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 |
|
|
Media Contact:
Shannon Pleasant
Intersil Corporation
(512) 382-8444
spleasant@intersil.com
Intersil Corporation Reports Second Quarter Results
Milpitas, Calif. July 29, 2015 – Intersil 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 |
$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 |
|
3R')>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"