-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, QW1Qs+2p4zE2NltYznlZy9dHsuezWsLgKppM1xQO0NpIxJFRPIUg+ta/YGmstbM5 S/2ixERW8139JnvFH+uVuw== 0000950134-08-001199.txt : 20080128 0000950134-08-001199.hdr.sgml : 20080128 20080128161210 ACCESSION NUMBER: 0000950134-08-001199 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20080128 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20080128 DATE AS OF CHANGE: 20080128 FILER: COMPANY DATA: COMPANY CONFORMED NAME: SANDISK CORP CENTRAL INDEX KEY: 0001000180 STANDARD INDUSTRIAL CLASSIFICATION: COMPUTER STORAGE DEVICES [3572] IRS NUMBER: 770191793 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-26734 FILM NUMBER: 08554219 BUSINESS ADDRESS: STREET 1: 601 MCCARTHY BLVD. CITY: MILPITAS STATE: CA ZIP: 95035 BUSINESS PHONE: 4088011000 MAIL ADDRESS: STREET 1: 601 MCCARTHY BLVD. CITY: MILPITAS STATE: CA ZIP: 95035 8-K 1 f37295e8vk.htm FORM 8-K e8vk
Table of Contents

 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): January 28, 2008
SanDisk Corporation
(Exact name of registrant as specified in its charter)
         
Delaware
(State or other jurisdiction
of incorporation)
  000-26734
(Commission File No.)
  77-0191793
(I.R.S. Employer
Identification Number)
601 McCarthy Boulevard, Milpitas, California 95035
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code: (408) 801-1000
N/A
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provision (see General Instruction A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


TABLE OF CONTENTS

Item 2.02 Results of Operations and Financial Condition
Item 9.01 Financial Statements and Exhibits
SIGNATURES
EXHIBIT INDEX
EXHIBIT 99.1


Table of Contents

Item 2.02 Results of Operations and Financial Condition
     On January 28, 2008, SanDisk Corporation (the “Registrant”) issued a press release to report its financial results for its fourth quarter and fiscal year ended December 30, 2007.
     The press release is attached hereto as Exhibit 99.1 and is incorporated herein in its entirety by reference. In addition to the condensed consolidated financial statements presented in accordance with generally accepted accounting principles (GAAP), the attached press release contains non-GAAP measures of product gross margin, operating income, net income and earnings per share, which are adjusted from results based on GAAP to exclude certain expenses, gains and losses. These non-GAAP financial measures are provided to enhance the user’s overall understanding of the Registrant’s current financial performance and its prospects for the future. Specifically, the Registrant believes the non-GAAP results provide useful information to both management and investors as these non-GAAP results exclude certain expenses, gains and losses that it believes are not indicative of its core operating results and because it is consistent with the financial models and estimates published by many analysts who follow the Registrant. For example, because the non-GAAP results exclude the expenses the Registrant recorded for share-based compensation in accordance with SFAS 123(R) effective January 2, 2006 and the amortization of intangibles related to the acquisition of Matrix Semiconductor, Inc. in January 2006 and msystems Ltd. in November 2006, the Registrant believes the inclusion of non-GAAP financial measures provide consistency in its financial reporting. These non-GAAP results are some of the primary indicators management uses for assessing performance, allocating resources and planning and forecasting future periods. Further, management uses non-GAAP information as certain non-cash charges such as amortization of purchased intangibles and share-based compensation do not reflect the cash operating results of the business and certain one-time expenses such as write-off of acquired in-process technology do not reflect the ongoing results. These measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results. These non-GAAP measures may be different than the non-GAAP measures used by other companies.
     The information contained herein and in the accompanying exhibit shall not be incorporated by reference into any filing of the Registrant, whether made before or after the date hereof, regardless of any general incorporation language in such filing, unless expressly incorporated by specific reference to this or such filing. The information in this report, including the exhibit hereto, shall be deemed to be “furnished” and therefore shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended.
Item 9.01 Financial Statements and Exhibits
     (c) Exhibits
     
Number   Description of Document
99.1
  Press Release of SanDisk Corporation dated January 28, 2008 to report its financial results for its fourth quarter and fiscal year ended December 30, 2007.

 


Table of Contents

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 hereunto duly authorized.
Date: January 28, 2008
         
    SANDISK CORPORATION
 
       
 
  By:   /s/ Judy Bruner
 
       
 
  Name:   Judy Bruner
 
  Title:   Executive Vice President, Administration and Chief
 
      Financial Officer (Principal Financial and Accounting
 
      Officer)

 


Table of Contents

EXHIBIT INDEX
     
Exhibit    
Number   Description of Document
99.1
  Press Release of SanDisk Corporation dated January 28, 2008 to report its financial results for its fourth quarter and fiscal year ended December 30, 2007.

