SanDisk Corporation, the world's largest supplier of flash data
storage card products, designs, manufactures and markets industry-standard,
solid-state data, digital imaging and audio storage products using its patented,
high-density flash memory and controller technology.
SanDisk is based in Milpitas, California.
|
|
View printer-friendly version | | << Back | | SanDisk Announces Third Quarter 2009 Financial Results |
Delivers Strong Growth in Revenue & Profits, $220 Million in Free
Cash Flow
MILPITAS, Calif.--(BUSINESS WIRE)--Oct. 20, 2009--
SanDisk Corporation (NASDAQ:SNDK), the global leader in flash
memory cards, today announced results for the third quarter ended
September 27, 2009. Total third quarter revenue of $935 million
increased 14% on a year-over-year basis and increased 28% on a
sequential basis. Net income, in accordance with U.S. Generally Accepted
Accounting Principles (GAAP), was $231 million, or $0.99 per diluted
share, compared to GAAP net loss of ($166) million or ($0.74) per share
in the third quarter of 2008 and GAAP net income of $53 million, or
$0.23 per diluted share in the second quarter of 2009.
On a non-GAAP basis, which excludes the impact of acquisition-related
charges, share-based compensation expense, and non-cash economic
interest expense associated with the cash-settled convertible note,
third-quarter net income was $176 million, or $0.75 per diluted share,
compared to a net loss of ($132) million or ($0.59) per share in the
third quarter of 2008 and net income of $83 million or $0.36 per diluted
share in the second quarter of 2009. For reconciliation of non-GAAP to
GAAP results, see accompanying financial tables and footnotes.
“Our outstanding Q3 results reflect major gains in our OEM business with
strong orders continuing into Q4. Product gross margin improved
dramatically, driven by favorable pricing and strong product cost
reductions. We are encouraged by improved industry fundamentals and our
increasingly diversified global markets, which bode well for further
growth in Q4 and in 2010,” said Eli Harari, Chairman and CEO, SanDisk.
THIRD QUARTER 2009 METRICS & HIGHLIGHTS
-
Free cash flow generated was $220 million.
-
Total cash and equivalents, short and long-term investments at the end
of the third quarter were $2.58 billion compared to $2.64 billion at
the end of the third quarter of 2008 and $2.34 billion at the end of
the second quarter of 2009.
-
Total revenue was $935 million, up 14% year-over-year and up 28%
sequentially.
-
Product revenue was $814 million, up 18% year-over-year and up 33%
sequentially.
-
License and royalty revenue was $121 million, down 8%
year-over-year and up 1% sequentially.
-
GAAP product gross profit was $315 million, or 39% of product revenue,
compared to GAAP product gross loss of ($138) million, or (20%) of
product revenue, in the third quarter of 2008 and GAAP product gross
profit of $129 million, or 21% of product revenue, in the second
quarter of 2009. Third quarter product gross profit included a $139
million benefit primarily from the sale of previously reserved
inventory.
-
Non-GAAP product gross profit was $320 million, or 39% of product
revenue, compared to non-GAAP product gross loss of ($121) million, or
(17%) of product revenue, in the third quarter of 2008 and non-GAAP
product profit of $134 million, or 22% of product revenue, in the
second quarter of 2009. Third quarter product gross profit included a
$139 million benefit primarily from the sale of previously reserved
inventory.
-
GAAP operating profit was $240 million, or 26% of total revenue,
compared to GAAP operating loss of ($250) million, or (30%) of total
revenue, in the third quarter of 2008 and GAAP operating profit of $68
million, or 9% of total revenue, in the second quarter of 2009.
-
Non-GAAP operating profit was $263 million, or 28% of total revenue,
compared to non-GAAP operating loss of ($205) million, or (25%) of
total revenue, in the third quarter of 2008 and non-GAAP operating
profit of $94 million, or 13% of total revenue, in the second quarter
of 2009.
-
Total units sold increased 31% year-over-year and increased 45%
sequentially.
-
Gigabytes sold increased 107% year-over-year and increased 37%
sequentially.
-
Average price per gigabyte sold declined 43% year-over-year and
declined 3% sequentially.
-
Average retail card capacity was 4.22 gigabytes, an increase of 46% on
a year-over-year basis and a decrease of 1% sequentially.
