EX-99.1 3 exh99-1.htm PRESS RELEASE May 11, 2009 8K Exhibit 99.1

Exhibit 99.1

Zilog ANNOUNCES FOURTH QUARTER AND
FISCAL 2009 FINANCIAL RESULTS

SAN JOSE, Calif., May 11, 2009 - Zilog®, Inc. (NASDAQ: ZILG) a trusted supplier of application specific, embedded system-on-chip (SoC) solutions for industrial and consumer markets, today reported financial results for its three and twelve month fiscal periods ended March 31, 2009.

On February 18, 2009, the company announced the sale of its universal remote control and secured transaction processor businesses to Maxim Integrated Products, Inc. (Maxim) and Universal Electronics Inc. (UEI) for approximately $31 million in cash including $3.1 million held in escrow. As a result, the company's financial statements have been restated to reflect the activities of these businesses prior to its sale as discontinued operations. Additionally, a gain on sale of $21.6 million was recorded.

Net sales for the fiscal fourth quarter were $7.0 million, primarily consisting of microcontroller products. Net sales for the fourth fiscal quarter declined sequentially by 22 percent and were within the previously announced sales guidance range. Fourth quarter fiscal 2009 net sales compared to $10.1 million in net sales for the fourth quarter a year ago, a decline of 31 percent. Fourth quarter sales reflected lower overall demand as a result of the continued global economic slowdown. This, coupled with the traditional seasonal market slow-down, negatively impacted sales both in the consumer and industrial application markets.

GAAP net income for the fourth quarter ended March 31, 2009, was $12.2 million, or 71 cents per share, including the gain on sale. This GAAP net income for the quarter compares to a GAAP net loss in the previous quarter of $5.7 million, or 33 cents per share, and a GAAP net loss of $1.9 million, or 11 cents per share, in the fourth quarter a year ago. The GAAP net income for the 2009 fiscal fourth quarter included special charges of $3.5 million reflecting severance associated with workforce reductions, office closure costs and tangible and intangible asset write-offs. Special charges were $1.7 million in the previous fiscal quarter and $0.5 million in the fourth quarter of fiscal 2008. Additionally, the Q4 fiscal 2009 GAAP net income included a net loss from discontinued operations of $3.8 million, including $3.1 million in charges associated with license write-offs.

"The collapse of global demand in fiscal 2009 was arguably unprecedented and created economic challenges for all. Even in this uninviting environment, we made progress in our ongoing strategic review process with the successful completion of the sale of our universal remote control and secured transaction businesses. This has in essence been a milestone year for us as we completed the right-sizing of the company, improved our financial strength and continued to expand our product portfolio," said Darin Billerbeck, Zilog's Chief Executive Officer. "We enter fiscal 2010 financially solid and strategically focused. We are aligned to our traditional core microcontroller business. At the same time, we are excited with our opportunities to leverage our technologies and market

1 of 9


knowledge into higher level system solutions. This should position us well as the global economy emerges from the current worldwide recession."

For the fiscal year ended March 31, 2009, sales were $36.2 million as compared to $44.6 million for the comparable period a year ago. GAAP net income for the fiscal year ended March 31, 2009, was $3.2 million or 19 cents per share as compared to a GAAP net loss of $9.3 million or 55 cents per share for the comparable 2008 fiscal year. The improvement in profitability reflects lower revenue and margins offset by lower overall operating expenses and the gain on sale.

The company expects net sales for its 2010 fiscal first quarter ending June 27, 2009, to be relatively consistent with the fiscal fourth quarter 2009 levels.

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
        Mar. 31,   Dec. 27,   Sep. 27,   Jun. 28,   Mar. 31,
        2009
  2008
  2008
  2008
  2008
        (in thousands)
Reconciliation of Non-GAAP Net Loss to GAAP Net Loss                        
Non-GAAP net loss from continuing operations       ($1,767)   ($2,888)   ($2,545)   ($2,382)   ($3,001)
Non-GAAP adjustments:                        
          Special charges and credits       3,479    1,696    554    590    511 
          Amortization of intangible assets       174    209    209    209    209 
          Non-cash stock-based compensation COS       21    44    30    42    35 
          Non-cash stock-based compensation R&D       (24)   126    47    72    36 
          Non-cash stock-based compensation SG&A        201 
  297 
  211 
  257 
  (205)
     Total non-GAAP adjustments       3,851 
  2,372 
  1,051 
  1,170 
  586 
GAAP Net loss from continuing operations       ($5,618)
  ($5,260)
  ($3,596)
  ($3,552)
  ($3,587)

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.

