02.02.2017 22:05:00

Cypress Reports Fourth Quarter and Year-End 2016 Results

SAN JOSE, Calif., Feb. 2, 2017 /PRNewswire/ --

  • Fourth quarter GAAP and non-GAAP revenue was $530.2 million
  • Fourth quarter GAAP margin was 38.1% and non-GAAP margin was 40.1% 
  • Enhanced go-to-market strategy to align to high-growth markets, resulting in change in corporate structure from four divisions to two
  • Wireless connectivity solutions acquired from Broadcom increased revenue by 15.6% sequentially
  • Realized annualized synergies of $188.5 million exceeding the plan at the time of Spansion merger

Cypress Semiconductor Corporation (NASDAQ: CY) today announced its fourth quarter and fiscal year 2016 results.

"We're pleased to report a strong fourth quarter and full year for Cypress in 2016," said Hassane El-Khoury, Cypress president and chief executive officer. "We grew the company, improved our gross margin, exceeded our expectations in terms of our plan for cost synergies from the Spansion merger and changed the strategic direction of the company, fully implementing Cypress 3.0, our blueprint for selling complete embedded solutions into markets growing faster than the broader semiconductor industry.

"For the year, our GAAP revenue of $1.92 billion and non-GAAP revenue of $1.94 billion reflect 20% and 19% growth, respectively," El-Khoury continued. "We continue to see strong demand for our expanding portfolio of solutions for embedded systems, and our IoT business, which cuts across all of our target markets, has exceeded our expectations.

"We have now fully aligned our go-to-market strategy with our target markets – automotive, industrial and consumer – and reorganized our reporting structure to two divisions to improve our efficiency. In 2017 we expect to grow faster than the overall semiconductor market, driven by automotive, connectivity and USB-C."

Revenue and earnings for the quarter are given below, compared with those of the prior quarter:

(In thousands, except per-share data)



GAAP



NON-GAAP1



Q4 2016


Q3 2016



Q4 2016


Q3 2016

Revenue


$

530,172



$

523,845




$

530,172



$

530,095


Margin


38.1%



37.9%




40.1%



40.5%


Pretax profit margin


(13.5)%



2.4%




10.8%



10.7%


Net income (loss)


$

(72,367)



$

9,411




$

53,823



$

53,467


Diluted EPS (loss)


$

(0.22)



$

0.03




$

0.15



$

0.15


 

  • See "Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures" tables included below.
  • Revenue and earnings for the fiscal year are given below, compared with those of the prior year:

     



    GAAP



    NON-GAAP1



    FY 20163


    FY 20152



    FY 20163


    FY 20152

    Revenue


    $

    1,923,108



    $

    1,607,853




    $

    1,941,858



    $

    1,626,603


    Margin


    35.6%



    24.9%




    39.0%



    35.3%


    Pretax profit margin


    (35.6)%



    (22.6)%




    9.4%



    4.8%


    Net income (loss)


    $

    (686,251)



    $

    (378,867)




    $

    170,471



    $

    70,532


    Diluted EPS (loss)


    $

    (2.15)



    $

    (1.25)




    $

    0.49



    $

    0.21


     

  • See "Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures" tables included below.
  • 2015 includes results of the merger with Spansion as of March 12, 2015.
  • 2016 includes results from the IoT business acquired from Broadcom on July 5, 2016.
  • BUSINESS REVIEW

    + At the Electronica trade show in November, Cypress introduced the all-inclusive, turnkey Wireless Internet Connectivity for Embedded Devices (WICED®) Studio 4 platform, which provides a single development environment for multiple wireless technologies, including Cypress's world-class Wi-Fi®, Bluetooth® and combination solutions for the IoT. This software introduction reinforces the Company's positioning as a leader in the wireless connectivity business with both embedded system solutions and supporting software.

    + For the connectivity business acquired from Broadcom on July 5, 2016, Cypress reported $72.3 million in revenue for the fourth quarter of 2016, above the high end of guidance.

    + Cypress changed its corporate structure from four divisions to two, to align with its go-to-market strategy and enhance operational efficiency. The new Microcontroller and Connectivity Division, or MCD, includes the following:

    • Microcontroller and PSoC® product lines of the former Programmable Systems Division;
    • Wireless Connectivity/IoT and USB product lines of the former Data Communications Division;
    • The foundry business from the former Emerging Technologies Division (ETD);
    • The Intellectual Property Business Unit, which was formerly part of the Memory Products Division.

    The Memory Products Division, or MPD, now includes Flash, SRAM and specialty memories, as well as the AgigA Tech subsidiary, which was formerly part of ETD.

    + GAAP and non-GAAP consolidated margins for the fourth quarter of 2016 were 38.1% and 40.1%, respectively, attributable to the Company's margin-enhancing initiatives and favorable product mix. Fab utilization increased to approximately 63% in the fourth quarter as production levels ramped to meet customer demand.  

    + Cash from operations during the fourth quarter was $89.8 million as a result of the Company's focus on working capital improvement.

    + Inventory at the end of the fourth quarter was $287.8 million, up 16.2% from the third quarter of 2016, due to an increase in MCU and connectivity inventory to support end-customer demand. The Company's lean inventory initiative has resulted in a reduction of more than $80 million of excess inventory in 2016 as planned.

