8-K

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, DC 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 25, 2007

LSI CORPORATION

(Exact name of registrant as specified in its charter)

DELAWARE	1-10317	94-2712976
(State or other jurisdiction of incorporation)	(Commission File Number)	(IRS Employer Identification No.)

1621 Barber Lane
Milpitas, California 95035
(Address of principal executive offices, including zip code)

(408) 433-8000
(Registrant’s telephone number, including area code)

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:

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

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

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

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

TABLE OF CONTENTS

EXHIBIT 99.1

Item 1.01 Entry into a Material Definitive Agreement.

On July 25, 2007, we announced a strategic initiative to transition the worldwide assembly and testing of our semiconductor and storage systems products to contract manufacturers. The initiative is expected to achieve greater cost efficiencies through the adoption of a variable cost structure and to provide for scalable capacity without additional capital investment.

In connection with this initiative, on July 25, 2007, we entered into a definitive agreement to sell our semiconductor assembly and test operations in Thailand to an affiliate of STATS ChipPAC Ltd. for approximately $100 million. The Thailand facility consists of approximately 440,000 square feet of floor space and employs approximately 1100 people. LSI currently obtains assembly and test services from STATS ChipPAC.

Under the terms of the agreement, STATS ChipPAC will offer employment to substantially all of the LSI manufacturing employees based at the site, with the remaining non-manufacturing workforce expected to continue their employment with LSI. STATS ChipPAC and LSI will also enter into additional agreements, including a multi-year wafer assembly and test agreement and a transition services agreement.

The transaction is expected to close within 90 days, subject to the satisfaction of customary closing conditions and regulatory approvals.

We also announced that we will transition semiconductor and storage systems assembly and test operations performed at our facilities in Singapore and Wichita, Kansas to current contract manufacturing partners. The transition of these operations is expected to be completed in the first half of 2008.

Item 2.02 Results of Operation and Financial Condition.

On July 25, 2007, LSI Corporation issued a news release regarding its financial results for the quarter ended July 1, 2007. A copy of the news release is furnished as Exhibit 99.1 to this Form 8-K.

The news release contains non-GAAP financial information. Management believes that the presentation of non-GAAP net income and non-GAAP net income per share provides important supplemental information to management and investors about financial and business trends relating to the Company’s financial condition and results of operations. Management believes that the use of these non-GAAP financial measures provides consistency and comparability with our past financial reports.

Management has historically used these non-GAAP measures when evaluating operating performance because we believe that the inclusion or exclusion of the items described below provides an additional measure of our core operating results and facilitates comparisons of our core operating performance against prior periods and our business model objectives. We have chosen to provide this information to investors to enable them to perform additional analyses of past, present and future operating performance and as a supplemental means to evaluate our ongoing core operations. Externally, we believe that these non-GAAP measures continue to be useful to investors in their assessment of our operating performance and their valuation of the company.

Internally, these non-GAAP measures are significant measures used by management for purposes of:

• evaluating the core operating performance of the company;

• determination of bonuses for certain key employees;

• establishing internal budgets;

• calculating return on investment for development programs and growth initiatives;

• comparing performance with internal forecasts and targeted business models;

• strategic planning;

• evaluating and valuing potential acquisition candidates and how their operations compare to the company’s operations; and

2

• benchmarking performance externally against our competitors.

Non-GAAP financial measures:

     Non-GAAP net income:

     Non-GAAP net income is important to the Company for the reasons noted above and excludes the following items:

• Stock-based compensation. Stock-based compensation relates primarily to LSI stock awards such as stock options and restricted stock units. Stock-based compensation is a non-cash expense that varies in amount from period to period and is dependent on market forces that are difficult to predict. As a result of this unpredictability, management excludes this item from its internal operating forecasts and models. Management believes that non-GAAP measures adjusted for stock-based compensation provide investors with a basis to measure the company’s core performance against the performance of other companies without the variability created by stock-based compensation.

• Amortization of acquisition related intangibles and in-process research and development. These charges are acquisition-related charges. Amortization of acquisition-related intangibles relates to purchased technology in acquisitions such as existing technology, patents and trademarks. In-process research and development relates to projects in process as of the acquisition date that have not reached technological feasibility and are immediately expensed. These charges are not factored into management’s evaluation of potential acquisitions, or our performance after completion of acquisitions, because they are not related to our core operating performance, and the frequency and amount of such charges vary significantly based on the size and timing of our acquisitions and the maturities of the businesses being acquired. Excluding this data provides investors with a basis to compare the company against the performance of other companies without this variability.

