Three months ended
July 3, 1999 Three months ended
--------------------- ------------------------------------------
Description Lattice Vantis (2) July 3, 1999 April 3, 1999 June 27, 1998
------------------------------------- ------- ---------- ------------ ------------- -------------
Revenue $56,638 $3,100 $59,738 $53,788 $48,028
Costs and expenses:
Costs of products sold 21,441 1,440 22,881 20,743 19,109
Research and development 8,809 1,080 9,889 8,877 7,895
Selling, general and administrative 9,288 1,557 10,845 9,476 9,005
------- ---------- ------------ ------------- -------------
Total costs and expenses 39,538 4,077 43,615 39,096 36,009
------- ---------- ------------ ------------- -------------
Income (loss) from operations 17,100 (977) 16,123 14,692 12,019
Other income (loss), net 2,281 (476) 1,805 2,860 2,523
------- ---------- ------------ ------------- -------------
Income (loss) before provision (benefit)
for income taxes 19,381 (1,453) 17,928 17,552 14,542
Provision (Benefit) for income taxes 6,202 (465) 5,737 5,704 4,726
Tax shield 0 614 614 0 0
------- ---------- ------------ ------------- -------------
Earnings Before Goodwill (EBG) $13,179 ($374) $12,805 $11,848 $9,816
======= ========== ============ ============= =============
Diluted EBG per share $0.54 $0.53 $0.49 $0.41
======= ============ ============= =============
Shares used in per share calculations 24,357 24,357 24,199 23,858
======= ============ ============= =============
Notes:
Lattice Semiconductor Corporation
Consolidated Balance Sheet
(in thousands)
July 3, April 3,
Description 1999 1999
---------------------------------- ----------- -----------
(unaudited)
Assets
Current assets:
Cash and short-term investments $155,896 $319,434
Accounts receivable 32,305 23,788
Inventories 24,422 17,683
Other current assets 21,656 20,461
----------- -----------
Total current assets 234,279 381,366
Property and equipment, net 55,825 44,993
Foundry investments, advances and
other assets 126,505 114,537
Intangible assets, net (1) 418,369 -
Deferred tax asset 29,813 -
----------- -----------
$864,791 $540,896
=========== ===========
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable and other accrued
liabilities $119,734 $32,184
Bank borrowings (2) 25,000 -
Deferred income on sales to
distributors 22,988 19,993
Income taxes payable 8,025 4,985
----------- -----------
Total current liabilities 175,747 57,162
----------- -----------
Bank borrowings (2) 227,999 -
Other long-term liabilities 1,250 -
----------- -----------
229,249 -
Stockholders' equity 459,795 483,734
----------- -----------
$864,791 $540,896
=========== ===========
Notes:
Lattice Semiconductor Corporation
Consolidated Statement of Operations
(in thousands, except per share data)
Three months ended
------------------
Description July 3, 1999(1) April 3, 1999 June 27, 1998
-------------------------------------- --------------- ------------- -------------
Revenue $59,738 $53,788 $48,028
Costs and expenses:
Costs of products sold 22,881 20,743 19,109
Research and development 9,889 8,877 7,895
Selling, general and administrative 10,845 9,476 9,005
In-Process research and development (2) 89,003 - -
Amortization of intangible assets (3) 4,164 - -
--------------- ------------- -------------
Total costs and expenses 136,782 39,096 36,009
--------------- ------------- -------------
(Loss) Income from operations (77,044) 14,692 12,019
Other income, net 1,805 2,860 2,523
--------------- ------------- -------------
(Loss) Income before provision
for income taxes (75,239) 17,552 14,542
(Benefit) Provision for income taxes (24,076) 5,704 4,726
--------------- ------------- -------------
Net (loss) income ($51,163) $11,848 $9,816
=============== ============= =============
Basic net (loss) income per share ($2.16) $0.50 $0.42
=============== ============= =============
Diluted net (loss) income per share ($2.16) $0.49 $0.41
=============== ============= =============
Shares used in per share calculations:
Basic net (loss) income 23,652 23,538 23,490
=============== ============= =============
Diluted net (loss) income 23,652 24,199 23,858
=============== ============= =============
Notes:
Lattice Semiconductor Corporation
Earnings Per Share Reconciliation (1)
Three months ended (unaudited)
------------------------------
Description July 3, 1999 April 3, 1999 June 27, 1998
------------------------ ------------ ------------- -------------
(per share)
Earnings Before Goodwill $0.53 $0.49 $0.41
Less:
In-Process research and
development charges (2) ($2.53)
Amortization of intangible assets (3) ($0.12)
Tax shield (4) $0.02
Difference in share count (5) ($0.06)
------------ ------------- -------------
Net (Loss) Income Per Share ($2.16) $0.49 $0.41
============ ============= =============
Notes: