-----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, PqTZWbQYSGzF8eTYB2KhOVzVrlggeK3xJQOc9iNqZLROse1Uk3dVTqA+MN3F16Nu j/JXP4DSyg+mBlQSnU1PaQ== 0000891618-07-000610.txt : 20071024 0000891618-07-000610.hdr.sgml : 20071024 20071024162046 ACCESSION NUMBER: 0000891618-07-000610 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20071024 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20071024 DATE AS OF CHANGE: 20071024 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: 071188363 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 f34787e8vk.htm FORM 8-K e8vk
Table of Contents

 
 
UNITED STATES
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 24, 2007
CADENCE DESIGN SYSTEMS, INC.
(Exact Name of Registrant as Specified in Charter)
         
Delaware
(State or Other Jurisdiction
of Incorporation)
  000-15867
(Commission File Number)
  77-0148231
(I.R.S. Employer
Identification No.)
     
2655 Seely Avenue, Building 5
San Jose, California

(Address of Principal Executive Offices)
  95134
 
(Zip Code)
Registrant’s telephone number, including area code: (408) 943-1234
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
o   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
o   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
o   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


TABLE OF CONTENTS

Item 2.02. Results of Operations and Financial Condition.
Item 9.01. Financial Statements and Exhibits.
SIGNATURES
EXHIBIT INDEX
EXHIBIT 99.1


Table of Contents

Item 2.02. Results of Operations and Financial Condition.
     On October 24, 2007, Cadence Design Systems, Inc. issued a press release announcing its financial results for the third quarter of 2007, ended September 29, 2007. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated by reference herein.
Item 9.01. Financial Statements and Exhibits.
     (d) Exhibits
     
Exhibit   Description
 
   
99.1
  Press Release issued by Cadence Design Systems, Inc. on October 24, 2007.

 


Table of Contents

SIGNATURES
     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: October 24, 2007
         
  CADENCE DESIGN SYSTEMS, INC.
 
 
  By:   /s/ William Porter    
    William Porter   
    Executive Vice President and Chief Financial Officer   
 

 


Table of Contents

EXHIBIT INDEX
     
Exhibit   Description
 
   
99.1
  Press Release issued by Cadence Design Systems, Inc. on October 24, 2007.

 

EX-99.1 2 f34787exv99w1.htm EXHIBIT 99.1 exv99w1
 

EXHIBIT 99.1
For more information, please contact:
Investors and Shareholders
Jennifer Jordan
Cadence Design Systems, Inc.
408-944-7100
investor_relations@cadence.com
Media and Industry Analysts
Adolph Hunter
Cadence Design Systems, Inc.
408-914-6016
publicrelations@cadence.com
Cadence Reports Q3 Revenue Up 9% Over Q3 2006
     SAN JOSE, Calif.—Oct. 24, 2007—Cadence Design Systems, Inc. (NASDAQ: CDNS) today reported third quarter 2007 revenue of $401 million, an increase of 9 percent over the $366 million reported for the same period in 2006. On a GAAP basis, Cadence recognized net income of $73 million, or $0.24 per share on a diluted basis, in the third quarter of 2007, compared to $42 million, or $0.14 per share on a diluted basis, in the same period in 2006.
     In addition to using GAAP results in evaluating 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, in-process research and development charges, integration and acquisition-related costs, gains and expenses related to non-qualified deferred compensation plan assets, executive severance payments, restructuring charges and credits, losses on extinguishment of debt and equity in losses (income) from 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.
     Using this non-GAAP measure, net income in the third quarter of 2007 was $97 million,

