Mentor Graphics Reports Fiscal Fourth Quarter Results and Announces Board Has Increased Share Buyback Authorization

                         

MENTOR GRAPHICS CORPORATION

UNAUDITED RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES

(In thousands, except percentages)
 
 
Three Months Ended January 31, Twelve Months Ended January 31,
  2012     2011     2012     2011  
GAAP gross margin $ 275,680 $ 262,596 $ 841,180 $ 758,505
Reconciling items to non-GAAP gross margin:
Equity plan-related compensation 312 217 1,065 888
Amortization of purchased technology   1,924     3,343     9,796     13,771  
Non-GAAP gross margin $ 277,916   $ 266,156   $ 852,041   $ 773,164  
 
 
Three Months Ended January 31, Twelve Months Ended January 31,
  2012     2011     2012     2011  
GAAP gross margin as a percent of total revenues 86.1 % 85.5 % 82.9 % 82.9 %
Non-GAAP adjustments detailed above   0.7 %   1.1 %   1.1 %   1.6 %
Non-GAAP gross margin as a percent of total revenues   86.8 %   86.6 %   84.0 %   84.5 %
 
 
Three Months Ended January 31, Twelve Months Ended January 31,
  2012     2011     2012     2011  
GAAP operating expenses $ 209,910 $ 205,213 $ 728,988 $ 705,966
Reconciling items to non-GAAP operating expenses:
Equity plan-related compensation (4,723 ) (3,703 ) (20,593 ) (19,623 )

Amortization of Frontline purchased technology and other identified intangible assets

(1,242 ) (1,242 ) (4,968 ) (4,347 )
Amortization of other identified intangible assets (1,544 ) (1,605 ) (5,905 ) (7,347 )
Special charges   (5,786 )   (2,205 )   (13,174 )   (10,257 )
Non-GAAP operating expenses $ 196,615   $ 196,458   $ 684,348   $ 664,392  
 
 
Three Months Ended January 31, Twelve Months Ended January 31,
  2012     2011     2012     2011  
GAAP operating income $ 65,770 $ 57,383 $ 112,192 $ 52,539
Reconciling items to non-GAAP operating income:
Equity plan-related compensation 5,035 3,920 21,658 20,511
Amortization of purchased technology 1,924 3,343 9,796 13,771

Amortization of Frontline purchased technology and other identified intangible assets

1,242 1,242 4,968 4,347
Amortization of other identified intangible assets 1,544 1,605 5,905 7,347
Special Charges   5,786     2,205     13,174     10,257  
Non-GAAP operating income $ 81,301   $ 69,698   $ 167,693   $ 108,772  
 
 
Three Months Ended January 31, Twelve Months Ended January 31,
  2012     2011     2012     2011  
GAAP operating income as a percent of total revenues 20.5 % 18.7 % 11.1 % 5.7 %
Non-GAAP adjustments detailed above   4.9 %   4.0 %   5.4 %   6.2 %
Non-GAAP operating income as a percent of total revenues   25.4 %   22.7 %   16.5 %   11.9 %
 
 
Three Months Ended January 31, Twelve Months Ended January 31,
  2012     2011     2012     2011  
GAAP other expense, net and interest expense $ (5,069 ) $ (5,788 ) $ (29,868 ) $ (20,527 )

Reconciling items to non-GAAP other expense, net and interest expense:

Net (gain) loss of unconsolidated entities 40 667 (1,392 ) 938
Amortization of debt discount and retirement costs   1,272     755     16,429     3,326  
Non-GAAP other expense, net and interest expense $ (3,757 ) $ (4,366 ) $ (14,831 ) $ (16,263 )
 

« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12  Next Page »



Review Article Be the first to review this article
CST: Webinar October 19, 2017

Aldec

Featured Video
Editorial
Peggy AycinenaWhat Would Joe Do?
by Peggy Aycinena
DVCon Europe 2017: Munich and So much more
More Editorial  
Jobs
FPGA Engineer for Teradyne Inc at San Jose, CA
Senior Front-End RTL Design AE for EDA Careers at San Jose, CA
Technical Support Engineer EU/Germany/UK for EDA Careers at N/A, United Kingdom
Field Application Engineer for Teradyne Inc at San Jose, CA
Senior R&D Engineer...Timing Closure Specialist for EDA Careers at San Jose or Anywhere, CA
Analog Hardware Engineer for Teradyne Inc at San Jose, CA
Upcoming Events
Preparing for the Cognitive Era: Education, Occupation and You at SJSU Student Union Theater 211 South 9th Street San Jose CA - Oct 18, 2017
11th International Symposium on Networks-on-Chip (NOCS 2017) at Seoul Korea (South) - Oct 19 - 20, 2017
15th IEEE/ACM ESTIMedia 2017 at Seoul Korea (South) - Oct 19 - 20, 2017
ESTIMedia 2017 at Seoul Korea (South) - Oct 19 - 20, 2017
CST: Webinar series



Internet Business Systems © 2017 Internet Business Systems, Inc.
25 North 14th Steet, Suite 710, San Jose, CA 95112
+1 (408) 882-6554 — Contact Us, or visit our other sites:
AECCafe - Architectural Design and Engineering TechJobsCafe - Technical Jobs and Resumes GISCafe - Geographical Information Services  MCADCafe - Mechanical Design and Engineering ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy PolicyAdvertise