    + Cypress paid a dividend of $35.4 million, or $0.11 per share, to holders of record of the Company's common stock as of the close of business on December 29, 2016. The dividend was equivalent to a 3.8% annualized yield as of December 30, 2016.

     

    REVENUE SUMMARY

    (In thousands, except percentages)

    (Unaudited)



    Three Months Ended


    Three Months Ended


    (GAAP)1


    (Non-GAAP)4


    January 1,
    2017


    October 2,
    2016


    Sequential
    Change


    January 1,
    2017


    October 2,
    2016


    Sequential
    Change

    Business Unit












    MCD1,3

    $

    294,893



    $

    284,242



    4%



    $

    294,893



    $

    290,492



    2%


    MPD

    235,279



    239,603



    (2)%



    235,279



    239,603



    (2)%


    Total

    $

    530,172



    $

    523,845



    1%



    $

    530,172



    $

    530,095



    0%














    Geographic2












    China & ROW1

    57%



    55%



    4%



    57%



    56%



    2%


    Americas

    11%



    12%



    (8)%



    11%



    12%



    (8)%


    Europe

    11%



    12%



    (8)%



    11%



    12%



    (8)%


    Japan

    21%



    21%



    0%



    21%



    20%



    5%


    Total

    100%



    100%



    0%



    100%



    100%



    0%














    Channel












    Distribution

    74%



    74%



    0%



    74%



    73%



    1%


    Direct1

    26%



    26%



    0%



    26%



    27%



    (4)%


    Total

    100%



    100%



    0%



    100%



    100%



    0%


     

  • GAAP revenue for the third quarter of 2016 excludes $6.25 million of non-GAAP licensing revenue in MCD, China & ROW region and direct channel.
  • Prior quarter geographic numbers have been revised to conform to current period presentation.
  • Historical results of MCD include Deca Technologies.
  • See "Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures" tables included below.
  •  


    Twelve Months Ended


    Twelve Months Ended


    (GAAP)1,2,3


    (Non-GAAP)6


    January 1,
    2017


    January 3,
    2016


    Sequential
    Change


    January 1,
    2017


    January 3,
    2016


    Sequential
    Change

    Business Unit












    MCD2,5

    $

    994,482



    $

    731,279



    36%



    $

    1,013,232



    $

    750,029



    35%


    MPD

    928,626



    876,574



    6%



    928,626



    876,574



    6%


    Total

    $

    1,923,108



    $

    1,607,853



    20%



    $

    1,941,858



    $

    1,626,603



    19%














    Geographic4












    China & ROW2

    53%



    44%



    20%



    53%



    44%



    20%


    Americas

    12%



    14%



    (14)%



    12%



    15%



    (20)%


    Europe

    13%



    13%



    0%



    13%



    13%



    0%


    Japan

    22%



    29%



    (24)%



    22%



    28%



    (21)%


    Total

    100%



    100%



    0%



    100%



    100%



    0%














    Channel












    Distribution

    73%



    71%



    3%



    72%



    70%



    3%


    Direct2

    27%



    29%



    (7)%



    28%



    30%



    (7)%


    Total

    100%



    100%



    0%



    100%



    100%



    0%


     

  • 2015 includes results of the merger with Spansion as of March 12, 2015.
  • Net sales for twelve months ended 2015 and 2016 include $18.75 million of legacy Spansion non-GAAP licensing revenue in MCD, APAC region and direct channel, respectively.
  • 2016 includes results of the IoT acquisition as of July 5, 2016.
  • Prior quarter geographic numbers have been revised to conform to current period presentation.
  • Historical results of MCD include Deca Technologies.
  • See "Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures" tables included below.
  • FIRST QUARTER 2017 FINANCIAL OUTLOOK

    For the first quarter of 2017, Cypress estimates financial results as follows:





    GAAP

    Non-GAAP

    Revenue

    $495 million to $525 million

    Margin %

    37% + / - 50 bps

    39% + / - 50 bps

    Diluted EPS

    $(0.22) to $(0.18)

    $0.09 to $0.13

     

    A reconciliation of GAAP forward-looking estimates to non-GAAP forward-looking estimates may be found in the tables at the end of this earnings report.

    The timing and amount of certain material items, including restructuring charges, asset impairments, changes in value of deferred compensation assets and liabilities, impact of stock-based compensation from modification of equity awards, and the tax impact of non-GAAP adjustments, which are needed to estimate GAAP financial measures are either inherently unpredictable or outside the control of the Company, and may have a significant impact on the Company's financial results. Accordingly, Cypress cannot provide a full quantitative reconciliation for such non-GAAP financial measures included as part of the first quarter 2017 financial outlook to the most directly comparable GAAP measure without unreasonable effort and additional adjustments may be reflected in our non-GAAP results for the first quarter of 2017. Cypress has qualitatively described below, under the section "Non-GAAP Financial Measures," the anticipated differences between the non-GAAP financial measures and the most directly comparable GAAP measures.

