Exhibit 99.1
Mentor Graphics Reports Strong First Quarter Results,
Raises Annual Guidance
WILSONVILLE, Ore.--(BUSINESS WIRE)--April 26, 2006--Mentor
Graphics Corporation (Nasdaq:MENT) today announced first quarter
revenue of $176.3 million, up 7% from the prior year first quarter.
Earnings per share were $.08 on a non-GAAP basis, and a loss of $.07
on a GAAP basis. The GAAP loss in the quarter was driven primarily by
the cost of convertible debt refinancing and expense reduction
initiatives. Bookings were at near record levels for a first quarter,
up about 55% from the first quarter of 2005.
"Results in the first quarter were driven by customer ramp-up of
advanced semiconductor designs at 90nm and 65nm, plus initial
prototyping at 45nm. Semiconductor companies are expanding
leading-edge capacity, which is good news, especially for Calibre(R)
design-for-manufacturing products," said Walden C. Rhines, chairman
and CEO of Mentor Graphics. "Customer adoption of new products was
evident in the quarter, as two-thirds of the value of our top ten
orders was from the addition of new products to existing contracts."
Compared to the first quarter of 2005, bookings grew nearly 250%
in IC Design to Silicon and 20% in Scalable Verification, while
Integrated Systems Design was flat and New and Emerging was down 15%.
Strength in IC Design to Silicon was driven by the production rollouts
of 65nm processes, as well as 45nm prototyping, with significant
purchases of Calibre DFM products.
During the quarter, the company launched significant new
extensions to its Calibre product line. Both Calibre LFD(TM) and
Calibre OPCverify(TM) offer customers new ways to better manage their
designs to optimize yield. Calibre MDP for the 45nm process node was
launched. Also, Calibre DFM technologies featured prominently in the
common 65nm platform announced by IBM, Chartered Semiconductor
Manufacturing and Samsung.
Year on year, North America bookings grew about 55%, Europe grew
35%, Japan was up nearly 90%, and the Pacific Rim was up over 70%.
Split of revenue by geography was 35% North America, 30% Europe, 20%
Japan, and 15% Pacific Rim. Non-GAAP gross margin hit a new first
quarter record of 86.2%, GAAP gross margin was 84.2%.
"In addition to solid top-line growth, which must be the
foundation of building the business, increased expense controls helped
drive a better bottom line. We had a modest percentage increase in
non-GAAP operating expense on 7% revenue growth during the quarter.
Headcount was down modestly," said Gregory K. Hinckley, president of
Mentor Graphics. "We will continue to manage expenses while investing
in the areas of the business where we see strong growth opportunities.
For example, across all product lines, automotive was nearly 10% of
bookings during the quarter."
Special charges of $5.4 million were primarily rebalance related.
During the quarter the company refinanced a convertible bond offering,
modestly reducing ongoing interest expense while extending the
maturity of the debt.
Guidance
Based upon the strength of the first quarter, the strength of the
wireless and semiconductor markets and a healthy contract renewal
outlook, the company is raising guidance for 2006.
For the second quarter, Mentor expects revenue of approximately
$177 million, non-GAAP earnings per share of approximately $.06, and a
GAAP loss per share of $.01.
For full year 2006, the company expects revenue of about $762
million, non-GAAP earnings per share of approximately $.65 and GAAP
earnings per share of $.16.
Discussion of Non-GAAP Financial Measures
Mentor Graphics management evaluates and makes operating decisions
using various performance measures. In addition to our GAAP results,
we also consider adjusted net income (loss), which we refer to as
non-GAAP net income (loss). We further consider various components of
non-GAAP net income (loss) such as non-GAAP gross margin and non-GAAP
operating expense. Non-GAAP net income (loss) is generally based on
the revenues of our product, maintenance and services business
operations and the costs of those operations, such as cost of revenue,
research and development, sales and marketing and general and
administrative expenses, that management considers in evaluating our
ongoing core operating performance. Non-GAAP net income (loss)
consists of net income (loss) excluding amortization of intangible
assets, merger and acquisition charges, special charges, equity
plan-related compensation expenses and charges and gains which
management does not consider reflective of our core operating
business. Intangible assets consist primarily of purchased technology,
backlog, trade names, customer relationships, employment agreements
and stock options issued in connection with acquisitions. Merger and
acquisition charges represent in-process research and development
charges related to products in development that had not reached
technological feasibility at the time of acquisition. Special charges
consist of post-acquisition rebalance costs including severance and
benefits, excess facilities and asset-related charges, and also
include strategic reallocations or reductions of personnel resources.
