Releases
Zilog® Announces Third Quarter Fiscal 2009 Financial Results << Back   View All

SAN JOSE, Calif., Feb 09, 2009 /PRNewswire-FirstCall via COMTEX/ -- Zilog(R), Inc. (Nasdaq: ZILG), a leading supplier of embedded system-on-chip (SoC) solutions for consumer and industrial applications, and an industry leader in remote control and universal IR database solutions, today reported results for its 2009 fiscal year third quarter ended December 27, 2008.

Sales for the three month and nine month periods ended December 27, 2008 were $13.0 million and $50.2 million, respectively, as compared to $17.0 million and $50.5 million for the comparable periods a year ago. Sales for the quarter declined on a sequential basis by 32 percent. New product sales declined in the quarter reflecting weaker end customer demand although on a year to date basis, new product sales increased 12 percent as compared to the comparable period a year ago. The Company implemented further cost reduction actions and as a result, expects to reduce its total spending in the March 2009 fiscal quarter by 20 to 25 percent from fiscal Q2 levels.

The GAAP net loss for the three month period ended December 27, 2008 was $5.7 million or 33 cents per share as compared to $2.4 million or 14 cents per share for the same period a year ago. The GAAP net loss for the nine month period ended December 27, 2008 was $9.0 million or 53 cents per share versus $7.3 million or 44 cents per share for the comparable nine month period a year ago. The net loss for the three and nine month periods ended December 27, 2008 also reflects special charges of $1.7 million and $2.8 million, respectively. Special charges include the severance and other related costs associated with its worldwide reduction in force, expenses of production test outsource activities that are now substantially complete and the ongoing costs associated with its strategic alternatives review.

"The rapid contraction in the global economy and the clouded outlook for demand has caused us to take significant cost reduction actions that included a 35 percent reduction in our worldwide headcount and a 10 percent salary reduction for all of our North America employees along with executive staff," said Darin Billerbeck, Zilog's president and chief executive officer. "We are encouraged by our new products year to date sales growth and market opportunities, as well as our streamlined manufacturing model. As we continue to review our strategic alternatives, we remain laser-focused on delivering our new products and technologies. We believe that our innovative products, coupled with our lean company structure, will position us extremely well for growth when economic conditions improve. Although the market is still difficult to call, we believe sales for the March 2009 quarter will decline between 5 and 15 percent from the December 2008 quarter levels."

On a non-GAAP basis, adjusted EBITDA, as defined below, was negative $2.3 million and negative $1.4 million for the three and nine months ended December 27, 2008, respectively, as compared to negative $0.3 million and negative $1.5 million for the comparable periods a year ago. The results for the period reflected the benefit of lower overall spending which was offset by $0.4 million in inventory charges. Additionally, the results included unfavorable variances arising from significantly lower volumes that negatively impacted gross margin and resulted in a lower gross margin percent of sales. Cash and long term investments net of debt continue to be in a solid position and were $14.2 million at December 27, 2008, which was in the range of our expectations. The Company continues to experience redemption by issuers of its Auction Rate Preferred Stock (ARPS) investments. These investments continue to be classified as long term on the consolidated balance sheet.

NON-GAAP FINANCIAL INFORMATION (Unaudited)

The Company may make reference to certain Non-GAAP financial measures. Management believes that these Non-GAAP measures are useful measures of operating performance and liquidity because they may exclude the impact of certain items, such as amortization of intangible assets, stock-based compensation, depreciation, non-operating interest, income taxes and special charges. However, these Non-GAAP measures should be considered in addition to, not as a substitute for, or superior to, net income (loss) and net cash provided by (used in) operating activities, or other financial measures prepared in accordance with GAAP.

                                               Three Months Ended
                                 Dec. 27, Sep. 27, Jun. 28, Mar. 31, Dec. 29,
                                   2008     2008     2008     2008     2007
                                                       (in thousands)
    Reconciliation of Non-GAAP Net Loss
     to GAAP Net Loss
    Non-GAAP net loss             ($3,239)   ($468)   ($507) ($1,335) ($1,443)
    Non-GAAP adjustments:
      Special charges and credits   1,696      554      590      511      570
      Amortization of intangible
        assets                        209      209      209      209      251
      Non-cash stock-based
        compensation COS               44       30       42       35       24
      Non-cash stock-based
        compensation R&D              182       85      136       59       54
      Non-cash stock-based
        compensation SG&A             297      211      257     (205)      45
     Total non-GAAP adjustments     2,428    1,089    1,234      609      944
    GAAP Net loss                 ($5,667) ($1,557) ($1,741) ($1,944) ($2,387)



Non-GAAP Net Loss (Unaudited)

Non-GAAP net loss excludes special charges and non-cash charges relating to the amortization of intangible assets and stock-based compensation. We believe that Non-GAAP net loss is a useful measure as it excludes certain special charge items as well as certain non-cash charges, which facilitates a comparison of the Company's operating performance. However, this Non-GAAP measure should be considered in addition to, not as a substitute for, or superior to, the net loss measured in accordance with GAAP.

