lscc20220531_8k.htm
false 0000855658 0000855658 2022-08-01 2022-08-01
 


 
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 1, 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 August 1, 2022, Lattice Semiconductor Corporation (the “Company”) issued a press release announcing the Company's financial results for the second quarter ended July 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:
August 1, 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_381840.htm
 

Exhibit 99.1

 

NEWS RELEASE

https://cdn.kscope.io/c0090ee007c8dfb41d896aecf85bbdeb-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 2022 RESULTS

 

  Record quarterly revenue with growth of 28% compared to Q2 2021 and 7% compared to Q1 2022
 

Gross Margin expands to 68.5% / 69.1% for Q2 2022 on a GAAP / Non-GAAP basis, compared to 61.3% / 62.1%, respectively, for Q2 2021
  Net Income improves to $0.32 / $0.42 per diluted share for Q2 2022 on a GAAP / Non-GAAP basis, compared to $0.15 / $0.25, respectively, for Q2 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 - August 1, 2022 - Lattice Semiconductor Corporation (NASDAQ: LSCC), the low power programmable leader, announced financial results today for the fiscal second quarter ended July 2, 2022.

 

Jim Anderson, president and CEO, said, "We drove 28% year-over-year revenue growth in Q2 2022 with a year-over-year increase in net income of 104% on a GAAP basis and 68% on a non-GAAP basis. Growth was driven by our strategic segments of communications and computing, and industrial and automotive. We are well positioned in the right strategic markets with a rapidly expanding product portfolio and growing customer momentum." 

 

Sherri Luther, CFO, said, "In Q2 2022, we achieved record operating profit of 29.0% on a GAAP basis and 38.1% on a non-GAAP basis with continued gross margin expansion of 720 basis points on a GAAP basis and 700 basis points on a non-GAAP basis compared to Q2 2021. We continued to drive strong cash flow generation, while executing our seventh consecutive quarter of share buybacks." 

 

1

 

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

 

   

GAAP Financial Results (unaudited)

   

Q2 2022

   

Q1 2022

   

Q2 2021

   

Q/Q

 

Y/Y

Revenue

  $ 161,372     $ 150,515     $ 125,905    

7.2%

 

28.2%

Gross Margin %

    68.5 %     66.9 %     61.3 %   160 bps  

720 bps

R&D Expense %

    20.8 %     21.6 %     21.8 %   (80) bps  

(100) bps

SG&A Expense %

    18.0 %     19.1 %     20.3 %   (110) bps  

(230) bps

Operating Expense

  $ 63,699     $ 63,004     $ 53,868    

1.1%

 

18.3%

Operating Income

  $ 46,786     $ 37,763     $ 23,316     23.9%  

100.7%

Net Income

  $ 44,532     $ 36,078     $ 21,838     23.4%  

103.9%

Net Income per Share - Basic

  $ 0.32     $ 0.26     $ 0.16     $0.06  

$ 0.16

Net Income per Share - Diluted

  $ 0.32     $ 0.26     $ 0.15     $0.06  

$ 0.17

 

 

   

Non-GAAP* Financial Results (unaudited)

   

Q2 2022

   

Q1 2022

   

Q2 2021

   

Q/Q

 

Y/Y

Revenue

  $ 161,372     $ 150,515     $ 125,905    

7.2%

 

28.2%

Gross Margin %

    69.1 %     67.7 %     62.1 %  

140 bps

 

700 bps

R&D Expense %

    17.8 %     18.2 %     18.4 %  

(40) bps

 

(60) bps

SG&A Expense %

    13.1 %     13.2 %     14.6 %  

(10) bps

 

(150) bps

Operating Expense

  $ 49,943     $ 47,243     $ 41,528    

5.7%

 

20.3%

Operating Income

  $ 61,553     $ 54,645     $ 36,651    

12.6%

 

67.9%

Net Income

  $ 59,124     $ 52,696     $ 35,206    

12.2%

 

67.9%

Net Income per Share - Basic

  $ 0.43     $ 0.38     $ 0.26    

$ 0.05

 

$ 0.17

Net Income per Share - Diluted

  $ 0.42     $ 0.37     $ 0.25    

$ 0.05

 

