CAMARILLO, Calif.--(BUSINESS WIRE)--Semtech Corporation (Nasdaq: SMTC), a leading supplier of high performance analog, mixed-signal semiconductors and advanced algorithms, today reported unaudited financial results for its second quarter of fiscal year 2019, which ended July 29, 2018. Net sales computed in accordance with U.S. generally accepted accounting principles (“GAAP”), increased 25% sequentially and 7% over the prior year’s period to $163.2 million.
Highlights for the Second Fiscal Quarter 2019
- Record quarterly net sales of LoRa-related products
- Record quarterly channel point-of-sale (POS) results
- Record Design wins of approximately $184 million
- Repurchased 495,609 shares for approximately $24 million
- Cash flow from operations increased 41% Q/Q to $49.3 million or 30% of net sales
Results on a GAAP basis for the Second Fiscal Quarter 2019
- Net sales were $163.2 million
- Gross margin was 61.3%
- SG&A expense was $33.5 million
- R&D expense was $28.1 million
- Net income was $25.2 million or $0.37 per diluted share
To facilitate a complete understanding of comparable financial performance between periods, the Company also presents performance results that exclude certain non-cash items and items that are not considered reflective of the Company’s core results over time. The Company’s non-GAAP financial measures exclude certain items and are described below under “Non-GAAP Financial Measures.”
Results on a Non-GAAP Basis for the Second Fiscal Quarter 2019 (see the list of non-GAAP items and the reconciliation of these to the most relevant GAAP items set forth in the tables below):
- Non-GAAP gross margin was 61.5%
- Non-GAAP SG&A expense was $28.2 million
- Non-GAAP R&D expense was $25.1 million
- Non-GAAP operating margin was 28.9%
- Non-GAAP net income was $37.6 million or $0.55 per diluted share
Mohan Maheswaran, Semtech’s President and Chief Executive Officer, stated: “We are pleased to deliver another quarter that exceeded our expectations as we saw healthy growth from the IoT, Mobile and Data center markets. Our Growth Engines, led by LoRa’s global adoption, continue to position the Company well for future growth. Bookings and design wins remained strong and we entered our third fiscal quarter with record starting backlog.”
GAAP Third Fiscal Quarter 2019 Outlook
- Net sales are expected to be in the range of $168.0 million to $178.0 million
- Gross margin is expected to be in the range of 61.0% to 62.0%
- SG&A expense is expected to be in the range of $38.2 million to $39.2 million
- R&D expense is expected to be in the range of $28.0 million to $29.0 million
- Intangible amortization expense is expected to be approximately $6.5 million
- Interest and other expense is expected to be approximately $2.0 million
- Effective tax rate is expected to be in the range of 19% to 21%
- Earnings per diluted share are expected to be in the range of $0.33 to $0.39
- Fully-diluted share count is expected to be approximately 68.5 million shares
- Share-based compensation is expected to be approximately $12.1 million, categorized as follows: $0.4 million cost of sales, $2.5 million R&D and $9.2 million SG&A
- Capital expenditures are expected to be approximately $9.0 million
- Depreciation expense is expected to be approximately $5.9 million
Non-GAAP Third Fiscal Quarter 2019 Outlook (see the list of non-GAAP items and the reconciliation of these to the most comparable GAAP measures set forth in the tables below)
- Non-GAAP gross margin is expected to be in the range of 61.2% to 62.2%
- Non-GAAP SG&A expense is expected to be in the range of $28.0 million to $29.0 million
- Non-GAAP R&D expense is expected to be in the range of $25.0 million to $26.0 million
- Non-GAAP interest and other expense is expected to be approximately $2.0 million
- Non-GAAP effective tax rate is expected to be in the range of 16% to 20%
- Non-GAAP earnings per diluted share are expected to be in the range of $0.58 to $0.64
Webcast and Conference Call
Semtech will be hosting a conference call today to discuss its second quarter fiscal year 2019 results at 2:00 p.m. Pacific time. An audio webcast will be available on Semtech’s website at www.semtech.com under the “Investor Relations” section. A replay of the call will be available through September 28, 2018 at the same website or by calling (855) 859-2056 and entering conference ID 2395787.
