0001096325-15-000047.txt : 20150729 0001096325-15-000047.hdr.sgml : 20150729 20150729161821 ACCESSION NUMBER: 0001096325-15-000047 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20150729 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20150729 DATE AS OF CHANGE: 20150729 FILER: COMPANY DATA: COMPANY CONFORMED NAME: INTERSIL CORP/DE CENTRAL INDEX KEY: 0001096325 STANDARD INDUSTRIAL CLASSIFICATION: SEMICONDUCTORS & RELATED DEVICES [3674] IRS NUMBER: 593590018 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-29617 FILM NUMBER: 151013015 BUSINESS ADDRESS: STREET 1: 1001 MURPHY RANCH ROAD CITY: MILPITAS STATE: CA ZIP: 95035 BUSINESS PHONE: 408-546-3375 MAIL ADDRESS: STREET 1: 1001 MURPHY RANCH ROAD CITY: MILPITAS STATE: CA ZIP: 95035 FORMER COMPANY: FORMER CONFORMED NAME: INTERSIL HOLDING CO DATE OF NAME CHANGE: 19991005 8-K 1 isil-20150729x8k.htm 8-K 2015 Q2 Earnings Release Form 8-K

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):  July 29, 2015

 

 

 

INTERSIL CORPORATION

(Exact name of registrant as specified in its charter)

 

 

 

 

 

 

 

 

 

 

 

Delaware

000-29617

59-3590018

(State or other jurisdiction of incorporation)

(Commission File Number)

(IRS Employer Identification No.)

 

 

 

1001 Murphy Ranch Road

 

 

Milpitas, California

 

95035

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code:  408-432-8888

 

 

 

Not applicable

(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 provisions (see General Instruction A.2. below):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 


 

Item 2.02 and Item 7.01. Results of Operations and Financial Condition and Regulation FD Disclosure.

On July 29, 2015, Intersil Corporation issued a press release announcing its financial results for the quarter ended July 3, 2015. A copy of the press release is furnished as Exhibit 99.1 to this report pursuant to Item 2.02 and Regulation FD.

 

 

 

 

Item 9.01

 

Financial Statements and Exhibits.

 

 

 

(d)

 

Exhibits

 

 

 

99.1

 

Press Release dated July 29, 2015 announcing Intersil Corporation’s second quarter 2015 financial results.

 

SIGNATURE

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.

 

 

 

 

 

 

 

 

 

 

 

INTERSIL CORPORATION

July 29, 2015

By:  /s/ Thomas C. Tokos

 

Name: Thomas C. Tokos

Title: Sr. Vice President, General Counsel and Secretary

 

 

 

 

 


EX-99.1 2 isil-20150729ex991d8d152.htm EX-99.1 2015 Q2 Earnings Release Exhibit 991

Picture 1

Media Contact:

Shannon Pleasant

Intersil Corporation

(512) 382-8444

spleasant@intersil.com 

 

 

 

Intersil Corporation Reports Second Quarter Results

 

Milpitas, Calif. July 29, 2015Intersil Corporation (NASDAQ:ISIL), a leading provider of innovative power management and precision analog solutions, today announced financial results for the second quarter of 2015. Revenue of $132.4 million was down 1.3% sequentially. Strong gross margin and lower operating expenses resulted in solid operating margin for the eighth consecutive quarter. The company reported GAAP earnings per share of $0.28 and non-GAAP earnings per share of $0.16.

Company Highlights

·

Gross margin performance was strong at 59.3% on a GAAP basis and 59.6% on a non-GAAP basis.

·

The company again reported solid profitability, with GAAP operating margin of 12.2% and non-GAAP operating margin of 20.3%.

·

Cash and cash equivalents increased to $225 million.

·

New products introduced during the quarter represent industry firsts for power management in tablets and ultrabooks, wearables and industrial applications.

