Cadence Reports Second Quarter 2013 Financial Results
[ Back ]   [ More News ]   [ Home ]
Cadence Reports Second Quarter 2013 Financial Results

SAN JOSE, CA -- (Marketwired) -- Jul 24, 2013 -- Cadence Design Systems, Inc. (NASDAQ: CDNS) today announced results for the second quarter of fiscal year 2013.

Cadence reported second quarter 2013 revenue of $362 million, compared to revenue of $326 million reported for the same period in 2012. On a GAAP basis, Cadence recognized net income of $9 million, or $0.03 per share on a diluted basis, in the second quarter of 2013, compared to net income of $36 million, or $0.13 per share on a diluted basis, in the same period in 2012.

Using the non-GAAP measure defined below, net income in the second quarter of 2013 was $61 million, or $0.21 per share on a diluted basis, as compared to net income of $53 million, or $0.19 per share on a diluted basis, in the same period in 2012.

"Cadence announced two new products, the Tempus Timing Signoff Solution, a significant advancement in static timing analysis and closure, and Virtuoso for Electrically Aware Design, a groundbreaking new approach to improve automation for custom/analog design, both of which demonstrate the strength of our innovation engine," said Lip-Bu Tan, president and chief executive officer. He continued, "With the acquisitions of Tensilica, Cosmic Circuits and the IP business of Evatronix, we now have the critical mass needed to fulfill a broad spectrum of our customers' IP requirements."

"Integration of our recent acquisitions is going smoothly as we continue to execute and generate solid financial performance," 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 third quarter of 2013, the company expects total revenue in the range of $360 million to $370 million. Third quarter GAAP net income per diluted share is expected to be in the range of $0.08 to $0.10. Net income per diluted share using the non-GAAP measure defined below is expected to be in the range of $0.19 to $0.21.

For 2013, the company expects total revenue in the range of $1.445 billion to $1.465 billion. On a GAAP basis, net income per diluted share for 2013 is expected to be in the range of $0.45 to $0.54. Using the non-GAAP measure defined below, net income per diluted share for 2013 is expected to be in the range of $0.80 to $0.89.

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 second quarter 2013 financial results audio webcast today, July 24, 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 July 24, 2013 at 5 p.m. (Pacific) and ending August 7, 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, Tempus and Virtuoso 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 second quarter 2013 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, 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 those resulting from consolidation among Cadence's customers and the possibility that Cadence's customers' restructurings and other efforts to improve operational efficiency could result in delays in customers' 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 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, 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       
                                             ------------------------------ 
                                              June 29, 2013   June 30, 2012 
                                             --------------  -------------- 
                                                       (unaudited)          
(in thousands)                                                              
Net income on a GAAP basis                   $        9,429  $       36,386 
  Amortization of acquired intangibles               11,087           6,534 
  Stock-based compensation expense                   15,111          10,361 
  Non-qualified deferred compensation                                       
   expenses                                           1,699           2,278 
  Restructuring and other charges                     2,656              43 
  Integration and acquisition-related costs          10,093           3,627 
  Amortization of debt discount                       5,571           5,124 
  Other income or expense related to                                        
   investments and non-qualified deferred                                   
   compensation plan assets*                         (1,193)         (2,220)
  Income tax effect of non-GAAP adjustments           6,712          (9,245)
                                             --------------  -------------- 
Net income on a non-GAAP basis               $       61,165  $       52,888 
                                             ==============  ============== 
                                                                            
