MENT Mentor Graphics Corp.

Mentor Graphics Corporation (Nasdaq: MENT) today announced revenues for fiscal third quarter ending October 31st, 2008 of $184.9 million, a GAAP loss of $.85 per share, and a non-GAAP loss of $.04 per share. The GAAP loss is primarily driven by a $.55 per share tax provision that is abnormally high as it includes recapture of tax benefits previously claimed in prior quarters as well as the continuing effect of tax expense in non-US jurisdictions. �The current economic outlook has delayed the typical contract renewal pattern we had been seeing. Customers are now more typically waiting until the quarter of contract expiration to renew. One of the consequences of this pattern is that we see greater strength going into fiscal 2010,� said Walden C. Rhines, chairman and CEO of Mentor Graphics. �Even in this tougher environment, renewals in our top ten contracts in the quarter increased 35% over their previous contract value primarily due to adoption of new capabilities, like design for manufacturing, that were just emerging three years ago when the contracts were created.� During the quarter, the company released a parallelized version of its Olympus-SOC� place and route solution, significantly improving completion times for design closure, analysis and optimization. The company also introduced Calibre� equation-based design rule checking (DRC), allowing customers to embed complex design-for-manufacturing checks directly into their DRC runs. �Cost control measures begun earlier in the year, as well as the weakening of the Euro and the strengthening of the Yen, have benefited the company,� said Gregory K. Hinckley, president of Mentor Graphics. �In addition to the $26 million in cost reductions that we will deliver over the course of fiscal 2009, we see an additional $30 million in expense savings that we can deliver in fiscal 2010. We continue to look carefully at all of our business investments in light of the current environment.� GUIDANCE For the fiscal fourth quarter ending January 31st, 2009, the company now expects revenues of about $270 million, non-GAAP earnings per share of approximately $.55, and GAAP earnings per share of about $.65. GAAP earnings in the fiscal fourth quarter will be relatively stronger as a portion of the tax provision recorded in the fiscal third quarter is recaptured. For fiscal 2009 the company expects full year revenues of approximately $815 million, non-GAAP earnings per share of about $0.40 and a GAAP loss per share of approximately $.65. For fiscal first quarter 2010 ending April 30, 2009, the company initially expects revenues of $200 to $210 million, non-GAAP earnings per share between $.05 and $.10, and a GAAP loss per share between $.01 and $.06. 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 and other identified intangible assets, in-process research and development, special charges, equity plan-related compensation expenses and charges, and gains which management does not consider reflective of our core operating business. Purchased and other identified intangible assets consist primarily of purchased technology, backlog, trade names, customer relationships, and employment agreements. In-process research and development charges represent products in development that had not reached technological feasibility at the time of acquisition. Special charges primarily 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 Statement of Financial Accounting Standards 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 we would accrue using a normalized effective tax rate applied to the non-GAAP results. During the nine months ended October 31, 2007, we excluded $452 thousand of interest expense attributable to net retirement premiums and write-offs of debt issuance costs. The amounts were expensed in connection with the refinancing or repurchase of certain convertible debt. The amounts were excluded as management does not consider these transactions a part of its core operating performance. There were no debt repurchases during the nine months ended October 31, 2008. During the nine months ended October 31, 2008, we excluded $1,088 thousand of equity in losses of unconsolidated entities. The amounts represent our equity in the losses of a common stock investment accounted for under the equity method. The amounts were excluded as management does not consider these transactions a part of its core operating performance. We had no equity in unconsolidated entities during the nine months ended October 31, 2007. 