Stocks & Financial News
Breaking financial news 24/7 courtesy of TradingCharts.com Inc. / TFC Commodity Charts
SolarEdge Announces First Quarter 2024 Financial Results
First Quarter 2024 Highlights
Revenues of $204.4 million Revenues from solar segment of $190.1 million GAAP gross margin of negative 12.8% Non-GAAP gross margin(1) of negative 6.5%, including 4.5% of net IRA benefit Gross margin from solar segment of negative 3.5% GAAP operating loss of $173.7 million Non-GAAP operating loss(1) of $122.5 million GAAP net loss of $157.3 million Non-GAAP net loss(1) of $108.6 million GAAP net loss per share of $2.75 Non-GAAP net loss per share(1) of $1.90 946 Megawatts (AC) of inverters shipped 128 MWh of batteries for PV applications shipped
"Our first quarter results were aligned with our expectations of inventory clearing and typical seasonality," said Zvi Lando, Chief Executive Officer of SolarEdge. "As we enter spring when installations historically tend to rise, we expect channel inventory to continue to decline and revenues to improve. In parallel, we are focused on a suite of new products that we plan to release in the next several quarters to position ourselves for the next growth cycle in our industry."
First Quarter 2024 Summary
The Company reported revenues of $204.4 million, down 35% from $316.0 million in the prior quarter and down 78% from $943.9 million in the same quarter last year.
Revenues from the solar segment were $190.1 million, down 33% from $282.4 million in the prior quarter and down 79% from $908.5 million in the same quarter last year.
GAAP gross margin was negative 12.8%, compared to negative 17.9% in the prior quarter and compared to 31.8% in the same quarter last year.
Non-GAAP gross margin(1) was negative 6.5%, compared to non-GAAP gross margin of 3.3% in the prior quarter and compared to 32.6% in the same quarter last year.
Gross margin from the solar segment was negative 3.5%, compared to 4.0% in the prior quarter and compared to 35.0% in the same quarter last year.
GAAP operating expenses were $147.5 million, down 19% from $181.2 million in the prior quarter and down 5% from $156.0 million in the same quarter last year.
Non-GAAP operating expenses(1) were $109.2 million, down 8% from $118.3 million in the prior quarter and down 12% from $123.6 million in the same quarter last year.
GAAP operating loss was $173.7 million, compared to a GAAP operating loss of $237.6 million in the prior quarter and compared to GAAP operating income of $144.2 million in the same quarter last year.
Non-GAAP operating loss(1) was $122.5 million, compared to Non-GAAP operating loss of $107.8 million in the prior quarter and compared to Non-GAAP operating income $183.8 million in the same quarter last year.
GAAP net loss was $157.3 million, compared to a GAAP net loss of $162.4 million in the prior quarter and compared to a GAAP net income of $138.4 million in the same quarter last year.
Non-GAAP net loss(1) was $108.6 million, compared to a Non-GAAP net loss of $52.5 million in the prior quarter and compared to a Non-GAAP net income of $174.5 million in the same quarter last year.
GAAP net loss per share was $2.75, compared to a GAAP net loss per share of $2.85 in the prior quarter and compared to a GAAP net diluted earnings per share ("EPS") of $2.35 in the same quarter last year.
Non-GAAP net loss per share(1) was $1.90, compared to a Non-GAAP net loss per share of $0.92 in the prior quarter and compared to a Non-GAAP net diluted EPS of $2.90 in the same quarter last year.
Cash used in operating activities was $217.0 million, compared with $139.9 million used in operating activities in the prior quarter and $7.9 million generated from operating activities in the same quarter last year.
As of March 31, 2024, cash, cash equivalents, bank deposits, restricted bank deposits and marketable securities totaled $316.3 million, net of debt, compared to $634.7 million as of December 31, 2023.
In the first quarter of 2024, the company repurchased 506,000 shares of our common stock under our previously announced share repurchase program approved by the Board of Directors at an average price of $65.67 per share, for a total consideration of approximately $33 million.
