Cadence Design Systems, Inc. (NASDAQ: CDNS) today announced results
for the fourth quarter and fiscal year 2011.
Cadence reported fourth quarter 2011 revenue of $308 million,
compared to revenue of $249 million reported for the same period in
2010. On a GAAP basis, Cadence recognized net income of $11
million, or $0.04 per share on a diluted basis in the fourth
quarter of 2011, compared to a net loss of $37 million, or $(0.14)
per share on a diluted basis in the same period in 2010. Revenue
for 2011 totaled $1,150 million, compared to revenue of $936
million for 2010. Net income for 2011 was $72 million, or $0.27 per
share on a diluted basis, compared to net income of $127 million or
$0.48 per share on a diluted basis for 2010. The GAAP net income
for 2010 included a $148 million income tax benefit related to the
settlement of an Internal Revenue Service examination of Cadence's
federal income tax returns for the tax years 2000 through 2002 and
a $67 million acquisition-related income tax benefit.
Using Cadence's non-GAAP measure, net income in the fourth
quarter of 2011 was $46 million, or $0.17 per share on a diluted
basis, as compared to net income of $18 million, or $0.07 per share
on a diluted basis in the same period in 2010. For 2011, non-GAAP
net income was $138 million, or $0.51 per share on a diluted basis,
compared to non-GAAP net income of $53 million or $0.20 per share
on a diluted basis in 2010.
"I am very proud of the accomplishments of the Cadence team in
2011," said Lip-Bu Tan, president and chief executive officer. "In
addition to outstanding financial results, our accomplishments
included introduction of new products for hardware-software
co-design, leadership for 20-nanometer and advanced multi-core
processor design, and deeper collaboration with industry
leaders."
"Strong top-line growth and a continued focus on efficiency led
to a significant improvement in operating profitability for 2011,"
added Geoff Ribar, senior vice president and chief financial
officer. "Our financial position also strengthened in 2011 as we
were able to add to our cash position even after funding
acquisitions, increased investment in R&D, and the retirement
of $150 million of convertible notes."
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, which excludes, as applicable,
amortization of intangible assets, stock-based compensation
expense, integration and acquisition-related costs, including
changes in the fair value of contingent consideration related to
prior acquisitions, acquisition-related income tax benefits, income
tax expense or benefits related to the settlement of IRS
examinations, shareholder litigation costs and charges, gains or
losses and expenses or credits related to non-qualified deferred
compensation plan assets, executive and other employee 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. Non-GAAP net income 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 first quarter of
2012, the company expects total revenue in the range of $305
million to $315 million. First 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 $0.14 to $0.16.
For 2012, the company expects total revenue in the range of
$1,240 million to $1,280 million. On a GAAP basis, net income per
diluted share for 2012 is expected to be in the range of $0.39 to
$0.49. Using the non-GAAP measure defined below, net income per
diluted share for 2012 is expected to be in the range of $0.60 to
$0.70.
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 fourth quarter 2011 financial results audio webcast today,
February 1, 2012, 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 February 1, 2012 at 5 p.m. (Pacific) and ending February
15, 2012 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 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 fourth
quarter and fiscal year 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) 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 customer consolidation
and 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 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
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, 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, including
changes in the fair value of contingent consideration related to
prior acquisitions, acquisition-related income tax benefits, income
tax expense or benefits related to the settlement of IRS
examinations, shareholder litigation costs and charges, gains or
losses and expenses or credits related to non-qualified deferred
compensation plan assets, executive and other employee 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 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, including changes in
the fair value of contingent consideration related to prior
acquisitions, 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 it 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, and
such exclusion enhances investors' ability to review Cadence's
business from the same perspective as Cadence's management.
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
2010, Cadence commenced a restructuring program and has paid
substantially all termination benefits and costs as of the fourth
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 and other employee severance costs because
exclusion of such costs permits consistent evaluations of Cadence's
performance. 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
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 fourth quarter of 2011, Cadence's non-GAAP net income
also excluded the effect of an income tax expense associated with
Cadence's effective settlement of an IRS examination of Cadence's
federal income tax returns for the tax years 2006 through 2009.