 

Quarterly Results 
Revenue for the second quarter was slightly lower than expected due to persistent demand weakness in computing and infrastructure end markets. Computing and Consumer (C&C) revenue grew 2.4% sequentially driven by new smartphone wins. Industrial and Infrastructure (I&I) revenue was down 3.1% sequentially. In the I&I business, strength in automotive and military/aerospace was offset by softness in infrastructure power and industrial analog. The breakdown by end market for the quarter was as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2015

 

Q1 2015

 

Q2 2014

 

End Market Revenue

$M

 

%

 

$M

 

%

 

$M

 

%

 

Industrial & Infrastructure

87.9 

 

66%

 

90.7 

 

68%

 

94.8 

 

64%

 

Consumer & Computing

44.5 

 

34%

 

43.5 

 

32%

 

53.0 

 

36%

 

Total Revenue

$
132.4 

 

 

 

$
134.2 

 

 

 

$
147.8 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 1. Intersil End Market Mix


 

 

 

 

 

GAAP gross margin for the quarter was 59.3%, an increase of 120 basis points from the second quarter of 2014. Total GAAP operating expenses were $62.3 million. R&D expense was $33.1 million and SG&A expense was $25.2 million. GAAP operating income was $16.2 million or 12.2% of revenue. Q2 GAAP net income was $37.7 million and diluted GAAP EPS was $0.28.

The following non-GAAP results exclude amortization of acquisition-related intangibles and stock compensation expense. Non-GAAP gross margin for the quarter was 59.6%. Margin declined slightly sequentially due primarily to a lower mix of I&I products. Non-GAAP operating expenses declined to $52 million as the company efficiently managed expenses. Q2 non-GAAP operating income was $26.9 million resulting in a non-GAAP operating margin of 20.3%.  Fully diluted Q2 earnings per share on a non-GAAP basis were $0.16.

For a complete reconciliation of GAAP and non-GAAP results, please see the “Non-GAAP Results” tables included at the end of this release.

Cash and cash equivalents increased to $225 million at the end of the second quarter. Intersil’s board of directors authorized payment of a quarterly dividend of $0.12 per share of common stock. The payment of this dividend will be made on or about August 28, 2015, to shareholders of record as of the close of business on August 18, 2015.

Third Quarter 2015 Outlook

The following forward looking guidance is for the third quarter ending October 2, 2015, based on current business trends and conditions:

 

 

 

 

 

 

GAAP

Reconciling items

Non-GAAP

Revenue

$122 to $130 million

 

$122 to $130 million

Gross margin

Down 150 bps

 

Down 150 bps

Operating expenses

$60 million +/- $500K

$6 million equity based compensation
$4 million amortization of purchased intangibles

$50 million +/- $500K

Earnings per share

$0.05 to $0.08

 

$0.12 to $0.15

 

Table 2. Intersil Q3 2015 Outlook

“New business has started ramping, but not at a pace to offset the broader weakness resulting from a sluggish global demand environment,” said Necip Sayiner, president and CEO of Intersil. “We continue to be focused on building a highly profitable growth business. While the path to revenue growth is taking longer than we’d like, we feel positive about the progress thus far.”

Earnings Call Webcast

Intersil will be hosting a webcast to discuss the quarterly results and outlook today at 1:30 p.m. Pacific Time. To access the webcast, please visit the investor relations page of the company’s website at ir.intersil.com. Participants can also dial (866) 700-6067 or +1 (617) 213-8834 and enter the pass code 41566174. A replay of the webcast will be available for two weeks following the conference call on the company website, or may be accessed by dialing (888) 286-8010,


 

international dial +1 (617) 801-6888, using the pass code 99476491.

 

About Intersil

Intersil Corporation is a leading provider of innovative power management and precision analog solutions. The company's products form the building blocks of increasingly intelligent, mobile and power hungry electronics, enabling advances in power management to improve efficiency and extend battery life. With a deep portfolio of intellectual property and a rich history of design and process innovation, Intersil is the trusted partner to leading companies in some of the world’s largest markets, including industrial and infrastructure, mobile computing, automotive and aerospace. For more information about Intersil, visit our website at www.intersil.com.  

