This press release includes references to adjusted gross margin (which excludes accelerated depreciation and inventory write-offs related to fab closures) and adjusted net income and loss (which excludes amortization of acquisition-related intangibles, restructuring and impairments, gain on the sale of equity investments, impairment of equity investments, gain associated with debt buyback, costs associated with the redemption of convertible debt, accelerated depreciation and inventory write-offs related to fab closures, associated net tax effects of these items and other acquisition-related intangibles, and tax effects from finalized tax filings and positions), statements of operations prepared in accordance with generally accepted accounting principles (GAAP) (which include these items), and a reconciliation from adjusted gross margin to GAAP gross margin, from adjusted net income and loss to GAAP net income and loss, and from cash provided by operating activities to free cash flow. GAAP and adjusted results both include equity based compensation expense. Adjusted results are not meant as a substitute for GAAP, but are included solely for informational and comparative purposes. Fairchild presents adjusted results because its management uses them as additional measures of the company’s operating performance, and management believes adjusted financial information is useful to investors because it illuminates underlying operational trends by excluding significant non-recurring, non-cash or otherwise unusual transactions. Fairchild’s criteria for determining adjusted results may differ from methods used by other companies, and should not be regarded as a replacement for corresponding GAAP measures.
Special Note on Forward-Looking Statements:
Some of the paragraphs above, including the one headed “Current Status of Third Quarter Business,” contain forward-looking statements that are based on management’s assumptions and expectations and involve risk and uncertainty. Other forward-looking statements may also be found in this news release. Forward-looking statements usually, but do not always contain forward-looking terminology such as “we believe,” “we expect,” or “we anticipate,” or refer to management’s expectations about Fairchild’s future performance. Many factors could cause actual results to differ materially from those expressed in forward-looking statements. Among these factors are the following: failure to maintain order rates at expected levels; failure to achieve expected savings from cost reduction actions or other adverse results from those actions; changes in demand for our products; changes in inventories at our customers and distributors; technological and product development risks, including the risks of failing to maintain the right to use some technologies or failing to adequately protect our own intellectual property against misappropriation or infringement; availability of manufacturing capacity; the risk of production delays; availability of raw materials at competitive prices; competitors’ actions; loss of key customers, including but not limited to distributors; the inability to attract and retain key management and other employees; order cancellations or reduced bookings; changes in manufacturing yields or output; risks related to warranty and product liability claims; risks inherent in doing business internationally; changes in tax regulations or the migration of profits from low tax jurisdictions to higher tax jurisdictions; regulatory risks and significant litigation. These and other risk factors are discussed in the company’s quarterly and annual reports filed with the Securities and Exchange Commission (SEC) and available at the Investor Relations section of Fairchild Semiconductor’s web site at www.ir-site.com/fairchildsemi/profile or the SEC’s web site at www.sec.gov.
About Fairchild Semiconductor:
Fairchild Semiconductor (NYSE: FCS) is a global leader delivering energy-efficient power analog and power discrete solutions. Fairchild is The Power Franchise®, providing leading-edge silicon and packaging technologies, manufacturing strength and system expertise for consumer, communications, industrial, portable, computing and automotive systems. An application-driven, solution-based semiconductor supplier, Fairchild provides online design tools and design centers worldwide as part of its comprehensive Global Power ResourceSM. Please contact us on the web at www.fairchildsemi.com.
Visit us on Twitter @Fairchildsemi
View product and company videos at: http://www.fairchildsemi.com/video/index.html.
Listen to our podcasts at: http://www.fairchildsemi.com/company/media_center/index.html.
Comment on our blog, EngineeringConnections.com.
