FREMONT, Calif., Feb. 1, 2017 /PRNewswire/ -- Exar
Corporation (NYSE: EXAR) a leading supplier of analog mixed-signal
application specific technology solutions serving the Industrial,
Infrastructure, Automotive, and Audio/Video markets, today
announced financial results for the Company's fiscal year 2017
third quarter, which ended on January
1, 2017. Unless otherwise indicated, all non-GAAP
financial results exclude the financial results of the iML Display
business, which the Company has divested, and are presented in the
GAAP results as discontinued operations.
Fiscal 2017 Third Quarter Highlights
- Net sales of $27.2 million, down
1% sequentially
- GAAP gross margin of 49.4% (Non-GAAP gross margin of
53.4%)
- GAAP operating loss of $0.6
million (Non-GAAP operating income of $3.5 million)
- GAAP EPS from continuing operations of $(0.01) (Non-GAAP EPS of $0.07)
- GAAP EPS from discontinued operations of $0.89 (Non-GAAP EPS of $0.02)
- iML divestiture completed
- Cash and equivalents, and short-term marketable securities of
$228 million
Ryan Benton, Exar's Chief
Executive Officer, commented, "Exar again delivered solid results
for the third fiscal quarter of 2017. Sales grew 7.6%
compared to the third quarter of fiscal 2016. Our financial results
include reaching a non-GAAP gross margin of 53.4%, up 730 basis
points from the same period a year ago, and at a level not seen at
Exar in almost a decade."
Mr. Benton added, "Our financial results reflect the success we
are having in executing on our strategy. We are seeing the benefits
of partnering with tier-one technology leaders to deliver
high-value advanced power management and interface technology
solutions. At the same time we have made tremendous
improvements in our competitiveness by increasing the efficiency of
our Company's supply chain. Both of these efforts offer
additional efficiencies going forward, and I am pleased with our
continued progress."
Fiscal 2017 Third Quarter Highlights (Continuing Operations
Only):
The following highlights the Company's financial
performance on both a GAAP and supplemental non-GAAP basis.
The Company provides supplemental information regarding its
operating performance on a non-GAAP basis that excludes certain
gains, losses, and charges, which either occur relatively
infrequently or which management considers to be outside our core
operating results. Non-GAAP results are not in accordance
with GAAP and may not be comparable to non-GAAP information
provided by other companies. Non-GAAP information should be
considered a supplement to, not a substitute for, financial
statements prepared in accordance with GAAP. A complete
reconciliation of GAAP to non-GAAP results is attached to this
press release.
- Net Sales
- Third quarter net sales of $27.2
million decreased $0.4
million, or 1.4%, from the previous quarter's $27.6 million, and increased 7.6% from the
$25.3 million from the same period a
year ago.
- Gross Margin
- GAAP gross margin of 49.4% increased from 47.8% reported in the
previous quarter and the 43.4% reported in the third quarter last
year.
- Non-GAAP gross margin of 53.4% increased from 51.9% reported in
the previous quarter and the 46.1% reported in the third quarter
last year.
- Operating Expenses
- GAAP operating expenses of $14.1
million increased $1.0 million
and decreased $0.1 million from the
previous quarter's expenses of $13.1
million and the same period a year ago expenses of
$14.2 million, respectively. Fiscal
2017 third quarter operating expenses included a charge of
$3.2 million stock-based compensation
expense.
- Non-GAAP operating expenses of $11.0
million increased by $0.4
million and $0.3 million from
the previous quarter's operating expenses of $10.6 million and from the same quarter in the
prior year's expenses of $10.7
million, respectively.
- Net Income/Loss
- GAAP net loss was $0.3 million,
compared to net income of $0.1
million reported in the previous quarter, and compared to a
net loss of $2.0 million reported in
the third quarter of fiscal 2016. Note that the continuing
operations do not include a gain of $45.4
million related to the divestiture of our iML subsidiary,
which is classified as part of discontinued operations.
- Non-GAAP net income of $3.4
million decreased $0.4 million
from the previous quarter's net income of $3.8 million and increased $2.5 million from the $0.9
million reported in the third quarter of fiscal 2016.
- Earnings/Loss Per Share
- GAAP loss per share was $0.01,
compared to $0.00 reported in the
previous quarter and a loss per share of $0.04 reported in the same period a year
ago.