$ 0.17

 

 

Second Quarter 2022 Highlights  

  Record Revenue: Revenue increased 28% in Q2 2022 compared to Q2 2021 and 7% compared to Q1 2022, with the sixth consecutive quarter of double-digit growth year-over-year.
  Profit Expansion: Gross margin expanded 720 basis points on a GAAP basis and 700 basis points on a non-GAAP basis compared to Q2 2021, with net income per diluted share increasing 113% on a GAAP basis and 68% on a non-GAAP basis compared to Q2 2021.
  Continued Portfolio Expansion: Lattice introduced MachXO5-NX, the fifth device family built on the award-winning Lattice Nexus™ platform, which enhances system monitoring and control in the industrial, automotive, server and communications markets, with class-leading power efficiency and reliability.
  Software Portfolio Expansion: Lattice launched its fifth software solution stack, the ORAN™ Solution Stack, which enables 5G ORAN deployment by providing solutions for robust security, flexible fronthaul synchronization, and low power hardware acceleration.
  Lattice Receives Multiple Industry Awards: Lattice was named a 2022 Fortress Cyber Security Awards winner by the Business Intelligence Group, was awarded a Global Infosec Award by Cyber Defense Magazine, and won a Gold Vendor Award from VDC Research.  Additionally, Lattice was named a Best-in-Show Award Winner at Embedded World 2022 exhibition and conference for the Lattice CertusPro™-NX FPGA family.
  Lattice Added to Russell 1000® Index: Lattice moved up to the large-cap Russell 1000® Index from the Russell 2000® Index, reflecting the Company's tremendous progress.

 

2

 

Business Outlook - Third Quarter of 2022:

 

Revenue for the third quarter of 2022 is expected to be between $161 million and $171 million.

  Gross margin percentage for the third quarter of 2022 is expected to be 69% plus or minus 1% on a non-GAAP basis.
  Total operating expenses for the third quarter of 2022 are expected to be between $50 million and $52 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 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 second quarter 2022, and business outlook on Monday, August 1 at 5:00 p.m. Eastern Time. The dial-in number for the live audio call is 1-877-407-3982 or 1-201-493-6780 with conference identification number 13730685. 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 strategic market position; our product portfolio expansion; growing customer momentum; and the statements under the heading “Business Outlook - Third 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, future impacts of the military conflict between Ukraine and Russia, 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

   

Six Months Ended

 
   

July 2,

   

April 2,

   

July 3,

   

July 2,

   

July 3,

 
   

2022

   

2022

   

2021

   

2022

   

2021

 

Revenue

  $ 161,372     $ 150,515     $ 125,905     $ 311,887     $ 241,621  

Cost of sales

    50,887       49,748       48,721       100,635       93,851  

Gross margin

    110,485       100,767       77,184       211,252       147,770  

Operating expenses:

                                       

Research and development

    33,613       32,555       27,454       66,168       51,520  

Selling, general, and administrative

    29,024       28,771       25,607       57,795       50,699  

Amortization of acquired intangible assets

    870       1,169       603       2,039       1,206  

Restructuring

    136       54       204       190       380  

Acquisition related charges

    56       455             511        

Total operating expenses

    63,699       63,004       53,868       126,703       103,805  

Income from operations

    46,786       37,763       23,316       84,549       43,965  

Interest expense

    (891 )     (708 )     (702 )     (1,599 )     (1,420 )

Other (expense) income, net

    (243 )     (22 )     (135 )     (265 )     (297 )

Income before income taxes

    45,652       37,033       22,479       82,685       42,248  

Income tax expense (benefit)

    1,120       955       641       2,075       1,597  

Net income

  $ 44,532     $ 36,078     $ 21,838     $ 80,610     $ 40,651  
                                         

Net income per share:

                                       

Basic

  $ 0.32     $ 0.26     $ 0.16     $ 0.59     $ 0.30  

Diluted

  $ 0.32     $ 0.26     $ 0.15     $ 0.57     $ 0.29  
                                         

Shares used in per share calculations:

                                       

