EX-99.1 2 f53863exv99w1.htm EX-99.1 exv99w1
Exhibit 99.1
     
Investor Relations Contact:
  Media Relations Contact:
Sujal Shah
  Mitch Seigle
610-712-5471
  408-954-3225
sujal.shah@lsi.com
  mitch.seigle@lsi.com
cc09-81
LSI Reports Third Quarter 2009 Results
MILPITAS, Calif., October 28, 2009 — LSI Corporation (NYSE: LSI) today reported results for its third quarter ended October 4, 2009.
Third Quarter News Release Summary
  Third quarter 2009 revenues of $578 million
 
  Third quarter 2009 GAAP* net income of $0.08 per diluted share
 
  Third quarter 2009 non-GAAP** net income of $0.18 per diluted share
 
  Third quarter operating cash flows of $69 million
Fourth Quarter 2009 Business Outlook
  Projected revenues of $605 million to $645 million
 
  GAAP* net (loss)/income in the range of ($0.04) to $0.05 per share
 
  Non-GAAP** net income in the range of $0.07 to $0.13 per share
 
  *   Generally Accepted Accounting Principles.
 
  **   Excludes goodwill and other intangible asset impairment, stock-based compensation, amortization of acquisition-related intangibles, purchase accounting effect on inventory, restructuring of operations and other items, net, and loss on write-down of debt/equity securities. It also excludes the income tax effect associated with the above mentioned items.

 


 

Third quarter 2009 revenues were $578 million, an 11% increase sequentially compared to $521 million reported in the second quarter of 2009. Third quarter 2009 revenues decreased 19% year over year compared to $714 million reported in the third quarter of 2008.
Third quarter 2009 GAAP* net income was $52 million or 8 cents per diluted share, compared to second quarter 2009 GAAP net loss of $61 million or 9 cents per share. Third quarter GAAP results included a $65 million tax benefit, or 10 cents per diluted share, primarily related to the settlement of a multi-year foreign tax audit. Third quarter 2009 GAAP results compare to third quarter 2008 GAAP net income of $11 million or 2 cents per diluted share. Third quarter 2009 GAAP net income included a net charge of $66 million from special items, consisting primarily of $43 million of amortization of acquisition-related items, $15 million of stock-based compensation expense, $6.6 million in net restructuring and other items, and $1.7 million in write-down of investments.
Third quarter 2009 non-GAAP** net income was $119 million or 18 cents per diluted share compared to second quarter 2009 non-GAAP net income of $7 million or 1 cent per diluted share. Third quarter non-GAAP results included earnings of 10 cents per diluted share reflecting the above-mentioned tax benefit. Third quarter non-GAAP net income compares to third quarter 2008 non-GAAP net income of $94 million or 14 cents per diluted share.
Cash and short-term investments totaled approximately $907 million at quarter end.
“With the economy demonstrating signs that a modest recovery is underway, our third quarter revenues exceeded our guidance range, supported by healthy sequential growth across our businesses overall,” said Abhi Talwalkar, LSI president and chief executive officer. “As businesses resume spending on information technology, we are now poised to realize the benefits of the winning recipe we have worked to put in place over the last several years.”
Bryon Look, LSI CFO and chief administrative officer, said, “We delivered a very solid third quarter, with improved profitability stemming from strong top-line growth, expanding gross margins across both our semiconductor and storage systems businesses, and continued focus on effectively managing our operating expenses. Operating cash flows were healthy at $69 million and our net cash position increased to $557 million.”

