Exhibit 99.1
News Release
CONTACTS: | ||
Magma Design Automation Inc.: | ||
Monica Marmie | Milan G. Lazich | |
Director, Marketing Communications | Vice President, Corporate Marketing | |
(408) 565-7689 | (408) 565-7706 | |
monical@magma-da.com | milan.lazich@magma-da.com |
Magma Reports Record Revenue of $39.9 Million in Second-Quarter Financial Results
SANTA CLARA, Calif., Oct. 27, 2005 –– Magma Design Automation Inc. (Nasdaq: LAVA), a provider of semiconductor design software, today announced it achieved record revenue of $39.9 million for its 2006 fiscal second quarter, ended Oct. 2, 2005, an increase of 8 percent over the $36.9 million reported for the year-ago second quarter ended Sept. 30, 2004.
GAAP Results
In accordance with generally accepted accounting principles (GAAP), Magma reported a net loss of $6.6 million, or $(0.19) per share (basic and diluted), for the quarter, compared to net income of $0.3 million, or $0.01 per share (basic and diluted), for the year-ago second quarter.
Non-GAAP Results
Magma reported non-GAAP net income of $3.9 million for its fiscal 2006 second quarter, or $0.10 per share (diluted). This compares to a non-GAAP net income of $7.7 million, or $0.18 per share (diluted), for the year-ago second quarter.
Non-GAAP net income for the second quarter of fiscal 2006 excludes the effects of amortization of developed technology, amortization of intangible assets, amortization of deferred stock-based compensation, charges associated with losses in equity investments, legal settlement reserves, acquisition-related expenses, and tax effects of non-GAAP adjustments. Non-GAAP net income for the second quarter of fiscal 2005 excludes the effects of amortization of developed technology, amortization of intangible assets, amortization of deferred stock-based compensation, acquisition related expenses, miscellaneous restructuring and marketing expenses, charges associated with losses in equity investments and tax effects of non-GAAP adjustments. A reconciliation of our non-GAAP results to GAAP results is included in this press release.
###
“It was another good quarter for Magma – we again achieved record revenue and all key financial metrics finished within our target ranges,” said Rajeev Madhavan, chairman and CEO of Magma. “Our most recently announced products continue to be well received, and customers who presented at our MUSIC users conference in Silicon Valley last month described their use of Magma on very impressive designs – complex, 65-nanometer chips with high gate counts. These are precisely the kind of designs our products are best suited for.”
GAAP Reconciliation
Magma provides non-GAAP financial information to assist investors in assessing its current and future operations in the way that Magma’s management evaluates those operations. Magma believes that this non-GAAP information provides useful information to investors by excluding the effect of some expenses that are required to be recorded under GAAP but that Magma believes are not indicative of Magma’s core operating results, or that are expected to be incurred over a limited period of time.
Magma’s management evaluates and makes operating decisions about its business operations primarily based on bookings, revenue and the core costs of those business operations. Management believes that the amortization of developed technology and intangible assets, amortization of deferred stock-based compensation, in-process research and development charges, integration and other acquisition-related expenses, workforce realignment restructuring charges, and the tax effects of its non-GAAP adjustments (yielding a non-GAAP effective tax rate of 17 percent for the second quarter of fiscal 2006) and other significant unusual items are not operating costs of its core software and service business operations. Therefore, management adjusts the GAAP financial measures included in this earnings release by excluding the period expenses for these items. The income statement line items affected are as follows: (1) cost of revenue, licenses; (2) cost of revenue, services; (3) total cost of revenue; (4) gross profit; (5) operating expenses, research and development; (6) operating expenses, general and administrative; (7) total operating expenses; (8) operating income (loss); (9) other income (expense), net; (10) total interest and other income (expense), net; (11) net income (loss) before income taxes; (12) benefit from (provision for) income taxes; (13) net income (loss); and (14) net income (loss) per share. To determine its non-GAAP provision for income taxes, Magma recalculates tax based on non-GAAP income before income taxes and adjusts accordingly.