 

FORWARD-LOOKING STATEMENTS
Intersil Corporation press releases and other related comments may contain forward-looking statements as defined in Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, in connection with the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are based upon Intersil’s management's current expectations, estimates, beliefs, assumptions and projections about Intersil's business and industry. Words such as “anticipates,” “expects,” “intends,” “plans,” “predicts,” “believes,” “seeks,” “estimates,” “may,” “will,” “should,” “would,” “potential,” “continue,” “goals,” “targets” and variations of these words (or negatives of these words) or similar expressions, are intended to identify forward-looking statements. In addition, any statements that refer to projections or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements. These forward-looking statements are not guarantees of future performance and are subject to certain risks, uncertainties and assumptions that are difficult to predict. Therefore, our actual results could differ materially and adversely from those expressed in any forward-looking statements as a result of various risk factors. Important factors that may affect our business, future operating results and financial condition include: any faltering in global economic conditions, the highly cyclical nature of the semiconductor industry, intense competition in the semiconductor industry, unsuccessful product development or failure to obtain market acceptance of our products, downturns in the computing market, failure to make or deliver products in a timely manner, unavailability of raw materials, services, supplies or manufacturing capacity, delays in production or in implementing new production techniques, product defects or unreliability of products, adverse results in litigation matters, and other risk factors described in Intersil's Annual Report on Form 10-K, subsequent Quarterly Reports on Form 10-Q, recent Current Reports on Form 8-K and other Intersil filings with the U.S. Securities and Exchange Commission (which you may obtain for free at the SEC's web site at http://www.sec.gov). These forward-looking statements are made only as of the date of this communication and Intersil undertakes no obligation to update or revise these forward-looking statements. Intersil does not adopt and is not responsible for any forward-looking statements and projections made by others in this press release.

Non-GAAP Reporting

To supplement its consolidated financial results presented in accordance with GAAP, Intersil uses non-GAAP financial measures which are adjusted from the most directly comparable GAAP financial measures to exclude certain items, as described in detail below. Management believes that these non-GAAP financial measures reflect an additional and useful way of viewing aspects of the Company’s operations that, when viewed in conjunction with Intersil’s GAAP results, provide a more comprehensive understanding of the various factors and trends


 

affecting the Company’s business and operations. It should also be noted that Intersil’s non-GAAP information may be different from the non-GAAP information provided by other companies. Non-GAAP financial measures used by Intersil include:

Gross profit;

Operating expenses;

Provision (benefit) for income taxes;

Operating income (loss);

Net income (loss);

Diluted earnings (loss) per share; and

Weighted average shares outstanding – diluted.

 

The Company presents non-GAAP financial measures because the investor community uses non-GAAP results in its analysis and comparison of historical results and projections of the Company's future operating results. These non-GAAP results exclude acquisition related expense, restructuring and related costs, equity-based compensation expense, and certain other expenses and benefits. Management uses these non-GAAP measures to manage and assess the profitability of the business. These non-GAAP results are also consistent with the way management internally analyzes Intersil’s financial results.

There are limitations in using non-GAAP financial measures because they are not prepared in accordance with GAAP and may be different from non-GAAP financial measures used by other companies. The presentation of non-GAAP financial information is not meant to be considered in isolation or as a substitute for the most directly comparable GAAP financial measures. The non-GAAP financial measures supplement, and should be viewed in conjunction with, GAAP financial measures. Investors should review the reconciliations of the non-GAAP financial measures to their most directly comparable GAAP financial measures as provided in the accompanying press release.

As presented in the “Non-GAAP Results” tables in the accompanying press release, each of the non-GAAP financial measures excludes one or more of the following items:

Acquisition related.  Acquisition-related charges are not factored into management’s evaluation of potential acquisitions or Intersil’s performance after completion of acquisitions, because they are not related to the Company’s core operating performance. Adjustments of these items provide investors with a basis to compare Intersil’s performance to other companies without the variability caused by purchase accounting. Acquisition-related expenses primarily include:

 

·

Amortization of acquisition related intangibles, which include acquired intangibles such as purchased technology, patents, customer relationships, trademarks, backlog and non-compete agreements.

