MENT Mentor Graphics Corp.

Mentor Graphics Corporation (NASDAQ: MENT) today announced results for the fiscal third quarter ending October 31, 2010. For the fiscal third quarter, the company reported revenues of $238.9 million, non-GAAP earnings per share of $.22, and GAAP earnings per share of $.14.

“The strength of our third quarter was broad-based with bookings up 60% over the year ago quarter,” said Walden C. Rhines, CEO and chairman of Mentor Graphics. “Our strategy of focusing on areas of differentiation rewarded us this quarter with strong growth in emulation, printed circuit board design software, design for test, physical verification and a number of our newer system-oriented products like automotive networking. Our diversification also helped drive the business with over 30% of new customers coming from non-traditional segments. We remain confident that our strategy will continue to drive earnings growth for the company.”

During the quarter, the company launched new analysis capability in the FloTHERM® thermal analysis tool, which allows designers to easily find and correct bottlenecks in heat flow in a design. The company’s embedded software division released Mentor Embedded ReadyStart™ Platform, a new easy-to-use platform for rapid development of embedded systems, and a version of the Inflexion Platform™ graphical user interface for the Android™ platform. Additionally, the embedded market analyst firm VisionMobile reported that Mentor’s Nucleus® real-time operating system is the market leader in handsets with over 2.3 billion copies shipped.

“The third quarter was a record on revenue, bookings and product book-to-bill,” said Gregory K. Hinckley, president of Mentor Graphics. “Despite some headwinds from currency and product mix, we are confident that this momentum will continue into the fourth quarter. As a result, we are raising guidance.”

Outlook

For the fiscal fourth quarter, the company expects revenue of about $293 million, non-GAAP earnings per share of approximately $.46, and GAAP earnings per share of about $.40. For the full fiscal year 2011 ending January 31, 2011 the company sees revenue in the range of $900 million, non-GAAP earnings per share of about $.67, and GAAP earnings per share of approximately $.19.

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, semiconductor and systems companies. Established in 1981, the company reported revenues over the last 12 months of about $850 million. Corporate headquarters are located at 8005 S.W. Boeckman Road, Wilsonville, Oregon 97070-7777. World Wide Web site: http://www.mentor.com/.

(Mentor Graphics, Mentor, FloTHERM and Nucleus are registered trademarks and Inflexion Platform and ReadyStart are trademarks of Mentor Graphics Corp. All other company names are the trademarks of their respective owners.)

(Android is a trademark of Google Inc. Use of this trademark is subject to Google permissions.)

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 the Securities Exchange Act of 1934. 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; (ii) product bundling or discounting of products and services by competitors; (iii) effects of foreign currency fluctuations on the company’s business; (iv) changes in accounting or reporting rules or interpretations; (v) the impact of tax audits, or changes in the tax laws, regulations or enforcement practices; (vi) effects of unanticipated shifts in product mix on gross margin; and (vii) effects of customer seasonal purchasing patterns and the timing of significant orders, which may negatively or positively impact the company’s quarterly results of operations and liquidity, 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.

Fiscal Year Definition

Mentor Graphics fiscal year runs from February 1 to January 31. The fiscal year is dated by the calendar year in which the fiscal year ends. As a result, the first three fiscal quarters of any fiscal year will be dated with the next calendar year, rather than the current calendar year.

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, net income (loss), and earnings (loss) per share, which we refer to as non-GAAP gross margin, operating margin, net income (loss), and earnings (loss) per share, 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 intangible assets, special charges, equity plan-related compensation expenses and charges, interest expense attributable to net retirement premiums or discounts on the early retirement of debt and associated debt issuance costs, interest expense associated with the amortization of debt discount on convertible debt, impairment of long-lived assets, impairment of cost method investments, and the equity in income or losses of unconsolidated entities, which management does not consider reflective of our core operating business.

Identified intangible assets consist primarily of purchased technology, backlog, trade names, customer relationships, and employment agreements. Special charges primarily consist of costs incurred for employee terminations due to a reduction of personnel resources driven by modifications of business strategy or business emphasis. Special charges may also include expenses incurred related to potential acquisitions, abandonment of in-process research and development acquired in an acquisition, excess facility costs, asset-related charges, post-acquisition rebalance costs and restructuring costs, including severance and benefits. Equity plan-related compensation expenses represent the fair value of all share-based payments to employees, including grants of employee stock options. 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 tax expense or benefit that we would accrue using a normalized effective tax rate applied to the non-GAAP results.

