Mentor Graphics Reports Fiscal Fourth Quarter Results

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,
2009 2008 2009 2008
GAAP gross margin $ 211,412 $ 248,489 $ 661,909 $ 749,637
Reconciling items to non-GAAP gross margin
Equity plan-related compensation 442 322 1,544 964
Prepaid royalty costs - - 103 -
Amortization of purchased intangible assets   3,363     1,955     12,403     9,468  
Non-GAAP gross margin $ 215,217   $ 250,766   $ 675,959   $ 760,069  
 
 
 
Three Months Ended January 31,   Twelve Months Ended January 31,
2009 2008 2009 2008
GAAP gross margin as a percent of total revenues 87 % 87 % 84 % 85 %
Non-GAAP adjustments detailed above   2 %   1 %   2 %   1 %
Non-GAAP gross margin as a percent of total revenues   89 %   88 %   86 %   86 %
 
 
 
Three Months Ended January 31, Twelve Months Ended January 31,
2009 2008 2009 2008
GAAP operating expenses $ 191,056 $ 180,701 $ 727,467 $ 677,271
Reconciling items to non-GAAP operating expenses
Equity plan-related compensation (6,648 ) (5,669 ) (26,679 ) (17,513 )
Amortization of other identified intangible assets (3,014 ) (2,575 ) (11,113 ) (8,936 )
Rebalance, restructuring and other costs (1,789 ) (4,988 ) (16,888 ) (10,148 )
Impairment of long-lived assets (4,553 ) - (4,553 ) -
In-process research and development   -     -     (22,075 )   (4,100 )
Non-GAAP operating expenses $ 175,052   $ 167,469   $ 646,159   $ 636,574  
 
 
 
Three Months Ended January 31, Twelve Months Ended January 31,
2009 2008 2009 2008
GAAP operating income (loss) $ 20,356 $ 67,788 $ (65,558 ) $ 72,366
Reconciling items to non-GAAP operating income
Equity plan-related compensation 7,090 5,991 28,223 18,477
Prepaid royalty costs - - 103 -
Amortization of purchased and other identified intangible assets:
Cost of revenues 3,363 1,955 12,403 9,468
Amortization of intangible assets 3,014 2,575 11,113 8,936
Rebalance, restructuring and other costs 1,789 4,988 16,888 10,148
Impairment of long-lived assets 4,553 - 4,553 -
In-process research and development   -     -     22,075     4,100  
Non-GAAP operating income $ 40,165   $ 83,297   $ 29,800   $ 123,495  
 
 
 
Three Months Ended January 31,   Twelve Months Ended January 31,
2009 2008 2009 2008
GAAP operating margin as a percent of total revenues 8 % 24 % -8 % 8 %
Non-GAAP adjustments detailed above   9 %   5 %   12 %   6 %
Non-GAAP operating margin as a percent of total revenues   17 %   29 %   4 %   14 %
 
 
 
Three Months Ended January 31, Twelve Months Ended January 31,
2009 2008 2009 2008
GAAP other income, net and interest expense $ (4,993 ) $ (3,888 ) $ (12,526 ) $ (15,039 )
Reconciling items to non-GAAP other income, net and interest expense
Equity in losses of unconsolidated entities 344 - 1,432 -
Impairment of cost method investments 3,488 - 3,488 -
Debt retirement costs   -     612     -     1,064  
Non-GAAP other income, net and interest expense $ (1,161 ) $ (3,276 ) $ (7,606 ) $ (13,975 )

« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13  Next Page »



Review Article Be the first to review this article
Rand3D

Jobs
Mapping & GIS Sales Rep for California Surveying & Drafting Supply at Sacramento, CA
Architectural Designer for Champion Home Builders at Troy, MI
Analyst Programmer for Palm Beach County at West Palm Beach, FL
Upcoming Events
ATE SOLIDWORKS Innovation Day 2017 at LIFELONG LEARNING INSTITUTE LEVEL 2 @ 11 EUNOS ROAD 8 SINGAPORE Singapore - Oct 5, 2017
Additive Manufacturing Conference 2017 at Knoxville Convention Center 701 Henley Street Knoxville TN - Oct 10 - 12, 2017
ASSESS 2017 CONGRESS at Bolger Center Potomac MD - Nov 1 - 3, 2017
FABTECH 2017 at McCormick Place Chicago IL - Nov 6 - 9, 2017
Kenesto: 30 day trial
MasterCAM



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 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 PolicyAdvertise