 

EX-99.1 2 f37295exv99w1.htm EXHIBIT 99.1 exv99w1
 

Exhibit 99.1
(SANDISK LOGO)
SanDisk Corporation
601 McCarthy Boulevard
Milpitas, CA 95035-7932
Phone: 408-801-1000
Fax: 408-801-8657
             
CONTACT:
  Investor Contacts:       Media Contact:
 
  Lori Barker Padon       Mike Wong
 
  (408) 801-1384       (408) 801-1240
 
           
 
  Jay Iyer        
 
  (408) 801-2067        
SANDISK ANNOUNCES Q4 AND 2007 FINANCIAL RESULTS
Milpitas, CA, January 28, 2008 — SanDisk® Corporation (NASDAQ:SNDK), the world’s largest supplier of flash storage card products, today announced results for the fourth quarter ended December 30, 2007. Fourth-quarter revenue of $1.246 billion increased 7% on a year-over-year basis and 20% on a sequential basis. Fourth-quarter net income, in accordance with U.S. Generally Accepted Accounting Principles (GAAP) was $106 million, or $0.45 per diluted share, compared to a GAAP net loss of $35 million, or $0.17 per diluted share, in the fourth quarter of 2006 that included a write-off of acquired in-process technology.
Total revenue for fiscal 2007 of $3.896 billion increased 20% from $3.258 billion in 2006. Net income for fiscal 2007 was $218 million, or $0.93 per diluted share, compared to net income of $199 million, or $0.96 per diluted share that included write-offs of acquired in-process technology in fiscal 2006.
Excluding the impact of acquisition-related charges, share-based compensation expense and the related tax effect, fourth quarter non-GAAP net income increased to $162 million, or $0.69 per diluted share, compared to third quarter 2007 non-GAAP net income of $130 million, or $0.54 per diluted share. Non-GAAP net income was $192 million, or $0.87 per diluted share, in the fourth quarter of 2006. On the same non-GAAP basis, total fiscal 2007 non-GAAP net income was $408 million, or $1.73 per diluted share, compared to $523 million, or $2.51 per diluted share in fiscal 2006.
“This was a good quarter for SanDisk considering the challenging business conditions in our markets. We continued to see strong growth in our mobile business where we sold a record 51 million units and our diversified and differentiated product portfolio delivered sequential growth in product gross margin,” said Eli Harari, Chairman and CEO. “Despite current uncertainties in the worldwide economy and a challenging industry pricing environment in the first quarter, we expect to grow our top and bottom line in 2008, driven by continuing strength in our mobile markets, our expanding international retail footprint and our competitive cost structure.”

 


 

Key Metrics and Highlights for Fourth Quarter of 2007
  Product revenue was a record $1.118 billion, up 4% year-over-year and 22% sequentially.
  License and royalty revenue was a record $128 million, up 51% year-over-year and 8% sequentially.
  Total megabytes sold increased 146% year-over-year and 37% sequentially.
  Average price per megabyte sold declined 58% on a year-over-year basis and 11% sequentially.
  Average retail card capacity of 1816 megabytes was an increase of 63% on a year-over-year basis and 12% sequentially.
  For fiscal 2007 total megabytes sold increased 190% and average price per megabyte sold declined 60%.
  GAAP product gross margin was 28.1% compared to 30.7% in the fourth quarter of 2006 and 24.3% in the third quarter of 2007.
  Non-GAAP product gross margin was 29.7% compared to 32.3% in the fourth quarter of 2006 and 26.4% in the third quarter of 2007.
  GAAP operating income was $173 million compared to $12 million in the fourth quarter of 2006 and $109 million in the third quarter of 2007.
  Non-GAAP operating income was $223 million, or 18% of revenue, compared to $248 million, or 21% of revenue, in the fourth quarter of 2006 and $162 million, or 16% of revenue, in the third quarter of 2007.
  SanDisk announced Cruzer® Titanium Plus, a USB flash drive with automatic online file backup.
  SanDisk unveiled VaulterTM, a solid-state storage solution that works in conjunction with a PC’s hard drive to store and launch the computer’s operating system and software applications.
  SanDisk launched Video HD cards to provide consumers with high-definition, fast speed storage in the growing flash-based digital camcorder market.
  SanDisk filed patent infringement actions against 25 companies that manufacture, sell and import various removable flash storage products. Since filing these actions, 8 companies have signed patent cross license agreements with SanDisk.
  SanDisk repurchased 7.5 million shares during 2007 under a previously announced $300 million share repurchase plan to reduce the level of stockholder dilution caused by issuance of employee equity incentive awards.
Conference Call
SanDisk’s fourth quarter 2007 conference call is scheduled for 2:00 p.m. PST, Monday, January 28, 2008. The conference call will be webcast by CCBN and can be accessed live, and throughout the quarter, at SanDisk’s website at www.sandisk.com/IR and at www.streetevents.com for registered streetevents.com users. To participate in the call via telephone, the dial-in number is (913) 312-1451. The dial-in password is 7440453. A copy of this press release will be furnished to the Securities and Exchange Commission on a current report on

