lscc20210908_8k.htm
false 0000855658 0000855658 2021-11-02 2021-11-02
 


 
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)
November 2, 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 November 2, 2021, Lattice Semiconductor Corporation (the “Company”) issued a press release announcing the Company's financial results for the third quarter ended October 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:
November 2, 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_282359.htm
 

Exhibit 99.1

 

NEWS RELEASE

https://cdn.kscope.io/413ace67ab0b9c02c8c5eeb60e5a1a18-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 Third QUARTER 2021 RESULTS

 

  Revenue increases 28% compared to Q3 2020 and 5% compared to Q2 2021
 

Gross Margin Expands to 62.8% / 63.6% for Q3 2021 on a GAAP / Non-GAAP Basis, from 60.5% / 61.5%, respectively, for Q3 2020
  Net Income Improves to $0.19 / $0.28 Per Diluted Share for Q3 2021 on a GAAP / Non-GAAP Basis, Compared to $0.09 / $0.19, respectively, for Q3 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 - November 2, 2021 - Lattice Semiconductor Corporation (NASDAQ: LSCC), the low power programmable leader, announced financial results today for the fiscal third quarter ended October 2, 2021.

 

Jim Anderson, president and CEO, said, "We drove 28% year-over-year revenue growth, with a year-over-year increase in net income of 112% on a GAAP basis and 49% on a non-GAAP basis. We saw strong revenue growth across all of our end markets, as we continued to expand our leadership product portfolio."

 

Sherri Luther, CFO, said, "We achieved record operating profit of 20.5% on a GAAP basis and 30.4% on a non-GAAP basis, while driving gross margin expansion of 230 basis points on a GAAP basis and 210 basis points on a non-GAAP basis compared to Q3 2020. Year to date, we generated $116 million in cash flow from operations and repurchased $55 million of the Company's shares." 

 

1

 

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

 

   

GAAP Financial Results (unaudited)

   

Q3 2021

   

Q2 2021

   

Q3 2020

   

Q/Q

 

Y/Y

Revenue

  $ 131,911     $ 125,905     $ 103,042    

4.8%

 

28.0%

Gross Margin %

    62.8 %     61.3 %     60.5 %   150 bps  

230 bps

R&D Expense %

    21.8 %     21.8 %     21.8 %    

SG&A Expense %

    19.9 %     20.3 %     23.1 %   (40) bps  

(320) bps

Operating Expense

  $ 55,810     $ 53,868     $ 49,492    

3.6%

 

12.8%

Operating Income

  $ 27,015     $ 23,316     $ 12,814     15.9%  

110.8%

Net Income

  $ 26,739     $ 21,838     $ 12,607     22.4%  

112.1%

Net Income per Share - Basic

  $ 0.20     $ 0.16     $ 0.09     $0.04  

$ 0.11

Net Income per Share - Diluted

  $ 0.19     $ 0.15     $ 0.09     $0.04  

$ 0.10

 

 

   

Non-GAAP* Financial Results (unaudited)

   

Q3 2021

   

Q2 2021

   

Q3 2020

   

Q/Q

 

Y/Y

Revenue

  $ 131,911     $ 125,905     $ 103,042    

4.8%

 

28.0%

Gross Margin %

    63.6 %     62.1 %     61.5 %  

150 bps

 

210 bps

R&D Expense %

    18.8 %     18.4 %     19.0 %  

40 bps

 

(20) bps

SG&A Expense %

    14.8 %     14.6 %     16.0 %  

20 bps

 

(120) bps

Operating Expense

  $ 43,802     $ 41,528     $ 36,008    

5.5%

 

21.6%

Operating Income

  $ 40,079     $ 36,651     $ 27,320    

9.4%

 

46.7%

Net Income

  $ 39,620     $ 35,206     $ 26,635    

12.5%

 

48.8%

Net Income per Share - Basic

  $ 0.29     $ 0.26     $ 0.20    

$ 0.03

 

$ 0.09

Net Income per Share - Diluted

  $ 0.28     $ 0.25     $ 0.19    

$ 0.03

 