                                                Three Months Ended
                                Dec. 27, Sep. 27, Jun. 28, Mar. 31, Dec. 29,
                                  2008     2008     2008     2008     2007
                                               (in thousands)
    Reconciliation of Net Loss
    and Cash Flows From
    Operating Activities to
    EBITDA
     Reconciliation of net loss
      to EBITDA:
        Net loss               ($5,667)  ($1,557)  ($1,741) ($1,944) ($2,387)
        Depreciation and
         amortization            1,084     1,088     1,053      949      984
        Interest income            (24)      (49)      (70)    (154)    (198)
        Provision for income
         taxes                      97       112       102      129      592
    EBITDA                     ($4,510)    ($406)    ($656) ($1,020) ($1,009)

    Reconciliation of EBITDA
     to net cash provided by
     (used in) operating
     activities:
        EBITDA                 ($4,510)    ($406)    ($656) ($1,020) ($1,009)
        Provision for income
         taxes                     (97)     (112)     (102)    (129)    (592)
        Interest income             24        49        70      154      198
        Non-cash stock-based
         compensation              523       326       435     (111)     123
        Loss on disposition of
         operating assets           11         0       (31)      78        0
        Changes in other
         Operating assets
         and liabilities           964      (458)      711    3,110     (623)
     Net cash provided by
      (used in) operating
      activities               ($3,085)    ($601)     $427   $2,082  ($1,903)



Non-GAAP EBITDA (Unaudited)

Management believes that Non-GAAP EBITDA ("EBITDA"), that is Earnings or loss Before Interest, Taxes, Depreciation and Amortization, is a useful measure of financial performance. We believe that the disclosure of EBITDA helps investors more meaningfully evaluate our liquidity position by the elimination of non-cash related items such as depreciation and amortization. We believe that our investor base regularly uses EBITDA as a measure of the liquidity of our business. Our management uses EBITDA as a supplement to cash flows from operations as a way to assess the cash generated from our business available for capital expenditures and the servicing of other requirements including working capital.

                                                Three Months Ended
                                  Dec. 27, Sep. 27, Jun. 28, Mar. 31, Dec. 29,
                                    2008     2008     2008     2008     2007
                                                 (in thousands)
    Reconciliation of Net Loss and
     Cash Flows From Operating
     Activities to Adjusted EBITDA
     Reconciliation of net loss to
     Adjusted EBITDA:
        Net loss                  ($5,667) ($1,557) ($1,741) ($1,944) ($2,387)
        Depreciation and
         amortization               1,084    1,088    1,053      949      984
        Interest income               (24)     (49)     (70)    (154)    (198)
        Provision for income taxes     97      112      102      129      592
        Special charges and credits 1,696      554      590      511      570
        Non-cash stock-based
         compensation                 523      326      435     (111)     123
     Adjusted EBITDA              ($2,291)    $474     $369    ($620)   ($316)

    Reconciliation of Adjusted EBITDA
     to net cash provided by (used in)
     operating activities:
        Adjusted EBITDA           ($2,291)    $474     $369    ($620)   ($316)
        Special charges and
         credits                   (1,696)    (554)    (590)    (511)    (570)
        Provision for income taxes    (97)    (112)    (102)    (129)    (592)
        Interest income                24       49       70      154      198
        Loss on disposition of
         operating assets              11        0      (31)      78        0
        Changes in other operating
         assets and liabilities       964     (458)     711    3,110     (623)
     Net cash provided by
      (used in) operating
      activities                  ($3,085)   ($601)    $427   $2,082  ($1,903)



Non-GAAP Adjusted EBITDA (Unaudited)

EBITDA reflects our Earnings or loss Before Interest, Taxes, Depreciation and Amortization. Additionally, management uses separate "Adjusted EBITDA" calculations for purposes of determining certain employees' incentive compensation and, subject to meeting specified Adjusted EBITDA amounts, for accelerating the vesting of EBITDA-linked stock options. Adjusted EBITDA, as we define it, excludes interest, income taxes, effects of changes in accounting principles and non-cash charges such as depreciation, amortization, in-process research and development, and stock-based compensation expense. It also excludes cash and non-cash charges associated with reorganization items and special charges and credits, which represent operational restructuring charges, including asset write-offs, employee termination costs, relocation costs and lease termination costs. Adjusted EBITDA also excludes changes in operating assets and liabilities, which are included in net cash provided by (used in) operating activities. Our management uses Adjusted EBITDA as a supplement to cash flows from operations as a way to assess the cash generated from our business available for capital expenditures and the servicing of other requirements including working capital. This Non-GAAP Adjusted EBITDA measure allows management to monitor cash generated from the operations of the business. However, this Non-GAAP measure should be considered in addition to, not as a substitute for, or superior to, net loss and net cash provided or used in operating activities prepared in accordance with GAAP.

