lscc20200306_8k.htm
false 0000855658 0000855658 2021-02-16 2021-02-16
 


 
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)
February 16, 2021

 
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.)
 
5555 NE Moore Court
Hillsboro, Oregon 97124
(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))
 
Securities registered pursuant to Section 12(b) of the Act:
 
Title of each class
Trading Symbol
Name of each exchange on which registered
Common Stock, $.01 par value
LSCC
NASDAQ Global Select Market
 
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
 
Emerging growth company
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐ 


 

 
Item 2.02. Results of Operations and Financial Condition.
 
On February 16, 2021, Lattice Semiconductor Corporation (the “Company”) issued a press release announcing the Company's financial results for the fourth quarter and full year ended January 2, 2021. A copy of the press release is furnished (not filed) as Exhibit 99.1 to this Current Report on Form 8-K. The information in Exhibit 99.1 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 exhibits are being furnished herewith:
 
 
Exhibit No.
 
Description
99.1
 
104   Cover Page Interactive Data File (formatted as Inline XBRL).
 
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/ Sherri Luther
Date:
February 16, 2021
 
Sherri Luther
Chief Financial Officer
 
 
 
 
EXHIBIT INDEX
 
 
Exhibit No.
 
Description
99.1
 
104   Cover Page Interactive Data File (formatted as Inline XBRL).
 
 
 
3

ex_175973.htm
 

Exhibit 99.1

 

NEWS RELEASE

https://cdn.kscope.io/b72ce78822355862747ef8d6e88a66b5-lcsslogo.jpg
 

CONTACTS

 

MEDIA:

INVESTORS:

Bob Nelson

Rick Muscha

Lattice Semiconductor Corporation

Lattice Semiconductor Corporation

408-826-6339

408-826-6000

Bob.Nelson@latticesemi.com

Rick.Muscha@latticesemi.com

 

LATTICE SEMICONDUCTOR REPORTS

fourth QUARTER AND FULL YEAR 2020 RESULTS

 

 

  Revenue Growth of 6.9% in 4Q 2020 Compared to 4Q 2019
  Gross Margin Expands to 60.5% / 61.6% in 4Q 2020 on a GAAP / Non-GAAP Basis, Compared to 59.2% / 59.6%, respectively, in 4Q 2019
  Net Income Increases to $0.11 / $0.19 Per Diluted Share on a GAAP / Non-GAAP Basis for 4Q 2020, Compared to $0.10 / $0.17, respectively, for 4Q 2019

 

* GAAP represents U.S. Generally Accepted Accounting Principles. Non-GAAP represents GAAP excluding the impact of certain activities which the Company's management excludes in analyzing the Company's operating results and in understanding trends in the Company's earnings. Additional information relating to these measures is included below in “Non-GAAP Financial Measures.” For a reconciliation of GAAP to non-GAAP results, see accompanying tables "Reconciliation of U.S. GAAP to Non-GAAP Financial Measures."

 

HILLSBORO, OR - February 16, 2021 - Lattice Semiconductor Corporation (NASDAQ: LSCC), the low power programmable leader, announced financial results today for the fiscal fourth quarter and full year ended January 2, 2021.

 

Jim Anderson, president and CEO, said, "Profitability increased significantly for the full year 2020, as we continued to execute on our strategy.  We saw double-digit year-over-year revenue growth in our two largest markets, communications and computing, and industrial and automotive, which are long-term growth drivers.  We executed well on our hardware and software roadmaps, with the successful launch of two new Nexus™ products and three new software products. We are pleased with the momentum we are building with our customers and look to accelerate the Company's growth moving forward." 

 

Sherri Luther, CFO, said, "We expanded diluted earnings per share by 6.3% on a GAAP basis for the full year 2020 compared to the full year 2019, and 16.9% on a non-GAAP basis, as we continued to drive profit expansion. With approximately $92 million in cash generated from operations for the full year 2020, we further strengthened our balance sheet ending the year with a positive net cash position."