Non-GAAP Financial Measures
To supplement the Company's consolidated financial statements prepared in accordance with GAAP, this release includes a non-GAAP presentation of select non-GAAP metrics. The Company's measure of free cash flow is calculated as cash flow from operations less net capital expenditures. The Company’s non-GAAP measures of gross margin, SG&A expenses, R&D expenses, operating margin, net income and earnings per diluted share exclude the following items, if any:
- Share-based compensation
- Amortization of purchased intangibles and impairments
- Restructuring, transaction and other acquisition or disposition-related expenses and gains on dispositions
- Litigation expenses or dispute settlement charges or gains
- Environmental reserves
- Equity in net gains or losses of equity method investments
To provide additional insight into the Company's third fiscal quarter outlook, this release also includes a presentation of forward-looking non-GAAP measures. These non-GAAP financial measures are adjusted to exclude the items identified above because such items are either operating expenses which would not otherwise have been incurred by the Company in the normal course of the Company’s business operations or are not reflective of the Company’s core results over time. These excluded items may include recurring as well as non-recurring items, and no inference should be made that all of these adjustments, charges, costs or expenses are unusual, infrequent or non-recurring. For example: certain restructuring and integration-related expenses (which consist of employee termination costs, facility closure or lease termination costs, and contract termination costs) may be considered recurring given the Company’s ongoing efforts to be more cost effective and efficient; certain acquisition and disposition-related adjustments or expenses may be deemed recurring given the Company's regular evaluation of potential transactions and investments; and certain litigation expenses or dispute settlement charges or gains (which may include estimated losses for which we may have established a reserve, as well as any actual settlements, judgments, or other resolutions against, or in favor of, the Company related to litigation, arbitration, disputes or similar matters, and insurance recoveries received by the Company related to such matters) may be viewed as recurring given that the Company may from time to time be involved in, and may resolve, litigation, arbitration, disputes, and similar matters.
Notwithstanding that certain adjustments, charges, costs or expenses may be considered recurring, in order to provide meaningful comparisons, the Company believes that it is appropriate to exclude such items because they are not reflective of the Company's core results and tend to vary based on timing, frequency and magnitude.
As noted in its first quarter fiscal year 2019 earnings release, the Company will no longer adjust prior-period non-GAAP performance metrics of net sales and gross margin to exclude the cost of the Comcast Warrant as the Comcast Warrant was fully vested in the first quarter of fiscal year 2019. Accordingly, the Company’s non-GAAP performance previously reported for the first quarter of fiscal year 2019 and the second quarter of fiscal year 2018 will not be comparable to the previous periods presented in the tables below. The Company in previous periods had excluded the recognized cost of the Comcast Warrant from non-GAAP net sales and non-GAAP gross margins because the cost related to a non-routine, non-cash equity award that was provided to Comcast as an incentive to deploy a network based on technology developed by the Company and because the Comcast Warrant would not have had an ongoing impact on revenues in future periods.
These non-GAAP financial measures are provided to enhance the user's overall understanding of the Company's comparable financial performance between periods. In addition, the Company’s management generally excludes the items noted above when managing and evaluating the performance of the business. The financial statements provided with this release include reconciliations of these non-GAAP measures to their most comparable GAAP measures for the second quarter of fiscal year 2018 and the first and second quarters of fiscal year 2019, along with a reconciliation of forward-looking non-GAAP measures (other than the non-GAAP effective tax rate) to their most comparable GAAP measures for the third quarter of fiscal year 2019. The Company is unable to include a reconciliation of the forward-looking non-GAAP measure of the non-GAAP effective tax rate to the corresponding GAAP measure as this is not available without unreasonable efforts due to the high variability and low visibility with respect to the charges that are excluded from this non-GAAP measure. We expect the variability of the above charges to have a potentially significant impact on our GAAP financial results. These additional non-GAAP financial measures should not be considered substitutes for any measures derived in accordance with GAAP and may be inconsistent with similar measures presented by other companies.
