0001144204-11-062972.txt : 20111110 0001144204-11-062972.hdr.sgml : 20111110 20111110161001 ACCESSION NUMBER: 0001144204-11-062972 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20111110 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20111110 DATE AS OF CHANGE: 20111110 FILER: COMPANY DATA: COMPANY CONFORMED NAME: MICROSEMI CORP CENTRAL INDEX KEY: 0000310568 STANDARD INDUSTRIAL CLASSIFICATION: SEMICONDUCTORS & RELATED DEVICES [3674] IRS NUMBER: 952110371 STATE OF INCORPORATION: DE FISCAL YEAR END: 1002 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-08866 FILM NUMBER: 111195510 BUSINESS ADDRESS: STREET 1: ONE ENTERPRISE CITY: ALISO VIEJO STATE: CA ZIP: 92656 BUSINESS PHONE: 949-380-6100 MAIL ADDRESS: STREET 1: ONE ENTERPRISE CITY: ALISO VIEJO STATE: CA ZIP: 92656 FORMER COMPANY: FORMER CONFORMED NAME: MICROSEMICONDUCTOR CORP DATE OF NAME CHANGE: 19830323 8-K 1 v240109_8k.htm FORM 8-K Unassociated Document


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): November 10, 2011
 

 
MICROSEMI CORPORATION
(Exact name of registrant as specified in its charter)
 

 
         
Delaware
 
0-8866
 
95-2110371
(State or other jurisdiction
of incorporation)
 
(Commission File Number)
 
(IRS Employer
Identification No.)
 
     
One Enterprise, Aliso Viejo, California
 
92656
(Address of principal executive offices)
 
(Zip Code)
 
Registrant’s telephone number, including area code
(949) 380-6100
 
 
Former Address:
2381 Morse Avenue, Irvine, California 92614
(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:
 
¨
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))
 



 
 
 
 
 

 
INFORMATION TO BE INCLUDED IN THE REPORT
 
 
Item 2.02 Results of Operations and Financial Condition.

On November 10, 2011 the Registrant issued a press release, a copy of which is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

Item 9.01 Financial Statements and Exhibits.

     
Exhibit No.
  
Description
99.1
 
Press release dated November 10, 2011
 




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.
 
 
MICROSEMI CORPORATION
 
(Registrant)
Date:  November 10, 2011
   
     
   
/s/ JOHN W. HOHENER
   
John W. Hohener
   
Executive Vice President,
   
Chief Financial Officer,
   
Treasurer and Secretary


 
EXHIBIT INDEX
 

     
Exhibit No.
  
Description
99.1
 
Press release dated November 10, 2011.
 


 
 

 
EX-99.1 2 v240109_ex99-1.htm EXHIBIT 99.1

Microsemi Reports Fourth Quarter and Fiscal Year 2011 Results

ALISO VIEJO, Calif., Nov. 10, 2011 /PRNewswire/ -- Microsemi Corporation (Nasdaq: MSCC) today reported unaudited results for its fourth quarter and fiscal year 2011 ended Oct. 2, 2011.

(Logo: http://photos.prnewswire.com/prnh/20110909/MM66070LOGO)

  • Record Net Sales for Fourth Quarter of $227.3 Million, an Increase of 50.3 Percent Over Prior Year and 4.9 Percent Over Prior Quarter
  • Record GAAP Gross Margin for Fourth Quarter of 57.1 Percent, an Increase of 800 Basis Points Over Prior Year
  • Non-GAAP Operating Margin for Fourth Quarter of 26.3 Percent, an Increase of 420 Basis Points Over Prior Year
  • Non-GAAP Diluted EPS for Fourth Quarter of $0.53, an Increase of 51.4 Percent Over Prior Year
  • GAAP Operating Cash Flow for Fourth Quarter of $52.2 Million

Net sales for Microsemi's fourth quarter of 2011 achieved a record $227.3 million, up 50.3 percent from the fourth quarter of 2010 and up 4.9 percent from the third quarter of 2011. Net sales for fiscal year 2011 were a record $835.9 million, up 61.3 percent from fiscal year 2010.

