Cypress Reports Second Quarter 2017 Results

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’ 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 third 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 third 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 third quarter; the demand environment for semiconductors; the expected impact of our margin improvement plan; the impact of seasonality on revenue; 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 acquisition of Broadcom’s wireless IoT business; our ability to attract and retain key personnel; the unpredictability and expense of legal proceedings; 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 and WICED are registered trademarks and EZ-PD is a trademark of Cypress Semiconductor Corporation. All other trademarks are property of their owners.

 
CYPRESS SEMICONDUCTOR CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
 
  July 2, 2017   January 1, 2017
 
ASSETS
Cash, cash equivalents and short-term investments $ 108,771 $ 121,144
Accounts receivable, net 336,547 333,037
Inventories 311,774 287,776
Property, plant and equipment, net 289,458 297,266
Goodwill and other intangible assets, net 2,244,900 2,344,033
Other assets   452,660     488,615
Total assets $ 3,744,110   $ 3,871,871
LIABILITIES AND EQUITY
Accounts payable $ 214,222 $ 241,424
Income tax liabilities 55,110 49,552
Revenue reserves, deferred margin and other liabilities 460,938 493,164
Revolving credit facility and long-term debt   1,168,851     1,194,979
Total liabilities   1,899,121     1,979,119
Total Cypress stockholders' equity 1,843,935 1,891,828
Non-controlling interest   1,054     924
Total equity   1,844,989     1,892,752
Total liabilities and equity $ 3,744,110   $ 3,871,871
 
 
CYPRESS SEMICONDUCTOR CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
ON A GAAP BASIS
(In thousands, except per-share data)
(Unaudited)
 
  Three Months Ended
July 2, 2017   April 2, 2017
Revenues $ 593,776 $ 531,874
Costs and expenses:
Cost of revenues 357,594 332,814
Research and development 89,736 88,481
Selling, general and administrative 81,243 73,847
Amortization of intangible assets 49,354 48,249
Costs and settlement charges related to shareholder matter 12,043 2,267
Restructuring costs   898     2,572  
Total costs and expenses   590,868     548,230  
Operating income (loss) 2,908 (16,356 )
Interest and other expense, net   (16,407 )   (19,359 )
Loss before income taxes and non-controlling interest (13,499 ) (35,715 )
Income tax provision (4,504 ) (4,927 )
Equity in net loss of equity method investees   (4,835 )   (5,076 )
Net loss (22,838 ) (45,718 )
Net gain attributable to non-controlling interests   (66 )   (64 )
Net loss attributable to Cypress $ (22,904 ) $ (45,782 )
Net loss per share attributable to Cypress:
Basic $ (0.07 ) $ (0.14 )
Diluted $ (0.07 ) $ (0.14 )
Cash dividend declared per share $ 0.11 $ 0.11
Shares used in net loss per share calculation:
Basic 329,860 326,964
Diluted 329,860 326,964
 
 
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 Q2 2017

       

Costs and

     

settlement

Research

SG&A and

charges related

Amortization of

Interest and

Income tax

Cost of

and

Restructuring

to shareholder

Intangible

other

(provision)

revenues

development

costs

matter

 

assets

expense, net

benefit

GAAP [i] $ 357,594 $ 89,736 $ 82,141 $ 12,043 $ 49,354 $ (21,242 ) $ (4,504 )
[1] Stock based compensation 4,833 11,274 14,226
[2] Changes in value of deferred compensation plan 137 563 896 (1,584 )
[3] Merger, integration, related costs and adjustments related to assets held for sale 1,336 (96 ) 1,193
[4] Inventory step-up related to acquisition accounting 167
[5] Losses from equity method investments 4,835
[6] Settlement charges 3,500
[7] Imputed interest on convertible debt, equity component amortization on convertible debt and others 3,507
[8] Amortization of debt issuance costs 920
[9] Amortization of intangible assets 49,354
[10] Restructuring costs 898
[11] Tax impact                         227     1,421  
Non - GAAP [ii] $ 351,121   $ 77,995   $ 64,928   $ 8,543     $   $ (13,337 ) $ (3,083 )
Impact of reconciling items [ii - i] $ (6,473 ) $ (11,741 ) $ (17,213 ) $ (3,500 ) $ (49,354 ) $ 7,905 $ 1,421
 

Table B: GAAP to Non-GAAP reconciling items: Three Months Ended Q1 2017

 

Cost of

revenues

 

Research

and

development

 

SG&A and

Restructuring

costs

 

Costs and settlement

charges related to

shareholder matter

 

Amortization

of Intangible

assets

 

Interest and

other

expense, net

 

Income tax

(provision)

benefit

GAAP [i] $ 332,814 $ 88,481 $ 76,419   $ 2,267   $ 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   $ 65,483     $ 2,267     $     $ (16,155 ) $ (2,802 )
Impact of reconciling items [ii - i] $ (9,711 ) $ (12,368 ) $ (10,936 ) $ $ (48,249 ) $ 8,280 $ 2,125
 
       