*  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       
                                             ------------------------------ 
                                              June 29, 2013   June 30, 2012 
                                             --------------  -------------- 
                                                       (unaudited)          
(in thousands, except per share data)                                       
Diluted net income per share on a GAAP basis $         0.03  $         0.13 
  Amortization of acquired intangibles                 0.04            0.02 
  Stock-based compensation expense                     0.05            0.04 
  Non-qualified deferred compensation                                       
   expenses                                            0.01            0.01 
  Restructuring and other charges                      0.01              -- 
  Integration and acquisition-related costs            0.03            0.01 
  Amortization of debt discount                        0.02            0.02 
  Other income or expense related to                                        
   investments and non-qualified deferred                                   
   compensation plan assets*                             --           (0.01)
  Income tax effect of non-GAAP adjustments            0.02           (0.03)
                                             --------------  -------------- 
Diluted net income per share on a non-GAAP                                  
 basis                                       $         0.21  $         0.19 
                                             ==============  ============== 
Shares used in calculation of diluted net                                   
 income per share -- GAAP**                         294,443         275,318 
Shares used in calculation of diluted net                                   
 income per share -- non-GAAP**                     294,443         275,318 
                                                                            
*  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 September 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 Third Quarter 2013 Earnings Release is published, which is currently scheduled for October 23, 2013.

                                                                            
                        Cadence Design Systems, Inc.                        
                    Condensed Consolidated Balance Sheets                   
                     June 29, 2013 and December 29, 2012                    
                               (In thousands)                               
                                 (Unaudited)                                
                                                                            
                                           June 29, 2013   December 29, 2012
                                         ----------------- -----------------
                                                                            
Current assets:                                                             
  Cash and cash equivalents              $         577,233 $         726,357
  Short-term investments                           101,251           100,704
  Receivables, net of allowances of $0                                      
   and $85, respectively                            92,581            97,821
  Inventories                                       38,705            36,163
  2015 notes hedges                                335,131           303,154
  Prepaid expenses and other                       120,598           127,036
                                         ----------------- -----------------
    Total current assets                         1,265,499         1,391,235
                                                                            
Property, plant and equipment, net of                                       
 accumulated depreciation of $623,356 and                                   
 $635,450, respectively                            243,288           244,439
Goodwill                                           457,556           233,266
Acquired intangibles, net of accumulated                                    
 amortization of $115,406 and $104,351,                                     
 respectively                                      337,705           184,938
Long-term receivables                                5,929             7,559
Other assets                                       253,112           225,566
                                         ----------------- -----------------
Total assets                             $       2,563,089 $       2,287,003
                                         ================= =================
                                                                            
Current liabilities:                                                        
  Revolving credit facility              $         100,000 $               -
  Convertible notes                                458,179           447,011
  2015 notes embedded conversion                                            
   derivative                                      335,131           303,154
  Accounts payable and accrued                                              
   liabilities                                     185,809           171,318
  Current portion of deferred revenue              282,784           295,787
                                         ----------------- -----------------
    Total current liabilities                    1,361,903         1,217,270
                                         ----------------- -----------------
                                                                            
Long-term liabilities:                                                      
  Long-term portion of deferred revenue             43,892            50,529
  Other long-term liabilities                      117,034           104,033
                                         ----------------- -----------------
    Total long-term liabilities                    160,926           154,562
                                         ----------------- -----------------
                                                                            
Stockholders' equity                             1,040,260           915,171
                                         ----------------- -----------------
Total liabilities and stockholders'                                         
 equity                                  $       2,563,089 $       2,287,003
                                         ================= =================
                                                                            
                        Cadence Design Systems, Inc.                        
                  Condensed Consolidated Income Statements                  
     For the Three and Six Months Ended June 29, 2013 and June 30, 2012     
                  (In thousands, except per share amounts)                  
                                (Unaudited)                                 
                                                                            
                               Three Months Ended       Six Months Ended    
                            ----------------------- ----------------------- 
                              June 29,    June 30,    June 29,    June 30,  
                                2013        2012        2013        2012    
                            ----------- ----------- ----------- ----------- 
                                                                            
Revenue:                                                                    
  Product and maintenance   $   337,983 $   297,510 $   666,254 $   583,798 
  Services                       24,498      28,966      50,493      58,508 
                            ----------- ----------- ----------- ----------- 
                                                                            
