| Contact: |
| Brendan Lahiff, Sr. Investor Relations Manager |
| Intersil Corporation |
| (408) 546-3399 |
| investor@intersil.com |
Intersil Corporation Reports Third Quarter 2012 Results
| · | Operating income aided by income from Intellectual Property (IP) agreement totaling $13.4 million |
| · | Board of Directors authorizes $0.12 per share quarterly dividend |
Milpitas, CA, October 24, 2012 – Intersil Corporation (NASDAQ Global Select: ISIL), a world leader in the design and manufacture of high-performance analog and mixed-signal semiconductors, today reported financial results for its third quarter ended September 28, 2012.
GAAP Results of Operations
Net revenue for the third quarter of 2012 was $151.4 million, a 18.9% decrease from $186.8 million in the third quarter of 2011, and a 7.1% decrease from $163.0 million in the second quarter of 2012. Changes in Intersil’s third quarter end market product mix are summarized below.
| End Market* | Q3 2012 Revenue | Q3 2012 % of Revenue | Q3 2011 Revenue | Q3 2011 % of Revenue | Q2 2012 Revenue | Q2 2012 % of Revenue |
| Industrial & Infrastructure | $85.6 | 57% | $96.2 | 52% | $95.8 | 59% |
| Personal Computing | $33.3 | 22% | $47.3 | 25% | $40.0 | 25% |
| Consumer | $32.5 | 21% | $43.3 | 23% | $27.2 | 17% |
*Notes: Revenue in millions of dollars, Percentages may not calculate precisely due to rounding
Gross margin for the third quarter of 2012 was 54.1%, compared with gross margin of 57.0% in the same quarter last year, and slightly lower than the second quarter of 2012 at 54.5%.
Operating income was $19.2 million or 12.7% of revenue during the third quarter of 2012. Net income for the third quarter of 2012 was $2.0 million, or $0.02 per diluted share, compared with net income of $7.2 million, or $0.06 per diluted share, in the same quarter last year, and net loss of $14.5 million, or $0.11 per share, in the second quarter of 2012. Net income during the third quarter of 2012 was positively impacted by the completion of a non-recurring, $13.4 million agreement resolving a patent and trade secret dispute with another semiconductor company.
Non-GAAP Results of Operations
Non-GAAP results exclude restructuring-related costs, acquisition-related expenses, losses and impairments on investments, unusual items, equity-based compensation, amortization of purchased intangibles and related tax effects.
Non-GAAP operating income during the third quarter of 2012 was $18.9 million, or 12.5% of revenue. Non-GAAP net income for the third quarter of 2012 was $13.1 million, or $0.10 per diluted share.
“We anticipated weakness in the semiconductor market and substantially reduced our operating expenses as we entered the third quarter,” said Dave Bell, President and Chief Executive Officer. “This restructuring helped our profitability in the third quarter; however, the surprisingly sharp decline in the personal computing market led to lower overall revenue.”
At the end of the third quarter, Intersil’s cash and short-term investments totaled $321.9 million. Free cash flow was $21.7 million during the third quarter and the Company repurchased approximately 690,500 shares of its common stock.
Intersil’s Board of Directors has authorized the payment of a quarterly dividend of $0.12 per share of common stock. The payment of this dividend will be made on November 23, 2012 to shareholders of record as of the close of business on November 13, 2012.
Fourth Quarter 2012 Outlook
| · | Revenue is expected to be approximately $138 million, +/- $3 million |
| · | Gross margin is expected to be flat to slightly down |
| · | R&D expenses are expected to be approximately $38 million ($36 million excluding equity-based compensation) |
| · | SG&A expenses are expected to be approximately $30 million ($27 million excluding equity-based compensation) |
| · | Total equity-based compensation is expected to be approximately $5.3 million |
| · | Amortization of intangibles is expected to be approximately $6.7 million |
| · | GAAP loss per share is expected to be approximately $(0.09) at revenue midpoint |
| · | Non-GAAP earnings per diluted share are expected to be approximately $0.06 at revenue midpoint |
“We expect continued softness in the fourth quarter; consequently, we are forecasting sub-seasonal revenue,” said Bell. “However, we continue to believe several of our Top Ten Growth Drivers will materially contribute to revenue in early 2013, with some drivers beginning to ramp by the end of this year.”