Page 1


 

or $0.33 per share on a diluted basis, as compared to $81 million, or $0.26 per share on a diluted basis, in the same period in 2006.
     “Our cross platform solutions, such as low power and logic design team, are gaining traction. At the same time, we’re seeing momentum in the uptake of our Virtuoso platform upgrade,” said Mike Fister, president and CEO of Cadence.
     “It was another good quarter for achieving our primary operating metrics— revenue, operating profitability and cash flow,” added Bill Porter, executive 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. These statements do not include the impact of any mergers, acquisitions or other business combinations completed after Sept. 29, 2007.
Business Outlook
     For the fourth quarter of 2007, the company expects total revenue in the range of $465 million to $475 million. Fourth quarter GAAP earnings per diluted share are expected to be in the range of $0.34 to $0.36. Diluted earnings per share using the non-GAAP measure defined below are expected to be in the range of $0.45 to $0.47.
     For the full year 2007, the company expects total revenue in the range of $1.622 billion to $1.632 billion. On a GAAP basis, net income per diluted share for fiscal 2007 is expected to be in the range of $0.94 to $0.96. Using the non-GAAP measure defined below, diluted earnings per share for fiscal 2007 are expected to be in the range of $1.34 to $1.36.
     A schedule showing a reconciliation of the business outlook from GAAP net income and diluted net income per share to the non-GAAP net income and diluted net income per share is included with this release.
Audio Webcast Scheduled
     Fister and Porter will host a third quarter 2007 financial results audio webcast today, Oct.

Page 2


 

24, 2007, at 2 p.m. (Pacific) / 5 p.m. (Eastern). Attendees are asked to register at the Web site at least 10 minutes prior to the scheduled webcast. An archive of the webcast will be available starting Oct. 24, 2007, at 5 p.m. Pacific time and ending at 5 p.m. Pacific time on Oct. 31, 2007. 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 and hardware, methodologies, and services to design and verify advanced semiconductors, consumer electronics, networking and telecommunications equipment, and computer systems. Cadence reported 2006 revenues of approximately $1.5 billion, and has approximately 5,300 employees. The company is headquartered in San Jose, Calif., with sales offices, design centers, and research facilities around the world to serve the global electronics industry. More information about the company, its products, and services is available at www.cadence.com.
     Cadence is a registered trademark and the Cadence logo is a trademark of Cadence Design Systems, Inc. All other trademarks are the property of their respective owners.
     The statements contained above regarding the company’s third quarter 2007 results, those contained in the Business Outlook section above and the statements by Mike Fister and Bill Porter 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 Cadence’s control, 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 technologies or the failure to successfully integrate those it acquires.
     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 Dec. 30, 2006 and the company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2007.

Page 3


 

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. This measure consists of GAAP net income excluding, as applicable, amortization of intangible assets, stock-based compensation expense, in-process research and development charges, integration and acquisition-related costs, gains and expenses related to non-qualified deferred compensation plan assets, executive severance payments, restructuring charges and credits (primarily related to excess facilities), losses on extinguishment of debt and equity in losses (income) from 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.
     Management believes it is useful in measuring Cadence’s operations to exclude amortization of intangibles, in-process research and development and integration and acquisition-related costs because these costs are primarily fixed at the time of an acquisition and generally cannot be changed by management in the short term. In addition, management believes it is useful to exclude stock-based compensation expense because it enhances investors’ ability to review Cadence’s business from the same perspective as Cadence’s management, which believes that stock-based compensation expense is not directly attributable to the underlying performance of the company’s business operations. Management also believes that it is useful to exclude restructuring charges and credits. Cadence has dramatically reduced the size of its design services business and portions of its product and maintenance businesses over the past several years. As a result, in 2001, 2002 and 2003, Cadence’s GAAP statements of operations included significant charges relating to such restructurings. Management believes that in measuring the company’s operations it is useful to exclude any such restructuring charges and credits because its level of restructuring activities has significantly decreased. Management also believes it is useful to exclude executive severance costs as these costs do not occur frequently. Management also believes it is useful to exclude gains and expenses related to its non-qualified deferred compensation plan assets as these gains and expenses are not part of Cadence’s direct costs of operations, but reflect changes in the value of assets held in the plan. Finally, management also believes it is useful to exclude the equity in losses (income) from investments, as these items are not part of Cadence’s direct cost of operations. Rather, these are non-operating items that are included in other income (expense) and are part of the company’s investment activities.
     Management believes that non-GAAP net income provides useful supplemental information to management and investors regarding the performance of the company’s business operations and facilitates comparisons to our historical operating results. Management also uses this information internally for forecasting and budgeting. Non-GAAP financial measures should not be considered as a substitute for measures of financial performance prepared in accordance with GAAP. Investors and potential investors are encouraged to review the reconciliation of non-

