N@N

Cadence Design Systems, Inc.: Cadence Reports Q4 2008 Financial Results

^{Published on 2009-02-04 14:36:35, Last Modified on 2009-02-04 14:45:11 - Market Wire}
 

SAN JOSE, CA--(Marketwire - February 4, 2009) - Cadence Design Systems, Inc. (NASDAQ: [ CDNS ]) today announced results for the fourth quarter and fiscal year 2008.

Cadence reported fourth quarter 2008 revenue of $227 million, compared to revenue of $458 million reported for the same period in 2007. On a GAAP basis, Cadence recognized a net loss of $1.64 billion, or $(6.57) per share on a diluted basis, in the fourth quarter of 2008, compared to net income of $120 million, or $0.41 per share on a diluted basis in the same period in 2007. Revenue for fiscal year 2008 totaled $1.04 billion, compared to revenue of $1.62 billion in fiscal year 2007. The net loss for fiscal year 2008 was $1.85 billion, or $(7.29) per share on a diluted basis, compared to net income of $296 million, or $1.01 per share on a diluted basis for fiscal year 2007. The GAAP net loss for the fourth quarter and fiscal year 2008 includes a non-cash impairment charge of $1.36 billion, related to Cadence's goodwill, intangible assets, and fixed assets. The impairment charge, which was driven by adverse economic conditions and a decline in the company's market capitalization, has no effect on the company's cash flows.

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 or net loss, which excludes, as applicable, amortization of intangible assets, stock-based compensation expense, in-process research and development charges, certain termination and legal costs, costs related to Cadence's withdrawn proposal to acquire Mentor Graphics Corporation and losses on the sale of Mentor Graphics Corporation shares, integration and acquisition-related costs, gains or losses and expenses or credits related to non-qualified deferred compensation plan assets, executive severance costs, restructuring charges and credits, losses on extinguishment of debt, equity in losses (income) from investments, write-down of investments, impairment charges related to goodwill, intangible assets and fixed assets, and losses related to the liquidation of a subsidiary. Non-GAAP net income or net 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. See "GAAP to non-GAAP Reconciliation" below for further information on the non-GAAP measure.

Using this non-GAAP measure, net loss in the fourth quarter of 2008 was $11 million, or $(0.04) per share on a diluted basis, as compared to net income of $133 million, or $0.46 per share on a diluted basis, in the same period in 2007. For fiscal year 2008, non-GAAP net loss was $10 million, or $(0.04) per share on a diluted basis, compared to net income of $397 million and $1.35 per share on a diluted basis in fiscal year 2007.

"While Cadence faced many challenges in 2008, we continue to develop and deliver quality products for our customers. During 2008, we refreshed each of our major product platforms," said Lip-Bu Tan, President and Chief Executive Officer. "We also made a number of important decisions in 2008 to position Cadence to build long-term shareholder value. Among the most important were the transition to a 90/10 ratable model and a significant restructuring."

"We made very good progress in Q4 toward our goal of a stable 90/10 ratable model with over 85 percent of orders booked under ratable licenses," added Kevin S. Palatnik, Senior Vice President and Chief Financial Officer. "And, the restructuring we announced in November is on track."

The following statements are based on current expectations. These statements are forward-looking, and actual results may differ materially.

Business Outlook

For the first quarter of 2009, the company expects total revenue in the range of $200 million to $210 million. First quarter GAAP net loss per diluted share is expected to be in the range of $(0.33) to $(0.31). Net loss per diluted share using the non-GAAP measure defined below is expected to be in the range of $(0.13) to $(0.11).

For the full year 2009, the company expects total revenue in the range of $830 million to $870 million. On a GAAP basis, net loss per diluted share for fiscal 2009 is expected to be in the range of $(0.99) to $(0.87). Using the non-GAAP measure defined below, net loss per diluted share for fiscal 2009 is expected to be in the range of $(0.36) to $(0.24).

A schedule showing a reconciliation of the business outlook from GAAP net loss and diluted net loss per share to the non-GAAP net loss and diluted net loss per share is included with this release.

