0001193125-11-198932.txt : 20110727 0001193125-11-198932.hdr.sgml : 20110727 20110727162034 ACCESSION NUMBER: 0001193125-11-198932 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20110727 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20110727 DATE AS OF CHANGE: 20110727 FILER: COMPANY DATA: COMPANY CONFORMED NAME: LSI CORP CENTRAL INDEX KEY: 0000703360 STANDARD INDUSTRIAL CLASSIFICATION: SEMICONDUCTORS & RELATED DEVICES [3674] IRS NUMBER: 942712976 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-10317 FILM NUMBER: 11990365 BUSINESS ADDRESS: STREET 1: 1621 BARBER LANE CITY: MILPITAS STATE: CA ZIP: 95035 BUSINESS PHONE: 4084338000 MAIL ADDRESS: STREET 1: 1621 BARBER LANE CITY: MILPITAS STATE: CA ZIP: 95035 FORMER COMPANY: FORMER CONFORMED NAME: LSI LOGIC CORP DATE OF NAME CHANGE: 19920703 8-K 1 d8k.htm FORM 8-K Form 8-K
Table of Contents

 

 

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 27, 2011

 

 

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 (see General Instruction A.2. below):

 

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

 

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

 

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

 

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

 

 

 


Table of Contents

TABLE OF CONTENTS

 

Item 2.02 Results of Operation and Financial Condition.

Item 9.01 Financial Statements and Exhibits.

SIGNATURES

EXHIBIT INDEX

EXHIBIT 99.1

  


Table of Contents

Item 2.02 Results of Operation and Financial Condition.

On July 27, 2011, LSI Corporation issued a news release regarding its financial results for the quarter ended July 3, 2011. A copy of the news release is furnished as Exhibit 99.1 to this Form 8-K and is incorporated by reference herein.

The news release contains non-GAAP financial information. Management believes that the presentation of non-GAAP net income (loss), non-GAAP gross margin, non-GAAP operating expenses, non-GAAP taxes, and non-GAAP net income (loss) per basic and diluted share provides important supplemental information to management and investors about financial and business trends relating to the company’s results of operations. Management believes that the use of these non-GAAP financial measures also 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;

 

   

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

 

   

benchmarking performance externally against our competitors.

How we calculate our non-GAAP financial measures

Non-GAAP net income (loss), non-GAAP gross margin, non-GAAP operating expenses, non-GAAP taxes and non-GAAP net income (loss) per basic and diluted share are important to the company for the reasons noted above and exclude 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.

 

   

Purchase accounting effect on inventory. This is an acquisition-related charge. It results from marking to fair value an acquired company’s inventory at the time of acquisition. This charge is not factored into management’s evaluation of potential acquisitions or our performance after completion of acquisitions, because it is not related to our core operating performance, and the frequency and amount of this type of charge can vary significantly based on the size and timing of our acquisitions. Excluding this data provides investors with a basis to compare the company against the performance of other companies without this variability.


Table of Contents
   

Amortization of acquisition-related intangibles. This relates to purchased technology in acquisitions such as existing technology, patents and trademarks. This charge is not factored into management’s evaluation of potential acquisitions or our performance after completion of acquisitions, because it is not related to our core operating performance, and the frequency and amount of this type of charge can 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 the company against the performance of other companies without this variability.

 

   

Goodwill and other intangible asset impairment charges. This item reflects the write down of goodwill and other intangible assets to their fair values. Because of the infrequent nature of this charge, management does not include this type of item in internal operating forecasts and models. Excluding this data provides investors with a basis to compare the company’s core operating results in different periods without this variability.

 

   

Other charges and gains. Other charges and gains consist of gains or losses on 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 our ongoing operations. Management excludes these items because they do not affect our core operations. Excluding this data provides investors with a basis to compare the 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.

We use non-GAAP net income computed as described above as the numerator in the calculation of non-GAAP net income per basic and diluted share. We calculate the basic and diluted share amounts used in the denominator in accordance with GAAP rules, using non-GAAP net income rather than GAAP net income.

Limitations of relying on non-GAAP financial measures

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. Stock-based compensation should be considered for a complete view of the costs of our compensation arrangements.

