-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, IUxROgdzN44fF0eJENnr5DRJyN/j03vdX9XsKozzggzr7WXQS38ZTQPqIWKGpKM8 ZY2YORTv7QYq4D5xSH4oDg== 0001193125-10-118966.txt : 20100513 0001193125-10-118966.hdr.sgml : 20100513 20100513161150 ACCESSION NUMBER: 0001193125-10-118966 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20100513 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20100513 DATE AS OF CHANGE: 20100513 FILER: COMPANY DATA: COMPANY CONFORMED NAME: EXAR CORP CENTRAL INDEX KEY: 0000753568 STANDARD INDUSTRIAL CLASSIFICATION: SEMICONDUCTORS & RELATED DEVICES [3674] IRS NUMBER: 941741481 STATE OF INCORPORATION: DE FISCAL YEAR END: 0331 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-14225 FILM NUMBER: 10828659 BUSINESS ADDRESS: STREET 1: 48720 KATO ROAD STREET 2: 48720 KATO ROAD CITY: FREMONT STATE: CA ZIP: 94538 BUSINESS PHONE: 5106687000 MAIL ADDRESS: STREET 1: 48720 KATO RD CITY: FREMONT STATE: CA ZIP: 94538-1167 8-K 1 d8k.htm FORM 8-K Form 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of

the Securities Exchange Act of 1934

May 13, 2010

Date of Report (Date of earliest event reported)

Commission File No. 0-14225

 

 

EXAR CORPORATION

(Exact Name of registrant as specified in its charter)

 

 

 

Delaware   94-1741481

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification Number)

48720 Kato Road, Fremont, CA 94538

(Address of principal executive offices, zip code)

(510) 668-7000

(Registrant’s telephone number, including area code)

 

 

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))

 

 

 


Item 2.02. Results of Operations and Financial Condition

On May 13, 2010, Exar Corporation (“the Company”) issued a press release announcing its financial results for the fiscal fourth quarter ended March 28, 2010. A copy of the press release is attached as Exhibit 99.1 hereto and is incorporated herein by reference.

The information in this Form 8-K and the Exhibit attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in such filing.

The Company reports its financial results in accordance with GAAP. Additionally, the Company supplements reported GAAP financials with non-GAAP measures which are included in related press releases and reports furnished to the SEC, copies of which are available at the Company’s website: http://www.exar.com or the SEC’s website at: http://www.sec.gov. For the periods presented, we are disclosing non-GAAP gross margin, non-GAAP research and development expenses, non-GAAP selling, general and administrative expenses, non-GAAP operating expenses, non-GAAP operating income (loss), non-GAAP net income (loss), and non-GAAP diluted earnings (loss) per share, which are adjusted to exclude from our GAAP results all stock-based compensation expense, amortization of acquired intangible assets, fair value adjustment of acquired inventories, acquisition-related costs, separation costs of executive officers, acceleration of depreciation on abandoned equipment, goodwill and other intangible asset impairment, impairment charges on investments, and income tax effects. These non-GAAP measures are presented in part to enhance the understanding of the Company’s historical financial performance and comparability between reporting periods. The Company believes the non-GAAP presentation, when shown in conjunction with the corresponding GAAP measures, provide relevant and useful information to analysts, investors, management and other interested parties following the semiconductor industry. For its internal purposes, the Company uses the foregoing non-GAAP measures to evaluate performance across reporting periods, determine certain employee benefits as well as plan for and forecast the Company’s future periods. These non-GAAP measures are not in accordance with, or an alternative for measures prepared in accordance with GAAP, and may be different from non-GAAP measures used by other companies. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. The Company believes that non-GAAP measures have limitations in that they do not reflect all of the amounts associated with the Company’s results of operations as determined in accordance with GAAP. These measures should only be used to evaluate the Company’s results of operations in conjunction with the corresponding GAAP measures.

A supplemental reconciliation of GAAP financial measures to non-GAAP financial measures is included in the financial statements portion of the press release attached as Exhibit 99.1 to this current report.


Item 9.01. Financial Statements and Exhibits

 

  (d) Exhibits.

 

99.1    Press Release of Exar Corporation dated May 13, 2010.


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.

