Attached files
| file | filename |
|---|---|
| 8-K - 8-K - CADENCE DESIGN SYSTEMS INC | cdns102320138-k.htm |
Exhibit 99.01
Cadence Reports Third Quarter 2013 Financial Results
SAN JOSE, Calif. — October 23, 2013 — Cadence Design Systems, Inc. (NASDAQ: CDNS) today announced results for the third quarter of fiscal year 2013.
Cadence reported third quarter 2013 revenue of $367 million, compared to revenue of $339 million reported for the same period in 2012. On a GAAP basis, Cadence recognized net income of $39 million, or $0.13 per share on a diluted basis, in the third quarter of 2013, compared to net income of $59 million, or $0.21 per share on a diluted basis, in the same period in 2012.
Using the non-GAAP measure defined below, net income in the third quarter of 2013 was $63 million, or $0.21 per share on a diluted basis, as compared to net income of $59 million, or $0.21 per share on a diluted basis, in the same period in 2012.
“In Q3, Cadence posted solid results and continued to announce new products. Palladium XP II, the latest emulator in our market leading product family, offers a significant performance improvement and contributed to strong Q3 hardware sales,” said Lip-Bu Tan, president and chief executive officer. “Our talented development teams also delivered Spectre XPS, a new FastSPICE simulator which can deliver up to 10-times faster throughput than competing solutions.”
“I am pleased with our financial performance in Q3 with profitability and cash flow both at the high end of our expectations,” added Geoff Ribar, senior vice president and chief financial officer.
The following statements are based on current expectations. These statements are forward-looking, and actual results may differ materially.
Business Outlook
For the fourth quarter of 2013, the company expects total revenue in the range of $370 million to $380 million. Fourth quarter GAAP net income per diluted share is expected to be in the range of $0.11 to $0.13. Net income per diluted share using the non-GAAP measure defined below is expected to be in the range of $0.22 to $0.24.
For 2013, the company expects total revenue in the range of $1.453 billion to $1.463 billion. On a GAAP basis, net income per diluted share for 2013 is expected to be in the range of $0.55 to $0.56. Using the non-GAAP measure defined below, net income per diluted share for 2013 is expected to be in the range of $0.85 to $0.86.
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, president and chief executive officer, and Geoff Ribar, senior vice president and chief financial officer, will host a third quarter 2013 financial results audio webcast today, October 23, 2013, 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 October 23, 2013 at 5 p.m. (Pacific) and ending November 6, 2013 at 5 p.m. (Pacific). Webcast access is available at 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, hardware, IP, 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, the Cadence logo, Palladium and Spectre are trademarks or registered trademarks of Cadence Design Systems, Inc. All other trademarks are the property of their respective owners.
The statements contained above regarding Cadence’s third quarter 2013 financial 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 and 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. These forward-looking statements 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) the success of Cadence’s 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; (iv) change in customer demands, including those resulting from consolidation among Cadence’s customers and the possibility that the restructurings and other efforts to improve operational efficiency of Cadence's customers could result in delays in purchases of Cadence’s 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, including the potential inability to retain customers, key employees or vendors; (ix) the effects of Cadence’s efforts to improve operational efficiency on Cadence's business, including strategic, customer and supplier relationships, and its ability to retain key employees; (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 proceedings to which Cadence is or may become a party.
For a detailed discussion of these and other cautionary statements related to Cadence’s business, please refer to Cadence’s filings with the Securities and Exchange Commission. These include Cadence’s most recent reports on Form 10-K and Form 10-Q, including Cadence’s future filings.