______________________________________________________________________
Outlook for the Second Quarter 2024
The Company also provides guidance for the second quarter ending June 30, 2024 as follows:
Revenues to be within the range of $250 million to $280 million Non-GAAP gross margin* expected to be within the range of negative 4% to 0%, including approximately 350 basis points of net IRA manufacturing tax credit Non-GAAP operating expenses* to be within the range of $116 million to $120 million Revenues from the solar segment to be within the range of $225 million to $255 million Gross margin from the solar segment expected to be within the range of negative 3% to positive 1% including approximately 420 basis points of net IRA manufacturing tax credit
*Non-GAAP gross margin and Non-GAAP operating expenses are non-GAAP financial measures, and these forward-looking measures have not been reconciled to the most comparable GAAP outlook because it is not possible to do so without unreasonable efforts due to the uncertainty and potential variability of reconciling items, which are dependent on future events and often outside of management's control and which could be significant. Because such items cannot be reasonably predicted with the level of precision required, we are unable to provide outlook for the comparable GAAP measures. Forward-looking estimates of Non-GAAP gross margin and Non-GAAP operating expenses are made in a manner consistent with the relevant definitions and assumptions noted herein and in our filings with the SEC.
Conference Call
The Company will host a conference call to discuss its results for the first quarter ended March 31, 2024 at 4:30 p.m. ET on Wednesday, May 8, 2024. The call will be available, live, to interested parties by dialing 888-632-3384. For international callers, please dial +1 785-424-1794. The Conference ID is SEDG. To avoid a delay in connecting to the call, please dial in 10 minutes prior to the start time. A live webcast will also be available in the Investors Relations section of the Company's website at: http://investors.solaredge.com.
A replay of the webcast will be available in the Investor Relations section of the Company's web site approximately two hours after the conclusion of the call and will remain available for approximately 30 calendar days.
About SolarEdge
SolarEdge is a global leader in smart energy technology. By leveraging world-class engineering capabilities and with a relentless focus on innovation, SolarEdge creates smart energy solutions that power our lives and drive future progress. SolarEdge developed an intelligent inverter solution that changed the way power is harvested and managed in photovoltaic (PV) systems. The SolarEdge DC optimized inverter seeks to maximize power generation while lowering the cost of energy produced by the PV system. Continuing to advance smart energy, SolarEdge addresses a broad range of energy market segments through its PV, storage, EV charging, batteries, and grid services solutions. SolarEdge is online at www.solaredge.com.
Use of Non-GAAP Financial Measures
To provide investors and others with additional information regarding SolarEdge's results, SolarEdge has disclosed in this earnings release the following non-GAAP financial measures: non-GAAP operating income (loss), non-GAAP operating expenses, non-GAAP gross margin, non-GAAP net income (loss), and non-GAAP net earnings (loss) per share. SolarEdge has provided a reconciliation of each non-GAAP financial measure used in this earnings release to the most directly comparable GAAP financial measure below. These non-GAAP financial measures differ from GAAP in that they exclude stock-based compensation, amortization and impairment of acquired intangible assets, restructuring and impairment charges, acquisition, disposition and other items, certain litigation and other contingencies, amortization of debt issuance cost, non-cash interest expense and non-cash revenue recognized from significant financing component, certain foreign currency exchange rates, gains and losses on investments, income and losses from equity method investments and discrete items that impacted our GAAP tax rate. Our non-GAAP financial measures also reflect the application of our non-GAAP tax rate.
SolarEdge's management uses these non-GAAP financial measures to understand and compare operating results across accounting periods, for internal budgeting and forecasting purposes, for short- and long-term operating plans, to calculate bonus payments and to evaluate SolarEdge's financial performance, the performance of its individual functional groups and the ability of operations to generate cash. Management believes these non-GAAP financial measures reflect SolarEdge's ongoing business in a manner that allows for meaningful period-to-period comparisons and analysis of trends in SolarEdge's business, as they exclude charges and gains that are not reflective of ongoing operating results. Management also believes that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating SolarEdge's operating results and future prospects from the same perspective as management and in comparing financial results across accounting periods.