    Total revenue               362,481     326,476     716,747     642,306 
                            ----------- ----------- ----------- ----------- 
                                                                            
Costs and expenses:                                                         
  Cost of product and                                                       
   maintenance                   28,095      32,406      57,942      59,618 
  Cost of services               15,148      17,071      33,492      36,445 
  Marketing and sales            95,277      80,418     185,679     164,213 
  Research and development      136,395     112,031     260,479     220,625 
  General and                                                               
   administrative                34,441      30,244      64,251      58,014 
  Amortization of acquired                                                  
   intangibles                    5,327       3,643       9,118       7,429 
  Restructuring and other                                                   
   charges (credits)              2,656          43       2,508          (8)
                            ----------- ----------- ----------- ----------- 
                                                                            
    Total costs and                                                         
     expenses                   317,339     275,856     613,469     546,336 
                            ----------- ----------- ----------- ----------- 
                                                                            
      Income from                                                           
       operations                45,142      50,620     103,278      95,970 
                                                                            
  Interest expense               (9,528)     (8,566)    (18,790)    (17,103)
  Other income, net               2,018       3,669       4,193       6,103 
                            ----------- ----------- ----------- ----------- 
                                                                            
      Income before                                                         
       provision for income                                                 
       taxes                     37,632      45,723      88,681      84,970 
                                                                            
  Provision for income                                                      
   taxes                         28,203       9,337         643      17,480 
                            ----------- ----------- ----------- ----------- 
                                                                            
      Net income            $     9,429 $    36,386 $    88,038 $    67,490 
                            =========== =========== =========== =========== 
                                                                            
                                                                            
Net income per share -                                                      
 basic                      $      0.03 $      0.13 $      0.32 $      0.25 
                            =========== =========== =========== =========== 
                                                                            
Net income per share -                                                      
 diluted                    $      0.03 $      0.13 $      0.30 $      0.24 
                            =========== =========== =========== =========== 
                                                                            
Weighted average common                                                     
 shares outstanding - basic     277,146     269,739     276,018     268,840 
                            =========== =========== =========== =========== 
                                                                            
Weighted average common                                                     
 shares outstanding -                                                       
 diluted                        294,443     275,318     293,274     276,526 
                            =========== =========== =========== =========== 
                                                                            
                        Cadence Design Systems, Inc.                        
              Condensed Consolidated Statements of Cash Flows               
          For the Six Months Ended June 29, 2013 and June 30, 2012          
                               (In thousands)                               
                                (Unaudited)                                 
                                                                            
                                                        Six Months Ended    
                                                     ---------------------- 
                                                      June 29,    June 30,  
                                                        2013        2012    
                                                     ----------  ---------- 
                                                                            
Cash and cash equivalents at beginning of period     $  726,357  $  601,602 
                                                     ----------  ---------- 
Cash flows from operating activities:                                       
  Net income                                             88,038      67,490 
  Adjustments to reconcile net income to net cash                           
   provided by operating activities:                                        
    Depreciation and amortization                        46,977      43,736 
    Amortization of debt discount and fees               12,625      11,529 
    Stock-based compensation                             28,921      21,886 
    Gain on investments, net                             (2,477)     (4,169)
    Deferred income taxes                                (4,413)        459 
    Other non-cash items                                    433       3,564 
    Changes in operating assets and liabilities, net                        
     of effect of acquired businesses:                                      
      Receivables                                         8,719      16,513 
      Inventories                                        (2,672)        499 
      Prepaid expenses and other                         26,516         414 
      Other assets                                      (45,274)       (169)
      Accounts payable and accrued liabilities           10,023      (4,694)
      Deferred revenue                                  (24,359)    (27,446)
      Other long-term liabilities                         7,174      (1,424)
                                                     ----------  ---------- 
        Net cash provided by operating activities       150,231     128,188 
                                                     ----------  ---------- 
                                                                            
