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 net income (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 expense, 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 the accompanying press release.
As presented in the "Non-GAAP Results" tables in the accompanying press release, each of the non-GAAP financial measures excludes one or more of the following items:
Acquisition related. 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 expenses primarily include:
- Amortization of acquisition related intangibles, which include acquired intangibles such as purchased technology, patents, customer relationships, trademarks, backlog and non-compete agreements.
Restructuring and related costs. Restructuring charges primarily relate to changes in Intersil's infrastructure in efforts to reduce costs and rebalance its workforce. Restructuring charges (gains) are excluded from non-GAAP financial measures because they are not considered core operating activities. Although Intersil has engaged in various restructuring activities in the past, each has been a discrete event based on a unique set of business objectives. As such, management believes that it is appropriate to exclude restructuring charges (gains) from Intersil's non-GAAP financial measures as it enhances the ability of investors to compare the Company's period-over-period operating results from continuing operations. Restructuring-related charges (gains) primarily include:
- Severance and retention costs directly related to a restructuring action.
- Facility closure costs consist of ongoing costs associated with the exit of our leased and owned facilities.
- Other write-offs such as intangibles related to a restructuring action.
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 this data allows investors to better compare Intersil's period-over-period performance without such expense, which Intersil believes may be useful to the investor community. Other adjustments primarily include:
- Equity-based compensation expense.
- Legal or governmental judgments, awards, fines or penalties
- Income from IP agreement
- Write-offs (recoveries) related to Auction Rate Securities.
- 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. During the second quarter of fiscal 2013 we revised our non-GAAP financial information to reduce the types of items excluded from our non-GAAP presentation in an effort to increase comparability of our results with published earnings estimates widely available on the Internet. In the past we excluded other items such as the compensation expense(benefit) associated with our non-qualified deferred compensation plan, CEO severance costs, loss on interest-rate swaps, and related tax effects of these items, from our non-GAAP financial information. As a result, a non-GAAP financial measure presented in the accompanying press release tables may be different from that presented in a prior press release.
Intersil Corporation | |||||||||
Condensed Consolidated Statements of Operations | |||||||||
Unaudited | |||||||||
(In thousands, except percentages and per share amounts) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
Year Ended | ||||||
|
Jan. 2, |
|
Oct. 3, |
|
Jan. 3, |
|
Jan. 2, |
|
Jan. 3, |
|
2015 |
|
2014 |
|
2014 |
|
2015 |
|
2014 |
|
Q4 2014 |
|
Q3 2014 |
|
Q4 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
$ 131,126 |
|
$ 143,612 |
|
$ 145,993 |
|
$ 562,555 |
|
$ 575,195 |
Cost of revenue |
52,933 |
|
59,763 |
|
64,848 |
|
235,800 |
|
258,588 |
Gross profit |
78,193 |
|
83,849 |
|
81,145 |
|
326,755 |
|
316,607 |
Gross margin % |
59.6% |
|
58.4% |
|
55.6% |
|
58.1% |
|
55.0% |
Expenses: |
|
|
|
|
|
|
|
|
|
Research and development |
30,367 |
|
31,194 |
|
27,482 |
|
125,851 |
|
130,541 |
Selling, general and administrative |
24,840 |
|
25,243 |
|
26,915 |
|
99,926 |
|
113,333 |
Amortization of purchased intangibles |
5,559 |
|
5,561 |
|
5,561 |
|
22,241 |
|
24,579 |
Provision for export compliance settlement |
- |
|
- |
|
- |
|
4,000 |
|
6,000 |
Restructuring and related costs |
- |
|
- |
|
- |
|
- |
|
28,694 |
Total expenses |
60,766 |
|
61,998 |
|
59,958 |
|
252,018 |
|
303,147 |
Operating income |
17,427 |
|
21,851 |
|
21,187 |
|
74,737 |
|
13,460 |
Interest income / (expense) and other |
(316) |
|
(554) |
|
(395) |
|
(1,742) |
|
(1,901) |
Gain / (loss) on investments |
827 |
|
(148) |
|
470 |
|
1,538 |
|
2,318 |
Income before income taxes |
17,938 |
|
21,149 |
|
21,262 |
|
74,533 |
|
13,877 |
Income tax expense |
664 |
|
7,262 |
|
13,753 |
|
19,721 |
|
11,022 |
Net income |
$ 17,274 |
|
$ 13,887 |
|
$ 7,509 |
|
$ 54,812 |
|
$ 2,855 |
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
Basic |
$ 0.13 |
|
$ 0.11 |
|
$ 0.06 |
|
$ 0.42 |
|
$ 0.02 |
Diluted |
$ 0.13 |
|
$ 0.10 |
|
$ 0.06 |
|
$ 0.41 |
|
$ 0.02 |
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
Basic |
130,138 |
|
129,620 |
|
127,699 |
|
129,149 |
|
127,151 |
Diluted |
132,276 |
|
132,626 |
|
129,158 |
|
132,657 |
|
127,998 |
|
|
|
|
|
|
|
|
|
|