    CONFERENCE CALL AND WEBCAST INFORMATION

    Cypress will host its quarterly conference call on February 2, 2017 at 1:30 p.m. Pacific Time to discuss its fourth quarter and fiscal year 2016 results and provide an outlook for the first quarter of 2017.

    All interested parties may dial 517-308-9119 and provide the passcode "Cypress" to listen to the call. The event will be broadcast over the Internet and may be accessed through Cypress's website at www.cypress.com/investors. The archived presentation will be available for two weeks immediately following the event.

    FOLLOW CYPRESS ONLINE

    Join the Cypress Developer Community, read our Core & Code blog, follow us on Twitter, Facebook and LinkedIn, and watch Cypress videos on our Video Library or YouTube.

    ABOUT CYPRESS

    Founded in 1982, Cypress is a leader in advanced embedded system solutions for the world's most innovative automotive, industrial, home automation and appliances, consumer electronics and medical products. Cypress's programmable systems-on-chip, general-purpose microcontrollers, analog ICs, wireless and USB-based connectivity solutions and reliable, high-performance memories help engineers design differentiated products and get them to market first. Cypress is committed to providing customers with support and engineering resources that enable innovators and out-of-the-box thinkers to disrupt markets and create new product categories. To learn more, go to www.cypress.com.

    NON-GAAP FINANCIAL MEASURES

    To supplement its condensed consolidated unaudited financial results presented in accordance with GAAP, Cypress uses the non-GAAP financial measures listed below, which are adjusted from the most directly comparable GAAP financial measures to exclude certain items, as described in more detail below.

    • Revenue;
    • Margin;
    • Margin %;
    • Research and development expenses;
    • Selling, general and administrative expenses;
    • Provision (benefit) for income taxes;
    • Pretax profit margin %;
    • Operating income (loss);
    • Net income (loss); and
    • Diluted earnings (loss) per share.

    Management believes that these non-GAAP financial measures reflect an additional and useful way of viewing aspects of the Company's operations which, when viewed in conjunction with Cypress's GAAP results, provide a more comprehensive understanding of the various factors and trends affecting the Company's business and operations.

    The Company presents non-GAAP financial measures because management uses these measures to analyze and assess the Company's financial results and to manage the business.

    There are limitations in using non-GAAP financial measures including those discussed below. Moreover, the Company's non-GAAP measures may be calculated differently than the non-GAAP financial measures used by other companies. The presentation of non-GAAP financial information is not meant to be considered in isolation or as a substitute for the most directly comparable GAAP financial measures. The non-GAAP financial measures supplement and should be viewed in conjunction with GAAP financial measures.

    As presented in the "Non-GAAP Results" tables in this press release, each of the non-GAAP financial measures excludes one or more of the following items:

    Acquisition-related charges: Acquisition-related charges are not factored into management's evaluation of potential acquisitions or Cypress's long-term performance after the completion of acquisitions. However, a limitation of non-GAAP measures that exclude acquisition-related charges is that these charges may represent payments that reduce the cash available to the Company for other purposes.  Acquisition-related expenses primarily include:

    • Amortization of purchased intangibles, including purchased technology, patents, customer relationships, trademarks, backlog and non-compete agreements;
    • Amortization of step-up in value of inventory recorded as part of purchase price accounting; and
    • One-time charges associated with the completion of an acquisition including items such as contract termination costs, severance and other acquisition-related restructuring costs; costs incurred in connection with integration activities, and legal and accounting costs.

    Share-based compensation expense: Share-based compensation expense relates primarily to employee stock options, restricted stock units, performance stock units and the employee stock purchase plan. Share-based compensation expense is a non-cash expense that is affected by changes in market factors including the price of Cypress's common shares, which are not within the control of management. In addition, the valuation of share-based compensation is subjective, and the expense recognized by Cypress may be significantly different than the expense recognized by other companies for similar equity awards, which makes it difficult to assess Cypress's results compared to its competitors. Accordingly, management excludes this item from its internal operating forecasts and models. However, a limitation of non-GAAP measures that exclude share-based compensation expense is that they do not reflect the full costs of compensating employees.

    Other adjustments: These items are excluded from non-GAAP financial measures because they are not related to the core operating activities and ongoing operating performance of Cypress. Excluding these items, which can vary significantly from quarter to quarter, allows management to better compare Cypress's period-over-period performance. However, limitations of non-GAAP measures that exclude these items include that these adjustments are often subjective and may not be comparable to similarly titled non-GAAP financial measures used by other companies. Other adjustments primarily include:

    • Revenue from an intellectual property license,
    • Changes in value of deferred compensation plan assets and liabilities,
    • Investment-related gains or losses, including equity method investments,
    • Restructuring and related costs,
    • Debt issuance costs, including imputed interest related to the equity component of convertible debt,
    • Asset impairments,
    • Tax effects of non-GAAP adjustments,
    • Certain other expenses and benefits, and
    • Diluted weighted average shares non-GAAP adjustment – for purposes of calculating non-GAAP diluted earnings per share, the GAAP diluted weighted average shares outstanding is adjusted to exclude the benefits related to share-based compensation expense.