Intersil will discuss its third quarter 2012 financial results during its scheduled conference call following market close on October 24, 2012. To participate in the conference call, please dial (866) 700-6293, and international participants please dial (617) 213-8835, using the password 49837519 at approximately 1:40 p.m. Pacific Time. You may also listen to the call via webcast on Intersil’s investor relations website: ir.intersil.com. A copy of the prepared remarks and presentation accompanying the conference call is also available on Intersil’s investor relations website.
A replay of the earnings conference call will be available on Intersil’s website, or may be accessed for two weeks by dialing (888) 286-8010, international dial (617) 801-6888, using the password 47121933.
FORWARD-LOOKING STATEMENTS
Intersil Corporation press releases and other related comments may contain forward-looking statements as defined in Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, in connection with the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are based upon Intersil’s management's current expectations, estimates, beliefs, assumptions and projections about Intersil's business and industry. Words such as “anticipates,” “expects,” “intends,” “plans,” “predicts,” “believes,” “seeks,” “estimates,” “may,” “will,” “should,” “would,” “potential,” “continue,” “goals,” “targets” and variations of these words (or negatives of these words) or similar expressions, are intended to identify forward-looking statements. In addition, any statements that refer to projections or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements. These forward-looking statements are not guarantees of future performance and are subject to certain risks, uncertainties and assumptions that are difficult to predict. Therefore, our actual results could differ materially and adversely from those expressed in any forward-looking statements as a result of various risk factors. Intersil does not adopt and is not responsible for any forward-looking statements and projections made by others in this press release. Intersil's Annual Report on Form 10-K, subsequent Quarterly Reports on Form 10-Q, recent Current Reports on Form 8-K and other Intersil filings with the U.S. Securities and Exchange Commission (which you may obtain for free at the SEC's web site at http://www.sec.gov) discuss some of the important risk factors that may affect our business, results of operations and financial condition. These forward-looking statements are made only as of the date of this communication and Intersil undertakes no obligation to update or revise these forward-looking statements.
| Intersil Corporation |
| Condensed Consolidated Statements of Operations |
| Unaudited |
| (In millions, except percentages and per share amounts) |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | Quarter Ended | | | Three Quarters Ended | |
| | | Sep. 28, | | | Sep. 30, | | | Jun. 29, | | | Sep. 28, | | | Sep. 30, | |
| | | 2012 | | | 2011 | | | 2012 | | | 2012 | | | 2011 | |
| | | Q3 2012 | | | Q3 2011 | | | Q2 2012 | | | YTD | | | YTD | |
| | | | | | | | | | | | | | | | | | | |
| Net revenue | | $ | 151.4 | | | $ | 186.8 | | | $ | 163.0 | | | $ | 470.4 | | | $ | 594.7 | |
| Cost of revenue | | | 69.5 | | | | 80.2 | | | | 74.2 | | | | 214.5 | | | | 251.4 | |
| Gross profit | | | 81.9 | | | | 106.5 | | | | 88.8 | | | | 255.9 | | | | 343.4 | |
