Sun Microsystems
JAVA
#2453
Rank
$7.15 B
Marketcap
N/A
Share price
0.00%
Change (1 day)
N/A
Change (1 year)
Sun Microsystems was an American technology company best known for for developing Java, a widely-used programming language and computing platform. In January 2010 Oracle Corporation acquired Sun Microsystems for $7.4 billion USD, ending its independent operations.

Sun Microsystems - 10-Q quarterly report FY


Text size:
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)
__X__Quarterly report pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934 for the quarterly period ended September 29, 1996 or

_____Transition report pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934 for the transition period from ______ to _______

Commission file number:0-15086

SUN MICROSYSTEMS, INC.
(Exact Name of registrant as specified in its charter)

Delaware 94-2805249
(State or other jurisdiction of (I.R.S. Employer Identification No.)
incorporation or organization)

2550 Garcia Avenue, Mountain View, CA 94043-1100
(Address of principal executive offices with zip code)

Registrant's telephone number, (415) 960-1300
including area code:

N/A
(Former name, former address and former fiscal year,
if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.

YES X NO______
---

APPLICABLE ONLY TO ISSUERS INVOLVED IN
BANKRUPTCY PROCEEDINGS DURING
THE PRECEDING FIVE YEARS:

Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by Section 12, 13 or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court.

YES ____ NO______

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practical date.

Class Outstanding at September 29, 1996
Common stock - $0.00067 par value 183,648,532
INDEX



PAGE
----

COVER PAGE 1

INDEX 2

PART I - FINANCIAL INFORMATION

Item 1 - Financial Statements
Condensed Consolidated Balance Sheets 3
Condensed Consolidated Statements of Income 4
Condensed Consolidated Statements of Cash Flows 5
Notes to Condensed Consolidated Financial Statements 6

Item 2 - Management's Discussion and Analysis of
Results of Operations and Financial Condition 8

PART II - OTHER INFORMATION
Item 5 - Other Information 13
Item 6 - Exhibits and Reports on Form 8 - K 14

SIGNATURES 15

2
PART I - FINANCIAL INFORMATION

ITEM 1 - FINANCIAL STATEMENTS

SUN MICROSYSTEMS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)


September 29, June 30,
1996 1996
------------- --------
(unaudited)
ASSETS
Current assets:
Cash and cash equivalents $ 460,745 $ 528,854
Short-term investments 203,210 460,743
Accounts receivable, net 1,295,429 1,206,612
Inventories 461,842 460,914
Deferred tax asset 186,531 177,554
Other current assets 245,078 199,059
------------ -----------
Total current assets 2,852,835 3,033,736
Property, plant and equipment, at cost 1,356,148 1,282,384
Accumulated depreciation and amortization (793,255) (748,535)
------------ -----------
562,893 533,849
Other assets, net 206,674 233,324
----------- -----------
$ 3,622,402 $ 3,800,909
=========== ===========



LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Short-term borrowings $ 44,923 $ 49,161
Accounts payable 345,139 325,067
Accrued liabilities 777,420 801,550
Other current liabilities 265,738 313,491
------------ ------------
Total current liabilities 1,433,220 1,489,269
Long-term debt and other obligations 68,944 60,154
Total stockholders' equity 2,120,238 2,251,486
------------ ------------
$3,622,402 $3,800,909
============ ============


See accompanying notes

3
SUN MICROSYSTEMS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(unaudited)
(in thousands, except per share amounts)


Three Months Ended,
-------------------------
September 29, October 1,
1996 1995
------------- ----------
Net revenues $1,859,019 $1,485,278
Cost and expenses:
Cost of sales 972,101 816,833
Research and development 186,268 144,085
Selling, general and administrative .. 524,666 411,416
---------- ----------
Total costs and expenses 1,683,035 1,372,334
Operating income 175,984 112,944
Interest income, net 5,472 11,609
---------- ----------
Income before income taxes 181,456 124,553
Provision for income taxes 58,066 39,857
---------- ----------
Net income $ 123,390 $ 84,696
========== ==========

Net income per common and
and common - equivalent
share $ 0.63 $ 0.42
========== ==========

Common and common-equivalent
shares used in the calculation
of net income per share 195,058 199,324
========== ==========



See accompanying notes.