Non-GAAP gross margin in the fourth quarter of 2011, which included only the effect of non-cash purchase accounting adjustments, was a record 57.3 percent, up 810 basis points from the fourth quarter of 2010 and up 20 basis points from the third quarter of 2011. For fiscal year 2011, non-GAAP gross margin was 56.1 percent, up 820 basis points from fiscal year 2010. Non-GAAP operating margin was 26.3 percent in the fourth quarter of 2011, up 420 basis points from the fourth quarter of 2010 and up 10 basis points from the third quarter of 2011. For fiscal year 2011, non-GAAP operating margin was 25.4 percent, an increase of 400 basis points from fiscal year 2010. Non-GAAP net income for the fourth quarter of 2011 was $45.6 million or $0.53 per diluted share compared to $28.8 million or $0.35 per diluted share for the fourth quarter of 2010 and $42.0 million or $0.49 per diluted share in the third quarter of 2011. For fiscal year 2011, non-GAAP net income was $157.1 million or $1.83 per diluted share compared to $92.8 million or $1.14 per diluted share in fiscal year 2010. For the fourth quarter and fiscal year 2011, the non-GAAP effective tax rate was 17.5 percent and 19.2 percent, respectively.

On a GAAP basis, gross margin in the fourth quarter of 2011 was 57.1 percent, up 800 basis points from the fourth quarter of 2010 and up 10 basis points from the third quarter of 2011. For fiscal year 2011, GAAP gross margin was 52.8 percent, up 490 basis points from fiscal year 2010. GAAP operating margin was 12.7 percent in the fourth quarter of 2011, up 150 basis points from the fourth quarter of 2010 and down 30 basis points from the third quarter of 2011. For fiscal year 2011, GAAP operating margin was 6.6 percent, a decrease of 420 basis points from fiscal year 2010. The decreases in operating margin reflect the impact of increased acquisition costs and non-cash amortization expense. GAAP net income for the fourth quarter of 2011 was $42.1 million or $0.49 per diluted share compared to net income of $6.6 million or $0.08 per diluted share for the fourth quarter of 2010 and net income of $30.6 million or $0.35 per diluted share in the third quarter of 2011. For fiscal year 2011, GAAP net income was $54.4 million or $0.63 per diluted share compared to $59.0 million or $0.72 per diluted share in fiscal year 2010. Adjustments to reconcile Microsemi's GAAP and non-GAAP results are further discussed below.

"Microsemi delivered another record revenue quarter with improved profitability in Q4," stated James J. Peterson, president and chief executive officer of Microsemi. "Over the course of our fiscal 2011 we grew our business, successfully integrated our acquisitions, and improved profitability. As we look to December, we expect the business will feel the effects of the devastating floods in Thailand and the uncertain macroeconomic conditions worldwide, but we are excited about what we have accomplished and where we are going. In 2012, we look forward to a resumption of growth in the March quarter, driving profitability of Zarlink in line with our long term targets, and surpassing the $1 billion sales mark, all while delivering strong cash flow and bottom line results."

Business Outlook

Microsemi expects that for the first quarter of fiscal year 2012, our net sales will increase to between $238 million and $246 million. On a non-GAAP basis, the company expects earnings per diluted share for the first quarter of fiscal year 2012 to be $0.38 to $0.42.

Microsemi regularly announces a quarterly outlook in the form of issuing a news release and does not undertake to update any of this information between such public announcements to reflect subsequent events or circumstances. Please refer to the "SAFE HARBOR" STATEMENT below for risks that may affect future actual results.

Information for Fourth Quarter 2011 Earnings Conference Call and Webcast:

Date:

Thursday, Nov. 10, 2011

Time:

4:45 p.m. EST (1:45 p.m. PST)



To access the webcast, log on to www.microsemi.com, go to the Investors section and then to Events and Presentations. To listen to the live webcast, visit this website approximately 15 minutes prior to the start of the call to register, download and install any necessary audio software. For those unable to participate during the live webcast, a replay will be available shortly after the call on the website for 90 days.

To participate in the conference call by telephone, call (877) 264-1110 or (706) 634-1357 at approximately 4:35 p.m. EST (1:35 p.m. PST). Please provide the following ID Number: 22769763.

