EX-99.1 2 f11062exv99w1.htm EXHIBIT 99.1 exv99w1
 

Exhibit 99.1
     
FOR IMMEDIATE RELEASE
  JULY 27, 2005
 
   
Investor Relations Contact:
  Media Relations Contact:
Diana Matley
  Tara Yingst
408-433-4365
  408-433-7139
diana@lsil.com
  tara@lsil.com
 
   
CC05-75
   
LSI LOGIC REPORTS STRONG Q2 REVENUE AND PROFIT GROWTH
Second Quarter News Release Summary
n Revenues of $481 million, up 7 percent sequentially.
n Revenues up 7 percent compared to Q2 2004.
n GAAP* net income of 6 cents per diluted share, compared to 2 cents in Q2 2004.
n Net income, excluding special items**, of 11 cents per diluted share, compared to 7 cents in Q2 2004.
n Gross margin expands to 44 percent.
n Generated positive operating cash flow for 13th consecutive quarter.
Third Quarter Business Outlook
n Projected revenue of $470 million to $500 million.
n GAAP* net income range of 5 — 7 cents per diluted share.
n Net income, excluding special items**, in the range of 10 — 12 cents per diluted share.


* Generally Accepted Accounting Principles.
** Acquisition-related amortization, restructuring and other special items.

-more-


 

LSI Logic Reports Q2 2005 Financial Results
July 27, 2005
  Page 2 of 4
STORAGE COMPONENTS AND STORAGE SYSTEMS LEAD
LSI LOGIC Q2 REVENUE GROWTH
Milpitas, California — LSI Logic Corporation (NYSE: LSI) today reported second quarter 2005 revenues of $481 million, a 7 percent sequential increase compared to the $450 million reported in the first quarter of 2005, and a 7 percent increase compared to the $448 million reported in the second quarter of 2004.
Second quarter 2005 GAAP* net income improved to $25 million or 6 cents per diluted share compared to first quarter 2005 GAAP net income of $5 million or 1 cent per diluted share. Second quarter 2004 GAAP net income was $7 million or 2 cents per diluted share.
Second quarter 2005 net income, excluding special items**, increased to $45 million or 11 cents per diluted share compared to first quarter 2005 net income, excluding special items, of $25 million or 6 cents per diluted share. Excluding special items, second quarter 2004 net income was $28 million or 7 cents per diluted share.
“Increased customer demand for LSI Logic’s Storage Components and Storage Systems product offerings provided the momentum for LSI Logic to report a solid second quarter,” said Abhi Talwalkar, LSI Logic president and chief executive officer. “Storage Components, comprised of Storage ASICs, Storage Standard Products and RAID Storage Adapters, set the pace for the company with a record second quarter. Our Engenio storage systems subsidiary benefited from the successful introduction of its higher-end product line. Growth in Communications reflected stronger than anticipated demand from enterprise networking customers. In Consumer, we were pleased with the revenue strength in DoMiNo®-based DVD-recorder and cable set-top box markets, as well as digital audio products, which was balanced by the seasonal decline in game console revenues.
“LSI Logic generated significant sequential and year-over-year revenue growth,” said Bryon Look, LSI Logic chief financial officer. “Our gross margins increased over the prior quarter. Profitability improved, both on a GAAP and excluding special items basis. We generated $60 million in cash from operations, reduced convertible debt by $150 million and ended the second quarter of 2005 with $782 million in cash and short-term investments.”

-more-


 

LSI Logic Reports Q2 2005 Financial Results
July 27, 2005
  Page 3 of 4
LSI Logic Third Quarter Business Outlook
             
    GAAP*   Special Items**   Excluding Special Items
Revenues
  $470 million to $500 million       $470 million to $500 million
 
           
Gross Margin
  43-44 percent       43-44 percent
 
           
Operating Expenses
  $175 million to $179 million   Approximately $19
million**
  $156 million to $160 million
 
           
Net Other Income/(Expense)
  $(2) to $(3) million       $(2) to $(3) million
 
           
Tax Provision
  $6.25 million       $6.25 million
 
           
Net Income Per Share
  $0.05 to $0.07   Approximately $0.05   $0.10 to $0.12
 
Diluted Share Count
  406 million       406 million
Capital spending is projected to be around $20 million in the third quarter, and approximately $60 million in total for 2005.
Third quarter depreciation and software amortization is expected to be approximately $23 million.


