Delaware | 000-18032 | 93-0835214 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
LATTICE SEMICONDUCTOR CORPORATION | |||
By: | /s/ Max Downing | ||
Date: | April 26, 2018 | Max Downing Chief Financial Officer |
GAAP — Three Months Ended | Non-GAAP — Three Months Ended | |||||||||||||||||||||||
March 31, 2018 | December 30, 2017 | April 1, 2017 | March 31, 2018 | December 30, 2017 | April 1, 2017 | |||||||||||||||||||
Revenue | $ | 98,623 | $ | 95,266 | $ | 104,587 | $ | 98,623 | $ | 95,266 | $ | 104,587 | ||||||||||||
Gross Margin % | 57.3 | % | 53.8 | % | 58.2 | % | 57.6 | % | 54.0 | % | 58.4 | % | ||||||||||||
Operating Expense | $ | 57,316 | $ | 51,937 | $ | 61,534 | $ | 45,421 | $ | 44,054 | $ | 47,679 | ||||||||||||
Net (Loss) Income | $ | (5,952 | ) | $ | (7,213 | ) | $ | (7,275 | ) | $ | 6,118 | $ | 1,038 | $ | 7,111 | |||||||||
Net (Loss) Income per share, basic and diluted | $ | (0.05 | ) | $ | (0.06 | ) | $ | (0.06 | ) | $ | 0.05 | $ | 0.01 | $ | 0.06 |
• | Revenue for the second quarter of 2018 is expected to be between approximately $98 million and $102 million. |
• | Gross margin percentage for the second quarter of 2018 is expected to be approximately 56% plus or minus 2% on both a GAAP and non-GAAP basis. |
• | Total operating expenses for the second quarter of 2018 are expected to be between approximately $50.5 million and $52.5 million on a GAAP basis and between approximately $43 million and $45 million on a non-GAAP basis. |
Three Months Ended | ||||||||||||
March 31, 2018 | December 30, 2017 | April 1, 2017 | ||||||||||
Revenue | $ | 98,623 | $ | 95,266 | $ | 104,587 | ||||||
Costs and expenses: | ||||||||||||
Cost of sales | 42,102 | 44,050 | 43,755 | |||||||||
Research and development | 22,941 | 23,500 | 27,389 | |||||||||
Selling, general, and administrative | 27,043 | 23,585 | 23,905 | |||||||||
Amortization of acquired intangible assets | 5,636 | 5,563 | 8,514 | |||||||||
Restructuring | 1,029 | 2,483 | 66 | |||||||||
Acquisition related charges | 667 | 573 | 1,660 | |||||||||
Impairment of acquired intangible assets | — | (3,767 | ) | — | ||||||||
99,418 | 95,987 | 105,289 | ||||||||||
Loss from operations | (795 | ) | (721 | ) | (702 | ) | ||||||
Interest expense | (5,114 | ) | (4,695 | ) | (5,568 | ) | ||||||
Other income (expense), net | 554 | (1,182 | ) | (487 | ) | |||||||
Loss before income taxes | (5,355 | ) | (6,598 | ) | (6,757 | ) | ||||||
Income tax expense | 597 | 615 | 518 | |||||||||
Net loss | $ | (5,952 | ) | $ | (7,213 | ) | $ | (7,275 | ) | |||
Net loss per share, basic and diluted | $ | (0.05 | ) | $ | (0.06 | ) | $ | (0.06 | ) | |||
Shares used in per share calculations, basic and diluted | 124,076 | 123,541 | 121,800 |
March 31, 2018 | December 30, 2017 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash, cash equivalents and short-term marketable securities | $ | 111,470 | $ | 111,797 | ||||
Accounts receivable, net | 65,779 | 55,104 | ||||||
Inventories | 77,917 | 79,903 | ||||||
Other current assets | 25,405 | 16,567 | ||||||
Total current assets | 280,571 | 263,371 | ||||||
Property and equipment, net | 37,674 | 40,423 | ||||||
Intangible assets, net | 45,595 | 51,308 | ||||||
Goodwill | 267,514 | 267,514 | ||||||
Deferred income taxes | 200 | 198 | ||||||
Other long-term assets | 13,279 | 13,147 | ||||||
$ | 644,833 | $ | 635,961 | |||||
Liabilities and Stockholders' Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable and other accrued liabilities | $ | 64,249 | $ | 64,821 | ||||
Current portion of long-term debt | 1,813 | 1,508 | ||||||
Deferred income and allowances on sales to distributors and deferred license revenue | — | 17,318 | ||||||
