Custom Search | Please Support RF Cafe ~ Advertise on RF Cafe ~ ~ Visit My Sponsors' Websites ~ ~ Buy My Software & Products ~ About RF Cafe ฉ1999-2012 | ![]() ![]() | Product & Service Directory Personally Selected Engineering Forums Join the Conversation Thousands of pages indexed by Google |
| Please Support My Advertisers |
RF Cafe Software RF Cascade Workbook Hobby & Fun Airplanes and Rockets: My personal hobby website Equine Kingdom: My daughter Sally's horse riding business website - lots of info Doggy Dynasty: My son-in-law's dog training business Telescope & Sky: My amateur astronomy website |
GREENSBORO, N.C., Jan 26, 2010 /PRNewswire via COMTEX News Network/ -- December 2009 Quarterly Highlights: GAAP RESULTS
(in millions,
except
percentages and Change Change
per share data) Q3 Fiscal Q2 Fiscal vs. Q2 Q3 Fiscal vs. Q3
2010 2010 2010 2009 (1) 2009
Revenue $250.3 $254.8 (1.8%) $202.0 23.9%
Gross Margin 36.4% 35.9% 0.5 ppt 19.0% 17.4 ppt
Operating Income
(Loss) $33.6 $24.1 $9.5 $(754.0) $787.6
Net Income (Loss) $24.9 $14.6 $10.3 $(788.5) $813.4
Diluted EPS (LPS) $0.09 $0.05 $0.04 $(3.00) $3.09
NON-GAAP RESULTS (excluding share-based compensation, amortization of
intangibles, impairment of goodwill and intangibles, integration charges,
manufacturing start-up costs, loss (gain) on retirement of convertible
subordinated notes, restructuring charges, non-cash interest expense on
convertible subordinated notes and tax adjustments)
(in millions,
except
percentages
and per share Change Change
data) Q3 Fiscal Q2 Fiscal vs. Q2 Q3 Fiscal vs. Q3
2010 2010 2010 2009 (1) 2009
Gross Margin 38.4% 38.1% 0.3 ppt 22.6% 15.8 ppt
Operating
Income (Loss) $44.6 $41.7 $2.9 $(8.3) $52.9
Net Income
(Loss) $38.8 $36.9 $1.9 $(12.4) $51.2
Diluted EPS
(LPS) $0.14 $0.13 $0.01 $(0.05) $0.19
RF MICRO DEVICES, INC. AND SUBSIDIARIES
---------------------------------------
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
-----------------------------------------------
(In thousands, except per share data)
(Unaudited)
Three Months Ended
------------------
January 2, December 27,
2010 2008 (1)
----------- -------------
Total revenue $250,271 $202,025
Costs and expenses:
Cost of goods sold 159,081 163,613
Research and development 32,997 38,617
Marketing and selling 13,821 15,511
General and administrative 9,496 10,613
Other operating expense 1,288 727,697
----- -------
Total costs and expenses 216,683 956,051
------- -------
Operating income (loss) 33,588 (754,026)
Other expense (5,828) (2,744)
------ ------
Income (loss) before income taxes $27,760 $(756,770)
Income tax expense (2,832) (31,704)
------ -------
Net income (loss) $24,928 $(788,474)
======= =========
Net income (loss) per share, diluted $0.09 $(3.00)
===== ======
Weighted average outstanding diluted
shares 285,907 263,227
======= =======
(1) Certain amounts have been adjusted as a result of the retrospective adoption of
FSP APB 14-1 (which is included in FASB ASC 470-20).
RF MICRO DEVICES, INC. AND SUBSIDIARIES
---------------------------------------
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
-----------------------------------------------
(In thousands, except per share data)
(Unaudited)
Nine Months Ended
-----------------
January 2, December 27,
2010 2008 (1)
----------- -------------
Total revenue $717,568 $714,186
Costs and expenses:
Cost of goods sold 460,827 526,676
Research and development 103,477 135,034
Marketing and selling 42,131 51,186
General and administrative 37,429 39,453
Other operating expense 3,937 774,611
----- -------
Total costs and expenses 647,801 1,526,960
------- ---------
Operating income (loss) 69,767 (812,774)
Other expense (16,073) (10,861)
------- -------
Income (loss) before income taxes $53,694 $(823,635)
Income tax expense (9,403) (5,591)
------ ------
Net income (loss) $44,291 $(829,226)
======= =========
Net income (loss) per share, diluted $0.16 $(3.16)
===== ======
Weighted average outstanding diluted
shares 293,787 262,186
======= =======
(1) Certain amounts have been adjusted as a result of the retrospective adoption of
FSP APB 14-1 (which is included in FASB ASC 470-20).