4
<TABLE>
SUN MICROSYSTEMS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
(in thousands)

<CAPTION>
Three Months Ended
--------------------------
September 29, October 1,
1996 1995
----------- -----------

<S> <C> <C>
Cash flow from operating activities:
Net income $ 123,390 $ 84,696
Adjustments to reconcile net income
to operating cash flows:
Depreciation, amortization and
other non-cash items 86,887 72,202
Tax benefit of options exercised 7,655 10,737
Net (increase) decrease in accounts receivable (88,817) 114,218
Net increase in inventories (928) (33,031)
Net increase in accounts payable 20,072 25,345
Net increase in other current
and non-current assets (35,988) (39,544)
Net decrease in other current
and non-current liabilities (44,119) (135,106)
----------- -----------
Net cash provided from operating activities 68,152 99,517
----------- -----------
Cash flow from investing activities:
Acquisition of property, plant and equipment (94,890) (75,900)
Acquisition of other assets (8,119) (25,754)
Acquisition of short-term investments (17,157) (695,886)
Maturities of short-term investments 270,196 1,146,591
----------- -----------
Net cash provided from investing activities 150,030 349,051
----------- -----------
Cash flow from financing activities:
Issuance of common stock 8,595 25,982
Acquisition of treasury stock (271,344) (455,032)
Proceeds from employee stock purchase plans 17,141 14,794
Reduction of short - term borrowings, net (4,238) (22,709)
Reduction of long - term borrowings and other (36,445) (39,857)
----------- -----------
Net cash used by financing activities (286,291) (476,822)
----------- -----------
Net decrease in cash and cash equivalents $ (68,109) $ (28,254)
=========== ===========
Supplemental disclosures of cash flow information:
Cash paid during the period for:
Interest $ 4,189 $ 5,388
Income taxes $ 46,524 $ 64,454

<FN>
See accompanying notes.
</FN>
</TABLE>

5
SUN MICROSYSTEMS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)



BASIS OF PRESENTATION

The consolidated financial statements include the accounts of Sun
Microsystems, Inc. ("Sun" or the "Company") and its wholly - owned
subsidiaries. Intercompany accounts and transactions have been
eliminated. Certain amounts from prior years have been reclassified to
conform to current year presentation.

While the quarterly financial information is unaudited, the financial
statements included in this report reflect all adjustments (consisting
of normal recurring accruals) that the Company considers necessary for
a fair presentation of the results of operations for the interim
periods covered and of the financial condition of the Company at the
date of the interim balance sheet. The results for the interim periods
are not necessarily indicative of the results for the entire year. The
information included in this report should be read in conjunction with
the 1996 Annual Report to Stockholders which is incorporated by
reference in the Company's 1996 Form 10-K.

INVENTORIES (in thousands)

September 29, 1996 June 30, 1996
------------------ -------------
Raw materials $276,801 $267,811

Work in process 59,722 58,337

Finished goods 125,319 134,766
-------- --------

$461,842 $460,914
======== ========


INCOME TAXES

The Company accounts for income taxes under the liability method of Statement of
Financial Accounting Standards No. 109. The provision for income taxes during
the interim periods considers anticipated annual income before taxes, earnings
of foreign subsidiaries permanently invested in foreign operations, and other
differences.

STOCK SPLIT

On August 8, 1996, the Company announced a two-for-one stock split (payable as a
stock dividend), subject to stockholder approval of an increase in the Company's
authorized shares of common stock. Subject to receiving such stockholder
approval, stockholders of record as of the close of the business on November 18,
1996, will be issued on December 10, 1996 one additional share of common stock
for each share of common stock held. The amounts presented for October 1, 1995,
June 30, 1996, and September 29, 1996 do not reflect the stock split.


