow | |||
| CF Net Income | 3,228.0 | 310.9 | 3,538.9 |
| CF Depreciation | 865.0 | 82.7 | 947.7 |
| CF Amortization | 48.0 | 0.0 | 48.0 |
| CF Deferred Taxes | -220.0 | 12.6 | -207.4 |
| Other Non-Cash Items | 47.0 | 55.5 | 102.5 |
| Change in Working Capital | -148.0 | -79.6 | -227.6 |
| Total Cash From Operating Activities | 3,820.0 | 382.1 | 4,202.1 |
| Investing Cash Flow (not calculated) | |||
| Capital Expenditures | -1,199.0 | -98.4 | -1,297.4 |
| Other Investing Cash Flows | 142.0 | -34.8 | 107.2 |
| Total Cash From Investing Activities | -1,057.0 | -133.2 | -1,190.2 |
| Financing Cash Flow (not calculated) | |||
| Dividends Paid | -592.0 | -86.3 | -678.3 |
| Purchase Or Sale of Stock | -2,047.0 | 47.2 | -1,999.8 |
| Purchase and Retirement of Debt | 0.0 | -210.9 | -210.9 |
| Other Financing Cash Flow | 13.0 | -7.2 | 5.8 |
| Total Cash From Financing Activities | -2,626.0 | -257.2 | -2,883.2 |
| Exchange Rate Effects | 0.0 | 0.0 | 0.0 |
| Net Change in Cash | 137.0 | -8.3 | 128.7 |
| Cash Taxes Paid | 0.0 | -157.1 | -157.1 |
| Cash Interest Paid | 0.0 | -83.5 | -83.5 |
Analog Devices, Inc.