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 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 our non-GAAP measures certain recurring items to facilitate its review of the comparability of our core operating performance on a period-to-period basis because such items are not related to our 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 our operating performance for purposes of comparison with our 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 and other identified intangible assets are inconsistent in amount and frequency and are significantly impacted by the timing and magnitude of our 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 our net income (loss) is in the first twelve months following an acquisition. Special charges are primarily severance related and are due to our 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 our 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. In-process research and development charges are largely disregarded as acquisition decisions are made, since they 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 equity plan-related compensation charges and believes this information is useful to investors to compare our performance to the performance of other companies in our industry who present non-GAAP results adjusted to exclude stock compensation expense. We view equity plan-related 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 our 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 we operate. 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 October 31, 2008 is (29%), which considers tax expense on our international operations, not withstanding a projected GAAP loss for the year. Our full fiscal year 2009 GAAP tax rate is projected to be (31%). The GAAP tax rate�considers certain mandatory and�other non-scalable tax costs which may adversely or beneficially�affect�our tax rate depending upon our 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 we expect 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. We regularly engage in acquisition and assimilation activities as part of our ongoing business, and therefore we will continue to experience special charges and in-process research and development charges on a regular basis. These costs also directly impact our available funds. Our 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. Our income tax expense (benefit) will be ultimately based on our 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 $850 million and employs approximately 4,450 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 Olympus-SOC is a trademark 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 the spending on the company�s products and services�by its customers due to cyclical downturns; (ii)�weakness�or recession in the US, EU, Japan or other economies;�(iii) the company�s ability to successfully offer products and services that compete in the highly competitive EDA industry; (iv)�product bundling or discounting of products and services by competitors, which could force the company to lower its prices or offer other more favorable terms to customers; (v) effects of the increasing volatility of foreign currency fluctuations on the company�s business and operating results; (vi) changes in accounting or reporting rules or interpretations; (vii)�the impact of tax audits by the IRS or other taxing authorities, or changes in the tax laws, regulations or enforcement practices where the company does business; (viii)�effects of unanticipated shifts in product mix on gross margin; and (ix)�effects of customer seasonal purchasing patterns and the timing of significant orders may negatively or positively impact the company�s quarterly results of operations, (x) an industry downturn that could lead to smaller customer renewals, 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 UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except earnings per