Mentor Graphics Reports Fiscal Third Quarter Results

 

MENTOR GRAPHICS CORPORATION

UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS

(In thousands, except earnings per share data)
           
 
Three Months Ended October 31, Nine Months Ended October 31,
  2014     2013     2014     2013  
GAAP net income attributable to Mentor Graphics shareholders $ 21,030 $ 25,535 $ 32,651 $ 49,722
Non-GAAP adjustments:
Equity plan-related compensation: (1)
Cost of revenues 608 520 1,687 1,438
Research and development 3,651 2,865 10,203 8,018
Marketing and selling 2,371 1,998 6,692 5,651
General and administration 2,472 2,043 7,809 6,162
Acquisition - related items:
Amortization of purchased assets
Cost of revenues (2) 2,050 729 5,252 2,648
Frontline purchased technology and intangible assets (3) - 231 116 1,199
Amortization of intangible assets (4) 2,233 1,440 6,009 4,650
Special charges (5) 8,375 4,688 19,409 12,570
Other income (expense), net (6) 78 (33 ) 146 (126 )
Interest expense (7) 1,548 1,441 4,563 4,248
Non-GAAP income tax effects (8) (4,276 ) (3,961 ) (14,259 ) (14,587 )
Noncontrolling interest (9)   (218 )   (206 )   (622 )   (768 )
Total of non-GAAP adjustments   18,892     11,755     47,005     31,103  
Non-GAAP net income attributable to Mentor Graphics shareholders $ 39,922   $ 37,290   $ 79,656   $ 80,825  
 
GAAP and non-GAAP weighted average shares (diluted)   116,715     117,078     116,928     116,395  
 
Net income per share attributable to Mentor Graphics shareholders:
GAAP (diluted) $ 0.18 $ 0.20 $ 0.29 $ 0.39
Noncontrolling interest adjustment (10) - 0.02 (0.01 ) 0.03
Non-GAAP adjustments detailed above   0.16     0.10     0.40     0.27  
Non-GAAP (diluted) $ 0.34   $ 0.32   $ 0.68   $ 0.69  
(1)   Equity plan-related compensation expense is the fair value of all share-based payments to employees for stock options and restricted stock units, and purchases made as a result of the employee stock purchase plans.
(2) Amount represents amortization of purchased technology resulting from acquisitions. Purchased technology is amortized over two to five years.
(3) Amount represents amortization of purchased technology and other identified intangible assets identified as part of the fair value of the Frontline P.C.B. Solutions Limited Partnership (Frontline) joint venture investment. Mentor Graphics has a 50% interest in Frontline. The purchased technology was amortized over three years from the March 2010 acquisition date, other identified intangible assets were amortized over three to four years, and are reflected in the income statement in the equity in earnings of Frontline. This expense is the same type as being adjusted for in note (2) above and (4) below.
(4) Other identified intangible assets are amortized to operating expense over two to five years. Other identified intangible assets include trade names, customer relationships, and backlog which are the result of acquisition transactions.
(5) Three months ended October 31, 2014: Special charges consist of (i) $7,004 for EVE litigation costs, (ii) $1,377 of costs incurred for employee rebalances which include severance benefits, notice pay, and outplacement services, and (iii) $(6) in other adjustments.
Three months ended October 31, 2013: Special charges consist of (i) $3,046 for EVE litigation costs, (ii) $1,133 of costs incurred for employee rebalances which include severance benefits, notice pay, and outplacement services, and (iii) $509 in other adjustments.
Nine months ended October 31, 2014: Special charges consist of (i) $15,193 for EVE litigation costs, (ii) $3,077 of costs incurred for employee rebalances which include severance benefits, notice pay, and outplacement services, and (iii) $1,139 in other adjustments.
Nine months ended October 31, 2013: Special charges consist of (i) $8,217 for EVE litigation costs, (ii) $3,843 of costs incurred for employee rebalances which include severance benefits, notice pay, and outplacement services, and (iii) $510 in other adjustments.
(6) Amount represents income (loss) on investment accounted for under the equity method of accounting.
(7) Amount represents the amortization of original issuance debt discount.
(8) Non-GAAP income tax expense adjustment reflects the application of our assumed normalized effective 17% tax rate, instead of our GAAP tax rate, to our non-GAAP pre-tax income.
(9) Adjustment for the impact of amortization of intangible assets, equity plan-related compensation, and income tax expense on noncontrolling interest.
(10) Non-GAAP EPS excludes from the numerator of our earnings per share calculation the adjustment of the noncontrolling interest to the calculated redemption value, recorded directly to retained earnings.
 

« 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 Series

EMA:

Featured Video
Editorial
Peggy AycinenaWhat Would Joe Do?
by Peggy Aycinena
Retail Therapy: Jump starting Black Friday
Peggy AycinenaIP Showcase
by Peggy Aycinena
REUSE 2016: Addressing the Four Freedoms
More Editorial  
Jobs
Manager, Field Applications Engineering for Real Intent at Sunnyvale, CA
FAE FIELD APPLICATIONS SAN DIEGO for EDA Careers at San Diego, CA
AE-APPS SUPPORT/TMM for EDA Careers at San Jose-SOCAL-AZ, CA
ACCOUNT MANAGER MUNICH GERMANY EU for EDA Careers at MUNICH, Germany
Principal Circuit Design Engineer for Rambus at Sunnyvale, CA
Development Engineer-WEB SKILLS +++ for EDA Careers at North Valley, CA
Upcoming Events
Zuken Innovation World 2017, April 24 - 26, 2017, Hilton Head Marriott Resort & Spa in Hilton Head Island, SC at Hilton Head Marriott Resort & Spa Hilton Head Island NC - Apr 24 - 26, 2017
CST Webinar Series



Internet Business Systems © 2016 Internet Business Systems, Inc.
595 Millich Dr., Suite 216, Campbell, CA 95008
+1 (408)-337-6870 — 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 Policy