 

Restructuring and related costs. Restructuring charges primarily relate to changes in Intersil’s infrastructure in efforts to reduce costs and rebalance its workforce. Restructuring charges (gains) are excluded from non-GAAP financial measures because they are not considered core operating activities. Although Intersil has engaged in various restructuring activities in the past, each has been a discrete event based on a unique set of business objectives. As such, management believes that it is appropriate to exclude restructuring charges (gains) from


 

Intersil’s non-GAAP financial measures as it enhances the ability of investors to compare the Company’s period-over-period operating results from continuing operations. Restructuring-related charges (gains) primarily include:

 

·

Severance and retention costs directly related to a restructuring action.

·

Facility closure costs consist of ongoing costs associated with the exit of our leased and owned facilities.

·

Other write-offs such as intangibles related to a restructuring action.

 

Other adjustments. These items are excluded from non-GAAP financial measures because they are not related to the core operating activities and on-going future operating performance of Intersil. Excluding this data allows investors to better compare Intersil’s period-over-period performance without such expense, which Intersil believes may be useful to the investor community. Other adjustments primarily include:

 

·

Equity-based compensation expense.

·

Legal or governmental judgments, awards, fines or penalties.

·

Income from IP agreement.

·

Write-offs (recoveries) related to Auction Rate Securities.

·

Tax effects of non-GAAP adjustments.

·

Diluted weighted average shares non-GAAP adjustment, for purposes of calculating non-GAAP diluted earnings per share, the GAAP diluted weighted average shares outstanding is adjusted to exclude the benefits of equity-based compensation expense attributable to future services not yet recognized in the financial statements that are treated as proceeds assumed to be used to repurchase shares under the GAAP treasury stock method.

 

Comparability. The above criteria has been consistently applied when calculating the non-GAAP financial measures for all periods presented in this press release and accompanying tables. During the second quarter of fiscal 2013 we revised our non-GAAP financial information to reduce the types of items excluded from our non-GAAP presentation in an effort to increase comparability of our results with published earnings estimates widely available on the Internet.  In the past we excluded other items such as the compensation expense(benefit) associated with our non-qualified deferred compensation plan, CEO severance costs, loss on interest-rate swaps, and related tax effects of these items, from our non-GAAP financial information. As a result, a non-GAAP financial measure presented in the accompanying press release tables may be different from that presented in a prior press release.

 


 

 

 

 

 

 

 

 

Intersil Corporation

Condensed Consolidated Balance Sheets

Unaudited

(in thousands)

 

 

 

 

 

 

 

 

Jul. 3,

 

Apr. 3,

 

Jul. 4,

 

 

2015

 

2015

 

2014

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

$      224,962 

 

$      220,900 

 

$      201,241 

 

Trade receivables, net

55,972 

 

51,236 

 

59,121 

 

Inventories

71,816 

 

77,798 

 

65,077 

 

Prepaid expenses and other current assets

6,563 

 

14,301 

 

9,966 

 

Income taxes receivable

1,073 

 

1,129 

 

2,839 

 

Deferred income tax assets

20,724 

 

20,615 

 

15,590 

 

Total current assets

381,110 

 

385,979 

 

353,834 

 

Non-current assets:

 

 

 

 

 

 

Property, plant and equipment, net

74,224 

 

73,073 

 

75,798 

 

Purchased intangibles, net

24,813 

 

28,839 

 

45,520 

 

Goodwill

565,424 

 

565,424 

 

565,424 

 

Deferred income tax assets

44,493 

 

38,779 

 

55,186 

 

Other non-current assets

33,574 

 

71,297 

 

73,144 

 

Total non-current assets

742,528 

 

777,412 

 

815,072 

 

Total assets

$   1,123,638 

 

$   1,163,391 

 

$   1,168,906 

 

 

 

 

 

 

 

 

Liabilities and shareholders' equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Trade payables

$        23,419 

 

$        22,544 

 

$        28,330 

 

Deferred income

15,992 

 

13,442 

 

10,965 

 

Income taxes payable

1,761 

 

5,764 

 

8,370 

 