OTHER RECENT KEY ANNOUNCEMENTS
-
SanDisk began shipping the industry’s first 8 gigabyte (GB)1 and
16GB SDHC™ and 8GB Memory Stick PRO Duo™ cards
using four bits per cell memory technology.
-
SanDisk began shipping the industry’s fastest SanDisk Extreme® Pro™
Compact Flash® memory card with read and write speeds up to 90
megabytes per second2 and with capacities ranging from 16GB
to 64GB.
-
SanDisk launched the Sansa® Clip+ MP3 player that features a microSD™
memory card slot. The Sansa Clip+ MP3 player is fully compatible with
SanDisk slotRadio™ and slotMusic™
cards, as well as any microSD™ card pre-loaded with music.
CONFERENCE CALL
SanDisk’s third quarter 2009 conference call is scheduled for 2:00 P.M.,
Pacific Time, Tuesday, October 20, 2009, with SanDisk CEO Eli Harari
joining the call from SanDisk’s Shanghai facility. The conference call
will be webcast and can be accessed live, and throughout the quarter, at
SanDisk's website at http://www.sandisk.com/IR.
To participate in the call via telephone, the dial-in number is
913-312-0702 and the dial-in password is 8643791. A copy of this press
release will be furnished to the Securities and Exchange Commission on a
current report on Form 8-K and will be posted to our website prior to
the conference call.
SCHEDULED INTERVIEWS
SanDisk Corporation President and Chief Operating Officer, Sanjay
Mehrotra, is scheduled to appear on CNBC’s “Closing Bell with Maria
Bartiromo,” on October 20, 2009, at approximately 1:10 P.M., Pacific
Time.
SanDisk Corporation Executive Vice-President, Administration and Chief
Financial Officer, Judy Bruner, is scheduled to appear on Bloomberg
Television on October 21, 2009, at approximately 6:35 A.M., Pacific Time.
A complete reconciliation between GAAP and non-GAAP information referred
to in this release is provided in the attached tables.
FORWARD LOOKING STATEMENTS
This news release contains certain forward-looking statements, including
statements about our business prospects and outlook, our expectations
for the fourth fiscal quarter of 2009, and fiscal 2010, and our
expectations regarding our business, including our OEM business, that
are based on our current expectations and involve numerous risks and
uncertainties that may cause these forward-looking statements to be
inaccurate and may significantly and adversely affect our business,
financial condition and results of operations. Risks that may cause
these forward-looking statements to be inaccurate include among others:
-
slower than expected, or no, growth in market demand for our products
or a slower adoption rate for our products in markets that we are
targeting including through new channels,
-
reduced demand or consumer confidence due to the continuing global
economic downturn,
-
over-supply in the markets that we serve,
-
declines in average selling prices,
-
any interruption of or delay in supply from any of the semiconductor
manufacturing or subcontracting facilities, including test and
assembly facilities that supply products to us,
-
slower than expected expansion of our global sales channels,
-
fluctuations in operating results, unexpected yield variances and
delays related to our conversion to smaller geometries of NAND flash
technology,
-
increased memory component and other costs as a result of currency
exchange rate fluctuations to the U.S. dollar, particularly with
respect to the Japanese yen,
-
business interruption due to earthquakes, hurricanes or other natural
disasters, particularly in areas in the Pacific Rim and Japan where we
manufacture and assemble products,
-
adverse results in litigation or regulatory actions affecting us, and
-
other risks detailed from time-to-time under the caption “Risk
Factors” and elsewhere in our Securities and Exchange Commission
filings and reports, including, but not limited to, our Annual Report
on Form 10-K/A for the fiscal year ended December 28, 2008 and
Quarterly Report on Form 10-Q for the second quarter ended June 28,
2009.
Future results may differ materially from those previously reported. We
do not intend to update the information contained in this release.
ABOUT SANDISK
SanDisk Corporation, the inventor and world’s largest supplier of flash
storage cards, is a global leader in flash memory – from research,
manufacturing and product design to consumer branding and retail
distribution. SanDisk’s product portfolio includes flash memory cards
for mobile phones, digital cameras and camcorders, digital audio/video
players, USB flash drives for consumers and the enterprise, embedded
memory for mobile devices, and solid state drives for computers. SanDisk
(www.sandisk.com/corporate)
is a Silicon Valley-based S&P 500 company with more than half its sales
outside the United States.
