SAN JOSE, Calif., Feb. 26, 2009 (GLOBE NEWSWIRE) -- Magma Design Automation Inc. (Nasdaq:LAVA), a provider of chip design software, today reported revenue of $30.7 million for its fiscal 2009 third quarter, ended Feb. 1, 2009. This exceeded the revenue guidance range of $28 million to $29 million the company issued on Dec. 4, 2008. Third-quarter revenue decreased 45 percent from the $55.7 million reported for the year-ago third quarter, ended Jan. 6, 2008.
"Magma beat revenue targets in the third quarter, an accomplishment we're quite pleased with given the difficult macroeconomic environment," said Rajeev Madhavan, Magma's chairman and chief executive officer. "Customers face difficulty in this economy but continue to recognize the technology advantage Magma products offer for their business-critical designs."
GAAP Results
In accordance with generally accepted accounting principles (GAAP), Magma reported an estimated net loss of $(78.1) million, or $(1.73) per share (basic and diluted), for the third quarter. This result was below the guidance range issued by the company on Dec. 4, 2008 of a loss between $(0.67) and $(0.65) a share and compares to a net loss of $(5.9) million, or $(0.14) per share (basic and diluted), for the year-ago third quarter. Third quarter losses exceeded guidance because of an estimated $60.8 million goodwill impairment charge. As a result of the decline in stock price in light of the current adverse macroeconomic business environment on Magma's long-term financial outlook, Magma's market capitalization fell significantly below the recorded value of its consolidated net assets, resulting in the impairment charge. Magma is in the process of finalizing its asset impairment analysis and expects to report the final amount of the goodwill impairment charge and other impacted financial statement line items in its Form 10-Q for the third quarter to be filed with the Securities and Exchange Commission. Magma will not be required to make any current or future cash expenditures as a result of this impairment.
Non-GAAP Results
Magma's non-GAAP net income was a net loss of $(4.3) million for the quarter, or $(0.09) per share (diluted). This result was better than the guidance range issued by the company on Dec. 4, 2008 of a loss between $(0.17) and $(0.15) a share and compares to non-GAAP net income of $7.5 million, or $0.16 per share (diluted), for the year-ago third quarter.
Non-GAAP net loss for the third quarter of fiscal 2009 excludes the effects of amortization of developed technology, amortization of intangible assets, amortization of deferred stock-based compensation, amortization of debt issuance costs and debt discount accretion, charges associated with losses on equity and other investments, restructuring charges, asset impairment charges, and acquisition-related expenses and the related provision for income taxes. A reconciliation of non-GAAP results to GAAP results is included in this press release. Non-GAAP net income for the third quarter of fiscal 2008 excluded the above items, except charges for restructuring and asset impairment, and also excluded in-process research and development, litigation settlement and related legal expenses and interest expense.
Business Outlook
For Magma's fiscal 2009 fourth quarter, ending May 3, 2009, the company expects total revenue in the range of $33.0 million to $34.0 million. GAAP net loss per share is expected to be in the range of $(0.39) to $(0.37) and non-GAAP net income per share is expected to be in the range of $0.01 to $0.03.
For Magma's fiscal year 2009, ending May 3, 2009, the company expects total revenue in the range of $146.0 million to $147.0 million, an increase from the previous guidance range of $144.0 million to $146.0 million. The company expects GAAP net loss per share for fiscal 2009 to be in the range of $(2.99) to $(2.95), compared to the previous expectation of a loss in the range of $(2.03) to $(1.99). The company expects non-GAAP net loss per share for fiscal 2009 to be in the range of $(0.21) to $(0.19), compared to the previous expectation of a loss in the range of $(0.29) to $(0.25). All guidance issued by the company before Feb. 26, 2009 is no longer in effect.
A schedule showing a reconciliation of the projected non-GAAP EPS to GAAP EPS results is included in this release. A Financial Data Supplement containing detailed financial information intended to provide guidance and further insight into our business is available online in the Investor Relations section of the Magma website.