About Zilog, Inc.

Founded in 1974, Zilog is a global supplier of 8, 16 and 32-bit microcontroller and microprocessor "system-on-a-chip" (SoC) solutions that allow design engineers the freedom and creativity required for continued innovation in embedded design. The company won international acclaim for designing one of the first architectures in the microprocessors and microcontrollers industry. Today, Zilog designs, develops and markets a broad portfolio of devices for embedded control and communication applications used in consumer electronics, home appliances, security systems, point of sales terminals, personal computer peripherals, as well as industrial and automotive applications. Zilog is headquartered in San Jose, California, with sales offices in Asia, Europe and North America. For more information about Zilog and its products, visit the Company's website at: http://www.zilog.com.

EZ80ACCLAIM!, CRIMZON, Zatara, Zilog, Z8, Z80, eZ80, Z8 ENCORE!, Encore!XP and Zneo are registered trademarks of Zilog, Inc. in the United States and in other countries.

Other product and or service names mentioned herein may be trademarks of the companies with which they are associated.

Cautionary Statements

This release contains forward-looking statements (including those related to our expectations for our March 31, 2009 quarter and the impact of the global financial crisis and recessionary concerns) relating to expectations, plans or prospects for Zilog, Inc. that are based upon the current expectations and beliefs of Zilog's management and are subject to certain risks and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. For example, delay in customer ramps of our 32-bit products or weakness in our 8-bit classic products could negatively impact our March 2009 quarter. The current financial market volatility and the impact of the recession on our customers make it especially difficult to predict our results for the March 2009 quarter. Our expense and inventory management programs may not be sufficient to manage our cash flows. Additionally, our ability to attract and retain technical employees may be negatively impacted by uncertainties relating to potential future changes in the ownership and control of the Company.

Design wins are defined as the projected one-year net sales for a customer's new product design for which the Company has received at least a $1,000 purchase order for its devices. Design win estimates are determined based on projections from customers and may or may not be realized. Whether or not Zilog achieves anticipated revenue from design wins can be dependant on the timeliness of customers to ramp and whether or not the project in question is as commercially successful as the customers anticipated. Notwithstanding changes that may occur with respect to customer matters relating to the forward-looking statements, Zilog does not expect to, and disclaims any obligation to update such statements until release of its next quarterly earnings announcement or in any other manner. Zilog, however, reserves the right to update such statement, or any portion thereof, at any time for any reason.

The financial information presented herein is unaudited and is subject to change as a result of subsequent events or adjustments, if any, arising prior to the filing of the Company's Form 10-Q for the period ended December 27, 2008.

For a detailed discussion of these and other cautionary statements, please refer to the risk factors discussed in filings with the U.S. Securities and Exchange Commission ("SEC"), including but not limited to, the Company's Annual Report on Form 10-K for the fiscal year ended March 31, 2008, and any subsequently filed reports. All documents also are available through the SEC's Electronic Data Gathering Analysis and Retrieval system (EDGAR) at http://www.sec.gov or from the Company's website at http://www.zilog.com.

     Contact:
     Daniel Francisco
     Francisco Group for Zilog
     (916) 812-8814
     Source: Zilog, Inc. http://www.Zilog.com



                                      Zilog, Inc.
               UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                 (in thousands except per share data and percentages)

                                     Three Months Ended   Nine Months Ended
                                      Dec. 27,  Dec. 29,  Dec. 27,  Dec. 29,
                                        2008      2007      2008      2007

    Net sales                        $ 13,032  $ 17,030  $ 50,211  $ 50,478
    Cost of sales                       8,237     9,017    28,056    27,352
    Gross margin                        4,795     8,013    22,155    23,126
    Gross margin %                        37%       47%       44%       46%
    Operating expenses:
      Research and development          3,749     4,144    11,633    12,560
      Selling, general and
       administrative                   4,832     4,908    16,334    14,973
      Special charges and credits       1,696       570     2,839     1,464
      Amortization of intangible assets   209       251       627       753
        Total operating expenses       10,486     9,873    31,433    29,750
    Operating loss (1)                 (5,691)   (1,860)   (9,278)   (6,624)

