Exhibit 99.1
FOR IMMEDIATE RELEASE | APRIL 28, 2010 | |
Investor Relations Contact: | Media Relations Contact: | |
| Sujal Shah | Mitch Seigle | |
| 610-712-5471 | 408-954-3225 | |
sujal.shah@lsi.com | mitch.seigle@lsi.com |
cc10-39
LSI Reports First Quarter 2010 Results
Company swings quarterly net income by more than $100 million year-over-year
MILPITAS, Calif., April 28, 2010 —LSI Corporation (NYSE: LSI) today reported results for its first quarter ended April 4, 2010.
First Quarter 2010 News Release Summary
| • | First quarter 2010 revenues of $637 million | |
| • | First quarter 2010 GAAP* net income of 3 cents per diluted share | |
| • | First quarter 2010 non-GAAP** net income of 14 cents per diluted share | |
| • | First quarter operating cash flows of $106 million |
Second Quarter 2010 Business Outlook
| • | Projected revenues of $635 million to $665 million | |
| • | GAAP* net (loss)/income in the range of ($0.03) to $0.06 cents per share | |
| • | Non-GAAP** net income in the range of $0.08 to $0.14 cents per share |
| * | Generally Accepted Accounting Principles. | |
| ** | Excludes goodwill and other intangible asset impairment, stock-based compensation, amortization of acquisition-related intangibles, purchase accounting effect on inventory, restructuring of operations and other items, net, write-down of debt and equity securities and gain on repurchase of convertible subordinated notes. It also excludes the income tax effect associated with the above mentioned items. |
First quarter 2010 revenues were $637 million, a 32% increase year-over-year compared to $482 million reported in the first quarter of 2009, and essentially flat sequentially compared to $638 million reported in the fourth quarter of 2009.
First quarter 2010 GAAP* net income was $23 million or 3 cents per diluted share, compared to first quarter 2009 GAAP net loss of $104 million or 16 cents per share. First quarter GAAP results included a net tax benefit of $19 million primarily related to the expiration of statutes of limitations. First quarter 2010 GAAP results compare to fourth quarter 2009 GAAP net income of $65 million or 10 cents per diluted share. First quarter 2010 GAAP net income included a net charge of $70 million from special items, consisting primarily of $40 million of amortization of acquisition-related items, $16 million of stock-based compensation expense, $12 million of loss on write-down of equity securities, and $2 million of net restructuring and other items.
First quarter 2010 non-GAAP** net income was $92 million or 14 cents per diluted share, compared to first quarter 2009 non-GAAP net loss of $18 million or 3 cents per share. First quarter non-GAAP results also included the aforementioned net tax benefit of $19 million. Fourth quarter 2009 non-GAAP net income was $124 million or 18 cents per diluted share.
Cash and short-term investments totaled approximately $1.0 billion at quarter end. LSI also announced today that it has completed the purchase of approximately 4 million shares of its common stock for approximately $26 million under its $250 million share repurchase program.
“Our strong first quarter results reflect an improving end demand environment as well as increasing operating leverage from the steps we have taken to transform our business over the past few years,” said Abhi Talwalkar, LSI president and chief executive officer. “Revenues were at the high end of our updated guidance range and well above typical seasonal patterns, further underscoring our confidence in our ability to grow faster than the markets we serve.”
Bryon Look, LSI CFO and chief administrative officer, said, “First quarter revenues improved significantly on a year-over-year basis and were sequentially flat to the fourth quarter of 2009, offsetting the effects of normal seasonality. We delivered strong earnings performance relative to our upwardly revised guidance and generated solid operating cash flows of $106 million. Semiconductor revenues grew 9% sequentially, while our storage systems business achieved record first-quarter revenues.”
