Attached files
file | filename |
---|---|
8-K - FORM 8-K - CADENCE DESIGN SYSTEMS INC | f59028e8vk.htm |
Exhibit 99.01
Cadence Reports Q1 2011 Financial Results
SAN JOSE, Calif. April 27, 2011 Cadence Design Systems, Inc. (NASDAQ: CDNS) today
announced results for the first quarter of fiscal year 2011.
Cadence reported first quarter 2011 revenue of $266 million, compared to revenue of $222
million reported for the same period in 2010. On a GAAP basis, Cadence recognized net income of $6
million, or $0.02 per share on a diluted basis in the first quarter of 2011, compared to a net loss
of $12 million, or $(0.04) per share on a diluted basis, in the same period in 2010.
Using Cadences non-GAAP measure, net income in the first quarter of 2011 was $23 million, or
$0.09 per share on a diluted basis, as compared to net income of $6 million, or $0.02 per share on
a diluted basis, in the same period in 2010.
Demand was strong for our products and services across all regions in the first quarter,
said Lip-Bu Tan, president and chief executive officer. Demand for the Cadence Verification
Computing Platform continued to be strong. We also introduced the industrys first complete DDR4
memory controller solution, and saw strong renewals and increasing run rates in our Silicon
Realization products.
We met or exceeded expectations for our key operating metrics in Q1, added Geoff Ribar,
senior vice president and chief financial officer. The continuing momentum in our business gives
us the confidence to increase our outlook for fiscal 2011.
The company also announced today that Charlie Huang, currently senior vice president
and chief strategy officer, has been appointed senior vice president, worldwide field operations,
effective immediately. Tom Cooley, who previously held that role, is leaving the company. I
want to thank Tom for his many years of significant contributions and
dedication to Cadence,
said Lip-Bu Tan. Most notable among his accomplishments were leading a successful transition
to a highly ratable business model and building a world class sales
team.
Mr.
Tan continued, I am pleased that Charlie Huang, an EDA veteran with deep
technical expertise and a successful track record, will be leading our field organization. Charlie
led the development of our strategy and is well positioned to further develop highly collaborative
technology-based relationships with customers and partners. I am excited to have Charlie take on
this new role.
Mr. Huang has served as senior vice president and chief strategy officer of Cadence since
January 2009. Since April 2010, he has also served as chief of staff. From 2007 to 2009, he
served as senior vice president of business development. Mr. Huang was general partner at Telos
Venture Partners, a Cadence-affiliated venture capital firm, from 2004 to 2005. From 2001 to
2007, he held several positions at Cadence in engineering management and business
development. Before joining Cadence, Mr. Huang co-founded and was chief executive officer of
CadMOS Design Technology, Inc., an EDA company that was acquired by Cadence in 2001.
In addition to using GAAP results to evaluate Cadences business, management believes it is
useful to measure results using a non-GAAP measure of net income or net loss, which excludes, as
applicable, amortization of intangible assets, stock-based compensation expense, integration and
acquisition-related costs, acquisition-related income tax benefits, income tax benefits related to
the settlement of an IRS examination, shareholder litigation costs and charges, gains or losses and
expenses or credits related to non-qualified deferred compensation plan assets, executive severance
costs, restructuring charges and credits, amortization of discount on convertible notes, losses on
extinguishment of debt, equity in losses or income from investments,
1
write-down of investments, and gains or losses on the sale of investments. Non-GAAP net income
or net loss is adjusted by the amount of additional taxes or tax benefit that the company would
accrue if it used non-GAAP results instead of GAAP results to calculate the companys tax
liability. See GAAP to non-GAAP Reconciliation below for further information on the non-GAAP
measure.
The following statements are based on current expectations. These statements are
forward-looking, and actual results may differ materially.
