lscc20210518_8k.htm
false 0000855658 0000855658 2021-08-03 2021-08-03
 


 
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)
August 3, 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 August 3, 2021, Lattice Semiconductor Corporation (the “Company”) issued a press release announcing the Company's financial results for the second quarter ended July 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:
August 3, 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_251638.htm
 

Exhibit 99.1

 

NEWS RELEASE

https://cdn.kscope.io/2137abf09cdff8dc867c43f4f949963f-lcsslogo.jpg
 

CONTACTS

 

MEDIA:

INVESTORS:

Sophia Hong

Rick Muscha

Lattice Semiconductor Corporation

Lattice Semiconductor Corporation

503-268-8786

408-826-6000

Sophia.Hong@latticesemi.com

Rick.Muscha@latticesemi.com

 

LATTICE SEMICONDUCTOR REPORTS Second QUARTER 2021 RESULTS

 

  Revenue increases 25% compared to Q2 2020 and 9% compared to Q1 2021
 

Gross Margin Expands to 61.3% / 62.1% for Q2 2021 on a GAAP / Non-GAAP Basis, from 60.2% / 61.3%, respectively, for Q2 2020
  Net Income Improves to $0.15 / $0.25 Per Diluted Share for Q2 2021 on a GAAP / Non-GAAP Basis, Compared to $0.08 / $0.17, respectively, for Q2 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 - August 3, 2021 - Lattice Semiconductor Corporation (NASDAQ: LSCC), the low power programmable leader, announced financial results today for the fiscal second quarter ended July 3, 2021.

 

Jim Anderson, president and CEO, said, "We drove 25% year-over-year revenue growth, with a 49% expansion in non-GAAP net income year-over-year. Strong revenue growth was driven by double-digit growth in each of our market segments based on the strength of our market leading portfolio.  We are excited to be in a new growth phase, with multiple growth vectors across our end markets."

 

Sherri Luther, CFO, said, "We achieved record operating profit of 18.5% on a GAAP basis and 29.1% on a non-GAAP basis, while driving gross margin expansion of 110 basis points on a GAAP basis and 80 basis points on a non-GAAP basis compared to Q2 2020.  Year to date, we generated $71 million in cash flow from operations and repurchased $40 million of the Company's shares." 

 

1

 

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

 

   

GAAP Financial Results (unaudited)

   

Q2 2021

   

Q1 2021

   

Q2 2020

   

Q/Q

 

Y/Y

Revenue

  $ 125,905     $ 115,716     $ 100,589    

8.8%

 

25.2%

Gross Margin %

    61.3 %     61.0 %     60.2 %   30 bps  

110 bps

R&D Expense %

    21.8 %     20.8 %     22.3 %   100 bps  

(50) bps

SG&A Expense %

    20.3 %     21.7 %     24.3 %   (140) bps  

(400) bps

Operating Expense

  $ 53,868     $ 49,937     $ 48,095    

7.9%

 

12.0%

Operating Income

  $ 23,316     $ 20,649     $ 12,482     12.9%  

86.8%

Net Income

  $ 21,838     $ 18,813     $ 10,629     16.1%  

105.5%

Net Income per Share - Basic

  $ 0.16     $ 0.14     $ 0.08     $0.02  

$ 0.08

Net Income per Share - Diluted

  $ 0.15     $ 0.13     $ 0.08     $0.02  

$ 0.07

 

 

   

Non-GAAP* Financial Results (unaudited)

   

Q2 2021

   

Q1 2021

   

Q2 2020

   

Q/Q

 

Y/Y

Revenue

  $ 125,905     $ 115,716     $ 100,589    

8.8%

 

25.2%

Gross Margin %

    62.1 %     61.7 %     61.3 %  

40 bps

 

80 bps

R&D Expense %

    18.4 %     18.3 %     20.0 %  

10 bps

 

(160) bps

SG&A Expense %

    14.6 %     15.4 %     16.5 %  

(80) bps

 

(190) bps

Operating Expense

  $ 41,528     $ 38,940     $ 36,640    

6.6%

 

13.3%

Operating Income

  $ 36,651     $ 32,419     $ 25,038    

13.1%

 

46.4%

Net Income

  $ 35,206     $ 30,693     $ 23,550    

14.7%

 