| Gross margin | | | 54.1 | % | | | 57.0 | % | | | 54.5 | % | | | 54.4 | % | | | 57.7 | % |
| Expenses | | | | | | | | | | | | | | | | | | | | |
| Research and development | | | 38.7 | | | | 45.7 | | | | 46.2 | | | | 129.3 | | | | 143.1 | |
| Selling, general and administrative | | | 30.2 | | | | 34.2 | | | | 36.4 | | | | 100.8 | | | | 105.7 | |
| Amortization of purchased intangibles | | | 7.1 | | | | 6.5 | | | | 7.2 | | | | 21.5 | | | | 20.1 | |
| Restructuring-related costs | | | - | | | | - | | | | 8.3 | | | | 9.8 | | | | 2.4 | |
| Income from IP agreement | | | (13.4 | ) | | | - | | | | - | | | | (13.4 | ) | | | - | |
| Operating income (loss) | | | 19.2 | | | | 20.1 | | | | (9.3 | ) | | | 7.8 | | | | 71.9 | |
| Gain (loss) on deferred comp investments | | | 0.7 | | | | (1.1 | ) | | | (0.5 | ) | | | 0.9 | | | | (0.9 | ) |
| Loss on extinguishment of debt | | | - | | | | (8.4 | ) | | | - | | | | - | | | | (8.4 | ) |
| Interest income | | | 0.1 | | | | 0.7 | | | | 0.1 | | | | 0.4 | | | | 2.2 | |
| Interest expense and fees | | | (2.0 | ) | | | (3.8 | ) | | | (1.8 | ) | | | (5.9 | ) | | | (12.5 | ) |
| Income (loss) before income taxes | | | 18.0 | | | | 7.5 | | | | (11.4 | ) | | | 3.3 | | | | 52.2 | |
| Income tax expense | | | 16.0 | | | | 0.3 | | | | 3.1 | | | | 19.1 | | | | 9.1 | |
| Net income (loss) | | $ | 2.0 | | | $ | 7.2 | | | $ | (14.5 | ) | | $ | (15.8 | ) | | $ | 43.1 | |
| | | | | | | | | | | | | | | | | | | | | |
| Earnings (loss) per share: | | | | | | | | | | | | | | | | | | | | |
| Basic | | $ | 0.02 | | | $ | 0.06 | | | $ | (0.11 | ) | | $ | (0.12 | ) | | $ | 0.34 | |
| Diluted | | $ | 0.02 | | | $ | 0.06 | | | $ | (0.11 | ) | | $ | (0.12 | ) | | $ | 0.34 | |
| | | | | | | | | | | | | | | | | | | | | |
| Weighted average shares outstanding: | | | | | | | | | | | | | | | | | | | | |
| Basic | | | 127.5 | | | | 125.9 | | | | 127.5 | | | | 127.2 | | | | 125.7 | |
| Diluted | | | 127.6 | | | | 126.0 | | | | 127.5 | | | | 127.2 | | | | 126.0 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| Note: Totals and percentages may not add or calculate precisely due to rounding. | | | | | | | | | | | | | |
| Intersil Corporation |
| Condensed Consolidated Balance Sheets |
| Unaudited |
| (In millions) |
| | | | | | | |
| | | Sep. 28, | | | Dec. 30, | |
| | | 2012 | | | 2011 | |
| Assets | | | | | | |
| Current assets: | | | | | | |
| Cash and short-term investments | | $ | 321.9 | | | $ | 410.2 | |
| Trade receivables, net | | | 63.1 | | | | 64.9 | |
| Inventories | | | 81.6 | | | | 97.9 | |
| Prepaid expenses and other current assets | | | 15.2 | | | | 16.1 | |
| Income tax receivable | | | 0.4 | | | | - | |
| Deferred income tax asset | | | 21.7 | | | | 47.0 | |
| Total current assets | | | 503.9 | | | | 636.1 | |
| Non-current assets: | | | | | | | | |
| Property, plant and equipment, net | | | 81.8 | | | | 91.0 | |
| Purchased intangibles, net | | | 90.6 | | | | 112.2 | |
| Goodwill | | | 565.4 | | | | 565.4 | |
| Deferred income tax asset | | | 89.7 | | | | 73.8 | |
| Long-term investments | | | - | | | | 4.8 | |
| Other | | | 82.7 | | | | 85.9 | |
| Total non-current assets | | | 910.3 | | | | 933.1 | |
| Total assets | | $ | 1,414.2 | | | $ | 1,569.2 | |
| | | | | | | | | |
| Liabilities and shareholders' equity | | | | | | | | |
| Current liabilities: | | | | | | | | |
| Trade payables | | $ | 25.5 | | | $ | 27.9 | |
| Deferred net revenue | | | 9.0 | | | | 8.6 | |