 

   

Purchase accounting effect on inventory. 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.

 

   

Amortization of acquisition-related intangibles. 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.

 

   

Goodwill and other intangible asset impairment charges. This amount should be included for a complete view of our historical performance including the impact of declines of the value of our assets.

 

   

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.


Table of Contents
   

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.


Table of Contents

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit No.

 

Description

99.1   News Release issued July 27, 2011.*

 

* Furnished, not filed.


Table of Contents

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, Chief Financial Officer and

Chief Administrative Officer

Date: July 27, 2011


Table of Contents

EXHIBIT INDEX

 

Exhibit No.

 

Description

99.1   News Release issued July 27, 2011.*

 

* Furnished, not filed.
EX-99.1 2 dex991.htm NEWS RELEASE News Release

Exhibit 99.1

 

FOR IMMEDIATE RELEASE                 JULY 27, 2011
Investor Relations Contact:     Media Relations Contact:
Sujal Shah     Maureen Dvorak
610-712-5471     610-712-1742
sujal.shah@lsi.com     maureen.dvorak@lsi.com

cc11-39/C1119

LSI Reports Second Quarter 2011 Results

Company Anticipates 10% Sequential Revenue Growth in Q3

MILPITAS, Calif., July 27, 2011 – LSI Corporation (NYSE: LSI) today reported results for its second quarter ended July 3, 2011.

On May 6, 2011, LSI completed the sale of its external storage systems business to NetApp. The financial results of the external systems business have been classified as discontinued operations in LSI’s financial statements. Our ongoing business is referred to as “continuing operations.”

Second Quarter 2011 News Release Summary

 

   

Second quarter 2011 revenues from continuing operations of $501 million

 

   

Second quarter 2011 GAAP* income from continuing operations of 5 cents per diluted share

 

   

Second quarter 2011 non-GAAP** income from continuing operations of 10 cents per diluted share

 

   

Second quarter operating cash flows of $38 million

Third Quarter 2011 Business Outlook

 

   

Projected revenues from continuing operations of $535 million to $565 million

 

   

GAAP* income from continuing operations in the range of $0.01 to $0.11 per share

 

   

Non-GAAP** income from continuing operations in the range of $0.11 to $0.17 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 gain/loss on sale/write-down of investments. It also excludes the income tax effect associated with the above-mentioned items. It also excludes, in the case of non-GAAP net income, gain from the sale of the external storage systems business.

“Our strong execution in the second quarter and guidance for the third quarter, which represents 10 percent sequential revenue growth at the mid-point, reflect share gains and program ramps at key customers across multiple businesses,” said Abhi Talwalkar, LSI president and CEO. “LSI is now entering an exciting new phase in our evolution. With our transformation complete, we are well positioned to drive above-market growth, generate greater profitability and increase shareholder value.”

Second quarter 2011 revenues from continuing operations were $501 million, above the high end of guidance, compared to $473 million generated from continuing operations in the second quarter of 2010, and compared to $473 million generated from continuing operations in the first quarter of 2011.

Second quarter 2011 GAAP* income from continuing operations was $28 million or 5 cents per diluted share, compared to second quarter 2010 GAAP income from continuing operations of $3 million or break-even per diluted share. Second quarter 2011 GAAP results compare to first quarter 2011 GAAP income from continuing operations of $19 million or 3 cents per diluted share. Second quarter 2011 GAAP income from continuing operations included a net charge of $31 million from special items, consisting primarily of $29 million of amortization of acquisition-related items and $14 million of stock-based compensation expense, offset by an $11 million credit for net restructuring and other items.

Second quarter 2011 GAAP net income was $294 million or 48 cents per diluted share, compared to second quarter 2010 GAAP net income of $7 million or 1 cent per diluted share. Second quarter 2011 GAAP net income includes a gain of $260 million or 43 cents per diluted share related to the sale of the external storage systems business to NetApp. Second quarter 2011 GAAP net income compares to first quarter 2011 GAAP net income of $10 million or 2 cents per diluted share.

Second quarter 2011 non-GAAP** income from continuing operations was $60 million or 10 cents per diluted share, compared to second quarter 2010 non-GAAP income from continuing operations of $61 million or 9 cents per diluted share. First quarter 2011 non-GAAP income from continuing operations was $65 million or 10 cents per diluted share.