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 intangible assets are excluded as they 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 incurred based on the particular facts and circumstances of acquisition and restructuring decisions and can vary in size and frequency. These charges are excluded as they are not ordinarily included in our annual operating plan and related budget due to the unpredictability of economic trends and the rapidly changing technology and competitive environment in our industry. We therefore exclude them when evaluating our managers' performance internally.
• We view equity plan-related compensation as a key element of our employee retention and long-term incentives, not as an expense that we use in evaluating core operations in any given period. Management also 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.
• Interest expense attributable to net retirement premiums or discounts on the early retirement of debt, the write-off of associated debt issuance costs and the amortization of the debt discount on convertible debt are excluded. Management does not consider these charges as a part of our core operating performance. The early retirement of debt and the associated debt issuance costs are not included in our annual operating plan and related budget due to unpredictability of market conditions which could facilitate an early retirement of debt. We do not consider the amortization of the debt discount on convertible debt to be a direct cost of operations. We also believe this presentation is more useful to investors in comparing our performance to the performance of other companies in our industry who present non-GAAP results adjusted to exclude such items.
• Impairment of cost method investments can occur when the fair value of the investment is less than its cost. This can occur when there is a significant deterioration in the investee’s earnings performance, significant adverse changes in the general market conditions of the industry in which the investee operates, or indications that the investee may no longer be able to conduct business. These charges are inconsistent in amount and frequency. We therefore consider our operating results without these charges when evaluating our core performance.
• Equity in earnings or losses of unconsolidated subsidiaries, with the exception of our investment in Frontline P.C.B. Solutions Limited Partnership (Frontline), represents the net income (losses) in an investment accounted for under the equity method. The amounts represent our equity in the net income (losses) of a common stock investment. The carrying amount of our investment is adjusted for our share of earnings or losses of the investee. The amounts are excluded as we do not control the results of operations for these investments, we do not participate in regular and periodic operating activities and management does not consider these businesses a part of our core operating performance.
• In connection with the Company’s acquisition of Valor on March 18, 2010, we also acquired Valor’s 50% interest in a joint venture, Frontline P.C.B. Solutions Limited Partnership (“Frontline”). We report our equity in the earnings or losses of Frontline within operating income. We actively participate in regular and periodic activities such as budgeting, business planning, marketing and direction of research and development projects. Accordingly, we do not exclude our share of Frontline’s earnings or losses from our non-GAAP results as management considers the joint venture to be core to our operating 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 jurisdictions in which we operate. This non-GAAP tax rate eliminates the effects of non-recurring and period specific items which are often attributable to acquisition decisions and can vary in size and frequency and considers our US loss carryforwards that have not been previously benefited. This 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, 2010 is (12)%, after the consideration of period specific items. Without period specific items of ($2.3) million, our GAAP tax rate is (24)%. Our full fiscal year 2011 GAAP tax rate, inclusive of period specific items, is projected to be 26%. 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 in various jurisdictions.

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 earnings per share 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. Non-GAAP net income (loss) also facilitates comparison with other companies in our industry, which use similar financial measures to supplement their GAAP results. Non-GAAP net income (loss) has limitations as an analytical tool, and therefore should not be considered 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 intangibles 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 regularly evaluate our businesses to determine whether any operations should be eliminated or curtailed. We therefore will continue to experience special charges on a regular basis. These costs also directly impact our available funds.
• We perform impairment analyses on cost method investments when triggering events occur and adjust the carrying value of assets when we determine it to be necessary. Impairment charges could therefore be incurred in any period.
• 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.
• 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. In addition, if we have a GAAP loss and non-GAAP net income, our non-GAAP results will not reflect any projected GAAP tax benefits. Similarly, in the event we were to have GAAP net income and a non-GAAP loss, our GAAP tax expense would be replaced by a credit in our non-GAAP presentation.
• Other companies, including other companies in our industry, calculate non-GAAP net income (loss) differently than we do, limiting its usefulness as a comparative measure.

