|
|
·
|
Revenue of $101.6 million
|
|
|
·
|
Gross margin of 53.5 percent
|
|
|
·
|
GAAP operating expenses were $36.4 million
|
|
|
·
|
Non-GAAP operating expenses of $32.1 million
|
|
|
·
|
Revenue is expected to range between $102 million and $108 million;
|
|
|
·
|
Gross margin is expected to be between 53 percent and 55 percent; and
|
|
|
·
|
Combined R&D and SG&A expenses are expected to range between $37 million and $39 million, which includes approximately $3 million in share-based compensation and amortization of acquisition-related intangibles expenses.
|
|
CIRRUS LOGIC, INC.
|
||||||||||||||||||||
|
CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS
|
||||||||||||||||||||
|
(unaudited)
|
||||||||||||||||||||
|
(in thousands, except per share data)
|
||||||||||||||||||||
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||||||
|
Sep. 24,
|
Jun. 25,
|
Sep. 25,
|
Sep. 24,
|
Sep. 25,
|
||||||||||||||||
|
2011
|
2011
|
2010
|
2011
|
2010
|
||||||||||||||||
|
Q2'12
|
Q1'12
|
Q2'11
|
Q2'12
|
Q2'11
|
||||||||||||||||
|
Audio products
|
$
|
83,683
|
$
|
71,119
|
$
|
71,171
|
$
|
154,802
|
$
|
125,159
|
||||||||||
|
Energy products
|
17,919
|
21,123
|
29,427
|
39,042
|
57,354
|
|||||||||||||||
|
Net revenue
|
101,602
|
92,242
|
100,598
|
193,844
|
182,513
|
|||||||||||||||
|
Cost of sales
|
47,247
|
44,533
|
43,818
|
91,780
|
78,998
|
|||||||||||||||
|
Gross Profit
|
54,355
|
47,709
|
56,780
|
102,064
|
103,515
|
|||||||||||||||
|
Research and development
|
19,682
|
18,767
|
15,450
|
38,449
|
30,542
|
|||||||||||||||
|
Selling, general and administrative
|
16,760
|
14,606
|
15,372
|
31,366
|
29,383
|
|||||||||||||||
|
Restructuring and other costs
|
-
|
-
|
401
|
-
|
401
|
|||||||||||||||
|
Impairment of non-marketable securities
|
-
|
-
|
500
|
-
|
500
|
|||||||||||||||
|
Provision for litigation expenses
|
-
|
-
|
-
|
-
|
135
|
|||||||||||||||
|
Patent agreement, net
|
-
|
-
|
(4,000
|
)
|
-
|
(4,000
|
)
|
|||||||||||||
|
Total operating expenses
|
36,442
|
33,373
|
27,723
|
69,815
|
56,961
|
|||||||||||||||
|
Operating income
|
17,913
|
14,336
|
29,057
|
32,249
|
46,554
|
|||||||||||||||
|
Interest income, net
|
112
|
154
|
233
|
266
|
461
|
|||||||||||||||
|
Other income (expense), net
|
(27
|
)
|
(17
|
)
|
(14
|
)
|
(44
|
)
|
18
|
|||||||||||
|
Income before income taxes
|
17,998
|
14,473
|
29,276
|
32,471
|
47,033
|
|||||||||||||||
|
Provision (benefit) for income taxes
|
6,751
|
5,295
|
(1,598
|
)
|
12,046
|
(1,443
|
)
|
|||||||||||||
|
Net income
|
$
|
11,247
|
$
|
9,178
|
$
|
30,874
|
$
|
20,425
|
$
|
48,476
|
||||||||||
|
Basic income per share:
|
$
|
0.17
|
$
|
0.14
|
$
|
0.45
|
$
|
0.31
|
$
|
0.72
|
||||||||||
|
Diluted income per share:
|
$
|
0.17
|
$
|
0.13
|
$
|
0.42
|
$
|
0.30
|
$
|
0.67
|
||||||||||
|
Weighted average number of shares:
|
||||||||||||||||||||
|
Basic
|
64,426
|
67,099
|
68,513
|
65,763
|
67,576
|
|||||||||||||||
|
Diluted
|
67,265
|
70,445
|
72,878
|
68,657
|
71,971
|
|||||||||||||||
|
Prepared in accordance with Generally Accepted Accounting Principles
|
||||||||||||||||||||
|
CIRRUS LOGIC, INC.