Table C: Margin %

Q2'17 Q1'17
GAAP Non-GAAP GAAP Non-GAAP
Revenue [i] $ 593,776 $ 593,776 $ 531,874 $ 531,874
Cost of revenues (See Table A, B) [ii] 357,594   351,121   332,814   323,103  
Margin [iii] [ii - i] $ 236,182   $ 242,655   $ 199,060   $ 208,771  
Margin % [iii / i] 39.8 % 40.9 % 37.4 % 39.3 %
 

Table D: Operating income (loss)

   
Q2'17 Q1'17
GAAP operating income (loss) [i] $ 2,908 $ (16,356 )
Impact of reconciling items on Cost of revenues (see Table A, B) 6,473 9,711
Impact of reconciling items on R&D (see Table A, B) 11,741 12,368
Impact of reconciling items on SG&A (see Table A, B) 17,213 10,936
Settlement charges (Table A) 3,500
Impact of Amortization of Intangible Assets (see Table A, B)   49,354     48,249  
Non-GAAP operating income [ii] $ 91,189   $ 64,908  
Impact of reconciling items [ii - i] $ 88,281 $ 81,264
 

Table E: Pre-tax profit

     
Q2'17 Q1'17
GAAP Pre-tax loss $ (18,334 ) $ (40,791 )
Impact of reconciling items on Operating income (see Table D) 88,281 81,264
Interest and other expense, net (see Table A, B)   7,905     8,280  
Non-GAAP Pre-tax income $ 77,852   $ 48,753  
 

Table F: Net income (loss)

     
Q2'17 Q1'17
GAAP Net loss $ (22,904 ) $ (45,782 )
Impact of reconciling items on Operating income (see Table D) 88,281 81,264
Interest and other expense, net (see Table A, B) 7,905 8,280
Income tax benefit (provision) (see Table A, B)   1,421     2,125  
Non-GAAP Net income $ 74,703   $ 45,887  
 

Table G: Pretax profit margin %

       
Q2'17 Q1'17
GAAP Non-GAAP GAAP Non-GAAP
Revenue [i] $ 593,776 $ 593,776 $ 531,874 $ 531,874
Pre-tax (loss) profit (see Table E) [ii] $ (18,334 ) $ 77,852 $ (40,791 ) $ 48,753
Pre-tax profit margin % [ii / i] (3.1 )% 13.1 % (7.7 )% 9.2 %
 

Table H: Weighted-average shares, diluted

       
Q2'17 Q1'17
GAAP Non-GAAP GAAP   Non-GAAP
Weighted-average common shares outstanding, basic 329,860 329,860 326,964 326,964
Effect of dilutive securities:
Stock options, unvested restricted stock and other 15,822 14,852
Impact of convertible bond 18,208 17,304
Weighted-average common shares outstanding, diluted 329,860 363,890 326,964 359,120
 

Table I: Net income (loss) Per Share

       
Q2'17 Q1'17
GAAP Non-GAAP GAAP Non-GAAP
Net income [i] (loss) (see Table F) $ (22,904 ) $ 74,703 $ (45,782 ) $ 45,887
Weighted-average common shares outstanding (see Table H) [ii]   329,860     363,890     326,964     359,120
Non-GAAP earnings per share - Diluted [i/ii] $ (0.07 ) $ 0.21   $ (0.14 ) $ 0.13
 
 
CYPRESS SEMICONDUCTOR CORPORATION
SUPPLEMENTAL FINANCIAL DATA
(In thousands)
(Unaudited)
   
Three Months Ended
July 2, 2017 April 2, 2017

Selected Cash Flow Data (Preliminary):

Net cash provided by operating activities $ 32,447 $ 25,721
Net cash (used in) provided by investing activities $ (14,992 ) $ 21,650
Net cash used in financing activities $ (30,184 ) $ (46,043 )

Other Supplemental Data (Preliminary):

Capital expenditures $ 15,577 $ 13,772
Depreciation $ 16,045 $ 16,157
Payment of dividend $ 36,217 $ 35,537
Dividend paid per share $ 0.11 $ 0.11
 
 
CYPRESS SEMICONDUCTOR CORPORATION
RECONCILIATION OF GAAP FORWARDING LOOKING ESTIMATES TO NON-GAAP FORWARD LOOKING ESTIMATES
     
Forward looking
Forward looking Non-GAAP
GAAP estimate estimate
(A) Adjustments (B) (C)=(A)+(B)

Amortization of

intangibles

 

Share-based

compensation

expense

  Restructuring  

Other

items

Margin % 40.0% - 41.0% % 0.9 % % 0.4 % 41.0% - 42.0%
Diluted earnings per share $(0.05) to $(0.00) $ 0.14 $ 0.08 $ $ 0.02 $0.21 to $0.25
 

« Previous Page 1 | 2 | 3 | 4 | 5 | 6  Next Page »



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us
ShareCG™ is a trademark of Internet Business Systems, Inc.

Report a Bug Report Abuse Make a Suggestion About Privacy Policy Contact Us User Agreement Advertise