Exhibit 99.1
Semtech Announces Third Quarter of Fiscal Year 2016 Results
- Net Sales of $115.8 Million
- Record Distributor Point of Sale Results of $79.4 Million
- GAAP Gross Profit Margin of 60.1% and 60.3% on a Non-GAAP Basis
- Repurchased 0.5 Million Shares for $7.5 Million
CAMARILLO, Calif.--(BUSINESS WIRE)--November 18, 2015--Semtech Corporation (Nasdaq: SMTC), a leading supplier of analog and mixed-signal semiconductors, today reported unaudited financial results for its third quarter of fiscal year 2016, which ended October 25, 2015.
Net sales for the third quarter of fiscal year 2016 were $115.8 million, down 8 percent from the second quarter of fiscal year 2016 and down 22 percent from the third quarter of fiscal year 2015.
Gross profit margin, computed in accordance with U.S. generally accepted accounting principles (GAAP), for the third quarter of fiscal year 2016 was 60.1 percent compared to 60.1 percent in the second quarter of fiscal year 2016 and 60.0 percent in the third quarter of fiscal year 2015.
GAAP net income for the third quarter of fiscal year 2016 was $10.7 million, or $0.16 per diluted share, reflecting an after tax benefit of $9.4 million from the fair value re-measurement of the Triune Systems earnout liability. This compares to a GAAP net loss of $0.3 million or $0.00 per diluted share in the second quarter of fiscal year 2016, and GAAP net income of $17.6 million or $0.26 per diluted share in the third quarter of fiscal year 2015.
To facilitate the complete understanding of comparable financial performance between periods, the Company also presents performance results net of certain non-cash items or items that are not considered reflective of the Company’s core results over time. The Company’s non-GAAP measures of gross profit margin, net income and earnings per diluted share exclude certain items as described below under “Non-GAAP Financial Measures.”
Excluding such items, non-GAAP net income for the third quarter of fiscal year 2016 was $12.1 million or $0.19 per diluted share. During the third quarter of fiscal year 2016, the Company derived higher income from tax jurisdictions with a higher tax rate that reduced non-GAAP net income by approximately $0.05 per diluted share. Non-GAAP net income was $15.6 million or $0.24 per diluted share in the second quarter of fiscal year 2016, and was $30.8 million or $0.46 per diluted share in the third quarter of fiscal year 2015.
Non-GAAP gross profit margin for the third quarter of fiscal year 2016 was 60.3 percent. Non-GAAP gross profit margin for the second quarter of fiscal year 2016 was 60.4 percent and 60.3 percent in the third quarter of fiscal year 2015.
As of the end of the third quarter of fiscal year 2016, the Company had $192.4 million in cash, cash equivalents and marketable securities compared to $230.3 million in cash, cash equivalents and marketable securities at the end of fiscal year 2015.
Mohan Maheswaran, Semtech’s President and Chief Executive Officer, stated “As a result of the cost cutting actions taken at the end of last quarter, we delivered non-GAAP operating income that was approximately flat from the prior quarter and in line with our guidance, despite the 8 percent sequential revenue decline. We also successfully reduced our channel inventory by 4 days, helped by our record distributor POS results.” Maheswaran continued, “During the quarter we announced a significant amount of activity with our partners in the LoRa ecosystem and along with our customers in the Wireless Charging and Power Line Communication markets. The stabilization of our Protection business with the increased contribution expected from the ramp-up of several of our new products should enhance our growth prospects going forward.”
The results announced today are preliminary, as they are subject to the Company finalizing its closing procedures and customary quarterly review by the Company's independent registered public accounting firm. As such, these results are subject to revision until the Company will have filed its Quarterly Report on Form 10-Q for the third quarter of fiscal year 2016.