Forward-Looking and Cautionary Statements
This release contains “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, as amended, based on the Company’s current expectations, estimates and projections about its operations, industry, financial condition, performance, results of operations, and liquidity. Forward-looking statements are statements other than historical information or statements of current condition and relate to matters such as future financial performance including the Company’s outlook for the third quarter of fiscal year 2019, future operational performance, the anticipated impact of specific items on future earnings, and the Company’s plans, objectives and expectations. Statements containing words such as “may,” “believes,” “anticipates,” “expects,” “intends,” “plans,” “projects,” “estimates,” “should,” “will,” “designed to,” “projections,” or “business outlook,” or other similar expressions constitute forward-looking statements.
Forward-looking statements involve known and unknown risks and uncertainties that could cause actual results and events to differ materially from those projected. Potential factors that could cause actual results to differ materially from those in the forward-looking statements include, but are not limited to: the Company’s ability to forecast its effective tax rates due to changing income in higher or lower tax jurisdictions and other factors that contribute to the volatility of the Company’s effective tax rates and impact anticipated tax benefits; the Company's ability to manage expenses to achieve anticipated shifts in demand among target customers, and other comparable changes or protracted weakness in projected or anticipated markets; competitive changes in the marketplace including, but not limited to, the pace of growth or adoption rates of applicable products or technologies; export restrictions and the impact of trade restrictions and tariffs; shifts in focus among target customers, and other comparable changes in projected or anticipated end-user markets; the Company’s ability to integrate its acquisitions and realize expected synergies and benefits from its acquisitions and dispositions; the continuation and/or pace of key trends considered to be main contributors to the Company's growth, such as demand for increased network bandwidth and connectivity, demand for increasing energy efficiency in the Company's products or end-use applications of the products, and demand for increasing miniaturization of electronic components; adequate supply of components and materials from the Company’s suppliers, to include disruptions due to natural causes or disasters, weather, or other extraordinary events; the Company's ability to forecast and achieve anticipated net sales and earnings estimates in light of periodic economic uncertainty, to include impacts arising from European, Asian and global economic dynamics; and the amount and timing of expenditures for capital equipment. Additionally, forward-looking statements should be considered in conjunction with the cautionary statements contained in the risk factors disclosed in the Company's Annual Report on Form 10-K for the fiscal year ended January 28, 2018, subsequent Quarterly Reports on Form 10-Q, and other filings with the Securities and Exchange Commission, and in material incorporated therein, including, without limitation, information under the captions “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors”. In light of the significant risks and uncertainties inherent in the forward-looking information included herein that may cause actual performance and results to differ materially from those predicted, any such forward-looking information should not be regarded as representations or guarantees by the Company of future performance or results, or that its objectives or plans will be achieved or that any of its operating expectations or financial forecasts will be realized. Reported results should not be considered an indication of future performance. Investors are cautioned not to place undue reliance on any forward-looking information contained herein, which reflect management’s analysis only as of the date hereof. Except as required by law, the Company assumes no obligation to publicly release the results of any update or revision to any forward-looking statements that may be made to reflect new information, events or circumstances after the date hereof or to reflect the occurrence of unanticipated or future events, or otherwise.
About Semtech
Semtech Corporation is a leading supplier of high performance analog, mixed-signal semiconductors and advanced algorithms for high-end consumer, enterprise computing, communications and industrial equipment. Products are designed to benefit the engineering community as well as the global community. The Company is dedicated to reducing the impact it, and its products, have on the environment. Internal green programs seek to reduce waste through material and manufacturing control, use of green technology and designing for resource reduction. Publicly traded since 1967, Semtech is listed on the Nasdaq Global Select Market under the symbol SMTC. For more information, visit http://www.semtech.com.
Semtech, the Semtech logo and LoRa are registered trademarks of Semtech Corporation or its subsidiaries.
