Mentor Graphics Reports Fiscal First Quarter Results and Announces Quarterly Dividend

 

MENTOR GRAPHICS CORPORATION

UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS

(In thousands, except earnings per share data)
       
 
Three Months Ended April 30,
2015 2014
GAAP net loss attributable to Mentor Graphics shareholders $ (9,885 ) $ (2,551 )
Non-GAAP adjustments:
Equity plan-related compensation: (1)
Cost of revenues 708 535
Research and development 4,318 3,241
Marketing and selling 2,480 2,178
General and administration 2,772 2,175
Acquisition - related items:
Amortization of purchased assets
Cost of revenues (2) 1,858 1,361
Amortization of intangible assets (3) 2,219 1,866
Special charges (4) 36,977 5,926
Other income (expense), net (5) (25 ) 13
Interest expense (6) 1,604 1,494
Non-GAAP income tax effects (7) (9,282 ) (2,825 )
Noncontrolling interest (8)   (200 )   (200 )
Total of non-GAAP adjustments   43,429     15,764  
Non-GAAP net income attributable to Mentor Graphics shareholders $ 33,544   $ 13,213  
 
GAAP weighted average shares 116,003 114,935
Non-GAAP adjustment   4,753     2,479  
Non-GAAP weighted average shares (diluted)   120,756     117,414  
 
Net income (loss) per share attributable to Mentor Graphics shareholders:
GAAP $ (0.08 ) $ (0.02 )
Noncontrolling interest adjustment (9) - (0.01 )
Non-GAAP adjustments detailed above   0.36     0.14  
Non-GAAP (diluted) $ 0.28   $ 0.11  
 
       
(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) Other identified intangible assets are amortized to operating expense generally over two to five years. Other identified intangible assets include trade names, customer relationships, and backlog which are the result of acquisition transactions. The amount presented for the three months ended April 30, 2014 also includes $116 of amortization of other identified intangible assets for Frontline, which were fully amortized in the first quarter of fiscal 2015.
(4) Three months ended April 30, 2015: Special charges consist of (i) $25,435 of severance costs incurred for the voluntary early retirement program, (ii) $9,863 of costs incurred for employee rebalances which include severance benefits, notice pay, and outplacement services, (iii) $1,575 for EVE litigation costs, and (iv) $104 in other adjustments.
Three months ended April 30, 2014: Special charges consist of (i) $3,958 for EVE litigation costs, (ii) $1,125 of costs incurred for employee rebalances which include severance benefits, notice pay, and outplacement services, and (iii) $843 in other adjustments.
(5) Amount represents (income) loss on an investment accounted for under the equity method of accounting.
(6) Amount represents the amortization of original issuance debt discount.
(7) Non-GAAP income tax expense adjustment reflects the application of our assumed normalized effective 19% tax rate, instead of our GAAP tax rate, to our non-GAAP pre-tax income for the three months ended April 30, 2015 and a 17% tax rate for the three months ended April 30, 2014.
(8) Adjustment for the impact of amortization of intangible assets, equity plan-related compensation, and income tax expense on noncontrolling interest.
(9) 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 Feb 16, 2017

ALDEC:

Featured Video
Editorial
Peggy AycinenaWhat Would Joe Do?
by Peggy Aycinena
Synopsys: Is 40 the new 20?
More Editorial  
Jobs
Technical Support Engineer for EDA Careers at Freemont, CA
SoC Design Engineer for Intel at Santa Clara, CA
FAE FIELD APPLICATIONS SAN DIEGO for EDA Careers at San Diego, CA
Development Engineer-WEB SKILLS +++ for EDA Careers at North Valley, CA
Technical Marketing Manager Valley for EDA Careers at San Jose, CA
Senior Physical Design Engineer for Ambiq Micro at Austin, TX
Upcoming Events
3D Printing Electronics Conference at High Tech Campus 1, 5656 Eindhoven Eindhoven Netherlands - Jan 24, 2017
DesignCon 2017 at Santa Clara Convention Center Santa Clara CA - Jan 31 - 2, 2017
Embedded Neural Network Summit at San Jose CA - Feb 1, 2017
International Solid-State Circuits Conference (ISSCC) at San Francisco CA - Feb 5 - 9, 2017
CST: Webinars Begin on February 9
TrueCircuits: IoTPLL



Internet Business Systems © 2017 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