Fourth Quarter of Fiscal Year 2016 Outlook
- Net sales are expected to be in the range of $113 million to $119 million
- GAAP gross profit margin is expected to be in the range of 58.6% to 59.6%
- Non-GAAP gross profit margin is expected to be in the range of 59.0% to 60.0%
- GAAP SG&A expense is expected to be in the range of $31.9 million to $32.9 million
- GAAP R&D expense is expected to be in the range of $29.4 million to $30.4 million
- Integration and restructuring related expense is expected to be approximately $0.5 million
- Stock-based compensation expense is expected to be approximately $6.8 million, categorized as follows: $0.5 million cost of sales, $3.8 million SG&A, and $2.5 million R&D
- Amortization of acquired intangible assets is expected to be approximately $6.3 million
- Interest and other expense is expected to be approximately $2.0 million
- GAAP tax rate is expected to be in the range of 44% to 48%
- Non-GAAP tax rate is expected to be in the range of 21% to 23%
- GAAP loss per diluted share is expected to be in the range of $0.03 to $0.01
- Non-GAAP earnings per diluted share are expected to be in the range of $0.14 to $0.18
- Fully-diluted share count is expected to be approximately 65.1 million shares
- Capital expenditures are expected to be approximately $3.0 million
- Depreciation expense is expected to be approximately $5.0 million
Non-GAAP Financial Measures
To supplement the Company's consolidated financial statements prepared in accordance with GAAP, this release includes a non-GAAP presentation of gross profit margin, net income and earnings per diluted share and free cash flow. The Company's measure of free cash flow excludes capital expenditures. The Company’s non-GAAP measures of gross profit margin, net income and earnings per diluted share may exclude the following items, if any:
- Stock-based compensation expense
- Intangible amortization and impairments
- Restructuring, integration, transaction and other acquisition related expenses
- Litigation expenses or dispute settlement charges or gains
- Environmental reserves
To provide additional insight into the Company's fourth quarter outlook, this release also includes a presentation of forward-looking non-GAAP measures including gross profit margin, effective tax rate and earnings per diluted share.
These non-GAAP financial measures are adjusted to exclude the items identified above because such items are either operating expenses which would not otherwise have been incurred by the Company in the normal course of the Company’s business operations or are not reflective of the Company’s core results over time. These items may include recurring as well as non-recurring items, and no inference should be made that all of these adjustments, charges, costs or expenses are unusual, infrequent or non-recurring. For example: certain restructuring and integration related expenses (which consist of employee termination costs, facility closure or lease termination costs, and contract termination costs) may be considered recurring given the Company’s ongoing efforts to be more cost effective and efficient; certain litigation expenses or dispute settlement charges or gains (which may include estimated losses for which we have established a reserve, as well as any actual settlements, judgments, or other resolutions against, or in favor of, the Company related to litigation, arbitration, disputes or similar matters, and insurance recoveries received by the Company related to such matters) may be viewed as recurring given that the Company may from time to time be involved in, and may resolve, litigation, arbitration, disputes, and similar matters; and certain acquisition-related adjustments or expenses may be deemed recurring given the Company's regular evaluation of potential transactions and investments.
Notwithstanding that certain adjustments, charges, costs or expenses may be considered recurring, in order to provide meaningful comparisons, the Company believes that it is appropriate to exclude such items because they are not reflective of the Company's core results and tend to vary based on timing, frequency and magnitude.
These non-GAAP financial measures are provided to enhance the user's overall understanding of the Company's comparable financial performance between periods. In addition, the Company's management generally excludes the items noted above when managing and evaluating the performance of the business. The financial statements provided with this release include reconciliations of these non-GAAP measures to their most comparable GAAP results for the second and third quarters of fiscal year 2016 and third quarter of fiscal year 2015 along with a reconciliation of forward-looking earnings per diluted share to its most comparable GAAP measure for the fourth quarter of fiscal year 2016. These additional non-GAAP financial measures should not be considered substitutes for any measures derived in accordance with GAAP and may be inconsistent with similar measures presented by other companies.
Forward-Looking and Cautionary Statements
This press release contains "forward-looking statements" within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, as amended, based on the Company’s current expectations, estimates and projections about its operations, industry, financial condition, performance, results of operations, and liquidity. Forward-looking statements are statements other than historical information or statements of current condition and relate to matters such as future financial performance, future operational performance, the anticipated impact of specific items on future earnings, the prospects for newly-acquired businesses to be integrated and contribute to future growth and profit expectations, and the Company’s plans, objectives and expectations. Statements containing words such as “may,” “believes,” “anticipates,” “expects,” “intends,” “plans,” “projects,” “estimates,” “should,” “will,” “designed to,” “projections,” or “business outlook,” or other similar expressions constitute forward-looking statements.