- Non-GAAP diluted earnings per share were $0.07, compared to $0.08 reported in the previous quarter, and the
$0.02 reported in the third period a
year ago.
Keith Tainsky, Exar's Chief
Financial Officer, stated, "We remain committed to our goal of
delivering predictable operating results and increasing shareholder
value. Our continued efforts to drive efficiency and
increased competitiveness through the supply chain are paying
enormous dividends." Mr. Tainsky continued, "Even as the
funnel of advanced product design wins grows, we will keep the
pressure and focus on continual improvement in our supply
chain."
Fiscal 2017 Fourth Quarter Guidance:
For the fiscal
2017 fourth quarter ending April 2,
2017, the Company expects results to be as follows:
- Net sales: $27.7 million, plus or
minus $0.5 million
- GAAP gross margin: 50.0% to 52.0% (Non-GAAP 53.0% to
55.0%)
- GAAP operating expenses: $13.0 million
to $14.0 million (Non-GAAP $11.0
million to $11.5 million)
- GAAP EPS: $0.00 to $0.03
(Non-GAAP $0.07 to $0.09)
Conference Call and Prepared Remarks
Exar is providing
a copy of prepared remarks in conjunction with its press release.
These remarks are offered to provide stockholders and
analysts with additional time and detail for analyzing results in
advance of the Company's quarterly conference call. The
remarks will be available at Exar's Investor webpage in conjunction
with this press release.
As previously scheduled, the conference call will begin today,
February 1, 2017 at 4:45 p.m. EST (1:45 p.m.
PST). To access the conference call, please dial (918)
534-8424 or (844) 359-0802. The passcode for the live call is
49098807. In addition, a live webcast will be available on
Exar's Investor webpage.
An archive of the conference call webcast will be available on
Exar's Investor webpage after the conference call's conclusion.
About Exar
Exar's mission is to leverage our extensive
analog and mixed-signal portfolio, experience and IP to deliver
leading-edge application specific technology solutions to target
markets where operational excellence and reliability are
valued. We service the Industrial, Infrastructure,
Automotive, and Audio/Video markets by acting as an extension of
the customer's own technology organization and singularly focusing
on exceeding customer expectations. For more information, visit
http://www.exar.com.
Forward-Looking Statements Safe Harbor
Disclosure
Except for historical information contained
herein, this press release and matters discussed on the conference
call contain forward-looking statements within the meaning of the
"safe harbor" provisions of the Private Securities Litigation
Reform Act of 1995, including statements that the Company will
continue to execute on its strategies, increase design wins, and
keeping pressure and focus on continual improvements in our supply
chain and the Company's financial outlook expectations for the
fourth quarter ending April 2, 2017.
These statements are based on management's current
expectations and beliefs and are subject to a number of factors and
uncertainties that could cause actual results to differ materially
from those described in the forward-looking statements. Therefore,
actual outcomes and results may differ materially from what is
expressed herein. For a discussion of these risks and
uncertainties, the Company urges investors to review in detail the
risks and uncertainties and other factors described in its
Securities and Exchange Commission (SEC) filings, including, but
not limited to, the "Risk Factors", "Forward-Looking Statements"
and "Management's Discussion and Analysis of Financial Condition
and Results of Operations" sections of our public reports filed
with the SEC, including our annual report on Form 10-K filed with
the SEC on May 27, 2016 and our Form
10-Q filed with the SEC on August 10,
2016, and available on our Investor webpage and on the SEC
website at www.sec.gov.
Discussion of Non-GAAP Financial Measures
The
Company's non-GAAP measures exclude charges related to stock-based
compensation, amortization of acquired intangible assets,
impairment charges, gain upon closing sale-leaseback of our
corporate headquarters, restructuring charges and exit costs which
include costs for personnel whose positions have been eliminated as
part of a restructuring or are in the process of being eliminated
as part of the discontinuation of a product line, severance costs
associated with the former CEO, the financial results of the iML
Display business as well as the gain recognized from the sale of
the iML business, accruals for and proceeds received from dispute
resolutions and patent litigation, merger and acquisition and
related integration costs, certain income tax benefits and credits,
and related income tax effects on certain excluded items. The
Company excludes these items primarily because they are significant
special expense and gain estimates, which management separates for
consideration when evaluating and managing business operations. The
Company's management uses non-GAAP net income and non-GAAP earnings
per share to evaluate its current operating results and financial
results and to compare them against historical financial results.