Page 4


 

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 in the calculation of non-GAAP net income for the periods shown below:
                         
 
  Net Income Reconciliation   Quarters Ended  
       September 29, 2007    September 30, 2006  
      (unaudited)  
  (in thousands)                      
 
Net income on a GAAP basis
    $ 72,732       $ 42,060    
 
Amortization of acquired intangibles
      12,003         12,248    
 
Stock-based compensation expense
      24,119         24,273    
 
Non-qualified deferred compensation expense
      2,876         (864 )  
 
Restructuring and other charges (credits)
      (7,066 )       (15 )  
 
Write-off of acquired in-process technology
      2,678            
 
Integration and acquisition-related costs
      301         376    
 
Equity in losses from investments, gain on non-qualified deferred compensation plan assets — recorded in Other income, net
      444         1,187    
 
Income tax effect of non-GAAP adjustments
      (10,722 )       2,125    
 
Net income on a non-GAAP basis
    $ 97,365       $ 81,390    
 

Page 5


 

                         
 
  Diluted Net Income per Share Reconciliation   Quarters Ended  
       September 29, 2007      September 30, 2006  
      (unaudited)  
  (in thousands, except per share data)                      
 
Diluted net income per share on a GAAP basis
    $ 0.24       $ 0.14    
 
Amortization of acquired intangibles
      0.04         0.04    
 
Stock-based compensation expense
      0.08         0.08    
 
Non-qualified deferred compensation expense
      0.01            
 
Restructuring and other charges (credits)
      (0.02 )          
 
Write-off of acquired in-process technology
      0.01            
 
Integration and acquisition-related costs
                 
 
Equity in losses from investments, gain on non-qualified deferred compensation plan assets — recorded in Other income, net
                 
 
Income tax effect of non-GAAP adjustments
      (0.03 )          
 
Diluted net income per share on a non-GAAP basis
    $ 0.33       $ 0.26    
 
Shares used in calculation of diluted net income per share —GAAP
      299,506         312,266    
 
Shares used in calculation of diluted net income per share —non-GAAP (A)
      299,506         312,266    
  (A)Shares used in the calculation of GAAP earnings per share are expected to be the same as shares used in the calculation of non-GAAP earnings per share, except when the company reports a GAAP loss and non-GAAP income, or GAAP income and a non-GAAP loss.  
 

Page 6


 

Investors are encouraged to look at GAAP results as the best measure of financial performance. For example, amortization of intangibles or in-process technology are important to consider because they may represent initial expenditures that under GAAP are 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. Losses on extinguishment of debt can be incurred on remaining convertible notes. All of these metrics are important to financial performance generally.
Though Cadence management finds its non-GAAP measure is useful in evaluating the performance of Cadence’s business, its reliance on this measure 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 management typically uses its non-GAAP earnings and earnings per share measures, in conjunction with GAAP earnings and earnings per share measures, to address these limitations.
Cadence believes that presenting its non-GAAP measure of earnings and earnings per share provides investors with an additional tool for evaluating the performance of the company’s business, which management uses in its own evaluation of performance, and an additional baseline 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 measure since, with reconciliation to GAAP, it may provide additional insight into its 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.
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 Dec. 14, 2007, 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 update by the company. During the Quiet Period, Cadence representatives will not comment on Cadence’s business outlook or its financial results or expectations. The Quiet Period will extend until the day when Cadence’s Fourth Quarter 2007 Earnings Release is published, which is currently scheduled for Jan. 30, 2008.
# # #

Page 7


 

Cadence Design Systems, Inc.
Condensed Consolidated Balance Sheets
September 29, 2007 and December 30, 2006
(In thousands)
(Unaudited)
                 
    September 29, 2007     December 30, 2006  
Current Assets:
               
Cash and cash equivalents
  $ 935,587     $ 934,342  
Short-term investments
    15,654       24,089  
Receivables, net of allowances of $2,499 and $3,804, respectively
    278,200       238,438  
Inventories
    37,867       37,179  
Prepaid expenses and other
    111,554       77,957  
 
           
Total current assets
    1,378,862       1,312,005  
 
               
Property, plant and equipment, net of accumulated depreciation of $612,206 and $615,768, respectively
    332,519       354,575  
Goodwill
    1,311,087       1,267,579  
Acquired intangibles, net
    139,457       112,738  
Installment contract receivables
    221,520       149,584  
Other assets
    355,830       246,341  
 
           
Total Assets
  $ 3,739,275     $ 3,442,822  
 
           
 
               
Current Liabilities:
               
Convertible notes
  $ 230,385     $  
Current portion of long-term debt
          28,000  
Accounts payable and accrued liabilities
    241,737       259,790  
Current portion of deferred revenue
    241,318       260,275  
 
           
Total current liabilities
    713,440       548,065  
 
           
 
               
Long-term Liabilities:
               
Long-term portion of deferred revenue
    124,548       95,018  
Convertible notes
    500,000       730,385  
Other long-term liabilities
    448,439       370,063  
 
           
Total long-term liabilities
    1,072,987       1,195,466  
 
           
 
               
Stockholders’ Equity
    1,952,848       1,699,291  
 
           
Total Liabilities and Stockholders’ Equity
  $ 3,739,275     $ 3,442,822  
 
           

 


 

Cadence Design Systems, Inc.
Condensed Consolidated Income Statements
For the Quarters and Nine Months Ended September 29, 2007 and September 30, 2006
(In thousands, except per share amounts)
(Unaudited)
                                 
    Quarters Ended     Nine Months Ended  
    Sept. 29,     Sept. 30,     Sept. 29,     Sept. 30,  
    2007     2006     2007     2006  
Revenue:
                               
Product
  $ 273,799     $ 244,561     $ 775,496     $ 684,826  
Services
    31,225       34,262       95,963       99,798  
Maintenance
    95,900       87,325       285,611       268,251  
 
                       
 
                               
Total revenue
    400,924       366,148       1,157,070       1,052,875  
 
                       
 
                               
Costs and Expenses:
                               
Cost of product
    13,823       14,097       42,302       54,669  
Cost of services
    23,364       23,034       70,421       70,995  
Cost of maintenance
    15,217       15,604       45,635       47,514  
Marketing and sales
    97,163       97,499       297,924       289,064  
Research and development
    125,391       110,335       365,418       342,133  
General and administrative
    40,747       35,240       123,166       109,267  
Amortization of acquired intangibles
    4,739       4,606       13,661       17,982  
Restructuring and other charges (credits)
    (7,066 )     (15 )     (9,584 )     (726 )
Write-off of acquired in-process technology
    2,678             2,678       900  
 
                       
 
                               
Total costs and expenses
    316,056       300,400       951,621       931,798  
 
                       
 
                               
Income from operations
    84,868       65,748       205,449       121,077  
 
                               
Interest expense
    (2,849 )     (2,959 )     (9,373 )     (9,880 )
Other income, net
    14,201       9,993       47,938       53,191  
 
                       
 
                               
Income before provision for income taxes and cumulative effect of change in accounting principle
    96,220       72,782       244,014       164,388  
 
                               
Provision for income taxes
    23,488       30,722       67,265       70,579  
 
                       
 
                               
Net income before cumulative effect of change in accounting principle
    72,732       42,060       176,749       93,809  
 
                               
Cumulative effect of change in accounting principle, net of tax
                      418  
 
                       
 
                               
Net income
  $ 72,732     $ 42,060     $ 176,749     $ 94,227  
 
                       
 
                               
Net income per share before cumulative effect of change in accounting principle:
                               
