Exhibit 99.1
Mentor Graphics Reports Third Quarter Results --
Raises Guidance on Record Bookings and Revenue
WILSONVILLE, Ore.--(BUSINESS WIRE)--Oct. 25, 2006--Mentor Graphics
Corporation (Nasdaq:MENT) today announced record third quarter revenue
of $190.6 million, up 16% from the prior year third quarter. Earnings
per share were $.03 on a GAAP basis, and $.12 on a non-GAAP basis.
Bookings climbed 5% over the previous third quarter to a new third
quarter record and are up over 20% year to date.
"Like the electronic design automation (EDA) industry overall,
Mentor continues to see the effects of strengthening EDA demand in
2006," said Walden C. Rhines, chairman and CEO of Mentor Graphics.
"Customer reaction to our next-generation emulation product and
Calibre nm platform has strengthened our long-term growth outlook."
Compared to the third quarter of 2005, bookings grew nearly 30% in
Integrated Systems Design and 10% in IC Design to Silicon, while
Scalable Verification was down 15% and New and Emerging was flat.
Integrated Systems Design's strength was primarily renewal driven.
Significant product enhancements, particularly routing technology,
have increased customer retooling activity. In Scalable Verification,
the Questa(TM) verification environment continues to see accelerating
growth as nearly a thousand new seats were installed in the third
quarter.
IC Design to Silicon continued to gain market share, driven in
part by the July release of the company's new Calibre(R) nm platform
for nanometer physical verification. Calibre design-for-manufacturing
tools continued to be in high demand as the company announced that
Calibre OPCVerify(TM) ramped to $10 million in product revenue in the
first 10 months of introduction.
Year on year, North America bookings grew about 20%, Europe was
down 35%, Japan more than doubled, and the Pacific Rim was down 20%.
Split of revenue by geography was 45% North America, 25% Europe, 20%
Japan, and 10% Pacific Rim. Gross margin was 84.8%.
"Our automotive business scored an important win in the quarter
with a standardization decision at Ford for the Capital Harness(TM)
tool set," said Gregory K. Hinckley, president of Mentor Graphics.
"The deal, which closed in the third quarter, has already opened many
other doors at key Ford suppliers and partner companies."
Special charges of $0.4 million were related to headcount
reduction.
Guidance
For the fourth quarter, the company expects revenue of
approximately $229 million, GAAP earnings per share of approximately
$.26 and non-GAAP earnings per share of approximately $.45.
For full year 2006, the company expects revenue of approximately
$774 million, GAAP earnings per share of approximately $.21 and
non-GAAP earnings per share of approximately $.73. This represents 10%
revenue growth, 195% GAAP earnings growth and 80% non-GAAP earnings
growth from 2005.
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 gross margin, operating margin and net
income (loss), which we refer to as non-GAAP gross margin, operating
margin and net income (loss), respectively. These non-GAAP measures
are derived from the revenues of our product, maintenance and services
business operations and the costs directly related to the generation
of those revenues, 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. These non-GAAP measures exclude amortization of purchased
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.
Purchased intangible assets consist primarily of purchased
technology, backlog, trade names, customer relationships and
employment agreements. 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.
During the nine months ended September 30, 2006, $6.23 million of
interest expense attributable to net retirement premiums and
write-offs of debt issuance costs related to the refinancing of
certain convertible debt was excluded as management does not consider
this transaction a part of its core operating performance. During the
nine months ended September 30, 2006 and 2005, $895 thousand and $469
thousand gain on investment earnout income was excluded, respectively.
During the nine months ended September 30, 2005, $4.75 million
purchase of technology that had not yet reached technological
feasibility, and a $957 thousand gain on the sale of a building were
also excluded.
In certain instances our GAAP results of operations may not be
profitable when our corresponding non-GAAP results are profitable or
vice versa. The number of shares on which our non-GAAP EPS is
calculated may therefore differ from the GAAP presentation due to the
anti-dilutive effect of stock options in a loss situation.
Non-GAAP gross margin, operating margin and net income (loss) are
supplemental measures of our performance that are not required by, or
presented in accordance with, GAAP. Moreover, they should not be
considered as an alternative to any 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 gross
margin, operating margin and net income (loss) because we consider
them to be important supplemental measures of our operating
performance and profitability trends, and because we believe they give
investors useful information on period-to-period performance as
evaluated by management.