Cash flows from investing activities:                                       
  Purchases of available-for-sale securities            (63,705)    (49,083)
  Proceeds from the sale of available-for-sale                              
   securities                                            46,857         136 
  Proceeds from the maturity of available-for-sale                          
   securities                                            15,716           - 
  Proceeds from the sale of long-term investments         6,102          44 
  Purchases of property, plant and equipment            (23,739)    (18,269)
  Investment in venture capital partnerships and                            
   equity investments                                         -        (250)
  Cash paid in business combinations and asset                              
   acquisitions, net of cash acquired                  (392,139)     (1,041)
                                                     ----------  ---------- 
        Net cash used for investing activities         (410,908)    (68,463)
                                                     ----------  ---------- 
                                                                            
Cash flows from financing activities:                                       
  Proceeds from revolving credit facility               100,000           - 
  Principal payments on receivable financing             (2,526)     (2,907)
  Payment of acquisition-related contingent                                 
   consideration                                           (582)        (39)
  Tax effect related to employee stock transactions                         
   allocated to equity                                    7,300       4,075 
  Proceeds from issuance of common stock                 30,227      13,063 
  Stock received for payment of employee taxes on                           
   vesting of restricted stock                          (11,758)     (9,897)
                                                     ----------  ---------- 
        Net cash provided by financing activities       122,661       4,295 
                                                     ----------  ---------- 
                                                                            
Effect of exchange rate changes on cash and cash                            
 equivalents                                            (11,108)     (3,964)
                                                     ----------  ---------- 
                                                                            
Increase (decrease) in cash and cash equivalents       (149,124)     60,056 
                                                     ----------  ---------- 
                                                                            
Cash and cash equivalents at end of period           $  577,233  $  661,658 
                                                     ==========  ========== 
                                                                            
                        Cadence Design Systems, Inc.                        
                             As of July 24, 2013                            
  Impact of Non-GAAP Adjustments on Forward Looking Diluted Net Income Per  
                                    Share                                   
                                 (Unaudited)                                
                                                                            
                                     Three Months Ending     Year Ending    
                                      September 28, 2013  December 28, 2013 
                                     ------------------- -------------------
                                           Forecast            Forecast     
                                     ------------------- -------------------
                                                                            
Diluted net income per share on a                                           
 GAAP basis                             $0.08 to $0.10      $0.45 to $0.54  
                                                                            
  Amortization of acquired                                                  
   intangibles                               0.04                0.14       
  Stock-based compensation expense           0.06                0.23       
  Non-qualified deferred compensation                                       
   expenses                                   -                  0.01       
  Restructuring and other charges             -                  0.01       
  Integration and acquisition-related                                       
   costs                                     0.03                0.10       
  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               -                 (0.11)      
  Income tax effect of non-GAAP                                             
   adjustments                              (0.04)              (0.10)      
                                                                            
                                     ------------------- -------------------
Diluted net income per share on a                                           
 non-GAAP basis                         $0.19 to $0.21      $0.80 to $0.89  
                                     =================== ===================
                                                                            
*  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 July 24, 2013                            
         Impact of Non-GAAP Adjustments on Forward Looking Net Income       
                                 (Unaudited)                                
                                                                            
                                     Three Months Ending     Year Ending    
                                      September 28, 2013  December 28, 2013 
                                     ------------------- -------------------
 ($ in millions)                           Forecast            Forecast     
                                     ------------------- -------------------
                                                                            
 Net income on a GAAP basis               $24 to $30         $134 to $161   
                                                                            
   Amortization of acquired                                                 
    intangibles                               12                  43        
   Stock-based compensation expense           19                  69        
   Non-qualified deferred                                                   
    compensation expenses                     -                   2         
   Restructuring and other charges            -                   3         
   Integration and acquisition-                                             
    related costs                             8                   29        
   Amortization of debt discount              6                   22        
   Other income or expense related to                                       
    investments and non-qualified                                           
    deferred compensation plan                                              
    assets*                                   -                  (2)        
   Income tax benefit due to a                                              
    release of an uncertain tax                                             
    position                                  -                  (34)       
   Income tax effect of non-GAAP                                            
    adjustments                              (11)                (30)       
                                                                            
