MILPITAS, Calif., Jan. 30, 2017 /PRNewswire/ -- Intersil
Corporation (NASDAQ:ISIL), a leading provider of innovative power
management and precision analog solutions, today announced
financial results for the fourth quarter and the full year ended
December 30, 2016. Fourth quarter
revenue increased by 10.4% year-over-year to $139.8 million, representing the third
consecutive quarter of year-over-year revenue growth. Full year
revenue grew by 4% to $542.1
million.
Company Highlights
- Consumer and Computing (C&C) revenue increased
year-over-year again for the fifth consecutive quarter and grew by
4% sequentially in Q4 and 6% for the full year.
- Industrial and Infrastructure (I&I) revenue increased on a
year-over-year basis for the third consecutive quarter and grew by
3% for the full year.
- Gross margin remained strong for the quarter and increased
again for the full year by 60 basis points on a GAAP basis and 50
basis points on a non-GAAP basis.
- The company delivered strong earnings leverage, with full year
GAAP earnings per share of $0.35 and
non-GAAP earnings per share of $0.74.
- Cash, cash equivalents and short-term investments increased for
the 15th consecutive quarter to $307
million, a $59 million
increase from a year ago.
Business Review
Revenue for the fourth quarter increased sequentially due to
continued growth in C&C as well as strong, double-digit growth
in automotive. For the full year, the company experienced growth in
all investment areas, including automotive, industrial and
infrastructure power, consumer, computing and aerospace. Automotive
and aerospace achieved record annual revenues, contributing to
gross margin strength.
The revenue breakdown by end market follows:
|
Q4
2016
|
|
Q3
2016
|
|
Q4
2015
|
End Market
Revenue
|
$M
|
|
%
|
|
$M
|
|
%
|
|
$M
|
|
%
|
Industrial &
Infrastructure
|
89.6
|
|
64%
|
|
90.8
|
|
65%
|
|
79.1
|
|
62%
|
Consumer &
Computing
|
50.2
|
|
36%
|
|
48.2
|
|
35%
|
|
47.5
|
|
38%
|
Total
Revenue
|
$139.8
|
|
|
|
$139.0
|
|
|
|
$126.6
|
|
|
|
Table 1. Intersil
End Market Mix
|
"I'd like to take this opportunity to thank our employees for
their contributions towards making our turnaround a success.
Together, we demonstrated our ability to grow Intersil organically
while reaching our profitability targets. I look forward to
continuing to work together to strengthen our business as we move
to the next chapter," said Necip
Sayiner, president and CEO of Intersil.
Financial Highlights
GAAP gross margin for the fourth
quarter was 59.7% and 59.6% for the full year. Total fourth quarter
GAAP operating expenses decreased to $60.6
million and included R&D expense of $31.6 million and SG&A expense of
$24.2 million. Fourth quarter GAAP
operating income increased to $22.8
million and increased to $63.3
million for the full year. GAAP net income for the fourth
quarter increased to $19.1 million,
resulting in diluted earnings per share of $0.14. For the full year, GAAP net income
increased to $48.1 million, resulting
in diluted earnings per share of $0.35.
The following non-GAAP results exclude merger-related expenses,
restructuring and related costs, amortization of purchased
intangibles, equity-based compensation expense, acquisition-related
charges, provision for the TAOS
litigation, gain on recovery of auction rate securities, and
related tax effects.
On a non-GAAP basis, fourth quarter gross margin was 59.8%. For
the full year, non-GAAP gross margin increased by 50 basis points
to 59.8%. Non-GAAP operating expenses for the fourth quarter
increased slightly to $49.4 million
and decreased to $200.4 million for
the full year. Fourth quarter non-GAAP R&D expense was
$28.8 million and non-GAAP SG&A
expense was $20.6 million. Non-GAAP
operating margin was 24.5% for the fourth quarter and increased by
230 basis points to 22.9% for the full year. Non-GAAP net income
was $27.7 million for the quarter,
resulting in non-GAAP diluted earnings per share of $0.19. For the full year, non-GAAP net income
increased to $103.9 million,
resulting in diluted earnings per share of $0.74, an 8.8% increase over 2015.