Business Outlook
For the second quarter of 2011, the company expects total revenue in the range of $270 million
to $280 million. Second quarter GAAP net income per diluted share is expected to be in the range of
$0.04 to $0.06. Net income per diluted share using the non-GAAP measure defined below is expected
to be in the range of $0.09 to $0.11.
For the full year 2011, the company expects total revenue in the range of $1,075 million to
$1,115 million. On a GAAP basis, net income per diluted share for fiscal year 2011 is expected to
be in the range of $0.11 to $0.19. Using the non-GAAP measure defined below, net income per diluted
share for fiscal year 2011 is expected to be in the range of $0.36 to $0.44.
A
schedule showing a reconciliation of the business outlook from GAAP net income and diluted net income per share to non-GAAP net income and diluted net income per
share is included with this release.
Audio Webcast Scheduled
Lip-Bu Tan, Cadences president and chief executive officer, and Geoff Ribar, Cadences senior
vice president and chief financial officer, will host a first quarter of fiscal year 2011 financial
results audio webcast today, April 27, 2011, at 2 p.m. (Pacific) / 5 p.m. (Eastern). Attendees are
asked to register at the website at least 10 minutes prior to the scheduled webcast. An archive of
the webcast will be available starting April 27, 2011 at 5 p.m. (Pacific) and ending May 11, 2011
at 5 p.m. (Pacific). Webcast access is available at
2
www.cadence.com/company/investor_relations.
About Cadence
Cadence enables global electronic design innovation and plays an essential role in the
creation of todays integrated circuits and electronics. Customers use Cadence software and
hardware, methodologies, and services to design and verify advanced semiconductors, consumer
electronics, networking and telecommunications equipment, and computer systems. The company is
headquartered in San Jose, California, with sales offices, design centers, and research facilities
around the world to serve the global electronics industry. More information about the company and
its products and services is available at www.cadence.com.
Cadence and the Cadence logo are registered trademarks of Cadence Design Systems, Inc. All
other trademarks are the property of their respective owners.
The statements contained above regarding Cadences first quarter 2011 results, as well as
the information in the Business Outlook section and the statements by Lip-Bu Tan and Geoff Ribar
include forward-looking statements based on current expectations or beliefs, as well as a number of
preliminary assumptions about future events that are subject to factors and uncertainties that
could cause actual results to differ materially from those described in the forward-looking
statements. Readers are cautioned not to put undue reliance on these forward-looking statements,
which are not a guarantee of future performance and are subject to a number of risks, uncertainties
and other factors, many of which are outside Cadences control, including, among others: (i)
Cadences ability to compete successfully in the electronic design automation product and the
commercial electronic design and methodology services industries; (ii) Cadences ability to
successfully complete and realize the expected benefits of its previously announced restructurings
without significant unexpected costs or delays, and the success of Cadences other efforts to
improve operational efficiency and growth; (iii) the mix of products and services sold and the
timing of significant orders for Cadences products, and its shift to a ratable license structure,
which may result in changes in the mix of license types; (iv) change in customer demands, including
the possibility that restructurings and other efforts to improve operational efficiency could
result in delays in customers purchases of products and services; (v) economic and industry
conditions in regions in which Cadence does business; (vi) fluctuations in rates of exchange
between the U.S. dollar and the currencies of other countries in which Cadence does business; (vii)
capital expenditure requirements, legislative or regulatory requirements, interest rates and
Cadences ability to access capital and debt markets; (viii) the acquisition of other companies or
technologies or the failure to successfully integrate and operate these companies or technologies
Cadence acquires; (ix) the effects of restructurings and other efforts to improve operational
efficiency on Cadences business, including its strategic and customer relationships, ability to
retain key employees and stock prices; (x) events that affect the reserves or settlement
assumptions Cadence may take from time to time with respect to accounts receivable, taxes,
litigation or other matters; and (xi) the effects of any litigation or other
3
proceedings to which Cadence is or may become a party.
For a detailed discussion of these and other cautionary statements related to our business,
please refer to Cadences filings with the Securities and Exchange Commission. These include
Cadences Annual Report on Form 10-K for the year ended January 1, 2011, and Cadences future
filings.
4
GAAP to non-GAAP Reconciliation
Cadence management evaluates and makes operating decisions using various operating measures.
These measures are generally based on the revenues of its product, maintenance and services
business operations and certain costs of those operations, such as cost of revenues, research and
development, sales and marketing and general and administrative expenses. One such measure is
non-GAAP net income or net loss, which is a non-GAAP financial measure under Section 101 of
Regulation G under the Securities Exchange Act of 1934, as amended, and is GAAP net income or net
loss excluding, as applicable, amortization of intangible assets, stock-based compensation expense,
integration and acquisition-related costs, acquisition-related income tax benefits, income tax
benefits related to the settlement of an IRS examination, shareholder litigation costs and charges,
gains or losses and expenses or credits related to non-qualified deferred compensation plan assets,
executive severance costs, restructuring charges and credits, amortization of discount on
convertible notes, losses on extinguishment of debt, equity in losses or income from investments,
write-down of investments and gains or losses on the sale of investments. Intangible assets consist
primarily of purchased or licensed technology, backlog, patents, trademarks, distribution rights,
customer contracts and related relationships and non-compete agreements. Non-GAAP net income or net
loss is adjusted by the amount of additional taxes or tax benefit that the company would accrue if
it used non-GAAP results instead of GAAP results to calculate the companys tax liability.
Cadences management believes it is useful in measuring Cadences operations to exclude
amortization of intangible assets and integration and acquisition-related costs because these costs
are primarily fixed at the time of an acquisition and generally cannot be changed by Cadences
management in the short term. In addition, Cadences management believes it is useful to exclude
stock-based compensation expense because such exclusion enhances investors ability to review
Cadences business from the same perspective as Cadences management, which believes that
stock-based compensation expense is based on many subjective inputs at a point in time and many of
these inputs are not necessarily directly attributable to the underlying performance of Cadences
business operations. Cadences management also believes it is useful to exclude costs and charges
related to shareholder litigation because these costs and charges are not related to Cadences core
business operations. Cadences management also believes that it is useful to exclude restructuring
charges and credits. During the fourth quarter of fiscal year 2010, Cadence commenced a
restructuring program and expects to have paid substantially all termination benefits and costs by
the fourth fiscal quarter of 2011. Cadences management believes that in measuring the companys
operations, it is useful to exclude any such restructuring charges and credits because exclusion of
such charges and credits permits consistent evaluations of Cadences performance before and after
such actions are taken. Cadences management also believes it is useful to exclude gains or losses
and expenses or credits related to the non-qualified deferred compensation plan assets because
these gains or losses and expenses or credits are not part of Cadences direct costs of operations,
but reflect changes in the value of assets held in the non-qualified deferred compensation plan.
Cadences management also believes it is useful to exclude executive severance costs as these costs
do not occur frequently. Cadences management also believes it is useful to exclude the
amortization of the discount on convertible notes because this incremental cost recorded as
interest expense does not represent a cash obligation of the company and is not part of Cadences
direct cost of operations. Finally, Cadences management believes it is useful to exclude the
equity in losses or income from investments, write-down of investments and gains or losses on the
sale of investments because these items are not part of
5
Cadences direct cost of operations. Rather, these are non-operating items that are included
in other income or expense and are part of the companys investment activities.
During the third quarter of fiscal year 2010, Cadences non-GAAP net income also excluded the
effect of an income tax benefit associated with Cadences effective settlement of an Internal
Revenue Service, or IRS, examination of Cadences federal income tax returns for the tax years 2000
through 2002. Cadences management believes it is useful to exclude the income tax benefit
associated with this settlement because Cadence does not expect settlements resulting in income tax
provisions or benefits of the magnitude recorded during the third quarter of 2010 to occur
frequently.
During the second and fourth quarters of fiscal year 2010, Cadences non-GAAP net income also
excluded losses associated with its repurchase of a portion of its 1.375% Convertible Senior Notes
Due December 15, 2011 and a portion of its 1.500% Convertible Senior Notes Due December 15, 2013.
Cadences management believes it is useful to exclude the losses on the extinguishment of debt as
the losses are not directly related to Cadences core business operations and similar transactions
are not expected to occur frequently.
During the second quarter of fiscal year 2010, Cadences non-GAAP net income also excluded the
effect of an income tax benefit associated with Cadences acquisition of Denali Software, Inc.
Cadences management believes it is useful to exclude the tax benefit associated with this
acquisition because Cadence does not expect an acquisition-related income tax benefit of the
magnitude recorded in the second quarter of 2010 to be recorded frequently.
Cadences management believes that non-GAAP net income or net loss provides useful
supplemental information to Cadences management and investors regarding the performance of the
companys business operations and facilitates comparisons to the companys historical operating
results. Cadences management also uses this information internally for forecasting and budgeting.
Non-GAAP financial measures should not be considered as a substitute for or superior to measures of
financial performance prepared in accordance with GAAP. Investors and potential investors are
encouraged to review the reconciliation of non-GAAP financial measures contained within this press
release with their most directly comparable GAAP financial results.
The following tables reconcile the specific items excluded from GAAP net income or net loss
and GAAP net income or net loss per diluted share in the calculation of non-GAAP net income and non-GAAP net income per diluted share for the periods shown below:
6
Net Income (Loss) Reconciliation
Three Months Ended | ||||||||
April 2, 2011 | April 3, 2010 | |||||||
(in thousands) | (unaudited) | |||||||
Net income (loss) on a GAAP basis |
$ | 6,323 | $ | (11,785 | ) | |||
Amortization of acquired intangibles |
6,655 | 4,356 | ||||||
Stock-based compensation expense |
9,357 | 10,372 | ||||||
Non-qualified deferred compensation
expenses |
1,762 | 1,171 | ||||||
Restructuring and other charges (credits) |
(41 | ) | (1,074 | ) | ||||
Shareholder litigation costs |
68 | | ||||||
Integration and acquisition-related costs |
474 | 114 | ||||||
Amortization of debt discount |
6,519 | 5,045 | ||||||
Other income or expense related to
investments and non-qualified deferred
compensation plan assets* |
(4,391 | ) | (5,564 | ) | ||||
Income tax effect of non-GAAP adjustments |
(3,468 | ) | 3,021 | |||||
Net income on a non-GAAP basis |
$ | 23,258 | $ | 5,656 | ||||
* | Includes, as applicable, equity in losses or income from investments, write-down of investments, gains or losses on sale of investments and gains or losses on non-qualified deferred compensation plan assets recorded in Other income (expense), net. |
7
Diluted Net Income (Loss) per Share
Reconciliation
Three Months Ended | ||||||||
April 2, 2011 | April 3, 2010 | |||||||
(in thousands, except per share data) | (unaudited) | |||||||
Diluted net income (loss) per share on a GAAP
basis |
$ | 0.02 | $ | (0.04 | ) | |||
Amortization of acquired intangibles |
0.03 | 0.01 | ||||||
Stock-based compensation expense |
0.04 | 0.04 | ||||||
Non-qualified deferred compensation
expenses |
0.01 | | ||||||
Restructuring and other charges (credits) |
| | ||||||
Shareholder litigation costs |
| | ||||||
Integration and acquisition-related costs |
| | ||||||
Amortization of debt discount |
0.02 | 0.02 | ||||||
Other income or expense related to
investments and non-qualified deferred
compensation plan assets* |
(0.02 | ) | (0.02 | ) | ||||
Income tax effect of non-GAAP adjustments |
(0.01 | ) | 0.01 | |||||
Diluted net income per share on a non-GAAP
basis |
$ | 0.09 | $ | 0.02 | ||||
Shares used in calculation of diluted net
income (loss) per share GAAP** |
268,578 | 262,597 | ||||||
Shares used in calculation of diluted net
income per share non-GAAP** |
268,578 | 266,101 |
* | Includes, as applicable, equity in losses or income from investments, write-down of investments, gains or losses on sale of investments and gains or losses on non-qualified deferred compensation plan assets recorded in Other income (expense), net. | |
** | Shares used in the calculation of GAAP net income (loss) per share are expected to be the same as shares used in the calculation of non-GAAP net income (loss) per share, except when the company reports a GAAP net loss and non-GAAP net income, or GAAP net income and a non-GAAP net loss. |
Investors are encouraged to look at the GAAP results as the best measure of financial
performance. For example, amortization of intangibles is important to consider because it may
represent an initial expenditure that under GAAP is reported across future fiscal periods.
Likewise, stock-based compensation expense is an obligation of the company that should be
considered. Restructuring charges can be triggered by acquisitions or product adjustments, as well
as overall company performance within a given business environment. All of these metrics are
important to financial performance generally.
Although Cadences management finds the non-GAAP measures useful in evaluating the performance of
Cadences business, reliance on these measures is limited because items excluded from such measures
often have a material effect on Cadences earnings and earnings per share calculated in accordance
with GAAP. Therefore, Cadences management typically uses the non-GAAP earnings and earnings per
share measures, in conjunction with the GAAP earnings and earnings per share measures, to address these limitations.
8
Cadence expects that its corporate representatives will meet privately during the quarter with
investors, the media, investment analysts and others. At these meetings, Cadence may reiterate the
business outlook published in this press release. At the same time, Cadence will keep this press
release, including the business outlook, publicly available on its website.
Prior to the start of the Quiet Period (described below), the public may continue to rely on the
business outlook contained herein as still being Cadences current expectations on matters covered
unless Cadence publishes a notice stating otherwise.
Beginning June 17, 2011, Cadence will observe a Quiet Period during which the business outlook as
provided in this press release and the companys most recent Annual Report on Form 10-K and
Quarterly Report on Form 10-Q no longer constitute the companys current expectations. During the
Quiet Period, the business outlook in these documents should be considered to be historical,
speaking as of prior to the Quiet Period only and not subject to any update by the company. During
the Quiet Period, Cadences representatives will not comment on Cadences business outlook,
financial results or expectations. The Quiet Period will extend until the day when Cadences Second
Quarter 2011 Earnings Release is published, which is currently scheduled for July 28, 2011.
For more information, please contact:
Investors and Shareholders
Alan Lindstrom
Cadence Design Systems, Inc.
408-944-7100
investor_relations@cadence.com
Alan Lindstrom
Cadence Design Systems, Inc.
408-944-7100
investor_relations@cadence.com
Media and Industry Analysts
Nancy Szymanski
Cadence Design Systems, Inc.
408-473-8382
publicrelations@cadence.com
Nancy Szymanski
Cadence Design Systems, Inc.
408-473-8382
publicrelations@cadence.com
# # #
9
Cadence Design Systems, Inc.
Condensed Consolidated Balance Sheets
April 2, 2011 and January 1, 2011
(In thousands)
(Unaudited)
Condensed Consolidated Balance Sheets
April 2, 2011 and January 1, 2011
(In thousands)
(Unaudited)
April 2, 2011 | January 1, 2011 | |||||||
Current Assets: |
||||||||
Cash and cash equivalents |
$ | 612,208 | $ | 557,409 | ||||
Short-term investments |
10,917 | 12,715 | ||||||
Receivables,
net of allowances of $1,443 and $7,604, respectively |
172,543 | 191,893 | ||||||
Inventories |
43,050 | 39,034 | ||||||
Prepaid expenses and other |
83,920 | 78,355 | ||||||
Total current assets |
922,638 | 879,406 | ||||||
Property,
plant and equipment, net of accumulated depreciation of $657,517 and $648,676, respectively |
273,161 | 285,115 | ||||||
Goodwill |
159,081 | 158,893 | ||||||
Acquired
intangibles, net of accumulated amortization of $69,971 and $105,158, respectively |
172,345 | 179,198 | ||||||
Installment contract receivables |
11,452 | 23,380 | ||||||
Other assets |
277,027 | 206,124 | ||||||
Total Assets |
$ | 1,815,704 | $ | 1,732,116 | ||||
Current Liabilities: |
||||||||
Convertible notes |
$ | 144,999 | $ | 143,258 | ||||
Accounts payable and accrued liabilities |
188,648 | 216,864 | ||||||
Current portion of deferred revenue |
340,015 | 337,426 | ||||||
Total current liabilities |
673,662 | 697,548 | ||||||
Long-Term Liabilities: |
||||||||
Long-term portion of deferred revenue |
100,064 | 85,400 | ||||||
Convertible notes |
411,198 | 406,404 | ||||||
Other long-term liabilities |
333,074 | 266,110 | ||||||
Total long-term
liabilities |
844,336 | 757,914 | ||||||
Stockholders Equity |
297,706 | 276,654 | ||||||
Total Liabilities and Stockholders Equity |
$ | 1,815,704 | $ | 1,732,116 | ||||
Cadence Design Systems, Inc.
Condensed Consolidated Statements of Operations
For the Three Months Ended April 2, 2011 and April 3, 2010
(In thousands, except per share amounts)
(Unaudited)
Condensed Consolidated Statements of Operations
For the Three Months Ended April 2, 2011 and April 3, 2010
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended | ||||||||
April 2, 2011 | April 3, 2010 | |||||||
Revenue: |
||||||||
Product |
$ | 141,819 | $ | 102,766 | ||||
Services |
27,805 | 25,920 | ||||||
Maintenance |
96,478 | 93,252 | ||||||
Total revenue |
266,102 | 221,938 | ||||||
Costs and Expenses: |
||||||||
Cost of product |
14,194 | 5,292 | ||||||
Cost of services |
20,075 | 21,925 | ||||||
Cost of maintenance |
10,898 | 11,398 | ||||||
Marketing and sales |
78,372 | 74,762 | ||||||
Research and development |
101,299 | 89,430 | ||||||
General and administrative |
19,302 | 22,834 | ||||||
Amortization of acquired intangibles |
4,459 | 2,691 | ||||||
Restructuring and other charges (credits) |
(41 | ) | (1,074 | ) | ||||
Total costs and expenses |
248,558 | 227,258 | ||||||
Income (loss) from operations |
17,544 | (5,320 | ) | |||||
Interest expense |
(10,986 | ) | (7,431 | ) | ||||
Other income, net |
4,469 | 5,974 | ||||||
Income (loss) before provision for income taxes |
11,027 | (6,777 | ) | |||||
Provision for income taxes |
4,704 | 5,008 | ||||||
Net income (loss) |
$ | 6,323 | $ | (11,785 | ) | |||
Basic net income (loss) per share |
$ | 0.02 | $ | (0.04 | ) | |||
Diluted net income (loss) per share |
$ | 0.02 | $ | (0.04 | ) | |||
Weighted average common shares outstanding basic |
261,533 | 262,597 | ||||||
Weighted average common shares outstanding diluted |
268,578 | 262,597 | ||||||
Cadence Design Systems, Inc.
Condensed Consolidated Statements of Cash Flows
For the Three Months Ended April 2, 2011 and April 3, 2010
(In thousands)
(Unaudited)
Condensed Consolidated Statements of Cash Flows
For the Three Months Ended April 2, 2011 and April 3, 2010
(In thousands)
(Unaudited)
Three Months Ended | ||||||||
April 2, | April 3, | |||||||
2011 | 2010 | |||||||
Cash and Cash Equivalents at Beginning of Period |
$ | 557,409 | $ | 569,115 | ||||
Cash Flows from Operating Activities: |
||||||||
Net income (loss) |
6,323 | (11,785 | ) | |||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
22,907 | 21,465 | ||||||
Amortization of debt discount and fees |
7,263 | 5,523 | ||||||
Stock-based compensation |
9,357 | 10,372 | ||||||
Loss from equity method investments |
30 | 27 | ||||||
Gain on investments, net |
(4,477 | ) | (5,591 | ) | ||||
Non-cash restructuring and other charges |
65 | 125 | ||||||
Impairment of property, plant and equipment |
| 164 | ||||||
Deferred income taxes |
65 | (1,706 | ) | |||||
Provisions (recoveries) for losses (gains) on trade and installment contract receivables |
(5,197 | ) | (2,593 | ) | ||||
Other non-cash items |
488 | 815 | ||||||
Changes in operating assets and liabilities, net of effect of acquired businesses: |
||||||||
Receivables |
(7,928 | ) | (23,989 | ) | ||||
Installment contract receivables |
45,570 | 57,769 | ||||||
Inventories |
(4,016 | ) | (6,047 | ) | ||||
Prepaid expenses and other |
(5,456 | ) | (1,518 | ) | ||||
Other assets |
(69,174 | ) | 5,538 | |||||
Accounts payable and accrued liabilities |
(20,681 | ) | 925 | |||||
Deferred revenue |
15,607 | 3,813 | ||||||
Other long-term liabilities |
65,619 | (6,604 | ) | |||||
Net cash provided by operating activities |
56,365 | 46,703 | ||||||
Cash Flows from Investing Activities: |
||||||||
Proceeds from the sale of available-for-sale securities |
1,497 | | ||||||
Proceeds from the sale of long-term investments |
2,677 | 8,964 | ||||||
Purchases of property, plant and equipment |
(5,181 | ) | (9,899 | ) | ||||
Purchases of software licenses |
| (487 | ) | |||||
Investment in venture capital partnerships and equity investments |
(608 | ) | | |||||
Cash paid in business combinations and asset acquisitions, net of cash acquired |
(2,538 | ) | | |||||
Net cash used for investing activities |
(4,153 | ) | (1,422 | ) | ||||
Cash Flows from Financing Activities: |
||||||||
Principal payments on receivable sale financing |
(2,829 | ) | (1,719 | ) | ||||
Tax effect related to employee stock transactions allocated to equity |
160 | 30 | ||||||
Proceeds from issuance of common stock |
8,897 | 8,044 | ||||||
Stock received for payment of employee taxes on vesting of restricted stock |
(2,854 | ) | (2,079 | ) | ||||
Net cash provided by financing activities |
3,374 | 4,276 | ||||||
Effect of exchange rate changes on cash and cash equivalents |
(787 | ) | 631 | |||||
Increase in cash and cash equivalents |
54,799 | 50,188 | ||||||
Cash and Cash Equivalents at End of Period |
$ | 612,208 | $ | 619,303 | ||||
Cadence Design Systems, Inc.
As of April 27, 2011
Impact of Non-GAAP Adjustments on Forward Looking Diluted Net Income Per Share
(Unaudited)
As of April 27, 2011
Impact of Non-GAAP Adjustments on Forward Looking Diluted Net Income Per Share
(Unaudited)
Three Months Ending | Year Ending | |||||||
July 2, 2011 | December 31, 2011 | |||||||
Forecast | Forecast | |||||||
Diluted net income per share on a GAAP basis |
$0.04 to $0.06 | $0.11 to $0.19 | ||||||
Amortization of acquired intangibles |
0.03 | 0.09 | ||||||
Stock-based compensation expense |
0.04 | 0.16 | ||||||
Non-qualified deferred compensation expenses |
| 0.01 | ||||||
Restructuring and other charges |
| | ||||||
Integration and acquisition-related costs |
| | ||||||
Amortization of debt discount |
0.02 | 0.10 | ||||||
Other income
or expense related to investments and non-qualified deferred compensation plan assets* |
(0.03) | (0.05) | ||||||
Income tax effect of non-GAAP adjustments |
(0.01) | (0.06) | ||||||
Diluted net income per share on a non-GAAP basis |
$0.09 to $0.11 | $0.36 to $0.44 | ||||||
* | Includes, as applicable, equity in losses or income from investments, write-down of investments, gains or losses on sale of investments and gains or losses on non-qualified deferred compensation plan assets recorded in Other income (expense), net. |
Cadence Design Systems, Inc.