For each such non-GAAP financial measure, excluding these costs provides management with information about Magma’s underlying operating performance that enables a more meaningful comparison of its financial results in different reporting periods. For example, since Magma does not undertake significant restructuring or realignments on a predictable cycle, management would have difficulty evaluating Magma’s profitability as measured by gross profit, operating profit, income before taxes and net income on a period-to-period basis unless it excluded these charges. Similarly, since Magma does not acquire businesses on a predictable cycle, management excludes acquisition-related charges, such as in-process research and development charges, in order to make more consistent and meaningful evaluations of Magma’s operating expenses. Management also uses these measures to help
it make budgeting decisions between those expenses that affect operating expenses and operating margin (such as research and development, sales and marketing, and general and administrative expenses), and those expenses that affect cost of revenue and gross margin (such as product development expenses).
Further, the availability of non-GAAP financial information helps management track actual performance relative to financial targets, including both internal targets and publicly announced targets. Making this non-GAAP financial information available also helps investors to compare Magma’s performance with the announced operating results of its principal competitors, which regularly provide similar non-GAAP financial information.
Management recognizes that the use of these non-GAAP measures has limitations, including the fact that management must exercise judgment in determining whether some types of charges, such as those relating to workforce reductions executed in the ordinary course of business, should be excluded from non-GAAP financial measures. Management believes, however, that providing this non-GAAP financial information facilitates consistent comparison of Magma’s financial performance over time. Magma has historically provided non-GAAP results to the investment community, not as an alternative but as a supplement to GAAP information, to enable investors to evaluate Magma’s core operating performance in the way that management does.
Reconciliation of Second Quarter GAAP and Non-GAAP Financial Results
Three Months Ended | Six Months Ended | |||||||||||||||
Income Statement Reconciliation (in thousands)
| October 2, 2005 | September 30, 2004 | October 2, 2005 | September 30, 2004 | ||||||||||||
GAAP net income (loss) | $ | (6,620 | ) | $ | 287 | $ | (6,643 | ) | $ | (2,248 | ) | |||||
Amortization of developed technology | 6,264 | 1,439 | 10,428 | 2,738 | ||||||||||||
Amortization of intangible assets | 2,882 | 4,093 | 6,470 | 8,568 | ||||||||||||
Amortization of stock-based compensation | 1,320 | 118 | 2,992 | 580 | ||||||||||||
Acquisition related expenses | 550 | 1,008 | 766 | 1,682 | ||||||||||||
Legal settlement reserve | 750 | — | 750 | — | ||||||||||||
Miscellaneous marketing expenses | — | 344 | — | 344 | ||||||||||||
In-process research and development | — | — | — | 4,009 | ||||||||||||
Restructuring charge | — | (63 | ) | — | 439 | |||||||||||
Net gain on repurchase of convertible notes and loss on sale of marketable securities in conjunction with the repurchase | — | — | (8,120 | ) | — | |||||||||||
Loss on equity investments | 121 | 333 | 511 | 664 | ||||||||||||
Tax effect | (1,334 | ) | 92 | 281 | (1,434 | ) | ||||||||||
Non-GAAP net income | $ | 3,933 | $ | 7,651 | $ | 7,435 | $ | 15,342 | ||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
Earnings Per Share Reconciliation
| October 2, 2005 | September 30, 2004 | October 2, 2005 | September 30, 2004 | ||||||||||||
GAAP net income (loss) | $ | (0.19 | ) | $ | 0.01 | $ | (0.19 | ) | $ | (0.07 | ) | |||||
Amortization of developed technology | 0.18 | 0.05 | 0.31 | 0.08 | ||||||||||||
Amortization of intangible assets | 0.09 | 0.12 | 0.19 | 0.26 | ||||||||||||
Amortization of stock-based compensation | 0.04 | — | 0.09 | 0.02 | ||||||||||||
Acquisition related expenses | 0.02 | 0.03 | 0.02 | 0.05 | ||||||||||||
Legal settlement reserve | 0.02 | — | 0.02 | — | ||||||||||||
Miscellaneous marketing expenses | — | 0.01 | — | 0.01 | ||||||||||||
In-process research and development | — | — | — | 0.12 | ||||||||||||
