lscc20220318_8k.htm
false 0000855658 0000855658 2022-05-03 2022-05-03
 


 
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)
May 3, 2022

 
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 3, 2022, Lattice Semiconductor Corporation (the “Company”) issued a press release announcing the Company's financial results for the first quarter ended April 2, 2022. 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 3, 2022
 
Sherri Luther
Chief Financial Officer
 
 
 
 
EXHIBIT INDEX
 
 
Exhibit No.
 
Description
99.1
 
104   Cover Page Interactive Data File (formatted as Inline XBRL).
 
 
 
3
ex_348820.htm
 

Exhibit 99.1

 

NEWS RELEASE

https://cdn.kscope.io/bbe344702001fcf45f5d9b020459ad64-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 First QUARTER 2022 RESULTS

 

  Revenue increases 30% compared to Q1 2021 and 6% compared to Q4 2021 
 

Gross Margin expands to 66.9% / 67.7% for Q1 2022 on a GAAP / Non-GAAP basis, compared to 61.0% / 61.7%, respectively, for Q1 2021
  Net Income improves to $0.26 / $0.37 per diluted share for Q1 2022 on a GAAP / Non-GAAP basis, compared to $0.13 / $0.22, respectively, for Q1 2021

 

* 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 3, 2022 - Lattice Semiconductor Corporation (NASDAQ: LSCC), the low power programmable leader, announced financial results today for the fiscal first quarter ended April 2, 2022.

 

Jim Anderson, president and CEO, said, "We drove 30% year-over-year revenue growth in Q1 2022, with a year-over-year increase in net income of 92% on a GAAP basis and 72% on a non-GAAP basis. Lattice’s strong revenue and profit growth are driven by our strategic focus and expansion in secular growth markets, our rapidly expanding product portfolio, and our relentless focus on execution." 

 

Sherri Luther, CFO, said, "In Q1 2022, we achieved record operating profit of 25.1% on a GAAP basis and 36.3% on a non-GAAP basis with continued gross margin expansion of 590 basis points on a GAAP basis and 600 basis points on a non-GAAP basis compared to Q1 2021. We continued to focus on cash generation, achieving a 47% increase in operating cash flow in Q1 2022 compared to Q1 2021, while executing our sixth consecutive quarter of share buybacks." 

 

1

 

Selected First Quarter 2022 Financial Results and Comparisons (in thousands, except per share data)

 

   

GAAP Financial Results (unaudited)

   

Q1 2022

   

Q4 2021

   

Q1 2021

   

Q/Q

 

Y/Y

Revenue

  $ 150,515     $ 141,795     $ 115,716    

6.1%

 

30.1%

Gross Margin %

    66.9 %     64.2 %     61.0 %   270 bps  

590 bps

R&D Expense %

    21.6 %     21.3 %     20.8 %   30 bps  

80 bps

SG&A Expense %

    19.1 %     20.2 %     21.7 %   (110) bps  

(260) bps

Operating Expense

  $ 63,004     $ 61,244     $ 49,937    

2.9%

 

26.2%

Operating Income

  $ 37,763     $ 29,836     $ 20,649     26.6%  

82.9%

Net Income

  $ 36,078     $ 28,532     $ 18,813     26.4%  

91.8%

Net Income per Share - Basic

  $ 0.26     $ 0.21     $ 0.14     $0.05  

$ 0.12

Net Income per Share - Diluted

  $ 0.26     $ 0.20     $ 0.13     $0.06  

$ 0.13

 

 

   

Non-GAAP* Financial Results (unaudited)

   

Q1 2022

   

Q4 2021

   

Q1 2021

   

Q/Q

 

Y/Y

Revenue

  $ 150,515     $ 141,795     $ 115,716    

6.1%

 

30.1%

Gross Margin %

    67.7 %     65.1 %     61.7 %  

260 bps

 

600 bps

R&D Expense %

    18.2 %     18.0 %     18.3 %  

20 bps

 

(10) bps

SG&A Expense %

    13.2 %     13.9 %     15.4 %  

(70) bps

 

(220) bps

Operating Expense

  $ 47,243     $ 45,752     $ 38,940    

3.3%

 

21.3%

Operating Income

  $ 54,645     $ 46,609     $ 32,419    

17.2%

 

68.6%

Net Income

  $ 52,696     $ 45,345     $ 30,693    

16.2%

 