SMTC-F
| SEMTECH CORPORATION | ||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||||
| (Amounts in thousands - except per share amount) | ||||||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||
| July 29, | April 29, | July 30, | July 29, | July 30, | ||||||||||||||||
| 2018 | 2018 | 2017 | 2018 | 2017 | ||||||||||||||||
| Q219 | Q119 | Q218 | Q219 | Q218 | ||||||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||||
| Net sales | $ | 163,211 | $ | 130,429 | $ | 153,127 | $ | 293,640 | $ | 296,929 | ||||||||||
| Cost of sales | 63,087 | 58,960 | 60,891 | 122,047 | 119,778 | |||||||||||||||
| Gross profit | 100,124 | 71,469 | 92,236 | 171,593 | 177,151 | |||||||||||||||
| Operating costs and expenses: | ||||||||||||||||||||
| Selling, general and administrative | 33,529 | 41,406 | 39,237 | 74,935 | 73,252 | |||||||||||||||
| Product development and engineering | 28,079 | 26,199 | 27,432 | 54,278 | 53,415 | |||||||||||||||
| Intangible amortization | 6,480 | 6,961 | 6,675 | 13,441 | 12,961 | |||||||||||||||
| Loss on disposition of business operations | - | - | - | - | 375 | |||||||||||||||
| Changes in the fair value of contingent earn-out obligations | (900 | ) | - | - | (900 | ) | - | |||||||||||||
| Total operating costs and expenses | 67,188 | 74,566 | 73,344 | 141,754 | 140,003 | |||||||||||||||
| Operating income (loss) | 32,936 | (3,097 | ) | 18,892 | 29,839 | 37,148 | ||||||||||||||
| Interest expense, net | (2,200 | ) | (2,190 | ) | (2,029 | ) | (4,390 | ) | (4,075 | ) | ||||||||||
| Non-operating income (expense), net | 542 | 190 | (204 | ) | 732 | (836 | ) | |||||||||||||
| Income (loss) before taxes and equity in net losses of equity method investments | 31,278 | (5,097 | ) | 16,659 | 26,181 | 32,237 | ||||||||||||||
| Provision for taxes | 6,082 | (17,510 | ) | 4,095 | (11,428 | ) | 7,852 | |||||||||||||
| Net income before equity in net losses of equity method investments | 25,196 | 12,413 | 12,564 | 37,609 | 24,385 | |||||||||||||||
| Equity in net losses of equity method investments | (27 | ) | (31 | ) | - | (58 | ) | - | ||||||||||||
| Net income | $ | 25,169 | $ | 12,382 | $ | 12,564 | $ | 37,551 | $ | 24,385 | ||||||||||
| Earnings per share: | ||||||||||||||||||||
| Basic | $ | 0.38 | $ | 0.19 | $ | 0.19 | $ | 0.57 | $ | 0.37 | ||||||||||
| Diluted | $ | 0.37 | $ | 0.18 | $ | 0.19 | $ | 0.55 | $ | 0.36 | ||||||||||
| Weighted average number of shares used in computing earnings per share: | ||||||||||||||||||||
| Basic | 66,063 | 66,324 | 65,763 | 66,194 | 65,801 | |||||||||||||||
| Diluted | 68,880 | 68,195 | 67,470 | 68,428 | 67,421 | |||||||||||||||
| SEMTECH CORPORATION | ||||||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||
| (Amounts in thousands) | ||||||||||||
| July 29, | January 28, | |||||||||||
| 2018 | 2018 | |||||||||||
| (Unaudited) | ||||||||||||
| ASSETS | ||||||||||||
| Current assets: | ||||||||||||
| Cash and cash equivalents | $ | 311,334 | $ | 307,923 | ||||||||
| Accounts receivable, net | 78,376 | 53,183 | ||||||||||
| Inventories | 58,893 | 71,067 | ||||||||||
| Prepaid taxes | 9,347 | 11,809 | ||||||||||
| Other current assets | 20,346 | 17,250 | ||||||||||
| Total current assets | 478,296 | 461,232 | ||||||||||
| Non-current assets: | ||||||||||||
| Property, plant and equipment, net | 122,608 | 124,586 | ||||||||||
| Deferred tax assets | 24,244 | 4,236 | ||||||||||
| Goodwill | 346,731 | 341,897 | ||||||||||
