Attached files

file filename
8-K - FORM 8-K APRIL 21 2015 - CREE, INC.a8kform3qfy2015.htm

Exhibit 99.1

 


FOR IMMEDIATE RELEASE

 
Contact:
Raiford Garrabrant
Cree, Inc.
Director, Investor Relations
Phone: 919-407-7895
Fax: 919-407-5615
investorrelations@cree.com



Cree Reports Financial Results for the Third Quarter of Fiscal Year 2015

 
DURHAM, N.C., April 21, 2015 - Cree, Inc. (Nasdaq: CREE), a market leader in LED lighting, today announced revenue of $409.5 million for its third quarter of fiscal 2015, ended March 29, 2015. This represents a 1% increase compared to revenue of $405.3 million reported for the third quarter of fiscal 2014. GAAP net income for the third quarter was $0.7 million, or $0.01 per diluted share, a decrease of 98% year-over-year compared to GAAP net income of $28.2 million, or $0.23 per diluted share, for the third quarter of fiscal 2014. On a non-GAAP basis, net income for the third quarter of fiscal 2015 was $25.0 million, or $0.22 per diluted share, a decrease of 48% year-over-year compared to non-GAAP net income for the third quarter of fiscal 2014 of $47.7 million, or $0.39 per diluted share.

“Q3 revenue and non-GAAP operating profit were within our targeted range despite the impact of extreme winter weather this quarter,” stated Chuck Swoboda, Cree Chairman and CEO. “We’re confident that we’re on the right track and optimistic about the future growth in Lighting and potential upside from our Power & RF product line.”









1


Q3 2015 Financial Metrics
(in thousands, except per share amounts and percentages)
 
Third Quarter
 
 
 
 
 
2015
 
2014
 
Change
 
(unaudited)
 
(unaudited)
 
 
 
 
Revenue, net
$
409,519

 
$
405,259

 
$
4,260

 
1
 %
GAAP
 
 
 
 
 
 
 
Gross margin
30.6
%
 
37.0
%
 
 
 
 
Operating margin
0.4
%
 
7.5
%
 
 
 
 
Net income
$
651

 
$
28,164

 
$
(27,513
)
 
(98
)%
Earnings per diluted share
$
0.01

 
$
0.23

 
$
(0.22
)
 
(96
)%
Non-GAAP
 
 
 
 
 
 
 
Gross margin
31.4
%
 
37.8
%
 
 
 
 
Operating margin
6.4
%
 
13.2
%
 
 
 
 
Net income
$
24,965

 
$
47,710

 
$
(22,745
)
 
(48
)%
Earnings per diluted share
$
0.22

 
$
0.39

 
$
(0.17
)
 
(44
)%

Gross margin decreased 250 basis points from Q2 of fiscal 2015 to 30.6% on a GAAP basis, and decreased 250 basis points to 31.4% on a non-GAAP basis.

Cash and investments decreased by $47.9 million from Q2 of fiscal 2015 to $782.0 million.

Accounts receivable, net decreased by $2.7 million from Q2 of fiscal 2015 to $216.2 million, with days sales outstanding of 48.

Inventory decreased by $33.2 million from Q2 of fiscal 2015 to $299.4 million and represents 95 days of inventory.

Recent Business Highlights:            

Redefined outdoor lighting performance for rural applications with the introduction of the LED Rural Utility Light (RUL) Series, designed to deliver an unprecedented combination of price, performance and quality to accelerate adoption of LED lighting across rural areas in North America;

Introduced a new addition to the industry-leading CXA LED array family, CXA2 LED arrays, which deliver up to 33 percent higher efficacy in the same form factors by utilizing elements of the Cree® SC5 Technology Platform;

Continued to expand the leading LED bulb portfolio with the TW Series LED T8 Tube Replacement for consumers. Designed for simple, wire-free installation, it provides industry-leading compatibility, besting the competition in light quality and performance, all at an affordable price;

