Cadence Reports First Quarter 2019 Financial Results
Business Wire 22-Apr-2019 4:05 PM
Cadence Design Systems, Inc. (NASDAQ:CDNS) today announced results for
the first quarter of 2019.
Cadence reported first quarter 2019 revenue of $577 million, compared to
revenue of $517 million reported for the same period in 2018. On a GAAP
basis, Cadence achieved operating margin of 22 percent and recognized
net income of $121 million, or $0.43 per share on a diluted basis, in
the first quarter of 2019, compared to operating margin of 17 percent
and net income of $73 million, or $0.26 per share on a diluted basis,
for the same period in 2018.
Using the non-GAAP measure defined below, operating margin for the first
quarter of 2019 was 32 percent and net income was $152 million, or $0.54
per share on a diluted basis, compared to operating margin of 28 percent
and net income of $113 million, or $0.40 per share on a diluted basis,
for the same period in 2018.
"Cadence achieved excellent operating results for the first quarter
delivering 11 percent revenue growth and 32 percent non-GAAP operating
margin. Our business is mission critical to silicon development, which
is the cornerstone of all design activity," said Lip-Bu Tan, chief
executive officer. "We announced Clarity™ 3D Solver, our first product
in the System Analysis space, as we introduced the next phase of our
System Design Enablement strategy to provide more capabilities and value
to customers and expand our TAM."
"I'm pleased with our financial discipline and continued broad-based
growth," said John Wall, senior vice president and chief financial
officer. "We are raising our outlook for the year as technology trends
like AI and 5G continue to drive strong design activity across all lines
of our business."
CFO Commentary
Commentary on the first quarter 2019 financial results by John Wall,
senior vice president and chief financial officer, is available at www.cadence.com/cadence/investor_relations.
Business Outlook
For the second quarter of 2019, the company expects total revenue in the
range of $575 million to $585 million. Second quarter GAAP operating
margin is expected to be in the range of 21 percent to 22 percent and
GAAP net income per diluted share is expected to be in the range of
$0.34 to $0.36. Using the non-GAAP measure defined below, operating
margin is expected to be in the range of 31 percent to 32 percent and
net income per diluted share is expected to be in the range of $0.52 to
$0.54.
For 2019, the company expects total revenue in the range of $2.305
billion to $2.335 billion. On a GAAP basis, operating margin is expected
to be approximately 21 percent and net income per diluted share for 2019
is expected to be in the range of $1.39 to $1.47. Using the non-GAAP
measure defined below, operating margin for 2019 is expected to be
approximately 31 percent and net income per diluted share for 2019 is
expected to be in the range of $2.04 to $2.12.
A schedule showing a reconciliation of the business outlook from GAAP
operating margin, GAAP net income and diluted net income per share to
non-GAAP operating margin and non-GAAP net income and diluted net income
per share is included in this release.
Audio Webcast Scheduled
Lip-Bu Tan, chief executive officer, and John Wall, senior vice
president and chief financial officer, will host the first quarter 2019
financial results audio webcast today, April 22, 2019, at 2 p.m.
(Pacific) / 5 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 April 22, 2019 at 5 p.m.
(Pacific) and ending June 14, 2019 at 5 p.m. (Pacific). Webcast access
is available at www.cadence.com/cadence/investor_relations.
About Cadence
Cadence enables electronic systems and semiconductor companies to create
the innovative end products that are transforming the way people live,
work and play. Cadence® software, hardware and semiconductor
IP are used by customers to deliver products to market faster. The
company's System Design Enablement strategy helps customers develop
differentiated products—from chips to boards to systems—in mobile,
consumer, cloud datacenter, automotive, aerospace, IoT, industrial and
other market segments. Cadence is listed as one of Fortune Magazine's
100 Best Companies to Work For. Learn more at www.cadence.com.
Cadence, the Cadence logo and Clarity are trademarks or registered
trademarks of Cadence Design Systems, Inc. All other
trademarks are the property of their respective owners.
