Attached files

file filename
8-K - 8-K - INTERSIL CORP/DEisil-20140129x8k.htm

Exhibit 99.1

Intersil Logo.JPG

 

 

 

 

Media Contact:

Shannon Pleasant

Intersil Corporation

(512)  382-8444

spleasant@intersil.com

 

Intersil Corporation Reports Solid Fourth Quarter Results

Milpitas, CA, Jan. 29, 2014Intersil Corporation (NASDAQ:ISIL), a leading provider of innovative power management and precision analog solutions, today announced financial results for the fourth quarter and year ended January 3, 2014. 

Company Highlights

·

Revenue of $146 million was up 6% compared to the fourth quarter of 2012.

·

Fourth quarter gross margin improved 160 basis points (bps) compared to the same quarter of 2012.

·

Operating income increased significantly from the prior year, resulting in a non-GAAP operating margin of 21% for the quarter and 16% for the full year.

·

GAAP earnings of $0.06 for the fourth quarter resulted in a return to profitability for the full year. Non-GAAP earnings more than doubled to $0.59 for 2013.

·

Balance sheet metrics continued to improve, and cash and investment balances increased by $28 million in the quarter to $195 million.

Revenue for the fourth quarter of $146 million declined seasonally, as anticipated, but increased 6 percent compared to the same period last year. Intersil’s industrial and infrastructure revenue was down slightly sequentially, but up 11 percent year over year due to growth in power, automotive and aerospace products. Computing revenue increased sequentially and year over year due to better than expected demand. Consumer revenue declined in the fourth quarter primarily due to lower demand sequentially for gaming consoles. The breakdown by end market was as follows:

 

 

 

 

 

 

 

 

 

Q4 2013

Q3 2013

Q4 2012

End Market:

Revenue

% of Revenue

Revenue

% of Revenue

Revenue

% of Revenue

Industrial & infrastructure

$         87.1 

60%

$         87.8 

58%

$          78.6 

57%

Personal computing

30.5 

21%

28.2 

18%

28.6 

21%

Consumer

28.4 

19%

36.6 

24%

30.3 

22%

Revenue

$       146.0 

 

$       152.6 

 

$        137.5 

 

1

 


 

Exhibit 99.1

Financial Results

The year-end financial results showed steadily improving fundamentals which enabled the company to close 2013 as a more stable and profitable company with one of the highest dividend yields in its sector. Over the course of the year, the company successfully restructured expenses to enable better profitability while providing a platform for continued investment in strategic R&D projects. A focused product strategy, improved financial discipline and a reduction in product costs were behind the gross and operating margin improvements.

 

For the full year, on a GAAP basis, gross margin of 55.0 percent improved 70 bps from 54.3 percent in 2012. GAAP operating expenses declined to $303.1 million resulting in a return to profitability for the year with net income of $2.9 million or $0.02 per diluted share.

 

For the fourth quarter, GAAP gross margin increased to 55.6 percent. GAAP operating expenses decreased to $60 million. GAAP operating income was $21.2 million or 14.5 percent of sales. GAAP net income for the quarter was $7.5 million or $0.06 per diluted share. 

 

The non-GAAP results also showed meaningful improvement over prior periods. Non-GAAP gross margin improved to 55.8 percent in fourth quarter despite the seasonal decline in revenue.  For the year, gross margin improved to 55.3 percent. Fourth quarter non-GAAP operating expenses were $50.8 million, a 23 percent decrease compared to the same period last year. For the full year, non-GAAP operating expenses were $226.2 million, a meaningful decline over 2012. For a complete reconciliation of GAAP and non-GAAP results, please see the “Non-GAAP Results” table included at the end of this release.

 

Fourth quarter non-GAAP operating income increased to $30.6 million, a dramatic improvement from the same period last year, resulting in a non-GAAP operating margin of 21 percent. Non-GAAP operating margin for the full year was 16 percent. Fourth quarter non-GAAP net income of $25.5 million, resulted in $0.19 per diluted share. For the full year, non-GAAP earnings more than doubled to $0.59 per diluted share.

 

Cash flow from operating activities was $46 million, contributing to a 17 percent sequential increase in cash and short-term investments to $195 million at the end of the quarter. 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 February 28, 2014, to shareholders of record as of the close of business on February 18, 2014.

