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)
May 9, 2016
Lattice Semiconductor Corporation
(Exact name of registrant as specified in its charter)
Delaware | 000-18032 | 93-0835214 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||
111 SW Fifth Ave, Ste 700
Portland, Oregon 97204
(Address of principal executive offices, including zip code)
(503) 268-8000
(Registrant's telephone number, including area code)
(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))
Item 2.02. Results of Operations and Financial Condition.
On May 9, 2016, Lattice Semiconductor Corporation (the “Company”) issued a press release announcing the Company's financial results for the first quarter ended April 2, 2016 and hosted a conference call to review these results for the period. Copies of the press release and the conference call presentation slides are furnished (not filed) as Exhibits 99.1 and 99.2, respectively, to this Current Report on Form 8-K. The information in Exhibits 99.1 and 99.2 shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
The following exhibit is being furnished herewith:
Exhibit No. | Description | ||
99.1 | Press Release, dated May 9, 2016 (furnished herewith). | ||
99.2 | Presentation Slides for Investor Conference Call, May 9, 2016 (furnished herewith). | ||
2
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.
LATTICE SEMICONDUCTOR CORPORATION | |||
By: | /s/ Max Downing | ||
Date: | May 9, 2016 | Max Downing Interim Chief Financial Officer | |
EXHIBIT INDEX
Exhibit No. | Description | ||
99.1 | Press Release May 9, 2016 (furnished herewith) | ||
99.2 | Presentation Slides for Investor Conference Call, May 9, 2016 (furnished herewith). | ||
3
Exhibit 99.1
NEWS RELEASE
For more information contact:
David Pasquale
Global IR Partners
914-337-8801
lscc@globalirpartners.com
LATTICE SEMICONDUCTOR REPORTS FIRST QUARTER 2016 RESULTS
First Quarter 2016 Financial Highlights*:
• | Revenue of $96.5 million on both a GAAP and non-GAAP basis. |
• | Net loss of $19.7 million or $0.17 per basic and diluted share on a GAAP basis, and $1.0 million or $0.01 per basic and diluted share on a non-GAAP basis. |
• | Operating expenses of $70.5 million on a GAAP basis, and $51.9 million on a non-GAAP basis. |
• | Gross margin of 59.2% on a GAAP basis and 60.0% on a non-GAAP basis. |
* For a reconciliation of GAAP to non-GAAP results, see accompanying tables "Reconciliation of U.S. GAAP to Non-GAAP Financial Measures."
PORTLAND, OR - May 9, 2016 - Lattice Semiconductor Corporation (NASDAQ: LSCC), the global leader in smart connectivity solutions, announced financial results today for the fiscal first quarter ended April 2, 2016.
The Company reported revenues on a GAAP basis for the first quarter of 2016 of $96.5 million, which was down 4.7% sequentially, as compared to the fourth quarter 2015 revenue of $101.2 million, and was up 9%, as compared to the first quarter 2015 revenue of $88.6 million (Lattice closed its acquisition of Silicon Image on March 10, 2015). Revenue for the first quarter of 2016 was $96.5 million on a non-GAAP basis. Gross margin on a GAAP basis was 59.2% for the first quarter of 2016, as compared to the fourth quarter of 2015 gross margin of 53.5% and 54.0% for the first quarter of 2015. Gross margin for the first quarter of 2016 was 60.0% on a non-GAAP basis, as compared to 54.6% for the fourth quarter of 2015. Total operating expenses for the first quarter of 2016 were $51.9 million on a non-GAAP basis, essentially unchanged from the fourth quarter of 2015.