Forward-looking statements involve known and unknown risks and uncertainties that could cause actual results and events to differ materially from those projected. Potential factors that could cause actual results to differ materially from those in the forward-looking statements include, but are not limited to: potential differences between the unaudited results disclosed in this release and the Company’s final results when disclosed in its Quarterly Report on Form 10-Q as a result of the completion of the Company’s financial closing procedures, final adjustments, review by the Company’s independent registered public accounting firm, and other developments arising between now and the disclosure of the final results; the Company’s ability to forecast its effective tax rates due to changing income in higher or lower tax jurisdictions and other factors contribute to the volatility of the Company’s effective tax rates and impact anticipated tax benefits; the Company's ability to manage expenses to achieve anticipated amounts shifts in demand among target customers, and other comparable changes or protracted weakness in projected or anticipated markets; competitive changes in the marketplace including, but not limited to, the pace of growth or adoption rates of applicable products or technologies; shifts in focus among target customers, and other comparable changes in projected or anticipated end-user markets; the Company’s ability to realize expected benefits of a new enterprise resource planning (ERP) system implementation on SAP; disruption of the Company’s operations caused by the adjustment to the ERP system and the transition from the Company’s legacy systems and databases; the Company’s ability to integrate its acquisitions and realize expected synergies and benefits; the continuation and/or pace of key trends considered to be main contributors to the Company's growth, such as demand for increased network bandwidth, demand for increasing energy efficiency in the Company's products or end-use applications of the products, and demand for increasing miniaturization of electronic components; adequate supply of components and materials from the Company’s suppliers, and of the Company’s products from its third-party manufacturers, to include disruptions due to natural causes or disasters, weather, or other extraordinary events; the Company's ability to forecast and achieve anticipated revenues and earnings estimates in light of periodic economic uncertainty, to include impacts arising from European, Asian and global economic dynamics; and the amount and timing of expenditures for capital equipment. Additionally, forward-looking statements should be considered in conjunction with the cautionary statements contained in the risk factors disclosed in the Company's Annual Report on Form 10-K for the fiscal year ended January 25, 2015, Quarterly Reports on Form 10-Q, and other filings with the Securities and Exchange Commission, and in material incorporated therein, including, without limitation, information under the captions “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors”. In light of the significant risks and uncertainties inherent in the forward-looking information included herein that may cause actual performance and results to differ materially from those predicted, any such forward-looking information should not be regarded as representations or guarantees by the Company of future performance or results, or that its objectives or plans will be achieved or that any of its operating expectations or financial forecasts will be realized. Reported results should not be considered an indication of future performance. Investors are cautioned not to place undue reliance on any forward-looking information contained herein, which reflect management’s analysis only as of the date hereof. Except as required by law, the Company assumes no obligation to publicly release the results of any update or revision to any forward-looking statements that may be made to reflect new information, events or circumstances after the date hereof or to reflect the occurrence of unanticipated or future events, or otherwise.
About Semtech
Semtech Corporation is a leading supplier of analog and mixed-signal semiconductors for high-end consumer, enterprise computing, communications and industrial equipment. Products are designed to benefit the engineering community as well as the global community. The Company is dedicated to reducing the impact it, and its products, have on the environment. Internal green programs seek to reduce waste through material and manufacturing control, use of green technology and designing for resource reduction. Publicly traded since 1967, Semtech is listed on the NASDAQ Global Select Market under the symbol SMTC. For more information, visit http://www.semtech.com.