Built on the success of the groundbreaking XLamp® MH family of LEDs with the introduction of the XLamp MHD-E and MHD-G LEDs. These new LEDs leverage the Cree SC5 Technology platform to combine the high lumen density and reliability of a ceramic chip-on-board LED with the design and manufacturing advantages of a surface-mount package;

Announced that the U.S. International Trade Commission (ITC) has agreed to open an investigation into unfair trade practices by Feit Electric Company, Inc. and its Asian supplier, Unity Opto Technology Co., Ltd., in response to a complaint filed by Cree on January 12, 2015.




2


Business Outlook:

For its fourth quarter of fiscal 2015 ending June 28, 2015, Cree targets revenue in a range of $420 million to $440 million with GAAP gross margin targeted to be 31.3%+/- and non-GAAP gross margin targeted to be 32.0%+/-. Our GAAP gross margin targets include stock-based compensation expense of approximately $3.3 million, while our non-GAAP targets do not. Operating expenses are targeted to increase $5 million compared to fiscal Q3. The tax rate is targeted at 9.0%+/- for the fourth quarter of fiscal 2015. GAAP net income is targeted at $4 million to $9 million, or $0.04 to $0.08 per diluted share. Non-GAAP net income is targeted in a range of $26 million to $31 million, or $0.24 to $0.28 per diluted share. The GAAP and non-GAAP net income per diluted share targets are based on an estimated 108.5 million diluted weighted average shares. Targeted non-GAAP earnings exclude expenses related to the amortization of acquired intangibles, changes in the fair value of our Lextar investment, stock-based compensation expense and asset retirement charges of $0.20 per diluted share.

Quarterly Conference Call:

Cree will host a conference call at 5:00 p.m. EST today to review the highlights of the fiscal 2015 third quarter results and the fiscal 2015 fourth quarter business outlook, including significant factors and assumptions underlying the targets noted above.

The conference call will be available to the public through a live audio web broadcast via the Internet. For webcast details, visit Cree's website at investor.cree.com/events.cfm.

Supplemental financial information, including the non-GAAP reconciliation attached to this press release, is available on Cree's website at investor.cree.com/results.cfm.

About Cree, Inc.

Cree is leading the LED lighting revolution and making energy-wasting traditional lighting technologies obsolete through the use of energy-efficient, mercury-free LED lighting. Cree is a market-leading innovator of lighting-class LEDs, lighting products and semiconductor products for power and radio frequency (RF) applications.

Cree's product families include LED lighting systems and bulbs, blue and green LED chips, high-brightness LEDs, lighting-class power LEDs, power-switching devices and RF devices. Cree's products are driving improvements in applications such as general illumination, electronic signs and signals, power supplies and inverters.

For additional product and company information, please refer to www.cree.com.

Non-GAAP Financial Measures:

This press release highlights the company's financial results on both a GAAP and a non-GAAP basis. The GAAP results include certain costs, charges and expenses which are excluded from non-GAAP results. By publishing the non-GAAP measures, management intends to provide investors with additional information to further analyze the company's performance, core results and underlying trends. Cree's management evaluates results and makes operating decisions using both GAAP and non-GAAP measures included in this press release. Non-GAAP results are not prepared in accordance with GAAP and non-GAAP information should be considered a supplement to, and not a substitute for, financial statements prepared in accordance with GAAP. Investors and potential investors are encouraged to review the reconciliation of non-GAAP financial measures to their most directly comparable GAAP measures attached to this press release.