• Restructuring of operations and other items, net. This represents charges/losses and gains that are not directly related to the company’s ongoing or core business results. Management regularly excludes such items from internal operating forecasts and models because they are not considered a core operating activity for the company and because the frequency and variability in the nature of the charges can vary significantly from period to period. Excluding this data provides investors with a basis to compare our company against the performance of other companies without this variability.

• Other charges and gains. Other charges and gains consist of gains or losses on equity investments and certain non-operating gains and losses that occur on an infrequent basis and vary greatly in amount. We do not regularly trade public equity securities nor do we typically use these securities to fund of ongoing operations. Management excludes these items because they do not affect our core operations. Excluding this data provides investors with a basis to compare our company against the performance of other companies without this variability.

• Non-GAAP income tax expense/benefit. This item represents the additional amount of tax expense or benefit that the company would accrue if it used non-GAAP results instead of GAAP results in the calculation of its tax liability.

Some of the limitations of relying on non-GAAP financial measures include:

• Stock-based compensation. LSI’s stock-based incentive plans are important components of our employee incentive compensation arrangements and are reflected in our GAAP results under Statement of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment. Stock-based compensation should be considered for a complete view of the costs of our compensation arrangements.

• Amortization of acquisition-related intangibles and in-process research and development. Acquisitions have been an important part of our business strategy and the corresponding acquisition-related charges reflect the costs of choosing acquisitions as a form of growth strategy.

• Restructuring of operations and other items, net. This item reflects charges for severance, exit costs associated with leased facilities, asset impairment charges and gains on sales of assets that are no longer strategic. While no longer strategic to the future of the company, such items reflect the costs of decisions made as part of running a business and are critical to a complete view of our historical results.

• Other charges and gains. These amounts should be included for a complete view of our historical performance even though they are not related to our core operations. For the second quarter ended July 1, 2007, LSI included a one-time charge related to a mark-up to inventory as part of the purchase accounting associated with the merger with Agere on April 2, 2007.

3

• Non-GAAP income tax expense/benefit. This item represents the additional amount of tax expense or benefit that the company would accrue if it used non-GAAP results instead of GAAP results in the calculation of its tax liability. The limitation in it is that it does not include the effect of all the items excluded from the non-GAAP financial statements.

All supplemental non-GAAP financial measures should be read in conjunction with the comparable information presented in accordance with generally accepted accounting principles in the United States of America.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits.

Exhibit No.	Description
99.1	News Release issued July 25, 2007.*

* Furnished, not filed.

4

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.

	LSI CORPORATION
By:	/s/ Bryon Look
	Bryon Look
	Executive Vice President and Chief Financial Officer

Date: July 25, 2007

5

EXHIBIT INDEX

Exhibit No.	Description
99.1	News Release issued July 25, 2007.*

* Furnished, not filed.

6

EX-99.1

Exhibit 99.1

FOR IMMEDIATE RELEASE	JULY 25, 2007
Investor Relations Contact:	Media Relations Contact:
Sujal Shah	Robert Guenther
610-712-5471	610-712-1514
sujal.shah@lsi.com	robert.guenther@lsi.com

cc07-51

LSI REPORTS SECOND QUARTER 2007 RESULTS

First Full Quarter of Combined Operations with Agere Systems Completed

Second Quarter News Release Summary

n	Second quarter 2007 revenues of $670 million
n	Second quarter 2007 GAAP* net loss of 50 cents per diluted share
n	Second quarter 2007 non-GAAP** net loss of 2 cents per diluted share
n	Cash and short-term investments of $1.2 billion

Third Quarter 2007 Business Outlook

n	Projected revenues of $675 million to $705 million
n	GAAP* net loss range of 9 – 15 cents per diluted share
n	Non-GAAP** net income in the range of 2 – 5 cents per diluted share

*	Generally Accepted Accounting Principles.
**	Excludes stock-based compensation, amortization of acquisition-related intangibles, restructuring of operations and other items, net, purchase accounting effect on inventory, loss on write-down of equity securities and acquired in-process research and development. It also excludes the income tax effect associated with the above mentioned items.