SanDisk, the SanDisk logo, Sansa, CompactFlash and SanDisk Extreme
are trademarks of SanDisk Corporation, registered in the United States
and other countries. slotRadio is a trademark of SanDisk Corporation.
slotMusic is a trademark of SLOTmedia Group LLC. SDHC and
microSD are trademarks of SD-3C LLC. Memory Stick PRO Duo is a trademark
of Sony Corporation. Other brand names mentioned herein are for
identification purposes only and may be the trademarks of their
respective holder(s).
1 1 GB = 1 billion bytes.
2 Based on internal testing; performance may vary depending
upon host device.
|
|
|
SanDisk Corporation
|
|
Preliminary Condensed Consolidated Statements of Operations
|
|
(in thousands, except per share amounts, unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
|
|
September 27, 2009
|
|
September 28, 2008(1)
|
|
September 27, 2009
|
|
September 28, 2008(1)
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
Product
|
|
$
|
813,811
|
|
|
$
|
689,556
|
|
|
$
|
2,012,342
|
|
|
$
|
2,101,115
|
|
|
License and royalty
|
|
|
121,360
|
|
|
|
131,941
|
|
|
|
312,873
|
|
|
|
386,360
|
|
|
Total revenues
|
|
|
935,171
|
|
|
|
821,497
|
|
|
|
2,325,215
|
|
|
|
2,487,475
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenues
|
|
|
495,769
|
|
|
|
812,832
|
|
|
|
1,631,691
|
|
|
|
2,039,994
|
|
|
Amortization of acquisition-related intangible assets
|
|
|
3,132
|
|
|
|
14,582
|
|
|
|
9,396
|
|
|
|
43,746
|
|
|
Total cost of product revenues
|
|
|
498,901
|
|
|
|
827,414
|
|
|
|
1,641,087
|
|
|
|
2,083,740
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit (loss)
|
|
|
436,270
|
|
|
|
(5,917
|
)
|
|
|
684,128
|
|
|
|
403,735
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
94,925
|
|
|
|
104,560
|
|
|
|
273,080
|
|
|
|
328,137
|
|
|
Sales and marketing
|
|
|
55,750
|
|
|
|
87,859
|
|
|
|
144,037
|
|
|
|
245,653
|
|
|
General and administrative
|
|
|
45,350
|
|
|
|
47,091
|
|
|
|
122,311
|
|
|
|
158,579
|
|
|
Amortization of acquisition-related intangible assets
|
|
|
292
|
|
|
|
4,766
|
|
|
|
875
|
|
|
|
13,794
|
|
|
Restructuring and other
|
|
|
-
|
|
|
|
-
|
|
|
|
765
|
|
|
|
4,085
|
|
|
Total operating expenses
|
|
|
196,317
|
|
|
|
244,276
|
|
|
|
541,068
|
|
|
|
750,248
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
239,953
|
|
|
|
(250,193
|
)
|
|
|
143,060
|
|
|
|
(346,513
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
(2,538
|
)
|
|
|
(12,901
|
)
|
|
|
(16,515
|
)
|
|
|
9,307
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
237,415
|
|
|
|
(263,094
|
)
|
|
|
126,545
|
|
|
|
(337,206
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for (benefit from) income taxes
|
|
|
6,122
|
|
|
|
(97,195
|
)
|
|
|
50,740
|
|
|
|
(108,513
|
)
|
|
Net income (loss)
|
|
$
|
231,293
|
|
|
$
|
(165,899
|
)
|
|
$
|
75,805
|
|
|
$
|
(228,693
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
1.02
|
|
|
$
|
(0.74
|
)
|
|
$
|
0.33
|
|
|
$
|
(1.02
|
)
|
|
Diluted
|
|
$
|
0.99
|
|
|
$
|
(0.74
|
)
|
|
$
|
0.33
|
|
|
$
|
(1.02
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing net income (loss) per share:
|
|
|
|
|
|
|
|
|
Basic
|
|
|
227,771
|
|
|
|
225,682
|
|
|
|
227,092
|
|
|
|
225,030
|
|
|
Diluted
|
|
|
232,724
|
|
|
|
225,682
|
|
|
|
230,936
|
|
|
|
225,030
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) As adjusted for the retrospective adoption of new accounting
requirements, effective on December 29, 2008, relating to non-cash
economic interest expense associated with the Company's
cash-settled convertible debt.