A telephonic replay will be available from 6 p.m. EST (3 p.m. PST) on Thursday, Nov. 10, 2011 through 11:59 p.m. EST (8:59 p.m. PST) on Thursday, Nov. 17. To access the replay, call: (855) 859-2056 or (404) 537-3406. Please enter the following ID Number: 22769763.

Non-GAAP Adjustments

Our GAAP results for the fourth quarter of fiscal year 2011 included $2.6 million in restructuring and other charges and $3.1 million in acquisition costs, as well as non-cash expenses of $17.6 million in amortization of acquired intangibles, $7.3 million in stock-based compensation, $2.0 million change in fair value of our debt and derivative instruments, $0.3 million in manufacturing profit in acquired inventory and their related tax effects. GAAP results are reconciled to non-GAAP results in the accompanying financial tables.

About Microsemi Corporation

Microsemi Corporation (Nasdaq: MSCC) offers a comprehensive portfolio of semiconductor solutions for: aerospace, defense and security; enterprise and communications; and industrial and alternative energy markets. Products include high-performance, high-reliability analog and RF devices, mixed-signal and RF integrated circuits, customizable SoCs, FPGAs, and complete subsystems. Microsemi is headquartered in Aliso Viejo, Calif., and has approximately 3,000 employees globally. Learn more at www.microsemi.com.

PLEASE READ THE FOLLOWING FACTORS THAT CAN MATERIALLY AFFECT MICROSEMI'S FUTURE RESULTS.

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: Any statements set forth in the news release that are not entirely historical and factual in nature are forward-looking statements, including without limitation statements concerning Microsemi's net sales, margins and earnings guidance, its resumption of growth in the second fiscal quarter of 2012, its driving of profitability of Zarlink in line with Microsemi's long term targets, and its surpassing of the $1 billion sales mark, all while delivering strong cash flow and bottom line results, and any other statements of belief or about the company's plans or expectations. These forward-looking statements are based on Microsemi's current expectations and are inherently subject to risks and uncertainties that could cause actual results to differ materially from those expressed in the forward-looking statements. The potential risks and uncertainties include, but are not limited to, such factors as continued negative or worsening worldwide economic conditions or market instability; downturns in the highly cyclical semiconductor industry; intense competition in the semiconductor industry and resultant downward price pressure; inability to develop new technologies and products to satisfy changes in customer demand or the development by the company's competitors of products that decrease the demand for Microsemi's products; unfavorable conditions in end markets; inability of Microsemi's compound semiconductor products to compete successfully with silicon-based products; production delays related to new compound semiconductors; variability of the company's manufacturing yields; the concentration of the factories that service the semiconductor industry; delays in beginning production, implementing production techniques, resolving problems associated with technical equipment malfunctions, or issues related to government or customer qualification of facilities; potential effects of system outages; the effect of events such as natural disasters and related disruptions on our operations, including, without limitation, the impact of recent flooding in Thailand; inability by Microsemi to fulfill customer demand and resulting loss of customers; variations in customer order preferences; difficulties foreseeing future demand; rises in inventory levels and inventory obsolescence; potential non-realization of expected orders or non-realization of backlog; failure to make sales indicated by the company's book-to-bill ratio; Microsemi's reliance on government contracts for a portion of its sales; risks related to the company's international operations and sales, including availability of transportation services, political instability and currency fluctuations; increases in the costs of credit and the availability of credit or additional capital only under more restrictive conditions or not at all; unanticipated changes in Microsemi's tax provisions or exposure to additional income tax liabilities; changes in generally accepted accounting principles; principal, liquidity and counterparty risks related to Microsemi's holdings in securities; environmental or other regulatory matters or litigation, or any matters involving contingent liabilities or other claims; the uncertainty of litigation, the costs and expenses of litigation, the potential material adverse effect litigation could have on Microsemi's business and results of operations if an adverse determination in litigation is made, and the time and attention required of management to attend to litigation; difficulties in determining the scope of, and procuring and maintaining, adequate insurance coverage; difficulties and costs of protecting patents and other proprietary rights; the hiring and retention of qualified personnel in a competitive labor market; acquiring, managing and integrating new operations, businesses or assets, and the associated diversion of management attention or other related costs or difficulties; uncertainty as to the future profitability of acquired businesses, and delays in the realization of, or the failure to realize, any accretion from acquisition transactions; any circumstances that adversely impact the end markets of acquired businesses; and difficulties in closing or disposing of operations or assets or transferring work, assets or inventory from one plant to another. In addition to these factors and any other factors mentioned elsewhere in this news release, the reader should refer as well to the factors, uncertainties or risks identified in Microsemi's most recent Form 10-K and any subsequent Form 10-Q reports filed by Microsemi with the SEC. Additional risk factors may be identified from time to time in Microsemi's future filings. The forward-looking statements included in this release speak only as of the date hereof, and Microsemi does not undertake any obligation to update these forward-looking statements to reflect subsequent events or circumstances. Amounts reported in this release are preliminary and subject to finalization prior to the filing of our next Form 10-K.