GAAP to Non-GAAP Reconciliation
To supplement Cadence’s financial results presented on a GAAP basis, Cadence management uses non-GAAP measures that it believes are helpful in understanding Cadence’s performance. One such measure is non-GAAP net income, which is a financial measure not calculated under GAAP, and is calculated by taking GAAP net income and excluding, as applicable, amortization and sale of intangible assets and debt discount related to our convertible notes, stock-based compensation expense, acquisition and integration-related costs including changes in fair value of contingent consideration and retention expenses for employees added from our 2013 acquisitions, executive severance costs, investment gains or losses, income or expenses related to Cadence’s non-qualified deferred compensation plan, restructuring and other significant items not directly related to Cadence’s core business operations, and the income tax effect of non-GAAP pre-tax adjustments.
Cadence’s management uses non-GAAP net income because it excludes items that are generally not directly related to the performance of the company’s core business operations and therefore provides useful supplemental information to Cadence’s management and investors regarding the performance of the company’s business operations, facilitates comparisons to the company’s historical operating results and enhances investors' ability to review Cadence's business from the same perspective as Cadence's management. Cadence’s management also uses non-GAAP net income 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. Investors are encouraged to look at the GAAP results as the best measure of financial performance.
The following tables reconcile the specific items excluded from GAAP net income and GAAP net income per diluted share in the calculation of non-GAAP net income and non-GAAP net income per diluted share for the periods shown below:
Net Income Reconciliation | Three Months Ended | |||||||
September 28, 2013 | September 29, 2012 | |||||||
(unaudited) | ||||||||
(in thousands) | ||||||||
Net income on a GAAP basis | $ | 38,500 | $ | 58,584 | ||||
Amortization and sale of acquired intangibles | 13,027 | 7,750 | ||||||
Stock-based compensation expense | 18,566 | 12,399 | ||||||
Non-qualified deferred compensation expenses (credits) | 186 | (839 | ) | |||||
Restructuring and other charges | 86 | 57 | ||||||
Integration and acquisition-related costs | 8,041 | 3,016 | ||||||
Executive severance costs | 745 | — | ||||||
Amortization of debt discount | 5,693 | 5,279 | ||||||
Other income or expense related to investments and non-qualified deferred compensation plan assets* | (1,544 | ) | 1,954 | |||||
Acquisition-related income tax benefit | — | (14,806 | ) | |||||
Income tax effect of non-GAAP adjustments | (19,895 | ) | (14,054 | ) | ||||
Net income on a non-GAAP basis | $ | 63,405 | $ | 59,340 | ||||
* | 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 or expense. |
Diluted Net Income per Share Reconciliation | Three Months Ended | |||||||
September 28, 2013 | September 29, 2012 | |||||||
(unaudited) | ||||||||
(in thousands, except per share data) | ||||||||
Diluted net income per share on a GAAP basis | $ | 0.13 | $ | 0.21 | ||||
Amortization and sale of acquired intangibles | 0.04 | 0.03 | ||||||
Stock-based compensation expense | 0.06 | 0.04 | ||||||
Non-qualified deferred compensation expenses (credits) | — | — | ||||||
Restructuring and other charges | — | — | ||||||
Integration and acquisition-related costs | 0.03 | 0.01 | ||||||
Executive severance costs | — | — | ||||||
Amortization of debt discount | 0.02 | 0.02 | ||||||
Other income or expense related to investments and non-qualified deferred compensation plan assets* | — | — | ||||||
Acquisition-related income tax benefit | — | (0.05 | ) | |||||
Income tax effect of non-GAAP adjustments | (0.07 | ) | (0.05 | ) | ||||
Diluted net income per share on a non-GAAP basis | $ | 0.21 | $ | 0.21 | ||||
Shares used in calculation of diluted net income per share — GAAP** | 296,958 | 283,328 | ||||||
Shares used in calculation of diluted net income per share — non-GAAP** | 296,958 | 283,328 | ||||||
* | 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 or expense. |
** | Shares used in the calculation of GAAP net income per share are expected to be the same as shares used in the calculation of non-GAAP net income 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. |
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 December 13, 2013, 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 fourth quarter and fiscal year 2013 earnings release is published, which is currently scheduled for January 29, 2014.
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
Anna del Rosario
Cadence Design Systems, Inc.