|
|
|
|
|
SanDisk Corporation
|
|
Reconciliation of Preliminary GAAP to Non-GAAP Operating Results(1)
|
|
(in thousands, except per share data, unaudited)
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
|
September 27, 2009
|
|
September 28, 2008(2)
|
|
September 27, 2009
|
|
September 28, 2008(2)
|
|
|
|
|
|
|
|
|
|
|
|
SUMMARY RECONCILIATION OF NET INCOME (LOSS)
|
|
|
|
|
|
|
|
|
|
GAAP NET INCOME (LOSS)
|
|
$
|
231,293
|
|
|
$
|
(165,899
|
)
|
|
$
|
75,805
|
|
|
$
|
(228,693
|
)
|
|
Share-based compensation (a)
|
|
|
19,374
|
|
|
|
25,551
|
|
|
|
58,058
|
|
|
|
73,885
|
|
|
Amortization of acquisition-related intangible assets (b)
|
|
|
3,424
|
|
|
|
19,348
|
|
|
|
10,271
|
|
|
|
57,540
|
|
|
Convertible debt interest (c)
|
|
|
13,410
|
|
|
|
12,451
|
|
|
|
39,495
|
|
|
|
36,667
|
|
|
Income tax adjustments (d)
|
|
|
(91,990
|
)
|
|
|
(23,539
|
)
|
|
|
(33,633
|
)
|
|
|
(46,042
|
)
|
|
NON-GAAP NET INCOME (LOSS)
|
|
$
|
175,511
|
|
|
$
|
(132,088
|
)
|
|
$
|
149,996
|
|
|
$
|
(106,643
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP COST OF PRODUCT REVENUES
|
|
$
|
498,901
|
|
|
$
|
827,414
|
|
|
$
|
1,641,087
|
|
|
$
|
2,083,740
|
|
|
Share-based compensation (a)
|
|
|
(2,347
|
)
|
|
|
(2,648
|
)
|
|
|
(7,167
|
)
|
|
|
(8,286
|
)
|
|
Amortization of acquisition-related intangible assets (b)
|
|
|
(3,132
|
)
|
|
|
(14,582
|
)
|
|
|
(9,396
|
)
|
|
|
(43,746
|
)
|
|
NON-GAAP COST OF PRODUCT REVENUES
|
|
$
|
493,422
|
|
|
$
|
810,184
|
|
|
$
|
1,624,524
|
|
|
$
|
2,031,708
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP GROSS PROFIT (LOSS)
|
|
$
|
436,270
|
|
|
$
|
(5,917
|
)
|
|
$
|
684,128
|
|
|
$
|
403,735
|
|
|
Share-based compensation (a)
|
|
|
2,347
|
|
|
|
2,648
|
|
|
|
7,167
|
|
|
|
8,286
|
|
|
Amortization of acquisition-related intangible assets (b)
|
|
|
3,132
|
|
|
|
14,582
|
|
|
|
9,396
|
|
|
|
43,746
|
|
|
NON-GAAP GROSS PROFIT
|
|
$
|
441,749
|
|
|
$
|
11,313
|
|
|
$
|
700,691
|
|
|
$
|
455,767
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP RESEARCH AND DEVELOPMENT EXPENSES
|
|
$
|
94,925
|
|
|
$
|
104,560
|
|
|
$
|
273,080
|
|
|
$
|
328,137
|
|
|
Share-based compensation (a)
|
|
|
(7,137
|
)
|
|
|
(10,543
|
)
|
|
|
(22,341
|
)
|
|
|
(28,693
|
)
|
|
NON-GAAP RESEARCH AND DEVELOPMENT EXPENSES
|
|
$
|
87,788
|
|
|
$
|
94,017
|
|
|
$
|
250,739
|
|
|
$
|
299,444
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP SALES AND MARKETING EXPENSES
|
|
$
|
55,750
|
|
|
$
|
87,859
|
|
|
$
|
144,037
|
|
|
$
|
245,653
|
|
|
Share-based compensation (a)
|
|
|
(3,918
|
)
|
|
|
(5,546
|
)
|
|
|
(11,153
|
)
|
|
|
(15,480
|
)
|
|
NON-GAAP SALES AND MARKETING EXPENSES
|
|
$
|
51,832
|
|
|
$
|
82,313
|
|
|
$
|
132,884
|
|
|
$
|
230,173
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP GENERAL AND ADMINISTRATIVE EXPENSES
|
|
$
|
45,350
|
|
|
$
|
47,091
|
|
|
$
|
122,311
|
|
|
$
|
158,579
|
|
|
Share-based compensation (a)
|
|
|
(5,972
|
)
|
|
|
(6,814
|
)
|
|
|
(17,397
|
)
|
|
|
(21,426
|
)
|
|
NON-GAAP GENERAL AND ADMINISTRATIVE EXPENSES
|
|
$
|
39,378
|
|
|
$
|
40,277
|
|
|
$
|