    FORWARD-LOOKING STATEMENTS

    Statements herein that are not historical facts and that refer to Cypress or its subsidiaries' plans and expectations for the future are forward-looking statements made pursuant to the Private Securities Litigation Reform Act of 1995. We may use words such as "may," "should," "expect," "plan," "intend," "anticipate," "believe," "estimate," "predict," "potential," "future," "continue" or other wording indicating future results or expectations to identify such forward-looking statements that include, but are not limited to: statements related to our estimated non-GAAP revenue, non-GAAP margin, non-GAAP operating expenses, non-GAAP EPS, net interest expense, tax expense, capital expenditures and depreciation for the first quarter of fiscal 2017; the expected benefits of our acquisition of Broadcom's wireless IoT business, including revenue growth and margin improvement; sources of revenue for the first quarter; the expected impact of our lean inventory initiative on fab utilization, inventory levels, cash flow, pricing and profitability; estimates of certain GAAP to non-GAAP reconciling items for the first quarter; the demand environment for semiconductors; the expected impact of our margin improvement plan; the impact of seasonality on revenue; the CEO transition; cross-selling opportunities in the automotive business; our ability to meet our targeted range of inventory; the expected synergies related to our merger with Spansion; expected or anticipated uses of cash flow, including to pay dividends, repurchase shares of common stock, or pay down our existing indebtedness; and plans to reduce excess inventory. Such statements reflect our current expectations, which are based on information and data available to our management as of the date of this press release. Our actual results may differ materially due to a variety of risks and uncertainties, including, but not limited to:  global economic and market conditions; business conditions and growth trends in the semiconductor market; our ability to compete effectively; the volatility in supply and demand conditions for our products, including but not limited to the impact of seasonality on supply and demand; our ability to develop, introduce and sell new products and technologies; potential problems relating to our manufacturing activities; the impact of acquisitions, including but not limited to the continuing integration of Spansion and the recent acquisition of Broadcom's wireless IoT business; our ability to attract and retain key personnel; and other risks and uncertainties described in the "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" sections in our most recent Annual Report on Form 10-K and our other filings with the Securities and Exchange Commission. We assume no responsibility to update any such forward-looking statements.

    Cypress, the Cypress logo, WICED and PSoC are registered trademarks of Cypress Semiconductor Corporation. All other trademarks are property of their owners.

    CYPRESS SEMICONDUCTOR CORPORATION

    CONDENSED CONSOLIDATED BALANCE SHEETS

    (In thousands)

    (Unaudited)




    January 1, 2017


    January 3, 2016






    ASSETS





    Cash, cash equivalents and short-term investments


    $

    121,144



    $

    227,561


    Accounts receivable, net


    333,037



    292,736


    Inventories


    287,776



    243,595


    Property, plant and equipment, net


    297,266



    425,003


    Goodwill and other intangible assets, net


    2,344,033



    2,528,077


    Other assets


    488,615



    287,289


    Total assets


    $

    3,871,871



    $

    4,004,261


    LIABILITIES AND EQUITY





    Accounts payable


    $

    241,424



    $

    143,383


    Income tax liabilities


    49,552



    54,999


    Revenue reserves, deferred margin and other liabilities


    493,164



    419,535


    Revolving credit facility and long-term debt


    1,194,979



    673,659


    Total liabilities


    1,979,119



    1,291,576


    Total Cypress stockholders' equity


    1,891,828



    2,720,848


    Non-controlling interest


    924



    (8,163)


    Total equity


    1,892,752



    2,712,685


    Total liabilities and equity


    $

    3,871,871



    $

    4,004,261


       

    CYPRESS SEMICONDUCTOR CORPORATION

    CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

    ON A GAAP BASIS

    (In thousands, except per-share data)

    (Unaudited)




    Three Months Ended


    Twelve Months Ended



    January 1, 2017


    October 2, 2016


    January 3, 2016


    January 1, 2017


    January 3, 2016

    Revenues


    $

    530,172



    $

    523,845



    $

    450,128



    $

    1,923,108



    $

    1,607,853


    Costs and expenses:











    Cost of revenues


    328,220



    325,225



    306,881



    1,237,974



    1,207,850


    Research and development


    92,188



    95,411



    73,682



    331,737



    281,391


    Selling, general and administrative


    76,839



    84,209



    85,385



    317,383



    323,570


    Amortization of intangible assets


    52,104



    54,849



    33,959



    174,745



    108,335


    Restructuring charges


    17,237



    7,970



    1,406



    26,131



    90,084


    Impairment of acquisition-related intangible assets








    33,944




    Impairment related to assets held for sale


    1,960



    35,259





    37,219




    Loss (gain) related to investment in Deca Technologies




    (112,774)





    (112,774)




    (Gain) on divestiture of TrueTouch® Mobile business










    (66,472)


    Goodwill impairment charge








    488,504




    Total costs and expenses


    568,548



    490,149



    501,313



    2,534,863



    1,944,758


    Operating income (loss)


    (38,376)



    33,696



    (51,185)



    (611,755)



    (336,905)


    Interest and other expense, net


    (24,389)



    (16,924)



    (3,556)



    (54,879)



    (20,125)


    Income (loss) before income taxes and non-controlling interest


    (62,765)



    16,772



    (54,741)