For a complete reconciliation of GAAP and non-GAAP results,
please see the "Non-GAAP Results" tables included at the end of
this release.
Cash, cash equivalents and short-term investments increased by
$59 million by year end to
$307 million. Inventories declined in
absolute dollars and channel inventory remained balanced.
Intersil's board of directors authorized payment of a quarterly
dividend of $0.12 per share of common
stock. The payment of this dividend will be made on or about
February 24, 2017 to stockholders of
record as of the close of business on February 14, 2017.
On September 12, 2016 Renesas
Electronics Corporation, a premier supplier of advanced
semiconductor solutions, and Intersil Corporation announced they
had signed a definitive agreement for Renesas to acquire Intersil
for US$22.50 per share in cash,
representing an aggregate equity value of approximately
US$3.2 billion. Closing of the
transaction is expected in the first calendar quarter of 2017,
conditioned on approval by the relevant governmental authorities.
The companies received China MOFCOM approval on January 25 and are awaiting U.S. regulatory
approval, which is currently proceeding as expected.
Fourth Quarter Earnings and First Quarter
Outlook
Given the pending acquisition by Renesas, Intersil
will not be holding a fourth quarter results conference call or
providing guidance for the first quarter of 2017.
About Intersil
Intersil Corporation is a leading
provider of innovative power management and precision analog
solutions. The company's products form the building blocks of
increasingly intelligent, mobile and power hungry electronics,
enabling advances in power management to improve efficiency and
extend battery life. With a deep portfolio of intellectual property
and a rich history of design and process innovation, Intersil is
the trusted partner to leading companies in some of the world's
largest markets, including industrial and infrastructure, mobile
computing, automotive and aerospace. For more information about
Intersil, visit our website at www.intersil.com.
FORWARD-LOOKING STATEMENTS
Some of the statements
included in this press release constitute forward-looking
statements, as defined in the Private Securities Litigation Reform
Act of 1995, within the meaning of the federal securities laws,
including Section 27A of the Securities Act of 1933 and Section 21E
of the Securities Exchange Act of 1934, as amended. You should not
place undue reliance on these statements. These forward-looking
statements include statements that reflect the current
expectations, estimates, beliefs, assumptions, and projections of
our senior management about future events with respect to our
business and our industry in general. Statements that include
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 of a future or forward-looking nature 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.
Forward-looking statements include, but are not limited to,
statements in the quote from our CEO, references to the anticipated
benefits of the proposed acquisition by Renesas and the expected
date of closing of the acquisition, as well as discussion of our
industry in general. These forward-looking statements are not
guarantees of future performance and are subject to many risks,
uncertainties, and assumptions that are difficult to predict.
Therefore, there are or will be important factors that could cause
our actual results to differ materially and adversely from those
expressed in any forward-looking statement. We believe that the
factors that may affect our business, future operating results, and
financial condition include, but are not limited to, the following:
the inability to complete the merger due to the failure to satisfy
the remaining conditions to completion of the merger, including the
receipt of all regulatory approvals related to the merger;
uncertainties as to the timing of the consummation of the merger
and the ability of each party to consummate the merger; risks that
the proposed merger disrupts our current plans and operations,
including our ability to retain and hire key personnel; competitive
responses to the proposed merger; unexpected costs, charges, or
expenses resulting from the merger; the outcome of any legal
proceedings against us or our directors related to the merger
agreement; potential adverse reactions or changes to business
relationships resulting from the announcement or completion of the
merger; and legislative, regulatory and economic developments; any
faltering or uncertainty in global economic conditions; the highly
cyclical nature of the semiconductor industry; intense competition
in the semiconductor industry; unsuccessful product development or
failure to obtain market acceptance of our products; downturns in
the end markets we serve; failure to make or deliver products in a
timely manner; unavailability of raw materials, services, supplies,
or manufacturing capacity; delays in production or in implementing
new production techniques, product defects, or unreliability of
products; and adverse results in litigation matters. These risks,
as well as other risks associated with the proposed merger, are
more fully discussed in the definitive proxy statement that is
included in the Schedule 14A filed with the Securities and Exchange
Commission ("SEC") in connection with the proposed merger on
October 31, 2016, as supplemented on
November 18, 2016, and the other
documents that we have filed or may filed from time-to-time with
the SEC. 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.
