-----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, ILqAS/TTVAtYQVX8444dNlvAbxiXnqV9Bugms68LqLmoMQQjNJD2csfcJ5DrVt+V p0k2CIWFsKTSjFZ+LNxtHA== 0000950134-06-013930.txt : 20060726 0000950134-06-013930.hdr.sgml : 20060726 20060726165332 ACCESSION NUMBER: 0000950134-06-013930 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20060726 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20060726 DATE AS OF CHANGE: 20060726 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: 06982128 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 f22369e8vk.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): July 26, 2006
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
      95134
(Address of Principal Executive Offices)       (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 July 26, 2006, Cadence Design Systems, Inc. issued a press release announcing its financial results for the second quarter of 2006, ending July 1, 2006. 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 July 26, 2006

 


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: July 26, 2006
         
  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 July 26, 2006

 

EX-99.1 2 f22369exv99w1.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 Q2 Revenue Up 12% Over Q2 2005
     SAN JOSE, Calif.—July 26, 2006—Cadence Design Systems, Inc. (NASDAQ: CDNS) today reported second quarter 2006 revenue of $359 million, an increase of 12 percent over the $321 million reported for the same period in 2005. On a GAAP basis, Cadence® recognized net income of $30 million, or $0.10 per share on a diluted basis, in the second quarter of 2006, compared to $0.5 million, or $0.00 per share on a diluted basis, in the same period in 2005.
     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, in-process research and development charges, integration and other acquisition-related expenses, gains and expenses related to non-qualified deferred compensation plan assets, executive severance payments, restructuring charges 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.

Page 1 of 12


 

     Using this non-GAAP measure, net income in the second quarter of 2006 was $73 million, or $0.23 per share on a diluted basis, as compared to $53 million, or $0.17 per share on a diluted basis, in the same period in 2005.
     “We again had great execution during the second quarter,” said Mike Fister, president and CEO of Cadence Design Systems, Inc. “Our analog, mixed-signal expertise is fueling sales across all our platforms from system validation to digital implementation.”
     Bill Porter, executive vice president and chief financial officer added, “We had notably good performance across our broad base of business and all geographies this quarter.”
     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 July 1, 2006.
Business Outlook
     For the third quarter of 2006, the company expects total revenue in the range of $350 million to $360 million. Third quarter GAAP earnings per diluted share are expected to be in the range of $0.12 to $0.14. Diluted earnings per share using the non-GAAP measure defined below are expected to be in the range of $0.24 to $0.26.
     For the full year 2006, the company expects total revenue in the range of $1.425 billion to $1.475 billion. On a GAAP basis, net income per diluted share for fiscal 2006 is expected in the range of $0.45 to $0.53. Using the non-GAAP measure defined below, diluted earnings per share for fiscal 2006 are expected to be in the range of $0.98 to $1.06.
     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.

Page 2 of 12


 

Audio Webcast Scheduled
     Fister and Porter will host a second quarter 2006 financial results audio webcast today, July 26, 2006, 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 July 26, 2006, at 5 p.m. Pacific time and ending at 5 p.m. Pacific time on Aug. 2, 2006. 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 2005 revenues of approximately $1.3 billion, and has approximately 5,100 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 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 the company’s second quarter 2006 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. 31, 2005 and the company’s Quarterly report on Form 10-Q for the quarter ended April 1, 2006.

Page 3 of 12


 

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 (loss), 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 (loss) excluding, as applicable, amortization of intangible assets, stock-based compensation, in-process research and development charges, integration and other acquisition-related expenses, restructuring charges (severance and benefits, excess facilities and asset-related restructuring charges), executive severance payments, gains and expenses related to non-qualified deferred compensation plan assets 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 (loss) 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 acquisition-related expenses 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 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 costs. 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 have included significant charges relating to such restructurings. Management believes that in measuring its operations it is useful to exclude such restructuring costs because the company’s level of restructuring activities is expected to significantly decrease in the foreseeable future. Finally, management also believes it is useful to exclude the equity in losses (income) from investments and investment write-downs, as these items are not part of the company’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.
     In the fourth quarter of 2005, our non-GAAP measure also excluded the impact of the tax expense associated with Cadence’s repatriation in 2005 of foreign earnings under the American Jobs Creation Act of 2004. This expense had no impact on Cadence’s non-GAAP measure for the first and second quarters of 2006. Management believes it was useful to exclude the tax expense associated with the repatriation in 2005 of foreign earnings under the American Jobs Creation Act of 2004 as it eliminated a tax charge resulting from an event which is not expected to recur.