49.5%

Net Income per Share - Basic

  $ 0.26     $ 0.23     $ 0.17    

$ 0.03

 

$ 0.09

Net Income per Share - Diluted

  $ 0.25     $ 0.22     $ 0.17    

$ 0.03

 

$ 0.08

 

 

Second Quarter 2021 Highlights  

  Revenue Growth: Revenue increased 25% in Q2 2021 compared to Q2 2020 and 9% compared to Q1 2021.
  Profit Growth: Net income expanded 105% on a GAAP basis and 49% on a non-GAAP basis compared to Q2 2020, with gross margin improving 110 basis points on a GAAP basis and 80 basis points on a non-GAAP basis compared to Q2 2020.
  Lattice Investor Day 2021: The Company highlighted its expanded product roadmap and provided an updated financial model, which included higher targets for gross margin and operating income.
  Announced New Lattice Avant™ Platform, which will Double the Addressable Market: Lattice Avant will address mid-range FPGA applications, significantly expand Lattice's product capabilities and is targeted to launch in the second half of next year.
  Launched Lattice Automate™: Lattice Automate is the fourth installment in a portfolio of application-specific solution stacks.  Automate simplifies and accelerates the implementation of applications like robotics, scalable multi-channel motor control with predictive maintenance, and real-time industrial networking.
  Launched Lattice CertusPro™-NX: CertusPro-NX is a new advanced general-purpose FPGA family and the fourth device family in the Nexus platform.  Lattice CertusPro-NX, delivers best-in-class system bandwidth, industry-leading power efficiency, and support for new protocols and advanced standards for a wide range of markets and applications.
  Lattice Sentry™ and Lattice SupplyGuard™ Win Security Awards: Lattice gained recognition for its leadership security portfolio with the Lattice Sentry solution stack and Lattice SupplyGuard winning a 2021 Global InfoSec Award from Cyber Defense Magazine and a 2021 Fortress Cyber Security Award from Business Intelligence Group. Lattice Sentry also won a Cybersecurity Excellence Award from Cybersecurity Insiders. 

 

2

 

Business Outlook - Third Quarter of 2021:

 

Revenue for the third quarter of 2021 is expected to be between $124 million and $132 million.

  Gross margin percentage for the third quarter of 2021 is expected to be 62% plus or minus 1% on a non-GAAP basis.
  Total operating expenses for the third quarter of 2021 are expected to be between $42 million and $44 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 third 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 second quarter 2021, and business outlook on Tuesday, August 3 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 4897758. 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 in a new growth phase for the Company; and the statements under the heading “Business Outlook - Third 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. 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

   

Six Months Ended

 
   

July 3,

   

April 3,

   

June 27,

   

July 3,

   

June 27,

 
   

2021

   

2021

   

2020

   

2021

   

2020

 

Revenue

  $ 125,905     $ 115,716     $ 100,589     $ 241,621     $ 197,905  

Cost of sales

    48,721       45,130       40,012       93,851       79,766  

Gross margin

    77,184       70,586       60,577       147,770       118,139  

Operating expenses:

                                       

Research and development

    27,454       24,066       22,458       51,520       44,151  

Selling, general, and administrative

    25,607       25,092       24,488       50,699       47,039  

Amortization of acquired intangible assets

    603       603       603       1,206       3,243  

Restructuring

    204       176       546       380       1,486  

Total operating expenses

    53,868       49,937       48,095       103,805       95,919  

Income from operations

    23,316       20,649       12,482       43,965       22,220  

Interest expense

    (702 )     (718 )     (1,045 )     (1,420 )     (2,122 )

Other (expense) income, net

    (135 )     (162 )     37       (297 )     (13 )

Income before income taxes

    22,479       19,769       11,474       42,248       20,085  

Income tax expense

    641       956       845       1,597       1,289  

Net income

  $ 21,838     $ 18,813     $ 10,629     $ 40,651     $ 18,796  
                                         

Net income per share:

                                       

Basic

  $ 0.16     $ 0.14     $ 0.08     $ 0.30     $ 0.14  

Diluted

  $ 0.15     $ 0.13     $ 0.08     $ 0.29     $ 0.14  
                                         

Shares used in per share calculations:

