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
October 25, 2011
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) |
(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 October 25, 2011, Exar Corporation (the “Company”) issued a press release announcing its financial results for the second fiscal quarter ended October 2, 2011. A copy of the press release is attached as Exhibit 99.1 hereto and is incorporated herein by reference.
The information in this Current Report on 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 profit, 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, exit costs, 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 on Form 8-K.
| Item 9.01. | Financial Statements and Exhibits |
| (d) | Exhibits. |
| 99.1 | Press Release of Exar Corporation dated October 25, 2011. |
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: October 25, 2011 | /s/ Kevin Bauer | |||||
| Kevin Bauer | ||||||
| Senior Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) | ||||||
EXHIBIT INDEX
| Exhibit |
Document | |
| 99.1 | Press release of Exar Corporation dated October 25, 2011. | |
Exhibit 99.1
PRESS RELEASE
Contact:
| Kevin S. Bauer Sr. Vice President and CFO 510-668-7119 |
For Release October 25, 2011 |
Exar Corporation Reports Fiscal 2012 Second Quarter Results
Fremont, California, October 25, 2011 – Exar Corporation (Nasdaq: EXAR), today reported financial results for the second quarter of fiscal 2012 ending October 2, 2011.
Net sales for the second quarter of fiscal 2012 were $36.1 million compared to net sales of $37.0 million for the prior quarter and $37.2 million for the second quarter of fiscal 2011.
The GAAP gross margin for the second quarter of fiscal 2012 was 46.3% compared to 45.5% for the prior quarter and 46.4% in the second quarter of fiscal 2011.
On a non-GAAP basis, the gross margin for the second quarter of fiscal 2012 was 49.0% compared to 48.6% for the prior quarter and 50.8% in the second quarter of fiscal 2011.
The GAAP net loss for the second quarter of fiscal 2012 was $1.1 million, or $0.02 net loss per share, compared to a net loss of $1.4 million, or $0.03 net loss per share in the prior quarter, and a net loss of $4.5 million, or $0.10 net loss per share, for the second quarter of fiscal 2011.
On a non-GAAP basis, net income was $1.4 million for the second quarter of fiscal 2012 or $0.03 diluted earnings per share, compared to net income of $0.7 million in the prior quarter, or $0.02 diluted earnings per share, and breakeven in the second quarter of fiscal 2011.
The Company ended the second quarter of fiscal 2012 with cash, cash equivalents and short-term marketable securities of $203.1 million.
“We doubled non-GAAP net income quarter on quarter despite a weaker macroeconomic environment,” said Pete Rodriguez, the Company’s president and chief executive officer. “Samples of our exciting OTN MXP2 product shipped on time and gained early design wins. Softness in the communications and industrial markets was mostly offset by continued revenue traction of our DX family of data reduction and compression products used in data centers and cloud storage. While global economic uncertainty remains, the breadth of the markets we serve coupled with increasing demand for our DX family and our PowerXR products give us optimism for growth in revenue and operating margin in the medium term.”
For the third quarter of fiscal 2012 ending January 1, 2012, the Company projects that net sales will be between $32 million and $34 million. The non-GAAP gross margin is currently expected to be between 49% and 51%. Operating expenses are currently expected to be between $17 million and $18 million 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 second quarter of fiscal 2012, today, Tuesday, October 25, 2011 at 1:30 p.m. PDT. To access the conference call, please dial (800) 288-8961 by 1:20 p.m. PDT and use conference ID number 220712. In addition, a live webcast will also be available.
To access the webcast, please go to the Company’s Investors’ Relations Homepage at: http://www.exar.com/news/investornews.aspx. A replay of the call will be available starting at 3:00 p.m. PDT on October 25, 2011 until 11:59 p.m. PDT on November 1, 2011. To access the replay, please dial (800) 475-6701 and use conference ID number 220712.
Product Line Highlights:
DataCom and Storage
http://www.exar.com/Common/Content/News.aspx?id=9430
Interface
http://www.exar.com/Common/Content/News.aspx?id=9572
Power Management
http://www.exar.com/Common/Content/News.aspx?id=9568
http://www.exar.com/Common/Content/News.aspx?id=9570
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 27, 2011 and the Quarterly Report on Form 10-Q for the period ended July 3, 2011.
