-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, JetbzhUi7s8rBnuUYMHTM9lbYnTd5MU1+3r/chZcvjHNDEvIU1BaOyTqMD2vUi1/ VUAutxKVTDenzDYTeG9UBQ== 0000891618-03-005207.txt : 20031015 0000891618-03-005207.hdr.sgml : 20031013 20031015160817 ACCESSION NUMBER: 0000891618-03-005207 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20031015 ITEM INFORMATION: FILED AS OF DATE: 20031015 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CADENCE DESIGN SYSTEMS INC CENTRAL INDEX KEY: 0000813672 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-PREPACKAGED SOFTWARE [7372] IRS NUMBER: 770148231 STATE OF INCORPORATION: DE FISCAL YEAR END: 0102 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-10606 FILM NUMBER: 03941991 BUSINESS ADDRESS: STREET 1: 2655 SEELY ROAD BLDG 5 CITY: SAN JOSE STATE: CA ZIP: 95134 BUSINESS PHONE: 4089431234 MAIL ADDRESS: STREET 1: 555 RIVER OAKS PARKWAY CITY: SAN JOSE STATE: CA ZIP: 95134 FORMER COMPANY: FORMER CONFORMED NAME: ECAD INC /DE/ DATE OF NAME CHANGE: 19880609 8-K 1 f93608e8vk.htm FORM 8-K Cadence Design Systems, Inc., Form 8-K, 10/15/03
Table of Contents



SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549


FORM 8-K

CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of Earliest Event Reported):       October 15, 2003

CADENCE DESIGN SYSTEMS, INC.

(Exact Name of Registrant as Specified in its Charter)
         
DELAWARE   1-10606   77-0148231
(State or Other Jurisdiction of
Incorporation)
  (Commission File Number)   (IRS Employer Identification No.)

2655 SEELY AVENUE, BUILDING 5
SAN JOSE, CALIFORNIA 95134

(Address of Principal Executive Offices) (Zip Code)

Registrant’s Telephone Number, Including Area Code: (408) 943-1234



 


Item 12. Results of Operations and Financial Condition
Signature
EXHIBIT INDEX
EXHIBIT 99.1


Table of Contents

Item 12. Results of Operations and Financial Condition

     The following information is furnished pursuant to Item 9, Regulation FD Disclosure, and Item 12, Results of Operations and Financial Condition.

     On October 15, 2003, Cadence Design Systems, Inc. issued a press release announcing its financial results for the third quarter of 2003. A copy of the press release is attached hereto as Exhibit 99.1.

     The following exhibits are filed with this report on Form 8-K.

     
Exhibit No.   Description

 
99.1   Press Release issued by Cadence Design Systems, Inc., dated October 15, 2003.

2


Table of Contents

Signature

     Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

     Dated as of October 15, 2003

             
    CADENCE DESIGN SYSTEMS, INC.    
             
             
    By:   /s/ William Porter    
       
   
        William Porter    
        Senior Vice President and    
        Chief Financial Officer    

 


Table of Contents

EXHIBIT INDEX

     
Exhibit No.   Description

 
99.1   Press Release issued by Cadence Design Systems, Inc., dated October 15, 2003.

  EX-99.1 3 f93608exv99w1.htm EXHIBIT 99.1 Exhibit 99.1

 

Exhibit 99.1

For more information, please contact:

Investors and Shareholders:
Larissa DeCarlo
Cadence Design Systems, Inc.
408-428-5052
investor_relations@cadence.com

Media and Industry Analysts:
Jenny Gispen-Schultz
Cadence Design Systems, Inc.
408-944-7280
jennyg@cadence.com

CADENCE REPORTS THIRD QUARTER RESULTS

     SAN JOSE, Calif., Oct. 15, 2003—Cadence Design Systems, Inc. (NYSE: CDN) today announced total revenue for the third quarter of 2003 of $269 million. Subscription licenses were approximately 81 percent of software product bookings.

     Pro forma earnings were $33 million or $0.12 per share based on fully diluted shares outstanding. On a GAAP basis, including restructuring, amortization of acquired intangibles and other charges, the results were a net loss of $15 million or $0.06 per share. A reconciliation of GAAP to pro forma earnings is included with this press release.

     “Again this quarter, Cadence executed to plan,” said Ray Bingham, Cadence president and CEO. “We delivered ground-breaking innovations from our R&D organization, integrated acquisitions into our platforms, and reduced costs. With these actions, we continue to deliver market-leading technologies that improve customer productivity.”