| Income taxes payable | | | - | | | | 60.6 | |
| Other accrued items | | | 65.5 | | | | 69.0 | |
| Total current liabilities | | | 100.0 | | | | 166.1 | |
| Non-current liabilities: | | | | | | | | |
| Long-term debt | | | 150.0 | | | | 200.0 | |
| Income taxes payable | | | 106.4 | | | | 93.8 | |
| Other non-current liabilities | | | 23.0 | | | | 28.6 | |
| Total non-current liabilities | | | 279.4 | | | | 322.4 | |
| Total shareholders' equity | | | 1,034.7 | | | | 1,080.7 | |
| Total liabilities and shareholders' equity | | $ | 1,414.2 | | | $ | 1,569.2 | |
| | | | | | | | | |
| | | | | | | | | |
| Note: Totals and percentages may not add or calculate precisely due to rounding. | |
| Intersil Corporation |
| Condensed Consolidated Statements of Cash Flows |
| Unaudited |
| (In millions) |
| |
| | | Quarter Ended | | | Three Quarters Ended | |
| | | Sep. 28, | | | Sep. 30, | | | Jun. 29, | | | Sep. 28, | | | Sep. 30, | |
| | | 2012 | | | 2011 | | | 2012 | | | 2012 | | | 2011 | |
| | | Q3 2012 | | | Q3 2011 | | | Q2 2012 | | | YTD | | | YTD | |
| Operating activities: | | | | | | | | | | | | | | | | | | |
| Net income (loss) | | $ | 2.0 | | | $ | 7.2 | | | $ | (14.5 | ) | | $ | (15.8 | ) | | $ | 43.1 | |
| Depreciation | | | 4.8 | | | | 5.8 | | | | 4.8 | | | | 14.6 | | | | 17.0 | |
| Amortization of purchased intangibles | | | 7.1 | | | | 6.5 | | | | 7.2 | | | | 21.5 | | | | 20.1 | |
| Equity-based compensation | | | 5.3 | | | | 7.1 | | | | 8.7 | | | | 19.3 | | | | 23.4 | |
| Provision for inventory obsolescence | | | 2.2 | | | | 1.4 | | | | 1.7 | | | | 5.4 | | | | 5.7 | |
| Other | | | 0.1 | | | | 5.4 | | | | 0.3 | | | | 0.6 | | | | 5.3 | |
| Deferred income taxes | | | (1.5 | ) | | | - | | | | 11.8 | | | | 10.3 | | | | 4.1 | |
| Net changes in operating assets and liabilities | | | 2.5 | | | | (5.2 | ) | | | (52.1 | ) | | | (43.5 | ) | | | (10.3 | ) |
| Net cash flows from operating activities | | | 22.6 | | | | 28.3 | | | | (32.1 | ) | | | 12.4 | | | | 108.4 | |
| | | | | | | | | | | | | | | | | | | | | |
| Investing activities: | | | | | | | | | | | | | | | | | | | | |
| Purchases of investments | | | - | | | | (4.8 | ) | | | - | | | | - | | | | (33.8 | ) |
| Proceeds from investments | | | - | | | | - | | | | - | | | | 26.5 | | | | 10.1 | |
| Net capital expenditures | | | (0.9 | ) | | | (3.5 | ) | | | (3.1 | ) | | | (5.5 | ) | | | (8.7 | ) |
| Net cash flows from investing activities | | | (0.9 | ) | | | (8.2 | ) | | | (3.1 | ) | | | 21.0 | | | | (32.4 | ) |
| | | | | | | | | | | | | | | | | | | | | |
| Financing activities: | | | | | | | | | | | | | | | | | | | | |
| Proceeds and tax benefit from equity-based awards | | | 3.0 | | | | 3.0 | | | | 1.7 | | | | 4.1 | | | | 4.3 | |
| Proceeds from issuance of long-term debt | | | - | | | | 278.2 | | | | - | | | | - | | | | 278.2 | |
| Fees on credit facilities | | | (0.4 | ) | | | (3.2 | ) | | | (0.4 | ) | | | (0.9 | ) | | | (3.2 | ) |
| Repayments of long-term debt | | | - | | | | (278.2 | ) | | | (25.0 | ) | | | (50.0 | ) | | | (298.5 | ) |
| Repurchase of common shares | | | (6.4 | ) | | | - | | | | - | | | | (6.4 | ) | | | - | |
| Dividends paid | | | (15.4 | ) | | | (15.3 | ) | | | (16.0 | ) | | | (46.8 | ) | | | (46.2 | ) |
| Net cash flows from financing activities | | | (19.2 | ) | | | (15.5 | ) | | | (39.8 | ) | | | (100.0 | ) | | | (65.4 | ) |
| | | | | | | | | | | | | | | | | | | | | |