Restructuring charge | — | — | — | 0.01 | ||||||||||||
Net gain on repurchase of convertible notes and loss on sale of marketable securities in conjunction with the repurchase | — | — | (0.24 | ) | — | |||||||||||
Loss on equity investments | — | 0.01 | 0.01 | 0.02 | ||||||||||||
Tax effect | (0.04 | ) | — | 0.01 | (0.04 | ) | ||||||||||
Non-GAAP net income (basic) | $ | 0.12 | $ | 0.23 | $ | 0.22 | $ | 0.46 | ||||||||
Non-GAAP net income (diluted) | $ | 0.10 | $ | 0.18 | $ | 0.19 | $ | 0.36 | ||||||||
Basic shares used in calculation | 34,098 | 33,734 | 34,115 | 33,702 | ||||||||||||
Diluted shares used in calculation | 39,442 | 42,333 | 39,315 | 42,638 |
Business Outlook
For Magma’s fiscal 2006 third quarter, ending Jan. 1, 2006, the company expects total revenue in the range of $38 million to $42 million. GAAP net loss per share is expected to be in the range of $(0.18) to $(0.14) and non-GAAP earnings per share (EPS) is expected to be in the range of $0.08 to $0.12. A schedule showing a reconciliation of the projected non-GAAP EPS to GAAP projections is included in this
release. A Financial Data Supplement containing detailed financial information intended to provide guidance and further insight into our business is available online at http://investor.magma-da.com/supplement.cfm in the Investor Relations section of the Magma website.
Conference Call
Magma will discuss the financial results for the recently completed quarter, including guidance going forward, during a live webcast and earnings call today at 1:30 p.m. PDT. The call will be available live by both webcast and telephone. To listen live via webcast, visit the Investor Relations section of Magma’s website at http://investor.magma-da.com/home.cfm. To listen live via telephone call either of the numbers below:
U.S. & Canada: | (800) 661-8947, conference ID #1204105 | |
Elsewhere: | (706) 634-2358, conference ID #1204105 |
Following completion of the call, a webcast replay of the call will be available at http://investor.magma-da.com/home.cfm through Nov. 3, 2005. Those without Internet access may listen to a replay of the call by telephone through Nov. 3 by calling:
U.S. & Canada: | (800) 642-1687, conference ID #1204105 | |
Elsewhere: | (706) 645-9291, conference ID #1204105 |
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the “safe harbor” provision of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements in the “Business Outlook” section. These forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from Magma’s current expectations. Factors that could cause or contribute to such differences include, but are not limited to: competition in the EDA market; Magma’s ability to integrate acquired businesses and technologies; potentially higher-than-anticipated costs of litigation; potentially higher-than-anticipated costs of compliance with regulatory requirements, including those relating to internal control over financial reporting; any delay of customer orders or failure of customers to renew licenses; weaker-than-anticipated sales of Magma’s products and services; weakness in the semiconductor or electronic systems industries; the ability to manage expanding operations; the ability to attract and retain the key management and technical personnel needed to operate Magma successfully; the ability to continue to deliver competitive products to customers; and changes in accounting rules. Further discussion of these and other potential risk factors may be found in Magma’s public filings with the Securities and Exchange Commission (www.sec.gov). Magma undertakes no additional obligation to update these forward-looking statements.
About Magma
Magma is a leading provider of software for semiconductor design. The world’s top chip companies use Magma’s EDA products to design and verify complex, high-performance integrated circuits (ICs) for communications, computing, consumer electronics and networking applications, while at the same time reducing design time and costs. Magma provides software for IC implementation, analysis, physical verification, characterization and programmable logic design, and the company’s integrated RTL-to-GDSII
design flow offers “The Fastest Path from RTL to Silicon”TM. Magma is headquartered in Santa Clara, Calif. with offices around the world. The company’s stock trades on Nasdaq under the ticker symbol LAVA. Visit Magma Design Automation on the Web at www.magma-da.com.