* Generally Accepted Accounting Principles
** Acquisition-related amortization, restructuring and other special items.
NOTE: The company’s financial guidance will be limited to the comments made on today’s public conference call and contained in the Third Quarter Business Outlook section of this news release.
LSI Logic Conference Call Information
LSI Logic will hold a conference call today at 2 p.m. PDT to discuss second quarter financial results and the third quarter business outlook. The number is 1-303-262-2052. Internet users can access the conference call by visiting http://www.lsilogic.com/investors. A replay of the call will be available today at approximately 4:30 p.m. PDT and will be available for 48 hours. The replay access numbers are 1-800-405-2236 within the U.S. and 1-303-590-3000 for all other locations, passcode 11034680#.

-more-


 

LSI Logic Reports Q2 2005 Financial Results
July 27, 2005
  Page 4 of 4
Safe Harbor for Forward-Looking Statements: This news release contains forward-looking statements, which include the following: projected revenues for the third quarter of 2005, projected GAAP net income for the third quarter of 2005, projected net income, excluding special items, for the third quarter of 2005, projected capital spending in the third quarter of 2005 and for the year, and expected third quarter of 2005 depreciation and software amortization. Forward-looking statements also include projections of gross margins, operating expenses, net other income/(expense), tax provisions, earnings per share and diluted share count. These forward-looking statements are based on the opinions and estimates of management at the time the statements are made and are subject to certain risks and uncertainties that could cause actual results to differ materially from those anticipated in the forward-looking statements. Factors that could cause LSI Logic’s actual results to differ materially from those set forth in the forward-looking statements include, but are not limited to: fluctuations in the timing and volumes of customer demand, the company’s ability to achieve revenue objectives, the company’s ability to meet financial targets and failure to execute on its financial plan, the company’s ability to generate positive operating cash flow, control operating expenses or drive sustained revenue growth, the company’s ability to leverage technology marketplace advantages and the availability of appropriate levels of manufacturing capacity. For additional information, readers are referred to the documents filed by LSI Logic with the SEC, and specifically the risk factors set forth in the company’s most recent reports on Form 10-K, 10-Q and 8-K.
About LSI Logic
LSI Logic Corporation (NYSE: LSI) focuses on the design and production of high-performance semiconductors for Consumer, Communications and Storage applications that access, interconnect and store data, voice and video. LSI Logic engineers incorporate reusable, industry-standard intellectual property building blocks that serve as the heart of leading-edge systems. LSI Logic serves its global OEM, channel and distribution customers with standard-cell ASICs, Platform ASICs, standard products, host bus adapters, RAID controllers and software. In addition, the company supplies storage network solutions for the enterprise. LSI Logic is headquartered at 1621 Barber Lane, Milpitas, CA 95035. http://www.lsilogic.com.
# # #
Editor’s Notes:
1.   All LSI Logic news releases (financial, acquisitions, manufacturing, products, technology etc.) are issued exclusively by PR Newswire and are immediately thereafter posted on the company’s external website, http://www.lsilogic.com.
 
2.   The LSI Logic logo design is a registered trademark of LSI Logic Corporation.
 
3.   All other brand or product names may be trademarks or registered trademarks of their respective companies.

 


 

LSI LOGIC CORPORATION
Consolidated Condensed Statements of Operations Excluding Special Items
(In thousands, except per share amounts)
(Unaudited)
                                         
    Three Months Ended   Six Months Ended
    June 30,   March 31,   June 30,   June 30,   June 30,
    2005   2005   2004   2005   2004
Revenues
  $ 481,292     $ 450,007     $ 447,897     $ 931,299     $ 900,254  
 
                                       
Cost of revenues
    269,531       259,740       239,081       529,271       490,006  
 
                                       
 
                                       
Gross profit
    211,761       190,267       208,816       402,028       410,248  
 
                                       
 
                                       
Research and development
    99,659       99,237       110,098       198,896       219,039  
Selling, general and administrative
    59,872       58,140       62,750       118,012       123,908  
 
                                       
 
                                       
Income from operations
    52,230       32,890       35,968       85,120       67,301  
 