=======================================================================
Semtech, the Semtech logo, and LoRa are registered marks of Semtech Corporation or its subsidiaries.
|
SEMTECH CORPORATION |
CONSOLIDATED STATEMENT OF OPERATIONS |
(Table in thousands - except per share amount) |
| | | | | | | | | | | |
| | Three Months Ended | | | Nine Months Ended |
| | October 25, | | July 26, | | October 26, | | | October 25, | | October 26, |
| | 2015 | | 2015 | | 2014 | | | 2015 | | 2014 |
| | Q3 2016 | | Q2 2016 | | Q3 2015 | | | Q3 2016 | | Q3 2015 |
| | (Unaudited) | | (Unaudited) | | (Unaudited) | | | (Unaudited) | | (Unaudited) |
| | | | | | | | | | | |
Net sales | | $ | 115,810 | | | $ | 125,712 | | | $ | 148,890 | | | | $ | 371,610 | | | $ | 427,491 | |
Cost of sales | | | 46,226 | | | | 50,136 | | | | 59,564 | | | | | 148,050 | | | | 171,860 | |
Gross profit | | | 69,584 | | | | 75,576 | | | | 89,326 | | | | | 223,560 | | | | 255,631 | |
Operating costs and expenses: | | | | | | | | | | | |
Selling, general and administrative | | | 30,429 | | | | 33,398 | | | | 31,692 | | | | | 101,269 | | | | 94,965 | |
Product development and engineering | | | 26,009 | | | | 27,495 | | | | 29,283 | | | | | 82,448 | | | | 85,285 | |
Intangible amortization and impairments | | | 6,308 | | | | 6,177 | | | | 6,423 | | | | | 18,648 | | | | 19,292 | |
Changes in the fair value of contingent earn-out obligations | | | (13,022 | ) | | | 1,874 | | | | (882 | ) | | | | (10,180 | ) | | | (928 | ) |
Restructuring charges | | | 962 | | | | 3,564 | | | | - | | | | | 4,526 | | | | 1,001 | |
Total operating costs and expenses | | | 50,686 | | | | 72,508 | | | | 66,516 | | | | | 196,711 | | | | 199,615 | |
Operating income (loss) | | | 18,898 | | | | 3,068 | | | | 22,810 | | | | | 26,849 | | | | 56,016 | |
Interest expense | | | (1,964 | ) | | | (1,900 | ) | | | (1,462 | ) | | | | (5,698 | ) | | | (4,437 | ) |
Interest income and other (expense), net | | | (777 | ) | | | 117 | | | | 216 | | | | | (1,152 | ) | | | (407 | ) |
Income before taxes | | | 16,157 | | | | 1,285 | | | | 21,564 | | | | | 19,999 | | | | 51,172 | |
Provision for taxes | | | 5,453 | | | | 1,598 | | | | 3,941 | | | | | 9,750 | | | | 7,784 | |
Net (loss) income | | $ | 10,704 | | | $ | (313 | ) | | $ | 17,623 | | | | $ | 10,249 | | | $ | 43,388 | |
| | | | | | | | | | | |
Earnings per share: | | | | | | | | | | | |
Basic | | $ | 0.16 | | | $ | 0.00 | | | $ | 0.26 | | | | $ | 0.16 | | | $ | 0.65 | |
Diluted | | $ | 0.16 | | | $ | 0.00 | | | $ | 0.26 | | | | $ | 0.15 | | | $ | 0.64 | |
| | | | | | | | | | | |
Weighted average number of shares used in computing earnings per share: | | | | | | | | | |
Basic | | | 65,117 | | | | 65,920 | | | | 67,162 | | | | | 65,920 | | | | 67,223 | |
Diluted | | | 65,217 | | | | 65,920 | | | | 67,654 | | | | | 66,251 | | | | 67,791 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
SEMTECH CORPORATION |
CONSOLIDATED BALANCE SHEETS |
(Table in thousands) |
| | | | | | | | | | | |
| | October 25, | | January 25, | | | | | | |
| | 2015 | | 2015 | | | | | | | |
| | (Unaudited) | | (Audited) | | | | | | | |
ASSETS | | | | | | | | | | | |
Current assets: | | | | | | | | | | | |
Cash and cash equivalents | | $ | 192,359 | | | $ | 230,328 | | | | | | | | |
Accounts receivable, net | | | 54,909 | | | | 69,301 | | | | | | | | |
Inventories | | | 71,550 | | | | 73,668 | | | | | | | | |