SIGNIFICANT PROGRESS ON MERGER INTEGRATION ACHIEVED

MILPITAS, Calif., July 25, 2007 – LSI Corporation (NYSE: LSI) today reported second quarter 2007 revenues of $670 million, compared to $490 million in the second quarter of 2006 and $465 million in the first quarter of 2007. LSI second quarter financial results reflect the integration of the former Agere Systems. The company’s merger transaction with Agere closed on April 2, 2007.

Second quarter 2007 GAAP* net loss was $378 million or 50 cents per diluted share, compared to second quarter 2006 GAAP net income of $54 million or 13 cents per diluted share. Second quarter 2007 GAAP results compare to first quarter 2007 GAAP net income of $30 million or 7 cents per diluted share. Second quarter 2007 GAAP net loss included $22.8 million of stock-based compensation expense, and a net charge of $340.9 million from other special items, principally related to the company’s merger with Agere.

Second quarter 2007 non-GAAP** net loss was $14.2 million or 2 cents per diluted share, compared to second quarter 2006 non-GAAP net income of $57 million or 14 cents per diluted share. First quarter 2007 non-GAAP net income was $44 million or 11 cents per diluted share.

Cash and short-term investments totaled approximately $1.2 billion at quarter end. LSI also announced today that it has completed its $500 million share repurchase program.

“During our first full quarter of combined operations with Agere, we took significant steps to accelerate our merger integration, and signed a definitive agreement to sell our consumer products business to Magnum Semiconductor,” said Abhi Talwalkar, LSI president and chief executive officer. Today, we’re also announcing a global transition to third-party assembly and test contract manufacturing to leverage greater cost efficiencies and provide scalable capacity. As part of this transition, we have agreed to sell our Thailand assembly and test operations to STATS ChipPAC Ltd. for approximately $100 million.

“Customers are responding positively to the new LSI and our business remains fundamentally strong,” added Talwalkar. “We are winning significant new designs with industry-leading customers as a result of the combination of LSI and Agere, and I am confident that we are well positioned to achieve our long-term objectives. We expect revenue to grow sequentially in the second half of 2007, consistent with typical seasonal patterns.”

Bryon Look, LSI Chief financial officer, said, “We are continuing to drive strategic focus and accelerate operational efficiencies. The steps taken during the second quarter and the manufacturing decisions announced today are significant components of positioning the company for profitable growth.”

LSI Third Quarter 2007 Business Outlook

	GAAP*	Special Items	Non-GAAP**
Revenue	$675 million to $705 million		$675 million to $705 million
Gross Margin	30 – 34%	$70 to $80 million	42 – 44%
Operating Expenses	$285 million to $305 million	$30 to $40 million	$255 million to $265 million
Net Other Income	$0 million		$0 million
Tax	Approximately $5 million		Approximately 20%
Net (Loss)/Income Per Share	($0.15) to ($0.09)	($0.14) to ($0.17)	$0.02 to $0.05
Diluted Share Count	725 million		730 million

Capital spending is projected to be around $20 million in the third quarter and approximately $80 million in total for 2007.

Third quarter depreciation and software amortization is expected to be approximately $25 million.

LSI Conference Call Information

LSI will hold a conference call today at 2 pm PDT to discuss second quarter financial results and the third quarter 2007 business outlook. The number is 1-877-675-5901 within the U.S. and 1-210-839-8500 for all other locations. 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 or may be accessed by calling 1-866-357-1423 within the U.S. and 1-203-369-0115 for all other locations.

The company has also scheduled an analyst meeting for July 31, 2007 in New York City. For more information, please visit http://www.lsi.com/investors.

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: the challenges and costs of integrating and restructuring our operations and achieving anticipated synergies following our recent acquisition of Agere Systems; a delay in the closing of the sale of our Consumer business to Magnum Semiconductor; our ability to successfully and timely transition our assembly and test operations to third parties; fluctuations in the timing and volumes of customer demand; our reliance on major customers and suppliers; our ability to compete successfully in competitive markets; our ability to keep up with rapid technological change; 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 SEC, 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, Networking and Mobility 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.	The LSI logo design is a trademark of LSI Corporation.
3.	All other brand or product names may be trademarks or registered trademarks of their respective companies.