6
COMMON STOCK REPURCHASE

In July 1995, the Board of Directors approved a plan to repurchase approximately
24 million shares of the Company's common stock. Repurchases under this plan
were completed in August 1996 at a total cost of approximately $696 million of
which approximately 4.4 million shares were repurchased for $236 million in
first quarter of 1997. In addition, the Company's Board of Directors approved a
systematic repurchase program in August which will enable the Company to
systematically repurchase a portion of the shares it expects to issue under its
1990 Long-Term Equity Incentive Plan. Total repurchases under the Long-term
Equity Incentive Plan repurchase program will not exceed $450,000,000.
Approximately 440,000 shares and 180,000 shares were repurchased under the ESPP
systematic stock buyback program and Long-Term Equity Incentive Plan buyback
program, respectively.

7
ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
OPERATIONS AND FINANCIAL CONDITION

The following table sets forth items from the Condensed Consolidated Statements
of Income as a percentage of net revenues:

Three Months Ended,
-------------------
September 29, October 1,
1996 1995
---- ----
Net revenues 100.0% 100.0%

Cost of sales 52.3 55.0
----- -----
Gross margin 47.7 45.0
Research and development 10.0 9.7
Selling, general and administrative 28.2 27.7
----- -----
Operating income 9.5 7.6
Interest income, net .3 0.8
--- -----

Income before income taxes 9.8 8.4
Provision for income taxes 3.2 2.7
----- -----

Net income 6.6% 5.7%
===== =====

RESULTS OF OPERATIONS

Net revenues

Net revenues were $1.859 billion for the first quarter of fiscal 1997,
representing an increase of 25.2 % over the corresponding period of fiscal 1996.
Over two-thirds of the growth in revenues resulted from strong demand for richly
configured servers, and high-end desktop systems, and from memory, storage
options, and accessories shipped as part of system sales and as separate orders.
The remaining increase reflects growth in revenues from other Sun businesses,
including service, aftermarketing, microprocessors, and software.

Domestic net revenues increased by 25.8% while international net revenues
(including United States exports) grew 24.5% in the first quarter of fiscal 1997
compared with the corresponding period of fiscal 1996. European net revenues
increased 26.6% while net revenues in rest of world increased 22.4% in the first
quarter of fiscal 1997 when compared with the corresponding periods of fiscal
1996. These increases are due primarily to continued strengthening of the
markets in Japan, and the United Kingdom and the expanding markets in Korea and
Latin America.

Compared with the first quarter of fiscal 1996, the dollar in the first quarter
of fiscal 1997 has remained relatively consistent against most major European
currencies and strengthened significantly against the Japanese Yen.


8
Management  has  estimated  that the net  impact  of  currency  fluctuations  on
operating results, while slightly unfavorable, was not significant in the
quarter ended September 29, 1996.

Gross margin

Gross margin was 47.7% for the first quarter of fiscal 1997, compared with 45%
for the corresponding period of fiscal 1996. The increase in the gross margin
reflects the effects of increased revenue generated from richly configured,
higher margin servers and memory storage options.

While the factors described above resulted in a favorable impact on gross margin
for the first quarter of fiscal 1997, systems and memory repricing actions are
likely to be initiated in the future, which could result in downward pressure on
gross margins. Sun's future operating results could be adversely affected if
such repricing actions were to occur and the Company is unable to mitigate the
margin pressure by maintaining a favorable mix of systems, software, service,
and other revenues and / or by achieving component cost reductions and operating
efficiencies.

Research and development

Research and development (R&D) expenses were $186.3 million in the first quarter
of fiscal 1997, compared with $144.1 million for the corresponding period of
fiscal 1996. As a percentage of net revenues, R&D expenses increased to 10% for
the first quarter of fiscal 1997 from 9.7% in the corresponding period of fiscal
1996. Approximately half of the dollar increase in the first quarter of fiscal
1997 over the corresponding period in fiscal 1996 reflects continued development
of UltraSPARC systems and further development of products acquired through the
acquisitions of Integrated Micro Products, plc and Cray Business Systems, a
division of Cray Research, Inc. The remaining increase in dollar amount of R&D
expenses is due primarily to increased compensation as a result increased
staffing.