Second quarter 2011 non-GAAP net income was $79 million or 13 cents per diluted share, compared to second quarter 2010 non-GAAP net income of $71 million or 11 cents per diluted share. First quarter 2011 non-GAAP net income was $82 million or 13 cents per diluted share.


Cash and short-term investments totaled approximately $907 million at quarter end. The company completed second-quarter purchases of approximately 42 million shares of its common stock for approximately $300 million. On a year-to-date basis, the company has purchased approximately 56 million shares of its common stock for approximately $397 million under its $750 million share repurchase program.

Bryon Look, LSI CFO and chief administrative officer, said, “In addition to exceeding the high end of our revenue guidance in the second quarter, we were active in buying back stock and have repurchased 56 million shares year to date. We remain committed to driving earnings growth and getting to our target business model. Our guidance implies strong operating margin expansion in the third quarter, demonstrating the earnings leverage we have created.”

LSI Third Quarter 2011 Business Outlook

For Continuing Operations

 

   GAAP*   Special Items    Non-GAAP**

Revenue

   $535 million to $565

million

     $535 million to $565

million

Gross Margin

   45.5% – 49.5%   $20 million to $30

million

   51.0% – 53.0%

Operating Expenses

   $213 million to $233

million

  $15 million to $25

million

   $198 million to $208

million

Net Other Income

   $5 million      $5 million

Tax

   Approximately $10

million

     Approximately $10

million

Income From Continuing
Operations Per Share
   $0.01 to $0.11   ($0.06) to ($0.10)    $0.11 to $0.17

Diluted Share Count

   575 million      575 million

Capital spending is projected to be around $20 million in the third quarter and approximately $55 million in total for 2011.

Depreciation and software amortization is projected to be around $16 million in the third quarter and approximately $75 million in total for 2011.

LSI Conference Call Information

LSI will hold a conference call today at 2 p.m. PDT to discuss second quarter financial results and the third quarter 2011 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 ability to eliminate costs related to the external storage systems business that we sold to NetApp; our ability to repurchase our common stock at prices we believe to be advantageous; the impact of the recent earthquake, tsunami and nuclear power plant events in Japan; 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 macro-economic 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)

 

     July 3,
2011
    April 3,
2011
    December 31,
2010
 

Assets

      

Current assets:

      

Cash and short-term investments

   $ 906.5      $ 682.3      $ 676.6   

Accounts receivable, net

     234.1        286.1        326.6   

Inventories

     193.8        155.0        186.8   

Prepaid expenses and other current assets

     73.8        68.4        73.3   

Assets held for sale

     18.6        236.3        0.5   
  

 

 

   

 

 

   

 

 

 

Total current assets

     1,426.8        1,428.1        1,263.8   

Property and equipment, net

     178.5        188.0        223.2   

Goodwill and identified intangible assets, net

     563.4        592.0        749.8   

Other assets

     147.2        146.8        188.1   
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 2,315.9      $ 2,354.9      $ 2,424.9   
  

 

 

   

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

      

Current liabilities

   $ 447.7      $ 484.3      $ 484.6   

Pension, tax and other liabilities

     567.5        611.0        622.8   
  

 

 

   

 

 

   

 

 

 

Total liabilities

     1,015.2        1,095.3        1,107.4   
  

 

 

   

 

 

   

 

 

 

Stockholders’ equity:

      

Common stock and additional paid-in capital

     5,678.4        5,932.3        6,004.3   

Accumulated deficit

     (4,064.5     (4,358.3     (4,368.5

Accumulated other comprehensive loss

     (313.2     (314.4     (318.3
  

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     1,300.7        1,259.6        1,317.5   
  

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 2,315.9      $ 2,354.9      $ 2,424.9   
  

 

 

   

 

 

   

 

 

 


LSI CORPORATION

Consolidated Statements of Operations (GAAP)

(In thousands, except per share amounts)

(Unaudited)

 

     Three Months Ended     Six Months Ended  
   July 3,     April 3,     July 4,     July 3,     July 4,  
   2011     2011     2010     2011     2010  