 

            EXAR CORPORATION
      (Registrant)

Date: May 13, 2010

     

/s/    KEVIN BAUER        

      Kevin Bauer
     

Vice President and Chief Financial Officer

(Principal Financial and Accounting Officer)


EXHIBIT INDEX

 

Exhibit

Number

  

Document

99.1    Press release of Exar Corporation dated May 13, 2010.
EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

PRESS RELEASE

Contact:

 

Kevin S. Bauer

      For Release May 13, 2010

Vice President and CFO

     

510-668-7100

     

Exar Corporation Reports Fiscal 2010 Fourth Quarter Results

Company Achieves Positive Non-GAAP Operating Income, Completes Neterion Acquisition

Fremont, California, May 13, 2010 – Exar Corporation (Nasdaq: EXAR), today reported financial results for its fiscal 2010 fourth quarter ended March 28, 2010.

Net sales for the fourth quarter of fiscal 2010 were $38.5 million compared to net sales of $33.9 million for the prior quarter and $23.9 million for the fourth quarter of fiscal 2009.

The GAAP gross margin for the fourth quarter of fiscal 2010 was 50.4% compared to 50.2% for the prior quarter and 42.2% in the fourth quarter of fiscal 2009.

On a non-GAAP basis, the gross margin for the fourth quarter of fiscal 2010 was 54.0% compared to 54.1% for the prior quarter and 44.5% in the fourth quarter of fiscal 2009.

The GAAP net loss for the fourth quarter of fiscal 2010 was $3.3 million, or $0.08 net loss per share, compared to a net loss of $3.8 million, or $0.09 net loss per share in the prior quarter, and a net loss of $4.6 million, or $0.11 net loss per share, for the fourth quarter of fiscal 2009.

On a non-GAAP basis, the net income was $1.5 million for the fourth quarter of fiscal 2010 or $0.03 diluted earnings per share, compared to net income of $0.1 million in the previous quarter, and a net loss of $2.1 million, or $0.05 net loss per share, in the fourth quarter of fiscal 2009.

The Company ended the fourth quarter of fiscal 2010 with cash, cash equivalents and short-term marketable securities of $212.1 million.

“Our business is improving across all product lines and we achieved positive non-GAAP operating income for the first time since 2007,” said Pete Rodriguez, the Company’s president and chief executive officer. “We completed the Neterion transaction and are pleased with customer response to the acquisition and our leading 10G Ethernet solutions. The strength in the industrial, networking and storage segments when combined with over fifty key new products released in the past two years provides a healthy platform for growth.”

For the first quarter of fiscal 2011 ending June 27, 2010, the Company currently projects that net sales will be between $39 million and $41 million. The non-GAAP gross margin is currently expected to be between 54% and 56%. Operating expenses are currently expected to be between $22.5 million and $23.5 million on a non-GAAP basis. We expect to achieve cost synergies in the current quarter that will reduce operating expenses starting in the September 2010 quarter. Our present expectations are that FY11 revenue will grow 20-30% over FY10 and we will attain operating profitability for FY11 on a non-GAAP basis.


The Company’s statements about its future financial performance or operating plans are based on current information and expectations and the Company undertakes no duty to update such statements. These statements are forward-looking and actual results could differ materially due to various risks and uncertainties, some of which are described herein.

Results Conference Call

The Company invites investors, financial analysts, and the general public to listen to its conference call discussing the Company’s financial results for the fourth quarter of fiscal 2010, today, Thursday, May 13, 2010 at 1:30 p.m. PDT. To access the conference call, please dial (800) 230-1059 by 1:20 p.m. PDT and use conference ID number 155612. In addition, a live webcast will also be available.

To access the webcast, please go to the Company’s Investor Relations Homepage at: http://www.exar.com. A replay of the call will be available starting at 3:00 p.m. PDT on May 13, 2010 until 11:59 p.m. PDT on May 21, 2010. To access the replay, please dial (800) 475-6701 and use conference ID number 155612.

Product Line Highlights:

Power Management

http://www.exar.com/Common/Content/News.aspx?id=7132

http://www.exar.com/Common/Content/News.aspx?id=7118

DataCom and Storage

http://www.exar.com/Common/Content/News.aspx?id=7100

http://www.exar.com/Common/Content/News.aspx?id=7134

Interface

http://www.exar.com/Common/Content/News.aspx?id=7090

http://www.exar.com/Common/Content/News.aspx?id=7156


Safe Harbor Statement

The Company’s statements about its future financial performance, changes in gross margins, net sales and operating expenses, resource allocation and its impact on future performance and product development initiatives, design win conversion, distribution and OEM trends, supply chain issues among others, are forward-looking statements that involve risks and uncertainties. These risks and uncertainties include global financial volatility, economic recession, and industry and market conditions, such as customer and distributor relationships; limited visibility associated with customer or distributor demand for the Company’s products; the

possible loss of, or decrease in orders from, an important customer; cash balances; vendor capacity, quality or throughput constraints; successful integration of acquired businesses; possible disruption in commercial activities as a consequence of terrorist activity, natural disasters, armed conflict or health issues; successful development, market acceptance and demand for the Company’s products, including those for which the Company has achieved design wins; competitive factors, such as pricing or competing solutions; customer ordering patterns; accounting considerations related to impairment analyses or acquisition related issues; the level of inventories maintained at the Company’s OEMs and distributors; and the Company’s successful execution of internal performance plans, as well as the other risks detailed from time to time in the Company’s SEC reports, including the Annual Report on Form 10-K for the year ended March 29, 2009 and the Quarterly Reports on Form 10-Q for the periods ended June 28, 2009, September 27, 2009 and December 27, 2009.