71.7%

Net Income per Share - Basic

  $ 0.38     $ 0.33     $ 0.23    

$ 0.05

 

$ 0.15

Net Income per Share - Diluted

  $ 0.37     $ 0.32     $ 0.22    

$ 0.05

 

$ 0.15

 

 

First Quarter 2022 Highlights  

  Revenue Growth: Fifth consecutive quarter of double-digit growth year-over-year, with revenue increasing 30% in Q1 2022 compared to Q1 2021 and 6% compared to Q4 2021.
  Profit Expansion: Gross margin expanded 590 basis points on a GAAP basis and 600 basis points on a non-GAAP basis compared to Q1 2021, with net income per diluted share increasing 100% on a GAAP basis and 68% on a non-GAAP basis compared to Q1 2021.
  Lattice CertusPro-NX Begins Shipping: Lattice CertusPro-NX, a new advanced general-purpose FPGA family and the fourth device family in the Nexus platform, began production shipments to customers in Q1 2022.  Lattice CertusPro-NX, delivers best-in-class system bandwidth, industry-leading power efficiency, and support for a wide range of markets and applications.
  Expanded Lattice mVision™ Solution Stack Capabilities: Based on the popular Lattice Nexus™ platform, the latest Lattice mVision™ Solution Stack enhancements help accelerate the development of low power embedded vision applications, including Machine Vision, Robotics, ADAS and Video Surveillance.
  Lattice Wins Back-to-Back Cyber Security Awards: For the second year in a row, Lattice was named a Cyber Security Global Excellence Awards® winner, with the Lattice SupplyGuard™ service and Lattice Sentry™ solution stack both winning in the Cyber Security Solution & Service category. 

 

2

 

Business Outlook - Second Quarter of 2022:

 

Revenue for the second quarter of 2022 is expected to be between $153 million and $163 million.

  Gross margin percentage for the second quarter of 2022 is expected to be 68% plus or minus 1% on a non-GAAP basis.
  Total operating expenses for the second quarter of 2022 are expected to be between $48 million and $50 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 second quarter of 2022, 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 2022, and business outlook on Tuesday, May 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 2493099. 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 within the meaning of the Private Securities Litigation Reform Act of 1995, 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 strong growth; our ability to continue to execute on our long-term strategy and financial model; and the statements under the heading “Business Outlook - Second Quarter of 2022.” 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 continues to impact 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 described in Item 1A in Lattice’s most recent Annual Report on Form 10-K and as may be supplemented from time-to-time in Lattice’s other filings with the Securities and Exchange Commission, all of which are expressly incorporated herein by reference. 

 

3

 

Further economic and market disruptions from COVID-19 and demand changes in secular growth markets may increase or change the severity of our other risks reported in Item 1A in Lattice’s most recent Annual Report on Form 10-K. Lattice believes these and other risks and uncertainties could cause actual results to differ materially from the forward-looking statements. New risk factors emerge from time to time and it is not possible for Lattice’s management to predict all risk factors. You should not unduly rely on forward-looking statements because actual results could differ materially from those expressed in any forward-looking statements. In addition, any forward-looking statement applies only as of the date on which it is made. The Company does not intend to update or revise any forward-looking statements, whether as a result of events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

 

Non-GAAP Financial Measures:

Included within this press release and the accompanying tables and notes are 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, amortization of acquired intangible assets, restructuring plans and other charges, 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

 
   

April 2,

   

January 1,

   

April 3,

 
   

2022

   

2022

   

2021

 

Revenue

  $ 150,515     $ 141,795     $ 115,716  

Cost of sales

    49,748       50,715       45,130  

Gross margin

    100,767       91,080       70,586  

Operating expenses:

                       

Research and development

    32,555       30,229       24,066  

Selling, general, and administrative

    28,771       28,646       25,092  

Amortization of acquired intangible assets

    1,169       804       603  

Restructuring

    54       394       176  

Acquisition related charges

    455       1,171        

Total operating expenses

    63,004       61,244       49,937  

Income from operations

    37,763       29,836       20,649  

Interest expense

    (708 )     (657 )     (718 )

Other (expense) income, net

    (22 )     (68 )     (162 )

Income before income taxes

    37,033       29,111       19,769  

Income tax expense (benefit)

    955       579       956  

Net income

  $ 36,078     $ 28,532     $ 18,813  
                         

Net income per share:

                       

