Microchip Technology Inc
NASDAQ:MCHP
Income Statement
Earnings Waterfall
Microchip Technology Inc
Revenue
|
8.5B
USD
|
Cost of Revenue
|
-2.8B
USD
|
Gross Profit
|
5.7B
USD
|
Operating Expenses
|
-2.6B
USD
|
Operating Income
|
3.2B
USD
|
Other Expenses
|
-816m
USD
|
Net Income
|
2.4B
USD
|
Income Statement
Microchip Technology Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 868
N/A
|
1 931
+3%
|
1 997
+3%
|
2 051
+3%
|
2 097
+2%
|
2 147
+2%
|
2 152
+0%
|
2 147
0%
|
2 159
+1%
|
2 173
+1%
|
2 439
+12%
|
2 769
+14%
|
3 063
+11%
|
3 408
+11%
|
3 581
+5%
|
3 721
+4%
|
3 881
+4%
|
3 981
+3%
|
4 221
+6%
|
4 642
+10%
|
5 022
+8%
|
5 350
+7%
|
5 460
+2%
|
5 365
-2%
|
5 278
-2%
|
5 274
0%
|
5 261
0%
|
5 233
-1%
|
5 298
+1%
|
5 438
+3%
|
5 698
+5%
|
6 038
+6%
|
6 444
+7%
|
6 821
+6%
|
7 215
+6%
|
7 639
+6%
|
8 050
+5%
|
8 439
+5%
|
8 764
+4%
|
8 945
+2%
|
8 541
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(791)
|
(803)
|
(829)
|
(864)
|
(891)
|
(918)
|
(920)
|
(922)
|
(943)
|
(968)
|
(1 194)
|
(1 414)
|
(1 536)
|
(1 651)
|
(1 587)
|
(1 525)
|
(1 543)
|
(1 560)
|
(1 743)
|
(2 088)
|
(2 296)
|
(2 418)
|
(2 355)
|
(2 122)
|
(2 029)
|
(2 032)
|
(2 036)
|
(2 027)
|
(2 032)
|
(2 060)
|
(2 110)
|
(2 190)
|
(2 288)
|
(2 371)
|
(2 463)
|
(2 557)
|
(2 651)
|
(2 741)
|
(2 817)
|
(2 869)
|
(2 816)
|
|
Gross Profit |
1 077
N/A
|
1 129
+5%
|
1 169
+4%
|
1 187
+2%
|
1 207
+2%
|
1 230
+2%
|
1 232
+0%
|
1 226
-1%
|
1 216
-1%
|
1 206
-1%
|
1 245
+3%
|
1 355
+9%
|
1 527
+13%
|
1 757
+15%
|
1 993
+13%
|
2 197
+10%
|
2 338
+6%
|
2 421
+4%
|
2 478
+2%
|
2 554
+3%
|
2 726
+7%
|
2 931
+8%
|
3 105
+6%
|
3 243
+4%
|
3 249
+0%
|
3 242
0%
|
3 225
-1%
|
3 206
-1%
|
3 266
+2%
|
3 379
+3%
|
3 588
+6%
|
3 849
+7%
|
4 156
+8%
|
4 450
+7%
|
4 752
+7%
|
5 082
+7%
|
5 399
+6%
|
5 698
+6%
|
5 946
+4%
|
6 076
+2%
|
5 725
-6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(678)
|
(667)
|
(691)
|
(725)
|
(762)
|
(801)
|
(797)
|
(811)
|
(830)
|
(849)
|
(1 049)
|
(1 168)
|
(1 272)
|
(1 383)
|
(1 363)
|
(1 393)
|
(1 429)
|
(1 467)
|
(1 571)
|
(1 771)
|
(1 995)
|
(2 183)
|
(2 349)
|
(2 421)
|
(2 471)
|
(2 548)
|
(2 493)
|
(2 430)
|
(2 389)
|
(2 379)
|
(2 428)
|
(2 492)
|
(2 535)
|
(2 571)
|
(2 568)
|
(2 564)
|
(2 579)
|
(2 586)
|
(2 614)
|
(2 616)
|
(2 553)
|
|
Selling, General & Administrative |