Page 4 of 12


 

     Management believes that non-GAAP net income (loss) 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-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:
                 
    Quarters Ended
Net Income Reconciliation   July 1, 2006   July 2, 2005
(in thousands)   (unaudited)
Net income on a GAAP basis
  $ 30,388     $ 483  
Amortization of acquired intangibles
    17,487       29,862  
Stock–based compensation expense
    26,499       10,311  
Non-qualified deferred compensation expense
    2,647       (1,676 )
Restructuring and other charges
    (281 )     13,514  
Write-off of acquired in-process technology
          9,400  
Executive severance payments
          3,213  
Integration and acquisition-related costs
    500       1,751  
Equity in losses from investments, gain on non-qualified deferred compensation plan assets
    (2,347 )     4,844  
Income tax effect of non-GAAP adjustments
    (2,238 )     (18,243 )
 
               
Net income on a non-GAAP basis
  $ 72,655     $ 53,459  
 
               

Page 5 of 12


 

     
Diluted Net Income per Share   Quarters Ended
Reconciliation   July 1, 2006   July 2, 2005
(in thousands, except per share data)   (unaudited)
Diluted net income per share on a GAAP basis
  $ 0.10     $ 0.00  
Amortization of acquired intangibles
    0.06       0.10  
Stock–based compensation expense
    0.08       0.04  
Non-qualified deferred compensation expense
    0.01       (0.01 )
Restructuring and other charges
          0.04  
Write-off of acquired in-process technology
          0.03  
Executive severance payments
          0.01  
Integration and acquisition-related costs
          0.01  
Equity in losses from investments, gain on non-qualified deferred compensation plan assets
    (0.01 )     0.02  
Income tax effect of non-GAAP adjustments
    (0.01 )     (0.07 )
 
               
Diluted net income per share on a non-GAAP basis
  $ 0.23     $ 0.17  
 
               
 
Shares used in calculation of diluted net income per share — GAAP
    317,000       310,822  
Shares used in calculation of diluted net income per share — non-GAAP (A)
    317,000       310,822  
 
(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 of 12


 

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. 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 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 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 Sept. 15, 2006, 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 Third Quarter 2006 Earnings Release is published, which is currently scheduled for Oct. 25, 2006.

Page 7 of 12


 

Cadence Design Systems, Inc.
Condensed Consolidated Balance Sheets
July 1, 2006 and December 31, 2005
(In thousands)
(Unaudited)
                 
         July 1, 2006          December 31, 2005  
Current Assets:
               
Cash and cash equivalents
  $ 825,863     $ 861,315  
Short-term investments
    30,913       33,276  
Receivables, net of allowance for doubtful accounts of $9,212 and $10,979, respectively
    295,454       282,073  
Inventories
    25,628       28,902  
Prepaid expenses and other
    84,091       70,736  
 
           
Total current assets
    1,261,949       1,276,302  
 
               
Property, plant and equipment, net of accumulated depreciation of $586,985 and $549,593, respectively
    358,541       356,945  
Goodwill
    1,269,171       1,232,926  
Acquired intangibles, net
    139,334       153,847  
Installment contract receivables
    101,025       102,748  
Other assets
    274,082       278,544  
 
           
Total Assets
  $ 3,404,102     $ 3,401,312  
 
           
 
               
Current Liabilities:
               
Current portion of long-term debt
  $ 40,000     $ 32,000  
Accounts payable and accrued liabilities
    256,978       300,586  
Current portion of deferred revenue
    312,257       273,265  
 
           
Total current liabilities
    609,235       605,851  
 
           
 
               
Long-term Liabilities:
               
Long-term portion of deferred revenue
    64,889       51,864  
Convertible notes
    420,000       420,000  
Long-term debt
    54,000       128,000  
Other long-term liabilities
    373,002       350,893  
 
           
Total long-term liabilities
    911,891       950,757  
 
           
 
               
Stockholders’ Equity
    1,882,976       1,844,704  
 
           
Total Liabilities and Stockholders’ Equity
  $ 3,404,102     $ 3,401,312  
 
           

Page 8 of 12


 

Cadence Design Systems, Inc.
Condensed Consolidated Income Statements
For the Quarters and Six Months Ended July 1, 2006 and July 2, 2005
(In thousands, except per share amounts)
(Unaudited)
                                 
    Quarters Ended     Six Months Ended  
    July 1,
2006
    July 2,
2005
    July 1,
2006
    July 2,
2005
 
Revenue:
                               
Product
  $ 232,143     $ 201,844     $ 440,265     $ 375,253  
Services
    33,105       29,386       65,536       61,829  
Maintenance
    93,265       89,681       180,926       176,366  
 
                       
 
                               
Total revenue
    358,513       320,911       686,727       613,448  
 
                       
 
