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 |

GAAP RESULTS
(in millions,
except
percentages and Q4 Q3 Q4
per Fiscal Fiscal Change Fiscal Change
vs. Q3 vs. Q4
share data) 2010 2010 2010 2009 (1) 2009
----------- ---- ---- ------- ------- -------
Revenue $260.8 $250.3 4.2% $172.3 51.4%
Gross Margin 37.7% 36.4% 1.3 ppt 17.3% 20.4 ppt
Operating Income
(Loss) $36.6 $33.6 $3.0 $(56.5) $93.1
Net Income
(Loss) $26.7 $24.9 $1.8 $(58.7) $85.4
Diluted EPS
(LPS) $0.10 $0.09 $0.01 $(0.22) $0.32
NON-GAAP RESULTS (excluding share-based compensation, amortization
of intangibles, impairment of goodwill and intangibles, integration
charges, loss (gain) on PP&E, 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
Q4 Q3 Q4
percentages and per Fiscal Fiscal Change Fiscal Change
vs. Q3 vs. Q4
share data) 2010 2010 2010 2009 (1) 2009
----------- ---- ---- ------- ------- -------
Gross Margin 39.6% 38.4% 1.2 ppt 19.8% 19.8 ppt
Operating Income
(Loss) $47.7 $44.6 $3.1 $(21.4) $69.1
Net Income (Loss) $43.8 $38.8 $5.0 $(25.0) $68.8
Diluted EPS (LPS) $0.16 $0.14 $0.02 $(0.10) $0.26
(1) Certain amounts have been adjusted as a result of the
retrospective adoption of the Financial Accounting Standards Board
("FASB") Staff Position No. APB 14-1, "Accounting for Convertible
Debt Instruments That May Be Settled in Cash upon Conversion
(Including Partial Cash Settlement)" ("FSP APB 14-1," which is
included in FASB Accounting Standards Codification ("ASC") Subtopic
470-20, "Debt with Conversion and Other Options" ("FASB ASC
470-20")).Financial Tables To Follow
RF MICRO DEVICES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
Three Months Ended
------------------
April 3,
2010 March 28, 2009 (1)
--------- ------------------
Total revenue $260,825 $172,320
Costs and expenses:
Cost of goods sold 162,396 142,486
Research and development 35,484 35,745
Marketing and selling 14,461 13,760
General and administrative 10,887 10,900
Other operating expense 958 25,951
--- ------
Total costs and expenses 224,186 228,842
------- -------
Operating income (loss) 36,639 (56,522)
Other (expense) income (5,499) 149
------ ---
Income (loss) before income
taxes $31,140 $(56,373)
Income tax expense (4,412) (2,305)
------ ------
Net income (loss) $26,728 $(58,678)
======= ========
Net income (loss) per
share, diluted $0.10 $(0.22)
===== ======
Weighted average
outstanding diluted shares 275,986 263,409
======= =======
(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)
Twelve Months Ended
-------------------
April 3,
2010 March 28, 2009 (1)
--------- ------------------
Total revenue $978,393 $886,506
Costs and expenses:
Cost of goods sold 623,224 669,163
Research and development 138,960 170,778
Marketing and selling 56,592 64,946
General and administrative 48,316 50,352
Other operating expense 4,895 800,563
----- -------
Total costs and expenses 871,987 1,755,802
------- ---------
Operating income (loss) 106,406 (869,296)
Other expense (21,572) (10,712)
------- -------
Income (loss) before income
taxes $84,834 $(880,008)
Income tax expense (13,815) (7,896)
------- ------
Net income (loss) $71,019 $(887,904)
======= =========
Net income (loss) per
share, diluted $0.25 $(3.38)
===== ======
Weighted average
outstanding diluted shares 289,429 262,493
======= =======
(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
April 2, March
3, 2010 28,
------ -------- ------
2010 2009 (1)
---- -------
GAAP operating income (loss) $36,639 $33,588 $(56,522)
Share-based compensation expense 5,047 5,322 5,302
Amortization of intangible assets 4,750 4,751 3,873
Restructuring charges related to fiscal
2009 strategic restructuring and adverse
macroeconomic conditions 117 585 12,401
Impairment of goodwill and intangibles - - 13,485
Other restructuring, loss (gain) on PP&E,
integration charges and start-up costs 1,131 330 75
Non-GAAP operating income (loss) $47,684 $44,576 $(21,386)
======= ======= ========
GAAP net income (loss) 26,728 24,928 (58,678)
Share-based compensation expense 5,047 5,322 5,302
Amortization of intangible assets 4,750 4,751 3,873
Restructuring charges related to fiscal
2009 strategic restructuring and adverse
macroeconomic conditions 117 585 12,401
Impairment of goodwill and intangibles - - 13,485
Other restructuring, loss (gain) on PP&E,
integration charges and start-up costs 1,131 330 75
Loss (gain) on retirement of convertible
subordinated notes - 408 (6,246)
Non-cash interest expense on convertible
subordinated notes 4,316 4,335 4,466
Tax adjustments 1,717 (1,881) 290
----- ------ ---
Non-GAAP net income (loss) 43,806 38,778 (25,032)
Plus: Income impact of assumed
conversions for interest on 1.50%
convertible notes 37 361 -
Non-GAAP net income (loss) plus assumed