| Other intangible assets, net | 46,766 | 60,207 | ||||||||||
| Other assets | 90,125 | 93,618 | ||||||||||
| Total assets | $ | 1,108,770 | $ | 1,085,776 | ||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||
| Current liabilities: | ||||||||||||
| Accounts payable | $ | 37,717 | $ | 37,208 | ||||||||
| Accrued liabilities | 55,791 | 60,832 | ||||||||||
| Deferred revenue | 5,100 | 12,758 | ||||||||||
| Current portion, long term debt | 17,307 | 15,410 | ||||||||||
| Total current liabilities | 115,915 | 126,208 | ||||||||||
| Non-current liabilities: | ||||||||||||
| Deferred tax liabilities | 15,762 | 14,682 | ||||||||||
| Long term debt, less current portion | 201,986 | 211,114 | ||||||||||
| Other long-term liabilities | 71,819 | 68,759 | ||||||||||
| Stockholders’ equity | 703,288 | 665,013 | ||||||||||
| Total liabilities & stockholders' equity | $ | 1,108,770 | $ | 1,085,776 | ||||||||
| SEMTECH CORPORATION | ||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS AND SUPPLEMENTAL INFORMATION | ||||||||||||
| (Amounts in thousands) | ||||||||||||
| Six Months Ended | ||||||||||||
| July 29, | July 30, | |||||||||||
| 2018 | 2017 | |||||||||||
| (Unaudited) | (Unaudited) | |||||||||||
| Net income | $ | 37,551 | $ | 24,385 | ||||||||
| Net cash provided by operating activities | 84,367 | 45,996 | ||||||||||
| Net cash used in investing activities | (21,126 | ) | (44,027 | ) | ||||||||
| Net cash used in financing activities | (59,830 | ) | (21,249 | ) | ||||||||
| Net increase (decrease) in cash and cash equivalents | 3,411 | (19,280 | ) | |||||||||
| Cash and cash equivalents at beginning of period | 307,923 | 297,134 | ||||||||||
| Cash and cash equivalents at end of period | $ | 311,334 | $ | 277,854 | ||||||||
| Three Months Ended | ||||||||||||
| July 29, | April 29, | July 30, | ||||||||||
| 2018 | 2018 | 2017 | ||||||||||
| Q219 | Q119 | Q218 | ||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||
| Free Cash Flow: | ||||||||||||
| Cash Flow from Operations | $ | 49,338 | $ | 35,029 | $ | 35,637 | ||||||
| Net Capital Expenditures | (4,886 | ) | (4,935 | ) | (13,777 | ) | ||||||
| Free Cash Flow: | $ | 44,452 | $ | 30,094 | $ | 21,860 | ||||||
| SEMTECH CORPORATION | ||||||||||||||||||||
| SUPPLEMENTAL INFORMATION: RECONCILIATION OF GAAP TO NON-GAAP RESULTS | ||||||||||||||||||||
| (Amounts in thousands - except per share amounts) | ||||||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||
| July 29, | April 29, | July 30, | July 29, | July 30, | ||||||||||||||||
| 2018 | 2018 | 2017 | 2018 | 2017 | ||||||||||||||||
| Q219 | Q119 | Q218 | Q219 | Q218 | ||||||||||||||||
| Gross Margin- GAAP | 61.3 | % | 54.8 | % | 60.2 | % | 58.4 | % | 59.7 | % | ||||||||||
| Share-based compensation | 0.2 | % | 0.3 | % | 0.2 | % | 0.2 | % | 0.3 | % | ||||||||||
| Adjusted Gross Margin (Non-GAAP) | 61.5 | % | 55.1 | % | 60.4 | % | 58.6 | % | 60.0 | % | ||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||
| July 29, | April 29, | July 30, | July 29, | July 30, | ||||||||||||||||
| 2018 | 2018 | 2017 | 2018 | 2017 | ||||||||||||||||
| Q219 | Q119 | Q218 | Q219 | Q218 | ||||||||||||||||
| Selling, general and administrative- GAAP | $ | 33,529 | $ | 41,406 | $ | 39,237 | $ | 74,935 | $ | 73,252 | ||||||||||
| Share-based compensation | (11,378 | ) | (11,462 | ) | (10,055 | ) | (22,840 | ) | (15,611 | ) | ||||||||||