| Effect of exchange rates on cash and cash equivalents | | | 0.5 | | | | (0.7 | ) | | | (0.6 | ) | | | - | | | | 0.6 | |
| | | | | | | | | | | | | | | | | | | | | |
| Net change in cash and cash equivalents | | | 3.0 | | | | 3.9 | | | | (75.6 | ) | | | (66.6 | ) | | | 11.3 | |
| | | | | | | | | | | | | | | | | | | | | |
| Cash and equivalents as of the beginning of the period | | | 314.1 | | | | 390.4 | | | | 389.7 | | | | 383.7 | | | | 383.0 | |
| | | | | | | | | | | | | | | | | | | | | |
| Cash and equivalents as of the end of the period | | $ | 317.1 | | | $ | 394.3 | | | $ | 314.1 | | | $ | 317.1 | | | $ | 394.3 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| Note: Totals and percentages may not add or calculate precisely due to rounding. | | | | | | | | | | | | | | | | | |
| Intersil Corporation |
| Additional Financial Information |
| Unaudited |
| (In millions) |
| |
| | | Quarter Ended | | | Three Quarters Ended | |
| | | Sep. 28, | | | Sep. 30, | | | Jun. 29, | | | Sep. 28, | | | Sep. 30, | |
| | | 2012 | | | 2011 | | | 2012 | | | 2012 | | | 2011 | |
| | | Q3 2012 | | | Q3 2011 | | | Q2 2012 | | | YTD | | | YTD | |
| EBITDA: | | | | | | | | | | | | | | | | | | |
| Operating income (loss) | | $ | 19.2 | | | $ | 20.1 | | | $ | (9.3 | ) | | $ | 7.8 | | | $ | 71.9 | |
| Depreciation | | | 4.8 | | | | 5.8 | | | | 4.8 | | | | 14.6 | | | | 17.0 | |
| Amortization of purchased intangibles | | | 7.1 | | | | 6.5 | | | | 7.2 | | | | 21.5 | | | | 20.1 | |
| Equity-based compensation | | | 5.3 | | | | 7.1 | | | | 8.7 | | | | 19.3 | | | | 23.4 | |
| EBITDA | | $ | 36.5 | | | $ | 39.5 | | | $ | 11.4 | | | $ | 63.2 | | | $ | 132.5 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| Six-month backlog | | $ | 118.5 | | | $ | 141.3 | | | $ | 127.4 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| Equity-based compensation expense by classification: | | | | | | | | | | | | | | | | | | | | |
| Cost of revenue | | $ | 0.4 | | | $ | 0.4 | | | $ | 0.6 | | | $ | 1.3 | | | $ | 1.5 | |
| Research and development | | $ | 2.3 | | | $ | 3.7 | | | $ | 3.7 | | | $ | 9.1 | | | $ | 13.0 | |
| Selling, general and administrative | | $ | 2.6 | | | $ | 3.0 | | | $ | 4.4 | | | $ | 8.9 | | | $ | 8.9 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| Revenue by end market: | | | | | | | | | | | | | | | | | | | | |
| Industrial and Infrastructure | | $ | 85.6 | | | $ | 96.2 | | | $ | 95.8 | | | $ | 268.3 | | | $ | 312.1 | |
| Personal Computing | | | 33.3 | | | | 47.3 | | | | 40.0 | | | | 112.7 | | | | 151.4 | |
| Consumer | | | 32.5 | | | | 43.3 | | | | 27.2 | | | | 89.4 | | | | 131.3 | |
| Total revenue | | $ | 151.4 | | | $ | 186.8 | | | $ | 163.0 | | | $ | 470.4 | | | $ | 594.7 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| Free cash flow: | | | | | | | | | | | | | | | | | | | | |
| Cash flows from operations | | $ | 22.6 | | | $ | 28.3 | | | $ | (32.1 | ) | | $ | 12.4 | | | $ | 108.4 | |
| Net capital expenditures | | | 0.9 | | | | 3.5 | | | | 3.1 | | | | 5.5 | | | | 8.7 | |
| Free cash flow | | $ | 21.7 | | | $ | 24.8 | | | $ | (35.2 | ) | | $ | 6.9 | | | $ | 99.7 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| Note: Totals and percentages may not add or calculate precisely due to rounding. | | | | | | | | | | | | | |
| Intersil Corporation |
| Non-GAAP Results |
| Unaudited |
| (In millions, except percentages and per share amounts) |
| |
| | | Quarter Ended | | | Three Quarters Ended | |
