Category: Semiconductors

Lattice Semiconductor Reports Fourth Quarter and Full Year 2015 Results

Financial Highlights*:

Fourth quarter 2015 revenue of $101.2 million on a GAAP basis and $101.3 million on a non-GAAP basis (excluding $7 million of forecasted Q4 revenue from an IP contract that will now be recognized as revenue when payments are received).
Fourth quarter 2015 net loss of $45.5 million or $0.38 per basic and diluted share on a GAAP basis, and net loss of $5.0 million or $0.04 per basic and diluted share on a non-GAAP basis.
Fourth quarter 2015 operating expenses of $90.6 million on a GAAP basis (includes a $21.7 million impairment of goodwill and intangible assets), and $51.9 million on a non-GAAP basis.
Fourth quarter 2015 gross margin of 53.5% on a GAAP basis and 54.6% on a non-GAAP basis.
Fiscal year 2015 revenue of $406.0 million on a GAAP basis and $411.2 million on a non-GAAP basis.

Fiscal year 2015 net loss of $159.2 million or $1.36 per basic and diluted share on a GAAP basis, and a net loss of $15.0 million or $0.13 per basic and diluted share on a non-GAAP basis
Fiscal year 2015 operating expenses of $327.1 million on a GAAP basis and $218.3 million on a non-GAAP basis.
Fiscal year 2015 gross margin of 54.2% on a GAAP basis and 56.2% on a non-GAAP basis.

* For a reconciliation of GAAP to non-GAAP results, see accompanying tables "Reconciliation of U.S. GAAP to Non-GAAP Financial Measures."

PORTLAND, Ore.--- Lattice Semiconductor Corporation (LSCC), the global leader in smart connectivity solutions, announced financial results today for the fiscal fourth quarter and full year ended January 2, 2016.

The Company reported revenues on a GAAP basis for the fourth quarter of 2015 of $101.2 million, which was down 7.8% sequentially, as compared to the third quarter 2015 revenue of $109.7 million, and was up 21.1%, as compared to the fourth quarter 2014 revenue of $83.6 million, which was prior to our acquisition of Silicon Image. Revenue for the fourth quarter of 2015 was $101.3 million on a non-GAAP basis. Gross margin on a GAAP basis was 53.5% for the fourth quarter of 2015, as compared to the third quarter of 2015 gross margin of 54.5% and 55.3% for the fourth quarter of 2014. Gross margin for the fourth quarter of 2015 was 54.6% on a non-GAAP basis, as compared to 55.7% for the third quarter of 2015. Total operating expenses for the fourth quarter of 2015 were $51.9 million on a non-GAAP basis, as compared to $57.6 million for the third quarter of 2015.

Net loss for the fourth quarter on a GAAP basis was $45.5 million ($0.38 per basic and diluted share), and net loss on a non-GAAP basis of $5.0 million ($0.04 per basic and diluted share) for the fourth quarter of 2015. GAAP results for the fourth quarter of 2015 reflect $3.5 million in restructuring costs, $0.4 million in acquisition related charges, $3.5 million in tax expense, $8.8 million in amortization of acquired intangible assets, $21.7 million in impairment of goodwill and intangible assets, and $4.8 million in stock-based compensation expense. This compares to a net loss on a GAAP basis in the prior quarter of $24.9 million ($0.21 per basic and diluted share), with a net loss on a non-GAAP basis in the prior quarter of $5.2 million ($0.04 per basic and diluted share), and compares to net income on a GAAP basis in the year ago period of $15.4 million ($0.13 per basic and diluted share), or $8.3 million ($0.07 per basic and diluted share) on a non-GAAP basis. GAAP results for the third quarter of 2015 reflect $6.8 million in restructuring costs, $0.6 million in acquisition related charges, $0.3 million in tax expense, $8.9 million in amortization of acquired intangible assets, and $4.2 million in stock-based compensation expense.

