CYPRESS SEMICONDUCTOR CORPORATION | ||||||||||||||||||||||||
RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES | ||||||||||||||||||||||||
(In thousands, except per-share data) | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
| ||||||||||||||||||||||||
Table A: GAAP to Non-GAAP reconciling items (Three Months Ended Q1 2017) |
|
| ||||||||||||||||||||||
|
|
| ||||||||||||||||||||||
|
|
Cost of
|
|
Research and
|
|
SG&A and
|
|
Amortization of
|
|
Interest and other
|
|
Income tax
| ||||||||||||
GAAP [i] |
|
$ |
332,814 |
|
|
$ |
88,481 |
|
|
$ |
78,686 |
|
|
$ |
48,249 |
|
|
$ |
(24,435) |
|
|
$ |
(4,927) |
|
[1] Stock based compensation |
|
5,331 |
|
|
11,771 |
|
|
8,835 |
|
|
— |
|
|
— |
|
|
— |
| ||||||
[2] Changes in value of deferred compensation plan |
|
166 |
|
|
597 |
|
|
1,008 |
|
|
— |
|
|
(1,558) |
|
|
— |
| ||||||
[3] Merger, integration, related costs and adjustments related to assets held for sale |
|
1,350 |
|
|
— |
|
|
(1,479) |
|
|
— |
|
|
— |
|
|
— |
| ||||||
[4] Inventory Step-up related to acquisition accounting |
|
2,864 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
| ||||||
[5] Losses from equity method investments |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
5,076 |
|
|
— |
| ||||||
[6] Imputed interest on convertible debt, equity component amortization on convertible debt and others |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
3,489 |
|
|
— |
| ||||||
[7] Amortization of debt issuance costs |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
858 |
|
|
— |
| ||||||
[8] Amortization of Intangible assets |
|
|
|
— |
|
|
— |
|
|
48,249 |
|
|
— |
|
|
— |
| |||||||
[9] Restructuring costs |
|
— |
|
|
— |
|
|
2,572 |
|
|
— |
|
|
— |
|
|
— |
| ||||||
[10] Tax impact |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
415 |
|
|
2,125 |
| ||||||
Non - GAAP [ii] |
|
$ |
323,103 |
|
|
$ |
76,113 |
|
|
$ |
67,750 |
|
|
$ |
— |
|
|
$ |
(16,155) |
|
|
$ |
(2,802) |
|
Impact of reconciling items [ii - i] |
|
$ |
(9,711) |
|
|
$ |
(12,368) |
|
|
$ |
(10,936) |
|
|
$ |
(48,249) |
|
|
$ |
8,280 |
|
|
$ |
2,125 |
|