MENTOR GRAPHICS CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except earnings per share data)                           Three Months Ended October 31, Nine Months Ended October 31,   2010     2009     2010     2009   Revenues: System and software $ 148,101 $ 106,344 $ 346,042 $ 325,646 Service and support   90,836     82,852     261,406     239,946   Total revenues   238,937     189,196     607,448     565,592   Cost of revenues: (1) System and software 11,218 2,966 20,409 17,366 Service and support 24,445 21,414 69,511 63,135 Amortization of purchased technology   3,299     3,089     10,428     8,965   Total cost of revenues   38,962     27,469     100,348     89,466   Gross margin   199,975     161,727     507,100     476,126   Operating expenses: Research and development (2) 70,727 64,293 199,904 187,427 Marketing and selling (3) 82,603 73,093 230,889 221,124 General and administration (4) 23,396 22,820 69,118 68,042 Equity in earnings of Frontline (5) (415 ) - (1,761 ) - Amortization of intangible assets (6) 1,445 2,796 5,742 8,554 Special charges (7)   1,578     5,993     8,052     15,890   Total operating expenses   179,334     168,995     511,944     501,037   Operating income (loss) 20,641 (7,268 ) (4,844 ) (24,911 ) Other expense, net (8) (206 ) (1,004 ) (1,361 ) (1,262 ) Interest expense (9)   (4,324 )   (4,385 )   (13,378 )   (13,259 ) Income (loss) before income tax 16,111 (12,657 ) (19,583 ) (39,432 ) Income tax expense (10)   854     14,377     2,432     21,824   Net income (loss) $ 15,257   $ (27,034 ) $ (22,015 ) $ (61,256 ) Net income (loss) per share: Basic $ 0.14   $ (0.28 ) $ (0.21 ) $ (0.64 ) Diluted $ 0.14   $ (0.28 ) $ (0.21 ) $ (0.64 ) Weighted average number of shares outstanding: Basic   109,364     97,854     106,942     95,636   Diluted   112,139     97,854     106,942     95,636    

Refer to following table for a description of footnotes.

   

MENTOR GRAPHICS CORPORATION

FOOTNOTES TO UNAUDITED CONDENSED 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 October 31, Nine Months Ended October 31,   2010     2009     2010     2009   (1) Cost of revenues: Equity plan-related compensation $ 221 $ 349 $ 671 $ 1,318 Amortization of purchased technology   3,299     3,089     10,428     8,965   $ 3,520   $ 3,438   $ 11,099   $ 10,283     (2) Research and development: Equity plan-related compensation $ 1,798   $ 2,374   $ 6,007   $ 8,879     (3) Marketing and selling: Equity plan-related compensation $ 1,299   $ 1,856   $ 4,802   $ 6,784     (4) General and administration: Equity plan-related compensation $ 1,589   $ 1,130   $ 5,111   $ 3,995     (5) Equity in earnings of Frontline:

Amortization of purchased technology and other identified intangible assets

$ 1,242   $ -   $ 3,105   $ -     (6) Amortization of intangible assets:

Amortization of other identified intangible assets

$ 1,445   $ 2,796   $ 5,742   $ 8,554     (7) Special charges: Rebalance, restructuring, and other costs $ 1,578   $ 5,993   $ 8,052   $ 15,890     (8) Other expense, net:

Equity in losses of unconsolidated entities and impairment of investments

$ -   $ 170   $ 271   $ 851     (9) Interest expense: Amortization of debt discount and bond premium, net $ 753 $ 698 $ 2,226 $ 2,051 Premium (discount) and costs related to debt retirement   -     -     345     (354 ) $ 753   $ 698   $ 2,571   $ 1,697     (10) Income tax expense: Non-GAAP income tax effects $ (4,133 ) $ 13,391   $ (2,188 ) $ 18,849      

MENTOR GRAPHICS CORPORATION

UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS

(In thousands, except earnings per share data)                               Three Months Ended October 31, Nine Months Ended October 31,   2010     2009     2010     2009   GAAP net income (loss) $ 15,257 $ (27,034 ) $ (22,015 ) $ (61,256 ) Non-GAAP adjustments: Equity plan-related compensation: (1) Cost of revenues 221 349 671 1,318 Research and development 1,798 2,374 6,007 8,879 Marketing and selling 1,299 1,856 4,802 6,784 General and administration 1,589 1,130 5,111 3,995 Acquisition - related items: Amortization of purchased assets Cost of revenues (2) 3,299 3,089 10,428 8,965 Amortization of intangible assets (3) 1,445 2,796 5,742 8,554

Frontline purchased technology and intangible assets (4)