Basic

  $ 0.26     $ 0.21     $ 0.14  

Diluted

  $ 0.26     $ 0.20     $ 0.13  
                         

Shares used in per share calculations:

                       

Basic

    137,500       137,048       136,401  

Diluted

    141,281       141,587       141,674  

 

 

5

 

Lattice Semiconductor Corporation

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

   

April 2,

   

January 1,

 
   

2022

   

2022

 

Assets

               

Current assets:

               

Cash and cash equivalents

  $ 122,989     $ 131,570  

Accounts receivable, net

    83,055       79,859  

Inventories, net

    71,773       67,594  

Other current assets

    21,368       22,328  

Total current assets

    299,185       301,351  
                 

Property and equipment, net

    39,626       38,094  

Operating lease right-of-use assets

    22,378       23,818  

Intangible assets, net

    28,350       29,782  

Goodwill

    315,358       315,358  

Other long-term assets

    16,029       18,091  
    $ 720,926     $ 726,494  
                 

Liabilities and Stockholders' Equity

               

Current liabilities:

               

Accounts payable

  $ 38,491     $ 34,597  

Accrued expenses

    27,062       26,444  

Accrued payroll obligations

    16,328       27,967  

Current portion of long-term debt

    17,182       17,173  

Total current liabilities

    99,063       106,181  
                 

Long-term debt, net of current portion

    136,461       140,760  

Long-term operating lease liabilities, net of current portion

    17,735       19,248  

Other long-term liabilities

    46,112       48,672  

Total liabilities

    299,371       314,861  
                 

Stockholders' equity

    421,555       411,633  
    $ 720,926     $ 726,494  

 

6

 

Lattice Semiconductor Corporation

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

   

Three Months Ended

 
   

April 2,

   

April 3,

 
   

2022

   

2021

 

Cash flows from operating activities:

               

Net income

  $ 36,078     $ 18,813  

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

               

Stock-based compensation expense

    14,125       10,454  

Depreciation and amortization

    7,179       5,901  

Other non-cash adjustments

    1,740       1,679  

Net changes in assets and liabilities

    (15,917 )     (7,476 )

Net cash provided by (used in) operating activities

    43,205       29,371  

Cash flows from investing activities:

               

Capital expenditures

    (4,426 )     (1,270 )

Other investing activities

    (2,704 )     (3,056 )

Net cash provided by (used in) investing activities

    (7,130 )     (4,326 )

Cash flows from financing activities:

               

Repayment of long-term debt

    (4,375 )      

Repurchase of common stock

    (15,000 )     (15,002 )

Net cash flows related to stock compensation exercises

    (25,028 )     (6,870 )

Net cash provided by (used in) financing activities

    (44,403 )     (21,872 )

Effect of exchange rate change on cash

    (253 )     (237 )

Net increase (decrease) in cash and cash equivalents

    (8,581 )     2,936  

Beginning cash and cash equivalents

    131,570       182,332  

Ending cash and cash equivalents

  $ 122,989     $ 185,268  
                 

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

               

Interest paid

  $ 552     $ 592  

Income taxes paid, net of refunds

  $ 761     $ 675  

 

7

 

Lattice Semiconductor Corporation

Supplemental Historical Financial Information

(unaudited)

 

   

Three Months Ended

 
   

April 2,

   

January 1,

   

April 3,

 
   

2022

   

2022

   

2021

 

Balance Sheet Information

                       

A/R Days Revenue Outstanding (DSO)

    50       51       56  

Inventory Days (DIO)

    132       122       120  
                         

Revenue% (by Geography)

                       

Asia

    72 %     71 %     76 %

Americas

    15 %     19 %     14 %

Europe (incl. Africa)

    13 %     10 %     10 %
                         

Revenue% (by End Market)

                       

Communications and Computing

    42 %     43 %     43 %

Industrial and Automotive

    46 %     42 %     43 %

Consumer

    10 %     9 %     10 %

Licensing and Services

    2 %     6 %     4 %
                         

Revenue% (by Channel)

                       

Distribution

    90 %     86 %     85 %

Direct

    10 %     14 %     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

 
   

April 2,

   

January 1,

   

April 3,

 
   

2022

   

2022

   

2021

 

Gross Margin Reconciliation

                       

GAAP Gross margin

  $ 100,767     $ 91,080     $ 70,586  

Stock-based compensation - gross margin (1)

    1,121       1,281       773  

Non-GAAP Gross margin

  $ 101,888     $ 92,361     $ 71,359  

 