For the fiscal year 2015, revenue was $406.0 million on a GAAP basis, an increase of 10.9% from $366.1 million in the fiscal year 2014. Revenue for the fiscal year 2015 was $411.2 million on a non-GAAP basis. Net loss on a GAAP basis for fiscal year 2015 was $159.2 million ($1.36 per basic and diluted share), compared to a net income of $48.6 million ($0.41 per basic and $0.40 per diluted share) reported in fiscal year 2014. Net loss for the fiscal year 2015 was $15.0 million ($0.13 per basic and diluted share) on a non-GAAP basis, compared to net income of $57.1 million ($0.49 per basic and $0.47 per diluted share) for the fiscal year 2014. GAAP results for the fiscal year 2015 reflect $19.2 million in restructuring costs, $22.5 million in acquisition related charges, $32.5 million in tax expense, $29.6 million in amortization of acquired intangible assets, $21.7 million in impairment of goodwill and intangible assets, and $17.4 million in stock-based compensation expense.

Darin G. Billerbeck, President and Chief Executive Officer, said, "Q4 came in as expected but we are disappointed by a payment delay for an IP contract we signed prior to our Q3 earnings call. While this timing issue resulted in lower than expected revenue and non-GAAP gross margin in Q4, we expect to recognize the revenue and associated cost of sales when payments are received. For 2015, our GAAP revenue increased 10.9%, marking our third consecutive year of double digit revenue growth. Normally, we would be excited by double digit growth, however, we had expected our revenue to be substantially higher at our largest OEMs. Clearly, macro-economic challenges, including softness in multiple segments of the consumer market, impacted both our Imaging and FPGA businesses more severely than anticipated. We exited 2015 with confidence as a more diversified company, with the addition of Imaging and mmWave solutions to our already sought after low power FPGA capabilities. The considerable progress we made in 2015, including our integration of Silicon Image positions us to expand in multiple markets with our broader solutions portfolio, while reducing our reliance on one big OEM in our consumer business. We also remained diligent in our focus on our cost structure, which led to our proactive resizing of our company in late Q3. This, combined with the $49 million in synergies actioned related to our acquisition of Silicon Image, gives us confidence we can achieve our profitability goals in 2016 - even on our current lower revenue base. While ongoing macro weakness will impact our two largest customers in consumer in the first quarter of 2016, we believe this will represent a low point for the year, followed by a healthy uptick in the second half.”

Joe Bedewi, Corporate Vice President and Chief Financial Officer, added, “2015 was a challenging year as we developed and executed our synergy and integration plans and drove major operational and cost efficiency improvements across our organization. Since our acquisition of Silicon Image in early March, we have identified and actioned synergy savings of approximately $49 million. We remain focused on execution and exited 2015 with an improved cost structure and multi-year product roadmap in place. We are now on a path to sustained higher profitability as we leverage the cost synergies we achieved in 2015. We believe a 20% operating margin is realistic as we exit 2016, and expect to maintain gross margins in our target range of the mid-50% level. We plan to drive meaningfully higher free cash flow and debt reduction at the current revenue level and with expected revenue growth in the second half of 2016.”

Recent Business Highlights:

  • Honored as Huawei Core Partner: Huawei Technology Co., Ltd. recognized Lattice for the fourth time with a “2015 Core Partner” award for its ongoing commitment to excellence, quality, delivery, technology cooperation and service to Huawei.
  • Qualcomm and Lattice Launch Joint Quick Charge Solution: Lattice's flexible charging controller family, the LIF-UC™ family, was selected to support the Qualcomm® Quick Charge™ standard. The joint solution provides fast time to market and is optimized for flexibility in supporting multiple charging profiles, so that one charger can power today and tomorrow’s mobile devices.
  • Delivering Wireless Connectivity at Multi-Gigabit Speeds: Lattice's SiBEAM Inc. released a next gen USB 3.0 adapter reference design supporting the IEEE 802.11ad wireless standard (also known as WiGig®) for wireless connectivity at gigabit per second speeds over the 60 GHz frequency band. The reference design lets OEMs add wireless gigabit connectivity to laptop and desktop computers and is designed to be fully complementary and interoperable end-to-end with Qualcomm Atheros’ 802.11ad networking solution.
  • Salcomp Designs Lattice’ FPGA into USB Type-C Charger: Lattice’s LIF-UC port controllers offer a seamless connection to the AC/DC controller within the charger to enable a simple and low cost design. Using an FPGA architecture, Lattice’s solution delivers the flexibility needed to enable customization to differentiate Salcomp’s SPEEDY power adapter. Salcomp will continue to use Lattice’s upgradeable port controller for future USB Type-C accessories that intelligently deliver higher wattage to mobile devices.