408-914-6884
publicrelations@cadence.com
Cadence Design Systems, Inc.
Condensed Consolidated Balance Sheets
September 28, 2013 and December 29, 2012
(In thousands)
(Unaudited)
September 28, 2013 | December 29, 2012 | |||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 620,403 | $ | 726,357 | ||||
Short-term investments | 96,019 | 100,704 | ||||||
Receivables, net of allowances of $144 and $85, respectively | 101,896 | 97,821 | ||||||
Inventories | 45,877 | 36,163 | ||||||
2015 notes hedges | 292,511 | 303,154 | ||||||
Prepaid expenses and other | 117,457 | 127,036 | ||||||
Total current assets | 1,274,163 | 1,391,235 | ||||||
Property, plant and equipment, net of accumulated depreciation of $564,416 and $635,450, respectively | 241,965 | 244,439 | ||||||
Goodwill | 456,267 | 233,266 | ||||||
Acquired intangibles, net of accumulated amortization of $128,004 and $104,351, respectively | 323,807 | 184,938 | ||||||
Long-term receivables | 3,994 | 7,559 | ||||||
Other assets | 257,191 | 225,566 | ||||||
Total assets | $ | 2,557,387 | $ | 2,287,003 | ||||
Current liabilities: | ||||||||
Revolving credit facility | $ | 50,000 | $ | — | ||||
Convertible notes | 463,837 | 447,011 | ||||||
2015 notes embedded conversion derivative | 292,511 | 303,154 | ||||||
Accounts payable and accrued liabilities | 193,445 | 171,318 | ||||||
Current portion of deferred revenue | 297,897 | 295,787 | ||||||
Total current liabilities | 1,297,690 | 1,217,270 | ||||||
Long-term liabilities: | ||||||||
Long-term portion of deferred revenue | 48,229 | 50,529 | ||||||
Other long-term liabilities | 115,262 | 104,033 | ||||||
Total long-term liabilities | 163,491 | 154,562 | ||||||
Stockholders’ equity | 1,096,206 | 915,171 | ||||||
Total liabilities and stockholders’ equity | $ | 2,557,387 | $ | 2,287,003 | ||||
Cadence Design Systems, Inc.
Condensed Consolidated Income Statements
For the Three and Nine Months Ended September 28, 2013 and September 29, 2012
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended | Nine Months Ended | |||||||||||||||
September 28, 2013 | September 29, 2012 | September 28, 2013 | September 29, 2012 | |||||||||||||
Revenue: | ||||||||||||||||
Product and maintenance | $ | 341,601 | $ | 310,118 | $ | 1,007,855 | $ | 893,916 | ||||||||
Services | 25,046 | 28,415 | 75,539 | 86,923 | ||||||||||||
Total revenue | 366,647 | 338,533 | 1,083,394 | 980,839 | ||||||||||||
Costs and expenses: | ||||||||||||||||
Cost of product and maintenance | 32,546 | 34,461 | 90,488 | 94,079 | ||||||||||||
Cost of services | 17,190 | 16,809 | 50,682 | 53,254 | ||||||||||||
Marketing and sales | 98,094 | 82,461 | 283,773 | 246,674 | ||||||||||||
Research and development | 138,078 | 115,078 | 398,557 | 335,703 | ||||||||||||
General and administrative | 27,582 | 26,350 | 91,833 | 84,364 | ||||||||||||
Amortization of acquired intangibles | 5,141 | 3,876 | 14,259 | 11,305 | ||||||||||||
Restructuring and other charges | 86 | 57 | 2,594 | 49 | ||||||||||||
Total costs and expenses | 318,717 | 279,092 | 932,186 | 825,428 | ||||||||||||
Income from operations | 47,930 | 59,441 | 151,208 | 155,411 | ||||||||||||
Interest expense | (9,583 | ) | (8,737 | ) | (28,373 | ) | (25,840 | ) | ||||||||
Other income (expense), net | 2,535 | (131 | ) | 6,728 | 5,972 | |||||||||||
Income before provision (benefit) for income taxes | 40,882 | 50,573 | 129,563 | 135,543 | ||||||||||||
Provision (benefit) for income taxes | 2,382 | (8,011 | ) | 3,025 | 9,469 | |||||||||||
Net income | $ | 38,500 | $ | 58,584 | $ | 126,538 | $ | 126,074 | ||||||||
Net income per share - basic | $ | 0.14 | $ | 0.22 | $ | 0.46 | $ | 0.47 | ||||||||
Net income per share - diluted | $ | 0.13 | $ | 0.21 | $ | 0.43 | $ | 0.45 | ||||||||
Weighted average common shares outstanding - basic | 278,977 | 271,350 | 277,034 | 269,643 | ||||||||||||
Weighted average common shares outstanding - diluted | 296,958 | 283,328 | 294,531 | 278,760 | ||||||||||||
Cadence Design Systems, Inc.
