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
Featured Video
Latest Blog Posts
Alex Carrick, Chief Economist at ConstructConnectThe AEC Lens
by Alex Carrick, Chief Economist at ConstructConnect
Latest U.S. and Canadian Housing Starts in 10 Graphs
Jobs
Senior Highway Engineer for RS&H at Jacksonville, Florida
Product Design Engineer - Softgoods for Apple Inc at Cupertino, California
GIS Sales and Business Development for Duncan-Parnell Inc. at Ashland, Virginia
Mechanical Engineer for Deeter Foundry at Lincoln, Nebraska
Director, Industrial Machinery Solutions- SISW PLM for Siemens AG at Livonia, Michigan
Service Software Expert-CATIA & CAA for Dassault Systemes at Shanghai, China
Upcoming Events
ProjectWise User Conference 2021 (Virtual) at 685 Stockton Drive Floor 2 Exton PA - Jul 13 - 16, 2021
ICSD 2021 : 9th International Conference on Sustainable Development, 8 - 9 September Rome, Italy at Roma Eventi, Pontifical Gregorian University Piazza della Pilotta, 4 Rome Rome Italy - Sep 8 - 9, 2021
Urban Planning & Architectural Design for Sustainable Development – 6th Edition at University of Florence Florence Italy - Sep 14 - 16, 2021
NIBS Building Innovation 2021: Virtual Edition. at United States - Sep 27 - 29, 2021



© 2021 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us, or visit our other sites:
TechJobsCafe - Technical Jobs and Resumes EDACafe - Electronic Design Automation GISCafe - Geographical Information Services  MCADCafe - Mechanical Design and Engineering ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy PolicyAdvertise