The statements contained above, as well as the information in the
Business Outlook section, are or include forward-looking statements
based on current expectations or beliefs and 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. These forward-looking statements are
subject to a number of risks, uncertainties and other factors, many of
which are outside Cadence's control, including, among others:
(i) Cadence's ability to compete successfully in the electronic design
automation product and the commercial electronic design and methodology
services industries; (ii) the success of Cadence's efforts to improve
operational efficiency and growth; (iii) the mix of products and
services sold and the timing of significant orders for Cadence's
products; (iv) change in customer demands, including those resulting
from consolidation among Cadence's customers and the possibility that
the restructurings and other efforts to improve operational efficiency
of Cadence's customers could result in delays in purchases of Cadence's
products and services; (v) economic and industry conditions in regions
in which Cadence does business; (vi) fluctuations in rates of exchange
between the U.S. dollar and the currencies of other countries in which
Cadence does business; (vii) capital expenditure requirements,
legislative or regulatory requirements, changes in tax laws, interest
rates and Cadence's ability to access capital and debt markets; (viii)
the acquisition of other companies or technologies or the failure to
successfully integrate and operate these companies or technologies
Cadence acquires, including the potential inability to retain customers,
key employees or vendors; (ix) the effects of Cadence's efforts to
improve operational efficiency in its business, including strategic,
customer and supplier relationships, and its ability to retain key
employees; (x) events that affect cash flow, liquidity, reserves or
settlement assumptions Cadence may take from time to time with respect
to accounts receivable, taxes and tax examinations, litigation or other
matters; and (xi) the effects of any litigation or other proceedings to
which Cadence is or may become a party. In addition, the timing and
amount of Cadence's repurchase of its common stock under the
authorizations will be subject to business and market conditions,
corporate and regulatory requirements, stock price, acquisition
opportunities and other factors.
For a detailed discussion of these and other cautionary statements
related to Cadence's business, please refer to Cadence's filings with
the U.S. Securities and Exchange Commission, which include Cadence's
most recent reports on Form 10-K and Form 10-Q, including Cadence's
future filings.
GAAP to Non-GAAP Reconciliation
Non-GAAP financial measures should not be considered as a substitute for
or superior to measures of financial performance prepared in accordance
with generally accepted accounting principles, or GAAP. 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. Investors are also encouraged to look at the
GAAP results as the best measure of financial performance.
To supplement Cadence's financial results presented on a GAAP basis,
Cadence management uses non-GAAP measures that it believes are helpful
in understanding Cadence's performance. One such measure is non-GAAP net
income, which is a financial measure not calculated under GAAP. Non-GAAP
net income is calculated by Cadence management by taking GAAP net income
and excluding, as applicable, amortization of intangible assets,
stock-based compensation expense, acquisition and integration-related
costs including retention expenses, investment gains or losses, income
or expenses related to Cadence's non-qualified deferred compensation
plan, restructuring and other significant items not directly related to
Cadence's core business operations, and the income tax effect of
non-GAAP pre-tax adjustments.
Cadence management uses non-GAAP net income because it excludes items
that are generally not directly related to the performance of Cadence's
core business operations and therefore provides supplemental information
to Cadence management and investors regarding the performance of the
business operations, facilitates comparisons to the historical operating
results and allows the review of Cadence's business from the same
perspective as Cadence management, including forecasting and budgeting.
The following tables reconcile the specific items excluded from GAAP
operating margin, GAAP net income and GAAP net income per diluted share
in the calculation of non-GAAP operating margin, non-GAAP net income and
non-GAAP net income per diluted share for the periods shown below:
|
|
|
Operating Margin Reconciliation
|
|
Three Months Ended
|
|
|
|
March 30, 2019
|
|
March 31, 2018
|
|
|
|
(unaudited)
|
|
GAAP operating margin as a percent of total revenue
|
|
22%
|
|
17%
|
|
Reconciling items to non-GAAP operating margin as a percent of total
revenue:
|
|
|
|
|
|
Amortization of acquired intangibles
|
|
2%
|
|
3%
|
|
Stock-based compensation expense
|
|
7%
|
|
7%
|
|
Non-qualified deferred compensation expenses
|
|
1%
|
|
0%
|
|
Restructuring and other credits
|
|
0%
|
|
0%
|
|
Acquisition and integration-related costs
|
|
0%
|
|
1%
|
|
Non-GAAP operating margin as a percent of total revenue
|
|
32%
|
|
28%
|
|
|
|
|
|
Net Income Reconciliation
|
|
Three Months Ended
|
|
|
|
March 30, 2019
|
|
March 31, 2018
|
|
|
|
(unaudited)
|
|
(in thousands)
|
|
|
|
|
|
Net income on a GAAP basis
|
|
$
|
120,555
|
|
|
$
|
72,885
|
|
|
Amortization of acquired intangibles
|
|
13,162
|
|
|
13,907
|
|
|
Stock-based compensation expense
|
|
42,253
|
|
|
37,901
|
|
|
Non-qualified deferred compensation expenses
|
|
2,540
|
|
|
127
|
|
|
Restructuring and other credits
|
|
(689
|
)
|
|
(1,991
|
)
|
|
Acquisition and integration-related costs
|
|
914
|
|
|
7,783
|
|
|
Other income or expense related to investments and non-qualified
deferred compensation plan assets*
|
|
(5,187
|
)
|
|
(1,123
|
)
|
|
Income tax effect of non-GAAP adjustments
|
|
(21,307
|
)
|
|
(16,280
|
)
|
|
Net income on a non-GAAP basis
|
|
$
|
152,241
|
|
|
$
|
113,209
|
|
|
|
|
*
|
|
Includes, as applicable, equity in losses or income from
investments, write-down of investments, gains or losses on
investments and gains or losses on non-qualified deferred
compensation plan assets recorded in other income or expense.