                                       

Basic

    136,388       136,401       134,857       136,394       134,555  

Diluted

    141,491       141,674       139,202       141,637       138,751  

 

5

 

Lattice Semiconductor Corporation

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

   

July 3,

   

January 2,

 
   

2021

   

2021

 

Assets

               

Current assets:

               

Cash and cash equivalents

  $ 187,734     $ 182,332  

Accounts receivable, net

    71,219       64,581  

Inventories, net

    65,584       64,599  

Other current assets

    21,932       22,331  

Total current assets

    346,469       333,843  
                 

Property and equipment, net

    37,475       39,666  

Operating lease right-of-use assets

    26,430       22,178  

Intangible assets, net

    6,469       6,321  

Goodwill

    267,514       267,514  

Deferred income taxes

    565       577  

Other long-term assets

    8,630       9,968  
    $ 693,552     $ 680,067  
                 

Liabilities and Stockholders' Equity

               

Current liabilities:

               

Accounts payable

  $ 34,480     $ 27,530  

Accrued expenses

    21,360       21,411  

Accrued payroll obligations

    15,578       18,028  

Current portion of long-term debt

    17,154       12,762  

Total current liabilities

    88,572       79,731  
                 

Long-term debt, net of current portion

    149,352       157,934  

Long-term operating lease liabilities, net of current portion

    22,457       18,906  

Other long-term liabilities

    35,856       39,069  

Total liabilities

    296,237       295,640  
                 

Stockholders' equity

    397,315       384,427  
    $ 693,552     $ 680,067  

 

6

 

Lattice Semiconductor Corporation

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

   

Six Months Ended

 
   

July 3,

   

June 27,

 
   

2021

   

2020

 

Cash flows from operating activities:

               

Net income

  $ 40,651     $ 18,796  

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

               

Stock-based compensation expense

    22,374       19,740  

Depreciation and amortization

    11,759       13,456  

Other non-cash adjustments

    3,383       3,124  

Net changes in assets and liabilities

    (7,463 )     (18,252 )

Net cash provided by (used in) operating activities

    70,704       36,864  

Cash flows from investing activities:

               

Capital expenditures

    (4,413 )     (6,829 )

Other investing activities

    (6,377 )     (4,626 )

Net cash provided by (used in) investing activities

    (10,790 )     (11,455 )

Cash flows from financing activities:

               

Proceeds from long-term debt

          50,000  

Repayment of long-term debt

    (4,375 )     (26,250 )

Purchase of treasury stock

    (40,113 )      

Net cash flows related to stock compensation exercises

    (9,975 )     (2,105 )

Net cash provided by (used in) financing activities

    (54,463 )     21,645  

Effect of exchange rate change on cash

    (49 )     40  

Net increase in cash and cash equivalents

    5,402       47,094  

Beginning cash and cash equivalents

    182,332       118,081  

Ending cash and cash equivalents

  $ 187,734     $ 165,175  
                 

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

               

Interest paid

  $ 1,180     $ 2,193  

Income taxes paid, net of refunds

  $ 1,805     $ 1,579  

 

7

 

Lattice Semiconductor Corporation

Supplemental Historical Financial Information

(unaudited)

 

   

Three Months Ended

 
   

July 3,

   

April 3,

   

June 27,

 
   

2021

   

2021

   

2020

 

Balance Sheet Information

                       

A/R Days Revenue Outstanding (DSO)

    52       56       79  

Inventory Days (DIO)

    123       120       123  
                         

Revenue% (by Geography)

                       

Asia

    77 %     76 %     74 %

Americas

    14 %     14 %     14 %

Europe (incl. Africa)

    9 %     10 %     12 %
                         

Revenue% (by End Market)

                       

Communications and Computing

    42 %     43 %     46 %

Industrial and Automotive

    45 %     43 %     39 %

Consumer

    10 %     10 %     11 %

Licensing and Services

    3 %     4 %     4 %
                         

Revenue% (by Channel)

                       

Distribution

    88 %     85 %     85 %

Direct

    12 %     15 %     15 %

 

8

 

Lattice Semiconductor Corporation

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

(in thousands, except per share data)

(unaudited)

 

   

Three Months Ended

 
   

July 3,

   

April 3,

   