                               
Costs and Expenses:
                               
Cost of product
    20,092       22,153       40,572       44,109  
Cost of services
    23,894       23,108       47,961       46,087  
Cost of maintenance
    15,860       14,770       31,910       29,352  
Marketing and sales
    97,089       89,100       191,565       171,515  
Research and development
    115,537       96,370       231,798       191,391  
General and administrative
    38,986       37,633       74,027       66,738  
Amortization of acquired intangibles
    5,026       14,677       13,376       25,288  
Restructuring and other charges
    (281 )     13,514       (711 )     31,003  
Write-off of acquired in-process technology
          9,400       900       9,400  
 
                       
 
                               
Total costs and expenses
    316,203       320,725       631,398       614,883  
 
                       
 
                               
Income (loss) from operations
    42,310       186       55,329       (1,435 )
 
                               
Interest expense
    (3,381 )     (1,345 )     (6,921 )     (2,726 )
Other income, net
    14,748       2,182       43,198       6,689  
 
                       
 
                               
Income before provision for income taxes and cumulative effect of change in accounting principle
    53,677       1,023       91,606       2,528  
 
                               
Provision for income taxes
    23,289       540       39,857       1,022  
 
                       
 
                               
Net income before cumulative effect of change in accounting principle
    30,388       483       51,749       1,506  
 
                               
Cumulative effect of change in accounting principle, net of tax
                418        
 
                       
 
                               
Net income
  $ 30,388     $ 483     $ 52,167     $ 1,506  
 
                       
 
                               
Net income per share before cumulative effect of change in accounting principle:
                               
Basic
  $ 0.11     $ 0.00     $ 0.18     $ 0.01  
 
                       
Diluted
  $ 0.10     $ 0.00     $ 0.17     $ 0.01  
 
                       
 
                               
Net income per share after cumulative effect of change in accounting principle:
                               
Basic
  $ 0.11     $ 0.00     $ 0.19     $ 0.01  
 
                       
Diluted
  $ 0.10     $ 0.00     $ 0.17     $ 0.01  
 
                       
 
                               
Weighted average common shares outstanding — basic
    282,313       277,000       281,960       275,603  
 
                       
 
                               
Weighted average common shares outstanding — diluted
    317,000       310,822       316,048       309,506  
 
                       

Page 9 of 12


 

Cadence Design Systems, Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
                 
    Six Months Ended  
    July 1,     July 2,  
    2006     2005  
Cash and Cash Equivalents at Beginning of Period
  $ 861,315     $ 448,517  
 
           
Cash Flows from Operating Activities:
               
Net income
    52,167       1,506  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Cumulative effect of change in accounting principle
    (418 )      
Depreciation and amortization
    79,544       95,405  
Stock-based compensation
    56,164       18,316  
Equity in loss from investments, net
    600       4,704  
Gain on investments, net
    (25,138 )     (11,858 )
Write-down of investment securities
    1,001       7,106  
Write-off of acquired in-process technology
    900       9,400  
Non-cash restructuring and other charges
    82       1,874  
Tax benefit of call options
    2,431        
Deferred income taxes
    8,293        
Proceeds from the sale of receivables
    74,016       111,452  
Recoveries for gains on trade accounts receivable and sales returns
    (1,550 )     (23 )
Other non-cash items
    4,898       1,628  
Changes in operating assets and liabilities, net of effect of acquired businesses:
               
Receivables
    38,052       61,070  
Inventories
    690       (245 )
Prepaid expenses and other
    (11,477 )     (1,053 )
Installment contract receivables
    (113,939 )     (60,062 )
Other assets
    (1,099 )     265  
Accounts payable and accrued liabilities
    (68,035 )     (38,737 )
Deferred revenue
    46,864       11,503  
Other long-term liabilities
    12,303       (16,269 )
 
           
Net cash provided by operating activities
    156,349       195,982  
 
           
 
               
Cash Flows from Investing Activities:
               
Proceeds from sale of available-for-sale securities
    3,687       13,200  
Proceeds from sale of short-term investments
          289,225  
Purchases of short-term investments
          (180,975 )
Proceeds from the sale of long-term investments
    20,000       5,019  
Proceeds from sale of property, plant and equipment
          33,625  
Purchases of property, plant and equipment
    (34,942 )     (33,261 )
Purchases of software licenses
    (6,409 )      
Investment in venture capital partnerships and equity investments
    (2,000 )     (6,934 )
Cash paid in business combinations, net of cash acquired, and acquisition of intangibles
    (43,710 )     (277,441 )
 
           
Net cash used for investing activities
    (63,374 )     (157,542 )
 
           
 