GAAP Reconciliation
Magma provides non-GAAP financial information to assist investors in assessing its current and future operations in the way that Magma's management evaluates those operations. Magma believes that this non-GAAP information provides useful information to investors by excluding the effect of some expenses that are required to be recorded under GAAP but that Magma believes are not indicative of Magma's core operating results, or that are expected to be incurred over a limited period of time.
Magma's management evaluates and makes operating decisions about its business operations primarily based on bookings, revenue and the core costs of those business operations. Management believes that the amortization of developed technology and intangible assets, stock-based compensation, in-process research and development expenses, amortization of debt issuance costs, debt discount accretion, charges associated with losses on equity and other investments, restructuring charges, asset impairment charges, acquisition-related expenses, litigation settlement and related legal expenses, and the tax effects of its non-GAAP and other significant unusual items are not operating costs of its core software and service business operations. Therefore, management presents non-GAAP financial measures, along with GAAP measures, in this earnings release by excluding these items from the period expenses. To determine its non-GAAP provision for income taxes, Magma recalculates tax based on non-GAAP income before income taxes and adjusts accordingly.
For each such non-GAAP financial measure, the adjustment provides management with information about Magma's underlying operating performance that enables a more meaningful comparison of its financial results in different reporting periods. For example, since Magma does not acquire businesses on a predictable cycle, management excludes acquisition-related charges, such as in-process research and development charges, to make more consistent and meaningful evaluations of Magma's operating expenses. Similarly, since Magma does not undertake significant restructuring or realignments on a predictable cycle, management would have difficulty evaluating Magma's profitability as measured by gross profit, operating profit, income before taxes and net income on a period-to-period basis unless it excluded these charges. Management also uses these measures to help it make budgeting decisions between those expenses that affect operating expenses and operating margin (such as research and development, sales and marketing, and general and administrative expenses), and those expenses that affect cost of revenue and gross margin (such as product development expenses).
Further, the availability of non-GAAP financial information helps management track actual performance relative to financial targets. Making this non-GAAP financial information available also helps investors compare Magma's performance with the announced operating results of its principal competitors, which regularly provide similar non-GAAP financial information.
Management recognizes that the use of these non-GAAP measures has limitations, including the fact that management must exercise judgment in determining whether some types of charges, such as stock-based compensation relating to stock grants and acquisition-related charges, should be excluded from non-GAAP financial measures. Management believes, however, that providing this non-GAAP financial information facilitates consistent comparison of Magma's financial performance over time. Magma has historically provided non-GAAP results to the investment community, not as an alternative but as a supplement to GAAP information, to enable investors to evaluate Magma's core operating performance in the way that management does.
Conference Call
Magma will discuss the financial results for the third quarter, along with forward-looking guidance, during a live earnings call today at 1:30 p.m. PST, available live by both webcast and telephone. To listen live via webcast, visit the Investor Relations section of Magma's website at http://investor.magma-da.com/medialist.cfm. To listen live via telephone, call either of the numbers below:
U.S. & Canada: (877) 856-1961 Elsewhere: (719) 325-4799
Following completion of the call, a webcast replay of the call will be available at http://investor.magma-da.com/medialist.cfm through March 5, 2009. Those without Internet access may listen to a replay of the call by telephone until 11:59 p.m. PST on March 5 by calling:
U.S. & Canada: (888) 203-1112, code #4739185 Elsewhere: (719) 457-0820, code #4739185
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the "safe harbor" provision of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements in the "Business Outlook" section and in quotations from Magma's management. These forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from Magma's current expectations. Factors that could cause or contribute to such differences include, but are not limited to: competition in the EDA market; weakness in the semiconductor or electronic systems industries; Magma's lengthy and unpredictable sales cycle; Magma's substantial amount of indebtedness; difficulty in predicting quarterly results; an inability to generate sufficient operating cash flows; market acceptance of existing and new products; potentially higher-than-anticipated costs of litigation; the ability to attract and retain the key management and technical personnel needed to operate Magma successfully; risk of customer payment defaults; Magma's ability to make payments to satisfy its indemnification obligations; Magma's ability to maintain or develop relationships with current or potential customers; financial market conditions that may impede access to or increase the cost of financing operations and investments; debt arrangements that may subject Magma to restrictive covenants which could limit its ability to operate its business; Magma's ability to integrate acquired businesses and technologies; a potential failure of customers to adopt, or to adopt at a sufficiently fast rate, 65-nanometer and smaller design geometries on a large scale; potentially higher-than-anticipated costs of compliance with regulatory requirements, including those relating to internal control over financial reporting; any delay of customer orders or failure of customers to renew licenses; weaker-than-anticipated sales of Magma's products and services; the ability to continue to deliver competitive products to customers; changes in accounting rules; and the ability to manage expanding operations and restructurings of operations. Further discussion of these and other potential risk factors may be found in Magma's public filings with the Securities and Exchange Commission (www.sec.gov), including its Form 10-Q for the fiscal quarter ended Nov. 2, 2008. Except as otherwise required by applicable law, Magma undertakes no obligation to update these forward-looking statements, which speak only as of the date hereof.