Business Highlights of Q3 2003

  Cadence® introduced the Virtuoso® custom design platform, the world’s first comprehensive platform for fast, silicon-accurate custom, analog, RF and mixed-signal design. Virtuoso represents the broadest, deepest analog mixed/signal technology available in the industry and is used on 9 out of 10 designs worldwide.

1


 

    Virtuoso offers the industry’s only specification-driven environment, the first multi-mode simulation utilizing common models and equations, up to 10 times performance increase, advanced silicon analysis for 130, 90 nanometers and below, and a full-chip, mixed-signal integration environment.
 
  Cadence shipped version 3.2 of the Cadence Encounter™ digital IC design platform, with enhanced timing closure, low-power design, improved integration, and ease of use. The result is shorter overall development time for digital design teams.
 
  The company also announced a strategic alliance with CoWare Inc. to provide a unified solution for electronic system-level [ESL] design through to RTL implementation. The alliance involves joint development, cross-licensing, a coordinated go-to-market strategy, and a Cadence investment in CoWare.
 
  This quarter, nine additional EDA companies, including Mentor Graphics, have publicly stated their plans to move products to OpenAccess. OpenAccess is a high-performance, nanometer-ready database and API, created by Cadence and managed by Si2, an industry consortium of EDA customers and vendors. Cadence’s Virtuoso and Encounter platforms now run on the OpenAccess database.

     The following statements are based on current expectations. These statements are forward looking, and actual results may differ materially. These statements do not include the impact of any mergers, acquisitions or other business combinations that may be completed after September 27, 2003.

Business Outlook

     For Q4, the company expects total revenue in the range of $295 million to $305 million. Subscriptions should continue to make up 80 percent to 90 percent of total software bookings, and about 60 percent of software product revenue should come from ratable backlog. Pro forma diluted earnings per share are expected to be in the range of $0.23 to $0.25. On a GAAP basis, including amortization of acquired intangibles, restructuring, and other charges, Q4 earnings are expected to be in the range of $0.09 to $0.11.

2


 

     For the full year 2003, the company expects total revenues to be in the range of $1.095 billion to $1.105 billion. Pro forma diluted earnings per share for 2003 are expected to be in the range of $0.48 to $0.50. On a GAAP basis, including amortization of acquired intangibles, restructuring, and other charges, the results for fiscal 2003 are expected to be a loss in the range of $0.05 to $0.07.

     A schedule showing a reconciliation of the business outlook from GAAP to pro forma diluted net income per share is included with this release.

Audio Webcast Scheduled

     Cadence Design Systems, Inc.’s Ray Bingham, chief executive officer, and Bill Porter, chief financial officer, will host a third quarter Financial Results audio webcast today, October 15, 2003, at 2:00 p.m. (Pacific) / 5:00 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 15 at 5:00 p.m. Pacific time and ending at 5:00 p.m. Pacific time on October 22. Webcast access is available at www.cadence.com/company/investor_relations.

About Cadence

     Cadence is the largest supplier of electronic design technologies, methodology services, and design services. Cadence solutions are used to accelerate and manage the design of semiconductors, computer systems, networking and telecommunications equipment, consumer electronics, and a variety of other electronics based products. With approximately 4800 employees and 2002 revenues of approximately $1.3 billion, Cadence has sales offices, design centers, and research facilities around the world. The company is headquartered in San Jose, Calif., and traded on the New York Stock Exchange under the symbol CDN. More information about the company, its products and services is available at www.cadence.com.

Cadence, the Cadence logo and Virtuoso are registered trademarks, and Encounter is a trademark of Cadence Design Systems, Inc. All other trademarks are the property of their respective owners.

3


 

The statements contained above regarding the company’s third quarter 2003 results, those contained in the Business Outlook section above and the statements by Ray Bingham 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 uncertainties and other factors, many of which are outside the control of Cadence, including, among others: Cadence’s ability to compete successfully in the design automation product and the commercial electronic design and methodology services industries; the mix of products and services sold and the timing of significant orders for its products; economic uncertainty; fluctuations in rates of exchange between the U.S. dollar and the currencies of other countries in which Cadence does business; and the acquisition of other companies or the failure to successfully integrate them.

For a detailed discussion of these and other cautionary statements, please refer to the company’s filings with the Securities and Exchange Commission. These include the company’s Annual Report on Form 10-K for the year ended December 28, 2002 and Quarterly Report on Form 10-Q for the quarter ended June 28, 2003.