Equity plan-related compensation expenses represent the fair value of
all share-based payments to employees, including grants of employee
stock options, as required under SFAS No. 123 (revised 2004),
"Share-Based Payment" (SFAS 123R). For purposes of comparability
across other periods and against other companies in our industry,
non-GAAP net income (loss) is adjusted by the amount of additional
taxes or tax benefit that the company would accrue using a normalized
effective tax rate applied to the non-GAAP results. In addition,
during the three months ended March 31, 2005, a $957 thousand gain on
the sale of a building was excluded as management does not consider
this transaction a part of its core operating performance. Non-GAAP
results for the three months ended March 31, 2006 also excluded $5,871
thousand of interest expense attributable to net retirement premiums
and write-offs of debt issuance costs related to the refinancing of
certain convertible debt. Management does not consider these unusual
expenses associated with a financial transaction to be part of core
operating performance.
Non-GAAP net income (loss) is a supplemental measure of our
performance that is not required by, or presented in accordance with,
GAAP. Moreover, it should not be considered as an alternative to net
income, operating income or any other performance measure derived in
accordance with GAAP, or as an alternative to cash flow from operating
activities or as a measure of our liquidity. We present non-GAAP net
income (loss) because we consider it an important supplemental measure
of our performance.
Management excludes from its non-GAAP net income (loss) certain
recurring items to facilitate its review of the comparability of the
company's core operating performance on a period to period basis
because such items are not related to the company's ongoing core
operating performance as viewed by management. Management uses this
view of its operating performance for purposes of comparison with its
business plan and individual operating budgets and allocation of
resources. Additionally, when evaluating potential acquisitions,
management excludes the items described above from its consideration
of target performance and valuation. More specifically management
adjusts for the excluded items for the following reasons:
-- Amortization charges for our intangible assets are
inconsistent in amount and frequency and are significantly
impacted by the timing and magnitude of the company's
acquisition transactions. We therefore consider our operating
results without these charges when evaluating our core
performance. Generally, the most significant impact to
inter-period comparability of the company's net income (loss)
is in the first twelve months following the acquisition.
-- Special charges are primarily severance related and are due to
the company's reallocation or reduction of personnel resources
driven by modifications of business strategy or business
emphasis and by assimilation of acquired businesses. These
costs are originated based on the particular facts and
circumstances of business decisions and can vary in size.
Special charges also include excess facility and asset-related
restructuring charges. These charges are not specifically
included in the company's annual operating plan and related
budget due to the rapidly changing technology and competitive
environment in our industry. We therefore exclude them when
evaluating our managers' performance internally.
-- Merger and acquisition charges are in-process R&D charges,
which are largely disregarded as acquisition decisions are
made and which often result in charges that vary significantly
in size and amount. Management excludes these charges when
evaluating the impact of an acquisition transaction and our
ongoing performance.
-- While stock-based compensation calculated in accordance with
SFAS 123R constitutes an ongoing and recurring expense of the
company, it is not an expense that typically requires or will
require cash settlement by the company. We therefore exclude
these charges for purposes of evaluating our core performance
as well as with respect to evaluating any potential
acquisition.
-- Income tax expense (benefit) is adjusted by the amount of
additional tax expense or benefit that we would accrue if we
used non-GAAP results instead of GAAP results in the
calculation of our tax liability, taking into consideration
the company's long-term tax structure. We use a normalized
effective tax rate of 17%, which reflects the weighted average
tax rate applicable under the various tax jurisdictions in
which the company operates. This non-GAAP weighted average tax
rate is subject to change over time for various reasons,
including changes in the geographic business mix and changes
in statutory tax rates. Our GAAP tax rate for the three months
ended March 31, 2006, is 47%. This tax rate considers certain
mandatory and other non-scalable tax costs which may adversely
or beneficially affect the Company's tax rate depending upon
the Company's level of profitability.
