SUNNYVALE, Calif., Jan. 26, 2012 /PRNewswire/ -- Spansion Inc. (NYSE: CODE), a leading provider of Flash memory solutions, today announced operating results for its fourth fiscal quarter ended December 25, 2011.

(Logo: http://photos.prnewswire.com/prnh/20060118/SFW077LOGO)

On a U.S. GAAP basis, Spansion reported fourth quarter net sales of $220 million, operating loss of $63.9 million, net loss of $74.4 million, and gross margin of 1%.

On a non-GAAP basis, adjusted net sales totaled $220 million, and excluding $33.4 million in non-cash charges for inventory reserves related to restructuring, adjusted gross margin was 24.2%, adjusted operating income was $3.3 million and adjusted net loss was $7.3 million.

For reconciliation of non-GAAP to GAAP results, see accompanying table "Reconciliation of Non-GAAP to Non-GAAP Adjusted Results" on page 2.

Fourth Quarter 2011 Financial Highlights:


    --  Revenue of $220 million
    --  Non-GAAP adjusted gross margin of 24.2%
    --  Non-GAAP adjusted operating income of $3.3 million or 1.5% of revenue
    --  Adjusted EBITDA of $25 million
    --  Cash, cash equivalents and short term investments of $263 million

Fourth Quarter 2011 Business Highlights:


    --  Industry's first 4 Gb Parallel NOR in production
    --  Industry's fastest Serial NOR in production at 128Mb and 256Mb densities
    --  45nm NOR qualification underway
    --  450 new design wins in Q4 2011

"We delivered a solid fourth quarter amid challenging market conditions," said John Kispert, president and CEO. "We continue to execute against our objectives, strengthen customer relationships and accelerate design win momentum. 2011 was a year of transition and intense product development. Spansion is now well-positioned for growth in the future in areas such as automotive, industrial, communications and gaming as the widespread usage of connected, feature-rich embedded devices is on the rise and requires Flash memory as a critical component."

Quarterly Conference Call and Accompanying Slide Presentation

Spansion will host a conference call Thursday, January 26, 2012 at 1:30 pm PDT / 4:30 pm EDT to discuss its fourth quarter 2011 results. A live webcast of the conference call, together with a slide presentation that includes supplemental financial information and reconciliations of certain non-GAAP measures to their nearest comparable GAAP measures, can be accessed through the investor relations section of Spansion's website at http://investor.spansion.com/.

Dial-in: 1-866-783-2138 (US), 1-857-350-1597 (International), Passcode: 56071471

An audio replay will be available within two hours of the call and may be accessed via dial-in at 1-888-286-8010 (US), 1-617-801-6888 (International), with the Passcode 45968394 or by webcast on the investor relations section of Spansion's website at http://investor.spansion.com/.

Fourth Quarter 2011 Results






    U.S. GAAP results, in $millions except per share data and
     percentages
    ---------------------------------------------------------


                                                             Q4 2011     Q3 2011   Q4 2010
                                                             -------     -------   -------
                                              Net sales          $220.0    $258.2    $327.7
                                              ---------          ------    ------    ------
                                          Gross margin              1.0%     28.5%     20.9%
                                          ------------              ---      ----      ----
                               Operating income (loss)           ($63.9)    $23.2     ($1.4)
                               -----------------------           ------     -----     -----
                                      Operating margin           (29.0%)      9.0%    (0.4%)
                                      ----------------          -------       ---    ------
                                      Net income(loss)
                              attributable to Spansion
                                           Inc. common           ($74.4)     $7.3    ($13.6)
                                          stockholders           ------      ----    ------
                                                        ------------
                             Diluted net income (loss)
                                             per share           ($1.25)    $0.12    ($0.22)
                             -------------------------           ------     -----    ------

    Reconciliation of Non-GAAP to Non-GAAP Adjusted Results,
     in $millions except percentages