Condensed Consolidated Statements of Cash Flows
For the Nine Months Ended September 28, 2013 and September 29, 2012
(In thousands)
(Unaudited)
Nine Months Ended | |||||||
September 28, 2013 | September 29, 2012 | ||||||
Cash and cash equivalents at beginning of period | $ | 726,357 | $ | 601,602 | |||
Cash flows from operating activities: | |||||||
Net income | 126,538 | 126,074 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 72,681 | 67,171 | |||||
Amortization of debt discount and fees | 19,102 | 17,480 | |||||
Stock-based compensation | 47,487 | 34,285 | |||||
Gain on investments, net | (4,035 | ) | (2,222 | ) | |||
Deferred income taxes | (6,425 | ) | (14,107 | ) | |||
Other non-cash items | 2,183 | 3,578 | |||||
Changes in operating assets and liabilities, net of effect of acquired businesses: | |||||||
Receivables | 2,192 | 24,276 | |||||
Inventories | (10,005 | ) | 6,936 | ||||
Prepaid expenses and other | 26,927 | 1,547 | |||||
Other assets | (46,651 | ) | (3,101 | ) | |||
Accounts payable and accrued liabilities | 18,277 | (1,714 | ) | ||||
Deferred revenue | (5,474 | ) | (38,230 | ) | |||
Other long-term liabilities | 5,644 | (1,855 | ) | ||||
Net cash provided by operating activities | 248,441 | 220,118 | |||||
Cash flows from investing activities: | |||||||
Purchases of available-for-sale securities | (84,000 | ) | (101,248 | ) | |||
Proceeds from the sale of available-for-sale securities | 59,014 | 5,936 | |||||
Proceeds from the maturity of available-for-sale securities | 30,506 | 1,500 | |||||
Proceeds from the sale of long-term investments | 6,200 | 44 | |||||
Purchases of property, plant and equipment | (35,950 | ) | (25,932 | ) | |||
Investment in venture capital partnerships and equity investments | — | (250 | ) | ||||
Cash paid in business combinations and asset acquisitions, net of cash acquired | (392,825 | ) | (66,432 | ) | |||
Net cash used for investing activities | (417,055 | ) | (186,382 | ) | |||
Cash flows from financing activities: | |||||||
Proceeds from revolving credit facility | 100,000 | — | |||||
Payment on revolving credit facility | (50,000 | ) | — | ||||
Payment of convertible notes | (78 | ) | — | ||||
Principal payments on receivable financing | (2,526 | ) | (2,907 | ) | |||
Payment of acquisition-related contingent consideration | (677 | ) | (39 | ) | |||
Tax effect related to employee stock transactions allocated to equity | 9,494 | 5,790 | |||||
Proceeds from issuance of common stock | 40,691 | 28,755 | |||||
Stock received for payment of employee taxes on vesting of restricted stock | (19,461 | ) | (13,457 | ) | |||
Net cash provided by financing activities | 77,443 | 18,142 | |||||
Effect of exchange rate changes on cash and cash equivalents | (14,783 | ) | (4,381 | ) | |||
Increase (decrease) in cash and cash equivalents | (105,954 | ) | 47,497 | ||||
Cash and cash equivalents at end of period | $ | 620,403 | $ | 649,099 | |||
Cadence Design Systems, Inc.