Basic

    137,424       137,500       136,388       137,462       136,394  

Diluted

    140,170       141,281       141,491       140,657       141,637  

 

 

5

 

Lattice Semiconductor Corporation

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

   

July 2,

   

January 1,

 
   

2022

   

2022

 

Assets

               

Current assets:

               

Cash and cash equivalents

  $ 117,882     $ 131,570  

Accounts receivable, net

    93,380       79,859  

Inventories, net

    77,478       67,594  

Other current assets

    25,720       22,328  

Total current assets

    314,460       301,351  
                 

Property and equipment, net

    42,741       38,094  

Operating lease right-of-use assets

    20,407       23,818  

Intangible assets, net

    27,218       29,782  

Goodwill

    315,358       315,358  

Other long-term assets

    16,944       18,091  
    $ 737,128     $ 726,494  
                 

Liabilities and Stockholders' Equity

               

Current liabilities:

               

Accounts payable

  $ 39,336     $ 34,597  

Accrued expenses

    29,082       26,444  

Accrued payroll obligations

    20,798       27,967  

Current portion of long-term debt

    17,192       17,173  

Total current liabilities

    106,408       106,181  
                 

Long-term debt, net of current portion

    132,159       140,760  

Long-term operating lease liabilities, net of current portion

    15,917       19,248  

Other long-term liabilities

    46,723       48,672  

Total liabilities

    301,207       314,861  
                 

Stockholders' equity

    435,921       411,633  
    $ 737,128     $ 726,494  

 

 

6

 

Lattice Semiconductor Corporation

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

   

Six Months Ended

 
   

July 2,

   

July 3,

 
   

2022

   

2021

 

Cash flows from operating activities:

               

Net income

  $ 80,610     $ 40,651  

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

               

Stock-based compensation expense

    27,249       22,374  

Depreciation and amortization

    14,272       11,759  

Other non-cash adjustments

    3,445       3,383  

Net changes in assets and liabilities

    (32,658 )     (7,463 )

Net cash provided by (used in) operating activities

    92,918       70,704  

Cash flows from investing activities:

               

Capital expenditures

    (8,917 )     (4,413 )

Other investing activities

    (5,368 )     (6,377 )

Net cash provided by (used in) investing activities

    (14,285 )     (10,790 )

Cash flows from financing activities:

               

Repayment of long-term debt

    (8,750 )     (4,375 )

Repurchase of common stock

    (50,161 )     (40,113 )

Net cash flows related to stock compensation exercises

    (32,182 )     (9,975 )

Net cash provided by (used in) financing activities

    (91,093 )     (54,463 )

Effect of exchange rate change on cash

    (1,228 )     (49 )

Net increase (decrease) in cash and cash equivalents

    (13,688 )     5,402  

Beginning cash and cash equivalents

    131,570       182,332  

Ending cash and cash equivalents

  $ 117,882     $ 187,734  
                 

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

               

Interest paid

  $ 1,337     $ 1,180  

Income taxes paid, net of refunds

  $ 2,355     $ 1,805  

 

 

7

 

Lattice Semiconductor Corporation

Supplemental Historical Financial Information

(unaudited)

 

   

Three Months Ended

 
   

July 2,

   

April 2,

   

July 3,

 
   

2022

   

2022

   

2021

 

Balance Sheet Information

                       

A/R Days Revenue Outstanding (DSO)

    53       50       52  

Inventory Days (DIO)

    139       132       123  
                         

Revenue% (by Geography)

                       

Asia

    73 %     72 %     77 %

Americas

    14 %     15 %     14 %

Europe (incl. Africa)

    13 %     13 %     9 %
                         

Revenue% (by End Market)

                       

Communications and Computing

    44 %     42 %     42 %

Industrial and Automotive

    46 %     46 %     45 %

Consumer

    8 %     10 %     10 %

Licensing and Services

    2 %     2 %     3 %
                         

Revenue% (by Channel)

                       

Distribution

    89 %     90 %     88 %

Direct

    11 %     10 %     12 %

 

 

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 2,

   

April 2,

   

July 3,

 
   

2022

   

2022

   

2021

 

Gross Margin Reconciliation

                       

