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,
2016 2015 2016 2015
GAAP net income attributable to Mentor Graphics shareholders $ 41,762 $ 14,679 $ 31,763 $ 36,006
Non-GAAP adjustments:
Equity plan-related compensation: (1)
Cost of revenues 785 665 2,277 1,981
Research and development 4,708 4,095 13,598 12,213
Marketing and selling 2,911 2,468 8,612 7,314
General and administration 2,687 2,797 9,031 9,381
Acquisition - related items:
Amortization of purchased assets
Cost of revenues (2) 1,828 1,844 5,400 5,496
Amortization of intangible assets (3) 1,462 2,364 4,536 6,817
Special charges (4) 1,500 4,831 5,936 43,994
Other income, net (5) 36 72 81 33
Interest expense (6) 1,786 1,663 5,263 4,900
Non-GAAP income tax effects (7) (3,460 ) (756 ) (11,931 ) (16,056 )
Noncontrolling interest (8)   -     (238 )   -     (638 )
Total of non-GAAP adjustments   14,243     19,805     42,803     75,435  
Non-GAAP net income attributable to Mentor Graphics shareholders $ 56,005   $ 34,484   $ 74,566   $ 111,441  
 
GAAP weighted average shares (diluted) 114,112 120,141 110,931 121,963
Non-GAAP adjustment   -     2,695     1,071     -  
Non-GAAP weighted average shares (diluted)   114,112     122,836     112,002     121,963  
 
Net income per share attributable to Mentor Graphics shareholders:
GAAP (diluted) $ 0.37 $ 0.12 $ 0.29 $ 0.30
Non-GAAP adjustments detailed above   0.13     0.16     0.38     0.62  
Non-GAAP (diluted) (9) $ 0.50   $ 0.28   $ 0.67   $ 0.92  
 
       
(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 October 31, 2016: Special charges consist of (i) $354 of costs incurred for employee rebalances which include severance benefits and notice pay, (ii) $(19) for EVE litigation costs, and (iii) $1,165 in other adjustments.
Three months ended October 31, 2015: Special charges consist of (i) $3,485 of costs incurred for employee rebalances which include severance benefits and notice pay, (ii) $1,122 for EVE litigation costs, (iii) $(203) for severance costs incurred for the voluntary early retirement program, and (iv) $427 in other adjustments.
Nine months ended October 31, 2016: Special charges consist of (i) $2,884 of costs incurred for employee rebalances which include severance benefits and notice pay, (ii) $1,344 for EVE litigation costs, and (iii) $1,708 in other adjustments.
Nine months ended October 31, 2015: Special charges consist of (i) $25,232 of severance costs incurred for the voluntary early retirement program, (ii) $14,188 of costs incurred for employee rebalances which include severance benefits and notice pay, (iii) $3,641 for EVE litigation costs, and (iv) $933 in other adjustments.
(5) Amount represents 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.
(9) We have increased the numerator of our diluted earnings per share calculation by $519 for the three and nine months ended October 31, 2016 and 2015 for the dilutive effect of our convertible debt. Corresponding dilutive shares of 2,695 for the three months ended October 31, 2015 and 1,071 for the nine months ended October 31, 2016 are presented in the reconciliation above. Corresponding dilutive shares of 2,496 for the three months ended October 31, 2016 and 2,565 for the nine months ended October 31, 2015 are already included in the GAAP diluted weighted average number of shares outstanding.
 

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



Review Article Be the first to review this article
SolidCAM - See for yourself


Featured Video
Editorial
Jobs
Service Software Expert-CATIA & CAA for Dassault Systemes at Shanghai, China
Director, Industrial Machinery Solutions- SISW PLM for Siemens AG at Livonia, Michigan
Engineer IV for State of Nebraska at Lincoln, California
Product Design Engineer - Softgoods for Apple Inc at Cupertino, California
GIS Manager for City of Vancouver at Vancouver, Washington
Engineer III - Hydraulics for State of Nebraska at Lincoln, California
Upcoming Events
RAPID + TCT at McCormick Place Chicago IL - Sep 13 - 15, 2021
WESTEC Online at Online CA - Sep 21 - 23, 2021
3D Collaboration & Interoperability Congress at Golden CO - Feb 21 - 24, 2022
Kenesto: 30 day trial



© 2021 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+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