1,242 - 3,105 - Special charges (5) 1,578 5,993 8,052 15,890 Other expense, net (6) - 170 271 851 Interest expense (7) 753 698 2,571 1,697 Non-GAAP income tax effects (8)   (4,133 )   13,391     (2,188 )   18,849   Total of non-GAAP adjustments   9,091     31,846     44,572     75,782   Non-GAAP net income $ 24,348   $ 4,812   $ 22,557   $ 14,526     GAAP weighted average shares (diluted) 112,139 97,854 106,942 95,636 Non-GAAP adjustment   -     2,042     2,239     656   Non-GAAP weighted average shares (diluted)   112,139     99,896     109,181     96,292     GAAP net income (loss) per share (diluted) $ 0.14 $ (0.28 ) $ (0.21 ) $ (0.64 ) Non-GAAP adjustments detailed above   0.08     0.33     0.42     0.79   Non-GAAP net income per share (diluted) $ 0.22   $ 0.05   $ 0.21   $ 0.15                                         (1)   Equity plan-related compensation expense. (2) Amount represents amortization of purchased technology resulting from acquisitions. Purchased intangible assets are 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 include trade names, employment agreements, customer relationships, and deferred compensation which are the result of acquisition transactions. (4) Amount represents amortization of purchased technology and other identified intangible assets identified as part of the fair value of the Frontline P.C.B. Solutions Limited Partnership (Frontline) investment. Mentor Graphics acquired a 50% joint venture in Frontline as a result of the Valor Computerized Systems, Ltd. acquisition in the first quarter of fiscal 2011. The purchased technology will be amortized over three years, other identified intangible assets will be amortized over three to four years, and are reflected in the income statement in the equity in earnings of Frontline results. This expense is the same type as being adjusted for in notes (2) and (3) above. (5) Three months ended October 31, 2010: Special charges consist of (i) $1,191 of costs incurred for employee rebalances which includes severance benefits, notice pay, and outplacement services, (ii) $734 related to the abandonment of excess leased facility space, (iii) $(513) in acquisition costs, (iv) $83 in advisory fees, and (v) $83 in other adjustments. Three months ended October 31, 2009: Special charges consist of (i) $3,369 of costs incurred for employee rebalances which includes severance benefits, notice pay, and outplacement services, (ii) $1,231 in acquisition costs, (iii) $1,175 in advisory fees, (iv) $159 related to the abandonment of excess leased facility space, and (v) $59 related to a casualty loss. Nine months ended October 31, 2010: Special charges consist of (i) $4,640 of costs incurred for employee rebalances which includes severance benefits, notice pay, and outplacement services, (ii) $2,083 in advisory fees, (iii) $1,824 related to the abandonment of excess leased facility space, (iv) $(566) related to a casualty loss, (v) $(93) in acquisition costs , and (vi) $164 in other costs. Nine months ended October 31, 2009: Special charges consist of (i) $8,996 of costs incurred for employee rebalances which includes severance benefits, notice pay, and outplacement services, (ii) $3,525 in advisory fees, (iii) $1,769 in acquisition costs, (iv) $983 related to the abandonment of excess leased facility space, (v) $566 related to a casualty loss, and (vi) $51 in other costs. (6) Three months ended October 31, 2009: Loss of $170 on investment accounted for under the equity method of accounting. Nine months ended October 31, 2010: Loss of $271 on investment accounted for under the equity method of accounting. Nine months ended October 31, 2009: Other income (expense), net consists of: (i) equity losses of $738 on investment accounted for under the equity method of accounting and (ii) an impairment of $113 for an investment accounted for under the cost method of accounting. (7) Three months ended October 31, 2010: $753 in amortization of original issuance debt discount and bond premiums, net. Three months ended October 31, 2009: $698 in amortization of original issuance debt discount. Nine months ended October 31, 2010: $2,226 in amortization of original issuance debt discount and bond premiums, net and $345 in premium on partial redemption of the $110.0M convertible debt. Nine months ended October 31, 2009: $2,051 in amortization of original issuance debt discount and $(354) in discounts and unamortized debt costs related to a partial redemption of the $110.0M convertible debt. (8) 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 non-GAAP pre-tax income.  