LSI Second Quarter 2010 Business Outlook
| GAAP* | Special Items | Non-GAAP** | ||||
Revenue | $635 million to $665 million | $635 million to $665 million | ||||
Gross Margin | 40% – 44% | $30 million to $40 million | 46.7% – 48.7% | |||
Operating Expenses | $248 million to $268 million | $20 million to $30 million | $228 million to $238 million | |||
Net Other (Loss)/Income | $1 million | $1 million | ||||
Tax | Approximately $9 million | Approximately $9 million | ||||
Net (Loss)/Income Per Share | ($0.03) to $0.06 | ($0.08) to ($0.11) | $0.08 to $0.14 | |||
Diluted Share Count | 664 million | 664 million |
Capital spending is projected to be around $15 million in the second quarter and approximately $55 million in total for 2010.
Depreciation and software amortization is projected to be around $26 million in the second quarter and approximately $100 million in total for 2010.
LSI Conference Call Information
LSI will hold a conference call today at 2 p.m. PDT to discuss first quarter financial results and the second quarter 2010 business outlook. Internet users can access the conference call at http://www.lsi.com/webcast. Subsequent to the conference call, a replay will be available at the same web address.
Forward-Looking Statements:This news release contains forward-looking statements that are based on the current opinions and estimates of management. These statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those anticipated in the forward-looking statements. Factors that could cause LSI’s actual results to differ materially from those set forth in the forward-looking statements include, but are not limited to: our reliance on major customers and suppliers; our ability to keep up with rapid technological change; our ability to compete successfully in competitive markets; fluctuations in the timing and volumes of customer demand; the unavailability of appropriate levels of manufacturing capacity; and general industry and market conditions. For additional information, see the documents filed by LSI with the Securities and Exchange Commission, and specifically the risk factors set forth in the company’s most recent reports on Form 10-K and 10-Q. LSI disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
About LSI
LSI Corporation (NYSE: LSI) is a leading provider of innovative silicon, systems and software technologies that enable products which seamlessly bring people, information and digital content together. The company offers a broad portfolio of capabilities and services including custom and standard product ICs, adapters, systems and software that are trusted by the world’s best known brands to power leading solutions in the Storage and Networking markets. More information is available at www.lsi.com.
# # #
Editor’s Notes:
| 1. | All LSI news releases (financial, acquisitions, manufacturing, products, technology, etc.) are issued exclusively by PR Newswire and are immediately thereafter posted on the company’s external website, http://www.lsi.com. | |
| 2. | LSI and the LSI & Design logo are trademarks or registered trademarks of LSI Corporation. | |
| 3. | All other brand or product names may be trademarks or registered trademarks of their respective companies. |
LSI CORPORATION
Condensed Consolidated Balance Sheets
(In millions)
(Unaudited)
Condensed Consolidated Balance Sheets
(In millions)
(Unaudited)
| April 4, | December 31, | April 5, | ||||||||||
| 2010 | 2009 | 2009 | ||||||||||
Assets | ||||||||||||
| Current assets: | ||||||||||||
| Cash and short-term investments | $ | 1,015.5 | $ | 962.1 | $ | 1,073.8 | ||||||
| Accounts receivable, net | 298.6 | 339.0 | 273.3 | |||||||||
| Inventories | 185.8 | 169.3 | 201.2 | |||||||||