| Fairchild Semiconductor International, Inc. | ||||||||||||||||||||||
| Consolidated Statements of Operations | ||||||||||||||||||||||
| (In millions, except per share amounts) | ||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||||
| June 28, | March 29, | June 29, | June 28, | June 29, | ||||||||||||||||||
| 2009 | 2009 | 2008 | 2009 | 2008 | ||||||||||||||||||
| Total revenue | $ | 277.9 | $ | 223.3 | $ | 418.7 | $ | 501.2 | $ | 825.0 | ||||||||||||
| Cost of sales (1) | 213.3 | 189.3 | 299.1 | 402.6 | 582.9 | |||||||||||||||||
| Gross margin | 64.6 | 34.0 | 119.6 | 98.6 | 242.1 | |||||||||||||||||
| Gross margin % | 23.2 | % | 15.2 | % |
28.6 |
% | 19.7 | % | 29.3 | % | ||||||||||||
| Operating expenses: | ||||||||||||||||||||||
| Research and development (2) | 25.6 | 23.8 | 30.3 | 49.4 | 60.1 | |||||||||||||||||
| Selling, general and administrative (3) | 43.7 | 44.7 | 58.6 | 88.4 | 118.7 | |||||||||||||||||
| Amortization of acquisition-related intangibles | 5.6 | 5.5 | 5.5 | 11.1 | 11.1 | |||||||||||||||||
| Restructuring and impairments | 11.3 | 6.7 | 11.3 | 18.0 | 11.5 | |||||||||||||||||
| Total operating expenses | 86.2 | 80.7 | 105.7 | 166.9 | 201.4 | |||||||||||||||||
| Operating income (loss) | (21.6 | ) | (46.7 | ) | 13.9 | (68.3 | ) | 40.7 | ||||||||||||||
| Other expense, net | 5.7 | 5.3 | 6.3 | 11.0 | 11.5 | |||||||||||||||||
| Income (loss) before income taxes | (27.3 | ) | (52.0 | ) | 7.6 | (79.3 | ) | 29.2 | ||||||||||||||
| Provision (benefit) for income taxes | (2.4 | ) | (0.9 | ) | 0.7 | (3.3 | ) | 5.2 | ||||||||||||||
| Net income (loss) | $ | (24.9 | ) | $ | (51.1 | ) | $ | 6.9 | $ | (76.0 | ) | $ | 24.0 | |||||||||
| Net income (loss) per common share: | ||||||||||||||||||||||
| Basic | $ | (0.20 | ) | $ | (0.41 | ) | $ | 0.06 | $ | (0.61 | ) | $ | 0.19 | |||||||||
| Diluted | $ | (0.20 | ) | $ | (0.41 | ) | $ | 0.05 | $ | (0.61 | ) | $ | 0.19 | |||||||||
| Weighted average common shares: | ||||||||||||||||||||||
| Basic | 123.9 | 123.6 | 124.9 | 123.7 | 124.7 | |||||||||||||||||
| Diluted | 123.9 | 123.6 | 125.8 | 123.7 | 125.4 | |||||||||||||||||
| (1) Equity compensation expense included in cost of sales | $ | 0.6 | $ | 0.2 | $ | 1.3 | $ | 0.8 | $ | 2.3 | ||||||||||||
| (2) Equity compensation expense included in research and development | $ | 1.2 | $ | 0.3 | $ | 1.3 | $ | 1.5 | $ | 2.2 | ||||||||||||
| (3) Equity compensation expense included in selling, general and administrative | $ | 2.1 | $ | 2.1 | $ | 3.3 | $ | 4.2 | $ | 8.3 | ||||||||||||
| Fairchild Semiconductor International, Inc. | ||||||||||||||||||||||
| Reconciliation of Net Income (Loss) To Adjusted Net Income (Loss) | ||||||||||||||||||||||
| (In millions) | ||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||||
| June 28, | March 29, | June 29, | June 28, | June 29, | ||||||||||||||||||
| 2009 | 2009 | 2008 | 2009 | 2008 | ||||||||||||||||||
| Net income (loss) | $ | (24.9 | ) | $ | (51.1 | ) | $ | 6.9 | $ | (76.0 | ) | $ | 24.0 | |||||||||
|
Adjustments to reconcile net income (loss) to adjusted net income (loss): |
||||||||||||||||||||||
| Restructuring and impairments | 11.3 | 6.7 | 11.3 | 18.0 | 11.5 | |||||||||||||||||
| Gain on sale of equity investment (1) | (0.2 | ) | - | - | (0.2 | ) | - | |||||||||||||||
| Impairment of equity investment (1) | 2.3 | - | - | 2.3 | - | |||||||||||||||||
| Gain associated with debt buyback (1) | (0.8 | ) | - | - | (0.8 | ) | - | |||||||||||||||
| Accelerated depreciation on assets related to fab closure (2) | 3.7 | - | - | 3.7 | - | |||||||||||||||||
| Inventory write-off associated with fab closure (2) | 0.6 | - | - | 0.6 | - | |||||||||||||||||