Business Outlook - First Quarter and Full Year 2016:

  • Revenue for the first quarter of 2016 is expected to be between approximately $95 million and $101 million on a non-GAAP basis, as compared to the fourth quarter of 2015, with revenue for the full year 2016 expected to be approximately $460 million to $470 million on a non-GAAP basis.
  • Gross margin percentage for both the first quarter and full year 2016 is expected to be approximately 56.0% plus or minus 2% on a non-GAAP basis.
  • Total operating expenses, excluding acquisition or restructuring related charges, are expected to be approximately $49.6 million plus or minus 3% on a non-GAAP basis for the first quarter of 2016, and approximately $175 million plus or minus 3% on a non-GAAP basis for the full year 2016, which includes the benefit of synergy savings.
  • Restructuring charges are expected to be approximately $2.1 million for the first quarter of 2016 and approximately $2.8 million for the full year 2016.
  • Acquisition related charges, including amortization of acquired intangible assets are expected to be approximately $8.9 million in the first quarter of 2016, and approximately $35.8 million for the full year 2016.

Investor Conference Call / Webcast Details:

Lattice Semiconductor will review the Company's financial results for the fourth quarter of 2015 and business outlook for the first quarter and full year 2016 on Wednesday, February 17 at 5:00 p.m. Eastern Time. The conference call-in number is 1-888-286-6281 or 1-706-643-3761 with conference identification number 41056653. An accompanying presentation and live webcast of the conference call will also be available on Lattice's website at www.latticesemi.com. The Company's financial guidance will be limited to the comments on its public quarterly earnings call and the public business outlook statements contained in this press release.

A replay of the call will be available approximately 2 hours after the conclusion of the live call through 11:59 p.m. Eastern Time on March 2, 2016, by telephone at 1-404-537-3406. To access the replay, use conference identification number 41056653. A webcast replay will also be available on the investor relations section of www.latticesemi.com.

Forward-Looking Statements Notice:

The foregoing paragraphs contain forward-looking statements that involve estimates, assumptions, risks and uncertainties. Any statements about our expectations, beliefs, plans, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. Such forward-looking statements include statements relating to: our expectation that we will receive payments for an IP contract and accordingly that the payments will be recognized as revenue when they are received; our belief that we have positioned the Company for growth; our belief that we are positioned to expand in multiple markets with multiple solutions, while reducing our reliance on one big OEM in our consumer business; our expectation that we can achieve our profitability goals in 2016; our expectation that while ongoing macro weakness will impact our two largest customers in consumer in the first quarter of 2016, we believe this will represent a low point for the year, followed by a healthy uptick in the second half; our belief that we are on a path to sustained higher profitability as we leverage the cost synergies we achieved in 2015; our belief that a 20% operating margin is realistic as we exit 2016, and that we will maintain gross margins in our target range of the mid-50% level; our expectation that we will drive meaningfully higher free cash flow and debt reduction at the current revenue level and with expected revenue growth in the second half of 2016; and those statements under the heading “Business Outlook - First Quarter and Full Year 2016” relating to expected revenue, gross margin and total operating expenses. Other forward-looking statements may be indicated by words such as “will,” “could,” “should,” “would,” “may,” “expect,” “plan,” “project,” “anticipate,” “intend,” “forecast,” “future,” “believe,” “estimate,” “predict,” “propose,” “potential,” “continue” or the negative of these terms or other comparable terminology. Lattice believes the factors identified below could cause actual results to differ materially from the forward-looking statements.