$ 0.09

 

 

Third Quarter 2021 Highlights  

  Revenue Growth: Third consecutive quarter of double-digit growth, with revenue increasing 28% in Q3 2021 compared to Q3 2020 and 5% compared to Q2 2021.
  Profit Expansion: Gross margin expanded 230 basis points on a GAAP basis and 210 basis points on a non-GAAP basis compared to Q3 2020, with net income increasing 112% on a GAAP basis and 49% on a non-GAAP basis compared to Q3 2020.
  Lattice Wins 2021 Sustainability Leadership Award: The Business Intelligence Group recognized Lattice for its company-wide commitment to sustainability and organization-wide support to achieve a cleaner, more sustainable world. This is a key focus for Lattice, driven by the Company's leadership in power-efficient products.
  Award-Winning Lattice mVision™ Solution Stack™: Lattice's mVision stack now supports 4K video data processing and LPDDR4 memory to deliver higher quality image signal processing (ISP) performance. This allows developers to quickly implement popular high-speed communication and display interfaces to accelerate embedded vision performance with class-leading low power consumption for Edge applications.
  Lattice Certus™-NX for Automotive Applications: Lattice expanded its growing portfolio of automotive products with optimized versions of the Lattice Certus™-NX FPGA family. Built on the Lattice Nexus™ platform, these new Certus-NX devices combine automotive-grade features with class-leading performance and power efficiency.

 

2

 

Business Outlook - Fourth Quarter of 2021:

 

Revenue for the fourth quarter of 2021 is expected to be between $129 million and $139 million.

  Gross margin percentage for the fourth quarter of 2021 is expected to be 64% plus or minus 1% on a non-GAAP basis.
  Total operating expenses for the fourth quarter of 2021 are expected to be between $44 million and $46 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 fourth 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 third quarter 2021, and business outlook on Tuesday, November 2 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 4666084. 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 continuing to expand our leadership product portfolio; and the statements under the heading “Business Outlook - Fourth 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

   

Nine Months Ended

 
   

October 2,

   

July 3,

   

September 26,

   

October 2,

   

September 26,

 
   

2021

   

2021

   

2020

   

2021

   

2020

 

Revenue

  $ 131,911     $ 125,905     $ 103,042     $ 373,532     $ 300,947  

Cost of sales

    49,086       48,721       40,736       142,937       120,502  

Gross margin

    82,825       77,184       62,306       230,595       180,445  

Operating expenses:

                                       

Research and development

    28,769       27,454       22,439       80,289       66,590  

Selling, general, and administrative

    26,272       25,607       23,758       76,971       70,797  

Amortization of acquired intangible assets

    603       603       603       1,809       3,846  

Restructuring

    166       204       2,692       546       4,178  

Total operating expenses

    55,810       53,868       49,492       159,615       145,411  

Income from operations

    27,015       23,316       12,814       70,980       35,034  

Interest expense

    (661 )     (702 )     (792 )     (2,081 )     (2,914 )

Other (expense) income, net

    (87 )     (135 )     (70 )     (384 )     (83 )

Income before income taxes

    26,267       22,479       11,952       68,515       32,037  

Income tax expense (benefit)

    (472 )     641       (655 )     1,125       634  

Net income

  $ 26,739     $ 21,838     $ 12,607     $ 67,390     $ 31,403  
                                         

Net income per share:

                                       

Basic

  $ 0.20     $ 0.16     $ 0.09     $ 0.49     $ 0.23  

Diluted

  $ 0.19     $ 0.15     $ 0.09     $ 0.47     $ 0.22  
                                         

Shares used in per share calculations:

                                       

Basic

    136,638       136,388       135,598       136,476       134,903  

Diluted

    141,632       141,491       141,524       142,163       140,763  

 

5

 

Lattice Semiconductor Corporation

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

   

October 2,

   

January 2,

 
   

2021

   

2021

 

Assets

               

Current assets:

               

