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

Aldec Simulator Evaluate Now

Featured Video
Jobs
Senior PIC Test Development Engineer for Infinera Corp at Sunnyvale, CA
ASIC Hardware Engineer for BAE Systems Intelligence & Security at Arlington, VA
DSP Tools Engineer for Cirrus Logic, Inc. at Austin, TX
Principal PIC Hardware Controls Engineer for Infinera Corp at Sunnyvale, CA
RF IC Design Engineering Manager for Intel at Santa Clara, CA
Upcoming Events
Essentials of Electronic Technology: A Crash Course at Columbia MD - Jan 16 - 18, 2018
Essentials of Digital Technology at MD - Feb 13 - 14, 2018
IPC APEX EXPO 2018 at San Diego Convention Center San Diego CA - Feb 24 - 1, 2018
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