104,914
|
|
|
$
|
137,153
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP TOTAL OPERATING EXPENSES
|
|
$
|
196,317
|
|
|
$
|
244,276
|
|
|
$
|
541,068
|
|
|
$
|
750,248
|
|
|
Share-based compensation (a)
|
|
|
(17,027
|
)
|
|
|
(22,903
|
)
|
|
|
(50,891
|
)
|
|
|
(65,599
|
)
|
|
Amortization of acquisition-related intangible assets (b)
|
|
|
(292
|
)
|
|
|
(4,766
|
)
|
|
|
(875
|
)
|
|
|
(13,794
|
)
|
|
NON-GAAP TOTAL OPERATING EXPENSES
|
|
$
|
178,998
|
|
|
$
|
216,607
|
|
|
$
|
489,302
|
|
|
$
|
670,855
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP OPERATING INCOME (LOSS)
|
|
$
|
239,953
|
|
|
$
|
(250,193
|
)
|
|
$
|
143,060
|
|
|
$
|
(346,513
|
)
|
|
Cost of product revenues adjustments (a) (b)
|
|
|
5,479
|
|
|
|
17,230
|
|
|
|
16,563
|
|
|
|
52,032
|
|
|
Operating expense adjustments (a) (b)
|
|
|
17,319
|
|
|
|
27,669
|
|
|
|
51,766
|
|
|
|
79,393
|
|
|
NON-GAAP OPERATING INCOME (LOSS)
|
|
$
|
262,751
|
|
|
$
|
(205,294
|
)
|
|
$
|
211,389
|
|
|
$
|
(215,088
|
)
|
|
|
|
|
|
|
|
|
|
|
|
GAAP OTHER INCOME (EXPENSE)
|
|
$
|
(2,538
|
)
|
|
$
|
(12,901
|
)
|
|
$
|
(16,515
|
)
|
|
$
|
9,307
|
|
|
Convertible debt interest (c)
|
|
|
13,410
|
|
|
|
12,451
|
|
|
|
39,495
|
|
|
|
36,667
|
|
|
NON-GAAP OTHER INCOME (EXPENSE)
|
|
$
|
10,872
|
|
|
$
|
(450
|
)
|
|
$
|
22,980
|
|
|
$
|
45,974
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP NET INCOME (LOSS)
|
|
$
|
231,293
|
|
|
$
|
(165,899
|
)
|
|
$
|
75,805
|
|
|
$
|
(228,693
|
)
|
|
Cost of product revenues adjustments (a) (b)
|
|
|
5,479
|
|
|
|
17,230
|
|
|
|
16,563
|
|
|
|
52,032
|
|
|
Operating expense adjustments (a) (b)
|
|
|
17,319
|
|
|
|
27,669
|
|
|
|
51,766
|
|
|
|
79,393
|
|
|
Convertible debt interest (c)
|
|
|
13,410
|
|
|
|
12,451
|
|
|
|
39,495
|
|
|
|
36,667
|
|
|
Income tax adjustments (d)
|
|
|
(91,990
|
)
|
|
|
(23,539
|
)
|
|
|
(33,633
|
)
|
|
|
(46,042
|
)
|
|
NON-GAAP NET INCOME (LOSS)
|
|
$
|
175,511
|
|
|
$
|
(132,088
|
)
|
|
$
|
149,996
|
|
|
$
|
(106,643
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
$
|
0.99
|
|
|
$
|
(0.74
|
)
|
|
$
|
0.33
|
|
|
$
|
(1.02
|
)
|
|
Non-GAAP
|
|
$
|
0.75
|
|
|
$
|
(0.59
|
)
|
|
$
|
0.65
|
|
|
$
|
(0.47
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing diluted net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
232,724
|
|
|
|
225,682
|
|
|
|
230,936
|
|
|
|
225,030
|
|
|
Non-GAAP
|
|
|
232,961
|
|
|
|
225,682
|
|
|
|
231,424
|
|
|
|
225,030
|
|
|
|
|
|
|
|
|
|
|
|
|
SanDisk Corporation
|
|
Reconciliation of Preliminary GAAP to Non-GAAP Operating Results(1)
|
|
|
|
|
|
|
|
(1)
|
To supplement our condensed consolidated financial statements
presented in accordance with generally accepted accounting
principles (GAAP), we use non-GAAP measures of operating results,
net income (loss) and net income (loss) per share, which are
adjusted from results based on GAAP to exclude certain expenses,
gains and losses. These non-GAAP financial measures are provided
to enhance the user's overall understanding of our current
financial performance and our prospects for the future.
