Mentor Graphics Reports Fiscal Third Quarter Results

MENTOR GRAPHICS CORPORATION

UNAUDITED RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES

(In thousands, except percentages)
           
 
Three Months Ended October 31, Nine Months Ended October 31,
  2009     2008     2009     2008  
GAAP gross margin $ 161,727 $ 153,126 $ 476,126 $ 450,497
Reconciling items to non-GAAP gross margin
Equity plan-related compensation 349 351 1,318 1,102
Prepaid royalty costs - - - 103
Amortization of purchased technology   3,089     3,810     8,965     9,040  
Non-GAAP gross margin $ 165,165   $ 157,287   $ 486,409   $ 460,742  
 
 
Three Months Ended October 31, Nine Months Ended October 31,
  2009     2008     2009     2008  
GAAP gross margin as a percent of total revenues 85 % 83 % 84 % 82 %
Non-GAAP adjustments detailed above   2 %   2 %   2 %   2 %
Non-GAAP gross margin as a percent of total revenues   87 %   85 %   86 %   84 %
 
 
Three Months Ended October 31, Nine Months Ended October 31,
  2009     2008     2009     2008  
GAAP operating expenses $ 168,995 $ 178,468 $ 501,037 $ 536,411
Reconciling items to non-GAAP operating expenses
Equity plan-related compensation (5,360 ) (6,647 ) (19,658 ) (20,031 )
Amortization of other identified intangible assets (2,796 ) (3,129 ) (8,554 ) (8,099 )
Special charges (5,993 ) (2,214 ) (15,890 ) (15,099 )
In-process research and development   -     (6,790 )   -     (22,075 )
Non-GAAP operating expenses $ 154,846   $ 159,688   $ 456,935   $ 471,107  
 
 
Three Months Ended October 31, Nine Months Ended October 31,
  2009     2008     2009     2008  
GAAP operating loss $ (7,268 ) $ (25,342 ) $ (24,911 ) $ (85,914 )
Reconciling items to non-GAAP operating income
Equity plan-related compensation 5,709 6,998 20,976 21,133
Prepaid royalty costs - - - 103
Amortization of purchased intangible assets:
Cost of revenues 3,089 3,810 8,965 9,040
Amortization of intangible assets 2,796 3,129 8,554 8,099
Special Charges 5,993 2,214 15,890 15,099
In-process research and development   -     6,790     -     22,075  
Non-GAAP operating income (loss) $ 10,319   $ (2,401 ) $ 29,474   $ (10,365 )
 
 
Three Months Ended October 31, Nine Months Ended October 31,
  2009     2008     2009     2008  
GAAP operating margin as a percent of total revenues -4 % -14 % -4 % -16 %
Non-GAAP adjustments detailed above   9 %   13 %   9 %   14 %
Non-GAAP operating margin as a percent of total revenues   5 %   -1 %   5 %   -2 %
 
 
Three Months Ended October 31, Nine Months Ended October 31,
  2009     2008     2009     2008  
GAAP other income, net and interest expense a $ (5,389 ) $ (3,152 ) $ (14,521 ) $ (9,219 )
Reconciling items to non-GAAP other income, net and interest expense
Equity in losses of unconsolidated entities 170 445 851 1,088
Amortization of debt discount and retirement costs   698     642     1,697     1,885  
Non-GAAP other income, net and interest expense a $ (4,521 ) $ (2,065 ) $ (11,973 ) $ (6,246 )
 

a The three and nine months ended October 31, 2008 presentations have been adjusted for the retrospective adoption of the FASB's convertible debt accounting guidance.

 

« 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
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