Management excludes from its non-GAAP measures 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 considers our core operating performance to be that
which can be affected by our managers in any particular period through
their management of the resources that affect our underlying revenue
and profit generating operations during that period. 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 purchased 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.
-- Management supplementally considers performance without the
impact of stock-based compensation charges and believes this
information is useful to investors to compare our performance
to prior periods before SFAS 123R and to the performance of
other companies in our industry who present non-GAAP results
adjusted to exclude stock compensation expense. We view
stock-based compensation as a key element of our employee
retention and long-term incentives, not as an expense that
should be an element of evaluating core operations in any
given period. We therefore exclude these charges for purposes
of evaluating our core performance.
-- 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 nine months
ended September 30, 2006, is 44%. 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 purchased intangibles, though not directly
affecting our current cash position, represents 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 often 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 about
$750 million and employs approximately 4,100 people worldwide.
Corporate headquarters are located at 8005 S.W. Boeckman Road,
Wilsonville, Oregon 97070-7777. World Wide Web site:
http://www.mentor.com/.
Mentor Graphics and Calibre are registered trademarks and Questa,
Capital Harness and OPCVerify are trademarks of Mentor Graphics
Corporation. All other company or product names are the registered
trademarks or trademarks of their respective owners.
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) reductions in spending on the company's products by its
customers due to cyclical downturns or initiatives to increase
profitability; (ii) 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; (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) the impact of tax audits by the IRS or other taxing
authorities, or 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; (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) weakness in the US or other economies,
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 Nine Months Ended
September 30, September 30,
------------------- -------------------
2006 2005 2006 2005
--------- --------- --------- ---------
Revenues:
System and software $114,461 $ 91,492 $318,627 $264,427
Service and support 76,174 73,317 226,763 219,552
--------- --------- --------- ---------
Total revenues 190,635 164,809 545,390 483,979
--------- --------- --------- ---------
Cost of revenues: (1)
System and software 4,664 3,166 12,538 12,729
Service and support 21,072 19,596 62,122 59,843
Amortization of purchased
technology 3,286 3,076 9,942 8,489
--------- --------- --------- ---------
Total cost of revenues 29,022 25,838 84,602 81,061
--------- --------- --------- ---------
Gross margin 161,613 138,971 460,788 402,918
--------- --------- --------- ---------
Operating expenses:
Research and development (2) 60,448 51,563 170,804 159,066
Marketing and selling (3) 72,192 64,728 208,497 197,627
General and administration
(4) 22,822 19,883 66,617 57,343
Amortization of intangible
assets (5) 1,168 1,059 3,415 3,153
Special charges (6) 359 (48) 6,512 2,529
Merger and acquisition
related charges (7) - - 180 750
--------- --------- --------- ---------
Total operating expenses 156,989 137,185 456,025 420,468
--------- --------- --------- ---------
Operating income (loss): 4,624 1,786 4,763 (17,550)
Other income, net (8) 6,721 4,144 15,756 10,601
Interest expense (9) (6,858) (5,461) (27,323) (16,130)
--------- --------- --------- ---------
Income (loss) before income
taxes 4,487 469 (6,804) (23,079)
Provision (benefit) for
income taxes (10) 1,957 310 (3,026) (12,009)
--------- --------- --------- ---------
Net income (loss) $ 2,530 $ 159 $ (3,778) $(11,070)
========= ========= ========= =========
Net income (loss) per share:
Basic $ 0.03 $ - $ (0.05) $ (0.14)
========= ========= ========= =========
Diluted $ 0.03 $ - $ (0.05) $ (0.14)
========= ========= ========= =========
Weighted average number of shares
outstanding:
Basic 81,741 79,135 80,735 78,440
========= ========= ========= =========
Diluted 83,347 80,077 80,735 78,440
========= ========= ========= =========
Refer to following page for a description of footnotes.
Listed below are the items included in net income that management
excludes in computing the non-GAAP financial measures referred to in
the text of this press release. Items are further described under
"Discussion of Non-GAAP Financial Measures".