(267)
|
(267)
|
(271)
|
(273)
|
(272)
|
(275)
|
(272)
|
(282)
|
(291)
|
(302)
|
(392)
|
(432)
|
(467)
|
(500)
|
(457)
|
(451)
|
(449)
|
(452)
|
(502)
|
(564)
|
(630)
|
(683)
|
(687)
|
(682)
|
(678)
|
(677)
|
(655)
|
(627)
|
(611)
|
(610)
|
(638)
|
(674)
|
(697)
|
(719)
|
(734)
|
(756)
|
(781)
|
(798)
|
(812)
|
(807)
|
(776)
|
|
Research & Development |
(298)
|
(305)
|
(316)
|
(327)
|
(339)
|
(350)
|
(350)
|
(356)
|
(365)
|
(373)
|
(436)
|
(478)
|
(514)
|
(545)
|
(528)
|
(524)
|
(523)
|
(529)
|
(571)
|
(659)
|
(745)
|
(826)
|
(873)
|
(871)
|
(871)
|
(878)
|
(857)
|
(837)
|
(830)
|
(836)
|
(877)
|
(923)
|
(959)
|
(989)
|
(1 020)
|
(1 042)
|
(1 079)
|
(1 118)
|
(1 148)
|
(1 172)
|
(1 155)
|
|
Depreciation & Amortization |
(113)
|
(95)
|
(103)
|
(125)
|
(151)
|
(177)
|
(175)
|
(173)
|
(174)
|
(175)
|
(220)
|
(257)
|
(292)
|
(338)
|
(378)
|
(419)
|
(457)
|
(486)
|
(498)
|
(547)
|
(620)
|
(674)
|
(789)
|
(867)
|
(922)
|
(994)
|
(981)
|
(966)
|
(948)
|
(932)
|
(913)
|
(895)
|
(879)
|
(863)
|
(815)
|
(766)
|
(718)
|
(670)
|
(654)
|
(638)
|
(622)
|
|
Operating Income |
399
N/A
|
462
+16%
|
478
+3%
|
463
-3%
|
444
-4%
|
429
-3%
|
435
+2%
|
415
-5%
|
387
-7%
|
356
-8%
|
196
-45%
|
187
-5%
|
255
+36%
|
374
+47%
|
630
+68%
|
803
+27%
|
910
+13%
|
954
+5%
|
907
-5%
|
783
-14%
|
731
-7%
|
748
+2%
|
755
+1%
|
822
+9%
|
777
-5%
|
694
-11%
|
733
+6%
|
776
+6%
|
877
+13%
|
1 000
+14%
|
1 161
+16%
|
1 357
+17%
|
1 621
+20%
|
1 879
+16%
|
2 184
+16%
|
2 517
+15%
|
2 821
+12%
|
3 112
+10%
|
3 332
+7%
|
3 460
+4%
|
3 172
-8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(31)
|
(32)
|
(33)
|
(34)
|
(36)
|
(43)
|
(53)
|
(62)
|
(74)
|
(80)
|
(95)
|
(110)
|
(124)
|
(144)
|
(156)
|
(166)
|
(175)
|
(177)
|
(216)
|
(309)
|
(402)
|
(495)
|
(542)
|
(533)
|
(515)
|
(495)
|
(461)
|
(426)
|
(393)
|
(355)
|
(328)
|
(300)
|
(276)
|
(257)
|
(235)
|
(223)
|
(213)
|
(202)
|
(197)
|
(189)
|
(185)
|
|
Non-Reccuring Items |
(10)
|
(3)
|
(2)
|
(2)
|
(3)
|
(54)
|
(55)
|
(61)
|
(55)
|
(4)
|
(24)
|
(27)
|
(53)
|
(143)
|
(132)
|
(142)
|
(123)
|
(34)
|
(63)
|
(65)
|
(62)
|
(46)
|
(16)
|
2
|
(17)
|
(52)
|
(69)
|
(115)
|
(244)
|
(301)
|
(285)
|
(331)
|
(200)
|
(143)
|
(121)
|
(32)
|
(23)
|
(4)
|
(26)
|
(24)
|
(19)
|
|
Total Other Income |
5
|
6
|
6
|
3
|
(4)
|
14
|
31
|
30
|
27
|