Non-GAAP net income (loss) also facilitates comparison with other
companies in our industry, which use similar financial measures to
supplement their GAAP results. However, non-GAAP net income (loss) has
limitations as an analytical tool, and you should not consider this
measure in isolation or as a substitute for analysis of our results as
reported under GAAP. In the future the company expects to continue to
incur expenses similar to the non-GAAP adjustments described above and
exclusion of these items in our non-GAAP presentation should not be
construed as an inference that these costs are unusual, infrequent or
non-recurring. Some of the limitations in relying on non-GAAP net
income (loss) are:
-- Amortization of intangibles, though not directly affecting our
current cash position, represent the loss in value as the
technology in our industry evolves, is advanced or is replaced
over time. The expense associated with this loss in value is
not included in the non-GAAP net income (loss) presentation
and therefore does not reflect the full economic effect of the
ongoing cost of maintaining our current technological position
in our competitive industry, which is addressed through our
research and development program.
-- The company regularly engages in acquisition and assimilation
activities as part of its ongoing business and therefore we
will continue to experience special charges and merger and
acquisition charges on a regular basis. These costs also
directly impact available funds of the company.
-- The company's stock option and stock purchase plans are
important components of our incentive compensation
arrangements and will be reflected as expenses in our GAAP
results for the foreseeable future under SFAS 123R.
-- The company's income tax expense (benefit) will be ultimately
based on its GAAP taxable income and actual tax rates in
effect, which may differ significantly from the 17% rate
assumed in our non-GAAP presentation.
-- Other companies, including other companies in our industry,
may calculate non-GAAP net income (loss) differently than we
do, limiting its usefulness as a comparative measure.
About Mentor Graphics
Mentor Graphics Corporation (Nasdaq:MENT) is a world leader in
electronic hardware and software design solutions, providing products,
consulting services and award-winning support for the world's most
successful electronics and semiconductor companies. Established in
1981, the company reported revenues over the last 12 months of over
$700 million and employs approximately 4,000 people worldwide.
Corporate headquarters are located at 8005 S.W. Boeckman Road,
Wilsonville, Oregon 97070-7777. World Wide Web site:
http://www.mentor.com/.
Statements in this press release regarding the company's guidance
for future periods constitute "forward-looking" statements based on
current expectations within the meaning of Section 21E of the
Securities Exchange Act of 1934, as amended. Such forward-looking
statements involve known and unknown risks, uncertainties and other
factors that may cause the actual results, performance or achievements
of the Company or industry results to be materially different from any
results, performance or achievements expressed or implied by such
forward-looking statements. Such factors include, among others, the
following: (i) the company's ability to successfully offer products
and services that compete in the highly competitive EDA industry,
including the risk that the company's technology, products or
inventory become obsolete; (ii) reductions in spending on the
company's products by its customers due to cyclical downturns or
initiatives to increase profitability; (iii) discounting of products
and services by competitors, which could force the company to lower
its prices or offer other more favorable terms to customers; (iv)
changes in accounting or reporting rules or interpretations,
limitations on repatriation of earnings, licensing and intellectual
property rights protection; (v) changes in tax laws, regulations or
enforcement practices where the company does business; (vi) effects of
the increasing volatility of foreign currency fluctuations on the
company's business and operating results; (vii) effects of
unanticipated shifts in product mix on gross margin and unanticipated
shifts in geographic mix on the overall tax rate; (viii) effects of
customer seasonal purchasing patterns and the timing of significant
orders may negatively or positively impact the company's quarterly
results of operations; and (ix) the company's ability to successfully
integrate and manage its acquisitions, all as may be discussed in more
detail under the heading "Risk Factors" in the company's most recent
Form 10-K or Form 10-Q. Given these uncertainties, prospective
investors are cautioned not to place undue reliance on such
forward-looking statements. In addition, statements regarding guidance
do not reflect potential impacts of mergers or acquisitions that have
not been announced or closed as of the time the statements are made.
Mentor Graphics disclaims any obligation to update any such factors or
to publicly announce the results of any revisions to any of the
forward-looking statements to reflect future events or developments.