During the second quarter of 2011, Cadence's non-GAAP net income
also excluded the effect of an income tax benefit associated with
Cadence's effective settlement of an IRS examination of Cadence's
federal income tax returns for the tax years 2003 through 2005.
During the third quarter of 2010, Cadence's non-GAAP net income
also excluded the effect of an income tax benefit associated with
Cadence's effective settlement of an 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 expense and benefits associated with these settlements because
exclusion of such tax expenses and benefits permits consistent
evaluations of Cadence's performance. Cadence does not expect
settlements resulting in income tax expenses or benefits of the
magnitude recorded during the third quarter of 2010 to occur
frequently.
During the second and fourth quarters of 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 2011, Cadence's non-GAAP net income
also excluded the effect of an income tax benefit associated with
an acquisition Cadence completed during the second quarter of 2011.
During the second quarter of 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 benefits associated with
these acquisitions because exclusion of such tax benefits permits
consistent evaluations of Cadence's performance. 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 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:
Net Income (Loss) Reconciliation Three Months Ended
--------------------------
December 31, January 1,
2011 2011
------------ ------------
(unaudited)
(in thousands)
Net income (loss) on a GAAP basis $ 10,892 $ (37,037)
Amortization of acquired intangibles 6,681 6,655
Stock-based compensation expense 11,999 10,643
Non-qualified deferred compensation expenses
(credits) (3,560) 2,416
Restructuring and other charges 83 13,225
Shareholder litigation costs 192 14
Litigation charges - 15,800
Executive and other employee severance costs 2,931 -
Integration and acquisition-related costs 353 4,265
Amortization of debt discount 6,432 6,352
Other income or expense related to investments
and non-qualified deferred compensation plan
assets* 3,482 (2,347)
Loss on extinguishment of debt - 384
Income tax expense of IRS settlements 3,893 -
Income tax effect of non-GAAP adjustments 2,367 (2,806)
------------ ------------
Net income on a non-GAAP basis $ 45,745 $ 17,564
============ ============
* 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.
Net Income Reconciliation Years Ended
--------------------------
December 31, January 1,
2011 2011
------------ ------------
(unaudited)
(in thousands)
Net income on a GAAP basis $ 72,229 $ 126,538
Amortization of acquired intangibles 27,016 20,808
Stock-based compensation expense 43,588 43,460
Non-qualified deferred compensation expenses
(credits) (383) 2,906
Restructuring and other charges 360 10,152
Shareholder litigation costs 1,545 4,328
Litigation charges - 15,800
Executive and other employee severance costs 6,178 1,627
Integration and acquisition-related costs 2,598 12,170
Amortization of debt discount 26,214 22,936
Other income or expense related to investments
and non-qualified deferred compensation plan
assets* (15,682) (5,875)
Loss on extinguishment of debt - 5,705
Acquisition-related income tax benefit (5,021) (66,707)
Income tax benefit of IRS settlements (1,787) (148,302)
Income tax effect of non-GAAP adjustments (18,579) 7,179
------------ ------------
Net income on a non-GAAP basis $ 138,276 $ 52,725
============ ============
* 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.
Diluted Net Income (Loss) per Share
Reconciliation Three Months Ended
--------------------------
December 31, January 1,
2011 2011
------------ ------------
(unaudited)
(in thousands, except per share data)
Diluted net income (loss) per share on a GAAP
basis $ 0.04 $ (0.14)
Amortization of acquired intangibles 0.03 0.03
Stock-based compensation expense 0.05 0.04
Non-qualified deferred compensation expenses
(credits) (0.01) 0.01
Restructuring and other charges - 0.05
Shareholder litigation costs - -
Litigation charges - 0.06
Executive and other employee severance costs 0.01 -
Integration and acquisition-related costs - 0.02
Amortization of debt discount 0.02 0.02
Other income or expense related to investments
and non-qualified deferred compensation plan
assets* 0.01 (0.01)
Loss on extinguishment of debt - -
Income tax expense of IRS settlements 0.01 -
Income tax effect of non-GAAP adjustments 0.01 (0.01)
------------ ------------
Diluted net income per share on a non-GAAP basis $ 0.17 $ 0.07
============ ============
Shares used in calculation of diluted net income
(loss) per share --GAAP** 273,057 259,781
Shares used in calculation of diluted net income
per share --non-GAAP** 273,057 266,275
* 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 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.