                               Q4 2011       Inventory       Q4 2011     Q3 2011   Q4 2010
                                                             (non-GAAP
                             (non-GAAP)       reserves         excl.     -------   -------
                                                             inventory
                             ----------     related to       reserves)
                                           restructuring    ----------
                                           -------------
                  Adjusted
                       net
                     sales        $220.0         -               $220.0    $258.2    $330.3
                  --------        ------        ---              ------    ------    ------
                     Gross
                    Profit         $19.9           $33.4          $53.3     $93.4    $122.6
                    ------         -----           -----          -----     -----    ------
                  Adjusted
                     Gross
                    Margin           9.0%              -           24.2%     36.2%     37.1%
                  --------           ---             ---           ----      ----      ----
                  Adjusted
                 operating
                    income        ($30.1)          $33.4           $3.3     $46.7     $64.0
                 ---------        ------           -----           ----     -----     -----
                  Adjusted
                       net
                   income/
                    (loss)        ($40.7)          $33.4          ($7.3)    $30.3     $51.8
                  --------        ------           -----          -----     -----     -----
                  Adjusted
                    EBITDA         ($8.6)          $33.4          $24.8     $69.3     $88.4
                  --------         -----           -----          -----     -----     -----

Business Outlook

For the first quarter of 2012, Spansion estimates U.S. GAAP net sales in the range of $210 million to $230 million and GAAP net income per share of ($0.34) to ($0.21).

The following charges are included in the guidance above:






    ($ in millions)          COGS   R&D   SG&A   Operating  Tax   Net Income
    ---------------          ----   ---   ----     Income   ---   ----------
    Favorable/(Unfavorable)
    -----------------------
    Intangible Amortization       7     -      -          7     -          7
    Stock Based
     Compensation            1-2    1-2   3-4        6-7        -     6-7
    Restructuring            4-8     -     -         4-8        -     4-8
    -------------            ---    ---   ---        ---      ---     ---
    Total                   12-17   1-2   3-4       17-22       -    17-22
    -----                   -----   ---   ---       -----     ---    -----

Excluding the above items, first quarter 2012 gross margin will be 29.5% to 31.5%, operating margin will be 4.5% to 7.0%, and EPS is expected to be between $0.01 and $0.07.

Use of Non-GAAP Financial Information

The non-GAAP and supplemental information provided in this press release is a supplement to, and not a substitute for or superior to, the company's financial results presented in accordance with U.S. GAAP. The non-GAAP financial measures presented by the company may be different than non-GAAP financial measures presented by other companies.

The non-GAAP and supplemental information is provided to enhance the user's overall understanding of the company's operating performance. Specifically, the company believes the non-GAAP information provides useful measures to investors regarding the company's financial performance by excluding certain costs and expenses that the company believes are not indicative of its core operating results. The presentation of non-GAAP and supplemental information is not meant to be considered in isolation or as a substitute for results prepared and presented in accordance with U.S. GAAP. A reconciliation of each non-GAAP financial measure to the most direct, comparable GAAP financial measure is included below.

Upon emergence from bankruptcy on May 10, 2010, Spansion adopted fresh start accounting in accordance with U.S. GAAP. The adoption of fresh start accounting resulted in Spansion becoming a new entity for financial reporting purposes, whereby the U.S. GAAP financial statements on or after May 10, 2010 are not comparable to the financial statements prior to that date. Fresh start accounting required resetting the historical net book values of Spansion's assets and liabilities to the related fair values.

About Spansion

Spansion's (NYSE: CODE) technology is at the heart of electronics systems, powering everything from the internet of today to the smart grid of tomorrow, positively impacting people's daily lives at work and play. Spansion's broad Flash memory product portfolio, smart innovation and industry leading service and support are enabling customers to achieve greater efficiency and success in their target markets. For more information, visit http://www.spansion.com.

Spansion®, the Spansion logo, MirrorBit®, MirrorBit® Eclipse(TM) and combinations thereof, are trademarks and registered trademarks of Spansion LLC in the United States and other countries. Other names used are for informational purposes only and may be trademarks of their respective owners.

Cautionary Statement

This release contains forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Investors are cautioned that these forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those statements. The risks and uncertainties include the company's ability to: execute its business strategy; drive new design wins; reduce operating expenses; strengthen customer relations; accelerate the adoption of new products and obtain the anticipated cost savings. Additional risks related to the company's emergence from bankruptcy include: any negative impact on the company's business, results of operations, financial position or cash management arrangements; and the negative impact on relationships with employees, customers, suppliers, contract manufacturers and other stakeholders. In addition, the instability of the global economy and tight credit markets could continue to adversely impact the company's business in several respects, including adversely impacting: the credit quality and insolvency risk of the company and its customers and business partners, including suppliers and distributors; bookings; and demand for Spansion products. The company urges investors to review in detail the risks and uncertainties discussed in the company's Securities and Exchange Commission filings, including but not limited to the company's most recent Annual Report on Form 10-K for fiscal 2010 and Quarterly Reports on Form 10-Q. Unless otherwise required by applicable laws, the company undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.