Non-GAAP Reporting
To supplement its consolidated
financial results presented in accordance with GAAP, Intersil uses
non-GAAP financial measures, which are adjusted from the most
directly comparable GAAP financial measures to exclude certain
items, as described in detail below. Management believes that these
non-GAAP financial measures reflect an additional and useful way of
viewing aspects of the company's operations that, when viewed in
conjunction with Intersil's GAAP results, provide a more
comprehensive understanding of the various factors and trends
affecting the company's business and operations. It should also be
noted that Intersil's non-GAAP information may be different from
the non-GAAP information provided by other companies. Non-GAAP
financial measures used by Intersil include:
- Gross profit;
- Operating expenses;
- Provision (benefit) for income taxes;
- Operating income (loss);
- Net income (loss);
- Diluted earnings (loss) per share; and
- Weighted average shares outstanding – diluted.
The company presents non-GAAP financial measures because the
investor community uses non-GAAP results in its analysis and
comparison of historical results and projections of the company's
future operating results. These non-GAAP results exclude
acquisition-related charges, restructuring and related costs,
equity-based compensation expense, and certain other expenses and
benefits. Management uses these non-GAAP measures to manage and
assess the profitability of the business. These non-GAAP results
are also consistent with the way management internally analyzes
Intersil's financial results.
There are limitations in using non-GAAP financial measures
because they are not prepared in accordance with GAAP and may be
different from non-GAAP financial measures used by other companies.
The presentation of non-GAAP financial information is not meant to
be considered in isolation or as a substitute for the most directly
comparable GAAP financial measures. The non-GAAP financial measures
supplement, and should be viewed in conjunction with, GAAP
financial measures. Investors should review the reconciliations of
the non-GAAP financial measures to their most directly comparable
GAAP financial measures as provided in this press release.
As presented in the "Non-GAAP Results" tables in this press
release, each of the non-GAAP financial measures excludes one or
more of the following items:
Acquisition-related charges. Acquisition-related charges are not
factored into management's evaluation of potential acquisitions or
Intersil's performance after completion of acquisitions, because
they are not related to the company's core operating performance.
Adjustments of these items provide investors with a basis to
compare Intersil's performance to other companies without the
variability caused by purchase accounting. Acquisition-related
charges primarily include:
- Amortization of purchased intangibles, which include purchased
intangibles such as purchased technology, patents, customer
relationships, trademarks, backlog and non-compete agreements.
- One-time charges associated with completing an acquisition
including contract termination costs.
Other adjustments. These items are excluded from non-GAAP
financial measures because they are not related to the core
operating activities and on-going future operating performance of
Intersil. Excluding these items allows investors to better compare
Intersil's period-over-period performance without such expense or
benefit, which Intersil believes may be useful to the investor
community. Other adjustments primarily include:
- Equity-based compensation expense.
- Legal judgments, awards, or governmental fines or
penalties.
- Income from IP agreements.
- Restructuring and related costs, including asset impairment
charges.
- Write-offs (recoveries) related to Auction Rate
Securities.
- Merger-related expenses associated with the anticipated merger
with Renesas Electronics.
- Tax effects of non-GAAP adjustments.