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 profit, 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, exit costs, 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 over 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 and per share amounts)
(Unaudited)
| OCTOBER 2, 2011 |
MARCH 27, 2011 |
|||||||
| ASSETS | ||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 7,681 | $ | 15,039 | ||||
| Short-term marketable securities |
195,406 | 185,960 | ||||||
| Accounts receivable (net of allowances of $821 and $1,165) |
13,890 | 9,776 | ||||||
| Accounts receivable, related party (net of allowances of $963 and $358) |
1,115 | 3,194 | ||||||
| Inventories |
19,456 | 21,962 | ||||||
| Other current assets |
4,964 | 3,562 | ||||||
|
|
|
|
|
|||||
| Total current assets |
242,512 | 239,493 | ||||||
| Property, plant and equipment, net |
23,325 | 38,009 | ||||||
| Goodwill |
3,184 | 3,184 | ||||||
| Intangible assets, net |
13,752 | 15,390 | ||||||
| Other non-current assets |
2,778 | 2,139 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 285,551 | $ | 298,215 | ||||
|
|
|
|
|
|||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 11,732 | $ | 8,794 | ||||
| Accrued compensation and related benefits |
4,830 | 6,069 | ||||||
| Deferred income and allowances on sales to distributors |
3,742 | 4,632 | ||||||
| Deferred income and allowances on sales to distributors, related party |
11,978 | 10,680 | ||||||
| Other accrued expenses |
5,278 | 7,062 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
37,560 | 37,237 | ||||||
| Long-term lease financing obligations |
— | 12,558 | ||||||
| Other non-current obligations |
3,905 | 3,841 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
41,465 | 53,636 | ||||||
|
|
|
|
|
|||||
| 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; 44,805,430 and 44,519,663 shares issued and outstanding at October 2, 2011 and March 27, 2011, respectively (net of treasury shares) |
4 | 4 | ||||||
| Additional paid-in capital |
730,444 | 728,139 | ||||||
| Accumulated other comprehensive loss |
(582 | ) | (287 | ) | ||||
| Treasury stock at cost, 19,924,369 shares at October 2, 2011 and March 27, 2011 |
(248,983 | ) | (248,983 | ) | ||||
| Accumulated deficit |
(236,797 | ) | (234,294 | ) | ||||
|
|
|
|
|
|||||
| Total stockholders’ equity |
244,086 | 244,579 | ||||||
|
|
|
|
|
|||||
| Total liabilities and stockholders’ equity |
$ | 285,551 | $ | 298,215 | ||||
|
|
|
|
|
|||||
EXAR CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
(Unaudited)
| THREE MONTHS ENDED | SIX MONTHS ENDED | |||||||||||||||||||
| OCTOBER 2, 2011 |
JULY 3, 2011 |
SEPTEMBER 26, 2010 |
OCTOBER 2, 2011 |
SEPTEMBER 26, 2010 |
||||||||||||||||
| Net sales |
$ | 25,910 | $ | 25,073 | $ | 25,885 | $ | 50,983 | $ | 54,250 | ||||||||||
| Net sales, related party |
10,210 | 11,905 | 11,348 | 22,115 | 22,619 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total net sales |
36,120 | 36,978 | 37,233 | 73,098 | 76,869 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Cost of sales: |
||||||||||||||||||||
| Cost of sales |
13,661 | 13,489 | 13,205 | 27,150 | 27,284 | |||||||||||||||
| Cost of sales, related party |
4,825 | 5,743 | 5,222 | 10,568 | 10,410 | |||||||||||||||
| Amortization of purchased intangible assets |
905 | 905 | 1,515 | 1,810 | 3,068 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total cost of sales |
19,391 | 20,137 | 19,942 | 39,528 | 40,762 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Gross profit |
16,729 | 16,841 | 17,291 | 33,570 | 36,107 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating expenses: |
||||||||||||||||||||
| Research and development |
8,838 | 9,395 | 11,840 | 18,233 | 26,283 | |||||||||||||||
| Selling, general and administrative |
9,373 | 9,600 | 11,083 | 18,973 | 24,040 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total operating expenses |
18,211 | 18,995 | 22,923 | 37,206 | 50,323 | |||||||||||||||
| Loss from operations |
(1,482 | ) | (2,154 | ) | (5,632 | ) | (3,636 | ) | (14,216 | ) | ||||||||||