    Company News:                             Investor Relations Web site:
    http://www.spansion.com                   http://investor.spansion.com
    -----------------------                   ----------------------------





    Spansion Inc.
    CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
    (In thousands, except per share amounts)
                                    Three Months     Three Months    Three Months
                                       Ended            Ended           Ended
                                    December 25,    September 25,    December 26,
                                        2011             2011            2010
                                   -------------   --------------   -------------
    Net sales                            $220,015         $258,163        $327,723
    ---------                            --------         --------        --------
    Cost of sales                        (217,810)         184,486         259,130
    -------------                        --------          -------         -------
    Gross Profit                            2,205           73,677          68,593
    ------------                            -----           ------          ------

    Research and
     development                           24,525           21,721          25,748
    ------------                           ------           ------          ------
    Sales, general
     and
     administrative                        29,273           28,728          44,271
    ---------------                        ------           ------          ------
    Restructuring
     charges                               12,295                -               -
    -------------                          ------              ---             ---
    Operating
     income (loss)                        (63,888)          23,228          (1,426)
    --------------                        -------           ------          ------
    Interest &
     other income                           2,721              775          (1,567)
    (expense), net                          -----              ---          ------
    --------------
    Interest
     expense                               (7,687)          (7,629)        (10,179)
    --------                               ------           ------         -------

    Income (loss)
     before income
     taxes                                (68,854)          16,374         (13,172)
    --------------                        -------           ------         -------
    Provision for
     income taxes                           5,649            8,560             454
    -------------                           -----            -----             ---
    Net income
     (loss)                              $(74,503)          $7,814        $(13,626)
    ----------                           --------           ------        --------
         Less: Net income (loss)
          attributable
    to non-controlling  interest
    ----------------------------             (134)             472               -
                                             ----              ---             ---
    Net income (loss)
     attributable to Spansion
     Inc.
    -------------------------
                                         $(74,369)          $7,342        $(13,626)
                                         --------           ------        --------

    Net income (loss) per common
     share
    attributable to Spansion Inc.
     common
    stockholders
    ------------
         Basic                             $(1.25)           $0.12           $0.22
         -----                             ------            -----           -----
         Diluted                           $(1.25)           $0.12           $0.22
         -------                           ------            -----           -----
    Shares used in per share
     calculation
    ------------------------
         Basic                             59,574           61,530          62,314
         -----                             ------           ------          ------
         Diluted                           59,574           62,607          62,314
         -------                           ------           ------          ------





    Spansion Inc.
    CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
    (In thousands)

                                                  December 25,    September    December
    Assets                                             2011        25, 2011    26, 2010
    ------                                        -------------  ----------   ---------
    Current assets:
      Cash and cash
       equivalents                                     $194,850     $235,520    $329,294
      Short term
       investments                                       67,855       65,263      24,979
      Accounts receivable,
       net                                              110,343      105,576     165,975
      Inventories                                       174,089      210,722     168,937
      Deferred income taxes                               6,275        3,988       6,321
      Prepaid expenses and
       other current assets                              29,494       42,016      50,210
      ---------------------                              ------       ------      ------
          Total current assets                          582,906      663,085     745,716
          --------------------                          -------      -------     -------

    Property, plant and
     equipment, net                                     209,227      217,348     259,940
    Intangible assets                                   177,721      184,370     197,733
    Goodwill                                            167,219      167,280     153,338
    Other assets                                         54,072       49,996      42,578
                                   Total assets      $1,191,145   $1,282,079  $1,399,305
                                   ============      ==========   ==========  ==========

    Liabilities and Stockholders'
     Equity
    -----------------------------
    Current liabilities:
      Accounts payable                                   79,560      104,754     119,288
      Accrued compensation
       and benefits                                      30,676       23,776      39,978
      Other accrued
       liabilities                                       52,598       59,137     109,444
      Deferred income                                    18,223       14,593      22,238
      Current portion of
       long-term debt and                                 4,222        4,292      13,689
      obligations under capital leases
      Income taxes payable                                1,702        3,783       1,107
      Deferred income
       taxes, short-term                                    360        4,407           -
          Total current
           liabilities                                  187,341      214,742     305,744
          -------------                                 -------      -------     -------