LSI CORPORATION
Consolidated Condensed Statements of Operations (GAAP)
(In thousands, except per share amounts)
(Unaudited)

	Three Months Ended									Six Months Ended
	July 1,			April 1,			July 2,			July 1,			July 2,
	2007			2007			2006			2007			2006
Revenues	$	669,939		$	465,415		$	489,635		$	1,135,354		$	965,519
Cost of revenues		395,607			263,670			277,970			659,277			547,840
Purchase accounting effect on inventory		47,904			—			—			47,904			—
Amortization of acquisition related intangibles		71,310			5,285			10,801			76,595			22,017
Stock-based compensation expense		3,148			1,944			2,458			5,092			3,983
Total cost of revenues		517,969			270,899			291,229			788,868			573,840
Gross profit		151,970			194,516			198,406			346,486			391,679
Research and development		192,955			99,130			95,719			292,085			193,471
Stock-based compensation expense		8,978			4,717			4,643			13,695			9,165
Total research and development		201,933			103,847			100,362			305,780			202,636
Selling, general and administrative		97,440			57,087			58,439			154,527			121,533
Amortization of acquisition related intangibles		6,676									6,676
Stock-based compensation expense		10,687			4,523			6,197			15,210			11,981
Total selling, general and administrative		114,803			61,610			64,636			176,413			133,514
Restructuring of operations and other items, net		25,920			(8,080	)		(21,648	)		17,840			(15,998	)
Acquired in-process research and development		176,400			6,500			—			182,900			—
(Loss)/income from operations		(367,086	)		30,639			55,056			(336,447	)		71,527
Interest expense		(9,049	)		(3,890	)		(6,428	)		(12,939	)		(12,758	)
Interest income and other, net		10,790			10,531			10,319			21,321			19,846
(Loss)/income before income taxes		(365,345	)		37,280			58,947			(328,065	)		78,615
Provision/(benefit) for income taxes		12,500			7,456			5,100			19,956			11,600
Net (loss)/income	$	(377,845	)	$	29,824		$	53,847		$	(348,021	)	$	67,015
(Loss)/income per share:
Basic	$	(0.50	)	$	0.07		$	0.14		$	(0.60	)	$	0.17
Diluted	$	(0.50	)	$	0.07		$	0.13		$	(0.60	)	$	0.17
Shares used in computing per share amounts:
Basic		751,114			404,230			397,790			577,672			396,312
Diluted		751,114			409,808			405,613			577,672			404,213

A reconciliation between net (loss)/income on a GAAP basis to a non-GAAP net (loss)/income are included below.

	Three Months Ended									Six Months Ended
	July 1,			April 1,			July 2,			July 1,			July 2,
	2007			2007			2006			2007			2006
Reconciliation of GAAP to Non-GAAP net income:
GAAP net (loss)/income	$	(377,845	)	$	29,824		$	53,847		$	(348,021	)	$	67,015
Special items:
a) Stock-based compensation expense — Cost of revenues		3,148			1,944			2,458			5,092			3,983
b) Stock-based compensation expense — R&D		8,978			4,717			4,643			13,695			9,165
c) Stock-based compensation expense — SG&A		10,687			4,523			6,197			15,210			11,981
d) Amortization of acquisition related intangibles — Cost of revenues		71,310			5,285			10,801			76,595			22,017
e) Amortization of acquisition related intangibles — SG&A		6,676			—			—			6,676			—
f) Purchase accounting effect on inventory		47,904			—			—			47,904			—
g) Restructuring of operations and other items, net		25,920			(8,080	)		(21,648	)		17,840			(15,998	)
h) Acquired in-process research and development		176,400			6,500			—			182,900			—
i) Loss/(gain) on sale/write-down of certain equity securities		2,396			—			—			2,396			(1,429	)
j) Income tax effect		10,264			(369	)		453			9,895			(317	)
Total special items		363,683			14,520			2,904			378,203			29,402
Non-GAAP net (loss)/income	$	(14,162	)	$	44,344		$	56,751		$	30,182		$	96,417
Non-GAAP income per share:
Basic	$	(0.02	)	$	0.11		$	0.14		$	0.05		$	0.24
Diluted*	$	(0.02	)	$	0.11		$	0.14		$	0.05		$	0.24
Shares used in computing Non-GAAP per share amounts:
Basic		751,114			404,230			397,790			577,672			396,312
Diluted		751,114			409,808			431,693			587,248			404,213

* In computing non-GAAP diluted earnings per share for the three month period ended July 2, 2006, net income was increased by $3,500 for interest, net of taxes, on the $350 million convertible notes considered dilutive common stock equivalents.