| | | Sep. 28, | | | Sep. 30, | | | Jun. 29, | | | Sep. 28, | | | Sep. 30, | |
| | | 2012 | | | 2011 | | | 2012 | | | 2012 | | | 2011 | |
| | | Q3 2012 | | | Q3 2011 | | | Q2 2012 | | | YTD | | | YTD | |
| Non-GAAP operating income: | | | | | | | | | | | | | | | | | | |
| GAAP operating income (loss) | | $ | 19.2 | | | $ | 20.1 | | | $ | (9.3 | ) | | $ | 7.8 | | | $ | 71.9 | |
| Income from IP agreement | | | (13.4 | ) | | | - | | | | - | | | | (13.4 | ) | | | - | |
| Restructuring-related costs | | | - | | | | - | | | | 8.3 | | | | 9.8 | | | | 2.4 | |
| Deferred compensation expense | | | 0.7 | | | | (1.0 | ) | | | (0.5 | ) | | | 1.0 | | | | (0.6 | ) |
| Equity-based compensation | | | 5.3 | | | | 7.1 | | | | 8.7 | | | | 19.3 | | | | 23.4 | |
| Amortization of purchased intangibles | | | 7.1 | | | | 6.5 | | | | 7.2 | | | | 21.5 | | | | 20.1 | |
| Non-GAAP operating income: | | $ | 18.9 | | | $ | 32.7 | | | $ | 14.4 | | | $ | 46.1 | | | $ | 117.2 | |
| | | | | | | | | | | | | | | | | | | | | |
| Revenue | | $ | 151.4 | | | $ | 186.8 | | | $ | 163.0 | | | $ | 470.4 | | | $ | 594.7 | |
| | | | | | | | | | | | | | | | | | | | | |
| Non-GAAP operating margin | | | | | | | | | | | | | | | | | | | | |
| GAAP operating margin | | | 12.7 | % | | | 10.8 | % | | | (5.7 | )% | | | 1.7 | % | | | 12.1 | % |
| Excluded items as a percent of revenue | | | (0.2 | )% | | | 6.7 | % | | | 14.5 | % | | | 8.1 | % | | | 7.6 | % |
| Non-GAAP operating margin | | | 12.5 | % | | | 17.5 | % | | | 8.8 | % | | | 9.8 | % | | | 19.7 | % |
| | | | | | | | | | | | | | | | | | | | | |
| Non-GAAP net income: | | | | | | | | | | | | | | | | | | | | |
| GAAP net income (loss) | | $ | 2.0 | | | $ | 7.2 | | | $ | (14.5 | ) | | $ | (15.8 | ) | | $ | 43.1 | |
| Tax adjustments from non-cash and discrete items | | | 12.2 | | | | (3.4 | ) | | | (0.1 | ) | | | 9.9 | | | | (4.4 | ) |
| Income from IP agreement | | | (13.4 | ) | | | - | | | | - | | | | (13.4 | ) | | | - | |
| Restructuring-related costs | | | - | | | | - | | | | 8.3 | | | | 9.8 | | | | 2.4 | |
| Loss on extinguishment of debt | | | - | | | | 8.4 | | | | - | | | | - | | | | 8.4 | |
| Equity-based compensation | | | 5.3 | | | | 7.1 | | | | 8.7 | | | | 19.3 | | | | 23.4 | |
| Amortization of purchased intangibles | | | 7.1 | | | | 6.5 | | | | 7.2 | | | | 21.5 | | | | 20.1 | |
| Non-GAAP net income | | $ | 13.1 | | | $ | 25.8 | | | $ | 9.6 | | | $ | 31.3 | | | $ | 93.0 | |
| | | | | | | | | | | | | | | | | | | | | |
| Diluted shares outstanding | | | 127.6 | | | | 126.0 | | | | 127.5 | | | | 127.2 | | | | 126.0 | |
| | | | | | | | | | | | | | | | | | | | | |
| Non-GAAP earnings per diluted share | | | | | | | | | | | | | | | | | | | | |
| GAAP earnings (loss) per diluted share | | $ | 0.02 | | | $ | 0.06 | | | $ | (0.11 | ) | | $ | (0.12 | ) | | $ | 0.34 | |
| Excluded items per share impact | | | 0.08 | | | | 0.14 | | | | 0.19 | | | | 0.37 | | | | 0.40 | |
| Non-GAAP earnings per diluted share | | $ | 0.10 | | | $ | 0.20 | | | $ | 0.08 | | | $ | 0.25 | | | $ | 0.74 | |
| | | | | | | | | | | | | | | | | | | | | |
| Non-GAAP results exclude restructuring-related costs, acquisition-related expenses, losses and impairments on investments, unusual items, equity-based compensation, amortization of purchased intangibles and related tax effects. | |
| | | | | | | | | | | | | | | | | | | | | |
| Note: Totals and percentages may not add or calculate precisely due to rounding. | | | | | | | | | | | | | |