    Deferred income taxes                                 6,135        1,320       3,877
    Long-term debt, less
     current portion                                    445,177      445,667     441,220
    Other long-term
     liabilities                                         29,951       28,385      24,179
          Total liabilities                             668,604      690,114     775,020
          =================                             =======      =======     =======

    New Class A Common
     stock, $0.001 par
     value, 150,000,000
     shares authorized,
     59,337,419 shares
     issued and
     outstanding                                             60           60          62
    New Class B common stock, $0.001
     par value, 1 share authorized, 1
     share issued and outstanding                                          -           -
    ---------------------------------                                    ---         ---
    Additional paid in
     capital                                            675,309      670,332     721,712
    ------------------                                  -------      -------     -------
    Retained deficit                                   (152,578)     (78,209)    (96,692)
    ----------------                                   --------      -------     -------
    Accumulated other
     comprehensive loss                                  (1,628)      (1,729)       (797)
    -------------------                                  ------       ------        ----
          Total Spansion Inc.
           stockholders' equity                         521,163      590,454     624,285
          ---------------------                         -------      -------     -------
    Non-controlling
     interest                                             1,378        1,511           -
    ---------------                                       -----        -----         ---
          Total equity                                  522,541      591,965     624,285
          ------------                                  -------      -------     -------

    Total liabilities and
     stockholders' equity                            $1,191,145   $1,282,079   1,399,305
    =====================                            ==========   ==========   =========




    Spansion Inc.
    CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
    (In thousands)

                                             Three        Three
                                            Months       Months    Three Months
                                            Ended        Ended         Ended
                                           December    September
                                              25,          25,     December 26,
                                                2011         2011          2010
    Cash Flows from Operating
     Activities:
    Net income (loss)                        (74,503)      $7,814      $(13,626)
    Adjustments to reconcile net loss to
     net cash
    provided by operating activities:
        Depreciation and
         amortization                         27,906       28,826        54,615
        Provision  for deferred
         income taxes                          5,915          154         3,424
        Net loss (gain) on sale
         and disposal of
         property,                              (438)      (1,533)           59
        plant and equipment
        Asset impairment charges               5,945            -             -
        Compensation recognized
         under employee  stock                 4,977        4,624         3,515
        plans
        Amortization of inventory fresh
         start markup                                           -        22,507
        Changes in operating
         assets and liabilities,
         net of                               11,993      (16,795)      (59,369)
        effects of deconsolidation of
         subsidiary:
    Net cash provided (used)
     by operating activities                 (18,205)      23,090        11,125

    Cash Flows from Investing
     Activities:
        Proceeds from sale of
         property, plant and
         equipment                               840        2,899         4,818
        Purchases of property,
         plant and equipment                 (19,887)     (10,828)      (27,216)
        Purchase of marketable
         securities                          (20,306)     (46,707)      (24,979)
        Proceeds from redemption
         of marketable securities             17,714        3,236        29,989
        Other                                      -          581             -
    Net cash used by
     investing activities                    (21,639)     (50,819)      (17,388)
    ---------------------                    -------      -------       -------

    Cash Flows from Financing
     Activities:
        Proceeds from issuance of
         common stock                              -        1,008       124,448
        due to options exercised
    ------------------------
        Proceeds from borrowings,
         net of issuance costs                     -            -       195,587
        -------------------------
        Payments on debt and
         capital lease
         obligations                            (696)        (822)     (198,842)
        --------------------
        Cash settlement on
         hedging activities                     (268)        (268)            -
        -------------------
        Purchase of bankruptcy
         claims                                    -      (30,000)      (85,000)
        ----------------------                   ---      -------       -------
    Net cash provided (used)
     by financing activities                    (964)     (30,082)       36,193
    ------------------------                    ----      -------        ------