In the calculation of the company’s pro forma earnings and pro forma diluted earnings per share for this and other periods, Cadence has excluded one or more of the following items: amortization of acquired intangibles, amortization of deferred stock compensation, restructuring and other charges and write off of in-process technology from acquisitions, tax provisions, inventory write-downs, equity investment write-downs and certain non-routine legal costs. Cadence management uses pro forma earnings and pro forma diluted earnings per share to evaluate the performance of its core business of developing and selling its products and services and to estimate its future core performance, before taking into account the effect of typically non-cash items that are variable and difficult to predict from period to period.

Cadence management believes that the items excluded from its pro forma calculations are generally infrequent and somewhat unpredictable events or events whose impact on earnings will be resolved over a reasonably short, finite period of time. By excluding these variable and unpredictable, generally non-cash items that do not arise from the company’s core business operations, Cadence management believes it can better compare the revenues and costs of its operating business to the past and future operations of that operating business.

Though Cadence management finds these pro forma measures useful for evaluating aspects of Cadence’s business, its reliance on these measures is limited because these excluded items often have a material effect on Cadence’s earnings and earnings per share calculated in accordance with GAAP. Therefore, Cadence management always uses the pro forma earnings and earnings per share measures in conjunction with GAAP earnings and earnings per share measures.

4


 

Just because an item may be non-cash does not mean it is not important to an understanding of a company’s financial statements. In fact, investors are encouraged to look at GAAP results as the best measure of financial performance. For example, amortization of intangibles, write-downs of assets or in-process technology are important to consider because they represent initial cash expenditures that are merely reported under GAAP across future fiscal periods. Likewise, deferred stock compensation expense is an obligation of the company that should be considered. Restructuring charges require cash outlays and 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. Therefore, Cadence management typically uses the pro forma earnings and earnings per share measures in conjunction with GAAP earnings and earnings per share measures, to address these limitations.

Cadence believes that presenting pro forma earnings and earnings per share measures provides investors with an additional tool for evaluating the company’s core performance that management uses in its own evaluation of performance, and a pro forma base line for assessing the future earnings potential of the company. While the GAAP results are more complete, the company prefers to allow investors to have this supplemental metric since, with a reconciliation to GAAP, it may provide greater insight into our financial results.

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 outlook, publicly available on its Web site (www.cadence.com/company/investor_relations/index.html).

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

Beginning December 22, 2003, Cadence will observe a “Quiet Period” during which the Business Outlook as provided in this press release and the company’s most recent 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 update by the company. During the Quiet Period, Cadence representatives will not comment concerning the outlook or Cadence’s financial results or expectations. The Quiet Period will extend until the day when Cadence’s Fiscal Year 2003 Earnings Release is published, currently scheduled for January 28, 2004.

# # #

5


 

Cadence Design Systems, Inc.
Condensed Consolidated Balance Sheets
September 27, 2003 and December 28, 2002
(In $000’s)

                     
        September 27,
2003
  December 28,
2002
       
 
        (Unaudited)        
Current Assets:
               
 
Cash and cash equivalents
  $ 394,203     $ 371,327  
 
Short-term investments
    30,146       24,286  
 
Receivables, net
    288,658       313,968  
 
Inventories
    15,141       9,614  
 
Prepaid expenses and other
    60,674       39,448  
 
   
     
 
   
Total current assets
    788,822       758,643  
Property, plant and equipment, net
    394,889       434,491  
Acquired intangibles, net
    1,126,111       883,339  
Installment contract receivables, net
    126,434       113,185  
Other assets
    235,069       248,603  
 
   
     
 
Total Assets
  $ 2,671,325     $ 2,438,261  
 
   
     
 
Current Liabilities:
               
 
Current portion of capital lease obligations
  $ 801     $ 1,609  
 
Accounts payable and accrued liabilities
    311,905       297,399  
 
Deferred revenue
    219,859       212,882  
 
   
     
 
   
Total current liabilities
    532,565       511,890  
 
   
     
 
Long-term Liabilities:
               
 
Long-term portion of capital lease obligations
    80       659  
 
Long-term debt
    420,000       52,000  
 
Other long-term liabilities
    267,118       214,407  
 
   
     
 
   
Total long-term liabilities
    687,198       267,066  
 
   
     
 
Stockholders’ equity
    1,451,562       1,659,305  
 
   
     