Specifically, we believe the non-GAAP results provide useful
information to both management and investors as these non-GAAP
results exclude certain expenses, gains and losses that we believe
are not indicative of our core operating results and because it is
consistent with the financial models and estimates published by
many analysts who follow the Company. For example, because the
non-GAAP results exclude the expenses we recorded for share-based
compensation, the amortization of acquisition-related intangible
assets related to acquisitions of Matrix Semiconductor, Inc. in
January 2006, msystems Ltd. in November 2006 and MusicGremlin,
Inc. in June 2008, and non-cash economic interest expense
associated with our cash-settled convertible debt, we believe the
inclusion of non-GAAP financial measures provide consistency in
our financial reporting. These non-GAAP results are some of the
primary indicators management uses for assessing our performance,
allocating resources and planning and forecasting future
periods. Further, management uses non-GAAP information that
excludes certain non-cash charges, such as amortization of
purchased intangible assets, share-based compensation, and
non-cash economic interest expense associated with our
cash-settled convertible debt, as these non-GAAP charges do not
reflect the cash operating results of the business or the ongoing
results. These measures should be considered in addition to
results prepared in accordance with GAAP, but should not be
considered a substitute for, or superior to, GAAP results. These
non-GAAP measures may be different than the non-GAAP measures used
by other companies.
|
|
|
|
|
(2)
|
As adjusted for the retrospective adoption of new accounting
requirements, effective on December 29, 2008, relating to non-cash
economic interest expense associated with the Company's cash-settled
convertible debt.
|
|
|
|
|
(a)
|
Share-based compensation expense.
|
|
|
|
|
(b)
|
Amortization of acquisition-related intangible assets, primarily
core and developed technology, related to the acquisitions of Matrix
Semiconductor, Inc. (January 2006), msystems Ltd. (November 2006),
and MusicGremlin, Inc. (June 2008).
|
|
|
|
|
(c)
|
Incremental interest expense relating to the non-cash economic
interest expense associated with the Company's cash-settled
convertible debt.
|
|
|
|
|
(d)
|
Income taxes associated with certain non-GAAP to GAAP adjustments
and a valuation allowance on deferred taxes.