    Effect of exchange rate
     changes                                     138        1,020          (327)
    on cash and cash
     equivalents                                 ---        -----          ----
    ----------------
    Net decrease in cash and
     cash equivalents                        (40,670)     (56,791)       29,603
    Cash and cash equivalents
     at the beginning of
     period                                  235,520      292,311       299,691
    -------------------------                -------      -------       -------
    Cash and cash equivalents
     at end of period                       $194,850     $235,520      $329,294
    =========================               ========     ========      ========

Use of Non-GAAP Financial Information

To provide investors and others with additional information regarding Spansion's operating results, we have disclosed in this press release certain non-GAAP financial measures, including Adjusted net sales, Adjusted operating income, Adjusted net income, and Adjusted EBITDA. These non-GAAP financial measures are a supplement to, and not a substitute for or superior to, the company's results presented in accordance with U.S. GAAP. The non-GAAP financial measures presented by the company may be different than non-GAAP financial measures presented by other companies.

The non-GAAP financial measures are provided to enhance the user's overall understanding of the company's operating performance. Specifically, the company believes the non-GAAP information provides useful measures to investors regarding the company's financial performance by excluding certain costs and expenses that the company believes are not indicative of its core operating results, as well as the impact of fresh start accounting. The presentation of these non-GAAP financial measures are not meant to be considered in isolation or as a substitute for results or guidance prepared and presented in accordance with U.S. GAAP.

Spansion has provided a reconciliation of the non-GAAP financial measures used in this release to the most directly comparable GAAP financial measures:


    --  Adjusted net sales differs from GAAP net sales in that it includes
        revenue lost from product sell-through that was physically located with
        the distributors as of the date of emergence from Chapter 11
        proceedings.
    --  Adjusted operating income differs from GAAP operating income in that it
        excludes the impact of non-recurring items, fresh start accounting
        related adjustments, litigation expenses with Samsung, one-time
        restructuring charges, stock compensation expense and other bankruptcy
        related charges or credits.
    --  Adjusted net income differs from GAAP net income in that it (i) excludes
        the impact of non-recurring items, fresh start accounting related
        adjustments, stock compensation expense, litigation expenses with
        Samsung, one-time restructuring and reorganization charges or credits,
        (ii) includes net sales lost from product sell-through that was
        physically located with distributors as of the date of emergence from
        Chapter 11 proceedings and ((iii) is adjusted for the associated tax
        impact of all these changes.
    --  Adjusted EBITDA differs from GAAP net income in that it (i) excludes
        interest expenses, taxes, depreciation, amortization, net loss
        attributable to non-controlling interest and stock based compensation
        charges, (ii) excludes the impact of non-recurring items, fresh start
        accounting related adjustments, litigation expenses with Samsung,
        one-time restructuring or inventory reserves related to restructuring,
        reorganization charges or credits and write-off of financing costs
        completed prior to emergence from bankruptcy and (iii) includes net
        sales lost from product sell-through that was physically located with
        distributors as of the date of emergence from Chapter 11 proceedings.

Management believes these non-GAAP financial measures:


    --  Reflect Spansion's ongoing business in a manner that allows for
        meaningful period-to-period comparison and analysis of trends in
        Spansion's business, as they exclude expenses that are not reflective of
        ongoing operating results;
    --  Provide useful information to investors and others in understanding and
        evaluating Spansion's operating results and future prospects in the same
        manner as management and in comparing financial results across
        accounting periods;
    --  Reflect net sales for the company more accurately as inventory at the
        distributors, when sold-through, would not be recognized as revenue per
        fresh start accounting. The company intends to collect cash from the
        distributors and this adjustment is non-cash in nature;
    --  Provide additional view of the performance of the company by adding
        interest expenses, taxes, depreciation and amortization to the net
        income. Further adjustments due to fresh start accounting, litigation
        expenses with Samsung, and stock based compensation charges attempt to
        exclude items that are either non-cash or non-recurring in nature.

To enable investors to assess the company's compliance with financial covenants under its debt instruments Spansion's term loan has maintenance financial covenants that use EBITDA as part of the measures, e.g. Consolidated Leverage ratio, which is a ratio of Indebtedness to Consolidated EBITDA; and Consolidated Interest Coverage Ratio which is a ratio of Consolidated EBITDA to interest expenses.