Audio Webcast Scheduled

Lip-Bu Tan, Cadence's President and Chief Executive Officer, and Kevin S. Palatnik, Cadence's Senior Vice President and Chief Financial Officer, will host a fourth quarter 2008 financial results audio webcast today, February 4, 2009, 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 February 4, 2009 at 5 p.m. (Pacific) and ending February 11, 2009 at 5 p.m. (Pacific). 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. 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 Cadence and 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 fourth quarter and fiscal year 2008 results, as well as the comments in the Business Outlook section and the statements by Lip-Bu Tan and Kevin S. Palatnik 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 risks, uncertainties and other factors, many of which are outside Cadence's control, including but not limited to: (i) Cadence's ability to compete successfully in the electronic design automation product and the commercial electronic design and methodology services industries; (ii) Cadence's ability to successfully complete and realize the expected benefits of the previously announced restructuring without significant unexpected costs or delays; (iii) the mix of products and services sold and the timing of significant orders for Cadence's products, and its shift to a ratable license structure, which may result in changes in the mix of license types; (iv) change in customer demands, including the possibility that Cadence's previously announced restructuring and management changes could result in delays in customers' purchases of 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, 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; (ix) the effects of the previously announced restructuring and management changes on Cadence's business, including its strategic and customer relationships, ability to retain key employees and stock price; (x) Cadence's ability to timely remediate a previously announced material weakness; and (xi) the effects of any litigation or other proceedings to which Cadence is or may become a party.

For a detailed discussion of these and other cautionary statements, please refer to the company's filings with the Securities and Exchange Commission. These include the company's Annual Report on Form 10-K for the year ended December 29, 2007, the company's Form 10-Q for the period ended September 27, 2008, and the company's future filings.

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 or net loss, which is a non-GAAP financial measure under Section 101 of Regulation G under the Securities Exchange Act of 1934, as amended, and is GAAP net income or net loss excluding, as applicable, amortization of intangible assets, stock-based compensation expense, in-process research and development charges, certain termination and legal costs, costs related to Cadence's withdrawn proposal to acquire Mentor Graphics Corporation and losses on the sale of Mentor Graphics Corporation shares, integration and acquisition-related costs, gains or losses and expenses or credits related to non-qualified deferred compensation plan assets, executive severance costs, restructuring charges and credits, losses on extinguishment of debt, equity in losses (income) from investments, write-down of investments, impairment charges related to goodwill, intangible assets and fixed assets, and losses related to the liquidation of a subsidiary. 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 or net 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.

Cadence's management believes it is useful in measuring Cadence's operations to exclude amortization of intangible assets, in-process research and development charges and integration and acquisition-related costs because these costs are primarily fixed at the time of an acquisition and generally cannot be changed by Cadence's management in the short term. In addition, Cadence's 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. Cadence's management also believes that it is useful to exclude restructuring charges and credits. During the fourth quarter of 2008, Cadence commenced a restructuring program that it expects to complete in the second half of fiscal 2009. Cadence's management believes that in measuring the company's operations, it is useful to exclude any such restructuring charges and credits because Cadence does not undertake significant restructuring on a regular basis, and exclusion of such charges permits consistent evaluations of Cadence's performance before and after such actions are taken. Cadence's management also believes it is useful to exclude executive severance costs and certain termination and legal costs as these costs do not occur frequently. Cadence's management believes it is useful to exclude gains or losses and expenses or credits related to the 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 non-qualified deferred compensation plan. Cadence's management also believes it is useful to exclude the equity in losses (income) from investments and write-down of 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. Finally, Cadence's management also believes it is useful to exclude impairment charges related to goodwill, intangible assets and fixed assets and losses related to the liquidation of a subsidiary because these do not occur on a regular basis and are not part of the company's direct costs of operations.

In the fourth quarter and fiscal year 2008, Cadence's non-GAAP net loss also excludes the impact of tax expense associated with recording a valuation allowance against Cadence's deferred tax assets. Cadence's management believes it is useful to exclude the tax expense associated with this valuation allowance as Cadence does not expect changes in the valuation allowance of the magnitude recorded in the fourth quarter of 2008 to be recorded frequently.