To supplement the consolidated financial results prepared in accordance with Generally Accepted Accounting Principles ("GAAP"), this press release and its attachments include non-GAAP financial measures that exclude items listed in the footnotes below. GAAP results are reconciled to non-GAAP results in the accompanying tables. Management excludes these items because it believes that the non-GAAP measures enhance an investor's overall understanding of Microsemi's financial performance and future prospects by being more reflective of Microsemi's core operational activities and to be more comparable with the results of the Company over various periods. Management uses non-GAAP financial measures internally for strategic decision making, forecasting future results and evaluating current performance. Guidance is provided only on a non-GAAP basis due to the inherent difficulty of forecasting the timing or amount of certain items that have been excluded from the forward-looking non-GAAP measures, and a reconciliation to the comparable GAAP guidance has not been provided because certain factors that are materially significant to Microsemi's ability to estimate the excluded items are not accessible or estimable on a forward-looking basis. By disclosing non-GAAP financial measures, management intends to provide investors with additional measures of Microsemi's operating results and trends for the periods presented. Non-GAAP financial measures are not prepared in accordance with GAAP; therefore, the information is not necessarily comparable to other companies' financial information and should be considered as a supplement to, not a substitute for, or superior to, the corresponding measures calculated in accordance with GAAP.

Investor Inquiries: Robert C. Adams, Microsemi Corporation, Aliso Viejo, Calif. (949) 380-6100.

(Financial Tables Follow)

MICROSEMI CORPORATION

Selected GAAP and Non-GAAP Financial Measures

(Unaudited, in thousands except for percentages and per share amounts)




Quarter Ended


Fiscal Year Ended



Oct. 2,
2011


July 3,
2011


Oct. 3,
2010


Oct. 2,
2011


Oct. 3,
2010












Net sales

$

227,291

$

216,722

$

151,201

$

835,854

$

518,268












Selected GAAP Financial Measures











Gross profit

$

129,875

$

123,631

$

74,170

$

441,171

$

248,211

Gross margin


57.1%


57.0%


49.1%


52.8%


47.9%

Operating income

$

28,753

$

28,259

$

16,877

$

54,981

$

55,881

Operating margin


12.7%


13.0%


11.2%


6.6%


10.8%

Net income

$

42,085

$

30,602

$

6,560

$

54,447

$

59,038

Diluted earnings per share

$

0.49

$

0.35

$

0.08

$

0.63

$

0.72












Selected Non-GAAP Financial Measures











Gross profit

$

130,223

$

123,682

$

74,350

$

469,262

$

248,473

Gross margin


57.3%


57.1%


49.2%


56.1%


47.9%

Operating income

$

59,727

$

56,842

$

33,473

$

211,982

$

110,881

Operating margin


26.3%


26.2%


22.1%


25.4%


21.4%

Net income

$

45,561

$

42,041

$

28,790

$

157,109

$

92,834

Diluted earnings per share

$

0.53

$

0.49

$

0.35

$

1.83

$

1.14




Additional details reconciling the selected GAAP financial measure to the selected non-GAAP financial measure may be found in the "Selected Non-GAAP Financial Measures and Schedule Reconciling Selected Non-GAAP Financial Measures to Comparable GAAP Financial Measures" table and in footnotes (1) to (8) below.