 
Total Liabilities and Stockholders’ Equity
  $ 2,671,325     $ 2,438,261  
 
   
     
 

 


 

Cadence Design Systems, Inc.
Condensed Consolidated Statements of Operations
For the Quarters and Nine Months Ended September 27, 2003 and September 28, 2002
(In $000’s, except per share amounts)
(Unaudited)

                                       
          Quarters Ended   Nine Months Ended
         
 
          September 27,
2003
  September 28,
2002
  September 27,
2003
  September 28,
2002
         
 
 
 
Revenue:
                               
 
Product
  $ 151,678     $ 210,286     $ 453,590     $ 655,399  
 
Services
    33,773       33,992       100,962       114,284  
 
Maintenance
    83,025       82,958       246,237       247,087  
 
   
     
     
     
 
   
Total revenue
    268,476       327,236       800,789       1,016,770  
 
   
     
     
     
 
Costs and Expenses:
                               
 
Cost of product
    5,075       14,630       20,305       62,552  
 
Cost of services
    22,192       28,078       69,790       89,628  
 
Cost of maintenance
    12,662       16,007       41,666       49,775  
 
Marketing and sales
    80,758       103,216       249,638       296,167  
 
Research and development
    84,179       84,647       257,677       241,092  
 
General and administrative
    18,814       26,267       65,598       89,349  
 
Amortization of acquired intangibles
    27,790       22,034       79,093       59,731  
 
Amortization of deferred stock compensation
    12,548       10,465       31,685       21,412  
 
Mentor settlement
    (14,500 )           (14,500 )      
 
Restructuring and other charges
    62,874             64,226       73,231  
 
Write-off of acquired in-process technology
    2,000       6,600       7,500       34,000  
 
   
     
     
     
 
   
Total costs and expenses
    314,392       311,944       872,678       1,016,937  
 
   
     
     
     
 
     
Income (loss) from operations
    (45,916 )     15,292       (71,889 )     (167 )
 
Interest expense
    (2,392 )     (663 )     (3,706 )     (1,563 )
 
Other income (loss), net
    2,295       171       (2,989 )     (3,748 )
 
   
     
     
     
 
     
Income (loss) before provision (benefit) for income taxes
    (46,013 )     14,800       (78,584 )     (5,478 )
 
Provision (benefit) for income taxes
    (31,018 )     6,569       (36,620 )     11,267  
 
   
     
     
     
 
     
Net income (loss)
  $ (14,995 )   $ 8,231     $ (41,964 )   $ (16,745 )
 
   
     
     
     
 
Basic net income (loss) per share
  $ (0.06 )   $ 0.03     $ (0.16 )   $ (0.07 )
 
   
     
     
     
 
Diluted net income (loss) per share
  $ (0.06 )   $ 0.03     $ (0.16 )   $ (0.07 )
 
   
     
     
     
 
Weighted average common shares outstanding
    266,755       267,300       267,605       256,461  
 
   
     
     
     
 
Weighted average common and potential common shares outstanding — assuming dilution
    266,755       271,437       267,605       256,461  
 
   
     
     
     
 
Supplemental diluted earnings per share before amortization of acquired intangibles, amortization of deferred stock compensation, Mentor settlement, net of related costs, restructuring and other charges, write-off of acquired in-process technology, write-down of equity investments to fair value, reserve against inventory, non-recurring legal costs, and income tax effect of pro forma adjustments
  $ 0.12     $ 0.15     $ 0.25     $ 0.61  
 
   
     
     
     
 

 


 

Cadence Design Systems, Inc.
Pro Forma Condensed Consolidated Statements of Operations
Impact of Pro Forma Adjustments on Reported Net Income (Loss)
For the Quarters Ended September 27, 2003 and September 28, 2002
(In $000’s, except per share amounts)

                                                       
          Quarter Ended   Quarter Ended
          September 27, 2003   September 28, 2002
         
 
          As Reported   Adjustments   Pro Forma   As Reported   Adjustments   Pro Forma
         
 
 
 
 
 
Revenue:
                                               
 
Product
  $ 151,678     $     $ 151,678     $ 210,286     $     $ 210,286  
 
Services
    33,773             33,773       33,992             33,992  
 
Maintenance
    83,025             83,025       82,958             82,958  
 
   
     
     
     
     
     
 
   
Total revenue
    268,476             268,476       327,236             327,236  
 
   
     
     
     