 

“I’m very pleased with the pace of progress as we successfully implemented a number of important strategic changes last year to improve focus, profitability and execution,” said Necip Sayiner, president and CEO of Intersil. “We are now positioned in 2014 to rebuild around our core competency and transform the business, delivering a higher quality, more sustainable revenue base.”

 

First Quarter 2014 Outlook

 

The following forward looking guidance is for the first quarter ending April 4, 2014, based on current business trends and conditions:

 

 

 

 

 

 

 

 

 

2

 


 

Exhibit 99.1

 

GAAP

Reconciling items

Non-GAAP

Revenue

$134 - $140 million

 

$134 - $140 million

Gross margin

Up slightly

 

Up slightly

Operating expenses

$62 - $65 million

$4 - $5 million equity-based compensation

$53 - $54 million

 

 

 

 

 

 

$5- $6 million amortization of purchased intangibles

 

Earnings per share

$0.03 - $0.05

 

$0.13 to $0.15

 

Earnings Call Webcast

 

Intersil will be hosting a webcast to discuss the quarterly results and outlook today at 1:45 p.m. Pacific Time. To access the conference call, please visit the company’s investor relations website at ir.intersil.com.  Participants can also dial (866) 318-8611or +1 (617) 399-5130 and enter the pass code 56886083. A replay of the webcast will be available for two weeks following the conference call on the company website, or may be accessed by dialing (888) 286-8010, international dial +1 (617) 801-6888, using the pass code 12448729. 

 

About Intersil

 

Intersil Corporation is a leading provider of innovative power management and precision analog solutions. The Company's products address some of the largest markets within the industrial and infrastructure, personal computing and high-end consumer markets. For more information about Intersil or to find out how to become a member of our winning team, visit our website at www.intersil.com.

 

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.

3

 


 

Exhibit 99.1

 

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 relatedAcquisition-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.

 

4

 


 

Exhibit 99.1

Restructuring and related costsRestructuring 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

·

Writeoffs(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.

 

 

 

 

5

 


 

Exhibit 99.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intersil Corporation

Condensed Consolidated Statements of Operations

Unaudited

(In thousands, except percentages and per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

Year Ended

 

Jan. 3,

 

Oct. 4,

 

Dec. 28,

 

Jan. 3,

 

Dec. 28,

 

2014

 

2013

 

2012

 

2014

 

2012

 

Q4 2013

 

Q3 2013

 

Q4 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$      145,993 

 

$      152,644 

 

$      137,454 

 

$      575,195 

 

$      607,864 

Cost of revenue

64,848 

 

68,008 

 

63,185 

 

258,588 

 

277,698 

Gross margin

81,145 

 

84,636 

 

74,269 

 

316,607 

 

330,166 

Gross margin %

55.6% 

 

55.4% 

 

54.0% 

 

55.0% 

 

54.3% 

Expenses:

 

 

 

 

 

 

 

 

 

Research and development

27,482 

 

31,311 

 

37,555 

 

130,541 

 

166,884 

Selling, general and administrative

26,915 

 

27,083 

 

33,509 

 

113,333 

 

134,314 

Amortization of purchased intangibles

5,561 

 

6,080 

 

7,646 

 

24,579 

 

29,185 

Provision for export compliance settlement

 -

 

6,000 

 

 -

 

6,000 

 

 -

Income from IP agreement

 -

 

 -

 

(1,000)

 

 -

 

(14,412)

Restructuring and related costs

 -

 

9,067 

 

652 

 

28,694 

 

10,490 

Total expenses

59,958 

 

79,541 

 

78,362 

 

303,147 

 

326,461 

Operating income (loss)

21,187 

 

5,095 

 

(4,093)

 

13,460 

 

3,705 

Gain on investments

470 

 

893 

 

39 

 

2,318 

 

920 

Interest expense and fees, net

(395)

 

(429)

 

(6,867)

 

(1,901)

 

(12,291)

Income (loss) before income taxes

21,262 

 

5,559 

 

(10,921)

 

13,877 

 

(7,666)

Income tax expense

13,753 

 

13,737 

 

10,899 

 

11,022 

 

29,983 

Net income (loss)

$          7,509 

 

$        (8,178)

 

$      (21,820)

 