 


 

LSI Fourth Quarter 2009 Business Outlook
             
    GAAP*   Special Items   Non-GAAP**
Revenue
  $605 million to $645 million       $605 million to $645 million
 
           
Gross Margin
  39% — 43%   $30 million to $40 million   45.5% — 47.5%
 
           
Operating Expenses
  $230 million to $250 million   $20 million to $30 million   $210 million to $220 million
 
           
Net Other Income
  0       0
 
           
Tax
  Approximately $8 million       Approximately $8 million
 
           
Net (Loss)/Income Per Share
  ($0.04) to $0.05   ($0.08) to ($0.11)   $0.07 to $0.13
 
           
Diluted Share Count
  663 million       663 million
Capital spending is projected to be around $15 million in the fourth quarter and approximately $45 million in total for 2009.
Depreciation and software amortization is projected to be around $22 million in the fourth quarter and approximately $90 million in total for 2009.
LSI Conference Call Information
LSI will hold a conference call today at 2 p.m. PDT to discuss third quarter financial results and the fourth quarter 2009 business outlook. Internet users can access the conference call at http://www.lsi.com/webcast. Subsequent to the conference call, a replay will be available at the same web address.
Forward-Looking Statements: This news release contains forward-looking statements that are based on the current opinions and estimates of management. These statements 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’s actual results to differ materially from those set forth in the forward-looking statements include, but are not limited to: our reliance on major customers and suppliers; our ability to keep up with rapid technological change; our ability to compete successfully in competitive markets; fluctuations in the timing and volumes of customer demand; the unavailability of appropriate levels of manufacturing capacity; and general industry and market conditions. For additional information, see the documents filed by LSI with the Securities and Exchange Commission, and specifically the risk factors set forth in the company’s most recent reports on Form 10-K and 10-Q. LSI disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
About LSI
LSI Corporation (NYSE: LSI) is a leading provider of innovative silicon, systems and software technologies that enable products which seamlessly bring people, information and digital content together. The company offers a broad portfolio of capabilities and services including custom and standard product ICs, adapters, systems and software that are trusted by the world’s best known brands to power leading solutions in the Storage and Networking markets. More information is available at www.lsi.com.

 


 

# # #
Editor’s Notes:
1.   All LSI 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.lsi.com.
 
2.   LSI and the LSI & Design logo are trademarks or registered trademarks of LSI Corporation.
 
3.   All other brand or product names may be trademarks or registered trademarks of their respective companies.

 


 

LSI CORPORATION
Condensed Consolidated Balance Sheets
(In millions)
(Unaudited)
                         
    October 4,     July 5,     December 31,  
    2009     2009     2008  
Assets
                       
 
                       
Current assets:
                       
Cash and short-term investments
  $ 907.1     $ 873.6     $ 1,119.1  
Accounts receivable, net
    307.2       267.9       304.0  
Inventories
    155.5       158.7       220.5  
Prepaid expenses and other current assets
    140.3       140.5       155.9  
 
                 
 
                       
Total current assets
    1,510.1       1,440.7       1,799.5  
 
                       
Property and equipment, net
    215.9       217.5       236.0  
Goodwill and identified intangible assets, net
    970.7       988.5       1,065.6  
Other assets
    228.5       235.6       243.1  
 
                 
 
                       
Total assets
  $ 2,925.2     $ 2,882.3     $ 3,344.2  
 
                 
 
                       
Liabilities and Stockholders’ Equity
                       
 
                       
Current liabilities:
                       
Current portion of long-term debt
  $ 350.0     $ 350.0     $ 245.1  
Other current liabilities
    484.6       464.1       552.4  
 
                 
 
                       
Total current liabilities
    834.6       814.1       797.5  
 
                       
Long-term debt, net of current portion
                350.0  
Pension, tax and other liabilities
    690.6       750.8       755.8  
 
                 
 
                       
Total liabilities
    1,525.2       1,564.9       1,903.3  
 
                 
 
                       
Stockholders’ equity:
                       
Common stock and additional paid-in capital
    6,129.6       6,111.7       6,065.3  
Accumulated deficit
    (4,473.3 )     (4,525.8 )     (4,360.8 )
Accumulated other comprehensive loss
    (256.3 )     (268.5 )     (263.6 )
 
                 
 
                       
Total stockholders’ equity
    1,400.0       1,317.4       1,440.9  
 
                 
 
                       
Total liabilities and stockholders’ equity
  $ 2,925.2     $ 2,882.3     $ 3,344.2  
 