Cash and cash equivalents

  $ 181,452     $ 182,332  

Accounts receivable, net

    79,606       64,581  

Inventories, net

    66,105       64,599  

Other current assets

    24,596       22,331  

Total current assets

    351,759       333,843  
                 

Property and equipment, net

    37,261       39,666  

Operating lease right-of-use assets

    24,822       22,178  

Intangible assets, net

    5,643       6,321  

Goodwill

    267,514       267,514  

Deferred income taxes

    563       577  

Other long-term assets

    17,277       9,968  
    $ 704,839     $ 680,067  
                 

Liabilities and Stockholders' Equity

               

Current liabilities:

               

Accounts payable

  $ 36,323     $ 27,530  

Accrued expenses

    24,518       21,411  

Accrued payroll obligations

    25,365       18,028  

Current portion of long-term debt

    17,163       12,762  

Total current liabilities

    103,369       79,731  
                 

Long-term debt, net of current portion

    145,057       157,934  

Long-term operating lease liabilities, net of current portion

    20,407       18,906  

Other long-term liabilities

    43,106       39,069  

Total liabilities

    311,939       295,640  
                 

Stockholders' equity

    392,900       384,427  
    $ 704,839     $ 680,067  

 

6

 

Lattice Semiconductor Corporation

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

   

Nine Months Ended

 
   

October 2,

   

September 26,

 
   

2021

   

2020

 

Cash flows from operating activities:

               

Net income

  $ 67,390     $ 31,403  

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

               

Stock-based compensation expense

    32,624       30,228  

Depreciation and amortization

    17,839       19,263  

Other non-cash adjustments

    5,083       4,663  

Net changes in assets and liabilities

    (6,873 )     (16,599 )

Net cash provided by (used in) operating activities

    116,063       68,958  

Cash flows from investing activities:

               

Capital expenditures

    (7,118 )     (9,781 )

Other investing activities

    (9,534 )     (6,850 )

Net cash provided by (used in) investing activities

    (16,652 )     (16,631 )

Cash flows from financing activities:

               

Proceeds from long-term debt

          50,000  

Repayment of long-term debt

    (8,750 )     (26,250 )

Repurchase of common stock

    (55,126 )      

Net cash flows related to stock compensation exercises

    (36,347 )     (12,789 )

Net cash provided by (used in) financing activities

    (100,223 )     10,961  

Effect of exchange rate change on cash

    (68 )     899  

Net increase in cash and cash equivalents

    (880 )     64,187  

Beginning cash and cash equivalents

    182,332       118,081  

Ending cash and cash equivalents

  $ 181,452     $ 182,268  
                 

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

               

Interest paid

  $ 1,755     $ 2,849  

Income taxes paid, net of refunds

  $ 2,842     $ 2,317  

 

7

 

Lattice Semiconductor Corporation

Supplemental Historical Financial Information

(unaudited)

 

   

Three Months Ended

 
   

October 2,

   

July 3,

   

September 26,

 
   

2021

   

2021

   

2020

 

Balance Sheet Information

                       

A/R Days Revenue Outstanding (DSO)

    55       52       65  

Inventory Days (DIO)

    123       123       133  
                         

Revenue% (by Geography)

                       

Asia

    75 %     77 %     77 %

Americas

    15 %     14 %     15 %

Europe (incl. Africa)

    10 %     9 %     8 %
                         

Revenue% (by End Market)

                       

Communications and Computing

    42 %     42 %     43 %

Industrial and Automotive

    45 %     45 %     41 %

Consumer

    10 %     10 %     10 %

Licensing and Services

    3 %     3 %     6 %
                         

Revenue% (by Channel)

                       

Distribution

    90 %     88 %     82 %

Direct

    10 %     12 %     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

 
   

October 2,

   

July 3,

   

September 26,

 
   

2021

   

2021

   

2020

 
                         

Gross Margin Reconciliation

                       

GAAP Gross margin

  $ 82,825     $ 77,184     $ 62,306  

Stock-based compensation - gross margin (1)