$          2,855 

 

$      (37,649)

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

Basic

$            0.06 

 

$          (0.06)

 

$          (0.17)

 

$            0.02 

 

$          (0.30)

Diluted

$            0.06 

 

$          (0.06)

 

$          (0.17)

 

$            0.02 

 

$          (0.30)

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

127,699 

 

127,339 

 

126,470 

 

127,151 

 

127,032 

Diluted

129,158 

 

127,339 

 

126,470 

 

127,998 

 

127,032 

6

 


 

Exhibit 99.1

 

 

 

 

 

 

 

 

 

 

 

 

Intersil Corporation

Condensed Consolidated Balance Sheets

Unaudited

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan. 3,

 

Oct. 4,

 

Dec. 28,

 

 

 

 

2014

 

2013

 

2012

 

 

Assets

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and short-term investments

 

$           194,787 

 

$            166,800 

 

$            163,561 

 

 

Trade receivables, net

 

49,466 

 

57,641 

 

54,684 

 

 

Inventories

 

62,408 

 

66,362 

 

74,868 

 

 

Prepaid expenses and other current assets

 

9,752 

 

10,983 

 

14,504 

 

 

Income taxes receivable

 

1,091 

 

4,243 

 

 -

 

 

Deferred income tax assets

 

22,328 

 

18,832 

 

20,006 

 

 

Total current assets

 

339,832 

 

324,861 

 

327,623 

 

 

Non-current assets:

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

81,867 

 

83,538 

 

85,374 

 

 

Purchased intangibles, net

 

56,641 

 

62,203 

 

82,998 

 

 

Goodwill

 

565,424 

 

565,424 

 

565,424 

 

 

Deferred income tax assets

 

73,008 

 

74,700 

 

85,526 

 

 

Other non-current assets

 

74,624 

 

75,910 

 

80,841 

 

 

Total non-current assets

 

851,564 

 

861,775 

 

900,163 

 

 

Total assets

 

$        1,191,396 

 

$         1,186,636 

 

$         1,227,786 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and shareholders' equity

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Trade payables

 

$             26,248 

 

$              26,075 

 

$              22,220 

 

 

Deferred income

 

11,936 

 

10,226 

 

9,572 

 

 

Income taxes payable

 

14,588 

 

5,750 

 

1,293 

 

 

Other accrued expenses

 

77,117 

 

78,256 

 

67,227 

 

 

Total current liabilities

 

129,889 

 

120,307 

 

100,312 

 

 

Non-current liabilities:

 

 

 

 

 

 

 

 

Income taxes payable

 

90,102 

 

88,450 

 

111,724 

 

 

Other non-current liabilities

 

13,603 

 

15,488 

 

21,142 

 

 

Total non-current liabilities

 

103,705 

 

103,938 

 

132,866 

 

 

Total shareholders' equity

 

957,802 

 

962,391 

 

994,608 

 

 

Total liabilities and shareholders' equity

 

$        1,191,396 

 

$         1,186,636 

 

$         1,227,786 

7

 


 

Exhibit 99.1

 

 

 

 

 

 

 

 

 

 

Intersil Corporation

Condensed Consolidated Statements of Cash Flows

Unaudited

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

Year Ended

 

Jan. 3,

 

Oct. 4,

 

Dec. 28,

 

Jan. 3,

 

Dec. 28,

 

2014

 

2013

 

2012

 

2014

 

2012

 

Q4 2013

 

Q3 2013

 

Q4 2012

 

 

 

 

Operating activities:

 

 

 

 

 

 

 

 

 

Net income (loss)

$       7,509 

 

$      (8,178)

 

$    (21,820)

 

$       2,855 

 

$    (37,649)

Depreciation

4,210 

 

4,380 

 

4,879 

 

18,950 

 

19,467 

Amortization of purchased intangibles

5,561 

 

6,080 

 

7,646 

 

24,579 

 

29,185 

Equity-based compensation

3,868 

 

4,287 

 

5,320 

 

19,091 

 

24,607 

Non-cash portion of restructuring charges

 -

 

1,012 

 

 -

 

7,184 

 

 -

Other

(123)

 

(220)

 

(264)

 

(1,236)

 

362 

Deferred income taxes

(1,804)

 

12,028 

 

3,672 

 