Three Months
Ended Nine Months Ended
September 30, September 30,
--------------- ------------------
2006 2005 2006 2005
------- ------- -------- ---------
(1) Cost of revenues:
Stock-based compensation $ 199 $ - $ 652 $ -
Amortization of purchased
intangible assets 3,286 3,076 9,942 8,489
------- ------- -------- ---------
$3,485 $3,076 $10,594 $ 8,489
======= ======= ======== =========
(2) Research and development:
Stock-based compensation $1,301 $ - $ 4,166 $ -
Unusual charge related to the
purchase of technology - - - 4,750
------- ------- -------- ---------
$1,301 $ - $ 4,166 $ 4,750
======= ======= ======== =========
(3) Marketing and selling:
Stock-based compensation $1,033 $ - $ 3,340 $ -
------- ------- -------- ---------
$1,033 $ - $ 3,340 $ -
======= ======= ======== =========
(4) General and administration:
Stock-based compensation $ 430 $ - $ 1,360 $ -
------- ------- -------- ---------
$ 430 $ - $ 1,360 $ -
======= ======= ======== =========
(5) Amortization of intangible
assets:
Amortization of purchased
other intangible assets $1,168 $1,059 $ 3,415 $ 3,153
------- ------- -------- ---------
$1,168 $1,059 $ 3,415 $ 3,153
======= ======= ======== =========
(6) Special charges:
Rebalance and restructuring
costs $ 359 $ (48) $ 6,512 $ 2,529
------- ------- -------- ---------
$ 359 $ (48) $ 6,512 $ 2,529
======= ======= ======== =========
(7) Merger and acquisition related
charges:
In-process research and
development $ - $ - $ 180 $ 750
------- ------- -------- ---------
$ - $ - $ 180 $ 750
======= ======= ======== =========
(8) Other income, net:
Gain on sale of building $ - $ - $ - $ (957)
Investment earnout payment
receipt (895) (469) (895) (469)
------- ------- -------- ---------
$ (895) $ (469) $ (895) $ (1,426)
======= ======= ======== =========
(9) Interest expense:
Debt retirement costs $ 322 $ - $ 6,227 $ -
------- ------- -------- ---------
$ 322 $ - $ 6,227 $ -
======= ======= ======== =========
(10) Provision for income taxes:
Income tax effects $ (30) $ (385) $(7,802) $(11,187)
------- ------- -------- ---------
$ (30) $ (385) $(7,802) $(11,187)
======= ======= ======== =========
MENTOR GRAPHICS CORPORATION
- ----------------------------------------------------------------------
UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS
- ----------------------------------------------------------------------
(In thousands, except earnings per share data)
Three Months
Ended Nine Months Ended
September 30, September 30,
----------------- ------------------
2006 2005 2006 2005
-------- -------- -------- ---------
GAAP net income (loss) $ 2,530 $ 159 $(3,778) $(11,070)
Non-GAAP adjustments:
Stock based-compensation: (1)
Cost of revenues 199 - 652 -
Research and development
(R&D) 1,301 4,166
Marketing and selling 1,033 - 3,340 -
General and administration 430 - 1,360 -
Acquisition - related items:
Amortization of purchased
intangible assets
Cost of revenues (2) 3,286 3,076 9,942 8,489
Other operating expense (3) 1,168 1,059 3,415 3,153
R&D Charge related to the
purchase of technology (4) - - - 4,750
In-process R&D (5) - - 180 750
Special charges (6) 359 (48) 6,512 2,529
Non-operating gains (7) (895) (469) (895) (1,426)
Interest expense (8) 322 - 6,227 -
Income tax effects (9) (30) (385) (7,802) (11,187)
-------- -------- -------- ---------
Total of non-GAAP adjustments 7,173 3,233 27,097 7,058
-------- -------- -------- ---------
Non-GAAP net income (loss) $ 9,703 $ 3,392 $23,319 $ (4,012)
======== ======== ======== =========
GAAP weighted average shares
(diluted) 83,347 80,077 80,735 78,440
Non-GAAP adjustment - - 1,071 -
-------- -------- -------- ---------
Non-GAAP weighted average shares
(diluted) 83,347 80,077 81,806 78,440
======== ======== ======== =========
GAAP net income per share
(diluted) $ 0.03 $ - $ (0.05) $ (0.14)
Non-GAAP adjustments detailed
above 0.09 0.04 0.34 0.09
-------- -------- -------- ---------
Non-GAAP net income per share
(diluted) $ 0.12 $ 0.04 $ 0.29 $ (0.05)
======== ======== ======== =========
(1) Equity plan-related compensation expense recognized in accordance
with SFAS 123R, Share-Based Payment.