    Other income :
      Other income (expense)               97      (133)      481      (220)
      Interest income                      24       198       143       665
    Loss before provision for
     income taxes                      (5,570)   (1,795)   (8,654)   (6,179)
    Provision for income taxes             97       592       311     1,170
    Net loss                         $ (5,667) $ (2,387) $ (8,965) $ (7,349)

    Basic and diluted net loss
     per share                       $  (0.33) $  (0.14) $  (0.53) $  (0.44)

    Weighted-average shares used in
        computing basic and diluted
         net loss per share            17,071    16,880    16,982    16,885

    (1) Includes FAS 123R and incentive
        stock-based compensation
        charges as follows:
         Cost of sales               $     44  $     24  $    116  $     90
         Research and development         182        54       402       205
         Selling, general and
          administrative                  297        45       766       623
         Total stock-based
           Compensation included
           in operating loss         $    523  $    123  $  1,284  $    918



                                      Zilog, Inc.
                 UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (in thousands)

                                                       Dec. 27,    March 31,
                                                         2008        2008

    ASSETS
    Current assets:
        Cash and cash equivalents                    $   13,560  $   16,625
        Accounts receivable, net                          5,661       6,834
        Inventories                                       6,118       8,413
        Deferred tax asset                                  263         263
        Prepaid expenses and other current assets         1,328       1,663
           Total current assets                          26,930      33,798

    Long term investments                                 1,300       1,925
    Property, plant and equipment, net                    6,944       6,604
    Goodwill                                              2,211       2,211
    Intangible assets, net                                1,902       2,528
    Other assets                                            862         774
    Total assets                                     $   40,149  $   47,840

    LIABILITIES AND STOCKHOLDERS' EQUITY

    Current liabilities:
        Short term debt                              $      693  $      720
        Accounts payable                                  5,621       7,258
        Other short-term liabilities, license agreements  1,258         525
        Income taxes payable                                203         535
        Accrued compensation and employee benefits        2,228       2,444
        Other accrued liabilities                         2,909       2,094
        Deferred income on shipments to distributors      5,605       5,867
            Total current liabilities                    18,517      19,443

    Deferred tax liability                                  263         263
    Other long-term liabilities, license agreements       1,297         592
    Other non-current tax liabilities                       862         663
            Total liabilities                            20,939      20,961


    Stockholders' equity:
        Common stock                                        186         185
        Additional paid-in capital                      127,210     125,838
        Treasury stock                                   (7,456)     (7,456)
         Other comprehensive income                          25         102
        Accumulated deficit                            (100,755)    (91,790)
            Total stockholders' equity                   19,210      26,879
    Total liabilities and stockholders' equity       $   40,149  $   47,840



                                       Zilog, Inc.
                 UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                      (in thousands)

                                  Three Months Ended     Nine Months Ended
                                  Dec. 27,   Dec. 29,   Dec. 27,   Dec. 29,
                                    2008       2007       2008       2007

    CASH FLOWS FROM OPERATING
     ACTIVITIES:
    Net loss                     $(5,667)   $(2,387)   $(8,965)   $(7,349)
    Adjustments to reconcile
     net loss to net cash
     provided by (used in)
     operating activities:
      Depreciation and
       amortization                  875        733      2,598      2,225
      Disposition of operating
       assets                         11                   (20)       249
      Non-cash stock-based
       compensation                  523        123      1,284        918
      Amortization of fresh-start
       intangible assets             209        251        627        752
    Changes in operating assets
     and liabilities:
      Accounts receivable, net     1,602       (487)     1,173       (361)
      Inventories                  1,490       (778)     2,295       (936)
      Prepaid expenses and other
       current and non-current
       assets                        290         11        249      1,354
      Accounts payable            (2,643)     1,041     (1,637)     1,859
      Accrued compensation and
       employee benefits            (829)       230       (216)      (211)
      Deferred income on shipments
       to distributors               593       (559)      (262)    (1,054)
      Accrued and other current and
       non-current liabilities       461        (81)      (387)    (1,174)
        Net cash provided by
        (used in) operating
        activities                (3,085)    (1,903)    (3,261)    (3,728)

    CASH FLOWS FROM INVESTING ACTIVITIES:
      Disposal of assets held for
       sale - MOD II property         --                            3,237
      Redemption of long term
       investments                   150                   625         --
      Capital expenditures           (82)       (36)      (520)      (996)
        Net cash provided by (used in)
         investing activities         68        (36)       105      2,241