Total current liabilities | 66,062 | 83,647 | ||||||
Long-term debt | 298,995 | 299,667 | ||||||
Other long-term liabilities | 34,104 | 34,954 | ||||||
Total liabilities | 399,161 | 418,268 | ||||||
Stockholders' equity | 245,672 | 217,693 | ||||||
$ | 644,833 | $ | 635,961 |
Three Months Ended | |||||||
March 31, 2018 | April 1, 2017 | ||||||
Cash flows from operating activities: | |||||||
Net loss | $ | (5,952 | ) | $ | (7,275 | ) | |
Adjustments to reconcile net loss to net cash provided by operating activities: | |||||||
Depreciation and amortization | 12,356 | 15,296 | |||||
Amortization of debt issuance costs and discount | 507 | 933 | |||||
(Gain) loss on sale or maturity of marketable securities | (1 | ) | 170 | ||||
Loss (gain) on forward contracts | 99 | (78 | ) | ||||
Stock-based compensation expense | 4,800 | 3,843 | |||||
Gain on disposal of fixed assets | (58 | ) | — | ||||
Impairment of cost-method investment | — | 339 | |||||
Changes in assets and liabilities: | |||||||
Accounts receivable, net | (8,867 | ) | 33,563 | ||||
Inventories | 2,356 | 1,393 | |||||
Prepaid expenses and other assets | (3,253 | ) | 1,137 | ||||
Accounts payable and accrued expenses (includes restructuring) | 1,567 | (35,029 | ) | ||||
Accrued payroll obligations | (1,441 | ) | (1,706 | ) | |||
Income taxes payable | 413 | (1,765 | ) | ||||
Deferred income and allowances on sales to distributors | — | (2,720 | ) | ||||
Deferred licensing and services revenue | (68 | ) | (436 | ) | |||
Net cash provided by operating activities | 2,458 | 7,665 | |||||
Cash flows from investing activities: | |||||||
Proceeds from sales of and maturities of short-term marketable securities | 2,500 | 5,700 | |||||
Purchases of marketable securities | (9,603 | ) | (7,420 | ) | |||
Capital expenditures | (1,804 | ) | (3,374 | ) | |||
Cash paid for software licenses | (1,837 | ) | (1,617 | ) | |||
Net cash used in investing activities | (10,744 | ) | (6,711 | ) | |||
Cash flows from financing activities: | |||||||
Restricted stock unit withholdings | (459 | ) | (693 | ) | |||
Proceeds from issuance of common stock | 1,608 | 1,144 | |||||
Repayment of debt | (875 | ) | (10,780 | ) | |||
Net cash provided by (used in) financing activities | 274 | (10,329 | ) | ||||
Effect of exchange rate change on cash | 589 | 274 | |||||
Net decrease in cash and cash equivalents | (7,423 | ) | (9,101 | ) | |||
Beginning cash and cash equivalents | 106,815 | 106,552 | |||||
Ending cash and cash equivalents | $ | 99,392 | $ | 97,451 | |||
Supplemental cash flow information: | |||||||
Change in unrealized loss related to marketable securities, net of tax, included in Accumulated other comprehensive loss | $ | 7 | $ | 43 | |||
Income taxes paid, net of refunds | $ | 40 | $ | 222 | |||
Interest paid | $ | 4,420 | $ | 5,025 | |||
Accrued purchases of plant and equipment | $ | 232 | $ | 1,297 |
Three Months Ended | ||||||||
March 31, 2018 | December 30, 2017 | April 1, 2017 | ||||||
Operations and Cash Flow Information | ||||||||
Percent of Revenue | ||||||||
Gross Margin | 57.3 | % | 53.8 | % | 58.2 | % | ||
R&D Expense | 23.3 | % | 24.7 | % | 26.2 | % | ||
SG&A Expense | 27.4 | % | 24.8 | % | 22.9 | % | ||
Depreciation and amortization (in thousands) | 12,356 | 12,270 | 15,296 | |||||
Stock-based compensation expense (in thousands) | 4,800 | 3,257 | 3,843 | |||||
Restructuring and severance related charges (in thousands) | 1,029 | 2,483 | 66 | |||||
Net cash provided by operating activities (thousands) | 2,458 | 2,768 | 7,665 | |||||
Capital expenditures (in thousands) | 1,804 | 530 | 3,374 | |||||