share data) � � � � � � � Three Months Ended Nine Months Ended October 31, 2008 October 31, 2007 October 31, 2008 October 31, 2007 Revenues: System and software $ 97,312 $ 108,393 $ 289,985 $ 354,162 Service and support � 87,540 � � 82,096 � � 256,478 � � 240,750 � Total revenues � 184,852 � � 190,489 � � 546,463 � � 594,912 � Cost of revenues: (1) System and software 3,566 4,706 13,204 16,548 Service and support 24,350 24,453 73,722 69,703 Amortization of purchased technology � 3,810 � � 2,139 � � 9,040 � � 7,513 � Total cost of revenues � 31,726 � � 31,298 � � 95,966 � � 93,764 � Gross margin � 153,126 � � 159,191 � � 450,497 � � 501,148 � Operating expenses: Research and development (2)(a) 65,146 63,706 193,779 187,628 Marketing and selling (3) 76,688 74,580 226,135 222,279 General and administration (4) 24,333 24,183 71,493 71,080 Other general expense (income), net 168 178 (269 ) (38 ) Amortization of intangible assets (5) 3,129 2,704 8,099 6,361 Special charges (6) 2,214 1,115 15,099 5,160 In-process research and development (7) � 6,790 � � - � � 22,075 � � 4,100 � Total operating expenses � 178,468 � � 166,466 � � 536,411 � � 496,570 � Operating income (loss) (25,342 ) (7,275 ) (85,914 ) 4,578 Other income, net (8) 1,694 1,026 4,697 3,961 Interest expense (9) � (4,270 ) � (5,053 ) � (12,230 ) � (15,112 ) Loss before income tax (27,918 ) (11,302 ) (93,447 ) (6,573 ) Income tax expense (benefit) (10)(a) 50,369 (2,506 ) 27,024 (450 ) Minority interest in net loss of subsidiary � (43 ) � - � � (132 ) � - � Net loss $ (78,244 ) $ (8,796 ) $ (120,339 ) $ (6,123 ) Net loss per share: Basic $ (0.85 ) $ (0.10 ) $ (1.32 ) $ (0.07 ) Diluted $ (0.85 ) $ (0.10 ) $ (1.32 ) $ (0.07 ) Weighted average number of shares outstanding: Basic � 92,354 � � 89,609 � � 91,484 � � 87,456 � Diluted � 92,354 � � 89,609 � � 91,484 � � 87,456 � � Refer to following page for a description of footnotes. � (a) For the October 31, 2007 presentation, the research and development credit was reclassified from Income tax expense (benefit) to Research and development. The reclassifications were made for consistency in presentation with the current year. MENTOR GRAPHICS CORPORATION FOOTNOTES TO UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands) � � � � � � � 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 October 31, 2008 October 31, 2007 October 31, 2008 October 31, 2007 (1) Cost of revenues: Equity plan-related compensation $ 351 $ 281 $ 1,102 $ 642 Prepaid royalty costs - - 103 - Amortization of purchased intangible assets � 3,810 � 2,139 � 9,040 � 7,513 $ 4,161 $ 2,420 $ 10,245 $ 8,155 � (2) Research and development: Equity plan-related compensation $ 2,979 $ 2,240 $ 8,830 $ 5,179 � (3) Marketing and selling: Equity plan-related compensation $ 2,150 $ 1,557 $ 6,371 $ 3,678 � (4) General and administration: Equity plan-related compensation $ 1,518 $ 892 $ 4,830 $ 2,987 � (5) Amortization of intangible assets: Amortization of other identified intangible assets $ 3,129 $ 2,704 $ 8,099 $ 6,361 � (6) Special charges: Rebalance, restructuring, and other costs $ 2,214 $ 1,115 $ 15,099 $ 5,160 � (7) In-process research and development In-process research and development $ 6,790 $ - $ 22,075 $ 4,100 � (8) Other income, net: Equity in losses of unconsolidated entities $ 445 $ - $ 1,088 $ - � (9) Interest expense: Debt retirement costs $ - $ 288 $ - $ 452 � (10) Income tax expense (benefit): Income tax effects $ 51,140 $ (2,491) $ 29,882 $ (5,464) � � � � � � � � � � � � � MENTOR GRAPHICS CORPORATION UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS (In thousands, except earnings per share data) � � � � � � � Three Months Ended Nine Months Ended October 31, 2008 October 31, 2007 October 31, 2008 October 31, 2007 GAAP net loss $ (78,244 ) $ (8,796 ) $ (120,339 ) $ (6,123 ) Non-GAAP adjustments: Equity plan-related compensation: (1) Cost of revenues 351 281 1,102 642 Research and development 2,979 2,240 8,830 5,179 Marketing and selling 2,150 1,557 6,371 3,678 General and administration, and other 1,518 892 4,830 2,987 System and software cost of revenues (2) - - 103 - Acquisition - related items: Amortization of purchased and other identified intangible assets Cost of revenues (3) 3,810 