Forward Looking Statements:

The schedules attached to this release are an integral part of the release. This press release contains forward-looking statements involving risks and uncertainties, both known and unknown, that may cause actual results to differ

3


materially from those indicated in the forward-looking statements. Actual results, including with respect to our targets and prospects, could differ materially due to a number of factors, including the risk that we may not obtain sufficient orders to achieve our targeted revenues; price competition in key markets; the risk that we or our channel partners are not able to develop and expand customer bases and accurately anticipate demand from end customers, which can result in increased inventory and reduced orders as we experience wide fluctuations in supply and demand; the risk that our results will suffer if we are unable to balance fluctuations in customer demand and capacity; product mix; risks associated with the ramp-up of production of our new products, and our entry into new
business channels different from those in which we have historically operated; the risk that we may experience production difficulties that preclude us from shipping sufficient quantities to meet customer orders or that result in higher production costs and lower margins; our ability to lower costs; the risk that customers do not maintain their favorable perception of our brand and products, resulting in lower demand for our products; the risk that retail customers may alter promotional pricing, increase promotion of a competitor's products over our products or reduce their inventory levels, all of which could negatively affect product demand; the risk that we have an increasingly complex supply chain and its ability to scale to enable maintaining a sufficient supply of raw materials; ongoing uncertainty in global economic conditions, infrastructure development or customer demand that could negatively affect product demand, collectability of receivables and other related matters as consumers and businesses may defer purchases or payments, or default on payments; the risk we may be required to record a significant charge to
earnings if our goodwill or amortizable assets become impaired; our ability to complete development and commercialization of products under development, such as our pipeline of improved LED chips, LED components and LED lighting products; risks resulting from the concentration of our business among few customers, including the risk that customers may reduce or cancel orders or fail to honor purchase commitments; risks related to our multi-year warranty periods for LED lighting products; risks associated with acquisitions, divestitures or investments; the rapid development of new technology and competing products that may impair demand or render our products obsolete; the potential lack of customer acceptance for our products; risks associated with ongoing litigation; and other factors discussed in our filings with the Securities and Exchange Commission (SEC), including
our report on Form 10-K for the fiscal year ended June 29, 2014, and subsequent reports filed with the SEC. These forward-looking statements represent Cree's judgment as of the date of this release. Except as required under the U.S. federal securities laws and the rules and regulations of the SEC, Cree disclaims any intent or obligation to update any forward-looking statements after the date of this release, whether as a result of new information, future events, developments, changes in assumptions or otherwise.

Cree® and XLamp® are registered trademarks, and SC5 Technology and TW Series are trademarks of Cree, Inc.


4




CREE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share amounts and percentages)
(unaudited)
 
 
Three Months Ended
 
Nine Months Ended
 
March 29,
2015
 
March 30,
2014
 
March 29,
2015
 
March 30,
2014
Revenue, net
$
409,519

 
$
405,259

 
$
1,250,348

 
$
1,211,351

Cost of revenue, net
284,111

 
255,265

 
852,341

 
754,822

Gross profit
125,408

 
149,994

 
398,007

 
456,529

Gross margin percentage
30.6
%
 
37.0
%
 
31.8
%
 
37.7
%
 
 
 
 
 
 
 
 
Operating expenses:
 
 
 
 

 

Research and development
43,823

 
46,626

 
137,537

 
132,805

Sales, general and administrative
71,860

 
65,368

 
213,927

 
197,589

Amortization or impairment of acquisition-related intangibles
6,749

 
7,257

 
19,743

 
21,800

Loss on disposal or impairment of long-lived assets
1,459

 
364

 
3,641

 
1,781

Total operating expenses
123,891

 
119,615

 
374,848

 
353,975

 
 
 
 
 
 
 
 
Operating income
1,517

 
30,379

 
23,159

 
102,554

Operating income percentage
0.4
%
 
7.5
%
 
1.9
%
 
8.5
%
 
 
 
 
 
 
 
 
Non-operating (expense) income, net
(866
)
 
3,152

 
3,766

 
9,373

Income before income taxes
651

 
33,531

 
26,925

 
111,927

Income tax expense

 
5,367

 
2,993

 
17,585

Net income
$
651

 
$
28,164

 
$
23,932

 
$
94,342

 
 
 
 
 
 
 
 
 
 