Management believes these non-GAAP measures are useful to
investors because they are frequently used by securities analysts,
investors and other interested parties in evaluating the Company
and provide further clarity on its profitability.
Unless otherwise indicated, all non-GAAP financial results
exclude the financial results of the iML Display business, which
the Company has divested, and are presented in the GAAP results as
discontinued operations.
In addition, the Company believes that providing investors with
these non-GAAP measurements enhances their ability to compare the
Company's business against that of its competitors who employ and
disclose similar non-GAAP measures. However, the manner in
which we calculate these non-GAAP financial measures may be
different from non-GAAP methods of accounting and reporting used by
the Company's competitors to the extent their non-GAAP measures
include or exclude other items. The material limitation
associated with the use of the non-GAAP financial measures is that
the non-GAAP measures may not reflect the full economic impact of
Exar's activities. Accordingly, investors are cautioned not
to place undue reliance on non-GAAP information. The
presentation of this additional information should not be
considered a substitute for net income or net income per diluted
share or other measures prepared in accordance with GAAP.
Investors should refer to the reconciliation of Non-GAAP Results
to GAAP Results, which is contained in this press release.
For more information, visit http://www.exar.com
For Press Inquiries Contact: press@exar.com
For Investor
Relations Contact:
|
|
Keith Tainsky,
CFO
|
Laura Guerrant-Oiye,
Investor Relations
|
Phone: (510)
668-7201
|
Phone: (510)
668-7201
|
Email:
investorrelations@exar.com
|
Email:
laura.guerrant@exar.com
|
-Tables follow-
Unless otherwise indicated, all financial results presented in
the following tables exclude the financial results of the iML
Display business, which the Company has divested, and are presented
as discontinued operations.
FINANCIAL
COMPARISON
|
(In thousands, except
per share amounts) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
Results
|
|
THREE MONTHS
ENDED
|
|
NINE MONTHS
ENDED
|
|
|
JANUARY 1,
2017
|
|
OCTOBER 2,
2016
|
|
DECEMBER 27,
2015
|
|
JANUARY 1,
2017
|
|
DECEMBER 27,
2015
|
Industrial
|
|
$ 19,141
|
70%
|
|
$ 19,042
|
69%
|
|
$ 16,851
|
66%
|
|
$ 56,619
|
69%
|
|
$
53,450
|
70%
|
Infrastructure
|
|
4,034
|
15%
|
|
5,065
|
18%
|
|
4,308
|
17%
|
|
14,695
|
18%
|
|
11,006
|
14%
|
Audio/Video
|
|
2,721
|
10%
|
|
1,840
|
7%
|
|
2,764
|
11%
|
|
6,413
|
8%
|
|
6,726
|
9%
|
Automotive
|
|
772
|
3%
|
|
961
|
3%
|
|
920
|
4%
|
|
2,512
|
3%
|
|
2,725
|
4%
|
Other
|
|
554
|
2%
|
|
693
|
3%
|
|
467
|
2%
|
|
1,720
|
2%
|
|
2,341
|
3%
|
Net Sales
|
|
$ 27,222
|
100%
|
|
$ 27,601
|
100%
|
|
$ 25,310
|
100%
|
|
$ 81,959
|
100%
|
|
$
76,248
|
100%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
Profit
|
|
$ 13,456
|
49%
|
|
$ 13,193
|
48%
|
|
$ 10,975
|
43%
|
|
$ 40,011
|
49%
|
|
$
32,406
|
43%
|
Operating
Expenses
|
|
$ 14,073
|
52%
|
|