In fiscal year 2008, Cadence's non-GAAP net loss also excludes the impact of tax expense associated with Cadence's repatriation of foreign earnings. Cadence's management believes it is useful to exclude the tax expense associated with the repatriation of foreign earnings as it resulted from an event which is not expected to occur frequently.

In fiscal year 2008, Cadence's non-GAAP net loss also excludes costs related to Cadence's withdrawn proposal to acquire Mentor Graphics Corporation and losses on the sale of Mentor Graphics Corporation shares Cadence acquired as part of the proposed acquisition. Cadence's management believes that in measuring Cadence's operations it is useful to exclude the costs and the losses associated with this proposed acquisition as these items are not directly related to Cadence's operating performance and resulted from events which are not expected to occur frequently.

In the fourth quarter of 2007, Cadence's non-GAAP measure also excluded the income tax benefit of settling a dispute with the Internal Revenue Service related to Cadence's tax years 1997-1999. This benefit had no impact on Cadence's non-GAAP measure of net income for 2007. Management believes it is useful to exclude the income tax benefit associated with this settlement from Cadence's non-GAAP measure of net income as this tax benefit resulted from an event which is not expected to occur frequently.

Cadence's management believes that non-GAAP net income or net loss provides useful supplemental information to Cadence's management and investors regarding the performance of the company's business operations and facilitates comparisons to the company's historical operating results. Cadence's management also uses this information internally for forecasting and budgeting. Non-GAAP financial measures should not be considered as a substitute for or superior to 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 or net loss and GAAP net income or net loss per diluted share in the calculation of non-GAAP net income or net loss and Non-GAAP net income or net loss per diluted share for the periods shown below:

 Net Income (Loss) Reconciliation Quarters Ended -------------------------- January 3, December 29, 2009 2007 ------------ ------------ (unaudited) (in thousands) Net income (loss) on a GAAP basis $ (1,638,955) $ 119,503 Amortization of acquired intangibles 10,310 12,488 Stock-based compensation expense 23,596 22,587 Non-qualified deferred compensation expenses (credits) (4,357) 1,759 Impairment of goodwill 1,317,200 - Impairment of intangible and tangible assets 47,069 - Restructuring and other charges (credits) (1,318) (102) Certain termination costs - 15,097 Certain legal costs - 8,070 Executive severance costs 9,232 - Integration and acquisition-related costs 231 289 Equity in losses from investments, write-down of investments, gains and losses on non- qualified deferred compensation plan assets - recorded in Other income (expense), net 10,647 (558) Loss on liquidation of subsidiary 9,327 - Income tax expense from recording a valuation allowance against deferred tax assets 332,880 - Income tax benefit from settlement of IRS dispute - (27,771) Income tax related to repatriation of foreign earnings 30,076 - Income tax effect of non-GAAP adjustments (157,019) (18,394) ------------ ------------ Net income (loss) on a non-GAAP basis $ (11,081) $ 132,968 ============ ============ Net Income (Loss) Reconciliation Years Ended -------------------------- January 3, December 29, 2009 2007 ------------ ------------ (unaudited) (in thousands) Net income (loss) on a GAAP basis $ (1,854,038) $ 296,252 Amortization of acquired intangibles 44,185 46,639 Stock-based compensation expense 81,274 101,415 Non-qualified deferred compensation expenses (credits) (7,321) 8,786 Impairment of goodwill 1,317,200 - Impairment of intangible and tangible assets 47,069 - Restructuring and other charges (credits) 46,447 (9,686) Costs related to Cadence's withdrawn proposal to acquire Mentor Graphics Corporation 3,153 - Write off of acquired in-process technology 600 2,678 Certain termination costs - 15,097 Certain legal costs - 8,070 Executive severance costs 9,232 - Integration and acquisition-related costs 995 1,274 Equity in losses from investments, write-down of investments, gains and losses on non- qualified deferred compensation plan assets - recorded in Other income (expense), net 26,515 (2,066) Loss on sale of Mentor Graphics Corporation shares 9,379 - Loss on liquidation of subsidiary 9,327 - Income tax expense from recording a valuation allowance against deferred tax assets 332,880 - Income tax benefit from settlement of IRS dispute - (27,771) Income tax related to repatriation of foreign earnings 101,123 - Income tax effect of non-GAAP adjustments (178,136) (43,843) ------------ ------------ Net income (loss) on a non-GAAP basis $ (10,116) $ 396,845 ============ ============ Diluted Net Income (Loss) per Share Reconciliation Quarters Ended -------------------------- January 3, December 29, 2009 2007 ------------ ------------ (unaudited) (in thousands, except per share data) Diluted net income (loss) per share on a GAAP basis $ (6.57) $ 0.41 Amortization of acquired intangibles 0.04 0.04 Stock-based compensation expense 0.09 0.08 Non-qualified deferred compensation expenses (credits) (0.02) 0.01 Impairment of goodwill 5.28 - Impairment of intangible and tangible assets 0.19 - Restructuring and other charges (credits) - - Certain termination costs - 0.05 Certain legal costs - 0.03 Executive severance costs 0.04 - Integration and acquisition-related costs - - Equity in losses from investments, write-down of investments, gains and losses on non- qualified deferred compensation plan assets - recorded in Other income (expense), net 0.04 - Loss on liquidation of subsidiary 0.04 - Income tax expense from recording a valuation allowance against deferred tax assets 1.33 - Income tax benefit from settlement of IRS dispute - (0.10) Income tax related to repatriation of foreign earnings 0.12 - Income tax effect of non-GAAP adjustments (0.62) (0.06) ------------ ------------ Diluted net income (loss) per share on a non-GAAP basis $ (0.04) $ 0.46 ============ ============ Shares used in calculation of diluted net income (loss) per share --GAAP (A) 249,481 290,970 Shares used in calculation of diluted net income (loss) per share --non-GAAP (A) 249,481 290,970 (A) Shares used in the calculation of GAAP net income (loss) per share are expected to be the same as shares used in the calculation of non-GAAP net income (loss) 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. Diluted Net Income (Loss) per Share Reconciliation Years Ended -------------------------- January 3, December 29, 2009 2007 ------------ ------------ (unaudited) (in thousands, except per share data) Diluted net income (loss) per share on a GAAP basis $ (7.29) $ 1.01 Amortization of acquired intangibles 0.17 0.16 Stock-based compensation expense 0.32 0.34 Non-qualified deferred compensation expenses (credits) (0.03) 0.03 Impairment of goodwill 5.18 - Impairment of intangible and tangible assets 0.19 - Restructuring and other charges (credits) 0.18 (0.03) Costs related to Cadence's withdrawn proposal to acquire Mentor Graphics Corporation 0.01 - Write off of acquired in-process technology - 0.01 Certain termination costs - 0.05 Certain legal costs - 0.03 Executive severance costs 0.04 - Integration and acquisition-related costs - - Equity in losses from investments, write-down of investments, gains and losses on non- qualified deferred compensation plan assets - recorded in Other income (expense), net 0.10 (0.01) Loss on sale of Mentor Graphics Corporation shares 0.04 - Loss on liquidation of subsidiary 0.04 - Income tax expense from recording a valuation allowance against deferred tax assets 1.31 - Income tax benefit from settlement of IRS dispute - (0.09) Income tax related to repatriation of foreign earnings 0.40 - Income tax effect of non-GAAP adjustments (0.70) (0.15) ------------ ------------ Diluted net income (loss) per share on a non-GAAP basis $ (0.04) $ 1.35 ============ ============ Shares used in calculation of diluted net income (loss) per share --GAAP (A) 254,323 295,591 Shares used in calculation of diluted net income (loss) per share --non-GAAP (A) 254,323 295,591 (A) Shares used in the calculation of GAAP net income (loss) per share are expected to be the same as shares used in the calculation of non-GAAP net income (loss) 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. 

Investors are encouraged to look at the 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.

Although Cadence's management finds the non-GAAP measure useful in evaluating the performance of Cadence's business, 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's management typically uses the non-GAAP earnings and earnings per share measures, in conjunction with the GAAP earnings and earnings per share measures, to address these limitations.

