Schedule Reconciling Selected Non-GAAP Financial Measures

(unaudited, in millions, except for per share amounts)

Quarter Ended

Six Months Ended

Apr 3,

2016

Jan 3,

2016

Mar 29,

2015

Apr 3,

2016

Mar 29,

2015

GAAP gross profit

$

200.6

$

187.9

$

169.3

$

388.5

$

337.4

Manufacturing profit in acquired inventory (1)

66.2

—

—

66.2

2.4

Inventory write-offs from restructuring activities (2)

4.0

—

—

4.0

—

Non-GAAP gross profit

$

270.8

$

187.9

$

169.3

$

458.7

$

339.8

GAAP operating income (loss)

$

(97.9)

$

36.6

$

35.4

$

(61.3)

$

65.1

Adjustments to GAAP gross profit

70.2

—

—

70.2

2.4

Restructuring, severance and other special charges (2)

49.5

1.8

2.6

51.3

6.8

Facility consolidation and equipment charges (2)

2.4

—

1.2

2.4

4.7

Amortization of intangible assets (3)

45.3

25.4

22.7

70.7

46.3

Stock based compensation (4)

24.4

14.0

11.8

38.4

22.5

Acquisition and divestiture related costs (5)

22.3

6.0

2.1

28.3

2.2

Non-GAAP operating income

$

116.2

$

83.8

$

75.8

$

200.0

$

150.0

GAAP net income (loss)

$

(212.0)

$

23.7

$

24.9

$

(188.3)

$

44.6

Adjustments to GAAP gross profit and operating income

214.0

47.2

40.4

261.2

84.8

Debt extinguishment charge

73.6

—

—

73.6

—

Fair value change in foreign tax liabilities

3.0

—

—

3.0

—

Credit facility issuance and derivative fair value costs (6)

4.6

0.7

0.2

5.3

0.3

Income tax effect on non-GAAP adjustments (7)

(8.5)

(2.3)

(1.7)

(10.8)

(4.0)

Non-GAAP net income

$

74.7

$

69.3

$

63.8

$

144.0

$

125.7

GAAP diluted earnings (loss) per share

$

(1.93)

$

0.25

$

0.26

$

(1.85)

$

0.47

Effect of non-GAAP adjustments on diluted earnings per share

$

2.60

$

0.47

$

0.41

$

3.24

$

0.85

Non-GAAP diluted earnings per share

$

0.67

$

0.72

$

0.67

$

1.39

$

1.32

Weighted-average diluted shares used in calculating non-GAAP diluted earnings per share

111.6

96.5

95.3

103.8

95.2

Operating cash flow

$

5.4

$

82.9

$

69.5

$

88.3

$

136.4

Payments for capital expenditures

(12.5)

(10.5)

(11.3)

(23.0)

(24.4)

Free cash flow (8)

$

(7.1)

$

72.4

$

58.2

$

65.3

$

112.0