    (666,634)



    (357,030)


    Income tax provision


    (790)



    (3,304)



    (15,726)



    (2,616)



    (16,960)


    Equity in net loss of equity method investees


    (8,766)



    (4,233)



    (2,330)



    (17,644)



    (7,148)


    Net income (loss)


    (72,321)



    9,235



    (72,797)



    (686,894)



    (381,138)


    Net (gain) loss attributable to non-controlling interests


    (46)



    176



    467



    643



    2,271


    Net income (loss) attributable to Cypress


    $

    (72,367)



    $

    9,411



    $

    (72,330)



    $

    (686,251)



    $

    (378,867)


    Net income (loss) per share attributable to Cypress:











    Basic


    $

    (0.22)



    $

    0.03



    $

    (0.22)



    $

    (2.15)



    $

    (1.25)


    Diluted


    $

    (0.22)



    $

    0.03



    $

    (0.22)



    $

    (2.15)



    $

    (1.25)


    Cash dividend declared per share


    $

    0.11



    $

    0.11



    $

    0.11



    $

    0.44



    $

    0.44


    Shares used in net income (loss) per share calculation:











    Basic


    322,800



    321,276



    334,447



    319,522



    302,036


    Diluted


    322,800



    343,718



    334,447



    319,522



    302,036


    CYPRESS SEMICONDUCTOR CORPORATION

    RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES

    (In thousands, except per-share data)

    (Unaudited)


    Table A: Revenue


    Three Months Ended (a)


    Twelve Months Ended (b)



    Q4'16


    Q3'16


    Q4'15


    Q4'16


    Q4'15












    GAAP revenue


    $

    530,172



    $

    523,845



    $

    450,128



    $

    1,923,108



    $

    1,607,853


    Add: Revenue from Intellectual Property License




    6,250



    6,250



    18,750



    18,750


    Non-GAAP revenue


    $

    530,172



    $

    530,095



    $

    456,378



    $

    1,941,858



    $

    1,626,603



    (a)

    Non-GAAP revenue for the third quarter of fiscal 2016 and fourth quarter of fiscal 2015, includes $6.25 million of non-GAAP licensing revenue in MCD, China & ROW region and direct channel.                                                                                 

    (b)

     Non-GAAP revenue for the twelve months ended 2015 and 2016, includes $18.8 million of non-GAAP licensing revenue in MCD, China & ROW region and direct channel.                 

     

    Table B: GAAP to Non-GAAP reconciling items (Three Months Ended Q4 2016)




    Cost of
    revenues


    Research and
    development


    SG&A


    Amortization
    of Intangible
    assets


    Impairment related to assets held for sale


    Interest and
    other expense,
    net


    Income tax
    provision

    GAAP [i]


    $

    328,220



    $

    92,188



    $

    94,076



    $

    52,104



    $

    1,960



    $

    (33,155)



    $

    (790)


    [1] Stock based compensation, including costs related to modification of equity awards


    6,589



    16,687



    12,292










    [2] Changes in value of deferred compensation plan


    42



    147



    292







    (641)




    [3] Merger, integration and related costs


    2,614



    476



    5,136










    [4] Inventory Step-up related to acquisition accounting


    1,381














    [5] Losses from equity method investments












    8,766




    [6] Imputed interest on convertible debt, equity component amortization on convertible debt and others












    3,482




    [7] Amortization of debt issuance costs












    976




    [8] Amortization of  Intangible assets








    52,104








    [9] Impairment related to assets held for sale










    1,960






    [10] Restructuring costs, including executive severance






    17,237










    [11] Tax impact of Non-GAAP adjustments












    (908)



    (2,442)


    Non - GAAP [ii]


    $

    317,594



    $

    74,878



    $

    59,119



    $



    $



    $

    (21,480)



    $

    (3,232)


    Impact of reconciling items [ii - i]


    $

    (10,626)



    $

    (17,310)



    $

    (34,957)



    $

    (52,104)



    $

    (1,960)



    $

    11,675



    $

    (2,442)


     

    Table C: GAAP to Non-GAAP reconciling items (Three Months Ended Q3 2016)














    Cost of revenues


    Research and development


    SG&A


    Amortization of Intangible assets


    Impairment related to assets held for sale


    (Gain) related to investment in Deca Technologies


    Interest and other expense, net


    Income tax provision

    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)


     

    Table D: GAAP to Non-GAAP reconciling items (Three Months Ended Q4 2015)



    Cost of revenues


    Research and development


    SG&A


    Amortization of Intangible assets


    Interest and other expense, net


    Income tax (provision) benefit

    GAAP [i]


    $

    306,881



    $

    73,682



    $

    86,791



    $

    33,959



    $

    (5,886)



    $

    (15,726)


    [1] Stock based compensation, including costs related to modification of equity awards


    3,321



    6,270



    12,519








    [2] Changes in value of deferred compensation plan


    53



    102



    313





    (785)




    [3] Merger, integration and related costs


    19,330



    981



    9,351








    [4] Inventory Step-up related to acquisition accounting


    9,231












    [5] Losses from equity method investments










    2,330




    [6] Amortization of  Intangible assets








    33,959






    [7] Imputed interest on Convertible debt and others










    726




    [8] Restructuring costs, including executive severance






    1,406








    [9] Tax impact of Non-GAAP adjustments










    (153)