Estimates of future revenue are inherently uncertain due to, among other things, the high percentage of quarterly “turns” business. In addition, revenue is affected by such factors as global economic conditions, which may affect customer demand, pricing pressures, competitive actions, the demand for our Mature, Mainstream and New products, and in particular our iCE40™ and MachXO3L™ devices, the ability to supply products to customers in a timely manner, changes in our distribution relationships, or the volatility of our consumer business. Actual gross margin percentage and operating expenses could vary from the estimates on the basis of, among other things, changes in revenue levels, changes in product pricing and mix, changes in wafer, assembly, test and other costs, including commodity costs, variations in manufacturing yields, the failure to sustain operational improvements, the actual amount of compensation charges due to stock price changes. Any unanticipated declines in revenue or gross margin, any unanticipated increases in our operating expenses or unanticipated charges could adversely affect our profitability.

In addition to the foregoing, other factors that may cause actual results to differ materially from the forward-looking statements in this press release include global economic uncertainty, overall semiconductor market conditions, market acceptance and demand for our new products, the Company's dependencies on its silicon wafer suppliers, the impact of competitive products and pricing, technological and product development risks, the failure to achieve the anticipated benefits and synergies of the Silicon Image transaction. In addition, actual results are subject to other risks and uncertainties that relate more broadly to our overall business, including those risks more fully described in Lattice’s filings with the SEC including its annual report on Form 10-K for the fiscal year ended January 3, 2015, and Lattice’s quarterly reports filed on Form 10-Q for the 2015 fiscal year.

You should not unduly rely on forward-looking statements because actual results could differ materially from those expressed in any forward-looking statements. In addition, any forward-looking statement applies only as of the date on which it is made. The Company does not intend to update or revise any forward-looking statements, whether as a result of events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

About Lattice Semiconductor:

Lattice Semiconductor (LSCC) is the global leader in smart connectivity solutions, providing market leading intellectual property and low-power, small form-factor devices that enable more than 8,000 global customers to quickly deliver innovative and differentiated cost and power efficient products. The Company’s broad end-market exposure extends from consumer electronics to industrial equipment, communications infrastructure and licensing.

Lattice was founded in 1983 and is headquartered in Portland, Oregon. In March 2015, the Company acquired Silicon Image, which is a leader in setting industry standards including the highly successful HDMI®, DVI™, MHL® and WirelessHD® standards.

For more information, visit www.latticesemi.com. You can also follow us via LinkedIn, Twitter, Facebook, or RSS.

# # #

Lattice Semiconductor Corporation, Lattice (& design), L (& design), iCE40 and MachXO3L and specific product designations are either registered trademarks or trademarks of Lattice Semiconductor Corporation or its subsidiaries in the United States and/or other countries.

GENERAL NOTICE: Other product names used in this publication are for identification purposes only and may be trademarks of their respective holders.

         

Lattice Semiconductor Corporation

Consolidated Statements of Operations

(in thousands, except per share data)

(unaudited)

         
    Three Months Ended   Year Ended
    January 2,
2016
  October 3,
2015
  January 3,
2015
  January 2,
2016
  January 3,
2015
Revenue   $ 101,194     $ 109,715     $ 83,600     $ 405,966     $ 366,127  
Costs and expenses:                    
Cost of sales   47,092     49,866     37,337     186,057     159,940  
Research and development   32,055     37,619     22,485     136,868     88,079  

Selling, general, and
administrative

  24,253     23,819     18,301     97,349     73,527  
Acquisition related charges   372     610         22,450      
Restructuring   3,459     6,818     1     19,239     17  

Amortization of acquired
intangible assets

  8,756     8,941     737     29,580     2,948  

Impairment of goodwill and
intangible assets

  21,655             21,655      
    137,642     127,673     78,861     513,198     324,511  
(Loss) income from operations   (36,448 )   (17,958 )   4,739     (107,232 )   41,616  
Interest expense   (5,519 )   (5,754 )   (87 )   (18,389 )   (262 )
Other income (expense), net   466     (943 )   144     (832 )   1,587  

(Loss) income before income taxes
and equity in net loss of an
unconsolidated affiliate

