Home Debt Microchip Technology : Schedule of Outstanding Debt and Leverage Metrics as of December 31 2022.020223

Microchip Technology : Schedule of Outstanding Debt and Leverage Metrics as of December 31 2022.020223

by admin


Microchip Technology Incorporated

Schedule of Outstanding Debt and Leverage Metrics

Dollar amounts in millions

Coupon

Interest

Balance at

Rate

Maturity

12/31/2022

Revolving Credit Facility

$

253.0

4.333% 2023 Notes

4.333%

6/1/2023

1,000.0

2.670% 2023 Notes

2.670%

9/1/2023

1,000.0

0.972% 2024 Notes

0.972%

2/15/2024

1,400.0

0.983% 2024 Notes

0.983%

9/1/2024

1,000.0

4.250% 2025 Notes

4.250%

9/1/2025

1,200.0

Total Senior Indebtedness

5,853.0

Senior Subordinated Convertible Debt – Principal Outstanding

2025 Senior Convertible Debt

1.625%

2/15/2025

12.4

2027 Senior Convertible Debt

1.625%

2/15/2027

82.2

2024 Senior Convertible Debt

0.125%

11/15/2024

665.5

Junior Subordinated Convertible Debt – Principal Outstanding

2037 Junior Convertible Debt

2.250%

2/15/2037

6.5

Total Convertible Debt

766.6

Total Gross Debt 1

$

6,619.6

Cash and Short-term Investments

$

288.9

Total Gross Debt Less Cash and Short-term Investments

$

6,330.7

Credit Agreement Leverage Metrics 2

Total Leverage Ratio

1.6339

Net Leverage Ratio

1.5626

Notes

1 – Refer to Note 6 Debt of our Form 10-K for the fiscal year ended March 31, 2022 filed with the SEC on May 20, 2022 (the “Form 10-K”) and our Form 10-Q as previously filed with the SEC for further information on our indebtedness.

2 – The following leverage metrics are based on the definitions in our Amended and Restated Credit Facility Agreement dated December 16, 2021 based on last twelve month adjusted EBITDA (as defined in the Credit Agreement) and including the adjusted EBITDA of acquired companies divided into:

  • for the Total Leverage Ratio, Gross Debt; and
  • for the Net Leverage Ratio, Gross Debt less Cash and Short-term Investments.

Refer to page 2 of this document for the calculation of adjusted EBITDA and our disclosures related to the use of this Non-GAAP measure.

Microchip Technology Incorporated

GAAP to Non-GAAP reconciliation – adjusted EBITDA

Dollar amounts in millions

The following calculation of adjusted EBITDA is based on the definition contained in our Credit Agreement.

For the three months ended:

Reconciliation of GAAP net income to adjusted EBITDA

3/31/2022

6/30/2022

9/30/2022

12/31/2022

Net income

$

437.9

$

507.2

$

546.2

$

580.3

Additions:

Interest expense

57.8

50.3

53.3

52.8

Income tax provision

41.3

139.4

152.9

181.9

Depreciation

59.3

71.7

63.6

55.3

Amortization

233.9

187.7

188.2

188.7

Special (income) charges and other, net as reflected on the Consolidated

Statements of Income

9.1

(16.9)

4.3

6.5

Professional services associated with certain legal matters

2.8

0.9

2.3

Share-based compensation expenses

47.0

41.2

41.3

44.0

Acquisition-related

1.0

0.8

0.9

0.3

Other (income) loss as reflected on the Consolidated Statements of Income

0.7

(1.7)

0.8

(2.6)

Subtractions:

Interest Income

(0.1)

(0.2)

(0.8)

Loss on settlement of debt

11.8

6.2

2.1

Consolidated adjusted EBITDA

$

902.6

$

986.7

$

1,055.7

$

1,106.4

Adjusted EBITDA for the twelve months ended December 31, 2022

$

4,051.4

Disclosure Regarding adjusted EBITDA as a Non-GAAPFinancial Measure: Adjusted EBITDA is a non-GAAP financial measure and the above calculation of adjusted EBITDA is based on the definition in our Credit Agreement. In the above table, adjusted EBITDA is reconciled to Net Income as determined in accordance with GAAP. Our calculation of adjusted EBITDA might not be the same as similarly titled measures used by other companies, and it should not be construed as a substitute for amounts determined in accordance with GAAP. There are limitations associated with the use of adjusted EBITDA, including that it excludes financial information that some may consider important in evaluating our performance. We compensate for this by presenting such information on both a GAAP and non-GAAP basis and providing a reconciliation of the GAAP and non-GAAP results.

Disclaimer

Microchip Technology Incorporated published this content on 02 February 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 02 February 2023 21:47:02 UTC.

Publicnow 2023

All news about MICROCHIP TECHNOLOGY, INC.

Analyst Recommendations on MICROCHIP TECHNOLOGY, INC.

Sales 2023 8 383 M

Net income 2023 2 279 M

Net Debt 2023 6 221 M

P/E ratio 2023 20,0x
Yield 2023 1,56%
Capitalization 44 639 M
44 639 M
EV / Sales 2023 6,07x
EV / Sales 2024 5,93x
Nbr of Employees 21 000
Free-Float 93,2%

Chart MICROCHIP TECHNOLOGY, INC.



Duration :


Period :




Microchip Technology, Inc. Technical Analysis Chart | MarketScreener

Technical analysis trends MICROCHIP TECHNOLOGY, INC.

Short Term Mid-Term Long Term
Trends Bullish Bullish Bullish

Income Statement Evolution

Sell

Buy

Mean consensus OUTPERFORM
Number of Analysts 25
Last Close Price 81,16 $
Average target price 83,75 $
Spread / Average Target 3,19%


You may also like

Leave a Comment