$ 13,112
|
48%
|
|
$ 14,154
|
56%
|
|
$ 32,677
|
40%
|
|
$
44,087
|
58%
|
Income (loss) from
operations
|
|
$
(617)
|
-2%
|
|
$
81
|
0%
|
|
$ (3,179)
|
-13%
|
|
$
7,334
|
9%
|
|
$ (11,681)
|
-15%
|
Net income (loss)
from continuing operations
|
|
$
(281)
|
-1%
|
|
$
83
|
0%
|
|
$ (2,045)
|
-8%
|
|
$
7,345
|
9%
|
|
$
(6,489)
|
-9%
|
Net income (loss) per
share from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
(0.01)
|
|
|
$
0.00
|
|
|
$
(0.04)
|
|
|
$
0.15
|
|
|
$
(0.13)
|
|
Diluted
|
|
$
(0.01)
|
|
|
$
0.00
|
|
|
$
(0.04)
|
|
|
$
0.15
|
|
|
$
(0.13)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Results
|
|
THREE MONTHS
ENDED
|
|
NINE MONTHS
ENDED
|
|
|
JANUARY 1,
2017
|
|
OCTOBER 2,
2016
|
|
DECEMBER 27,
2015
|
|
JANUARY 1,
2017
|
|
DECEMBER 27,
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
Profit
|
|
$ 14,523
|
53%
|
|
$ 14,331
|
52%
|
|
$ 11,667
|
46%
|
|
$ 42,924
|
52%
|
|
$
33,737
|
44%
|
Operating
Expenses
|
|
$ 11,040
|
41%
|
|
$ 10,605
|
38%
|
|
$ 10,677
|
42%
|
|
$ 31,732
|
39%
|
|
$
34,685
|
45%
|
Income from
operations
|
|
$
3,483
|
13%
|
|
$
3,726
|
13%
|
|
$
990
|
4%
|
|
$ 11,192
|
14%
|
|
$
(948)
|
-1%
|
Net income (loss)
from continuing operations
|
|
$
3,434
|
13%
|
|
$
3,839
|
14%
|
|
$
888
|
4%
|
|
$ 11,071
|
14%
|
|
$
(1,233)
|
-2%
|
Net income (loss) per
share from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
0.07
|
|
|
$
0.08
|
|
|
$
0.02
|
|
|
$
0.22
|
|
|
$
(0.03)
|
|
Diluted
|
|
$
0.07
|
|
|
$
0.08
|
|
|
$
0.02
|
|
|
$
0.22
|
|
|
$
(0.03)
|
|
EXAR CORPORATION
AND SUBSIDIARIES
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(In thousands, except
per share amounts)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS
ENDED
|
|
NINE MONTHS
ENDED
|
|
|
|
JANUARY
1,
|
|
OCTOBER
2,
|
|
DECEMBER
27,
|
|
JANUARY
1,
|
|
DECEMBER
27,
|
|
|
|
2017
|
|
2016
|
|
2015
|
|
2017
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
18,845
|
|
$
20,400
|
|
$
16,884
|
|
$
58,881
|
|
$
47,740
|
|
Net sales, related
party
|
|
8,377
|
|
7,201
|
|
8,426
|
|
23,078
|
|
28,508
|
|
Total net sales
|
|
27,222
|
|
27,601
|
|
25,310
|
|
81,959
|
|
76,248
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
sales:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
(1)
|
|
10,054
|
|
11,008
|
|
9,716
|
|
31,473
|
|
29,922
|
|
Cost of sales,
related party
|
|
3,118
|
|
2,581
|
|
4,025
|
|
8,468
|
|
12,847
|
|
Restructuring
charges and exit costs
|
|
-
|
|
225
|
|
-
|
|
225
|
|
740
|
|
Proceeds from
legal settlement
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1,500)
|
|
Amortization
of purchased intangible assets
|
|
594
|
|
594
|
|
594
|
|
1,782
|
|
1,833
|
|
Total cost of sales
|
|
13,766
|
|
14,408
|
|
14,335
|
|
41,948
|
|
43,842
|
|
Gross
profit
|
|
13,456
|
|
13,193
|
|
10,975
|
|
40,011
|
|
32,406
|
|
Operating
expenses:
|
|
49.4%
|
|
47.8%
|
|
43.4%
|
|
48.8%
|
|
42.5%
|
|
Research and
development(2)
|
|
4,964
|
|
4,945
|
|
4,734
|
|
14,840
|
|
17,007
|
|
Selling,
general and administrative (3)
|
|
9,109
|
|
7,752
|
|
6,781
|
|
23,425
|
|
21,690
|
|
Restructuring
charges and exit costs
|
|
-
|
|
-
|
|