|
|
|
|
Diluted Net Income Per Share Reconciliation
|
|
Three Months Ended
|
|
|
|
March 30, 2019
|
|
March 31, 2018
|
|
|
|
(unaudited)
|
|
(in thousands, except per share data)
|
|
|
|
|
|
Diluted net income per share on a GAAP basis
|
|
$
|
0.43
|
|
|
$
|
0.26
|
|
|
Amortization of acquired intangibles
|
|
0.05
|
|
|
0.05
|
|
|
Stock-based compensation expense
|
|
0.15
|
|
|
0.13
|
|
|
Non-qualified deferred compensation expenses
|
|
0.01
|
|
|
—
|
|
|
Restructuring and other credits
|
|
—
|
|
|
(0.01
|
)
|
|
Acquisition and integration-related costs
|
|
—
|
|
|
0.03
|
|
|
Other income or expense related to investments and non-qualified
deferred compensation plan assets*
|
|
(0.02
|
)
|
|
—
|
|
|
Income tax effect of non-GAAP adjustments
|
|
(0.08
|
)
|
|
(0.06
|
)
|
|
Diluted net income per share on a non-GAAP basis
|
|
$
|
0.54
|
|
|
$
|
0.40
|
|
|
Shares used in calculation of diluted net income per share — GAAP**
|
|
280,615
|
|
|
281,651
|
|
|
Shares used in calculation of diluted net income per share —
non-GAAP**
|
|
280,615
|
|
|
281,651
|
|
|
|
|
*
|
|
Includes, as applicable, equity in losses or income from
investments, write-down of investments, gains or losses on
investments and gains or losses on non-qualified deferred
compensation plan assets recorded in other income or expense.
|
|
**
|
|
Shares used in the calculation of GAAP net income per share are
expected to be the same as shares used in the calculation of
non-GAAP net income per share, except when the company reports a
GAAP net loss and non-GAAP net income, or GAAP net income and a
non-GAAP net loss.
|
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 business outlook, publicly available
on its website.
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 June 14, 2019, Cadence will observe a Quiet Period during
which the business outlook as provided in this press release and the
most recent Annual Report on Form 10-K and Quarterly Report on Form 10-Q
no longer constitute Cadence's current expectations. During the Quiet
Period, the business outlook in these documents should be considered
historical, speaking as of prior to the Quiet Period only and not
subject to any update by Cadence. During the Quiet Period, Cadence's
representatives will not comment on Cadence's business outlook,
financial results or expectations. The Quiet Period will extend until
Cadence's second quarter 2019 earnings release is published, which is
currently scheduled for July 22, 2019.
|
|
|
Cadence Design Systems, Inc.