  (41,501 )   (24,655 )   4,796     (126,453 )   42,941  
Income tax expense (benefit)   3,510     309     (10,623 )   32,540     (5,639 )

Equity in net loss of an
unconsolidated affiliate, net of tax

  (492 )           (492 )    
Net (loss) income   (45,503 )   (24,964 )   15,419     (159,485 )   48,580  

Net loss attributable to
non-controlling interest

  49     102         252      

Net (loss) income attributable to
common stockholders

  $ (45,454 )   $ (24,862 )   $ 15,419     $ (159,233 )   $ 48,580  
                     
Net (loss) income per share:                    
Basic   $ (0.38 )   $ (0.21 )   $ 0.13     $ (1.36 )   $ 0.41  
Diluted   $ (0.38 )   $ (0.21 )   $ 0.13     $ (1.36 )   $ 0.40  
                     

Shares used in per share
calculations:

                   
Basic   118,095     117,669     117,931     117,387     117,708  
Diluted   118,095     117,669     119,486     117,387     120,245  
                               
         

Lattice Semiconductor Corporation

Consolidated Balance Sheets

(in thousands)

(unaudited)

         
    January 2,
2016
  January 3,
2015
Assets        
Current assets:        
Cash, cash equivalents and short-term marketable securities   $ 102,574     $ 254,844
Accounts receivable, net   88,471     62,372
Inventories   75,896     64,925
Other current assets   18,922     16,281
Total current assets   285,863     398,422
         
Property and equipment, net   51,852     27,796
Other long-term assets   17,495     9,862
Intangible assets, net of amortization   162,583     9,537
Goodwill   267,549     44,808
Deferred income taxes   578     20,105
    $ 785,920     $ 510,530
         
Liabilities and Stockholders' Equity        
Current liabilities:        
Accounts payable and other accrued liabilities   $ 83,761     $ 45,800
Current portion of long-term debt   7,557    

Deferred income and allowances on sales to sell-through distributors and deferred
license revenue

  19,859     14,946
Total current liabilities   111,177     60,746
         
Long-term debt   330,870    
Other long-term liabilities   38,353     8,809
Total liabilities   480,400     69,555
         
Stockholders' equity   305,520     440,975
    $ 785,920     $ 510,530
               
         

Lattice Semiconductor Corporation

- Supplemental Historical Financial Information -

(unaudited)

         
    Three Months Ended   Year Ended
    January 2, 2016   October 3, 2015   January 3, 2015   January 2, 2016   January 3, 2015
Operations Information                    
Percent of Revenue                    
Gross Margin   53.5 %   54.5 %   55.3 %   54.2 %   56.3 %
R&D Expense   31.7 %   34.3 %   26.9 %   33.7 %   24.1 %
SG&A Expense   24.0 %   21.7 %   21.9 %   24.0 %   20.1 %
Depreciation and amortization (in thousands)   17,892     17,553     5,375     60,808     22,248  
Capital expenditures (in thousands)   6,624     4,552     3,394     18,209     10,267  

Stock-based compensation expense (in
thousands)

  4,788     4,199     3,257     17,350     12,801  

Stock-based compensation included in
acquisition related charges (in thousands)

      402         4,293      

Restructuring and severance related charges
(in thousands)

  3,459     6,818     59     19,239     628  

Severance costs included in acquisition
related charges (in thousands)

              4,017      
Taxes paid (cash, in thousands)   2,936     2,291     509     8,339     1,599  
Balance Sheet Information                    
Current Ratio   2.6     2.7     6.6          
A/R Days Revenue Outstanding   80     71     67          
Inventory Months   4.8     4.8     5.2          
Revenue% (by Geography)                    
Asia   75 %   79 %   68 %   76 %   73 %
Europe (incl. Africa)   12 %   12 %   16 %   14 %   16 %
Americas   13 %   9 %   16 %   10 %   11 %
Revenue% (by End Market) (1)                    
Communications   28 %   26 %   41 %   28 %   42 %
Consumer   30 %   33 %   20 %   31 %   25 %
Industrial   30 %   31 %   39 %   32 %   33 %
Licensing   12 %   10 %   %   9 %   %
Revenue% (by Channel)                    
Sell-through distribution   44 %   46 %   49 %   45 %   45 %
Direct   56 %   54 %   51 %   55 %   55 %
                               

(1) During the second quarter of fiscal 2014, the Company condensed its End Market categories. All periods presented have been revised accordingly.