| Prepaid expenses and other current assets | 124.4 | 115.1 | 136.7 | |||||||||
| Total current assets | 1,624.3 | 1,585.5 | 1,685.0 | |||||||||
| Property and equipment, net | 215.4 | 219.0 | 226.6 | |||||||||
| Goodwill and identified intangible assets, net | 887.7 | 927.9 | 1,022.9 | |||||||||
| Other assets | 223.1 | 235.5 | 243.5 | |||||||||
| Total assets | $ | 2,950.5 | $ | 2,967.9 | $ | 3,178.0 | ||||||
Liabilities and Stockholders’ Equity | ||||||||||||
| Current liabilities: | ||||||||||||
| Current portion of long-term debt | $ | 350.0 | $ | 350.0 | $ | 244.6 | ||||||
| Other current liabilities | 509.4 | 504.4 | 490.0 | |||||||||
| Total current liabilities | 859.4 | 854.4 | 734.6 | |||||||||
| Long-term debt, net of current portion | — | — | 350.0 | |||||||||
| Pension, tax and other liabilities | 618.9 | 652.4 | 750.8 | |||||||||
| Total liabilities | 1,478.3 | 1,506.8 | 1,835.4 | |||||||||
| Stockholders’ equity: | ||||||||||||
| Common stock and additional paid-in capital | 6,141.6 | 6,149.2 | 6,088.4 | |||||||||
| Accumulated deficit | (4,386.0 | ) | (4,408.5 | ) | (4,464.3 | ) | ||||||
| Accumulated other comprehensive loss | (283.4 | ) | (279.6 | ) | (281.5 | ) | ||||||
| Total stockholders’ equity | 1,472.2 | 1,461.1 | 1,342.6 | |||||||||
| Total liabilities and stockholders’ equity | $ | 2,950.5 | $ | 2,967.9 | $ | 3,178.0 | ||||||
LSI CORPORATION
Consolidated Statements of Operations (GAAP)
(In thousands, except per share amounts)
(Unaudited)
Consolidated Statements of Operations (GAAP)
(In thousands, except per share amounts)
(Unaudited)
| Three Months Ended | ||||||||||||
| April 4, | December 31, | April 5, | ||||||||||
| 2010 | 2009 | 2009 | ||||||||||
| Revenues | $ | 637,182 | $ | 637,796 | $ | 482,279 | ||||||
| Cost of revenues | 332,937 | 335,792 | 276,584 | |||||||||
| Purchase accounting effect on inventory | — | 56 | — | |||||||||
| Amortization of acquisition-related intangibles | 31,288 | 33,448 | 33,610 | |||||||||
| Stock-based compensation expense | 1,712 | 1,650 | 2,013 | |||||||||
| Total cost of revenues | 365,937 | 370,946 | 312,207 | |||||||||
| Gross profit | 271,245 | 266,850 | 170,072 | |||||||||
| Research and development | 158,974 | 146,526 | 147,422 | |||||||||
| Stock-based compensation expense | 7,898 | 6,536 | 7,862 | |||||||||
| Total research and development | 166,872 | 153,062 | 155,284 | |||||||||
| Selling, general and administrative | 70,563 | 63,239 | 66,519 | |||||||||
| Amortization of acquisition-related intangibles | 8,948 | 9,123 | 9,123 | |||||||||
| Stock-based compensation expense | 6,821 | 5,993 | 8,115 | |||||||||
| Total selling, general and administrative | 86,332 | 78,355 | 83,757 | |||||||||
| Restructuring of operations and other items, net | 1,620 | 2,286 | 25,205 | |||||||||
| Income/(loss) from operations | 16,421 | 33,147 | (94,174 | ) | ||||||||
| Interest expense | (3,894 | ) | (3,932 | ) | (7,236 | ) | ||||||
| Interest income and other, net | (8,807 | ) | 4,530 | 5,863 | ||||||||
| Income/(loss) before income taxes | 3,720 | 33,745 | (95,547 | ) | ||||||||
| (Benefit)/provision for income taxes | (18,800 | ) | (31,081 | ) | 8,000 | |||||||
| Net income/(loss) | $ | 22,520 | $ | 64,826 | $ | (103,547 | ) | |||||
| Net income/(loss) per share: | ||||||||||||
| Basic | $ | 0.03 | $ | 0.10 | $ | (0.16 | ) | |||||
| Diluted | $ | 0.03 | $ | 0.10 | $ | (0.16 | ) | |||||
| Shares used in computing per share amounts: | ||||||||||||
| Basic | 656,528 | 654,560 | 648,459 | |||||||||
| Diluted | 664,315 | 663,237 | 648,459 | |||||||||
A reconciliation of net income/(loss) on the GAAP basis to non-GAAP net income/(loss) is included below.
