lscc20200306_8k.htm
false 0000855658 0000855658 2021-05-04 2021-05-04
 


 
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 4, 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 May 4, 2021, Lattice Semiconductor Corporation (the “Company”) issued a press release announcing the Company's financial results for the first quarter ended April 3, 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:
May 4, 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/520b5e1ffecdb20c738585c96868306f-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 First QUARTER 2021 RESULTS

 

  Revenue Increases 19% Compared to Q1 2020 and 8% compared to Q4 2020  
 

Gross Margin Expands to 61.0% / 61.7% for Q1 2021 on a GAAP / Non-GAAP Basis, from 59.1% / 59.8%, respectively, for Q1 2020
  Net Income Improves to $0.13 / $0.22 Per Diluted Share for Q1 2021 on a GAAP / Non-GAAP Basis, Compared to $0.06 / $0.15, respectively, for Q1 2020

 

* 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 - May 4, 2021 - Lattice Semiconductor Corporation (NASDAQ: LSCC), the low power programmable leader, announced financial results today for the fiscal first quarter ended April 3, 2021.

 

Jim Anderson, president and CEO, said, "We grew revenue 19% in Q1 year-over-year, along with a 52% expansion in non-GAAP net income year-over-year. Revenue from our new Lattice Nexus™ platform increased sequentially in Q1 2021, and we began production of our second Nexus device, Certus™-NX. Our recent addition to the S&P MidCap 400 Index recognizes our strong financial results, innovation and momentum. We are excited to be entering a new growth phase for the Company and look forward to providing a full business update at our Investor Day on May 11."

 

Sherri Luther, CFO, said, "We drove record operating profit of 17.8% on a GAAP basis and 28.0% on a non-GAAP basis, along with gross margin expansion of 190 basis points on both a GAAP and non-GAAP basis compared to Q1 2020.  We generated $29 million in cash flow from operations in the quarter and repurchased $15 million of the Company's shares."

 

1

 

Selected First Quarter 2021 Financial Results and Comparisons (in thousands, except per share data)

 

   

GAAP Financial Results (unaudited)

   

Q1 2021

   

Q4 2020

   

Q1 2020

   

Q/Q

 

Y/Y

Revenue

  $ 115,716     $ 107,173     $ 97,316     8.0%  

18.9%

Gross Margin %     61.0 %     60.5 %     59.1 %   50 bps   190 bps
R&D Expense %     20.8 %     21.1 %     22.3 %   (30) bps   (150) bps
SG&A Expense %     21.7 %     22.9 %     23.2 %   (120) bps   (150) bps

Operating Expense

  $ 49,937     $ 47,529     $ 47,824     5.1%   4.4%
Operating Income   $ 20,649     $ 17,332     $ 9,738     19.1%   112.0%
Net Income   $ 18,813     $ 15,989     $ 8,167     17.7%   130.4%

Net Income per Share - Basic

  $ 0.14     $ 0.12     $ 0.06     $0.02  

$ 0.08

Net Income per Share - Diluted

  $ 0.13     $ 0.11     $ 0.06     $0.02  

$ 0.07

 

 

   

Non-GAAP* Financial Results (unaudited)

   

Q1 2021

   

Q4 2020

   

Q1 2020

   

Q/Q

 

Y/Y

Revenue

  $ 115,716     $ 107,173     $ 97,316     8.0%  

18.9%

Gross Margin %     61.7 %     61.6 %     59.8 %   10 bps   190 bps
R&D Expense %     18.3 %     18.5 %     19.6 %   (20) bps   (130) bps
SG&A Expense %     15.4 %     16.5 %     17.5 %   (110) bps   (210) bps

Operating Expense

  $ 38,940     $ 37,475     $ 36,107     3.9%   7.8%

Operating Income

  $ 32,419     $ 28,490     $ 22,046     13.8%  

47.1%

Net Income

  $ 30,693     $ 27,540     $ 20,195     11.4%  

52.0%

Net Income per Share - Basic

  $ 0.23     $ 0.20     $ 0.15     $ 0.03  

$ 0.08

Net Income per Share - Diluted

  $ 0.22     $ 0.19     $ 0.15     $ 0.03  

$ 0.07

 