MENTOR GRAPHICS CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except earnings per share data-Unaudited)
Three Months
Ended
March 31,
------------------
2006 2005
------------------
Revenues:
System and software $102,940 $91,560
Service and support 73,382 72,774
------------------
Total revenues 176,322 164,334
------------------
Cost of revenues:
System and software 4,315 4,735
Service and support 20,250 19,908
Amortization of purchased technology 3,235 2,713
------------------
Total cost of revenues 27,800 27,356
------------------
Gross margin 148,522 136,978
------------------
Operating expenses:
Research and development 55,063 51,310
Marketing and selling 66,971 67,575
General and administration 20,919 18,708
Amortization of intangible assets 1,126 1,122
Special charges 5,236 1,313
Merger and acquisition related charges 180 -
------------------
Total operating expenses 149,495 140,028
------------------
Operating loss
(973) (3,050)
Other income, net 3,632 3,615
Interest expense (13,707) (5,031)
------------------
Loss before income taxes (11,048) (4,466)
Income tax benefit (5,188) (80)
------------------
Net loss $(5,860) $(4,386)
==================
Net loss per share:
Basic $(0.07) $(0.06)
==================
Diluted $(0.07) $(0.06)
==================
Weighted average number of
shares outstanding:
Basic 80,108 78,007
==================
Diluted 80,108 78,007
==================
MENTOR GRAPHICS CORPORATION
RECONCILIATION OF GAAP TO NON-GAAP CONSOLIDATED STATEMENTS OF
OPERATIONS
(In thousands, except earnings per share data-Unaudited)
Three Months Ended March 31, 2006
GAAP Adjustments Non-GAAP
-----------------------------------
Revenues:
System and software $102,940 $- $102,940
Service and support 73,382 - 73,382
-------------------- ---------
Total revenues 176,322 - 176,322
-------------------- ---------
Cost of revenues:
System and software 4,315 - 4,315
Service and support 20,250 (192) (1) 20,058
Amortization of purchased
technology 3,235 (3,235) (2) -
-------------------- ---------
Total cost of
revenues 27,800 (3,427) 24,373
-------------------- ---------
Gross margin 148,522 3,427 151,949
-------------------- ---------
Gross margin
percentage 84.2% 86.2 %
--------- ---------
Operating expenses:
Research and development 55,063 (1,299) (1) 53,764
Marketing and selling 66,971 (1,010) (1) 65,961
General and administration 20,919 (440) (1) 20,479
Amortization of intangible assets 1,126 (1,126) (3) -
Special charges 5,236 (5,236) (4) -
Merger and acquisition related
charges 180 (180) (5) -
-------------------- ---------
Total operating
expenses 149,495 (9,291) 140,204
-------------------- ---------
Operating income (loss)
(973) 12,718 11,745
Other income, net 3,632 - 3,632
Interest expense (13,707) 5,871 (6) (7,836)
-------------------- ---------
Income (loss) before income
taxes (11,048) 18,589 7,541
Income tax expense (benefit) (5,188) 6,470 (7) 1,282
-------------------- ---------
Net income (loss) $(5,860) $12,119 $6,259
==================== =========
Net income (loss) per share:
Basic $(0.07) $0.08
========= =========
Diluted $(0.07) $0.08
========= =========
Weighted average number of
shares outstanding:
Basic 80,108 80,108
========= =========
Diluted 80,108 224 (8) 80,332
==================== =========
(1) Equity plan-related compensation expense totaling $2,941
recognized in accordance with SFAS 123R, Share-Based Payment.
(2) Amortization of purchased technology acquired in 18 separate
acquisition transactions, four of which were completed in the last
twelve months. Purchased technology is amortized over two to five
years.
(3) Amortization of other identified intangible assets including
trade names, employment agreements and customer relationships acquired
in 12 separate acquisition transactions, five of which were completed
in the last twelve months. Other identified intangible assets are
amortized over two to five years.
(4) Special charges consist of (i) $3,592 of costs incurred for
employee rebalances, which include severance benefits, notice pay and
outplacement services, (ii) $1,613 as a result of residual actions
from the discontinuation of one of the company's intellectual property
product lines in the fourth quarter of 2005 related to the abandonment
of excess leased facility space, the disposal of related assets and
other costs related to the discontinuation, and (iii) $31 in other
costs incurred.
(5) Write-off of $180 for in-process research and development
related to an acquisition.
