Attached files

file filename
8-K - FORM 8-K - CADENCE DESIGN SYSTEMS INCd426210d8k.htm

Exhibit 99.01

Cadence Reports Third Quarter 2012 Financial Results

SAN JOSE, Calif. — October 24, 2012 — Cadence Design Systems, Inc. (NASDAQ: CDNS) today announced results for the third quarter of fiscal year 2012.

Cadence reported third quarter 2012 revenue of $339 million, compared to revenue of $292 million reported for the same period in 2011. On a GAAP basis, Cadence recognized net income of $59 million, or $0.21 per share on a diluted basis, including $15 million in acquisition-related income tax benefit, in the third quarter of 2012, compared to net income of $28 million, or $0.10 per share on a diluted basis in the same period in 2011.

Using Cadence’s non-GAAP measure, net income in the third quarter of 2012 was $59 million, or $0.21 per share on a diluted basis, as compared to net income of $37 million, or $0.14 per share on a diluted basis, in the same period in 2011.

“Demand for our technology was strong across the board in Q3, with ongoing strength in emulation and increasing demand for verification solutions,” said Lip-Bu Tan, president and chief executive officer. “We continue to extend our technology leadership at advanced nodes and expand our design and verification IP business.”

“Results for all key operating metrics exceeded expectations for Q3 as the entire Cadence team continues to execute,” 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.

 

1


Business Outlook

For the fourth quarter of 2012, the company expects total revenue in the range of $335 million to $345 million. Fourth quarter GAAP net income per diluted share is expected to be in the range of $0.13 to $0.15. Net income per diluted share using the non-GAAP measure defined below is expected to be in the range of $0.18 to $0.20.

For 2012, the company expects total revenue in the range of $1,315 million to $1,325 million. On a GAAP basis, net income per diluted share for 2012 is expected to be in the range of $0.58 to $0.60. Using the non-GAAP measure defined below, net income per diluted share for 2012 is expected to be in the range of $0.75 to $0.77.

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 third quarter 2012 financial results audio webcast today, October 24, 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 October 24, 2012 at 5 p.m. (Pacific) and ending November 7, 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.

 

2


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 third quarter 2012 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 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 their 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; (ix) the effects of Cadence’s efforts to improve operational efficiency on its business, including its strategic and customer 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.

 

3


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, stock-based compensation expense, integration and acquisition-related costs, including changes in contingent consideration related to prior acquisitions and asset purchases, acquisition-related income tax benefits, shareholder litigation costs, 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, 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 Cadence 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 contingent consideration related to prior acquisitions and asset purchases, because these costs are inconsistent in size, are significantly impacted by the timing and valuation of those acquisitions 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 related to shareholder litigation because these costs are not related to Cadence’s core business operations. Cadence’s management also believes that it is useful to exclude restructuring charges and credits. 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.

 

4


During the third quarter of 2012, Cadence’s non-GAAP net income also excluded the effect of an income tax benefit associated with Cadence’s acquisition of Sigrity, Inc. Cadence’s management believes it is useful to exclude the tax benefit associated with this acquisition because Cadence does not expect an acquisition-related income tax benefit of the magnitude recorded in the third quarter of 2012 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 and GAAP net income per diluted share in the calculation of non-GAAP net income and non-GAAP net income per diluted share for the periods shown below:

 

Net Income Reconciliation    Three Months Ended  
     September 29, 2012     October 1, 2011  
     (unaudited)  
(in thousands)             

Net income on a GAAP basis

   $ 58,584      $ 28,106   

Amortization of acquired intangibles

     7,750        6,692   

Stock-based compensation expense

     12,399        11,891   

Non-qualified deferred compensation expenses (credits)

     (839     229   

Restructuring and other charges (credits)

     57        (433

Shareholder litigation costs

     —          179   

Executive and other employee severance costs

     —          1,331   

Integration and acquisition-related costs

     3,016        766   

Amortization of debt discount

     5,279        6,697   

Other income or expense related to investments and non-qualified deferred compensation plan assets*

     1,954        (5,544

Acquisition-related income tax benefit

     (14,806     —     

Income tax effect of non-GAAP adjustments

     (14,054     (12,619
  

 

 

   

 

 

 

Net income on a non-GAAP basis

   $ 59,340      $ 37,295   
  

 

 

   

 

 

 

 

* 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.