2


 

Form 8-K and will be posted to our website prior to the conference call.
A complete reconciliation between GAAP and non-GAAP information referred to in this release is provided in the attached tables.
Forward-Looking Statements
This news release contains certain forward-looking statements, including statements about our business prospects and outlook, anticipated increased demand for products including our mobile products, and expected growth in international retail, that are based on our current expectations and involve numerous risks and uncertainties that may cause these forward-looking statements to be inaccurate and may significantly and adversely affect our business, financial condition and results of operations. Risks that may cause these forward-looking statements to be inaccurate include among others:
    slower than expected growth in market demand for our products including, for example, our solid state drives, or a slower adoption rate for our products in current and new markets that we are targeting including, for example, the mobile phone market,
 
    any interruption of or delay in supply from any of the semiconductor manufacturing or subcontracting facilities, including test and assembly facilities that supply products to us,
 
    slower than expected expansion of our global sales channels,
 
    fluctuations in operating results, unexpected yield variances and delays related to our conversion to 43nm NAND flash technology or the ramp-up of the 300 millimeter flash fabrication facility,
 
    business interruption due to earthquakes, hurricanes or other natural disasters, particularly in areas in the Pacific Rim and Japan where we manufacture and assemble products,
 
    risks related to our acquisition of msystems,
 
    adverse results in litigation or regulatory actions affecting us,
 
    the risk that scheduled appearances by our executives could be cancelled or delayed by us or the network, and
 
    other risks detailed from time-to-time under the caption “Risk Factors” and elsewhere in our Securities and Exchange Commission filings and reports, including, but not limited to, our Annual Report on Form 10-K for the fiscal year ended December 31, 2006 and our Forms 10-Q.
Future results may differ materially from those previously reported. We do not intend to update the information contained in this release. 
About SanDisk
SanDisk Corporation, the inventor and world’s largest supplier of flash storage cards, is a global leader in flash memory – from research, manufacturing and product design to consumer branding and retail distribution. SanDisk’s product portfolio includes flash memory cards for mobile phones, digital cameras and camcorders, digital audio/video players, USB flash drives for consumers and the enterprise, embedded memory for mobile devices, and solid state drives for computers. SanDisk (www.sandisk.com/corporate) is a Silicon Valley-based S&P 500 company, with more than half its sales outside the United States.
SanDisk, the SanDisk logo, and Cruzer are trademarks of SanDisk Corporation, registered in the United States and other countries. Vaulter is a trademark of SanDisk Corporation.

3


 

SanDisk Corporation
Preliminary Condensed Consolidated Statements of Operations
(in thousands, except per share amounts, unaudited)
                                 
    Three months ended     Twelve months ended  
    December 30, 2007     December 31, 2006     December 30, 2007     December 31, 2006  
Revenues:
                               
Product
  $ 1,117,967     $ 1,078,880     $ 3,446,125     $ 2,926,472  
License and royalty
    127,858       84,815       450,241       331,053  
 
                       
Total revenues
    1,245,825       1,163,695       3,896,366       3,257,525  
 
                               
Cost of product revenues
    789,493       737,295       2,628,838       2,007,684  
Amortization of acquisition-related intangible assets
    14,582       10,368       64,809       10,368  
 
                       
Total cost of product revenues
    804,075       747,663       2,693,647       2,018,052  
 
                       
Gross profit
    441,750       416,032       1,202,719       1,239,473  
 
Operating expenses:
                               