                 

 


 

LSI CORPORATION
Consolidated Statements of Operations (GAAP)
(In thousands, except per share amounts)
(Unaudited)
                                         
    Three Months Ended     Nine Months Ended  
    October 4,     July 5,     September 28,     October 4,     September 28,  
    2009     2009     2008     2009     2008  
Revenues
  $ 578,419     $ 520,665     $ 714,308     $ 1,581,363     $ 2,067,118  
Cost of revenues
    315,067       301,333       369,137       892,984       1,086,507  
Purchase accounting effect on inventory
    1,892       2,550             4,442        
Amortization of acquisition related intangibles
    34,177       33,867       45,502       101,654       131,860  
Stock-based compensation expense
    1,697       2,022       2,252       5,732       6,885  
 
                             
Total cost of revenues
    352,833       339,772       416,891       1,004,812       1,225,252  
 
                             
 
                                       
Gross profit
    225,586       180,893       297,417       576,551       841,866  
 
                             
 
                                       
Research and development
    144,661       141,724       162,958       433,807       487,398  
Stock-based compensation expense
    6,386       7,195       6,593       21,443       21,985  
 
                             
Total research and development
    151,047       148,919       169,551       455,250       509,383  
 
                             
 
                                       
Selling, general and administrative
    66,323       64,819       80,720       197,661       238,901  
Amortization of acquisition related intangibles
    9,123       9,123       15,019       27,369       42,944  
Stock-based compensation expense
    6,729       7,785       8,005       22,629       25,422  
 
                             
Total selling, general and administrative
    82,175       81,727       103,744       247,659       307,267  
 
                             
 
                                       
Restructuring of operations and other items, net
    4,745       6,010       1,586       35,960       26,869  
 
                             
 
                                       
(Loss)/income from operations
    (12,381 )     (55,763 )     22,536       (162,318 )     (1,653 )
 
                                       
Interest expense
    (3,899 )     (6,864 )     (8,993 )     (17,999 )     (26,930 )
Interest income and other, net
    3,535       6,344       8,028       15,742       30,879  
 
                             
 
                                       
(Loss)/income before income taxes
    (12,745 )     (56,283 )     21,571       (164,575 )     2,296  
(Benefit)/provision for income taxes
    (65,230 )     5,200       10,200       (52,030 )     18,200  
 
                             
 
                                       
Net income/(loss)
  $ 52,485     $ (61,483 )   $ 11,371     $ (112,545 )   $ (15,904 )
 
                             
 
                                       
Net income/(loss) per share:
                                       
Basic
  $ 0.08     $ (0.09 )   $ 0.02     $ (0.17 )   $ (0.02 )
 
                             
 
                                       
Diluted
  $ 0.08     $ (0.09 )   $ 0.02     $ (0.17 )   $ (0.02 )
 
                             
 
                                       
Shares used in computing per share amounts:
                                       
Basic
    651,865       650,300       643,849       650,183       648,519  
 
                             
 
                                       
Diluted
    658,963       650,300       647,418       650,183       648,519  
 
                             
A reconciliation of net income/(loss) on the GAAP basis to non-GAAP net income is included below.
                                         
    Three Months Ended     Nine Months Ended  
Reconciliation of GAAP net income/(loss) to   October 4,     July 5,     September 28,     October 4,     September 28,  
non-GAAP net income:   2009     2009     2008     2009     2008  
GAAP net income/(loss)
  $ 52,485     $ (61,483 )   $ 11,371     $ (112,545 )   $ (15,904 )
 
                             
 