 

 

1

 

Selected Fourth Quarter and Full Year 2020 Financial Results and Comparisons (in thousands, except per share data)

 

   

GAAP Financial Results (unaudited)

   

Q4 2020

   

Q3 2020

   

Q4 2019

   

Q/Q

 

Y/Y

 

FY 2020

   

FY 2019

   

FY/FY

Revenue

  $ 107,173     $ 103,042     $ 100,237     4.0%   6.9%   $ 408,120     $ 404,093    

1.0%

Gross Margin %

    60.5 %     60.5 %     59.2 %  

 

130 bps

    60.1 %     59.0 %  

110 bps

R&D Expense %

    21.1 %     21.8 %     19.5 %  

(70) bps

 

160 bps

    21.9 %     19.5 %  

240 bps

SG&A Expense %

    22.9 %     23.1 %     20.9 %  

(20) bps

 

200 bps

    23.4 %     20.4 %  

300 bps

Operating Expense

  $ 47,529     $ 49,492     $ 43,802     (4.0)%   8.5%   $ 192,940     $ 179,381     7.6%
Operating Income   $ 17,332     $ 12,814     $ 15,491     35.3%   11.9%   $ 52,366     $ 59,041     (11.3)%
Net Income   $ 15,989     $ 12,607     $ 13,987     26.8%   14.3%   $ 47,392     $ 43,493     9.0%

Net Income per Share - Basic

  $ 0.12     $ 0.09     $ 0.10     $ 0.03   $ 0.02   $ 0.35     $ 0.33    

$ 0.02

Net Income per Share - Diluted

  $ 0.11     $ 0.09     $ 0.10     $ 0.02   $ 0.01   $ 0.34     $ 0.32    

$ 0.02

 

 

   

Non-GAAP* Financial Results (unaudited)

   

Q4 2020

   

Q3 2020

   

Q4 2019

   

Q/Q

 

Y/Y

 

FY 2020

   

FY 2019

   

FY/FY

Revenue

  $ 107,173     $ 103,042     $ 100,237     4.0%   6.9%   $ 408,120     $ 404,093    

1.0%

Gross Margin %

    61.6 %     61.5 %     59.6 %  

10 bps

 

200 bps

    61.0 %     59.3 %  

170 bps

R&D Expense %

    18.5 %     19.0 %     17.9 %  

(50) bps

 

60 bps

    19.2 %     18.1 %  

110 bps

SG&A Expense %

    16.5 %     16.0 %     17.4 %  

50 bps

 

(90) bps

    16.6 %     17.5 %  

(90) bps

Operating Expense

  $ 37,475     $ 36,008     $ 35,343     4.1%   6.0%   $ 146,230     $ 144,705     1.1%

Operating Income

  $ 28,490     $ 27,320     $ 24,390     4.3%   16.8%   $ 102,894     $ 94,801    

8.5%

Net Income

  $ 27,540     $ 26,635     $ 22,897     3.4%   20.3%   $ 97,920     $ 81,488    

20.2%

Net Income per Share - Basic

  $ 0.20     $ 0.20     $ 0.17     $ —   $ 0.03   $ 0.72     $ 0.62    

$ 0.10

Net Income per Share - Diluted

  $ 0.19     $ 0.19     $ 0.17     $ —   $ 0.02   $ 0.69     $ 0.59    

$ 0.10

 

 

2020 Highlights:

  Gross Margin and Profit Expansion: Gross margin increased 110 basis points on a GAAP basis and 170 basis points on a non-GAAP basis for the full year 2020 compared to the full year 2019. Net income on a GAAP basis increased from 10.8% to 11.6%, and increased from 20.2% to 24.0% on a non-GAAP basis.
  Strengthened Balance Sheet: Lattice ended 2020 with a net cash balance for the first time in six years, while repurchasing approximately 400,000 of the company's common shares for approximately $15 million under its stock buyback program.
  Launched Two New Lattice Nexus™ Devices: As promised and on schedule, the company launched the Lattice Certus™-NX, our  general-purpose FPGA, and the Lattice Mach™-NX second-generation security FPGA.
  Launched Three New Software Products: Expanded the company's software solutions portfolio with the introduction of the Lattice mVision™ solutions stack for low power embedded vision design, the Lattice Propel™ embedded system design environment, and the Lattice Sentry™ solution stack for Platform Firmware Resilience (PFR).
  Recognized with 2020 Global Semiconductor Alliance Award: Lattice received the 2020 Global Semiconductor Alliance (GSA) Most Respected Public Semiconductor Company Award among peer companies with annual revenue of $100 million to $500 million.

 

Business Outlook - First Quarter of 2021:

 

  Revenue for the first quarter of 2021 is expected to be between $106 million and $114 million.
  Gross margin percentage for the first quarter of 2021 is expected to be 61.5% plus or minus 1% on a non-GAAP basis.
  Total operating expenses for the first quarter of 2021 are expected to be between $38 million and $39 million on a non-GAAP basis.