|
|
SanDisk Corporation
|
|
Preliminary Condensed Consolidated Balance Sheets
|
|
(in thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 27, 2009
|
|
December 28, 2008(1)
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
752,483
|
|
|
$
|
962,061
|
|
|
Short-term investments
|
|
|
699,577
|
|
|
|
477,296
|
|
|
Accounts receivable from product revenues, net
|
|
|
279,676
|
|
|
|
122,092
|
|
|
Inventory
|
|
|
620,976
|
|
|
|
598,251
|
|
|
Deferred taxes
|
|
|
84,680
|
|
|
|
84,023
|
|
|
Other current assets
|
|
|
75,542
|
|
|
|
469,961
|
|
|
Total current assets
|
|
|
2,512,934
|
|
|
|
2,713,684
|
|
|
|
|
|
|
|
|
|
Long-term investments
|
|
|
1,132,365
|
|
|
|
1,097,302
|
|
|
Property and equipment, net
|
|
|
322,428
|
|
|
|
396,987
|
|
|
Notes receivable and investments in the flash ventures with Toshiba
|
|
|
1,600,810
|
|
|
|
1,602,291
|
|
|
Deferred taxes
|
|
|
14,941
|
|
|
|
15,188
|
|
|
Intangible assets, net
|
|
|
63,663
|
|
|
|
63,182
|
|
|
Other non-current assets
|
|
|
102,143
|
|
|
|
43,506
|
|
|
Total assets
|
|
$
|
5,749,284
|
|
|
$
|
5,932,140
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable trade
|
|
$
|
123,454
|
|
|
$
|
240,985
|
|
|
Accounts payable to related parties
|
|
|
292,737
|
|
|
|
370,006
|
|
|
Convertible short-term debt
|
|
|
75,000
|
|
|
|
-
|
|
|
Other current accrued liabilities
|
|
|
216,317
|
|
|
|
502,443
|
|
|
Deferred income on shipments to distributors and retailers and
deferred revenue
|
|
|
246,279
|
|
|
|
149,575
|
|
|
Total current liabilities
|
|
|
953,787
|
|
|
|
1,263,009
|
|
|
|
|
|
|
|
|
|
Convertible long-term debt
|
|
|
919,470
|
|
|
|
954,094
|
|
|
Non-current liabilities
|
|
|
317,824
|
|
|
|
274,316
|
|
|
Total liabilities
|
|
|
2,191,081
|
|
|
|
2,491,419
|
|
|
|
|
|
|
|
|
|
EQUITY
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
Common stock
|
|
|
4,225,645
|
|
|
|
4,154,392
|
|
|
Accumulated deficit
|
|
|
(826,994
|
)
|
|
|
(902,799
|
)
|
|
Accumulated other comprehensive income
|
|
|
160,962
|
|
|
|
188,977
|
|
|
Total stockholders' equity
|
|
|
3,559,613
|
|
|
|
3,440,570
|
|
|
Non-controlling interests
|
|
|
(1,410
|
)
|
|
|
151
|
|
|
Total equity
|
|
|
3,558,203
|
|
|
|
3,440,721
|
|
|
Total liabilities and equity
|
|
$
|
5,749,284
|
|
|
$
|
5,932,140
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) As adjusted for the retrospective adoption of new accounting
requirements, effective on December 29, 2008, relating to non-cash
economic interest expense associated with the Company's
cash-settled convertible debt.
|
|
|
|
SanDisk Corporation
|
|
Preliminary Condensed Consolidated Statement of Cash Flows
|
|
(in thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
|
September 27, 2009
|
|
September 28, 2008(1)
|
|
September 27, 2009
|
|
September 28, 2008(1)
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
231,293
|
|
|
$
|
(165,899
|
)
|
|
$
|
75,805
|
|
|
$
|
(228,693
|
)
|
|
Adjustments to reconcile net income (loss) to net cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred and other taxes
|
|
|
218
|
|
|
|
(30,318
|
)
|
|
|
2,521
|
|
|
|
(43,949
|
)
|
|
Depreciation
|
|
|
37,943
|
|
|
|
47,466
|
|
|
|
114,595
|
|
|
|
134,341
|
|
|
Amortization
|
|
|
19,576
|
|
|
|
34,566
|
|
|
|
56,686
|
|
|
|
102,280
|
|
|
Provision for doubtful accounts
|
|
|
2,454
|
|
|
|
(740
|
)
|
|
|
1,675
|
|
|
|
6,211
|
|
|
Share-based compensation expense
|
|
|
19,374
|
|
|
|
25,551
|
|
|
|
58,058
|
|
|
|
73,885
|
|
|
Excess tax benefit from share-based compensation
|
|
|
-
|
|
|
|
(360
|
)
|
|
|
-
|
|
|
|
(2,037
|
)
|
|
Impairment, restructuring and other charges
|
|
|