 

First Quarter 2021 Highlights

  Revenue Growth: Revenue increased 19% in Q1 2021 compared to Q1 2020 and 8% in Q4 2020.
  Profit Growth: Net income per diluted share expanded 117% on a GAAP basis and 47% on a non-GAAP basis compared to Q1 2020, with gross margin improving 190 basis points on both a GAAP and non-GAAP basis compared to Q1 2020.
  Launched Lattice Crosslink™-NX for Automotive Applications: The new Crosslink-NX brings best-in-class low power, small form factor, high-performance I/O, and reliability to automotive applications.
  Launched Lattice mVision™ 2.0: The latest solutions stack features multiple updates that further accelerate the design of embedded applications for industrial, automotive, and smart consumer systems.
  Lattice Sentry™ and Lattice Supply Guard™ Win Gold: Lattice won a New Product-Service of the Year Gold Award from Cyber Security Global Excellence Awards®.
  Lattice Joined S&P MidCap 400® Index: Lattice was added to the S&P MidCap 400® Index, effective April 20, 2021.  
  Lattice Investor Day 2021:  Registration is now open to attend the virtual event on Tuesday, May 11, 2021 from 9-11 a.m. PDT / 12-2 p.m. EDT using link ir.latticesemi.com/investorday2021.

 

2

 

Business Outlook - Second Quarter of 2021:

 

Revenue for the second quarter of 2021 is expected to be between $116 million and $124 million.

  Gross margin percentage for the second quarter of 2021 is expected to be 62% plus or minus 1% on a non-GAAP basis.
  Total operating expenses for the second quarter of 2021 are expected to be between $40.5 million and $41.5 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.

 

 

Investor Conference Call / Webcast Details:

 

Lattice Semiconductor will review the Company's financial results for the fiscal first quarter 2021, and business outlook on Tuesday, May 4 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 2619109. 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 entering a new growth phase for the Company; and the statements under the heading “Business Outlook - Second 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 January 2, 2021, 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 January 2, 2021. 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 of acquired intangible assets, and the estimated tax effect of these items. The non-GAAP net income for the first quarter of fiscal 2021 and the fourth quarter 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 let 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

 
   

April 3,

   

January 2,

   

March 28,

 
   

2021

   

2021

   

2020

 

Revenue

  $ 115,716     $ 107,173     $ 97,316  

Cost of sales

    45,130       42,312       39,754  

Gross margin

    70,586       64,861       57,562  

Operating expenses:

                       

Research and development

    24,066       22,633       21,693  

Selling, general, and administrative

    25,092       24,534       22,551  

Amortization of acquired intangible assets

    603       603       2,640  

Restructuring

    176       (241 )     940  

Total operating expenses

    49,937       47,529       47,824  

Income from operations

    20,649       17,332       9,738  

Interest expense

    (718 )     (788 )     (1,077 )

Other expense, net

    (162 )     (125 )     (50 )

Income before income taxes

    19,769       16,419       8,611  

Income tax expense

    956       430       444  

Net income

  $ 18,813     $ 15,989     $ 8,167  
                         

Net income per share:

                       

Basic

  $ 0.14     $ 0.12     $ 0.06  

Diluted

  $ 0.13     $ 0.11     $ 0.06  
                         

Shares used in per share calculations:

                       

Basic

    136,401       136,104       134,253  

Diluted

    141,674       141,713       138,044  

 

5

 

Lattice Semiconductor Corporation

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

   

April 3,

   

January 2,

 
   

2021

   

2021

 

Assets

               

Current assets:

               

