XML 79 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Jan. 03, 2015
Dec. 28, 2013
Dec. 29, 2012
Statement of Cash Flows [Abstract]      
Cash and cash equivalents at beginning of year $ 536,260us-gaap_CashAndCashEquivalentsAtCarryingValue $ 726,357us-gaap_CashAndCashEquivalentsAtCarryingValue $ 601,602us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash flows from operating activities:      
Net income 158,898us-gaap_NetIncomeLoss 164,243us-gaap_NetIncomeLoss 439,948us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 115,634us-gaap_DepreciationDepletionAndAmortization 98,308us-gaap_DepreciationDepletionAndAmortization 89,217us-gaap_DepreciationDepletionAndAmortization
Amortization of debt discount and fees 20,529us-gaap_AmortizationOfFinancingCostsAndDiscounts 25,384us-gaap_AmortizationOfFinancingCostsAndDiscounts 23,513us-gaap_AmortizationOfFinancingCostsAndDiscounts
Stock-based compensation 83,792us-gaap_ShareBasedCompensation 66,285us-gaap_ShareBasedCompensation 47,561us-gaap_ShareBasedCompensation
Gain on investments, net (4,707)us-gaap_GainLossOnInvestments (5,311)us-gaap_GainLossOnInvestments (6,320)us-gaap_GainLossOnInvestments
Deferred income taxes 12,478us-gaap_DeferredIncomeTaxExpenseBenefit (2,366)us-gaap_DeferredIncomeTaxExpenseBenefit (240,424)us-gaap_DeferredIncomeTaxExpenseBenefit
Other non-cash items 6,854us-gaap_OtherNoncashIncomeExpense 3,932us-gaap_OtherNoncashIncomeExpense 3,530us-gaap_OtherNoncashIncomeExpense
Changes in operating assets and liabilities, net of effect of acquired businesses:      
Receivables (17,925)us-gaap_IncreaseDecreaseInAccountsAndOtherReceivables (3,609)us-gaap_IncreaseDecreaseInAccountsAndOtherReceivables 45,630us-gaap_IncreaseDecreaseInAccountsAndOtherReceivables
Inventories (11,708)us-gaap_IncreaseDecreaseInInventories (14,594)us-gaap_IncreaseDecreaseInInventories 5,245us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other (2,501)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 30,368us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (12,426)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Other assets (42,181)us-gaap_IncreaseDecreaseInOtherOperatingAssets (2,530)us-gaap_IncreaseDecreaseInOtherOperatingAssets (4,902)us-gaap_IncreaseDecreaseInOtherOperatingAssets
Accounts payable and accrued liabilities 3,856us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 41,727us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 17,523us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Deferred revenue (11,860)us-gaap_IncreaseDecreaseInDeferredRevenue 2,506us-gaap_IncreaseDecreaseInDeferredRevenue (69,662)us-gaap_IncreaseDecreaseInDeferredRevenue
Other long-term liabilities 5,563us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities (36,738)us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities (22,439)us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities
Net cash provided by operating activities 316,722us-gaap_NetCashProvidedByUsedInOperatingActivities 367,605us-gaap_NetCashProvidedByUsedInOperatingActivities 315,994us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:      
Purchases of available-for-sale securities (124,165)us-gaap_PaymentsToAcquireAvailableForSaleSecurities (111,702)us-gaap_PaymentsToAcquireAvailableForSaleSecurities (121,154)us-gaap_PaymentsToAcquireAvailableForSaleSecurities
Proceeds from the sale of available-for-sale securities 85,384us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 77,621us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 18,338us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities
Proceeds from the maturity of available-for-sale securities 46,612us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 38,706us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 4,150us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities
Proceeds from the sale of long-term investments 1,085us-gaap_ProceedsFromSaleAndMaturityOfOtherInvestments 6,234us-gaap_ProceedsFromSaleAndMaturityOfOtherInvestments 74us-gaap_ProceedsFromSaleAndMaturityOfOtherInvestments
Purchases of property, plant and equipment (39,810)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (44,929)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (35,966)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Investment in venture capital partnerships and equity investments 0us-gaap_PaymentsToAcquireOtherInvestments 0us-gaap_PaymentsToAcquireOtherInvestments (250)us-gaap_PaymentsToAcquireOtherInvestments
Cash paid in business combinations and asset acquisitions, net of cash acquired (167,121)cdns_CashPaidInBusinessCombinationsAndAssetAcquisitionsNetOfCashAcquiredAndAcquisitionsOfIntangibles (392,825)cdns_CashPaidInBusinessCombinationsAndAssetAcquisitionsNetOfCashAcquiredAndAcquisitionsOfIntangibles (66,432)cdns_CashPaidInBusinessCombinationsAndAssetAcquisitionsNetOfCashAcquiredAndAcquisitionsOfIntangibles