2,639
|
|
923
|
|
4,846
|
|
Merger and
acquisition costs
|
|
-
|
|
415
|
|
-
|
|
1,270
|
|
544
|
|
Impairment of
design tools
|
|
-
|
|
-
|
|
-
|
|
1,519
|
|
-
|
|
Gain on
disposal of property
|
|
-
|
|
-
|
|
-
|
|
(9,300)
|
|
-
|
|
Total operating expenses
|
|
14,073
|
|
13,112
|
|
14,154
|
|
32,677
|
|
44,087
|
|
Income (loss) from
operations
|
|
(617)
|
|
81
|
|
(3,179)
|
|
7,334
|
|
(11,681)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and
expense, net:
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income and other, net
|
|
212
|
|
85
|
|
(12)
|
|
299
|
|
(60)
|
|
Interest
expense and other, net
|
|
(80)
|
|
(29)
|
|
(65)
|
|
(147)
|
|
(158)
|
|
Total other income (expense), net
|
|
132
|
|
56
|
|
(77)
|
|
152
|
|
(218)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before
income taxes
|
|
(485)
|
|
137
|
|
(3,256)
|
|
7,486
|
|
(11,899)
|
|
Provision for
(benefit from) income taxes
|
|
(204)
|
|
54
|
|
(1,211)
|
|
141
|
|
(5,410)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
from continuing operations
|
|
(281)
|
|
83
|
|
(2,045)
|
|
7,345
|
|
(6,489)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
from discontinued operations
|
|
45,660
|
|
925
|
|
(5,092)
|
|
47,982
|
|
(7,355)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
45,379
|
|
$
1,008
|
|
$
(7,137)
|
|
$
55,327
|
|
$
(13,844)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per
share — basic
|
|
|
|
|
|
|
|
|
|
|
|
From
continuing operations
|
|
$
(0.01)
|
|
$
0.00
|
|
$
(0.04)
|
|
$
0.15
|
|
$
(0.13)
|
|
From
discontinued operations
|
|
0.91
|
|
0.02
|
|
(0.11)
|
|
0.97
|
|
(0.15)
|
|
Income (loss) per
share — basic
|
|
$
0.90
|
|
$
0.02
|
|
$
(0.15)
|
|
$
1.12
|
|
$
(0.28)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per
share — diluted
|
|
|
|
|
|
|
|
|
|
|
|
From
continuing operations
|
|
$
(0.01)
|
|
$
0.00
|
|
$
(0.04)
|
|
$
0.15
|
|
$
(0.13)
|
|
From
discontinued operations
|
|
0.89
|
|
0.02
|
|
(0.11)
|
|
0.95
|
|
(0.15)
|
|
Income (loss) per
share — diluted
|
|
$
0.88
|
|
$
0.02
|
|
$
(0.15)
|
|
$
1.10
|
|
$
(0.28)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in the
computation of net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
50,409
|
|
49,614
|
|
48,386
|
|
49,548
|
|
48,146
|
|
Diluted
|
|
51,365
|
|
50,434
|
|
48,386
|
|
50,261
|
|
48,146
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)Stock-based compensation included in
cost of sales
|
|
$
473
|
|
$
301
|
|
$
98
|
|
$
888
|
|
$
257
|
|
(2)Stock-based compensation included in
R&D
|
|
926
|
|
524
|
|
116
|
|
1,696
|
|
508
|
|
(3)Stock-based compensation included in
SG&A
|
|
2,234
|
|
1,579
|
|
597
|
|
4,546
|
|
3,045
|
|
EXAR CORPORATION
AND SUBSIDIARIES
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(In
thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
JANUARY
1,
|
|
OCTOBER
2,
|
|
MARCH
27,
|
|
|
2017
|
|
2016
|
|
2016
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
102,023
|
|
$
96,382
|
|
$
55,070
|
Short term marketable
securities
|
|
125,621
|
|
-
|
|
-
|
Accounts receivable,
net
|
|
12,842
|
|
15,693
|
|
16,130
|
Accounts receivable,