|
||||||||||||||||||||
|
RECONCILIATION BETWEEN GAAP AND NON-GAAP FINANCIAL INFORMATION
|
||||||||||||||||||||
|
(unaudited, in thousands, except per share data)
|
||||||||||||||||||||
|
(not prepared in accordance with GAAP)
|
||||||||||||||||||||
|
Non-GAAP financial information is not meant as a substitute for GAAP results, but is included because management believes such information is useful to our investors for informational and comparative purposes. In addition, certain non-GAAP financial information is used internally by management to evaluate and manage the company. As a note, the non-GAAP financial information used by Cirrus Logic may differ from that used by other companies. These non-GAAP measures should be considered in addition to, and not as a substitute for, the results prepared in accordance with GAAP.
|
||||||||||||||||||||
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||||||
|
Sep. 24,
|
Jun. 25,
|
Sep. 25,
|
Sep. 24,
|
Sep. 25,
|
||||||||||||||||
|
2011
|
2011
|
2010
|
2011
|
2010
|
||||||||||||||||
|
Net Income Reconciliation
|
Q2'12
|
Q1'12
|
Q2'11
|
Q2'12
|
Q2'11
|
|||||||||||||||
|
GAAP Net Income
|
$
|
11,247
|
$
|
9,178
|
$
|
30,874
|
$
|
20,425
|
$
|
48,476
|
||||||||||
|
Amortization of acquisition intangibles
|
353
|
353
|
353
|
706
|
723
|
|||||||||||||||
|
Stock based compensation expense
|
3,517
|
2,442
|
3,025
|
5,959
|
4,381
|
|||||||||||||||
|
Facility Related adjustments
|
-
|
-
|
(100
|
)
|
-
|
(96
|
)
|
|||||||||||||
|
International sales reorganization charges
|
622
|
-
|
-
|
622
|
790
|
|||||||||||||||
|
Provision for litigation expenses and settlements
|
-
|
-
|
-
|
-
|
135
|
|||||||||||||||
|
Restructuring and other costs, net
|
-
|
-
|
401
|
-
|
401
|
|||||||||||||||
|
Charge from non-marketable securities
|
-
|
-
|
500
|
-
|
500
|
|||||||||||||||
|
Patent purchase agreement, net
|
-
|
-
|
(4,000
|
)
|
-
|
(4,000
|
)
|
|||||||||||||
|
Provision (benefit) for income taxes
|
6,163
|
4,984
|
(2,229
|
)
|
11,147
|
(2,229
|
)
|
|||||||||||||
|
Non-GAAP Net Income
|
$
|
21,902
|
$
|
16,957
|
$
|
28,824
|
$
|
38,859
|
$
|
49,081
|
||||||||||
|
Earnings Per Share Reconciliation
|
||||||||||||||||||||
|
GAAP Diluted income per share
|
$
|
0.17
|
$
|
0.13
|
$
|
0.42
|
$
|
0.30
|
$
|
0.67
|
||||||||||
|
Effect of Amortization of acquisition intangibles
|
0.01
|
0.01
|
-
|
0.01
|
0.01
|
|||||||||||||||
|
Effect of Stock based compensation expense
|
0.05
|
0.03
|
0.04
|
0.09
|
0.06
|
|||||||||||||||
|
Effect of International sales reorganization charges
|
0.01
|
-
|
-
|
0.01
|
0.01
|
|||||||||||||||
|
Effect of Restructuring and other costs, net
|
-
|
-
|
0.01
|
-
|
0.01
|
|||||||||||||||
|
Effect of Charge from non-marketable securities
|
-
|
-
|
0.01
|
-
|
0.01
|
|||||||||||||||