As of October 23, 2013
Impact of Non-GAAP Adjustments on Forward Looking Diluted Net Income Per Share
(Unaudited)
Three Months Ending December 28, 2013 | Year Ending December 28, 2013 | |||
Forecast | Forecast | |||
Diluted net income per share on a GAAP basis | $0.11 to $0.13 | $0.55 to $0.56 | ||
Amortization and sale of acquired intangibles | 0.04 | 0.15 | ||
Stock-based compensation expense | 0.07 | 0.22 | ||
Non-qualified deferred compensation expenses | — | 0.01 | ||
Restructuring and other charges | — | 0.01 | ||
Integration and acquisition-related costs | 0.02 | 0.10 | ||
Executive severance costs | — | — | ||
Amortization of debt discount | 0.02 | 0.08 | ||
Other income or expense related to investments and non-qualified deferred compensation plan assets* | — | (0.01) | ||
Income tax benefit due to a release of an uncertain tax position | — | (0.12) | ||
Income tax effect of non-GAAP adjustments | (0.04) | (0.14) | ||
Diluted net income per share on a non-GAAP basis | $0.22 to $0.24 | $0.85 to $0.86 | ||
* | Includes, as applicable, equity in losses or income from investments, write-down of investments, gains or losses on sale of investments and gains or losses on non-qualified deferred compensation plan assets recorded in other income or expense. |
Cadence Design Systems, Inc.
As of October 23, 2013
Impact of Non-GAAP Adjustments on Forward Looking Net Income
(Unaudited)
Three Months Ending December 28, 2013 | Year Ending December 28, 2013 | |||
($ in millions) | Forecast | Forecast | ||
Net income on a GAAP basis | $33 to $39 | $160 to $165 | ||
Amortization and sale of acquired intangibles | 12 | 44 | ||
Stock-based compensation expense | 19 | 66 | ||
Non-qualified deferred compensation expenses | — | 2 | ||
Restructuring and other charges | — | 3 | ||
Integration and acquisition-related costs | 6 | 30 | ||
Executive severance costs | — | 1 | ||
Amortization of debt discount | 6 | 22 | ||
Other income or expense related to investments and non-qualified deferred compensation plan assets* | — | (4) | ||
Income tax benefit due to a release of an uncertain tax position | — | (34) | ||
Income tax effect of non-GAAP adjustments | (13) | (41) | ||
Net income on a non-GAAP basis | $63 to $69 | $249 to $254 | ||
* | 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 or expense. |
Cadence Design Systems, Inc.