conversion of notes- $43,843 $39,139 $(25,032)
Numerator for diluted income (loss) per
share ======= ======= ========
GAAP and Non-GAAP weighted average
outstanding diluted 275,986 285,907 263,409
shares ======= ======= =======
Non-GAAP net income (loss) per share,
diluted $0.16 $0.14 $(0.10)
===== ===== ======
Three Months Ended
------------------
April 3, January 2, March 28,
2010 2010 2009
--------- ----------- ----------
GAAP gross
margin $98,429 37.7% $91,190 36.4% $29,834 17.3%
Adjustment for
intangible
amortization 3,651 1.4% 3,651 1.5% 3,109 1.8%
Adjustment for
share-based
compensation 895 0.3% 939 0.4% - - %
Restructuring
charges
related to
fiscal 2009
strategic
restructuring
and adverse
macroeconomic
conditions - - % - - % 1,182 0.7%
Other
restructuring 427 0.2% 384 0.1% 10 - %
---
Non-GAAP gross
margin $103,402 39.6% $96,164 38.4% $34,135 19.8%
======== ==== ======= ==== ======= ====
(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 April 3, 2010
------------------------- -------------
(as a percentage of sales)
GAAP operating income 14.0%
Share-based compensation expense 2.0%
Amortization of intangible assets 1.8%
Restructuring charges related to fiscal 2009
strategic restructuring and adverse
macroeconomic conditions 0.1%
Other restructuring, loss (gain) on PP&E,
integration charges and start-up costs 0.4%
Non-GAAP operating income 18.3%
====
Three Months Ended
------------------
April 3, January 2, March 28,
2010 2010 2009
--------- ----------- ----------
GAAP research
and
development
expense $35,484 $32,997 $35,745
Less:
Share-based
compensation
expense 1,386 1,481 1,139
Amortization of
intangible
assets 12 13 34
Restructuring
charges
related to
fiscal 2009
strategic
restructuring
and adverse
macroeconomic
conditions - - -
Other
restructuring
and
integration
expense - 18 -
--- --- ---
Non-GAAP
research and
development
expense $34,086 $31,485 $34,572
======= ======= =======
Three Months Ended
------------------
April 3, January 2, March 28,
2010 2010 2009
--------- ----------- ----------
GAAP marketing
and selling
expense $14,461 $13,821 $13,760
Less:
Share-based
compensation
expense 1,213 1,298 996
Amortization of
intangible
assets 1,087 1,087 730
Restructuring
charges
related to
fiscal 2009
strategic
restructuring
and adverse
macroeconomic
conditions - - -
Other
restructuring
and
integration
expense - 8 -
---
Non-GAAP
marketing and
selling
expense $12,161 $11,428 $12,034
======= ======= =======
Three Months Ended
------------------
April 3, January 2, March 28,
2010 2010 2009
--------- ----------- ----------
GAAP general
and
administrative
expense $10,887 $9,496 $10,900
Less:
Share-based
compensation
expense 1,553 1,604 1,985
Restructuring
charges
related to
fiscal 2009
strategic
restructuring
and adverse
macroeconomic
conditions - - -
Other
restructuring
and
integration
benefit (136) (783) -
----
Non-GAAP
general and
administrative
expense $9,470 $8,675 $8,915
====== ====== ======
RF MICRO DEVICES, INC. AND SUBSIDIARIES
ADDITIONAL SELECTED NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS
(Unaudited)
Three Months
Free Cash Flow (1) Ended Twelve Months Ended
------------------
April 3,
2010 April 3, 2010
--------- -------------
(In millions, except per
share data)
Net cash provided by
operating activities $58 $186
Purchases of property and
equipment (3) (9)
Free Cash Flow $55 $177
=== ====
(1) Free Cash Flow is calculated as net cash provided by operating
activities minus property and equipment expenditures.
RF MICRO DEVICES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
April
3, March 28,
2010 2009 (1)
---- -------
ASSETS
Current assets:
Cash and cash equivalents $104,778 $172,989
Restricted cash and trading
security investments 17,698 62
Short-term investments 134,882 93,527
Accounts receivable, net 108,219 90,231
Inventories 122,509 113,611
Other current assets 60,738 47,014
------ ------
Total current assets 548,824 517,434
Property and equipment, net 247,085 315,127
Intangible assets, net 102,169 121,191
Goodwill 95,628 95,628
Long-term investments 2,175 20,183
Other non-current assets 18,127 19,079
Total assets $1,014,008 $1,088,642
========== ==========
LIABILITIES AND SHAREHOLDERS'
EQUITY
Current liabilities:
Accounts payable and accrued
liabilities 124,253 93,582
Current portion of long term
debt 15,053 4,839
Other short-term liabilities,
net 13,427 923
------ ---
Total current liabilities 152,733 99,344
Long-term debt, net 289,837 505,107
Other long-term liabilities 41,354 52,229
------ ------
Total liabilities 483,924 656,680
Shareholders' equity:
Total shareholders' equity 530,084 431,962
------- -------
Total liabilities and
shareholders' equity $1,014,008 $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 |