(2) Amount represents purchased technology resulting from acquisition
transactions. Purchased technology is amortized over two to five
years.
(3) Other identified intangible assets are amortized to other
operating expense over two to five years. Other identified
intangible assets includes tradenames, employment agreements,
customer relationships and deferred compensation which are the
result of acquisition transactions.
(4) Nine months ended September 30, 2005: A charge of $4,750 for a
purchase of technology that had not reached technological
feasibility. This technology will be the basis for a new offering
in the Calibre product family which is expected to be introduced
in 2007.
(5) Nine months ended September 30, 2006: Write off of $180 for in-
process research and development related to an acquisition.
Nine months ended September 30, 2005: Merger and acquisition
related charges consist of in-process R&D charges related to the
acquisitions of Volcano Communications Technologies AB and Aptix
Corporation.
(6) Three months ended, September 30, 2006: Special charges consist of
costs of $359 incurred for employee rebalances. The rebalance
costs included severance benefits, notice pay and outplacement
services.
Three months ended, September 30, 2005: Special charges consist of
a $550 reversal of previously recorded non-cancelable lease
payments related to a facility in North America due to an
increase in the expected sublease income substantially offset by
costs of $415 incurred for employee rebalances. The rebalance
costs included severance benefits, notice pay and outplacement
services. In addition, $87 represents other costs incurred to
restructure the organization other than employee rebalances and
excess leased facility costs.
Nine months ended September 30, 2006: Special charges consist of
(i) $4,333 of costs incurred for employee rebalances, which
include severance benefits, notice pay and outplacement services,
(ii) $1,625 related to the discontinuation of one of the
Company's intellectual property product lines which included the
abandonment of excess leased facility space, the disposal of
related assets and other costs, and (iii) $554 in other costs
incurred, which were primarily included non-cancelable lease
payments for one facility in Europe.
Nine months ended September 30, 2005: Special charges consist of
(i) $2,763 of costs incurred for employee rebalances, which
included severance benefits, notice pay and outplacement
services, (ii) a $550 reversal of previously recorded non-
cancelable lease payments related to a facility in North America
due to an increase in the expected sublease income, (iii) a $91
charge for the abandonment of excess leased facility space, and
(iv) $225 in other costs incurred to restructure the organization
other than employee rebalances and excess leased facility costs.
(7) Three months ended September 30, 2006 and 2005: Investment earnout
payment received related to a sale of stock in 2003.
Nine months ended September 30, 2006: Investment earnout payment
received related to a sale of stock in 2003.
Nine months ended September 30, 2005: Investment earnout payment
received related to a sale of stock in 2003 and the gain on sale
of a building in the first quarter of 2005.
(8) Three and nine months ended September 30, 2006: Premium and
unamortized debt costs related to the redemption of convertible
debt.
(9) 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
- ----------------------------------------------------------------------
UNAUDITED RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP
FINANCIAL MEASURES
- ----------------------------------------------------------------------
(In thousands, except margin data)
Three Months Ended Nine Months Ended
September 30, September 30,
------------------- -------------------
2006 2005 2006 2005
--------- --------- --------- ---------
GAAP gross margin $161,613 $138,971 $460,788 $402,918
Reconciling items to non-GAAP
gross margin
Stock-based compensation 199 - 652 -
Amortization of purchased
intangible assets 3,286 3,076 9,942 8,489
--------- --------- --------- ---------
Non-GAAP gross margin $165,098 $142,047 $471,382 $411,407
========= ========= ========= =========
Three Months Ended Nine Months Ended
September 30, September 30,
------------------- -------------------
2006 2005 2006 2005
--------- --------- --------- ---------
GAAP gross margin as a percent
of total revenue 85% 84% 84% 83%
Non-GAAP adjustments
detailed above 2% 2% 2% 2%