related party, net
|
|
4,977
|
|
3,184
|
|
3,247
|
Inventories
|
|
24,221
|
|
23,245
|
|
20,807
|
Other current
assets
|
|
3,081
|
|
2,000
|
|
1,922
|
Assets held for
sale
|
|
-
|
|
89,745
|
|
93,911
|
Total current
assets
|
|
272,765
|
|
230,249
|
|
191,087
|
|
|
|
|
|
|
|
Property, plant and
equipment, net
|
|
3,926
|
|
4,984
|
|
20,299
|
Goodwill
|
|
31,613
|
|
31,613
|
|
31,613
|
Intangible assets,
net
|
|
9,602
|
|
10,307
|
|
11,735
|
Other non-current
assets
|
|
5,605
|
|
972
|
|
639
|
|
|
|
|
|
|
|
Total
assets
|
|
$
323,511
|
|
$
278,125
|
|
$
255,373
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Accounts
payable
|
|
$
9,558
|
|
$
7,200
|
|
$
11,258
|
Accrued compensation
and related benefits
|
|
2,276
|
|
2,839
|
|
2,984
|
Deferred income and
allowances on sales to distributors
|
|
3,221
|
|
3,017
|
|
3,053
|
Deferred income and
allowances on sales to distributors,
related party
|
|
2,988
|
|
3,357
|
|
4,683
|
Other current
liabilities
|
|
10,200
|
|
11,800
|
|
10,669
|
Liabilities held for
sale
|
|
-
|
|
7,376
|
|
3,470
|
Total current
liabilities
|
|
28,243
|
|
35,589
|
|
36,117
|
|
|
|
|
|
|
|
Long-term lease
financing obligations
|
|
-
|
|
428
|
|
1,285
|
Other non-current
obligations
|
|
3,536
|
|
4,094
|
|
3,422
|
|
|
|
|
|
|
|
Total
liabilities
|
|
31,779
|
|
40,111
|
|
40,824
|
|
|
|
|
|
|
|
Stockholders'
equity
|
|
291,732
|
|
238,014
|
|
214,549
|
Total liabilities and
stockholders' equity
|
|
$
323,511
|
|
$
278,125
|
|
$
255,373
|
EXAR CORPORATION
AND SUBSIDIARIES
|
SUPPLEMENTAL
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
|
(In thousands, except
per share amounts)
|
(Unaudited)
|
|
THREE MONTHS
ENDED
JANUARY 1, 2017
|
|
Gross
Margin
|
|
Oper.
Expenses
|
|
Income/Loss
from
Oper.
|
|
Net Income
from
Cont. Operations
|
|
Oper. Income
from
Disc. Operations
|
|
Net Income
from
Disc. Operations
|
|
Net
Income
|
GAAP
amount
|
$
13,456
|
|
$
14,073
|
|
$
(617)
|
|
$
(281)
|
|
$
136
|
|
$
45,660
|
|
$
45,379
|
Adjustments to GAAP
amounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of purchased intangible assets
|
594
|
|
(108)
|
|
702
|
|
702
|
|
-
|
|
-
|
|
702
|
Stock-based compensation
|
473
|
|
(3,160)
|
|
3,633
|
|
3,633
|
|
209
|
|
209
|
|
3,842
|
Transition service and retention charges for disposal
group
|
-
|
|
(163)
|
|
163
|
|
163
|
|
621
|
|
621
|
|
784
|
Gain on
disposal of property
|
-
|
|
398
|
|
(398)
|
|
(398)
|
|
-
|
|
-
|
|
(398)
|
Gain on
divestiture of Integrated Memory Logic
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(45,384)
|
|
(45,384)
|
Income
tax effects
|
-
|
|
-
|
|
-
|
|
(385)
|
|
-
|
|
-
|
|
(385)
|
Non-GAAP
amount
|
$
14,523
|
|
$
11,040
|
|
$
3,483
|
|
$
3,434
|
|
$
966
|
|
$
1,106
|
|
$
4,540
|
% of
revenue
|
53.4%
|
|
40.6%
|
|
12.8%
|
|
12.6%
|
|
|
|
N/A
|
|
|
Non-GAAP net
income per share
|
|
|
|
|
|
|
$
0.07
|
|
|
|
$
0.02
|
|
|
Shares used in the
computation of Non-GAAP net income per share
|
|
|
|
|
|
|
52,394
|
|
|
|
52,394
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS
ENDED
OCTOBER 2, 2016
|
|
Gross
Margin
|
|
Oper.
Expenses
|
|
Income from
Oper.