Research and development
    110,708       91,246       418,066       306,866  
Sales and marketing
    105,416       70,003       294,594       203,406  
General and administrative
    47,772       52,390       181,509       159,835  
Restructuring
                6,728        
Write-off of acquired in-process technology
          186,000             225,600  
Amortization of acquisition-related intangible assets
    4,558       4,853       25,308       17,432  
 
                       
Total operating expenses
    268,454       404,492       926,205       913,139  
 
                       
 
                               
Operating income
    173,296       11,540       276,514       326,334  
 
                               
Total other income
    17,887       31,674       121,902       104,374  
 
                       
 
                               
Income before taxes
    191,183       43,214       398,416       430,708  
 
                               
Provision for income taxes
    85,373       76,736       174,848       230,193  
 
                       
 
                               
Income (loss) after taxes
    105,810       (33,522 )     223,568       200,515  
 
                               
Minority interest
          1,619       5,211       1,619  
 
                               
 
                       
Net income (loss)
  $ 105,810     $ (35,141 )   $ 218,357     $ 198,896  
 
                       
 
                               
Net income (loss) per share calculation:
                               
Net income (loss) used in computing basic net income (loss) per share
  $ 105,810     $ (35,141 )   $ 218,357     $ 198,896  
Tax-effected interest costs related to convertible long term debt
    117             469       58  
 
                       
Net income (loss) used in computing diluted net income (loss) per share
  $ 105,927     $ (35,141 )   $ 218,826     $ 198,954  
 
                       
 
                               
Net income (loss) per share:
                               
Basic
  $ 0.47     $ (0.17 )   $ 0.96     $ 1.00  
Diluted
  $ 0.45     $ (0.17 )   $ 0.93     $ 0.96  
 
                               
Shares used in computing net income (loss) per share:
                               
Basic
    226,871       210,849       227,744       198,929  
Diluted
    234,033       210,849       235,857       207,451  


 

SanDisk Corporation
Reconciliation of GAAP to Non-GAAP Operating Results (*)
(in thousands, except per share amounts, unaudited)
 
                                 
    Three months ended     Twelve months ended  
    December 30, 2007     December 31, 2006     December 30, 2007     December 31, 2006  
SUMMARY RECONCILIATION OF NET INCOME
                               
GAAP NET INCOME (LOSS)
  $ 105,810     $ (35,141 )   $ 218,357     $ 198,896  
Adjustments:
                               
Share-based compensation (a)
    30,693       30,793       133,010       100,641  
Amortization of acquisition-related intangible assets (c)
    19,140       15,221       90,117       27,800  
Inventory step-up expense related to msystems acquisition (d)
          4,471       7,066       4,471  
Write-off of acquired in-process technology (b)
          186,000             225,600  
Income tax adjustments (e)
    5,985       (9,673 )     (40,441 )     (34,548 )
 
                       
NON-GAAP NET INCOME
  $ 161,628     $ 191,671     $ 408,109     $ 522,860  
 
                       
   
                               
 
                               
GAAP COST OF PRODUCT REVENUES
  $ 804,075     $ 747,663     $ 2,693,647     $ 2,018,052  
Share-based compensation (a)
    (4,060 )     (2,892 )     (14,743 )     (7,991 )
Amortization of acquisition-related intangible assets (c)
    (14,582 )     (10,368 )     (64,809 )     (10,368 )
Inventory step-up expense related to msystems acquisition (d)
          (4,471 )     (7,066 )     (4,471 )
 
                       
NON-GAAP COST OF PRODUCT REVENUES
  $ 785,433     $ 729,932     $ 2,607,029     $ 1,995,222  
 
                       
 
                               
 
                               
GAAP GROSS PROFIT
  $ 441,750     $ 416,032     $ 1,202,719     $ 1,239,473  
Share-based compensation (a)
    4,060       2,892       14,743       7,991  
Amortization of acquisition-related intangible assets (c)
    14,582       10,368       64,809       10,368  
Inventory step-up expense related to msystems acquisition (d)
          4,471       7,066       4,471  
 
                       
NON-GAAP GROSS PROFIT
  $ 460,392     $ 433,763     $ 1,289,337     $ 1,262,303  
 
                       
 
                               
 
                               
GAAP RESEARCH AND DEVELOPMENT EXPENSES
  $ 110,708     $ 91,246     $ 418,066     $ 306,866  
Share-based compensation (a)
    (10,965 )     (11,522 )     (49,193 )     (40,999 )
 
                       
NON-GAAP RESEARCH AND DEVELOPMENT EXPENSES
  $ 99,743     $ 79,724     $ 368,873     $ 265,867  
 
                       
 