Deferred tax assets | | | 2,486 | | | | 2,478 | | | | | | | | |
Prepaid taxes | | | 3,451 | | | | 1,544 | | | | | | | | |
Other current assets | | | 15,033 | | | | 19,369 | | | | | | | | |
Total current assets | | | 339,788 | | | | 396,688 | | | | | | | | |
| | | | | | | | | | | |
Property, plant and equipment, net | | | 105,200 | | | | 115,471 | | | | | | | | |
Deferred income taxes | | | - | | | | 106 | | | | | | | | |
Goodwill | | | 329,703 | | | | 280,319 | | | | | | | | |
Other intangible assets, net | | | 94,845 | | | | 101,600 | | | | | | | | |
Other assets | | | 31,506 | | | | 35,247 | | | | | | | | |
Total assets | | $ | 901,042 | | | $ | 929,431 | | | | | | | | |
| | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | |
Accounts payable | | $ | 31,114 | | | $ | 32,448 | | | | | | | | |
Accrued liabilities | | | 37,906 | | | | 49,754 | | | | | | | | |
Deferred revenue | | | 6,881 | | | | 5,848 | | | | | | | | |
Current portion - long term debt | | | 18,560 | | | | 18,547 | | | | | | | | |
Deferred tax liabilities | | | 1,444 | | | | 1,444 | | | | | | | | |
Total current liabilities | | | 95,905 | | | | 108,041 | | | | | | | | |
| | | | | | | | | | | |
Deferred tax liabilities - non-current | | | 7,324 | | | | 2,477 | | | | | | | | |
Long term debt - less current | | | 243,822 | | | | 234,746 | | | | | | | | |
Other long-term liabilities | | | 35,147 | | | | 32,809 | | | | | | | | |
Stockholders’ equity | | | 518,844 | | | | 551,358 | | | | | | | | |
Total liabilities & stockholders' equity | | $ | 901,042 | | | $ | 929,431 | | | | | | | | |
| | | | | | | | | | | | | | | |
|
SEMTECH CORPORATION |
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS |
(Table in thousands) |
| | | | | | | | | | | | | | | | |
| | | | | | | | Nine Months Ended | | | | |
| | | | | | | | October 25, | | | | October 26, | | | | |
| | | | | | | | 2015 | | | | 2014 | | | | |
| | | | | | | | (Unaudited) | | | | (Unaudited) | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net (loss) income | | | | | | | | $ | 10,249 | | | | | $ | 43,388 | | | | | |
| | | | | | | | | | | | | | | | |
Net cash provided by operating activities | | | | | | | | | 67,616 | | | | | | 94,529 | | | | | |
Net cash used in investing activities | | | | | | | | | (55,106 | ) | | | | | (26,912 | ) | | | | |
Net cash used in financing activities | | | | | | | | | (50,479 | ) | | | | | (78,325 | ) | | | | |
Net increase (decrease) in cash and cash equivalents | | | | | | | | | (37,969 | ) | | | | | (10,708 | ) | | | | |
Cash and cash equivalents at beginning of period | | | | | | | | | 230,328 | | | | | | 243,194 | | | | | |
Cash and cash equivalents at end of period | | | | | | | | $ | 192,359 | | | | | $ | 232,486 | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
SEMTECH CORPORATION |
SUPPLEMENTAL INFORMATION - NOTES TO CONSOLIDATED GAAP STATEMENTS OF INCOME |
(Tables in thousands - except per share amounts) |
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | | | | Nine Months Ended |
| | October 25, | | | July 26, | | | October 26, | | | | | October 25, | | | October 26, |
| | 2015 | | | 2015 | | | 2014 | | | | | 2015 | | | 2014 |
Stock-based Compensation Expense | | Q3 2016 | | | Q2 2016 | | | Q3 2015 | | | | | Q3 2016 | | | Q3 2015 |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | | | (Unaudited) | | | (Unaudited) |
Cost of sales | | $ | 197 | | | | $ | 400 | | | | $ | 391 | | | | | | $ | 1,071 | | | | $ | 1,109 | |