--------- --------- --------- ---------
Non-GAAP gross margin as a
percent of total revenue 87% 86% 86% 85%
========= ========= ========= =========
Three Months Ended Nine Months Ended
September 30, September 30,
------------------- -------------------
2006 2005 2006 2005
--------- --------- --------- ---------
GAAP operating expenses $156,989 $137,185 $456,025 $420,468
Reconciling items to non-GAAP
operating expenses
Stock-based compensation (2,764) - (8,866) -
Unusual charge related to
the purchase of technology - - - (4,750)
Amortization of purchased
other intangible assets (1,168) (1,059) (3,415) (3,153)
Rebalance and restructuring
costs (359) 48 (6,512) (2,529)
In-process research and
development - - (180) (750)
--------- --------- --------- ---------
Non-GAAP operating expenses $152,698 $136,174 $437,052 $409,286
========= ========= ========= =========
Three Months Ended Nine Months Ended
September 30, September 30,
------------------- -------------------
2006 2005 2006 2005
--------- --------- --------- ---------
GAAP operating income (loss) $ 4,624 $ 1,786 $ 4,763 $(17,550)
Reconciling items to non-GAAP
operating income
Stock-based compensation 2,963 - 9,518 -
Amortization of purchased
intangible assets 3,286 3,076 9,942 8,489
Unusual charge related to
the purchase of technology - - - 4,750
Amortization of purchased
other intangible assets 1,168 1,059 3,415 3,153
Rebalance and restructuring
costs 359 (48) 6,512 2,529
In-process research and
development - - 180 750
--------- --------- --------- ---------
Non-GAAP operating income $ 12,400 $ 5,873 $ 34,330 $ 2,121
========= ========= ========= =========
Three Months Ended Nine Months Ended
September 30, September 30,
------------------- -------------------
2006 2005 2006 2005
--------- --------- --------- ---------
GAAP operating margin as a
percent of total revenue 2% 1% 1% -4%
Non-GAAP adjustments
detailed above 4% 3% 5% 4%
--------- --------- --------- ---------
Non-GAAP operating margin as a
percent of total revenue 6% 4% 6% 0%
========= ========= ========= =========
Three Months Ended Nine Months Ended
September 30, September 30,
------------------- -------------------
2006 2005 2006 2005
--------- --------- --------- ---------
GAAP other income, net and
interest expense $ (137) $ (1,317) $(11,567) $ (5,529)
Reconciling items to non-GAAP
other income, net and
interest expense
Gain on sale of building - - - (957)
Investment earnout payment
receipt (895) (469) (895) (469)
Convertible debt retirement
costs 322 6,227
--------- --------- --------- ---------
Non-GAAP other income, net and
interest expense $ (710) $ (1,786) $ (6,235) $ (6,955)
========= ========= ========= =========
MENTOR GRAPHICS CORPORATION
- ----------------------------------------------------------------------
CONSOLIDATED BALANCE SHEETS
- ----------------------------------------------------------------------
(In thousands - Unaudited)
September 30, December 31,
2006 2005
------------- ------------
Assets
Current assets:
Cash and short-term investments $ 145,548 $ 114,410
Trade accounts receivable, net 85,681 101,593
Term receivables, short-term 125,899 133,273
Prepaid expenses and other 26,833 29,728
Deferred income taxes 13,673 13,127
------------- ------------
Total current assets 397,634 392,131
Property, plant and equipment, net 82,040 81,374
Term receivables, long term 143,898 131,676
Intangible assets, net 379,230 381,125
Other assets 41,336 34,631
------------- ------------
Total assets $1,044,138 $1,020,937
============= ============
Liabilities and Stockholders' Equity
Current liabilities:
Short-term borrowings $ 10,798 $ 11,858
Accounts payable 11,491 15,268
Income taxes payable 31,973 37,598
Accrued payroll and related liabilities 81,870 73,244
Accrued liabilities 31,316 29,362
Deferred revenue 113,136 106,453
------------- ------------
Total current liabilities 280,584 273,783
Long-term notes payable 264,853 282,188
Other long-term liabilities 15,070 16,826
------------- ------------
Total liabilities 560,507 572,797
------------- ------------
Stockholders' equity:
Common stock 415,876 381,962
Retained earnings 41,746 45,524
Accumulated other comprehensive income 26,009 20,654
------------- ------------
Total stockholders' equity 483,631 448,140
------------- ------------
Total liabilities and stockholders'
equity $1,044,138 $1,020,937
============= ============
MENTOR GRAPHICS CORPORATION
- ----------------------------------------------------------------------