                               
 
                               
GAAP SALES AND MARKETING EXPENSES
  $ 105,416     $ 70,003     $ 294,594     $ 203,406  
Share-based compensation (a)
    (6,482 )     (7,831 )     (31,722 )     (21,617 )
 
                       
NON-GAAP SALES AND MARKETING EXPENSES
  $ 98,934     $ 62,172     $ 262,872     $ 181,789  
 
                       
 
                               
GAAP GENERAL AND ADMINISTRATIVE EXPENSES
  $ 47,772     $ 52,390     $ 181,509     $ 159,835  
Share-based compensation (a)
    (9,186 )     (8,548 )     (37,352 )     (30,034 )
 
                       
NON-GAAP GENERAL AND ADMINISTRATIVE EXPENSES
  $ 38,586     $ 43,842     $ 144,157     $ 129,801  
 
                       
 
                               
 
                               
GAAP TOTAL OPERATING EXPENSES
  $ 268,454     $ 404,492     $ 926,205     $ 913,139  
Share-based compensation (a)
    (26,633 )     (27,901 )     (118,267 )     (92,650 )
Write-off of acquired in-process technology (b)
          (186,000 )           (225,600 )
Amortization of acquisition-related intangible assets (c)
    (4,558 )     (4,853 )     (25,308 )     (17,432 )
 
                       
NON-GAAP TOTAL OPERATING EXPENSES
  $ 237,263     $ 185,738     $ 782,630     $ 577,457  
 
                       
 
                               
 
                               
GAAP OPERATING INCOME
  $ 173,296     $ 11,540     $ 276,514     $ 326,334  
Cost of product revenues adjustments (a) (c) (d)
    18,642       17,731       86,618       22,830  
Operating expense adjustments (a) (b) (c)
    31,191       218,754       143,575       335,682  
 
                       
NON-GAAP OPERATING INCOME
  $ 223,129     $ 248,025     $ 506,707     $ 684,846  
 
                       
 
                               
 
                               
GAAP NET INCOME (LOSS)
  $ 105,810     $ (35,141 )   $ 218,357     $ 198,896  
Cost of product revenues adjustments (a) (c) (d)
    18,642       17,731       86,618       22,830  
Operating expense adjustments (a) (b) (c)
    31,191       218,754       143,575       335,682  
Income tax adjustments (e)
    5,985       (9,673 )     (40,441 )     (34,548 )
 
                       
NON-GAAP NET INCOME
  $ 161,628     $ 191,671     $ 408,109     $ 522,860  
 
                       
 
                               
 
                               
Net income per share calculation: Non-GAAP
                               
Net income used in computing basic Non-GAAP net income per share
  $ 161,628     $ 191,671     $ 408,109     $ 522,860  
Tax-effected interest costs related to convertible long term debt
    117       58       469       58  
 
                       
Net income used in computing diluted Non-GAAP net income per share
  $ 161,745     $ 191,729     $ 408,578     $ 522,918  
 
                       
 
                               
 
                               
Diluted net income (loss) per share:
                               
GAAP
  $ 0.45     $ (0.17 )   $ 0.93     $ 0.96  
Non-GAAP
  $ 0.69     $ 0.87     $ 1.73     $ 2.51  
 
                               
 
                               
Shares used in computing diluted net income (loss) per share:
                               
GAAP
    234,033       210,849       235,857       207,451  
Non-GAAP
    234,154       220,090       236,614       208,661  


 

SanDisk Corporation
Reconciliation of GAAP to Non-GAAP Operating Results (*)
 
(*)   To supplement our consolidated financial statements presented in accordance with generally accepted accounting principles (GAAP), we use non-GAAP measures of operating results, net income and earnings per share, which are adjusted from results based on GAAP to exclude certain expenses, gains and losses. These non-GAAP financial measures are provided to enhance the user’s overall understanding of our current financial performance and our prospects for the future. Specifically, we believe the non-GAAP results provide useful information to both management and investors as these non-GAAP results exclude certain expenses, gains and losses that we believe are not indicative of our core operating results and because it is consistent with the financial models and estimates published by many analysts who follow the Company. For example, because the non-GAAP results exclude the expenses we recorded for share-based compensation in accordance with SFAS 123(R) effective January 2, 2006 and the acquisition of Matrix Semiconductor, Inc. in January 2006 and msystems Ltd. in November 2006, we believe the inclusion of non-GAAP financial measures provide consistency in our financial reporting. These non-GAAP results are some of the primary indicators management uses for assessing our performance, allocating resources and planning and forecasting future periods. Further, management uses non-GAAP information as certain non-cash charges such as amortization of purchased intangibles and share-based compensation do not reflect the cash operating results of the business and certain one-time expenses such as write-off of acquired in-process technology do not reflect the ongoing results. These measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for or superior to GAAP results. These non-GAAP measures may be different than the non-GAAP measures used by other companies.
 