Selling, general and administrative | | | 2,933 | | | | | (141 | ) | | | | 4,620 | | | | | | | 6,006 | | | | | 12,132 | |
Product development and engineering | | | 1,987 | | | | | 2,076 | | | | | 2,924 | | | | | | | 6,320 | | | | | 7,815 | |
Total stock-based compensation expense | | $ | 5,117 | | | | $ | 2,335 | | | | $ | 7,935 | | | | | | $ | 13,397 | | | | $ | 21,056 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | | | | Nine Months Ended |
| | October 25, | | | July 26, | | | October 26, | | | | | October 25, | | | October 26, |
| | 2015 | | | 2015 | | | 2014 | | | | | 2015 | | | 2014 |
Gross Profit - Reconciliation GAAP to Non-GAAP | | Q3 2016 | | | Q2 2016 | | | Q3 2015 | | | | | Q3 2016 | | | Q3 2015 |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | | | (Unaudited) | | | (Unaudited) |
| | | | | | | | | | | | | | | | |
GAAP gross profit | | $ | 69,584 | | | | $ | 75,576 | | | | $ | 89,326 | | | | | | $ | 223,560 | | | | $ | 255,631 | |
Adjustments to GAAP gross profit: | | | | | | | | | | | | | | | | |
Stock-based compensation expense | | | 197 | | | | | 400 | | | | | 391 | | | | | | | 1,071 | | | | | 1,109 | |
Acquisition related fair value adjustments | | | - | | | | | - | | | | | - | | | | | | | 265 | | | | | - | |
Impairment charges | | | - | | | | | - | | | | | - | | | | | | | - | | | | | 1,056 | |
Non-GAAP gross profit | | $ | 69,781 | | | | $ | 75,976 | | | | $ | 89,717 | | | | | | $ | 224,896 | | | | $ | 257,796 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | | | | Nine Months Ended |
| | October 25, | | | July 26, | | | October 26, | | | | | October 25, | | | October 26, |
| | 2015 | | | 2015 | | | 2014 | | | | | 2015 | | | 2014 |
Net Income - Reconciliation GAAP to Non-GAAP | | Q3 2016 | | | Q2 2016 | | | Q3 2015 | | | | | Q3 2016 | | | Q3 2015 |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | | | (Unaudited) | | | (Unaudited) |
| | | | | | | | | | | | | | | | |
GAAP net income | | $ | 10,704 | | | | $ | (313 | ) | | | $ | 17,623 | | | | | | $ | 10,249 | | | | $ | 43,388 | |
| | | | | | | | | | | | | | | | |
Adjustments to GAAP net income: | | | | | | | | | | | | | | | | |
Stock-based compensation expense | | $ | 5,117 | | | | $ | 2,335 | | | | $ | 7,935 | | | | | | $ | 13,397 | | | | $ | 21,056 | |
Transaction and integration related expenses | | | 883 | | | | | 2,864 | | | | | 199 | | | | | | | 6,528 | | | | | 1,425 | |
Acquisition related earn-out - compensation | | | 1,164 | | | | | 1,144 | | | | | (882 | ) | | | | | | 3,277 | | | | | (928 | ) |
Acquisition related earn-out - non-compensation | | | (14,186 | ) | | | | 730 | | | | | - | | | | | | | (13,457 | ) | | | | - | |
Intangible amortization and impairments | | | 7,363 | | | | | 6,177 | | | | | 6,423 | | | | | | | 19,703 | | | | | 19,292 | |
Environmental reserve | | | - | | | | | 520 | | | | | 235 | | | | | | | 2,855 | | | | | 235 | |
Restructuring charges | | | 962 | | | | | 3,564 | | | | | - | | | | | | | 4,526 | | | | | 1,001 | |
Impairment charges | | | 600 | | | | | - | | | | | - | | | | | | | 600 | | | | | 1,052 | |
| | | | | | | | | | | | | | | | |
Total before tax adjustment | | | 1,903 | | | | | 17,334 | | | | | 13,910 | | | | | | | 37,429 | | | | | 43,133 | |
Associated tax effect | | | (511 | ) | | | | (1,442 | ) | | | | (685 | ) | | | | | | (2,077 | ) | | | | (5,636 | ) |
Total of supplemental information net of taxes | | | 1,392 | | | | | 15,892 | | | | | 13,225 | | | | | | | 35,352 | | | | | 37,497 | |