2,139 9,040 7,513 Amortization of intangible assets (4) 3,129 2,704 8,099 6,361 In-process R&D (5) 6,790 - 22,075 4,100 Special charges (6) 2,214 1,115 15,099 5,160 Other income, net (7) 445 - 1,088 - Interest expense (8) - 288 - 452 Income tax effects (9) � 51,140 � � (2,491 ) � 29,882 � � (5,464 ) Total of non-GAAP adjustments � 74,526 � � 8,725 � � 106,519 � � 30,608 � Non-GAAP net income (loss) $ (3,718 ) $ (71 ) $ (13,820 ) $ 24,485 � � GAAP weighted average shares (diluted) 92,354 89,609 91,484 87,456 Non-GAAP adjustment � - � � - � � - � � 2,293 � Non-GAAP weighted average shares (diluted) � 92,354 � � 89,609 � � 91,484 � � 89,749 � � GAAP net loss per share (diluted) $ (0.85 ) $ (0.10 ) $ (1.32 ) $ (0.07 ) Non-GAAP adjustments detailed above � 0.81 � � 0.10 � � 1.17 � � 0.34 � Non-GAAP net income (loss) per share (diluted) $ (0.04 ) $ - � $ (0.15 ) $ 0.27 � � � � � � � � � � � � � (1) Equity plan-related compensation expense recognized in accordance with SFAS 123R. (2) Amount represents the write-off of prepaid royalty amounts associated with the closure of our Intellectual Property division. (3) Amount represents amortization of purchased intangible assets resulting from acquisitions. Purchased intangible assets are amortized over two to five years. (4) Other identified intangible assets are amortized to other operating expense over two to five years. Other identified intangible assets include tradenames, employment agreements, customer relationships and deferred compensation which are the result of acquisition transactions. (5) Three months ended October 31, 2008: Write off of $6,790 for in-process research and development related to the Flomerics acquisition. Nine months ended October 31, 2008: Write off of $8,090 for in-process research and development related to the Ponte and Flomerics acquisitions and $13,985 related to the acquisition of technology from IBM which has not yet reached technological feasibility and provided no alternative future uses. The technology is expected to be the basis for a new offering in the Calibre product family once development is completed. Nine months ended October 31, 2007: A write off of $4,100 for in-process research and development related to the Sierra acquisition. (6) Three months ended October 31, 2008: Special charges consist of (i) $2,273 in fees incurred in response to the unsolicited bid by Cadence Design Systems, (ii) $350 of costs incurred for employee rebalances consisting of severance benefits, notice pay and outplacement services, and (iii) $(409) related to leased facilities. Three months ended October 31, 2007: Special charges consist of $1,115 of costs incurred for employee rebalances consisting of severance benefits, notice pay and outplacement services. Nine months ended October 31, 2008: Special charges consist of (i) $9,194 of costs incurred for employee rebalances consisting of severance benefits, notice pay and outplacement services, (ii) $3,345 in fees incurred in response to the unsolicited bid by Cadence Design Systems, (iii) $2,547 related to the abandonment of excess leased facility space, and (iv) $13 in fixed asset write-offs related to the closure of our Intellectual Property division. Nine months ended October 31, 2007: Special charges consist of (i) $5,798 of costs incurred for employee rebalances consisting of severance benefits, notice pay and outplacement services, (ii) $100 for a wind-up services agreement related to the liquidation of a subsidiary, (iii) ($721) related to reoccupation of a previously abandoned facility, and (iv) ($17) in other costs and adjustments, net. (7) Amount represent our equity in the loss of an investment accounted for under the equity method. (8) Discounts, premiums, and unamortized debt costs related to the redemption of convertible debt. (9) Non-GAAP income tax expense adjustment reflects the application of our assumed normalized effective 17% tax rate, instead of our GAAP tax rate, to our GAAP pre-tax income and the application of the 17% tax rate to our non-GAAP adjustments. MENTOR GRAPHICS CORPORATION UNAUDITED RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES (In thousands, except percentages) � � � � � � � Three Months Ended Nine Months Ended October 