Gross Margin % Reconciliation

                       

GAAP Gross margin %

    66.9 %     64.2 %     61.0 %

Cumulative effect of non-GAAP Gross Margin adjustments

    0.8 %     0.9 %     0.7 %

Non-GAAP Gross margin %

    67.7 %     65.1 %     61.7 %

 

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

                       

GAAP R&D Expense %

    21.6 %     21.3 %     20.8 %

Stock-based compensation - R&D (1)

    (3.4 )%     (3.3 )%     (2.5 )%

Non-GAAP R&D Expense %

    18.2 %     18.0 %     18.3 %

 

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

                       

GAAP SG&A Expense %

    19.1 %     20.2 %     21.7 %

Stock-based compensation - SG&A (1)

    (5.9 )%     (6.3 )%     (6.3 )%

Non-GAAP SG&A Expense %

    13.2 %     13.9 %     15.4 %

 

Operating Expenses Reconciliation

                       

GAAP Operating expenses

  $ 63,004     $ 61,244     $ 49,937  

Stock-based compensation - operations (1)

    (14,083 )     (13,658 )     (10,218 )

Amortization of acquired intangible assets

    (1,169 )     (804 )     (603 )

Restructuring and other charges (2)

    (509 )     (1,030 )     (176 )

Non-GAAP Operating expenses

  $ 47,243     $ 45,752     $ 38,940  

 

Income from Operations Reconciliation

                       

GAAP Income from operations

  $ 37,763     $ 29,836     $ 20,649  

Stock-based compensation - gross margin (1)

    1,121       1,281       773  

Stock-based compensation - operations (1)

    14,083       13,658       10,218  

Amortization of acquired intangible assets

    1,169       804       603  

Restructuring and other charges (2)

    509       1,030       176  

Non-GAAP Income from operations

  $ 54,645     $ 46,609     $ 32,419  

 

Income from Operations % Reconciliation

                       

GAAP Income from operations %

    25.1 %     21.0 %     17.8 %

Cumulative effect of non-GAAP Gross Margin and Operating adjustments

    11.2 %     11.9 %     10.2 %

Non-GAAP Income from operations %

    36.3 %     32.9 %     28.0 %

 

(1)   The non-GAAP adjustments for Stock-based compensation include related tax expenses.
(2)   Other charges includes Acquisition related charges in the three months ended January 1, 2022 of $1.2 million.

 

9

 

Lattice Semiconductor Corporation

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

(in thousands, except per share data)

(unaudited)

 

   

Three Months Ended

 
   

April 2,

   

January 1,

   

April 3,

 
   

2022

   

2022

   

2021

 

Income Tax Expense (Benefit) Reconciliation

                       

GAAP Income tax expense (benefit)

  $ 955     $ 579     $ 956  

Estimated tax effect of non-GAAP adjustments (3)

    264       (40 )     (110 )

Non-GAAP Income tax expense (benefit)

  $ 1,219     $ 539     $ 846  

 

Net Income Reconciliation

                       

GAAP Net income

  $ 36,078     $ 28,532     $ 18,813  

Stock-based compensation - gross margin (1)

    1,121       1,281       773  

Stock-based compensation - operations (1)

    14,083       13,658       10,218  

Amortization of acquired intangible assets

    1,169       804       603  

Restructuring and other charges (2)

    509       1,030       176  

Estimated tax effect of non-GAAP adjustments (3)

    (264 )     40       110  

Non-GAAP Net income

  $ 52,696     $ 45,345     $ 30,693  

 

Net Income Per Share Reconciliation

                       

GAAP Net income per share - basic

  $ 0.26     $ 0.21     $ 0.14  

Cumulative effect of Non-GAAP adjustments

    0.12       0.12       0.09  

Non-GAAP Net income per share - basic

  $ 0.38     $ 0.33     $ 0.23  
                         

GAAP Net income per share - diluted

  $ 0.26     $ 0.20     $ 0.13  

Cumulative effect of Non-GAAP adjustments

    0.11       0.12       0.09  

Non-GAAP Net income per share - diluted

  $ 0.37     $ 0.32     $ 0.22  
                         

Shares used in per share calculations:

                       

Basic

    137,500       137,048       136,401  

Diluted

    141,281       141,587       141,674  

 

(1)  

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

(2)   Other charges includes Acquisition related charges in the three months ended January 1, 2022 of $1.2 million.

(3)

  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