0001193125-11-282083.txt : 20111026 0001193125-11-282083.hdr.sgml : 20111026 20111026162955 ACCESSION NUMBER: 0001193125-11-282083 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20111026 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20111026 DATE AS OF CHANGE: 20111026 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: 111159298 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 d247757d8k.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) October 26, 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.

  3

        Item 9.01 Financial Statements and Exhibits.

  6

SIGNATURES

  7

EXHIBIT INDEX

  8

        EXHIBIT 99.1

 

 

2


Table of Contents

Item 2.02 Results of Operation and Financial Condition.

On October 26, 2011, LSI Corporation issued a news release regarding its financial results for the quarter ended October 2, 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.

 

3


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.

 

4


Table of Contents
   

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.

 

   

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.

 

5


Table of Contents

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit No.

  

Description

99.1    News Release issued October 26, 2011.*

 

* Furnished, not filed.

 

6


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: October 26, 2011

 

7


Table of Contents

EXHIBIT INDEX

 

Exhibit No.

  

Description

99.1    News Release issued October 26, 2011.*

 

* Furnished, not filed.

 

8

EX-99.1 2 d247757dex991.htm NEWS RELEASE ISSUED OCTOBER 26, 2011 News Release issued October 26, 2011

Exhibit 99.1

 

FOR IMMEDIATE RELEASE    OCTOBER 26, 2011

 

Investor Relations Contact:    Media Relations Contact:
Sujal Shah    Greg Thomas
610-712-5471    408-433-4236
sujal.shah@lsi.com    greg.thomas@lsi.com

cc11-51/C1126

LSI Reports Third Quarter 2011 Results

Revenues Up 9% Quarter over Quarter, 21% Year over Year

MILPITAS, Calif., October 26, 2011 – LSI Corporation (NYSE: LSI) today reported results for its third quarter ended October 2, 2011.

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

Third Quarter 2011 News Release Summary

 

   

Third quarter 2011 revenues from continuing operations of $547 million

 

   

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

 

   

Third quarter 2011 non-GAAP** income from continuing operations of 14 cents per diluted share

 

   

Third quarter operating cash flows of $45 million

Fourth Quarter 2011 Business Outlook

Note: The business outlook reflects supply chain impacts and uncertainties due to recent flooding in Thailand.

 

   

Projected revenues from continuing operations of $500 million to $550 million

 

   

GAAP* (loss)/income from continuing operations in the range of ($0.04) to $0.08 per share

 

   

Non-GAAP** income from continuing operations in the range of $0.06 to $0.14 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.

“Despite macro uncertainties, LSI delivered a strong quarter and is positioned to outgrow the markets we serve in both the near and longer term, based on our share gains and new product cycles across our businesses,” said Abhi Talwalkar, LSI president and CEO. “Further extending LSI’s growth opportunities, the acquisition of SandForce, announced earlier today, will move us into a leadership position in the rapidly growing market for flash-based solutions.”

Third quarter 2011 revenues from continuing operations were $547 million, in line with guidance, compared to $453 million generated from continuing operations in the third quarter of 2010, and compared to $501 million generated from continuing operations in the second quarter of 2011.

Third quarter 2011 GAAP* income from continuing operations was $32 million or 5 cents per diluted share, compared to third quarter 2010 GAAP income from continuing operations of $13 million or 2 cents per diluted share. Second quarter 2011 GAAP income from continuing operations was $28 million or 5 cents per diluted share. Third quarter 2011 GAAP income from continuing operations included a net charge of $51 million from special items, consisting primarily of approximately $29 million of amortization of acquisition-related items, $12 million of stock-based compensation expense and $11 million of net restructuring and other items.

Third quarter 2011 GAAP net income was $29 million or 5 cents per diluted share, compared to third quarter 2010 GAAP net income of $23 million or 4 cents per diluted share. Second quarter 2011 GAAP net income was $294 million or 48 cents per diluted share. Second quarter 2011 GAAP net income included a gain of $260 million or 43 cents per diluted share related to the sale of the external storage systems business.

Third quarter 2011 non-GAAP** income from continuing operations was $83 million or 14 cents per diluted share, compared to third quarter 2010 non-GAAP income from continuing operations of $63 million or 10 cents per diluted share. Second quarter 2011 non-GAAP income from continuing operations was $60 million or 10 cents per diluted share.