| Transaction and integration related | (264 | ) | (233 | ) | (1,133 | ) | (498 | ) | (1,619 | ) | ||||||||||
| Restructuring Charges | - | (346 | ) | - | (346 | ) | (429 | ) | ||||||||||||
| Environmental and other reserves | - | - | (43 | ) | - | (61 | ) | |||||||||||||
| Litigation cost net of recoveries | 6,304 | (559 | ) | (278 | ) | 5,744 | (328 | ) | ||||||||||||
| Adjusted selling, general and administrative (Non-GAAP) | $ | 28,191 | $ | 28,806 | $ | 27,728 | $ | 56,995 | $ | 55,204 | ||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||
| July 29, | April 29, | July 30, | July 29, | July 30, | ||||||||||||||||
| 2018 | 2018 | 2017 | 2018 | 2017 | ||||||||||||||||
| Q219 | Q119 | Q218 | Q219 | Q218 | ||||||||||||||||
| Product development and engineering- GAAP | $ | 28,079 | $ | 26,199 | $ | 27,432 | $ | 54,278 | $ | 53,415 | ||||||||||
| Share-based compensation | (2,282 | ) | (2,225 | ) | (1,992 | ) | (4,506 | ) | (3,877 | ) | ||||||||||
| Transaction and integration related | (135 | ) | (294 | ) | (308 | ) | (429 | ) | (721 | ) | ||||||||||
| Litigation cost net of recoveries | (532 | ) | - | - | (532 | ) | - | |||||||||||||
| Adjusted product development and engineering (Non-GAAP) | $ | 25,130 | $ | 23,680 | $ | 25,132 | $ | 48,811 | $ | 48,817 | ||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||
| July 29, | April 29, | July 30, | July 29, | July 30, | ||||||||||||||||
| 2018 | 2018 | 2017 | 2018 | 2017 | ||||||||||||||||
| Q219 | Q119 | Q218 | Q219 | Q218 | ||||||||||||||||
| Operating Margin- GAAP | 20.2 | % | -2.4 | % | 12.3 | % | 10.2 | % | 12.5 | % | ||||||||||
| Share-based compensation | 8.6 | % | 10.7 | % | 8.1 | % | 9.5 | % | 6.8 | % | ||||||||||
| Intangible amortization | 4.0 | % | 5.3 | % | 4.4 | % | 4.6 | % | 4.4 | % | ||||||||||
| Loss on disposition of business operations | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.1 | % | ||||||||||
| Transaction and integration related | 0.2 | % | 0.5 | % | 1.0 | % | 0.3 | % | 0.8 | % | ||||||||||
| Restructuring Charges | 0.0 | % | 0.3 | % | 0.0 | % | 0.1 | % | 0.1 | % | ||||||||||
| Environmental and other reserves | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||||||||||
| Litigation cost net of recoveries | -3.5 | % | 0.4 | % | 0.2 | % | -1.8 | % | 0.1 | % | ||||||||||
| Changes in the fair value of contingent earn-out obligations | -0.6 | % | 0.0 | % | 0.0 | % | -0.3 | % | 0.0 | % | ||||||||||
| Adjusted Operating Margin (Non-GAAP) | 28.9 | % | 14.8 | % | 26.0 | % | 22.6 | % | 24.8 | % | ||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||
| July 29, | April 29, | July 30, | July 29, | July 30, | ||||||||||||||||
| 2018 | 2018 | 2017 | 2018 | 2017 | ||||||||||||||||
| Q219 | Q119 | Q218 | Q219 | Q218 | ||||||||||||||||
| GAAP net income | $ | 25,169 | $ | 12,382 | $ | 12,564 | $ | 37,551 | $ | 24,385 | ||||||||||
| Adjustments to GAAP net income: | ||||||||||||||||||||
| Share-based compensation | 13,966 | 14,015 | 12,328 | 27,980 | 20,333 | |||||||||||||||
| Intangible amortization | 6,480 | 6,961 | 6,675 | 13,441 | 12,961 | |||||||||||||||
| Loss on disposition of business operations | - | - | - | - | 375 | |||||||||||||||
| Transaction and integration related | 399 | 527 | 1,443 | 927 | 2,340 | |||||||||||||||
| Restructuring Charges | - | 346 | - | 346 | 429 | |||||||||||||||
| Environmental and other reserves | - | - | 43 | - | 61 | |||||||||||||||
| Litigation cost net of recoveries | (5,772 | ) | 559 | 278 | (5,212 | ) | 328 | |||||||||||||