 

Non-GAAP Financial Measures: In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), this earnings release makes reference to non-GAAP financial measures. With respect to the outlook for the first quarter of 2021, certain items that affect GAAP measurement of financial measures are out of the Company’s control and/or cannot be reasonably predicted. Consequently, the Company is unable to provide a reasonable estimate of GAAP measurement for guidance or a corresponding reconciliation to GAAP for the quarter. Additional information regarding the reasons the Company uses non-GAAP measures, a reconciliation of these measures to the most directly comparable GAAP measures, and other information relating to these measures are included below, following the GAAP financial information.

 

2

 

Investor Conference Call / Webcast Details:

Lattice Semiconductor will review the Company's financial results for the fiscal fourth quarter and full year 2020, and business outlook on Tuesday, February 16 at 5:00 p.m. Eastern Time. The dial-in number for the live audio call is 1-888-684-5603 or 1-918-398-4852 with conference identification number 4589457. A live webcast of the conference call will also be available on the investor relations section of 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.

 

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, but are not limited to, statements relating to: our belief that we are building momentum with our customers and that we may accelerate the Company's growth moving forward; and the statements under the heading “Business Outlook - First Quarter of 2021.” 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.

 

Estimates of future revenue are inherently uncertain due to such factors such as global economic conditions which may affect customer demand, pricing pressures, competitive actions, and international trade disputes and sanctions. In addition, the COVID-19 pandemic has negatively impacted the overall economy and, as a result of the foregoing, may negatively impact our operating results for future periods. Actual gross margin percentage and operating expenses could vary 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, variations in manufacturing yields, the failure to sustain operational improvements, and the actual amount of compensation charges due to stock price changes. Actual results may differ materially from our expectations and are subject to 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 December 28, 2019, and Lattice’s quarterly reports filed on Form 10-Q. COVID-19 may increase or change the severity of our other risks reported in our Annual Report on Form 10-K for the fiscal year ended December 28, 2019. Lattice believes these and other risks and uncertainties could cause actual results to differ materially from the forward-looking statements. 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.

 

 

3

 

Non-GAAP Financial Measures:

Included within this press release and the accompanying tables and notes are certain non-GAAP financial measures that supplement the Company's consolidated financial information prepared in accordance with U.S. GAAP. The non-GAAP measures presented exclude charges and adjustments primarily related to stock-based compensation and related tax effects, restructuring plans and related charges, amortization and impairment of acquired intangible assets, inventory adjustments related to restructured operations, loss on refinancing of long-term debt, and the estimated tax effect of these items. The non-GAAP net income for the third and fourth quarters of fiscal 2020 includes a change in the non-GAAP tax rate calculation to exclude profits from jurisdictions where there is a full valuation allowance on deferred tax assets to improve alignment of non-GAAP income tax expense to non-GAAP income before tax. These charges and adjustments are a result of periodic or non-core operating activities of the Company. 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 financial measures provide an additional and useful way of viewing aspects of our performance that, when viewed in conjunction with our GAAP results, provide a more comprehensive understanding of the various factors and trends affecting our ongoing financial performance and operating results than GAAP measures alone. Management also uses these non-GAAP measures for strategic and business decision-making, internal budgeting, forecasting, and resource allocation processes and believes that investors should have access to similar data.

 

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 Corporation:

Lattice Semiconductor (NASDAQ: LSCC) is the low power programmable leader. We solve customer problems across the network, from the Edge to the Cloud, in the growing communications, computing, industrial, automotive and consumer markets. Our technology, long-standing relationships, and commitment to world-class support lets our customers quickly and easily unleash their innovation to create a smart, secure and connected world.

 

For more information about Lattice, please visit www.latticesemi.com. You can also follow us via LinkedInTwitterFacebookYouTube, WeChat, Weibo or Youku.