Magma is a registered trademark and “The Fastest Path from RTL to Silicon” is a trademark of Magma Design Automation. All other product and company names are trademarks and registered trademarks of their respective companies.
MAGMA DESIGN AUTOMATION, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
(unaudited)
October 2, 2005 | March 31, 2005 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 53,471 | $ | 20,622 | ||||
Restricted cash | 253 | 2,950 | ||||||
Short-term investments | 35,000 | 114,896 | ||||||
Accounts receivable, net | 29,057 | 33,851 | ||||||
Prepaid expenses and other current assets | 5,909 | 7,088 | ||||||
Total current assets | 123,690 | 179,407 | ||||||
Property and equipment, net | 20,697 | 21,309 | ||||||
Intangibles, net | 86,350 | 69,573 | ||||||
Goodwill | 42,723 | 43,194 | ||||||
Restricted cash | 3,570 | — | ||||||
Other assets | 5,704 | 5,741 | ||||||
Total assets | $ | 282,734 | $ | 319,224 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 1,850 | $ | 3,010 | ||||
Accrued expenses | 26,093 | 22,321 | ||||||
Deferred revenue, current | 21,986 | 20,745 | ||||||
Total current liabilities | 49,929 | 46,076 | ||||||
Convertible subordinated notes | 105,500 | 150,000 | ||||||
Other long-term liabilities | 5,810 | 1,749 | ||||||
Total non-current liabilities | 111,310 | 151,749 | ||||||
Total liabilities | 161,239 | 197,825 | ||||||
Stockholders’ equity: | ||||||||
Common stock | 4 | 4 | ||||||
Additional paid-in capital | 281,738 | 261,627 | ||||||
Deferred stock-based compensation | (4,073 | ) | (5,749 | ) | ||||
Accumulated deficit | (122,287 | ) | (115,644 | ) | ||||
Treasury stock at cost | (32,651 | ) | (16,606 | ) | ||||
Accumulated other comprehensive loss | (1,236 | ) | (2,233 | ) | ||||
Total stockholders’ equity | 121,495 | 121,399 | ||||||
Total liabilities and stockholders’ equity | $ | 282,734 | $ | 319,224 | ||||
MAGMA DESIGN AUTOMATION, INC.
NON-GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
IMPACT OF NON-GAAP ADJUSTMENTS ON REPORTED NET LOSS
(in thousands, except per share data)
(Unaudited)
For the Quarter Ended October 2, 2005 | For the Quarter Ended September 30, 2004 | |||||||||||||||||||||||
GAAP Basis | Adjustments | Non-GAAP Basis | GAAP Basis | Adjustments | Non-GAAP Basis | |||||||||||||||||||
Revenue: | ||||||||||||||||||||||||
Licenses | $ | 32,704 | $ | — | $ | 32,704 | $ | 31,275 | $ | — | $ | 31,275 | ||||||||||||
Services | 7,182 | — | 7,182 | 5,653 | — | 5,653 | ||||||||||||||||||
Total revenue | 39,886 | 39,886 | 36,928 | — | 36,928 | |||||||||||||||||||
Cost of revenue: | ||||||||||||||||||||||||
Licenses | 6,483 | (6,264 | ) | 219 | 1,695 | (1,439 | ) | 256 | ||||||||||||||||
Services | 4,525 | (47 | ) | 4,478 | 3,815 | (2 | ) | 3,813 | ||||||||||||||||
Total cost of revenue | 11,008 | (6,311 | ) | 4,697 | 5,510 | (1,441 | ) | 4,069 | ||||||||||||||||
Gross profit | 28,878 | 6,311 | 35,189 | 31,418 | 1,441 | 32,859 | ||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||
Research and development | 11,381 | (550 | ) | 10,831 | 10,524 | (1,008 | ) | 9,516 | ||||||||||||||||