| Changes in the fair value of contingent earn-out obligations | (900 | ) | - | - | (900 | ) | - | |||||||||||||
| Investment gain | - | - | (750 | ) | - | (750 | ) | |||||||||||||
| Total Non-GAAP adjustments before taxes | 14,173 | 22,408 | 20,017 | 36,582 | 36,077 | |||||||||||||||
| Associated tax effect | (1,741 | ) | (20,654 | ) | (2,332 | ) | (22,395 | ) | (4,341 | ) | ||||||||||
| Equity in net losses of equity method investments | 27 | 31 | - | 58 | - | |||||||||||||||
| Total of supplemental information net of taxes | 12,459 | 1,785 | 17,685 | 14,245 | 31,736 | |||||||||||||||
| Non-GAAP net income | $ | 37,628 | $ | 14,167 | $ | 30,249 | $ | 51,796 | $ | 56,121 | ||||||||||
| Diluted GAAP earnings per share | $ | 0.37 | $ | 0.18 | $ | 0.19 | $ | 0.55 | $ | 0.36 | ||||||||||
| Adjustments per above | 0.18 | 0.03 | 0.26 | 0.21 | 0.47 | |||||||||||||||
| Diluted non-GAAP earnings per share | $ | 0.55 | $ | 0.21 | $ | 0.45 | $ | 0.76 | $ | 0.83 | ||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||
| July 29, | April 29, | July 30, | July 29, | July 30, | ||||||||||||||||
| 2018 | 2018 | 2017 | 2018 | 2017 | ||||||||||||||||
| Q219 | Q119 | Q218 | Q219 | Q218 | ||||||||||||||||
| Comcast Warrant* | ||||||||||||||||||||
| Impact on Net Sales | $ | - | $ | (21,501 | ) | $ | (3,197 | ) | $ | (21,501 | ) | $ | (8,477 | ) | ||||||
| Associated tax effect | - | 3,678 | 1,200 | 3,678 | 3,011 | |||||||||||||||
| Impact on EPS | $ | - | $ | (0.26 | ) | $ | (0.03 | ) | $ | (0.26 | ) | $ | (0.08 | ) | ||||||
| *In consideration of discussions held with the Securities and Exchange Commission we will no longer adjust net sales for the impact of the Warrant for any comparable historical periods presented. The Company will instead provide GAAP net sales for historical periods presented and will separately disclose the impact of the Warrant on the financial statement line items impacted by the Warrant. | ||||||||||||||||||||
| SEMTECH CORPORATION | ||||||||
| RECONCILIATION OF GAAP TO NON-GAAP OUTLOOK | ||||||||
| Third Quarter of Fiscal Year 2019 Outlook | ||||||||
| (Amounts in thousands - except per share amounts) | ||||||||
| Q3 FY19 Outlook | ||||||||
| October 28, | ||||||||
| 2018 | ||||||||
|
Low |
High |
|||||||
| Gross Margin- GAAP | 61.0 | % | 62.0 | % | ||||
| Share-based compensation | 0.2 | % | 0.2 | % | ||||
| Adjusted Gross Margin (Non-GAAP) | 61.2 | % | 62.2 | % | ||||
|
Low |
High |
|||||||
| Selling, general and administrative- GAAP | $ | 38.2 | $ | 39.2 | ||||
| Share-based compensation | (9.2 | ) | (9.2 | ) | ||||
| Transaction and integration related | (1.0 | ) | (1.0 | ) | ||||
| Adjusted selling, general and administrative (Non-GAAP) | $ | 28.0 | $ | 29.0 | ||||
|
Low |
High |
|||||||
| Product development and engineering- GAAP | $ | 28.0 | $ | 29.0 | ||||
| Share-based compensation | (2.5 | ) | (2.5 | ) | ||||
| Transaction and integration related | (0.5 | ) | (0.5 | ) | ||||
| Adjusted product development and engineering (Non-GAAP) | $ | 25.0 | $ | 26.0 | ||||
|
Low |
High |
|||||||
| GAAP EPS | $ | 0.33 | $ | 0.39 | ||||
| Share-based compensation | 0.18 | 0.18 | ||||||
| Transaction, restructuring, and acquisition related expenses | 0.02 | 0.02 | ||||||
| Amortization of acquired intangibles | 0.09 | 0.09 | ||||||
| Associated Tax Effect | (0.04 | ) | (0.04 | ) | ||||
| Adjusted EPS (Non-GAAP) | $ | 0.58 | $ | 0.64 | ||||