| Other income and expense, net: |
||||||||||||||||||||
| Interest income and other, net |
715 | 711 | 1,578 | 1,426 | 3,191 | |||||||||||||||
| Interest expense |
(61 | ) | (60 | ) | (316 | ) | (121 | ) | (634 | ) | ||||||||||
| Impairment charges on investments |
— | — | (62 | ) | — | (62 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total other income and expense, net |
654 | 651 | 1,200 | 1,305 | 2,495 | |||||||||||||||
| Loss before income taxes |
(828 | ) | (1,503 | ) | (4,432 | ) | (2,331 | ) | (11,721 | ) | ||||||||||
| Provision for (benefit from) income taxes |
249 | (77 | ) | 27 | 172 | 152 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Net loss |
$ | (1,077 | ) | $ | (1,426 | ) | $ | (4,459 | ) | $ | (2,503 | ) | $ | (11,873 | ) | |||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Loss per share: |
||||||||||||||||||||
| Basic loss per share |
$ | (0.02 | ) | $ | (0.03 | ) | $ | (0.10 | ) | $ | (0.06 | ) | $ | (0.27 | ) | |||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Diluted loss per share |
$ | (0.02 | ) | $ | (0.03 | ) | $ | (0.10 | ) | $ | (0.06 | ) | $ | (0.27 | ) | |||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Shares used in the computation of loss per share: |
||||||||||||||||||||
| Basic |
44,759 | 44,599 | 44,173 | 44,676 | 44,035 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Diluted |
44,759 | 44,599 | 44,173 | 44,676 | 44,035 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
EXAR CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL RECONCILIATION OF GAAP TO NON-GAAP RESULTS
(In thousands, except per share amounts)
(Unaudited)
| THREE MONTHS ENDED | SIX MONTHS ENDED | |||||||||||||||||||
| OCTOBER 2, 2011 |
JULY 3, 2011 |
SEPTEMBER 26, 2010 |
OCTOBER 2, 2011 |
SEPTEMBER 26, 2010 |
||||||||||||||||
| Net Sales |
$ | 36,120 | $ | 36,978 | $ | 37,233 | $ | 73,098 | $ | 76,869 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| GAAP gross profit |
$ | 16,729 | $ | 16,841 | $ | 17,291 | $ | 33,570 | $ | 36,107 | ||||||||||
| GAAP gross margin |
46.3 | % | 45.5 | % | 46.4 | % | 45.9 | % | 47.0 | % | ||||||||||
| Stock-based compensation |
69 | 59 | 98 | 128 | 318 | |||||||||||||||
| Amortization of acquired intangible assets |
905 | 905 | 1,515 | 1,810 | 3,068 | |||||||||||||||
| Fair value adjustment of acquired inventories |
— | — | — | — | 42 | |||||||||||||||
| Exit costs |
— | 152 | — | 152 | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Non-GAAP gross profit |
17,703 | 17,957 | 18,904 | 35,660 | 39,535 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Non-GAAP gross margin |
49.0 | % | 48.6 | % | 50.8 | % | 48.8 | % | 51.4 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| GAAP research and development expenses |
$ | 8,838 | $ | 9,395 | $ | 11,840 | $ | 18,233 | $ | 26,283 | ||||||||||
| Stock-based compensation |
488 | 302 | 665 | 790 | 2,221 | |||||||||||||||
| Amortization of acquired intangible assets |
— | — | 1,074 | — | 2,148 | |||||||||||||||
| Exit costs |
— | 115 | — | 115 | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Non-GAAP research and development expenses |
$ | 8,350 | $ | 8,978 | $ | 10,101 | $ | 17,328 | $ | 21,914 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| GAAP selling, general and administrative expenses |
$ | 9,373 | $ | 9,600 | $ | 11,083 | $ | 18,973 | $ | 24,040 | ||||||||||
| Stock-based compensation |
620 | 523 | 751 | 1,143 | 2,297 | |||||||||||||||
| Amortization of acquired intangible assets |
174 | 174 | 297 | 348 | 595 | |||||||||||||||
| Acquisition-related costs |
— | — | — | — | 328 | |||||||||||||||
| Exit costs |
— | 58 | — | 58 | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Non-GAAP selling, general and administrative expenses |
$ | 8,579 | $ | 8,845 | $ | 10,035 | $ | 17,424 | $ | 20,820 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| GAAP operating expenses |
$ | 18,211 | $ | 18,995 | $ | 22,923 | $ | 37,206 | $ | 50,323 | ||||||||||
| Stock-based compensation |