                     

Lattice Semiconductor Corporation

- Reconciliation of U.S. GAAP to Non-GAAP Financial Measures -

(in thousands, except per share data)

(unaudited)

                     
    Three Months Ended   Year Ended
    January 2, 2016   October 3, 2015   January 3, 2015   January 2, 2016   January 3, 2015
GAAP Revenue   $ 101,194     $ 109,715     $ 83,600     $ 405,966     $ 366,127  

Fair value adjustment to deferred revenue from
purchase accounting

  96     361         5,187      
Non-GAAP Revenue   $ 101,290     $ 110,076     $ 83,600     $ 411,153     $ 366,127  
                     
GAAP Cost of products sold   $ 47,092     $ 49,866     $ 37,337     $ 186,057     $ 159,940  

Fair value adjustment to deferred revenue from
purchase accounting

      47         1,496      
Inventory step-up expense   (716 )   (716 )       (6,078 )    
Stock-based compensation - gross margin   (372 )   (406 )   (228 )   (1,416 )   (815 )
Non-GAAP Cost of products sold   $ 46,004     $ 48,791     $ 37,109     $ 180,059     $ 159,125  
                     
GAAP Gross margin   $ 54,102     $ 59,849     $ 46,263     $ 219,909     $ 206,187  

Fair value adjustment to deferred revenue from
purchase accounting

  96     314         3,691      
Inventory step-up expense   716     716         6,078      
Stock-based compensation - gross margin   372     406     228     1,416     815  
Non-GAAP Gross margin   $ 55,286     $ 61,285     $ 46,491     $ 231,094     $ 207,002  
Non-GAAP Gross margin %   54.6 %   55.7 %   55.6 %   56.2 %   56.5 %
                     
GAAP Operating expenses   $ 90,550     $ 77,807     $ 41,524     $ 327,141     $ 164,571  
Restructuring   (3,459 )   (6,818 )   (1 )   (19,239 )   (17 )
Acquisition related charges (1)   (372 )   (610 )       (22,450 )    
Amortization of acquired intangible assets   (8,756 )   (8,941 )   (737 )   (29,580 )   (2,948 )
Impairment of goodwill and intangible assets   (21,655 )           (21,655 )    
Stock-based compensation - operations   (4,416 )   (3,793 )   (3,030 )   (15,934 )   (11,987 )
Non-GAAP Operating expenses   $ 51,892     $ 57,645     $ 37,756     $ 218,283     $ 149,619  
                     
GAAP (Loss) income from operations   $ (36,448 )   $ (17,958 )   $ 4,739     $ (107,232 )   $ 41,616  

Fair value adjustment to deferred revenue from
purchase accounting

  96     314         3,691      
Inventory step-up expense   716     716         6,078      
Stock-based compensation - gross margin   372     406     228     1,416     815  
Restructuring   3,459     6,818     1     19,239     17  
Acquisition related charges (1)   372     610         22,450      
Amortization of acquired intangible assets   8,756     8,941     737     29,580     2,948  
Impairment of goodwill and intangible assets   21,655             21,655      
Stock-based compensation - operations   4,416     3,793     3,030     15,934     11,987  
Non-GAAP Income from operations   $ 3,394     $ 3,640     $ 8,735     $ 12,811     $ 57,383  
                     
                     
(1) Includes stock-based compensation and severance costs related to change in control.
         