|
Effect of Patent purchase agreement, net
|
-
|
-
|
(0.05
|
)
|
-
|
(0.06
|
)
|
|||||||||||||
|
Effect of Provision (benefit) for income taxes
|
0.09
|
0.07
|
(0.03
|
)
|
0.16
|
(0.03
|
)
|
|||||||||||||
|
Non-GAAP Diluted income per share
|
$
|
0.33
|
$
|
0.24
|
$
|
0.40
|
$
|
0.57
|
$
|
0.68
|
||||||||||
|
Operating Income Reconciliation
|
||||||||||||||||||||
|
GAAP Operating Income
|
$
|
17,913
|
$
|
14,336
|
$
|
29,057
|
$
|
32,249
|
$
|
46,554
|
||||||||||
|
GAAP Operating Margin
|
18
|
%
|
16
|
%
|
29
|
%
|
17
|
%
|
26
|
%
|
||||||||||
|
Amortization of acquisition intangibles
|
353
|
353
|
353
|
706
|
723
|
|||||||||||||||
|
Stock compensation expense - COGS
|
104
|
89
|
64
|
193
|
119
|
|||||||||||||||
|
Stock compensation expense - R&D
|
1,181
|
1,043
|
617
|
2,224
|
1,138
|
|||||||||||||||
|
Stock compensation expense - SG&A
|
2,232
|
1,310
|
2,344
|
3,542
|
3,124
|
|||||||||||||||
|
Facility Related adjustments
|
-
|
-
|
(100
|
)
|
-
|
(96
|
)
|
|||||||||||||
|
International sales reorganization charges
|
622
|
-
|
-
|
622
|
790
|
|||||||||||||||
|
Provision for litigation expenses and settlements
|
-
|
-
|
-
|
-
|
135
|
|||||||||||||||
|
Restructuring and other costs, net
|
-
|
-
|
401
|
-
|
401
|
|||||||||||||||
|
Charge from non-marketable securities
|
-
|
-
|
500
|
-
|
500
|
|||||||||||||||
|
Patent purchase agreement, net
|
-
|
-
|
(4,000
|
)
|
-
|
(4,000
|
)
|
|||||||||||||
|
Non-GAAP Operating Income
|
$
|
22,405
|
$
|
17,131
|
$
|
29,236
|
$
|
39,536
|
$
|
49,388
|
||||||||||
|
Non-GAAP Operating Margin
|
22
|
%
|
19
|
%
|
29
|
%
|
20
|
%
|
27
|
%
|
||||||||||
|
Operating Expense Reconciliation
|
||||||||||||||||||||
|
GAAP Operating Expenses
|
$
|
36,442
|
$
|
33,373
|
$
|
27,723
|
$
|
69,815
|
$
|
56,961
|
||||||||||
|
Amortization of acquisition intangibles
|
(353
|
)
|
(353
|
)
|
(353
|
)
|
(706
|
)
|
(723
|
)
|
||||||||||
|
Stock compensation expense - R&D
|
(1,181
|
)
|
(1,043
|
)
|
(617
|
)
|
(2,224
|
)
|
(1,138
|
)
|
||||||||||
|
Stock compensation expense - SG&A
|
(2,232
|
)
|
(1,310
|
)
|
(2,344
|
)
|
(3,542
|
)
|
(3,124
|
)
|
||||||||||
|
Facility Related adjustments
|
-
|
-
|
100
|
-
|
96
|
|||||||||||||||
|
International sales reorganization charges
|
(622
|
)
|
-
|
-
|
(622
|
)
|
(790
|
)
|
||||||||||||
|
Provision for litigation expenses and settlements
|
-
|
-
|
-
|
-
|
(135
|
)
|
||||||||||||||
|
Restructuring and other costs, net
|
-
|
-
|
(401
|
)
|
-
|
(401
|
)
|
|||||||||||||
|
Charge from non-marketable securities
|
-
|
-
|
(500
|
)
|
-
|
(500
|
)
|
|||||||||||||
|
Patent purchase agreement, net
|
-
|
-
|
4,000
|
-
|
4,000
|
|||||||||||||||
|
Non-GAAP Operating Expenses
|
$
|
32,054
|
$
|
30,667
|
$
|
27,608
|
$
|
62,721
|
$
|
54,246
|
||||||||||
|
CIRRUS LOGIC, INC.