The use of non-GAAP financial measures has certain limitations because they do not reflect all items of income and expense that affect SolarEdge's operations. These non-GAAP financial measures should be considered in addition to, not as a substitute for or in isolation from, measures prepared in accordance with GAAP and should not be considered measures of SolarEdge's liquidity. Further, these non-GAAP measures may differ from the non-GAAP information used by other companies, including peer companies, and therefore comparability may be limited. Management encourages investors and others to review SolarEdge's financial information in its entirety and not rely on a single financial measure.
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995
Statements contained in this press release may contain forward-looking statements that are based on our management's expectations, estimates, projections, beliefs and assumptions in accordance with information currently available to our management. This press release contains certain forward looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include information, among other things, concerning our possible or assumed future results of operations, future demands for solar energy solutions, business strategies, technology developments, new products and services, financing and investment plans, dividend policy, competitive position, industry and regulatory environment, general economic conditions, potential growth opportunities, cancellations and pushouts of existing backlog, installation rates, and the effects of competition. Forward-looking statements include statements that are not historical facts and can be identified by terms such as "anticipate," "believe," "could," "seek," "estimate," "expect," "intend," "may," "plan," "potential," "predict," "project," "should," "will," "would" or similar expressions and the negatives of those terms.
Forward-looking statements inherently involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Given these uncertainties, you should not place undue reliance on forward-looking statements. Also, forward-looking statements represent our management's beliefs and assumptions only as of the date of this release. Important factors that could cause actual results to differ materially from our expectations include, but are not limited to: future demand for renewable energy including solar energy solutions; our ability to forecast demand for our products accurately and to match production to such demand as well as our customers' ability to forecast demand based on inventory levels; macroeconomic conditions in our domestic and international markets, as well as inflation concerns, rising interest rates, and recessionary concerns; changes, elimination or expiration of government subsidies and economic incentives for on-grid solar energy applications; changes in the U.S. trade environment; federal, state, and local regulations governing the electric utility industry with respect to solar energy; changes in tax laws, tax treaties, and regulations or the interpretation of them, including the Inflation Reduction Act; the retail price of electricity derived from the utility grid or alternative energy sources; interest rates and supply of capital in the global financial markets in general and in the solar market specifically; competition, including introductions of power optimizer, inverter and solar photovoltaic system monitoring products by our competitors; developments in alternative technologies or improvements in distributed solar energy generation; historic cyclicality of the solar industry and periodic downturns; product quality or performance problems in our products; shortages, delays, price changes, or cessation of operations or production affecting our suppliers of key components; our dependence upon a small number of outside contract manufacturers and limited or single source suppliers; capacity constraints, delivery schedules, manufacturing yields, and costs of our contract manufacturers and availability of components; delays, disruptions, and quality control problems in manufacturing; existing and future responses to and effects of pandemics, epidemics, or other health crises; disruption in our global supply chain and rising prices of oil and raw materials as a result of the conflict between Russia and Ukraine; our customers' financial stability and our ability to retain customers; our ability to retain key personnel and attract additional qualified personnel; performance of distributors and large installers in selling our products; consolidation in the solar industry among our customers and distributors; our ability to manage effectively the growth of our organization and expansion into new markets and integration of acquired businesses; our ability to recognize expected benefits from restructuring plans; any unauthorized access to, disclosure, or