EX-99.1 2 f32191exv99w1.htm EXHIBIT 99.1 exv99w1
 

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.