|
||||||||||||||||
|
CONSOLIDATED CONDENSED BALANCE SHEET
|
||||||||||||||||
|
unaudited
|
||||||||||||||||
|
(in thousands)
|
||||||||||||||||
|
Sep. 24,
|
Jun. 25,
|
Sep. 25,
|
||||||||||||||
|
2011
|
2011
|
2010
|
||||||||||||||
|
ASSETS
|
||||||||||||||||
|
Current assets
|
||||||||||||||||
|
Cash and cash equivalents
|
$
|
39,268
|
$
|
41,490
|
$
|
19,837
|
||||||||||
|
Restricted investments
|
2,898
|
5,755
|
5,755
|
|||||||||||||
|
Marketable securities
|
100,130
|
107,016
|
153,797
|
|||||||||||||
|
Accounts receivable, net
|
44,898
|
41,967
|
48,451
|
|||||||||||||
|
Inventories
|
49,552
|
46,851
|
41,963
|
|||||||||||||
|
Other current assets
|
41,668
|
38,842
|
21,094
|
|||||||||||||
|
Total Current Assets
|
278,414
|
281,921
|
290,897
|
|||||||||||||
|
Long-term marketable securities
|
8,703
|
1,334
|
3,000
|
|||||||||||||
|
Property and equipment, net
|
50,102
|
42,465
|
32,471
|
|||||||||||||
|
Intangibles, net
|
18,905
|
19,505
|
21,042
|
|||||||||||||
|
Goodwill
|
6,027
|
6,027
|
6,027
|
|||||||||||||
|
Deferred tax asset
|
90,995
|
97,152
|
356
|
|||||||||||||
|
Other assets
|
7,517
|
8,566
|
1,503
|
|||||||||||||
|
Total Assets
|
$
|
460,663
|
$
|
456,970
|
$
|
355,296
|
||||||||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||||||
|
Current liabilities
|
||||||||||||||||
|
Accounts payable
|
$
|
35,256
|
$
|
31,063
|
$
|
29,070
|
||||||||||
|
Accrued salaries and benefits
|
10,942
|
8,120
|
12,754
|
|||||||||||||
|
Other accrued liabilities
|
10,105
|
7,505
|
6,330
|
|||||||||||||
|
Deferred income on shipments to distributors
|
9,334
|
9,745
|
7,749
|
|||||||||||||
|
Total Current Liabilities
|
65,637
|
56,433
|
55,903
|
|||||||||||||
|
Long-term restructuring accrual
|
-
|
45
|
395
|
|||||||||||||
|
Other long-term obligations
|
6,505
|
6,621
|
6,143
|
|||||||||||||
|
Stockholders' equity:
|
||||||||||||||||
|
Capital stock
|
998,572
|
994,746
|
978,554
|
|||||||||||||
|
Accumulated deficit
|
(609,167
|
)
|
(600,126
|
)
|
(685,077
|
)
|
||||||||||
|
Accumulated other comprehensive loss
|
(884
|
)
|
(749
|
)
|
(622
|
)
|
||||||||||
|
Total Stockholders' Equity
|
388,521
|
393,871
|
292,855
|
|||||||||||||
|
Total Liabilities and Stockholders' Equity
|
$
|
460,663
|
$
|
456,970
|
$
|
355,296
|
||||||||||
|
Prepared in accordance with Generally Accepted Accounting Principles
|
|||||||||||||||||