Net loss for the first quarter on a GAAP basis was $19.7 million ($0.17 per basic and diluted share), and $1.0 million ($0.01 per basic and diluted share) on a non-GAAP basis. GAAP results for the first quarter of 2016 reflect $5.4 million in restructuring charges, less than $0.1 million in acquisition related charges, $1.9 million in tax expense, $8.7 million in amortization of acquired intangible assets, and $4.6 million in stock-based compensation expense. This compares to a net loss on a GAAP basis in the prior quarter of $45.5 million ($0.38 per basic and diluted share), with a net loss on a non-GAAP basis in the prior quarter of $5.0 million ($0.04 per basic and diluted share), and compares to a net loss on a GAAP basis in the year ago period of $53.3 million ($0.46 per basic and diluted share), or net income of $3.9 million ($0.03 per basic and diluted share) on a non-GAA
1
P basis. GAAP results for the fourth quarter of 2015 reflect $3.5 million in restructuring charges, $0.4 million in acquisition related charges, $3.5 million in tax expense, $8.8 million in amortization of acquired intangible assets, $21.7 million in impairment of goodwill and intangible assets, and $4.8 million in stock-based compensation expense.
Darin G. Billerbeck, President and Chief Executive Officer, said, "Double-digit revenue growth in our FPGA business was offset by typical seasonal weakness in licensing, mobile handsets and digital TVs. Despite the mixed environment we delivered higher than expected gross margin on revenue that came in at the lower end of our guidance. As we said in February, we expected the first quarter to represent a low point in revenue for the year, followed by a healthy uptick in the second half of 2016, which puts us firmly on track to outpace expected overall industry growth. We are in execution mode with increased visibility into the planned second half ramp of wins at major consumer OEMs. Since we introduced our consumer mobile FPGAs 5 years ago, all of the key Consumer Mobile OEMs have embraced these products to bring leading edge innovation to market. We also are benefiting from diversification of Greenfield markets, as we build on the high value, high performance proposition only Lattice is delivering to customers. These broad market growth opportunities range from ASIC replacements, to wins in automotive, to a wide variety of imaging and entertainment applications, newer wearable devices, IoT and smart home application wins. All of which are in-line with our vision of accelerating customer innovation for a better connected world.”
Max Downing, Interim Chief Financial Officer, added, "First quarter of 2016 gross margin was 60% on a non-GAAP basis, due to a higher margin product mix, along with improved purchase and manufacturing efficiencies. We expect to see gross margin more in-line with our long-term, mid-50’s percent target, as the revenue contribution from our consumer business again rebounds during the year. Total first quarter of 2016 operating expenses were slightly above plan due to investments made to secure growth opportunities at strategic customers, along with higher fees for professional services. We ended the first quarter with $116.5 million in cash and short term investments after $23.1 million in cash flow provided by operations, and as compared to a balance of $102.6 million at the end of the prior quarter. This improvement reflects our focus on driving debt reduction.”
Recent Business Highlights
• | Expands Award-Winning MachXO3™ Product Family of FPGAs: Lattice announced the addition of the MachXO3L-9400 and MachXO3LF-9400 devices offer a 35% increase in LUTs and 15% more I/Os, while continuing to deliver on the promise of offering the lowest cost per I/O device. Built in response to customer demand, the new devices bring expanded I/O and logic support for control PLD applications, while increased on-chip memory improves picture clarity for low cost video bridging in large monitor applications. The MachXO3 family targets the server, communications, industrial and display markets. |
• | World’s Most Power-Efficient 4K Video Solution Over USB Type-C: MediaTek and Lattice Semiconductor jointly released power-efficient reference designs that drive 4K UHD over a USB Type-C connector to deliver next-generation, low power video reference designs specifically for the growing 4K UHD, smartphone and accessory markets. |
• | Launched Multi-Gigabit Baseband Processor for Wireless Fiber Applications: Lattice Semiconductor's new baseband processor, the SB6541, combined with RF transceivers built on the Company's SiBEAM™ technology can deliver multi-gigabit speeds in the 60 GHz frequency band, to offer the industry’s first comprehensive solution for |
2
wireless access and backhaul markets. The high throughput architecture supports high sustained data rates required by advanced mobile and wireless access networks.