About Magma
Magma's software for designing integrated circuits (ICs) is used to create complex, high-performance chips required in cellular telephones, electronic games, WiFi, MP3 players, DVD/digital video, networking, automotive electronics and other electronic applications. Magma's EDA software for IC implementation, analysis, physical verification, circuit simulation and characterization is recognized as embodying the best in semiconductor technology, enabling the world's top chip companies to "Design Ahead of the Curve"(tm) while reducing design time and costs. Magma is headquartered in San Jose, Calif., with offices around the world. Magma's stock trades on Nasdaq under the ticker symbol LAVA. Visit Magma Design Automation on the Web at www.magma-da.com.
Magma is a registered trademark and "Design Ahead of the Curve" is a trademark of Magma Design Automation. All other product and company names are trademarks and registered trademarks of their respective companies.
MAGMA DESIGN AUTOMATION, INC
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
(unaudited)
February 1, April 6,
2009 2008
--------- ---------
ASSETS
Current assets:
Cash and cash equivalents $ 29,221 $ 46,970
Restricted cash 8,660 --
Short-term investments -- 3,000
Accounts receivable, net 39,380 38,310
Prepaid expenses and other current assets 3,735 5,244
--------- ---------
Total current assets 80,996 93,524
Property and equipment, net 12,842 15,553
Intangibles, net 18,877 40,436
Goodwill (estimate) 5,968 64,877
Long-term investments 17,739 17,538
Other assets 5,853 5,467
--------- ---------
Total assets $ 142,275 $ 237,395
========= =========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable $ 2,559 $ 3,971
Accrued expenses 19,937 27,934
Secured Credit Line 12,494 --
Revolving note - current portion 13,000 --
Current portion of other long term liabilities 2,868 1,932
Deferred revenue 40,978 25,254
Convertible notes -- 15,216
--------- ---------
Total current liabilities 91,836 74,307
Convertible subordinated notes, net 49,054 48,518
Long-term tax liabilities 6,043 4,968
Other long-term liabilities 3,080 2,374
--------- ---------
Total liabilities 150,013 130,167
--------- ---------
Stockholders' equity:
Common stock 5 5
Additional paid-in capital 395,562 374,183
Accumulated deficit (364,660) (229,479)
Treasury stock at cost (32,615) (32,697)
Accumulated other comprehensive loss (6,030) (4,784)
--------- ---------
Total stockholders' equity (deficit) (7,738) 107,228
--------- ---------
Total liabilities and stockholders' equity $ 142,275 $ 237,395
========= =========
MAGMA DESIGN AUTOMATION, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(Unaudited)
For the Three For the Nine
Months Ended Months Ended
--------------------- ---------------------
February 1, January 6, February 1, January 6,
2009 2008 2009 2008
--------- --------- --------- ---------
Revenue:
Licenses $ 13,086 $ 35,615 $ 58,924 $ 103,241
Bundled licenses
and services 8,248 11,283 25,664 30,157
Services 9,353 8,849 28,299 26,007
--------- --------- --------- ---------
Total revenue 30,687 55,747 112,887 159,405
--------- --------- --------- ---------
Cost of revenue:
Licenses 4,463 4,362 14,231 14,289
Bundled licenses
and services 3,032 2,504 7,897 7,045
Services 4,377 5,274 14,427 15,374
--------- --------- --------- ---------
Total cost of
revenue 11,872 12,140 36,555 36,708
--------- --------- --------- ---------