2 of 9


        Three Months Ended
        Mar. 31,   Dec. 27,   Sep. 27,   Jun. 28,   Mar. 31,
Reconciliation of Net Loss and Cash Flows From
Operating Activities to EBITDA
      2009
  2008
  2008
  2008
  2008
        (in thousands)
     Reconciliation of net loss to EBITDA:                        
          Net loss from continuing operations       ($5,618)   ($5,260)   ($3,596)   ($3,552)   ($3,587)
          Depreciation and amortization       626    675    687    645    723 
          Interest income       (4)   (24)   (49)   (70)   (155)
          Provision for income taxes       (2)
  67 
  62 
  54 
  78 
     EBITDA from continuing operations       ($4,998)
  ($4,542)
  ($2,896)
  ($2,923)
  ($2,941)
                         
Reconciliation of EBITDA to net cash provided by                        
(used in) operating activities:                        
          EBITDA       ($4,998)   ($4,542)   ($2,896)   ($2,923)   ($2,941)
          Provision for income taxes         (67)   (62)   (54)   (78)
          Interest income         24    49    70    155 
          Non-cash stock-based compensation       198    467    288    371    (134)
          Loss on disposition of operating assets       985    11    -     34    78 
          Changes in other operating assets and liabilities       (4,302)
  (764)
  (804)
  3,916 
  (694)
     Net cash provided by (used in) continuing operating activities       ($8,112)
  ($4,871)
  ($3,425)
  $1,414 
  ($3,614)

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
        Mar. 31,   Dec. 27,   Sep. 27,   Jun. 28,   Mar. 31,
Reconciliation of Net Loss and Cash Flows From
Operating Activities to Adjusted EBITDA
      2009
  2008
  2008
  2008
  2008
        (in thousands)
Reconciliation of net loss to Adjusted EBITDA:                        
          Net loss from continued operations       ($5,618)   ($5,260)   ($3,596)   ($3,552)   ($3,587)
          Depreciation and amortization       626    675    687    645    723 
          Interest income       (4)   (24)   (49)   (70)   (155)
          Provision for income taxes       (2)   67    62    54    78 
          Special charges and credits       3,479    1,696    554    590    511 
          Non-cash stock-based compensation        198 
  467 
  288 
  371 
  (134)
     Adjusted EBITDA, continuing operations       ($1,321)
  ($2,379)
  ($2,054)
  ($1,962)
  ($2,564)
                         
Reconciliation of Adjusted EBITDA to net cash provided by                        
(used in) operating activities:                        
          Adjusted EBITDA, continuing operations       ($1,321)   ($2,379)   ($2,054)   ($1,962)   ($2,564)
          Special charges and credits       (3,479)   (1,696)   (554)   (590)   (511)
          Provision for income taxes         (67)   (62)   (54)   (78)
          Interest income         24    49    70    155 
          Loss on disposition of operating assets       985    11    -     34    78 
          Changes in other operating assets and liabilities       (4,303)
  (764)
  (804)
  3,916 
  (694)
     Net cash provided by (used in) continuing operating activities       ($8,112)
  ($4,871)
  ($3,425)
  $1,414 
  ($3,614)

3 of 9


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.

Zilog is a trusted supplier of application specific, embedded system-on-chip (SoC) solutions for the industrial and consumer markets. From its roots as an award-winning architect in the microprocessor and microcontroller industry, Zilog has evolved its expertise beyond core silicon to include SoCs, single board computers, application specific software stacks and development tools that allow embedded designers quick time to market in areas such as energy management, monitoring and metering and motion detection. For more information, visit http://www.zilog.com/.

EZ80ACCLAIM!, 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 its expectations for the June 2009 quarter and the minimum revenue from which we can generate positive adjusted EBITDA) relating to expectations, plans or prospects for the company that are based upon the current expectations and beliefs of the company'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

4 of 9


example, continued global economic weakness or reduction in demand for the company's more mature 8-bit classic products could negatively impact its June 2009 quarter or fiscal 2010 annual results. Unforeseen expenses, price increases from suppliers and an inability to achieve volume discounts could impact our ability to achieve or sustain short or long term positive adjusted EBITDA on our current revenue levels.

Notwithstanding changes that may occur with respect to customer matters relating to the forward-looking statements, the company 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. The company, 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-K for the fiscal year ended March 31, 2009.

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 www.Zilog.com.