 

# # #

 

 

4

 

Lattice Semiconductor Corporation

Consolidated Statements of Operations

(in thousands, except per share data)

(unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

January 2,

   

September 26,

   

December 28,

   

January 2,

   

December 28,

 
   

2021

   

2020

   

2019

   

2021

   

2019

 

Revenue

  $ 107,173     $ 103,042     $ 100,237     $ 408,120     $ 404,093  

Cost of sales

    42,312       40,736       40,944       162,814       165,671  

Gross margin

    64,861       62,306       59,293       245,306       238,422  

Operating expenses:

                                       

Research and development

    22,633       22,439       19,543       89,223       78,617  

Selling, general, and administrative

    24,534       23,758       20,924       95,331       82,542  

Amortization of acquired intangible assets

    603       603       3,390       4,449       13,558  

Restructuring

    (241 )     2,692       (55 )     3,937       4,664  

Total operating expenses

    47,529       49,492       43,802       192,940       179,381  

Income from operations

    17,332       12,814       15,491       52,366       59,041  

Interest expense

    (788 )     (792 )     (1,184 )     (3,702 )     (11,731 )

Other expense, net

    (125 )     (70 )     (228 )     (208 )     (2,245 )

Income before income taxes

    16,419       11,952       14,079       48,456       45,065  

Income tax expense (benefit)

    430       (655 )     92       1,064       1,572  

Net income

  $ 15,989     $ 12,607     $ 13,987     $ 47,392     $ 43,493  
                                         

Net income per share:

                                       

Basic

  $ 0.12     $ 0.09     $ 0.10     $ 0.35     $ 0.33  

Diluted

  $ 0.11     $ 0.09     $ 0.10     $ 0.34     $ 0.32  
                                         

Shares used in per share calculations:

                                       

Basic

    136,104       135,598       133,691       135,220       132,471  

Diluted

    141,713       141,524       138,196       141,276       137,274  

 

 

5

 

Lattice Semiconductor Corporation

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

   

January 2,

   

December 28,

 
   

2021

   

2019

 

Assets

               

Current assets:

               

Cash and cash equivalents

  $ 182,332     $ 118,081  

Accounts receivable, net

    64,581       64,917  

Inventories, net

    64,599       54,980  

Other current assets

    22,331       24,452  

Total current assets

    333,843       262,430  
                 

Property and equipment, net

    39,666       39,230  

Operating lease right-of-use assets

    22,178       23,591  

Intangible assets, net

    6,321       6,977  

Goodwill

    267,514       267,514  

Deferred income taxes

    577       478  

Other long-term assets

    9,968       11,796  
    $ 680,067     $ 612,016  
                 

Liabilities and Stockholders' Equity

               

Current liabilities:

               

Accounts payable

  $ 27,530     $ 44,350  
Accrued expenses     21,411       20,591  

Accrued payroll obligations

    18,028       13,404  

Current portion of long-term debt

    12,762       21,474  

Total current liabilities

    79,731       99,819  
                 

Long-term debt, net of current portion

    157,934       125,072  

Long-term operating lease liabilities, net of current portion

    18,906       21,438  

Other long-term liabilities

    39,069       38,028  

Total liabilities

    295,640       284,357  
                 

Stockholders' equity

    384,427       327,659  
    $ 680,067     $ 612,016  

 

 

6

 

Lattice Semiconductor Corporation

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

   

Year Ended

 
   

January 2,

   

December 28,

 
   

2021

   

2019

 

Cash flows from operating activities:

               

Net income

  $ 47,392     $ 43,493  

Adjustments to reconcile net income to net cash provided by operating activities:

               

Depreciation and amortization

    25,140       33,056  

Stock-based compensation expense

    40,372       18,899  

Other non-cash adjustments

    6,104       10,294  

Net changes in assets and liabilities

    (27,321 )     18,395  

Net cash provided by operating activities

    91,687       124,137  

Cash flows from investing activities:

               

Capital expenditures

    (12,121 )     (15,590 )

Other investing activities

    (8,747 )     54  

Net cash used in investing activities

    (20,868 )     (15,536 )

Cash flows from financing activities:

               

Proceeds from long-term debt

    50,000       206,500  

Cash paid for debt issuance costs

          (2,086 )

Repayment of long-term debt

    (26,250 )     (321,408 )
Purchase of treasury stock     (14,989 )      

Net cash flows related to stock compensation exercises

    (16,862 )     7,082  

Net cash used in financing activities

    (8,101 )     (109,912 )

Effect of exchange rate change on cash

    1,533       341  

Net increase (decrease) in cash and cash equivalents

    64,251       (970 )

Beginning cash and cash equivalents

    118,081       119,051  

Ending cash and cash equivalents

  $ 182,332     $ 118,081  
                 

Supplemental disclosure of cash flow information and non-cash investing and financing activities:

               

Interest paid

  $ 3,700     $ 10,995  

Income taxes paid, net of refunds

  $ 1,868     $ 3,393  

 