Diluted Net Income per Share Reconciliation Years Ended
--------------------------
December 31, January 1,
2011 2011
------------ ------------
(unaudited)
(in thousands, except per share data)
Diluted net income per share on a GAAP basis $ 0.27 $ 0.48
Amortization of acquired intangibles 0.10 0.08
Stock-based compensation expense 0.16 0.16
Non-qualified deferred compensation expenses
(credits) - 0.01
Restructuring and other charges - 0.04
Shareholder litigation costs 0.01 0.02
Litigation charges - 0.06
Executive and other employee severance costs 0.02 0.01
Integration and acquisition-related costs 0.01 0.05
Amortization of debt discount 0.10 0.08
Other income or expense related to investments
and non-qualified deferred compensation plan
assets* (0.06) (0.02)
Loss on extinguishment of debt - 0.02
Acquisition-related income tax benefit (0.02) (0.25)
Income tax benefit of IRS settlements (0.01) (0.56)
Income tax effect of non-GAAP adjustments (0.07) 0.02
------------ ------------
Diluted net income per share on a non-GAAP basis $ 0.51 $ 0.20
============ ============
Shares used in calculation of diluted net income
per share --GAAP** 270,816 265,871
Shares used in calculation of diluted net income
per share --non-GAAP** 270,816 265,871
* 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 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.
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.
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 March 16, 2012, 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 First Quarter 2012 Earnings Release is published, which
is currently scheduled for April 25, 2012.
Cadence Design Systems, Inc.
Condensed Consolidated Balance Sheets
December 31, 2011 and January 1, 2011
(In thousands)
(Unaudited)
December 31, January 1,
2011 2011
------------ -------------
Current Assets:
Cash and cash equivalents $ 601,602 $ 557,409
Short-term investments 3,037 12,715
Receivables, net of allowances of $0 and
$7,604, respectively 136,772 191,893
Inventories 43,243 39,034
2015 notes hedges 215,113 -
Prepaid expenses and other 64,216 78,355
------------ -------------
Total current assets 1,063,983 879,406
Property, plant and equipment, net of
accumulated depreciation of $658,990 and
$648,676, respectively 262,517 285,115
Goodwill 192,125 158,893
Acquired intangibles, net of accumulated
amortization of $91,542 and $105,158,
respectively 173,234 179,198
Installment contract receivables 11,371 23,380
2015 notes hedges - 130,211
Other assets 58,039 75,913
------------ -------------
Total Assets $ 1,761,269 $ 1,732,116
============ =============
Current Liabilities:
Convertible notes $ 294,061 $ 143,258
2015 notes embedded conversion derivative 215,113 -
Accounts payable and accrued liabilities 165,791 216,864
Current portion of deferred revenue 340,401 337,426
------------ -------------
Total current liabilities 1,015,366 697,548
------------ -------------
Long-Term Liabilities:
Long-term portion of deferred revenue 73,959 85,400
Convertible notes 131,920 406,404
2015 notes embedded conversion derivative - 130,211
Other long-term liabilities 128,894 135,899
------------ -------------
Total long-term liabilities 334,773 757,914
------------ -------------
Stockholders' Equity 411,130 276,654
------------ -------------
Total Liabilities and Stockholders' Equity $ 1,761,269 $ 1,732,116
============ =============
Cadence Design Systems, Inc.