In-process research and development | — | — | — | — | — | — | ||||||||||||||||||
Sales and marketing | 10,658 | — | 10,658 | 11,679 | (344 | ) | 11,335 | |||||||||||||||||
General and administrative | 9,842 | (750 | ) | 9,092 | 3,455 | — | 3,455 | |||||||||||||||||
Amortization of intangible assets | 2,882 | (2,882 | ) | — | 4,093 | (4,093 | ) | — | ||||||||||||||||
Amortization of stock-based compensation | 1,273 | (1,273 | ) | — | 116 | (116 | ) | — | ||||||||||||||||
Restructuring charge | — | — | — | (63 | ) | 63 | — | |||||||||||||||||
Total operating expenses | 36,036 | (5,455 | ) | 30,581 | 29,804 | (5,498 | ) | 24,306 | ||||||||||||||||
Operating income (loss) | (7,158 | ) | 11,766 | 4,608 | 1,614 | 6,939 | 8,553 | |||||||||||||||||
Interest and other income (expense): | ||||||||||||||||||||||||
Interest income | 586 | — | 586 | 556 | — | 556 | ||||||||||||||||||
Interest expense | (224 | ) | — | (224 | ) | (251 | ) | — | (251 | ) | ||||||||||||||
Other income (expense), net | (352 | ) | 121 | (231 | ) | (642 | ) | 333 | (309 | ) | ||||||||||||||
Total interest and other income (expense), net | 10 | 121 | 131 | (337 | ) | 333 | (4 | ) | ||||||||||||||||
Net income (loss) before income taxes | (7,148 | ) | 11,887 | 4,739 | 1,277 | 7,272 | 8,549 | |||||||||||||||||
Benefit from (provision for) income taxes | 528 | (1,334 | ) | (806 | ) | (990 | ) | 92 | (898 | ) | ||||||||||||||
Net income (loss) | $ | (6,620 | ) | $ | 10,553 | $ | 3,933 | $ | 287 | $ | 7,364 | $ | 7,651 | |||||||||||
Net income (loss) per share – basic | $ | (0.19 | ) | $ | 0.12 | $ | 0.01 | $ | 0.23 | |||||||||||||||
Net income (loss) per share – diluted* | $ | (0.19 | ) | $ | 0.10 | $ | 0.01 | $ | 0.18 | |||||||||||||||
Shares used in calculation: | ||||||||||||||||||||||||
Basic | 34,098 | 34,098 | 33,734 | 33,734 | ||||||||||||||||||||
Diluted* | 34,098 | 39,442 | 42,333 | 42,333 | ||||||||||||||||||||
MAGMA DESIGN AUTOMATION, INC.
NON-GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
IMPACT OF NON-GAAP ADJUSTMENTS ON REPORTED NET LOSS
(in thousands, except per share data)
(Unaudited)
For the Six Months Ended October 2, 2005 | For the Six Months Ended September 30, 2004 | |||||||||||||||||||||||
GAAP Basis | Adjustments | Non-GAAP Basis | GAAP Basis | Adjustments | Non-GAAP Basis | |||||||||||||||||||
Revenue: | ||||||||||||||||||||||||
Licenses | $ | 66,614 | $ | — | $ | 66,614 | $ | 62,167 | $ | — | $ | 62,167 | ||||||||||||
Services | 12,104 | — | 12,104 | 10,790 | — | 10,790 | ||||||||||||||||||
Total revenue | 78,718 | 78,718 | 72,957 | — | 72,957 | |||||||||||||||||||
Cost of revenue: | ||||||||||||||||||||||||
Licenses | 10,897 | (10,428 | ) | 469 | 3,003 | (2,738 | ) | 265 | ||||||||||||||||
Services | 8,382 | (47 | ) | 8,335 | 7,549 | (6 | ) | 7,543 | ||||||||||||||||
Total cost of revenue | 19,279 | (10,475 | ) | 8,804 | 10,552 | (2,744 | ) | 7,808 | ||||||||||||||||
Gross profit | 59,439 | 10,475 | 69,914 | 62,405 | 2,744 | 65,149 | ||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||