|
|
Net Income
from
Cont. Operations
|
|
Oper. Income
from
Disc. Operations
|
|
Net Income
from
Disc. Operations
|
|
Net
Income
|
GAAP
amount
|
$
13,193
|
|
$
13,112
|
|
$
81
|
|
$
83
|
|
$
1,034
|
|
$
925
|
|
$
1,008
|
Adjustments to GAAP
amounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of purchased intangible assets
|
594
|
|
(108)
|
|
702
|
|
702
|
|
-
|
|
-
|
|
702
|
Restructuring charges and other non-GAAP exit costs, net
|
243
|
|
-
|
|
243
|
|
243
|
|
-
|
|
-
|
|
243
|
Stock-based compensation
|
301
|
|
(2,103)
|
|
2,404
|
|
2,404
|
|
761
|
|
761
|
|
3,165
|
Merger
and acquisition costs
|
-
|
|
(415)
|
|
415
|
|
415
|
|
-
|
|
-
|
|
415
|
Transition service and retention charges for disposal
group
|
-
|
|
(279)
|
|
279
|
|
279
|
|
965
|
|
965
|
|
1,244
|
Gain on
disposal of property
|
-
|
|
398
|
|
(398)
|
|
(398)
|
|
-
|
|
-
|
|
(398)
|
Income
tax effects
|
-
|
|
-
|
|
-
|
|
111
|
|
-
|
|
112
|
|
223
|
Non-GAAP
amount
|
$
14,331
|
|
$
10,605
|
|
$
3,726
|
|
$
3,839
|
|
$
2,760
|
|
$
2,763
|
|
$
6,602
|
% of
revenue
|
51.9%
|
|
38.4%
|
|
13.5%
|
|
13.9%
|
|
|
|
N/A
|
|
|
Non-GAAP net
income per share
|
|
|
|
|
|
|
$
0.08
|
|
|
|
$
0.05
|
|
|
Shares used in the
computation of Non-GAAP net income per share
|
|
|
|
|
|
|
51,165
|
|
|
|
51,165
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS
ENDED
DECEMBER 27, 2015
|
|
Gross
Margin
|
|
Oper.
Expenses
|
|
Oper. Income
(Expense)
|
|
Net Income
(Loss)
from Cont.
Operations
|
|
Oper. Income
from
Disc. Operations
|
|
Net Income
(Loss)
from Disc.
Operations
|
|
Net Income
(Loss)
|
GAAP
amount
|
$
10,975
|
|
$
14,154
|
|
$
(3,179)
|
|
$
(2,045)
|
|
$
(3,675)
|
|
$
(5,092)
|
|
$
(7,137)
|
Adjustments to GAAP
amounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of purchased intangible assets
|
594
|
|
(125)
|
|
719
|
|
719
|
|
2,677
|
|
2,677
|
|
3,396
|
Restructuring charges and other non-GAAP exit costs, net
|
-
|
|
(2,639)
|
|
2,639
|
|
2,639
|
|
7
|
|
7
|
|
2,646
|
Stock-based compensation
|
98
|
|
(713)
|
|
811
|
|
811
|
|
231
|
|
231
|
|
1,042
|
Accruals
for legal settlement and associated costs
|
-
|
|
-
|
|
-
|
|
-
|
|
1,498
|
|
1,498
|
|
1,498
|
Impairment of intangible assets
|
-
|
|
-
|
|
-
|
|
-
|
|
1,807
|
|
1,807
|
|
1,807
|
Income
tax effects
|
-
|
|
-
|
|
-
|
|
(1,236)
|
|
-
|
|
1,361
|
|
125
|
Non-GAAP
amount
|
$
11,667
|
|
$
10,677
|
|
$
990
|
|
$
888
|
|
$
2,545
|
|
$
2,489
|
|
$
3,377
|
% of
revenue
|
46.1%
|
|
42.2%
|
|
3.9%
|
|
3.5%
|
|
|
|
N/A
|
|
|
Non-GAAP net
income per share
|
|
|
|
|
|
|
$
0.02
|
|
|
|
$
0.05
|
|
|
Shares used in the
computation of Non-GAAP net income (loss) per share
|
|
|
|
|
|
|
49,064
|
|
|
|
49,064
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXAR CORPORATION
AND SUBSIDIARIES
|
SUPPLEMENTAL
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
|
(In thousands, except
per share amounts)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NINE MONTHS
ENDED
JANUARY 1, 2017
|
|
Gross
Margin
|
|
Oper.
Expenses
|
|
Oper.