 

5


Diluted Net Income per Share Reconciliation    Three Months Ended  
     September 29, 2012     October 1, 2011  
     (unaudited)  
(in thousands, except per share data)             

Diluted net income per share on a GAAP basis

   $ 0.21      $ 0.10   

Amortization of acquired intangibles

     0.03        0.03   

Stock-based compensation expense

     0.04        0.04   

Non-qualified deferred compensation expenses (credits)

     —          —     

Restructuring and other charges (credits)

     —          —     

Shareholder litigation costs

     —          —     

Executive and other employee severance costs

     —          0.01   

Integration and acquisition-related costs

     0.01        —     

Amortization of debt discount

     0.02        0.02   

Other income or expense related to investments and non-qualified deferred compensation plan assets*

     —          (0.02

Acquisition-related income tax benefit

     (0.05     —     

Income tax effect of non-GAAP adjustments

     (0.05     (0.04
  

 

 

   

 

 

 

Diluted net income per share on a non-GAAP basis

   $ 0.21      $ 0.14   
  

 

 

   

 

 

 

Shares used in calculation of diluted net income per share — GAAP**

     283,328        270,741   

Shares used in calculation of diluted net income per share — non-GAAP**

     283,328        270,741   

 

* 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.

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.

 

6


Prior to the start of the Quiet Period (described below), the public may continue to rely on the business outlook contained herein as still being Cadence’s current expectations on matters covered unless Cadence publishes a notice stating otherwise.

Beginning December 14, 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 Fourth Quarter 2012 Earnings Release is published, which is currently scheduled for January 30, 2013.

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

# # #

 

7


Cadence Design Systems, Inc.

Condensed Consolidated Balance Sheets

September 29, 2012 and December 31, 2011

(In thousands)

(Unaudited)

 

     September 29, 2012      December 31, 2011  

Current Assets:

     

Cash and cash equivalents

   $ 649,099       $ 601,602   

Short-term investments

     95,819         3,037   

Receivables, net of allowances of $110 and $0, respectively

     123,206         136,772   

Inventories

     34,629         43,243   

2015 notes hedges

     287,079         215,113   

Prepaid expenses and other

     60,780         64,216   
  

 

 

    

 

 

 

Total current assets

     1,250,612         1,063,983   

Property, plant and equipment, net of accumulated depreciation of $638,552 and $658,990, respectively

     246,856         262,517   

Goodwill

     233,275         192,125   

Acquired intangibles, net of accumulated amortization of $97,746 and $91,542, respectively

     192,768         173,234   

Long-term receivables

     5,668         11,371   

Other assets

     59,335         58,039   
  

 

 

    

 

 

 

Total Assets

   $ 1,988,514       $ 1,761,269   
  

 

 

    

 

 

 

Current Liabilities:

     

Convertible notes

   $ 305,029       $ 294,061   

2015 notes embedded conversion derivative

     287,079         215,113   

Accounts payable and accrued liabilities

     160,250         165,791   

Current portion of deferred revenue

     322,260         340,401   
  

 

 

    

 

 

 

Total current liabilities

     1,074,618         1,015,366   
  

 

 

    

 

 

 

Long-Term Liabilities:

     

Long-term portion of deferred revenue

     58,436         73,959   

Convertible notes

     136,594         131,920   

Other long-term liabilities

     130,478         128,894   
  

 

 

    

 

 

 

Total long-term liabilities

     325,508         334,773   
  

 

 

    

 

 

 

Stockholders’ Equity

     588,388         411,130   
  

 

 

    

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 1,988,514       $ 1,761,269   
  

 

 

    

 

 

 


Cadence Design Systems, Inc.