|
|
Condensed Consolidated Balance Sheets
|
|
March 30, 2019 and December 29, 2018
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
March 30, 2019
|
|
December 29, 2018
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
538,898
|
|
$
|
533,298
|
|
Receivables, net of allowances of $3,566 and $3,936, respectively
|
|
|
264,767
|
|
|
297,082
|
|
Inventories
|
|
|
37,480
|
|
|
28,162
|
|
Prepaid expenses and other
|
|
|
76,802
|
|
|
92,550
|
|
Total current assets
|
|
|
917,947
|
|
|
951,092
|
|
|
|
|
|
|
|
Property, plant and equipment, net of accumulated depreciation of
$712,996 and $698,493, respectively
|
|
|
253,392
|
|
|
252,630
|
|
Goodwill
|
|
|
662,871
|
|
|
662,272
|
|
Acquired intangibles, net of accumulated amortization of $324,393
and $333,687, respectively
|
|
|
212,298
|
|
|
225,457
|
|
Long-term receivables
|
|
|
3,241
|
|
|
5,972
|
|
Other assets
|
|
|
496,562
|
|
|
371,231
|
|
Total assets
|
|
$
|
2,546,311
|
|
$
|
2,468,654
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Revolving credit facility
|
|
$
|
50,000
|
|
$
|
100,000
|
|
Accounts payable and accrued liabilities
|
|
|
235,688
|
|
|
256,526
|
|
Current portion of deferred revenue
|
|
|
345,751
|
|
|
352,456
|
|
Total current liabilities
|
|
|
631,439
|
|
|
708,982
|
|
|
|
|
|
|
|
Long-term liabilities:
|
|
|
|
|
|
Long-term portion of deferred revenue
|
|
|
51,312
|
|
|
48,718
|
|
Long-term debt
|
|
|
345,470
|
|
|
345,291
|
|
Other long-term liabilities
|
|
|
152,253
|
|
|
77,262
|
|
Total long-term liabilities
|
|
|
549,035
|
|
|
471,271
|
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
1,365,837
|
|
|
1,288,401
|
|
Total liabilities and stockholders' equity
|
|
$
|
2,546,311
|
|
$
|
2,468,654
|
|
|
|
|
|
Cadence Design Systems, Inc.
|
|
Condensed Consolidated Income Statements
|
|
For the Three Months Ended March 30, 2019 and March 31, 2018
|
|
(In thousands, except per share amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 30, 2019
|
|
March 31, 2018
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
Product and maintenance
|
|
$ 543,518
|
|
|
$ 480,609
|
|
|
Services
|
|
33,224
|
|
|
36,704
|
|
|
|
|
|
|
|
|
Total revenue
|
|
576,742
|
|
|
517,313
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
Cost of product and maintenance
|
|
50,522
|
|
|
41,730
|
|
|
Cost of services
|
|
20,063
|
|
|
21,479
|
|
|
Marketing and sales
|
|
116,830
|
|
|
109,148
|
|
|
Research and development
|
|
228,210
|
|
|
224,185
|
|
|
General and administrative
|
|
30,102
|
|
|
33,299
|
|
|
Amortization of acquired intangibles
|
|
3,308
|
|
|
3,630
|
|
|
Restructuring and other credits
|
|
(689
|
)
|
|
(1,991
|
)
|
|
|
|
|
|
|
|
Total costs and expenses
|
|
448,346
|
|
|
431,480
|
|
|
|
|
|
|
|
|
Income from operations
|
|
128,396
|
|
|
85,833
|
|
|
|
|
|
|
|
|
Interest expense
|
|
(5,391
|
)
|
|
(6,975
|
)
|
|
Other income (expense), net
|
|
5,241
|
|
|
(689
|
)
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
128,246
|
|
|
78,169
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
7,691
|
|
|
5,284
|
|
|
|
|
|
|
|
|
Net income
|
|
$ 120,555
|
|
|
$ 72,885
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share - basic
|
|
$ 0.44
|
|
|
$ 0.27
|
|
|
|
|
|
|
|
|
Net income per share - diluted
|
|
$ 0.43
|
|
|
$ 0.26
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic
|
|
273,066
|
|
|
273,773
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - diluted
|
|
280,615
|
|
|
281,651
|
|
|
|
|
|
|
Cadence Design Systems, Inc.