RF MICRO DEVICES, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(In thousands, except per share data)
(Unaudited)
Three Months Ended
January 2, October 3, December 27,
2010 2009 2008 (1)
GAAP operating income (loss) $33,588 $24,127 $(754,026)
Share-based compensation
expense 5,322 11,125 5,328
Amortization of Intangible
assets 4,751 4,804 7,239
Restructuring charges
related to fiscal 2009
strategic restructuring
and adverse
macroeconomic conditions 585 1,072 59,775
Impairment of goodwill
and intangibles - - 673,027
Other restructuring,
integration charges and
manufacturing start-up
costs 330 609 310
Non-GAAP operating income
(loss) 44,576 41,737 (8,347)
GAAP net income (loss) 24,928 14,579 (788,474)
Share-based compensation
expense 5,322 11,125 5,328
Amortization of
intangible assets 4,751 4,804 7,239
Restructuring charges
related to fiscal 2009
strategic restructuring
and adverse
macroeconomic conditions 585 1,072 59,775
Impairment of goodwill
and intangibles - - 673,027
Other restructuring,
integration charges and
manufacturing start-up
costs 330 609 310
Loss (gain) on retirement
of convertible
subordinated notes 408 - (8,135)
Non-cash interest
expense on convertible
subordinated notes 4,335 4,602 4,532
Tax adjustments (1,881) 151 34,011
Non-GAAP net income (loss) 38,778 36,942 (12,387)
Plus: Income impact of
assumed conversions for
interest on 1.50%
convertible notes 361 768 -
Non-GAAP net income
(loss) plus assumed
conversion of notes-
Numerator for diluted
income (loss) per share $39,139 $37,710 $(12,387)
GAAP and Non-GAAP
weighted average
outstanding diluted shares 285,907 298,668 263,227
Non-GAAP net income
(loss) per share,
diluted $0.14 $0.13 $(0.05)
Three Months Ended
January 2, 2010 October 3, 2009 December 27, 2008
GAAP gross margin $91,190 36.4% $91,549 35.9% $38,412 19.0%
Adjustment for
intangible
amortization 3,651 1.5% 3,705 1.5% 5,068 2.5%
Adjustment for
share-based
compensation 939 0.4% 1,389 0.5% 679 0.3%
Restructuring
charges related
to fiscal 2009
strategic
restructuring
and adverse
macroeconomic
conditions - 0.0% - 0.0% 1,372 0.7%
Other
restructuring 384 0.1% 385 0.2% 110 0.1%
Non-GAAP gross
margin $96,164 38.4% $97,028 38.1% $45,641 22.6%
(1) Certain amounts have been adjusted as a result of the retrospective adoption of
FSP APB 14-1 (which is included in FASB ASC 470-20).