(Unaudited)
Revenue Mix by Geography (% of Total Revenue)
2012 | 2013 | |||||||||||||||||||||||
GEOGRAPHY | Q1 | Q2 | Q3 | Q4 | Year | Q1 | Q2 | Q3 | ||||||||||||||||
Americas | 44 | % | 46 | % | 43 | % | 45 | % | 45 | % | 44 | % | 45 | % | 48 | % | ||||||||
EMEA | 19 | % | 20 | % | 20 | % | 21 | % | 20 | % | 22 | % | 21 | % | 20 | % | ||||||||
Japan | 18 | % | 16 | % | 17 | % | 14 | % | 16 | % | 15 | % | 13 | % | 12 | % | ||||||||
Asia | 19 | % | 18 | % | 20 | % | 20 | % | 19 | % | 19 | % | 21 | % | 20 | % | ||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||
Revenue Mix by Product Group (% of Total Revenue)
2012 | 2013 | |||||||||||||||||||||||
PRODUCT GROUP | Q1 | Q2 | Q3 | Q4 | Year | Q1 | Q2 | Q3 | ||||||||||||||||
Functional Verification, Hardware and IP | 30 | % | 33 | % | 30 | % | 30 | % | 30 | % | 26 | % | 28 | % | 31 | % | ||||||||
Digital IC Design | 23 | % | 22 | % | 23 | % | 23 | % | 23 | % | 25 | % | 23 | % | 21 | % | ||||||||
Custom IC Design | 23 | % | 22 | % | 24 | % | 24 | % | 23 | % | 25 | % | 25 | % | 25 | % | ||||||||
Design for Manufacturing | 7 | % | 6 | % | 6 | % | 6 | % | 6 | % | 7 | % | 6 | % | 6 | % | ||||||||
System Interconnect Design | 8 | % | 8 | % | 9 | % | 9 | % | 9 | % | 10 | % | 11 | % | 10 | % | ||||||||
Services and other | 9 | % | 9 | % | 8 | % | 8 | % | 9 | % | 7 | % | 7 | % | 7 | % | ||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||
Note: Product Group total revenue includes Product + Maintenance
Cadence Design Systems, Inc. | ||||||||||||||||
Supplemental Reconciliation of Certain GAAP to Non-GAAP Measures | ||||||||||||||||
For the Three Months Ended September 28, 2013 | ||||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended | ||||||||||||||||
September 28, 2013 | ||||||||||||||||
GAAP | Adjustments | Non-GAAP | ||||||||||||||
Revenue: | ||||||||||||||||
Product and maintenance | $ | 341,601 | $ | — | $ | 341,601 | ||||||||||
Services | 25,046 | — | 25,046 | |||||||||||||
Total revenue | 366,647 | — | 366,647 | |||||||||||||
Costs and expenses: | ||||||||||||||||
Cost of product and maintenance | 32,546 | (8,339 | ) | (A) | 24,207 | |||||||||||
Cost of services | 17,190 | (662 | ) | (A) | 16,528 | |||||||||||
Marketing and sales | 98,094 | (5,655 | ) | (A) | 92,439 | |||||||||||
Research and development | 138,078 | (16,713 | ) | (A) | 121,365 | |||||||||||
General and administrative | 27,582 | (4,055 | ) | (A) | 23,527 | |||||||||||
Amortization of acquired intangibles | 5,141 | (5,141 | ) | (A) | — | |||||||||||
Restructuring and other charges | 86 | (86 | ) | — | ||||||||||||
Total costs and expenses | 318,717 | (40,651 | ) | 278,066 | ||||||||||||
Income from operations | 47,930 | 40,651 | 88,581 | |||||||||||||
Interest expense | (9,583 | ) | 5,693 | (B) | (3,890 | ) | ||||||||||
Other income, net | 2,535 | (1,544 | ) | (C) | 991 | |||||||||||
Income before provision for income taxes | 40,882 | 44,800 | 85,682 | |||||||||||||
Provision for income taxes | 2,382 | 19,895 | (D) | 22,277 | ||||||||||||
Net income | $ | 38,500 | $ | 24,905 | $ | 63,405 | ||||||||||
Notes:
(A) For the three months ended September 28, 2013 adjustments to GAAP are as follows for the line items specified:
Amortization and sale of acquired intangibles | Stock-based compensation expense | Non-qualified deferred compensation expenses | Integration and acquisition-related costs | Executive severance costs | Total adjustments | ||||||||||||||||||||||
Cost of product and maintenance | $ | 7,886 | $ | 438 | $ | 15 | $ | — | $ | — | $ | 8,339 | |||||||||||||||