    Reconciliation of U.S. GAAP to Non-GAAP Adjusted Financial
     Measures

    Net Sales to Adjusted Net Sales
    -------------------------------
    ($ in millions)                            Q4 2011     Q3 2011  Q4 2010
    ---------------                            -------     -------  -------
    GAAP net sales                                  220.0    258.2   $327.7
    Add: Net sales lost due to fresh start
     accounting                                         -        -      2.6
    --------------------------------------            ---      ---      ---
    Non-GAAP net sales                              220.0   $258.2   $330.3
    ------------------                              -----   ------   ------






    Operating Income to Non-GAAP Adjusted Operating Income
    ------------------------------------------------------
    ($ in millions)                            Q4 2011     Q3 2011  Q4 2010
    ---------------                            -------     -------  -------
    GAAP operating income / (loss)                  (63.9)    23.2     (1.4)
     Add: fresh start operating expense adjustments
     Net sales lost due to fresh start
      accounting                                        -        -      2.6
     Depreciation                                       -        -     25.1
      Amortization from intangibles                   6.4      6.3      5.2
      Inventory Mark-Up                                 -     12.6     22.5
      Deferred COGS                                     -        -     (2.7)
     Add: Litigation expense (credits)
      related to  Samsung                            (1.0)       -      9.2
     Add: Restructuring charges                      12.3        -        -
    Add: Asset impairment charges                    11.1        -        -
     Add: Stock compensation expense                  5.0      4.6      3.5
     Adjusted Operating Income / (loss)             (30.1)    46.7     64.0
     ----------------------------------             -----     ----     ----
    Add: Inventory reserves related to
     restructuring                                   33.4        -        -
    ----------------------------------               ----      ---      ---
    Adjusted Operating Income excluding
     inventory reserves                               3.3     46.7     64.0
    -----------------------------------               ---     ----     ----






    Net Income to Non-GAAP Adjusted Net Income
    ------------------------------------------
    ($ in millions)                            Q4 2011    Q3 2011     Q4 2010
    ---------------                            -------    -------     -------
    GAAP net income / (loss)                       (74.4)       7.3       (13.6)
     Add: fresh start operating expense
      adjustments                                                   -
    Net sales lost due to fresh
     start accounting                                  -          -         2.6
    Depreciation                                       -          -        25.1
       Amortization of intangibles                   6.4        6.3         5.2
       Inventory Mark-Up                               -       12.6        22.5
    Deferred COGS                                      -          -        (2.7)
    Add: Litigation expense (credit)
     related to Samsung                             (1.0)         -         9.2
     Add: Restructuring charges                     12.3          -           -
    Add: Asset impairment charges                   11.1          -           -
    Add: Stock compensation expense                  5.0        4.6         3.5
    Less: Net income attributable to
     non-controlling interest                       (0.1)      (0.1)          -
    Less: Tax impact for adjustments                   -       (0.4)          -
    Adjusted net income / (loss)                   (40.7)      30.3        51.8
    ----------------------------                   -----       ----        ----
    Add: Inventory reserves related
     to restructuring                               33.4          -           -
    -------------------------------                 ----        ---         ---
    Adjusted net loss excluding
     inventory reserves                             (7.3)      30.3        51.8
    ---------------------------                     ----       ----        ----






    Net Income to Adjusted EBITDA
    -----------------------------
    ($ in millions)                     Q4 2011     Q3 2011    Q4 2010
    ---------------                     -------     -------    -------
    GAAP net income / (loss)                 (74.4)        7.3      (13.6)
     Add: Interest                             5.0         6.9       11.8
     Add: Taxes                                5.6         8.6        0.4
     Add: Depreciation and amortization       27.9        28.8       54.6
    Add: Restructuring charges                12.3           -          -
     Add: Fresh start adjustments                -        12.6       22.5
     Add: Asset impairment charges            11.1           -          -
     Add: Litigation expense (credit)
      related to Samsung                      (1.0)          -        9.2
     Add: Stock based compensation
      charges                                  5.0         4.6        3.5
    Add: Net loss attributable to non-
     controlling interest                     (0.1)        0.5          -
    Adjusted EBITDA                           (8.6)       69.3       88.4
    ---------------                           ----        ----       ----
    Add: Inventory reserves related to
     restructuring                            33.4           -          -
    ----------------------------------        ----         ---        ---
    Adjusted EBITDA excluding inventory
     reserves                                 24.8        69.3       88.4
    -----------------------------------       ----        ----       ----

SOURCE Spansion Inc.