                                       
Special items:
                                       
a) Stock-based compensation expense — cost of revenues
    1,697       2,022       2,252       5,732       6,885  
b) Stock-based compensation expense — R&D
    6,386       7,195       6,593       21,443       21,985  
c) Stock-based compensation expense — SG&A
    6,729       7,785       8,005       22,629       25,422  
d) Amortization of acquisition related intangibles — cost of revenues
    34,177       33,867       45,502       101,654       131,860  
e) Amortization of acquisition related intangibles — SG&A
    9,123       9,123       15,019       27,369       42,944  
f) Purchase accounting effect on inventory
    1,892       2,550             4,442        
g) Restructuring of operations and other items, net
    4,745       6,010       1,586       35,960       26,869  
h) Write-down of debt and equity securities
    1,650             1,673       1,650       4,500  
i) Income tax effect of above items
                2,024             (2,821 )
 
                             
 
                                       
Total special items
    66,399       68,552       82,654       220,879       257,644  
 
                             
Non-GAAP net income
  $ 118,884     $ 7,069     $ 94,025     $ 108,334     $ 241,740  
 
                             
 
                                       
Non-GAAP net income per share:
                                       
Basic
  $ 0.18     $ 0.01     $ 0.15     $ 0.17     $ 0.37  
 
                             
 
                                       
Diluted *
  $ 0.18     $ 0.01     $ 0.14     $ 0.17     $ 0.37  
 
                             
 
                                       
Shares used in computing non-GAAP per share amounts:
                                       
Basic
    651,865       650,300       643,849       650,183       648,519  
 
                             
 
                                       
Diluted
    685,043       652,389       673,498       655,460       652,208  
 
                             
 
*   In computing non-GAAP diluted earnings per share for three months ended October 4, 2009 and September 28, 2008, net income was increased by $3,500 for interest, net of taxes, on the $350 million convertible notes considered dilutive common stock.
                                         
    Three Months Ended     Nine Months Ended  
Reconciliation of GAAP to non-GAAP shares used in the   October 4,     July 5,     September 28,     October 4,     September 28,  
calculation of diluted per share amounts:   2009     2009     2008     2009     2008  
Diluted shares used in per-share computation — GAAP
    658,963       650,300       647,418       650,183       648,519  
Dilutive stock awards
          2,089             5,277       3,689  
Effect of $350 million convertible notes considered dilutive
    26,080             26,080              
 
                             
Diluted shares used in per-share computation — non-GAAP
    685,043       652,389       673,498       655,460       652,208  
 
                             

 


 

LSI CORPORATION
Consolidated Statement of Cash Flows
(In thousands)
(Unaudited)
                                         
    Three Months Ended     Nine Months Ended  
    October 4,     July 5,     September 28,     October 4,     September 28,  
    2009     2009     2008     2009     2008  
Operating activities:
                                       
Net income/(loss)
  $ 52,485     $ (61,483 )   $ 11,371     $ (112,545 )   $ (15,904 )
Adjustments:
                                       
Depreciation and amortization *
    67,600       66,239       82,327       198,918       239,945  
Stock-based compensation expense
    14,812       17,002       16,850       49,804       54,292  
Non-cash restructuring of operations and other items, net
    699       (8 )     82       690       (3,163 )
Gain on redemption of convertible subordinated notes
          (149 )           (149 )      
Write-down of debt and equity securities, net of gain on sale of equity securities
    1,529             1,673       1,529       4,500  
(Gain)/loss on sale of property and equipment
    (337 )     17       37       (220 )     14  
Non-cash foreign exchange loss
    8,431       4,268       1,939       315       6,988  
Deferred taxes
    (242 )     (84 )     268       (253 )     4,397  
Changes in assets and liabilities, net of assets acquired and liabilities assumed in business combinations:
                                       
Accounts receivable, net
    (39,271 )     5,364       (41,782 )     (3,217 )     5,237  
Inventories
    4,824       54,242       30,983       78,406       30,884  
Prepaid expenses and other assets
    4,814       11,015       18,784       48,272       9,192  
Accounts payable
    46,807       10,147       (41,515 )     (6,581 )     (92,323 )
Accrued and other liabilities
    (93,493 )     (37,658 )     (24,604 )     (127,246 )     (64,194 )
 
                             
Net cash provided by operating activities
    68,658       68,912       56,413       127,723       179,865  
 
                             
 
                                       
Investing activities:
                                       