- Diluted weighted average shares non-GAAP adjustment - for
purposes of calculating non-GAAP diluted earnings per share, the
GAAP diluted weighted average shares outstanding is adjusted to
exclude the benefits of equity-based compensation expense
attributable to future services not yet recognized in the financial
statements that are treated as proceeds assumed to be used to
repurchase shares under the GAAP treasury stock method.
Comparability. The above criteria has been consistently applied
when calculating the non-GAAP financial measures for all periods
presented in this press release and accompanying
tables.
Intersil
Corporation
|
Condensed
Consolidated Statements of Income
|
Unaudited
|
(In thousands,
except percentages and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
Year
Ended
|
|
Dec.
30,
|
|
Sep.
30,
|
|
Jan.
1,
|
|
Dec.
30,
|
|
Jan.
1,
|
|
2016
|
|
2016
|
|
2016
|
|
2016
|
|
2016
|
|
Q4 2016
|
|
Q3 2016
|
|
Q4 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$
139,806
|
|
$
139,045
|
|
$
126,626
|
|
$
542,139
|
|
$
521,616
|
Cost of
revenue
|
56,387
|
|
54,825
|
|
53,707
|
|
218,952
|
|
213,820
|
Gross
profit
|
83,419
|
|
84,220
|
|
72,919
|
|
323,187
|
|
307,796
|
Gross margin
%
|
59.7%
|
|
60.6%
|
|
57.6%
|
|
59.6%
|
|
59.0%
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
Research and
development
|
31,642
|
|
31,315
|
|
29,983
|
|
130,846
|
|
126,350
|
Selling, general and
administrative
|
24,222
|
|
22,782
|
|
22,784
|
|
95,801
|
|
96,963
|
Amortization of
purchased intangibles
|
2,670
|
|
2,669
|
|
4,261
|
|
11,734
|
|
17,625
|
Restructuring and
related costs
|
(1,186)
|
|
14
|
|
—
|
|
12,336
|
|
—
|
Provision for the
TAOS litigation
|
—
|
|
—
|
|
—
|
|
1,255
|
|
81,100
|
Merger-related
expenses
|
3,265
|
|
4,639
|
|
—
|
|
7,904
|
|
—
|
Total operating
expenses
|
60,613
|
|
61,419
|
|
57,028
|
|
259,876
|
|
322,038
|
Operating income
(loss)
|
22,806
|
|
22,801
|
|
15,891
|
|
63,311
|
|
(14,242)
|
Other income
(expense), net
|
179
|
|
114
|
|
(257)
|
|
(514)
|
|
(530)
|
Income before
income taxes
|
22,985
|
|
22,915
|
|
15,634
|
|
62,797
|
|
(14,772)
|
Income tax expense
(benefit)
|
3,871
|
|
7,032
|
|
(5,668)
|
|
14,660
|
|
(21,958)
|
Net
income
|
$
19,114
|
|
$
15,883
|
|
$
21,302
|
|
$
48,137
|
|
$
7,186
|
|
|
|
|
|
|
|
|
|
|
Earnings per
share:
|
|
|
|
|
|
|
|
|
|
Basic
|
$
0.14
|
|
$
0.12
|
|
$
0.16
|
|
$
0.36
|
|
$
0.05
|
Diluted
|
$
0.14
|
|
$
0.11
|
|
$
0.16
|
|
$
0.35
|
|
$
0.05
|
|
|
|
|
|
|
|
|
|
|
Weighted average
shares outstanding:
|
|
|
|
|
|
|
|
|
|
Basic
|
137,272
|
|
135,908
|
|
132,608
|
|
135,281
|
|
131,793
|
Diluted
|
140,673
|
|
138,760
|
|
134,288
|
|
137,864
|
|
133,273
|
Intersil
Corporation
|
Condensed
Consolidated Balance Sheets
|
Unaudited
|
(in
thousands)
|
|
|
|
|
|
|
|
Dec.
30,
|
|
Sep.