31, 2008 October 31, 2007 October 31, 2008 October 31, 2007 GAAP gross margin $ 153,126 $ 159,191 $ 450,497 $ 501,148 Reconciling items to non-GAAP gross margin Equity plan-related compensation 351 281 1,102 642 Prepaid royalty costs - - 103 - Amortization of purchased intangible assets � 3,810 � � 2,139 � � 9,040 � � 7,513 � Non-GAAP gross margin $ 157,287 � $ 161,611 � $ 460,742 � $ 509,303 � � � � Three Months Ended Nine Months Ended October 31, 2008 October 31, 2007 October 31, 2008 October 31, 2007 GAAP gross margin as a percent of total revenues 83 % 84 % 82 % 84 % Non-GAAP adjustments detailed above � 2 % � 1 % � 2 % � 2 % Non-GAAP gross margin as a percent of total revenues � 85 % � 85 % � 84 % � 86 % � � � Three Months Ended Nine Months Ended October 31, 2008 October 31, 2007 October 31, 2008 October 31, 2007 GAAP operating expenses $ 178,468 $ 166,466 $ 536,411 $ 496,570 Reconciling items to non-GAAP operating expenses Equity plan-related compensation (6,647 ) (4,689 ) (20,031 ) (11,844 ) Amortization of other identified intangible assets (3,129 ) (2,704 ) (8,099 ) (6,361 ) Rebalance, restructuring and other costs (2,214 ) (1,115 ) (15,099 ) (5,160 ) In-process research and development � (6,790 ) � - � � (22,075 ) � (4,100 ) Non-GAAP operating expenses $ 159,688 � $ 157,958 � $ 471,107 � $ 469,105 � � � � Three Months Ended Nine Months Ended October 31, 2008 October 31, 2007 October 31, 2008 October 31, 2007 GAAP operating income (loss) $ (25,342 ) $ (7,275 ) $ (85,914 ) $ 4,578 Reconciling items to non-GAAP operating income Equity plan-related compensation 6,998 4,970 21,133 12,486 Prepaid royalty costs - - 103 - Amortization of purchased and other identified intangible assets: Cost of revenues 3,810 2,139 9,040 7,513 Amortization of intangible assets 3,129 2,704 8,099 6,361 Rebalance, restructuring and other costs 2,214 1,115 15,099 5,160 In-process research and development � 6,790 � � - � � 22,075 � � 4,100 � Non-GAAP operating income (loss) $ (2,401 ) $ 3,653 � $ (10,365 ) $ 40,198 � � � � Three Months Ended Nine Months Ended October 31, 2008 October 31, 2007 October 31, 2008 October 31, 2007 GAAP operating margin as a percent of total revenues -14 % -4 % -16 % 1 % Non-GAAP adjustments detailed above � 13 % � 6 % � 14 % � 6 % Non-GAAP operating margin as a percent of total revenues � -1 % � 2 % � -2 % � 7 % � � � Three Months Ended Nine Months Ended October 31, 2008 October 31, 2007 October 31, 2008 October 31, 2007 GAAP other income, net and interest expense $ (2,576 ) $ (4,027 ) $ (7,533 ) $ (11,151 ) Reconciling items to non-GAAP other income, net and interest expense Equity in losses of unconsolidated entities 445 - 1,088 - Debt retirement costs � - � � 288 � � - � � 452 � Non-GAAP other income, net and interest expense $ (2,131 ) $ (3,739 ) $ (6,445 ) $ (10,699 ) MENTOR GRAPHICS CORPORATION UNAUDITED CONSOLIDATED BALANCE SHEETS (In thousands) � � � October 31, January 31, 2008 2008 Assets Current assets: Cash, cash equivalents, and short-term investments $ 79,590 $ 126,215 Trade accounts receivable, net 112,268 175,564 Term receivables, short-term 131,731 157,077 Prepaid expenses and other 38,461 38,051 Deferred income taxes � 10,747 � � 9,574 � Total current assets 372,797 506,481 Property, plant, and equipment, net 106,063 100,421 Term receivables, long-term 124,791 134,059 Goodwill and intangible assets, net 486,035 451,881 Other assets � 34,780 � � 45,271 � Total assets $ 1,124,466 � $ 1,238,113 � Liabilities and Stockholders' Equity Current liabilities: Short-term borrowings $ 39,705 $ 14,178 Accounts payable 10,143 23,634 Income taxes payable 18,880 6,675 Accrued payroll and related liabilities 54,032 78,948 Accrued liabilities 50,950 40,697 Deferred revenue � 132,447 � � 154,821 � Total current liabilities 306,157 318,953 Long-term notes payable 201,102 201,102 Deferred revenue, long-term 17,835 18,977 Other long-term liabilities � 71,724 � � 59,914 Total liabilities � 596,818 � � 598,946 � Stockholders' equity: Common stock 565,745 531,153 Retained earnings (49,189 ) 71,150 Accumulated other comprehensive income � 11,092 � � 36,864 Total stockholders' equity � 527,648 � � 639,167 � Total liabilities and stockholders' equity $ 1,124,466 � $ 