MICROSEMI CORPORATION

Selected Non-GAAP Financial Measures and Schedule Reconciling Selected Non-GAAP Financial Measures

to Comparable GAAP Financial Measures

(Unaudited, in thousands except for per share amounts)








Quarter Ended


Fiscal Year Ended



Oct. 2,
2011


July 3,
2011


Oct. 3,
2010


Oct. 2,
2011


Oct. 3,
2010












GAAP gross profit

$

129,875

$

123,631

$

74,170

$

441,171

$

248,211

Inventory write-offs due to realignment activities (1)





16,606


Remediation and impairment of fixed assets (1)





5,592


Manufacturing profit in acquired inventory (2)


348


51


180


5,893


262

Non-GAAP gross profit

$

130,223

$

123,682

$

74,350

$

469,262

$

248,473












GAAP operating income

$

28,753

$

28,259

$

16,877

$

54,981

$

55,881

Inventory write-offsdue to realignment activities (1)





16,606


Remediation and impairment of fixed assets (1)





5,592


Manufacturing profit in acquired inventory (2)


348


51


180


5,893


262

Restructuring and other special charges (1)


2,511


2,678


1,078


26,116


3,088

Amortization of intangible assets (3)


17,642


16,766


6,481


62,425


20,165

Stock based compensation (4)


7,300


6,776


6,341


28,465


25,277

Exceptional legal matters (5)


37


12


112


133


1,416

Acquisition costs (6)


3,136


2,300


2,404


11,771


4,792

Non-GAAP operating income

$

59,727

$

56,842

$

33,473

$

211,982

$

110,881












GAAP net income

$

42,085

$

30,602

$

6,560

$

54,447

$

59,038

Inventory write-offsdue to realignment activities (1)





16,606


Remediation and impairment of fixed assets (1)





5,592


Manufacturing profit in acquired inventory (2)


348


51


180


5,893


262

Restructuring and other special charges (1)


2,581


2,678


1,078


26,186


3,088

Amortization of intangible assets (3)


17,642


16,766


6,481


62,425


20,165

Stock based compensation (4)


7,300


6,776


6,341


28,465


25,277

Exceptional legal matters (5)


37


12


112


133


1,416

Acquisition costs (6)


3,136


2,300


2,661


11,771


5,049

Gain on facility sale (1)



(2,011)



(2,011)


Credit facility issuance and refinancing costs (7)





14,218


Fair value change in debt and derivative instruments (7)


2,046


(3,139)



3,192


Income tax effect on non-GAAP adjustments (8)


(29,614)


(11,994)


5,377


(69,808)


(21,461)

Non-GAAP net income

$

45,561

$

42,041

$

28,790

$

157,109

$

92,834












GAAP diluted earnings per share

$

0.49

$

0.35

$

0.08

$

0.63

$

0.72

Effect of non-GAAP adjustments on diluted earnings  per share


0.04


0.14


0.27


1.20


0.42

Non-GAAP diluted earnings per share

$

0.53

$

0.49

$

0.35

$

1.83

$

1.14












Weighted average diluted shares used in calculating non-GAAP diluted earnings per share


85,951


86,208


82,671


85,747


81,541




Additional details reconciling the selected GAAP financial measure to the selected non-GAAP financial measure may be found in Notes Reconciling Non-GAAP Financial Information to GAAP Financial Information and in footnotes (1) – (8) below.



MICROSEMI CORPORATION

Summary of Schedule Reconciling Selected Non-GAAP Financial Measures

to Comparable GAAP Financial Measures

Quarter Ended October 2, 2011

(Unaudited, in thousands except for per share amounts)




GAAP


Non-GAAP
Adjustments


Non-GAAP








Net sales

$

227,291

$

$

227,291

Gross profit

$

129,875

$

348

$

130,223

Operating expense

$

101,122

$

(30,626)

$

70,496

Operating income

$

28,753

$

30,974

$

59,727

Interest and other income (expense), net

$

(6,617)

$

2,116

$

(4,501)

Income before income taxes

$

22,136

$

33,090

$

55,226

Provision (benefit) for income taxes

$

(19,949)

$

29,614

$

9,665

Net income

$

42,085

$

3,476

$

45,561

Diluted earnings per share

$

0.49

$

0.04

$

0.53




Additional details reconciling the selected GAAP financial measure to the selected non-GAAP financial measure may be found in Notes Reconciling Non-GAAP Financial Information to GAAP Financial Information and in footnotes (1) – (8) below.