 
 
 

 

Diluted earnings per share
$
0.01

 
$
0.23

 
$
0.21

 
$
0.77

 
 
 
 
 
 
 
 
Shares used in diluted per share calculation:
111,590

 
123,695

 
116,304

 
123,140



5



CREE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
 
March 29,
2015
 
June 29,
2014
 
(unaudited)
 
ASSETS
 
 
 
Current assets:
 
 
 
Cash, cash equivalents, and short-term investments
$
782,041

 
$
1,162,466

Accounts receivable, net
216,247

 
225,160

Income tax receivable
1,521

 

Inventories
299,360

 
284,780

Deferred income taxes
29,344

 
29,414

Prepaid expenses and other current assets
69,949

 
72,071

Total current assets
1,398,462

 
1,773,891

Property and equipment, net
654,248

 
605,713

Goodwill
616,345

 
616,345

Intangible assets, net
322,229

 
336,423

Other long-term investments
76,865

 

Other assets
11,703

 
11,997

Total assets
$
3,079,852

 
$
3,344,369

 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
Current liabilities:
 
 
 
Accounts payable, trade
$
124,966

 
$
202,294

Accrued salaries and wages
41,745

 
50,527

Income taxes payable

 
14,848

Other current liabilities
33,554

 
38,986

Total current liabilities
200,265

 
306,655

 
 
 
 
Long-term liabilities:
 
 
 
Long-term debt
150,000

 

Deferred income taxes
14,243

 
12,173

Other long-term liabilities
24,376

 
35,395

Total long-term liabilities
188,619

 
47,568

 
 
 
 
Shareholders’ equity:
 
 
 
Common stock
136

 
149

Additional paid-in-capital
2,261,085

 
2,190,011

Accumulated other comprehensive income, net of taxes
7,308

 
11,405

Retained earnings
422,439

 
788,581

Total shareholders’ equity
2,690,968

 
2,990,146

Total liabilities and shareholders’ equity
$
3,079,852

 
$
3,344,369



6


CREE, INC.
FINANCIAL RESULTS BY OPERATING SEGMENT
(in thousands, except percentages)
(unaudited)

The following table reflects the results of the company's reportable segments as reviewed by the company's Chief Executive Officer, its Chief Operating Decision Maker or CODM, for the three months and nine months ended March 29, 2015 and the three months and nine months ended March 30, 2014. The CODM does not review inter-segment transactions when evaluating segment performance and allocating resources to each segment. As such, total segment revenue is equal to the company's consolidated revenue.
 
Three Months Ended
 
 
 
 
 
March 29,
2015
 
March 30,
2014
 
Change
LED Products revenue
$
154,384

 
$
201,119

 
$
(46,735
)
 
(23
)%
Percent of revenue
38
%
 
49
%
 
 
 
 
Lighting Products revenue
224,109

 
176,691

 
47,418

 
27
 %
Percent of revenue
55
%
 
44
%
 
 
 
 
Power and RF Products revenue
31,026

 
27,449

 
3,577

 
13
 %
Percent of revenue
7
%
 
7
%
 
 
 
 
Total revenue
$
409,519

 
$
405,259

 
$
4,260

 
1
 %

 
Nine Months Ended
 
 
 
 
 
March 29,
2015
 
March 30,
2014
 
Change
LED Products revenue
$
479,851

 
$
634,164

 
$
(154,313
)
 
(24
)%
Percent of revenue
38
%
 
52
%
 
 
 
 
Lighting Products revenue
677,363

 
498,265

 
179,098

 
36
 %
Percent of revenue
54
%
 
41
%
 
 
 
 
Power and RF Products revenue
93,134

 
78,922

 
14,212

 
18
 %
Percent of revenue
8
%
 
7
%
 
 
 
 
Total revenue
$
1,250,348

 
$
1,211,351

 
$
38,997

 
3
 %


 
Three Months Ended
 
 
 
 
 