|
|
Condensed Consolidated Statements of Cash Flows
|
|
For the Three Months Ended March 30, 2019 and March 31, 2018
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 30,
|
|
March 31,
|
|
|
|
2019
|
|
2018
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
$
|
533,298
|
|
|
$
|
688,087
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
|
|
120,555
|
|
|
|
72,885
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
29,740
|
|
|
|
29,389
|
|
|
Amortization of debt discount and fees
|
|
|
247
|
|
|
|
292
|
|
|
Stock-based compensation
|
|
|
42,253
|
|
|
|
37,901
|
|
|
Gain on investments, net
|
|
|
(2,646
|
)
|
|
|
(996
|
)
|
|
Deferred income taxes
|
|
|
(4,966
|
)
|
|
|
1,363
|
|
|
Provisions for losses (recoveries) on receivables
|
|
|
(183
|
)
|
|
|
666
|
|
|
Other non-cash items
|
|
|
122
|
|
|
|
(170
|
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
Receivables
|
|
|
35,681
|
|
|
|
(10,988
|
)
|
|
Inventories
|
|
|
(10,618
|
)
|
|
|
2,105
|
|
|
Prepaid expenses and other
|
|
|
15,618
|
|
|
|
8,392
|
|
|
Other assets
|
|
|
10,729
|
|
|
|
8,025
|
|
|
Accounts payable and accrued liabilities
|
|
|
(43,954
|
)
|
|
|
(46,956
|
)
|
|
Deferred revenue
|
|
|
(4,451
|
)
|
|
|
59,854
|
|
|
Other long-term liabilities
|
|
|
(2,713
|
)
|
|
|
(4,115
|
)
|
|
Net cash provided by operating activities
|
|
|
185,414
|
|
|
|
157,647
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Purchases of non-marketable investments
|
|
|
(33,664
|
)
|
|
|
-
|
|
|
Proceeds from the sale of non-marketable investments
|
|
|
2,952
|
|
|
|
-
|
|
|
Purchases of property, plant and equipment
|
|
|
(15,275
|
)
|
|
|
(13,128
|
)
|
|
Net cash used for investing activities
|
|
|
(45,987
|
)
|
|
|
(13,128
|
)
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
Proceeds from revolving credit facility
|
|
|
50,000
|
|
|
|
-
|
|
|
Payment on revolving credit facility
|
|
|
(100,000
|
)
|
|
|
(40,000
|
)
|
|
Proceeds from issuance of common stock
|
|
|
29,858
|
|
|
|
23,339
|
|
|
Stock received for payment of employee taxes on vesting of
restricted stock
|
|
|
(32,822
|
)
|
|
|
(26,515
|
)
|
|
Payments for repurchases of common stock
|
|
|
(81,114
|
)
|
|
|
(50,013
|
)
|
|
Change in book overdraft
|
|
|
-
|
|
|
|
(3,867
|
)
|
|
Net cash used for financing activities
|
|
|
(134,078
|
)
|
|
|
(97,056
|
)
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
251
|
|
|
|
11,418
|
|
|
|
|
|
|
|
|
Increase in cash and cash equivalents
|
|
|
5,600
|
|
|
|
58,881
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
538,898
|
|
|
$
|
746,968
|
|
|
|
|
|
|
Cadence Design Systems, Inc.
|
|
(Unaudited)
|
|
|
|
Revenue Mix by Geography (% of Total Revenue)
|
|
|
|
2018
|
|
2019
|
|
GEOGRAPHY
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
|
Year
|
|
Q1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
45%
|
|
46%
|
|
44%
|
|
44%
|
|
45%
|
|
44%
|
|
China
|
|
9%
|
|
8%
|
|
9%
|
|
13%
|
|
10%
|
|
10%
|
|
Other Asia
|
|
18%
|
|
18%
|
|
20%
|
|
18%
|
|
18%
|
|
19%
|
|
Europe, Middle East and Africa
|
|
20%
|
|
20%
|
|
19%
|
|
17%
|
|
19%
|
|
18%
|
|
Japan
|
|
8%
|
|
8%
|
|
8%
|
|
8%
|
|
8%
|
|
9%
|
|
Total
|
|
100%
|
|
100%
|
|
100%
|
|
100%
|
|
100%
|
|
100%
|
|
|
|
Revenue Mix by Product Group (% of Total Revenue)
|
|
|
|
2018
|
|
2019
|
|
PRODUCT GROUP
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
|
Year
|
|
Q1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Functional Verification, including Emulation and Prototyping Hardware
|
|
26%
|
|
23%
|
|
22%
|
|
25%
|
|
24%
|
|
24%
|
|
Digital IC Design and Signoff
|
|
30%
|
|
30%
|
|
30%
|
|
28%
|
|
29%
|
|
30%
|
|
Custom IC Design and Simulation
|
|
26%
|
|
26%
|
|
26%
|
|
25%
|
|
26%
|
|
25%
|
|
System Interconnect and Analysis
|
|
9%
|
|
9%
|
|
9%
|
|
9%
|
|
9%
|
|
9%
|
|
IP
|
|
9%
|
|
12%
|
|
13%
|
|
13%
|
|
12%
|
|
12%
|
|
Total
|
|
100%
|
|
100%
|
|
100%
|
|
100%
|
|
100%
|
|
100%
|
|
|
|
|
|
Cadence Design Systems, Inc.