Provision for TAOS litigation

79,017 

 

79,470 

 

 -

 

Other accrued expenses

53,068 

 

62,362 

 

62,745 

 

Total current liabilities

173,257 

 

183,582 

 

110,410 

 

Non-current liabilities:

 

 

 

 

 

 

Income taxes payable

2,944 

 

60,661 

 

72,367 

 

Other non-current liabilities

12,244 

 

12,656 

 

17,949 

 

Total non-current liabilities

15,188 

 

73,317 

 

90,316 

 

Total shareholders' equity

935,193 

 

906,492 

 

968,180 

 

Total liabilities and shareholders' equity

$   1,123,638 

 

$   1,163,391 

 

$   1,168,906 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

Intersil Corporation

Condensed Consolidated Statements of Operations

Unaudited

(In thousands, except percentages and per share amounts)

 

 

 

 

 

 

 

 

Quarter Ended

 

 

Jul. 3,

 

Apr. 3,

 

Jul. 4,

 

 

2015

 

2015

 

2014

 

 

Q2 2015

 

Q1 2015

 

Q2 2014

 

 

 

 

 

 

 

 

Revenue

$   132,441 

 

$   134,153 

 

$   147,761 

 

Cost of revenue

53,948 

 

53,827 

 

61,953 

 

Gross profit

78,493 

 

80,326 

 

85,808 

 

Gross margin %

59.3% 

 

59.9% 

 

58.1% 

 

Expenses:

 

 

 

 

 

 

Research and development

33,098 

 

32,017 

 

32,491 

 

Selling, general and administrative

25,194 

 

25,453 

 

27,076 

 

Amortization of purchased intangibles

4,026 

 

5,561 

 

5,560 

 

Provision for TAOS litigation

 -

 

81,100 

 

 -

 

Total expenses

62,318 

 

144,131 

 

65,127 

 

Operating income (loss)

16,175 

 

(63,805)

 

20,681 

 

Interest expense and other

(503)

 

(257)

 

(384)

 

(Loss) gain on investments, net

(71)

 

773 

 

495 

 

Income (loss) before income taxes

15,601 

 

(63,289)

 

20,792 

 

Income tax (benefit) expense

(22,123)

 

5,535 

 

7,146 

 

Net income (loss)

$     37,724 

 

$   (68,824)

 

$     13,646 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

Basic

$         0.29 

 

$       (0.53)

 

$         0.11 

 

Diluted

$         0.28 

 

$       (0.53)

 

$         0.10 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

Basic

131,916 

 

130,513 

 

129,020 

 

Diluted

132,823 

 

130,513 

 

132,214 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

Intersil Corporation

 

Condensed Consolidated Statements of Cash Flows

 

Unaudited

 

(In thousands)

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

Jul. 3,

 

Apr. 3,

 

Jul. 4,

 

 

2015

 

2015

 

2014

 

 

Q2 2015

 

Q1 2015

 

Q2 2014

 

Operating activities:

 

 

 

 

 

 

Net income (loss)

$     37,724 

 

$   (68,824)

 

$     13,646 

 

Depreciation

3,607 

 

4,486 

 

4,785 

 

Amortization of purchased intangibles

4,026 

 

5,561 

 

5,560 

 

Equity-based compensation

6,689 

 

5,756 

 

5,585 

 

Deferred income taxes

(5,823)

 

373 

 

1,575 

 

Other

(64)

 

(1,059)

 

(55)

 

Net changes in operating assets and liabilities

(21,933)

 

80,502 

 

(17,890)

 

Net cash flows provided by operating activities

24,226 

 

26,795 

 

13,206 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

Proceeds from investments

 -

 

588 

 

 -

 

Net capital expenditures

(4,997)

 

(4,990)

 

(2,066)

 

Net cash flows used in investing activities

(4,997)

 

(4,402)

 

(2,066)

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

Proceeds from equity-based awards, net

1,851 

 

4,355 

 

8,957 

 

Dividends paid

(17,196)

 

(15,697)

 

(16,220)

 

Net cash flows used in financing activities

(15,345)

