Mentor Graphics Reports Revenues of $155 Million; Earnings per Share of $.30 for Fourth Quarter 1999 as Orders and Backlog Reach Record Levels
  WILSONVILLE, Ore., Jan. 31 /PRNewswire/ -- Mentor Graphics Corporation (Nasdaq: MENT - news) today announced revenues for the fourth quarter of 1999 of $155 million. Earnings-per-diluted-share were $.30, before special charges and a $.02 operating loss incurred by VeriBest©, a company acquired in November of 1999. Earnings-per-share grew over 40% compared to the fourth quarter of 1998 when Mentor Graphics© reported earnings, before special charges, of $.21 on revenues of $145 million.
  ``We performed well, with strong order growth in our core businesses this quarter. Orders for system-on-chip verification tools doubled year over year, and printed circuit board system design tools, FPGA design tools, and physical verification and analysis tools all had strong double-digit growth,' said Walden C. Rhines, president and CEO of Mentor Graphics. ``We set new records for revenue and operating earnings before special charges, and built strong momentum as we enter the year 2000. Encouragingly, the strength we saw in the business was across all regions and all major product lines. We're looking forward to accelerating growth this year.'
  Mentor Graphics also built record backlog for the quarter. Software backlog was up 30% over the year ago quarter paced by product order growth for the quarter which was up over 20%. Gross margin hit 80% for the first time in company history. Special charges of $17 million for the quarter related principally to the acquisition and integration of VeriBest. Earnings, after charges, were $.08 per-diluted-share.
  ``Our HDL division came back strongly in the fourth quarter, as our channel re-alignment earlier in the year began to pay off with increased sales of our FPGA Advantage(TM) suite,' said Gregory K. Hinckley, CFO and COO of Mentor Graphics. ``Additionally, the integration of our acquisition of VeriBest has proceeded well. We're seeing strong interest from customers for the superior printed circuit board solutions that result from combining our market leading board system design solutions with complementary technology gained in the VeriBest acquisition. The quarter beat our own expectations, and we're excited with our prospects in 2000.'
  Mentor Graphics Corporation is a world leader in electronic hardware and software design solutions, providing products and consulting services for the world's largest electronics and semiconductor companies. Established in 1981, the company reported revenues over the last 12 months of over $500 million and employs approximately 2,700 people worldwide. Company headquarters are located at 8005 S.W. Boeckman Road, Wilsonville, Oregon 97070-7777. World Wide Web site: mentor.com.
  FPGA Advantage is a trademark of Mentor Graphics Corporation. Certain statements contained in the press release constitute ``forward-looking' statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance or achievements of the Company or industry results to be materially different from any results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, among others, the following: (i) the Company's ability to successfully offer products and services that compete in the highly competitive and dynamic EDA industry including the risk that the company's technology, products or inventory become obsolete; (ii) effects of the increasing volatility of foreign currency fluctuations on the Company's business and operating results; (iii) the overall instability of Asian or other economies, including changes in regional or worldwide economic or political conditions, government trade restrictions, limitations on repatriation of earnings, licensing and intellectual property rights protection; (iv) the timing of completion of customer contracts and the terms of delivery of software, hardware and other services and (v) the Company's ability to recruit and retain necessary personnel to research and develop, market, sell and service products. Given these uncertainties, prospective investors are cautioned not to place undue reliance on such forward-looking statements. Mentor Graphics disclaims any obligation to update any such factors or to publicly announce the results of any revisions to any of the forward-looking statements to reflect future events or developments. 
                           MENTOR GRAPHICS CORPORATION                     CONSOLIDATED STATEMENTS OF OPERATIONS                     (In thousands, except per share data)
                                Three Months Ended        Twelve Months Ended                                  December 31,                December 31,                                  (Unaudited)                              1999          1998          1999          1998
      Revenues:       System and software  $96,704       $90,998     $295,325      $277,396       Service and support   58,269        54,337      215,809       212,997         Total revenues     154,973       145,335      511,134       490,393
      Cost of revenues:       System and software    8,795         6,063       29,726        26,536       Service and support   22,580        24,244       88,328        96,961
          Total cost of          revenues           31,375        30,307      118,054       123,497
          Gross margin       123,598       115,028      393,080       366,896
      Operating expenses:       Research and        development          32,464        31,218      118,848       117,853       Marketing and        selling              51,356        51,776      172,622       169,034       General and        administration       12,637        13,023       47,134        45,825       Special charges       16,765        19,135       38,596        29,442
          Total operating          expenses          113,222       115,152      377,200       362,154
      Operating income (loss) 10,376         (124)       15,880         4,742       Other loss, net        3,891         1,205       13,011         4,721
          Income (loss) before          income taxes        6,485       (1,329)        2,869            21       Income tax expense     1,430           243          635           540
          Net income (loss)   $5,055      $(1,572)       $2,234        $(519)     Net income (loss) per share:       Basic                   $.08        $(.02)         $.03        $(.01)       Diluted                 $.08        $(.02)         $.03        $(.01)     Weighted average number of      shares outstanding:       Basic                 64,181        65,667       65,629        65,165       Diluted               64,827        65,667       66,324        65,165
                           MENTOR GRAPHICS CORPORATION                          CONSOLIDATED BALANCE SHEETS                                 (In thousands)
                                     As of                   As of                                Dec 31, 1999            Dec 31, 1998
      Assets     Current assets:       Cash and short-term        investments               $133,187                $137,585       Trade accounts        receivable, net             71,042                  90,597       Term receivables,        short-term                  54,375                  44,362       Other receivables             6,440                   7,575       Prepaid expenses and other   14,921                  23,503       Deferred income taxes        10,954                  10,937
          Total current assets      290,919                 314,559     Property, plant and      equipment, net                83,970                  95,214     Term receivables, long-term    31,695                  27,315     Other assets, net              42,755                  27,035         Total assets             $449,339                $464,123
      Liabilities and Stockholders' Equity     Current liabilities:       Short-term borrowings           $--                 $24,000       Accounts payable              9,979                  10,101       Income taxes payable         22,599                  20,408       Accrued payroll and        related liabilities         41,628                  41,958       Accrued liabilities          37,085                  33,295       Deferred revenue             46,425                  36,484         Total current          liabilities              157,716                 166,246     Other long-term deferrals       1,221                   1,425         Total liabilities         158,937                 167,671     Minority interest               1,622                   1,170     Stockholders' equity:       Common stock                289,478                 303,352       Accumulated deficit        (20,362)                (22,246)       Accumulated other        comprehensive income        19,664                  14,176         Total stockholders'          equity                   288,780                 295,282
          Total liabilities and          stockholders' equity    $449,339                $464,123
  CONTACT: Ryerson Schwark, Public and Investor Relations, ry_schwark@mentor.com, or Dennis Weldon, Treasurer, dennis_weldon@mentor.com, both of Mentor Graphics Corporation, 503-685-1462. 
  SOURCE: Mentor Graphics Corporation |