	Three Months Ended						Six Months Ended
	July 1,		April 1,		July 2,		July 1,		July 2,
	2007		2007		2006		2007		2006
Reconciliation of shares used in the calculation of GAAP to Non-GAAP diluted net income per share:
Diluted shares used in per-share calculation — GAAP		751,114		409,808		405,613		577,672		404,213
Dilutive options, RSUs and ESPPs		—		—		—		9,576		—
Effect of $350 million convertible notes considered dilutive		—		—		26,080		—		—
Diluted shares used in per-share calculation - Non-GAAP		751,114		409,808		431,693		587,248		404,213

LSI CORPORATION
Consolidated Condensed Balance Sheets
(In millions)
(Unaudited)

	July 1,			April 1,			July 2,
	2007			2007			2006
Assets
Current assets:
Cash and short-term investments	$	1,158.3		$	1,016.6		$	1,200.6
Accounts receivable, net		424.4			303.4			310.8
Inventories		285.0			229.1			173.8
Prepaid expenses and other current assets		252.4			62.3			85.6
Total current assets		2,120.1			1,611.4			1,770.8
Property and equipment, net		246.1			89.2			94.1
Goodwill and other intangibles		4,231.8			997.8			949.1
Other assets		227.1			103.4			108.0
Total assets	$	6,825.1		$	2,801.8		$	2,922.0
Liabilities and Stockholders’ Equity
Current liabilities:
Other current liabilities	$	699.4		$	383.7		$	482.9
Current portion of long-term debt		—			—			272.6
Total current liabilities		699.4			383.7			755.5
Long-term debt		719.5			350.0			350.0
Pension, tax and other liabilities		519.7			131.5			73.5
Total liabilities		1,938.6			865.2			1,179.0
Minority interest in subsidiary		0.2			0.2			0.2
Stockholders’ equity:
Common stock and additional paid-in capital		6,453.6			3,121.0			3,055.4
Accumulated deficit		(1,575.9	)		(1,198.1	)		(1,322.9	)
Accumulated other comprehensive income		8.6			13.5			10.3
Total stockholders’ equity		4,886.3			1,936.4			1,742.8
Total liabilities and stockholders’ equity	$	6,825.1		$	2,801.8		$	2,922.0

LSI CORPORATION
Statement of Cash Flows
(In thousands, except where noted)
(Unaudited)