 

7

 

Lattice Semiconductor Corporation

Supplemental Historical Financial Information

(unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

January 2,

   

September 26,

   

December 28,

   

January 2,

   

December 28,

 
   

2021

   

2020

   

2019

   

2021

   

2019

 

Balance Sheet Information

                                       

A/R Days Revenue Outstanding (DSO)

    55       65       59                  

Inventory Days (DIO)

    139       133       123                  
                                         

Revenue% (by Geography)

                                       

Asia

    77 %     77 %     73 %     75 %     74 %

Americas

    15 %     15 %     11 %     15 %     14 %

Europe (incl. Africa)

    8 %     8 %     16 %     10 %     12 %
                                         

Revenue% (by End Market)

                                       

Communications and Computing

    43 %     43 %     38 %     43 %     39 %

Industrial and Automotive

    43 %     41 %     39 %     41 %     37 %

Consumer

    10 %     10 %     18 %     11 %     19 %

Licensing and Services

    4 %     6 %     5 %     5 %     5 %
                                         

Revenue% (by Channel)

                                       

Distribution

    88 %     82 %     84 %     83 %     82 %

Direct

    12 %     18 %     16 %     17 %     18 %

 

 

8

 

Lattice Semiconductor Corporation

Reconciliation of U.S. GAAP to Non-GAAP Financial Measures

(in thousands, except per share data)

(unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

January 2,

   

September 26,

   

December 28,

   

January 2,

   

December 28,

 
   

2021

   

2020

   

2019

   

2021

   

2019

 
                                         

Gross Margin Reconciliation

                                       
GAAP Gross margin   $ 64,861     $ 62,306     $ 59,293     $ 245,306     $ 238,422  

Stock-based compensation - gross margin (1)

    1,104       1,022       440       3,818       1,422  
Inventory adjustment related to restructured operations                             (338 )

Non-GAAP Gross margin

  $ 65,965     $ 63,328     $ 59,733     $ 249,124     $ 239,506  

 

Gross Margin % Reconciliation

                                       

GAAP Gross margin %

    60.5 %     60.5 %     59.2 %     60.1 %     59.0 %

Cumulative effect of non-GAAP Gross Margin adjustments

    1.1 %     1.0 %     0.4 %     0.9 %     0.3 %

Non-GAAP Gross margin %

    61.6 %     61.5 %     59.6 %     61.0 %     59.3 %

 

Research and Development Expense % (R&D Expense %) Reconciliation

                                       

GAAP R&D Expense %

    21.1 %     21.8 %     19.5 %     21.9 %     19.5 %

Stock-based compensation - R&D (1)

    (2.6 )%     (2.8 )%     (1.6 )%     (2.7 )%     (1.4 )%

Non-GAAP R&D Expense %

    18.5 %     19.0 %     17.9 %     19.2 %     18.1 %

 

Selling, General, and Administrative Expense % (SG&A Expense %) Reconciliation

                                       

GAAP SG&A Expense %

    22.9 %     23.1 %     20.9 %     23.4 %     20.4 %

Stock-based compensation - SG&A (1)

    (6.4 )%     (7.1 )%     (3.5 )%     (6.8 )%     (2.9 )%

Non-GAAP SG&A Expense %

    16.5 %     16.0 %     17.4 %     16.6 %     17.5 %

 

Operating Expenses Reconciliation

                                       

GAAP Operating expenses

  $ 47,529     $ 49,492     $ 43,802     $ 192,940     $ 179,381  

Stock-based compensation - operations (1)

    (9,692 )     (10,189 )     (5,124 )     (38,324 )     (17,477 )

Amortization of acquired intangible assets

    (603 )     (603 )     (3,390 )     (4,449 )     (13,558 )

Restructuring charges

    241       (2,692 )     55       (3,937 )     (4,664 )
Impairment of acquired intangible assets                             1,023  

Non-GAAP Operating expenses

  $ 37,475     $ 36,008     $ 35,343     $ 146,230     $ 144,705  

 

 

(1)   The non-GAAP adjustments for Stock-based compensation include related tax expenses.