(6) Consists of the write-off of previously capitalized
convertible debt costs of $2,154 and net premium paid on the
retirement of convertible debt of $3,717.
(7) Non-GAAP income tax expense adjustment is based upon the
assumption of a normalized effective rate of 17% on non-GAAP income
before income taxes.
(8) Dilutive shares related to the stock options and employee
stock purchase plan, which were antidilutive under GAAP.
MENTOR GRAPHICS CORPORATION
RECONCILIATION OF GAAP TO NON-GAAP CONSOLIDATED STATEMENTS OF
OPERATIONS
(In thousands, except earnings per share data-Unaudited)
Three Months Ended March 31, 2005
GAAP Adjustments Non-GAAP
-------------------------------
Revenues:
System and software $91,560 $- $91,560
Service and support 72,774 - 72,774
-------------------- --------
Total revenues 164,334 - 164,334
-------------------- --------
Cost of revenues:
System and software 4,735 - 4,735
Service and support 19,908 - 19,908
Amortization of purchased technology 2,713 (2,713)(1) -
-------------------- --------
Total cost of revenues 27,356 (2,713) 24,643
-------------------- --------
Gross margin 136,978 2,713 139,691
-------------------- --------
Gross margin percentage 83.4% 85.0%
--------- --------
Operating expenses:
Research and development 51,310 - 51,310
Marketing and selling 67,575 - 67,575
General and administration 18,708 - 18,708
Amortization of intangible assets 1,122 (1,122)(2) -
Special charges 1,313 (1,313)(3) -
-------------------- --------
Total operating expenses 140,028 (2,435) 137,593
-------------------- --------
Operating income (loss)
(3,050) 5,148 2,098
Other income, net 3,615 (957)(4) 2,658
Interest expense (5,031) - (5,031)
-------------------- --------
Loss before income taxes (4,466) 4,191 (275)
Income tax benefit (80) 33 (5) (47)
-------------------- --------
Net loss $(4,386) $4,158 $(228)
==================== ========
Net loss per share:
Basic $(0.06) $(0.00)
========= ========
Diluted $(0.06) $(0.00)
========= ========
Weighted average number of
shares outstanding:
Basic 78,007 78,007
========= ========
Diluted 78,007 78,007
========= ========
(1) Amortization of purchased technology acquired in 13 separate
acquisition transactions, four of which were completed in the twelve
months ending March 31, 2005. Purchased technology is amortized over
two to five years.
(2) Amortization of other identified intangible assets including
trade names, employment agreements and customer relationships acquired
in eight separate acquisition transactions, five of which were
completed in the twelve months ending March 31, 2005. Other identified
intangible assets are amortized over two to five years.
(3) Special charges include $1,191 incurred for severance
benefits, notice pay and outplacement services related to employee
rebalances and $122 for other costs incurred.
(4) Non-GAAP other net income excludes $957 gain on the sale of a
building.
(5) Non-GAAP income tax expense adjustment is based upon the
assumption of a normalized effective rate of 17% on non-GAAP income
before income taxes.