(1,432
|
)
|
|
|
23,095
|
|
|
|
5,701
|
|
|
|
27,578
|
|
|
Other non-cash charges
|
|
|
1,950
|
|
|
|
8,446
|
|
|
|
983
|
|
|
|
15,730
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts receivable from product revenues
|
|
|
(131,300
|
)
|
|
|
86,208
|
|
|
|
(159,260
|
)
|
|
|
338,210
|
|
|
Inventory
|
|
|
(98,699
|
)
|
|
|
83,023
|
|
|
|
(37,151
|
)
|
|
|
(157,336
|
)
|
|
Other assets
|
|
|
68,467
|
|
|
|
77,825
|
|
|
|
339,275
|
|
|
|
28,250
|
|
|
Accounts payable trade
|
|
|
7,061
|
|
|
|
4,353
|
|
|
|
(117,625
|
)
|
|
|
(43,536
|
)
|
|
Accounts payable to related parties
|
|
|
45,994
|
|
|
|
(2,752
|
)
|
|
|
(77,269
|
)
|
|
|
(29,007
|
)
|
|
Other liabilities
|
|
|
35,473
|
|
|
|
(54,327
|
)
|
|
|
(164,170
|
)
|
|
|
(199,803
|
)
|
|
Total adjustments
|
|
|
7,079
|
|
|
|
302,036
|
|
|
|
24,019
|
|
|
|
250,817
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
238,372
|
|
|
|
136,137
|
|
|
|
99,824
|
|
|
|
22,124
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
Purchases of short and long-term investments
|
|
|
(701,768
|
)
|
|
|
(776,290
|
)
|
|
|
(1,237,877
|
)
|
|
|
(1,668,510
|
)
|
|
Proceeds from sale of short and long-term investments
|
|
|
285,088
|
|
|
|
560,010
|
|
|
|
860,855
|
|
|
|
1,288,906
|
|
|
Maturities of short and long-term investments
|
|
|
55,477
|
|
|
|
127,285
|
|
|
|
143,117
|
|
|
|
479,848
|
|
|
Acquisition of property and equipment, net
|
|
|
(10,687
|
)
|
|
|
(5,768
|
)
|
|
|
(43,354
|
)
|
|
|
(112,680
|
)
|
|
Investment in Flash Alliance Ltd.
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(96,705
|
)
|
|
Distribution from FlashVision Ltd.
|
|
|
-
|
|
|
|
73,543
|
|
|
|
12,713
|
|
|
|
102,530
|
|
|
Issuance of notes receivable from Flash Partners Ltd. and Flash
Alliance Ltd.
|
|
|
-
|
|
|
|
-
|
|
|
|
(377,923
|
)
|
|
|
(37,418
|
)
|
|
Proceeds from notes receivable from Flash Partners Ltd. and Flash
Alliance Ltd.
|
|
|
-
|
|
|
|
(93,110
|
)
|
|
|
330,149
|
|
|
|
(93,110
|
)
|
|
Purchased technology and other assets
|
|
|
(7,500
|
)
|
|
|
1,000
|
|
|
|
(13,790
|
)
|
|
|
(875
|
)
|
|
Acquisition of MusicGremlin, Inc.
|
|
|
-
|
|
|
|
(76
|
)
|
|
|
-
|
|
|
|
(4,604
|
)
|
|
Net cash used in investing activities
|
|
|
(379,390
|
)
|
|
|
(113,406
|
)
|
|
|
(326,110
|
)
|
|
|
(142,618
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
Repayment of debt financing
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(9,785
|
)
|
|
Proceeds from employee stock programs
|
|
|
7,723
|
|
|
|
10,008
|
|
|
|
13,998
|
|
|
|
19,358
|
|
|
Excess tax benefit from share-based compensation
|
|
|
-
|
|
|
|
360
|
|
|
|
-
|
|
|
|
2,037
|
|
|
Net cash provided by financing activities
|
|
|
7,723
|
|
|
|
10,368
|
|
|
|
13,998
|
|
|
|
11,610
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of changes in foreign currency exchange rates on cash
|
|
|
1,251
|
|
|
|
(1,570
|
)
|
|
|
2,710
|
|
|
|
(3,758
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
(132,044
|
)
|
|
|
31,529
|
|
|
|
(209,578
|
)
|
|
|
(112,642
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
884,527
|
|
|
|
689,578
|
|
|
|
962,061
|
|
|
|
833,749
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
752,483
|
|
|
$
|
721,107
|
|
|
$
|
752,483
|
|
|
$
|
721,107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) As adjusted for the retrospective adoption of new accounting
requirements, effective on December 29, 2008, relating to non-cash
economic interest expense associated with the Company's cash-settled
convertible debt.
|
Source: SanDisk Corporation
SanDisk Corporation Jay Iyer, 408-801-2067 (Investor) Ryan
Donovan, 408-801-2857 (Media)
|
|