Basic
  $ 0.27     $ 0.15     $ 0.65     $ 0.33  
 
                       
Diluted
  $ 0.24     $ 0.14     $ 0.60     $ 0.30  
 
                       
 
                               
Net income per share after cumulative effect of change in accounting principle:
                               
Basic
  $ 0.27     $ 0.15     $ 0.65     $ 0.34  
 
                       
Diluted
  $ 0.24     $ 0.14     $ 0.60     $ 0.30  
 
                       
 
                               
Weighted average common shares outstanding — basic
    272,977       279,329       272,354       281,077  
 
                       
 
                               
Weighted average common shares outstanding — diluted
    299,506       312,266       297,783       314,190  
 
                       

 


 

Cadence Design Systems, Inc.
Condensed Consolidated Statements of Cash Flows
For the Nine Months Ended September 29, 2007 and September 30, 2006
(In thousands)
(Unaudited)
                 
    Nine Months Ended  
    September 29,     September 30,  
    2007     2006  
Cash and Cash Equivalents at Beginning of Period
  $ 934,342     $ 861,315  
 
           
Cash Flows from Operating Activities:
               
Net income
    176,749       94,227  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Cumulative effect of change in accounting principle
          (418 )
Depreciation and amortization
    96,798       113,862  
Stock-based compensation
    78,828       80,437  
Equity in loss from investments, net
    2,504       900  
Gain on investments, net
    (16,608 )     (25,600 )
Gain on sale and leaseback of land and buildings
    (12,606 )      
Write-down of investment securities
    2,550       1,429  
Write-off of acquired in-process technology
    2,678       900  
Non-cash restructuring and other charges (credits)
    (7,106 )      
Tax benefit of call options
    7,036       3,969  
Deferred income taxes
    4,848       13,697  
Proceeds from the sale of receivables, net
    163,549       131,404  
Recoveries for gains on trade accounts receivable and sales returns
    (975 )     (3,727 )
Other non-cash items
    8,525       4,157  
Changes in operating assets and liabilities, net of effect of acquired businesses:
               
Receivables
    9,053       77,489  
Installment contract receivables
    (273,301 )     (195,038 )
Inventories
    (681 )     (2,777 )
Prepaid expenses and other
    (23,229 )     (9,368 )
Other assets
    (2,027 )     5,108  
Accounts payable and accrued liabilities
    (35,516 )     (107,147 )
Deferred revenue
    9,411       13,275  
Other long-term liabilities
    18,448       19,714  
 
           
Net cash provided by operating activities
    208,928       216,493  
 
           
 
               
Cash Flows from Investing Activities:
               
Proceeds from sale of available-for-sale securities
    6,271       5,542  
Proceeds from sale of short-term investments
    197        
Proceeds from the sale of long-term investments
    6,323       21,599  
Proceeds from sale of property, plant and equipment
    46,500        
Purchases of property, plant and equipment
    (57,405 )     (48,270 )
Purchases of software licenses
          (6,409 )
Investment in venture capital partnerships and equity investments
    (3,214 )     (2,000 )
Cash paid in business combinations and asset acquisitions, net of cash acquired, and acquisition of intangibles
    (74,117 )     (65,352 )
 
           
Net cash used for investing activities
    (75,445 )     (94,890 )
 
           
 
               
Cash Flows from Financing Activities:
               
Principal payments on term loan
    (28,000 )     (99,000 )
Tax benefit from employee stock transactions
    20,727       7,556  
Proceeds from issuance of common stock
    249,006       126,315  
Purchases of treasury stock
    (384,151 )     (258,384 )
Other
    8,558        
 
           
Net cash used for financing activities
    (133,860 )     (223,513 )
 
           
 
               
Effect of exchange rate changes on cash and cash equivalents
    1,622       (1,895 )
 
           
 
               
Increase (decrease) in cash and cash equivalents
    1,245       (103,805 )
 
           
 
               
Cash and Cash Equivalents at End of Period
  $ 935,587     $ 757,510  
 
           

 


 

Cadence Design Systems, Inc.
As of October 24, 2007
Impact of Non-GAAP Adjustments on Forward Looking Diluted Net Income Per Share
(Unaudited)
         
