EX-99.6 7 ex99_6.htm EXHIBIT 99.6

Exhibit 99.6
 
PHOTRONICS, INC. AND SUBSIDIARIES
Non-GAAP Financial Measure
Reconciliation of GAAP Net Income to Non-GAAP EBITDA
(in thousands)
(Unaudited)

   
Three Months Ended
   
Six Months Ended
 
   
May 1,
2016
   
May 3,
2015
   
May 1,
2016
   
May 3,
2015
 
                         
GAAP Net Income (a)
 
$
14,153
   
$
12,156
   
$
37,653
   
$
19,298
 
                                 
Add: interest expense
   
964
     
1,233
     
2,138
     
2,603
 
Add (less): income tax expense (benefit)
   
(2,326
)
   
1,252
     
1,374
     
4,386
 
Add: depreciation and amortization
   
20,073
     
19,293
     
40,530
     
39,900
 
Add: special items (b)
   
976
     
912
     
1,873
     
2,738
 
Non-GAAP EBITDA
 
$
33,840
   
$
34,846
   
$
83,568
   
$
68,925
 

(a) Includes net income attributable to noncontrolling interests, and in the six months ended May 1, 2016 includes gain on sale of investment in a foreign entity

(b) Special items consist of stock compensation expense, and in the six months ended May 3, 2015 includes financing expenses in connection with the exchange of $57.5 million of 3.25% convertible senior notes