Net cash used for investing activities (198,015)us-gaap_NetCashProvidedByUsedInInvestingActivities (426,895)us-gaap_NetCashProvidedByUsedInInvestingActivities (201,240)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:      
Proceeds from issuance of debt 348,649us-gaap_ProceedsFromIssuanceOfUnsecuredDebt 0us-gaap_ProceedsFromIssuanceOfUnsecuredDebt 0us-gaap_ProceedsFromIssuanceOfUnsecuredDebt
Proceeds from revolving credit facility 100,000us-gaap_ProceedsFromLinesOfCredit 100,000us-gaap_ProceedsFromLinesOfCredit 0us-gaap_ProceedsFromLinesOfCredit
Payment on revolving credit facility (100,000)us-gaap_RepaymentsOfLinesOfCredit (100,000)us-gaap_RepaymentsOfLinesOfCredit 0us-gaap_RepaymentsOfLinesOfCredit
Payment of convertible notes (1)us-gaap_RepaymentsOfConvertibleDebt (144,639)us-gaap_RepaymentsOfConvertibleDebt 0us-gaap_RepaymentsOfConvertibleDebt
Payment of convertible notes embedded conversion derivative liability (1)us-gaap_PaymentsForDerivativeInstrumentFinancingActivities 0us-gaap_PaymentsForDerivativeInstrumentFinancingActivities 0us-gaap_PaymentsForDerivativeInstrumentFinancingActivities
Proceeds from convertible notes hedges 1us-gaap_ProceedsFromDerivativeInstrumentFinancingActivities 0us-gaap_ProceedsFromDerivativeInstrumentFinancingActivities 0us-gaap_ProceedsFromDerivativeInstrumentFinancingActivities
Principal payments on receivable financing 0cdns_PrincipalPaymentsonReceivableSaleFinancing (2,526)cdns_PrincipalPaymentsonReceivableSaleFinancing (5,776)cdns_PrincipalPaymentsonReceivableSaleFinancing
Payment of debt issuance costs (6,500)us-gaap_PaymentsOfDebtIssuanceCosts 0us-gaap_PaymentsOfDebtIssuanceCosts (1,372)us-gaap_PaymentsOfDebtIssuanceCosts
Payment of acquisition-related contingent consideration (1,835)cdns_PaymentofAcquisitionRelatedContingentConsiderationClassifiedAsFinancingActivity (677)cdns_PaymentofAcquisitionRelatedContingentConsiderationClassifiedAsFinancingActivity (39)cdns_PaymentofAcquisitionRelatedContingentConsiderationClassifiedAsFinancingActivity
Tax effect related to employee stock transactions allocated to equity 7,583cdns_TaxEffectRelatedToEmployeeStockTransactionsAllocatedToEquityFinancingActivities 9,034cdns_TaxEffectRelatedToEmployeeStockTransactionsAllocatedToEquityFinancingActivities 6,061cdns_TaxEffectRelatedToEmployeeStockTransactionsAllocatedToEquityFinancingActivities
Proceeds from issuance of common stock 65,913us-gaap_ProceedsFromIssuanceOfCommonStock 42,657us-gaap_ProceedsFromIssuanceOfCommonStock 32,687us-gaap_ProceedsFromIssuanceOfCommonStock
Stock received for payment of employee taxes on vesting of restricted stock (24,727)cdns_StockReceivedforPaymentofEmployeeTaxesonVestingofRestrictedStock (20,140)cdns_StockReceivedforPaymentofEmployeeTaxesonVestingofRestrictedStock (15,728)cdns_StockReceivedforPaymentofEmployeeTaxesonVestingofRestrictedStock
Payments for repurchases of common stock (100,117)us-gaap_PaymentsForRepurchaseOfCommonStock 0us-gaap_PaymentsForRepurchaseOfCommonStock 0us-gaap_PaymentsForRepurchaseOfCommonStock
Net cash provided by (used for) financing activities 288,965us-gaap_NetCashProvidedByUsedInFinancingActivities (116,291)us-gaap_NetCashProvidedByUsedInFinancingActivities 15,833us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rate changes on cash and cash equivalents (11,771)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (14,516)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (5,832)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Increase (decrease) in cash and cash equivalents 395,901us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (190,097)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 124,755us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at end of year 932,161us-gaap_CashAndCashEquivalentsAtCarryingValue 536,260us-gaap_CashAndCashEquivalentsAtCarryingValue 726,357us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental cash flow information:      
Cash paid for interest 9,963us-gaap_InterestPaid 12,429us-gaap_InterestPaid 11,354us-gaap_InterestPaid
Cash paid (received) for income taxes, net 26,453us-gaap_IncomeTaxesPaidNet (3,084)us-gaap_IncomeTaxesPaidNet 18,637us-gaap_IncomeTaxesPaidNet
Non-cash investing and financing activities:      
Stock options assumed in acquisitions 0cdns_StockOptionsAssumedForAcquisition 529cdns_StockOptionsAssumedForAcquisition 0cdns_StockOptionsAssumedForAcquisition
Available-for-sale securities received from customer 1,695cdns_AvailableForSaleSecuritiesReceivedFromCustomer 240cdns_AvailableForSaleSecuritiesReceivedFromCustomer 20cdns_AvailableForSaleSecuritiesReceivedFromCustomer
Receivables related to sales of cost-method investments $ 0cdns_ReceivablesRelatedToSalesOfCostMethodInvestments $ 0cdns_ReceivablesRelatedToSalesOfCostMethodInvestments $ 4,911cdns_ReceivablesRelatedToSalesOfCostMethodInvestments