Attached files

file filename
8-K - FORM 8-K - CADENCE DESIGN SYSTEMS INCd294920d8k.htm

Exhibit 99.01

Cadence Reports Fourth Quarter and Fiscal Year 2011 Financial Results

SAN JOSE, Calif. — February 1, 2012 — 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.”

 

1


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.

 

2


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

 

3


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.

 

4


GAAP to non-GAAP Reconciliation

Cadence management evaluates and makes operating decisions using various operating measures. These measures are generally based on the revenues of its product, maintenance and services business operations and certain costs of those operations, such as cost of revenues, research and development, sales and marketing and general and administrative expenses. One such measure is non-GAAP net income, 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

 

5


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.

 

6


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, 2011     January 1, 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.

 

7


Net Income Reconciliation    Years Ended  
     December 31, 2011     January 1, 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.

 

8


Diluted Net Income (Loss) per Share Reconciliation    Three Months Ended  
     December 31, 2011     January 1, 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.

 

9


Diluted Net Income per Share Reconciliation    Years Ended  
     December 31, 2011     January 1, 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.

 

10


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.

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

# # #

 

11


Cadence Design Systems, Inc.

Condensed Consolidated Balance Sheets

December 31, 2011 and January 1, 2011

(In thousands)

(Unaudited)

 

     December 31, 2011      January 1, 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,
2011
    January 1,
2011
    December 31,
2011
    January 1,
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,
2011
    January 1,
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)

 

0000000000 0000000000
     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)

 

0000000000 0000000000
     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