                                       
Interest expense
    (6,320 )     (6,710 )     (6,067 )     (13,030 )     (11,979 )
Interest income and other, net
    5,062       5,390       3,674       10,452       9,488  
 
                                       
 
                                       
Income before income taxes
    50,972       31,570       33,575       82,542       64,810  
Provision for income taxes
    6,250       6,250       6,000       12,500       12,000  
 
                                       
 
                                       
Net income excluding special items
  $ 44,722     $ 25,320     $ 27,575     $ 70,042     $ 52,810  
 
                                       
 
                                       
Income per share excluding special items:
                                       
Basic
  $ 0.11     $ 0.07     $ 0.07     $ 0.18     $ 0.14  
 
                                       
 
                                       
Diluted
  $ 0.11     $ 0.06     $ 0.07     $ 0.18     $ 0.14  
 
                                       
 
                                       
Shares used in computing per share amounts:
                                       
Basic
    389,088       387,664       383,522       388,371       382,571  
 
                                       
 
                                       
Diluted
    393,427       390,458       388,586       391,954       389,102  
 
                                       
Statements of operations excluding special items are intended to present the Company’s operating results, excluding special items described below, for the periods presented.
During the three and six month periods ended June 30, 2005, the special items represented amortization of acquisition related items including intangibles and non-cash deferred stock compensation, and restructuring of operations and other items, net, and other special items. The other special items consisted of gains on certain equity securities, and gains associated with the repurchase of a portion of the Company’s Convertible Subordinated Notes.
During the three month period ended March 31, 2005, the special items represented amortization of acquisition related items including intangibles and non-cash deferred stock compensation, and restructuring of operations and other items, net.
During the three and six month periods ended June 30, 2004, the special items represented amortization of acquisition related items including intangibles and non-cash deferred stock compensation, restructuring of operations and other items, net, and other special items. The other special items consisted of gains on certain equity securities, offset in part by fees related to the proposed initial public offering and our separation from Engenio.
For the three month periods ended June 30, 2005, March 31, 2005 and June 30, 2004, the statements excluding special items are prepared using the Company’s calculated tax expense of $6,250, $6,250 and $6,000, respectively when excluding special items. For the six month periods ended June 30, 2005 and 2004, the statements excluding special items are prepared using the Company’s calculated tax expense of $12,500 and $12,000, respectively when excluding special items.
For the three month periods ended June 30, 2005, March 31, 2005 and June 30, 2004, 4,339, 2,794 and 5,064 shares, respectively were considered dilutive common stock equivalents and included in the computation of diluted income per share excluding special items. For the six month periods ended June 30, 2005 and 2004, 3,583 and 6,531 shares, respectively were considered dilutive common stock equivalents and included in the computation of diluted income per share excluding special items.
A reconciliation from net income excluding special items to the reported results is presented on the following page.
The format presented above is not intended to be in accordance with Generally Accepted Accounting Principles.

 


 

LSI LOGIC CORPORATION
Reconciliation of Net Income Excluding Special Items to GAAP Results
(In thousands, except per share amounts)
(Unaudited)
                                         
    Three Months Ended   Six Months Ended
    June 30,   March 31,   June 30,   June 30,   June 30,
    2005   2005   2004   2005   2004
Net income excluding special items
  $ 44,722     $ 25,320     $ 27,575     $ 70,042     $ 52,810  
 
                                       
 
                                       
Special items:
                                       
Amortization of acquisition related items including intangibles and non-cash deferred stock compensation
    (18,785 )     (19,068 )     (21,401 )     (37,853 )     (41,501 )
Restructuring of operations and other items, net
    (7,156 )     (1,533 )     (3,029 )     (8,689 )     (2,431 )
Other special items
    6,481             4,097       6,481       7,449  
 
                                       
 
                                       
Total special items
    (19,460 )     (20,601 )     (20,333 )     (40,061 )     (36,483 )
 
                                       
 
                                       
Net income
  $ 25,262     $ 4,719     $ 7,242     $ 29,981     $ 16,327  
 
                                       
 
                                       
Basic income per share:
                                       
Net income excluding special items
  $ 0.11     $ 0.07     $ 0.07     $ 0.18     $ 0.14  
Special items **
    (0.05 )     (0.06 )     (0.05 )     (0.10 )     (0.10 )
 