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

5 of 9


Zilog, Inc.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands except per share data and percentages)
                           
        Three Months Ended
    Twelve Months Ended
        Mar. 31,     Mar. 31,     Mar. 31,     Mar. 31,
        2009
    2008
    2009
    2008
                           
Net sales     $ 7,044    10,138    $ 36,157    $ 44,644 
Cost of sales       4,379 
    5,884 
    21,815 
    25,035 
Gross margin       2,665      4,254      14,342      19,609 
Gross margin %       38%     42%     40%     44%
Operating expenses:                          
     Research and development       1,117      2,307      6,265      8,296 
     Selling, general and administrative       3,442      4,760      19,353      19,269 
     Special charges and credits       3,479      511      6,318      1,974 
     Amortization of intangible assets       174 
    209 
    801 
    961 
          Total operating expenses       8,212 
    7,787 
    32,737 
    30,500 
Operating loss        (5,547)     (3,533)     (18,395)     (10,891)
                           
Other income:                          
     Other income (expense)       (77)     (131)     403      (350)
     Interest income      
    155 
    148 
    819 
Loss before provision for income taxes       (5,620)     (3,509)     (17,844)     (10,422)
Provision for income taxes       (2)
    78 
    181 
    863 
Net loss from continuing operations       (5,618)     (3,587)     (18,025)     (11,285)
Net income (loss) from discontinued operations       (3,826)     1,645      (384)     1,994 
Gain on sale of discontinued operations, net of tax       21,606 
    -  
    21,606 
    -  
Net income (loss)     $ 12,162 
  $ (1,942)
  $ 3,197 
  $ (9,291)
                           
Basic and diluted net loss per share      $ 0.71 
  $ (0.11)
  $ 0.19 
  $ (0.55)
                           
Weighted-average shares used in computing basic                           
     and diluted net loss per share       17,171 
    16,923 
    17,111 
    16,893 

6 of 9


Zilog, Inc.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
               
        March 31,     March 31,
        2009
    2008
               
ASSETS              
Current assets:              
     Cash and cash equivalents       $ 32,230      $ 16,625 
     Accounts receivable, net       1,698      2,203 
     Inventories       4,022      6,908 
     Deferred tax asset       10      263 
     Prepaid expenses and other current assets       5,995      1,266 
     Current assets associated with discontinued operations       960 
    6,533 
          Total current assets       44,915      33,798 
               
Long term investments       1,100      1,925 
Property, plant and equipment, net       2,347      4,594 
Goodwill       2,211      2,211 
Intangible assets, net       -       2,528 
Other assets       1,079      581 
Non current assets associated with discontinued operations       -  
    2,203 
Total assets       $ 51,652 
    $ 47,840 
               
LIABILITIES AND STOCKHOLDERS' EQUITY              
               
Current liabilities:              
     Short term debt       $ 346      $ 720 
     Accounts payable       4,368      5,508 
     Income taxes payable       195      513 
     Accrued compensation and employee benefits       1,349      2,312 
     Other accrued liabilities       2,550      2,086 
     Deferred income       8,024      5,571 
     Current liabilities associated with discontinued business       1,256 
    2,733 
          Total current liabilities       18,088      19,443 
               
Deferred tax liability       10      263 
Other non-current liabilities       1,928 
    1,255 
          Total liabilities       20,026 
    20,961 
               
               
Stockholders' equity:              
     Common stock       186      185 
     Additional paid-in capital       127,436      125,838 
     Treasury stock       (7,563)     (7,456)
     Other comprehensive income       173      102 
     Accumulated deficit       (88,606)
    (91,790)
          Total stockholders' equity        31,626 
    26,879 
Total liabilities and stockholders' equity       $ 51,652 
    $ 47,840 

7 of 9


Zilog, Inc.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
               
        Twelve Months Ended
        Mar. 31,     Mar. 31,
        2009
    2008
CASH FLOWS FROM OPERATING ACTIVITIES:              
Net loss from continuing operations     (18,025)   (11,285)
Adjustments to reconcile net loss to net cash              
provided by (used in) operating activities:              
     Depreciation and amortization       1,832      2,115 
     Disposition of operating assets       1,032      318 
     Non-cash stock-based compensation       1,324      713 
     Amortization of fresh-start intangible assets       801      961 
     Impairment of intangible assets       1,727      -  
Changes in operating assets and liabilities:              
     Accounts receivable, net       505      1,293 
     Inventories       759      901 
     Prepaid expenses and other current and non-current assets       (5,160)     1,925 
     Accounts payable       (1,140)     157 
     Accrued compensation and employee benefits       (963)     (418)
     Deferred income       2,453      (1,392)
     Accrued and other current and non-current liabilities       (138)
    (808)
          Net cash provided by (used in) operating activities       (14,993)
    (5,520)
          Net cash provided by discontinued operating activities       6,066 
    3,901 
               
CASH FLOWS FROM INVESTING ACTIVITIES:              
     Disposal of assets held for sale - MOD II property       -       3,237 
     Proceeds from sale of discontinued businesses, net of transaction costs       24,695      -  
     Redemption of long term investments       825      -  
     Investment in long term securities       -       (1,925)
     Capital expenditures       (626)
    (1,299)
          Net cash provided by (used in) investing activities       24,894 
    13 
          Net cash used in discontinued investing activities       -  
    (2,076)
               