     
     
 
Costs and Expenses:
                                               
 
Cost of product
    5,075             5,075       14,630             14,630  
 
Cost of services
    22,192             22,192       28,078             28,078  
 
Cost of maintenance
    12,662             12,662       16,007             16,007  
 
Marketing and sales
    80,758             80,758       103,216             103,216  
 
Research and development
    84,179             84,179       84,647             84,647  
 
General and administrative
    18,814             18,814       26,267             26,267  
 
Amortization of acquired intangibles
    27,790       (27,790 )(A)           22,034       (22,034 )(A)      
 
Amortization of deferred stock compensation
    12,548       (12,548 )(B)           10,465       (10,465 )(B)      
 
Mentor settlement
    (14,500 )     14,500  (C)                        
 
Restructuring and other charges
    62,874       (62,874 )(D)                        
 
Write-off of acquired in-process technology
    2,000       (2,000 )(E)           6,600       (6,600 )(E)      
 
   
     
     
     
     
     
 
   
Total costs and expenses
    314,392       (90,712 )     223,680       311,944       (39,099 )     272,845  
 
   
     
     
     
     
     
 
     
Income (loss) from operations
    (45,916 )     90,712       44,796       15,292       39,099       54,391  
 
Interest expense
    (2,392 )           (2,392 )     (663 )           (663 )
 
Other income, net
    2,295             2,295       171             171  
 
   
     
     
     
     
     
 
     
Income (loss) before provision (benefit) for income taxes
    (46,013 )     90,712       44,699       14,800       39,099       53,899  
 
Provision (benefit) for income taxes
    (31,018 )     42,640  (F)     11,622       6,569       7,445  (F)     14,014  
 
   
     
     
     
     
     
 
     
Net Income (loss)
  $ (14,995 )   $ 48,072     $ 33,077     $ 8,231     $ 31,654     $ 39,885  
 
   
     
     
     
     
     
 
Basic net income (loss) per share
  $ (0.06 )           $ 0.12     $ 0.03             $ 0.15  
 
   
             
     
             
 
Diluted net income (loss) per share
  $ (0.06 )           $ 0.12     $ 0.03             $ 0.15  
 
   
             
     
             
 
Weighted average common shares outstanding
    266,755               266,755       267,300               267,300  
 
   
             
     
             
 
Weighted average common and potential common shares outstanding — assuming dilution
    266,755               274,889       271,437               271,437  
 
   
             
     
             
 

Notes:
(A) Non-cash amortization of acquired intangibles
(B) Non-cash amortization of deferred stock compensation
(C) Mentor settlement, net of related costs
(D) Restructuring and other charges
(E) Write-off of acquired in-process technology
(F) Income tax effect of pro forma adjustments

 


 

Cadence Design Systems, Inc.
Pro Forma Condensed Consolidated Statements of Operations
Impact of Pro Forma Adjustments on Reported Net Loss
For the Nine Months Ended September 27, 2003 and September 28, 2002
(In $000’s, except per share amounts)

                                                       
          Nine Months Ended   Nine Months Ended
          September 27, 2003   September 28, 2002
         
 
          As Reported   Adjustments   Pro Forma   As Reported   Adjustments   Pro Forma
Revenue:
                                               
 
Product
  $ 453,590     $     $ 453,590     $ 655,399     $     $ 655,399  
 
Services
    100,962             100,962       114,284             114,284  
 
Maintenance
    246,237             246,237       247,087             247,087  
 
   
     
     
     
     
     
 
   
Total revenue
    800,789             800,789       1,016,770             1,016,770  
 
   
     
     
     
     
     
 
Costs and Expenses:
                                               
 
Cost of product
    20,305             20,305       62,552       (13,805 )(F)     48,747  
 
Cost of services
    69,790             69,790       89,628             89,628  
 
Cost of maintenance
    41,666             41,666       49,775             49,775  
 
Marketing and sales
    249,638             249,638       296,167             296,167  
 
Research and development
    257,677             257,677       241,092             241,092  
 
General and administrative
    65,598             65,598       89,349       (11,100 )(G)     78,249  
 
Amortization of acquired intangibles
    79,093       (79,093 )(A)           59,731       (59,731 )(A)      
 
Amortization of deferred stock compensation
    31,685       (31,685 )(B)           21,412       (21,412 )(B)      
 
Mentor settlement
    (14,500 )     14,500  (C)                        
 