Repayment of debt (in thousands) | 875 | 1,750 | 10,780 | |||||
Interest paid (in thousands) | 4,420 | 4,270 | 5,025 | |||||
Taxes paid (cash, in thousands) | 40 | 79 | 222 | |||||
Balance Sheet Information | ||||||||
Current Ratio | 4.2 | 3.1 | 2.6 | |||||
A/R Days Revenue Outstanding | 61 | 53 | 57 | |||||
Inventory Months | 5.6 | 5.4 | 5.3 | |||||
Revenue% (by Geography) | ||||||||
Asia | 73 | % | 74 | % | 70 | % | ||
Europe (incl. Africa) | 12 | % | 13 | % | 11 | % | ||
Americas | 15 | % | 13 | % | 19 | % | ||
Revenue% (by End Market) | ||||||||
Communications and Computing | 28 | % | 30 | % | 29 | % | ||
Mobile and Consumer | 27 | % | 27 | % | 30 | % | ||
Industrial and Automotive | 41 | % | 41 | % | 30 | % | ||
Licensing and Services | 4 | % | 2 | % | 11 | % | ||
Revenue% (by Channel) * | ||||||||
Distribution | 87 | % | 83 | % | 71 | % | ||
Direct | 13 | % | 17 | % | 29 | % |
* | During the first quarter of 2018, we updated our channel categories to group all forms of distribution into a single channel. Prior periods have been reclassified to match current period presentation. |
Three Months Ended | ||||||||||||
March 31, 2018 | December 30, 2017 | April 1, 2017 | ||||||||||
Gross Margin Reconciliation | ||||||||||||
GAAP Gross margin | $ | 56,521 | $ | 51,216 | $ | 60,832 | ||||||
Stock-based compensation - gross margin | 237 | 226 | 228 | |||||||||
Non-GAAP Gross margin | $ | 56,758 | $ | 51,442 | $ | 61,060 | ||||||
Gross Margin % Reconciliation | ||||||||||||
GAAP Gross margin % | 57.3 | % | 53.8 | % | 58.2 | % | ||||||
Cumulative effect of non-GAAP Gross Margin adjustments | 0.3 | % | 0.2 | % | 0.2 | % | ||||||
Non-GAAP Gross margin % | 57.6 | % | 54.0 | % | 58.4 | % | ||||||
Operating Expenses Reconciliation | ||||||||||||
GAAP Operating expenses | $ | 57,316 | $ | 51,937 | $ | 61,534 | ||||||
Amortization of acquired intangible assets | (5,636 | ) | (5,563 | ) | (8,514 | ) | ||||||
Restructuring charges | (1,029 | ) | (2,483 | ) | (66 | ) | ||||||
Acquisition related charges (1) | (667 | ) | (573 | ) | (1,660 | ) | ||||||
Impairment of acquired intangible assets | — | 3,767 | — | |||||||||
Stock-based compensation - operations | (4,563 | ) | (3,031 | ) | (3,615 | ) | ||||||
Non-GAAP Operating expenses | $ | 45,421 | $ | 44,054 | $ | 47,679 | ||||||
(Loss) Income from Operations Reconciliation | ||||||||||||
GAAP Loss from operations | $ | (795 | ) | $ | (721 | ) | $ | (702 | ) | |||
Stock-based compensation - gross margin | 237 | 226 | 228 | |||||||||
Amortization of acquired intangible assets | 5,636 | 5,563 | 8,514 | |||||||||
Restructuring charges | 1,029 | 2,483 | 66 | |||||||||
Acquisition related charges (1) | 667 | 573 | 1,660 | |||||||||
Impairment of acquired intangible assets | — | (3,767 | ) | — | ||||||||
Stock-based compensation - operations | 4,563 | 3,031 | 3,615 | |||||||||
Non-GAAP Income from operations | $ | 11,337 | $ | 7,388 | $ | 13,381 | ||||||
(Loss) Income from Operations % Reconciliation | ||||||||||||
GAAP Loss from operations % | (0.8 | )% | (0.8 | )% | (0.7 | )% | ||||||
Cumulative effect of non-GAAP Gross Margin and Operating adjustments | 12.3 | % | 8.6 | % | 13.5 | % | ||||||
Non-GAAP Income from operations % | 11.5 | % | 7.8 | % | 12.8 | % | ||||||
(1) Legal fees and outside services that were related to our proposed acquisition by Canyon Bridge Acquisition Company, Inc. |
Lattice Semiconductor Corporation | ||||||||||||
- Reconciliation of U.S. GAAP to Non-GAAP Financial Measures - | ||||||||||||
(in thousands, except per share data) | ||||||||||||
(unaudited) | ||||||||||||
Three Months Ended | ||||||||||||
