Mentor Graphics Reports Fiscal Second Quarter Results

 

MENTOR GRAPHICS CORPORATION

UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS

(In thousands, except earnings per share data)
       
Three Months Ended July 31, Six Months Ended July 31,
2016 2015 2016 2015
GAAP net income (loss) attributable to Mentor Graphics shareholders $ 3,437 $ 31,212 $ (9,999 ) $ 21,327
Non-GAAP adjustments:
Equity plan-related compensation: (1)
Cost of revenues 781 608 1,492 1,316
Research and development 4,567 3,800 8,890 8,118
Marketing and selling 2,846 2,366 5,701 4,846
General and administration 3,732 3,812 6,344 6,584
Acquisition - related items:
Amortization of purchased assets
Cost of revenues (2) 1,787 1,794 3,572 3,652
Amortization of intangible assets (3) 1,520 2,234 3,074 4,453
Special charges (4) 1,445 2,186 4,436 39,163
Other income, net (5) 43 (14 ) 45 (39 )
Interest expense (6) 1,754 1,633 3,477 3,237
Non-GAAP income tax effects (7) (5,977 ) (6,018 ) (8,471 ) (15,300 )
Noncontrolling interest (8)   -     (200 )   -     (400 )
Total of non-GAAP adjustments   12,498     12,201     28,560     55,630  
Non-GAAP net income attributable to Mentor Graphics shareholders $ 15,935   $ 43,413   $ 18,561   $ 76,957  
 
GAAP weighted average shares (diluted) 109,874 119,368 108,215 118,986
Non-GAAP adjustment   -     -     2,172     -  
Non-GAAP weighted average shares (diluted)   109,874     119,368     110,387     118,986  
 
Net income (loss) per share attributable to Mentor Graphics shareholders:
GAAP (diluted) $ 0.03 $ 0.26 $ (0.09 ) $ 0.18
Non-GAAP adjustments detailed above   0.12     0.10     0.26     0.47  
Non-GAAP (diluted) $ 0.15   $ 0.36   $ 0.17   $ 0.65  
 

 

(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 generally amortized over two to five years.
(3) Other identified intangible assets are generally amortized to operating expense over two to five years. Other identified intangible assets include trade names, customer relationships, and backlog resulting from acquisition transactions.
(4) Three months ended July 31, 2016: Special charges consist of (i) $556 for EVE litigation costs, (ii) $442 of costs incurred for employee rebalances which include severance benefits and notice pay, and (iii) $447 in other adjustments.
Three months ended July 31, 2015: Special charges consist of (i) $944 for EVE litigation costs, (ii) $840 of costs incurred for employee rebalances which include severance benefits and notice pay, and (iii) $402 in other adjustments.
Six months ended July 31, 2016: Special charges consist of (i) $2,530 of costs incurred for employee rebalances which include severance benefits and notice pay, (ii) $1,363 for EVE litigation costs, and (iii) $543 in other adjustments.
Six months ended July 31, 2015: Special charges consist of (i) $25,435 for severance costs incurred for the voluntary early retirement program, (ii) $10,703 of costs incurred for employee rebalances which include severance benefits and notice pay, (iii) $2,519 for EVE litigation costs, and (iv) $506 in other adjustments.
(5) Amount represents (income) loss for 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.
(8) Adjustment for the impact of amortization of intangible assets, equity plan-related compensation, and income tax expense on noncontrolling interest.

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



Review Article Be the first to review this article

Featured Video
Editorial
Jeff RoweJeff's MCAD Blogging
by Jeff Rowe
Siemens Goes ECAD With Mentor Graphics Acquisition
Jobs
Mechanical Engineer for IDEX Corporation at West Jordan,, UT
Business Partner Manager for Cityworks - Azteca Systems, LLC at Sandy, UT
GIS Analyst II for Air Worldwide at Boston, MA
Senior Structural Engineer for Design Everest at San Francisco, CA
Upcoming Events
Design & Manufacturing, Feb 7 - 9, 2017 Anaheim Convention Center, Anaheim, CA at Anaheim Convention Center Anaheim CA - Feb 7 - 9, 2017
Innorobo 2017 at Docks de Paris Paris France - May 16 - 18, 2017
Display Week 2017 at Los Angeles Convention Center 1201 S Figueroa St Los Angeles CA - May 21 - 26, 2017



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 EDACafe - Electronic Design Automation GISCafe - Geographical Information Services TechJobsCafe - Technical Jobs and Resumes ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy Policy Advertise