XML 44 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Apr. 04, 2015
Mar. 29, 2014
Statement of Cash Flows [Abstract]    
Cash and cash equivalents at beginning of period $ 932,161us-gaap_CashAndCashEquivalentsAtCarryingValue $ 536,260us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash flows from operating activities:    
Net income 36,259us-gaap_NetIncomeLoss 33,070us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 29,433us-gaap_DepreciationDepletionAndAmortization 26,017us-gaap_DepreciationDepletionAndAmortization
Amortization of debt discount and fees 5,945us-gaap_AmortizationOfFinancingCostsAndDiscounts 4,882us-gaap_AmortizationOfFinancingCostsAndDiscounts
Stock-based compensation 21,861us-gaap_ShareBasedCompensation 18,864us-gaap_ShareBasedCompensation
Gain on investments, net (1,270)us-gaap_GainLossOnInvestments (3,651)us-gaap_GainLossOnInvestments
Deferred income taxes 1,864us-gaap_DeferredIncomeTaxExpenseBenefit 2,245us-gaap_DeferredIncomeTaxExpenseBenefit
Other non-cash items 929us-gaap_OtherNoncashIncomeExpense 2,344us-gaap_OtherNoncashIncomeExpense
Changes in operating assets and liabilities, net of effect of acquired businesses:    
Receivables (12,450)us-gaap_IncreaseDecreaseInAccountsAndOtherReceivables (108)us-gaap_IncreaseDecreaseInAccountsAndOtherReceivables
Inventories 1,682us-gaap_IncreaseDecreaseInInventories (9,373)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other (10,004)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (9,753)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Other assets 3,627us-gaap_IncreaseDecreaseInOtherOperatingAssets 3,157us-gaap_IncreaseDecreaseInOtherOperatingAssets
Accounts payable and accrued liabilities (44,754)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (29,680)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Deferred revenue 16,812us-gaap_IncreaseDecreaseInDeferredRevenue (5,508)us-gaap_IncreaseDecreaseInDeferredRevenue
Other long-term liabilities (3,246)us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities (4,408)us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities
Net cash provided by operating activities 46,688us-gaap_NetCashProvidedByUsedInOperatingActivities 28,098us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:    
Purchases of available-for-sale securities (33,161)us-gaap_PaymentsToAcquireAvailableForSaleSecurities (47,005)us-gaap_PaymentsToAcquireAvailableForSaleSecurities
Proceeds from the sale of available-for-sale securities 20,551us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 32,586us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities
Proceeds from the maturity of available-for-sale securities 10,350us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 13,905us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities
Proceeds from the sale of long-term investments 1,364us-gaap_ProceedsFromSaleAndMaturityOfOtherInvestments 0us-gaap_ProceedsFromSaleAndMaturityOfOtherInvestments
Purchases of property, plant and equipment (7,520)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (6,252)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Cash paid in business combinations and asset acquisitions, net of cash acquired 0cdns_CashPaidInBusinessCombinationsAndAssetAcquisitionsNetOfCashAcquiredAndAcquisitionsOfIntangibles (27,422)cdns_CashPaidInBusinessCombinationsAndAssetAcquisitionsNetOfCashAcquiredAndAcquisitionsOfIntangibles
Net cash used for investing activities (8,416)us-gaap_NetCashProvidedByUsedInInvestingActivities (34,188)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:    
Payment of convertible notes (53,862)us-gaap_RepaymentsOfConvertibleDebt 0us-gaap_RepaymentsOfConvertibleDebt
Payment of convertible notes embedded conversion derivative liability (77,139)us-gaap_PaymentsForDerivativeInstrumentFinancingActivities 0us-gaap_PaymentsForDerivativeInstrumentFinancingActivities
Proceeds from convertible notes hedges 77,139us-gaap_ProceedsFromDerivativeInstrumentFinancingActivities 0us-gaap_ProceedsFromDerivativeInstrumentFinancingActivities
Payment of acquisition-related contingent consideration 0cdns_PaymentofAcquisitionRelatedContingentConsiderationClassifiedAsFinancingActivity (1,835)cdns_PaymentofAcquisitionRelatedContingentConsiderationClassifiedAsFinancingActivity
Tax effect related to employee stock transactions allocated to equity 6,482cdns_TaxEffectRelatedToEmployeeStockTransactionsAllocatedToEquityFinancingActivities 1,827cdns_TaxEffectRelatedToEmployeeStockTransactionsAllocatedToEquityFinancingActivities
Proceeds from issuance of common stock 24,609us-gaap_ProceedsFromIssuanceOfCommonStock 23,377us-gaap_ProceedsFromIssuanceOfCommonStock
Stock received for payment of employee taxes on vesting of restricted stock (14,114)cdns_StockReceivedforPaymentofEmployeeTaxesonVestingofRestrictedStock (10,981)cdns_StockReceivedforPaymentofEmployeeTaxesonVestingofRestrictedStock
Payments for repurchases of common stock (36,797)us-gaap_PaymentsForRepurchaseOfCommonStock (12,517)us-gaap_PaymentsForRepurchaseOfCommonStock
Net cash used for financing activities (73,682)us-gaap_NetCashProvidedByUsedInFinancingActivities (129)us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rate changes on cash and cash equivalents (9,015)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 2,720us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Decrease in cash and cash equivalents (44,425)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (3,499)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at end of period 887,736us-gaap_CashAndCashEquivalentsAtCarryingValue 532,761us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental cash flow information:    
Cash paid for interest 125us-gaap_InterestPaid 112us-gaap_InterestPaid
Cash paid for taxes, net $ 10,868us-gaap_IncomeTaxesPaidNet $ 5,393us-gaap_IncomeTaxesPaidNet