As of April 27, 2011
Impact of Non-GAAP Adjustments on Forward Looking Net Income
(Unaudited)
As of April 27, 2011
Impact of Non-GAAP Adjustments on Forward Looking Net Income
(Unaudited)
Three Months Ending | Year Ending | |||||||
July 2, 2011 | December 31, 2011 | |||||||
($ in Millions) | Forecast | Forecast | ||||||
Net income on a GAAP basis |
$10 to $16 | $29 to $51 | ||||||
Amortization of acquired intangibles |
7 | 25 | ||||||
Stock-based compensation expense |
11 | 44 | ||||||
Non-qualified deferred compensation expenses |
| 2 | ||||||
Restructuring and other charges |
1 | 1 | ||||||
Integration and acquisition-related costs |
| 1 | ||||||
Amortization of debt discount |
7 | 26 | ||||||
Other income
or expense related to investments and non-qualified deferred compensation plan assets* |
(8) | (12) | ||||||
Income tax effect of non-GAAP adjustments |
(4) | (18) | ||||||
Net income on a non-GAAP basis |
$24 to $30 | $98 to $120 | ||||||
* | Includes, as applicable, equity in losses or income from investments, write-down of investments, gains or losses on sale of investments and gains or losses on non-qualified deferred compensation plan assets recorded in Other income (expense), net. |
Cadence Design Systems, Inc.
(Unaudited)
(Unaudited)
Revenue Mix by Geography (% of Total Revenue)
2010 | 2011 | |||||||||||||||||||||||
GEOGRAPHY | Q1 | Q2 | Q3 | Q4 | Year | Q1 | ||||||||||||||||||
Americas |
40 | % | 46 | % | 43 | % | 45 | % | 43 | % | 44 | % | ||||||||||||
Europe |
22 | % | 23 | % | 20 | % | 23 | % | 22 | % | 21 | % | ||||||||||||
Japan |
23 | % | 14 | % | 20 | % | 14 | % | 18 | % | 19 | % | ||||||||||||
Asia |
15 | % | 17 | % | 17 | % | 18 | % | 17 | % | 16 | % | ||||||||||||
Total |
100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
Revenue Mix by Product Group (% of Total Revenue)
2010 | 2011 | |||||||||||||||||||||||
PRODUCT GROUP | Q1 | Q2 | Q3 | Q4 | Year | Q1 | ||||||||||||||||||
Functional Verification
& Design IP |
22 | % | 26 | % | 25 | % | 22 | % | 24 | % | 28 | % | ||||||||||||
Digital IC Design |
21 | % | 21 | % | 23 | % | 26 | % | 23 | % | 24 | % | ||||||||||||
Custom IC Design |
27 | % | 26 | % | 24 | % | 27 | % | 26 | % | 20 | % | ||||||||||||
Design for Manufacturing |
9 | % | 6 | % | 8 | % | 7 | % | 7 | % | 8 | % | ||||||||||||
System Interconnect |
9 | % | 10 | % | 10 | % | 8 | % | 9 | % | 10 | % | ||||||||||||
Services & Other |
12 | % | 11 | % | 10 | % | 10 | % | 11 | % | 10 | % | ||||||||||||
Total |
100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
Note: Product Group total revenue includes Product + Maintenance