(a)   Share-based compensation expense.
 
(b)   Write-off of acquired in-process technology associated with the Matrix acquisition (January 2006) and msystems acquisition (November 2006).
 
(c)   Amortization of acquisition-related intangible assets, primarily core and developed technology, related to the acquisition of Matrix and msystems.
 
(d)   Inventory step-up expense related to msystems acquisition.
 
(e)   Income taxes associated with certain non-GAAP adjustments.


 

SanDisk Corporation
Preliminary Condensed Consolidated Balance Sheets
(in thousands)
                 
    December 30, 2007     December 31, 2006  
    (unaudited)          
ASSETS
               
 
Current Assets:
               
Cash and cash equivalents
  $ 833,749     $ 1,580,700  
Short-term investments
    1,001,641       1,251,493  
Accounts receivable from product revenues, net
    462,983       611,740  
Inventory
    555,077       495,984  
Deferred taxes
    212,255       176,007  
Other current assets
    233,952       125,937  
 
           
Total current assets
    3,299,657       4,241,861  
 
Long-term investments
    1,060,393       457,184  
Property and equipment, net
    422,895       317,965  
Notes receivable and investments in flash ventures
    1,108,905       462,307  
Deferred taxes
    117,130       102,100  
Goodwill
    840,870       910,254  
Intangibles, net
    322,023       389,078  
Other non-current assets
    62,946       87,034  
 
           
 
Total Assets
  $ 7,234,819     $ 6,967,783  
 
           
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Current Liabilities:
               
Accounts payable
  $ 285,711     $ 261,870  
Accounts payable to related parties
    158,443       139,627  
Other current accrued liabilities
    286,850       311,000  
Deferred income on shipments to distributors and retailers and deferred revenue
    182,879       183,950  
 
           
Total current liabilities
    913,883       896,447  
 
Convertible long-term debt
    1,225,000       1,225,000  
Non-current liabilities and deferred revenue
    135,252       72,226  
 
           
Total liabilities
    2,274,135       2,193,673  
 
Minority interest
    1,067       5,976  
 
Stockholders’ Equity:
               
Common stock
    3,797,073       3,657,121  
Retained earnings
    1,130,069       1,105,520  
Accumulated other comprehensive income
    32,475       5,493  
 
           
Total stockholders’ equity
    4,959,617       4,768,134  
 
           
 
Total Liabilities and Stockholders’ Equity
  $ 7,234,819     $ 6,967,783  
 
           


 

SanDisk Corporation
Preliminary Condensed Consolidated Comparative Statement of Cash Flows
(in thousands, unaudited)
                                 
    Three months ended     Twelve months ended  
    December 30, 2007     December 31, 2006     December 30, 2007     December 31, 2006  
Cash flows from operating activities:
                               
Net income (loss)
  $ 105,810     $ (35,141 )   $ 218,357     $ 198,896  
Adjustments to reconcile net income to net cash provided by operating activities:
                               
Deferred and other taxes
    (26,171 )     (1,615 )     (35,188 )     (25,636 )
(Gain)loss on equity investments
    10,545       (1,116 )     7,844       (2,480 )
Depreciation and amortization
    63,707       45,876       260,151       135,585  
Provision for doubtful accounts
    553       556       3,530       3,316  
Share-based compensation expense
    30,693       30,793       133,010       100,641  
Excess tax benefit from share-based compensation
    (2,661 )     6,687       (18,375 )     (57,393 )
Write-off of acquired in-process technology
          186,000             225,600  
Other non-cash charges ( income)
    2,228       (3,514 )     4,877       (313 )
Changes in operating assets and liabilities:
                               
Accounts receivable from product revenues
    (25,520 )     (143,337 )     145,657       (115,061 )
Inventory
    (10,375 )     34,105       (57,586 )     (23,660 )
Other assets
    (81,790 )     (59,202 )     (34,789 )     (12,094 )
Accounts payable trade
    62,368       24,135       23,772       (64,228 )
Accounts payable to related parties
    (1,547 )     (3,763 )     20,966       24,617  
Other liabilities
    21,369       114,436       (19,299 )     210,273  
 