    CASH FLOWS FROM FINANCING ACTIVITIES:
      Short term debt               (346)                  (28)
      Repurchase of restricted
       shares                         --         --         --       (282)
      Proceeds from issuance of
       Common stock under
       employee stock purchase
       and stock option plans         24        107        119        449
        Net cash provided by (used in)
         financing activities       (322)       107         91        167

    Increase (decrease) in cash
     and cash equivalents         (3,339)    (1,832)    (3,065)    (1,320)
    Cash and cash equivalents at
     beginning of period          16,899     19,902     16,625     19,390
    Cash and cash equivalents at
     end of period               $13,560    $18,070    $13,560    $18,070


    SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
    Purchase of a development
     license through a
     long-term payment
     arrangement                  $   --     $   --     $2,400     $   --



                                 Zilog, Inc.
               SELECTED UNAUDITED TRENDED FINANCIAL INFORMATION
              (Amounts in thousands except percentages, selected
                      key metrics and per share amounts)

                                                Three Months Ended
                                 Dec. 27, Sep. 27, Jun. 28, Mar. 31, Dec. 29,
                                   2008     2008     2008     2008     2007

    Sales & Expenses Information:
    Net sales                    $13,032  $19,026  $18,154  $16,744  $17,030
    Cost of sales                  8,237   10,215    9,604    8,983    9,017
    Gross margin                   4,795    8,811    8,550    7,761    8,013
    Gross margin %                   37%      46%      47%      46%      47%
    Operating expenses:
     Research and development      3,749    3,953    3,931    3,931    4,144
     Selling, general and
       administrative              4,832    5,861    5,641    4,948    4,908
     Special charges and credits   1,696      554      590      511      570
     Amortization of
      intangible assets              209      209      209      209      251
       Total operating expenses   10,486   10,577   10,371    9,599    9,873

    Operating loss                (5,691)  (1,766)  (1,821)  (1,838)  (1,860)

    Interest income                   24       49       70      154      198
    Other income (expense)            97      272      112     (131)    (133)
    Loss before provision for
     income taxes                 (5,570)  (1,445)  (1,639)  (1,815)  (1,795)
    Provision for income taxes        97      112      102      129      592
    Net loss                     ($5,667) ($1,557) ($1,741) ($1,944) ($2,387)

    Weighted average basic and
      diluted shares              17,071   16,949   16,948   16,923   16,880
    Basic and diluted net loss
      per share                   ($0.33)  ($0.09)  ($0.10)  ($0.11)  ($0.14)

    Net Sales Information:
    Net Sales - by type
     New products (1)             $7,136  $12,048  $11,064   $9,141   $9,792
     8-bit classic products        5,896    6,978    7,090    7,603    7,238
     Total net sales             $13,032  $19,026  $18,154  $16,744  $17,030

     (1) New products include 32-bit Zatara, universal remote con
         solutions and 8-bit embedded flash microcontrollers

    Net Sales - by channel
    Direct                        $4,882   $9,400   $9,102   $8,175   $7,631
    Distribution                   8,150    9,626    9,052    8,569    9,399
        Total net sales          $13,032  $19,026  $18,154  $16,744  $17,030

    Net Sales - by region
    America's                     $5,356   $6,084   $5,645   $6,002   $5,703
    Asia (including Japan)         5,855   10,604    9,616    8,282    9,030
    Europe                         1,821    2,338    2,893    2,460    2,297
        Total net sales          $13,032  $19,026  $18,154  $16,744  $17,030

    Selected Key Metrics (as defined in our Form 10-Q and 10-K)
    Days sales outstanding            39       34       37       37       45
    Net sales to inventory ratio
      (annualized)                   8.5     10.0      8.4      8.0      7.3
    Weeks of inventory at
     Distributors                     12       10       11       12       12
    Current ratio                    1.5      1.6      1.5      1.7      2.0

    Other Selected Financial Metrics
    Depreciation and amortization
      (excluding intangibles)       $875     $879     $844     $740     $733
    Amortization of fresh-start
      intangibles                   $209     $209     $209     $209     $251
    Stock based compensation        $523     $326     $435    ($111)    $123
    Capital expenditures             $82      $78     $359   $2,382     ($36)
    Cash and cash equivalents    $13,560  $16,899  $17,829  $16,625  $18,070
    Long term investments         $1,300   $1,450   $1,500   $1,925       $0
    Cash and long term
     investments                 $14,860  $18,349  $19,329  $18,550  $18,070
    Short term debt                 $693   $1,039   $1,385     $720       $0

SOURCE Zilog, Inc.