Gross profit 18,815 43,607 76,332 122,697
--------- --------- --------- ---------
Operating expenses:
Research and development 15,297 19,513 54,476 56,538
Sales and marketing 12,658 17,833 44,935 53,380
General and administrative 5,469 8,570 19,165 24,437
Impairment of goodwill
(estimate) 60,750 -- 60,750 --
Amortization of
intangible assets 378 2,242 2,660 6,308
In-process research and
development -- -- -- 656
Restructuring charge 3,286 -- 8,612 291
--------- --------- --------- ---------
Total operating
expenses 97,838 48,158 190,598 141,610
--------- --------- --------- ---------
Operating loss (79,023) (4,551) (114,266) (18,913)
--------- --------- --------- ---------
Other income (expense):
Interest income 142 562 522 1,510
Interest expense (692) (618) (2,005) (1,874)
Other income (expense),
net 861 (18) (210) 51
--------- --------- --------- ---------
Total other income,
(expense) net 311 (74) (1,693) (313)
--------- --------- --------- ---------
Net loss before
income taxes (78,712) (4,625) (115,959) (19,226)
Provision for (benefit
from) income taxes (629) 1,318 2,941 4,381
--------- --------- --------- ---------
Net loss $ (78,083) $ (5,943) $(118,900) $ (23,607)
========= ========= ========= =========
Net loss per share
- basic and diluted $ (1.73) $ (0.14) $ (2.69) $ (0.59)
========= ========= ========= =========
Shares used in
calculation:
Basic and diluted 45,215 41,025 44,165 39,990
========= ========= ========= =========
Reconciliation of Third Quarter GAAP and Non-GAAP Financial Results
Statement of Operations Three Months Ended Nine Months Ended
Reconciliation February 1, January 6, February 1, January 6,
(in thousands) 2009 2008 2009 2008
GAAP net loss $ (78,083) $ (5,943) $(118,900) $ (23,607)
Cost of license revenue
Amortization of
developed technology 4,252 4,211 13,708 13,512
Acquisition-related and
other expenses -- -- -- 245
------------------------------------------
4,252 4,211 13,708 13,757
Cost of bundled license
and services revenue
Amortization of
developed technology 2,117 1,053 4,856 3,113
Stock-based compensation 68 86 216 246
------------------------------------------
2,185 1,139 5,072 3,359
Cost of service revenue
Stock-based compensation 365 323 994 1,031
Research and development
Stock-based compensation 1,942 1,813 5,883 5,692
Acquisition related
expenses 74 569 597 1,904
------------------------------------------
2,016 2,382 6,480 7,596
Sales and marketing
Stock-based compensation 1,230 1,256 4,116 3,771
General and administrative
Stock-based compensation 1,221 1,401 3,647 4,181
Litigation settlement
and related legal
expense -- 1,052 -- 1,633
------------------------------------------
1,221 2,453 3,647 5,814
Impairment of goodwill
(estimate) 60,750 -- 60,750 --
Amortization of intangible
assets 378 2,242 2,659 6,308
In-process research and
development -- -- -- 656
Restructuring charges 3,286 -- 8,612 291
Other income (expense)
Interest expense,
amortization of debt
issuance cost, and
debt discount accretion 268 567 796 1,644
Loss on equity and other
investments (971) 57 789 436
------------------------------------------
(703) 624 1,585 2,080
Provision for income taxes (1,163) (1,184) 1,443 (1,979)
-------------------- --------------------
Non-GAAP net income
(loss) $ (4,266) $ 7,503 $ (9,834) $ 19,077
-------------------- --------------------
Reconciliation of Third Quarter GAAP and Non-GAAP Financial Results