Cost of services | — | 641 | 21 | — | — | $ | 662 | ||||||||||||||||||||
Marketing and sales | — | 4,594 | 3 | 578 | 480 | $ | 5,655 | ||||||||||||||||||||
Research and development | — | 9,356 | 60 | 7,297 | — | $ | 16,713 | ||||||||||||||||||||
General and administrative | — | 3,537 | 87 | 166 | 265 | $ | 4,055 | ||||||||||||||||||||
Amortization of acquired intangibles | 5,141 | — | — | — | — | $ | 5,141 | ||||||||||||||||||||
Total | $ | 13,027 | $ | 18,566 | $ | 186 | $ | 8,041 | $ | 745 | $ | 40,565 | |||||||||||||||
(B) Amortization of debt discount related to convertible notes
(C) Other income or expense related to investments and non-qualified deferred compensation plan assets
(D) Income tax effect of non-GAAP adjustments
Cadence Design Systems, Inc. | ||||||||||||||||
Supplemental Reconciliation of Certain GAAP to Non-GAAP Measures | ||||||||||||||||
For the Three Months Ended September 29, 2012 | ||||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended | ||||||||||||||||
September 29, 2012 | ||||||||||||||||
GAAP | Adjustments | Non-GAAP | ||||||||||||||
Revenue: | ||||||||||||||||
Product and maintenance | $ | 310,118 | $ | — | $ | 310,118 | ||||||||||
Services | 28,415 | — | 28,415 | |||||||||||||
Total revenue | 338,533 | — | 338,533 | |||||||||||||
Costs and expenses: | ||||||||||||||||
Cost of product and maintenance | 34,461 | (4,204 | ) | (E) | 30,257 | |||||||||||
Cost of services | 16,809 | (474 | ) | (E) | 16,335 | |||||||||||
Marketing and sales | 82,461 | (2,868 | ) | (E) | 79,593 | |||||||||||
Research and development | 115,078 | (7,225 | ) | (E) | 107,853 | |||||||||||
General and administrative | 26,350 | (3,679 | ) | (E) | 22,671 | |||||||||||
Amortization of acquired intangibles | 3,876 | (3,876 | ) | (E) | — | |||||||||||
Restructuring and other charges | 57 | (57 | ) | — | ||||||||||||
Total costs and expenses | 279,092 | (22,383 | ) | 256,709 | ||||||||||||
Income from operations | 59,441 | 22,383 | 81,824 | |||||||||||||
Interest expense | (8,737 | ) | 5,279 | (F) | (3,458 | ) | ||||||||||
Other income, net | (131 | ) | 1,954 | (G) | 1,823 | |||||||||||
Income before provision for income taxes | 50,573 | 29,616 | 80,189 | |||||||||||||
Provision for income taxes | (8,011 | ) | 28,860 | (H) | 20,849 | |||||||||||
Net income | $ | 58,584 | $ | 756 | $ | 59,340 | ||||||||||
(E) For the three months ended September 29, 2012 adjustments to GAAP are as follows for the line items specified:
Amortization of acquired intangibles | Stock-based compensation expense | Non-qualified deferred compensation credits | Integration and acquisition-related costs | Total adjustments | |||||||||||||||||||
Cost of product and maintenance | $ | 3,874 | $ | 343 | $ | (13 | ) | $ | — | $ | 4,204 | ||||||||||||
Cost of services | — | 493 | (19 | ) | — | 474 | |||||||||||||||||
Marketing and sales | — | 2,647 | (87 | ) | 308 | 2,868 | |||||||||||||||||
Research and development | — | 5,774 | (369 | ) | 1,820 | 7,225 | |||||||||||||||||
General and administrative | — | 3,142 | (351 | ) | 888 | 3,679 | |||||||||||||||||
Amortization of acquired intangibles | 3,876 | — | — | — | 3,876 | ||||||||||||||||||
Total | $ | 7,750 | $ | 12,399 | $ | (839 | ) | $ | 3,016 | $ | 22,326 | ||||||||||||
(F) Amortization of debt discount related to convertible notes
(G) Other income or expense related to investments and non-qualified deferred compensation plan assets
(H) Income tax effect of non-GAAP adjustments