Generally Accepted Accounting Principles

The Company reports its financial results in accordance with GAAP. Additionally, the Company supplements reported GAAP financials with non-GAAP measures which are included in related press releases and reports furnished to the SEC, copies of which are available at the Company’s website: http://www.exar.com or the SEC’s website at: http://www.sec.gov. For the periods presented, we are disclosing non-GAAP gross margin, non-GAAP research and development expenses, non-GAAP selling, general and administrative expenses, non-GAAP operating expenses, non-GAAP operating income (loss), non-GAAP net income (loss), and non-GAAP diluted earnings (loss) per share, which are adjusted to exclude from our GAAP results all stock-based compensation expense, amortization of acquired intangible assets, fair value adjustment of acquired inventories, acquisition-related costs, separation costs of executive officers, acceleration of depreciation on abandoned equipment, goodwill and other intangible asset impairment, impairment charges on investments, and income tax effects. These non-GAAP measures are presented in part to enhance the understanding of the Company’s historical financial performance and comparability between reporting periods. The Company believes the non-GAAP presentation, when shown in conjunction with the corresponding GAAP measures, provide relevant and useful information to analysts, investors, management and other interested parties following the semiconductor industry. For its internal purposes, the Company uses the foregoing non-GAAP measures to evaluate performance across reporting periods, determine certain employee benefits as well as plan for and forecast the Company’s future periods. These non-GAAP measures are not in accordance with, or an alternative for measures prepared in accordance with GAAP, and may be different from non-GAAP measures used by other companies. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. The Company believes that non-GAAP measures have limitations in that they do not reflect all of the amounts associated with the Company’s results of operations as determined in accordance with GAAP. These measures should only be used to evaluate the Company’s results of operations in conjunction with the corresponding GAAP measures.

About Exar

Exar Corporation delivers highly differentiated silicon, software and subsystem solutions for industrial, consumer, and enterprise applications. For nearly 40 years, Exar’s comprehensive knowledge of end-user markets along with the underlying analog/mixed signal and digital technologies has enabled innovative solutions that meet the needs of the evolving connected world. Exar’s technology portfolio includes solutions for power management, serial interfaces, packet-based and TDM wireline communications, enterprise storage optimization, and data security. Exar has locations worldwide providing real-time customer support to drive rapid product development. For more information about Exar, visit: www.exar.com.

# # # #


EXAR CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share amounts)

(Unaudited)

 

     MARCH 28,
2010
    MARCH 29,
2009
 

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 25,486      $ 89,002   

Short-term marketable securities

     186,598        167,341   

Accounts receivable (net of allowances of $831 and $572)

     13,461        7,452   

Accounts receivable, related party (net of allowances of $605 and $736)

     4,323        1,796   

Inventories

     15,000        15,678   

Other current assets

     5,059        3,274   

Deferred income taxes, net

     47        62   
                

Total current assets

     249,974        284,605   

Property, plant and equipment, net

     42,941        42,549   

Goodwill

     3,085        —     

Intangible assets, net

     31,957        7,359   

Other non-current assets

     5,357        1,876   
                

Total assets

   $ 333,314      $ 336,389   
                

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 9,828      $ 5,391   

Accrued compensation and related benefits

     6,619        4,773   

Deferred income and allowances on sales to distributors

     4,227        3,208   

Deferred income and allowances on sales to distributors, related party

     10,650        7,040   

Other accrued expenses

     10,598        7,014   
                

Total current liabilities

     41,922        27,426   

Long-term lease financing obligations

     13,454        15,633   

Other non-current obligations

     3,806        1,236   
                

Total liabilities

     59,182        44,295   
                

Total stockholders’ equity

    

Preferred stock, $.0001 par value; 2,250,000 shares authorized; no shares outstanding

     —          —     

Common stock, $.0001 par value; 100,000,000 shares authorized; 43,839,514 and 43,036,271 shares issued and outstanding at March 28, 2010 and March 29, 2009, respectively (net of treasury shares)