Selling, general and administrative

Selling, general and administrative (SG&A) expenses were $524.7 million in the
first quarter of fiscal 1997 compared with $411.4 million for the same period of
fiscal 1996. As a percentage of net revenues, SG&A expenses increased to 28.2%
in the first quarter of fiscal 1997 from 27.7% in the corresponding period of
fiscal 1996. Approximately half of the dollar increase in 1997 is attributable
to increased marketing costs related to new product introductions and other
promotional programs, and an increase in sales headcount as compared to the
first quarter of fiscal 1996. The dollar increase also reflects investments
aimed at improving Sun's own business processes.

Interest income, net

Net interest income was $5.5 million for the first quarter of fiscal 1997,
compared with $11.6 million in net interest income for the corresponding period
in fiscal 1996. The decrease in 1997 is primarily the result of lower interest
earnings on a smaller portfolio of cash and short-term investments.

Income taxes

The Company's effective income tax rate for the first quarters of both fiscal
1997 and 1996 was 32%.


9
FUTURE OPERATING RESULTS

This following section of the report contains forward-looking statements within
the meaning of the Private Securities Litigation Reform Act of 1995. Such
forward-looking statements involve risks and uncertainties so that actual
results may vary materially.

The future operating results discussed below represent specific risks which
could impact the financial condition and results over the next few quarters.
This information below should be read in conjunction with the Company's Form
10-K Annual Report to Stockholders for its fiscal year ended June 30, 1996
("1996 Form 10-K), as well as with the 1996 Annual Report to Stockholders which
is incorporated by reference into the Company's 1996 Form 10-K.

The market for Sun's products and services is intensely competitive and subject
to continuous, rapid technological change, short product life cycles and
frequent product performance improvements and price reductions. Due to the
breadth of the Company's product lines and the scalability of its products and
network computing model, Sun competes in many segments of the network computing
market across a broad spectrum of customers. The Company expects the markets for
its products and technologies, as well as its competitors within such markets,
will continue to change as the rightsizing trend shifts customer buying patterns
to network based systems which often employ solutions from multiple vendors.
Competition in these markets will also continue to intensify as Sun and its
competitors, principally Hewlett-Packard Corporation, International Business
Machines Corporation, Digital Equipment Corporation, and Silicon Graphics,
aggressively position themselves to benefit from this shifting of customer
buying patterns and demand. The Company is also facing competition from these
competitors, as well as other systems manufacturers, such as Compaq Computer
Corporation and Dell Computer Corporation, with respect to such competitors
products based on microprocessors from Intel Corporation coupled with Windows NT
operating system software from Microsoft Corporation. These products demonstrate
the viability of certain networked personal computer solutions and have
increased the competitive pressure, particularly in the Company's workstation
and lower-end server product lines. Finally, the timing of introductions of new
products and services by Sun's competitors may negatively impact the future
operating results of the Company, particularly when such introductions occur in
periods leading up to the Company's introduction of its own new enhanced
products. The Company expects this pressure to continue and intensify in fiscal
1997. While many other technical, service and support capabilities affect a
customer's buying decision, the Company's future operating results will depend,
in part, on its ability to compete with these technologies.

The Company's future operating results will depend to a considerable extent on
its ability to rapidly and continuously develop, introduce, and deliver in
quantity new systems, software, and service products, as well as new
microprocessor technologies, that offer its customers enhanced performance at
competitive prices. The development of new high - performance computer products,
such as the Company's recent development of UltraSPARC, is a complex and
uncertain process requiring high levels of innovation from the Company's
designers and suppliers, as well as accurate anticipation of customer
requirements and technological trends. Once a hardware product is developed, the
Company must rapidly bring such products to volume manufacturing, a process that
requires accurate forecasting of volumes, mix of products and configurations,
among other things in order to achieve acceptable yields and costs.

Accordingly, with the introduction of the Company's enhanced server systems
introduced during fiscal 1996, future operating results will depend to a
considerable extent of the Company's ability to closely manage these product
introductions, as well as future product introductions , in order to minimize
unfavorable patterns of customer orders, to reduce levels of older inventory and
to ensure that adequate supplies of new products can be delivered to meet
customer demand. The ability of the Company to match supply and demand is
further complicated by the Company's need to adjust prices to reflect changing
competitive market conditions as well as the variability and timing of customer
orders with respect to the Company's older products. As a result, the


10
Company's  operating  results could be adversely  affected if the Company is not
able to correctly anticipate the level of demand for the mix of products.
Because the Company is continuously engaged in this product development,
introduction, and transition process, its operating results may be subject to
considerable fluctuation, particularly when measured on a quarterly basis.