Income/(Loss) Per Share Three Months Ended Nine Months Ended
Reconciliation February 1, January 6, February 1, January 6,
2009 2008 2009 2008
GAAP net loss $ (1.73) $ (0.14) $ (2.69) $ (0.59)
Cost of license revenue
Amortization of
developed technology 0.09 0.10 0.31 0.34
Acquisition-related
and other expenses -- -- -- 0.01
-------------------------------------------
0.09 0.10 0.31 0.35
Cost of bundled license
and services revenue
Amortization of
developed technology 0.05 0.03 0.11 0.08
Stock-based compensation -- -- 0.01 0.01
-------------------------------------------
0.05 0.03 0.12 0.09
Cost of service revenue
Stock-based compensation 0.01 0.01 0.02 0.03
Research and development
Stock-based compensation 0.05 0.05 0.13 0.14
Acquisition related
expenses -- 0.01 0.01 0.05
-------------------------------------------
0.05 0.06 0.14 0.19
Sales and marketing
Stock-based compensation 0.03 0.03 0.09 0.09
General and administrative
Stock-based compensation 0.03 0.03 0.08 0.10
Litigation settlement
and related legal
expense -- 0.03 -- 0.04
-------------------------------------------
0.03 0.06 0.08 0.14
Impairment of goodwill
(estimate) 1.34 -- 1.38 --
Amortization of intangible
assets 0.01 0.05 0.06 0.16
In-process research and
development -- -- -- 0.01
Restructuring charges 0.07 -- 0.20 0.01
Other income (expense)
Interest expense,
amortization of debt
issuance cost, and
debt discount accretion 0.01 0.01 0.02 0.04
Loss on equity and
other investments (0.02) -- 0.02 0.01
-------------------------------------------
(0.01) 0.01 0.04 0.05
Provision for income taxes (0.03) (0.03) 0.03 (0.05)
-------------------- ---------------------
Non-GAAP net income
(loss) per share $ (0.09) $ 0.18 $ (0.22) $ 0.48
-------------------- ---------------------
Non-GAAP net income (loss)
per share (diluted) $ (0.09) $ 0.16 $ (0.22) $ 0.41
-------------------- ---------------------
Basic shares used in
calculation 45,215 41,025 44,165 39,990
Diluted shares used in
calculation* 45,714 47,552 45,009 46,652
* Gives effect to the potential issuance of common stock upon
conversion of convertible subordinated notes, if dilutive, and to the
effect of all dilutive potential common shares outstanding during the
period, including stock options, using the treasury stock method
MAGMA DESIGN AUTOMATION, INC.
AS OF FEBRUARY 26, 2009
IMPACT OF KNOWN NON-GAAP ADJUSTMENTS ON FORWARD-LOOKING
DILUTED NET INCOME PER SHARE AND NET INCOME
(Unaudited)
Quarter Ending Year Ending
May 3, 2009 May 3, 2009
GAAP diluted net loss
per share $ (0.39) to $ (0.37) $ (2.99) to $ (2.95)
Amortization of
developed technology
and intangibles $0.19 $0.66
Amortization of
deferred stock-based
compensation $0.12 $0.44
Acquisition related
expenses $0.01 $0.01
Interest expense,
amortization of debt
issuance cost, and
debt discount accretion $0.02 $0.09
Restructuring charges $0.06 $0.25
Impairment of goodwill
(estimate) -- $1.32
Non-GAAP diluted net
income (loss) per share $0.01 to $0.03 $(0.21) to $(0.19)
(in millions) Quarter Ending Year Ending
May 3, 2009 May 3, 2009
GAAP net loss $ (18) to $(17) $ (137) to $ (135)
Amortization of
developed technology
and intangibles $9 $30
Amortization of deferred
stock-based compensation $5 $20
Acquisition related expenses $.5 $1
Interest expense,
amortization of debt
issuance cost, and
debt discount accretion $.5 $4
Restructuring $3 $11
Impairment of goodwill
(estimate) -- $61
Non-GAAP net income (loss) $0 to $1 $(10) to $(8)