Cash and cash equivalents

  $ 185,268     $ 182,332  

Accounts receivable, net

    71,090       64,581  

Inventories, net

    59,456       64,599  

Other current assets

    21,066       22,331  

Total current assets

    336,880       333,843  
                 

Property and equipment, net

    38,143       39,666  

Operating lease right-of-use assets

    28,006       22,178  

Intangible assets, net

    7,294       6,321  

Goodwill

    267,514       267,514  

Deferred income taxes

    566       577  

Other long-term assets

    9,181       9,968  
    $ 687,584     $ 680,067  
                 

Liabilities and Stockholders' Equity

               

Current liabilities:

               

Accounts payable

  $ 27,384     $ 27,530  
Accrued expenses     24,559       21,411  

Accrued payroll obligations

    11,592       18,028  

Current portion of long-term debt

    17,144       12,762  

Total current liabilities

    80,679       79,731  
                 

Long-term debt, net of current portion

    153,644       157,934  

Long-term operating lease liabilities, net of current portion

    23,539       18,906  

Other long-term liabilities

    38,137       39,069  

Total liabilities

    295,999       295,640  
                 

Stockholders' equity

    391,585       384,427  
    $ 687,584     $ 680,067  

 

6

 

Lattice Semiconductor Corporation

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

   

Three Months Ended

 
   

April 3,

   

March 28,

 
   

2021

   

2020

 

Cash flows from operating activities:

               

Net income

  $ 18,813     $ 8,167  

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

               

Stock-based compensation expense

    10,454       8,728  

Depreciation and amortization

    5,901       7,793  

Other non-cash adjustments

    1,679       1,509  

Net changes in assets and liabilities

    (7,476 )     (5,094 )

Net cash provided by (used in) operating activities

    29,371       21,103  

Cash flows from investing activities:

               

Capital expenditures

    (1,270 )     (3,867 )

Other investing activities

    (3,056 )     (2,775 )

Net cash provided by (used in) investing activities

    (4,326 )     (6,642 )

Cash flows from financing activities:

               

Proceeds from long-term debt

          50,000  

Repayment of long-term debt

          (4,375 )
Purchase of treasury stock     (15,002 )      

Net cash flows related to stock compensation exercises

    (6,870 )     (1,484 )

Net cash provided by (used in) financing activities

    (21,872 )     44,141  

Effect of exchange rate change on cash

    (237 )     (111 )

Net increase in cash and cash equivalents

    2,936       58,491  

Beginning cash and cash equivalents

    182,332       118,081  

Ending cash and cash equivalents

  $ 185,268     $ 176,572  
                 

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

               

Interest paid

  $ 592     $ 1,113  

Income taxes paid, net of refunds

  $ 675     $ 852  

 

7

 

Lattice Semiconductor Corporation

Supplemental Historical Financial Information

(unaudited)

 

   

Three Months Ended

 
   

April 3,

   

January 2,

   

March 28,

 
   

2021

   

2021

   

2020

 

Balance Sheet Information

                       

A/R Days Revenue Outstanding (DSO)

    56       55       64  

Inventory Days (DIO)

    120       139       112  
                         

Revenue% (by Geography)

                       

Asia

    76 %     77 %     71 %

Americas

    14 %     15 %     17 %

Europe (incl. Africa)

    10 %     8 %     12 %
                         

Revenue% (by End Market)

                       

Communications and Computing

    43 %     43 %     39 %

Industrial and Automotive

    43 %     43 %     43 %

Consumer

    10 %     10 %     14 %

Licensing and Services

    4 %     4 %     4 %
                         

Revenue% (by Channel)

                       

Distribution

    85 %     88 %     78 %

Direct

    15 %     12 %     22 %

 

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 3,

   

January 2,

   

March 28,

 
   

2021

   

2021

   

2020

 
                         

Gross Margin Reconciliation

                       

GAAP Gross margin

  $ 70,586     $ 64,861     $ 57,562  

Stock-based compensation - gross margin (1)