 

(11,342)

 

(7,263)

 

 

 

 

 

 

 

 

Effect of exchange rates on cash and cash equivalents

178 

 

(1,367)

 

28 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

4,062 

 

9,684 

 

3,905 

 

 

 

 

 

 

 

 

Cash and cash equivalents as of the beginning of the period

220,900 

 

211,216 

 

197,336 

 

 

 

 

 

 

 

 

Cash and cash equivalents as of the end of the period

$   224,962 

 

$   220,900 

 

$   201,241 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

Intersil Corporation

 

Non-GAAP Results

 

Unaudited

 

(In thousands, except percentages)

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

Jul. 3,

 

Apr. 3,

 

Jul. 4,

 

 

2015

 

2015

 

2014

 

 

Q2 2015

 

Q1 2015

 

Q2 2014

 

 

 

 

 

 

 

 

Non-GAAP gross profit:

 

 

 

 

 

 

GAAP gross profit

$     78,493 

 

$     80,326 

 

$   85,808 

 

Equity-based compensation COS

436 

 

392 

 

394 

 

Non-GAAP gross profit

$     78,929 

 

$     80,718 

 

$   86,202 

 

 

 

 

 

 

 

 

Non-GAAP gross margin:

 

 

 

 

 

 

GAAP gross margin

59.3% 

 

59.9% 

 

58.1% 

 

Equity-based compensation COS

0.3% 

 

0.3% 

 

0.2% 

 

Non-GAAP gross margin

59.6% 

 

60.2% 

 

58.3% 

 

 

 

 

 

 

 

 

Non-GAAP operating expenses:

 

 

 

 

 

 

GAAP operating expenses

$     62,318 

 

$   144,131 

 

$   65,128 

 

Provision for TAOS litigation

 -

 

(81,100)

 

 -

 

Equity-based compensation (excl. COS)

(6,253)

 

(5,364)

 

(5,191)

 

Amortization of purchased intangibles

(4,026)

 

(5,561)

 

(5,560)

 

Non-GAAP operating expenses

$     52,039 

 

$     52,106 

 

$   54,377 

 

 

 

 

 

 

 

 

Non-GAAP operating income:

 

 

 

 

 

 

GAAP operating income (loss)

$     16,175 

 

$    (63,805)

 

$   20,681 

 

Provision for TAOS litigation

 -

 

81,100 

 

 -

 

Equity-based compensation

6,689 

 

5,756 

 

5,585 

 

Amortization of purchased intangibles

4,026 

 

5,561 

 

5,560 

 

Non-GAAP operating income

$     26,890 

 

$     28,612 

 

$   31,826 

 

 

 

 

 

 

 

 

Non-GAAP operating margin:

 

 

 

 

 

 

GAAP operating margin

12.2% 

 

(47.6)%

 

14.0% 

 

Excluded items as a percent of revenue

8.1% 

 

68.9% 

 

7.5% 

 

Non-GAAP operating margin

20.3% 

 

21.3% 

 

21.5% 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

Intersil Corporation

Non-GAAP Results

Unaudited

(In thousands, except per share amounts)

 

 

 

 

 

 

 

 

Quarter Ended

 

 

Jul. 3,

 

Apr. 3,

 

Jul. 4,

 

 

2015

 

2015

 

2014

 

 

Q2 2015

 

Q1 2015

 

Q2 2014

 

 

 

 

 

 

 

 

Non-GAAP net income:

 

 

 

 

 

 

GAAP net income (loss)

$    37,724 

 

$   (68,824)

 

$   13,646 

 

Tax adjustments from non-cash and discrete items

(26,351)

 

(71)

 

1,232 

 

Gain on recovery from auction rate securities

 -

 

(588)

 

 -

 

Equity-based compensation

6,689 

 

5,756 

 

5,585 

 

Amortization of purchased intangibles

4,026 

 

5,561 

 

5,560 

 

Provision for TAOS litigation

 -

 

81,100 

 

 -

 

Non-GAAP net income

$    22,088 

 

$    22,934 

 

$   26,023 

 