Non-GAAP net (loss) income | | $ | 12,096 | | | | $ | 15,579 | | | | $ | 30,848 | | | | | | $ | 45,601 | | | | $ | 80,885 | |
| | | | | | | | | | | | | | | | |
Diluted GAAP earnings per share | | $ | 0.16 | | | | $ | 0.00 | | | | $ | 0.26 | | | | | | $ | 0.15 | | | | $ | 0.64 | |
Adjustments per above | | | 0.03 | | | | | 0.24 | | | | | 0.20 | | | | | | | 0.54 | | | | | 0.55 | |
Diluted non-GAAP earnings per share | | $ | 0.19 | | | | $ | 0.24 | | | | $ | 0.46 | | | | | | $ | 0.69 | | | | $ | 1.19 | |
| | | | | | | | | | | | | | |
| | Three Months Ended | | | Nine Months Ended |
| | October 25, | | | July 26, | | | October 26, | | | October 25, | | | October 26, |
| | 2015 | | | 2015 | | | 2014 | | | 2015 | | | 2014 |
Tax Impact Associated With Supplemental Information | | Q3 2016 | | | Q2 2016 | | | Q3 2015 | | | Q3 2016 | | | Q3 2015 |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) |
Adjustments to GAAP net income: | | | | | | | | | | | | | | |
Stock-based compensation expense | | $ | 2,669 | | | | $ | 330 | | | | $ | 714 | | | | $ | 4,759 | | | | $ | 3,179 | |
Transaction and integration related expenses | | | (178 | ) | | | | 385 | | | | | 174 | | | | | 319 | | | | | 494 | |
Acquisition related earn-out - compensation | | | 499 | | | | | 191 | | | | | - | | | | | 741 | | | | | - | |
Acquisition related earn-out - non-compensation | | | (9,818 | ) | | | | 248 | | | | | - | | | | | (9,570 | ) | | | | - | |
Intangible amortization and impairments | | | 1,748 | | | | | 1,511 | | | | | 1,828 | | | | | 4,848 | | | | | 4,880 | |
Restructuring charges and impairment charges | | | 336 | | | | | 509 | | | | | 24 | | | | | 1,588 | | | | | 334 | |
Valuation allowance | | | 5,255 | | | | | (1,938 | ) | | | | (2,139 | ) | | | | (1,549 | ) | | | | (3,419 | ) |
Environmental reserve | | | - | | | | | 206 | | | | | 84 | | | | | 941 | | | | | 84 | |
Impairment charges | | | - | | | | | - | | | | | - | | | | | - | | | | | 84 | |
Total of associated tax effect | | $ | 511 | | | | $ | 1,442 | | | | $ | 685 | | | | $ | 2,077 | | | | $ | 5,636 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | Three Months Ended | | | | | | |
| | October 25, | | | July 26, | | | October 26, | | | | | | |
| | 2015 | | | 2015 | | | 2014 | | | | | | |
| | Q3 2016 | | | Q2 2016 | | | Q3 2015 | | | | | | |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | | | | |
Free Cash Flow: | | | | | | | | | | | | | | |
Cash Flow from Operations | | $ | 18,870 | | | | $ | 34,050 | | | | $ | 33,392 | | | | | | | |
Net Capital Expenditure | | | (2,461 | ) | | | | (3,403 | ) | | | | (12,797 | ) | | | | | | |
Free Cash Flow: | | $ | 16,409 | | | | $ | 30,647 | | | | $ | 20,595 | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Q4FY16 EPS Guidance Range Reconciliation | | | | | | | | | | | | | | |
GAAP to Non-GAAP Reconciliation (net of tax) | | | | | | | | | | | | | | |
| | Low | | | High | | | | | | | | | |
GAAP EPS | | $ | (0.03 | ) | | | $ | (0.01 | ) | | | | | | | | | |
| | | | | | | | | | | | | | |
Stock based compensation expense | | | 0.09 | | | | | 0.09 | | | | | | | | | | |
Transaction expense | | | 0.00 | | | | | 0.01 | | | | | | | | | | |
Amortization of acquired intangibles | | | 0.08 | | | | | 0.09 | | | | | | | | | | |
Non-GAAP EPS | | $ | 0.14 | | | | $ | 0.18 | | | | | | | | | | |
CONTACT:
Semtech Corporation
Sandy Harrison, 805-480-2004
webir@semtech.com