Research and development | 22,356 | (766 | ) | 21,590 | 20,093 | (1,682 | ) | 18,411 | ||||||||||||||||
In-process research and development | — | — | — | 4,009 | (4,009 | ) | — | |||||||||||||||||
Sales and marketing | 21,860 | — | 21,860 | 22,946 | (344 | ) | 22,602 | |||||||||||||||||
General and administrative | 18,455 | (750 | ) | 17,705 | 7,080 | — | 7,080 | |||||||||||||||||
Amortization of intangible assets | 6,470 | (6,470 | ) | — | 8,568 | (8,568 | ) | — | ||||||||||||||||
Amortization of stock-based compensation | 2,945 | (2,945 | ) | — | 574 | (574 | ) | — | ||||||||||||||||
Restructuring charge | — | — | — | 439 | (439 | ) | — | |||||||||||||||||
Total operating expenses | 72,086 | (10,931 | ) | 61,155 | 63,709 | (15,616 | ) | 48,093 | ||||||||||||||||
Operating income (loss) | (12,647 | ) | 21,406 | 8,759 | (1,304 | ) | 18,360 | 17,056 | ||||||||||||||||
Interest and other income (expense): | ||||||||||||||||||||||||
Interest income | 1,246 | — | 1,246 | 1,109 | — | 1,109 | ||||||||||||||||||
Interest expense | (432 | ) | — | (432 | ) | (497 | ) | — | (497 | ) | ||||||||||||||
Other income (expense), net | 7,098 | | (8,120 511 | ) | (511 | ) | (1,204 | ) | 664 | (540 | ) | |||||||||||||
Total interest and other income (expense), net | 7,912 | (7,609 | ) | 303 | (592 | ) | 664 | 72 | ||||||||||||||||
Net income (loss) before income taxes | (4,735 | ) | 13,797 | 9,062 | (1,896 | ) | 19,024 | 17,128 | ||||||||||||||||
Provision for income taxes | (1,908 | ) | 281 | (1,627 | ) | (352 | ) | (1,434 | ) | (1,786 | ) | |||||||||||||
Net income (loss) | $ | (6,643 | ) | $ | 14,078 | $ | 7,435 | $ | (2,248 | ) | $ | 17,590 | $ | 15,342 | ||||||||||
Net income (loss) per share – basic | $ | (0.19 | ) | $ | 0.22 | $ | (0.07 | ) | $ | 0.46 | ||||||||||||||
Net income (loss) per share – diluted* | $ | (0.19 | ) | $ | 0.19 | $ | (0.07 | ) | $ | 0.36 | ||||||||||||||
Shares used in calculation: | ||||||||||||||||||||||||
Basic | 34,115 | 34,115 | 33,702 | 33,702 | ||||||||||||||||||||
Diluted* | 34,115 | 39,315 | 33,702 | 42,638 | ||||||||||||||||||||
* | Gives effect to the potential issuance of common stock upon conversion of convertible subordinated notes and to the effect of all dilutive potential common shares outstanding during the period, including stock options, using the treasury stock method |
MAGMA DESIGN AUTOMATION, INC.
AS OF OCTOBER 2, 2005
IMPACT OF KNOWN NON-GAAP ADJUSTMENTS ON FORWARD-LOOKING NET INCOME AND
DILUTED NET INCOME PER SHARE
(Unaudited)
Quarter Ending January 1, 2006 | ||
GAAP diluted net loss per share | $ (0.18) to $ (0.14) | |
Amortization of developed technology and intangibles | $0.23 | |
Amortization of deferred stock-based compensation | $0.02 | |
Acquisition related expenses | $0.01 | |
Non-GAAP diluted net income per share | $0.08 to $0.12 |
(in millions)
| Quarter Ending January 1, 2006 | |
GAAP net loss | $ (8) to $ (6) | |
Amortization of developed technology and intangibles | $9 | |
Amortization of deferred stock-based compensation | $1 | |
Acquisition related expenses | $1 | |
Non-GAAP net income | $3 to $5 |