| Three Months Ended | ||||||||||||
| Reconciliation of GAAP net income/(loss) to | April 4, | December 31, | April 5, | |||||||||
| non-GAAP net income/(loss): | 2010 | 2009 | 2009 | |||||||||
| GAAP net income/(loss) | $ | 22,520 | $ | 64,826 | $ | (103,547 | ) | |||||
| Special items: | ||||||||||||
| a) Stock-based compensation expense — cost of revenues | 1,712 | 1,650 | 2,013 | |||||||||
| b) Stock-based compensation expense — R&D | 7,898 | 6,536 | 7,862 | |||||||||
| c) Stock-based compensation expense — SG&A | 6,821 | 5,993 | 8,115 | |||||||||
| d) Amortization of acquisition-related intangibles — cost of revenues | 31,288 | 33,448 | 33,610 | |||||||||
| e) Amortization of acquisition-related intangibles — SG&A | 8,948 | 9,123 | 9,123 | |||||||||
| f) Purchase accounting effect on inventory | — | 56 | — | |||||||||
| g) Restructuring of operations and other items, net | 1,620 | 2,286 | 25,205 | |||||||||
| h) Write-down of equity securities | 11,600 | — | — | |||||||||
| Total special items | 69,887 | 59,092 | 85,928 | |||||||||
| Non-GAAP net income/(loss) | $ | 92,407 | $ | 123,918 | $ | (17,619 | ) | |||||
| Non-GAAP net income/(loss) per share: | ||||||||||||
| Basic | $ | 0.14 | $ | 0.19 | $ | (0.03 | ) | |||||
| Diluted * | $ | 0.14 | $ | 0.18 | $ | (0.03 | ) | |||||
| Shares used in computing non-GAAP per share amounts: | ||||||||||||
| Basic | 656,528 | 654,560 | 648,459 | |||||||||
| Diluted | 690,395 | 689,317 | 648,459 | |||||||||
| * | In computing non-GAAP diluted earnings per share for three months ended April 4, 2010 and December 31, 2009, net income was increased by $3,500 for interest, net of taxes, on the $350 million convertible notes considered dilutive common stock. |
| Three Months Ended | ||||||||||||
| Reconciliation of GAAP to non-GAAP shares used in the calculation | April 4, | December 31, | April 5, | |||||||||
| of diluted per share amounts: | 2010 | 2009 | 2009 | |||||||||
| Diluted shares used in per-share computation — GAAP | 664,315 | 663,237 | 648,459 | |||||||||
| Effect of $350 million convertible notes considered dilutive | 26,080 | 26,080 | — | |||||||||
| Diluted shares used in per-share computation — non-GAAP | 690,395 | 689,317 | 648,459 | |||||||||
LSI CORPORATION
Consolidated Statement of Cash Flows
(In thousands)
(Unaudited)
Consolidated Statement of Cash Flows
(In thousands)
(Unaudited)
| Three Months Ended | ||||||||||||
| April 4, | December 31, | April 5, | ||||||||||
| 2010 | 2009 | 2009 | ||||||||||
Operating activities: | ||||||||||||
| Net income/(loss) | $ | 22,520 | $ | 64,826 | $ | (103,547 | ) | |||||
| Adjustments: | ||||||||||||
| Depreciation and amortization * | 67,017 | 69,244 | 65,079 | |||||||||
| Stock-based compensation expense | 16,431 | 14,179 | 17,990 | |||||||||
| Non-cash restructuring of operations and other items, net | (10 | ) | — | (1 | ) | |||||||
| Write-down of equity securities | 11,600 | — | — | |||||||||
| Loss on sale of property and equipment | 3 | 75 | 100 | |||||||||
| Unrealized foreign exchange (gain)/loss | (2,215 | ) | 986 | (12,384 | ) | |||||||
| Deferred taxes | 98 | 3,316 | 73 | |||||||||
| Changes in assets and liabilities: | ||||||||||||
| Accounts receivable, net | 40,396 | (31,769 | ) | 30,690 | ||||||||
| Inventories | (16,441 | ) | (13,814 | ) | 19,340 | |||||||
| Prepaid expenses and other assets | (8,095 | ) | 20,197 | 32,443 | ||||||||
| Accounts payable | (8,547 | ) | 15,001 | (63,535 | ) | |||||||
| Accrued and other liabilities | (16,979 | ) | (65,490 | ) | 3,905 | |||||||