RF MICRO DEVICES, INC. AND SUBSIDIARIES
ADDITIONAL SELECTED NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS
(Unaudited)
Three Months Ended
Non-GAAP Operating Income January 2, 2010
------------------------- ---------------
(as percentage of sales)
GAAP operating income 13.4 %
Share-based compensation expense 2.1 %
Amortization of intangible assets 1.9 %
Restructuring charges related to fiscal 2009
strategic restructuring and adverse 0.2 %
macroeconomic conditions
Other restructuring, integration charges and
manufacturing start-up costs 0.2 %
-----
Non-GAAP operating income 17.8 %
======
Three Months Ended
January 2, October 3, December 27,
2010 2009 2008
GAAP research and
development expense $32,997 $34,846 $38,617
Less:
Share-based
compensation
expense 1,481 1,399 1,365
Amortization of
intangible assets 13 12 14
Restructuring charges
related to fiscal 2009
strategic restructuring
and adverse
macroeconomic
conditions - - 344
Other
restructuring
and integration
expense 18 118 -
Non-GAAP research
and development
expense $31,485 $33,317 $36,894
Three Months Ended
January 2, October 3, December 27,
2010 2009 2008
GAAP marketing and
selling expense $13,821 $14,741 $15,511
Less:
Share-based
compensation
expense 1,298 1,915 1,129
Amortization of
intangible assets 1,087 1,087 2,157
Restructuring
Charges related
to fiscal 2009
strategic
restructuring
and adverse
macroeconomic
conditions - - 81
Other
restructuring
and integration
expense 8 8 -
Non-GAAP marketing
and selling
expense $11,428 $11,731 $12,144
Three Months Ended
January 2, October 3, December 27,
2010 2009 2008
GAAP general
and administrative
expense $9,496 $16,721 $10,613
Less:
Share-based
compensation
expense 1,604 6,422 2,155
Restructuring
charges related
to fiscal 2009
strategic
restructuring and
adverse macroeconomic
conditions - - 8
Other restructuring
and integration
expense (benefit) (783) 17 -
Non-GAAP general
and administrative
expense $8,675 $10,282 $8,450
RF MICRO DEVICES, INC. AND SUBSIDIARIES
ADDITIONAL SELECTED NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS
(Unaudited)
Three Months Nine Months
Free Cash Flow (1) Ended Ended
-------------------
January 2,
2010 January 2, 2010
----------- ---------------
(In millions, except
per share data)
Net cash provided by
operating activities $ 44.5 $ 128.1
Purchases of property
and equipment (2.6) (5.9)
Free Cash Flow $ 41.9 $ 122.2
=== ==== === =====
GAAP weighted average
outstanding diluted
shares (In
thousands) 285,907 293,787
Free cash flow per
diluted share $ 0.15 $ 0.42
(1) Free Cash Flow is calculated as net cash provided by operating activities minus
property and equipment expenditures. Free cash flow per diluted share is calculated
as net cash provided by operating activities minus property and equipment expenditures
divided by GAAP weighted average outstanding diluted shares.
RF MICRO DEVICES, INC. AND SUBSIDIARIES
---------------------------------------
CONDENSED CONSOLIDATED BALANCE SHEETS
-------------------------------------
(In thousands)
(Unaudited)
January 2, March 28,
---------- ---------
2010 2009 (1)
---- -------
ASSETS
Current assets:
Cash and cash equivalents $121,501 $172,989
Restricted cash and trading
security investments 17,998 62
Short-term investments 62,966 93,527
Accounts receivable, net 97,561 90,231
Inventories 121,503 113,611
Other current assets 73,729 47,014
------ ------
Total current assets 495,258 517,434
Property and equipment, net 262,179 315,127
Intangible assets, net 106,719 121,191
Goodwill 95,628 95,628
Long-term investments 2,175 20,183
Other non-current assets 18,539 19,079
------ ------
Total assets $980,498 $1,088,642
======== ==========
LIABILITIES AND SHAREHOLDERS'
EQUITY
Current liabilities:
Accounts payable and accrued
liabilities 114,378 98,004
Current portion of long term debt 14,975 4,839
Other short-term liabilities, net 13,948 923
------ ---
Total current liabilities 143,301 103,766
Long-term debt, net 286,816 505,107
Other long-term liabilities 53,575 47,807
------ ------
Total liabilities 483,692 656,680
Shareholders' equity:
Total shareholders' equity 496,806 431,962
------- -------
Total liabilities and shareholders'
equity $980,498 $1,088,642
======== ==========
(1) Certain amounts have been adjusted as a result of the retrospective adoption of
FSP APB 14-1 (which is included in FASB ASC 470-20).
SOURCE RF Micro Devices, Inc. | RF Cafe's Product Directory Personally Selected | A Disruptive Web Presence Read About RF Cafe Webmaster: Kirt Blattenberger KB3UON (814) 833-1967 | Custom Search | RF Cafe's Engineering Forums A Service to You |