March 31, 2018 | December 30, 2017 | April 1, 2017 | ||||||||||
Income Tax Expense Reconciliation | ||||||||||||
GAAP Income tax expense | $ | 597 | $ | 615 | $ | 518 | ||||||
Estimated tax effect of non-GAAP adjustments (2) | 62 | (142 | ) | (303 | ) | |||||||
Non-GAAP Income tax expense | $ | 659 | $ | 473 | $ | 215 | ||||||
Net (Loss) Income Reconciliation | ||||||||||||
GAAP Net loss | $ | (5,952 | ) | $ | (7,213 | ) | $ | (7,275 | ) | |||
Stock-based compensation - gross margin | 237 | 226 | 228 | |||||||||
Amortization of acquired intangible assets | 5,636 | 5,563 | 8,514 | |||||||||
Restructuring charges | 1,029 | 2,483 | 66 | |||||||||
Acquisition related charges (1) | 667 | 573 | 1,660 | |||||||||
Impairment of acquired intangible assets | — | (3,767 | ) | — | ||||||||
Stock-based compensation - operations | 4,563 | 3,031 | 3,615 | |||||||||
Estimated tax effect of non-GAAP adjustments (2) | (62 | ) | 142 | 303 | ||||||||
Non-GAAP Net income | $ | 6,118 | $ | 1,038 | $ | 7,111 | ||||||
Net (Loss) Income Per Share Reconciliation | ||||||||||||
GAAP Net loss per share - basic and diluted | $ | (0.05 | ) | $ | (0.06 | ) | $ | (0.06 | ) | |||
Cumulative effect of Non-GAAP adjustments | 0.10 | 0.07 | 0.12 | |||||||||
Non-GAAP Net income per share - basic and diluted | $ | 0.05 | $ | 0.01 | $ | 0.06 | ||||||
Shares used in per share calculations: | ||||||||||||
Basic | 124,076 | 123,541 | 121,800 | |||||||||
Diluted - GAAP (3) | 124,076 | 123,541 | 121,800 | |||||||||
Diluted - Non-GAAP (3) | 125,144 | 124,370 | 124,343 | |||||||||
(1) Legal fees and outside services that were related to our proposed acquisition by Canyon Bridge Acquisition Company, Inc. | ||||||||||||
(2) We calculate non-GAAP tax expense by applying our tax provision model to year-to-date and projected income after adjusting | ||||||||||||
for non-GAAP items. The difference between calculated values for GAAP and non-GAAP tax expense has been included as | ||||||||||||
the “Estimated tax effect of non-GAAP adjustments.” | ||||||||||||
(3) Diluted shares are calculated using the GAAP treasury stock method. In a loss position, diluted shares equal basic shares. |
Lattice Semiconductor Corporation | ||||||||||||||||
- Reconciliation of U.S. GAAP to Non-GAAP Financial Measures - | ||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three Months Ended | ||||||||||||||||
June 30, 2018 | ||||||||||||||||
Business Outlook - Second Quarter 2018 | Low -2% | Midpoint | High +2% | |||||||||||||
GAAP Operating expenses | $ | 50,500 | $ | 51,500 | $ | 52,500 | ||||||||||
Cumulative effect of Non-GAAP Operating expense adjustments (4) | (7,400 | ) | (7,500 | ) | (7,600 | ) | ||||||||||
Non-GAAP Operating expenses | $ | 43,100 | $ | 44,000 | $ | 44,900 |
(4) Includes estimated Amortization of acquired intangible assets and Stock-based compensation included in Operating Expenses |
U:9%J73BTQ;M#0&CL408H6B# (!@U0@
MP'P0$]BUH"\#5I#RO>/H/XKGO(T)'$9'M:/VB M2T1$75#@^HD(V7L.H9*+8
M,K6K("6*)L4!("H)4"+W#4HXF\;W%_8,A^JY+\1T>U"TL0EJ(F'87"_4MS>A
MA>Q$K]]E>_G.)2*RJBMVQ+?%4!;XJZ FWQ*: +?%- %DI T5 U*:F9QV,A[3
ME] N,-9,KV(H6!U6QQ]EGKGJ&:N(ZC18E#B7DN.TFY6XK*J,=R++5@C5ZTL!
MJIH0BWP30$$604:*X:@IXC^Q$+]9S_5>?"WS+DZ3##QJ3.EXHF.?VVL/J0M8
MNM+D0U9DSZUU225&""V_$F@%+;*@BWQ0$$7Y5""D=JNB3LJW1HQ(:LXCXHF-
MC[0,_J5YL%>1RY-SW(HAO;*F;F1D#K=EYJXWFE&!8:)LQVRLO1;T]C'>Q2%-
M""D)2 I"4BBD)7 !K#(]K![3C8=JDY98MLJ3NBW$G!];+J^RTZHZ@+?HN>!'
M+!,U-V] IQO=%52;"[5B;VFY^@7+$\^)"#_,JT5F(A>LY"E- (0F@%* 4A-
M64L6_P!3%'SG +EBM1@V;BK85
GO04V'[NT,-+3Q4T7X-3'4AC#!?
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M%HCHIA HGIXF,B8T7 V],.I_P"(YBK!]*QI>Z7=
M9.B['>K3X(,1E%^-]1O;/I')WK(/,W\I3_R-T)_UI-_L"J@