CASH FLOWS FROM FINANCING ACTIVITIES:              
     Proceeds from short term debt       660      720 
     Payments on short term debt       (1,034)     -  
     Repurchase of restricted shares       (54)     (282)
     Proceeds from issuance of common stock under               
          employee stock purchase and stock option plans       116 
    470 
          Net cash provided by (used in) financing activities       (312)
    908 
          Net cash provided by (used in) discontinued financing activities       (50)
   
               
Increase (decrease) in cash and cash equivalents       15,605      (2,765)
Cash and cash equivalents at beginning of period       16,625 
    19,390 
Cash and cash equivalents at end of period     32,230 
  16,625 

8 of 9


Zilog, Inc.
SELECTED UNAUDITED TRENDED FINANCIAL INFORMATION
(Amounts in thousands except percentages, selected key metrics and per share amounts)
                       
      Three Months Ended
      Mar. 31,   Dec. 27,   Sep. 27,   Jun. 28,   Mar. 31,
      2009
  2008
  2008
  2008
  2008
                       
Sales & Expenses Information:                      
Net sales     $7,044    $9,035    $10,474    $9,604    $10,138 
Cost of sales     4,379 
  6,091 
  6,086 
  5,259 
  5,884 
Gross margin     2,665    2,944    4,388    4,345    4,254 
Gross margin %     38%   33%   42%   45%   42%
Operating expenses:                      
     Research and development     1,117    1,657    1,757    1,733    2,307 
     Selling, general and administrative     3,442    4,696    5,723    5,492    4,760 
     Special charges and credits     3,479    1,696    554    590    511 
     Amortization of intangible assets     174 
  209 
  209 
  209 
  209 
          Total operating expenses     8,212 
  8,258 
  8,243 
  8,024 
  7,787 
                       
Operating loss      (5,547)   (5,314)   (3,855)   (3,679)   (3,533)
                       
Interest income       24    49    70    155 
Other income (expense)     (77)
  97 
  272 
  111 
  (131)
Loss before provision for income taxes     (5,620)   (5,193)   (3,534)   (3,498)   (3,509)
Provision for income taxes     (2)
  67 
  62 
  54 
  78 
Net loss from continuing operations     ($5,618)   ($5,260)   ($3,596)   ($3,552)   ($3,587)
Net profit (loss) from discontinued operatons     (3,826)   (408)   2,039    1,811    1,645 
Gain (loss) from sale of discontinued oprations, net of tax     21,606 
  -  
  -  
  -  
  -  
Net profit (loss)     $12,162 
  ($5,668)
  ($1,557)
  ($1,741)
  ($1,942)
                       
Weighted average basic and diluted shares     17,171    17,071    16,949    16,948    16,923 
Basic and diluted net loss per share     $0.71    ($0.33)   ($0.09)   ($0.10)   ($0.11)
                       
Net Sales Information:                      
                       
Net Sales - by channel                      
Direct     $1,536    $1,625    $2,404    $1,629    $2,056 
Distribution     5,508 
  7,410 
  8,070 
  7,975 
  8,082 
     Total net sales     $7,044 
  $9,035 
  $10,474 
  $9,604 
  $10,138 
                       
Net Sales - by region                      
America's     $2,975    $3,569    $3,783    $3,961    $4,194 
Asia (including Japan)     2,571    4,046    4,899    3,563    4,071 
Europe     1,498 
  1,420 
  1,792 
  2,080 
  1,873 
     Total net sales     $7,044 
  $9,035 
  $10,474 
  $9,604 
  $10,138 
                       
Selected Key Metrics (as defined in our Form 10-Q and 10-K)                      
Days sales outstanding      35    39    34    37    37 
Net sales to inventory ratio (annualized)     7.0    8.0    7.5    5.9    5.9 
Current ratio     2.5    1.5    1.6    1.5    1.7 
                       
Other Selected Financial Metrics                      
Depreciation and amortization (excluding intangibles)     $452    $466    $478    $436    $514 
Amortization of fresh-start intangibles     $174    $209    $209    $209    $209 
Stock based compensation     $198    $467    $288    $371    ($134)
Capital expenditures     $107    $82    $78    $359    $403 
Cash and cash equivalents     $32,230    $13,560    $16,899    $17,829    $16,625 
Long term investments     $1,100    $1,300    $1,450    $1,500    $1,925 
Cash and long term investments     $33,330    $14,860    $18,349    $19,329    $18,550 
Short term debt     $346    $693    $1,039    $1,385    $720 
Cash and long term investments, net of debt     $32,984    $14,168    $17,310    $17,944    $17,830 

9 of 9