MENTOR GRAPHICS CORPORATION

UNAUDITED RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES

(In thousands, except percentages)                             Three Months Ended October 31, Nine Months Ended October 31,   2010     2009     2010     2009   GAAP gross margin $ 199,975 $ 161,727 $ 507,100 $ 476,126 Reconciling items to non-GAAP gross margin Equity plan-related compensation 221 349 671 1,318 Amortization of purchased technology   3,299     3,089     10,428     8,965   Non-GAAP gross margin $ 203,495   $ 165,165   $ 518,199   $ 486,409       Three Months Ended October 31, Nine Months Ended October 31,   2010     2009     2010     2009   GAAP gross margin as a percent of total revenues 84 % 85 % 83 % 84 % Non-GAAP adjustments detailed above   1 %   2 %   2 %   2 % Non-GAAP gross margin as a percent of total revenues   85 %   87 %   85 %   86 %     Three Months Ended October 31, Nine Months Ended October 31,   2010     2009     2010     2009   GAAP operating expenses $ 179,334 $ 168,995 $ 511,944 $ 501,037 Reconciling items to non-GAAP operating expenses

Amortization of Frontline purchased technology and other identified intangible assets

(1,242 ) - (3,105 ) - Equity plan-related compensation (4,686 ) (5,360 ) (15,920 ) (19,658 ) Amortization of other identified intangible assets (1,445 ) (2,796 ) (5,742 ) (8,554 ) Special charges   (1,578 )   (5,993 )   (8,052 )   (15,890 ) Non-GAAP operating expenses $ 170,383   $ 154,846   $ 479,125   $ 456,935       Three Months Ended October 31, Nine Months Ended October 31,   2010     2009     2010     2009   GAAP operating income (loss) $ 20,641 $ (7,268 ) $ (4,844 ) $ (24,911 ) Reconciling items to non-GAAP operating income

Amortization of Frontline purchased technology and other identified intangible assets

1,242 - 3,105 - Equity plan-related compensation 4,907 5,709 16,591 20,976 Amortization of purchased intangible assets: Cost of revenues 3,299 3,089 10,428 8,965 Amortization of intangible assets 1,445 2,796 5,742 8,554 Special Charges   1,578     5,993     8,052     15,890   Non-GAAP operating income $ 33,112   $ 10,319   $ 39,074   $ 29,474       Three Months Ended October 31, Nine Months Ended October 31,   2010     2009     2010     2009   GAAP operating income (loss) as a percent of total revenues 9 % -4 % -1 % -4 % Non-GAAP adjustments detailed above   5 %   9 %   7 %   9 % Non-GAAP operating income as a percent of total revenues   14 %   5 %   6 %   5 %     Three Months Ended October 31, Nine Months Ended October 31,   2010     2009     2010     2009   GAAP other expense, net and interest expense $ (4,530 ) $ (5,389 ) $ (14,739 ) $ (14,521 ) Reconciling items to non-GAAP other income (expense), net and interest expense Equity in losses of unconsolidated entities - 170 271 738 Impairment of cost method investment - - - 113 Amortization of debt discount and retirement costs   753     698     2,571     1,697   Non-GAAP other expense, net and interest expense $ (3,777 ) $ (4,521 ) $ (11,897 ) $ (11,973 )    

MENTOR GRAPHICS CORPORATION

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)                       October 31, January 31,   2010     2010     Assets Current assets: Cash, cash equivalents, and short-term investments $ 64,290 $ 99,343 Trade accounts receivable, net 103,533 110,839 Term receivables, short-term 196,801 178,911 Prepaid expenses and other 38,942 29,629 Deferred income taxes   11,321     11,891     Total current assets 414,887 430,613 Property, plant, and equipment, net 138,689 121,795 Term receivables, long-term 144,725 164,898 Goodwill and intangible assets, net 527,135 484,342 Other assets   48,958     21,393     Total assets $ 1,274,394   $ 1,223,041     Liabilities and Stockholders' Equity Current liabilities: Short-term borrowings $ 11,669 $ 37,874 Current portion of notes payable 2,000 32,272 Accounts payable 17,364 9,985 Income taxes payable 8,316 3,971 Accrued payroll and related liabilities 71,284 77,008 Accrued liabilities 37,330 44,122 Deferred revenue   139,282     153,965     Total current liabilities 287,245 359,197 Long-term notes payable 207,078 156,075 Deferred revenue, long-term 9,370 9,534 Other long-term liabilities   61,425     58,218   Total liabilities   565,118     583,024     Stockholders' equity: Common stock 749,211 662,595 Accumulated deficit (70,757 ) (48,742 ) Accumulated other comprehensive income   30,822     26,164   Total stockholders' equity   709,276     640,017     Total liabilities and stockholders' equity $ 1,274,394   $ 1,223,041      