30,
|
|
Jan.
1,
|
|
2016
|
|
2016
|
|
2016
|
Assets
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
Cash and cash
equivalents
|
$
224,456
|
|
$
284,047
|
|
$
247,403
|
Short-term
investments
|
82,333
|
|
—
|
|
—
|
Trade
receivables, net
|
54,295
|
|
61,628
|
|
42,684
|
Inventories
|
65,208
|
|
68,277
|
|
65,334
|
Prepaid
expenses and other current assets
|
10,293
|
|
9,332
|
|
7,176
|
Income taxes
receivable
|
534
|
|
4,529
|
|
7,584
|
Assets held
for sale
|
—
|
|
4,901
|
|
—
|
Total current
assets
|
437,119
|
|
432,714
|
|
370,181
|
Non-current
assets:
|
|
|
|
|
|
Property,
plant and equipment, net
|
49,250
|
|
51,572
|
|
71,044
|
Purchased
intangibles, net
|
20,773
|
|
23,443
|
|
32,507
|
Goodwill
|
571,770
|
|
571,770
|
|
571,770
|
Deferred
income tax assets
|
53,838
|
|
59,385
|
|
63,139
|
Other
non-current assets
|
32,591
|
|
31,255
|
|
29,977
|
Total non-current
assets
|
728,222
|
|
737,425
|
|
768,437
|
Total
assets
|
$
1,165,341
|
|
$
1,170,139
|
|
$
1,138,618
|
|
|
|
|
|
|
Liabilities and
stockholders' equity
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
Trade
payables
|
20,970
|
|
21,912
|
|
23,382
|
Deferred
income
|
15,071
|
|
18,077
|
|
14,482
|
Income taxes
payable
|
3,570
|
|
3,301
|
|
3,270
|
Provision for
the TAOS litigation
|
78,105
|
|
78,317
|
|
77,988
|
Other accrued
expenses and liabilities
|
53,366
|
|
61,362
|
|
48,913
|
Total current liabilities
|
171,082
|
|
182,969
|
|
168,035
|
Non-current
liabilities:
|
|
|
|
|
|
Income taxes
payable
|
2,068
|
|
1,653
|
|
1,609
|
Other
non-current liabilities
|
8,652
|
|
10,792
|
|
14,224
|
Total non-current liabilities
|
10,720
|
|
12,445
|
|
15,833
|
Total stockholders'
equity
|
983,539
|
|
974,725
|
|
954,750
|
Total liabilities
and stockholders' equity
|
$
1,165,341
|
|
$
1,170,139
|
|
$
1,138,618
|
Intersil
Corporation
|
Condensed
Consolidated Statements of Cash Flows
|
Unaudited
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
Year
Ended
|
|
Dec.
30,
|
|
Sep.
30,
|
|
Jan.
1,
|
|
Dec.
30,
|
|
Jan.