    1,056       995       1,022  

Non-GAAP Gross margin

  $ 83,881     $ 78,179     $ 63,328  

 

Gross Margin % Reconciliation

                       

GAAP Gross margin %

    62.8 %     61.3 %     60.5 %

Cumulative effect of non-GAAP Gross Margin adjustments

    0.8 %     0.8 %     1.0 %

Non-GAAP Gross margin %

    63.6 %     62.1 %     61.5 %

 

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

                       

GAAP R&D Expense %

    21.8 %     21.8 %     21.8 %

Stock-based compensation - R&D (1)

    (3.0 )%     (3.4 )%     (2.8 )%

Non-GAAP R&D Expense %

    18.8 %     18.4 %     19.0 %

 

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

                       

GAAP SG&A Expense %

    19.9 %     20.3 %     23.1 %

Stock-based compensation - SG&A (1)

    (5.1 )%     (5.7 )%     (7.1 )%

Non-GAAP SG&A Expense %

    14.8 %     14.6 %     16.0 %

 

Operating Expenses Reconciliation

                       

GAAP Operating expenses

  $ 55,810     $ 53,868     $ 49,492  

Stock-based compensation - operations (1)

    (10,704 )     (11,533 )     (10,189 )

Amortization of acquired intangible assets

    (603 )     (603 )     (603 )

Restructuring and other charges

    (701 )     (204 )     (2,692 )

Non-GAAP Operating expenses

  $ 43,802     $ 41,528     $ 36,008  

 

Income from Operations Reconciliation

                       

GAAP Income from operations

  $ 27,015     $ 23,316     $ 12,814  

Stock-based compensation - gross margin (1)

    1,056       995       1,022  

Stock-based compensation - operations (1)

    10,704       11,533       10,189  

Amortization of acquired intangible assets

    603       603       603  

Restructuring and other charges

    701       204       2,692  

Non-GAAP Income from operations

  $ 40,079     $ 36,651     $ 27,320  

 

Income from Operations % Reconciliation

                       

GAAP Income from operations %

    20.5 %     18.5 %     12.4 %

Cumulative effect of non-GAAP Gross Margin and Operating adjustments

    9.9 %     10.6 %     14.1 %

Non-GAAP Income from operations %

    30.4 %     29.1 %     26.5 %

 

(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

 
   

October 2,

   

July 3,

   

September 26,

 
   

2021

   

2021

   

2020

 
                         

Income Tax Expense (Benefit) Reconciliation

                       

GAAP Income tax expense (benefit)

  $ (472 )   $ 641     $ (655 )

Estimated tax effect of non-GAAP adjustments (2)

    183       (33 )     478  

Non-GAAP Income tax expense (benefit)

  $ (289 )   $ 608     $ (177 )

 

Net Income Reconciliation

                       

GAAP Net income

  $ 26,739     $ 21,838     $ 12,607  

Stock-based compensation - gross margin (1)

    1,056       995       1,022  

Stock-based compensation - operations (1)

    10,704       11,533       10,189  

Amortization of acquired intangible assets

    603       603       603  

Restructuring and other charges

    701       204       2,692  

Estimated tax effect of non-GAAP adjustments (2)

    (183 )     33       (478 )

Non-GAAP Net income

  $ 39,620     $ 35,206     $ 26,635  

 

Net Income Per Share Reconciliation

                       

GAAP Net income per share - basic

  $ 0.20     $ 0.16     $ 0.09  

Cumulative effect of Non-GAAP adjustments

    0.09       0.10       0.11  

Non-GAAP Net income per share - basic

  $ 0.29     $ 0.26     $ 0.20  
                         

GAAP Net income per share - diluted

  $ 0.19     $ 0.15     $ 0.09  

Cumulative effect of Non-GAAP adjustments

    0.09       0.10       0.10  

Non-GAAP Net income per share - diluted

  $ 0.28     $ 0.25     $ 0.19  
                         

Shares used in per share calculations:

                       

Basic

    136,638       136,388       135,598  

Diluted

    141,632       141,491       141,524  

 

(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