Business Outlook - Second Quarter 2016:
• | Revenue for the second quarter of 2016 is expected to be between approximately $97 million and $103 million. |
• | Gross margin percentage for the second quarter of 2016 is expected to be approximately 57.0% plus or minus 2% on a non-GAAP basis. |
• | Total operating expenses, excluding acquisition or restructuring related charges, are expected to be approximately $47.5 million plus or minus 3% on a non-GAAP basis for the second quarter of 2016. |
Investor Conference Call / Webcast Details:
Lattice Semiconductor will review the Company's financial results for the first quarter of 2016 and business outlook for the second quarter of 2016 on Monday, May 9 at 5:00 p.m. Eastern Time. The conference call-in number is 1-888-286-6281 or 1-706-643-3761 with conference identification number 92383155. An accompanying presentation and live webcast of the conference call will also be available on Lattice's website at www.latticesemi.com. The Company's financial guidance will be limited to the comments on its public quarterly earnings call and the public business outlook statements contained in this press release.
A replay of the call will be available approximately 2 hours after the conclusion of the live call through 11:59 p.m. Eastern Time on May 23, 2016, by telephone at 1-404-537-3406. To access the replay, use conference identification number 92383155. A webcast replay will also be available on the investor relations section of www.latticesemi.com.
Forward-Looking Statements Notice:
The foregoing paragraphs contain forward-looking statements that involve estimates, assumptions, risks and uncertainties. Any statements about our expectations, beliefs, plans, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. Such forward-looking statements include statements relating to: our expectation that the first quarter will represent a low point in revenue for the year, followed by a healthy uptick in the second half of 2016; that we are firmly on track to outpace expected overall industry growth; our expectation for the planned second half ramp of wins at major consumer OEM’s; our expectation that we are benefiting from diversification of Greenfield markets, as we build on the high value, high performance proposition only Lattice is delivering to customers; our belief that gross margin will be more in-line with our long-term, mid-50’s percent target, as the revenue contribution from our consumer business again rebounds during the year; and those statements under the heading “Business Outlook - Second Quarter 2016” relating to expected revenue, gross margin and total operating expenses. Other forward-looking statements may be indicated by words such as “will,” “could,” “should,” “would,” “may,” “expect,” “plan,” “project,” “anticipate,” “intend,” “forecast,” “future,” “believe,” “estimate,” “predict,” “propose,” “potential,” “continue” or the negative of these terms or other comparable terminology. Lattice believes the factors identified below could cause actual results to differ materially from the forward-looking statements.
Estimates of future revenue are inherently uncertain due to, among other things, the high percentage of quarterly “turns” business. In addition, revenue is affected by such factors as global economic conditions, which may affect customer demand, pricing pressures, competitive actions, the demand for our Mature, Mainstream and New products, and in particular our iCE40™ and MachXO3L™ devices, the ability to supply products to customers in a timely manner, changes in our distribution relationships, or the volatility of our consumer business. Actual gross margin percentage and operating expenses could vary
3
from the estimates on the basis of, among other things, changes in revenue levels, changes in product pricing and mix, changes in wafer, assembly, test and other costs, including commodity costs, variations in manufacturing yields, the failure to sustain operational improvements, the actual amount of compensation charges due to stock price changes. Any unanticipated declines in revenue or gross margin, any unanticipated increases in our operating expenses or unanticipated charges could adversely affect our profitability.
In addition to the foregoing, other factors that may cause actual results to differ materially from the forward-looking statements in this press release include global economic uncertainty, overall semiconductor market conditions, market acceptance and demand for our new products, the Company's dependencies on its silicon wafer suppliers, the impact of competitive products and pricing, technological and product development risks, the failure to achieve the anticipated benefits and synergies of the Silicon Image transaction. In addition, actual results are subject to other risks and uncertainties that relate more broadly to our overall business, including those risks more fully described in Lattice’s filings with the SEC including its annual report on Form 10-K for the fiscal year ended January 2, 2016, and Lattice’s quarterly reports filed on Form 10-Q.