MENTOR GRAPHICS CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS AND SUPPLEMENTAL INFORMATION

(In thousands, except days sales outstanding)                             Three Months Ended October 31, Nine Months Ended October 31,   2010     2009     2010     2009   Operating activities Net income (loss) $ 15,257 $ (27,034 ) $ (22,015 ) $ (61,256 ) Depreciation and amortization (1) 13,596 14,452 43,173 45,252 Other adjustments to reconcile: Operating cash (2,562 ) 519 11,239 15,633 Changes in working capital   (33,991 )   25,804     (25,302 )   33,325     Net cash provided by (used in) operating activities (7,700 ) 13,741 7,095 32,954   Investing activities Net cash used in investing activities (21,586 ) (3,824 ) (50,972 ) (19,901 )   Financing activities Net cash provided by (used in) financing activities 2,555 (2,673 ) 6,876 (22,776 )   Effect of exchange rate changes on cash and cash equivalents   1,702     1,330     1,948     732     Net change in cash and cash equivalents (25,029 ) 8,574 (35,053 ) (8,991 ) Cash and cash equivalents at beginning of period   89,316     76,077     99,340     93,642     Cash and cash equivalents at end of period $ 64,287   $ 84,651   $ 64,287   $ 84,651      

(1) Depreciation and amortization includes a write-off of note issuance costs in the amount of $132 for the nine months ended October 31, 2010 and $26 for the nine months ended October 31, 2009.