The Company is increasingly dependent on the ability of its suppliers to design,
manufacture, and deliver advanced components required for the timely
introduction of new products. The failure of any of these suppliers to deliver
components on time or in sufficient quantities, or the failure of any of the
Company's own designers to develop advanced innovative products on a timely
basis, could result in a significant adverse impact on the Company's operating
results. The inability to secure enough components to build products, including
new products, in the quantities and configurations required, or to produce, test
and deliver sufficient products to meet demand in a timely manner, would
adversely affect the Company's net revenues and operating results. To secure
components for development, production, and introduction of new products, the
Company frequently makes advanced payments to certain suppliers and often enters
into noncancelable purchase commitments with vendors early in the design
process. Due to the variability of material requirement specifications during
the design process, the Company must closely manage material purchase
commitments and respective delivery schedules. In the event of a delay or flaw
in the design process, the Company's operating results could be adversely
affected due to the Company's obligations to fulfill such noncancelable purchase
commitments.

Generally, the computer systems sold by Sun, such as the UltraSPARC products,
are the result of hardware and software development, such that delays in the
software development can delay the ability of the Company to ship new hardware
products. In addition, adoption of a new release of an operating system may
require effort on the part of the customer and porting by software vendors
providing applications. As a result, the timing of conversion to a new release
is inherently unpredictable. Moreover, delays by customers in adopting a new
release of an operating system can limit the acceptability of hardware products
tied to that release. Such delays could adversely affect the future operating
results of the Company.

Seasonality also affects the Company's operating results, particularly in the
first quarter of each fiscal year. In addition, the Company's operating expenses
are increasing as the Company continues to expand its operations, and future
operating results will be adversely affected if revenues do not increase
accordingly. Additionally, the Company plans to continue to evaluate and, when
appropriate, make acquisitions of complimentary technologies, products or
businesses. As part of this process, the Company will continue to evaluate the
changing value of its assets, and when necessary, make adjustments to them.
While the Company cannot predict what effect these various factors may have on
its financial results, the aggregate effect of these and other factors could
result in significant volatility in the Company's future performance and stock
price.

LIQUIDITY AND CAPITAL RESOURCES

Total assets at September 29, 1996 decreased by approximately $179 million from
June 30, 1996, due principally to decreases in cash, cash equivalents and
short-term investments of $326 million and other long-term assets of $27
million, offset by increases in accounts receivable of $89 million, other
current assets of $46 million and property, plant and equipment-net of $29
million. Cash was principally used for the repurchase of 5 million shares of
common stock for $271 million, capital expenditures of $95 million, and
scheduled debt repayments of $40 million. Other long-term assets decreased
primarily due to amortization of capitalized software and intangible assets. The
increase in accounts receivable reflects a larger percentage of sales occurring
near the end of the quarter and the timing of cash receipts. Other current
assets increased due to the timing of payments for insurance and other taxes.
The increase in property, plant and equipment reflects capital additions to
support increased headcount, primarily in the Company's engineering, service and
marketing organizations.


11
Total liabilities decreased $47 million from June 30, 1996, due principally to a
decrease in accrued liabilities of $24 million and other current liabilities of
$48 million, offset by an increase in accounts payable of $20 million. The net
decrease in accrued liabilities reflects payments of performance based
compensation, commissions, and income taxes, offset by an increase in marketing
and Employee Stock Participation Program liabilities. The other current
liabilities decrease primarily reflects the final payment related to the
Company's 10.55% senior notes due September 1996. The increase in accounts
payable reflects increased inventory receipts during the last three weeks of the
quarter as compared to the fourth quarter of fiscal 1996. The Company purchased
Phase II and Phase III of its campus located in Menlo Park, California for
approximately $116 million in October 1996.