Third quarter 2011 non-GAAP net income was $83 million or 14 cents per diluted share, compared to third quarter 2010 non-GAAP net income of $79 million or 13 cents per diluted share. Second quarter 2011 non-GAAP net income was $79 million or 13 cents per diluted share.


Cash and short-term investments totaled approximately $879 million at quarter end. The company completed third-quarter purchases of approximately 11 million shares of its common stock for approximately $75 million. On a year-to-date basis, the company has purchased approximately 68 million shares of its common stock for approximately $472 million under its $750 million share repurchase program.

Bryon Look, LSI CFO and chief administrative officer, said, “Execution this quarter remained strong with revenues growing 9 percent sequentially. Year over year, our revenues increased 21 percent and non-GAAP operating income was up 38 percent. Looking forward, we have included the expected business impacts associated with Thailand supply chain disruptions in our Q4 guidance.”

LSI 4Q2011 Business Outlook for Continuing Operations

 

    

GAAP*

  

Special Items

  

Non-GAAP**

Revenue

  

$500 million to $550

million

     

$500 million to $550

million

Gross Margin

   45% – 49%   

$15 million to $25

million

   50% – 52%

Operating Expenses

  

$218 million to $238

million

  

$20 million to $30

million

  

$198 million to $208

million

Net Other Income

   $5 million       $5 million

Tax

  

Approximately $13

million

     

Approximately $13

million

(Loss)/Income From Continuing Operations Per Share

   ($0.04) to $0.08    ($0.06) to ($0.10)    $0.06 to $0.14

Diluted Share Count

   580 million       580 million

Capital spending is projected to be around $12 million in the fourth quarter and approximately $44 million in total for 2011.

Depreciation and software amortization is projected to be around $16 million in the fourth quarter and approximately $72 million in total for 2011.

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 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 obtain all necessary regulatory approvals for the acquisition, the successful consummation of the acquisition; our ability to successfully


integrate and manage the SandForce business and retain its key employees; our ability to achieve anticipated synergies and to develop integrated new products following our acquisition of SandForce; 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 flooding in Thailand; 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) designs semiconductors and software that accelerate storage and networking in datacenters and mobile networks. Our technology is the intelligence critical to enhanced application performance. The company applies its technology in solutions created in collaboration with our partners. 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 2,
2011
    July 3,
2011
    December 31,
2010
 

Assets

      

Current assets:

      

Cash and short-term investments

   $ 878.9      $ 906.5      $ 676.6   

Accounts receivable, net

     248.4        234.1        326.6   

Inventories

     210.4        193.8        186.8   

Prepaid expenses, assets held for sale and other current assets

     91.4        92.4        73.8   
  

 

 

   

 

 

   

 

 

 

Total current assets

     1,429.1        1,426.8        1,263.8   

Property and equipment, net

     176.7        178.5        223.2   

Goodwill and identified intangible assets, net

     534.8        563.4        749.8   

Other assets

     132.5        147.2        188.1   
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 2,273.1      $ 2,315.9      $ 2,424.9   
  

 

 

   

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

      

Current liabilities

   $ 464.4      $ 447.7      $ 484.6   

Pension, tax and other liabilities

     533.7        567.5        622.8   
  

 

 

   

 

 

   

 

 

 

Total liabilities

     998.1        1,015.2        1,107.4   
  

 

 

   

 

 

   

 

 

 

Stockholders’ equity:

      

Common stock and additional paid-in capital

     5,629.6        5,678.4        6,004.3   

Accumulated deficit

     (4,035.2     (4,064.5     (4,368.5

Accumulated other comprehensive loss

     (319.4     (313.2     (318.3
  

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     1,275.0        1,300.7        1,317.5   
  

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 2,273.1      $ 2,315.9      $ 2,424.9   
  

 

 

   

 

 

   

 

 

 


LSI CORPORATION

Consolidated Statements of Operations (GAAP)

(In thousands, except per share amounts)

(Unaudited)

 

     Three Months Ended      Nine Months Ended  
     October 2,
2011
    July 3,
2011
    October 3,
2010
     October 2,
2011
     October 3,
2010
 