                                     ------------------- -------------------
 Net income on a non-GAAP basis           $58 to $64         $236 to $263   
                                     =================== ===================
                                                                            
*  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 
                                        ------------------------- ----------
                                                                            
  Americas                                44%  46%  43%  45%  45%   44%  45%
  EMEA                                    19%  20%  20%  21%  20%   22%  21%
  Japan                                   18%  16%  17%  14%  16%   15%  13%
  Asia                                    19%  18%  20%  20%  19%   19%  21%
Total                                    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 
                                        ------------------------- ----------
                                                                            
  Functional Verification, Hardware and                                     
   IP                                     30%  33%  30%  30%  30%   26%  28%
  Digital IC Design                       23%  22%  23%  23%  23%   25%  23%
  Custom IC Design                        23%  22%  24%  24%  23%   25%  25%
  Design for Manufacturing                 7%   6%   6%   6%   6%    7%   6%
  System Interconnect Design               8%   8%   9%   9%   9%   10%  11%
  Services and other                       9%   9%   8%   8%   9%    7%   7%
Total                                    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 June 29, 2013                  
                  (In thousands, except per share amounts)                  
                                (Unaudited)                                 
                                                                            
                                              Three Months Ended            
                                                June 29, 2013               
                                  ----------------------------------------- 
                                      GAAP     Adjustments        Non-GAAP  
                                                                            
Revenue:                                                                    
  Product and maintenance         $   337,983  $         -      $   337,983 
  Services                             24,498            -           24,498 
                                  -----------  -----------      ----------- 
                                                                            
    Total revenue                     362,481            -          362,481 
                                  -----------  -----------      ----------- 
                                                                            
Costs and expenses:                                                         
  Cost of product and maintenance      28,095       (6,095) (A)      22,000 
  Cost of services                     15,148         (483) (A)      14,665 
  Marketing and sales                  95,277       (3,868) (A)      91,409 
  Research and development            136,395      (13,096) (A)     123,299 
  General and administrative           34,441       (9,121) (A)      25,320 
  Amortization of acquired                                                  
   intangibles                          5,327       (5,327) (A)           - 
  Restructuring and other charges       2,656       (2,656)               - 
                                  -----------  -----------      ----------- 
                                                                            
    Total costs and expenses          317,339      (40,646)         276,693 
                                  -----------  -----------      ----------- 
                                                                            
      Income from operations           45,142       40,646           85,788 
                                                                            
  Interest expense                     (9,528)       5,571  (B)      (3,957)
  Other income, net                     2,018       (1,193) (C)         825 
                                  -----------  -----------      ----------- 
                                                                            
      Income before provision for                                           
       income taxes                    37,632       45,024           82,656 
                                                                            
  Provision for income taxes           28,203       (6,712) (D)      21,491 
                                  -----------  -----------      ----------- 
                                                                            
      Net income                  $     9,429  $    51,736      $    61,165 
                                  ===========  ===========      =========== 
                                                                            
Notes:                                                                      
(A)  For the three months ended June 29, 2013 adjustments to GAAP are as    
     follows for the line items specified:                                  
                                                                            