     4        4   

Additional paid-in capital

     720,455        710,787   

Accumulated other comprehensive income

     1,282        802   

Treasury stock at cost, 19,924,369 shares at March 28, 2010 and March 29, 2009

     (248,983     (248,983

Accumulated deficit

     (198,626     (170,516
                

Total stockholders’ equity

     274,132        292,094   
                

Total liabilities and stockholders’ equity

   $ 333,314      $ 336,389   
                


EXAR CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

(Unaudited)

 

     THREE MONTHS ENDED     TWELVE MONTHS ENDED  
     MARCH 28,
2010
    DECEMBER 27,
2009
    MARCH 29,
2009
    MARCH 28,
2010
    MARCH 29,
2009
 

Net sales

   $ 26,990      $ 24,458      $ 15,667      $ 97,676      $ 74,620   

Net sales, related party

     11,507        9,473        8,187        37,202        40,498   
                                        

Total net sales

     38,497        33,931        23,854        134,878        115,118   
                                        

Cost of sales:

          

Cost of sales

     12,723        11,273        8,472        48,728        41,811   

Cost of sales, related party

     5,200        4,505        4,880        17,581        19,933   

Amortization of purchased intangible assets

     1,172        1,108        436        5,187        3,129   
                                        

Total cost of sales

     19,095        16,886        13,788        71,496        64,873   
                                        

Gross profit

     19,402        17,045        10,066        63,382        50,245   
                                        

Operating expenses:

          

Research and development

     12,255        11,674        7,512        48,511        31,829   

Goodwill and other intangible asset impairment

     —          —          —          —          59,676   

Selling, general and administrative

     11,686        10,688        8,816        48,861        38,962   
                                        

Total operating expenses

     23,941        22,362        16,328        97,372        130,467   

Loss from operations

     (4,539     (5,317     (6,262     (33,990     (80,222

Other income and expense, net:

          

Interest income and other, net

     1,741        1,835        1,918        7,030        9,693   

Interest expense

     (323     (323     (326     (1,296     (1,253

Impairment charges on investments

     —          —          (301     (317     (1,789
                                        

Total other income and expense, net

     1,418        1,512        1,291        5,417        6,651   

Loss before income taxes

     (3,121     (3,805     (4,971     (28,573     (73,571

Provision for (benefit from) income taxes

     189        (43     (406     (463     (535
                                        

Net loss

   $ (3,310   $ (3,762   $ (4,565   $ (28,110   $ (73,036
                                        

Loss per share:

          

Basic loss per share

   $ (0.08   $ (0.09   $ (0.11   $ (0.64   $ (1.70
                                        

Diluted loss per share

   $ (0.08   $ (0.09   $ (0.11   $ (0.64   $ (1.70
                                        

Shares used in the computation of loss per share:

          

Basic

     43,822        43,648        42,950        43,584        42,887   
                                        

Diluted

     43,822        43,648        42,950        43,584        42,887   
                                        

Note: Certain amounts previously reported above have been reclassified to conform to the current periods’ presentation.


EXAR CORPORATION AND SUBSIDIARIES

SUPPLEMENTAL RECONCILIATION OF GAAP TO NON-GAAP RESULTS

(In thousands, except per share amounts)

(Unaudited)

 

     THREE MONTHS ENDED     TWELVE MONTHS ENDED  
     MARCH 28,
2010
    DECEMBER 27,
2009
    MARCH 29,
2009
    MARCH 28,
2010
    MARCH 29,
2009
 