You should not unduly rely on forward-looking statements because actual results could differ materially from those expressed in any forward-looking statements. In addition, any forward-looking statement applies only as of the date on which it is made. The Company does not intend to update or revise any forward-looking statements, whether as a result of events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.
Non-GAAP Financial Measures:
Included within this press release and the accompanying tables and notes are non-GAAP financial measures that supplement the Company's consolidated financial information prepared under GAAP. The Company describes these non-GAAP financial measures and reconciles them to the most directly comparable GAAP measures in the tables and notes attached to this press release. The Company's management believes that these non-GAAP measures provide a more meaningful representation of the Company’s ongoing financial performance than GAAP measures alone. In addition, the Company uses Adjusted EBITDA to measure compliance with certain of its debt covenants. These non-GAAP measures are included solely for informational and comparative purposes and are not meant as a substitute for GAAP and should be considered together with the consolidated financial information located in the tables attached to this press release.
About Lattice Semiconductor:
Lattice Semiconductor (NASDAQ: LSCC) provides smart connectivity solutions powered by our low power FPGA, video ASSP, 60 GHz millimeter wave, and IP products to the consumer, communications, industrial, computing, and automotive markets worldwide. Our unwavering commitment to our customers enables them to accelerate their innovation, creating an ever better and more connected world.
For more information about Lattice please visit www.latticesemi.com. You can also follow us via LinkedIn, Twitter, Facebook, YouTube or RSS.
For more information about Lattice please visit www.latticesemi.com. You can also follow us via LinkedIn, Twitter, Facebook, YouTube or RSS.
# # #
Lattice Semiconductor Corporation, Lattice (& design), L (& design), iCE40 and MachXO3L, and specific product designations are either registered trademarks or trademarks of Lattice Semiconductor Corporation or its subsidiaries in the United States and/or other countries.
4
GENERAL NOTICE: Other product names used in this publication are for identification purposes only and may be trademarks of their respective holders.
5
Lattice Semiconductor Corporation
Consolidated Statements of Operations
(in thousands, except per share data)
(unaudited)
Three Months Ended | ||||||||||||
April 2, 2016 | January 2, 2016 | April 4, 2015 | ||||||||||
Revenue | $ | 96,512 | $ | 101,194 | $ | 88,597 | ||||||
Costs and expenses: | ||||||||||||
Cost of sales | 39,408 | 47,092 | 40,765 | |||||||||
Research and development | 32,608 | 32,055 | 27,642 | |||||||||
Selling, general and administrative | 23,608 | 24,253 | 21,088 | |||||||||
Amortization of acquired intangible assets | 8,721 | 8,756 | 2,942 | |||||||||
Restructuring charges | 5,431 | 3,459 | 4,894 | |||||||||
Acquisition related charges | 94 | 372 | 18,198 | |||||||||
Impairment of goodwill and intangible assets | — | 21,655 | — | |||||||||
109,870 | 137,642 | 115,529 | ||||||||||
Loss from operations | (13,358 | ) | (36,448 | ) | (26,932 | ) | ||||||
Interest expense | (4,960 | ) | (5,519 | ) | (1,611 | ) | ||||||
Other income (expense), net | 817 | 515 | (139 | ) | ||||||||
Loss before income taxes and equity in net loss of an unconsolidated affiliate | (17,501 | ) | (41,452 | ) | (28,682 | ) | ||||||
Income tax expense | 1,900 | 3,510 | 24,665 | |||||||||