1,238,113 MENTOR GRAPHICS CORPORATION UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS AND SUPPLEMENTAL INFORMATION (In thousands, except days sales outstanding) � � � � � � � Three Months Ended Nine Months Ended October 31, 2008 October 31, 2007 October 31, 2008 October 31, 2007 Operating activities Net loss $ (78,244 ) $ (8,796 ) $ (120,339 ) $ (6,123 ) Depreciation and amortization (1) 15,532 12,702 42,509 36,153 Other adjustments to reconcile: Operating cash 20,413 3,528 48,633 13,934 Changes in working capital � 4,231 � � 7,242 � � 34,266 � � (23,805 ) � Net cash provided by (used in) operating activities (38,068 ) 14,676 5,069 20,159 � Investing activities Net cash provided by (used in) investing activities (4,471 ) 10,097 (82,014 ) (38,306 ) � Financing activities Net cash provided by (used in) financing activities 33,211 (8,146 ) 40,126 4,903 � Effect of exchange rate changes on cash and cash equivalents � (3,752 ) � 569 � � (3,514 ) � 1,372 � � Net change in cash and cash equivalents (13,080 ) 17,196 (40,333 ) (11,872 ) Cash and cash equivalents at beginning of period � 90,673 � � 66,164 � � 117,926 � � 95,232 � � Cash and cash equivalents at end of period $ 77,593 � $ 83,360 � $ 77,593 � $ 83,360 � � (1) Depreciation and amortization includes a write-off of note issuance costs in the amount of $119 for the three months ending October 31, 2007 and $181 for the nine months ending October 31, 2007. � � � Other data: Capital expenditures $ 14,077 � $ 9,154 � $ 33,850 � $ 29,308 � Days sales outstanding � 119 � � 131 � � - � � - � MENTOR GRAPHICS CORPORATION UNAUDITED SUPPLEMENTAL BOOKINGS AND REVENUE INFORMATION (Rounded to nearest 5%) � � � � � � � � � � � � � � � FY 2009 Fiscal year ended January 31, 2008 Fiscal year ended December 31, 2006 Product Group Bookings (a) Q1 � Q2 � Q3 � YEAR Q1 � Q2 � Q3 � Q4 � YEAR Q1 � Q2 � Q3 � Q4 � YEAR Integrated Systems Design 15% 20% 25% 20% 15% 20% 20% 15% 20% 10% 15% 20% 20% 20% IC Design to Silicon 40% 30% 30% 35% 40% 35% 30% 40% 35% 50% 40% 35% 25% 35% Scalable Verification 20% 20% 20% 20% 20% 25% 20% 20% 25% 20% 25% 25% 30% 25% New & Emerging Products 10% 20% 15% 15% 15% 15% 20% 20% 15% 10% 15% 15% 20% 15% Services & Other (b) 15% � 10% � 10% � 10% 10% � 5% � 10% � 5% � 5% 10% � 5% � 5% � 5% � 5% Total 100% � 100% � 100% � 100% 100% � 100% � 100% � 100% � 100% 100% � 100% � 100% � 100% � 100% � FY 2009 Fiscal year ended January 31, 2008 Fiscal year ended December 31, 2006 Product Group Revenues (a) Q1 � Q2 � Q3 � YEAR Q1 � Q2 � Q3 � Q4 � YEAR Q1 � Q2 � Q3 � Q4 � YEAR Integrated Systems Design 20% 20% 25% 25% 20% 20% 25% 20% 20% 25% 20% 25% 25% 25% IC Design to Silicon 40% 30% 30% 30% 40% 40% 25% 30% 35% 35% 30% 30% 25% 30% Scalable Verification 20% 25% 25% 25% 20% 20% 25% 30% 25% 20% 25% 30% 30% 25% New & Emerging Products 10% 15% 10% 10% 10% 15% 15% 15% 15% 10% 15% 10% 15% 15% Services & Other (b) 10% � 10% � 10% � 10% 10% � 5% � 10% � 5% � 5% 10% � 10% � 5% � 5% � 5% Total 100% � 100% � 100% � 100% 100% � 100% � 100% � 100% � 100% 100% � 100% � 100% � 100% � 100% � � FY 2009 Fiscal year ended January 31, 2008 Fiscal year ended December 31, 2006 Bookings by Geography Q1 � Q2 � Q3 � YEAR Q1 � Q2 � Q3 � Q4 � YEAR Q1 � Q2 � Q3 � Q4 � YEAR North America 40% 30% 40% 35% 50% 40% 45% 30% 40% 30% 50% 40% 65% 50% Europe 35% 35% 35% 35% 25% 30% 15% 30% 25% 30% 20% 20% 20% 25% Japan 15% 20% 10% 15% 10% 10% 20% 20% 15% 25% 10% 20% 5% 10% Pac Rim 10% � 15% � 15% � 15% 15% � 20% � 20% � 20% � 20% 15% � 20% � 20% � 10% � 15% Total 100% � 100% � 100% � 100% 100% � 100% � 100% � 100% � 100% 100% � 100% � 100% � 100% � 100% � � FY 2009 Fiscal year ended January 31, 2008 Fiscal year ended December 31, 2006 Revenues by Geography Q1 � Q2 � Q3 � YEAR Q1 � Q2 � Q3 � Q4 � YEAR Q1 � Q2 � Q3 � Q4 � YEAR North America 40% 35% 40% 40% 50% 55% 40% 40% 45% 35% 45% 45% 55% 45% Europe 30% 30% 35% 30% 25% 20% 25% 30% 25% 30% 20% 25% 25% 25% Japan 20% 20% 10% 15% 15% 10% 20% 15% 15% 20% 15% 20% 10% 15% Pac Rim 10% � 15% � 15% � 15% 10% � 15% � 15% � 15% � 15% 15% � 20% � 10% � 10% � 15% Total 100% � 100% � 100% � 100% 100% � 100% � 100% � 100% � 100% 100% � 100% � 100% � 100% � 100% � FY 2009 Fiscal year ended January 31, 2008 Fiscal year ended December 