1,
|
|
2016
|
|
2016
|
|
2016
|
|
2016
|
|
2016
|
|
Q4 2016
|
|
Q3 2016
|
|
Q4 2015
|
|
|
|
|
Operating
activities:
|
|
|
|
|
|
|
|
|
|
Net income
|
$
19,114
|
|
$
15,883
|
|
$
21,302
|
|
$
48,137
|
|
$
7,186
|
Depreciation
|
2,708
|
|
2,903
|
|
3,557
|
|
12,657
|
|
15,285
|
Amortization of purchased intangibles
|
2,670
|
|
2,669
|
|
4,261
|
|
11,734
|
|
17,625
|
Equity-based compensation
|
6,635
|
|
5,563
|
|
5,148
|
|
26,802
|
|
23,158
|
Asset
impairment charges
|
(1,119)
|
|
—
|
|
—
|
|
8,879
|
|
—
|
Deferred
income taxes
|
4,258
|
|
4,099
|
|
(2,247)
|
|
6,722
|
|
(6,285)
|
Other
|
(1,140)
|
|
(1,071)
|
|
(2,300)
|
|
(3,037)
|
|
(4,194)
|
Net
changes in operating assets and liabilities
|
3,412
|
|
(6,777)
|
|
1,467
|
|
(7,221)
|
|
64,229
|
Net cash flows
provided by operating activities
|
36,538
|
|
23,269
|
|
31,188
|
|
104,673
|
|
117,004
|
|
|
|
|
|
|
|
|
|
|
Investing
activities:
|
|
|
|
|
|
|
|
|
|
Cash
paid for acquisition, net of cash acquired
|
—
|
|
—
|
|
—
|
|
—
|
|
(15,948)
|
Purchase
of investments
|
(82,682)
|
|
—
|
|
—
|
|
(82,682)
|
|
—
|
Proceeds
from investments
|
367
|
|
865
|
|
150
|
|
1,302
|
|
1,198
|
Net
capital expenditures
|
(2,986)
|
|
(1,784)
|
|
(1,214)
|
|
(9,490)
|
|
(12,965)
|
Net
proceeds from disposition of fixed assets
|
5,289
|
|
2,422
|
|
—
|
|
7,711
|
|
—
|
Net cash flows
provided by/ (used in) investing activities
|
(80,012)
|
|
1,503
|
|
(1,064)
|
|
(83,159)
|
|
(27,715)
|
|
|
|
|
|
|
|
|
|
|
Financing
activities:
|
|
|
|
|
|
|
|
|
|
Proceeds
from equity-based awards, net
|
3,472
|
|
18,446
|
|
4,610
|
|
25,167
|
|
13,403
|
Dividends paid
|
(17,179)
|
|
(16,338)
|
|
(16,008)
|
|
(68,382)
|
|
(64,860)
|
Net cash flows
provided by/ (used in) financing activities
|
(13,707)
|
|
2,108
|
|
(11,398)
|
|
(43,215)
|
|
(51,457)
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange
rates on cash and cash equivalents
|
(2,410)
|
|
303
|
|
(221)
|
|
(1,246)
|
|
(1,645)
|
|
|
|
|
|
|
|
|
|
|
Net change in cash
and cash equivalents
|
(59,591)
|
|
27,183
|
|
18,505
|
|
(22,947)
|
|
36,187
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents as of the beginning of the period
|
284,047
|
|
256,864
|
|
228,898
|
|
247,403
|
|
211,216
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents as of the end of the period
|
$
224,456
|
|
$
284,047
|
|
$
247,403
|
|
$
224,456
|
|
$
247,403
|
Intersil
Corporation
|
Non-GAAP
Results
|
Unaudited
|
(In thousands,
except percentages)
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
Year
Ended
|
|
Dec.
30,
|
|
Sep.
30,
|
|
Jan.
1,
|
|
Dec.
30,
|
|
Jan.