Equity in net loss of an unconsolidated affiliate, net of tax | (310 | ) | (492 | ) | — | |||||||
Net loss | $ | (19,711 | ) | $ | (45,454 | ) | $ | (53,347 | ) | |||
Net loss per share: | ||||||||||||
Basic | $ | (0.17 | ) | $ | (0.38 | ) | $ | (0.46 | ) | |||
Diluted | $ | (0.17 | ) | $ | (0.38 | ) | $ | (0.46 | ) | |||
Shares used in per share calculations: | ||||||||||||
Basic | 118,833 | 118,095 | 116,863 | |||||||||
Diluted | 118,833 | 118,095 | 116,863 | |||||||||
6
Lattice Semiconductor Corporation
Consolidated Balance Sheets
(in thousands)
(unaudited)
April 2, 2016 | January 2, 2016 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash, cash equivalents and short-term marketable securities | $ | 116,474 | $ | 102,574 | ||||
Accounts receivable, net | 84,399 | 88,471 | ||||||
Inventories | 82,598 | 75,896 | ||||||
Other current assets | 17,030 | 18,922 | ||||||
Total current assets | 300,501 | 285,863 | ||||||
Property and equipment, net | 53,318 | 51,852 | ||||||
Intangible assets, net of amortization | 153,675 | 162,583 | ||||||
Goodwill | 269,766 | 267,549 | ||||||
Deferred income taxes | 578 | 578 | ||||||
Other long-term assets | 15,791 | 17,495 | ||||||
$ | 793,629 | $ | 785,920 | |||||
Liabilities and Stockholders' Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable and other accrued liabilities | $ | 96,835 | $ | 83,761 | ||||
Current portion of long-term debt | 2,308 | 7,557 | ||||||
Deferred income and allowances on sales to sell-through distributors and deferred licensing and services revenue | 26,607 | 19,859 | ||||||
Total current liabilities | 125,750 | 111,177 | ||||||
Long-term debt | 335,485 | 330,870 | ||||||
Other long-term liabilities | 41,226 | 38,353 | ||||||
Total liabilities | 502,461 | 480,400 | ||||||
Stockholders' equity | 291,168 | 305,520 | ||||||
$ | 793,629 | $ | 785,920 | |||||
7
Lattice Semiconductor Corporation
- Supplemental Historical Financial Information -
(unaudited)
Three Months Ended | |||||||||
April 2, 2016 | January 2, 2016 | April 4, 2015 | |||||||
Operations Information | |||||||||
Percent of Revenue | |||||||||
Gross Margin | 59.2 | % | 53.5 | % | 54.0 | % | |||
R&D Expense | 33.8 | % | 31.7 | % | 31.2 | % | |||
SG&A Expense | 24.5 | % | 24.0 | % | 23.8 | % | |||
Depreciation and amortization (in thousands) | 17,331 | 17,892 | 7,904 | ||||||
Capital expenditures (in thousands) | 5,700 | 6,624 | 2,878 | ||||||
Stock-based compensation (in thousands) | 4,556 | 4,788 | 3,384 | ||||||
Stock-based compensation included in acquisition related charges (in thousands) | — | — | 3,891 | ||||||
Restructuring and severance related charges (in thousands) | 5,431 | 3,459 | 4,894 | ||||||
Severance costs included in acquisition related charges (in thousands) | — | — | 4,017 | ||||||
Taxes paid (cash, in thousands) | 2,496 | 2,936 | 1,063 | ||||||
Balance Sheet Information | |||||||||
Current Ratio | 2.4 | 2.6 | 2.9 | ||||||
A/R Days Revenue Outstanding | 80 | 80 | 82 | ||||||
Inventory Months | 6.3 | 4.8 | 5.9 | ||||||
Revenue% (by Geography) | |||||||||
Asia | 68 | % | 75 | % | 70 | % | |||
Europe (incl. Africa) | 17 | % | 12 | % | 19 | % | |||
Americas | 15 | % | 13 | % | 11 | % | |||
Revenue% (by End Market) (1) | |||||||||
Communications and Computing | 34 | % | 35 | % | 45 | % | |||
Mobile and Consumer | 26 | % | 30 | % | 22 | % | |||
Industrial and Automotive | 31 | % | 23 | % | 30 | % | |||
Licensing and Services | 9 | % | 12 | % | 3 | % | |||
Revenue% (by Channel) | |||||||||
Sell-through distribution | 53 | % | 44 | % | 48 | % | |||
Direct | 47 | % | 56 | % | 52 | % | |||
(1) During the first quarter of fiscal 2016, the Company realigned its End Market categories; prior periods have been reclassified to match current period presentation.