GAAP Gross margin

  $ 110,485     $ 100,767     $ 77,184  

Stock-based compensation - gross margin (1)

    1,011       1,121       995  

Non-GAAP Gross margin

  $ 111,496     $ 101,888     $ 78,179  

 

Gross Margin % Reconciliation

                       

GAAP Gross margin %

    68.5 %     66.9 %     61.3 %

Cumulative effect of non-GAAP Gross Margin adjustments

    0.6 %     0.8 %     0.8 %

Non-GAAP Gross margin %

    69.1 %     67.7 %     62.1 %

 

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

                       

GAAP R&D Expense %

    20.8 %     21.6 %     21.8 %

Stock-based compensation - R&D (1)

    (3.0 )%     (3.4 )%     (3.4 )%

Non-GAAP R&D Expense %

    17.8 %     18.2 %     18.4 %

 

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

                       

GAAP SG&A Expense %

    18.0 %     19.1 %     20.3 %

Stock-based compensation - SG&A (1)

    (4.9 )%     (5.9 )%     (5.7 )%

Non-GAAP SG&A Expense %

    13.1 %     13.2 %     14.6 %

 

Operating Expenses Reconciliation

                       

GAAP Operating expenses

  $ 63,699     $ 63,004     $ 53,868  

Stock-based compensation - operations (1)

    (12,694 )     (14,083 )     (11,533 )

Amortization of acquired intangible assets

    (870 )     (1,169 )     (603 )

Restructuring and other charges

    (192 )     (509 )     (204 )

Non-GAAP Operating expenses

  $ 49,943     $ 47,243     $ 41,528  

 

Income from Operations Reconciliation

                       

GAAP Income from operations

  $ 46,786     $ 37,763     $ 23,316  

Stock-based compensation - gross margin (1)

    1,011       1,121       995  

Stock-based compensation - operations (1)

    12,694       14,083       11,533  

Amortization of acquired intangible assets

    870       1,169       603  

Restructuring and other charges

    192       509       204  

Non-GAAP Income from operations

  $ 61,553     $ 54,645     $ 36,651  

 

Income from Operations % Reconciliation

                       

GAAP Income from operations %

    29.0 %     25.1 %     18.5 %

Cumulative effect of non-GAAP Gross Margin and Operating adjustments

    9.1 %     11.2 %     10.6 %

Non-GAAP Income from operations %

    38.1 %     36.3 %     29.1 %

 

(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 2,

   

April 2,

   

July 3,

 
   

2022

   

2022

   

2021

 

Income Tax Expense (Benefit) Reconciliation

                       

GAAP Income tax expense (benefit)

  $ 1,120     $ 955     $ 641  

Estimated tax effect of non-GAAP adjustments (2)

    175       264       (33 )

Non-GAAP Income tax expense (benefit)

  $ 1,295     $ 1,219     $ 608  

 

Net Income Reconciliation

                       

GAAP Net income

  $ 44,532     $ 36,078     $ 21,838  

Stock-based compensation - gross margin (1)

    1,011       1,121       995  

Stock-based compensation - operations (1)

    12,694       14,083       11,533  

Amortization of acquired intangible assets

    870       1,169       603  

Restructuring and other charges

    192       509       204  

Estimated tax effect of non-GAAP adjustments (2)

    (175 )     (264 )     33  

Non-GAAP Net income

  $ 59,124     $ 52,696     $ 35,206  

 

Net Income Per Share Reconciliation

                       

GAAP Net income per share - basic

  $ 0.32     $ 0.26     $ 0.16  

Cumulative effect of Non-GAAP adjustments

    0.11       0.12       0.10  

Non-GAAP Net income per share - basic

  $ 0.43     $ 0.38     $ 0.26  
                         

GAAP Net income per share - diluted

  $ 0.32     $ 0.26     $ 0.15  

Cumulative effect of Non-GAAP adjustments

    0.10       0.11       0.10  

Non-GAAP Net income per share - diluted

  $ 0.42     $ 0.37     $ 0.25  
                         

Shares used in per share calculations:

                       

Basic

    137,424       137,500       136,388  

Diluted

    140,170       141,281       141,491  

 

(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