    773       1,104       591  

Non-GAAP Gross margin

  $ 71,359     $ 65,965     $ 58,153  

 

Gross Margin % Reconciliation

                       

GAAP Gross margin %

    61.0 %     60.5 %     59.1 %

Cumulative effect of non-GAAP Gross Margin adjustments

    0.7 %     1.1 %     0.7 %

Non-GAAP Gross margin %

    61.7 %     61.6 %     59.8 %

 

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

                       

GAAP R&D Expense %

    20.8 %     21.1 %     22.3 %

Stock-based compensation - R&D (1)

    (2.5 )%     (2.6 )%     (2.7 )%

Non-GAAP R&D Expense %

    18.3 %     18.5 %     19.6 %

 

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

                       

GAAP SG&A Expense %

    21.7 %     22.9 %     23.2 %

Stock-based compensation - SG&A (1)

    (6.3 )%     (6.4 )%     (5.7 )%

Non-GAAP SG&A Expense %

    15.4 %     16.5 %     17.5 %

 

Operating Expenses Reconciliation

                       

GAAP Operating expenses

  $ 49,937     $ 47,529     $ 47,824  

Stock-based compensation - operations (1)

    (10,218 )     (9,692 )     (8,137 )

Amortization of acquired intangible assets

    (603 )     (603 )     (2,640 )

Restructuring charges

    (176 )     241       (940 )

Non-GAAP Operating expenses

  $ 38,940     $ 37,475     $ 36,107  

 

Income from Operations Reconciliation

                       

GAAP Income from operations

  $ 20,649     $ 17,332     $ 9,738  

Stock-based compensation - gross margin (1)

    773       1,104       591  

Stock-based compensation - operations (1)

    10,218       9,692       8,137  

Amortization of acquired intangible assets

    603       603       2,640  

Restructuring charges

    176       (241 )     940  

Non-GAAP Income from operations

  $ 32,419     $ 28,490     $ 22,046  

 

Income from Operations % Reconciliation

                       

GAAP Income from operations %

    17.8 %     16.2 %     10.0 %

Cumulative effect of non-GAAP Gross Margin and Operating adjustments

    10.2 %     10.4 %     12.7 %

Non-GAAP Income from operations %

    28.0 %     26.6 %     22.7 %

 

(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  
    April 3,     January 2,     March 28,  
    2021     2021     2020  
                         

Income Tax Expense (Benefit) Reconciliation

                       

GAAP Income tax expense (benefit)

  $ 956     $ 430     $ 444  

Estimated tax effect of non-GAAP adjustments (2)

    (110 )     (393 )     280  

Non-GAAP Income tax expense (benefit)

  $ 846     $ 37     $ 724  

 

Net Income Reconciliation

                       

GAAP Net income

  $ 18,813     $ 15,989     $ 8,167  

Stock-based compensation - gross margin (1)

    773       1,104       591  

Stock-based compensation - operations (1)

    10,218       9,692       8,137  

Amortization of acquired intangible assets

    603       603       2,640  

Restructuring charges

    176       (241 )     940  

Estimated tax effect of non-GAAP adjustments (2)

    110       393       (280 )

Non-GAAP Net income

  $ 30,693     $ 27,540     $ 20,195  

 

Net Income Per Share Reconciliation

                       
GAAP Net income per share - basic   $ 0.14     $ 0.12     $ 0.06  
Cumulative effect of Non-GAAP adjustments     0.09       0.08       0.09  
Non-GAAP Net income per share - basic   $ 0.23     $ 0.20     $ 0.15  
                         
GAAP Net income per share - diluted   $ 0.13     $ 0.11     $ 0.06  
Cumulative effect of Non-GAAP adjustments     0.09       0.08       0.09  
Non-GAAP Net income per share - diluted   $ 0.22     $ 0.19     $ 0.15  
                         

Shares used in per share calculations:

                       

Basic

    136,401       136,104       134,253  

Diluted

    141,674       141,713       138,044  

 

(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