8
Lattice Semiconductor Corporation
- Reconciliation of U.S. GAAP to Non-GAAP Financial Measures -
(in thousands, except per share data)
(unaudited)
Three Months Ended | ||||||||||||
April 2, 2016 | January 2, 2016 | April 4, 2015 | ||||||||||
GAAP Revenue | $ | 96,512 | $ | 101,194 | $ | 88,597 | ||||||
Fair value adjustment to deferred revenue from purchase accounting | — | 96 | 1,809 | |||||||||
Non-GAAP Revenue | $ | 96,512 | $ | 101,290 | $ | 90,406 | ||||||
GAAP Cost of products sold | $ | 39,408 | $ | 47,092 | $ | 40,765 | ||||||
Fair value adjustment to deferred revenue from purchase accounting | — | — | 644 | |||||||||
Inventory step-up expense | (523 | ) | (716 | ) | (3,041 | ) | ||||||
Stock-based compensation - gross margin | (259 | ) | (372 | ) | (240 | ) | ||||||
Non-GAAP Cost of products sold | $ | 38,626 | $ | 46,004 | $ | 38,128 | ||||||
GAAP Gross margin | $ | 57,104 | $ | 54,102 | $ | 47,832 | ||||||
Fair value adjustment to deferred revenue from purchase accounting | — | 96 | 1,165 | |||||||||
Inventory step-up expense | 523 | 716 | 3,041 | |||||||||
Stock-based compensation - gross margin | 259 | 372 | 240 | |||||||||
Non-GAAP Gross margin | $ | 57,886 | $ | 55,286 | $ | 52,278 | ||||||
Non-GAAP Gross margin % | 60.0 | % | 54.6 | % | 57.8 | % | ||||||
GAAP Operating expenses | $ | 70,462 | $ | 90,550 | $ | 74,764 | ||||||
Amortization of acquired intangible assets | (8,721 | ) | (8,756 | ) | (2,942 | ) | ||||||
Restructuring charges | (5,431 | ) | (3,459 | ) | (4,894 | ) | ||||||
Acquisition related charges (1) | (94 | ) | (372 | ) | (18,198 | ) | ||||||
Impairment of goodwill and intangible assets | — | (21,655 | ) | — | ||||||||
Stock-based compensation - operations | (4,297 | ) | (4,416 | ) | (3,144 | ) | ||||||
Non-GAAP Operating expenses | $ | 51,919 | $ | 51,892 | $ | 45,586 | ||||||
GAAP Loss from operations | $ | (13,358 | ) | $ | (36,448 | ) | $ | (26,932 | ) | |||
Fair value adjustment to deferred revenue from purchase accounting | — | 96 | 1,165 | |||||||||
Inventory step-up expense | 523 | 716 | 3,041 | |||||||||
Stock-based compensation - gross margin | 259 | 372 | 240 | |||||||||
Amortization of acquired intangible assets | 8,721 | 8,756 | 2,942 | |||||||||
Restructuring charges | 5,431 | 3,459 | 4,894 | |||||||||
Acquisition related charges (1) | 94 | 372 | 18,198 | |||||||||
Impairment of goodwill and intangible assets | — | 21,655 | — | |||||||||
Stock-based compensation - operations | 4,297 | 4,416 | 3,144 | |||||||||
Non-GAAP Income from operations | $ | 5,967 | $ | 3,394 | $ | 6,692 | ||||||
(1) Includes stock-based compensation and severance costs related to change in control. | ||||||||||||
9
Lattice Semiconductor Corporation | ||||||||||||
- Reconciliation of U.S. GAAP to Non-GAAP Financial Measures - | ||||||||||||
(in thousands, except per share data) | ||||||||||||
(unaudited) | ||||||||||||
Three Months Ended | ||||||||||||
April 2, 2016 | January 2, 2016 | April 4, 2015 | ||||||||||