                       
Total adjustments
    43,399       230,041       434,570       399,167  
 
                       
Net cash provided by operating activities
    149,209       194,900       652,927       598,063  
 
                       
Cash flows from investing activities:
                               
Purchases of short and long-term investments
    (572,012 )     (697,778 )     (3,717,897 )     (2,135,973 )
Proceeds from sale and maturities of short and long-term investments
    764,501       615,348       3,399,583       1,497,120  
Investment in Flash Partners and Flash Alliance
    (87,544 )           (125,547 )     (132,209 )
Acquisition of property and equipment, net
    (79,051 )     (53,031 )     (258,954 )     (176,474 )
Proceeds from notes receivable from Flash Vision
          15,014       37,512       23,538  
Issuance of notes receivable to Flash Partners
    (115,651 )           (525,252 )     (95,445 )
Purchased technology and other assets
                (27,803 )      
Cash acquired in business combination, net of acquisition costs
          31,950             41,382  
 
                       
Net cash used in investing activities
    (89,757 )     (88,497 )     (1,218,358 )     (978,061 )
 
                       
 
Cash flows from financing activities:
                               
Proceeds from issuance of convertible senior notes, net of issuance costs
                      1,125,500  
Purchase of convertible bond hedge
                      (386,090 )
Proceeds from issuance of warrants
                      308,672  
Proceeds from debt financing
    2,000             9,803        
Proceeds from employee stock programs
    3,001       10,196       100,311       96,304  
Distribution to minority interest
          (4,491 )     (9,880 )     (4,491 )
Excess tax benefit from share-based compensation
    2,661       (6,687 )     18,375       57,393  
Share repurchase programs
    (202,190 )           (299,607 )      
 
                       
Net cash provided by (used in) financing activities
    (194,528 )     (982 )     (180,998 )     1,197,288  
 
                       
Effect of changes in foreign currency exchange rates on cash
    (2,097 )     1,124       (522 )     1,352  
 
                       
Net increase (decrease) in cash and cash equivalents
    (137,173 )     106,545       (746,951 )     818,642  
Cash and cash equivalents at beginning of period
    970,922       1,474,155       1,580,700       762,058  
 
                       
Cash and cash equivalents at end of period
  $ 833,749     $ 1,580,700     $ 833,749     $ 1,580,700  
 
                       