theft of personal information or unauthorized access to our network or other similar cyber incidents; disruption to our business operations due to the evolving state of war in Israel and political conditions related to the Israeli government's plans to significantly reduce the Israeli Supreme Court's judicial oversight; our dependence on ocean transportation to timely deliver our products in a cost-effective manner; fluctuations in global currency exchange rates; the impact of evolving legal and regulatory requirements, including emerging environmental, social and governance requirements; changes to net metering policies or the reduction, elimination or expiration of government subsidies and economic incentives for on-grid solar energy applications; federal, state, and local regulations governing the electric utility industry with respect to solar energy; changes in tax laws, tax treaties, and regulations or the interpretation of them, including the Inflation Reduction Act; changes in the U.S. trade environment, including the imposition of import tariffs; business practices and regulatory compliance of our raw material suppliers; our ability to maintain our brand and to protect and defend our intellectual property; volatility of our stock price; our customers' financial stability, creditworthiness, and debt leverage ratio; our ability to retain key personnel and attract additional qualified personnel; our ability to effectively design, launch, market, and sell new generations of our products and services; our ability to retain, and events affecting, our major customers; our ability to service our debt; and the other factors set forth under "Item 1A. Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2023, filed on February 26, 2024, and in other documents we file from time to time with the SEC that disclose risks and uncertainties that may affect our business. The preceding list is not intended to be an exhaustive list of all of our forward-looking statements. You should not rely upon forward-looking statements as predictions of future events. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee that future results, levels of activity, performance and events and circumstances reflected in the forward-looking statements will be achieved or will occur. Statements in this press release speak only as of the date they were made. The Company undertakes no duty or obligation to update any forward-looking statements contained in this release, whether as a result of new information, future events or changes in its expectations or otherwise, except as may be required by applicable law, regulation or other competent legal authority.
SOLAREDGE TECHNOLOGIES INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(in thousands, except per share data)
Three Months Ended
March 31,
--------------------------------------------------------------------------------------------------------------------------------
2024 2023
------------------------------------------------------ ------------------------------------------------------
Unaudited
--------------------------------------------------------------------------------------------------------------------------------
Revenues $ 204,399 $ 943,889
Cost of revenues 230,586 643,763
-------------------- -------------- -------------------- -------------------- -------------- --------------------
Gross profit (loss) (26,187 ) 300,126
-------------------- -------------- -------------------- -------------------- -------------- --------------------
Operating expenses:
75,351 79,873
Research and development
38,911 40,966
Sales and marketing
30,865 36,567
General and administrative
2,391 (1,434 )
Other operating expense (income), net
-------------------- -------------- -------------------- -------------------- -------------- --------------------
Total operating expenses 147,518 155,972
----------------------------------------- -------------------- -------------- -------------------- -------------------- -------------- --------------------
Operating income (loss) (173,705 ) 144,154
Financial income (expense), net (7,064 ) 23,674
Other loss, net -- (125 )
-------------------- -------------- -------------------- -------------------- -------------- --------------------
Income (loss) before income taxes (180,769 ) 167,703
Tax benefits (income taxes) 23,754 (29,325 )
Net loss from equity method investments (296 ) --
-------------------- -------------- -------------------- -------------------- -------------- --------------------
SOLAREDGE TECHNOLOGIES INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)
March 31, December 31,
2024 2023
------------------------------------------------- ------------------------------------------------------
ASSETS
CURRENT ASSETS:
$ 214,229 $ 338,468
Cash and cash equivalents
466,407 521,570
Marketable securities
404,390 622,425
Trade receivables, net of allowances of $19,110 and $16,400 respectively