    Other data: Capital expenditures $ 18,281   $ 6,983   $ 36,769   $ 17,951   Days sales outstanding   113     115                 MENTOR GRAPHICS CORPORATION UNAUDITED SUPPLEMENTAL BOOKINGS AND REVENUE INFORMATION (Rounded to nearest 5%)                                       FY 2011 Fiscal year ended January 31, 2010 Fiscal year ended January 31, 2009 Product Group Bookings (a) Q1   Q2   Q3   YEAR Q1   Q2   Q3   Q4   YEAR Q1   Q2   Q3   Q4   YEAR Integrated Systems Design 20% 20% 20% 20% 20% 20% 20% 20% 20% 15% 20% 25% 15% 20% IC Design to Silicon 30% 35% 30% 30% 40% 40% 35% 40% 40% 40% 30% 30% 40% 35% Scalable Verification 30% 25% 20% 25% 20% 25% 15% 20% 20% 20% 20% 20% 30% 20% New & Emerging Products 10% 10% 25% 15% 10% 5% 20% 15% 10% 10% 20% 15% 10% 15% Services & Other (b) 10%   10%   5%   10% 10%   10%   10%   5%   10% 15%   10%   10%   5%   10% Total 100%   100%   100%   100% 100%   100%   100%   100%   100% 100%   100%   100%   100%   100%   FY 2011 Fiscal year ended January 31, 2010 Fiscal year ended January 31, 2009 Product Group Revenue (b) Q1   Q2   Q3   YEAR Q1   Q2   Q3   Q4   YEAR Q1   Q2   Q3   Q4   YEAR Integrated Systems Design 25% 30% 25% 25% 20% 20% 30% 25% 25% 20% 20% 25% 20% 20% IC Design to Silicon 35% 30% 25% 30% 45% 35% 30% 35% 35% 40% 30% 30% 35% 35% Scalable Verification 20% 20% 30% 20% 20% 25% 20% 20% 25% 20% 25% 25% 30% 25% New & Emerging Products 10% 10% 15% 15% 10% 10% 10% 15% 10% 10% 15% 10% 10% 10% Services & Other (b) 10%   10%   5%   10% 5%   10%   10%   5%   5% 10%   10%   10%   5%   10% Total 100%   100%   100%   100% 100%   100%   100%   100%   100% 100%   100%   100%   100%   100%     FY 2011 Fiscal year ended January 31, 2010 Fiscal year ended January 31, 2009 Bookings by Geography Q1   Q2   Q3   YEAR Q1   Q2   Q3   Q4   YEAR Q1   Q2   Q3   Q4   YEAR North America 45% 40% 45% 45% 40% 55% 45% 40% 45% 40% 30% 40% 35% 35% Europe 20% 25% 20% 20% 25% 25% 15% 25% 20% 35% 35% 35% 35% 35% Japan 15% 5% 15% 10% 25% 5% 20% 15% 15% 15% 20% 10% 5% 15% Pac Rim 20%   30%   20%   25% 10%   15%   20%   20%   20% 10%   15%   15%   25%   15% Total 100%   100%   100%   100% 100%   100%   100%   100%   100% 100%   100%   100%   100%   100%     FY 2011 Fiscal year ended January 31, 2010 Fiscal year ended January 31, 2009 Revenue by Geography Q1   Q2   Q3   YEAR Q1   Q2   Q3   Q4   YEAR Q1   Q2   Q3   Q4   YEAR North America 35% 40% 50% 40% 40% 50% 40% 40% 45% 40% 35% 40% 40% 40% Europe 25% 25% 25% 25% 20% 30% 25% 30% 25% 30% 30% 35% 35% 30% Japan 20% 10% 10% 15% 20% 5% 15% 15% 15% 20% 20% 10% 10% 15% Pac Rim 20%   25%   15%   20% 20%   15%   20%   15%   15% 10%   15%   15%   15%   15% Total 100%   100%   100%   100% 100%   100%   100%   100%   100% 100%   100%   100%   100%   100%   FY 2011 Fiscal year ended January 31, 2010 Fiscal year ended January 31, 2009 Bookings by Business Model (c) Q1   Q2   Q3   YEAR Q1   Q2   Q3   Q4   YEAR Q1   Q2   Q3   Q4   YEAR Perpetual 40% 30% 15% 25% 15% 25% 20% 10% 15% 20% 20% 20% 10% 15% Ratable 20% 15% 5% 15% 15% 15% 15% 15% 15% 25% 20% 15% 10% 15% Up Front 40%   55%   80%   60% 70%   60%   65%   75%   70% 55%   60%   65%   80%   70% Total 100%   100%   100%   100% 100%   100%   100%   100%   100% 100%   100%   100%   100%   100%   FY 2011 Fiscal year ended January 31, 2010 Fiscal year ended January 31, 2009 Revenue by Business Model (c) Q1   Q2   Q3   YEAR Q1   Q2   Q3   Q4   YEAR Q1   Q2   Q3   Q4   YEAR Perpetual 20% 25% 25% 25% 15% 25% 15% 10% 15% 20% 20% 20% 10% 15% Ratable 25% 15% 10% 15% 10% 15% 15% 10% 15% 20% 20% 20% 10% 15% Up Front 55%   60%   65%   60% 75%   60%   70%   80%   70% 60%   60%   60%   80%   70% 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 Revenue includes support revenue for each sub-flow category as appropriate. (c) Bookings and Revenue by Business Model are System and Software only.    

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 loss per share for the periods shown below:       Q4 FY11 FY11 Diluted GAAP net income per share $0.40 $0.19 Non-GAAP Adjustments: Amortization of purchased intangible assets (1) $0.03 0.17 Amortization of other identified intangible assets (2) $0.01 0.07 Equity plan-related compensation (3) $0.05 0.20 Special charges (4) $0.00 0.07 Other expense, net and interest expense (5) $0.01 0.03 Non-GAAP income tax effects (6) ($0.04) (0.06) Non-GAAP net income per share $0.46 $0.67                 (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 FY11 and Full Year FY11 assumes no additional acquisitions. (2) Excludes amortization of other identified intangible assets including trade names, employment agreements, customer relationships, and deferred compensation resulting from acquisition transactions. Other identified intangible assets are amortized over two to five years. The guidance for Q4 FY11 and Full Year FY11 assumes no additional acquisitions. (3) Excludes equity plan-related compensation expense. (4) Excludes special charges consisting primarily of costs incurred for facility closures, employee rebalances (which includes severance benefits, notice pay and outplacement services), advisory legal fees, and acquisition costs. The guidance for Q4 FY11 and Full Year FY11 assumes no additional special charges. (5) Reflects amortization of original issuance debt discount and bond premium, net, equity in losses of unconsolidated entities, and a premium on the partial redemption of convertible debt. The guidance for Q4 FY11 and Full Year FY11 assumes no additional equity in losses of unconsolidated entities or premium on the partial redemption of convertible debt. (6) 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 non-GAAP pre-tax income.