Condensed Consolidated Income Statements

For the Three and Nine Months Ended September 29, 2012 and October 1, 2011

(In thousands, except per share amounts)

(Unaudited)

 

     Three Months Ended     Nine Months Ended  
     September 29,
2012
    October 1,
2011
    September 29,
2012
    October 1,
2011
 

Revenue:

        

Product

   $ 216,561      $ 163,966      $ 614,886      $ 463,723   

Services

     28,415        29,102        86,923        86,384   

Maintenance

     93,557        99,389        279,030        291,722   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     338,533        292,457        980,839        841,829   
  

 

 

   

 

 

   

 

 

   

 

 

 

Costs and Expenses:

        

Cost of product

     23,337        18,185        60,323        52,453   

Cost of services

     16,809        20,410        53,254        61,101   

Cost of maintenance

     11,124        11,223        33,756        32,837   

Marketing and sales

     82,461        79,914        246,674        235,292   

Research and development

     115,078        103,154        335,703        303,721   

General and administrative

     26,350        24,041        84,364        68,720   

Amortization of acquired intangibles

     3,876        3,786        11,305        12,750   

Restructuring and other charges (credits)

     57        (433     49        277   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total costs and expenses

     279,092        260,280        825,428        767,151   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

     59,441        32,177        155,411        74,678   

Interest expense

     (8,737     (10,830     (25,840     (32,584

Other income (expense), net

     (131     7,244        5,972        20,107   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before provision (benefit) for income taxes

     50,573        28,591        135,543        62,201   

Provision (benefit) for income taxes

     (8,011     485        9,469        864   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 58,584      $ 28,106      $ 126,074      $ 61,337   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share — basic

   $ 0.22      $ 0.11      $ 0.47      $ 0.23   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share — diluted

   $ 0.21      $ 0.10      $ 0.45      $ 0.23   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding — basic

     271,350        264,723        269,643        263,149   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding — diluted

     283,328        270,741        278,760        270,068   
  

 

 

   

 

 

   

 

 

   

 

 

 


Cadence Design Systems, Inc.

Condensed Consolidated Statements of Cash Flows

For the Nine Months Ended September 29, 2012 and October 1, 2011

(In thousands)

(Unaudited)

 

     Nine Months Ended  
     September 29,
2012
    October 1,
2011
 

Cash and Cash Equivalents at Beginning of Period

   $ 601,602      $ 557,409   
  

 

 

   

 

 

 

Cash Flows from Operating Activities:

    

Net income

     126,074        61,337   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation and amortization

     67,171        68,934   

Amortization of debt discount and fees

     17,480        22,068   

Stock-based compensation

     34,285        31,589   

Gain on investments, net

     (2,222     (19,220

Non-cash restructuring and other charges

     188        202   

Deferred income taxes

     (14,107     (4,741

Provisions (recoveries) for losses (gains) on receivables, net

     120        (6,596

Other non-cash items

     3,270        3,689   

Changes in operating assets and liabilities, net of effect of acquired businesses:

    

Receivables

     24,276        63,729   

Inventories

     6,936        (9,767

Prepaid expenses and other

     1,547        19,718   

Other assets

     (3,101     3,718   

Accounts payable and accrued liabilities

     (1,714     (71,832

Deferred revenue

     (38,230     20,245   

Other long-term liabilities

     (1,855     (4,868
  

 

 

   

 

 

 

Net cash provided by operating activities

     220,118        178,205   
  

 

 

   

 

 

 

Cash Flows from Investing Activities:

    

Proceeds from the sale and maturity of available-for-sale securities

     7,436        9,588   

Purchases of available-for-sale securities

     (101,248     —     

Proceeds from the sale of long-term investments

     44        4,824   

Purchases of property, plant and equipment

     (25,932     (17,703

Investment in venture capital partnerships and equity investments

     (250     (608

Cash paid in business combinations and asset acquisitions, net of cash acquired

     (66,432     (44,052
  

 

 

   

 

 

 

Net cash used for investing activities

     (186,382     (47,951
  

 

 

   

 

 

 

Cash Flows from Financing Activities:

    

Principal payments on receivable sale financing

     (2,907     (2,829

Tax effect related to employee stock transactions allocated to equity

     5,790        2,897   

Payment of acquisition-related contingent consideration

     (39     —     

Proceeds from issuance of common stock

     28,755        16,994   

Stock received for payment of employee taxes on vesting of restricted stock

     (13,457     (9,926
  

 