At September 29, 1996, the Company's primary sources of liquidity consisted of
cash, cash equivalents and short-term investments of $664 million and a
revolving credit facility with banks aggregating $300 million, which was
available subject to compliance with certain covenants. The Company believes
that the liquidity provided by existing cash and short-term investment balances
and the borrowing arrangements described above will be sufficient to meet the
Company's capital requirements through fiscal 1997. However, the Company
believes the level of financial resources is a significant competitive factor in
its industry and may choose at any time to raise additional capital through debt
or equity financing to strengthen its financial position, facilitate growth and
provide the Company with additional flexibility to take advantage of business
opportunities that may arise. The statements regarding the sufficiency of the
Company's capital resources are forward looking statements which involve risks
and uncertainties and actual results may vary materially as a result of factors
described above under "Future Operating Results," as well as factors described
under the Caption "Item 1 - Business" in the Company's 1996 Form 10-K.



12
ITEM 5 - OTHER INFORMATION

SCHEDULE OF SALES BY EXECUTIVE OFFICERS DURING THE QUARTER

The following is a summary of all sales of the Company's Common Stock by
the Company's executive officers and directors who are subject to Section 16 of
the Securities Exchange Act of 1934, as amended, during the fiscal quarter ended
September 29,1996:

OFFICER/ DATE PRICE NUMBER OF
DIRECTOR SHARES SOLD
============================================================================

Michael Lehman 8/8/96 $55.00 10,000
8/9/96 $56.00 5,000
8/9/96 $55.50 5,000
8/28/96 $56.5625 5,000
8/28/96 $57.00 1,000

Michael Morris 8/1/96 $55.315 8,000
8/5/96 $57.44 4,000
8/12/96 $54.94 3,200

Kenneth M. Oshman 8/22/96 $55.00 15,000
8/23/96 $55.00 10,000
8/23/96 $55.00 5,000

Frank Pinto 8/29/96 $56.34 11,000

William Raduchel 8/14/96 $55.5313 10,000
8/14/96 $55.325 10,000
8/14/96 $56.0728 39,500

George Reyes 8/28/96 $55.94 5,000
8/28/96 $56.125 4,000

Janpieter Scheerder 7/29/96 $52.94 4,000
8/2/96 $57.19 6,000
8/9/96 $55.815 6,600
8/12/96 $55.19 12,000
8/15/96 $55.503 12,000
8/29/96 $56.19 3,600

Eric Schmidt 8/29/96 $56.125 5,000
8/30/96 $54.375 5,000

Edward Zander 8/28/96 $56.0625 5,000


13
ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K

a) EXHIBITS

3.3 Registrant's Amended and Restated Certificate of
Incorporation (as amended to date)

10.87 Promissory Note between the Registrant and Alan E. Baratz
dated October 4, 1996.

10.88 Form of Idemnification Agreement

11.0 Statement re: Computation of Earnings Per Share

27.0 Financial data for the period ended September 29, 1996



b) REPORTS ON FORM 8-K

No reports on Form 8-K were filed during the quarter ended September 29,
1996.


14
SIGNATURES



Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.



SUN MICROSYSTEMS, INC.



BY

/s/ Michael E. Lehman
------------------------
Michael E. Lehman
Vice President and Chief Financial Officer



/s/ George Reyes
--------------------
George Reyes
Vice President and Corporate Controller,
Chief Accounting Officer



Dated: November 13, 1996


15
EXHIBITS TO REPORT
ON FORM 10-Q
FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 29, 1996






16
SUN MICROSYSTEMS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS PER SHARE
(unaudited)
(in thousands, except per share amounts)

FULLY DILUTED


Three Months Ended,
---------------------------
September 29, October 1,
1996 1995
-------- --------
Net income $123,390 $ 84,696
======== ========

Weighted average common
shares outstanding 183,557 189,896

Common - equivalent shares
attributable to stock options and warrants 12,106 9,780
--------- ---------

Total common and common -
equivalent shares outstanding 195,663 199,676
======= ========

Net income per common and
common - equivalent share $0.63 $ 0.42
===== =======