Restructuring and other charges
    64,226       (64,226 )(D)           73,231       (73,231 )(D)      
 
Write-off of acquired in-process technology
    7,500       (7,500 )(E)           34,000       (34,000 )(E)      
 
   
     
     
     
     
     
 
   
Total costs and expenses
    872,678       (168,004 )     704,674       1,016,937       (213,279 )     803,658  
 
   
     
     
     
     
     
 
     
Income (loss) from operations
    (71,889 )     168,004       96,115       (167 )     213,279       213,112  
 
Interest expense
    (3,706 )           (3,706 )     (1,563 )           (1,563 )
 
Other income (loss), net
    (2,989 )     3,623  (H)     634       (3,748 )     10,000  (H)     6,252  
 
   
     
     
     
     
     
 
     
Income (loss) before provision (benefit) for income taxes
    (78,584 )     171,627       93,043       (5,478 )     223,279       217,801  
 
Provision (benefit) for income taxes
    (36,620 )     60,812  (I)     24,192       11,267       45,362  (I)     56,629  
 
   
     
     
     
     
     
 
     
Net Income (loss)
  $ (41,964 )   $ 110,815     $ 68,851     $ (16,745 )   $ 177,917     $ 161,172  
 
   
     
     
     
     
     
 
Basic net income (loss) per share
  $ (0.16 )           $ 0.26     $ (0.07 )           $ 0.63  
 
   
             
     
             
 
Diluted net income (loss) per share
  $ (0.16 )           $ 0.25     $ (0.07 )           $ 0.61  
 
   
             
     
             
 
Weighted average common shares outstanding
    267,605               267,605       256,461               256,461  
 
   
             
     
             
 
Weighted average common and potential common shares outstanding — assuming dilution
    267,605               273,776       256,461               264,977  
 
   
             
     
             
 

Notes:
(A) Non-cash amortization of acquired intangibles
(B) Non-cash amortization of deferred stock compensation
(C) Mentor settlement, net of related costs
(D) Restructuring and other charges
(E) Write-off of acquired in-process technology
(F) Reserve against inventory
(G) Non-recurring legal costs
(H) Write-down of equity investments to fair value
(I) Income tax effect of pro forma adjustments

 


 

Cadence Design Systems, Inc.
As of October 15, 2003
Impact of Pro Forma Adjustments on Forward Looking Diluted Net Income per Share
(Unaudited)

                   
      Quarter Ended   Year Ended
      January 3, 2004   January 3, 2004
     
 
GAAP net income (loss) per share
  $0.09 to $0.11   $(0.05) to $(0.07)
 
Amortization of acquired intangibles
    0.09       0.38  
 
Amortization of deferred stock compensation
    0.04       0.16  
 
Mentor settlement
          (0.05 )
 
Restructuring and other charges
    0.01       0.25  
 
Write-off of in-process technology
          0.03  
 
Write-down of equity investments
          0.01  
 
Income tax effect of reconciling items
          (0.23 )
 
 
 
Pro Forma diluted net income per share
  $0.23 to $0.25   $0.48 to $0.50
 
 
 

 


 

     
Cadence Design Systems, Inc.   (CADENCE LOGO)

2001-2003 Revenue Detail by Product Group ($ Millions)

                                                                                                           
      2001   2002   2003
     
 
 
      Q1   Q2   Q3   Q4   Year   Q1   Q2   Q3   Q4   Year   Q1   Q2   Q3
     
 
 
 
 
 
 
 
 
 
 
 
 
Product Revenue:
                                                                                                       
 
IC Implementation
    96.3       96.3       135.6       117.3       445.5       122.6       137.8       122.4       91.3       474.2       77.6       94.1       89.3  
 
IP Creation
    64.9       71.0       63.7       93.3       292.9       73.8       71.0       68.0       47.8       260.5       54.2       53.5       52.2  
 
PSD
    20.1       22.9       18.1       31.1       92.2       22.7       17.2       19.9       17.4       77.2       9.5       13.0       10.2  
 
   
     
     
     
     
     
     
     
     
     
     
     
     
 
Total Product Revenue
    181.3       190.2       217.4       241.7       830.5       219.0       226.1       210.3       156.5       811.9       141.3       160.6       151.7  
Services
    80.0       73.8       58.0       51.5       263.4       43.3       37.0       34.0       35.5       149.8       32.4       34.8       33.8  
Maintenance
    83.4       83.6       84.6       85.0       336.6       82.4       81.7       83.0       84.3       331.3       82.2       81.0       83.0  
TOTAL REVENUE
    344.7       347.6       360.0       378.2       1,430.4       344.7       344.8       327.2       276.3       1,293.1       255.9       276.4       268.5  