MICROSEMI CORPORATION

Consolidated  Condensed Income and Operating Cash Flow

(Unaudited, in thousands, except per share amounts)





Quarter Ended


Fiscal Year Ended



Oct. 2, 2011


July 3, 2011


Oct. 3, 2010


Oct. 2, 2011


Oct. 3, 2010












NET SALES

$

227,291

$

216,722

$

151,201

$

835,854

$

518,268

Cost of sales


97,416


93,091


77,031


394,683


270,057












GROSS PROFIT


129,875


123,631


74,170


441,171


248,211












Operating expenses:











Selling, general and administrative


46,091


46,096


31,277


175,758


109,871

Research and development


32,443


29,559


16,694


114,155


55,395

Amortization of intangible assets


17,642


16,766


6,481


62,425


20,165

Acquisition costs


3,136


2,300


2,404


11,771


4,792

Restructuring charges


1,810


651


437


22,081


2,107












   Total operating expenses


101,122


95,372


57,293


386,190


192,330












OPERATING INCOME


28,753


28,259


16,877


54,981


55,881












Interest and other income (expense), net


(6,617)


533


(370)


(32,932)


(850)












INCOME BEFORE INCOME TAXES


22,136


28,792


16,507


22,049


55,031












Provision (benefit) for income taxes


(19,949)


(1,810)


9,947


(32,398)


(4,007)












NET INCOME

$

42,085

$

30,602

$

6,560

$

54,447

$

59,038












Earnings per share  











   Basic

$

0.50

$

0.36

$

0.08

$

0.65

$

0.73

   Diluted

$

0.49

$

0.35

$

0.08

$

0.63

$

0.72












Common and common equivalent shares outstanding:











   Basic


84,448


84,263


81,812


83,916


80,797

   Diluted


85,951


86,208


82,671


85,747


81,541












OPERATING CASH FLOW

$

52,220

$

59,277

$

25,128

$

139,233

$

107,611

Acquisition related adjustments


2,287


5,602



58,487


2,800

OPERATING CASH FLOW (ADJUSTED)

$

54,507

$

64,879

$

25,128

$

197,720

$

110,411

Capital expenditures


(6,459)


(7,140)


(6,877)


(25,826)


(16,224)

FREE CASH FLOW (ADJUSTED)

$

48,048

$

57,739

$

18,251

$

171,894

$

94,187
















MICROSEMI CORPORATION

Condensed Consolidated Balance Sheets

(Unaudited, in thousands)





October 2, 2011


October 3, 2010

ASSETS 










Current assets:





Cash and cash equivalents

$

266,631

$

199,950

Accounts receivable, net


110,908


78,722

Inventories


140,827


126,151

Other current assets


56,788


27,346

Total current assets


575,154


432,169

Non-current assets


992,160


447,717






TOTAL ASSETS

$

1,567,314

$

879,886






LIABILITIES AND STOCKHOLDERS' EQUITY










Current liabilities

$

153,584

$

71,323

Long-term amounts on credit facility


357,384


Other long-term liabilities


165,510


42,120

Stockholders' equity


890,836


766,443






TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

1,567,314

$

879,886




Notes Reconciling Non-GAAP Financial Information to GAAP Financial Information

To supplement the consolidated financial results prepared in accordance with Generally Accepted Accounting Principles ("GAAP"), this press release and its attachments include non-GAAP financial measures that exclude items listed in the footnotes below.  Management excludes these items because it believes that the non-GAAP measures enhance an investor's overall understanding of Microsemi's financial performance and future prospects by being more reflective of Microsemi's core operational activities and to be more comparable with the results of the Company over various periods.  Management uses non-GAAP financial measures internally for strategic decision making, forecasting future results and evaluating current performance.  Guidance is provided only on a non-GAAP basis due to the inherent difficulty of forecasting the timing or amount of certain items that have been excluded from the forward-looking non-GAAP measures, and a reconciliation to the comparable GAAP guidance has not been provided because certain factors that are materially significant to Microsemi's ability to estimate the excluded items are not accessible or estimable on a forward-looking basis.  By disclosing non-GAAP financial measures, management intends to provide investors with a more meaningful, consistent comparison of Microsemi's operating results and trends for the periods presented.  Non-GAAP financial measures are not prepared in accordance with GAAP; therefore, the information is not necessarily comparable to other companies' financial information and should be considered as a supplement to, not a substitute for, or superior to, the corresponding measures calculated in accordance with GAAP.



