Table C: GAAP to Non-GAAP reconciling items (Q2 2016) |
|
|
|
|
|
|
|
| ||||||||||||||||||||
|
|
Cost of
|
|
Research
|
|
SG&A |
|
Amortization
|
|
Goodwill
|
|
Interest
|
|
Income
| ||||||||||||||
GAAP [i] |
|
$ |
291,349 |
|
|
$ |
70,171 |
|
|
$ |
82,490 |
|
|
$ |
32,605 |
|
|
$ |
488,504 |
|
|
$ |
9,884 |
|
|
$ |
5,221 |
|
[1] Stock based compensation, including costs related to modification of equity awards |
|
4,278 |
|
|
5,329 |
|
|
9,242 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
| |||||||
[2] Changes in value of deferred compensation plan |
|
86 |
|
|
242 |
|
|
530 |
|
|
— |
|
|
— |
|
|
(604) |
|
|
— |
| |||||||
[3] Merger, integration and related costs |
|
1,429 |
|
|
19 |
|
|
8,514 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
| |||||||
[4] Inventory Step-up related to acquisition accounting |
|
1,720 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
| |||||||
[5] Losses from equity method investments |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
2,568 |
|
|
— |
| |||||||
[6] Imputed interest on convertible debt and other |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,919 |
|
|
— |
| |||||||
[7] Amortization of Intangible assets |
|
— |
|
|
— |
|
|
— |
|
|
32,605 |
|
|
— |
|
|
— |
|
|
— |
| |||||||
[8] Restructuring costs, including CEO severance |
|
— |
|
|
— |
|
|
5,153 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
| |||||||
[9] Goodwill impairment charge |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
488,504 |
|
|
— |
|
|
— |
| |||||||
[10] Tax impact of Non-GAAP adjustments |
|
— |
|
|
— |
|
|
380 |
|
|
— |
|
|
— |
|
|
(292) |
|
|
(8,402) |
| |||||||
Non-GAAP [ii] |
|
$ |
283,836 |
|
|
$ |
64,581 |
|
|
$ |
58,671 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
6,293 |
|
|
$ |
(3,181) |
|
Impact of reconciling items [ii - i] |
|
$ |
(7,513) |
|
|
$ |
(5,590) |
|
|
$ |
(23,819) |
|
|
$ |
(32,605) |
|
|
$ |
(488,504) |
|
|
$ |
(3,591) |
|
|
$ |
(8,402) |
|