March 29,
2015
 
March 30,
2014
 
Change
LED Products gross profit
$
55,358

 
$
91,634

 
$
(36,276
)
 
(40
)%
LED Products gross margin
35.9
%
 
45.6
%
 
 
 
 
Lighting Products gross profit
58,315

 
48,487

 
9,828

 
20
 %
Lighting Products gross margin
26.0
%
 
27.4
%
 
 
 
 
Power and RF Products gross profit
16,484

 
15,675

 
809

 
5
 %
Power and RF Products gross margin
53.1
%
 
57.1
%
 
 
 
 
Unallocated costs
(4,749
)
 
(5,802
)
 
1,053

 
(18
)%
Consolidated gross profit
$
125,408

 
$
149,994

 
$
(24,586
)
 
(16
)%
Consolidated gross margin
30.6
%
 
37.0
%
 
 
 
 



7


 
Nine Months Ended
 
 
 
 
 
March 29,
2015
 
March 30,
2014
 
Change
LED Products gross profit
$
182,406

 
$
290,931

 
$
(108,525
)
 
(37
)%
LED Products gross margin
38.0
%
 
45.9
%
 
 
 
 
Lighting Products gross profit
178,608

 
136,731

 
41,877

 
31
 %
Lighting Products gross margin
26.4
%
 
27.4
%
 
 
 
 
Power and RF Products gross profit
51,601

 
44,452

 
7,149

 
16
 %
Power and RF Products gross margin
55.4
%
 
56.3
%
 
 
 
 
Unallocated costs
(14,608
)
 
(15,585
)
 
977

 
(6
)%
Consolidated gross profit
$
398,007

 
$
456,529

 
$
(58,522
)
 
(13
)%
Consolidated gross margin
31.8
%
 
37.7
%
 
 
 
 

Reportable Segments Description
The company's LED Products segment includes LED components, LED chips, and silicon carbide materials. The company's Lighting Products segment primarily consists of LED lighting systems and bulbs. The company's Power and RF Products segment includes power devices and RF devices.
Financial Results by Reportable Segment
The company's CODM reviews gross profit as the lowest and only level of segment profit. As such, all items below gross profit in the consolidated statements of income must be included to reconcile the consolidated gross profit presented in the preceding table to the company's consolidated income before taxes.
The company allocates direct costs and indirect costs to each segment's cost of revenue. The allocation methodology is based on a reasonable measure of utilization considering the specific facts and circumstances of the cost being allocated.
Certain costs are not allocated when evaluating segment performance. These unallocated costs consist primarily of manufacturing employees' stock-based compensation, expenses for profit sharing and quarterly or annual incentive plans and matching contributions under the company's 401(k) Plan.

Cree, Inc.
Non-GAAP Measures of Financial Performance

 
To supplement the company's consolidated financial statements presented in accordance with generally accepted accounting principles, or GAAP, Cree uses non-GAAP measures of certain components of financial performance. These non-GAAP measures include non-GAAP net income, non-GAAP earnings per diluted share, non-GAAP gross margin, non-GAAP operating income and free cash flow.
Reconciliation to the nearest GAAP measure of all historical non-GAAP measures included in this press release can be found in the tables included with this press release. In this press release, Cree also presents its target for non-GAAP expenses, which is expenses less stock-based compensation expense, charges for amortization or impairment of acquisition-related intangibles and asset retirement charges.
Non-GAAP measures presented in this press release are not in accordance with or an alternative to measures prepared in accordance with GAAP and may be different from non-GAAP measures used by other companies. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. Non-GAAP measures have limitations in that they do not reflect all of the amounts associated with Cree's results of operations as determined in accordance with GAAP. These non-GAAP measures should only be used to evaluate Cree's results of operations in conjunction with the corresponding GAAP measures.