Cadence's management believes that presenting the 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 Cadence's 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, Cadence's management prefers to allow investors to have this supplemental measure since it may provide additional insights into the company's 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 business 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 March 20, 2009, 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 any update by the company. 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 the day when Cadence's First Quarter 2009 Earnings Release is published, which is currently scheduled for April 29, 2009.

 Cadence Design Systems, Inc. Condensed Consolidated Balance Sheets January 3, 2009 and December 29, 2007 (In thousands) (Unaudited) January 3, December 29, 2009 2007 ------------ ------------ Current Assets: Cash and cash equivalents $ 568,255 $ 1,062,920 Short-term investments 3,840 15,193 Receivables, net of allowances of $7,524 and $2,895, respectively 298,665 326,211 Inventories 28,465 31,003 Prepaid expenses and other 55,323 94,236 ------------ ------------ Total current assets 954,548 1,529,563 Property, plant and equipment, net of accumulated depreciation of $625,010 and $624,680, respectively 351,961 339,463 Goodwill - 1,310,211 Acquired intangibles, net 49,082 127,072 Installment contract receivables 160,742 238,010 Other assets 162,381 326,831 ------------ ------------ Total Assets $ 1,678,714 $ 3,871,150 ============ ============ Current Liabilities: Convertible notes $ - $ 230,385 Accounts payable and accrued liabilities 261,099 289,934 Current portion of deferred revenue 303,111 265,168 ------------ ------------ Total current liabilities 564,210 785,487 ------------ ------------ Long-Term Liabilities: Long-term portion of deferred revenue 130,354 136,655 Convertible notes 500,178 500,000 Other long-term liabilities 382,004 368,942 ------------ ------------ Total long-term liabilities 1,012,536 1,005,597 ------------ ------------ Stockholders' Equity 101,968 2,080,066 ------------ ------------ Total Liabilities and Stockholders' Equity $ 1,678,714 $ 3,871,150 ============ ============ Cadence Design Systems, Inc. Condensed Consolidated Statements of Operations For the Quarters and Years Ended January 3, 2009 and December 29, 2007 (In thousands, except per share amounts) (Unaudited) Quarters Ended Years Ended ------------------------ ------------------------ January 3, December 29, January 3, December 29, 2009 2007 2009 2007 ----------- ----------- ----------- ----------- Revenue: Product $ 94,238 $ 328,474 $ 516,603 $ 1,103,970 Services 34,735 29,875 133,498 125,838 Maintenance 98,362 99,594 388,513 385,205 ----------- ----------- ----------- ----------- Total revenue 227,335 457,943 1,038,614 1,615,013 ----------- ----------- ----------- ----------- Costs and Expenses: Cost of product 11,062 17,767 50,303 60,069 Cost of services 25,254 22,939 103,337 93,360 Cost of maintenance 12,951 15,444 55,840 61,079 Marketing and sales 84,393 109,224 358,409 407,148 Research and development 99,984 128,614 457,913 494,032 General and administrative 46,424 45,831 152,032 168,997 Amortization of acquired intangibles 5,526 5,760 22,732 19,421 Impairment of goodwill 1,317,200 - 1,317,200 - Impairment of intangible and tangible assets 47,069 - 47,069 - Restructuring and other charges (credits) (1,318) (102) 46,447 (9,686) Write-off of acquired in-process technology - - 600 2,678 ----------- ----------- ----------- ----------- Total costs and expenses 1,648,545 345,477 2,611,882 1,297,098 ----------- ----------- ----------- ----------- Income (loss) from operations (1,421,210) 112,466 (1,573,268) 317,915 Interest expense (2,559) (3,001) (11,614) (12,374) Other income (expense), net (13,142) 10,592 (16,843) 58,530 ----------- ----------- ----------- ----------- Income (loss) before provision for income taxes (1,436,911) 120,057 (1,601,725) 364,071 Provision for income taxes 202,044 554 252,313 67,819 ----------- ----------- ----------- ----------- Net income (loss) $(1,638,955) $ 119,503 $(1,854,038) $ 296,252 =========== =========== =========== =========== Basic net income (loss) per share $ (6.57) $ 0.44 $ (7.29) $ 1.09 =========== =========== =========== =========== Diluted net income (loss) per share $ (6.57) $ 0.41 $ (7.29) $ 1.01 =========== =========== =========== =========== Weighted average common shares outstanding - basic 249,481 268,659 254,323 271,455 =========== =========== =========== =========== Weighted average common shares outstanding - diluted 249,481 290,970 254,323 295,591 =========== =========== =========== =========== Cadence Design Systems, Inc. Condensed Consolidated Statements of Cash Flows For the Years Ended January 3, 2009 and December 29, 2007 (In thousands) (Unaudited) Years Ended ------------------------ January 3, December 29, 2009 2007 ----------- ----------- Cash and Cash Equivalents at Beginning of Period $ 1,062,920 $ 934,342 ----------- ----------- Cash Flows from Operating Activities: Net income (loss) (1,854,038) 296,252 Adjustments to reconcile net income (loss) to net cash provided by operating activities: Impairment of goodwill 1,317,200 - Impairment of intangible and tangible assets 47,069 - Depreciation and amortization 128,720 130,649 Stock-based compensation 81,274 101,415 Equity in loss from investments, net 945 3,027 (Gain) loss on investments, net 15,263 (18,090) Gain on sale and leaseback of land and buildings (185) (13,141) Write-down of investment securities 16,653 2,550 Write-off of acquired in-process technology 600 2,678 Non-cash restructuring and other charges (credits) 279 (7,106) Loss on liquidation of subsidiary 9,327 - Tax benefit from call options 10,549 11,346 Deferred income taxes 205,735 12,811 Proceeds from the sale of receivables, net 52,232 215,444 Provisions (recoveries) for losses (gains) on trade accounts receivable and sales returns 4,578 (586) Other non-cash items 3,977 11,219 Changes in operating assets and liabilities, net of effect of acquired businesses: Receivables (31,205) 15,762 Installment contract receivables 79,635 (393,658) Inventories 2,584 6,197 Prepaid expenses and other (4,618) (603) Other assets (2,778) (628) Accounts payable and accrued liabilities (42,882) 20,352 Deferred revenue 25,648 44,775 Other long-term liabilities 3,724 (38,227) ----------- ----------- Net cash provided by operating activities 70,286 402,438 ----------- ----------- Cash Flows from Investing Activities: Proceeds from the sale of available-for-sale securities 56,529 6,468 Purchases of available-for-sale securities (62,447) - Proceeds from the sale of long-term investments 4,028 6,323 Proceeds from the sale of property, plant and equipment - 46,500 Purchases of property, plant and equipment (97,290) (81,795) Purchases of software licenses (2,388) (2,000) Investment in venture capital partnerships and equity investments (4,386) (3,214) Cash paid in business combinations and asset acquisitions, net of cash acquired, and acquisition of intangibles (20,931) (80,725) ----------- ----------- Net cash used for investing activities (126,885) (108,443) ----------- ----------- Cash Flows from Financing Activities: Proceeds from receivable sale financing 17,970 - Principal payments on receivable sale financing (793) - Principal payments on term loan - (28,000) Payment of convertible notes due 2023 (230,207) - Tax benefit from employee stock transactions 483 21,090 Proceeds from issuance of common stock 48,192 255,462 Stock received for payment of employee taxes on vesting of restricted stock (5,114) (19,128) Purchases of treasury stock (273,950) (399,490) ----------- ----------- Net cash used for financing activities (443,419) (170,066) ----------- ----------- Effect