1,
|
|
2016
|
|
2016
|
|
2016
|
|
2016
|
|
2016
|
|
Q4 2016
|
|
Q3 2016
|
|
Q4 2015
|
|
|
|
|
Non-GAAP gross
profit:
|
|
|
|
|
|
|
|
|
|
GAAP gross
profit
|
$
83,419
|
|
$
84,220
|
|
$
72,919
|
|
$
323,187
|
|
$
307,796
|
Equity-based
compensation COS
|
207
|
|
207
|
|
268
|
|
1,156
|
|
1,400
|
Non-GAAP gross
profit
|
$
83,626
|
|
$
84,427
|
|
$
73,187
|
|
$
324,343
|
|
$
309,196
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross
margin:
|
|
|
|
|
|
|
|
|
|
GAAP gross
margin
|
59.7%
|
|
60.6%
|
|
57.6%
|
|
59.6%
|
|
59.0%
|
Excluded items
as a percent of revenue
|
0.1%
|
|
0.1%
|
|
0.2%
|
|
0.2%
|
|
0.3%
|
Non-GAAP gross
margin
|
59.8%
|
|
60.7%
|
|
57.8%
|
|
59.8%
|
|
59.3%
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP R&D
expenses:
|
|
|
|
|
|
|
|
|
|
GAAP R&D
expenses
|
$
31,642
|
|
$
31,315
|
|
$
29,983
|
|
$
130,846
|
|
$
126,350
|
Equity-based
compensation
|
(2,817)
|
|
(2,779)
|
|
(2,368)
|
|
(12,533)
|
|
(10,167)
|
Non-GAAP R&D
expenses:
|
$
28,825
|
|
$
28,536
|
|
$
27,615
|
|
$
118,313
|
|
$
116,183
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP SG&A
expenses:
|
|
|
|
|
|
|
|
|
|
GAAP SG&A
expenses
|
$
24,222
|
|
$
22,782
|
|
$
22,784
|
|
$
95,801
|
|
$
96,963
|
Equity-based
compensation
|
(3,611)
|
|
(2,577)
|
|
(2,512)
|
|
(13,113)
|
|
(11,591)
|
Acquisition-related costs
|
—
|
|
—
|
|
—
|
|
(585)
|
|
—
|
Non-GAAP SG&A
expenses:
|
$
20,611
|
|
$
20,205
|
|
$
20,272
|
|
$
82,103
|
|
$
85,372
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating
expenses:
|
|
|
|
|
|
|
|
|
|
GAAP operating
expenses
|
$
60,613
|
|
$
61,419
|
|
$
57,028
|
|
$
259,876
|
|
$
322,038
|
Restructuring
and related costs
|
1,186
|
|
(14)
|
|
—
|
|
(12,336)
|
|
—
|
Provision for
the TAOS litigation
|
—
|
|
—
|
|
—
|
|
(1,255)
|
|
(81,100)
|
Equity-based
compensation (excl. COS)
|
(6,428)
|
|
(5,356)
|
|
(4,880)
|
|
(25,646)
|
|
(21,758)
|
Amortization
of purchased intangibles
|
(2,670)
|
|
(2,669)
|
|
(4,261)
|
|
(11,734)
|
|
(17,625)
|
Acquisition-related costs
|
—
|
|
—
|
|
—
|
|
(585)
|
|
—
|
Merger-related
expenses
|
(3,265)
|
|
(4,639)
|
|
—
|
|
(7,904)
|
|
—
|
Non-GAAP operating
expenses
|
$
49,436
|
|
$
48,741
|
|
$
47,887
|
|
$
200,416
|
|
$
201,555
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating
income:
|
|
|
|
|
|
|
|
|
|
GAAP operating
income
|
$
22,806
|
|
$
22,801
|
|
$
15,891
|
|
$
63,311
|
|
$
(14,242)
|
Restructuring
and related costs
|
(1,186)
|
|
14
|
|
—
|
|
12,336
|
|
—
|
Provision for
the TAOS litigation
|
—
|
|
—
|
|
—
|
|
1,255
|
|
81,100
|
Equity-based
compensation
|
6,635
|
|
5,563
|
|
5,148
|
|
26,802
|
|
23,158
|
Amortization
of purchased intangibles
|
2,670
|
|
2,669
|
|
4,261
|
|
11,734
|
|
17,625
|
Acquisition-related costs
|
—
|
|
—
|
|
—
|
|
585
|
|
—
|
Merger-related
expenses
|
3,265
|
|
4,639
|
|
—
|
|
7,904
|
|
—
|
Non-GAAP operating
income
|
$
34,190
|
|
$
35,686
|
|
$
25,300
|
|
$
123,927
|
|
$
107,641
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating
margin:
|
|
|
|
|
|
|
|
|
|
GAAP operating
margin
|
16.3%
|
|
16.4%
|
|
12.5%
|
|
11.7%
|
|
(2.7%)
|
Excluded items
as a percent of revenue
|
8.2%
|
|
9.3%
|
|
7.5%
|
|
11.2%
|
|
23.3%
|
Non-GAAP operating
margin
|
24.5%
|
|
25.7%
|
|
20.0%
|
|
22.9%
|
|
20.6%
|
Intersil
Corporation
|
Non-GAAP
Results
|
Unaudited
|
(In thousands,
except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
Year
Ended
|
|
Dec.