The items excluded from GAAP financial results in calculating non-GAAP financial measures, are set forth below:  



(1)

Restructuring activities involve the closure, sale and consolidation of certain of our manufacturing and other facilities. As these facilities are not expected to have a continuing contribution to operations or are expected to have a diminishing contribution during the transition phase, management believes excluding such items from Microsemi's operations provides investors with a means of evaluating Microsemi's on-going operations.  Remediation and impairment of fixed assets relate to facility closure costs.  Inventory write-offs due to realignment activities relate to the exiting of products that do not meet profitability metrics, products with recent substantial declines in projected demand or actions to improve overall cost structure.  Restructuring and other special charges include severance and other costs related to facilities in the process of closing or already closed. Gain on facilities sale relates to proceeds received on the sale of a closed facility.  Management excludes these expenses when evaluating core operating activities and for strategic decision making, forecasting future results and evaluating current performance.



(2)

Manufacturing profit in acquired inventory resulted from purchase-accounting adjustments to increase the value of inventory acquired to its fair value.  As the acquired inventory is sold, the associated manufacturing profit in acquired inventory increases cost of goods sold and reduces gross profit.  The manufacturing profit in acquired inventory has been excluded to facilitate comparability of gross profit between periods.  In addition, management excludes the impact of manufacturing profit in acquired inventory in internal measurements of gross profit as it does not reflect continuing operations of acquired operations.  



(3)

While amortization of acquisition related intangible assets is expected to continue in the future, for internal analysis of Microsemi's operations, management does not view this expense as reflective of the business' current performance.  



(4)

Stock based compensation has been excluded as management excludes these expenses when evaluating operating activities and for strategic decision making, forecasting future results and evaluating current performance.



(5)

Amounts have related to expenses from previously disclosed matters and actions related to the Department of Justice, International Trade Commission and an independent inquiry conducted by our Board of Directors, as well as gains on litigation settlement net of settlement costs.  Management excludes these expenses when evaluating operating activities and for strategic decision making, forecasting future results and evaluating current performance.



(6)

Under relevant accounting guidance, acquisition costs for business combinations are expensed as incurred rather than capitalized into the purchase price of an acquisition.  These costs have been excluded as management excludes these expenses when evaluating operating activities and for strategic decision making, forecasting future results and evaluating current performance.



(7)

We elected the fair value option in accounting for term loan balances outstanding under our credit facility and changes in fair value of the loan balances and related interest rate swap agreements are reflected as adjustments to the income statement.  Changes in the fair value of term loan balances outstanding and related interest rate swaps do not result in a change to the principal we owe and are non-cash amounts that management excludes from internal measurements and from forecasting future results.  Upon election of the fair value option, up front debt issuance costs are immediately recognized as an expense.  We also entered into a foreign currency forward near the end of the fourth quarter of fiscal year 2011 to minimize exposure to USD/CAD exchange rates in conjunction with the acquisition of Zarlink Semiconductor, Inc., which we are required to fair value.  Management excludes these gains and losses from internal measurements and in evaluating current performance.



(8)

The tax effect on non-GAAP adjustments represent the difference in the provision for income taxes that resulted from non-GAAP adjustments to pretax income and also certain acquisition-related and nondeductible stock-based compensation items, non-cash valuation allowance charges and releases related to deferred tax assets.  These amounts are excluded as non-GAAP adjustments as the requirement or releases of valuation allowance related to restructuring activities or acquisitions are not viewed by management as being reflective of the business' ongoing tax position.  



Source: Microsemi Corporation



CONTACT: FINANCIAL, John W. Hohener, Executive Vice President and Chief Financial Officer, or INVESTORS, Robert C. Adams, Vice President of Corporate Development, both at +1-949-380-6100