 

 

9

 

Lattice Semiconductor Corporation

Reconciliation of U.S. GAAP to Non-GAAP Financial Measures

(in thousands, except per share data)

(unaudited)

 

    Three Months Ended     Year Ended  
    January 2,     September 26,     December 28,     January 2,     December 28,  
    2021     2020     2019     2021     2019  
                                         

Income from Operations Reconciliation

                                       

GAAP Income from operations

  $ 17,332     $ 12,814     $ 15,491     $ 52,366     $ 59,041  

Stock-based compensation - gross margin (1)

    1,104       1,022       440       3,818       1,422  
Inventory adjustment related to restructured operations                             (338 )

Stock-based compensation - operations (1)

    9,692       10,189       5,124       38,324       17,477  

Amortization of acquired intangible assets

    603       603       3,390       4,449       13,558  

Restructuring charges

    (241 )     2,692       (55 )     3,937       4,664  
Impairment of acquired intangible assets                             (1,023 )

Non-GAAP Income from operations

  $ 28,490     $ 27,320     $ 24,390     $ 102,894     $ 94,801  

 

Income from Operations % Reconciliation

                                       

GAAP Income from operations %

    16.2 %     12.4 %     15.5 %     12.8 %     14.6 %

Cumulative effect of non-GAAP Gross Margin and Operating adjustments

    10.4 %     14.1 %     8.8 %     12.4 %     8.9 %

Non-GAAP Income from operations %

    26.6 %     26.5 %     24.3 %     25.2 %     23.5 %

 

Other Expense Reconciliation

                                       

GAAP Other expense

  $ (125 )   $ (70 )   $ (228 )   $ (208 )   $ (2,245 )

Loss on refinancing of long-term debt

                            2,235  

Non-GAAP Other expense

  $ (125 )   $ (70 )   $ (228 )   $ (208 )   $ (10 )

 

Income Tax Expense (Benefit) Reconciliation

                                       

GAAP Income tax expense (benefit)

  $ 430     $ (655 )   $ 92     $ 1,064     $ 1,572  

Estimated tax effect of non-GAAP adjustments (2)

    (393 )     478       (11 )            

Non-GAAP Income tax expense (benefit)

  $ 37     $ (177 )   $ 81     $ 1,064     $ 1,572  

 

 

(1)  

The non-GAAP adjustments for Stock-based compensation include related tax expenses.

(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.”

 

 

10

 

Lattice Semiconductor Corporation

Reconciliation of U.S. GAAP to Non-GAAP Financial Measures

(in thousands, except per share data)

(unaudited)

 

    Three Months Ended     Year Ended  
    January 2,     September 26,     December 28,     January 2,     December 28,  
    2021     2020     2019     2021     2019  
                                         

Net Income Reconciliation

                                       

GAAP Net income

  $ 15,989     $ 12,607     $ 13,987     $ 47,392     $ 43,493  

Stock-based compensation - gross margin (1)

    1,104       1,022       440       3,818       1,422  
Inventory adjustment related to restructured operations                             (338 )

Stock-based compensation - operations (1)

    9,692       10,189       5,124       38,324       17,477  

Amortization of acquired intangible assets

    603       603       3,390       4,449       13,558  

Restructuring charges

    (241 )     2,692       (55 )     3,937       4,664  
Impairment of acquired intangible assets                             (1,023 )
Loss on refinancing of long-term debt                             2,235  

Estimated tax effect of non-GAAP adjustments (2)

    393       (478 )     11              

Non-GAAP Net income

  $ 27,540     $ 26,635     $ 22,897     $ 97,920     $ 81,488  

 

Net Income Per Share Reconciliation

                                       
GAAP Net income per share - basic   $ 0.12     $ 0.09     $ 0.10     $ 0.35     $ 0.33  
Cumulative effect of Non-GAAP adjustments     0.08       0.11       0.07       0.37       0.29  
Non-GAAP Net income per share - basic   $ 0.20     $ 0.20     $ 0.17     $ 0.72     $ 0.62  
                                         
GAAP Net income per share - diluted   $ 0.11     $ 0.09     $ 0.10     $ 0.34     $ 0.32  
Cumulative effect of Non-GAAP adjustments     0.08       0.10       0.07       0.35       0.27  
Non-GAAP Net income per share - diluted   $ 0.19     $ 0.19     $ 0.17     $ 0.69     $ 0.59  
                                         

Shares used in per share calculations:

                                       

Basic

    136,104       135,598       133,691       135,220       132,471  

Diluted

    141,713       141,524       138,196       141,276       137,274  

 

 

(1)  

The non-GAAP adjustments for Stock-based compensation include related tax expenses.

(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.”

 

 

11