Revenues

   $ 500,644      $ 473,264      $ 473,447      $ 973,908      $ 946,119   

Cost of revenues

     240,692        225,459        217,859        466,151        445,486   

Amortization of acquisition-related intangibles

     20,281        21,818        28,835        42,099        57,670   

Stock-based compensation expense

     2,051        1,813        1,985        3,864        3,401   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenues

     263,024        249,090        248,679        512,114        506,557   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     237,620        224,174        224,768        461,794        439,562   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Research and development

     139,220        136,124        136,121        275,344        268,963   

Stock-based compensation expense

     6,653        6,223        6,750        12,876        12,770   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total research and development

     145,873        142,347        142,871        288,220        281,733   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Selling, general and administrative

     58,526        54,917        54,763        113,443        110,493   

Amortization of acquisition-related intangibles

     8,319        8,319        8,948        16,638        17,896   

Stock-based compensation expense

     4,948        5,631        6,439        10,579        12,126   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total selling, general and administrative

     71,793        68,867        70,150        140,660        140,515   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Restructuring of operations and other items, net

     (10,904     2,806        5,086        (8,098     6,706   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

     30,858        10,154        6,661        41,012        10,608   

Interest expense

     —          —          (1,707     —          (5,601

Interest income and other, net

     6,450        4,288        4,639        10,738        (4,168
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operation before income taxes

     37,308        14,442        9,593        51,750        839   

Provision for/(benefit from) income taxes

     8,900        (4,104     6,911        4,796        (16,191
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

     28,408        18,546        2,682        46,954        17,030   

Income/(loss) from discontinued operations, net of tax

     265,376        (8,392     4,750        256,984        12,922   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 293,784      $ 10,154      $ 7,432      $ 303,938      $ 29,952   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Basic income per share:

          

Income from continuing operations

   $ 0.05      $ 0.03      $ 0.00      $ 0.08      $ 0.03   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income/(loss) from discontinued operations

   $ 0.44      $ (0.01   $ 0.01      $ 0.42      $ 0.02   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 0.49      $ 0.02      $ 0.01      $ 0.50      $ 0.05   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted income per share:

          

Income from continuing operations

   $ 0.05      $ 0.03      $ 0.00      $ 0.08      $ 0.03   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income/(loss) from discontinued operations

   $ 0.43      $ (0.01   $ 0.01      $ 0.41      $ 0.02   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 0.48      $ 0.02      $ 0.01      $ 0.49      $ 0.05   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares used in computing per share amounts:

          

Basic

     594,957        615,450        651,778        605,315        654,192   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     611,093        629,733        661,540        621,248        663,857   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

A reconciliation of certain GAAP measures to non-GAAP measures is included below.

 

     Three Months Ended     Six Months Ended  
   July 3,     April 3,      July 4,     July 3,     July 4,  
     2011     2011      2010     2011     2010  

Reconciliation of GAAP net income to non-GAAP net income:

           

GAAP income from continuing operations

   $ 28,408      $ 18,546       $ 2,682      $ 46,954      $ 17,030   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Special items:

           

a) Stock-based compensation expense-cost of revenues

     2,051        1,813         1,985        3,864        3,401   

b) Stock-based compensation expense-R&D

     6,653        6,223         6,750        12,876        12,770   

c) Stock-based compensation expense-SG&A

     4,948        5,631         6,439        10,579        12,126   

d) Amortization of acquisition-related intangibles-cost of revenues

     20,281        21,818         28,835        42,099        57,670   

e) Amortization of acquisition-related intangibles-SG&A

     8,319        8,319         8,948        16,638        17,896   

f) Restructuring of operations and other items, net

     (10,904     2,806         5,086        (8,098     6,706   

g) Write-down of investments

     —          —           —          —          11,600   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total special items from continuing operations

     31,348        46,610         58,043        77,958        122,169   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Non-GAAP income from continuing operations

   $ 59,756      $ 65,156       $ 60,725      $ 124,912      $ 139,199   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Non-GAAP income from continuing operations per share:

           

Basic

   $ 0.10      $ 0.11       $ 0.09      $ 0.21      $ 0.21   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.10      $ 0.10       $ 0.09      $ 0.20      $ 0.21   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