2001-2003 Revenue Detail by Geography ($ Millions)

                                                                                                         
    2001   2002   2003
   
 
 
    Q1   Q2   Q3   Q4   Year   Q1   Q2   Q3   Q4   Year   Q1   Q2   Q3
   
 
 
 
 
 
 
 
 
 
 
 
 
North America
    217.0       201.2       178.8       224.1       821.0       204.5       185.7       193.6       160.7       744.4       135.5       151.1       155.9  
Europe
    59.6       85.6       118.3       70.1       333.6       56.6       95.9       61.1       44.3       257.9       44.7       41.6       52.1  
Japan
    48.9       43.5       30.1       58.8       181.3       61.6       36.5       47.1       43.5       188.7       53.4       59.6       35.3  
Asia
    19.1       17.4       32.9       25.2       94.5       22.0       26.7       25.5       27.8       102.0       22.2       24.1       25.2  
TOTAL REVENUE
    344.7       347.6       360.0       378.2       1,430.4       344.7       344.8       327.2       276.3       1,293.1       255.9       276.4       268.5  

GRAPHIC 4 f93608f9360800.gif GRAPHIC begin 644 f93608f9360800.gif M1TE&.#EA?@`A`/<```````@("!`0$!@8&"$A(2DI*3$Q,3DY.4)"0DI*2E)2 M4EI:6F-C8VMK:W-SX2$A(R,C)24E)RWN?GY^_O[_?W]_______________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M_____________________RP`````?@`A```(_@`_"!Q(L*#!@P@3*ES(L*'# MAPH&!$^S:MW*M:O7 MKU\EBA00X$+5LVC39MCP`",%#6K1:N"P84/K!N#QV"`P\N>_9$#+=U*U\ND#<`LJB9YZ8M$;GT MZ\J=0T\^D(.&X@XLM?CU"#AH5V%99^?AKA MXHD1&,2!`15!H)`%%$&@WD$<("71`.]%=!$"]'W0`8$3<4>=1`H@I-UIRM$%&UA7$P47@#82A10.LEX%%OA'T'T67&;0?=`8U,-$`"AC0 M0(D"27"``Q(H.!&2`SD(@`(%4-0B01,E`,%)+X7X(`((<`G`!`=YP&,"!9!' MT(L2.>#`1!7X"!A_.6HVD50:U!7C!W1UX`&"$E5P&YL`-(!!!P0L2%!Z(UG` M`083;6`0`A(=@`%=$RFPIP(338!!71Q$EH!$"R`G)``(Q/AA=`,Y"4`%_I(Z M!.!M)TH4VP<[7BG0J``P$.M$%MQ&*0`&Q(KA`;%B2:JNR@)`P7L:2"1`L@+] M"")!(EK*$`8*_#41!#$R(!$!UFUXP6T326!8H@"H6]"PQ0H$+[4?0"K1LPBM M6)V=$K%:[9Q`-KL`O0;-F&",\-[WP8;,:@3NNQ+%^\&\!4TPT;D(`8J1KJM& M-M&1"DFI@*L/$S0LL@(QC&Y&)0]$\<01T_M?`&H>M.%%'`/<7[,D)J3Q!(-] M&R.O$IN[1`[0-Q$%N^E<9[U9)C0X`;*=K1KF`MU]VXZ! M'T1WU`1Y*UA"D1-0X0>K&B2E``P<$."B=SK@:F,%3[3``[SNG=R($3Q@P.\0 M$QNKY:E3E,`"!1ATP40!/!"!D*$6U+&+%C6@*D8.[$FH11@7I#=%YE,N/=3S M&S0X1;85=&I%P18$.(/#:A.4/,`IBRP@;!_00.0J(JB#9,!@`X#`W"*FL(0A M1`)B&D#-I"8[`!3@5@09GT$\H`$+4.`"AQKA!C#`PA:F\"`=T(`+6?@YU6B@ M`A5`8?X,(L-+#:2'2(4HQB?A(G=R1\8QH'*.U@IC&-KJQ,RC'O?(QS[ZT8^1$PF[0$+(0AKRD(C4B$@2R -----END PRIVACY-ENHANCED MESSAGE-----