 

 

 

 

 

 

 

GAAP weighted average shares - diluted

132,823 

 

130,513 

 

132,214 

 

Non-GAAP adjustment

5,090 

 

6,798 

 

3,527 

 

Non-GAAP weighted average shares - diluted

137,913 

 

137,311 

 

135,741 

 

 

 

 

 

 

 

 

Non-GAAP earnings per diluted share:

 

 

 

 

 

 

GAAP earnings per diluted share

$        0.28 

 

$       (0.53)

 

$       0.10 

 

Excluded items per share impact

(0.12)

 

0.70 

 

0.09 

 

Non-GAAP earnings per diluted share

$        0.16 

 

$        0.17 

 

$       0.19 

 

 

 

 

 

 

 

 

Equity-based compensation expense by classification:

 

 

 

 

 

 

Cost of revenue ("COS")

$         436 

 

$         392 

 

$        394 

 

Research and development

$      2,658 

 

$      2,751 

 

$     2,046 

 

Selling, general and administrative

$      3,595 

 

$      2,613 

 

$     3,145 

 

 

 

 

 

 

 

 

 


GRAPHIC 3 isil-20150729ex991d8d152g001.jpg GRAPHIC begin 644 isil-20150729ex991d8d152g001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_X0!:17AI9@``34T`*@````@`!0,!``4` M```!````2@,#``$````!`````%$0``$````!`0```%$1``0````!```.Q%$2 M``0````!```.Q````````8:@``"QC__;`$,`"`8&!P8%"`<'!PD)"`H,%`T, M"PL,&1(3#Q0=&A\>'1H<'"`D+B<@(BPC'!PH-RDL,#$T-#0?)SD].#(\+C,T M,O_;`$,!"0D)#`L,&`T-&#(A'"$R,C(R,C(R,C(R,C(R,C(R,C(R,C(R,C(R M,C(R,C(R,C(R,C(R,C(R,C(R,C(R,C(R,O_``!$(`",`J`,!(@`"$0$#$0'_ MQ``?```!!0$!`0$!`0```````````0(#!`4&!P@)"@O_Q`"U$``"`0,#`@0# M!04$!````7T!`@,`!!$%$B$Q008346$'(G$4,H&1H0@C0K'!%5+1\"0S8G*" M"0H6%Q@9&B4F)R@I*C0U-C+CY.7FY^CIZO'R\_3U]O?X^?K_Q``?`0`#`0$! M`0$!`0$!`````````0(#!`4&!P@)"@O_Q`"U$0`"`0($!`,$!P4$!``!`G<` M`0(#$00%(3$&$D%1!V%Q$R(R@0@40I&AL<$)(S-2\!5B7J" M@X2%AH>(B8J2DY25EI>8F9JBHZ2EIJ>HJ:JRL[2UMK>XN;K"P\3%QL?(RKR\_3U]O?X^?K_V@`,`P$``A$#$0`_`.-\66?C M?4?$MPFM6>J3WGFMY:)$[Q`9X\K'&WTQ^/->^?"[3O$&F>#(H/$^*]7\0?#G M4-8U&>.2]ADG5'2(*`%0%>![T#/0J*^7D^-/CDHI.H6O(_Y]$KH(?B9\2-;T M%)-'TMG6W4BZOX;3>7;DG`^Z,#'`!