    Quarter ended   Year ended
    December 29, 2007   December 29, 2007
    Forecast   Forecast
Diluted net income per share on a GAAP basis
  $0.34 to $0.36   $0.94 to $0.96
 
       
Amortization of acquired intangibles
  0.04   0.16
Stock-based compensation expense
  0.09   0.35
Non-qualified deferred compensation expense
    0.02
Restructuring and other charges (credits)
    (0.03)
Write-off of acquired in-process technology
    0.01
Integration and acquisition-related costs
   
Equity in losses from investments, gain on non-qualified deferred compensation plan assets
    (0.01)
Income tax effect of non-GAAP adjustments
  (0.02)   (0.10)
 
         
 
       
Diluted net income per share on a non-GAAP basis
  $0.45 to $0.47   $1.34 to $1.36
 
         
Cadence Design Systems, Inc.
As of October 24, 2007
Impact of Non-GAAP Adjustments on Forward Looking Net Income
(Unaudited)
         
    Quarter ended   Year ended
    December 29, 2007   December 29, 2007
($ in Millions)   Forecast   Forecast
Net income on a GAAP basis
  $102 to $108   $279 to $285
 
       
Amortization of acquired intangibles
  13   47
Stock-based compensation expense
  25   104
Non-qualified deferred compensation expense
    7
Restructuring and other charges (credits)
    (10)
Write-off of acquired in-process technology
    3
Integration and acquisition-related costs
    1
Equity in losses from investments, gain on non-qualified deferred compensation plan assets
  1   (1)
Income tax effect of non-GAAP adjustments
  (6)   (31)
 
         
 
       
Net income on a non-GAAP basis
  $135 to $141   $399 to $405
 
         

 


 

Cadence Design Systems, Inc.
(Unaudited)
Revenue Mix by Geography (% of Total Revenue)
                                                                                                         
    2005   2006   2007
GEOGRAPHY   Q1     Q2     Q3     Q4     Year     Q1     Q2     Q3     Q4     Year     Q1     Q2     Q3  
             
North America
    46 %     49 %     53 %     42 %     48 %     51 %     48 %     54 %     60 %     54 %     48 %     52 %     41 %
Europe
    16 %     17 %     21 %     20 %     18 %     19 %     18 %     22 %     19 %     19 %     15 %     17 %     25 %
Japan
    30 %     25 %     20 %     26 %     25 %     21 %     24 %     13 %     10 %     17 %     27 %     14 %     22 %
Asia
    8 %     9 %     6 %     12 %     9 %     9 %     10 %     11 %     11 %     10 %     10 %     17 %     12 %
Total
    100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %
Revenue Mix by Product Group (% of Total Revenue)
                                                                                                         
    2005   2006   2007
PRODUCT GROUP   Q1     Q2     Q3     Q4     Year     Q1     Q2     Q3     Q4     Year     Q1     Q2     Q3  
             
Functional Verification
    20 %     19 %     21 %     25 %     21 %     26 %     22 %     24 %     23 %     24 %     24 %     24 %     20 %
Digital IC Design
    27 %     23 %     26 %     29 %     28 %     20 %     26 %     19 %     26 %     24 %     26 %     29 %     27 %
Custom IC Design
    23 %     31 %     27 %     22 %     25 %     27 %     27 %     30 %     26 %     27 %     24 %     24 %     32 %
Design for Manufacturing
    9 %     9 %     9 %     8 %     9 %     8 %     8 %     8 %     6 %     7 %     7 %     7 %     6 %
System Interconnect
    10 %     9 %     8 %     7 %     8 %     9 %     8 %     10 %     11 %     9 %     10 %     8 %     7 %
Services & Other
    11 %     9 %     9 %     9 %     9 %     10 %     9 %     9 %     8 %     9 %     9 %     8 %     8 %
Total
    100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %
Note: Product Group total revenue includes Product + Maintenance

 

-----END PRIVACY-ENHANCED MESSAGE-----