8


Cree believes that these non-GAAP measures, when shown in conjunction with the corresponding GAAP measures, enhance investors' and management's overall understanding of the company's current financial performance and the company's prospects for the future, including cash flows available to pursue opportunities to enhance shareholder value. In addition, because Cree has historically reported certain non-GAAP results to investors, the company believes the inclusion of non-GAAP measures provides consistency in the company's financial reporting.
For its internal budgeting process, and as discussed further below, Cree's management uses financial statements that do not include stock-based compensation expense, amortization or impairment of acquisition-related intangibles, asset retirement charges, or changes in the fair value of equity method investments, and the income taxes associated with the foregoing. Cree's management also uses non-GAAP measures, in addition to the corresponding GAAP measures, in reviewing the company's financial results.
As described above, Cree excludes the following items from one or more of its non-GAAP measures when applicable:
Stock-based compensation expense. This expense consists of expenses for stock options, restricted stock and employee stock purchases through its ESPP. Cree excludes stock-based compensation expenses from its non-GAAP measures because they are non-cash expenses that Cree does not believe are reflective of ongoing operating results.
Amortization or impairment of acquisition-related intangibles. Cree incurs amortization or impairment of acquisition-related intangibles in connection with acquisitions. Cree excludes these items because they arise from Cree's prior acquisitions and have no direct correlation to the ongoing operating results of Cree's business.
Asset retirement charges. In conjunction with Cree's plans to expand its manufacturing facilities, Cree has recognized charges for the impact of the decision to abandon or retire certain property and equipment prior to the end of their estimated useful lives. These charges also include the adjustment of a previously capitalized patent cost. Because these charges relate to assets which have been or will be retired prior to the end of their estimated useful lives, Cree does not consider these charges to be reflective of ongoing operating results.
Changes in the fair value of equity method investments. The company completed its common stock ownership investment in Lextar Electronics Corporation in the second quarter of fiscal 2015. The investment is accounted for under the equity method utilizing the fair value option. As such, changes in fair value are recognized in income, including fluctuations due to the exchange rate between the New Taiwan Dollar and the United States Dollar. Cree excludes the impact of these gains or losses from its non-GAAP measures because they are non-cash impacts that Cree does not believe are reflective of ongoing operating results.
Income tax effects of the foregoing non-GAAP items. This amount is used to present each of the amounts described above on an after-tax basis consistent with the presentation of non-GAAP net income.
Cree expects to incur stock-based compensation expense, amortization or impairment of acquisition-related intangibles, asset retirement charges and changes in the fair value of equity method investments in future periods, including income taxes associated with all of the foregoing. In addition to the non-GAAP measures discussed above, Cree also uses free cash flow as a measure of operating performance. Free cash flow represents operating cash flows less net purchases of property and equipment and patent and licensing rights. Cree considers free cash flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business after the purchases of property and equipment, which can then be used to, among other things, invest in Cree's business, make strategic acquisitions, strengthen the balance sheet and repurchase stock. A limitation of the utility of free cash flow as a measure of financial performance is that it does not represent the total increase or decrease in the company's cash balance for the period.



9


CREE, INC.
Reconciliation of GAAP to Non-GAAP Measures
(in thousands, except per share amounts and percentages)
(unaudited)

Non-GAAP Gross Margin
 
Three Months Ended
 
Nine Months Ended
 
March 29,
2015
 
March 30,
2014
 
March 29,
2015
 
March 30,
2014
GAAP gross profit
$
125,408

 
$
149,994

 
$
398,007

 
$
456,529

GAAP gross margin percentage
30.6
%
 
37.0
%
 
31.8
%
 
37.7
%
Adjustment:
 
 
 
 
 
 
 