| Net cash provided by/(used in) operating activities | 105,778 | 76,751 | (9,847 | ) | ||||||||
Investing activities: | ||||||||||||
| Purchases of debt securities available-for-sale | — | — | (10 | ) | ||||||||
| Proceeds from maturities and sales of debt securities available-for-sale | 11,254 | 12,932 | 35,882 | |||||||||
| Purchases of equity securities | — | (4,625 | ) | (5,000 | ) | |||||||
| Purchases of property, equipment and software | (27,276 | ) | (21,266 | ) | (25,463 | ) | ||||||
| Proceeds from sale of property and equipment | 22 | 24 | 7 | |||||||||
| Net cash (used in)/provided by investing activities | (16,000 | ) | (12,935 | ) | 5,416 | |||||||
Financing activities: | ||||||||||||
| Issuance of common stock | 3,635 | 8,707 | 1 | |||||||||
| Purchase of common stock under repurchase programs | (26,208 | ) | — | — | ||||||||
| Net cash (used in)/provided by financing activities | (22,573 | ) | 8,707 | 1 | ||||||||
| Effect of exchange rate changes on cash and cash equivalents | (2,117 | ) | 383 | (2,366 | ) | |||||||
| Increase/(decrease) in cash and cash equivalents | 65,088 | 72,906 | (6,796 | ) | ||||||||
| Cash and cash equivalents at beginning of period | 778,291 | 705,385 | 829,301 | |||||||||
| Cash and cash equivalents at end of period | $ | 843,379 | $ | 778,291 | $ | 822,505 | ||||||
| * | Depreciation of fixed assets and amortization of intangible assets, software, capitalized intellectual property, premiums on short-term investments, debt issuance costs, and accrued debt premium. |
LSI CORPORATION
Selected Financial Information (GAAP)
(In millions)
(Unaudited)
Selected Financial Information (GAAP)
(In millions)
(Unaudited)
| Three Months Ended | ||||||||||||
| April 4, | December 31, | April 5, | ||||||||||
| 2010 | 2009 | 2009 | ||||||||||
| Semiconductor revenues | $ | 416.5 | $ | 380.8 | $ | 325.0 | ||||||
| Storage Systems revenues | $ | 220.7 | $ | 257.0 | $ | 157.3 | ||||||
| Total revenues | $ | 637.2 | $ | 637.8 | $ | 482.3 | ||||||
| Percentage change in revenues-qtr./qtr. ( a ) | -0.1 | % | 10.3 | % | -20.9 | % | ||||||
| Percentage change in revenues-yr./yr. ( b ) | 32.1 | % | 4.6 | % | -27.0 | % | ||||||
| Days sales outstanding | 42 | 48 | 51 | |||||||||
| Days of inventory | 46 | 41 | 58 | |||||||||
| Current ratio | 1.9 | 1.9 | 2.3 | |||||||||
| Quick ratio | 1.5 | 1.5 | 1.8 | |||||||||
| Gross margin as a percentage of revenues | 42.6 | % | 41.8 | % | 35.3 | % | ||||||
| R&D as a percentage of revenues | 26.2 | % | 24.0 | % | 32.2 | % | ||||||
| SG&A as a percentage of revenues | 13.5 | % | 12.3 | % | 17.4 | % | ||||||
| Employees ( c ) | 5,451 | 5,397 | 5,310 | |||||||||
| Revenues per employee (in thousands) ( d ) | $ | 467.6 | $ | 472.7 | $ | 363.3 | ||||||
| Selected Cash Flow Information: | ||||||||||||
| Purchases of property and equipment ( e ) | $ | 15.2 | $ | 14.1 | $ | 10.2 | ||||||
| Depreciation and amortization ( f ) | $ | 26.3 | $ | 26.2 | $ | 22.5 | ||||||
| ( a ) | Represents a sequential quarterly change in revenues. | |
| ( b ) | Represents a change in revenues in the quarter presented as compared to the same quarter of the previous year. | |
| ( c ) | Actual number of employees at the end of each period presented. | |
| ( d ) | Revenues per employee is calculated by annualizing revenues for each quarter presented and dividing it by the number of employees. | |
| ( e ) | Excludes purchases of software. | |
| ( f ) | Represents depreciation of fixed assets and amortization of software. |