-`CZ!H)`!)Z"OERR^,?C:UG61]3BND! MR8Y[=-K>V5`(_.O5;CQ5XN\7^#M*U?P3!;Q3O))'?Q3E"(RHQ@%NHSS]"*`) M;GXY>#H&81MJ%P0*+3QAH:ZM903PP-*\868`-E3C/!-?' MQSN.>N3FO4_`)^)H\+1_\(HMF=+\Z3;YOE[M^?F^]SUH`^BJ*\P\1_%";P5H M.G66IP1WGBF2V5[B!&"QQ,1RS%?4]`.OM7&:#XV^)?C[5Y;/1KZSLQ&GF2%8 M56.).K7Q=X/O-6L5-O=6T;B:!SN,4@7(^H/4&@#KZ0D*I8D``9)/:OE]/C3X MY**3J%KR/^?1*TQJ?COXN6<&EVI5;6U3_39]WDQ2R$DC=CK@8PH![D]J`/H" MWUG2[NX\BVU*SFF'_+..=6;\@KY[T;X)ZAIOB.SGU^\T^+28F\V26&X*L MQ'1!D`C)[CL#7NT.L:7,P2#4K.1N@5)U)_G0!=9E1&=V"JHR6)P`*Y&7XG>$ MXKS[.=2+8.#*D3-&/^!`?J*W]=TQ-9T*]TZ2=H4N8BAE7^'/?Z5Y!!\']2:[ MV3ZQIR6P/,D99F(]E(`S^-(]/`4<'4C)XF?*UM_5F>RRZE8P:>-0FO+>*S*A MAAW'CG(KG[KXE^"[//F^)+`XZ^6_F?^@YK!^)VG6^E?!FZT^VRT%N ML$:%CDD"1>37S/)_JF^AIGG22YGR['V]%(DT22QGU;_KK=?^BQ7*W/P(\3S7D\ MRZAI0625G`,DF<$D_P!RO3/`W@S4?#/@.^T*\GMI+J=YF5X68H-Z@#.0#V]* M!GRS'_JD_P!T5]4_"!57X7Z-M`&X2DX[GS7KRI?@%XH5%!U#2>!C_62?_$5[ M5X%T&Z\,>#=/T>]DBDN+8.':$DJ-1NP/^>\G_`*$:^AO@ M7_R3JX_Z_IO_`$%*XJY^`_B>:[GE74-*"R2LX!DDS@DG^Y7JOPT\)WW@WPM) MI>H36\LS73S!H"2NTA0.H'/%`'RFWWV_WC_.OI3X&R(_PY158%DO)@P]#D'^ M1%<=XE^!&I_VG<7'A^]M9+25RZV]RQ1X\G.T$`@@=NE5]#^%?Q(TAY!IVKVV MEK-CS#%>-AL="0%Z^]`SD_BG;7=M\2M9^V!LRR++$Q_BC*@+CV&,?@:?\-[# M6M6UBZL-"\2#1;IX@YR2/M`!/`QU(SG\:]OO/AM%XC\'Z?IOB>[-SJ]G&434 MX,B3KQG=]X8QD'J1GBO,K_X$>)[.XWZ;J%C=(K91R[0R#T/0X/T-`&QJOP:\ M8:[+%+JWBVWO9(E*QM,CDJ#U`K=\%?#W4/!&E^(9;G4[:[AO+(A5@5AAE#\G M/UKE5^%?Q*OXA!?>(@D&,%9-1FD&/H!S7I'@[P5J7A?PC>Z)<:PM\)D?R%,1 M18"P.0#DD@DY_/UH$?*L?^J3_=%?2?PW,FC_``2^WZ=;B6\,-S=*F,^9(&8# MZ_=4?A7`+\`O%"HH.H:3P,?ZR3_XBO8_"6FMX'^']M::O3R')>5L@>P'0#V%=MX$\"^$_%VG>7<^( MI++6][`6NQ`,9^4KN^_D>AKLM6TCX5^.(I=0L=;MM'OG&]VWB'+>KQ/@'\,? M6O$+F)(;J6))DG6.1E6:/.UP#@,,\X/44#/I?6/#4'A+X+ZQI,$\MP8[&5I) MI"\8VVHRRW-K9VI2VGE)+UTBP-Q/'$'AC5=[`9 M.T44"-"BBB@`HHHH`****`"BBB@`HHHH`****`"J6KZ38ZYI];T73;?P/?Z3;V<4%A]F9/(A&Q<$<],?G7C'_ M``A/A['_`!XM_P"!$O\`\5110!ZAK.DV4_PH@TV2$M:+;P*(][#A2N.M L>7-X)\/;&_T!NG_/Q+_\5110![9J-A:W&F:='+%N5&15&X\`C!HHHH$?_]D_ ` end