June 27,

 
   

2021

   

2021

   

2020

 
                         

Gross Margin Reconciliation

                       

GAAP Gross margin

  $ 77,184     $ 70,586     $ 60,577  

Stock-based compensation - gross margin (1)

    995       773       1,101  

Non-GAAP Gross margin

  $ 78,179     $ 71,359     $ 61,678  

 

Gross Margin % Reconciliation

                       

GAAP Gross margin %

    61.3 %     61.0 %     60.2 %

Cumulative effect of non-GAAP Gross Margin adjustments

    0.8 %     0.7 %     1.1 %

Non-GAAP Gross margin %

    62.1 %     61.7 %     61.3 %

 

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

                       

GAAP R&D Expense %

    21.8 %     20.8 %     22.3 %

Stock-based compensation - R&D (1)

    (3.4 )%     (2.5 )%     (2.3 )%

Non-GAAP R&D Expense %

    18.4 %     18.3 %     20.0 %

 

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

                       

GAAP SG&A Expense %

    20.3 %     21.7 %     24.3 %

Stock-based compensation - SG&A (1)

    (5.7 )%     (6.3 )%     (7.8 )%

Non-GAAP SG&A Expense %

    14.6 %     15.4 %     16.5 %

 

Operating Expenses Reconciliation

                       

GAAP Operating expenses

  $ 53,868     $ 49,937     $ 48,095  

Stock-based compensation - operations (1)

    (11,533 )     (10,218 )     (10,306 )

Amortization of acquired intangible assets

    (603 )     (603 )     (603 )

Restructuring charges

    (204 )     (176 )     (546 )

Non-GAAP Operating expenses

  $ 41,528     $ 38,940     $ 36,640  

 

Income from Operations Reconciliation

                       

GAAP Income from operations

  $ 23,316     $ 20,649     $ 12,482  

Stock-based compensation - gross margin (1)

    995       773       1,101  

Stock-based compensation - operations (1)

    11,533       10,218       10,306  

Amortization of acquired intangible assets

    603       603       603  

Restructuring charges

    204       176       546  

Non-GAAP Income from operations

  $ 36,651     $ 32,419     $ 25,038  

 

Income from Operations % Reconciliation

                       

GAAP Income from operations %

    18.5 %     17.8 %     12.4 %

Cumulative effect of non-GAAP Gross Margin and Operating adjustments

    10.6 %     10.2 %     12.5 %

Non-GAAP Income from operations %

    29.1 %     28.0 %     24.9 %

 

(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

 
   

July 3,

   

April 3,

   

June 27,

 
   

2021

   

2021

   

2020

 
                         

Income Tax Expense (Benefit) Reconciliation

                       

GAAP Income tax expense (benefit)

  $ 641     $ 956     $ 845  

Estimated tax effect of non-GAAP adjustments (2)

    (33 )     (110 )     (365 )

Non-GAAP Income tax expense (benefit)

  $ 608     $ 846     $ 480  

 

Net Income Reconciliation

                       

GAAP Net income

  $ 21,838     $ 18,813     $ 10,629  

Stock-based compensation - gross margin (1)

    995       773       1,101  

Stock-based compensation - operations (1)

    11,533       10,218       10,306  

Amortization of acquired intangible assets

    603       603       603  

Restructuring charges

    204       176       546  

Estimated tax effect of non-GAAP adjustments (2)

    33       110       365  

Non-GAAP Net income

  $ 35,206     $ 30,693     $ 23,550  

 

Net Income Per Share Reconciliation

                       

GAAP Net income per share - basic

  $ 0.16     $ 0.14     $ 0.08  

Cumulative effect of Non-GAAP adjustments

    0.10       0.09       0.09  

Non-GAAP Net income per share - basic

  $ 0.26     $ 0.23     $ 0.17  
                         

GAAP Net income per share - diluted

  $ 0.15     $ 0.13     $ 0.08  

Cumulative effect of Non-GAAP adjustments

    0.10       0.09       0.09  

Non-GAAP Net income per share - diluted

  $ 0.25     $ 0.22     $ 0.17  
                         

Shares used in per share calculations:

                       

Basic

    136,388       136,401       134,857  

Diluted

    141,491       141,674       139,202  

 

(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