    12,653


    Non - GAAP [ii]


    $

    274,946



    $

    66,329



    $

    63,202



    $



    $

    (3,768)



    $

    (3,073)


    Impact of reconciling items [ii - i]


    $

    (31,935)



    $

    (7,353)



    $

    (23,589)



    $

    (33,959)



    $

    2,118



    $

    12,653


     

    Table E: GAAP to Non-GAAP reconciling items (Twelve Months Ended Q4 2016)











    Cost of revenues


    Research and development


    SG&A


    Goodwill impairment charge


    (Gain) related to investment in Deca Technologies


    Amortization of Intangible assets


    Impairment related to assets held for sale


    Impairment of acquisition related intangibles


    Interest and other expense, net


    Income tax provision

    GAAP [i]


    $

    1,237,974



    $

    331,737



    $

    343,514



    488,504



    (112,774)



    $

    174,745



    37,219



    $

    33,944



    $

    (72,523)



    $

    (2,616)


    [1] Stock based compensation, including costs related to modification of equity awards


    21,366



    41,528



    42,374
















    [2] Changes in value of deferred compensation plan


    288



    884



    1,889













    (2,326)




    [3] Merger, integration and related costs


    17,927



    3,106



    28,819
















    [4] Inventory Step-up related to acquisition accounting


    13,264




















    [5] Losses from equity method investments


















    17,644




    [6] Amortization of  Intangible assets












    174,745










    [7] Imputed interest on Convertible debt and others


















    8,306




    [8] Amortization of debt issuance costs


















    1,961




    [9] (Gain) related to investment in Deca Technologies










    (112,774)












    [10] Impairment related to assets held for sale














    37,219








    [11] Goodwill impairment charge








    488,504














    [12] Impairment of acquisition related intangibles
















    33,944






    [13] Restructuring costs, including executive severance and other charges






    30,631
















    [14] Tax impact of Non-GAAP adjustments


















    (640)



    (10,687)


    Non - GAAP [ii]


    $

    1,185,129



    $

    286,219



    $

    239,801



    $



    $



    $



    $



    $



    $

    (47,578)



    $

    (13,303)


    Impact of reconciling items [ii - i]


    $

    (52,845)



    $

    (45,518)



    $

    (103,713)



    $

    (488,504)



    $

    112,774



    $

    (174,745)



    $

    (37,219)



    $

    (33,944)



    $

    24,945



    $

    (10,687)


     

    Table F: GAAP to Non-GAAP reconciling items (Twelve Months Ended Q4 2015)







    Cost of revenues


    Research and development


    SG&A


    Gain on Divestiture


    Amortization of Intangible assets


    Interest and other expense, net


    Income tax (provision) benefit

    GAAP [i]


    1,207,850



    281,391



    413,654



    (66,472)



    108,335



    (27,273)



    (16,960)


    [1] Stock based compensation, including costs related to modification of equity awards


    15,699



    26,373



    51,457










    [2] Changes in value of deferred compensation plan


    (38)



    (233)



    (260)







    1,353




    [3] Merger, integration and related costs


    54,733



    2,681



    39,939










    [4] Inventory Step-up related to acquisition accounting


    84,297














    [5] Losses from equity method investments












    7,148




    [6] Amortization of  Intangible assets










    108,335






    [7] Imputed interest on Convertible debt and others












    8,256




    [8] Gain on divestiture








    (66,472)








    [9] Restructuring and other charges


    73



    326



    91,320










    [10] Tax impact of Non-GAAP adjustments












    (1,344)



    7,006


    Non - GAAP [ii]


    $

    1,053,086



    $

    252,244



    $

    231,198



    $



    $



    $

    (11,860)



    $

    (9,954)


    Impact of reconciling items [ii - i]


    $

    (154,764)



    $

    (29,147)



    $

    (182,456)



    $

    66,472



    $

    (108,335)



    $

    15,413



    $

    7,006


     

    Table G: Operating income (loss)


    Three Months Ended


    Twelve Months Ended



    Q4'16


    Q3'16


    Q4'15


    Q4'16


    Q4'15

    GAAP operating income (loss) [i]


    $

    (38,376)



    $

    33,696



    $

    (51,185)



    $

    (611,755)



    $

    (336,905)


    Impact of reconciling items on Revenue (see Table A)




    6,250



    6,250



    18,750



    18,750


    Impact of reconciling items on Cost of revenues (see Table B, C, D, E, F)


    10,626



    9,899



    31,935



    52,845



    154,764


    Impact of reconciling items on R&D (see Table B, C, D, E, F)


    17,310



    14,883



    7,353



    45,518



    29,147


    Impact of reconciling items on SG&A (see Table B, C, D, E, F)


    34,957



    28,846



    23,589



    103,713



    182,456


    Impact of Amortization of Intangible Assets (see Table B,C, D, E, F)


    52,104



    54,849



    33,959



    174,745



    108,335


    Impact of Goodwill impairment charge (see Table E)