Stock-based compensation expense
3,158

 
3,129

 
$
9,511

 
$
8,357

Non-GAAP gross profit
$
128,566

 
$
153,123

 
$
407,518

 
$
464,886

Non-GAAP gross margin percentage
31.4
%
 
37.8
%
 
32.6
%
 
38.4
%


Non-GAAP Operating Income
 
Three Months Ended
 
Nine Months Ended
 
March 29,
2015
 
March 30,
2014
 
March 29,
2015
 
March 30,
2014
GAAP operating income
$
1,517

 
$
30,379

 
$
23,159

 
$
102,554

GAAP operating income percentage
0.4
%
 
7.5
%
 
1.9
%
 
8.5
%
Adjustments:
 
 
 
 
 
 
 
Stock-based compensation expense:
 
 
 
 
 
 
 
Cost of revenue, net
3,158

 
3,129

 
9,511

 
8,357

Research and development
4,212

 
3,912

 
12,795

 
11,453

Sales, general and administrative
8,694

 
8,970

 
26,954

 
26,451

Total stock-based compensation expense
16,064

 
16,011

 
49,260

 
46,261

Amortization or impairment of acquisition-related intangibles
6,749

 
7,256

 
19,743

 
21,800

Asset retirement charges
1,744

 

 
3,139

 


Total adjustments to GAAP operating income
24,557

 
23,268

 
72,142

 
68,061

Non-GAAP operating income
$
26,074

 
$
53,647

 
$
95,301

 
$
170,615

Non-GAAP operating income percentage
6.4
%
 
13.2
%
 
7.6
%
 
14.1
%


Non-GAAP Non-Operating Income, net
 
Three Months Ended
 
Nine Months Ended
 
March 29,
2015
 
March 30,
2014
 
March 29,
2015
 
March 30,
2014
GAAP non-operating income, net
$
(866
)
 
$
3,152

 
$
3,766

 
$
9,373

Adjustment:
 
 
 
 
 
 
 
Changes in the fair value of equity method investments
2,224

 

 
3,701

 

Non-GAAP non-operating income, net
$
1,358

 
$
3,152

 
$
7,467

 
$
9,373








10


Non-GAAP Net Income
 
Three Months Ended
 
Nine Months Ended
 
March 29,
2015
 
March 30,
2014
 
March 29,
2015
 
March 30,
2014
GAAP net income
$
651

 
$
28,164

 
$
23,932

 
$
94,342

Adjustments
 
 
 
 
 
 
 
Stock-based compensation expense
16,064

 
16,011

 
49,260

 
46,261

Amortization or impairment of acquisition-related intangibles
6,749

 
7,257

 
19,743

 
21,800

Changes in the fair value of equity method investments
2,224

 

 
3,701

 

Asset retirement charges
1,744

 

 
3,139

 

Total adjustments to GAAP net income before provision for income taxes
26,781

 
23,268

 
75,843

 
68,061

Income tax effect *
(2,467
)
 
(3,722
)
 
(8,419
)
 
(10,685
)
Non-GAAP net income
$
24,965

 
$
47,710

 
$
91,356

 
$
151,718

 
 
 
 
 
 
 
 
Earnings per share
 
 
 
 
 
 
 
Non-GAAP diluted net income per share
$
0.22

 
$
0.39

 
$
0.79

 
$
1.23


 
 
 
 
 
 
 
Shares used in diluted net income per share calculation
 
 
 
 
 
 
 
Non-GAAP shares used
111,590

 
123,695

 
116,304

 
123,140

*Estimated income tax effect is based upon the company's overall consolidated effective tax rate for the given period.








11


Free Cash Flow
 
Three Months Ended
 
Nine Months Ended
 
March 29,
2015
 
March 30,
2014
 
March 29,
2015
 
March 30,
2014
Cash flows from operations
$
65,647

 
$
60,183

 
$
93,699

 
$
228,170

Less: PP&E spending
(44,902
)
 
(36,164
)
 
(158,277
)
 
(119,614
)
Less: Patents spending
(4,946
)
 
(4,709
)
 
(14,550
)
 
(14,755
)
Total free cash flow
$
15,799

 
$
19,310

 
$
(79,128
)
 
$
93,801



12