| Costs associated with the redemption of convertible debt (1) | - | - | 0.4 | - | 0.4 | |||||||||||||||||
| Amortization of acquisition-related intangibles | 5.6 | 5.5 | 5.5 | 11.1 | 11.1 | |||||||||||||||||
| Associated net tax effects of the above and other acquisition-related intangibles | (1.1 | ) | (1.2 | ) | (0.1 | ) | (2.3 | ) | 0.2 | |||||||||||||
| Tax effects from finalized tax filings and positions | - | - | (2.5 | ) | - | (2.5 | ) | |||||||||||||||
| Adjusted net income (loss) | $ | (3.5 | ) | $ | (40.1 | ) | $ | 21.5 | $ | (43.6 | ) | $ | 44.7 | |||||||||
| Adjusted net income (loss) per common share: | ||||||||||||||||||||||
| Basic | $ | (0.03 | ) | $ | (0.32 | ) | $ | 0.17 | $ | (0.35 | ) | $ | 0.36 | |||||||||
| Diluted | $ | (0.03 | ) | $ | (0.32 | ) | $ | 0.17 | $ | (0.35 | ) | $ | 0.36 | |||||||||
|
(1) Recorded in other expense, net |
||||||||||||||||||||||
|
(2) Recorded in cost of sales |
||||||||||||||||||||||
| Fairchild Semiconductor International, Inc. | ||||||||||||||||||||||
| Reconciliation of Gross Margin To Adjusted Gross Margin | ||||||||||||||||||||||
| (In millions) | ||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||||
| June 28, | March 29, | June 29, | June 28, | June 29, | ||||||||||||||||||
|
2009 |
2009 |
2008 |
2009 |
2008 |
||||||||||||||||||
| Gross margin | $ | 64.6 | $ | 34.0 | $ | 119.6 | $ | 98.6 | $ | 242.1 | ||||||||||||
|
Adjustments to reconcile gross margin to adjusted gross margin: |
||||||||||||||||||||||
| Accelerated depreciation on assets related to fab closure | 3.7 | - | - | 3.7 | - | |||||||||||||||||
| Inventory write-off associated with fab closure | 0.6 | - | - | 0.6 | - | |||||||||||||||||
| Adjusted gross margin | $ | 68.9 | $ | 34.0 | $ | 119.6 | $ | 102.9 | $ | 242.1 | ||||||||||||
| Adjusted gross margin % | 24.8 | % | 15.2 | % | 28.6 | % | 20.5 | % | 29.3 | % | ||||||||||||
| Adjusted net income (loss), adjusted net income (loss) per share, and adjusted gross margin should not be considered as alternatives to net income (loss), net income (loss) per share, gross margin or other measures of consolidated operations and cash flow data prepared in accordance with accounting principles generally accepted in the United States of America, as indicators of our operating performance, or as alternatives to cash flow as a measure of liquidity. | ||||||||||||||||||||||
| Fairchild Semiconductor International, Inc. | |||||||||||
| Consolidated Balance Sheets | |||||||||||
| (In millions) | |||||||||||
| (Unaudited) | |||||||||||
| June 28, | March 29, | December 28, | |||||||||
| 2009 | 2009 | 2008 | |||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 383.6 | $ | 352.8 | $ | 351.5 | |||||
| Short-term marketable securities | 0.8 | 0.7 | 0.8 | ||||||||
| Receivables, net | 115.5 | 112.5 | 155.6 | ||||||||
| Inventories | 197.9 | 206.3 | 231.0 | ||||||||
| Other current assets | 36.9 | 37.3 | 40.0 | ||||||||
| Total current assets | 734.7 | 709.6 | 778.9 | ||||||||
| Property, plant and equipment, net | 682.7 | 707.2 | 731.6 | ||||||||
| Intangible assets, net | 92.3 | 97.9 | 102.1 | ||||||||
| Goodwill | 161.7 | 161.7 | 161.7 | ||||||||
| Long-term securities | 39.0 | 33.8 | 34.6 | ||||||||
| Other assets | 37.4 | 40.6 | 40.9 | ||||||||
| Total assets | $ | 1,747.8 | $ | 1,750.8 | $ | 1,849.8 | |||||
| LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS' EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Current portion of long-term debt | $ | 5.3 | $ | 5.3 | $ | 5.3 | |||||
| Accounts payable | 106.3 | 71.2 | 94.4 | ||||||||
| Accrued expenses and other current liabilities | 60.9 | 67.8 | 94.4 | ||||||||