                                             Non-     Integration           
                                           qualified      and               
                Amortization Stock-based   deferred   acquisition    Total  
                of acquired compensation compensation   -related    adjust-
                intangibles    expense     expenses      costs       ments    
                ----------- ------------ ------------ ----------- ----------
Cost of product                                                             
 and                                                                        
 maintenance    $     5,760 $        323 $         12 $         - $    6,095
Cost of                                                                     
 services                 -          466           17           -        483
Marketing and                                                               
 sales                    -        3,327          146         395      3,868
Research and                                                                
 development              -        7,485          879       4,732     13,096
General and                                                                 
 administrative           -        3,510          645       4,966      9,121
Amortization of                                                             
 acquired                                                                   
 intangibles          5,327            -            -           -      5,327
                ----------- ------------ ------------ ----------- ----------
  Total         $    11,087 $     15,111 $      1,699 $    10,093 $   37,990
                =========== ============ ============ =========== ==========
                                                                            
(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 June 30, 2012                  
                  (In thousands, except per share amounts)                  
                                (Unaudited)                                 
                                                                            
                                              Three Months Ended            
                                                June 30, 2012               
                                  ----------------------------------------- 
                                      GAAP     Adjustments        Non-GAAP  
Revenue:                                                                    
  Product and maintenance         $   297,510  $         -      $   297,510 
  Services                             28,966            -           28,966 
                                  -----------  -----------      ----------- 
                                                                            
    Total revenue                     326,476            -          326,476 
                                  -----------  -----------      ----------- 
                                                                            
Costs and expenses:                                                         
  Cost of product and maintenance      32,406       (3,188) (E)      29,218 
  Cost of services                     17,071         (426) (E)      16,645 
  Marketing and sales                  80,418       (2,420) (E)      77,998 
  Research and development            112,031       (7,865) (E)     104,166 
  General and administrative           30,244       (5,258) (E)      24,986 
  Amortization of acquired                                                  
   intangibles                          3,643       (3,643) (E)           - 
  Restructuring and other charges          43          (43)               - 
                                  -----------  -----------      ----------- 
                                                                            
    Total costs and expenses          275,856      (22,843)         253,013 
                                  -----------  -----------      ----------- 
                                                                            
      Income from operations           50,620       22,843           73,463 
                                                                            
  Interest expense                     (8,566)       5,124  (F)      (3,442)
  Other income, net                     3,669       (2,220) (G)       1,449 
                                  -----------  -----------      ----------- 
                                                                            
      Income before provision for                                           
       income taxes                    45,723       25,747           71,470 
                                                                            
  Provision for income taxes            9,337        9,245  (H)      18,582 
                                  -----------  -----------      ----------- 
                                                                            
      Net income                  $    36,386  $    16,502      $    52,888 
                                  ===========  ===========      =========== 
                                                                            
Notes:                                                                      
(E)  For the three months ended June 30, 2012 adjustments to GAAP are as    
     follows for the line items specified:                                  
                                                                            
                                             Non-     Integration           
                                           qualified      and               
                Amortization Stock-based   deferred   acquisition    Total 
                of acquired compensation compensation   -related    adjust-
                intangibles    expense     expenses      costs       ments 
                ----------- ------------ ------------ ----------- ----------
Cost of product                                                             
 and                                                                        
 maintenance    $     2,891 $        268 $         29 $         - $    3,188
Cost of                                                                     
 services                 -          384           42           -        426
Marketing and                                                               
 sales                    -        2,128          212          80      2,420
Research and                                                                
 development              -        4,441        1,083       2,341      7,865
General and                                                                 
 administrative           -        3,140          912       1,206      5,258
Amortization of                                                             
 acquired                                                                   
 intangibles          3,643            -            -           -      3,643
                ----------- ------------ ------------ ----------- ----------
  Total         $     6,534 $     10,361 $      2,278 $     3,627 $   22,800
                =========== ============ ============ =========== ==========
                                                                            
(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                              
                                                                            

Add to Digg Bookmark with del.icio.us Add to Newsvine

For more information, please contact:

Investors and Shareholders
Alan Lindstrom
Cadence Design Systems, Inc.
408-944-7100

Email Contact

Media and Industry Analysts
Anna del Rosario
Cadence Design Systems, Inc.
408-914-6884

Email Contact