 

   

 

 

 

Net cash provided by financing activities

     18,142        7,136   
  

 

 

   

 

 

 

Effect of exchange rate changes on cash and cash equivalents

     (4,381     1,302   
  

 

 

   

 

 

 

Increase in cash and cash equivalents

     47,497        138,692   
  

 

 

   

 

 

 

Cash and Cash Equivalents at End of Period

   $ 649,099      $ 696,101   
  

 

 

   

 

 

 


Cadence Design Systems, Inc.

As of October 24, 2012

Impact of Non-GAAP Adjustments on Forward Looking Diluted Net Income Per Share

(Unaudited)

 

     Three Months Ending
December 29, 2012
  Year Ending
December 29, 2012
     Forecast   Forecast

Diluted net income per share on a GAAP basis

   $0.13 to $0.15   $0.58 to $0.60

Amortization of acquired intangibles

   0.03   0.10

Stock-based compensation expense

   0.04   0.17

Non-qualified deferred compensation expenses

   —     0.01

Integration and acquisition-related costs

   0.01   0.03

Amortization of debt discount

   0.02   0.07

Other income or expense related to investments and non-qualified deferred compensation plan assets*

   —     (0.01)

Acquisition-related income tax benefit

   —     (0.05)

Income tax effect of non-GAAP adjustments

   (0.05)   (0.15)
  

 

 

 

Diluted net income per share on a non-GAAP basis

   $0.18 to $0.20   $0.75 to $0.77
  

 

 

 

 

* Includes, as applicable, equity in losses or income from investments, write-down of investments, gains or losses on sale of investments and gains or losses on non-qualified deferred compensation plan assets recorded in Other income (expense), net.

Cadence Design Systems, Inc.

As of October 24, 2012

Impact of Non-GAAP Adjustments on Forward Looking Net Income

(Unaudited)

 

     Three Months Ending
December 29, 2012
  Year Ending
December 29, 2012
($ in Millions)    Forecast   Forecast

Net income on a GAAP basis

   $36 to $42   $162 to $168

Amortization of acquired intangibles

   8   29

Stock-based compensation expense

   13   47

Non-qualified deferred compensation expenses

   —     3

Integration and acquisition-related costs

   2   9

Amortization of debt discount

   5   21

Other income or expense related to investments and non-qualified deferred compensation plan assets*

   —     (2)

Acquisition-related income tax benefit

   —     (15)

Income tax effect of non-GAAP adjustments

   (13)   (44)
  

 

 

 

Net income on a non-GAAP basis

   $51 to $57   $210 to $216
  

 

 

 

 

* Includes, as applicable, equity in losses or income from investments, write-down of investments, gains or losses on sale of investments and gains or losses on non-qualified deferred compensation plan assets recorded in Other income (expense), net.


Cadence Design Systems, Inc.

(Unaudited)

Revenue Mix by Geography (% of Total Revenue)

 

     2011     2012  

GEOGRAPHY

   Q1     Q2     Q3     Q4     Year     Q1     Q2     Q3  

Americas

     44     47     44     44     45     44     46     43

EMEA

     21     20     21     20     20     19     20     20

Japan

     19     17     18     17     18     18     16     17

Asia

     16     16     17     19     17     19     18     20

Total

     100     100     100     100     100     100     100     100

Revenue Mix by Product Group (% of Total Revenue)

 

     2011     2012  

PRODUCT GROUP

   Q1     Q2     Q3     Q4     Year     Q1     Q2     Q3  

Functional Verification and Design IP

     28     33     30     32     30     30     33     30

Digital IC Design

     24     21     22     21     22     23     22     23

Custom IC Design

     20     22     23     23     22     23     22     24

Design for Manufacturing

     8     6     6     6     7     7     6     6

System Interconnect

     10     8     9     8     9     8     8     9

Services & Other

     10     10     10     10     10     9     9     8

Total

     100     100     100     100     100     100     100     100

Note: Product Group total revenue includes Product + Maintenance