| ||||||||
CYPRESS SEMICONDUCTOR CORPORATION RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES (a) (In thousands, except per-share data) (Unaudited) | ||||||||
| ||||||||
Table A: Revenue |
|
|
|
| ||||
|
|
Q3'16 |
|
Q2'16 | ||||
|
|
|
|
| ||||
GAAP revenue |
|
$ |
523,845 |
|
|
$ |
450,127 |
|
Add: Revenue from Intellectual Property License |
|
6,250 |
|
|
6,250 |
| ||
Non-GAAP revenue |
|
$ |
530,095 |
|
|
$ |
456,377 |
|
Table B: GAAP to Non-GAAP reconciling items (Q3 2016) |
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||
|
|
Cost of
|
|
Research
|
|
SG&A |
|
Amortization
|
|
Impairment
|
|
(Gain) related
|
|
Interest and
|
|
Income tax
| ||||||||||||||||
GAAP [i] |
|
$ |
325,225 |
|
|
$ |
95,411 |
|
|
$ |
92,179 |
|
|
$ |
54,849 |
|
|
$ |
35,259 |
|
|
$ |
(112,774) |
|
|
$ |
21,157 |
|
|
$ |
(3,304) |
|
[1] Stock based compensation, including costs related to modification of equity awards |
|
4,852 |
|
|
12,581 |
|
|
9,880 |
|
|
— |
|
|
— |
|
— |
|
— |
|
|
— |
| ||||||||||
[2] Changes in value of deferred compensation plan |
|
113 |
|
|
365 |
|
|
785 |
|
|
— |
|
|
— |
|
— |
|
(1,207) |
|
|
— |
| ||||||||||
[3] Merger, integration and related costs |
|
192 |
|
|
1,937 |
|
|
10,390 |
|
|
— |
|
|
— |
|
— |
|
— |
|
|
— |
| ||||||||||
[4] Inventory Step-up related to acquisition accounting |
|
4,742 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
— |
|
|
— |
| ||||||||||
[5] Losses from equity method investments |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
4,233 |
|
|
— |
| ||||||||||
[6] Imputed interest on convertible debt, equity component amortization on convertible debt and others |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
2,926 |
|
|
— |
| ||||||||||
[7] Amortization of debt issuance costs |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
950 |
|
|
— |
| ||||||||||
[8] Amortization of Intangible assets |
|
— |
|
|
— |
|
|
— |
|
|
54,849 |
|
|
— |
|
— |
|
— |
|
|
— |
| ||||||||||
[9] (Gain) related to investment in Deca Technologies |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
(112,774) |
|
— |
|
|
— |
| ||||||||||
[10] Impairment related to assets held for sale |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
35,259 |
|
— |
|
— |
|
|
— |
| ||||||||||
[11] Restructuring costs, including executive severance |
|
— |
|
|
— |
|
|
7,970 |
|
|
— |
|
|
— |
|
— |
|
— |
|
|
— |
| ||||||||||
[12] Tax impact of Non-GAAP adjustments |
|
— |
|
|
— |
|
|
(179) |
|
|
— |
|
|
— |
|
— |
|
(55) |
|
|
(4) |
| ||||||||||
Non - GAAP [ii] |
|
$ |
315,326 |
|
|
$ |
80,528 |
|
|
$ |
63,333 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
14,310 |
|
|
$ |
(3,308) |
|
Impact of reconciling items [ii - i] |
|
$ |
(9,899) |
|
|
$ |
(14,883) |
|
|
$ |
(28,846) |
|
|
$ |
(54,849) |
|
|
$ |
(35,259) |
|
|
$ |
112,774 |
|
|
$ |
(6,847) |
|
|
$ |
(4) |
|