Condensed Consolidated Statements of Operations
For the Three Months and Years Ended December 31, 2011 and January 1, 2011
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended Years Ended
------------------------ ------------------------
December 31, January 1, December 31, January 1,
2011 2011 2011 2011
------------ ---------- ------------ ----------
Revenue:
Product $ 177,113 $ 133,545 $ 640,836 $ 471,598
Services 30,308 25,768 116,692 100,891
Maintenance 100,585 89,705 392,307 363,465
------------ ---------- ------------ ----------
Total revenue 308,006 249,018 1,149,835 935,954
------------ ---------- ------------ ----------
Costs and Expenses:
Cost of product 17,204 8,249 69,657 31,421
Cost of services 20,397 20,385 81,498 82,968
Cost of maintenance 11,164 10,215 44,001 42,054
Marketing and sales 88,506 83,218 323,798 305,558
Research and
development 97,024 97,828 400,745 376,413
General and
administrative 24,143 21,421 92,863 86,394
Amortization of
acquired intangibles 3,786 4,459 16,536 14,160
Restructuring and
other charges 83 13,225 360 10,152
Litigation charges - 15,800 - 15,800
------------ ---------- ------------ ----------
Total costs and
expenses 262,307 274,800 1,029,458 964,920
------------ ---------- ------------ ----------
Income (loss) from
operations 45,699 (25,782) 120,377 (28,966)
Interest expense (10,441) (10,464) (43,025) (36,343)
Other income
(expense), net (2,033) 2,574 18,074 2,541
------------ ---------- ------------ ----------
Income (loss)
before provision
(benefit) for
income taxes 33,225 (33,672) 95,426 (62,768)
Provision (benefit)
for income taxes 22,333 3,365 23,197 (189,306)
------------ ---------- ------------ ----------
Net income (loss) $ 10,892 $ (37,037) $ 72,229 $ 126,538
============ ========== ============ ==========
Basic net income (loss)
per share $ 0.04 $ (0.14) $ 0.27 $ 0.49
============ ========== ============ ==========
Diluted net income
(loss) per share $ 0.04 $ (0.14) $ 0.27 $ 0.48
============ ========== ============ ==========
Weighted average common
shares outstanding -
basic 266,120 259,781 263,892 260,787
============ ========== ============ ==========
Weighted average common
shares outstanding -
diluted 273,057 259,781 270,816 265,871
============ ========== ============ ==========
Cadence Design Systems, Inc.
Condensed Consolidated Statements of Cash Flows
For the Years Ended December 31, 2011 and January 1, 2011
(In thousands)
(Unaudited)
Years Ended
--------------------------
December 31, January 1,
2011 2011
------------ ------------
Cash and Cash Equivalents at Beginning of Period $ 557,409 $ 569,115
------------ ------------
Cash Flows from Operating Activities:
Net income 72,229 126,538
Adjustments to reconcile net income to net
cash provided by operating activities:
Depreciation and amortization 91,648 88,335
Amortization of debt discount and fees 29,266 25,352
Loss on extinguishment of debt - 5,705
Stock-based compensation 43,588 43,460
Gain on investments, net (15,737) (5,984)
Non-cash restructuring and other charges 240 4,086
Tax impact of convertible notes 8,486 -
Impairment of property, plant and equipment - 491
Deferred income taxes (7,811) (64,191)
Provisions (recoveries) for losses (gains)
on trade and installment contract
receivables (6,596) (17,098)
Other non-cash items 3,196 1,039
Changes in operating assets and liabilities,
net of effect of acquired businesses:
Receivables 14,388 (33,459)
Installment contract receivables 62,397 104,834
Inventories (6,820) (26,528)
Prepaid expenses and other 20,053 (22,392)
Other assets (2,220) 8,604
Accounts payable and accrued liabilities (46,950) 60,281
Deferred revenue (13,408) 62,531
Other long-term liabilities (5,607) (162,461)
------------ ------------
Net cash provided by operating
activities 240,342 199,143
------------ ------------
Cash Flows from Investing Activities:
Proceeds from the sale of available-for-sale
securities 9,793 -
Proceeds from the sale of short-term
investments - 317
Proceeds from the sale of long-term
investments 9,791 10,276
Proceeds from the sale of property, plant and
equipment - 900
Purchases of property, plant and equipment (31,421) (34,782)
Purchases of software licenses - (2,706)
Investment in venture capital partnerships and
equity investments (608) (3,000)
Cash paid in business combinations and asset
acquisitions, net of cash acquired (44,052) (256,117)
------------ ------------
Net cash used for investing activities (56,497) (285,112)
------------ ------------
Cash Flows from Financing Activities:
Principal payments on receivable sale
financing (5,842) (3,540)
Proceeds from issuance of 2015 Notes - 350,000
Payment of 2011 Notes and 2013 Notes (150,000) (192,364)
Payment of 2015 Notes issuance costs - (10,532)
Purchase of 2015 Notes Hedges - (76,635)
Proceeds from termination of 2011 and 2013
Notes Hedges - 311
Proceeds from sale of 2015 Warrants - 37,450
Tax effect related to employee stock
transactions allocated to equity 5,549 (9,458)
Proceeds from issuance of common stock 19,714 13,643
Stock received for payment of employee taxes
on vesting of restricted stock (14,225) (8,940)
Purchases of treasury stock - (39,997)
------------ ------------
Net cash provided by (used for)
financing activities (144,804) 59,938
------------ ------------
Effect of exchange rate changes on cash and cash
equivalents 5,152 14,325
------------ ------------
Increase (decrease) in cash and cash equivalents 44,193 (11,706)
------------ ------------
Cash and Cash Equivalents at End of Period $ 601,602 $ 557,409
============ ============
Cadence Design Systems, Inc.