GAAP Loss before income taxes and equity in net loss of an unconsolidated affiliate | $ | (17,501 | ) | $ | (41,452 | ) | $ | (28,682 | ) | |||
Fair value adjustment to deferred revenue from purchase accounting | — | 96 | 1,165 | |||||||||
Inventory step-up expense | 523 | 716 | 3,041 | |||||||||
Stock-based compensation - gross margin | 259 | 372 | 240 | |||||||||
Amortization of acquired intangible assets | 8,721 | 8,756 | 2,942 | |||||||||
Restructuring charges | 5,431 | 3,459 | 4,894 | |||||||||
Acquisition related charges (1) | 94 | 372 | 18,198 | |||||||||
Impairment of goodwill and intangible assets | — | 21,655 | — | |||||||||
Stock-based compensation - operations | 4,297 | 4,416 | 3,144 | |||||||||
Non-GAAP Income (loss) before income taxes and equity in net loss of an unconsolidated affiliate | $ | 1,824 | $ | (1,610 | ) | $ | 4,942 | |||||
GAAP Income tax expense | $ | 1,900 | $ | 3,510 | $ | 24,665 | ||||||
Non-cash income tax expense | 596 | (574 | ) | (23,602 | ) | |||||||
Non-GAAP Income tax expense | $ | 2,496 | $ | 2,936 | $ | 1,063 | ||||||
GAAP Net Loss | $ | (19,711 | ) | $ | (45,454 | ) | $ | (53,347 | ) | |||
Fair value adjustment to deferred revenue from purchase accounting | — | 96 | 1,165 | |||||||||
Inventory step-up expense | 523 | 716 | 3,041 | |||||||||
Stock-based compensation - gross margin | 259 | 372 | 240 | |||||||||
Amortization of acquired intangible assets | 8,721 | 8,756 | 2,942 | |||||||||
Restructuring charges | 5,431 | 3,459 | 4,894 | |||||||||
Acquisition related charges (1) | 94 | 372 | 18,198 | |||||||||
Impairment of goodwill and intangible assets | — | 21,655 | — | |||||||||
Stock-based compensation - operations | 4,297 | 4,416 | 3,144 | |||||||||
Non-cash income tax expense | (596 | ) | 574 | 23,602 | ||||||||
Non-GAAP Net (loss) income | $ | (982 | ) | $ | (5,038 | ) | $ | 3,879 | ||||
(1) Includes stock-based compensation and severance costs related to change in control. | ||||||||||||
10
Lattice Semiconductor Corporation | ||||||||||||
- Reconciliation of U.S. GAAP to Non-GAAP Financial Measures - | ||||||||||||
(in thousands, except per share data) | ||||||||||||
(unaudited) | ||||||||||||
Three Months Ended | ||||||||||||
April 2, 2016 | January 2, 2016 | April 4, 2015 | ||||||||||
GAAP Net loss per share - basic | $ | (0.17 | ) | $ | (0.38 | ) | $ | (0.46 | ) | |||
Cumulative effect of Non-GAAP adjustments | 0.16 | 0.34 | 0.49 | |||||||||
Non-GAAP Net (loss) income per share - basic | $ | (0.01 | ) | $ | (0.04 | ) | $ | 0.03 | ||||
GAAP Net loss per share - diluted | $ | (0.17 | ) | $ | (0.38 | ) | $ | (0.46 | ) | |||
Cumulative effect of Non-GAAP adjustments | 0.16 | 0.34 | 0.49 | |||||||||
Non-GAAP Net (loss) income per share - diluted | $ | (0.01 | ) | $ | (0.04 | ) | $ | 0.03 | ||||
Shares used in per share calculations: | ||||||||||||
Basic | 118,833 | 118,095 | 116,863 | |||||||||
Diluted - GAAP | 118,833 | 118,095 | 116,863 | |||||||||
Diluted - Non-GAAP | 118,833 | 118,095 | 120,049 | |||||||||
11