Lattice Semiconductor Corporation
- Reconciliation of U.S. GAAP to Non-GAAP Financial Measures -
(in thousands, except per share data)
(unaudited)
                     
    Three Months Ended   Year Ended
    January 2, 2016   October 3, 2015   January 3, 2015   January 2, 2016   January 3, 2015

GAAP (Loss) income before income taxes and
equity in net loss of an unconsolidated affiliate

  $ (41,501 )   $ (24,655 )   $ 4,796     $ (126,453 )   $ 42,941  

Fair value adjustment to deferred revenue from
purchase accounting

  96     314         3,691      
Inventory step-up expense   716     716         6,078      
Stock-based compensation - gross margin   372     406     228     1,416     815  
Restructuring   3,459     6,818     1     19,239     17  
Acquisition related charges (1)   372     610         22,450      
Amortization of acquired intangible assets   8,756     8,941     737     29,580     2,948  
Impairment of goodwill and intangible assets   21,655             21,655      
Stock-based compensation - operations   4,416     3,793     3,030     15,934     11,987  

Non-GAAP (Loss) income before income taxes and
equity in net loss of an unconsolidated affiliate

  $ (1,659 )   $ (3,057 )   $ 8,792     $ (6,410 )   $ 58,708  
                     
GAAP Income tax expense (benefit)   $ 3,510     $ 309     $ (10,623 )   $ 32,540     $ (5,639 )
Non-cash income tax expense (benefit)   (574 )   1,982     11,132     (24,201 )   7,238  
Non-GAAP Income tax expense (benefit)   $ 2,936     $ 2,291     $ 509     $ 8,339     $ 1,599  
                     

GAAP Net (loss) income attributable to common
stockholders

  $ (45,454 )   $ (24,862 )   $ 15,419     $ (159,233 )   $ 48,580  

Fair value adjustment to deferred revenue from
purchase accounting

  96     314         3,691      
Inventory step-up expense   716     716         6,078      
Stock-based compensation - gross margin   372     406     228     1,416     815  
Restructuring   3,459     6,818     1     19,239     17  
Acquisition related charges (1)   372     610         22,450      
Amortization of acquired intangible assets   8,756     8,941     737     29,580     2,948  
Impairment of goodwill and intangible assets   21,655             21,655      
Stock-based compensation - operations   4,416     3,793     3,030     15,934     11,987  
Non-cash income tax expense (benefit)   574     (1,982 )   (11,132 )   24,201     (7,238 )

Non-GAAP Net (loss) income attributable to
common stockholders

  $ (5,038 )   $ (5,246 )   $ 8,283     $ (14,989 )   $ 57,109  
                     
                     

(1) Includes stock-based compensation and severance costs related to change in control.

 
Lattice Semiconductor Corporation
- Reconciliation of U.S. GAAP to Non-GAAP Financial Measures -
(in thousands, except per share data)
(unaudited)
                     
    Three Months Ended   Year Ended
    January 2, 2016   October 3, 2015   January 3, 2015   January 2, 2016   January 3, 2015
GAAP Net (loss) income per share - basic   $ (0.38 )   $ (0.21 )   $ 0.13     $ (1.36 )   $ 0.41  
Cumulative effect of Non-GAAP adjustments   0.34     0.17     (0.06 )   1.23     0.08  
Non-GAAP Net (loss) income per share - basic   $ (0.04 )   $ (0.04 )   $ 0.07     $ (0.13 )   $ 0.49  
                     
GAAP Net (loss) income per share - diluted   $ (0.38 )   $ (0.21 )   $ 0.13     $ (1.36 )   $ 0.40  
Cumulative effect of Non-GAAP adjustments   0.34     0.17     (0.06 )   1.23     0.07  
Non-GAAP Net (loss) income per share - diluted   $ (0.04 )   $ (0.04 )   $ 0.07     $ (0.13 )   $ 0.47  
                     
Shares used in per share calculations:                    
Basic   118,095     117,669     117,931     117,387     117,708  
Diluted   118,095     117,669     119,486     117,387     120,245  

 

Contact:
Lattice Semiconductor Corporation
Joe Bedewi, 503-268-8000
Chief Financial Officer
or
Global IR Partners
David Pasquale, 914-337-8801
This email address is being protected from spambots. You need JavaScript enabled to view it.