MENTOR GRAPHICS CORPORATION
CONSOLIDATED BALANCE SHEETS
(In thousands - Unaudited)
As of As of
March 31, Dec. 31,
2006 2005
- ----------------------------------------------------------------------
Assets
Current assets:
Cash and short-term investments $120,734 $114,410
Trade accounts receivable, net 76,542 101,593
Term receivables, short-term 139,033 133,273
Prepaid expenses and other 29,585 29,728
Deferred income taxes 13,262 13,127
----------------------
Total current assets 379,156 392,131
Property, plant and equipment, net 78,212 81,374
Term receivables, long-term 127,280 131,676
Intangibles, net 380,847 381,125
Other assets 40,143 34,631
----------------------
Total assets $1,005,638 $1,020,937
======================
Liabilities and Stockholders' Equity
Current liabilities:
Short-term borrowings $11,041 $11,858
Accounts payable 8,357 15,268
Income taxes payable 31,947 37,598
Accrued payroll and related liabilities 57,177 73,244
Accrued liabilities 30,111 29,362
Deferred revenue 117,823 106,453
----------------------
Total current liabilities 256,456 273,783
Long-term notes payable 276,996 282,188
Other long-term liabilities 16,458 16,826
----------------------
Total liabilities 549,910 572,797
----------------------
Stockholders' equity:
Common stock 392,762 381,962
Retained earnings 39,664 45,524
Accumulated other comprehensive income 23,302 20,654
----------------------
Total stockholders' equity 455,728 448,140
----------------------
Total liabilities and stockholders'
equity $1,005,638 $1,020,937
======================
MENTOR GRAPHICS CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands - Unaudited)
Three Months
Ended
March 31,
----------------
2006 2005
----------------
Operating Cash Flows:
Net loss $(5,860)$(4,386)
Depreciation and amortization (1) 13,118 11,320
Other adjustments to reconcile
operating cash 2,176 (1,726)
Changes in working capital 8,021 3,218
---------------------------
Net cash provided by operating activities 17,455 8,426
Net cash used in investing activities (13,018) (9,187)
Net cash provided by (used in) financing
activities (3,895) 7,001
Effect of exchange rate changes on cash
and cash equivalents 151 (793)
---------------------------
Net change in cash and cash equivalents 693 5,447
Cash and cash equivalents at beginning of
period 74,653 67,916
---------------------------
Cash and cash equivalents at end of period $75,346 $73,363
===========================
(1) Amortization and depreciation includes a $2,154 write-off of
note issuance costs in the three months ended March 31, 2006.
MENTOR GRAPHICS CORPORATION
SUPPLEMENTAL FINANCIAL AND OTHER INFORMATION
(In thousands, except for percentages and days sales outstanding
-Unaudited)
Three Months
Ended
March 31,
----------------
2006 2005
----------------
Geographic Revenue:
Americas $63,689 $71,087
36.1% 43.3%
Europe $49,679 $43,788
28.2% 26.6%
Japan $38,981 $32,422
22.1% 19.7%
Pac Rim $23,973 $17,037
13.6% 10.4%
Other Data:
Capital expenditures $3,222 $7,268
Days sales outstanding 110 125
MENTOR GRAPHICS CORPORATION
RECONCILIATION OF GAAP TO NON-GAAP GUIDANCE
DILUTED NET EARNINGS PER SHARE
(Unaudited)
The following table reconciles the specific items excluded from
GAAP in the calculation of non-GAAP earnings per share for the periods
shown below:
Q2 2006 2006
------- -----
Diluted GAAP net earnings per share $(0.01)$0.16
Amortization of purchased technology (1) 0.04 0.13
Amortization of intangible assets (2) 0.01 0.04
Estimated impact of stock compensation expense (3) 0.03 0.12
Special charges (4) - 0.05
Expense associate with convertible debt (5) - 0.06
Income tax adjustment (6) (0.01) 0.09
-------------
Diluted non-GAAP net earnings per share $0.06 $0.65
=============
(1) Excludes amortization of purchased technology acquired in 20
separate acquisition transactions. Purchased technology is amortized
over two to five years. The guidance for Q2 2006 and 2006 do not
assume any new acquisition transactions.
(2) Excludes amortization of other identified intangible assets
including trade names, employment agreements and customer
relationships acquired in 11 separate acquisition transactions. Other
identified intangible assets are amortized over two to five years. The
guidance for Q2 2006 and 2006 do not assume any new acquisition
transactions.
(3) Excludes the expense related to stock options and employee
stock purchase plans related to the adoption of SFAS 123R, effective
Q1 2006.
(4) Excludes special charges incurred during Q1 2006 consisting
primarily of costs incurred for employee rebalances, which included
severance benefits, notice pay and outplacement services, the
abandonment of excess leased facility space and a loss on the disposal
of assets. The guidance for Q2 2006 and 2006 do not assume any new
special charges.
(5) Excludes amounts incurred during Q1 2006 for the write-off of
previously capitalized convertible debt costs of and net premium paid
on the retirement of convertible debt.
(6) Non-GAAP income tax expense adjustment is based upon the
assumption of a normalized effective rate of 17% on non-GAAP income
(loss) before income taxes.
CONTACT: Mentor Graphics
Ryerson Schwark, Public and Investor Relations Director
503-685-1462
ry_schwark@mentor.com
or
Dennis Weldon, Investor Relations and Business
Development Director
503-685-1462
dennis_weldon@mentor.com