Revenues

   $ 546,910      $ 500,644      $ 452,878       $ 1,520,818       $ 1,398,997   

Cost of revenues

     261,399        240,692        204,001         727,550         649,487   

Amortization of acquisition-related intangibles

     20,206        20,281        28,835         62,305         86,505   

Stock-based compensation expense

     1,460        2,051        1,822         5,324         5,223   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Total cost of revenues

     283,065        263,024        234,658         795,179         741,215   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Gross profit

     263,845        237,620        218,220         725,639         657,782   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Research and development

     137,937        139,220        134,470         413,281         403,433   

Stock-based compensation expense

     5,410        6,653        6,047         18,286         18,817   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Total research and development

     143,347        145,873        140,517         431,567         422,250   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Selling, general and administrative

     64,672        58,526        54,122         178,115         164,615   

Amortization of acquisition-related intangibles

     8,319        8,319        8,948         24,957         26,844   

Stock-based compensation expense

     4,883        4,948        6,135         15,462         18,261   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Total selling, general and administrative

     77,874        71,793        69,205         218,534         209,720   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Restructuring of operations and other items, net

     10,784        (10,904     3,538         2,686         10,244   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Income from operations

     31,840        30,858        4,960         72,852         15,568   

Interest expense

     —          —          —           —           (5,601

Interest income and other, net

     7,610        6,450        10,315         18,348         6,147   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Income from continuing operation before income taxes

     39,450        37,308        15,275         91,200         16,114   

Provision for/(benefit from) income taxes

     7,800        8,900        2,456         12,596         (13,735
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Income from continuing operations

     31,650        28,408        12,819         78,604         29,849   

(Loss)/income from discontinued operations, net of tax

     (2,311     265,376        10,602         254,673         23,524   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Net income

   $ 29,339      $ 293,784      $ 23,421       $ 333,277       $ 53,373   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Basic income per share:

            

Income from continuing operations

   $ 0.05      $ 0.05      $ 0.02       $ 0.13       $ 0.04   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

(Loss)/income from discontinued operations

   $ (0.00   $ 0.44      $ 0.02       $ 0.43       $ 0.04   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Net income

   $ 0.05      $ 0.49      $ 0.04       $ 0.56       $ 0.08   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Diluted income per share:

            

Income from continuing operations

   $ 0.05      $ 0.05      $ 0.02       $ 0.13       $ 0.04   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

(Loss)/income from discontinued operations

   $ (0.00   $ 0.43      $ 0.02       $ 0.42       $ 0.04   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Net income

   $ 0.05      $ 0.48      $ 0.04       $ 0.55       $ 0.08   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Shares used in computing per share amounts:

            

Basic

     567,790        594,957        629,852         592,898         646,167   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Diluted

     581,483        611,093        633,731         608,743         653,685   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

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

 

     Three Months Ended     Nine Months Ended  

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

   October 2,
2011
    July 3,
2011
    October 3,
2010
    October 2,
2011
    October 3,
2010
 

GAAP income from continuing operations

   $ 31,650      $ 28,408      $ 12,819      $ 78,604      $ 29,849   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Special items:

          

a) Stock-based compensation expense – cost of revenues

     1,460        2,051        1,822        5,324        5,223   

b) Stock-based compensation expense – R&D

     5,410        6,653        6,047        18,286        18,817   

c) Stock-based compensation expense – SG&A

     4,883        4,948        6,135        15,462        18,261   

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

     20,206        20,281        28,835        62,305        86,505   

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

     8,319        8,319        8,948        24,957        26,844   

f) Restructuring of operations and other items, net

     10,784        (10,904     3,538        2,686        10,244   

g) (Gain) on sale/write-down of investments, net

     —          —          (4,821     —          6,779   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total special items from continuing operations

     51,062        31,348        50,504        129,020        172,673   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP income from continuing operations

   $ 82,712      $ 59,756      $ 63,323      $ 207,624      $ 202,522   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP income from continuing operations per share:

          

Basic

   $ 0.15      $ 0.10      $ 0.10      $ 0.35      $ 0.31   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.14      $ 0.10      $ 0.10      $ 0.34      $ 0.31   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP net income

   $ 29,339      $ 293,784      $ 23,421      $ 333,277      $ 53,373   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Special items:

          

a) Total special items from continuing operations

     51,062        31,348        50,504        129,020        172,673   

b) Stock-based compensation expense – discontinued operations

     (385     (526     2,954        (592     9,583   

c) Amortization of acquisition-related intangibles – discontinued operations

     —          —          2,453        886        7,359   

d) Restructuring of operations – discontinued operations

     3,040        14,079        155        40,930        136   

e) Gain on sale of business

     —          (260,066     —          (260,066     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income

   $ 83,056      $ 78,619      $ 79,487      $ 243,455      $ 243,124   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income per share:

          

Basic

   $ 0.15      $ 0.13      $ 0.13      $ 0.41      $ 0.38   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.14      $ 0.13      $ 0.13      $ 0.40      $ 0.37   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares used in computing non-GAAP per share amounts:

          

Basic

     567,790        594,957        629,852        592,898        646,167   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     581,483        611,093        633,731        608,743        653,685   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of GAAP income from operations to non-GAAP income from
operations:

                              

Income from operations - GAAP

   $ 31,840      $ 30,858      $ 4,960      $ 72,852      $ 15,568   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Special items:

          

a) Stock-based compensation expense

     11,753        13,652        14,004        39,072        42,301   

b) Amortization of acquisition-related intangibles

     28,525        28,600        37,783        87,262        113,349   

c) Restructuring of operations and other items, net

     10,784        (10,904     3,538        2,686        10,244   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations - Non-GAAP

   $ 82,902      $ 62,206      $ 60,285      $ 201,872      $ 181,462   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


LSI CORPORATION

Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

     Three Months Ended     Nine Months Ended  
     October 2,
2011
    July 3,
2011
    October 3,
2010
    October 2,
2011
    October 3,
2010
 

Operating activities:

          

Net income

   $ 29,339      $ 293,784      $ 23,421      $ 333,277      $ 53,373   

Adjustments:

          

Depreciation and amortization *

     43,533        46,303        67,450        145,843        200,718   

Stock-based compensation expense

     11,368        13,126        16,958        38,480        51,884   

Non-cash restructuring of operations and other items, net

     9,571        10,140        —          30,535        (41

(Gain) on sale/write-down of investments, net

     —          —          (4,821     —          6,779   

Gain on sale of business

     —          (260,066     —          (260,066     —     

(Gain)/loss on sale of property and equipment

     (35     (269     (115     (543     153   

Unrealized foreign exchange (gain)/loss

     (2,381     1,202        5,384        200        6,374   

Deferred taxes

     822        (19,723     (149     (18,944     34   

Changes in assets and liabilities:

          

Accounts receivable, net

     (14,262     52,006        (6,793     78,215        25,094   

Inventories

     (17,063     (30,489     (28,538     (60,203     (50,785

Prepaid expenses, assets held for sale and other assets

     735        (9,925     7,555        (10,256     13,898   

Accounts payable

     (10,990     (14,983     (9,131     (1,700     (23,541

Accrued and other liabilities

     (5,601     (42,812     10,919        (83,479     (28,405
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     45,036        38,294        82,140        191,359        255,535   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Investing activities:

          

Purchases of debt securities available-for-sale

     (14,552     (8,601     (23,029     (38,683     (24,218

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

     8,543        10,487        14,684        31,988        36,209   

Purchases of other investments

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

Proceeds from sales of other investments

     —          —          9,795        —          9,795   

Purchases of property and equipment

     (9,643     (15,656     (18,889     (46,841     (67,262

Proceeds from sale of property and equipment

     43        586        360        939        559   

Proceeds from sale of business, net of transaction costs

     —          475,150        —          475,150        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in)/provided by investing activities

     (15,609     457,966        (17,079     418,553        (45,233
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Financing activities:

          

Redemption of convertible subordinated notes

     —          —          —          —          (349,999

Issuance of common stock

     15,129        33,612        469        66,060        22,057   

Purchase of common stock under repurchase programs

     (74,995     (300,001     (137,011     (471,787     (217,743
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in financing activities

     (59,866     (266,389     (136,542     (405,727     (545,685
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Effect of exchange rate changes on cash and cash equivalents

     147        (957     (915     (821     (3,927
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net change in cash and cash equivalents

     (30,292     228,914        (72,396     203,364        (339,310

Cash and cash equivalents at beginning of period

     755,442        526,528        511,377        521,786        778,291   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 725,150      $ 755,442      $ 438,981      $ 725,150      $ 438,981   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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