1,108 | 825 | 1,416 | 1,933 | 4,518 | |||||||||||||||
| Amortization of acquired intangible assets |
174 | 174 | 1,371 | 348 | 2,743 | |||||||||||||||
| Acquisition-related costs |
— | — | — | — | 328 | |||||||||||||||
| Exit costs |
— | 173 | — | 173 | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Non-GAAP operating expenses |
$ | 16,929 | $ | 17,823 | $ | 20,136 | $ | 34,752 | $ | 42,734 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| GAAP operating loss |
$ | (1,482 | ) | $ | (2,154 | ) | $ | (5,632 | ) | $ | (3,636 | ) | $ | (14,216 | ) | |||||
| Stock-based compensation |
1,177 | 884 | 1,514 | 2,061 | 4,836 | |||||||||||||||
| Amortization of acquired intangible assets |
1,079 | 1,079 | 2,886 | 2,158 | 5,811 | |||||||||||||||
| Fair value adjustment of acquired inventories |
— | — | — | — | 42 | |||||||||||||||
| Acquisition-related costs |
— | — | — | — | 328 | |||||||||||||||
| Exit costs |
— | 325 | — | 325 | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Non-GAAP operating income (loss) |
$ | 774 | $ | 134 | $ | (1,232 | ) | $ | 908 | $ | (3,199 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| GAAP net loss |
$ | (1,077 | ) | $ | (1,426 | ) | $ | (4,459 | ) | $ | (2,503 | ) | $ | (11,873 | ) | |||||
| Stock-based compensation |
1,177 | 884 | 1,514 | 2,061 | 4,836 | |||||||||||||||
| Amortization of acquired intangible assets |
1,079 | 1,079 | 2,886 | 2,158 | 5,811 | |||||||||||||||
| Fair value adjustment of acquired inventories |
— | — | — | — | 42 | |||||||||||||||
| Acquisition-related costs |
— | — | — | — | 328 | |||||||||||||||
| Exit costs |
— | 325 | — | 325 | — | |||||||||||||||
| Impairment charges on investments |
— | — | 62 | — | 62 | |||||||||||||||
| Income tax effects |
221 | (142 | ) | 32 | 79 | 65 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Non-GAAP net income (loss) |
$ | 1,400 | $ | 720 | $ | 35 | $ | 2,120 | $ | (729 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| GAAP loss per share |
$ | (0.02 | ) | $ | (0.03 | ) | $ | (0.10 | ) | $ | (0.06 | ) | $ | (0.27 | ) | |||||
| Stock-based compensation |
0.03 | 0.02 | 0.03 | 0.05 | 0.11 | |||||||||||||||
| Amortization of acquired intangible assets |
0.02 | 0.02 | 0.07 | 0.05 | 0.13 | |||||||||||||||
| Fair value adjustment of acquired inventories |
— | — | — | — | 0.00 | |||||||||||||||
| Acquisition-related costs |
— | — | — | — | 0.01 | |||||||||||||||
| Exit costs |
— | 0.01 | — | 0.01 | — | |||||||||||||||
| Impairment charges on investments |
— | — | 0.00 | — | 0.00 | |||||||||||||||
| Income tax effects |
0.00 | (0.00 | ) | 0.00 | 0.00 | 0.00 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Non-GAAP diluted earnings (loss) per share |
$ | 0.03 | $ | 0.02 | $ | 0.00 | $ | 0.05 | $ | (0.02 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Shares used in earnings (loss) per share — GAAP |
44,759 | 44,599 | 44,173 | 44,676 | 44,035 | |||||||||||||||
| The effect of dilutive potential common shares due to reporting Non-GAAP net income |
99 | 206 | 261 | 204 | — | |||||||||||||||
| The effect of removing stock-based compensation expense under SFAS 123R for Non-GAAP presentation purpose |
(15 | ) | (183 | ) | (329 | ) | (124 | ) | — | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Shares used in diluted earnings per share — Non-GAAP |
44,843 | 44,622 | 44,105 | 44,756 | 44,035 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Notes: | Exit costs are primarily excess inventory and severance charges in connection with exiting the 10GbE virtualization market. |
| Certain amounts may not total due to rounding. |
EXAR CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL RECONCILIATION OF GAAP TO NON-GAAP GUIDANCE
(In millions)
| GUIDANCE FOR THE QUARTER ENDING JANUARY 1, 2012 | ||||||||
| ADJUSTMENTS |
||||||||
| NON-GAAP |
STOCK-BASED |
AMORTIZATION OF |
GAAP | |||||
| Net Sales |
$32.0 - $34.0 | $32.0 - $34.0 | ||||||
| Gross Margin |
49% - 51% | <0.1% | 2.6% - 2.8% | 46.2% - 48.4% | ||||
| Operating Expenses |
$17.0 - $18.0 | $1.3 | $0.2 | $18.5 - $19.5 | ||||