    488,504




    Impact of Impairment related to assets held for sale (see Table B, C, E)


    1,960



    35,259





    37,219




    Impact of Impairment related to acquisition related intangibles (see Table E)








    33,944




    Gain from divestiture transaction (see Table F)










    (66,472)


    (Gain) related to investment in Deca Technologies (see Table C, E)




    (112,774)





    (112,774)




    Non-GAAP operating income [ii]


    $

    78,581



    $

    70,908



    $

    51,901



    $

    230,709



    $

    90,075


    Impact of reconciling items [ii - i]


    $

    116,957



    $

    37,212



    $

    103,086



    $

    842,464



    $

    426,980


     

    Table H: Pre-tax profit


    Three Months Ended


    Twelve Months Ended



    Q4'16


    Q3'16


    Q4'15


    Q4'16


    Q4'15

    GAAP Pre-tax profit


    $

    (71,531)



    $

    12,539



    $

    (57,071)



    $

    (684,278)



    $

    (364,178)


    Impact of reconciling items on Operating income (see Table G)


    116,957



    37,212



    103,086



    842,464



    426,980


    Interest and other expense, net (see Table B,C, D, E, F)


    11,675



    6,847



    2,118



    24,945



    15,413


    Non-GAAP Pre-tax income


    $

    57,101



    $

    56,598



    $

    48,133



    $

    183,131



    $

    78,215


     

    Table I: Net income (loss)


    Three Months Ended


    Twelve Months Ended



    Q4'16


    Q3'16


    Q4'15


    Q4'16


    Q4'15

    GAAP Net income (loss)


    $

    (72,367)



    $

    9,411



    $

    (72,330)



    $

    (686,251)



    $

    (378,867)


    Impact of reconciling items on Operating income (see Table G)


    116,957



    37,212



    103,086



    842,464



    426,980


    Interest and other expense, net (see Table B,C, D, E, F)


    11,675



    6,847



    2,118



    24,945



    15,413


    Income tax (provision) benefit  (see Table B,C,D,E,F)


    (2,442)



    (4)



    12,653



    (10,687)



    7,006


    Non-GAAP Net income


    $

    53,823



    $

    53,467



    $

    45,527



    $

    170,471



    $

    70,532


     

    Table J: Margin %


    Three Months Ended



    Q4'16


    Q3'16


    Q4'15



    GAAP


    Non-GAAP


    GAAP


    Non-GAAP


    GAAP


    Non-GAAP

    Revenue (See Table A) [i]


    $

    530,172



    $

    530,172



    $

    523,845



    $

    530,095



    $

    450,128



    $

    456,378


    Cost of revenues (See Table B, C, D) [ii]


    328,220



    317,594



    325,225



    315,326



    306,881



    274,946


    Margin [iii] [ii - i]


    $

    201,952



    $

    212,578



    $

    198,620



    $

    214,769



    $

    143,247



    $

    181,432


    Margin % [iii / i]


    38.1

    %


    40.1

    %


    37.9

    %


    40.5

    %


    31.8

    %


    39.8

    %

     

    Table K: Margin %


    Twelve Months Ended



    Q4'16


    Q4'15



    GAAP


    Non-GAAP


    GAAP


    Non-GAAP

    Revenue (See Table A) [i]


    $

    1,923,108



    $

    1,941,858



    $

    1,607,853



    $

    1,626,603


    Cost of revenues (See Table E, F) [ii]


    1,237,974



    1,185,129



    1,207,850



    1,053,086


    Margin [iii] [ii - i]


    $

    685,135



    $

    756,730



    $

    400,003



    $

    573,517


    Margin % [iii / i]


    35.6

    %


    39.0

    %


    24.9

    %


    35.3

    %

     

    Table L: Pretax profit margin %


    Three Months Ended



    Q4'16


    Q3'16


    Q4'15



    GAAP


    Non-GAAP


    GAAP


    Non-GAAP


    GAAP


    Non-GAAP

    Revenue (See Table A) [i]


    $

    530,172



    $

    530,172



    $

    523,845



    $

    530,095



    $

    450,128



    $

    456,378


    Pre-tax profit (see Table H)  [ii]


    $

    (71,531)



    $

    57,101



    $

    12,539



    $

    56,598



    (57,071)



    48,133


    Pre-tax profit margin % [ii / i]


    (13.5)%



    10.8

    %


    2.4

    %


    10.7

    %


    (12.7)%



    10.5

    %

     

    Table M: Pretax profit margin %


    Twelve Months Ended



    Q4'16


    Q4'15



    GAAP


    Non-GAAP


    GAAP


    Non-GAAP

    Revenue (See Table A) [i]


    $

    1,923,108



    $

    1,941,858



    $

    1,607,853



    $

    1,626,603


    Pre-tax profit (see Table H)  [ii]


    $

    (684,278)



    $

    183,131



    $

    (364,178)



    $

    78,215


    Pre-tax profit margin % [ii / i]


    (35.6)%



    9.4

    %


    (22.6)%



    4.8

    %

     