30,
|
|
Sep.
30,
|
|
Jan.
1,
|
|
Dec.
30,
|
|
Jan.
1,
|
|
2016
|
|
2016
|
|
2016
|
|
2016
|
|
2016
|
|
Q4 2016
|
|
Q3 2016
|
|
Q4 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net
income:
|
|
|
|
|
|
|
|
|
|
GAAP net
income
|
$
19,114
|
|
$
15,883
|
|
$
21,302
|
|
$
48,137
|
|
$
7,186
|
Restructuring
charges (reversal) and related costs
|
(1,186)
|
|
14
|
|
—
|
|
12,336
|
|
—
|
Provision for
the TAOS litigation
|
—
|
|
—
|
|
—
|
|
1,255
|
|
81,100
|
Equity-based
compensation
|
6,635
|
|
5,563
|
|
5,148
|
|
26,802
|
|
23,158
|
Amortization
of purchased intangibles
|
2,670
|
|
2,669
|
|
4,261
|
|
11,734
|
|
17,625
|
Acquisition-related costs
|
—
|
|
—
|
|
—
|
|
585
|
|
—
|
Merger-related
expenses
|
3,265
|
|
4,639
|
|
—
|
|
7,904
|
|
—
|
Gain on
recovery from auction rate securities
|
(71)
|
|
(135)
|
|
(150)
|
|
(276)
|
|
(1,198)
|
Tax impact of
non-cash and discrete items
|
(2,710)
|
|
2,683
|
|
(2,668)
|
|
(4,616)
|
|
(34,140)
|
Non-GAAP net
income
|
$
27,717
|
|
$
31,316
|
|
$
27,893
|
|
$
103,861
|
|
$
93,731
|
|
|
|
|
|
|
|
|
|
|
GAAP weighted average
shares - diluted
|
140,673
|
|
138,760
|
|
134,288
|
|
137,864
|
|
133,273
|
Non-GAAP
adjustment
|
2,776
|
|
2,583
|
|
4,314
|
|
2,876
|
|
3,795
|
Non-GAAP weighted
average shares - diluted
|
143,449
|
|
141,343
|
|
138,602
|
|
140,740
|
|
137,068
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP earnings
per diluted share:
|
|
|
|
|
|
|
|
|
|
GAAP earnings per
diluted share
|
$
0.14
|
|
$
0.11
|
|
$
0.16
|
|
$
0.35
|
|
$
0.05
|
Excluded items
per share impact
|
0.05
|
|
0.11
|
|
0.04
|
|
0.39
|
|
0.63
|
Non-GAAP earnings per
diluted share
|
$
0.19
|
|
$
0.22
|
|
$
0.20
|
|
$
0.74
|
|
$
0.68
|
|
|
|
|
|
|
|
|
|
|
Equity-based
compensation expense by classification:
|
|
|
|
|
|
|
|
|
Cost of revenue
("COS")
|
$
207
|
|
$
207
|
|
$
268
|
|
$
1,156
|
|
$
1,400
|
Research and
development
|
$
2,817
|
|
$
2,779
|
|
$
2,368
|
|
$
12,533
|
|
$
10,167
|
Selling, general and
administrative
|
$
3,611
|
|
$
2,577
|
|
$
2,512
|
|
$
13,113
|
|
$
11,591
|
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/intersil-corporation-reports-fourth-quarter-and-full-year-results-300398764.html
SOURCE Intersil Corporation