of exchange rate changes on cash and cash equivalents 5,353 4,649 ----------- ----------- Increase (decrease) in cash and cash equivalents (494,665) 128,578 ----------- ----------- Cash and Cash Equivalents at End of Period $ 568,255 $ 1,062,920 =========== =========== Cadence Design Systems, Inc. As of February 4, 2009 Impact of Non-GAAP Adjustments on Forward Looking Diluted Net Loss Per Share (Unaudited) Quarter Ended Year Ended April 4, 2009 January 2, 2010 ------------------- ------------------- Forecast Forecast ------------------- ------------------- Diluted net loss per share on a GAAP basis $ (0.33) to $ (0.31) $ (0.99) to $ (0.87) Amortization of acquired intangibles 0.03 0.08 Stock-based compensation expense 0.06 0.21 Restructuring and other charges 0.01 0.01 Integration and acquisition-related costs - - Equity in losses from investments, write-down of investments, gains and losses on non-qualified deferred compensation plan assets - 0.01 Incremental non-cash interest expense related to convertible notes 0.02 0.08 Income tax effect of non-GAAP adjustments 0.08 0.24 ------------------- ------------------- Diluted net loss per share on a non-GAAP basis $ (0.13) to $ (0.11) $ (0.36) to $ (0.24) =================== =================== Cadence Design Systems, Inc. As of February 4, 2009 Impact of Non-GAAP Adjustments on Forward Looking Net Loss (Unaudited) Quarter Ended Year Ended April 4, 2009 January 2, 2010 ------------------- ------------------- ($ in Millions) Forecast Forecast ------------------- ------------------- Net loss on a GAAP basis $ (82) to $ (78) $ (247) to $ (217) Amortization of acquired intangibles 7 20 Stock-based compensation expense 14 53 Restructuring and other charges 3 3 Integration and acquisition-related costs - 1 Equity in losses from investments, write-down of investments, gains and losses on non-qualified deferred compensation plan assets - 2 Incremental non-cash interest expense related to convertible notes 5 20 Income tax effect of non-GAAP adjustments 21 58 ------------------- ------------------- Net loss on a non-GAAP basis $ (32) to $ (28) $ (90) to $ (60) =================== =================== Cadence Design Systems, Inc. (Unaudited) Revenue Mix by Geography (% of Total Revenue) 2006 2007 ======================== ======================== GEOGRAPHY Q1 Q2 Q3 Q4 Year Q1 Q2 Q3 Q4 Year ==== ==== ==== ==== ==== ==== ==== ==== ==== ==== Americas 51% 48% 54% 60% 54% 48% 52% 41% 50% 49% Europe 19% 18% 22% 19% 19% 15% 17% 25% 17% 18% Japan 21% 24% 13% 10% 17% 27% 14% 22% 22% 21% Asia 9% 10% 11% 11% 10% 10% 17% 12% 11% 12% Total 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 2008 ======================== GEOGRAPHY Q1 Q2 Q3 Q4 Year ==== ==== ==== ==== ==== Americas 43% 48% 43% 45% 45% Europe 24% 21% 23% 22% 22% Japan 21% 19% 20% 18% 20% Asia 12% 12% 14% 15% 13% Total 100% 100% 100% 100% 100% Revenue Mix by Product Group (% of Total Revenue) 2006 2007 ======================== ======================== PRODUCT GROUP Q1 Q2 Q3 Q4 Year Q1 Q2 Q3 Q4 Year ==== ==== ==== ==== ==== ==== ==== ==== ==== ==== Functional Verification 26% 22% 24% 23% 24% 24% 24% 20% 26% 24% Digital IC Design 20% 26% 19% 26% 24% 26% 29% 27% 27% 27% Custom IC Design 27% 27% 30% 26% 27% 24% 24% 32% 25% 27% Design for Manufacturing 8% 8% 8% 6% 7% 7% 7% 6% 6% 6% System Interconnect 9% 8% 10% 11% 9% 10% 8% 7% 9% 8% Services & Other 10% 9% 9% 8% 9% 9% 8% 8% 7% 8% Total 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 2008 ======================== PRODUCT GROUP Q1 Q2 Q3 Q4 Year ==== ==== ==== ==== ==== Functional Verification 22% 25% 22% 17% 22% Digital IC Design 24% 24% 20% 26% 24% Custom IC Design 26% 23% 26% 23% 24% Design for Manufacturing 5% 7% 7% 7% 6% System Interconnect 11% 10% 11% 12% 11% Services & Other 12% 11% 14% 15% 13% Total 100% 100% 100% 100% 100% Note: Product Group total revenue includes Product + Maintenance