GAAP net income

   $ 293,784      $ 10,154       $ 7,432      $ 303,938      $ 29,952   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Special items:

           

a) Total special items from continuing operations

     31,348        46,610         58,043        77,958        122,169   

b) Stock-based compensation expense-discontinued operations

     (526     319         3,321        (207     6,629   

c) Amortization of acquisition-related intangibles-discontinued operations

     —          886         2,453        886        4,906   

d) Restructuring of operations-discontinued operations

     14,079        23,811         (19     37,890        (19

e) Gain on sale of External business

     (260,066     —           —          (260,066     —     
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Non-GAAP net income

   $ 78,619      $ 81,780       $ 71,230      $ 160,399      $ 163,637   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Non-GAAP net income per share:

           

Basic

   $ 0.13      $ 0.13       $ 0.11      $ 0.26      $ 0.25   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.13      $ 0.13       $ 0.11      $ 0.26      $ 0.25   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Shares used in computing non-GAAP per share amounts:

           

Basic

     594,957        615,450         651,778        605,315        654,192   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Diluted

     611,093        629,733         661,540        621,248        663,857   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 


LSI CORPORATION

Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

     Three Months Ended     Six Months Ended  
   July 3,     April 3,     July 4,     July 3,     July 4,  
   2011     2011     2010     2011     2010  

Operating activities:

          

Net income

   $ 293,784      $ 10,154      $ 7,432      $ 303,938      $ 29,952   

Adjustments:

          

Depreciation and amortization *

     46,303        56,007        66,251        102,310        133,268   

Stock-based compensation expense

     13,126        13,986        18,495        27,112        34,926   

Non-cash restructuring of operations and other items, net

     10,140        10,824        (31     20,964        (41

Write-down of investments

     —          —          —          —          11,600   

(Gain)/loss on sale of property and equipment

     (269     (239     265        (508     268   

Gain on sale of External business

     (260,066     —          —          (260,066     —     

Unrealized foreign exchange loss

     1,202        1,379        3,205        2,581        990   

Deferred taxes

     (19,723     (43     85        (19,766     183   

Changes in assets and liabilities:

          

Accounts receivable, net

     52,006        40,471        (8,509     92,477        31,887   

Inventories

     (30,489     (12,651     (5,806     (43,140     (22,247

Prepaid expenses, assets held for sale and other assets

     (9,925     (1,066     14,438        (10,991     6,343   

Accounts payable

     (14,983     24,273        (5,863     9,290        (14,410

Accrued and other liabilities

     (42,812     (35,066     (22,345     (77,878     (39,324
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     38,294        108,029        67,617        146,323        173,395   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Investing activities:

          

Purchases of debt securities available-for-sale

     (8,601     (15,530     (1,189     (24,131     (1,189

Proceeds from maturities and sales of debt securities available-for-sale

     10,487        12,958        10,271        23,445        21,525   

Proceeds from sale of External business, net of transaction costs

     475,150        —          —          475,150        —     

Purchases of other investments

     (4,000     —          (316     (4,000     (316

Purchases of property and equipment

     (15,656     (21,542     (21,097     (37,198     (48,373

Proceeds from sale of property and equipment

     586        310        177        896        199   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by/(used in) investing activities

     457,966        (23,804     (12,154     434,162        (28,154
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Financing activities:

          

Redemption of convertible subordinated notes

     —          —          (349,999     —          (349,999

Issuance of common stock

     33,612        17,319        17,953        50,931        21,588   

Purchase of common stock under repurchase programs

     (300,001     (96,791     (54,524     (396,792     (80,732
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in financing activities

     (266,389     (79,472     (386,570     (345,861     (409,143
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
          
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Effect of exchange rate changes on cash and cash equivalents

     (957     (11     (895     (968     (3,012
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net change in cash and cash equivalents

     228,914        4,742        (332,002     233,656        (266,914

Cash and cash equivalents at beginning of period

     526,528        521,786        843,379        521,786        778,291   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 755,442      $ 526,528      $ 511,377      $ 755,442      $ 511,377   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

* Depreciation of fixed assets and amortization of intangible assets, software, and premiums on short-term investments.