Unaudited Reconciliation of GAAP to Non-GAAP Financial Measures
| ||||||||||||||||
| ||||||||||||||||
Non-GAAP Income
|
|
Three Months Ended December 31, 2016 | ||||||||||||||
|
|
GAAP Measure |
|
GAAP Percent of
|
|
Stock Compensation
|
|
Intangible
|
|
Acquisition
|
|
Termination
|
|
Non-
Measure |
|
Non-GAAP Percent of Revenue |
Revenues |
|
$182,610 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
109,476 |
|
60.0% |
|
$ 264 |
|
$ -- |
|
$ -- |
|
$ -- |
|
$109,740 |
|
60.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
50,626 |
|
27.7% |
|
4,879 |
|
4,601 |
|
(232) |
|
-- |
|
41,378 |
|
22.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
38,767 |
|
21.3% |
|
4,429 |
|
1,522 |
|
282 |
|
742 |
|
31,792 |
|
17.4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
20,083 |
|
11.0% |
|
9,572 |
|
6,123 |
|
50 |
|
742 |
|
36,570 |
|
20.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Earnings Per Share |
|
Three Months Ended December 31, 2016 |
|
| ||||||||||||
|
|
GAAP Measure |
|
Stock Compensation
|
|
Intangible
|
|
Acquisition Related Items* |
|
Termination
|
|
Income Tax
|
|
Non-
Measure |
|
|
Net income |
|
$20,109 |
|
$9,572 |
|
$6,123 |
|
$50 |
|
$742 |
|
$(4,585) |
|
$32,011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted shares outstanding |
|
42,728 |
|
|
|
|
|
|
|
|
|
|
|
42,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ 0.47 |
|
|
|
|
|
|
|
|
|
|
|
$ 0.75 |
|
|
|
* Represents pre-tax amounts |