Attached files

file filename
8-K - FORM 8-K - CADENCE DESIGN SYSTEMS INCf59028e8vk.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 Cadence’s 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 industry’s 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 Cadence’s 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 company’s 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, Cadence’s president and chief executive officer, and Geoff Ribar, Cadence’s 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 today’s 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 Cadence’s 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 Cadence’s control, including, among others: (i) Cadence’s ability to compete successfully in the electronic design automation product and the commercial electronic design and methodology services industries; (ii) Cadence’s ability to successfully complete and realize the expected benefits of its previously announced restructurings without significant unexpected costs or delays, and the success of Cadence’s other efforts to improve operational efficiency and growth; (iii) the mix of products and services sold and the timing of significant orders for Cadence’s 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 Cadence’s 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 Cadence’s 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 Cadence’s filings with the Securities and Exchange Commission. These include Cadence’s Annual Report on Form 10-K for the year ended January 1, 2011, and Cadence’s 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 company’s tax liability.
     Cadence’s management believes it is useful in measuring Cadence’s 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 Cadence’s management in the short term. In addition, Cadence’s management believes it is useful to exclude stock-based compensation expense because such exclusion enhances investors’ ability to review Cadence’s business from the same perspective as Cadence’s 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 Cadence’s business operations. Cadence’s management also believes it is useful to exclude costs and charges related to shareholder litigation because these costs and charges are not related to Cadence’s core business operations. Cadence’s 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. Cadence’s management believes that in measuring the company’s operations, it is useful to exclude any such restructuring charges and credits because exclusion of such charges and credits permits consistent evaluations of Cadence’s performance before and after such actions are taken. Cadence’s 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 Cadence’s direct costs of operations, but reflect changes in the value of assets held in the non-qualified deferred compensation plan. Cadence’s management also believes it is useful to exclude executive severance costs as these costs do not occur frequently. Cadence’s 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 Cadence’s direct cost of operations. Finally, Cadence’s 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


 

Cadence’s direct cost of operations. Rather, these are non-operating items that are included in other income or expense and are part of the company’s investment activities.
     During the third quarter of fiscal year 2010, Cadence’s non-GAAP net income also excluded the effect of an income tax benefit associated with Cadence’s effective settlement of an Internal Revenue Service, or IRS, examination of Cadence’s federal income tax returns for the tax years 2000 through 2002. Cadence’s 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, Cadence’s 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. Cadence’s management believes it is useful to exclude the losses on the extinguishment of debt as the losses are not directly related to Cadence’s core business operations and similar transactions are not expected to occur frequently.
     During the second quarter of fiscal year 2010, Cadence’s non-GAAP net income also excluded the effect of an income tax benefit associated with Cadence’s acquisition of Denali Software, Inc. Cadence’s 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.
     Cadence’s management believes that non-GAAP net income or net loss provides useful supplemental information to Cadence’s management and investors regarding the performance of the company’s business operations and facilitates comparisons to the company’s historical operating results. Cadence’s 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 Cadence’s management finds the non-GAAP measures useful in evaluating the performance of Cadence’s business, reliance on these measures is limited because items excluded from such measures often have a material effect on Cadence’s earnings and earnings per share calculated in accordance with GAAP. Therefore, Cadence’s 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 Cadence’s 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 company’s most recent Annual Report on Form 10-K and Quarterly Report on Form 10-Q no longer constitute the company’s 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, Cadence’s representatives will not comment on Cadence’s business outlook, financial results or expectations. The Quiet Period will extend until the day when Cadence’s 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
Media and Industry Analysts
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)
                 
    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)
                 
    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)
                 
    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)
                 
    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)
                 
    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)
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