Purchases of debt securities available-for-sale
                (51,969 )     (10 )     (158,601 )
Proceeds from maturities and sales of debt securities available-for-sale
    13,695       28,063       38,516       77,640       131,719  
Purchases of equity securities
    (4,534 )           (5,000 )     (9,534 )     (8,500 )
Proceeds from sales of equity securities
    165                   165        
Purchases of property, equipment and software
    (20,137 )     (23,138 )     (27,150 )     (68,738 )     (95,005 )
Proceeds from sale of property and equipment
    2,637       105       150       2,749       11,400  
Acquisition of business and companies, net of cash acquired
    (26,141 )     (20,840 )           (46,981 )     (95,137 )
Decrease/(increase) in non-current assets and deposits
          13,501             13,501       (13,300 )
Proceeds from maturity of notes receivable associated with sale of semiconductor operations in Thailand
    10,000                   10,000        
Proceeds received from the resolution of a pre-acquisition income tax contingency
                            4,821  
 
                             
Net cash used in investing activities
    (24,315 )     (2,309 )     (45,453 )     (21,208 )     (222,603 )
                               
 
                                       
Financing activities:
                                       
Redemption of convertible subordinated notes
          (244,047 )           (244,047 )      
Issuance of common stock
    3,367       6,672       6,821       10,040       36,370  
Purchase of common stock under repurchase programs
                            (229,231 )
                               
Net cash provided by/(used in) financing activities
    3,367       (237,375 )     6,821       (234,007 )     (192,861 )
 
                             
 
                                       
Effect of exchange rate changes on cash and cash equivalents
    2,721       3,221       (1,932 )     3,576       (1,060 )
 
                             
 
                                       
Increase/(decrease) in cash and cash equivalents
    50,431       (167,551 )     15,849       (123,916 )     (236,659 )
 
                                       
Cash and cash equivalents at beginning of period
    654,954       822,505       769,061       829,301       1,021,569  
 
                             
 
                                       
Cash and cash equivalents at end of period
  $ 705,385     $ 654,954     $ 784,910     $ 705,385     $ 784,910  
 
                             
 
*   Depreciation of fixed assets and amortization of intangible assets, software, capitalized intellectual property, premiums on short-term investments, debt issuance costs, and accrued debt premium.

 


 

LSI CORPORATION
Selected Financial Information (GAAP)
(In millions)
(Unaudited)
                         
    Three Months Ended  
    October 4,     July 5,     September 28,  
    2009     2009     2008  
Semiconductor revenues
  $ 371.8     $ 343.8     $ 500.4  
Storage Systems revenues
  $ 206.6     $ 176.9     $ 213.9  
Total revenues
  $ 578.4     $ 520.7     $ 714.3  
Percentage change in revenues-qtr./qtr. ( a )
    11.1 %     8.0 %     3.2 %
Percentage change in revenues-yr./yr. ( b )
    -19.0 %     -24.8 %     -1.8 %
 
                       
Days sales outstanding
    48       46       51  
Days of inventory
    40       42       45  
Current ratio
    1.8       1.8       3.1  
Quick ratio
    1.5       1.4       2.5  
 
                       
Gross margin as a percentage of revenues
    39.0 %     34.7 %     41.6 %
R&D as a percentage of revenues
    26.1 %     28.6 %     23.7 %
SG&A as a percentage of revenues
    14.2 %     15.7 %     14.5 %
 
                       
Employees ( c )
    5,318       5,357       5,356  
Revenues per employee (in thousands) ( d )
  $ 435.1     $ 388.8     $ 533.5  
 
                       
Selected Cash Flow Information:
                       
Purchases of property and equipment ( e )
  $ 11.4     $ 7.7     $ 14.1  
Depreciation and amortization ( f )
  $ 23.9     $ 23.2     $ 22.1  
 
( a )   Represents a sequential quarterly change in revenues.
 
( b )   Represents a change 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 )   Revenues per employee is calculated by annualizing revenues 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.