1,549,122 1,443,449
Inventories, net
354,919 378,394
Prepaid expenses and other current assets
-------------------- --------- -------------------- -------------------- -------------- --------------------
Total current assets 2,989,067 3,304,306
------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ -------------------- --------- -------------------- -------------------- -------------- --------------------
LONG-TERM ASSETS:
268,203 407,825
Marketable securities
122,564 80,912
Deferred tax assets, net
605,223 614,579
Property, plant and equipment, net
59,474 64,167
Operating lease right-of-use assets, net
33,037 35,345
Intangible assets, net
41,470 42,996
Goodwill
47,784 37,601
Other long-term assets
-------------------- --------- -------------------- -------------------- -------------- --------------------
Total long-term assets 1,177,755 1,283,425
------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ -------------------- --------- -------------------- -------------------- -------------- --------------------
Total assets 4,166,822 4,587,731
------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ ==================== ========= ==================== ==================== ============== ====================
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
171,412 386,471
Trade payables, net
73,666 76,966
Employees and payroll accruals
181,333 183,047
Warranty obligations
36,081 40,836
Deferred revenues and customers advances
196,398 205,911
Accrued expenses and other current liabilities
-------------------- --------- -------------------- -------------------- -------------- --------------------
Total current liabilities 658,890 893,231
------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ -------------------- --------- -------------------- -------------------- -------------- --------------------
LONG-TERM LIABILITIES:
628,115 627,381
Convertible senior notes, net
321,166 335,197
Warranty obligations
218,535 214,607
Deferred revenues
40,630 41,892
Finance lease liabilities
40,982 45,070
Operating lease liabilities
17,953 18,444
Other long-term liabilities
-------------------- --------- -------------------- -------------------- -------------- --------------------
Total long-term liabilities 1,267,381 1,282,591
------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ -------------------- --------- -------------------- -------------------- -------------- --------------------
COMMITMENTS AND CONTINGENT LIABILITIES
STOCKHOLDERS' EQUITY:
6 6
Common stock of $0.0001 par value - Authorized: 125,000,000 shares; issued: 57,298,691 shares at March 31, 2024 and 57,123,437 shares at December 31, 2023; outstanding: 56,792,795 shares at March 31, 2024 and 57,123,437 shares at December 31, 2023.
1,719,523 1,680,622
Additional paid-in capital
(33,222 ) --
Treasury stock, at cost; 505,896 shares held
(66,611 ) (46,885 )
Accumulated other comprehensive loss
620,855 778,166
Retained earnings
-------------------- --------- -------------------- -------------------- -------------- --------------------
Total stockholders' equity 2,240,551 2,411,909
------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ -------------------- --------- -------------------- -------------------- -------------- --------------------
SOLAREDGE TECHNOLOGIES INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands, except per share data)
Three Months Ended
March 31,
--------------------------------------------------------------------------------------------------------------------------
2024 2023
------------------------------------------------ ------------------------------------------------------
Cash flows from operating activities:
----------------------------------------------------------------------------------------------------
$ (157,311 ) $ 138,378
Net income (loss)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
14,988 13,464
Depreciation and amortization
7,799 (20,441 )
Loss (gain) from exchange rate fluctuations
37,606 39,235
Stock-based compensation expenses
(41,847 ) (3,930 )
Deferred income taxes, net
4,371 2,810
Other items
Changes in assets and liabilities:
210,376 (55,002 )
Trade receivables, net
(105,810 ) (141,521 )
Inventories, net
42,164 (20,591 )
Prepaid expenses and other assets
5,255 3,918
Right-of-use assets
(210,449 ) (50,410 )
Trade payables, net
(2,460 ) 10,227
Employees and payroll accruals
(15,582 ) 57,864
Warranty obligations
(523 ) 9,325
Deferred revenues and customers advances
(5,219 ) (3,958 )
Operating lease liabilities
(377 ) 28,555
Accrued expenses and other liabilities, net
-------------------- -------- -------------------- -------------------- -------------- --------------------
Net cash provided by (used in) operating activities (217,019 ) 7,923
-------------------- -------- -------------------- -------------------- -------------- --------------------
Cash flows from investing activities:
----------------------------------------------------------------------------------------------------
(129,221 ) (38,979 )
Investment in available-for-sale marketable securities
319,605 11,597
Proceeds from sales and maturities of available-for-sale marketable securities
(26,347 ) (38,338 )
Purchase of property, plant and equipment
(7,500 ) --
Disbursements for loans receivables
(8,831 ) (5,500 )
Investment in privately-held companies
1,625 --
Proceeds from loan receivables
(323 ) 3,440
Other investing activities
-------------------- -------- -------------------- -------------------- -------------- --------------------
Net cash provided by (used in) investing activities 149,008 (67,780 )
-------------------- -------- -------------------- -------------------- -------------- --------------------
Cash flows from financing activities:
----------------------------------------------------------------------------------------------------
(33,222 ) --
Repurchase of common stock
(16,778 ) --
Payments on account of repurchase of common stock
(470 ) (4,541 )
Tax withholding in connection with stock-based awards, net
(517 ) (681 )
Other financing activities
-------------------- -------- -------------------- -------------------- -------------- --------------------
Net cash used in financing activities (50,987 ) (5,222 )
-------------------- -------- -------------------- -------------------- -------------- --------------------
Effect of exchange rate differences on cash and cash equivalents (5,241 ) 9,816
-------------------- -------- -------------------- -------------------- -------------- --------------------
Decrease in cash and cash equivalents (124,239 ) (55,263 )
Cash and cash equivalents at the beginning of the period 338,468 783,112
-------------------- -------- -------------------- -------------------- -------------- --------------------
SOLAREDGE TECHNOLOGIES INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)
(in thousands, except per share data and percentages)
Three months ended Three months ended Year ended
------------------------------------------------------------------- ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
March 31, December 31, September 30, June 30, March 31, December 31, December 31, December 31,
2024 2023 2023 2023 2023 2023 2022 2021
----------------------------------------------- ------------------------------------------------------ ------------------------------------------------------ ------------------------------------------------------ ------------------------------------------------------ ------------------------------------------------------ ------------------------------------------------------ ------------------------------------------------------
Gross profit (loss) (GAAP) $ (26,187 ) $ (56,425 ) $ 142,817 $ 317,305 $ 300,126 $ 703,823 $ 844,648 $ 629,318
Revenues from finance component (234 ) (230 ) (215 ) (202 ) (187 ) (834 ) (614 ) (418 )
Discontinued operation (434 ) 36,648 -- -- -- 36,648 4,314 --
Stock-based compensation 5,968 5,468 5,882 5,923 5,927 23,200 21,818 18,743
Amortization of stock-based compensation capitalized in inventories 197 343 441 316 -- 1,100 -- --
Amortization and depreciation of acquired asset 1,551 1,555 2,096 872 1,515 6,038 7,429 9,326
Restructuring charges 5,822 23,154 -- -- -- 23,154 -- --
-------------------- ------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- --------------------
Gross profit (loss) (Non-GAAP) $ (13,317 ) $ 10,513 $ 151,021 $ 324,214 $ 307,381 $ 793,129 $ 877,595 $ 656,969
==================== ======= ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ====================
Gross margin (loss) (GAAP) (12.8 )% (17.9 )% 19.7 % 32.0 % 31.8 % 23.6 % 27.2 % 32.0 %
Revenues from finance component (0.1 ) (0.1 ) 0.0 0.0 0.0 0.0 0.0 0.0
Discontinued operation (0.2 ) 11.6 -- -- -- 1.2 0.1 --
Stock-based compensation 2.9 1.8 0.8 0.6 0.6 0.9 0.7 1.0
Amortization of stock-based compensation capitalized in inventories 0.1 0.1 0.0 0.0 -- 0.0 -- --
Amortization and depreciation of acquired asset 0.8 0.5 0.3 0.1 0.2 0.2 0.2 0.5
Restructuring charges 2.8 7.3 -- -- -- 0.8 -- --
-------------------- ------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- -------------------- -------------------- -------------- --------------------
Gross margin (loss) (Non-GAAP) (6.5 )% 3.3 % 20.8 % 32.7 % 32.6 % 26.7 % 28.2 % 33.5 %
==================== ======= ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ==================== ==================== ============== ====================
Operating expenses (GAAP) $ 147,518 $ 181,156 $ 159,543 $ 166,947 $ 155,972 $ 663,618 $ 678,528 $ 422,179
Stock-based compensation - R&D (17,139 ) (15,982 ) (16,481 ) (17,272 ) (17,209 ) (66,944 ) (63,211 ) (45,424 )
Stock-based compensation - S&M (7,911 ) (7,347 ) (7,739 ) (7,822 ) (8,079 ) (30,987 ) (31,017 ) (22,834 )
Stock-based compensation - G&A (6,588 ) (6,133 )