10,196 

 

14,003 

Net changes in operating assets and liabilities

27,049 

 

185 

 

23,741 

 

25,095 

 

(14,404)

Net cash flows from operating activities

46,270 

 

19,574 

 

23,174 

 

106,714 

 

35,571 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

Proceeds from investments

 -

 

2,991 

 

 -

 

5,616 

 

26,500 

Net capital expenditures

(2,809)

 

(3,461)

 

(6,735)

 

(18,581)

 

(12,220)

Net cash flows from investing activities

(2,809)

 

(470)

 

(6,735)

 

(12,965)

 

14,280 

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

Proceeds from and tax payments on equity-based awards

82 

 

3,260 

 

(333)

 

4,353 

 

3,754 

Fees on credit facilities

 -

 

 -

 

 -

 

 -

 

(855)

Repayments of long-term debt

 -

 

 -

 

(150,000)

 

 -

 

(200,000)

Repurchase of common stock

 -

 

 -

 

(8,864)

 

 -

 

(15,262)

Dividends paid

(15,366)

 

(15,339)

 

(15,239)

 

(61,920)

 

(62,057)

Net cash flows from financing activities

(15,284)

 

(12,079)

 

(174,436)

 

(57,567)

 

(274,420)

 

 

 

 

 

 

 

 

 

 

Effect of exchange rates on cash and cash equivalents

(190)

 

859 

 

(303)

 

(205)

 

(314)

 

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

27,987 

 

7,884 

 

(158,300)

 

35,977 

 

(224,883)

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents as of the beginning of the period

166,800 

 

158,916 

 

317,110 

 

158,810 

 

383,693 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents as of the end of the period

$   194,787 

 

$   166,800 

 

$   158,810 

 

$   194,787 

 

$   158,810 

 

 

 

 

8

 


 

Exhibit 99.1

 

 

 

 

 

 

 

 

 

 

 

Intersil Corporation

Non-GAAP Results

Unaudited

(In thousands, except percentages)

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

Year Ended

 

Jan. 3,

 

Oct. 4,

 

Dec. 28,

 

Jan. 3,

 

Dec. 28,

 

2014

 

2013

 

2012

 

2014

 

2012

 

Q4 2013

 

Q3 2013

 

Q4 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP gross margin:

 

 

 

 

 

 

 

 

 

GAAP gross margin

$     81,145 

 

$     84,636 

 

$     74,269 

 

$   316,607 

 

$   330,166 

Equity-based compensation COS

298 

 

324 

 

343 

 

1,387 

 

1,634 

Non-GAAP gross margin

$     81,443 

 

$     84,960 

 

$     74,612 

 

$   317,994 

 

$   331,800 

 

 

 

 

 

 

 

 

 

 

Non-GAAP gross margin:

 

 

 

 

 

 

 

 

 

GAAP gross margin

55.6% 

 

55.4% 

 

54.0% 

 

55.0% 

 

54.3% 

Equity-based compensation COS

0.2% 

 

0.2% 

 

0.3% 

 

0.3% 

 

0.3% 

Non-GAAP gross margin

55.8% 

 

55.6% 

 

54.3% 

 

55.3% 

 

54.6% 

 

 

 

 

 

 

 

 

 

 

Non-GAAP operating expenses:

 

 

 

 

 

 

 

 

 

GAAP operating expenses

$     59,958 

 

$     79,541 

 

$     78,362 

 

$   303,147 

 

$   326,461 

Restructuring and related costs

 -

 

(9,067)

 

(652)

 

(28,694)

 

(10,490)

Provision for export compliance settlement

 -

 

(6,000)

 

 -

 

(6,000)

 

 -

Income from IP agreement

 -

 

 -

 

1,000 

 

 -

 

14,412 

Equity-based compensation (excl. COS)

(3,570)

 

(3,963)

 

(4,977)

 

(17,704)

 

(22,973)

Amortization of purchased intangibles

(5,561)

 

(6,080)

 

(7,646)

 

(24,579)

 

(29,185)

Non-GAAP operating expenses

$     50,827 

 

$     54,431 

 

$     66,087 

 

$   226,170 

 

$   278,225 

 

 

 

 

 

 

 

 

 

 

Non-GAAP operating income:

 

 

 

 

 