                                       
 
Net income
  $ 0.06     $ 0.01     $ 0.02     $ 0.08     $ 0.04  
 
                                       
 
                                       
Diluted income per share*:
                                       
Net income excluding special items
  $ 0.11     $ 0.06     $ 0.07     $ 0.18     $ 0.14  
Special items **
    (0.05 )     (0.05 )     (0.05 )     (0.10 )     (0.10 )
 
                                       
 
Net income
  $ 0.06     $ 0.01     $ 0.02     $ 0.08     $ 0.04  
 
                                       
 
                                       
Shares used in computing per share amounts:
                                       
Basic
    389,088       387,664       383,522       388,371       382,571  
 
                                       
 
                                       
Diluted
    393,427       390,458       388,586       391,954       389,102  
 
                                       
 
*   For the three month periods ended June 30, 2005, March 31, 2005 and June 30, 2004, 4,339, 2,794 and 5,064 shares, respectively were considered dilutive common stock equivalents and included in the computation of diluted income per share. For the six month periods ended June 30, 2005 and 2004, 3,583 and 6,531 shares, respectively were considered dilutive common stock equivalents and included in the computation of diluted income per share.
 
**   This line item includes rounding adjustments.

 


 

LSI LOGIC CORPORATION
Consolidated Condensed Statements of Operations (GAAP)
(In thousands, except per share amounts)
(Unaudited)
                                         
    Three Months Ended   Six Months Ended
    June 30,   March 31,   June 30,   June 30,   June 30,
    2005   2005   2004   2005   2004
Revenues
  $ 481,292     $ 450,007     $ 447,897     $ 931,299     $ 900,254  
 
                                       
Cost of revenues
    269,531       259,740       239,081       529,271       490,006  
 
                                       
 
                                       
Gross profit
    211,761       190,267       208,816       402,028       410,248  
 
                                       
 
                                       
Research and development
    99,659       99,237       110,098       198,896       219,039  
Selling, general and administrative
    59,872       58,140       63,757       118,012       124,915  
Restructuring of operations and other items, net
    7,156       1,533       3,029       8,689       2,431  
Amortization of acquisition related items including intangibles and non-cash deferred stock compensation *
    18,785       19,068       21,401       37,853       41,501  
 
                                       
 
                                       
Income from operations
    26,289       12,289       10,531       38,578       22,362  
 
                                       
Interest expense
    (6,320 )     (6,710 )     (6,067 )     (13,030 )     (11,979 )
Interest income and other, net
    11,543       5,390       8,778       16,933       17,944  
 
                                       
 
                                       
Income before income taxes
    31,512       10,969       13,242       42,481       28,327  
Provision for income taxes
    6,250       6,250       6,000       12,500       12,000  
 
                                       
 
                                       
Net income
  $ 25,262     $ 4,719     $ 7,242     $ 29,981     $ 16,327  
 
                                       
 
                                       
Income per share:
                                       
Basic
  $ 0.06     $ 0.01     $ 0.02     $ 0.08     $ 0.04  
 
                                       
 
                                       
Diluted **
  $ 0.06     $ 0.01     $ 0.02     $ 0.08     $ 0.04  
 
                                       
 
                                       
Shares used in computing per share amounts:
                                       
Basic
    389,088       387,664       383,522       388,371       382,571  
 
                                       
 
                                       
Diluted
    393,427       390,458       388,586       391,954       389,102  
 
                                       
 
*   The amortization of acquisition related items including intangibles and non-cash deferred stock compensation for the three month period ended June 30, 2005 are comprised of the following items:
         
Amortization of intangibles
  $ 17,613  
Amortization of non-cash deferred stock compensation
    1,172  
 
       
 
  $ 18,785  
 
       
**   For the three month periods ended June 30, 2005, March 31, 2005 and June 30, 2004, 4,339, 2,794 and 5,064 shares, respectively were considered dilutive common stock equivalents and included in the computation of diluted income per share. For the six month periods ended June 30, 2005 and 2004, 3,583 and 6,531 shares, respectively were considered dilutive common stock equivalents and included in the computation of diluted income per share.