| Total current liabilities | 172.5 | 144.3 | 194.1 | ||||||||
| Long-term debt, less current portion | 512.6 | 528.6 | 529.9 | ||||||||
| Other liabilities | 62.2 | 65.6 | 65.9 | ||||||||
| Total liabilities | 747.3 | 738.5 | 789.9 | ||||||||
| Temporary equity - deferred stock units | 2.1 | 2.3 | 2.8 | ||||||||
| Total stockholders' equity | 998.4 | 1,010.0 | 1,057.1 | ||||||||
| Total liabilities, temporary equity and stockholders' equity | $ | 1,747.8 | $ | 1,750.8 | $ | 1,849.8 | |||||
| Fairchild Semiconductor International, Inc. | |||||||||||||||
| Condensed Consolidated Statements of Cash Flows | |||||||||||||||
| (In millions) | |||||||||||||||
| (Unaudited) | |||||||||||||||
|
Three Months Ended |
Six Months Ended |
||||||||||||||
|
June 28, |
June 28, |
June 29, |
|||||||||||||
|
2009 |
2009 |
2008 |
|||||||||||||
| Cash flows from operating activities: | |||||||||||||||
| Net income (loss) | $ | (24.9 | ) | $ | (76.0 | ) | $ | 24.0 | |||||||
|
Adjustments to reconcile net income (loss) to cash provided by operating activities: |
|||||||||||||||
| Depreciation and amortization | 42.0 | 79.6 | 66.1 | ||||||||||||
| Non-cash stock-based compensation expense | 3.9 | 6.5 | 12.8 | ||||||||||||
| Non-cash restructuring and impairments expense | - | 0.8 | 8.0 | ||||||||||||
| Gain on debt buyback | (0.8 | ) | (0.8 | ) | - | ||||||||||
| Gain on sale of equity investment | (0.2 | ) | (0.2 | ) | - | ||||||||||
| Impairment of equity investment | 2.3 | 2.3 | - | ||||||||||||
| Deferred income taxes, net | (4.1 | ) | (7.7 | ) | 0.7 | ||||||||||
| Other | 0.3 | 0.5 | 1.5 | ||||||||||||
|
Changes in operating assets and liabilities, net of acquisitions |
34.9 | 67.8 | 8.7 | ||||||||||||
| Cash provided by operating activities | 53.4 | 72.8 | 121.8 | ||||||||||||
| Cash flows from investing activities: | |||||||||||||||
| Capital expenditures | (6.5 | ) | (21.4 | ) | (88.6 | ) | |||||||||
| Purchase of marketable securities | (0.1 | ) | (0.3 | ) | (3.5 | ) | |||||||||
| Sale of marketable securities | - | 0.3 | 5.0 | ||||||||||||
| Maturity of marketable securities | - | 0.1 | 0.1 | ||||||||||||
| Other | (0.2 | ) | (0.8 | ) | (1.0 | ) | |||||||||
| Acquisitions | - | (1.5 | ) | - | |||||||||||
| Cash used in investing activities | (6.8 | ) | (23.6 | ) | (88.0 | ) | |||||||||
| Cash flows from financing activities: | |||||||||||||||
| Repayment of long-term debt | (15.1 | ) | (16.4 | ) | (201.9 | ) | |||||||||
| Issuance of long-term debt | - | - | 150.0 | ||||||||||||
|
Proceeds from issuance of common stock and from exercise of stock options, net |
- | - | 5.2 | ||||||||||||
| Purchase of treasury stock | - | - | (2.0 | ) | |||||||||||
| Other | (0.7 | ) | (0.7 | ) | (3.3 | ) | |||||||||
| Cash used in financing activities | (15.8 | ) | (17.1 | ) | (52.0 | ) | |||||||||
| Net change in cash and cash equivalents | 30.8 | 32.1 | (18.2 | ) | |||||||||||
| Cash and cash equivalents at beginning of period | 352.8 | 351.5 | 409.0 | ||||||||||||
| Cash and cash equivalents at end of period | $ | 383.6 | $ | 383.6 | $ | 390.8 | |||||||||
| Fairchild Semiconductor International, Inc. | |||||||||||||||
| Reconciliation of Cash Provided by Operating Activities to Free Cash Flow | |||||||||||||||
| (In millions) | |||||||||||||||
| (Unaudited) | |||||||||||||||
|
Three Months Ended |
Six Months Ended |
||||||||||||||
|
June 28, |
June 28, |
June 29, |
|||||||||||||
|
2009 |
2009 |
2008 |
|||||||||||||
| Cash provided by operating activities |
$ |
53.4 |
$ |
72.8 |
$ |
121.8 | |||||||||
| Capital expenditures | (6.5 | ) | (21.4 | ) | (88.6 | ) | |||||||||
| Free cash flow |
$ |
46.9 | $ | 51.4 | $ | 33.2 | |||||||||