As of February 1, 2012
Impact of Non-GAAP Adjustments on Forward Looking Diluted Net Income Per
Share
(Unaudited)
Three Months Ending Year Ending
March 31, 2012 December 29, 2012
------------------- -------------------
Forecast Forecast
------------------- -------------------
Diluted net income per share on a
GAAP basis $0.08 to $0.10 $0.39 to $0.49
Amortization of acquired
intangibles 0.03 0.10
Stock-based compensation expense 0.04 0.18
Integration and acquisition-
related costs - -
Amortization of debt discount 0.02 0.08
Income tax effect of non-GAAP
adjustments (0.03) (0.15)
------------------- -------------------
Diluted net income per share on a
non-GAAP basis $0.14 to $0.16 $0.60 to $0.70
=================== ===================
Cadence Design Systems, Inc.
As of February 1, 2012
Impact of Non-GAAP Adjustments on Forward Looking Net Income
(Unaudited)
Three Months Ending Year Ending
March 31, 2012 December 29, 2012
------------------- -------------------
($ in Millions) Forecast Forecast
------------------- -------------------
Net income on a GAAP basis $23 to $29 $109 to $135
Amortization of acquired
intangibles 7 27
Stock-based compensation expense 12 50
Integration and acquisition-
related costs - 1
Amortization of debt discount 5 21
Income tax effect of non-GAAP
adjustments (9) (41)
------------------- -------------------
Net income on a non-GAAP basis $38 to $44 $167 to $193
=================== ===================
Cadence Design Systems, Inc.
(Unaudited)
Revenue Mix by Geography (% of Total Revenue)
2010 2011
------------------------ ------------------------
GEOGRAPHY Q1 Q2 Q3 Q4 Year Q1 Q2 Q3 Q4 Year
---- ---- ---- ---- ---- ---- ---- ---- ---- ----
Americas 40% 46% 43% 45% 43% 44% 47% 44% 44% 45%
Europe 22% 23% 20% 23% 22% 21% 20% 21% 20% 20%
Japan 23% 14% 20% 14% 18% 19% 17% 18% 17% 18%
Asia 15% 17% 17% 18% 17% 16% 16% 17% 19% 17%
Total 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
Revenue Mix by Product Group (% of Total Revenue)
2010 2011
------------------------ ------------------------
PRODUCT GROUP Q1 Q2 Q3 Q4 Year Q1 Q2 Q3 Q4 Year
---- ---- ---- ---- ---- ---- ---- ---- ---- ----
Functional Verification
and Design IP 22% 26% 25% 22% 24% 28% 33% 30% 32% 30%
Digital IC Design 21% 21% 23% 26% 23% 24% 21% 22% 21% 22%
Custom IC Design 27% 26% 24% 27% 26% 20% 22% 23% 23% 22%
Design for Manufacturing 9% 6% 8% 7% 7% 8% 6% 6% 6% 7%
System Interconnect Design 9% 10% 10% 8% 9% 10% 8% 9% 8% 9%
Services & Other 12% 11% 10% 10% 11% 10% 10% 10% 10% 10%
Total 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
Note: Product Group total revenue includes Product + Maintenance
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
investor_relations@cadence.com Media and Industry Analysts Nancy
Szymanski Cadence Design Systems, Inc. 408-473-8382
publicrelations@cadence.com
Cadence Design Systems (NASDAQ:CDNS)
Historical Stock Chart
From May 2024 to Jun 2024
Cadence Design Systems (NASDAQ:CDNS)
Historical Stock Chart
From Jun 2023 to Jun 2024