	Three Months Ended									Six Months Ended
	July 1,			April 1,			July 2,			July 1,			July 2,
	2007			2007			2006			2007			2006
Operating Activities:
Net (loss)/income	$	(377,845	)	$	29,824		$	53,847		$	(348,021	)	$	67,015
Adjustments:
Depreciation & amortization *		101,599			18,576			22,831			120,175			48,166
Stock-based compensation expense		22,813			11,184			13,298			33,997			25,129
Non-cash restructuring and other items		(29	)		228			209			199			(2,749	)
Acquired in-process research and development		176,400			6,500			—			182,900			—
Gain on sale of intellectual property		—			—			(15,000	)		—			(15,000	)
Gain on sale of Gresham manufacturing facility and associated intellectual property		—			—			(12,553	)		—			(12,553	)
Write-off of intangible assets acquired in a purchase business combination		—			—			3,325			—			3,325
Non-cash foreign exchange (gain)/loss		(4,277	)		389			1,057			(3,888	)		469
Loss/(gain) on sale/write-down of equity securities		2,396			—			218			2,396			(1,211	)
Loss/(gain) on sale of property and equipment		160			(9,662	)		(5	)		(9,502	)		(5	)
Changes in deferred tax assets and liabilities		(5,501	)		31			23			(5,470	)		20
Changes in assets and liabilities, net of assets acquired and liabilities assumed in business combinations:
Accounts receivable		104,715			45,450			(44,366	)		150,165			12,523
Inventories		64,896			(19,654	)		8,613			45,242			17,306
Prepaid expenses and other assets		9,299			24,565			(15,381	)		33,864			(5,977	)
Accounts payable		(94,585	)		(36,469	)		31,751			(131,054	)		8,743
Accrued and other liabilities		29,840			(14,980	)		1,575			14,860			3,801
Net cash provided by operating activities		29,881			55,982			49,442			85,863			149,002
Investing activities:
Purchases of debt securities available-for-sale		(61,606	)		(60,630	)		(216,019	)		(122,236	)		(382,212	)
Proceeds from maturities and sales of debt securities available-for-sale		199,740			174,392			97,747			374,132			205,913
Purchases of convertible notes/equity securities		(3,000	)		—			(5,000	)		(3,000	)		(5,150	)
Proceeds from sale of equity securities		—			—			2,026			—			3,581
Purchases of property, equipment and software		(20,211	)		(20,503	)		(12,679	)		(40,714	)		(28,657	)
Proceeds from sale of property and equipment		1,274			12,511			40			13,785			40
Proceeds from sale of intellectual property		—			—			15,000			—			15,000
Proceeds from sale of Fort Collins facility		—			—			10,998			—			10,998
Proceeds from sale of Colorado Springs facility		—			—			7,029			—			7,029
Proceeds from sale of Gresham manufacturing facility		—			—			81,426			—			81,426
Proceeds from sale of Gresham manufacturing facility associated intellectual property		—			—			5,100			—			5,100
Acquisitions of companies, net of cash acquired		517,712			(52,079	)		—			465,633			—
Adjustment to goodwill acquired in a prior year for resolution of a pre-acquisition income tax contingency		—			2,442			—			2,442			—
Net cash provided by/(used in) investing activities		633,909			56,133			(14,332	)		690,042			(86,932	)
Financing activities:
Issuance of common stock		16,246			5,671			20,149			21,917			32,137
Purchase of common stock under repurchase program		(400,355	)		—			—			(400,355	)		—
Net cash (used in)/provided by financing activities		(384,109	)		5,671			20,149			(378,438	)		32,137
Effect of exchange rate changes on cash and cash equivalents		268			(65	)		365			203			598
Increase in cash and cash equivalents		279,949			117,721			55,624			397,670			94,805
Cash and cash equivalents at beginning of period		445,521			327,800			303,830			327,800			264,649
Cash and cash equivalents at end of period	$	725,470		$	445,521		$	359,454		$	725,470		$	359,454

* Depreciation of fixed assets, amortization of intangible assets, software, capitalized intellectual property, debt issuance costs and deferred gains on cancelled interest rate swaps.

LSI CORPORATION
Selected Financial Information (GAAP)
(In millions, except where noted)
(Unaudited)

	Three Months Ended
	July 1,			April 1,			July 2,
	2007			2007			2006
Semiconductor revenues	$	484.8		$	272.4		$	307.4
Storage Systems revenues	$	185.1		$	193.0		$	182.2
Total revenues	$	669.9		$	465.4		$	489.6
Percentage change in revenues-qtr./qtr. ( a )		43.9	%		-11.1	%		2.9	%
Percentage change in revenues-yr./yr. ( b )		36.8	%		-2.2	%		1.7	%
Days sales outstanding		57			59			57
Days of inventory		50			76			54
Current ratio		3.0			4.2			2.3
Quick ratio		2.3			3.4			2.0
Gross margin as a percentage of revenues		22.7	%		41.8	%		40.5	%
R&D as a percentage of revenues		30.1	%		22.3	%		20.5	%
SG&A as a percentage of revenues		17.1	%		13.2	%		13.2	%
Employees ( c )		9,138			4,082			3,867
Revenues per employee (in thousands) ( d )	$	293.3		$	456.1		$	506.5
Selected Cash Flow information
Purchases of property and equipment ( e )	$	8.6		$	14.4		$	7.6
Depreciation / amortization ( f )	$	21.0		$	11.0		$	10.8

( a )	Represents sequential quarter growth/(decrease) in revenues.
( b )	Represents growth/(decrease) 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.