|
|
Impact of Non-GAAP Adjustments on Forward Looking Operating Margin
|
|
As of April 22, 2019
|
|
(Unaudited)
|
|
|
|
|
|
Three Months Ending
|
|
Year Ending
|
|
|
|
June 29, 2019
|
|
December 28, 2019
|
|
|
|
Forecast
|
|
Forecast
|
|
|
|
|
|
|
|
GAAP operating margin as a percent of total revenue
|
|
21% - 22%
|
|
~21%
|
|
|
|
|
|
|
|
Reconciling items to non-GAAP operating margin as a percent of
total revenue:
|
|
|
|
|
|
Amortization of acquired intangibles
|
|
2%
|
|
2%
|
|
Stock-based compensation expense
|
|
8%
|
|
8%
|
|
Non-qualified deferred compensation expenses
|
|
0%
|
|
0%
|
|
Restructuring and other charges (credits)
|
|
0%
|
|
0%
|
|
Acquisition and integration-related costs
|
|
0%
|
|
0%
|
|
|
|
|
|
|
|
Non-GAAP operating margin as a percent of total revenue†
|
|
31% - 32%
|
|
~31%
|
|
|
|
|
†
|
|
The non-GAAP measures presented in the table above should not be
considered a substitute for financial results and measures
determined or calculated in accordance with GAAP.
|
|
|
|
Cadence Design Systems, Inc.
|
|
Impact of Non-GAAP Adjustments on Forward Looking Diluted Net
Income Per Share
|
|
As of April 22, 2019
|
|
(Unaudited)
|
|
|
|
|
|
Three Months Ending
|
|
Year Ending
|
|
|
|
June 29, 2019
|
|
December 28, 2019
|
|
|
|
Forecast
|
|
Forecast
|
|
|
|
|
|
|
|
Diluted net income per share on a GAAP basis
|
|
$0.34 to $0.36
|
|
$1.39 to $1.47
|
|
|
|
|
|
|
|
Amortization of acquired intangibles
|
|
0.05
|
|
0.19
|
|
Stock-based compensation expense
|
|
0.16
|
|
0.65
|
|
Non-qualified deferred compensation expenses
|
|
-
|
|
0.01
|
|
Restructuring and other charges (credits)
|
|
-
|
|
-
|
|
Acquisition and integration-related costs
|
|
0.01
|
|
0.02
|
|
Other income or expense related to investments and non-qualified
deferred compensation plan assets*
|
|
-
|
|
(0.02)
|
|
Income tax effect of non-GAAP adjustments
|
|
(0.04)
|
|
(0.20)
|
|
|
|
|
|
|
|
Diluted net income per share on a non-GAAP basis†
|
|
$0.52 to $0.54
|
|
$2.04 to $2.12
|
|
|
|
Cadence Design Systems, Inc.
|
|
Impact of Non-GAAP Adjustments on Forward Looking Net Income
|
|
As of April 22, 2019
|
|
(Unaudited)
|
|
|
|
|
|
Three Months Ending
|
|
Year Ending
|
|
|
|
June 29, 2019
|
|
December 28, 2019
|
|
($ in millions)
|
|
Forecast
|
|
Forecast
|
|
|
|
|
|
|
|
Net income on a GAAP basis
|
|
$96 to $102
|
|
$390 to $412
|
|
|
|
|
|
|
|
Amortization of acquired intangibles
|
|
14
|
|
53
|
|
Stock-based compensation expense
|
|
44
|
|
182
|
|
Non-qualified deferred compensation expenses
|
|
-
|
|
3
|
|
Restructuring and other charges (credits)
|
|
-
|
|
(1)
|
|
Acquisition and integration-related costs
|
|
2
|
|
6
|
|
Other income or expense related to investments and non-qualified
deferred compensation plan assets*
|
|
-
|
|
(5)
|
|
Income tax effect of non-GAAP adjustments
|
|
(11)
|
|
(56)
|
|
|
|
|
|
|
|
Net income on a non-GAAP basis†
|
|
$145 to $151
|
|
$572 to $594
|
|
|
|
|
†
|
|
The non-GAAP measures presented in the table above should not be
considered a substitute for financial results and measures
determined or calculated in accordance with GAAP.
|
|
|
*
|
|
Includes, as applicable, equity in losses or income from
investments, write-down of investments, gains or losses on
investments and gains or losses on non-qualified deferred
compensation plan assets recorded in other income or expense.
|
CDNS-IR
View source version on businesswire.com: https://www.businesswire.com/news/home/20190422005457/en/