 


 

LSI LOGIC CORPORATION
Consolidated Condensed Balance Sheets
(In millions)
(Unaudited)
                         
    June 30,   March 31,   December 31,
    2005   2005   2004
Assets
                       
 
                       
Current assets:
                       
Cash and short-term investments
  $ 782.0     $ 865.9     $ 814.6  
Accounts receivable, net
    284.9       259.5       272.1  
Inventories
    185.7       203.4       218.9  
Prepaid expenses and other current assets
    61.0       58.9       59.7  
 
                       
 
                       
Total current assets
    1,313.6       1,387.7       1,365.3  
 
                       
Property and equipment, net
    288.5       301.6       311.9  
Goodwill and other intangibles
    1,038.7       1,058.2       1,081.6  
Other assets
    106.7       115.2       115.2  
 
                       
 
                       
Total assets
  $ 2,747.5     $ 2,862.7     $ 2,874.0  
 
                       
 
                       
Liabilities and Stockholders’ Equity
                       
 
                       
Current liabilities:
                       
Other current liabilities
  $ 394.5     $ 386.5     $ 396.2  
Current portion of long-term obligations
                0.1  
 
                       
 
                       
Total current liabilities
    394.5       386.5       396.3  
 
                       
Long-term debt
    626.0       779.8       781.9  
Tax related liabilities and other
    75.3       77.0       77.6  
 
                       
 
                       
Total liabilities
    1,095.8       1,243.3       1,255.8  
 
                       
Minority interest in subsidiary
    0.2       0.3       0.3  
 
                       
 
                       
Stockholders’ equity:
                       
Common stock
    2,990.1       2,980.8       2,973.4  
Deferred stock compensation
    (10.6 )     (13.6 )     (8.9 )
Accumulated deficit
    (1,354.3 )     (1,379.6 )     (1,384.3 )
Accumulated other comprehensive income
    26.3       31.5       37.7  
 
                       
 
                       
Total stockholders’ equity
    1,651.5       1,619.1       1,617.9  
 
                       
 
                       
Total liabilities and stockholders’ equity
  $ 2,747.5     $ 2,862.7     $ 2,874.0  
 
                       

 


 

LSI LOGIC CORPORATION
Statement of Cash Flows
(In thousands, except where noted)
(Unaudited)
                                         
    Three Months Ended   Six Months Ended
    June 30,   March 31,   June 30,   June 30,   June 30,
    2005   2005   2004   2005   2004
Operating Activities:
                                       
Net income
  $ 25,262     $ 4,719     $ 7,242     $ 29,981     $ 16,327  
Adjustments:
                                       
Depreciation & amortization *
    41,528       40,765       46,325       82,293       92,441  
Amortization of non-cash deferred stock compensation
    1,172       1,455       2,003       2,627       3,829  
Non-cash restructuring and other items
    501       849       4,156       1,350       6,385  
Gain on sale and exchange of equity securities
    (2,311 )           (5,104 )     (2,311 )     (8,104 )
Gain on repurchase of Convertible Subordinated Notes
    (4,123 )                 (4,123 )      
Loss/(gain) on sales of property and equipment
    51       (54 )     (836 )     (3 )     (3,937 )
Changes in deferred tax assets and liabilities
    17       37       105       54       625  
 
                                       
Changes in assets and liabilities, net of assets acquired and liabilities assumed in business combinations:
                                       
Accounts receivable
    (25,429 )     12,576       (41,612 )     (12,853 )     (56,980 )
Inventories
    17,626       15,534       (5,511 )     33,160       (11,701 )
Prepaid expenses and other assets
    (3,045 )     (5,115 )     (18,306 )     (8,160 )     (5,777 )
Accounts payable
    7,088       (9,466 )     23,024       (2,378 )     10,263  
Accrued and other liabilities
    1,476       (1,969 )     16,600       (493 )     (5,178 )
 
                                       
Net cash provided by operating activities
    59,813       59,331       28,086       119,144       38,193  
 
                                       
 
                                       
Investing activities:
                                       