               
Cash Flows from Financing Activities:
               
Principal payments on long-term debt
    (66,000 )     (51 )
Tax benefits from employee stock transactions
    7,173        
Proceeds from issuance of common stock
    95,973       51,915  
Purchases of treasury stock
    (160,830 )      
 
           
Net cash provided by (used for) financing activities
    (123,684 )     51,864  
 
           
 
               
Effect of exchange rate changes on cash and cash equivalents
    (4,743 )     4,734  
 
           
 
               
Increase (decrease) in cash and cash equivalents
    (35,452 )     95,038  
 
           
 
               
Cash and Cash Equivalents at End of Period
  $ 825,863     $ 543,555  
 
           

Page 10 of 12


 

Cadence Design Systems, Inc.
As of July 26, 2006
Impact of Non-GAAP Adjustments on Forward Looking Diluted Net Income Per Share
(Unaudited)
                 
    Quarter ended   Year ended
    September 30, 2006   December 30, 2006
    Forecast   Forecast
Diluted net income per share on a GAAP basis
  $ 0.12 to $0.14     $ 0.45 to $0.53  
 
               
Amortization of acquired intangibles
    0.04       0.20  
Stock-based compensation expense
    0.07       0.31  
Non-qualified deferred compensation expense
          0.01  
Integration and acquisition-related costs
          0.01  
Equity in losses from investments, gain on non-qualified deferred compensation plan assets
          (0.01)  
Income tax effect of non-GAAP adjustments
    0.01       0.01  
 
               
 
               
Diluted net income per share on a non-GAAP basis
  $ 0.24 to $0.26     $ 0.98 to $1.06  
 
               
Cadence Design Systems, Inc.
As of July 26, 2006
Impact of Non-GAAP Adjustments on Forward Looking Net Income
(Unaudited)
                 
    Quarter ended   Year ended
    September 30, 2006   December 30, 2006
($ in Millions)   Forecast   Forecast
Net income on a GAAP basis
  $ 38 to $45     $ 143 to $167  
 
               
Amortization of acquired intangibles
    12       63  
Stock-based compensation expense
    23       101  
Non-qualified deferred compensation expense
          5  
Restructuring and other charges
    1       1  
Write-off of acquired in-process technology
          1  
Integration and acquisition-related costs
          2  
Equity in losses from investments, gain on non-qualified deferred compensation plan assets
    1       (3)  
Income tax effect of non-GAAP adjustments
    2       2  
 
               
 
               
Net income on a non-GAAP basis
  $ 77 to $84     $ 315 to $339  
 
               

Page 11 of 12


 

Cadence Design Systems, Inc.
(Unaudited)
Revenue Mix by Geography (% of Total Revenue)
                                                                                                 
    2004   2005   2006
GEOGRAPHY   Q1   Q2   Q3   Q4   Year   Q1   Q2   Q3   Q4   Year   Q1   Q2
North America
    53 %     57 %     55 %     45 %     52 %     46 %     49 %     53 %     42 %     48 %     51 %     48 %
Europe
    16 %     19 %     21 %     30 %     22 %     16 %     17 %     21 %     20 %     18 %     19 %     18 %
Japan
    22 %     14 %     15 %     14 %     16 %     30 %     25 %     20 %     26 %     25 %     21 %     24 %
Asia
    9 %     10 %     9 %     11 %     10 %     8 %     9 %     6 %     12 %     9 %     9 %     10 %
Total
    100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %
Revenue Mix by Product Group (% of Total Revenue)
                                                                                                 
    2004   2005   2006
PRODUCT GROUP   Q1   Q2   Q3   Q4   Year   Q1   Q2   Q3   Q4   Year   Q1   Q2
Functional Verification
    20 %     20 %     18 %     19 %     19 %     20 %     19 %     21 %     25 %     21 %     26 %     22 %
Digital IC Design
    25 %     21 %     24 %     27 %     24 %     27 %     23 %     26 %     29 %     28 %     20 %     26 %
Custom IC Design
    27 %     24 %     27 %     27 %     27 %     23 %     31 %     27 %     22 %     25 %     27 %     27 %
Design for Manufacturing
    6 %     9 %     12 %     8 %     9 %     9 %     9 %     9 %     8 %     9 %     8 %     8 %
System Interconnect
    10 %     9 %     8 %     9 %     9 %     10 %     9 %     8 %     7 %     8 %     9 %     8 %
Services & Other
    12 %     17 %     11 %     10 %     12 %     11 %     9 %     9 %     9 %     9 %     10 %     9 %
Total
    100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %     100 %
Note: Product Group total revenue includes Product + Maintenance

Page 12 of 12

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