GAAP gross margin

     50.4     50.2     42.2     47.0     43.6

Stock-based compensation

     0.4     0.3     0.5     0.4     0.5

Amortization of acquired intangible assets

     3.0     3.3     1.8     3.8     2.7

Fair value adjustment of acquired inventories

     0.2     0.3     —          1.8     —     

Acquisition-related costs

     —          —          —          —          0.1

Acceleration of depreciation on abandoned equipment

     —          —          —          —          0.3
                                        

Non-GAAP gross margin

     54.0     54.1     44.5     53.0     47.2
                                        

GAAP research and development expenses

   $ 12,255      $ 11,674      $ 7,512      $ 48,511      $ 31,829   

Stock-based compensation

     624        467        383        2,325        1,614   

Amortization of acquired intangible assets

     927        635        72        2,785        798   

Acquisition-related costs

     10        128        —          887        —     

Acceleration of depreciation on abandoned equipment

     —          —          —          —          437   
                                        

Non-GAAP research and development expenses

   $ 10,694      $ 10,444      $ 7,057      $ 42,514      $ 28,980   
                                        

GAAP selling, general and administrative expenses

   $ 11,686      $ 10,688      $ 8,816      $ 48,861      $ 38,962   

Stock-based compensation

     887        751        713        3,112        2,725   

Amortization of acquired intangible assets

     198        178        44        697        490   

Acquisition-related costs

     542        297        778        5,385        1,319   

Separation costs of executive officers

     —          —          —          162        —     

Acceleration of depreciation on abandoned equipment

     50        —          —          50        437   
                                        

Non-GAAP selling, general and administrative expenses

   $ 10,009      $ 9,462      $ 7,281      $ 39,455      $ 33,991   
                                        

GAAP operating expenses

   $ 23,941      $ 22,362      $ 16,328      $ 97,372      $ 130,467   

Stock-based compensation

     1,511        1,218        1,096        5,437        4,339   

Amortization of acquired intangible assets

     1,125        813        116        3,482        1,288   

Acquisition-related costs

     552        425        778        6,272        1,319   

Separation costs of executive officers

     —          —          —          162        —     

Acceleration of depreciation on abandoned equipment

     50        —          —          50        874   

Goodwill and other intangible asset impairment

     —          —          —          —          59,676   
                                        

Non-GAAP operating expenses

   $ 20,703      $ 19,906      $ 14,338      $ 81,969      $ 62,971   
                                        

GAAP operating loss

   $ (4,539   $ (5,317   $ (6,262   $ (33,990   $ (80,222

Stock-based compensation

     1,655        1,335        1,207        5,965        4,934   

Amortization of acquired intangible assets

     2,297        1,921        552        8,669        4,417   

Fair value adjustment of acquired inventories

     72        92        —          2,398        —     

Acquisition-related costs

     552        425        778        6,296        1,434   

Separation costs of executive officers

     —          —          —          162        —     

Acceleration of depreciation on abandoned equipment

     50        —          —          50        1,174   

Goodwill and other intangible asset impairment

     —          —          —          —          59,676   
                                        

Non-GAAP operating income (loss)

   $ 87      $ (1,544   $ (3,725   $ (10,450   $ (8,587
                                        

GAAP net loss

   $ (3,310   $ (3,762   $ (4,565   $ (28,110   $ (73,036

Stock-based compensation

     1,655        1,335        1,207        5,965        4,934   

Amortization of acquired intangible assets

     2,297        1,921        552        8,669        4,417   

Fair value adjustment of acquired inventories

     72        92        —          2,398        —     

Acquisition-related costs

     552        425        778        6,296        1,434   

Separation costs of executive officers

     —          —          —          162        —     

Acceleration of depreciation on abandoned equipment

     50        —          —          50        1,174   

Goodwill and other intangible asset impairment

     —          —          —          —          59,676   

Impairment charges on investments

     —          —          301        317        1,789   

Income tax effects

     141        107        (413     (40     (535
                                        

Non-GAAP net income (loss)

   $ 1,457      $ 118      $ (2,140   $ (4,293   $ (147
                                        

GAAP loss per share

   $ (0.08   $ (0.09   $ (0.11   $ (0.64   $ (1.70

Stock-based compensation

     0.04        0.03        0.03        0.14        0.12   

Amortization of acquired intangible assets

     0.05        0.04        0.01        0.20        0.10   

Fair value adjustment of acquired inventories

     —          —          —          0.06        —     

Acquisition-related costs

     0.01        0.01        0.02        0.14        0.03   

Separation costs of executive officers

     —          —          —          —          —     

Acceleration of depreciation on abandoned equipment

     —          —          —          —          0.03   

Goodwill and other intangible asset impairment

     —          —          —          —          1.39   

Impairment charges on investments

     —          —          0.01        0.01        0.04   

Income tax effects

     —          —          (0.01     —          (0.01
                                        

Non-GAAP diluted earnings (loss) per share

   $ 0.03      $ 0.00      $ (0.05   $ (0.10   $ (0.00
                                        

Shares used in earnings (loss) per share — GAAP

     43,822        43,648        42,950        43,584        42,887   

The effect of dilutive potential common shares due to reporting Non-GAAP net income

     262        314        —          —          —     

The effect of removing stock-based compensation expense under SFAS 123R for Non-GAAP presentation purpose

     (28     (109     —          —          —     
                                        

Shares used in diluted earnings per share — Non-GAAP

     44,056        43,853        42,950        43,584        42,887   
                                        

Notes: Certain amounts may not total due to rounding.

Certain amounts previously reported above have been reclassified to conform to the current periods’ presentation.

-----END PRIVACY-ENHANCED MESSAGE-----