CONSOLIDATED STATEMENTS OF CASH FLOWS
- ----------------------------------------------------------------------
(In thousands - Unaudited)
Three Months Nine Months Ended
Ended
September 30, September 30,
----------------- ------------------
2006 2005 2006 2005
-------- -------- -------- ---------
Operating activities
Net income (loss) $2,530 $159 $(3,778) $(11,070)
Depreciation and amortization (1) 11,120 11,043 35,842 33,525
Other adjustments to reconcile:
Operating cash 597 (973) 3,449 (2,407)
Changes in working capital (3,969) 967 20,980 6,597
-------- -------- -------- ---------
Net cash provided by operating
activities 10,278 11,196 56,493 26,645
Investing activities
Net cash provided by (used in)
investing activities 1,180 (26,396) (49,324) (47,440)
Financing activities
Net cash provided by (used in)
financing activities 8,823 7,662 1,498 13,836
Effect of exchange rate changes
on cash and cash equivalents 268 755 807 (1,936)
-------- -------- -------- ---------
Net change in cash and cash
equivalents 20,549 (6,783) 9,474 (8,895)
Cash and cash equivalents at
beginning of period 63,578 65,804 74,653 67,916
-------- -------- -------- ---------
Cash and cash equivalents at end
of period $84,127 $59,021 $84,127 $59,021
======== ======== ======== =========
(1) Depreciation and amortization includes a write-off of note
issuance costs in the amount of $147 during the three months ended
September 30, 2006, and $2,407 and $397 for the nine months ending
September 30, 2006 and 2005, respectively.
MENTOR GRAPHICS CORPORATION
- ----------------------------------------------------------------------
SUPPLEMENTAL FINANCIAL AND OTHER INFORMATION
- ----------------------------------------------------------------------
(In thousands, except for days sales outstanding - Unaudited)
Three Months
Ended Nine Months Ended
September 30, September 30,
----------------- -------------------
2006 2005 2006 2005
-------- -------- --------- ---------
Geographic Revenue:
Americas $85,975 $61,702 $229,339 $203,901
45.2% 37.4% 42.0% 42.1%
Europe $47,316 $54,583 $138,815 $140,616
24.8% 33.1% 25.5% 29.1%
Japan $34,197 $22,989 $ 98,003 $ 79,074
17.9% 14.0% 18.0% 16.3%
Pac Rim $23,147 $25,535 $ 79,233 $ 60,388
12.1% 15.5% 14.5% 12.5%
Other Data:
Capital expenditures $ 6,886 $ 4,682 $ 19,380 $ 17,259
Days sales outstanding 100 114 - -
MENTOR GRAPHICS CORPORATION
- ----------------------------------------------------------------------
UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP
- ----------------------------------------------------------------------
EARNINGS PER SHARE GUIDANCE
- ----------------------------------------------------------------------
The following table reconciles the specific items excluded from GAAP
in the calculation of expected non-GAAP earnings per share for the
periods shown below:
---------------
Q4 2006 FY 2006
------- -------
Diluted GAAP net earnings per share $0.26 $0.21
Non-GAAP Adjustments:
Amortization of purchased technology (1) 0.03 0.13
Amortization of intangible assets (2) 0.01 0.04
Estimated impact of stock compensation expense (3) 0.03 0.13
Special Charges (4) - 0.07
Expense associated with convertible debt (5) - 0.06
Investment earn out payment receipt (6) - (0.01)
Income tax adjustment (7) 0.12 0.10
------- -------
Non-GAAP net income $0.45 $0.73
======= =======
(1) Excludes amortization of purchased technology acquired in 20
separate acquisition transactions. Purchased technology is amortized
over two to five years. The guidance for Q4 2006 and 2006 is net of
tax and does 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 Q4 2006 and 2006 is net of tax and does 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, net of tax.
(4) Excludes special charges incurred during Q1, Q2 and Q3 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 Q4 2006 and 2006 is net of tax
and does not assume any new special charges.
(5) Excludes amounts incurred during Q1, Q2 and Q3 2006 for the write-
off of previously capitalized convertible debt costs of and net
premium paid on the retirement of convertible debt, net of tax.
(6) Excludes a Q3 2006 gain (earnout payment) related to the sale of a
minority interest business in a previous period, net of tax.
(7) 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
Public and Investor Relations
Director
Ryerson Schwark, 503-685-1462
ry_schwark@mentor.com
or
Mentor Graphics
Investor Relations and Business Development Director
Dennis Weldon, 503-685-1462
dennis_weldon@mentor.com