Purchases of debt securities available-for-sale
    (150,207 )     (112,325 )     (225,316 )     (262,532 )     (454,756 )
Maturities and sales of debt securities available-for-sale
    180,870       102,313       150,418       283,183       339,458  
Purchases of equity securities
                            (2,250 )
Proceeds from sales of equity securities
    3,871             10,518       3,871       10,518  
Purchases of property, equipment and software
    (10,987 )     (8,433 )     (13,661 )     (19,420 )     (25,218 )
Proceeds from sale of property and equipment
    1,804       1,411       1,822       3,215       5,836  
Decrease in non-current assets and deposits
                11,880             39,633  
Increase in non-current assets and deposits
                (17 )           (40 )
Acquisitions of companies, net of cash acquired
                (31,710 )           (36,487 )
Adjustment to goodwill acquired in a prior year for resolution of a pre-acquisition income tax contingency
    1,870       5,792       4,462       7,662       4,462  
Decrease in a payable for an acquisition of a company
                (17,592 )            
 
                                       
Net cash provided by/(used in) investing activities
    27,221       (11,242 )     (109,196 )     15,979       (118,844 )
 
                                       
 
                                       
Financing activities:
                                       
Issuance of common stock
    11,472       1,354       14,262       12,826       17,810  
Repurchase of Convertible Subordinated Notes
    (148,126 )                 (148,126 )      
Purchase of minority interest in subsidiary
                (6,394 )           (7,453 )
Repayment of debt obligations
    (32 )     (97 )     (94 )     (129 )     (216 )
 
                                       
Net cash (used in)/provided by financing activities
    (136,686 )     1,257       7,774       (135,429 )     10,141  
 
                                       
 
                                       
 
                                       
Effect of exchange rate changes on cash and cash equivalents
    (3,626 )     (3,335 )     (1,675 )     (6,961 )     (769 )
 
                                       
 
                                       
(Decrease)/increase in cash and cash equivalents
    (53,278 )     46,011       (75,011 )     (7,267 )     (71,279 )
 
                                       
Cash and cash equivalents at beginning of period
    264,734       218,723       273,414       218,723       269,682  
 
                                       
 
                                       
Cash and cash equivalents at end of period
  $ 211,456     $ 264,734     $ 198,403     $ 211,456     $ 198,403  
 
                                       
 
*   Depreciation of fixed assets, amortization of intangible assets, software, capitalized intellectual property, debt issuance costs and deferred gains on cancelled interest rate swaps.

 


 

LSI LOGIC CORPORATION
Selected Financial Information (GAAP)
(In millions, except where noted)
(Unaudited)
                         
    Three Months Ended
    June 30,   March 31,   June 30,
    2005   2005   2004
Semiconductor revenues
  $ 362.4     $ 343.6     $ 335.6  
Storage Systems revenues
  $ 118.9     $ 106.4     $ 112.3  
Total revenues
  $ 481.3     $ 450.0     $ 447.9  
Percentage change in revenues-qtr./qtr. (a)
    7.0 %     7.2 %     -1.0 %
Percentage change in revenues-yr./yr. (b)
    7.5 %     -0.5 %     10.0 %
 
                       
Days sales outstanding
    53       52       58  
Days of inventory
    62       70       79  
Current ratio
    3.3       3.6       3.7  
Quick ratio
    2.7       2.9       2.9  
 
                       
R&D as a percentage of revenues
    20.7 %     22.1 %     24.6 %
SG&A as a percentage of revenues
    12.4 %     12.9 %     14.2 %
Gross margin as a percentage of revenues
    44.0 %     42.3 %     46.6 %
 
                       
Employees (c)
    4,342       4,307       4,846  
Revenues per employee (in thousands) (d)
  $ 443.4     $ 417.9     $ 369.7  
Diluted shares (in thousands)
    393,427       390,458       388,586  
 
                       
Selected Cash Flow information
                       
Purchases of property and equipment (e)
  $ 8.2     $ 7.1     $ 12.5  
Depreciation / amortization (f)
  $ 22.3     $ 22.2     $ 24.8  
 
(a)   Represents sequential quarter growth in revenues.
 
(b)   Represents growth in revenues in the quarter presented as compared to the same quarter of the previous year.
 
(c)   Actual number of employees at the end of each period presented.
 
(d)   Revenue per employee is calculated by annualizing revenue for each quarter presented and dividing it by the number of employees.
 
(e)   Excludes purchases of software.
 
(f)   Represents depreciation of fixed assets and amortization of software.