 

 

 

 

GAAP operating income (loss)

$     21,187 

 

$       5,095 

 

$      (4,093)

 

$     13,460 

 

$       3,705 

Restructuring and related costs

 -

 

9,067 

 

652 

 

28,694 

 

10,490 

Provision for export compliance settlement

 -

 

6,000 

 

 -

 

6,000 

 

 -

Income from IP agreement

 -

 

 -

 

(1,000)

 

 -

 

(14,412)

Equity-based compensation

3,868 

 

4,287 

 

5,320 

 

19,091 

 

24,607 

Amortization of purchased intangibles

5,561 

 

6,080 

 

7,646 

 

24,579 

 

29,185 

Non-GAAP operating income

$     30,616 

 

$     30,529 

 

$       8,525 

 

$     91,824 

 

$     53,575 

 

 

 

 

 

 

 

 

 

 

Non-GAAP operating margin:

 

 

 

 

 

 

 

 

 

GAAP operating margin

14.5% 

 

3.3% 

 

(3.0)%

 

2.3% 

 

0.6% 

Excluded items as a percent of revenue

6.5% 

 

16.7% 

 

9.2% 

 

13.7% 

 

8.2% 

Non-GAAP operating margin

21.0% 

 

20.0% 

 

6.2% 

 

16.0% 

 

8.8% 

9

 


 

Exhibit 99.1

 

 

 

 

 

 

 

 

 

 

 

Intersil Corporation

Non-GAAP Results

Unaudited

(In thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

Year Ended

 

Jan. 3,

 

Oct. 4,

 

Dec. 28,

 

Jan. 3,

 

Dec. 28,

 

2014

 

2013

 

2012

 

2014

 

2012

 

Q4 2013

 

Q3 2013

 

Q4 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income (loss):

 

 

 

 

 

 

 

 

 

GAAP net income (loss)

$       7,509 

 

$        (8,178)

 

$    (21,820)

 

$          2,855 

 

$      (37,649)

Tax adjustments from non-cash and discrete items

8,570 

 

8,816 

 

7,055 

 

(3,452)

 

16,955 

Restructuring and related costs

 -

 

9,067 

 

652 

 

28,694 

 

10,490 

Provision for export compliance settlement

 -

 

6,000 

 

 -

 

6,000 

 

 -

Income from IP agreement

 -

 

 -

 

(1,000)

 

 -

 

(14,412)

Gain on recovery from auction rate securities

 -

 

(241)

 

 -

 

(866)

 

 -

Equity-based compensation

3,868 

 

4,287 

 

5,320 

 

19,091 

 

24,607 

Amortization of purchased intangibles

5,561 

 

6,080 

 

7,646 

 

24,579 

 

29,185 

Non-GAAP net income (loss)

$     25,508 

 

$        25,831 

 

$      (2,147)

 

$        76,901 

 

$       29,176 

 

 

 

 

 

 

 

 

 

 

GAAP weighted average shares - diluted

129,158 

 

127,339 

 

126,470 

 

127,998 

 

127,032 

Non-GAAP adjustment

2,423 

 

3,288 

 

2,512 

 

2,689 

 

2,583 

Non-GAAP diluted shares outstanding

131,581 

 

130,627 

 

128,982 

 

130,687 

 

129,615 

 

 

 

 

 

 

 

 

 

 

Non-GAAP earnings (loss) per diluted share:

 

 

 

 

 

 

 

 

 

GAAP earnings (loss) per diluted share

$         0.06 

 

$          (0.06)

 

$        (0.17)

 

$            0.02 

 

$          (0.30)

Excluded items per share impact

0.13 

 

0.26 

 

0.15 

 

0.57 

 

0.53 

Non-GAAP earnings (loss) per diluted share

$         0.19 

 

$            0.20 

 

$        (0.02)

 

$            0.59 

 

$           0.23 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity-based compensation expense by classification:

 

 

 

 

 

 

 

 

 

Cost of revenue ("COS")

$          298 

 

$             324 

 

$          343 

 

$          1,387 

 

$         1,634 

Research and development

1,642 

 

1,691 

 

2,227 

 

7,777 

 

11,304 

Selling, general and administrative

1,928 

 

2,272 

 

2,750 

 

9,927 

 

11,669 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10