Income
|
|
Net Income
from
Cont. Operations
|
|
Oper. Income
from
Disc. Operations
|
|
Net Income
from
Disc. Operations
|
|
Net
Income
|
GAAP
amount
|
$
40,011
|
|
$
32,677
|
|
$
7,334
|
|
$
7,345
|
|
$
2,663
|
|
$
47,982
|
|
$
55,327
|
Adjustments to GAAP
amounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of purchased intangible assets
|
1,782
|
|
(341)
|
|
2,123
|
|
2,123
|
|
1,806
|
|
1,806
|
|
3,929
|
Restructuring charges and other non-GAAP exit costs, net
|
243
|
|
(923)
|
|
1,166
|
|
1,166
|
|
109
|
|
109
|
|
1,275
|
Stock-based compensation
|
888
|
|
(6,242)
|
|
7,130
|
|
7,130
|
|
918
|
|
918
|
|
8,048
|
Merger
and acquisition costs
|
-
|
|
(1,270)
|
|
1,270
|
|
1,270
|
|
-
|
|
-
|
|
1,270
|
Transition service and retention charges for disposal
group
|
-
|
|
(746)
|
|
746
|
|
746
|
|
1,586
|
|
1,586
|
|
2,332
|
Impairment of design tools
|
-
|
|
(1,519)
|
|
1,519
|
|
1,519
|
|
-
|
|
-
|
|
1,519
|
Gain on
disposal of property
|
-
|
|
10,096
|
|
(10,096)
|
|
(10,096)
|
|
-
|
|
-
|
|
(10,096)
|
Gain on
divestiture of Integrated Memory Logic
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(45,384)
|
|
(45,384)
|
Income
tax effects
|
-
|
|
-
|
|
-
|
|
(132)
|
|
-
|
|
272
|
|
140
|
Non-GAAP
amount
|
$
42,924
|
|
$
31,732
|
|
$
11,192
|
|
$
11,071
|
|
$
7,082
|
|
$
7,289
|
|
$
18,360
|
% of
revenue
|
52.4%
|
|
38.7%
|
|
13.7%
|
|
13.5%
|
|
|
|
N/A
|
|
|
Non-GAAP net
income per share
|
|
|
|
|
|
|
$
0.22
|
|
|
|
$
0.14
|
|
|
Shares used in the
computation of Non-GAAP net income per share
|
|
|
|
|
|
|
50,960
|
|
|
|
50,960
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NINE MONTHS
ENDED
DECEMBER 27, 2015
|
|
Gross
Margin
|
|
Oper.
Expenses
|
|
Oper. Income
(Expense)
|
|
Net Income
(Loss)
from Cont.
Operations
|
|
Oper. Income
from
Disc. Operations
|
|
Net Income
(Loss)
from Disc.
Operations
|
|
Net Income
(Loss)
|
GAAP
amount
|
$
32,406
|
|
$
44,087
|
|
$
(11,681)
|
|
$
(6,489)
|
|
$
(2,763)
|
|
$
(7,355)
|
|
$
(13,844)
|
Adjustments to GAAP
amounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of purchased intangible assets
|
1,833
|
|
(394)
|
|
2,227
|
|
2,227
|
|
7,936
|
|
7,936
|
|
10,163
|
Restructuring charges and other non-GAAP exit costs, net
|
740
|
|
(4,869)
|
|
5,609
|
|
5,609
|
|
752
|
|
752
|
|
6,361
|
Stock-based compensation
|
258
|
|
(3,552)
|
|
3,810
|
|
3,810
|
|
621
|
|
621
|
|
4,431
|
Accruals
for legal settlement and associated costs
|
(1,500)
|
|
-
|
|
(1,500)
|
|
(1,500)
|
|
1,699
|
|
1,699
|
|
199
|
Impairment of intangible assets
|
-
|
|
-
|
|
|
|
|
|
1,807
|
|
1,807
|
|
1,807
|
Merger
and acquisition costs
|
-
|
|
(587)
|
|
587
|
|
587
|
|
124
|
|
124
|
|
711
|
Income
tax effects
|
-
|
|
-
|
|
-
|
|
(5,477)
|
|
-
|
|
4,394
|
|
(1,083)
|
Non-GAAP
amount
|
$
33,737
|
|
$
34,685
|
|
$
(948)
|
|
$
(1,233)
|
|
$
10,176
|
|
$
9,978
|
|
$
8,745
|
% of
revenue
|
44.2%
|
|
45.5%
|
|
-1.2%
|
|
-1.6%
|
|
|
|
N/A
|
|
|
Non-GAAP net
income (loss) per share
|
|
|
|
|
|
|
$
(0.03)
|
|
|
|
$
0.20
|
|
|
Shares used in the
computation of Non-GAAP net income (loss) per share
|
|
|
|
|
|
|
48,146
|
|
|
|
49,512
|
|
|
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/exar-corporation-announces-fiscal-2017-third-quarter-financial-results-300400691.html
SOURCE Exar Corporation