9
|
(6)
|
(7)
|
(2)
|
1
|
4
|
12
|
9
|
(6)
|
(20)
|
(26)
|
(26)
|
(2)
|
10
|
9
|
10
|
3
|
(3)
|
(1)
|
1
|
(4)
|
(0)
|
(2)
|
3
|
3
|
4
|
5
|
3
|
4
|
2
|
(0)
|
(1)
|
|
Pre-Tax Income |
364
N/A
|
432
+19%
|
449
+4%
|
429
-5%
|
402
-6%
|
346
-14%
|
359
+4%
|
322
-10%
|
286
-11%
|
281
-2%
|
71
-75%
|
42
-41%
|
76
+79%
|
90
+19%
|
347
+286%
|
508
+46%
|
621
+22%
|
737
+19%
|
609
-17%
|
383
-37%
|
242
-37%
|
205
-15%
|
207
+1%
|
300
+45%
|
256
-15%
|
150
-41%
|
199
+33%
|
235
+18%
|
241
+3%
|
340
+41%
|
547
+61%
|
723
+32%
|
1 148
+59%
|
1 483
+29%
|
1 832
+24%
|
2 266
+24%
|
2 587
+14%
|
2 910
+12%
|
3 111
+7%
|
3 246
+4%
|
2 968
-9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(20)
|
(37)
|
(42)
|
(30)
|
(24)
|
19
|
47
|
57
|
70
|
43
|
13
|
13
|
25
|
81
|
104
|
96
|
247
|
35
|
29
|
162
|
(6)
|
165
|
177
|
96
|
390
|
420
|
444
|
374
|
92
|
10
|
(68)
|
(76)
|
(184)
|
(197)
|
(292)
|
(422)
|
(516)
|
(672)
|
(715)
|
(729)
|
(612)
|
|
Income from Continuing Operations |
344
|
395
|
407
|
399
|
378
|
365
|
406
|
379
|
355
|
324
|
84
|
55
|
101
|
171
|
450
|
604
|
868
|
772
|
638
|
545
|
236
|
369
|
384
|
397
|
645
|
571
|
644
|
608
|
333
|
349
|
479
|
647
|
964
|
1 286
|
1 540
|
1 844
|
2 072
|
2 238
|
2 397
|
2 517
|
2 356
|
|
Income to Minority Interest |
0
|
0
|
0
|
2
|
3
|
4
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
344
N/A
|
395
+15%
|
407
+3%
|
400
-2%
|
381
-5%
|
369
-3%
|
410
+11%
|
381
-7%
|
356
-7%
|
324
-9%
|
80
-75%
|
49
-39%
|
95
+94%
|
165
+73%
|
449
+173%
|
604
+35%
|
246
-59%
|
255
+4%
|
121
-53%
|
28
-77%
|
328
+1 088%
|
356
+9%
|
371
+4%
|
384
+3%
|
645
+68%
|
571
-12%
|
644
+13%
|
608
-5%
|
333
-45%
|
349
+5%
|
479
+37%
|
647
+35%
|
964
+49%
|
1 286
+33%
|
1 540
+20%
|
1 844
+20%
|
2 072
+12%
|
2 238
+8%
|
2 397
+7%
|
2 517
+5%
|
2 356
-6%
|
|
EPS (Diluted) |
0.8
N/A
|
0.91
+14%
|
0.92
+1%
|
0.9
-2%
|
0.85
-6%
|
0.83
-2%
|
0.94
+13%
|
0.86
-9%
|
0.81
-6%
|
0.75
-7%
|
0.19
-75%
|
0.12
-37%
|
0.21
+75%
|
0.36
+71%
|
0.92
+156%
|
1.23
+34%
|
0.52
-58%
|
0.51
-2%
|
0.23
-55%
|
0.05
-78%
|
0.67
+1 240%
|
0.71
+6%
|
0.73
+3%
|
0.75
+3%
|
1.26
+68%
|
1.11
-12%
|
1.24
+12%
|
1.13
-9%
|
0.6
-47%
|
0.65
+8%
|
0.84
+29%
|
1.16
+38%
|
1.71
+47%
|
2.27
+33%
|
2.74
+21%
|
3.3
+20%
|
3.72
+13%
|
4.02
+8%
|
4.34
+8%
|
4.58
+6%
|
4.31
-6%
|