    Table N: Weighted-average shares, diluted


    Three Months Ended




    Q4'16


    Q3'16


    Q4'15




    GAAP


    Non-GAAP


    GAAP


    Non-GAAP


    GAAP


    Non-GAAP


    Weighted-average common shares outstanding, basic


    322,800



    322,800



    321,276



    321,276



    334,447



    334,447



    Effect of dilutive securities:














    Stock options, unvested restricted stock and other




    17,199



    7,017



    14,008





    15,363



    Impact of convertible bond




    15,138



    15,425



    15,425





    12,419



    Weighted-average common shares outstanding, diluted


    322,800



    355,137



    343,718



    350,709



    334,447



    362,229



     

    Table O: Weighted-average shares, diluted


    Twelve Months Ended



    Q4'16


    Q4'15



    GAAP


    Non-GAAP


    GAAP


    Non-GAAP

    Weighted-average common shares outstanding, basic


    319,522



    319,522



    302,036



    302,036


    Effect of dilutive securities:









    Stock options, unvested restricted stock and other




    15,370





    21,223


    Impact of convertible bond




    15,138





    12,419


    Weighted-average common shares outstanding, diluted


    319,522



    350,030



    302,036



    335,678


    Table P: Net income (loss) Per Share


    Three Months Ended



    Q4'16


    Q3'16


    Q4'15



    GAAP


    Non-GAAP


    GAAP


    Non-GAAP


    GAAP


    Non-GAAP

    Net income (loss) (see Table I)


    $

    (72,367)



    $

    53,823



    $

    9,411



    $

    53,467



    $

    (72,330)



    $

    45,527


    Weighted-average common shares outstanding (see Table N) [ii]


    322,800



    355,137



    343,718



    350,709



    334,447



    362,229


    Non-GAAP earnings per share - Diluted [i/ii]


    $

    (0.22)



    $

    0.15



    $

    0.03



    $

    0.15



    $

    (0.22)



    $

    0.13


     

    Table Q: Net income (loss) Per Share


    Twelve Months Ended



    Q4'16


    Q4'15



    GAAP


    Non-GAAP


    GAAP


    Non-GAAP

    Net income (loss) (see Table I)


    $

    (686,251)



    $

    170,471



    $

    (378,867)



    $

    70,532


    Weighted-average common shares outstanding (see Table O) [ii]


    319,522



    350,030



    302,036



    335,678


    Non-GAAP earnings per share - Diluted [i/ii]


    $

    (2.15)



    $

    0.49



    $

    (1.25)



    $

    0.21


     

    CYPRESS SEMICONDUCTOR CORPORATION

    SUPPLEMENTAL FINANCIAL DATA

    (In thousands)

    (Unaudited)








    Three Months Ended


    Twelve Months Ended



    January 1, 2017


    October 2, 2016


    January 3, 2016


    January 1, 2017


    January 3, 2016

    Selected Cash Flow Data (Preliminary):











    Net cash provided by operating activities


    $

    89,787



    $

    105,130



    $

    42,094



    $

    217,419



    $

    8,801


    Net cash used in investing activities


    $

    (19,008)



    $

    (560,248)



    $

    (24,351)



    $

    (613,438)



    $

    (79,088)


    Net cash (used in) provided by financing activities


    $

    (37,262)



    $

    353,441



    $

    15,188



    $

    289,502



    $

    193,240


    Other Supplemental Data (Preliminary):











    Capital expenditures


    $

    11,889



    $

    19,695



    $

    9,227



    $

    57,398



    $

    47,206


    Depreciation


    $

    16,057



    $

    19,454



    $

    39,443



    $

    89,464



    $

    126,496


    Payment of dividend


    $

    35,350



    $

    35,240



    $

    36,914



    $

    141,410



    $

    127,995


    Dividend paid per share


    $

    0.11



    $

    0.11



    $

    0.11



    $

    0.44



    $

    0.44


    CYPRESS SEMICONDUCTOR CORPORATION

    RECONCILIATION OF GAAP FORWARD LOOKING ESTIMATES TO NON-GAAP FORWARD LOOKING ESTIMATES










    Forward looking GAAP estimate (A)


    Adjustments (B)


    Forward looking Non-GAAP estimate (C)=(A)+(B)





    Amortization of intangibles


    Share-based compensation expense


    Restructuring


    Other items



    Margin %


     37% +/- 50 bps


    %


    1.3

    %


    %


    0.4

    %


     39% +/- 50 bps

    Diluted earnings per share


     $(0.22) to $(0.18)


    $

    0.15



    $

    0.11



    $

    0.03



    $

    0.02



     $0.09 to $0.13

     

     

     

    To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/cypress-reports-fourth-quarter-and-year-end-2016-results-300401589.html

    SOURCE Cypress

    Nachrichten zu Cypress Semiconductor Corp.mehr Nachrichten

    Keine Nachrichten verfügbar.

    Analysen zu Cypress Semiconductor Corp.mehr Analysen

    Eintrag hinzufügen
    Hinweis: Sie möchten dieses Wertpapier günstig handeln? Sparen Sie sich unnötige Gebühren! Bei finanzen.net Brokerage handeln Sie Ihre Wertpapiere für nur 5 Euro Orderprovision* pro Trade? Hier informieren!
    Es ist ein Fehler aufgetreten!