31, 2006 Bookings by Business Model (c) Q1 � Q2 � Q3 � YEAR Q1 � Q2 � Q3 � Q4 � YEAR Q1 � Q2 � Q3 � Q4 � YEAR Perpetual 20% 20% 20% 20% 30% 25% 30% 10% 20% 30% 30% 25% 20% 25% Ratable 25% 20% 15% 20% 20% 20% 10% 10% 15% 25% 20% 10% 10% 15% Up Front 55% � 60% � 65% � 60% 50% � 55% � 60% � 80% � 65% 45% � 50% � 65% � 70% � 60% Total 100% � 100% � 100% � 100% 100% � 100% � 100% � 100% � 100% 100% � 100% � 100% � 100% � 100% � FY 2009 Fiscal year ended January 31, 2008 Fiscal year ended December 31, 2006 Revenues by Business Model (c) Q1 � Q2 � Q3 � YEAR Q1 � Q2 � Q3 � Q4 � YEAR Q1 � Q2 � Q3 � Q4 � YEAR Perpetual 20% 20% 20% 20% 25% 20% 20% 15% 20% 30% 30% 20% 25% 25% Ratable 20% 20% 20% 20% 15% 15% 20% 10% 15% 15% 15% 15% 10% 15% Up Front 60% � 60% � 60% � 60% 60% � 65% � 60% � 75% � 65% 55% � 55% � 65% � 65% � 60% Total 100% � 100% � 100% � 100% 100% � 100% � 100% � 100% � 100% 100% � 100% � 100% � 100% � 100% � (a) Product Group Bookings excludes support bookings for all sub-flow categories. (b) Product Group Revenues includes support revenue for each sub-flow category as appropriate. (c) Bookings and Revenues by Business Model are System and Software only. MENTOR GRAPHICS CORPORATION UNAUDITED RECLASSIFICATION OF RESEARCH & DEVELOPMENT CREDIT (In thousands) � � � � � Quarter Ended Year-to-Date Fiscal year ended January 31, 2008 April 30, 2007 July 31, 2007 October 31, 2007 October 31, 2007 � Research and development expense prior to reclassification $ 59,190 $ 65,468 $ 64,034 $ 188,692 Research credit � (331 ) � (405 ) � (328 ) � (1,064 ) Research and development expense after reclassification $ 58,859 � $ 65,063 � $ 63,706 � $ 187,628 � � Income tax expense (benefit) prior to reclassification $ 762 $ 1,034 $ (2,480 ) $ (684 ) Research credit � 129 � � 131 � � (26 ) � 234 � Income tax expense after reclassification $ 891 � $ 1,165 � $ (2,506 ) $ (450 ) MENTOR GRAPHICS CORPORATION UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP EARNINGS PER SHARE GUIDANCE � � � � The following table reconciles management's estimates of the specific items excluded from GAAP in the calculation of expected non-GAAP earnings per share for the periods shown below: � � � � � Q4 FY09 FY09 Q1 FY10 Diluted GAAP net earnings per share $ 0.65 $ (0.65 ) ($0.06) - ($0.01 ) Non-GAAP Adjustments: Amortization of purchased intangible assets (1) 0.04 0.13 0.03 Amortization of other identified intangible assets (2) 0.03 0.12 0.03 Equity plan-related compensation (3) 0.08 0.31 0.09 Special charges (4) 0.00 0.40 0.00 Income tax effects (5) � (0.25 ) � 0.09 � � (0.04 ) Non-GAAP net income $ 0.55 � $ 0.40 � $ 0.05 - $0.10 � � � � � � � � � � � (1) Excludes amortization of purchased intangible assets resulting from acquisition transactions. Purchased intangible assets are amortized over two to five years. The guidance for Q4 FY09 and Q1 FY10 assumes no additional acquisitions. (2) Excludes amortization of other identified intangible assets including trade names, employment agreements and customer relationships resulting from acquisition transactions. Other identified intangible assets are amortized over two to five years. The guidance for Q4 FY09 and Q1 FY10 assumes no additional acquisitions. (3) Excludes equity plan-related compensation expense recognized in accordance with SFAS 123R, Share-Based Payment. (4) Excludes special charges consisting primarily of costs incurred for in-process research and development, facility closures, and employee rebalances, which includes severance benefits, notice pay, and outplacement services. Fees associated with the unsolicited bid by Cadence Design Systems are included in special charges. The guidance for Q4 FY09 and Q1 FY10 assumes no additional special charges. (5) Non-GAAP income tax expense adjustment reflects the application of our assumed normalized effective 17% tax rate, instead of our GAAP tax rate, to our GAAP pre-tax income and the application of the 17% tax rate to our non-GAAP adjustments. FY09 GAAP forecast reflects a negative tax rate as we expect to realize a net tax expense despite a projected pre-tax net loss. This is primarily due to certain foreign operations where we remain profitable and jurisdictions where we have withholding tax expenses.