GRAPHIC 3 f37295f3729500.gif GRAPHIC begin 644 f37295f3729500.gif M1TE&.#EAI``@`.8``/V]N_[4TOQC9?\``/VMJOX1"O[U]?VEHOUY=_W%POW8 MU?R2BOV@E?[/R?[\_/R&@OW@X?VSL?T<&OT\.OUUW/T-#?TJ)OU:5?V)A/U*1OUH M:?VBGO[Z^O[LZOWAWOX%!?R!?OU<7/WEY?U23?TM*OVRKOW1S/X,"OV6D?U` M//[IY?W>V/TA'_[P\?[T\OUK9O[X^/QQ;O[N[OU!0/VYM_U@5?Q]??R5E?XA M&/T9%?W;V?U-2_V2D/[R\OX(!OX*"/[DX/U&1?Q]>?[R\/QN;?PY-OX#`ON/ MC_R/D/Q'2?U&0/V)B/Q#1OV-A_UL:?S.S/W/T/['R/W6U_W,R?Q75?R2D_[P M\OTF'_X0$/_^_O[__O[^_O[^__[]_?[[^_[S]/[Z^?R4DOQG7_IS>?MD:O[Y M^?X+#/V0B_[Q\/W:W/V>G?M#1/Q[=_Q_>O[______O\!`/___R'Y!``````` M+`````"D`"````?_@'UI:&EI.!P424&+05H7%"D)0&M_E9:7F)F:FYR7?7T< M`J*C%"8,$0I1:V>59WV=?RFCHT*PFY\!L[HF;+:P@W8V%4Q^Q7X#QGY41Q-% M?+[0T9F$3\G6-3I/60D\E:^<=A76?BG2EH-XX\8Z2^:8?6HB,>K(XV;/[OF= M?60;UCR`D4XI9QP">0,1Y0T(9TTAU`SQ$PB'"#FB;I80>" ML/"1P3@#N/"'&CYT4(\U5TRSP0,ZK.E'"P>$Q21]E8#0V3APV+A``47^X*4Q M3-R0@@;,*5E)(6?RT<.A.@A01`8_F'$HF*M`*:QFAQR3-VO$",'S5@\,(31G1EC!*83$K;*W;$F$P+ M'ACQ0!I",%#`#0CH8>XU$[C0P!)*MOC':ZL.0`46(!A0R!PVF)',"%86@D,= M=20![0A!%#,!'C1$<&?_,C5PT&XEXCKS1HFX&G&!38`D,,&?[`0PQ1"B/%#=VLR@0$"7JA@8+%I]%!, M$L.BX:]0&"&'!0(`(;,J_9@@0+:#!- M&A]@48(/KOUFB0UKU6=L'PV$G0P)!NS;A[%+>63+7'^.4\W%I, M#OM:\IP&G0F^Y%JTM4$5,B?PP(]T^^*3A@I0_@&`:8Y6M4?KG_`)"P/6C)!) M_^K7B)`)9R*U,6\36)\!$'`_./)GJ$#4U#"83B?.8H'* M9>\).!F$+\!WL/&IKAABH`0FT&<,]?F"`^J0PG3@9S)+\"$$'C$!#%YW&4[8 M[`!O\4,9`H`@?;WC%0&(P>&RYX<0^.!U"PR?`ZUA@Q91L!@6M`4&QR&%GW"P M&+P3A!ZLT0(,4(``3A"8-S"SO\CL8`48J$=<-",-&YT`>XZBP@PTX0,GT$`( M!\B`&D'80$R0+QD,T,0/_1!$6`S1&H*RQ!']P#MC=0%:P`I"!D0@P7"M!0@E ML$8&+)2/,VC@`!,PV)I*,`=6O`X'6:C`#-K8B=KQ<(-S MZV#PW)`71XW`39F8U`&NM8X$N`.'=G&`"`XP#W5T``G.28,)2D;#3E[BC<8( MY01'"0TIJ(,`IMHC[ZX6!C"NJ0(0D-0U)&F-)_A`&L:ZS$^B`(`G>(M--.C# M&O:PR1:0X`5;R``'YF<,8UH"F<50YB7F2,I-H*&5P!*!L2HA30\:9@T$,.!I M_`"'UE71&AZ@":C693=.!.`+(H`'(03XAS.LX`?GI&,#TH"L`=2#"7M`@@%R MPL!Z[A".K(6A!+14AQD`>D#7-`$/ M#M"R`C!P@,?J084OT,428CWJ2Y.)U@K"H@\J8"/&-@`]N.ZN.=91Q>O>8X`% M8""D?AA"S9#'AS3`X%?)T%@GO%0#IWX#JL\`@>I"P(8=-,H8-0!#3RN1V1&0 MR:SZM`0_/SN#%";#!5!"Y6DO,00_Y*H5.5G##"HGVX?.QTD1&$<3D/`-CO[A M4S(P'W#PL;8/7(L*T.S8N;X@'?C\90'AJRIT.PM$A,#'HP"%BT,O45#N0K`7 MK<#=_QKD5`^NF;=)EIC#!;[3!O!BXE-^.`$+I!,6/@!A7B30P%F28`TH.`!* M5A."`4?`T0&+,JV9X(-K-'`!0)(@#%7]0X,MT5W/[.T@KPO#@P;P@*(BSQM\ M4``QL84'UR`V&0.HP`RZ\8TU*.`$:J*"!2S!`6C5X`U(T(`"7"`K)C)R7V>P M\4_X,-WHJ"`!67P0XA)0%TQ(\PPH8461O1N`,0F/`/4PPQ?B0UMO],$$YT1& M&6#`TTN`.$(2D`,!+/"!/%B7"ENX1!N.FXPFF"&DA_)#$0P"'"%8MQA-;LS- M8H?<.T0O.'?@P`U@2X4+K``A?T""QY(Q`06.:=!T/,`W]_]E`<$@HPQS(0"&,&WEFA#!+A0`=AZI`=A`+3]^A"! MCD"H'A@XP!P2P,UBD``"#=BK,9JP`300@(;6&$`+=!`#$\0\W)FP0:J3KHP4 MJ',&2?@5P^M]$Z@T@!YH>PX"IEX3"QC:SS/(0@]*@(5%G``.=?A"+UA!+"?8 M(`1M?[L-LHDU`KB`"(`G`@?6`(8^P!O>\$68`Q]@0('#.][P)L###+S`2/=N HY/&'SX)\_P"$"%"@0<:0D!CPL.`H/`#S@0=`);R`>L`_0'.6"`0`.S\_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----